{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Contents","Questions","Summary","Control Page","Inputs","Operating Model","Financial Model","Alternate Currency","Operating Expense and Cap Exp","Back Up Data","Data","Questions 1","Graph","Diagram of Filling Process","Electicity "],"not_rendered":{"charts":8,"images":17,"macros":1,"external_links":1,"defined_names":32,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":38,"n_cols":13,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Contents"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Questions",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,"Summary",null,null,null," Sum Column ",null,"1000000000"]
[null,null,null,null,null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,"Control Page",null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,null,null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,"Inputs"]
[null,null,null,"Timing"]
[null,null,null,"Production of Palm Oil and Efflent"]
[null,null,null,"Production from Biogas Upgrading Unit"]
[null,null,null,"Capacity and Production of Biogas Dispenser"]
[null,null,null,"Truck Assumptions"]
[null,null,null,"Revenues"]
[null,null,null,"Operating Cost"]
[null,null,null,"Capital Expenditures"]
[null,null,null,"Generator"]
[null,null,null,"Discount Rates"]
[]
[null,null,"Financial Model"]
[null,null,null,"Truck Demand"]
[null,null,null,"Production of CNG to Meet Demand"]
[null,null,null,"Operating Expenses"]
[null,null,null,"Capital Expenditure"]
[null,null,null,"investor IRR Perspective"]
[null,null,null,"Savings to Mill"]
[null,null,null,"Replacement Capital Expenditure"]
[null,null,null,"Tax"]
[null,null,null,"Financing"]
[null,null,null,"Mill Perspective"]
[]
[null,null,"Back Up Data"]
[]
[null,null,"Data"]
[]
[null,null,"Gannt"]

{"sheet":"Questions","index":1,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Fix Graph"]
[]
[null,"Changes ",null,null,null,null,null,null,null,null,null,"Find max number of trucks"]
[null,null,null,"Derived the Number of Pumps Required"]
[null,null,null,"Computed Deficit Biogass and Methane from Electricity",null,null,null,null,null,null,null,"For self generation"]
[null,null,null,"Inflated O&M Cost",null,null,null,null,null,null,null,"For purchase option"]
[null,null,null,"Alternate Electricity Cost Factors upgrader"]
[null,null,null,null,null,null,null,null,null,null,null,"Make electricity price sensitivity"]
["          "]
[null,"New Questions",null,"Tank Size in kg",null,null,null,null,null,null,null,"Greenfield/Brownfield"]
[null,null,null,"does 1 litre = 1000 m3"]
[null,null,null,"Pumping should not be always for full tank",null,null,null,null,null,null,null,"Check the Brownfield/Greenfield",null,null,null,"ok"]
[null,null,null,"Kwh per M3 for Biogass production -- does this change with size"]
[null,null,null,"Pump Maintenance on hours of pump or hours of upgrader",null,null,null,null,null,null,null,"Report the price of methane",null,null,null,null,"Revenues approx"]
[null,null,null,"Capital Expenditures for Upgrader in 60 Ton Case",null,null,null,null,null,null,null,"Per m3",null,null,null,null,"Costs about same"]
[null,null,null,"Cost per kW is lower",null,null,null,null,null,null,null,"per kg"]
[null,null,null,null,null,null,null,null,null,null,null,"per MMBTU",null,null,null,null,"IRR",8.5000000000000006E-2]
[null,null,null,"Do you want rigid capacities"]
[null,null,null,"Why is lagoon maintenance on per kwh basis",null,null,null,null,null,null,null,"Check pumping",null,null,null,"ok","EBTIDA",611]
[null,null,null,null,null,null,null,null,null,null,null,"Check number of nozzels",null,null,null,"ok"]
[null,null,null,"Making Full Fill",null,null,null,null,null,null,null,null,null,null,null,null,"Steven Bidders"]
[null,null,null,null,null,null,null,null,null,null,null,"Fix the diesel cost for ten year"]
[null,null,null,null,null,null,null,null,null,null,null,"Add option to fix diesel cost"]
[null,null,null,null,null,null,null,null,"Show Example"]
[null,null,null,null,null,null,null,null,null,null,null,"Translate Currency"]
[null,null,"Surplus Production of Diesel",null,null,null,null,null,"Brownfiled Option"]
[null,null,"Show Picture of Min and Max",null,null,null,null,null,null,null,null,"O&M Expense"]
[null,null,"Storage of Bio CNG",null,null,null,null,null,null,null,null,"Extra Maintenance of Trucks"]
[null,null,null,null,null,null,null,null,"Covered Lagoon"]
[null,null,"Model 6 Days per year",null,null,null,null,null,"3% Paracetici Lagoon"]
[null,null,"1 Day production",null,null,null,null,null,"35 kW to Run Pumpus"]
[]
[null,null,"Min Flow Available",null,null,null,null,null,"500 M3 ==> 1.1 MW per Hour"]
[null,null,"Cannot Convet Electricity Engines",null,null,null,null,null,"3% of 1.1 MW"]
[null,null,"Deduct some for Engines",null,null,null,null,null,{"$f":"0.03*1100","v":33},"kW","Lagoon Power"]
[null,null,"Make a Balance"]
[null,null,"Paracitic Load"]
[]
[null,null,"Brownfield with Already in Lagoon"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Maintenance in Period with Excess"]
[]
[null,null,"Availabilty of Upgrading Unit"]
[null,null,"Conversion of CNG to Filling"]
[null,null,"Operating Days for Trucks versus Upgrader"]
[null,null,"Converstion to kM"]

{"sheet":"Summary","index":2,"n_rows":27,"n_cols":23,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,"Mill Size Constraint",null,null,null,"Installation Size",null,null,null,null,null,null,null,null,"Demand Constraint",null,null,"Trucks",null,{"$f":"Inputs!F26","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance km",null,{"$f":"Inputs!F18","v":150}]
[null,null,null,null,"BOT Period",null,{"$f":"Inputs!F6","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,"km/Litre",null,{"$f":"Inputs!F100/'Questions 1'!I13/100","v":2.5}]
[null,null,null,null,"Operating Period",null,{"$f":"Inputs!F8","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,"km per Year",null,{"$f":"'Operating Model'!AC20","v":4320000}]
[null,null,null,null,"Mill Production (Tons)",null,{"$f":"Inputs!F14","v":60},null,null,null,null,null,"Elec Price",{"$f":"Inputs!F180*1000","v":20},"USD/MWH"]
[null,null,null,null,"Available Hours",null,{"$f":"Inputs!F50","v":5200},null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Price/L",null,{"$f":"Inputs!F208","v":0.56399999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount",null,{"$f":"Inputs!F209","v":0}]
[null,null,null,null,"Min Biogass/Month",null,{"$f":"Inputs!F77","v":507}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methane/L",null,{"$f":"'Operating Model'!K298","v":0.10828799999999997}]
[null,null,null,null,"Lagoon Membrane --> Biogass",null,null,null,null,"Fruit Bunch",null,null,null,null,null,null,null,null,null,null,"Methane/kg",null,{"$f":"'Operating Model'!K299","v":0.14412285547891854}]
[null,null,null,null,"Effluent %",null,{"$f":"Inputs!F54","v":0.65},null,null,null,null,null,null,null,null,null,null,null,null,null,"Methane/MMBTU",null,{"$f":"'Operating Model'!K300","v":3.1026189502910215}]
[null,null,null,null,"Methane in Biogass",null,{"$f":"Inputs!F85","v":0.57999999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BE Trucks w/o Elec",null,{"$f":"'Operating Model'!K56","v":60.788820876288668}]
[null,null,null,null,"Capital Expenditures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BE Trucks w/ Elec",null,{"$f":"'Operating Model'!K182","v":34.535529938351658}]
[null,null,null,null,"Lagoon",{"$f":"G15/$G$20","v":0.3125},{"$f":"'Operating Model'!H234","v":1500000},null,null,null,null,"Biogass",null,null,null,null,"Methane"]
[null,null,null,null,"Upgrader",{"$f":"G16/$G$20","v":0.375},{"$f":"'Operating Model'!H241","v":1800000},null,null,null,null,null,null,null,null,null,null,null,null,null,"Methane Dispenser Pumps"]
[null,null,null,null,"Dispenser",0.11458333333333333,{"$f":"'Operating Model'!H247","v":550000},null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Pumps",null,{"$f":"Inputs!F108","v":6}]
[null,null,null,null,"Trucks",0.11458333333333333,{"$f":"'Operating Model'!H249","v":550000},null,null,null,null,"Upgrader to Produce Methane from Biogass",null,null,null,null,null,null,null,null,"Flow Rate",null,{"$f":"Inputs!F431","v":3200}]
[null,null,null,null,"Electricity Plant",8.3333333333333329E-2,{"$f":"'Operating Model'!H251","v":400000},null,null,null,null,"Capacity in Biogass M3/Hour",null,null,{"$f":"Inputs!F82","v":507},null,null,null,null,null,"Minutes/Day/Truck",null,{"$f":"'Operating Model'!K126","v":0}]
[null,null,null,null,"Total Cap Exp",null,{"$f":"SUM(G15:G19)","v":4800000},null,null,null,null,"Operating Days",null,null,{"$f":"Inputs!F91","v":350},null,null,null,null,null,"Capital Expenditure",null,{"$f":"Inputs!F253","v":550000}]
[]
[null,null,null,null,"Investor Perspective",null,null,null,null,null,null,"Methane Production M3/Hour",null,null,{"$f":"'Operating Model'!K70","v":300.12309278350517},null,null,"Mill Perspective"]
[null,null,null,null,"Project IRR",null,{"$f":"'Operating Model'!H292","v":6.9825574755668654E-2},null,null,null,null,"Methane Production kg/Hour",null,null,{"$f":"'Operating Model'!K71","v":225.50017735454924},null,null,"NPV of Fuel Savings During BOT Period",null,null,null,null,{"$f":"'Operating Model'!K341","v":0}]
[null,null,null,null,"Debt/Capital",null,{"$f":"'Financial Model'!G67+'Financial Model'!G68","v":0.7},null,null,null,null,"Methane Production MMBTU/Hr",null,null,{"$f":"'Operating Model'!K72","v":10.474934238473521},null,null,"NPV of Savings After BOT Period",null,null,null,null,{"$f":"'Operating Model'!K344","v":2809100.1392971426}]
[null,null,null,null,"NPV of Cash",null,{"$f":"'Operating Model'!K346","v":92048.228358438762},null,null,null,null,null,null,null,null,null,null,"Total Value to Mill",null,null,null,null,{"$f":"SUM(W23:W24)","v":2809100.1392971426}]
[]
[null,null,null,null,"Equity IRR",null,{"$f":"'Financial Model'!H143","v":8.3273753523826613E-2}]

{"sheet":"Control Page","index":3,"n_rows":42,"n_cols":18,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,"Scenario Code",1]
[]
[]
[null,null,null,"Electricity Price","Mill Availability","Effluent\nPercent","Percent\n CH4 in \nEffluent","Availability of\nUpgrader","Filling Flow Rate","Truck Distance","Number of Trucks","Fuel Efficiency","Real Diesel Price","Discount to Diesel Price","Diesel Price Inflation","BOT Period","Operating Period","Truck Volume"]
[null,null,null,null,null,null,null,null,null,null,"Number  ","km/M3"]
[null,1,"Base Case",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.56399999999999995,0,0,10,30]
[null,2,"Low Diesel Price",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.55000000000000004,0.2,0.02,10,30]
[null,3,"Low Mill Production",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,30]
[null,4,"Low Effluent %",0.1,5200,0.62,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,30]
[null,5,"High Diesel Price",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.8,0.2,0.02,10,30]
[null,6,"Low Truck Distance",0.1,5200,0.65,0.57999999999999996,0.97,3200,100,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,30]
[null,7,"High Truck Distance",0.1,5200,0.65,0.57999999999999996,0.97,3200,200,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,30]
[null,8,"Higher Discount",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.25,0.02,10,30]
[null,9,"Lower Discount",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.15,0.02,10,30]
[null,10,"Low Mill Availability",0.1,5000,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,30]
[null,11,"Low Upgrader Availabilty",0.1,5200,0.65,0.57999999999999996,0.94,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,30]
[null,12,"Low Diesel Inflation",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0,10,30]
[null,13,"High Diesel Inflation",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.04,10,30]
[null,14,"Longer BOT Period",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,15,30]
[null,15,"Shorter BOT Period",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,8,30]
[null,16,"Longer Operating",0.1,5200,0.65,0.57999999999999996,0.97,3200,150,50,2.0833333333333339,0.64516129032258063,0.2,0.02,10,40]
[]
[null,null,{"$f":"INDEX(C7:C23,$D$2)","v":"Base Case"},{"$f":"INDEX(D7:D23,$D$2)","v":0.1},{"$f":"INDEX(E7:E23,$D$2)","v":5200},{"$f":"INDEX(F7:F23,$D$2)","v":0.65},{"$f":"INDEX(G7:G23,$D$2)","v":0.57999999999999996},{"$f":"INDEX(H7:H23,$D$2)","v":0.97},{"$f":"INDEX(I7:I23,$D$2)","v":3200},{"$f":"INDEX(J7:J23,$D$2)","v":150},{"$f":"INDEX(K7:K23,$D$2)","v":50},{"$f":"INDEX(L7:L23,$D$2)","v":2.0833333333333339},{"$f":"INDEX(M7:M23,$D$2)","v":0.56399999999999995},{"$f":"INDEX(N7:N23,$D$2)","v":0},{"$f":"INDEX(O7:O23,$D$2)","v":0},{"$f":"INDEX(P7:P23,$D$2)","v":10},{"$f":"INDEX(Q7:Q23,$D$2)","v":30}]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,"Low Mill Production",0.1,5200,65,57.999999999999993,97,3200,150,50,208.3333333333334,56.399999999999991,0,0,10,30]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26/0.8/100","v":2.6041666666666674}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Diesel Price",2020,2021,2022,2023,2025,2026,2027]
[null,null,"Case 1"]
[null,null,"Case 2"]
[null,null,"Case 3"]
[]
[null,null,"Palm Oil Price"]

{"sheet":"Inputs","index":4,"n_rows":549,"n_cols":19,"rows_kept":549,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Timing"]
[null,null,"Start of Construction (Financial Close)",null,"Date","2020-01-01"]
[null,null,"Construction Period",null,"Months",12]
[null,null,"Commercial Operation",null,"Date",{"$f":"EDATE(F3,F4)","v":"2021-01-01"}]
[null,null,"BOT Period",null,"Years",{"$f":"'Control Page'!P26","v":10}]
[null,null,"End of BOT Period",null,"Date",{"$f":"EDATE(F5,F6*12)","v":"2031-01-01"}]
[null,null,"Period for Analysis",null,"Years",{"$f":"'Control Page'!Q26","v":30}]
[null,null,"End of Operating Life",null,"Date",{"$f":"EDATE(F5,F8*12)","v":"2051-01-01"}]
[]
[null,null,"Periods per Year - Construction",null,"Months",12]
[null,null,"Periods per Year - Operation",null,"Months",1]
[]
[null,null,"Mill Capacity - Fresh Fruit Bunch (FFB)",null,"Tons/Hour",{"$f":"'Operating Expense and Cap Exp'!K18","v":60}]
[]
[null,"Demand: Truck Assumptions"]
[]
[null,null,"km per Round Trip",null,"km",{"$f":"'Control Page'!J26","v":150}]
[null,null,"Trips per day",null,"Trips",2]
[null,null,"Total Distrance Travelled",null,"km",{"$f":"F18*F19","v":300}]
[]
[null,null,"Daily Operation of Trucks ",null,"Days",6]
[null,null,"Weekly Operation of Trucks",null,"Weeks",48]
[null,null,"Operating Days",null,"Days",{"$f":"F22*F23","v":288}]
[null,null,"Annual km per Truck",null,"km",{"$f":"F20*F22*F23","v":86400}]
[null,null,"Total Number of Trucks",null,"Number",{"$f":"'Control Page'!$K$26","v":50}]
[null,null,"Total Annual km",null,"km",{"$f":"F25*F26","v":4320000}]
[]
[null,null,"Truck fuel tank volume (liters)",null,"Litres",400]
[null,null,"1 M3 =1000 Litre"]
[null,null,"Truck diesel consumption (km/L of diesel)",null,"km/Litre",2.5]
[null,null,"Fuel Efficiency of Trucks ",null,"Litre/100 km",{"$f":"1/F31*100","v":40}]
[null,null,"Added Consumption of CNG vs Diesel",null,"Factor",1.2]
[null,null,"Liters for Working Day",null,"Litres",{"$f":"F20/F31","v":120}]
[null,null,"Efficiency with Added Consumption",null,"km/Litre",{"$f":"F31/F33","v":2.0833333333333335}]
[null,null,"Litres to M3",null,"M3/Litre",1000]
[]
[null,null,"Conversion of km/Litre to km/M3 of Methane",null,"km/M3/km/CH4",{"$f":"'Questions 1'!I13","v":0.83333333333333359}]
[null,null,"Fuel Efficiency in km/M3 of Methane",null,"km/M3 Methane",{"$f":"F38*F31","v":2.0833333333333339}]
[]
[null,null,"Maintenance per Truck",null,"USD/km",{"$f":"'Questions 1'!I50","v":2.364864864864865E-2}]
[null,null,"Increase in Maintenance Cost",null,"%",0.15]
[]
[null,null,"Additional Truck Maintenance",null,"USD/km/yr",5.7000000000000002E-3]
[]
[]
[null,"Production of Palm Oil and Biogas Efflent from Lagoon"]
[]
[null,null,"Production of Palm Oil"]
[null,null,null,"Mill Availability","Hours per Year",{"$f":"'Control Page'!$E$26","v":5200}]
[null,null,null,"Fresh Fruit Bunch Production (FFB)","FFB per Year",{"$f":"F50*F14","v":312000}]
[]
[null,null,"Production of Methane"]
[null,null,null,"Palm Oil Mill Efflent as Percent of FFB","%",{"$f":"'Control Page'!F26/100","v":0.65}]
[null,null,null,"Palm Oil Mill Effeluent","Ton/year",{"$f":"F54*F51","v":202800}]
[null,null,null,"Biogas Available M3/ton","M3/Ton",30]
[null,null,null,"Annual Production of Biogas","M3/Year",{"$f":"F55*F56","v":6084000}]
[]
[null,null,"Monthly Production",null,null,null,"Driver/Total","January","February","March","April","May","June","July","August","September","October","November","December"]
[null,null,null,"FFB seasonality","% of Total",null,{"$f":"SUM(H60:S60)","v":1},7.0000000000000007E-2,0.06,6.5000000000000002E-2,0.06,7.0000000000000007E-2,8.5000000000000006E-2,0.1,0.12,0.11,0.1,8.5000000000000006E-2,7.5000000000000067E-2]
[null,null,null,"Mill Availability - Annual Amount","FFB Tons",null,{"$f":"F51","v":312000},{"$f":"$G$61*H60","v":21840.000000000004},18720,20280,18720,21840.000000000004,26520.000000000004,31200,37440,34320,31200,26520.000000000004,23400.000000000022]
[null,null,null,"Mill Availability - Annual Amount at Min Month","FFB Tons",null,{"$f":"MIN(H61:S61)*12","v":224640}]
[null,null,null,"Effluent Percet of FFB","Percent",null,{"$f":"F54","v":0.65},{"$f":"$G$63","v":0.65},{"$f":"$G$63","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,null,null,"Monthly Effluent Production","Tons",null,{"$f":"G61*G63","v":202800},{"$f":"H61*H63","v":14196.000000000004},12168,13182,12168,14196.000000000004,17238.000000000004,20280,24336,22308,20280,17238.000000000004,15210.000000000015]
[null,null,null,"Conversion to Biogass Effeluent M3/Ton","M3/Ton",null,{"$f":"$F$56","v":30},{"$f":"$G$65","v":30},{"$f":"$G$65","v":30},30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Monthly Biogass Effluent Production","M3",null,{"$f":"G64*G65","v":6084000},{"$f":"H64*H65","v":425880.00000000012},365040,395460,365040,425880.00000000012,517140.00000000012,608400,730080,669240,608400,517140.00000000012,456300.00000000047]
[null,null,null,"Hours in Month","Hours",null,{"$f":"SUM(H67:S67)","v":8760},{"$f":"31*24","v":744},{"$f":"28*24","v":672},{"$f":"31*24","v":744},{"$f":"30*24","v":720},{"$f":"31*24","v":744},{"$f":"30*24","v":720},{"$f":"31*24","v":744},{"$f":"31*24","v":744},{"$f":"30*24","v":720},{"$f":"31*24","v":744},{"$f":"30*24","v":720},{"$f":"31*24","v":744}]
[null,null,null,"Hours of Month for Min Month","Hours",null,{"$f":"INDEX(K67:S67,MATCH(F77,H74:S74,0))","v":720}]
[null,null,null,"Hourly Biogass Effluent Production","M3/Hr",null,{"$f":"G66/G67","v":694.52054794520552},{"$f":"H66/H67","v":572.41935483870986},543.21428571428567,531.5322580645161,507,572.41935483870986,718.25000000000011,817.74193548387098,981.29032258064512,929.5,817.74193548387098,718.25000000000011,613.30645161290386]
[null,null,null,"Maintenance Days","Day",null,null,null,null,null,null,null,null,5,5,5]
[null,null,null,"Maintenance Hour","Hours",null,null,{"$f":"H70*24","v":0},{"$f":"I70*24","v":0},0,0,0,0,120,{"$f":"O70*24","v":120},{"$f":"P70*24","v":120},{"$f":"Q70*24","v":0},{"$f":"R70*24","v":0},{"$f":"S70*24","v":0}]
[null,null,null,"Reduction in Effluent Production from Maint","M3",null,{"$f":"G69*G71","v":0},{"$f":"H69*H71","v":0},0,0,0,0,0,98129.032258064515,117754.83870967741,111540,0,0,0]
[null,null,null,"Net Production Available to Upgrader","M3",null,{"$f":"G66-G72","v":6084000},{"$f":"(H66-H72)/H67","v":572.41935483870986},{"$f":"(I66-I72)/I67","v":543.21428571428567},531.5322580645161,507,572.41935483870986,718.25000000000011,685.84807492195637,823.01768990634753,774.58333333333337,817.74193548387098,718.25000000000011,613.30645161290386]
[null,null,null,"Minimum","M3",null,{"$f":"F77","v":507},{"$f":"$G$74","v":507},{"$f":"$G$74","v":507},507,507,507,507,507,507,507,507,507,507]
[null,null,null,"Surplus Effluent - Used for Electricity","M3",null,{"$f":"SUM(H75:S75)","v":2238.6658986175125},{"$f":"H69-H74","v":65.419354838709864},36.214285714285666,24.5322580645161,0,65.419354838709864,211.25000000000011,310.74193548387098,474.29032258064512,422.5,310.74193548387098,211.25000000000011,106.30645161290386]
[]
[null,null,null,"Minimum Monthly Biogass Production","M3/Hr",{"$f":"MIN(H73:S73)","v":507}]
[]
[null,"Production of Methane from Biogas Upgrading Unit"]
[]
[null,null,"Capacity in Terms of Biogass and Methane"]
[null,null,null,"Hourly Biogas Effluent Production Capacity","M3/Hour",{"$f":"'Operating Expense and Cap Exp'!L18","v":507}]
[null,null,null,"Operating Hours of Plant","Hours",{"$f":"F130*24","v":8400}]
[]
[null,null,null,"Methane as Percent of Biogass Production","%",{"$f":"'Control Page'!G26/100","v":0.57999999999999996}]
[null,null,null,"Upgrading Efficiency","%",0.99]
[null,null,null,"Methane Volume in Bio CNG","%",{"$f":"'Control Page'!H26/100","v":0.97}]
[null,null,null,"Factor for Converting Biogass to Methane","Biogass/Methane",{"$f":"F85*F86/F87","v":0.59195876288659788}]
[null,null,null,"Factor for Converting to Methane to Biogass","Methane/Biogass",{"$f":"1/F88","v":1.689306861720655}]
[]
[null,null,null,"Annual Operating Days of Upgrader","Days",350,{"$f":"365-F91","v":15}]
[null,null,null,"Hourly Production CNG","M3/Hour",{"$f":"F82*F85*F86/F87","v":300.12309278350517}]
[null,null,null,"Conversion of kg/M3","kg/M3",{"$f":"E471","v":0.7513589682924352}]
[null,null,null,"Hourly Production Bio CNG","kg/Hour",{"$f":"F92*F93","v":225.50017735454924}]
[]
[null,null,null,"Daily Production of CNG","kg/Day",{"$f":"F94*24","v":5412.0042565091817}]
[null,null,null,"Annual Production in kg","kg/Year",{"$f":"F96*F91","v":1894201.4897782137}]
[null,null,null,"Converstion to M3","M3/kg",{"$f":"E473","v":1.3309217593724012}]
[null,null,null,"Annual Production in CNG","M3",{"$f":"F97*F98","v":2521033.9793814435}]
[null,null,null,"Conversion km to M3","km/M3",{"$f":"E508","v":208.3333333333334}]
[null,null,null,"Total Production in Equivelant km","km",{"$f":"F99*F100","v":525215412.37113422}]
[]
[null,null,null,"Conversion MJ/kg","MJ/kg",{"$f":"E481","v":51.454248410532003}]
[null,null,null,"Annual Production in MJ","MJ/Year",{"$f":"F96*F103*F91","v":97464713.99464801}]
[]
[null,"Capacity and Production of Biogas Dispenser (Pumps)"]
[]
[null,null,"Derived Number of Nozzels",null,"Number",{"$f":"'Operating Model'!K116","v":6}]
[null,null,"Override Number of Nozzels",null,"Number",6]
[null,null,"Flow Rate in Terms of M3 per Hour",null,"M3/Hour",3200]
[]
[null,null,"Converstion of M3 to kg",null,"kg/M3",{"$f":"(F132*0.016+(1-F132)*0.044)/((8.314*273.15/101325))","v":0.7513589682924352}]
[null,null,"Flow Rate in Terms of kg per Hour",null,"kg/Hour",{"$f":"F112*F110","v":2404.3486985357927}]
[null,null,"Flow Rate in Terms of kg per Minute",null,"kg/Minute",{"$f":"F113/60","v":40.072478308929881}]
[null,null,"Manuevering Time",null,"Minutes",1]
[]
[null,null,"Maximum Visits per Day",null,"Visits",2]
[null,null,"Target Filling",null,"Minutes",60]
[]
[null,null,"Truck Tank Volume",null,"kg/Truck",{"$f":"((F125/1000)*(200+1.01325)*100000/(0.9*8.314*298.15))*(0.016*F132+0.044*(1-F132))","v":60.693114000219801}]
[null,null,"Ratio of kg/Litres",null,"kg/Litre",{"$f":"F120/F125","v":0.15173278500054951}]
[null,null,"Complete Filling Time for One Truck in Minutes",null,"Minutes",{"$f":"F120/F114","v":1.5145834887555421}]
[null,null,"Time to Completely Fill Including Manuvevering",null,"Minutes",{"$f":"F122+F115","v":2.5145834887555418}]
[]
[null,null,"Truck Tank Volume",null,"Litres/Truck",{"$f":"F29","v":400}]
[null,null,"Truck Tank Volume",null,"kg/Truck",{"$f":"F125*F112","v":300.54358731697408}]
[]
[null,null,"Hours in Day",null,"Hours",24]
[null,null,"Minutes per Filling-up Truck",null,null,3.0194446516740565]
[null,null,"Operating Days of Plant",null,"Days",{"$f":"F91","v":350}]
[null,null,"Conversion MJ/kg",null,"MJ/kg",{"$f":"PCS_méthane_pur_mass","v":55.83051180627313}]
[null,null,"Percent Volume CH4  in bio GNC",null,"%",0.97]
[null,null,"Converstion to BTU",null,"BTU/kg",46452]
[null,null,"Converstion to MMBTU",null,"MMBTU",{"$f":"F133/1000000","v":4.6452E-2}]
[]
[null,"Operating Cost"]
[]
[null,null,"Inflation In O&M Cost",null,"% p.a.",0]
[]
[null,null,"Mill Size Benchmark",null,"Tons",45,60,90]
[null,null,"Lagoon Maintenance ",null,"USD/Year",{"$f":"'Operating Expense and Cap Exp'!D28","v":16016},{"$f":"'Operating Expense and Cap Exp'!E28","v":18298.8},{"$f":"'Operating Expense and Cap Exp'!F28","v":22867}]
[null,null,"Brownfield Flag",null,"Flag",{"$f":"NOT(F217)","v":true}]
[null,null,"Lagoon Maintenance Applied",null,"USD/Year",{"$f":"LOOKUP(F14,140:140,141:141)*F142","v":18298.8}]
[]
[null,null,"Mill Size Benchmark",null,"Tons",45,60,90]
[null,null,"Upgrading Cost",null,"USD/Year",55328,65910,87058.39999999998]
[null,null,"Upgrader Cost Applied",null,"USD/Year",{"$f":"LOOKUP(F14,145:145,146:146)","v":65910}]
[]
[null,null,"Mill Size Benchmark",null,"Tons",45,60,90]
[null,null,"Cost per Hour of Filling",null,"USD/hour",4.5,5,5.5]
[null,null,"Cost per Hour Applied",null,"USD/hour",{"$f":"LOOKUP(F14,149:149,150:150)","v":5}]
[null,null,"Total Cost",null,null,null,42000]
[]
[null,null,"Extra Maintenance on Trucks",null,"Cost/km",5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3]
[null,null,"Investor Resposable",null,"Flag",true]
[]
[]
[null,null,"Mill Size Benchmark",null,"Tons",45,60,90]
[null,null,"Overhead",null,"USD/Year",35000,35000,35000]
[null,null,"Overhead Applied",null,"USD/Year",{"$f":"LOOKUP(F14,158:158,159:159)","v":35000}]
[]
[null,"Electricity Cost"]
[null,null,"Purchase Generator Flag",null,"Flag",true]
[]
[null,null,"Electricity Requirements (Not Used)"]
[null,null,null,"Hourly Treatment Production of CNG","M3/Hour",0,200,500,800]
[null,null,null,"Electricity consumption upgrading unit","kWh/M3",0.5,0.4,0.3,{"$f":"H167","v":0.3}]
[]
[null,null,null,"Biogas kW per M3 of Biogass for Electricity","kW/M3",0.8]
[null,null,null,"Biogas kW per M3 of Methane","kW/M3",{"$f":"F169*F85","v":0.46399999999999997},"Question for different"]
[]
[null,null,null,"Energy Conversion of Methane","kWh/M3",9.9700000000000006]
[null,null,null,"Generator Efficiency","%",0.4]
[]
[null,null,null,"Percent of Potential Capacity Used for Lagoon","%",0.03]
[null,null,null,"Pumping Electricity kW/M3 ","kW/M3",0.6]
[]
[null,null,"Purchase Price Option"]
[null,null,null,"Inflation Rate for Electricity","%",0]
[null,null,null,"Electricity Purchase Price/kWh","USD/kWh",{"$f":"G180/1000","v":0.02},20]
[]
[null,null,"Maintenance Cost"]
[null,null,null,"Mill Size Benchmark","Tons",45,60,90]
[null,null,null,"kW Base","kW",474.64195901690732,633.27229795150527,950.53297582070127]
[null,null,null,"Cost/kWh","USD/kWh",1.0999999999999999E-2,0.01,8.9999999999999993E-3]
[null,null,null,"Mill Hours","Hours",{"$f":"$F$50","v":5200},{"$f":"$F$50","v":5200},5200]
[null,null,null,"Total Maintenance","USD/Year",{"$f":"F184*F185*F186","v":27149.520055767094},{"$f":"G184*G185*G186","v":32930.159493478277},44484.94326840881]
[null,null,null,"Applied","USD/Year",{"$f":"LOOKUP(F14,183:183,187:187)","v":32930.159493478277}]
[]
[null,null,null,"Cost/kWh Applied","USD/kWh",{"$f":"LOOKUP(F14,183:183,185:185)","v":0.01}]
[null,null,null,"Maintenance Cost","USD/kWh",0.01]
[]
[null,null,null,"Major Maintenance Hours","Hours",60000]
[null,null,null,"Major Maintenance Years","Years"]
[null,null,null,"Cost as Percent of Capital Expenditures","%",0.2]
[]
[null,"Macro-Economic "]
[null,null,null,"Year",null,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[]
[null,null,null,"Indonesia Exchange Rate",null,14250,{"$f":"F200*1.02","v":14535},{"$f":"G200*1.02","v":14825.7},15122.214000000002,15424.658280000001,15733.151445600002,16047.814474512003,16368.770764002244,16696.146179282288]
[null,null,null,"USD Inflation Rate",null,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2,1.2E-2]
[null,null,null,"Implied Local Inflation Rate",null,null,{"$f":"(1+G201)*G200/F200-1","v":3.2240000000000046E-2},{"$f":"(1+H201)*H200/G200-1","v":3.2240000000000046E-2},3.2240000000000046E-2,3.2240000000000046E-2,3.2240000000000046E-2,3.2240000000000046E-2,3.2240000000000046E-2,3.2240000000000046E-2]
[]
[]
[null,"Revenues"]
[]
[null,null,"Fix Diesel ",null,"Flag",true]
[null,null,"Real Diesel Price",null,"USD/L",{"$f":"'Control Page'!M26/100","v":0.56399999999999995}]
[null,null,"Discount to Diesel Price",null,"%",{"$f":"'Control Page'!N26/100","v":0}]
[null,null,"Diesel Price Inflation",null,"% p.a.",{"$f":"'Control Page'!O26/100","v":0}]
[null,null,"Fuel Efficiency",null,"km/L 100",2.5]
[null,null,"Fuel Efficiency",null,"L/km",{"$f":"1/F211*100","v":40}]
[]
[null,"Capital Expenditures"]
[]
[null,null,"Lagoon"]
[null,null,null,"Brownfield","Flag",false]
[]
[null,null,null,"Mill Size Benchmark","Tons",45,60,90]
[null,null,null,"Lagoon Capital Expenditure",null,1200000,1500000,2100000]
[null,null,null,"Lagoon for Greenfield",null,{"$f":"LOOKUP(F14,219:219,220:220)","v":1500000}]
[null,null,null,"Factor for Components",null,{"$f":"F221/$G$220","v":1}]
[]
[null,null,null,"Civil Works","USD",200000,{"$f":"F224*$F$222","v":200000},{"$f":"NOT($F$217)","v":true},{"$f":"G224*H224","v":200000}]
[null,null,null,"Gasometrical Cover","USD",200000,{"$f":"F225*$F$222","v":200000},{"$f":"NOT($F$217)","v":true},{"$f":"G225*H225","v":200000}]
[null,null,null,"Liner","USD",200000,200000,true,200000]
[null,null,null,"Piping and Technology","USD",{"$f":"G220-SUM(F224:F226)","v":900000},900000,true,900000]
[null,null,null,"Total","USD",{"$f":"SUM(F224:F227)","v":1500000},1500000,true,1500000]
[]
[null,null,"Upgrader"]
[null,null,null,"Mill Size Benchmark","Tons",45,60,90]
[null,null,null,"Upgrader Capacity","Biogass M3/Day",380,507,761]
[null,null,null,"Upgrading Capital Expenditure","USD",1600000,1800000,2600000]
[null,null,null,"Upgrading Capital Expenditure Applied","USD",{"$f":"LOOKUP(F14,231:231,233:233)","v":1800000}]
[null,null,null,"Factor","%",{"$f":"F234/G233","v":1}]
[]
[null,null,null,null,null,"Amount"]
[null,null,null,"Compressor","USD",300000,{"$f":"F238*$F$222","v":300000},true,{"$f":"H238*G238","v":300000}]
[null,null,null,"Membranes","USD",300000,{"$f":"F239*$F$222","v":300000},true,{"$f":"H239*G239","v":300000}]
[null,null,null,"Pretreatment","USD",200000,{"$f":"F240*$F$222","v":200000},true,200000]
[null,null,null,"Other","USD",{"$f":"G233-SUM(F238:F240)","v":1000000},{"$f":"F241*$F$222","v":1000000},true,1000000]
[null,null,null,"Total","USD",{"$f":"SUM(F238:F241)","v":1800000},{"$f":"F242*$F$222","v":1800000},true,1800000]
[]
[null,null,"CNG Station"]
[null,null,null,"Mill Size Benchmark","Tons",45,60,90]
[null,null,null,"CNG Station","USD",450000,550000,800000]
[null,null,null,"CNG Station Applied","USD",{"$f":"LOOKUP(F14,245:245,246:246)","v":550000}]
[null,null,null,"Factor","%",{"$f":"F247/G246","v":1}]
[]
[null,null,null,"Compressor","USD",150000,15,{"$f":"F250*$F$248","v":150000}]
[null,null,null,"Storage Skid","USD",150000,20,{"$f":"F251*$F$248","v":150000}]
[null,null,null,"Filing Station","USD",{"$f":"G246-F251-F250","v":250000},15,250000]
[null,null,null,"Total","USD",{"$f":"SUM(F250:F252)","v":550000},null,550000]
[]
[" ",null,"Install Generator Option"]
[null,null,null,"Mill Size Benchmark","Mill",45,60,90]
[null,null,null,"kW Range","kW",880,1173,1759]
[null,null,null,"Cost per kW","USD/kW",{"$f":"F259/F257","v":397.72727272727275},{"$f":"G259/G257","v":341.00596760443307},312.67765776009094]
[null,null,null,"Total Cost","USD ",350000,400000,550000]
[]
[null,null,null,"Install Generator Flag","Flag",{"$f":"F163","v":true}]
[]
[null,null,null,"kW Required","kW",{"$f":"LOOKUP(F14,183:183,257:257)","v":1173}]
[null,null,null,"Cost/kW","USD/kW",{"$f":"LOOKUP(F263,257:257,258:258)","v":341.00596760443307}]
[null,null,null,"Total Capital Expenditure","USD  ",{"$f":"F263*F264*F261","v":400000}]
[]
[null,null,"Capital Expenditure for Truck Retrofit"]
[null,null,null,"Trucks",null,{"$f":"'Operating Model'!H19","v":50}]
[null,null,null,"Cost per Truck",null,{"$f":"'Operating Expense and Cap Exp'!D19","v":10000}]
[null,null,null,"Capital Expenditure for Trucks",null,{"$f":"F268*F269","v":500000}]
[]
[]
[null,null,null,"Criteria for Applying Repacement",null,5]
[null,null,null,null,null,null,null,{"$f":"F273","v":5}]
[null,null,"Upgrader Replacement",null,"Period","Evaluation","Remaining","Test"]
[null,null,null,"Gasometrical Cover",20,{"$f":"F8","v":30},{"$f":"F276-E276","v":10},{"$f":"G276>$H$274","v":true}]
[null,null,null,"Compressor",20,{"$f":"F8","v":30},{"$f":"F277-E277","v":10},{"$f":"G277>$H$274","v":true}]
[null,null,null,{"$f":"D239","v":"Membranes"},15,{"$f":"F277","v":30},{"$f":"F278-E278","v":15},{"$f":"G278>H274","v":true}]
[null,null,null,{"$f":"D252","v":"Filing Station"},15,{"$f":"F278","v":30},{"$f":"F279-E279","v":15},{"$f":"G279>H274","v":true}]
[]
[null,null,null,{"$f":"D225","v":"Gasometrical Cover"},null,{"$f":"I225","v":200000}]
[null,null,null,{"$f":"D226","v":"Liner"},null,{"$f":"I226","v":200000}]
[null,null,null,{"$f":"D277","v":"Compressor"},null,{"$f":"I238*H277","v":300000}]
[null,null,null,"Membranes",null,{"$f":"I239*H278","v":300000}]
[null,null,null,"Filling Station",null,{"$f":"F252*H279","v":250000}]
[]
[null,null,"Electricity Purchase Option",null,null,1]
[null,null,null,"Purchased from Mill"]
[null,null,null,"Purchased from Grid"]
[null,null,null,"Own Production"]
[]
[null,null,"BIOGAS PLANT (Lagoon incl Membrane, Pumps)",null,"USD",1600000]
[null,null,"FILLING STATION AND STORAGE",null,"USD",350000]
[null,null,"TRUCKS CONVERSION",null,"USD",400000]
[null,null,"TOTAL",null,"USD",3650000]
[]
[null,null,"Diesel Price Option"]
[null,null,null,"Percent Reduction"]
[null,null,null,"Flat Price"]
[null,null,null,"% of Palm Oil Price"]
[]
[null,"Discount Rates"]
[]
[null,null,"Investor Discount Rate",null,null,0.08]
[null,null,"Pre-BOT Discount Rate",null,null,0.08]
[null,null,"Post BOT Discount Rate",null,null,0.08]
[]
[null,"Financing"]
[null,null,"Senior Debt Percent",null,null,0.5]
[]
[null,null,"BOT Period",null,null,{"$f":"F6","v":10}]
[null,null,"Tail",null,null,2]
[null,null,"Debt Tenor",null,null,{"$f":"F311-F312","v":8}]
[]
[null,null,"Start Repayment Date",null,null,{"$f":"F5","v":"2021-01-01"}]
[null,null,"Debt Repaid Date",null,null,{"$f":"EDATE(F315,F313*12)","v":"2029-01-01"}]
[]
[null,null,null,null,null,{"$f":"F3","v":"2020-01-01"},{"$f":"F5","v":"2021-01-01"},{"$f":"EDATE(G318,60)","v":"2026-01-01"},{"$f":"EDATE(H318,30)","v":"2028-07-01"}]
[null,null,"Base Interest Rate",null,null,0.02,{"$f":"F319","v":0.02},{"$f":"G319","v":0.02},0.02]
[null,null,"Credit Spread",null,null,0.03,3.5000000000000003E-2,3.6999999999999998E-2,0.04]
[null,null,"Total Interest Rate",null,null,{"$f":"SUM(F319:F320)","v":0.05},{"$f":"SUM(G319:G320)","v":5.5000000000000007E-2},5.6999999999999995E-2,0.06]
[]
[null,null,"Mezzanine Debt Financing",null,null,0.2]
[]
[null,null,null,null,null,{"$f":"F318","v":"2020-01-01"},{"$f":"G318","v":"2021-01-01"},"2026-01-01","2028-07-01"]
[null,null,"Base Interest Rate",null,null,0.02,{"$f":"F326","v":0.02},{"$f":"G326","v":0.02},{"$f":"H326","v":0.02}]
[null,null,"Credit Spread",null,null,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,"Total Interest Rate",null,null,{"$f":"SUM(F326:F327)","v":6.5000000000000002E-2},{"$f":"SUM(G326:G327)","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Hours/day",null,"Hours",24]
[]
[]
[null,null,"CNG Produced Per Hour",null,"M3/Hour"]
[null,null,"Daily Production of CNG",null,null,{"$f":"F82","v":507}]
[null,null,null,null,null,{"$f":"F85","v":0.57999999999999996}]
[null,null,null,null,null,{"$f":"F86","v":0.99}]
[]
[null,null,null,null,null,{"$f":"F374*F375*F376","v":291.11939999999998}]
[]
[null,null,"Full Service Contract",null,"USD"]
[null,null,"Third Year Overhaul",null,"USD",30000,3]
[null,null,"Allocated",null,"USD",{"$f":"F381/G381","v":10000}]
[]
[null,null,"Big Overhaul",null,"USD",15000,3]
[null,null,"Allocated",null,"USD",{"$f":"F384/G384","v":5000}]
[]
[null,null,"Membrane Replacement",null,"USD",5000]
[null,null,"Consumables",null,"USD",10000]
[null,null,"Biomasss Plant Maintenance",null,"USD",10000]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"month",null,"FFB seasonality","FFB ton/month","Hrs/Month","POME ton/month","m3 biogas POME","m3/h"]
[null,null,null,"jan",null,7.0000000000000007E-2,{"$f":"F398*$F$51","v":21840.000000000004},{"$f":"31*24","v":744},{"$f":"G398*$F$54","v":14196.000000000004},{"$f":"I398*$F$56","v":425880.00000000012},{"$f":"J398/H398","v":572.41935483870986}]
[null,null,null,"feb",null,0.06,{"$f":"F399*$F$51","v":18720},{"$f":"28*24","v":672},12168,365040,{"$f":"J399/H399","v":543.21428571428567}]
[null,null,null,"mar",null,6.5000000000000002E-2,20280,{"$f":"31*24","v":744},13182,395460,531.5322580645161]
[null,null,null,"apr",null,0.06,18720,{"$f":"30*24","v":720},12168,365040,507]
[null,null,null,"may",null,7.0000000000000007E-2,21840.000000000004,{"$f":"31*24","v":744},14196.000000000004,425880.00000000012,572.41935483870986]
[null,null,null,"jun",null,8.5000000000000006E-2,26520.000000000004,{"$f":"30*24","v":720},17238.000000000004,517140.00000000012,718.25000000000011]
[null,null,null,"jul",null,0.1,31200,{"$f":"31*24","v":744},20280,608400,817.74193548387098,null,null,null,"m3/h"]
[null,null,null,"aug",null,0.12,37440,{"$f":"31*24","v":744},24336,730080,981.29032258064512,null,null,"min",{"$f":"MIN(K398:K409)","v":507}]
[null,null,null,"sep",null,0.11,34320,{"$f":"30*24","v":720},22308,669240,929.5,null,null,"max",{"$f":"MAX(K398:K409)","v":981.29032258064512}]
[null,null,null,"oct",null,0.1,31200,{"$f":"31*24","v":744},20280,608400,817.74193548387098]
[null,null,null,"nov",null,8.5000000000000006E-2,26520.000000000004,{"$f":"30*24","v":720},17238.000000000004,517140.00000000012,718.25000000000011]
[null,null,null,"dec",null,{"$f":"1-(SUM(F398:F408))","v":7.5000000000000067E-2},23400.000000000022,{"$f":"31*24","v":744},15210.000000000015,456300.00000000047,613.30645161290386]
[null,null,null,"total",null,{"$f":"SUM(F398:F409)","v":1},{"$f":"SUM(G398:G409)","v":312000},{"$f":"SUM(H398:H409)","v":8760},202800,6084000]
[]
[]
[null,null,null,"Flare Option",true]
[null,null,null,"Flared Biogas"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Fuel Efficiency",null,null,2400]
[null,null,"Filling Nozzel Flow Rate - CNG M3 per Hour",null,"M3/Hour",{"$f":"'Control Page'!I26","v":3200},"Fix","Old Values Different ?"]
[null,null,"Max per Filling per Day",null,"Hours",1]
[null,null,"Maximum Hours of Filling",null,"Hours",2,null,"Back Into capacity required"]
[null,null,"Filling Nozzel Flow Rate per CNG kg - Hour",null,"kg/Hour",{"$f":"F431*F93","v":2404.3486985357927},{"$f":"F430*F112","v":1803.2615239018444}]
[null,null,"Filling Nozzel Flow Rate per CNG kg - Minute",null,"kg/Minute",{"$f":"F434/60","v":40.072478308929881}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Données d'entrée"]
[null,null,null,"Unité d'épuration"]
[null,null,null,"Débit biogaz entrée unité d'épuration",{"$f":"'Back Up Data'!F9","v":507}]
[null,null,null,"%CH4",{"$f":"'Back Up Data'!F10","v":0.57999999999999996}]
[null,null,null,"Rendement épuratoire",{"$f":"'Back Up Data'!F11","v":0.99}]
[null,null,null,"Débit de bioGNC",{"$f":"E463*E462*E461/E465","v":300.12309278350517}]
[null,null,null,"%vol. CH4 bioGNC",{"$f":"'Back Up Data'!F12","v":0.97}]
[null,null,null,null,{"$f":"E464*E465","v":291.11939999999998}]
[null,null,null,"%mass. CH4 bioGNC",{"$f":"E465*16/(E465*16+(1-E465)*44)","v":0.92161520190023749}]
[null,null,null,"Débit de offgas",{"$f":"E461-E464","v":206.87690721649483}]
[null,null,null,"%CH4 offags",{"$f":"(E461*E462-E465*E464)/(E461-E464)","v":1.4214249621020804E-2}]
[]
[null,null,null,"Masse volumique du bioGNC produit",{"$f":"(E465*0.016+(1-E465)*0.044)/((8.314*273.15/101325))","v":0.7513589682924352}]
[null,null,null,"Densité du bioGNC produit",{"$f":"(E465*16+(1-E465)*44)/(32*0.208+28*(1-0.208))","v":0.58407325194228632}]
[null,null,null,"Volume massique du bioGNC produit",{"$f":"1/E471","v":1.3309217593724012},"M3/kg"]
[]
[null,null,null,"Equivalences énergétiques"]
[null,null,null,"PCS méthane pur",{"$f":"9535*4.18/1000","v":39.856299999999997}]
[null,null,null,null,{"$f":"PCS_méthane_pur_vol/(0.016/(8.314*273.15/101325))","v":55.83051180627313}]
[null,null,null,"PCS diesel",38.08]
[]
[null,null,null,"PCS du bioGNC",{"$f":"PCS_méthane_pur_vol*E465","v":38.660610999999996}]
[null,null,null,null,{"$f":"E480*E473","v":51.454248410532003},null,{"$f":"E511","v":5412.0042565091817}]
[null,null,null,"Equivalences énergétiques du bioGNC et du diesel",{"$f":"E481/PCS_diesel","v":1.3512145065790968},null,{"$f":"E481","v":51.454248410532003}]
[null,null,null,null,{"$f":"1/E482","v":0.74007494378647898},null,{"$f":"E543","v":350}]
[null,null,null,null,{"$f":"E482*E471","v":1.015247137605042},null,{"$f":"G481*G482*G483","v":97464713.99464801}]
[null,null,null,null,{"$f":"1/E484","v":0.98498184625173146}]
[]
[]
[null,null,null,"Equivalences consommation véhicule"]
[null,null,null,null,{"$f":"#REF!*PCS_diesel","v":{"$error":"#REF!"}}]
[null,null,null,"Rapport de consommation GNC à 97% CH4 versus Diesel",{"$f":"(0.016*97%+0.044*3%)*'Back Up Data'!F29/((8.314*273.15)/101325)","v":0.90163076195092207}]
[null,null,null,"Perte de rendement énergétique moteur GNC 97% versus diesel",{"$f":"(1/(PCS_méthane_pur_mass*(97%*16/(97%*16+3%*44))/PCS_diesel)-E490)/(1/(PCS_méthane_pur_mass*(97%*16/(97%*16+3%*44))/PCS_diesel))","v":-0.21829656512605025}]
[null,null,null,"Equivalences consommations  GNC à 97% CH4 versus Diesel",{"$f":"#REF!*E490","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"E498*#REF!*PCS_méthane_pur_vol*97%","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"100/E492","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"1/E490","v":1.1091014661436678}]
[null,null,null,null,{"$f":"1/E495","v":0.90163076195092207}]
[null,null,null,null,{"$f":"(0.016*97%+0.044*3%)/((8.314*273.15)/101325)/E490","v":0.83333333333333337}]
[null,null,null,null,{"$f":"1/E497","v":1.2}]
[]
[null,null,null,"Consommation de bioGNC",{"$f":"E490*#REF!*PCS_méthane_pur_mass*(97%*16/(97%*16+3%*44))/E481","v":{"$error":"#REF!"}}]
[null,null,null,"Equivalences consommations bioGNC versus diesel",{"$f":"E500*E481","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"100/E500","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"E502*E471","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!/E500","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"E500/#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"1/E507","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"#REF!/E508","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"'Control Page'!L26","v":208.3333333333334},"M3/km"]
[]
[null,null,null,"Daily operating time",{"$f":"'Back Up Data'!F14","v":24}]
[null,null,null,"Quantité de bioGNC produit quotidiennement",{"$f":"E510*E464*E471","v":5412.0042565091817}]
[null,null,null,"Equivalent km quotidien",{"$f":"E511*100/E500","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Truck daily distance",{"$f":"'Back Up Data'!F26","v":300}]
[null,null,null,"Truck bioCNG consumption",{"$f":"E514*E500/100","v":{"$error":"#REF!"}}]
[null,null,null,"Number of trucks per day",{"$f":"E511/E515","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Truck fuel tank volume",{"$f":"'Back Up Data'!F30","v":400}]
[null,null,null,"Masse de CNG plein à 200 barg",{"$f":"((E518/1000)*(200+1.01325)*100000/(0.9*8.314*298.15))*(0.016*E465+0.044*(1-E465))","v":60.693114000219801}]
[null,null,null,"Truck autonomy",{"$f":"E519*E502","v":{"$error":"#REF!"}}]
[null,null,null,"Number of visit to the dispenser per day",{"$f":"ROUNDUP(E514/E520,)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Filling nozzle flowrate",{"$f":"'Back Up Data'!F18","v":3200}]
[null,null,null,null,{"$f":"E523*E471/60","v":40.072478308929881}]
[null,null,null,"Filling time including maneuvering time of the truck (1 minute)",{"$f":"1+(E519/E524)","v":2.5145834887555418}]
[null,null,null,"Daily time spent at the dispenser per truck including maneuvering time",{"$f":"E521*1+E515/E524","v":{"$error":"#REF!"}}]
[null,null,null,"Horary capacity per nozzle",{"$f":"60/E525","v":23.860810455609005}]
[null,null,null,"Occupancy rate of the nozzles",{"$f":"E516*E526/(E532*E530*60)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Filling time window",{"$f":"'Back Up Data'!F17","v":1}]
[null,null,null,"Assumed average frequentation during filling time window",{"$f":"ROUNDUP(E516*E521/E530,)","v":{"$error":"#REF!"}}]
[null,null,null,"Number of filling nozzle",{"$f":"ROUNDUP(E531/E527,)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Max storage pressure",300]
[null,null,null,"Minimum usefull capacity required for storage without Smartfill",{"$f":"E511-E530*E464*E471","v":5186.5040791546326}]
[null,null,null,"Minimum storage volume without Smartfill",{"$f":"E535*(0.9*8.314*298.15)/((E534-200)*100000*(0.016*E465+0.044*(1-E465)))","v":68.71000496599035}]
[null,null,null,"Minimum storage volume with Smartfill",{"$f":"E536*75%","v":51.532503724492763}]
[null,null,null,"Number of 80 liters bottle",{"$f":"ROUNDUP(E537/0.08,)","v":645}]
[]
[null,null,null,"Daily capacity without storage",{"$f":"MIN(E532*E527*E530,E464*E471*E530/E515)","v":{"$error":"#REF!"}}]
[null,null,null,"Daily capacity with full storage capacity ",{"$f":"MIN(E532*E527*E530,E464*E471*E530/E515+E535/E515)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Annual operating time",{"$f":"'Back Up Data'!F13","v":350}]
[null,null,null,null,{"$f":"E543*E510","v":8400}]
[null,null,null,"Annual operating rate",{"$f":"E544/8760","v":0.95890410958904104}]
[null,null,null,"Annual bioCNG production",{"$f":"E511*E481*E543/1000","v":97464.713994648017}]
[null,null,null,null,{"$f":"E511*E543","v":1894201.4897782137},{"$f":"E547","v":1894201.4897782137},"kg/yr"]
[null,null,null,null,{"$f":"E547*E473","v":2521033.9793814435},{"$f":"E473","v":1.3309217593724012},null,{"$f":"F548*F547","v":2521033.9793814435},"m3/yr"]
[null,null,null,"Equivalent km",{"$f":"E508*E548","v":525215412.37113422},{"$f":"E508","v":208.3333333333334}]

{"sheet":"Operating Model","index":5,"n_rows":352,"n_cols":71,"rows_kept":352,"cut":false,"hidden":false,"merged":[]}
["          ","Timeline",null,null,null,null,null,"Driver 1","Description","Driver 2","Sum/Max"]
[null,null,"Period",null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58]
[null,null,"Construction",null,null,null,"Flag",{"$f":"Inputs!$F$4","v":12},null,null,null,null,null,{"$f":"N2<=$H$3","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BB2<=$H$3","v":false},{"$f":"BC2<=$H$3","v":false},{"$f":"BD2<=$H$3","v":false},{"$f":"BE2<=$H$3","v":false},{"$f":"BF2<=$H$3","v":false},{"$f":"BG2<=$H$3","v":false},{"$f":"BH2<=$H$3","v":false},{"$f":"BI2<=$H$3","v":false},{"$f":"BJ2<=$H$3","v":false},{"$f":"BK2<=$H$3","v":false},{"$f":"BL2<=$H$3","v":false},{"$f":"BM2<=$H$3","v":false},{"$f":"BN2<=$H$3","v":false},{"$f":"BO2<=$H$3","v":false},{"$f":"BP2<=$H$3","v":false},{"$f":"BQ2<=$H$3","v":false},{"$f":"BR2<=$H$3","v":false},{"$f":"BS2<=$H$3","v":false}]
[null,null,"Periods per Year",null,null,null,"Months",{"$f":"Inputs!$F$12","v":1},null,{"$f":"Inputs!$F$11","v":12},null,null,null,{"$f":"IF(N$3,$H4,$J4)","v":1},1,1,1,1,1,1,1,1,1,1,1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AT$3,$H4,$J4)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Start of Period",null,null,null,"Date",null,null,null,null,null,null,{"$f":"M6+1","v":"2020-01-01"},{"$f":"N6+1","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01",{"$f":"BA6+1","v":"2049-01-01"},{"$f":"BB6+1","v":"2050-01-01"},{"$f":"BC6+1","v":"2051-01-01"},{"$f":"BD6+1","v":"2052-01-01"},{"$f":"BE6+1","v":"2053-01-01"},{"$f":"BF6+1","v":"2054-01-01"},{"$f":"BG6+1","v":"2055-01-01"},{"$f":"BH6+1","v":"2056-01-01"},{"$f":"BI6+1","v":"2057-01-01"},{"$f":"BJ6+1","v":"2058-01-01"},{"$f":"BK6+1","v":"2059-01-01"},{"$f":"BL6+1","v":"2060-01-01"},{"$f":"BM6+1","v":"2061-01-01"},{"$f":"BN6+1","v":"2062-01-01"},{"$f":"BO6+1","v":"2063-01-01"},{"$f":"BP6+1","v":"2064-01-01"},{"$f":"BQ6+1","v":"2065-01-01"},{"$f":"BR6+1","v":"2066-01-01"}]
[null,null,"End of Period",null,null,null,"Date",null,null,null,null,null,{"$f":"Inputs!$F$3-1","v":"2019-12-31"},{"$f":"EDATE(N5,N4)-1","v":"2020-01-31"},{"$f":"EDATE(O5,O4)-1","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31",{"$f":"EDATE(BB5,BB4)-1","v":"2049-12-31"},"2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31"]
[null,null,"BOT Period",null,null,null,"Flag",{"$f":"Inputs!$F$5","v":"2021-01-01"},null,{"$f":"Inputs!$F$7","v":"2031-01-01"},null,null,null,{"$f":"AND(N$5>=$H7,N$5<$J7)*1","v":0},{"$f":"AND(O5>=$H$7,O5<$J$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AU5>=$H$7,AU5<$J$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Evaluation Period",null,null,null,"Flag",{"$f":"Inputs!$F$5","v":"2021-01-01"},null,{"$f":"Inputs!$F$9","v":"2051-01-01"},null,null,null,{"$f":"AND(N$5>=$H8,N$5<$J8)*1","v":0},{"$f":"AND(O$5>=$H8,O$5<$J8)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(AU$5>=$H8,AU$5<$J8)*1","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Post BOT Period",null,null,null,"Flag",null,null,null,null,null,null,{"$f":"AND(N8,NOT(N7))*1","v":0},{"$f":"AND(O8,NOT(O7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Truck Demand in km"]
[]
[null,null,"Truck CNG Usage - Demand"]
[null,null,null,"km per Round Trip",null,null,"km",{"$f":"Inputs!F18","v":150},"km",null,null,null,null,{"$f":"$H14","v":150},150,150,150,150,150,150,150,150,150,{"$f":"$H14","v":150},150,150,150,150,150,150,150,150,150,{"$f":"$H14","v":150},150,150,150,150,150,150,150,150,150,{"$f":"$H14","v":150},150,150,150,150,150,150,150,150,150,{"$f":"$H14","v":150},150,150,150,150,150,150,150,150,150,{"$f":"$H14","v":150},150,150,150,150,150,150,150]
[null,null,null,"Trips per day",null,null,"Trips",{"$f":"Inputs!F19","v":2},"trips",null,null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Total Distrance Travelled per Day",null,null,"km/Day",{"$f":"Inputs!F20","v":300},"km",null,null,null,null,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,null,null,null,null,"Days",null,"Weeks"]
[null,null,null,"Total km travelled per year per truck Days x Weeks",null,null,"km/Year",{"$f":"Inputs!$F$22","v":6},"km/truck",{"$f":"Inputs!$F$23","v":48},{"$f":"MAX(N18:BS18)","v":86400},null,null,{"$f":"N16*$J$18*$H$18","v":86400},86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,{"$f":"AT16*$J$18*$H$18","v":86400},86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400]
[null,null,null,"Number of Trucks",null,null,"Number",{"$f":"Inputs!F26","v":50},"weeks",null,{"$f":"MAX(N19:BS19)","v":50},null,null,{"$f":"$H19*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"$H19*AT8","v":50},50,50,50,50,50,50,50,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Annual km Demand",null,null,"km/Year",null,null,null,{"$f":"MAX(N20:BS20)","v":4320000},null,null,{"$f":"N18*N19","v":0},{"$f":"O18*O19","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Z18*Z19","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tank Volume in Quantity of Palm Oil",null,null,"Litres",{"$f":"Inputs!F29","v":400},"Litres/truck",null,{"$f":"MAX(N22:BS22)","v":400},null,null,{"$f":"$H$22","v":400},{"$f":"$H$22","v":400},400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400,400]
[null,null,null,"Fuel Efficiency",null,null,"km/Litre",{"$f":"Inputs!F31","v":2.5},"km/litre",null,{"$f":"MAX(N23:BS23)","v":2.5},null,null,{"$f":"$H$23","v":2.5},{"$f":"$H$23","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,"Fuel Tank Volume",null,null,"km/Truck",null,null,null,1000,null,null,{"$f":"N22*N23","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"AT22*AT23","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[null,null,"Conversion of Truck Demand to Required Biogass and Methane (CH3) Production"]
[null,null,null,"Annual Demand for Methane M3",null,null,"M3/Year",{"$f":"Inputs!$F$100/100","v":2.0833333333333339},"M3/km Efficiency",null,{"$f":"SUM(N27:BS27)","v":270000000.00000006},null,null,{"$f":"N20*$H$27","v":0},{"$f":"O20*$H$27","v":0},0,0,0,0,0,0,0,0,0,0,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Demand for Methane in kg",null,null,"kg/Year",{"$f":"Inputs!$F$112","v":0.7513589682924352},"kg/M3",null,{"$f":"SUM(N28:BS28)","v":202866921.43895748},null,null,{"$f":"N27*$H$28","v":0},{"$f":"O27*$H$28","v":0},0,0,0,0,0,0,0,0,0,0,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Demand for Methane in MMBTU",null,null,"MMBTU/yr",{"$f":"Inputs!F134","v":4.6452E-2},"MMBTU/kg",null,{"$f":"SUM(N29:BS29)","v":9423574.2346824557},null,null,{"$f":"$H$29*N28","v":0},0,0,0,0,0,0,0,0,0,0,0,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,{"$f":"$H$29*AT28","v":314119.14115608187},314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Hourly Demand for Upgrader in km/Hour",null,null,"km/hour",{"$f":"Inputs!$F$83","v":8400},"hours",null,{"$f":"MAX(N31:BS31)","v":514.28571428571433},null,null,{"$f":"N20/$H$31","v":0},0,0,0,0,0,0,0,0,0,0,0,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,{"$f":"AT20/$H$31","v":514.28571428571433},514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,514.28571428571433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hourly Demand for Bio CNG (Methane)",null,null,"M3/Hour",{"$f":"Inputs!$F$100/100","v":2.0833333333333339},"M3/km Efficiency",null,{"$f":"MAX(N32:BS32)","v":246.8571428571428},null,null,{"$f":"N31/$H$32","v":0},{"$f":"O31/$H$32","v":0},0,0,0,0,0,0,0,0,0,0,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,246.8571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hourly Demand for Biogas",null,null,"M3/Hour",{"$f":"Inputs!F88","v":0.59195876288659788},"Percent CH4/Biogass",null,417.01746529332729,null,null,{"$f":"N32/$H$33","v":0},{"$f":"O32/$H$33","v":0},0,0,0,0,0,0,0,0,0,0,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hourly Demand for Methane in kg",null,null,"kg/Hour",{"$f":"Inputs!$F$112","v":0.7513589682924352},"kg/M3 of CH4",null,185.47832817276111,null,null,{"$f":"N32*$H$34","v":0},{"$f":"O32*$H$34","v":0},0,0,0,0,0,0,0,0,0,0,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Production of Methane (CH4) from Biogass to Meet Demand"]
[]
[null,null,"Production of Biogass from Mill Fuit Bunch"]
[null,null,null,"Mill capacity in terms of Fruit Bunch",null,null,"Tons/Hour",{"$f":"Inputs!F14","v":60},"Tons/hour",null,{"$f":"MAX(N39:BS39)","v":60},null,null,{"$f":"$H39","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Mill Availability in Hours",null,null,"Hours per Year",{"$f":"Inputs!F50","v":5200},"Mill Hours",null,{"$f":"MAX(N40:BS40)","v":5200},null,null,{"$f":"$H40","v":5200},5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,{"$f":"$H40","v":5200},5200,5200,5200,5200,5200,5200,5200,5200,5200,{"$f":"$H40","v":5200},5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200,5200]
[null,null,null,"Fresh Fruit Bunch (FFB) Produced",null,null,"Tons/Year",{"$f":"Inputs!F51","v":312000},"Tons/year",null,312000,null,null,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000,312000]
[null,null,null,"Fresh Fruit Bunch for Minimum Month (FFB)",null,null,"Tons/Year",{"$f":"Inputs!G62","v":224640},null,null,224640,null,null,{"$f":"$H$42","v":224640},{"$f":"$H$42","v":224640},224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640,224640]
[]
[null,null,"Conversion of Fruitbunch to M3 of Biogas"]
[null,null,null,"Biogass Efflent as Percent of FFB",null,null,"%",{"$f":"Inputs!F54","v":0.65},"%",null,{"$f":"MAX(N45:BS45)","v":0.65},null,null,{"$f":"$H45","v":0.65},{"$f":"$H45","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,{"$f":"$H45","v":0.65},0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
[null,null,null,"Biogass Mill Effeluent (Tons)",null,null,"Ton/year",{"$f":"Inputs!F55","v":202800},"Tons/year",null,{"$f":"MAX(N46:BS46)","v":146016},null,null,{"$f":"N42*N45","v":146016},{"$f":"O42*O45","v":146016},146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016,146016]
[null,null,null,"Conversion to M3 from Tons",null,null,"M3/Ton",{"$f":"Inputs!F56","v":30},"M3/Ton",null,{"$f":"MAX(N47:BS47)","v":30},null,null,{"$f":"$H47","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Annual Production of Biogas Effluent",null,null,"M3/Year",{"$f":"Inputs!F57","v":6084000},null,null,{"$f":"MAX(N48:BS48)","v":4380480},null,null,{"$f":"N46*N47","v":4380480},{"$f":"O46*O47","v":4380480},4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480,4380480]
[null,null,null,"Hourly Production of Biogas Effluent",null,null,"M3/Hour",{"$f":"Inputs!G68*12","v":8640},null,null,{"$f":"MAX(N49:BS49)","v":507},null,null,{"$f":"N48/$H$49","v":507},{"$f":"O48/$H$49","v":507},507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507]
[]
[null,null,"Capacity of Upgrader in Biogass/Hour",null,null,null,"M3/hour",{"$f":"Inputs!F77","v":507},"M3 Biogass/M3",null,{"$f":"MAX(N51:BS51)","v":507},null,null,{"$f":"$H51*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,{"$f":"$H51*AT8","v":507},507,507,507,507,507,507,507,507,507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum Theoretical Production of Methane",null,null,"M3/Hour",{"$f":"Inputs!F88","v":0.59195876288659788},null,null,300.12309278350511,null,null,{"$f":"N51*$H$52","v":0},{"$f":"O51*$H$52","v":0},0,0,0,0,0,0,0,0,0,0,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,300.12309278350511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum Theoretical Production of Methane",null,null,"M3/Year",{"$f":"Inputs!F83","v":8400},null,null,2521033.979381443,null,null,{"$f":"N52*$H$53","v":0},{"$f":"O52*$H$53","v":0},0,0,0,0,0,0,0,0,0,0,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,2521033.979381443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum km from Theoretical Production",null,null,"km/year",{"$f":"Inputs!F39","v":2.0833333333333339},"M3/km Efficiency",null,5252154.1237113411,null,null,{"$f":"N53*$H$54","v":0},{"$f":"O53*$H$54","v":0},0,0,0,0,0,0,0,0,0,0,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,5252154.1237113411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"km per truck per year",null,null,"km/year-truck",null,null,null,86400,null,null,{"$f":"N18","v":86400},86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,{"$f":"AT18","v":86400},86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400]
[null,null,null,"Break-even Trucks without Electricity",null,null,"Trucks",null,null,null,60.788820876288668,null,null,{"$f":"N54/N55","v":0},{"$f":"O54/O55","v":0},0,0,0,0,0,0,0,0,0,0,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,60.788820876288668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CNG Production from Biogass Effeluent"]
[null,null,null,"Required Production in terms of km from Demand (Above)",null,null,"km/year",null,"km/year",null,{"$f":"MAX(N59:BS59)","v":4320000},null,null,{"$f":"N20","v":0},0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT20","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Converstion Factor from Km to M3 of Biogass",null,null,"M3/km",{"$f":"1/Inputs!F100*100","v":0.47999999999999987},"M3 Biogass/km",{"$f":"1/H60","v":2.0833333333333339},{"$f":"MAX(N60:BS60)","v":0.47999999999999987},null,null,{"$f":"$H$60","v":0.47999999999999987},{"$f":"$H$60","v":0.47999999999999987},0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987,0.47999999999999987]
[null,null,null,"Required Production of Biogass in M3 to Meet Demand",null,null,"M3/Year",null,null,null,2073599.9999999995,null,null,{"$f":"N59*N60","v":0},{"$f":"O59*O60","v":0},0,0,0,0,0,0,0,0,0,0,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,2073599.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required Production of Biogass in M3/Hour to Meed Demand",null,null,"M3/Hour",{"$f":"Inputs!$F$83","v":8400},"Hours of Upgrader",{"$f":"Inputs!F85*Inputs!F86/Inputs!F87","v":0.59195876288659788},{"$f":"MAX(N62:BS62)","v":417.01746529332729},null,null,{"$f":"N61/$H$62/$J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,{"$f":"AT61/$H$62/$J$62","v":417.01746529332729},417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Methane (CH4) Production From Upgrader to Meet Truck Demand"]
[null,null,null,"Biogass Input (Min Demand, Capacity)",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N65:BS65)","v":417.01746529332729},null,null,{"$f":"MIN(N62,N51)","v":0},0,0,0,0,0,0,0,0,0,0,0,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,{"$f":"MIN(AT62,AT51)","v":417.01746529332729},417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Methane Percent form Biogass (Multiply)",null,null,"%",{"$f":"Inputs!F85","v":0.57999999999999996},"Methane % Biogass",null,null,null,null,{"$f":"N65*$H66","v":0},0,0,0,0,0,0,0,0,0,{"$f":"X65*$H66","v":0},0,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,{"$f":"AH65*$H66","v":241.8701298701298},241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,{"$f":"AR65*$H66","v":241.8701298701298},241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,241.8701298701298,{"$f":"BB65*$H66","v":241.8701298701298},241.8701298701298,0,0,0,0,0,0,0,0,{"$f":"BL65*$H66","v":0},0,0,0,0,0,0,0]
[null,null,null,"Upgading Efficiency adjustment (Multiply)",null,null,"M3/Hour",{"$f":"Inputs!F86","v":0.99},"%",null,{"$f":"MAX(N67:BS67)","v":239.45142857142849},null,null,0,0,0,0,0,0,0,0,0,0,0,0,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,239.45142857142849,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Methane (CH4) Production per Hour for Truck Demand",null,null,"M3/Hour",{"$f":"Inputs!F87","v":0.97},"% Volume ",null,{"$f":"MAX(N68:BS68)","v":246.85714285714278},null,null,{"$f":"N67/$H$68","v":0},0,0,0,0,0,0,0,0,0,0,0,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,{"$f":"AT67/$H$68","v":246.85714285714278},246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Methane (CH4) Potential Production from Full Capacity",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N70:BS70)","v":300.12309278350517},null,null,{"$f":"N51*$H$66*$H$67/$H$68*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,{"$f":"AT51*$H$66*$H$67/$H$68*AT8","v":300.12309278350517},300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Methane (CH4) Potential Production from Full Capacity (kg/M3)",null,null,"kg/Hour",{"$f":"Inputs!F112","v":0.7513589682924352},null,null,{"$f":"MAX(N71:BS71)","v":225.50017735454924},null,null,{"$f":"N70*$H$71","v":0},{"$f":"O70*$H$71","v":0},0,0,0,0,0,0,0,0,0,0,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,225.50017735454924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Methane (CH4) Potential Production from Full Capacity (kg/MMBTU)",null,null,"kg/MMBTU",{"$f":"Inputs!F134","v":4.6452E-2},null,null,{"$f":"MAX(N72:BS72)","v":10.474934238473521},null,null,{"$f":"N71*$H$72","v":0},{"$f":"O71*$H$72","v":0},0,0,0,0,0,0,0,0,0,0,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,10.474934238473521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual CNG Production in M3 to Meet Truck Demand",null,null,"M3/Year",{"$f":"Inputs!F128","v":24},"Hours",{"$f":"Inputs!F91","v":350},{"$f":"MAX(N74:BS74)","v":2073599.9999999993},null,null,{"$f":"N68*$H$74*$J$74","v":0},0,0,0,0,0,0,0,0,0,0,0,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,{"$f":"AT68*$H$74*$J$74","v":2073599.9999999993},2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,2073599.9999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual CNG Production in km",null,null,"km",{"$f":"Inputs!$F$100/100","v":2.0833333333333339},"km/M3 CNG",null,{"$f":"MAX(N75:BS75)","v":4320000},null,null,{"$f":"N74*$H$75","v":0},0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT74*$H$75","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Potential CNG Production per year in km",null,null,"km/Year",null,null,null,{"$f":"MAX(N76:BS76)","v":5252154.123711342},null,null,{"$f":"N139*$H$66*$H$67/$H$68*$H$74*$J$74*$H$75","v":0},0,0,0,0,0,0,0,0,0,0,0,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,{"$f":"AT139*$H$66*$H$67/$H$68*$H$74*$J$74*$H$75","v":5252154.123711342},5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,5252154.123711342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Adjustment for Days in Week"]
[null,null,null,"Average Weekly Potential Production of CNG Expressed M3",null,null,"M3/Year",52,"Weeks",null,{"$f":"MAX(N79:BS79)","v":48481.422680412368},null,null,{"$f":"N53/$H$79*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,{"$f":"AT53/$H$79*AT8","v":48481.422680412368},48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,48481.422680412368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Average Daily Production of CNG Expresed in M3",null,null,"M3/Day",7,"Days",null,{"$f":"MAX(N80:BS80)","v":6925.9175257731958},null,null,{"$f":"N79/$H$80","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z79/$H$80","v":6925.9175257731958},6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,{"$f":"AT79/$H$80","v":6925.9175257731958},6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,6925.9175257731958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Average Weekly Demand for CNG in M3",null,null,"M3/Year",{"$f":"H79","v":52},null,null,{"$f":"MAX(N82:BS82)","v":39876.923076923063},null,null,{"$f":"N74/$H$82","v":0},0,0,0,0,0,0,0,0,0,0,0,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,{"$f":"AT74/$H$82","v":39876.923076923063},39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,39876.923076923063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Average Daily Demand for CNG in M3",null,null,"M3/Day",{"$f":"Inputs!F22","v":6},null,null,{"$f":"MAX(N83:BS83)","v":6646.1538461538439},null,null,{"$f":"N82/$H$83","v":0},0,0,0,0,0,0,0,0,0,0,0,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,{"$f":"AT82/$H$83","v":6646.1538461538439},6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,6646.1538461538439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Sufficient Production for Demand",null,null,"Test",{"$f":"AND(N85:BS85)","v":true},null,null,null,null,null,{"$f":"N83<=N80","v":true},{"$f":"O83<=O80","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Pumping Nozzel Capacity and Use"]
[null,null,"Capacity"]
[null,null,null,"Filling Rate per Nozzel in M3/Hour",null,null,"M3/Hour",{"$f":"Inputs!F110","v":3200},null,null,{"$f":"MAX(Z89:BS89)","v":3200},null,null,{"$f":"$H$89*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,3200,{"$f":"$H$89*AT8","v":3200},3200,3200,3200,3200,3200,3200,3200,3200,3200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Filling Rate per Nozzel in kg/Hour",null,null,"kg/Hour",{"$f":"Inputs!F112","v":0.7513589682924352},null,null,{"$f":"MAX(Z90:BS90)","v":2404.3486985357927},null,null,{"$f":"N89*$H$90","v":0},{"$f":"O89*$H$90","v":0},0,0,0,0,0,0,0,0,0,0,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,2404.3486985357927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fillling Rate per Nozzel in kg/Minute",null,null,"kg/Minute",60,null,null,{"$f":"MAX(Z91:BS91)","v":40.072478308929881},null,null,{"$f":"N90/$H$91","v":0},{"$f":"O90/$H$91","v":0},0,0,0,0,0,0,0,0,0,0,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,40.072478308929881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inverse of Filling Rate in Minutes/kg",null,null,"Minute/kg",{"$f":"MAX(N92:BS92)","v":2.4954782988232518E-2},null,null,{"$f":"MAX(N92:BS92)","v":2.4954782988232518E-2},null,null,{"$f":"IF(N91,1/N91)","v":false},{"$f":"IF(O91,1/O91)","v":false},false,false,false,false,false,false,false,false,false,false,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,2.4954782988232518E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Dempand per Hour in kg for All Trucks",null,null,"kg/Hour",null,null,null,{"$f":"MAX(N94:BS94)","v":185.47832817276111},null,null,{"$f":"N34","v":0},0,0,0,0,0,0,0,0,0,0,0,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,{"$f":"AT34","v":185.47832817276111},185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,185.47832817276111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Required kg per Day for All Trucks",null,null,"kg/Day",24,null,null,{"$f":"MAX(Z95:BS95)","v":4451.4798761462662},null,null,{"$f":"N34*$H$95","v":0},0,0,0,0,0,0,0,0,0,0,0,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,{"$f":"AT34*$H$95","v":4451.4798761462662},4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,4451.4798761462662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Trucks",null,null,"Number",null,null,null,{"$f":"MAX(Z96:BS96)","v":50},null,null,{"$f":"N19","v":0},0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"AT19","v":50},50,50,50,50,50,50,50,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required kg per Day per Truck",null,null,"kg/Truck/Day",null,null,null,{"$f":"MAX(Z97:BS97)","v":89.029597522925329},null,null,{"$f":"IF(N96,N95/N96)*1","v":0},{"$f":"IF(O96,O95/O96)*1","v":0},0,0,0,0,0,0,0,0,0,0,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,89.029597522925329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minutes of Filling per Day/Truck",null,null,"Minutes/Day",null,null,null,{"$f":"MAX(N98:BS98)","v":2.2217142857142851},null,null,{"$f":"N97*N92","v":0},{"$f":"O97*O92","v":0},0,0,0,0,0,0,0,0,0,0,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,2.2217142857142851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Tank Size per Truck",null,null,"kg",{"$f":"Inputs!F120","v":60.693114000219801},null,null,{"$f":"MAX(Z100:BS100)","v":60.693114000219801},null,null,{"$f":"$H$100","v":60.693114000219801},60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,{"$f":"$H$100","v":60.693114000219801},60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801,60.693114000219801]
[null,null,null,"Required Two Fillings",null,null,"Flag",null,null,null,{"$f":"MAX(N101:BS101)","v":1},null,null,{"$f":"(N97>N100)*1","v":0},{"$f":"(O97>O100)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required Fillings",null,null,"Number",null,null,null,{"$f":"MAX(Z102:BS102)","v":2},null,null,{"$f":"IF(N101,2,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"IF(AT101,2,1)","v":2},2,2,2,2,2,2,2,2,2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Total Trucks - Repeated",null,null,"Number",null,null,null,{"$f":"MAX(N104:BS104)","v":50},null,null,{"$f":"N96","v":0},{"$f":"O96","v":0},0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minutes of Filling without Manovering for All Trucks",null,null,"Minutes",null,null,null,{"$f":"MAX(Z105:BS105)","v":111.08571428571426},null,null,{"$f":"N104*N98","v":0},{"$f":"O104*O98","v":0},0,0,0,0,0,0,0,0,0,0,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,111.08571428571426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minutes per Filling",null,null,"Minutes/Fill",null,null,null,1.1108571428571425,null,null,{"$f":"N98/N102","v":0},{"$f":"O98/O102","v":0},0,0,0,0,0,0,0,0,0,0,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,1.1108571428571425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Manouvering Time",null,null,"Minutes",{"$f":"Inputs!F115","v":1},null,null,1,null,null,{"$f":"$H$107","v":1},{"$f":"$H$107","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Total Required Minutes per Truck per Fill",null,null,"Minutes",null,null,null,2.1108571428571423,null,null,{"$f":"N106+N107","v":1},{"$f":"O106+O107","v":1},1,1,1,1,1,1,1,1,1,1,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,2.1108571428571423,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Total Required Time per Filling Period",null,null,"Minutes",null,null,null,105.54285714285712,null,null,{"$f":"N108*N96","v":0},0,0,0,0,0,0,0,0,0,0,0,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,{"$f":"AT108*AT96","v":105.54285714285712},105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,105.54285714285712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Time for Filling",null,null,"Minutes",{"$f":"Inputs!F118","v":60},null,null,null,null,null,{"$f":"$H$111","v":60},{"$f":"$H$111","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"Required Pumps for Filling",null,null,"Pumps",null,null,null,{"$f":"MAX(N112:BS112)","v":1.7590476190476185},null,null,{"$f":"N109/N111","v":0},{"$f":"O109/O111","v":0},0,0,0,0,0,0,0,0,0,0,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,1.7590476190476185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Rounded Pumps",null,null,"Pumps",null,null,null,{"$f":"MAX(N113:BS113)","v":2},null,null,{"$f":"ROUNDUP(N112,0)","v":0},{"$f":"ROUNDUP(O112,0)","v":0},0,0,0,0,0,0,0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minutes Used Per Pump Per Filling",null,null,"Minutes",null,null,null,{"$f":"MAX(N114:BS114)","v":52.771428571428558},null,null,{"$f":"IF(N113,N109/N113)","v":false},{"$f":"IF(O113,O109/O113)","v":false},false,false,false,false,false,false,false,false,false,false,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,52.771428571428558,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Applied Number of Nozzels",null,null,"Nozzels",{"$f":"Inputs!F109","v":6},null,null,{"$f":"MAX(Z116:BS116)","v":6},null,null,{"$f":"IF(N113<$H$116,$H$116,N113)","v":6},{"$f":"IF(O113<$H$116,$H$116,O113)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[]
[null,"Operating Expenses Other Than Electricity"]
[]
[null,null,null,"Inflation Index",null,null,"Index",{"$f":"Inputs!F138","v":0},null,null,null,null,1,{"$f":"M120*(1+$H$120*N8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS120*(1+$H$120*AT8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Lagoon Maintenance",null,null,"USD",{"$f":"Inputs!F143","v":18298.8},null,null,{"$f":"MAX(N122:BS122)","v":18298.8},null,null,{"$f":"$H$122*N120*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,{"$f":"$H$122*AT120*AT8","v":18298.8},18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,18298.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Upgrader  Cost",null,null,"USD",{"$f":"Inputs!F147","v":65910},null,null,{"$f":"MAX(N123:BS123)","v":65910},null,null,{"$f":"$H$123*N120*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,65910,{"$f":"$H$123*AT120*AT8","v":65910},65910,65910,65910,65910,65910,65910,65910,65910,65910,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Overhead",null,null,"USD",{"$f":"Inputs!F160","v":35000},null,null,{"$f":"MAX(N124:BS124)","v":35000},null,null,{"$f":"$H$124*N120*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,{"$f":"$H$124*AT120*AT8","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Minutes per Day per Truck of Pumping",null,null,"Minutes"]
[null,null,null,"Total Hours of Pumping",null,null,"Hours",{"$f":"Inputs!F91","v":350}]
[null,null,null,"Total Hours of Upgrader",null,null,"Hours",{"$f":"Inputs!$F$83","v":8400},null,null,null,null,null,{"$f":"$H$128*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,{"$f":"$H$128*AT8","v":8400},8400,8400,8400,8400,8400,8400,8400,8400,8400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cost per Hour",null,null,"Cost/Hour",{"$f":"Inputs!F151","v":5},null,null,null,null,null,{"$f":"$H$129*N120","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$H$129*AT120","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Total Pumping Cost",null,null,"USD",{"$f":"Z130","v":42000},null,null,{"$f":"MAX(N130:BS130)","v":42000},null,null,{"$f":"N129*N128","v":0},{"$f":"O129*O128","v":0},0,0,0,0,0,0,0,0,0,0,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,42000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Maintenance Paid by Investor"]
[null,null,null,null,"km Travelled",null,"km/Year",null,null,null,{"$f":"MAX(N133:BS133)","v":4320000},null,null,{"$f":"N20","v":0},0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT20","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cost of Maintenacne",null,"USD/km",{"$f":"Inputs!F154","v":5.7000000000000002E-3},{"$f":"Inputs!F155","v":true},null,{"$f":"MAX(N134:BS134)","v":24624},null,null,{"$f":"N133*$H$134*$I$134*N120","v":0},0,0,0,0,0,0,0,0,0,0,0,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,{"$f":"AT133*$H$134*$I$134*AT120","v":24624},24624,24624,24624,24624,24624,24624,24624,24624,24624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Operating and Maintenance Expense",null,null,{"$f":"H130+H124+H123+H122","v":161208.79999999999},null,null,{"$f":"MAX(N136:BS136)","v":185832.8},null,null,{"$f":"N124+N130+N123+N122+N134","v":0},{"$f":"O124+O130+O123+O122+O134","v":0},0,0,0,0,0,0,0,0,0,0,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Potential Electricity Generation from Biogass"]
[null,null,"Capacity of Upgarader in M3/Hour (Could be Used for Electricity)",null,null,null,"M3/Hour",{"$f":"Inputs!F82","v":507},null,null,null,null,null,{"$f":"$H$139*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,507,{"$f":"$H$139*AT8","v":507},507,507,507,507,507,507,507,507,507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Operating Hours of Mill (Above) (??????)",null,"Hours",{"$f":"Inputs!$F$83","v":8400},null,null,{"$f":"SUM(N141:BS141)","v":487200},null,null,{"$f":"$H$141","v":8400},{"$f":"$H$141","v":8400},8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400]
[null,null,null,null,"Methane Production as Fraction of Biogass Production",null,"%",{"$f":"Inputs!F85","v":0.57999999999999996},null,null,{"$f":"MAX(N142:BS142)","v":0.57999999999999996},null,null,{"$f":"$H$142","v":0.57999999999999996},{"$f":"$H$142","v":0.57999999999999996},0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996,0.57999999999999996]
[null,null,null,null,"Total Possible Methane Production for Electricity",null,"M3 per Year",null,null,null,{"$f":"MAX(N143:BS143)","v":2470104},null,null,{"$f":"N139*N141*N142","v":0},{"$f":"O139*O141*O142","v":0},0,0,0,0,0,0,0,0,0,0,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,2470104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Possible Methane Production for Electricity",null,"M3 per Hour",{"$f":"Inputs!F83","v":8400},null,null,{"$f":"MAX(N144:BS144)","v":294.06},null,null,{"$f":"N143/$H$144","v":0},{"$f":"O143/$H$144","v":0},0,0,0,0,0,0,0,0,0,0,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,294.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energy Value of Methane (Convert from M3/kWh)",null,"M3/kWh",{"$f":"Inputs!$F$172","v":9.9700000000000006},null,null,null,null,null,{"$f":"$H$145","v":9.9700000000000006},{"$f":"$H$145","v":9.9700000000000006},9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006,9.9700000000000006]
[null,null,null,null,"Total Potential Energy Value of Methane",null,"kWh/Year",null,null,null,{"$f":"MAX(N146:BS146)","v":24626936.880000003},null,null,{"$f":"N145*N143","v":0},{"$f":"O145*O143","v":0},0,0,0,0,0,0,0,0,0,0,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,24626936.880000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energy Efficiency for Measuring Energy Generation",null,"%",{"$f":"Inputs!F173","v":0.4},null,null,{"$f":"MAX(N147:BS147)","v":0.4},null,null,{"$f":"$H$147","v":0.4},{"$f":"$H$147","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,null,"Potential Energy Available",null,"kWh/Year",null,null,null,{"$f":"MAX(N148:BS148)","v":9850774.7520000022},null,null,{"$f":"N146*N147","v":0},{"$f":"O146*O147","v":0},0,0,0,0,0,0,0,0,0,0,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Required Electricity Capacity from Upgrader Capacity",null,"kW ",null,null,null,{"$f":"MAX(N149:BS149)","v":1172.7112800000002},null,null,{"$f":"N148/N141","v":0},{"$f":"O148/O141","v":0},0,0,0,0,0,0,0,0,0,0,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,1172.7112800000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Potential kWh (No Methane Production for Trucks)",null,"kWh/Year",{"$f":"Inputs!F83","v":8400},null,null,{"$f":"MAX(N150:BS150)","v":9850774.7520000022},null,null,{"$f":"$H$150*N149","v":0},{"$f":"$H$150*O149","v":0},0,0,0,0,0,0,0,0,0,0,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,9850774.7520000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Use of Mehane for Electricity Production if Self Generate"]
[]
[null,null,"Electricity Production for Lagoon "]
[null,null,null,"Percent of Potential Capacity Used for Lagoon",null,null,"%",{"$f":"Inputs!F175","v":0.03},null,null,null,null,null,{"$f":"$H$155","v":0.03},{"$f":"$H$155","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"kW for Lagoon",null,null,"kW",null,null,null,{"$f":"MAX(N156:BS156)","v":35.181338400000008},null,null,{"$f":"N155*N149","v":0},0,0,0,0,0,0,0,0,0,0,0,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,{"$f":"AT155*AT149","v":35.181338400000008},35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,35.181338400000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"kWh per year for Lagoon",null,null,"kWh/Year",{"$f":"Inputs!$F$83","v":8400},null,null,{"$f":"MAX(N157:BS157)","v":295523.24256000004},null,null,{"$f":"N156*$H$157","v":0},{"$f":"O156*$H$157","v":0},0,0,0,0,0,0,0,0,0,0,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Electricity Production for Upgrader"]
[null,null,null,"Biogas kW per M3 of Biogass for Upgrader",null,null,"kW/M3",{"$f":"Inputs!F169","v":0.8},null,null,null,null,null,{"$f":"$H$160","v":0.8},{"$f":"$H$160","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"M3 of Biogass to Meet Demand",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N161:BS161)","v":417.01746529332729},null,null,{"$f":"N62","v":0},0,0,0,0,0,0,0,0,0,0,0,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,{"$f":"AT62","v":417.01746529332729},417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,417.01746529332729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"kWh for Upgrader",null,null,"kWh/Year",{"$f":"Inputs!$F$83","v":8400},null,null,{"$f":"MAX(N162:BS162)","v":2802357.3667711597},null,null,{"$f":"N160*N161*$H$162","v":0},{"$f":"O160*O161*$H$162","v":0},0,0,0,0,0,0,0,0,0,0,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Electricity Production for Filling"]
[null,null,null,"Methane (CNG) Used for Trucks",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N165:BS165)","v":246.85714285714278},null,null,{"$f":"N68","v":0},0,0,0,0,0,0,0,0,0,0,0,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,{"$f":"AT68","v":246.85714285714278},246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pumping Electricity per M3 for Pumping",null,null,"kW/M3",{"$f":"Inputs!F176","v":0.6},null,null,null,null,null,{"$f":"$H$166","v":0.6},{"$f":"$H$166","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,null,"Electricity for Pumping Use",null,null,"kWh/Hour",null,null,null,{"$f":"MAX(N167:BS167)","v":148.11428571428567},null,null,{"$f":"N165*N166","v":0},{"$f":"O165*O166","v":0},0,0,0,0,0,0,0,0,0,0,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,148.11428571428567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Electricity for Pumping",null,null,"kWh/Year",{"$f":"Inputs!$F$83","v":8400},null,null,{"$f":"MAX(N168:BS168)","v":1244159.9999999995},null,null,{"$f":"$H$168*N167","v":0},{"$f":"$H$168*O167","v":0},0,0,0,0,0,0,0,0,0,0,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total kWh for Lagoon, Upgrader and Pumping",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N170:BS170)","v":4342040.6093311589},null,null,{"$f":"N168+N162+N157","v":0},0,0,0,0,0,0,0,0,0,0,0,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,{"$f":"AT168+AT162+AT157","v":4342040.6093311589},4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Methane Requirements for Electricity"]
[null,null,null,"Total Methane per Year for Electricity at 100% Efficiency",null,null,"M3/Year",{"$f":"Inputs!$F$172","v":9.9700000000000006},null,null,{"$f":"MAX(N173:BS173)","v":435510.5927112496},null,null,{"$f":"N170/$H$173","v":0},0,0,0,0,0,0,0,0,0,0,0,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,{"$f":"AT170/$H$173","v":435510.5927112496},435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,435510.5927112496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Methane per Year for Electricity at Efficiency",null,null,"M3/Year",{"$f":"Inputs!F173","v":0.4},null,null,{"$f":"MAX(N174:BS174)","v":1088776.4817781239},null,null,{"$f":"N173/$H$174","v":0},{"$f":"O173/$H$174","v":0},0,0,0,0,0,0,0,0,0,0,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,1088776.4817781239,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Methane per Hour for Electricity - Self Generation",null,null,"M3/Hour",{"$f":"Inputs!F83","v":8400},null,null,{"$f":"MAX(N175:BS175)","v":129.61624783072904},null,null,{"$f":"N174/$H$175","v":0},{"$f":"O174/$H$175","v":0},0,0,0,0,0,0,0,0,0,0,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,129.61624783072904,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Potential Methane from Full Upgrader Capacity",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N177:BS177)","v":300.12309278350517},null,null,{"$f":"N$70","v":0},{"$f":"O$70","v":0},0,0,0,0,0,0,0,0,0,0,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Methane for Trucks",null,null,"M3/Hour",null,null,null,170.50684495277613,null,null,{"$f":"N177-N175","v":0},{"$f":"O177-O175","v":0},0,0,0,0,0,0,0,0,0,0,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Methane for Trucks per Year",null,null,"M3/Year",{"$f":"Inputs!$F$83","v":8400},null,null,1432257.4976033196,null,null,{"$f":"N178*$H$179","v":0},{"$f":"O178*$H$179","v":0},0,0,0,0,0,0,0,0,0,0,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,1432257.4976033196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Potential km from Remaining Use",null,null,"km/Year",{"$f":"(Inputs!$F$100/100)","v":2.0833333333333339},null,null,2983869.7866735831,null,null,{"$f":"N179*$H$180","v":0},{"$f":"O179*$H$180","v":0},0,0,0,0,0,0,0,0,0,0,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,2983869.7866735831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual km/ truck",null,null,"km/Truck",null,null,null,86400,null,null,{"$f":"N18","v":86400},{"$f":"O18","v":86400},86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400,86400]
[null,null,null,"Break Even Trucks after Electricity Use",null,null,"Trucks",null,null,null,34.535529938351658,null,null,{"$f":"N180/N181","v":0},{"$f":"O180/O181","v":0},0,0,0,0,0,0,0,0,0,0,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,34.535529938351658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Required Electricity Purchases or Surplus Methane"]
[null,null,null,"Total Potential Methane from Full Upgrader Capacity",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N185:BS185)","v":300.12309278350517},null,null,{"$f":"N$70","v":0},{"$f":"O70","v":0},0,0,0,0,0,0,0,0,0,0,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,{"$f":"AU70","v":300.12309278350517},300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,300.12309278350517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Methane Required for Truck Use",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N186:BS186)","v":246.85714285714278},null,null,{"$f":"N68","v":0},0,0,0,0,0,0,0,0,0,0,0,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,{"$f":"AT68","v":246.85714285714278},246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,246.85714285714278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Methane Available After Electricity Use",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N187:BS187)","v":170.50684495277613},null,null,{"$f":"N185-N175","v":0},0,0,0,0,0,0,0,0,0,0,0,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,{"$f":"AT185-AT175","v":170.50684495277613},170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,170.50684495277613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Surplus Methane after Electricity Use",null,null,"M3/Hour",null,null,null,{"$f":"MIN(N188:BS188)","v":0},null,null,{"$f":"MAX(N187-N186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AT187-AT186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Deficit Methane After Electricity Use",null,null,"M3/Hour",null,null,null,{"$f":"MAX(N189:BS189)","v":76.350297904366641},null,null,{"$f":"MAX(-N187+N186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,{"$f":"MAX(-AT187+AT186,0)","v":76.350297904366641},76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,76.350297904366641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Percent of Electricity Purchased if Self-Generate",null,null,"%",null,null,null,{"$f":"MAX(N191:BS191)","v":0.58904882051573892},null,null,{"$f":"IF(N175,N189/N175)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,{"$f":"IF(AT175,AT189/AT175)*1","v":0.58904882051573892},0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Amount of kWh Purchased if Self-Generate",null,null,"kWh",null,null,null,{"$f":"SUM(N192:BS192)","v":76730216.986738831},null,null,{"$f":"N191*N170","v":0},0,0,0,0,0,0,0,0,0,0,0,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,{"$f":"AT191*AT170","v":2557673.8995579593},2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Electricity Costs (Purchased or Own Generation)"]
[]
[null,null,null,"Electricity for Lagoon",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N196:BS196)","v":295523.24256000004},null,null,{"$f":"N157","v":0},0,0,0,0,0,0,0,0,0,0,0,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,{"$f":"AT157","v":295523.24256000004},295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,295523.24256000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity for Upgrader",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N197:BS197)","v":2802357.3667711597},null,null,{"$f":"N162","v":0},0,0,0,0,0,0,0,0,0,0,0,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,{"$f":"AT162","v":2802357.3667711597},2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,2802357.3667711597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity for Filling Station",null,null,"kWh/Year",null,null,null,1244159.9999999995,null,null,{"$f":"N168","v":0},0,0,0,0,0,0,0,0,0,0,0,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,{"$f":"AT168","v":1244159.9999999995},1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,1244159.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Electricity Required",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N199:BS199)","v":4342040.6093311589},null,null,{"$f":"SUM(N196:N198)","v":0},{"$f":"SUM(O196:O198)","v":0},0,0,0,0,0,0,0,0,0,0,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,4342040.6093311589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Self Generation Flag (True is Self Option)",null,null,"Flag",{"$f":"Inputs!F163","v":true},null,null,null,null,null,{"$f":"$H$201","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$H$201","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Percent Purchased if Self Generate",null,null,"Percent",null,null,null,{"$f":"MAX(N202:BS202)","v":0.58904882051573892},null,null,{"$f":"N191","v":0},0,0,0,0,0,0,0,0,0,0,0,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,{"$f":"AT191","v":0.58904882051573892},0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0.58904882051573892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Electricity Requied if Self Generate",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N203:BS203)","v":2557673.8995579593},null,null,{"$f":"N202*N199*N201","v":0},{"$f":"O202*O199*O201","v":0},0,0,0,0,0,0,0,0,0,0,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Electricity Purchased without Self Generation",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N205:BS205)","v":0},null,null,{"$f":"N199*NOT(N201)","v":0},{"$f":"O199*NOT(O201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Electricity Purchased  ",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N206:BS206)","v":2557673.8995579593},null,null,{"$f":"N203+N205","v":0},{"$f":"O203+O205","v":0},0,0,0,0,0,0,0,0,0,0,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,2557673.8995579593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Electricity Produced",null,null,"kWh/Year",null,null,null,{"$f":"MAX(N207:BS207)","v":1784366.7097731996},null,null,{"$f":"N199-N206","v":0},{"$f":"O199-O206","v":0},0,0,0,0,0,0,0,0,0,0,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,1784366.7097731996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Inflation Index for Electricity",null,null,"Index",{"$f":"Inputs!F179","v":0},null,null,null,null,1,{"$f":"M209*(1+$H$209*N8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS209*(1+$H$209*AT8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Fuel Cost",null,null,"USD/kWh",{"$f":"Inputs!F180","v":0.02},null,null,{"$f":"MAX(N210:BS210)","v":0.02},null,null,{"$f":"$H$210*N209","v":0.02},{"$f":"$H$210*O209","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Total Cost of Electricity Purchases",null,null,"USD ",null,null,null,{"$f":"MAX(N211:BS211)","v":51153.47799115919},null,null,{"$f":"N210*N206","v":0},{"$f":"O210*O206","v":0},0,0,0,0,0,0,0,0,0,0,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,51153.47799115919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Electricity Maintenance Cost",null,null,"USD/kWh",{"$f":"Inputs!F190","v":0.01},null,{"$f":"Inputs!F163","v":true},null,null,null,{"$f":"$H$213*$J$213*N209","v":0.01},{"$f":"$H$213*$J$213*O209","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Total Maintenance Cost",null,null,"USD  ",{"$f":"Inputs!F188","v":32930.159493478277},null,null,{"$f":"MAX(N214:BS214)","v":32930.159493478277},null,null,{"$f":"$H$214*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,{"$f":"$H$214*AT8","v":32930.159493478277},32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,32930.159493478277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Hours Until Major Maintenance",null,null,"Hours",{"$f":"Inputs!$F$83","v":8400},null,null,null,null,null,{"$f":"M216+N8*$H$216","v":0},0,0,0,0,0,0,0,0,0,0,0,8400,16800,25200,33600,42000,50400,58800,67200,75600,84000,92400,100800,109200,117600,126000,134400,142800,151200,159600,168000,{"$f":"AS216+AT8*$H$216","v":176400},184800,193200,201600,210000,218400,226800,235200,243600,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000]
[null,null,null,"Brought Forward Hours",null,null,"Hours",null,null,null,null,null,null,{"$f":"M220","v":0},{"$f":"N220","v":0},0,0,0,0,0,0,0,0,0,0,0,8400,16800,25200,33600,42000,50400,58800,67200,75600,84000,92400,100800,109200,117600,126000,134400,142800,151200,159600,168000,176400,184800,193200,201600,210000,218400,226800,235200,243600,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000]
[null,null,null,"Add: Hours Operated",null,null,"Hours",{"$f":"Inputs!$F$83","v":8400},null,null,null,null,null,{"$f":"$H$218*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,8400,{"$f":"$H$218*AT8","v":8400},8400,8400,8400,8400,8400,8400,8400,8400,8400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Reset",null,null,"Hours",{"$f":"Inputs!F193","v":60000}]
[null,null,null,"Carried Forward",null,null,"Hours",null,null,null,null,null,null,{"$f":"N217+N218-N219","v":0},{"$f":"O217+O218-O219","v":0},0,0,0,0,0,0,0,0,0,0,8400,16800,25200,33600,42000,50400,58800,67200,75600,84000,92400,100800,109200,117600,126000,134400,142800,151200,159600,168000,176400,184800,193200,201600,210000,218400,226800,235200,243600,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000,252000]
[null,null,null,"Flag for Maintenance Period",null,null,"Flag"]
[]
[null,null,null,"Major Maintenance Cost"]
[]
[null,null,null,null,"Total Electricity Cost",null,"USD",null,null,null,{"$f":"SUM(N225:BS225)","v":2522509.1245391252},null,null,{"$f":"N211+N214","v":0},0,0,0,0,0,0,0,0,0,0,0,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,{"$f":"AT211+AT214","v":84083.637484637467},84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditure"]
[]
[null,null,"Lagoon Capital Expenditure"]
[null,null,null,{"$f":"Inputs!D224","v":"Civil Works"},null,null,"USD",{"$f":"Inputs!I224","v":200000},null,null,{"$f":"1/$H$3","v":8.3333333333333329E-2},null,null,{"$f":"$H230*$K230*N$3","v":16666.666666666664},16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,{"$f":"$H230*$K230*X$3","v":16666.666666666664},16666.666666666664,0,0,0,0,0,0,0,0,{"$f":"$H230*$K230*AH$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H230*$K230*AR$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H230*$K230*BB$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H230*$K230*BL$3","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Inputs!D225","v":"Gasometrical Cover"},null,null,"USD",{"$f":"Inputs!I225","v":200000},null,null,{"$f":"1/$H$3","v":8.3333333333333329E-2},null,null,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Inputs!D226","v":"Liner"},null,null,"USD",{"$f":"Inputs!I226","v":200000},null,null,8.3333333333333329E-2,null,null,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Inputs!D227","v":"Piping and Technology"},null,null,"USD",{"$f":"Inputs!I227","v":900000},null,20,8.3333333333333329E-2,null,null,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,"USD",{"$f":"SUM(H230:H233)","v":1500000},null,null,null,null,null,{"$f":"SUM(N230:N233)","v":125000},{"$f":"SUM(O230:O233)","v":125000},125000,125000,125000,125000,125000,125000,125000,125000,125000,125000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Upgrader Unit"]
[null,null,null,{"$f":"Inputs!D224","v":"Civil Works"},null,null,"USD",{"$f":"Inputs!I238","v":300000},null,20,{"$f":"1/$H$3","v":8.3333333333333329E-2},null,null,{"$f":"$H237*$K237*N$3","v":25000},25000,25000,25000,25000,25000,25000,25000,25000,25000,{"$f":"$H237*$K237*X$3","v":25000},25000,0,0,0,0,0,0,0,0,{"$f":"$H237*$K237*AH$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H237*$K237*AR$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H237*$K237*BB$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H237*$K237*BL$3","v":0},0,0,0,0,0,0,0]
[null,null,null,"Gasometrical Cover",null,null,"USD",{"$f":"Inputs!I239","v":300000},null,30,{"$f":"1/$H$3","v":8.3333333333333329E-2},null,null,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liner",null,null,"USD",{"$f":"Inputs!I240","v":200000},null,null,8.3333333333333329E-2,null,null,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,16666.666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Piping and Technology",null,null,"USD",{"$f":"Inputs!I241","v":1000000},null,20,8.3333333333333329E-2,null,null,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,83333.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,"USD",{"$f":"SUM(H237:H240)","v":1800000},null,null,null,null,null,{"$f":"SUM(N237:N240)","v":150000},{"$f":"SUM(O237:O240)","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CNG Station"]
[null,null,null,"Compressor",null,null,"USD",{"$f":"Inputs!H250","v":150000},null,15,{"$f":"1/$H$3","v":8.3333333333333329E-2},null,null,{"$f":"$H244*$K244*N$3","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$H244*$K244*X$3","v":12500},12500,0,0,0,0,0,0,0,0,{"$f":"$H244*$K244*AH$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H244*$K244*AR$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H244*$K244*BB$3","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$H244*$K244*BL$3","v":0},0,0,0,0,0,0,0]
[null,null,null,"Storage Skid",null,null,"USD",{"$f":"Inputs!H251","v":150000},null,20,8.3333333333333329E-2,null,null,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Filing Station",null,null,"USD",{"$f":"Inputs!H252","v":250000},null,15,8.3333333333333329E-2,null,null,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,20833.333333333332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total",null,"USD",{"$f":"SUM(H244:H246)","v":550000},null,null,null,null,null,{"$f":"SUM(N244:N246)","v":45833.333333333328},{"$f":"SUM(O244:O246)","v":45833.333333333328},45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Truck Conversion",null,null,"USD",{"$f":"Inputs!F253","v":550000},null,null,{"$f":"K245","v":8.3333333333333329E-2},null,null,{"$f":"$H249*$K249*N$3","v":45833.333333333328},45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,45833.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H249*$K249*AT$3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Electricity Plant",null,null,null,{"$f":"Inputs!F265","v":400000},null,{"$f":"Inputs!F163","v":true},{"$f":"K249","v":8.3333333333333329E-2},null,null,{"$f":"$H$251*$J$251*$K$251*N3","v":33333.333333333328},33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,33333.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$251*$J$251*$K$251*AT3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Grand Total",null,null,{"$f":"H234+H241+H247+H249+H251","v":4800000},null,null,{"$f":"SUM(N253:BS253)","v":4799999.9999999991},null,null,{"$f":"N247+N234+N241+N249+N251","v":399999.99999999994},{"$f":"O247+O234+O241+O249+O251","v":399999.99999999994},399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Major Capital Expenditures after Operation"]
[]
[null,null,null,"Operating Year",null,null,"Year",null,null,null,null,null,null,{"$f":"M257+N8","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"AS257+AT8","v":21},22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,{"$f":"Inputs!D281","v":"Gasometrical Cover"},null,null,"Flag",{"$f":"Inputs!E276","v":20},null,null,null,null,null,{"$f":"($H$258=N257)*1","v":0},{"$f":"($H$258=O257)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D258","v":"Gasometrical Cover"},null,null,"Replacement Cost",{"$f":"Inputs!F281","v":200000},null,null,{"$f":"SUM(N259:BS259)","v":200000},null,null,{"$f":"N258*$H$259","v":0},{"$f":"O258*$H$259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Inputs!D277","v":"Compressor"},null,null,"Flag",{"$f":"Inputs!E276","v":20},null,null,null,null,null,{"$f":"($H$261=N257)*1","v":0},{"$f":"($H$261=O257)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Inputs!D277","v":"Compressor"},null,null,"Replacement Cost",{"$f":"Inputs!F283","v":300000},null,null,{"$f":"SUM(N262:BS262)","v":300000},null,null,{"$f":"N261*$H$262","v":0},{"$f":"O261*$H$262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"Inputs!$D$278","v":"Membranes"},null,null,"Flag",{"$f":"Inputs!E278","v":15},null,null,null,null,null,{"$f":"($H$264=N257)*1","v":0},{"$f":"($H$264=O257)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Inputs!$D$278","v":"Membranes"},null,null,"Replacement Cost",{"$f":"Inputs!F284","v":300000},null,null,{"$f":"SUM(N265:BS265)","v":300000},null,null,{"$f":"N264*$H$265","v":0},{"$f":"O264*$H$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CNG Pumping Station",null,null,"Flag",{"$f":"Inputs!E279","v":15},null,null,null,null,null,{"$f":"(N257=$H$267)*1","v":0},{"$f":"(O257=$H$267)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Replacement Cost for CNG Pumping Station",null,null,"Replacement Cost",{"$f":"Inputs!F285","v":250000},null,null,{"$f":"SUM(N268:BS268)","v":250000},null,null,{"$f":"N267*$H$268","v":0},{"$f":"O267*$H$268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Revenues from Investor Perspective"]
[" "]
[null,null,null,"Unadjusted Annual Demand",null,null,"km/Year",null,null,null,{"$f":"MAX(N272:BS272)","v":4320000},null,null,{"$f":"N20","v":0},0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT20","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Demand Adjusted for Upgrader Capacity",null,null,"km/Year",null,null,null,{"$f":"MAX(N273:BS273)","v":4320000},null,null,{"$f":"N75","v":0},0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT75","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"L/km"]
[null,null,null,"Total CNG Sold in Equivalent km",null,null,"km",{"$f":"H32","v":2.0833333333333339},null,null,{"$f":"MAX(N275:BS275)","v":4320000},null,null,{"$f":"MIN(N273,N272)","v":0},{"$f":"MIN(O273,O272)","v":0},0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Liters Required",null,null,"L",{"$f":"Inputs!F212","v":40},null,null,{"$f":"MAX(N276:BS276)","v":172800000},null,null,{"$f":"$H$276*N275","v":0},{"$f":"$H$276*O275","v":0},0,0,0,0,0,0,0,0,0,0,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,172800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[" "]
[null,null,null,"Real Diesel Price",null,null,"USD/L",{"$f":"Inputs!F208","v":0.56399999999999995},null,null,null,null,null,{"$f":"$H$278","v":0.56399999999999995},0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,{"$f":"$H$278","v":0.56399999999999995},0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995]
[null,null,null,"Inflation Flag",null,null,"Flag",null,null,null,null,null,null,{"$f":"M8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS8","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inflation Index",null,null,"Index",{"$f":"Inputs!F210","v":0},null,null,null,null,1,{"$f":"M280*(1+$H$280*N279)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS280*(1+$H$280*AT279)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Nominal Diesel Price",null,null,"USD/L",null,null,null,null,null,null,{"$f":"N278*N280","v":0.56399999999999995},{"$f":"O278*O280","v":0.56399999999999995},0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995]
[null,null,null,"Discount to Diesel Price",null,null,"%",{"$f":"Inputs!F209","v":0},null,null,null,null,null,{"$f":"$H$282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Sale Price",null,null,"USD/L",null,null,null,null,null,null,{"$f":"N281*(1-N282)","v":0.56399999999999995},{"$f":"O281*(1-O282)","v":0.56399999999999995},0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995]
[null,null,null,null,"Total Revenues",null,"USD",null,null,null,{"$f":"SUM(N284:BS284)","v":9745919.9999999981},null,null,{"$f":"N283*N276/100*N7","v":0},0,0,0,0,0,0,0,0,0,0,0,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,0,0,0,0,0,0,0,0,0,0,{"$f":"AT283*AT276/100*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cost of Maintaining the Truck",null,null,"USD"]
[null,null,null,"Maintenance Contract over BOT Period",null,null,"USD",null,null,null,{"$f":"SUM(N287:BS287)","v":1858328.0000000002},null,null,{"$f":"N136*N7","v":0},0,0,0,0,0,0,0,0,0,0,0,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,0,0,0,0,0,0,0,0,0,0,{"$f":"AT136*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity Cost over BOT Period",null,null,"USD",null,null,null,{"$f":"SUM(N288:BS288)","v":840836.3748463745},null,null,{"$f":"N225*N7","v":0},0,0,0,0,0,0,0,0,0,0,0,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,0,0,0,0,0,0,0,0,0,0,{"$f":"AT225*AT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBITDA",null,null,null,null,null,{"$f":"SUM(N289:BS289)","v":7046755.6251536235},null,null,{"$f":"N284-N287-N288","v":0},0,0,0,0,0,0,0,0,0,0,0,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,0,0,0,0,0,0,0,0,0,0,{"$f":"AT284-AT287-AT288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Cash Flow",null,null,null,null,null,null,{"$f":"SUM(N291:BS291)","v":2246755.6251536268},null,null,{"$f":"N289-N253","v":-399999.99999999994},-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,704675.56251536252,0,0,0,0,0,0,0,0,0,0,{"$f":"AT289-AT253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IRR",null,null,null,{"$f":"XIRR(N291:BS291,N6:BS6)","v":6.9825574755668654E-2}]
[]
[null,null,null,{"$f":"D27","v":"Annual Demand for Methane M3"},null,null,null,null,null,null,null,null,null,{"$f":"N27","v":0},{"$f":"O27","v":0},0,0,0,0,0,0,0,0,0,0,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,9000000.0000000019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D28","v":"Annual Demand for Methane in kg"},null,null,null,null,null,null,null,null,null,{"$f":"N28","v":0},0,0,0,0,0,0,0,0,0,0,0,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,6762230.7146319179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Demand for Methane in MMBTU",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,314119.14115608187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Methane Revenue per M3",null,null,null,null,null,null,{"$f":"MAX(N298:BS298)","v":0.10828799999999997},null,null,{"$f":"IF(N294,N284/N294)","v":false},{"$f":"IF(O294,O284/O294)","v":false},false,false,false,false,false,false,false,false,false,false,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0.10828799999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Methane Revenue per kg",null,null,null,null,null,null,{"$f":"MAX(N299:BS299)","v":0.14412285547891854},null,null,{"$f":"IF(N295,N284/N295)","v":false},{"$f":"IF(O295,O284/O295)","v":false},false,false,false,false,false,false,false,false,false,false,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0.14412285547891854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Methane Revenue per MMBTU",null,null,null,null,null,null,3.1026189502910215,null,null,{"$f":"IF(N296,N284/N296)","v":false},{"$f":"IF(O296,O284/O296)","v":false},false,false,false,false,false,false,false,false,false,false,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,3.1026189502910215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Savings to Mill"]
[]
[null,null,"Fuel Cost Savings over BOT Period"]
[null,null,null,"Km Travelled in BOT Period",null,null,"km",null,null,null,{"$f":"SUM(N305:BS305)","v":129600000},null,null,{"$f":"N275","v":0},{"$f":"O275","v":0},0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel Efficiency",null,null,"L/km",{"$f":"Inputs!F212/100","v":0.4},null,null,null,null,null,{"$f":"$H$306","v":0.4},{"$f":"$H$306","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,"Litres Used",null,null,"Litres",null,null,null,null,null,null,{"$f":"N305*N306","v":0},{"$f":"O305*O306","v":0},0,0,0,0,0,0,0,0,0,0,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value of Discount per Litre",null,null,"USD/Litre",null,null,null,null,null,null,{"$f":"N282*N281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT282*AT281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Value of Discount",null,null,"USD",null,null,null,{"$f":"SUM(N309:BS309)","v":0},null,null,{"$f":"N308*N307","v":0},{"$f":"O308*O307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Fuel Savings Post BOT Period"]
[null,null,null,"Km Travelled",null,null,"km",null,null,null,{"$f":"SUM(N312:BS312)","v":86400000},null,null,{"$f":"N20*N9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT20*AT9","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Litres Used",null,null,"L/km",{"$f":"H306","v":0.4},null,null,null,null,null,{"$f":"$H$313*N312","v":0},{"$f":"$H$313*O312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,1728000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price per Litre",null,null,"USD/km",null,null,null,null,null,null,{"$f":"N281","v":0.56399999999999995},{"$f":"O281","v":0.56399999999999995},0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995,0.56399999999999995]
[null,null,null,"Value of Fuel Savings Post BOT",null,null,"USD ",null,null,null,{"$f":"SUM(N315:BS315)","v":19491839.999999996},null,null,{"$f":"N314*N313","v":0},{"$f":"O314*O313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Savings from Avoided Flare",null,null,null,"USD"]
[]
[null,null,null,"Total Savings",null,null,"USD",null,null,null,{"$f":"SUM(N319:BS319)","v":19491839.999999996},null,null,{"$f":"N315+N309+N317","v":0},{"$f":"O315+O309+O317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Less: Cost of Increased Maintenance"]
[null,null,"Number of Trucks",null,null,null,"Number",{"$f":"Inputs!F26","v":50},null,null,null,null,null,{"$f":"$H$322*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"$H$322*AT8","v":50},50,50,50,50,50,50,50,50,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Distance - all trucks",null,null,null,"km",null,null,null,null,null,null,{"$f":"N20*N8","v":0},0,0,0,0,0,0,0,0,0,0,0,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,{"$f":"AT20*AT8","v":4320000},4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,4320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Maintenance per km",null,null,null,"USD/km",{"$f":"Inputs!F154","v":5.7000000000000002E-3},null,null,null,null,null,{"$f":"$H$324","v":5.7000000000000002E-3},{"$f":"$H$324","v":5.7000000000000002E-3},5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3]
[null,null,"Total Truck Maintenance",null,null,null,"USD",null,null,null,{"$f":"SUM(N325:BS325)","v":738720},null,null,{"$f":"N323*N324","v":0},{"$f":"O323*O324","v":0},0,0,0,0,0,0,0,0,0,0,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Increase in Maintenance",null,null,null,"USD ",1,null,null,{"$f":"SUM(N326:BS326)","v":738720},null,null,{"$f":"N325*$H$326","v":0},{"$f":"O325*$H$326","v":0},0,0,0,0,0,0,0,0,0,0,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Applied Increase in Maintenance to Post BOT",null,null,null,"USD ",{"$f":"Inputs!F155","v":true},null,null,{"$f":"SUM(N327:BS327)","v":492480},null,null,{"$f":"IF($H$327,N9*N326,N326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24624,24624,24624,24624,24624,24624,24624,24624,24624,24624,{"$f":"IF($H$327,AT9*AT326,AT326)","v":24624},24624,24624,24624,24624,24624,24624,24624,24624,24624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Less: Operating Costs post COD",null,null,null,"USD",null,null,null,null,null,null,{"$f":"N136*N9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,{"$f":"AT136*AT9","v":185832.8},185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,185832.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Electricity Costs post COD",null,null,null,"USD",null,null,null,null,null,null,{"$f":"N225*N9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,{"$f":"AT225*AT9","v":84083.637484637467},84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,84083.637484637467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Year",null,null,null,"Year",null,null,null,null,null,null,{"$f":"M333+N8","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"AS333+AT8","v":21},22,23,24,25,26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,"Less: Replacement Cost for Membrane Components",null,null,null,"Replacement Cost",null,null,null,{"$f":"SUM(N334:BS334)","v":300000},null,null,{"$f":"N265","v":0},{"$f":"O265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Replacement Cost for Upgrader Compressor",null,null,null,"Replacement Cost",null,null,null,{"$f":"SUM(N335:BS335)","v":300000},null,null,{"$f":"N262","v":0},{"$f":"O262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Replacement Cost for  Cover",null,null,null,"Replacement Cost",null,null,null,200000,null,null,{"$f":"N259","v":0},{"$f":"O259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Replacement Cost for CNG Pumping Station",null,null,null,"Replacement Cost",null,null,null,{"$f":"SUM(N337:BS337)","v":250000},null,null,{"$f":"N268","v":0},{"$f":"O268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Cost",null,null,"USD",null,null,null,{"$f":"SUM(N339:BS339)","v":6940808.749692752},null,null,{"$f":"N337+N335+N334+N331+N330+N327+N336","v":0},{"$f":"O337+O335+O334+O331+O330+O327+O336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,844540.43748463737,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,794540.43748463737,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,294540.43748463748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NPV of Savings over BOT Period",null,null,"USD",{"$f":"Inputs!F304","v":0.08},null,null,{"$f":"XNPV(H341,N309:BS309,N6:BS6)","v":0}]
[null,null,null,"NPV of Savings over Post BOT Period",null,null,"USD",{"$f":"Inputs!F305","v":0.08},null,null,{"$f":"XNPV(H342,N315:BS315,N5:BS5)","v":4427605.4579516556}]
[null,null,null,"NPV of Costs over Post BOT Period",null,null,"USD",{"$f":"Inputs!F306","v":0.08},null,null,{"$f":"XNPV(H343,N339:BS339,N5:BS5)","v":1618505.3186545132}]
[null,null,null,"Net NPV post BOT",null,null,null,null,null,null,{"$f":"K342-K343","v":2809100.1392971426}]
[]
[null,null,null,"Investor PV of Net Cash Flow",null,null,"USD",{"$f":"Inputs!F304","v":0.08},null,null,{"$f":"XNPV(H346,N291:BS291,N5:BS5)","v":92048.228358438762}]
[]
[]
[null,"Weekly Illustration",null,null,null,null,null,null,null,null,"Weekly",null,null,1,2,3,4,5,6,7]
[null,null,"Production from Methane in km",null,null,null,null,null,null,null,{"$f":"Z75/52","v":83076.923076923078},null,"Daily",{"$f":"K350/7","v":11868.131868131868},{"$f":"N350","v":11868.131868131868},{"$f":"O350","v":11868.131868131868},11868.131868131868,11868.131868131868,11868.131868131868,11868.131868131868]
[]
[null,null,"Demand in Km",null,null,null,null,null,null,null,{"$f":"Z20/52","v":83076.923076923078},null,"Daily",{"$f":"$K$352/6","v":13846.153846153846},{"$f":"$K$352/6","v":13846.153846153846},13846.153846153846,13846.153846153846,13846.153846153846,13846.153846153846]

{"sheet":"Financial Model","index":6,"n_rows":147,"n_cols":70,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
["          ","Timeline",null,null,null,null,null,"Driver 1","Driver 2","Sum"]
[null,null,"Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,"Construction",null,null,null,"Flag",{"$f":"Inputs!F4","v":12},null,null,null,null,{"$f":"M2<=$H$3","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Periods per Year",null,null,null,"Months",{"$f":"Inputs!F12","v":1},{"$f":"Inputs!F11","v":12},null,null,null,{"$f":"IF(M$3,$H4,$I4)","v":1},1,1,1,1,1,1,1,1,1,1,1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Start of Period",null,null,null,"Date",null,null,null,null,null,{"$f":"L6+1","v":"2020-01-01"},{"$f":"M6+1","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,"End of Period",null,null,null,"Date",null,null,null,null,{"$f":"Inputs!F3-1","v":"2019-12-31"},{"$f":"EDATE(M5,M4)-1","v":"2020-01-31"},{"$f":"EDATE(N5,N4)-1","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,"BOT Period",null,null,null,"Flag",{"$f":"Inputs!F5","v":"2021-01-01"},{"$f":"Inputs!F7","v":"2031-01-01"},null,null,null,{"$f":"AND(M$5>=$H7,M$5<$I7)*1","v":0},{"$f":"AND(N5>=$H$7,N5<$I$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Evaluation Period",null,null,null,"Flag",{"$f":"Inputs!F5","v":"2021-01-01"},{"$f":"Inputs!F9","v":"2051-01-01"},null,null,null,{"$f":"AND(M$5>=$H8,M$5<$I8)*1","v":0},{"$f":"AND(N$5>=$H8,N$5<$I8)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Post BOT Period",null,null,null,"Flag",null,null,null,null,null,{"$f":"AND(M8,NOT(M7))*1","v":0},{"$f":"AND(N8,NOT(N7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Operating Cash Flow"]
[null,null,"Total CNG Sold in Equivalent km",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N284","v":0},{"$f":"'Operating Model'!O284","v":0},{"$f":"'Operating Model'!P284","v":0},{"$f":"'Operating Model'!Q284","v":0},{"$f":"'Operating Model'!R284","v":0},{"$f":"'Operating Model'!S284","v":0},{"$f":"'Operating Model'!T284","v":0},{"$f":"'Operating Model'!U284","v":0},{"$f":"'Operating Model'!V284","v":0},{"$f":"'Operating Model'!W284","v":0},{"$f":"'Operating Model'!X284","v":0},{"$f":"'Operating Model'!Y284","v":0},{"$f":"'Operating Model'!Z284","v":974591.99999999988},{"$f":"'Operating Model'!AA284","v":974591.99999999988},{"$f":"'Operating Model'!AB284","v":974591.99999999988},{"$f":"'Operating Model'!AC284","v":974591.99999999988},{"$f":"'Operating Model'!AD284","v":974591.99999999988},{"$f":"'Operating Model'!AE284","v":974591.99999999988},{"$f":"'Operating Model'!AF284","v":974591.99999999988},{"$f":"'Operating Model'!AG284","v":974591.99999999988},{"$f":"'Operating Model'!AH284","v":974591.99999999988},{"$f":"'Operating Model'!AI284","v":974591.99999999988},{"$f":"'Operating Model'!AJ284","v":0},{"$f":"'Operating Model'!AK284","v":0},{"$f":"'Operating Model'!AL284","v":0},{"$f":"'Operating Model'!AM284","v":0},{"$f":"'Operating Model'!AN284","v":0},{"$f":"'Operating Model'!AO284","v":0},{"$f":"'Operating Model'!AP284","v":0},{"$f":"'Operating Model'!AQ284","v":0},{"$f":"'Operating Model'!AR284","v":0},{"$f":"'Operating Model'!AS284","v":0},{"$f":"'Operating Model'!AT284","v":0},{"$f":"'Operating Model'!AU284","v":0},{"$f":"'Operating Model'!AV284","v":0},{"$f":"'Operating Model'!AW284","v":0},{"$f":"'Operating Model'!AX284","v":0},{"$f":"'Operating Model'!AY284","v":0},{"$f":"'Operating Model'!AZ284","v":0},{"$f":"'Operating Model'!BA284","v":0},{"$f":"'Operating Model'!BB284","v":0},{"$f":"'Operating Model'!BC284","v":0}]
[null,null,"Liters Required",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N276","v":0},{"$f":"'Operating Model'!O276","v":0},{"$f":"'Operating Model'!P276","v":0},{"$f":"'Operating Model'!Q276","v":0},{"$f":"'Operating Model'!R276","v":0},{"$f":"'Operating Model'!S276","v":0},{"$f":"'Operating Model'!T276","v":0},{"$f":"'Operating Model'!U276","v":0},{"$f":"'Operating Model'!V276","v":0},{"$f":"'Operating Model'!W276","v":0},{"$f":"'Operating Model'!X276","v":0},{"$f":"'Operating Model'!Y276","v":0},{"$f":"'Operating Model'!Z276","v":172800000},{"$f":"'Operating Model'!AA276","v":172800000},{"$f":"'Operating Model'!AB276","v":172800000},{"$f":"'Operating Model'!AC276","v":172800000},{"$f":"'Operating Model'!AD276","v":172800000},{"$f":"'Operating Model'!AE276","v":172800000},{"$f":"'Operating Model'!AF276","v":172800000},{"$f":"'Operating Model'!AG276","v":172800000},{"$f":"'Operating Model'!AH276","v":172800000},{"$f":"'Operating Model'!AI276","v":172800000},{"$f":"'Operating Model'!AJ276","v":172800000},{"$f":"'Operating Model'!AK276","v":172800000},{"$f":"'Operating Model'!AL276","v":172800000},{"$f":"'Operating Model'!AM276","v":172800000},{"$f":"'Operating Model'!AN276","v":172800000},{"$f":"'Operating Model'!AO276","v":172800000},{"$f":"'Operating Model'!AP276","v":172800000},{"$f":"'Operating Model'!AQ276","v":172800000},{"$f":"'Operating Model'!AR276","v":172800000},{"$f":"'Operating Model'!AS276","v":172800000},{"$f":"'Operating Model'!AT276","v":172800000},{"$f":"'Operating Model'!AU276","v":172800000},{"$f":"'Operating Model'!AV276","v":172800000},{"$f":"'Operating Model'!AW276","v":172800000},{"$f":"'Operating Model'!AX276","v":172800000},{"$f":"'Operating Model'!AY276","v":172800000},{"$f":"'Operating Model'!AZ276","v":172800000},{"$f":"'Operating Model'!BA276","v":172800000},{"$f":"'Operating Model'!BB276","v":172800000},{"$f":"'Operating Model'!BC276","v":172800000}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N277","v":0},{"$f":"'Operating Model'!O277","v":0},{"$f":"'Operating Model'!P277","v":0},{"$f":"'Operating Model'!Q277","v":0},{"$f":"'Operating Model'!R277","v":0},{"$f":"'Operating Model'!S277","v":0},{"$f":"'Operating Model'!T277","v":0},{"$f":"'Operating Model'!U277","v":0},{"$f":"'Operating Model'!V277","v":0},{"$f":"'Operating Model'!W277","v":0},{"$f":"'Operating Model'!X277","v":0},{"$f":"'Operating Model'!Y277","v":0},{"$f":"'Operating Model'!Z277","v":0},{"$f":"'Operating Model'!AA277","v":0},{"$f":"'Operating Model'!AB277","v":0},{"$f":"'Operating Model'!AC277","v":0},{"$f":"'Operating Model'!AD277","v":0},{"$f":"'Operating Model'!AE277","v":0},{"$f":"'Operating Model'!AF277","v":0},{"$f":"'Operating Model'!AG277","v":0},{"$f":"'Operating Model'!AH277","v":0},{"$f":"'Operating Model'!AI277","v":0},{"$f":"'Operating Model'!AJ277","v":0},{"$f":"'Operating Model'!AK277","v":0},{"$f":"'Operating Model'!AL277","v":0},{"$f":"'Operating Model'!AM277","v":0},{"$f":"'Operating Model'!AN277","v":0},{"$f":"'Operating Model'!AO277","v":0},{"$f":"'Operating Model'!AP277","v":0},{"$f":"'Operating Model'!AQ277","v":0},{"$f":"'Operating Model'!AR277","v":0},{"$f":"'Operating Model'!AS277","v":0},{"$f":"'Operating Model'!AT277","v":0},{"$f":"'Operating Model'!AU277","v":0},{"$f":"'Operating Model'!AV277","v":0},{"$f":"'Operating Model'!AW277","v":0},{"$f":"'Operating Model'!AX277","v":0},{"$f":"'Operating Model'!AY277","v":0},{"$f":"'Operating Model'!AZ277","v":0},{"$f":"'Operating Model'!BA277","v":0},{"$f":"'Operating Model'!BB277","v":0},{"$f":"'Operating Model'!BC277","v":0}]
[null,null,"Real Diesel Price",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N278","v":0.56399999999999995},{"$f":"'Operating Model'!O278","v":0.56399999999999995},{"$f":"'Operating Model'!P278","v":0.56399999999999995},{"$f":"'Operating Model'!Q278","v":0.56399999999999995},{"$f":"'Operating Model'!R278","v":0.56399999999999995},{"$f":"'Operating Model'!S278","v":0.56399999999999995},{"$f":"'Operating Model'!T278","v":0.56399999999999995},{"$f":"'Operating Model'!U278","v":0.56399999999999995},{"$f":"'Operating Model'!V278","v":0.56399999999999995},{"$f":"'Operating Model'!W278","v":0.56399999999999995},{"$f":"'Operating Model'!X278","v":0.56399999999999995},{"$f":"'Operating Model'!Y278","v":0.56399999999999995},{"$f":"'Operating Model'!Z278","v":0.56399999999999995},{"$f":"'Operating Model'!AA278","v":0.56399999999999995},{"$f":"'Operating Model'!AB278","v":0.56399999999999995},{"$f":"'Operating Model'!AC278","v":0.56399999999999995},{"$f":"'Operating Model'!AD278","v":0.56399999999999995},{"$f":"'Operating Model'!AE278","v":0.56399999999999995},{"$f":"'Operating Model'!AF278","v":0.56399999999999995},{"$f":"'Operating Model'!AG278","v":0.56399999999999995},{"$f":"'Operating Model'!AH278","v":0.56399999999999995},{"$f":"'Operating Model'!AI278","v":0.56399999999999995},{"$f":"'Operating Model'!AJ278","v":0.56399999999999995},{"$f":"'Operating Model'!AK278","v":0.56399999999999995},{"$f":"'Operating Model'!AL278","v":0.56399999999999995},{"$f":"'Operating Model'!AM278","v":0.56399999999999995},{"$f":"'Operating Model'!AN278","v":0.56399999999999995},{"$f":"'Operating Model'!AO278","v":0.56399999999999995},{"$f":"'Operating Model'!AP278","v":0.56399999999999995},{"$f":"'Operating Model'!AQ278","v":0.56399999999999995},{"$f":"'Operating Model'!AR278","v":0.56399999999999995},{"$f":"'Operating Model'!AS278","v":0.56399999999999995},{"$f":"'Operating Model'!AT278","v":0.56399999999999995},{"$f":"'Operating Model'!AU278","v":0.56399999999999995},{"$f":"'Operating Model'!AV278","v":0.56399999999999995},{"$f":"'Operating Model'!AW278","v":0.56399999999999995},{"$f":"'Operating Model'!AX278","v":0.56399999999999995},{"$f":"'Operating Model'!AY278","v":0.56399999999999995},{"$f":"'Operating Model'!AZ278","v":0.56399999999999995},{"$f":"'Operating Model'!BA278","v":0.56399999999999995},{"$f":"'Operating Model'!BB278","v":0.56399999999999995},{"$f":"'Operating Model'!BC278","v":0.56399999999999995}]
[null,null,"Inflation Flag",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N279","v":0},{"$f":"'Operating Model'!O279","v":0},{"$f":"'Operating Model'!P279","v":0},{"$f":"'Operating Model'!Q279","v":0},{"$f":"'Operating Model'!R279","v":0},{"$f":"'Operating Model'!S279","v":0},{"$f":"'Operating Model'!T279","v":0},{"$f":"'Operating Model'!U279","v":0},{"$f":"'Operating Model'!V279","v":0},{"$f":"'Operating Model'!W279","v":0},{"$f":"'Operating Model'!X279","v":0},{"$f":"'Operating Model'!Y279","v":0},{"$f":"'Operating Model'!Z279","v":0},{"$f":"'Operating Model'!AA279","v":1},{"$f":"'Operating Model'!AB279","v":1},{"$f":"'Operating Model'!AC279","v":1},{"$f":"'Operating Model'!AD279","v":1},{"$f":"'Operating Model'!AE279","v":1},{"$f":"'Operating Model'!AF279","v":1},{"$f":"'Operating Model'!AG279","v":1},{"$f":"'Operating Model'!AH279","v":1},{"$f":"'Operating Model'!AI279","v":1},{"$f":"'Operating Model'!AJ279","v":1},{"$f":"'Operating Model'!AK279","v":1},{"$f":"'Operating Model'!AL279","v":1},{"$f":"'Operating Model'!AM279","v":1},{"$f":"'Operating Model'!AN279","v":1},{"$f":"'Operating Model'!AO279","v":1},{"$f":"'Operating Model'!AP279","v":1},{"$f":"'Operating Model'!AQ279","v":1},{"$f":"'Operating Model'!AR279","v":1},{"$f":"'Operating Model'!AS279","v":1},{"$f":"'Operating Model'!AT279","v":1},{"$f":"'Operating Model'!AU279","v":1},{"$f":"'Operating Model'!AV279","v":1},{"$f":"'Operating Model'!AW279","v":1},{"$f":"'Operating Model'!AX279","v":1},{"$f":"'Operating Model'!AY279","v":1},{"$f":"'Operating Model'!AZ279","v":1},{"$f":"'Operating Model'!BA279","v":1},{"$f":"'Operating Model'!BB279","v":1},{"$f":"'Operating Model'!BC279","v":1}]
[null,null,"Inflation Index",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N280","v":1},{"$f":"'Operating Model'!O280","v":1},{"$f":"'Operating Model'!P280","v":1},{"$f":"'Operating Model'!Q280","v":1},{"$f":"'Operating Model'!R280","v":1},{"$f":"'Operating Model'!S280","v":1},{"$f":"'Operating Model'!T280","v":1},{"$f":"'Operating Model'!U280","v":1},{"$f":"'Operating Model'!V280","v":1},{"$f":"'Operating Model'!W280","v":1},{"$f":"'Operating Model'!X280","v":1},{"$f":"'Operating Model'!Y280","v":1},{"$f":"'Operating Model'!Z280","v":1},{"$f":"'Operating Model'!AA280","v":1},{"$f":"'Operating Model'!AB280","v":1},{"$f":"'Operating Model'!AC280","v":1},{"$f":"'Operating Model'!AD280","v":1},{"$f":"'Operating Model'!AE280","v":1},{"$f":"'Operating Model'!AF280","v":1},{"$f":"'Operating Model'!AG280","v":1},{"$f":"'Operating Model'!AH280","v":1},{"$f":"'Operating Model'!AI280","v":1},{"$f":"'Operating Model'!AJ280","v":1},{"$f":"'Operating Model'!AK280","v":1},{"$f":"'Operating Model'!AL280","v":1},{"$f":"'Operating Model'!AM280","v":1},{"$f":"'Operating Model'!AN280","v":1},{"$f":"'Operating Model'!AO280","v":1},{"$f":"'Operating Model'!AP280","v":1},{"$f":"'Operating Model'!AQ280","v":1},{"$f":"'Operating Model'!AR280","v":1},{"$f":"'Operating Model'!AS280","v":1},{"$f":"'Operating Model'!AT280","v":1},{"$f":"'Operating Model'!AU280","v":1},{"$f":"'Operating Model'!AV280","v":1},{"$f":"'Operating Model'!AW280","v":1},{"$f":"'Operating Model'!AX280","v":1},{"$f":"'Operating Model'!AY280","v":1},{"$f":"'Operating Model'!AZ280","v":1},{"$f":"'Operating Model'!BA280","v":1},{"$f":"'Operating Model'!BB280","v":1},{"$f":"'Operating Model'!BC280","v":1}]
[null,null,"Nominal Diesel Price",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N281","v":0.56399999999999995},{"$f":"'Operating Model'!O281","v":0.56399999999999995},{"$f":"'Operating Model'!P281","v":0.56399999999999995},{"$f":"'Operating Model'!Q281","v":0.56399999999999995},{"$f":"'Operating Model'!R281","v":0.56399999999999995},{"$f":"'Operating Model'!S281","v":0.56399999999999995},{"$f":"'Operating Model'!T281","v":0.56399999999999995},{"$f":"'Operating Model'!U281","v":0.56399999999999995},{"$f":"'Operating Model'!V281","v":0.56399999999999995},{"$f":"'Operating Model'!W281","v":0.56399999999999995},{"$f":"'Operating Model'!X281","v":0.56399999999999995},{"$f":"'Operating Model'!Y281","v":0.56399999999999995},{"$f":"'Operating Model'!Z281","v":0.56399999999999995},{"$f":"'Operating Model'!AA281","v":0.56399999999999995},{"$f":"'Operating Model'!AB281","v":0.56399999999999995},{"$f":"'Operating Model'!AC281","v":0.56399999999999995},{"$f":"'Operating Model'!AD281","v":0.56399999999999995},{"$f":"'Operating Model'!AE281","v":0.56399999999999995},{"$f":"'Operating Model'!AF281","v":0.56399999999999995},{"$f":"'Operating Model'!AG281","v":0.56399999999999995},{"$f":"'Operating Model'!AH281","v":0.56399999999999995},{"$f":"'Operating Model'!AI281","v":0.56399999999999995},{"$f":"'Operating Model'!AJ281","v":0.56399999999999995},{"$f":"'Operating Model'!AK281","v":0.56399999999999995},{"$f":"'Operating Model'!AL281","v":0.56399999999999995},{"$f":"'Operating Model'!AM281","v":0.56399999999999995},{"$f":"'Operating Model'!AN281","v":0.56399999999999995},{"$f":"'Operating Model'!AO281","v":0.56399999999999995},{"$f":"'Operating Model'!AP281","v":0.56399999999999995},{"$f":"'Operating Model'!AQ281","v":0.56399999999999995},{"$f":"'Operating Model'!AR281","v":0.56399999999999995},{"$f":"'Operating Model'!AS281","v":0.56399999999999995},{"$f":"'Operating Model'!AT281","v":0.56399999999999995},{"$f":"'Operating Model'!AU281","v":0.56399999999999995},{"$f":"'Operating Model'!AV281","v":0.56399999999999995},{"$f":"'Operating Model'!AW281","v":0.56399999999999995},{"$f":"'Operating Model'!AX281","v":0.56399999999999995},{"$f":"'Operating Model'!AY281","v":0.56399999999999995},{"$f":"'Operating Model'!AZ281","v":0.56399999999999995},{"$f":"'Operating Model'!BA281","v":0.56399999999999995},{"$f":"'Operating Model'!BB281","v":0.56399999999999995},{"$f":"'Operating Model'!BC281","v":0.56399999999999995}]
[null,null,"Discount to Diesel Price",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N282","v":0},{"$f":"'Operating Model'!O282","v":0},{"$f":"'Operating Model'!P282","v":0},{"$f":"'Operating Model'!Q282","v":0},{"$f":"'Operating Model'!R282","v":0},{"$f":"'Operating Model'!S282","v":0},{"$f":"'Operating Model'!T282","v":0},{"$f":"'Operating Model'!U282","v":0},{"$f":"'Operating Model'!V282","v":0},{"$f":"'Operating Model'!W282","v":0},{"$f":"'Operating Model'!X282","v":0},{"$f":"'Operating Model'!Y282","v":0},{"$f":"'Operating Model'!Z282","v":0},{"$f":"'Operating Model'!AA282","v":0},{"$f":"'Operating Model'!AB282","v":0},{"$f":"'Operating Model'!AC282","v":0},{"$f":"'Operating Model'!AD282","v":0},{"$f":"'Operating Model'!AE282","v":0},{"$f":"'Operating Model'!AF282","v":0},{"$f":"'Operating Model'!AG282","v":0},{"$f":"'Operating Model'!AH282","v":0},{"$f":"'Operating Model'!AI282","v":0},{"$f":"'Operating Model'!AJ282","v":0},{"$f":"'Operating Model'!AK282","v":0},{"$f":"'Operating Model'!AL282","v":0},{"$f":"'Operating Model'!AM282","v":0},{"$f":"'Operating Model'!AN282","v":0},{"$f":"'Operating Model'!AO282","v":0},{"$f":"'Operating Model'!AP282","v":0},{"$f":"'Operating Model'!AQ282","v":0},{"$f":"'Operating Model'!AR282","v":0},{"$f":"'Operating Model'!AS282","v":0},{"$f":"'Operating Model'!AT282","v":0},{"$f":"'Operating Model'!AU282","v":0},{"$f":"'Operating Model'!AV282","v":0},{"$f":"'Operating Model'!AW282","v":0},{"$f":"'Operating Model'!AX282","v":0},{"$f":"'Operating Model'!AY282","v":0},{"$f":"'Operating Model'!AZ282","v":0},{"$f":"'Operating Model'!BA282","v":0},{"$f":"'Operating Model'!BB282","v":0},{"$f":"'Operating Model'!BC282","v":0}]
[null,null,"Final Sale Price",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N283","v":0.56399999999999995},{"$f":"'Operating Model'!O283","v":0.56399999999999995},{"$f":"'Operating Model'!P283","v":0.56399999999999995},{"$f":"'Operating Model'!Q283","v":0.56399999999999995},{"$f":"'Operating Model'!R283","v":0.56399999999999995},{"$f":"'Operating Model'!S283","v":0.56399999999999995},{"$f":"'Operating Model'!T283","v":0.56399999999999995},{"$f":"'Operating Model'!U283","v":0.56399999999999995},{"$f":"'Operating Model'!V283","v":0.56399999999999995},{"$f":"'Operating Model'!W283","v":0.56399999999999995},{"$f":"'Operating Model'!X283","v":0.56399999999999995},{"$f":"'Operating Model'!Y283","v":0.56399999999999995},{"$f":"'Operating Model'!Z283","v":0.56399999999999995},{"$f":"'Operating Model'!AA283","v":0.56399999999999995},{"$f":"'Operating Model'!AB283","v":0.56399999999999995},{"$f":"'Operating Model'!AC283","v":0.56399999999999995},{"$f":"'Operating Model'!AD283","v":0.56399999999999995},{"$f":"'Operating Model'!AE283","v":0.56399999999999995},{"$f":"'Operating Model'!AF283","v":0.56399999999999995},{"$f":"'Operating Model'!AG283","v":0.56399999999999995},{"$f":"'Operating Model'!AH283","v":0.56399999999999995},{"$f":"'Operating Model'!AI283","v":0.56399999999999995},{"$f":"'Operating Model'!AJ283","v":0.56399999999999995},{"$f":"'Operating Model'!AK283","v":0.56399999999999995},{"$f":"'Operating Model'!AL283","v":0.56399999999999995},{"$f":"'Operating Model'!AM283","v":0.56399999999999995},{"$f":"'Operating Model'!AN283","v":0.56399999999999995},{"$f":"'Operating Model'!AO283","v":0.56399999999999995},{"$f":"'Operating Model'!AP283","v":0.56399999999999995},{"$f":"'Operating Model'!AQ283","v":0.56399999999999995},{"$f":"'Operating Model'!AR283","v":0.56399999999999995},{"$f":"'Operating Model'!AS283","v":0.56399999999999995},{"$f":"'Operating Model'!AT283","v":0.56399999999999995},{"$f":"'Operating Model'!AU283","v":0.56399999999999995},{"$f":"'Operating Model'!AV283","v":0.56399999999999995},{"$f":"'Operating Model'!AW283","v":0.56399999999999995},{"$f":"'Operating Model'!AX283","v":0.56399999999999995},{"$f":"'Operating Model'!AY283","v":0.56399999999999995},{"$f":"'Operating Model'!AZ283","v":0.56399999999999995},{"$f":"'Operating Model'!BA283","v":0.56399999999999995},{"$f":"'Operating Model'!BB283","v":0.56399999999999995},{"$f":"'Operating Model'!BC283","v":0.56399999999999995}]
[null,null,null,"Total Revenues",null,null,null,null,null,{"$f":"SUM(M21:BR21)","v":9745919.9999999981},null,null,{"$f":"'Operating Model'!N284","v":0},{"$f":"'Operating Model'!O284","v":0},{"$f":"'Operating Model'!P284","v":0},{"$f":"'Operating Model'!Q284","v":0},{"$f":"'Operating Model'!R284","v":0},{"$f":"'Operating Model'!S284","v":0},{"$f":"'Operating Model'!T284","v":0},{"$f":"'Operating Model'!U284","v":0},{"$f":"'Operating Model'!V284","v":0},{"$f":"'Operating Model'!W284","v":0},{"$f":"'Operating Model'!X284","v":0},{"$f":"'Operating Model'!Y284","v":0},{"$f":"'Operating Model'!Z284","v":974591.99999999988},{"$f":"'Operating Model'!AA284","v":974591.99999999988},{"$f":"'Operating Model'!AB284","v":974591.99999999988},{"$f":"'Operating Model'!AC284","v":974591.99999999988},{"$f":"'Operating Model'!AD284","v":974591.99999999988},{"$f":"'Operating Model'!AE284","v":974591.99999999988},{"$f":"'Operating Model'!AF284","v":974591.99999999988},{"$f":"'Operating Model'!AG284","v":974591.99999999988},{"$f":"'Operating Model'!AH284","v":974591.99999999988},{"$f":"'Operating Model'!AI284","v":974591.99999999988},{"$f":"'Operating Model'!AJ284","v":0},{"$f":"'Operating Model'!AK284","v":0},{"$f":"'Operating Model'!AL284","v":0},{"$f":"'Operating Model'!AM284","v":0},{"$f":"'Operating Model'!AN284","v":0},{"$f":"'Operating Model'!AO284","v":0},{"$f":"'Operating Model'!AP284","v":0},{"$f":"'Operating Model'!AQ284","v":0},{"$f":"'Operating Model'!AR284","v":0},{"$f":"'Operating Model'!AS284","v":0},{"$f":"'Operating Model'!AT284","v":0},{"$f":"'Operating Model'!AU284","v":0},{"$f":"'Operating Model'!AV284","v":0},{"$f":"'Operating Model'!AW284","v":0},{"$f":"'Operating Model'!AX284","v":0},{"$f":"'Operating Model'!AY284","v":0},{"$f":"'Operating Model'!AZ284","v":0},{"$f":"'Operating Model'!BA284","v":0},{"$f":"'Operating Model'!BB284","v":0},{"$f":"'Operating Model'!BC284","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N285","v":0},{"$f":"'Operating Model'!O285","v":0},{"$f":"'Operating Model'!P285","v":0},{"$f":"'Operating Model'!Q285","v":0},{"$f":"'Operating Model'!R285","v":0},{"$f":"'Operating Model'!S285","v":0},{"$f":"'Operating Model'!T285","v":0},{"$f":"'Operating Model'!U285","v":0},{"$f":"'Operating Model'!V285","v":0},{"$f":"'Operating Model'!W285","v":0},{"$f":"'Operating Model'!X285","v":0},{"$f":"'Operating Model'!Y285","v":0},{"$f":"'Operating Model'!Z285","v":0},{"$f":"'Operating Model'!AA285","v":0},{"$f":"'Operating Model'!AB285","v":0},{"$f":"'Operating Model'!AC285","v":0},{"$f":"'Operating Model'!AD285","v":0},{"$f":"'Operating Model'!AE285","v":0},{"$f":"'Operating Model'!AF285","v":0},{"$f":"'Operating Model'!AG285","v":0},{"$f":"'Operating Model'!AH285","v":0},{"$f":"'Operating Model'!AI285","v":0},{"$f":"'Operating Model'!AJ285","v":0},{"$f":"'Operating Model'!AK285","v":0},{"$f":"'Operating Model'!AL285","v":0},{"$f":"'Operating Model'!AM285","v":0},{"$f":"'Operating Model'!AN285","v":0},{"$f":"'Operating Model'!AO285","v":0},{"$f":"'Operating Model'!AP285","v":0},{"$f":"'Operating Model'!AQ285","v":0},{"$f":"'Operating Model'!AR285","v":0},{"$f":"'Operating Model'!AS285","v":0},{"$f":"'Operating Model'!AT285","v":0},{"$f":"'Operating Model'!AU285","v":0},{"$f":"'Operating Model'!AV285","v":0},{"$f":"'Operating Model'!AW285","v":0},{"$f":"'Operating Model'!AX285","v":0},{"$f":"'Operating Model'!AY285","v":0},{"$f":"'Operating Model'!AZ285","v":0},{"$f":"'Operating Model'!BA285","v":0},{"$f":"'Operating Model'!BB285","v":0},{"$f":"'Operating Model'!BC285","v":0}]
[null,null,"Maintenance Contract over BOT Period",null,null,null,null,null,null,{"$f":"SUM(M23:BR23)","v":1858328.0000000002},null,null,{"$f":"'Operating Model'!N287","v":0},{"$f":"'Operating Model'!O287","v":0},{"$f":"'Operating Model'!P287","v":0},{"$f":"'Operating Model'!Q287","v":0},{"$f":"'Operating Model'!R287","v":0},{"$f":"'Operating Model'!S287","v":0},{"$f":"'Operating Model'!T287","v":0},{"$f":"'Operating Model'!U287","v":0},{"$f":"'Operating Model'!V287","v":0},{"$f":"'Operating Model'!W287","v":0},{"$f":"'Operating Model'!X287","v":0},{"$f":"'Operating Model'!Y287","v":0},{"$f":"'Operating Model'!Z287","v":185832.8},{"$f":"'Operating Model'!AA287","v":185832.8},{"$f":"'Operating Model'!AB287","v":185832.8},{"$f":"'Operating Model'!AC287","v":185832.8},{"$f":"'Operating Model'!AD287","v":185832.8},{"$f":"'Operating Model'!AE287","v":185832.8},{"$f":"'Operating Model'!AF287","v":185832.8},{"$f":"'Operating Model'!AG287","v":185832.8},{"$f":"'Operating Model'!AH287","v":185832.8},{"$f":"'Operating Model'!AI287","v":185832.8},{"$f":"'Operating Model'!AJ287","v":0},{"$f":"'Operating Model'!AK287","v":0},{"$f":"'Operating Model'!AL287","v":0},{"$f":"'Operating Model'!AM287","v":0},{"$f":"'Operating Model'!AN287","v":0},{"$f":"'Operating Model'!AO287","v":0},{"$f":"'Operating Model'!AP287","v":0},{"$f":"'Operating Model'!AQ287","v":0},{"$f":"'Operating Model'!AR287","v":0},{"$f":"'Operating Model'!AS287","v":0},{"$f":"'Operating Model'!AT287","v":0},{"$f":"'Operating Model'!AU287","v":0},{"$f":"'Operating Model'!AV287","v":0},{"$f":"'Operating Model'!AW287","v":0},{"$f":"'Operating Model'!AX287","v":0},{"$f":"'Operating Model'!AY287","v":0},{"$f":"'Operating Model'!AZ287","v":0},{"$f":"'Operating Model'!BA287","v":0},{"$f":"'Operating Model'!BB287","v":0},{"$f":"'Operating Model'!BC287","v":0}]
[null,null,"Electricity Cost over BOT Period",null,null,null,null,null,null,{"$f":"SUM(M24:BR24)","v":840836.3748463745},null,null,{"$f":"'Operating Model'!N288","v":0},{"$f":"'Operating Model'!O288","v":0},{"$f":"'Operating Model'!P288","v":0},{"$f":"'Operating Model'!Q288","v":0},{"$f":"'Operating Model'!R288","v":0},{"$f":"'Operating Model'!S288","v":0},{"$f":"'Operating Model'!T288","v":0},{"$f":"'Operating Model'!U288","v":0},{"$f":"'Operating Model'!V288","v":0},{"$f":"'Operating Model'!W288","v":0},{"$f":"'Operating Model'!X288","v":0},{"$f":"'Operating Model'!Y288","v":0},{"$f":"'Operating Model'!Z288","v":84083.637484637467},{"$f":"'Operating Model'!AA288","v":84083.637484637467},{"$f":"'Operating Model'!AB288","v":84083.637484637467},{"$f":"'Operating Model'!AC288","v":84083.637484637467},{"$f":"'Operating Model'!AD288","v":84083.637484637467},{"$f":"'Operating Model'!AE288","v":84083.637484637467},{"$f":"'Operating Model'!AF288","v":84083.637484637467},{"$f":"'Operating Model'!AG288","v":84083.637484637467},{"$f":"'Operating Model'!AH288","v":84083.637484637467},{"$f":"'Operating Model'!AI288","v":84083.637484637467},{"$f":"'Operating Model'!AJ288","v":0},{"$f":"'Operating Model'!AK288","v":0},{"$f":"'Operating Model'!AL288","v":0},{"$f":"'Operating Model'!AM288","v":0},{"$f":"'Operating Model'!AN288","v":0},{"$f":"'Operating Model'!AO288","v":0},{"$f":"'Operating Model'!AP288","v":0},{"$f":"'Operating Model'!AQ288","v":0},{"$f":"'Operating Model'!AR288","v":0},{"$f":"'Operating Model'!AS288","v":0},{"$f":"'Operating Model'!AT288","v":0},{"$f":"'Operating Model'!AU288","v":0},{"$f":"'Operating Model'!AV288","v":0},{"$f":"'Operating Model'!AW288","v":0},{"$f":"'Operating Model'!AX288","v":0},{"$f":"'Operating Model'!AY288","v":0},{"$f":"'Operating Model'!AZ288","v":0},{"$f":"'Operating Model'!BA288","v":0},{"$f":"'Operating Model'!BB288","v":0},{"$f":"'Operating Model'!BC288","v":0}]
[null,null,null,"EBITDA",null,null,null,null,null,{"$f":"SUM(M25:BR25)","v":7046755.6251536235},null,null,{"$f":"'Operating Model'!N289","v":0},{"$f":"'Operating Model'!O289","v":0},{"$f":"'Operating Model'!P289","v":0},{"$f":"'Operating Model'!Q289","v":0},{"$f":"'Operating Model'!R289","v":0},{"$f":"'Operating Model'!S289","v":0},{"$f":"'Operating Model'!T289","v":0},{"$f":"'Operating Model'!U289","v":0},{"$f":"'Operating Model'!V289","v":0},{"$f":"'Operating Model'!W289","v":0},{"$f":"'Operating Model'!X289","v":0},{"$f":"'Operating Model'!Y289","v":0},{"$f":"'Operating Model'!Z289","v":704675.56251536252},{"$f":"'Operating Model'!AA289","v":704675.56251536252},{"$f":"'Operating Model'!AB289","v":704675.56251536252},{"$f":"'Operating Model'!AC289","v":704675.56251536252},{"$f":"'Operating Model'!AD289","v":704675.56251536252},{"$f":"'Operating Model'!AE289","v":704675.56251536252},{"$f":"'Operating Model'!AF289","v":704675.56251536252},{"$f":"'Operating Model'!AG289","v":704675.56251536252},{"$f":"'Operating Model'!AH289","v":704675.56251536252},{"$f":"'Operating Model'!AI289","v":704675.56251536252},{"$f":"'Operating Model'!AJ289","v":0},{"$f":"'Operating Model'!AK289","v":0},{"$f":"'Operating Model'!AL289","v":0},{"$f":"'Operating Model'!AM289","v":0},{"$f":"'Operating Model'!AN289","v":0},{"$f":"'Operating Model'!AO289","v":0},{"$f":"'Operating Model'!AP289","v":0},{"$f":"'Operating Model'!AQ289","v":0},{"$f":"'Operating Model'!AR289","v":0},{"$f":"'Operating Model'!AS289","v":0},{"$f":"'Operating Model'!AT289","v":0},{"$f":"'Operating Model'!AU289","v":0},{"$f":"'Operating Model'!AV289","v":0},{"$f":"'Operating Model'!AW289","v":0},{"$f":"'Operating Model'!AX289","v":0},{"$f":"'Operating Model'!AY289","v":0},{"$f":"'Operating Model'!AZ289","v":0},{"$f":"'Operating Model'!BA289","v":0},{"$f":"'Operating Model'!BB289","v":0},{"$f":"'Operating Model'!BC289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N290","v":0},{"$f":"'Operating Model'!O290","v":0},{"$f":"'Operating Model'!P290","v":0},{"$f":"'Operating Model'!Q290","v":0},{"$f":"'Operating Model'!R290","v":0},{"$f":"'Operating Model'!S290","v":0},{"$f":"'Operating Model'!T290","v":0},{"$f":"'Operating Model'!U290","v":0},{"$f":"'Operating Model'!V290","v":0},{"$f":"'Operating Model'!W290","v":0},{"$f":"'Operating Model'!X290","v":0},{"$f":"'Operating Model'!Y290","v":0},{"$f":"'Operating Model'!Z290","v":0},{"$f":"'Operating Model'!AA290","v":0},{"$f":"'Operating Model'!AB290","v":0},{"$f":"'Operating Model'!AC290","v":0},{"$f":"'Operating Model'!AD290","v":0},{"$f":"'Operating Model'!AE290","v":0},{"$f":"'Operating Model'!AF290","v":0},{"$f":"'Operating Model'!AG290","v":0},{"$f":"'Operating Model'!AH290","v":0},{"$f":"'Operating Model'!AI290","v":0},{"$f":"'Operating Model'!AJ290","v":0},{"$f":"'Operating Model'!AK290","v":0},{"$f":"'Operating Model'!AL290","v":0},{"$f":"'Operating Model'!AM290","v":0},{"$f":"'Operating Model'!AN290","v":0},{"$f":"'Operating Model'!AO290","v":0},{"$f":"'Operating Model'!AP290","v":0},{"$f":"'Operating Model'!AQ290","v":0},{"$f":"'Operating Model'!AR290","v":0},{"$f":"'Operating Model'!AS290","v":0},{"$f":"'Operating Model'!AT290","v":0},{"$f":"'Operating Model'!AU290","v":0},{"$f":"'Operating Model'!AV290","v":0},{"$f":"'Operating Model'!AW290","v":0},{"$f":"'Operating Model'!AX290","v":0},{"$f":"'Operating Model'!AY290","v":0},{"$f":"'Operating Model'!AZ290","v":0},{"$f":"'Operating Model'!BA290","v":0},{"$f":"'Operating Model'!BB290","v":0},{"$f":"'Operating Model'!BC290","v":0}]
[null,null,null,"Pre-tax Cash Flow",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N291","v":-399999.99999999994},{"$f":"'Operating Model'!O291","v":-399999.99999999994},{"$f":"'Operating Model'!P291","v":-399999.99999999994},{"$f":"'Operating Model'!Q291","v":-399999.99999999994},{"$f":"'Operating Model'!R291","v":-399999.99999999994},{"$f":"'Operating Model'!S291","v":-399999.99999999994},{"$f":"'Operating Model'!T291","v":-399999.99999999994},{"$f":"'Operating Model'!U291","v":-399999.99999999994},{"$f":"'Operating Model'!V291","v":-399999.99999999994},{"$f":"'Operating Model'!W291","v":-399999.99999999994},{"$f":"'Operating Model'!X291","v":-399999.99999999994},{"$f":"'Operating Model'!Y291","v":-399999.99999999994},{"$f":"'Operating Model'!Z291","v":704675.56251536252},{"$f":"'Operating Model'!AA291","v":704675.56251536252},{"$f":"'Operating Model'!AB291","v":704675.56251536252},{"$f":"'Operating Model'!AC291","v":704675.56251536252},{"$f":"'Operating Model'!AD291","v":704675.56251536252},{"$f":"'Operating Model'!AE291","v":704675.56251536252},{"$f":"'Operating Model'!AF291","v":704675.56251536252},{"$f":"'Operating Model'!AG291","v":704675.56251536252},{"$f":"'Operating Model'!AH291","v":704675.56251536252},{"$f":"'Operating Model'!AI291","v":704675.56251536252},{"$f":"'Operating Model'!AJ291","v":0},{"$f":"'Operating Model'!AK291","v":0},{"$f":"'Operating Model'!AL291","v":0},{"$f":"'Operating Model'!AM291","v":0},{"$f":"'Operating Model'!AN291","v":0},{"$f":"'Operating Model'!AO291","v":0},{"$f":"'Operating Model'!AP291","v":0},{"$f":"'Operating Model'!AQ291","v":0},{"$f":"'Operating Model'!AR291","v":0},{"$f":"'Operating Model'!AS291","v":0},{"$f":"'Operating Model'!AT291","v":0},{"$f":"'Operating Model'!AU291","v":0},{"$f":"'Operating Model'!AV291","v":0},{"$f":"'Operating Model'!AW291","v":0},{"$f":"'Operating Model'!AX291","v":0},{"$f":"'Operating Model'!AY291","v":0},{"$f":"'Operating Model'!AZ291","v":0},{"$f":"'Operating Model'!BA291","v":0},{"$f":"'Operating Model'!BB291","v":0},{"$f":"'Operating Model'!BC291","v":0}]
[null,null,null,"IRR",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N292","v":0},{"$f":"'Operating Model'!O292","v":0},{"$f":"'Operating Model'!P292","v":0},{"$f":"'Operating Model'!Q292","v":0},{"$f":"'Operating Model'!R292","v":0},{"$f":"'Operating Model'!S292","v":0},{"$f":"'Operating Model'!T292","v":0},{"$f":"'Operating Model'!U292","v":0},{"$f":"'Operating Model'!V292","v":0},{"$f":"'Operating Model'!W292","v":0},{"$f":"'Operating Model'!X292","v":0},{"$f":"'Operating Model'!Y292","v":0},{"$f":"'Operating Model'!Z292","v":0},{"$f":"'Operating Model'!AA292","v":0},{"$f":"'Operating Model'!AB292","v":0},{"$f":"'Operating Model'!AC292","v":0},{"$f":"'Operating Model'!AD292","v":0},{"$f":"'Operating Model'!AE292","v":0},{"$f":"'Operating Model'!AF292","v":0},{"$f":"'Operating Model'!AG292","v":0},{"$f":"'Operating Model'!AH292","v":0},{"$f":"'Operating Model'!AI292","v":0},{"$f":"'Operating Model'!AJ292","v":0},{"$f":"'Operating Model'!AK292","v":0},{"$f":"'Operating Model'!AL292","v":0},{"$f":"'Operating Model'!AM292","v":0},{"$f":"'Operating Model'!AN292","v":0},{"$f":"'Operating Model'!AO292","v":0},{"$f":"'Operating Model'!AP292","v":0},{"$f":"'Operating Model'!AQ292","v":0},{"$f":"'Operating Model'!AR292","v":0},{"$f":"'Operating Model'!AS292","v":0},{"$f":"'Operating Model'!AT292","v":0},{"$f":"'Operating Model'!AU292","v":0},{"$f":"'Operating Model'!AV292","v":0},{"$f":"'Operating Model'!AW292","v":0},{"$f":"'Operating Model'!AX292","v":0},{"$f":"'Operating Model'!AY292","v":0},{"$f":"'Operating Model'!AZ292","v":0},{"$f":"'Operating Model'!BA292","v":0},{"$f":"'Operating Model'!BB292","v":0},{"$f":"'Operating Model'!BC292","v":0}]
[]
[null,"Capital Expenditure"]
[]
[null,null,"Lagoon Capital Expenditure",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N229","v":0},{"$f":"'Operating Model'!O229","v":0},{"$f":"'Operating Model'!P229","v":0},{"$f":"'Operating Model'!Q229","v":0},{"$f":"'Operating Model'!R229","v":0},{"$f":"'Operating Model'!S229","v":0},{"$f":"'Operating Model'!T229","v":0},{"$f":"'Operating Model'!U229","v":0},{"$f":"'Operating Model'!V229","v":0},{"$f":"'Operating Model'!W229","v":0},{"$f":"'Operating Model'!X229","v":0},{"$f":"'Operating Model'!Y229","v":0},{"$f":"'Operating Model'!Z229","v":0},{"$f":"'Operating Model'!AA229","v":0},{"$f":"'Operating Model'!AB229","v":0},{"$f":"'Operating Model'!AC229","v":0},{"$f":"'Operating Model'!AD229","v":0},{"$f":"'Operating Model'!AE229","v":0},{"$f":"'Operating Model'!AF229","v":0},{"$f":"'Operating Model'!AG229","v":0},{"$f":"'Operating Model'!AH229","v":0},{"$f":"'Operating Model'!AI229","v":0},{"$f":"'Operating Model'!AJ229","v":0},{"$f":"'Operating Model'!AK229","v":0},{"$f":"'Operating Model'!AL229","v":0},{"$f":"'Operating Model'!AM229","v":0},{"$f":"'Operating Model'!AN229","v":0},{"$f":"'Operating Model'!AO229","v":0},{"$f":"'Operating Model'!AP229","v":0},{"$f":"'Operating Model'!AQ229","v":0},{"$f":"'Operating Model'!AR229","v":0},{"$f":"'Operating Model'!AS229","v":0},{"$f":"'Operating Model'!AT229","v":0},{"$f":"'Operating Model'!AU229","v":0},{"$f":"'Operating Model'!AV229","v":0},{"$f":"'Operating Model'!AW229","v":0},{"$f":"'Operating Model'!AX229","v":0},{"$f":"'Operating Model'!AY229","v":0},{"$f":"'Operating Model'!AZ229","v":0},{"$f":"'Operating Model'!BA229","v":0},{"$f":"'Operating Model'!BB229","v":0},{"$f":"'Operating Model'!BC229","v":0}]
[null,null,null,"Compressor",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N230","v":16666.666666666664},{"$f":"'Operating Model'!O230","v":16666.666666666664},{"$f":"'Operating Model'!P230","v":16666.666666666664},{"$f":"'Operating Model'!Q230","v":16666.666666666664},{"$f":"'Operating Model'!R230","v":16666.666666666664},{"$f":"'Operating Model'!S230","v":16666.666666666664},{"$f":"'Operating Model'!T230","v":16666.666666666664},{"$f":"'Operating Model'!U230","v":16666.666666666664},{"$f":"'Operating Model'!V230","v":16666.666666666664},{"$f":"'Operating Model'!W230","v":16666.666666666664},{"$f":"'Operating Model'!X230","v":16666.666666666664},{"$f":"'Operating Model'!Y230","v":16666.666666666664},{"$f":"'Operating Model'!Z230","v":0},{"$f":"'Operating Model'!AA230","v":0},{"$f":"'Operating Model'!AB230","v":0},{"$f":"'Operating Model'!AC230","v":0},{"$f":"'Operating Model'!AD230","v":0},{"$f":"'Operating Model'!AE230","v":0},{"$f":"'Operating Model'!AF230","v":0},{"$f":"'Operating Model'!AG230","v":0},{"$f":"'Operating Model'!AH230","v":0},{"$f":"'Operating Model'!AI230","v":0},{"$f":"'Operating Model'!AJ230","v":0},{"$f":"'Operating Model'!AK230","v":0},{"$f":"'Operating Model'!AL230","v":0},{"$f":"'Operating Model'!AM230","v":0},{"$f":"'Operating Model'!AN230","v":0},{"$f":"'Operating Model'!AO230","v":0},{"$f":"'Operating Model'!AP230","v":0},{"$f":"'Operating Model'!AQ230","v":0},{"$f":"'Operating Model'!AR230","v":0},{"$f":"'Operating Model'!AS230","v":0},{"$f":"'Operating Model'!AT230","v":0},{"$f":"'Operating Model'!AU230","v":0},{"$f":"'Operating Model'!AV230","v":0},{"$f":"'Operating Model'!AW230","v":0},{"$f":"'Operating Model'!AX230","v":0},{"$f":"'Operating Model'!AY230","v":0},{"$f":"'Operating Model'!AZ230","v":0},{"$f":"'Operating Model'!BA230","v":0},{"$f":"'Operating Model'!BB230","v":0},{"$f":"'Operating Model'!BC230","v":0}]
[null,null,null,"Membranes",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N231","v":16666.666666666664},{"$f":"'Operating Model'!O231","v":16666.666666666664},{"$f":"'Operating Model'!P231","v":16666.666666666664},{"$f":"'Operating Model'!Q231","v":16666.666666666664},{"$f":"'Operating Model'!R231","v":16666.666666666664},{"$f":"'Operating Model'!S231","v":16666.666666666664},{"$f":"'Operating Model'!T231","v":16666.666666666664},{"$f":"'Operating Model'!U231","v":16666.666666666664},{"$f":"'Operating Model'!V231","v":16666.666666666664},{"$f":"'Operating Model'!W231","v":16666.666666666664},{"$f":"'Operating Model'!X231","v":16666.666666666664},{"$f":"'Operating Model'!Y231","v":16666.666666666664},{"$f":"'Operating Model'!Z231","v":0},{"$f":"'Operating Model'!AA231","v":0},{"$f":"'Operating Model'!AB231","v":0},{"$f":"'Operating Model'!AC231","v":0},{"$f":"'Operating Model'!AD231","v":0},{"$f":"'Operating Model'!AE231","v":0},{"$f":"'Operating Model'!AF231","v":0},{"$f":"'Operating Model'!AG231","v":0},{"$f":"'Operating Model'!AH231","v":0},{"$f":"'Operating Model'!AI231","v":0},{"$f":"'Operating Model'!AJ231","v":0},{"$f":"'Operating Model'!AK231","v":0},{"$f":"'Operating Model'!AL231","v":0},{"$f":"'Operating Model'!AM231","v":0},{"$f":"'Operating Model'!AN231","v":0},{"$f":"'Operating Model'!AO231","v":0},{"$f":"'Operating Model'!AP231","v":0},{"$f":"'Operating Model'!AQ231","v":0},{"$f":"'Operating Model'!AR231","v":0},{"$f":"'Operating Model'!AS231","v":0},{"$f":"'Operating Model'!AT231","v":0},{"$f":"'Operating Model'!AU231","v":0},{"$f":"'Operating Model'!AV231","v":0},{"$f":"'Operating Model'!AW231","v":0},{"$f":"'Operating Model'!AX231","v":0},{"$f":"'Operating Model'!AY231","v":0},{"$f":"'Operating Model'!AZ231","v":0},{"$f":"'Operating Model'!BA231","v":0},{"$f":"'Operating Model'!BB231","v":0},{"$f":"'Operating Model'!BC231","v":0}]
[null,null,null,"Pretreatment",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N232","v":16666.666666666664},{"$f":"'Operating Model'!O232","v":16666.666666666664},{"$f":"'Operating Model'!P232","v":16666.666666666664},{"$f":"'Operating Model'!Q232","v":16666.666666666664},{"$f":"'Operating Model'!R232","v":16666.666666666664},{"$f":"'Operating Model'!S232","v":16666.666666666664},{"$f":"'Operating Model'!T232","v":16666.666666666664},{"$f":"'Operating Model'!U232","v":16666.666666666664},{"$f":"'Operating Model'!V232","v":16666.666666666664},{"$f":"'Operating Model'!W232","v":16666.666666666664},{"$f":"'Operating Model'!X232","v":16666.666666666664},{"$f":"'Operating Model'!Y232","v":16666.666666666664},{"$f":"'Operating Model'!Z232","v":0},{"$f":"'Operating Model'!AA232","v":0},{"$f":"'Operating Model'!AB232","v":0},{"$f":"'Operating Model'!AC232","v":0},{"$f":"'Operating Model'!AD232","v":0},{"$f":"'Operating Model'!AE232","v":0},{"$f":"'Operating Model'!AF232","v":0},{"$f":"'Operating Model'!AG232","v":0},{"$f":"'Operating Model'!AH232","v":0},{"$f":"'Operating Model'!AI232","v":0},{"$f":"'Operating Model'!AJ232","v":0},{"$f":"'Operating Model'!AK232","v":0},{"$f":"'Operating Model'!AL232","v":0},{"$f":"'Operating Model'!AM232","v":0},{"$f":"'Operating Model'!AN232","v":0},{"$f":"'Operating Model'!AO232","v":0},{"$f":"'Operating Model'!AP232","v":0},{"$f":"'Operating Model'!AQ232","v":0},{"$f":"'Operating Model'!AR232","v":0},{"$f":"'Operating Model'!AS232","v":0},{"$f":"'Operating Model'!AT232","v":0},{"$f":"'Operating Model'!AU232","v":0},{"$f":"'Operating Model'!AV232","v":0},{"$f":"'Operating Model'!AW232","v":0},{"$f":"'Operating Model'!AX232","v":0},{"$f":"'Operating Model'!AY232","v":0},{"$f":"'Operating Model'!AZ232","v":0},{"$f":"'Operating Model'!BA232","v":0},{"$f":"'Operating Model'!BB232","v":0},{"$f":"'Operating Model'!BC232","v":0}]
[null,null,null,"Compressor",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N233","v":75000},{"$f":"'Operating Model'!O233","v":75000},{"$f":"'Operating Model'!P233","v":75000},{"$f":"'Operating Model'!Q233","v":75000},{"$f":"'Operating Model'!R233","v":75000},{"$f":"'Operating Model'!S233","v":75000},{"$f":"'Operating Model'!T233","v":75000},{"$f":"'Operating Model'!U233","v":75000},{"$f":"'Operating Model'!V233","v":75000},{"$f":"'Operating Model'!W233","v":75000},{"$f":"'Operating Model'!X233","v":75000},{"$f":"'Operating Model'!Y233","v":75000},{"$f":"'Operating Model'!Z233","v":0},{"$f":"'Operating Model'!AA233","v":0},{"$f":"'Operating Model'!AB233","v":0},{"$f":"'Operating Model'!AC233","v":0},{"$f":"'Operating Model'!AD233","v":0},{"$f":"'Operating Model'!AE233","v":0},{"$f":"'Operating Model'!AF233","v":0},{"$f":"'Operating Model'!AG233","v":0},{"$f":"'Operating Model'!AH233","v":0},{"$f":"'Operating Model'!AI233","v":0},{"$f":"'Operating Model'!AJ233","v":0},{"$f":"'Operating Model'!AK233","v":0},{"$f":"'Operating Model'!AL233","v":0},{"$f":"'Operating Model'!AM233","v":0},{"$f":"'Operating Model'!AN233","v":0},{"$f":"'Operating Model'!AO233","v":0},{"$f":"'Operating Model'!AP233","v":0},{"$f":"'Operating Model'!AQ233","v":0},{"$f":"'Operating Model'!AR233","v":0},{"$f":"'Operating Model'!AS233","v":0},{"$f":"'Operating Model'!AT233","v":0},{"$f":"'Operating Model'!AU233","v":0},{"$f":"'Operating Model'!AV233","v":0},{"$f":"'Operating Model'!AW233","v":0},{"$f":"'Operating Model'!AX233","v":0},{"$f":"'Operating Model'!AY233","v":0},{"$f":"'Operating Model'!AZ233","v":0},{"$f":"'Operating Model'!BA233","v":0},{"$f":"'Operating Model'!BB233","v":0},{"$f":"'Operating Model'!BC233","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"'Operating Model'!N234","v":125000},{"$f":"'Operating Model'!O234","v":125000},{"$f":"'Operating Model'!P234","v":125000},{"$f":"'Operating Model'!Q234","v":125000},{"$f":"'Operating Model'!R234","v":125000},{"$f":"'Operating Model'!S234","v":125000},{"$f":"'Operating Model'!T234","v":125000},{"$f":"'Operating Model'!U234","v":125000},{"$f":"'Operating Model'!V234","v":125000},{"$f":"'Operating Model'!W234","v":125000},{"$f":"'Operating Model'!X234","v":125000},{"$f":"'Operating Model'!Y234","v":125000},{"$f":"'Operating Model'!Z234","v":0},{"$f":"'Operating Model'!AA234","v":0},{"$f":"'Operating Model'!AB234","v":0},{"$f":"'Operating Model'!AC234","v":0},{"$f":"'Operating Model'!AD234","v":0},{"$f":"'Operating Model'!AE234","v":0},{"$f":"'Operating Model'!AF234","v":0},{"$f":"'Operating Model'!AG234","v":0},{"$f":"'Operating Model'!AH234","v":0},{"$f":"'Operating Model'!AI234","v":0},{"$f":"'Operating Model'!AJ234","v":0},{"$f":"'Operating Model'!AK234","v":0},{"$f":"'Operating Model'!AL234","v":0},{"$f":"'Operating Model'!AM234","v":0},{"$f":"'Operating Model'!AN234","v":0},{"$f":"'Operating Model'!AO234","v":0},{"$f":"'Operating Model'!AP234","v":0},{"$f":"'Operating Model'!AQ234","v":0},{"$f":"'Operating Model'!AR234","v":0},{"$f":"'Operating Model'!AS234","v":0},{"$f":"'Operating Model'!AT234","v":0},{"$f":"'Operating Model'!AU234","v":0},{"$f":"'Operating Model'!AV234","v":0},{"$f":"'Operating Model'!AW234","v":0},{"$f":"'Operating Model'!AX234","v":0},{"$f":"'Operating Model'!AY234","v":0},{"$f":"'Operating Model'!AZ234","v":0},{"$f":"'Operating Model'!BA234","v":0},{"$f":"'Operating Model'!BB234","v":0},{"$f":"'Operating Model'!BC234","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N235","v":0},{"$f":"'Operating Model'!O235","v":0},{"$f":"'Operating Model'!P235","v":0},{"$f":"'Operating Model'!Q235","v":0},{"$f":"'Operating Model'!R235","v":0},{"$f":"'Operating Model'!S235","v":0},{"$f":"'Operating Model'!T235","v":0},{"$f":"'Operating Model'!U235","v":0},{"$f":"'Operating Model'!V235","v":0},{"$f":"'Operating Model'!W235","v":0},{"$f":"'Operating Model'!X235","v":0},{"$f":"'Operating Model'!Y235","v":0},{"$f":"'Operating Model'!Z235","v":0},{"$f":"'Operating Model'!AA235","v":0},{"$f":"'Operating Model'!AB235","v":0},{"$f":"'Operating Model'!AC235","v":0},{"$f":"'Operating Model'!AD235","v":0},{"$f":"'Operating Model'!AE235","v":0},{"$f":"'Operating Model'!AF235","v":0},{"$f":"'Operating Model'!AG235","v":0},{"$f":"'Operating Model'!AH235","v":0},{"$f":"'Operating Model'!AI235","v":0},{"$f":"'Operating Model'!AJ235","v":0},{"$f":"'Operating Model'!AK235","v":0},{"$f":"'Operating Model'!AL235","v":0},{"$f":"'Operating Model'!AM235","v":0},{"$f":"'Operating Model'!AN235","v":0},{"$f":"'Operating Model'!AO235","v":0},{"$f":"'Operating Model'!AP235","v":0},{"$f":"'Operating Model'!AQ235","v":0},{"$f":"'Operating Model'!AR235","v":0},{"$f":"'Operating Model'!AS235","v":0},{"$f":"'Operating Model'!AT235","v":0},{"$f":"'Operating Model'!AU235","v":0},{"$f":"'Operating Model'!AV235","v":0},{"$f":"'Operating Model'!AW235","v":0},{"$f":"'Operating Model'!AX235","v":0},{"$f":"'Operating Model'!AY235","v":0},{"$f":"'Operating Model'!AZ235","v":0},{"$f":"'Operating Model'!BA235","v":0},{"$f":"'Operating Model'!BB235","v":0},{"$f":"'Operating Model'!BC235","v":0}]
[null,null,"Upgrader Unit"]
[null,null,null,"Civil Works",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N237","v":25000},{"$f":"'Operating Model'!O237","v":25000},{"$f":"'Operating Model'!P237","v":25000},{"$f":"'Operating Model'!Q237","v":25000},{"$f":"'Operating Model'!R237","v":25000},{"$f":"'Operating Model'!S237","v":25000},{"$f":"'Operating Model'!T237","v":25000},{"$f":"'Operating Model'!U237","v":25000},{"$f":"'Operating Model'!V237","v":25000},{"$f":"'Operating Model'!W237","v":25000},{"$f":"'Operating Model'!X237","v":25000},{"$f":"'Operating Model'!Y237","v":25000},{"$f":"'Operating Model'!Z237","v":0},{"$f":"'Operating Model'!AA237","v":0},{"$f":"'Operating Model'!AB237","v":0},{"$f":"'Operating Model'!AC237","v":0},{"$f":"'Operating Model'!AD237","v":0},{"$f":"'Operating Model'!AE237","v":0},{"$f":"'Operating Model'!AF237","v":0},{"$f":"'Operating Model'!AG237","v":0},{"$f":"'Operating Model'!AH237","v":0},{"$f":"'Operating Model'!AI237","v":0},{"$f":"'Operating Model'!AJ237","v":0},{"$f":"'Operating Model'!AK237","v":0},{"$f":"'Operating Model'!AL237","v":0},{"$f":"'Operating Model'!AM237","v":0},{"$f":"'Operating Model'!AN237","v":0},{"$f":"'Operating Model'!AO237","v":0},{"$f":"'Operating Model'!AP237","v":0},{"$f":"'Operating Model'!AQ237","v":0},{"$f":"'Operating Model'!AR237","v":0},{"$f":"'Operating Model'!AS237","v":0},{"$f":"'Operating Model'!AT237","v":0},{"$f":"'Operating Model'!AU237","v":0},{"$f":"'Operating Model'!AV237","v":0},{"$f":"'Operating Model'!AW237","v":0},{"$f":"'Operating Model'!AX237","v":0},{"$f":"'Operating Model'!AY237","v":0},{"$f":"'Operating Model'!AZ237","v":0},{"$f":"'Operating Model'!BA237","v":0},{"$f":"'Operating Model'!BB237","v":0},{"$f":"'Operating Model'!BC237","v":0}]
[null,null,null,"Gasometrical Cover",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N238","v":25000},{"$f":"'Operating Model'!O238","v":25000},{"$f":"'Operating Model'!P238","v":25000},{"$f":"'Operating Model'!Q238","v":25000},{"$f":"'Operating Model'!R238","v":25000},{"$f":"'Operating Model'!S238","v":25000},{"$f":"'Operating Model'!T238","v":25000},{"$f":"'Operating Model'!U238","v":25000},{"$f":"'Operating Model'!V238","v":25000},{"$f":"'Operating Model'!W238","v":25000},{"$f":"'Operating Model'!X238","v":25000},{"$f":"'Operating Model'!Y238","v":25000},{"$f":"'Operating Model'!Z238","v":0},{"$f":"'Operating Model'!AA238","v":0},{"$f":"'Operating Model'!AB238","v":0},{"$f":"'Operating Model'!AC238","v":0},{"$f":"'Operating Model'!AD238","v":0},{"$f":"'Operating Model'!AE238","v":0},{"$f":"'Operating Model'!AF238","v":0},{"$f":"'Operating Model'!AG238","v":0},{"$f":"'Operating Model'!AH238","v":0},{"$f":"'Operating Model'!AI238","v":0},{"$f":"'Operating Model'!AJ238","v":0},{"$f":"'Operating Model'!AK238","v":0},{"$f":"'Operating Model'!AL238","v":0},{"$f":"'Operating Model'!AM238","v":0},{"$f":"'Operating Model'!AN238","v":0},{"$f":"'Operating Model'!AO238","v":0},{"$f":"'Operating Model'!AP238","v":0},{"$f":"'Operating Model'!AQ238","v":0},{"$f":"'Operating Model'!AR238","v":0},{"$f":"'Operating Model'!AS238","v":0},{"$f":"'Operating Model'!AT238","v":0},{"$f":"'Operating Model'!AU238","v":0},{"$f":"'Operating Model'!AV238","v":0},{"$f":"'Operating Model'!AW238","v":0},{"$f":"'Operating Model'!AX238","v":0},{"$f":"'Operating Model'!AY238","v":0},{"$f":"'Operating Model'!AZ238","v":0},{"$f":"'Operating Model'!BA238","v":0},{"$f":"'Operating Model'!BB238","v":0},{"$f":"'Operating Model'!BC238","v":0}]
[null,null,null,"Liner",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N239","v":16666.666666666664},{"$f":"'Operating Model'!O239","v":16666.666666666664},{"$f":"'Operating Model'!P239","v":16666.666666666664},{"$f":"'Operating Model'!Q239","v":16666.666666666664},{"$f":"'Operating Model'!R239","v":16666.666666666664},{"$f":"'Operating Model'!S239","v":16666.666666666664},{"$f":"'Operating Model'!T239","v":16666.666666666664},{"$f":"'Operating Model'!U239","v":16666.666666666664},{"$f":"'Operating Model'!V239","v":16666.666666666664},{"$f":"'Operating Model'!W239","v":16666.666666666664},{"$f":"'Operating Model'!X239","v":16666.666666666664},{"$f":"'Operating Model'!Y239","v":16666.666666666664},{"$f":"'Operating Model'!Z239","v":0},{"$f":"'Operating Model'!AA239","v":0},{"$f":"'Operating Model'!AB239","v":0},{"$f":"'Operating Model'!AC239","v":0},{"$f":"'Operating Model'!AD239","v":0},{"$f":"'Operating Model'!AE239","v":0},{"$f":"'Operating Model'!AF239","v":0},{"$f":"'Operating Model'!AG239","v":0},{"$f":"'Operating Model'!AH239","v":0},{"$f":"'Operating Model'!AI239","v":0},{"$f":"'Operating Model'!AJ239","v":0},{"$f":"'Operating Model'!AK239","v":0},{"$f":"'Operating Model'!AL239","v":0},{"$f":"'Operating Model'!AM239","v":0},{"$f":"'Operating Model'!AN239","v":0},{"$f":"'Operating Model'!AO239","v":0},{"$f":"'Operating Model'!AP239","v":0},{"$f":"'Operating Model'!AQ239","v":0},{"$f":"'Operating Model'!AR239","v":0},{"$f":"'Operating Model'!AS239","v":0},{"$f":"'Operating Model'!AT239","v":0},{"$f":"'Operating Model'!AU239","v":0},{"$f":"'Operating Model'!AV239","v":0},{"$f":"'Operating Model'!AW239","v":0},{"$f":"'Operating Model'!AX239","v":0},{"$f":"'Operating Model'!AY239","v":0},{"$f":"'Operating Model'!AZ239","v":0},{"$f":"'Operating Model'!BA239","v":0},{"$f":"'Operating Model'!BB239","v":0},{"$f":"'Operating Model'!BC239","v":0}]
[null,null,null,"Piping and Technology",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N240","v":83333.333333333328},{"$f":"'Operating Model'!O240","v":83333.333333333328},{"$f":"'Operating Model'!P240","v":83333.333333333328},{"$f":"'Operating Model'!Q240","v":83333.333333333328},{"$f":"'Operating Model'!R240","v":83333.333333333328},{"$f":"'Operating Model'!S240","v":83333.333333333328},{"$f":"'Operating Model'!T240","v":83333.333333333328},{"$f":"'Operating Model'!U240","v":83333.333333333328},{"$f":"'Operating Model'!V240","v":83333.333333333328},{"$f":"'Operating Model'!W240","v":83333.333333333328},{"$f":"'Operating Model'!X240","v":83333.333333333328},{"$f":"'Operating Model'!Y240","v":83333.333333333328},{"$f":"'Operating Model'!Z240","v":0},{"$f":"'Operating Model'!AA240","v":0},{"$f":"'Operating Model'!AB240","v":0},{"$f":"'Operating Model'!AC240","v":0},{"$f":"'Operating Model'!AD240","v":0},{"$f":"'Operating Model'!AE240","v":0},{"$f":"'Operating Model'!AF240","v":0},{"$f":"'Operating Model'!AG240","v":0},{"$f":"'Operating Model'!AH240","v":0},{"$f":"'Operating Model'!AI240","v":0},{"$f":"'Operating Model'!AJ240","v":0},{"$f":"'Operating Model'!AK240","v":0},{"$f":"'Operating Model'!AL240","v":0},{"$f":"'Operating Model'!AM240","v":0},{"$f":"'Operating Model'!AN240","v":0},{"$f":"'Operating Model'!AO240","v":0},{"$f":"'Operating Model'!AP240","v":0},{"$f":"'Operating Model'!AQ240","v":0},{"$f":"'Operating Model'!AR240","v":0},{"$f":"'Operating Model'!AS240","v":0},{"$f":"'Operating Model'!AT240","v":0},{"$f":"'Operating Model'!AU240","v":0},{"$f":"'Operating Model'!AV240","v":0},{"$f":"'Operating Model'!AW240","v":0},{"$f":"'Operating Model'!AX240","v":0},{"$f":"'Operating Model'!AY240","v":0},{"$f":"'Operating Model'!AZ240","v":0},{"$f":"'Operating Model'!BA240","v":0},{"$f":"'Operating Model'!BB240","v":0},{"$f":"'Operating Model'!BC240","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"'Operating Model'!N241","v":150000},{"$f":"'Operating Model'!O241","v":150000},{"$f":"'Operating Model'!P241","v":150000},{"$f":"'Operating Model'!Q241","v":150000},{"$f":"'Operating Model'!R241","v":150000},{"$f":"'Operating Model'!S241","v":150000},{"$f":"'Operating Model'!T241","v":150000},{"$f":"'Operating Model'!U241","v":150000},{"$f":"'Operating Model'!V241","v":150000},{"$f":"'Operating Model'!W241","v":150000},{"$f":"'Operating Model'!X241","v":150000},{"$f":"'Operating Model'!Y241","v":150000},{"$f":"'Operating Model'!Z241","v":0},{"$f":"'Operating Model'!AA241","v":0},{"$f":"'Operating Model'!AB241","v":0},{"$f":"'Operating Model'!AC241","v":0},{"$f":"'Operating Model'!AD241","v":0},{"$f":"'Operating Model'!AE241","v":0},{"$f":"'Operating Model'!AF241","v":0},{"$f":"'Operating Model'!AG241","v":0},{"$f":"'Operating Model'!AH241","v":0},{"$f":"'Operating Model'!AI241","v":0},{"$f":"'Operating Model'!AJ241","v":0},{"$f":"'Operating Model'!AK241","v":0},{"$f":"'Operating Model'!AL241","v":0},{"$f":"'Operating Model'!AM241","v":0},{"$f":"'Operating Model'!AN241","v":0},{"$f":"'Operating Model'!AO241","v":0},{"$f":"'Operating Model'!AP241","v":0},{"$f":"'Operating Model'!AQ241","v":0},{"$f":"'Operating Model'!AR241","v":0},{"$f":"'Operating Model'!AS241","v":0},{"$f":"'Operating Model'!AT241","v":0},{"$f":"'Operating Model'!AU241","v":0},{"$f":"'Operating Model'!AV241","v":0},{"$f":"'Operating Model'!AW241","v":0},{"$f":"'Operating Model'!AX241","v":0},{"$f":"'Operating Model'!AY241","v":0},{"$f":"'Operating Model'!AZ241","v":0},{"$f":"'Operating Model'!BA241","v":0},{"$f":"'Operating Model'!BB241","v":0},{"$f":"'Operating Model'!BC241","v":0}]
[]
[null,null,"CNG Station",null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N243","v":0},{"$f":"'Operating Model'!O243","v":0},{"$f":"'Operating Model'!P243","v":0},{"$f":"'Operating Model'!Q243","v":0},{"$f":"'Operating Model'!R243","v":0},{"$f":"'Operating Model'!S243","v":0},{"$f":"'Operating Model'!T243","v":0},{"$f":"'Operating Model'!U243","v":0},{"$f":"'Operating Model'!V243","v":0},{"$f":"'Operating Model'!W243","v":0},{"$f":"'Operating Model'!X243","v":0},{"$f":"'Operating Model'!Y243","v":0},{"$f":"'Operating Model'!Z243","v":0},{"$f":"'Operating Model'!AA243","v":0},{"$f":"'Operating Model'!AB243","v":0},{"$f":"'Operating Model'!AC243","v":0},{"$f":"'Operating Model'!AD243","v":0},{"$f":"'Operating Model'!AE243","v":0},{"$f":"'Operating Model'!AF243","v":0},{"$f":"'Operating Model'!AG243","v":0},{"$f":"'Operating Model'!AH243","v":0},{"$f":"'Operating Model'!AI243","v":0},{"$f":"'Operating Model'!AJ243","v":0},{"$f":"'Operating Model'!AK243","v":0},{"$f":"'Operating Model'!AL243","v":0},{"$f":"'Operating Model'!AM243","v":0},{"$f":"'Operating Model'!AN243","v":0},{"$f":"'Operating Model'!AO243","v":0},{"$f":"'Operating Model'!AP243","v":0},{"$f":"'Operating Model'!AQ243","v":0},{"$f":"'Operating Model'!AR243","v":0},{"$f":"'Operating Model'!AS243","v":0},{"$f":"'Operating Model'!AT243","v":0},{"$f":"'Operating Model'!AU243","v":0},{"$f":"'Operating Model'!AV243","v":0},{"$f":"'Operating Model'!AW243","v":0},{"$f":"'Operating Model'!AX243","v":0},{"$f":"'Operating Model'!AY243","v":0},{"$f":"'Operating Model'!AZ243","v":0},{"$f":"'Operating Model'!BA243","v":0},{"$f":"'Operating Model'!BB243","v":0},{"$f":"'Operating Model'!BC243","v":0}]
[null,null,null,"Compressor",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N244","v":12500},{"$f":"'Operating Model'!O244","v":12500},{"$f":"'Operating Model'!P244","v":12500},{"$f":"'Operating Model'!Q244","v":12500},{"$f":"'Operating Model'!R244","v":12500},{"$f":"'Operating Model'!S244","v":12500},{"$f":"'Operating Model'!T244","v":12500},{"$f":"'Operating Model'!U244","v":12500},{"$f":"'Operating Model'!V244","v":12500},{"$f":"'Operating Model'!W244","v":12500},{"$f":"'Operating Model'!X244","v":12500},{"$f":"'Operating Model'!Y244","v":12500},{"$f":"'Operating Model'!Z244","v":0},{"$f":"'Operating Model'!AA244","v":0},{"$f":"'Operating Model'!AB244","v":0},{"$f":"'Operating Model'!AC244","v":0},{"$f":"'Operating Model'!AD244","v":0},{"$f":"'Operating Model'!AE244","v":0},{"$f":"'Operating Model'!AF244","v":0},{"$f":"'Operating Model'!AG244","v":0},{"$f":"'Operating Model'!AH244","v":0},{"$f":"'Operating Model'!AI244","v":0},{"$f":"'Operating Model'!AJ244","v":0},{"$f":"'Operating Model'!AK244","v":0},{"$f":"'Operating Model'!AL244","v":0},{"$f":"'Operating Model'!AM244","v":0},{"$f":"'Operating Model'!AN244","v":0},{"$f":"'Operating Model'!AO244","v":0},{"$f":"'Operating Model'!AP244","v":0},{"$f":"'Operating Model'!AQ244","v":0},{"$f":"'Operating Model'!AR244","v":0},{"$f":"'Operating Model'!AS244","v":0},{"$f":"'Operating Model'!AT244","v":0},{"$f":"'Operating Model'!AU244","v":0},{"$f":"'Operating Model'!AV244","v":0},{"$f":"'Operating Model'!AW244","v":0},{"$f":"'Operating Model'!AX244","v":0},{"$f":"'Operating Model'!AY244","v":0},{"$f":"'Operating Model'!AZ244","v":0},{"$f":"'Operating Model'!BA244","v":0},{"$f":"'Operating Model'!BB244","v":0},{"$f":"'Operating Model'!BC244","v":0}]
[null,null,null,"Storage Skid",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N245","v":12500},{"$f":"'Operating Model'!O245","v":12500},{"$f":"'Operating Model'!P245","v":12500},{"$f":"'Operating Model'!Q245","v":12500},{"$f":"'Operating Model'!R245","v":12500},{"$f":"'Operating Model'!S245","v":12500},{"$f":"'Operating Model'!T245","v":12500},{"$f":"'Operating Model'!U245","v":12500},{"$f":"'Operating Model'!V245","v":12500},{"$f":"'Operating Model'!W245","v":12500},{"$f":"'Operating Model'!X245","v":12500},{"$f":"'Operating Model'!Y245","v":12500},{"$f":"'Operating Model'!Z245","v":0},{"$f":"'Operating Model'!AA245","v":0},{"$f":"'Operating Model'!AB245","v":0},{"$f":"'Operating Model'!AC245","v":0},{"$f":"'Operating Model'!AD245","v":0},{"$f":"'Operating Model'!AE245","v":0},{"$f":"'Operating Model'!AF245","v":0},{"$f":"'Operating Model'!AG245","v":0},{"$f":"'Operating Model'!AH245","v":0},{"$f":"'Operating Model'!AI245","v":0},{"$f":"'Operating Model'!AJ245","v":0},{"$f":"'Operating Model'!AK245","v":0},{"$f":"'Operating Model'!AL245","v":0},{"$f":"'Operating Model'!AM245","v":0},{"$f":"'Operating Model'!AN245","v":0},{"$f":"'Operating Model'!AO245","v":0},{"$f":"'Operating Model'!AP245","v":0},{"$f":"'Operating Model'!AQ245","v":0},{"$f":"'Operating Model'!AR245","v":0},{"$f":"'Operating Model'!AS245","v":0},{"$f":"'Operating Model'!AT245","v":0},{"$f":"'Operating Model'!AU245","v":0},{"$f":"'Operating Model'!AV245","v":0},{"$f":"'Operating Model'!AW245","v":0},{"$f":"'Operating Model'!AX245","v":0},{"$f":"'Operating Model'!AY245","v":0},{"$f":"'Operating Model'!AZ245","v":0},{"$f":"'Operating Model'!BA245","v":0},{"$f":"'Operating Model'!BB245","v":0},{"$f":"'Operating Model'!BC245","v":0}]
[null,null,null,"Filing Station",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N246","v":20833.333333333332},{"$f":"'Operating Model'!O246","v":20833.333333333332},{"$f":"'Operating Model'!P246","v":20833.333333333332},{"$f":"'Operating Model'!Q246","v":20833.333333333332},{"$f":"'Operating Model'!R246","v":20833.333333333332},{"$f":"'Operating Model'!S246","v":20833.333333333332},{"$f":"'Operating Model'!T246","v":20833.333333333332},{"$f":"'Operating Model'!U246","v":20833.333333333332},{"$f":"'Operating Model'!V246","v":20833.333333333332},{"$f":"'Operating Model'!W246","v":20833.333333333332},{"$f":"'Operating Model'!X246","v":20833.333333333332},{"$f":"'Operating Model'!Y246","v":20833.333333333332},{"$f":"'Operating Model'!Z246","v":0},{"$f":"'Operating Model'!AA246","v":0},{"$f":"'Operating Model'!AB246","v":0},{"$f":"'Operating Model'!AC246","v":0},{"$f":"'Operating Model'!AD246","v":0},{"$f":"'Operating Model'!AE246","v":0},{"$f":"'Operating Model'!AF246","v":0},{"$f":"'Operating Model'!AG246","v":0},{"$f":"'Operating Model'!AH246","v":0},{"$f":"'Operating Model'!AI246","v":0},{"$f":"'Operating Model'!AJ246","v":0},{"$f":"'Operating Model'!AK246","v":0},{"$f":"'Operating Model'!AL246","v":0},{"$f":"'Operating Model'!AM246","v":0},{"$f":"'Operating Model'!AN246","v":0},{"$f":"'Operating Model'!AO246","v":0},{"$f":"'Operating Model'!AP246","v":0},{"$f":"'Operating Model'!AQ246","v":0},{"$f":"'Operating Model'!AR246","v":0},{"$f":"'Operating Model'!AS246","v":0},{"$f":"'Operating Model'!AT246","v":0},{"$f":"'Operating Model'!AU246","v":0},{"$f":"'Operating Model'!AV246","v":0},{"$f":"'Operating Model'!AW246","v":0},{"$f":"'Operating Model'!AX246","v":0},{"$f":"'Operating Model'!AY246","v":0},{"$f":"'Operating Model'!AZ246","v":0},{"$f":"'Operating Model'!BA246","v":0},{"$f":"'Operating Model'!BB246","v":0},{"$f":"'Operating Model'!BC246","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"'Operating Model'!N247","v":45833.333333333328},{"$f":"'Operating Model'!O247","v":45833.333333333328},{"$f":"'Operating Model'!P247","v":45833.333333333328},{"$f":"'Operating Model'!Q247","v":45833.333333333328},{"$f":"'Operating Model'!R247","v":45833.333333333328},{"$f":"'Operating Model'!S247","v":45833.333333333328},{"$f":"'Operating Model'!T247","v":45833.333333333328},{"$f":"'Operating Model'!U247","v":45833.333333333328},{"$f":"'Operating Model'!V247","v":45833.333333333328},{"$f":"'Operating Model'!W247","v":45833.333333333328},{"$f":"'Operating Model'!X247","v":45833.333333333328},{"$f":"'Operating Model'!Y247","v":45833.333333333328},{"$f":"'Operating Model'!Z247","v":0},{"$f":"'Operating Model'!AA247","v":0},{"$f":"'Operating Model'!AB247","v":0},{"$f":"'Operating Model'!AC247","v":0},{"$f":"'Operating Model'!AD247","v":0},{"$f":"'Operating Model'!AE247","v":0},{"$f":"'Operating Model'!AF247","v":0},{"$f":"'Operating Model'!AG247","v":0},{"$f":"'Operating Model'!AH247","v":0},{"$f":"'Operating Model'!AI247","v":0},{"$f":"'Operating Model'!AJ247","v":0},{"$f":"'Operating Model'!AK247","v":0},{"$f":"'Operating Model'!AL247","v":0},{"$f":"'Operating Model'!AM247","v":0},{"$f":"'Operating Model'!AN247","v":0},{"$f":"'Operating Model'!AO247","v":0},{"$f":"'Operating Model'!AP247","v":0},{"$f":"'Operating Model'!AQ247","v":0},{"$f":"'Operating Model'!AR247","v":0},{"$f":"'Operating Model'!AS247","v":0},{"$f":"'Operating Model'!AT247","v":0},{"$f":"'Operating Model'!AU247","v":0},{"$f":"'Operating Model'!AV247","v":0},{"$f":"'Operating Model'!AW247","v":0},{"$f":"'Operating Model'!AX247","v":0},{"$f":"'Operating Model'!AY247","v":0},{"$f":"'Operating Model'!AZ247","v":0},{"$f":"'Operating Model'!BA247","v":0},{"$f":"'Operating Model'!BB247","v":0},{"$f":"'Operating Model'!BC247","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N248","v":0},{"$f":"'Operating Model'!O248","v":0},{"$f":"'Operating Model'!P248","v":0},{"$f":"'Operating Model'!Q248","v":0},{"$f":"'Operating Model'!R248","v":0},{"$f":"'Operating Model'!S248","v":0},{"$f":"'Operating Model'!T248","v":0},{"$f":"'Operating Model'!U248","v":0},{"$f":"'Operating Model'!V248","v":0},{"$f":"'Operating Model'!W248","v":0},{"$f":"'Operating Model'!X248","v":0},{"$f":"'Operating Model'!Y248","v":0},{"$f":"'Operating Model'!Z248","v":0},{"$f":"'Operating Model'!AA248","v":0},{"$f":"'Operating Model'!AB248","v":0},{"$f":"'Operating Model'!AC248","v":0},{"$f":"'Operating Model'!AD248","v":0},{"$f":"'Operating Model'!AE248","v":0},{"$f":"'Operating Model'!AF248","v":0},{"$f":"'Operating Model'!AG248","v":0},{"$f":"'Operating Model'!AH248","v":0},{"$f":"'Operating Model'!AI248","v":0},{"$f":"'Operating Model'!AJ248","v":0},{"$f":"'Operating Model'!AK248","v":0},{"$f":"'Operating Model'!AL248","v":0},{"$f":"'Operating Model'!AM248","v":0},{"$f":"'Operating Model'!AN248","v":0},{"$f":"'Operating Model'!AO248","v":0},{"$f":"'Operating Model'!AP248","v":0},{"$f":"'Operating Model'!AQ248","v":0},{"$f":"'Operating Model'!AR248","v":0},{"$f":"'Operating Model'!AS248","v":0},{"$f":"'Operating Model'!AT248","v":0},{"$f":"'Operating Model'!AU248","v":0},{"$f":"'Operating Model'!AV248","v":0},{"$f":"'Operating Model'!AW248","v":0},{"$f":"'Operating Model'!AX248","v":0},{"$f":"'Operating Model'!AY248","v":0},{"$f":"'Operating Model'!AZ248","v":0},{"$f":"'Operating Model'!BA248","v":0},{"$f":"'Operating Model'!BB248","v":0},{"$f":"'Operating Model'!BC248","v":0}]
[null,null,null,"Truck Conversion",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N249","v":45833.333333333328},{"$f":"'Operating Model'!O249","v":45833.333333333328},{"$f":"'Operating Model'!P249","v":45833.333333333328},{"$f":"'Operating Model'!Q249","v":45833.333333333328},{"$f":"'Operating Model'!R249","v":45833.333333333328},{"$f":"'Operating Model'!S249","v":45833.333333333328},{"$f":"'Operating Model'!T249","v":45833.333333333328},{"$f":"'Operating Model'!U249","v":45833.333333333328},{"$f":"'Operating Model'!V249","v":45833.333333333328},{"$f":"'Operating Model'!W249","v":45833.333333333328},{"$f":"'Operating Model'!X249","v":45833.333333333328},{"$f":"'Operating Model'!Y249","v":45833.333333333328},{"$f":"'Operating Model'!Z249","v":0},{"$f":"'Operating Model'!AA249","v":0},{"$f":"'Operating Model'!AB249","v":0},{"$f":"'Operating Model'!AC249","v":0},{"$f":"'Operating Model'!AD249","v":0},{"$f":"'Operating Model'!AE249","v":0},{"$f":"'Operating Model'!AF249","v":0},{"$f":"'Operating Model'!AG249","v":0},{"$f":"'Operating Model'!AH249","v":0},{"$f":"'Operating Model'!AI249","v":0},{"$f":"'Operating Model'!AJ249","v":0},{"$f":"'Operating Model'!AK249","v":0},{"$f":"'Operating Model'!AL249","v":0},{"$f":"'Operating Model'!AM249","v":0},{"$f":"'Operating Model'!AN249","v":0},{"$f":"'Operating Model'!AO249","v":0},{"$f":"'Operating Model'!AP249","v":0},{"$f":"'Operating Model'!AQ249","v":0},{"$f":"'Operating Model'!AR249","v":0},{"$f":"'Operating Model'!AS249","v":0},{"$f":"'Operating Model'!AT249","v":0},{"$f":"'Operating Model'!AU249","v":0},{"$f":"'Operating Model'!AV249","v":0},{"$f":"'Operating Model'!AW249","v":0},{"$f":"'Operating Model'!AX249","v":0},{"$f":"'Operating Model'!AY249","v":0},{"$f":"'Operating Model'!AZ249","v":0},{"$f":"'Operating Model'!BA249","v":0},{"$f":"'Operating Model'!BB249","v":0},{"$f":"'Operating Model'!BC249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N250","v":0},{"$f":"'Operating Model'!O250","v":0},{"$f":"'Operating Model'!P250","v":0},{"$f":"'Operating Model'!Q250","v":0},{"$f":"'Operating Model'!R250","v":0},{"$f":"'Operating Model'!S250","v":0},{"$f":"'Operating Model'!T250","v":0},{"$f":"'Operating Model'!U250","v":0},{"$f":"'Operating Model'!V250","v":0},{"$f":"'Operating Model'!W250","v":0},{"$f":"'Operating Model'!X250","v":0},{"$f":"'Operating Model'!Y250","v":0},{"$f":"'Operating Model'!Z250","v":0},{"$f":"'Operating Model'!AA250","v":0},{"$f":"'Operating Model'!AB250","v":0},{"$f":"'Operating Model'!AC250","v":0},{"$f":"'Operating Model'!AD250","v":0},{"$f":"'Operating Model'!AE250","v":0},{"$f":"'Operating Model'!AF250","v":0},{"$f":"'Operating Model'!AG250","v":0},{"$f":"'Operating Model'!AH250","v":0},{"$f":"'Operating Model'!AI250","v":0},{"$f":"'Operating Model'!AJ250","v":0},{"$f":"'Operating Model'!AK250","v":0},{"$f":"'Operating Model'!AL250","v":0},{"$f":"'Operating Model'!AM250","v":0},{"$f":"'Operating Model'!AN250","v":0},{"$f":"'Operating Model'!AO250","v":0},{"$f":"'Operating Model'!AP250","v":0},{"$f":"'Operating Model'!AQ250","v":0},{"$f":"'Operating Model'!AR250","v":0},{"$f":"'Operating Model'!AS250","v":0},{"$f":"'Operating Model'!AT250","v":0},{"$f":"'Operating Model'!AU250","v":0},{"$f":"'Operating Model'!AV250","v":0},{"$f":"'Operating Model'!AW250","v":0},{"$f":"'Operating Model'!AX250","v":0},{"$f":"'Operating Model'!AY250","v":0},{"$f":"'Operating Model'!AZ250","v":0},{"$f":"'Operating Model'!BA250","v":0},{"$f":"'Operating Model'!BB250","v":0},{"$f":"'Operating Model'!BC250","v":0}]
[null,null,null,"Electricity Plant",null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N251","v":33333.333333333328},{"$f":"'Operating Model'!O251","v":33333.333333333328},{"$f":"'Operating Model'!P251","v":33333.333333333328},{"$f":"'Operating Model'!Q251","v":33333.333333333328},{"$f":"'Operating Model'!R251","v":33333.333333333328},{"$f":"'Operating Model'!S251","v":33333.333333333328},{"$f":"'Operating Model'!T251","v":33333.333333333328},{"$f":"'Operating Model'!U251","v":33333.333333333328},{"$f":"'Operating Model'!V251","v":33333.333333333328},{"$f":"'Operating Model'!W251","v":33333.333333333328},{"$f":"'Operating Model'!X251","v":33333.333333333328},{"$f":"'Operating Model'!Y251","v":33333.333333333328},{"$f":"'Operating Model'!Z251","v":0},{"$f":"'Operating Model'!AA251","v":0},{"$f":"'Operating Model'!AB251","v":0},{"$f":"'Operating Model'!AC251","v":0},{"$f":"'Operating Model'!AD251","v":0},{"$f":"'Operating Model'!AE251","v":0},{"$f":"'Operating Model'!AF251","v":0},{"$f":"'Operating Model'!AG251","v":0},{"$f":"'Operating Model'!AH251","v":0},{"$f":"'Operating Model'!AI251","v":0},{"$f":"'Operating Model'!AJ251","v":0},{"$f":"'Operating Model'!AK251","v":0},{"$f":"'Operating Model'!AL251","v":0},{"$f":"'Operating Model'!AM251","v":0},{"$f":"'Operating Model'!AN251","v":0},{"$f":"'Operating Model'!AO251","v":0},{"$f":"'Operating Model'!AP251","v":0},{"$f":"'Operating Model'!AQ251","v":0},{"$f":"'Operating Model'!AR251","v":0},{"$f":"'Operating Model'!AS251","v":0},{"$f":"'Operating Model'!AT251","v":0},{"$f":"'Operating Model'!AU251","v":0},{"$f":"'Operating Model'!AV251","v":0},{"$f":"'Operating Model'!AW251","v":0},{"$f":"'Operating Model'!AX251","v":0},{"$f":"'Operating Model'!AY251","v":0},{"$f":"'Operating Model'!AZ251","v":0},{"$f":"'Operating Model'!BA251","v":0},{"$f":"'Operating Model'!BB251","v":0},{"$f":"'Operating Model'!BC251","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Operating Model'!N252","v":0},{"$f":"'Operating Model'!O252","v":0},{"$f":"'Operating Model'!P252","v":0},{"$f":"'Operating Model'!Q252","v":0},{"$f":"'Operating Model'!R252","v":0},{"$f":"'Operating Model'!S252","v":0},{"$f":"'Operating Model'!T252","v":0},{"$f":"'Operating Model'!U252","v":0},{"$f":"'Operating Model'!V252","v":0},{"$f":"'Operating Model'!W252","v":0},{"$f":"'Operating Model'!X252","v":0},{"$f":"'Operating Model'!Y252","v":0},{"$f":"'Operating Model'!Z252","v":0},{"$f":"'Operating Model'!AA252","v":0},{"$f":"'Operating Model'!AB252","v":0},{"$f":"'Operating Model'!AC252","v":0},{"$f":"'Operating Model'!AD252","v":0},{"$f":"'Operating Model'!AE252","v":0},{"$f":"'Operating Model'!AF252","v":0},{"$f":"'Operating Model'!AG252","v":0},{"$f":"'Operating Model'!AH252","v":0},{"$f":"'Operating Model'!AI252","v":0},{"$f":"'Operating Model'!AJ252","v":0},{"$f":"'Operating Model'!AK252","v":0},{"$f":"'Operating Model'!AL252","v":0},{"$f":"'Operating Model'!AM252","v":0},{"$f":"'Operating Model'!AN252","v":0},{"$f":"'Operating Model'!AO252","v":0},{"$f":"'Operating Model'!AP252","v":0},{"$f":"'Operating Model'!AQ252","v":0},{"$f":"'Operating Model'!AR252","v":0},{"$f":"'Operating Model'!AS252","v":0},{"$f":"'Operating Model'!AT252","v":0},{"$f":"'Operating Model'!AU252","v":0},{"$f":"'Operating Model'!AV252","v":0},{"$f":"'Operating Model'!AW252","v":0},{"$f":"'Operating Model'!AX252","v":0},{"$f":"'Operating Model'!AY252","v":0},{"$f":"'Operating Model'!AZ252","v":0},{"$f":"'Operating Model'!BA252","v":0},{"$f":"'Operating Model'!BB252","v":0},{"$f":"'Operating Model'!BC252","v":0}]
[null,null,null,null,"Grand Total",null,null,null,null,{"$f":"SUM(M56:BR56)","v":4799999.9999999991},null,null,{"$f":"'Operating Model'!N253","v":399999.99999999994},{"$f":"'Operating Model'!O253","v":399999.99999999994},{"$f":"'Operating Model'!P253","v":399999.99999999994},{"$f":"'Operating Model'!Q253","v":399999.99999999994},{"$f":"'Operating Model'!R253","v":399999.99999999994},{"$f":"'Operating Model'!S253","v":399999.99999999994},{"$f":"'Operating Model'!T253","v":399999.99999999994},{"$f":"'Operating Model'!U253","v":399999.99999999994},{"$f":"'Operating Model'!V253","v":399999.99999999994},{"$f":"'Operating Model'!W253","v":399999.99999999994},{"$f":"'Operating Model'!X253","v":399999.99999999994},{"$f":"'Operating Model'!Y253","v":399999.99999999994},{"$f":"'Operating Model'!Z253","v":0},{"$f":"'Operating Model'!AA253","v":0},{"$f":"'Operating Model'!AB253","v":0},{"$f":"'Operating Model'!AC253","v":0},{"$f":"'Operating Model'!AD253","v":0},{"$f":"'Operating Model'!AE253","v":0},{"$f":"'Operating Model'!AF253","v":0},{"$f":"'Operating Model'!AG253","v":0},{"$f":"'Operating Model'!AH253","v":0},{"$f":"'Operating Model'!AI253","v":0},{"$f":"'Operating Model'!AJ253","v":0},{"$f":"'Operating Model'!AK253","v":0},{"$f":"'Operating Model'!AL253","v":0},{"$f":"'Operating Model'!AM253","v":0},{"$f":"'Operating Model'!AN253","v":0},{"$f":"'Operating Model'!AO253","v":0},{"$f":"'Operating Model'!AP253","v":0},{"$f":"'Operating Model'!AQ253","v":0},{"$f":"'Operating Model'!AR253","v":0},{"$f":"'Operating Model'!AS253","v":0},{"$f":"'Operating Model'!AT253","v":0},{"$f":"'Operating Model'!AU253","v":0},{"$f":"'Operating Model'!AV253","v":0},{"$f":"'Operating Model'!AW253","v":0},{"$f":"'Operating Model'!AX253","v":0},{"$f":"'Operating Model'!AY253","v":0},{"$f":"'Operating Model'!AZ253","v":0},{"$f":"'Operating Model'!BA253","v":0},{"$f":"'Operating Model'!BB253","v":0},{"$f":"'Operating Model'!BC253","v":0}]
[]
[null,"Sources and Uses Summary"]
[null,null,"Uses of Funds"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(M56:BR56)","v":4799999.9999999991}]
[null,null,null,"Interest During Construction"]
[null,null,null,"Fees During Construction"]
[null,null,null,"DSRA Account"]
[null,null,null,null,"Total Uses of Funds",null,null,{"$f":"SUM(H60:H63)","v":4799999.9999999991}]
[]
[null,null,"Sources of Funds"]
[null,null,null,"Senior Debt Financing",null,null,{"$f":"Inputs!F309","v":0.5},{"$f":"H64*G67","v":2399999.9999999995}]
[null,null,null,"Mezzanine Debt Financing",null,null,{"$f":"Inputs!F323","v":0.2},{"$f":"H64*G68","v":959999.99999999988}]
[null,null,null,"Equity Financing",null,null,null,{"$f":"H64-H67-H68","v":1439999.9999999995}]
[null,null,null,null,"Total Sources of Funds",null,null,{"$f":"SUM(H67:H69)","v":4799999.9999999991}]
[]
[]
[null,"Periodic Funding"]
[null,null,"Funding Needs"]
[null,null,null,"Capital Expenditures",null,null,null,null,null,null,null,null,{"$f":"M56","v":399999.99999999994},399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest During Construction"]
[null,null,null,"Fees During Construction"]
[null,null,null,"DSRA Account"]
[null,null,null,null,"Total Uses of Funds",null,null,{"$f":"SUM(M79:BR79)","v":4799999.9999999991},null,{"$f":"SUM(M79:BR79)","v":4799999.9999999991},null,null,{"$f":"SUM(M75:M78)","v":399999.99999999994},{"$f":"SUM(N75:N78)","v":399999.99999999994},399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,399999.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pro-Rata Percent",null,null,null,{"$f":"H79","v":4799999.9999999991},null,null,null,null,{"$f":"M79/$H$81","v":8.3333333333333343E-2},8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,8.3333333333333343E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Senior Debt Financing",null,null,null,{"$f":"H67","v":2399999.9999999995},null,{"$f":"SUM(M82:BR82)","v":2399999.9999999995},null,null,{"$f":"$H$82*M81","v":199999.99999999997},199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Mezzanine Debt Financing",null,null,null,{"$f":"H68","v":959999.99999999988},null,null,null,null,{"$f":"$H$83*M81","v":80000},{"$f":"$H$83*N81","v":80000},80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Financing",null,null,null,null,null,null,null,null,{"$f":"M79-M82-M83","v":119999.99999999997},{"$f":"N79-N82-N83","v":119999.99999999997},119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,119999.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Accounts",null,null,null,null,null,{"$f":"Inputs!F315","v":"2021-01-01"},{"$f":"Inputs!F316","v":"2029-01-01"}]
[null,null,"Repayment Period",null,null,null,null,null,null,null,null,null,{"$f":"AND(M5>=$H$87,M5<$I$87)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,{"$f":"AND(Y5>=$H$87,Y5<$I$87)*1","v":1},1,1,1,1,1,1,0,{"$f":"AND(AG5>=$H$87,AG5<$I$87)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment with Varying Interest Rate",null,null,null,null,9,null,{"$f":"SUM(M89:BR89)","v":0.86647321286379486},null,null,{"$f":"repayment_varying_rate(H89,97:97,88:88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.10927209232069432,9.1623846026328643E-2,9.6663157557776713E-2,0.10197963122345441,0.10758851094074437,0.11350587904248538,0.11951390167832329,0.12632619407398774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Senior Debt Schedule"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"L95","v":0},{"$f":"M95","v":199999.99999999997},399999.99999999994,599999.99999999988,799999.99999999988,999999.99999999988,1199999.9999999998,1399999.9999999998,1599999.9999999998,1799999.9999999998,1999999.9999999998,2199999.9999999995,2399999.9999999995,2137746.9784303331,1917849.7479671445,1685858.1698284803,1441107.0548921898,1182894.6286344035,910480.51893243857,623647.15490446275,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222]
[null,null,null,"Add: Draws",null,null,null,null,null,null,null,null,{"$f":"M82","v":199999.99999999997},199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,199999.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayments",null,null,null,{"$f":"H82","v":2399999.9999999995},null,null,null,null,{"$f":"M89*$H$94","v":0},0,0,0,0,0,0,0,0,0,0,0,262253.02156966634,219897.23046318869,231991.57813866407,244751.11493629054,258212.42625778643,272414.10970196489,286833.36402797583,303182.86577757052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"M92+M93-M94","v":199999.99999999997},{"$f":"N92+N93-N94","v":399999.99999999994},599999.99999999988,799999.99999999988,999999.99999999988,1199999.9999999998,1399999.9999999998,1599999.9999999998,1799999.9999999998,1999999.9999999998,2199999.9999999995,2399999.9999999995,2137746.9784303331,1917849.7479671445,1685858.1698284803,1441107.0548921898,1182894.6286344035,910480.51893243857,623647.15490446275,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222,320464.28912689222]
[]
[null,null,null,"Interest Rate",null,null,null,{"$f":"Inputs!$F$321","v":0.05},null,null,null,null,{"$f":"LOOKUP(M5,Inputs!318:318,Inputs!321:321)/12*M4","v":4.1666666666666666E-3},{"$f":"LOOKUP(N5,Inputs!318:318,Inputs!321:321)/12*N4","v":4.1666666666666666E-3},{"$f":"LOOKUP(O5,Inputs!318:318,Inputs!321:321)/12*O4","v":4.1666666666666666E-3},{"$f":"LOOKUP(P5,Inputs!318:318,Inputs!321:321)/12*P4","v":4.1666666666666666E-3},{"$f":"LOOKUP(Q5,Inputs!318:318,Inputs!321:321)/12*Q4","v":4.1666666666666666E-3},{"$f":"LOOKUP(R5,Inputs!318:318,Inputs!321:321)/12*R4","v":4.1666666666666666E-3},{"$f":"LOOKUP(S5,Inputs!318:318,Inputs!321:321)/12*S4","v":4.1666666666666666E-3},{"$f":"LOOKUP(T5,Inputs!318:318,Inputs!321:321)/12*T4","v":4.1666666666666666E-3},{"$f":"LOOKUP(U5,Inputs!318:318,Inputs!321:321)/12*U4","v":4.1666666666666666E-3},{"$f":"LOOKUP(V5,Inputs!318:318,Inputs!321:321)/12*V4","v":4.1666666666666666E-3},{"$f":"LOOKUP(W5,Inputs!318:318,Inputs!321:321)/12*W4","v":4.1666666666666666E-3},{"$f":"LOOKUP(X5,Inputs!318:318,Inputs!321:321)/12*X4","v":4.1666666666666666E-3},{"$f":"LOOKUP(Y5,Inputs!318:318,Inputs!321:321)/12*Y4","v":5.5000000000000007E-2},{"$f":"LOOKUP(Z5,Inputs!318:318,Inputs!321:321)/12*Z4","v":5.5000000000000007E-2},{"$f":"LOOKUP(AA5,Inputs!318:318,Inputs!321:321)/12*AA4","v":5.5000000000000007E-2},{"$f":"LOOKUP(AB5,Inputs!318:318,Inputs!321:321)/12*AB4","v":5.5000000000000007E-2},{"$f":"LOOKUP(AC5,Inputs!318:318,Inputs!321:321)/12*AC4","v":5.5000000000000007E-2},{"$f":"LOOKUP(AD5,Inputs!318:318,Inputs!321:321)/12*AD4","v":5.6999999999999995E-2},{"$f":"LOOKUP(AE5,Inputs!318:318,Inputs!321:321)/12*AE4","v":5.6999999999999995E-2},{"$f":"LOOKUP(AF5,Inputs!318:318,Inputs!321:321)/12*AF4","v":5.6999999999999995E-2},{"$f":"LOOKUP(AG5,Inputs!318:318,Inputs!321:321)/12*AG4","v":0.06},{"$f":"LOOKUP(AH5,Inputs!318:318,Inputs!321:321)/12*AH4","v":0.06},{"$f":"LOOKUP(AI5,Inputs!318:318,Inputs!321:321)/12*AI4","v":0.06},{"$f":"LOOKUP(AJ5,Inputs!318:318,Inputs!321:321)/12*AJ4","v":0.06},{"$f":"LOOKUP(AK5,Inputs!318:318,Inputs!321:321)/12*AK4","v":0.06},{"$f":"LOOKUP(AL5,Inputs!318:318,Inputs!321:321)/12*AL4","v":0.06},{"$f":"LOOKUP(AM5,Inputs!318:318,Inputs!321:321)/12*AM4","v":0.06},{"$f":"LOOKUP(AN5,Inputs!318:318,Inputs!321:321)/12*AN4","v":0.06},{"$f":"LOOKUP(AO5,Inputs!318:318,Inputs!321:321)/12*AO4","v":0.06},{"$f":"LOOKUP(AP5,Inputs!318:318,Inputs!321:321)/12*AP4","v":0.06},{"$f":"LOOKUP(AQ5,Inputs!318:318,Inputs!321:321)/12*AQ4","v":0.06},{"$f":"LOOKUP(AR5,Inputs!318:318,Inputs!321:321)/12*AR4","v":0.06},{"$f":"LOOKUP(AS5,Inputs!318:318,Inputs!321:321)/12*AS4","v":0.06},{"$f":"LOOKUP(AT5,Inputs!318:318,Inputs!321:321)/12*AT4","v":0.06},{"$f":"LOOKUP(AU5,Inputs!318:318,Inputs!321:321)/12*AU4","v":0.06},{"$f":"LOOKUP(AV5,Inputs!318:318,Inputs!321:321)/12*AV4","v":0.06},{"$f":"LOOKUP(AW5,Inputs!318:318,Inputs!321:321)/12*AW4","v":0.06},{"$f":"LOOKUP(AX5,Inputs!318:318,Inputs!321:321)/12*AX4","v":0.06},{"$f":"LOOKUP(AY5,Inputs!318:318,Inputs!321:321)/12*AY4","v":0.06},{"$f":"LOOKUP(AZ5,Inputs!318:318,Inputs!321:321)/12*AZ4","v":0.06},{"$f":"LOOKUP(BA5,Inputs!318:318,Inputs!321:321)/12*BA4","v":0.06},{"$f":"LOOKUP(BB5,Inputs!318:318,Inputs!321:321)/12*BB4","v":0.06}]
[null,null,null,"Interest Cost",null,null,null,null,null,null,null,null,{"$f":"M97*M92","v":0},{"$f":"N97*N92","v":833.33333333333314},1666.6666666666663,2499.9999999999995,3333.3333333333326,4166.6666666666661,4999.9999999999991,5833.3333333333321,6666.6666666666652,7499.9999999999991,8333.3333333333321,9166.6666666666642,132000,117576.08381366833,105481.73613819297,92722.199340566425,79260.888019070451,67424.993832160995,51897.389579148992,35547.887829554376,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532]
[null,null,null,"Interest During Construction",null,null,null,null,null,null,null,null,{"$f":"M98*M3","v":0},833.33333333333314,1666.6666666666663,2499.9999999999995,3333.3333333333326,4166.6666666666661,4999.9999999999991,5833.3333333333321,6666.6666666666652,7499.9999999999991,8333.3333333333321,9166.6666666666642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,null,null,null,{"$f":"M98-M99","v":0},{"$f":"N98-N99","v":0},0,0,0,0,0,0,0,0,0,0,132000,117576.08381366833,105481.73613819297,92722.199340566425,79260.888019070451,67424.993832160995,51897.389579148992,35547.887829554376,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532,19227.857347613532]
[]
[null,null,null,"Debt Cash Flow"]
[]
[null,null,"Mezzanine Debt Schedule"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"L109","v":0},{"$f":"M109","v":80000},160433.33333333334,241302.34722222222,322609.40160300926,404356.86919502559,486547.135569832,569182.59922083525,652265.6716332814,735798.77735462831,819784.35406529927,904224.85264981969,989122.73726833949,807286.15216752759,545031.10371080076,248682.89895469951,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,1.219100243177207E-3,1.2983417589837254E-3,1.3827339733176675E-3,1.4726116815833158E-3,1.5683314408862312E-3,1.6702729845438362E-3,1.7788407285391856E-3,1.8944653758942327E-3,2.017605625327358E-3,2.1487499909736362E-3,2.2884187403869227E-3,2.4371659585120729E-3,2.5955817458153578E-3,2.764294559293356E-3,2.9439737056474241E-3,3.1353319965145066E-3,3.3391285762879495E-3,3.5561719337466663E-3,3.7873231094401995E-3,4.0334991115538125E-3]
[null,null,null,"Add: Draws",null,null,null,null,null,null,null,null,{"$f":"M83","v":80000},{"$f":"N83","v":80000},80000,80000,80000,80000,80000,80000,80000,80000,80000,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Interest",null,null,null,null,null,null,null,null,{"$f":"M112","v":0},{"$f":"N112","v":433.33333333333337},869.01388888888903,1307.054380787037,1747.4675920163002,2190.2663748063887,2635.4636510032569,3083.0724124461913,3533.1057213469412,3985.5767106709036,4440.498584520371,4897.8846185198572,64292.977922442071,52473.599890889294,35427.02174120205,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,1.219100243177207E-3,7.9241515806518451E-5,8.4392214333942156E-5,8.9877708265648394E-5,9.5719759302915529E-5,1.0194154365760504E-4,1.0856774399534936E-4,1.1562464735504707E-4,1.2314024943312513E-4,1.3114436564627829E-4,1.3966874941328636E-4,1.4874721812514999E-4,1.5841578730328473E-4,1.6871281347799827E-4,1.7967914635406816E-4,1.9135829086708257E-4,2.0379657977344294E-4,2.1704335745871672E-4,2.3115117569353331E-4,2.4617600211361296E-4,2.6217744225099781E-4]
[null,null,null,"Less: Repayments",null,null,null,null,null,null,null,null,{"$f":"M137","v":0},{"$f":"N137","v":0},0,0,0,0,0,0,0,0,0,0,246129.56302325398,314728.64834761608,331775.22649730329,248682.89895469951,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"M105+M106-M108+M107","v":80000},{"$f":"N105+N106-N108+N107","v":160433.33333333334},241302.34722222222,322609.40160300926,404356.86919502559,486547.135569832,569182.59922083525,652265.6716332814,735798.77735462831,819784.35406529927,904224.85264981969,989122.73726833949,807286.15216752759,545031.10371080076,248682.89895469951,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,1.219100243177207E-3,1.2983417589837254E-3,1.3827339733176675E-3,1.4726116815833158E-3,1.5683314408862312E-3,1.6702729845438362E-3,1.7788407285391856E-3,1.8944653758942327E-3,2.017605625327358E-3,2.1487499909736362E-3,2.2884187403869227E-3,2.4371659585120729E-3,2.5955817458153578E-3,2.764294559293356E-3,2.9439737056474241E-3,3.1353319965145066E-3,3.3391285762879495E-3,3.5561719337466663E-3,3.7873231094401995E-3,4.0334991115538125E-3,4.2956765538048102E-3]
[]
[null,null,null,"Interest Rate",null,null,null,{"$f":"Inputs!F328","v":6.5000000000000002E-2},null,null,null,null,{"$f":"$H$111/12*M4","v":5.4166666666666669E-3},{"$f":"$H$111/12*N4","v":5.4166666666666669E-3},5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,5.4166666666666669E-3,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,"Interest Cost",null,null,null,null,null,null,null,null,{"$f":"M111*M105","v":0},{"$f":"N111*N105","v":433.33333333333337},869.01388888888903,1307.054380787037,1747.4675920163002,2190.2663748063887,2635.4636510032569,3083.0724124461913,3533.1057213469412,3985.5767106709036,4440.498584520371,4897.8846185198572,64292.977922442071,52473.599890889294,35427.02174120205,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,1.219100243177207E-3,7.9241515806518451E-5,8.4392214333942156E-5,8.9877708265648394E-5,9.5719759302915529E-5,1.0194154365760504E-4,1.0856774399534936E-4,1.1562464735504707E-4,1.2314024943312513E-4,1.3114436564627829E-4,1.3966874941328636E-4,1.4874721812514999E-4,1.5841578730328473E-4,1.6871281347799827E-4,1.7967914635406816E-4,1.9135829086708257E-4,2.0379657977344294E-4,2.1704335745871672E-4,2.3115117569353331E-4,2.4617600211361296E-4,2.6217744225099781E-4]
[null,null,null,"Interest During Construction",null,null,null,null,null,null,null,null,{"$f":"M112*M3","v":0},{"$f":"N112*N3","v":433.33333333333337},869.01388888888903,1307.054380787037,1747.4675920163002,2190.2663748063887,2635.4636510032569,3083.0724124461913,3533.1057213469412,3985.5767106709036,4440.498584520371,4897.8846185198572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,null,null,null,{"$f":"M112-M113","v":0},{"$f":"N112-N113","v":0},0,0,0,0,0,0,0,0,0,0,64292.977922442071,52473.599890889294,35427.02174120205,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,1.219100243177207E-3,7.9241515806518451E-5,8.4392214333942156E-5,8.9877708265648394E-5,9.5719759302915529E-5,1.0194154365760504E-4,1.0856774399534936E-4,1.1562464735504707E-4,1.2314024943312513E-4,1.3114436564627829E-4,1.3966874941328636E-4,1.4874721812514999E-4,1.5841578730328473E-4,1.6871281347799827E-4,1.7967914635406816E-4,1.9135829086708257E-4,2.0379657977344294E-4,2.1704335745871672E-4,2.3115117569353331E-4,2.4617600211361296E-4,2.6217744225099781E-4]
[]
[null,null,null,"Debt Cash Flow"]
[]
[]
[null,"Profit and Loss"]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,{"$f":"M21","v":0},0,0,0,0,0,0,0,0,0,0,0,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,974591.99999999988,0,0,0,0,0,0,0,0,0,0,{"$f":"AS21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Expenses",null,null,null,null,null,null,null,null,null,{"$f":"M23+M24","v":0},0,0,0,0,0,0,0,0,0,0,0,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,269916.43748463748,0,0,0,0,0,0,0,0,0,0,{"$f":"AS23+AS24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"M120-M121","v":0},{"$f":"N120-N121","v":0},0,0,0,0,0,0,0,0,0,0,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation Base"]
[null,null,"Less: Depreciaiton IDC and Fees"]
[null,null,null,"EBIT ",null,null,null,null,null,null,null,null,{"$f":"M122-M123-M124","v":0},{"$f":"N122-N123-N124","v":0},0,0,0,0,0,0,0,0,0,0,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Interest Expense",null,null,null,null,null,null,null,null,null,{"$f":"M100+M114","v":0},{"$f":"N100+N114","v":0},0,0,0,0,0,0,0,0,0,0,196292.97792244208,170049.68370455762,140908.75787939501,108886.58777262189,80311.573267154061,67493.288373286428,51901.828724322142,35548.176373990631,19227.876103001887,19227.858566713774,19227.857426855047,19227.857432005745,19227.857437491239,19227.857443333291,19227.857449555075,19227.857456181275,19227.857463238179,19227.857470753781,19227.857478757898,19227.857487282283,19227.85749636075,19227.857506029319,19227.857516326345,19227.857527292679,19227.857538971821,19227.85755141011,19227.85756465689,19227.857578764706,19227.857593789533,19227.857609790975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less Taxes"]
[null,null,"Earnings",null,null,null,null,null,null,null,null,null,{"$f":"M126-M127","v":0},{"$f":"N126-N127","v":0},0,0,0,0,0,0,0,0,0,0,196292.97792244208,170049.68370455762,140908.75787939501,108886.58777262189,80311.573267154061,67493.288373286428,51901.828724322142,35548.176373990631,19227.876103001887,19227.858566713774,19227.857426855047,19227.857432005745,19227.857437491239,19227.857443333291,19227.857449555075,19227.857456181275,19227.857463238179,19227.857470753781,19227.857478757898,19227.857487282283,19227.85749636075,19227.857506029319,19227.857516326345,19227.857527292679,19227.857538971821,19227.85755141011,19227.85756465689,19227.857578764706,19227.857593789533,19227.857609790975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Waterfall"]
[null,null,"EBITDA",null,null,null,null,null,null,null,null,null,{"$f":"M122","v":0},{"$f":"N122","v":0},0,0,0,0,0,0,0,0,0,0,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Taxes",null,null,null,null,null,null,null,null,null,{"$f":"M127","v":0},{"$f":"N127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow Available for Debt Service",null,null,null,null,null,null,null,null,{"$f":"M131-M132","v":0},{"$f":"N131-N132","v":0},0,0,0,0,0,0,0,0,0,0,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest",null,null,null,null,null,null,null,null,null,{"$f":"M126","v":0},{"$f":"N126","v":0},0,0,0,0,0,0,0,0,0,0,196292.97792244208,170049.68370455762,140908.75787939501,108886.58777262189,80311.573267154061,67493.288373286428,51901.828724322142,35548.176373990631,19227.876103001887,19227.858566713774,19227.857426855047,19227.857432005745,19227.857437491239,19227.857443333291,19227.857449555075,19227.857456181275,19227.857463238179,19227.857470753781,19227.857478757898,19227.857487282283,19227.85749636075,19227.857506029319,19227.857516326345,19227.857527292679,19227.857538971821,19227.85755141011,19227.85756465689,19227.857578764706,19227.857593789533,19227.857609790975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Senior Repayment",null,null,null,null,null,null,null,null,null,{"$f":"M94","v":0},0,0,0,0,0,0,0,0,0,0,0,262253.02156966634,219897.23046318869,231991.57813866407,244751.11493629054,258212.42625778643,272414.10970196489,286833.36402797583,303182.86577757052,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow for Mezzanine",null,null,null,null,null,null,null,null,{"$f":"M133-M134-M135","v":0},{"$f":"N133-N134-N135","v":0},0,0,0,0,0,0,0,0,0,0,246129.56302325398,314728.64834761608,331775.22649730329,351037.85980644997,366151.56299042189,364768.16444011114,365940.36976306443,365944.52036380128,685447.68641236052,685447.70394864865,-19227.857426855047,-19227.857432005745,-19227.857437491239,-19227.857443333291,-19227.857449555075,-19227.857456181275,-19227.857463238179,-19227.857470753781,-19227.857478757898,-19227.857487282283,-19227.85749636075,-19227.857506029319,-19227.857516326345,-19227.857527292679,-19227.857538971821,-19227.85755141011,-19227.85756465689,-19227.857578764706,-19227.857593789533,-19227.857609790975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Sweep on Mezzanine",null,null,null,null,null,null,null,null,null,{"$f":"MAX(MIN(M136,M105),0)","v":0},{"$f":"MAX(MIN(N136,N105),0)","v":0},0,0,0,0,0,0,0,0,0,0,246129.56302325398,314728.64834761608,331775.22649730329,248682.89895469951,16164.38843205547,1050.6852480836055,68.294541125434364,4.4391451731532339,0.28854443625496023,1.8755388356572415E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,null,null,null,null,{"$f":"M136-M137","v":0},{"$f":"N136-N137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,102354.96085175045,349987.17455836642,363717.47919202753,365872.07522193901,365940.0812186281,685447.3978679243,685447.68519326032,-19227.857426855047,-19227.857432005745,-19227.857437491239,-19227.857443333291,-19227.857449555075,-19227.857456181275,-19227.857463238179,-19227.857470753781,-19227.857478757898,-19227.857487282283,-19227.85749636075,-19227.857506029319,-19227.857516326345,-19227.857527292679,-19227.857538971821,-19227.85755141011,-19227.85756465689,-19227.857578764706,-19227.857593789533,-19227.857609790975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Contributed",null,null,null,null,null,null,null,null,{"$f":"-M85","v":-119999.99999999997},-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"M138+M140","v":-119999.99999999997},{"$f":"N138+N140","v":-119999.99999999997},-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,-119999.99999999997,0,0,0,102354.96085175045,349987.17455836642,363717.47919202753,365872.07522193901,365940.0812186281,685447.3978679243,685447.68519326032,-19227.857426855047,-19227.857432005745,-19227.857437491239,-19227.857443333291,-19227.857449555075,-19227.857456181275,-19227.857463238179,-19227.857470753781,-19227.857478757898,-19227.857487282283,-19227.85749636075,-19227.857506029319,-19227.857516326345,-19227.857527292679,-19227.857538971821,-19227.85755141011,-19227.85756465689,-19227.857578764706,-19227.857593789533,-19227.857609790975,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity IRR",null,null,null,{"$f":"XIRR(M141:BR141,M6:BR6)","v":8.3273753523826613E-2}]
[]
[null,null,null,"Project Cash Flow",null,null,null,{"$f":"XIRR(M145:BR145,M6:BR6)","v":6.9825574755668654E-2},null,null,null,null,{"$f":"M131-M75","v":-399999.99999999994},-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,-399999.99999999994,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,704675.5625153624,0,0,0,0,0,0,0,0,0,0,{"$f":"AS131-AS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR",null,null,null,{"$f":"MIN(M147:BR147)","v":0},null,null,null,null,{"$f":"IFERROR(M133/(M134+M135),FALSE)","v":false},{"$f":"IFERROR(N133/(N134+N135),FALSE)","v":false},false,false,false,false,false,false,false,false,false,false,1.5367608992246586,1.8071063955444637,1.8897155471622742,1.9926482869825606,2.0816118310791905,2.0731398213326204,2.0803139962804527,2.0803394871618051,36.648642769512506,36.648676193991697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"Alternate Currency","index":7,"n_rows":37,"n_cols":54,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
["          ","Timeline",null,null,null,null,null,"Driver 1","Driver 2","Sum"]
[null,null,"Period",null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[null,null,"Construction",null,null,null,"Flag",{"$f":"Inputs!F4","v":12},null,null,null,null,{"$f":"M2<=$H$3","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Periods per Year",null,null,null,"Months",{"$f":"Inputs!F12","v":1},{"$f":"Inputs!F11","v":12},null,null,null,{"$f":"IF(M$3,$H4,$I4)","v":1},1,1,1,1,1,1,1,1,1,1,1,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Start of Period",null,null,null,"Date",null,null,null,null,null,{"$f":"L6+1","v":"2020-01-01"},{"$f":"M6+1","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[null,null,"End of Period",null,null,null,"Date",null,null,null,null,{"$f":"Inputs!F3-1","v":"2019-12-31"},{"$f":"EDATE(M5,M4)-1","v":"2020-01-31"},{"$f":"EDATE(N5,N4)-1","v":"2020-02-29"},"2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31"]
[null,null,"BOT Period",null,null,null,"Flag",{"$f":"Inputs!F5","v":"2021-01-01"},{"$f":"Inputs!F7","v":"2031-01-01"},null,null,null,{"$f":"AND(M$5>=$H7,M$5<$I7)*1","v":0},{"$f":"AND(N5>=$H$7,N5<$I$7)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Evaluation Period",null,null,null,"Flag",{"$f":"Inputs!F5","v":"2021-01-01"},{"$f":"Inputs!F9","v":"2051-01-01"},null,null,null,{"$f":"AND(M$5>=$H8,M$5<$I8)*1","v":0},{"$f":"AND(N$5>=$H8,N$5<$I8)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Post BOT Period",null,null,null,"Flag",null,null,null,null,null,{"$f":"AND(M8,NOT(M7))*1","v":0},{"$f":"AND(N8,NOT(N7))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Exchange Rates and Inflation Rates"]
[null,null,"Year",null,null,null,null,null,null,null,null,{"$f":"YEAR(L6)","v":2019},2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,{"$f":"Inputs!D200","v":"Indonesia Exchange Rate"},null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L$12,Inputs!$198:$198,Inputs!200:200)","v":14250},{"$f":"LOOKUP(M$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(N$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(O$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(P$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(Q$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(R$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(S$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(T$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(U$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(V$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(W$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(X$12,Inputs!$198:$198,Inputs!200:200)","v":14535},{"$f":"LOOKUP(Y$12,Inputs!$198:$198,Inputs!200:200)","v":14825.7},{"$f":"LOOKUP(Z$12,Inputs!$198:$198,Inputs!200:200)","v":15122.214000000002},{"$f":"LOOKUP(AA$12,Inputs!$198:$198,Inputs!200:200)","v":15424.658280000001},{"$f":"LOOKUP(AB$12,Inputs!$198:$198,Inputs!200:200)","v":15733.151445600002},{"$f":"LOOKUP(AC$12,Inputs!$198:$198,Inputs!200:200)","v":16047.814474512003},{"$f":"LOOKUP(AD$12,Inputs!$198:$198,Inputs!200:200)","v":16368.770764002244},{"$f":"LOOKUP(AE$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AF$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AG$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AH$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AI$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AJ$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AK$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AL$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AM$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AN$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AO$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AP$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AQ$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AR$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AS$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AT$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AU$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AV$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AW$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AX$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AY$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(AZ$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(BA$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288},{"$f":"LOOKUP(BB$12,Inputs!$198:$198,Inputs!200:200)","v":16696.146179282288}]
[null,null,{"$f":"Inputs!D201","v":"USD Inflation Rate"},null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(M$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(N$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(O$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(P$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(Q$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(R$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(S$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(T$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(U$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(V$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(W$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(X$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(Y$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(Z$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AA$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AB$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AC$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AD$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AE$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AF$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AG$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AH$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AI$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AJ$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AK$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AL$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AM$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AN$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AO$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AP$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AQ$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AR$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AS$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AT$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AU$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AV$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AW$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AX$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AY$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(AZ$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(BA$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2},{"$f":"LOOKUP(BB$12,Inputs!$198:$198,Inputs!201:201)","v":1.2E-2}]
[null,null,{"$f":"Inputs!D202","v":"Implied Local Inflation Rate"},null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L$12,Inputs!$198:$198,Inputs!202:202)","v":0},{"$f":"LOOKUP(M$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(N$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(O$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(P$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(Q$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(R$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(S$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(T$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(U$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(V$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(W$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(X$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(Y$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(Z$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AA$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AB$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AC$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AD$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AE$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AF$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AG$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AH$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AI$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AJ$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AK$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AL$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AM$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AN$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AO$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AP$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AQ$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AR$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AS$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AT$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AU$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AV$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AW$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AX$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AY$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(AZ$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(BA$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2},{"$f":"LOOKUP(BB$12,Inputs!$198:$198,Inputs!202:202)","v":3.2240000000000046E-2}]
[]
[null,"Methane Prices"]
[null,null,{"$f":"'Operating Model'!D298","v":"Methane Revenue per M3"},null,null,null,"USD/M3",null,null,{"$f":"MAX(M18:BC18)","v":0.10828799999999997},null,null,{"$f":"'Operating Model'!M298","v":0},{"$f":"'Operating Model'!N298","v":false},{"$f":"'Operating Model'!O298","v":false},{"$f":"'Operating Model'!P298","v":false},{"$f":"'Operating Model'!Q298","v":false},{"$f":"'Operating Model'!R298","v":false},{"$f":"'Operating Model'!S298","v":false},{"$f":"'Operating Model'!T298","v":false},{"$f":"'Operating Model'!U298","v":false},{"$f":"'Operating Model'!V298","v":false},{"$f":"'Operating Model'!W298","v":false},{"$f":"'Operating Model'!X298","v":false},{"$f":"'Operating Model'!Y298","v":false},{"$f":"'Operating Model'!Z298","v":0.10828799999999997},{"$f":"'Operating Model'!AA298","v":0.10828799999999997},{"$f":"'Operating Model'!AB298","v":0.10828799999999997},{"$f":"'Operating Model'!AC298","v":0.10828799999999997},{"$f":"'Operating Model'!AD298","v":0.10828799999999997},{"$f":"'Operating Model'!AE298","v":0.10828799999999997},{"$f":"'Operating Model'!AF298","v":0.10828799999999997},{"$f":"'Operating Model'!AG298","v":0.10828799999999997},{"$f":"'Operating Model'!AH298","v":0.10828799999999997},{"$f":"'Operating Model'!AI298","v":0.10828799999999997},{"$f":"'Operating Model'!AJ298","v":0},{"$f":"'Operating Model'!AK298","v":0},{"$f":"'Operating Model'!AL298","v":0},{"$f":"'Operating Model'!AM298","v":0},{"$f":"'Operating Model'!AN298","v":0},{"$f":"'Operating Model'!AO298","v":0},{"$f":"'Operating Model'!AP298","v":0},{"$f":"'Operating Model'!AQ298","v":0},{"$f":"'Operating Model'!AR298","v":0},{"$f":"'Operating Model'!AS298","v":0},{"$f":"'Operating Model'!AT298","v":0},{"$f":"'Operating Model'!AU298","v":0},{"$f":"'Operating Model'!AV298","v":0},{"$f":"'Operating Model'!AW298","v":0},{"$f":"'Operating Model'!AX298","v":0},{"$f":"'Operating Model'!AY298","v":0},{"$f":"'Operating Model'!AZ298","v":0},{"$f":"'Operating Model'!BA298","v":0},{"$f":"'Operating Model'!BB298","v":0}]
[null,null,{"$f":"'Operating Model'!D299","v":"Methane Revenue per kg"},null,null,null,"USD/kg",null,null,{"$f":"MAX(M19:BC19)","v":0.14412285547891854},null,null,{"$f":"'Operating Model'!M299","v":0},{"$f":"'Operating Model'!N299","v":false},{"$f":"'Operating Model'!O299","v":false},{"$f":"'Operating Model'!P299","v":false},{"$f":"'Operating Model'!Q299","v":false},{"$f":"'Operating Model'!R299","v":false},{"$f":"'Operating Model'!S299","v":false},{"$f":"'Operating Model'!T299","v":false},{"$f":"'Operating Model'!U299","v":false},{"$f":"'Operating Model'!V299","v":false},{"$f":"'Operating Model'!W299","v":false},{"$f":"'Operating Model'!X299","v":false},{"$f":"'Operating Model'!Y299","v":false},{"$f":"'Operating Model'!Z299","v":0.14412285547891854},{"$f":"'Operating Model'!AA299","v":0.14412285547891854},{"$f":"'Operating Model'!AB299","v":0.14412285547891854},{"$f":"'Operating Model'!AC299","v":0.14412285547891854},{"$f":"'Operating Model'!AD299","v":0.14412285547891854},{"$f":"'Operating Model'!AE299","v":0.14412285547891854},{"$f":"'Operating Model'!AF299","v":0.14412285547891854},{"$f":"'Operating Model'!AG299","v":0.14412285547891854},{"$f":"'Operating Model'!AH299","v":0.14412285547891854},{"$f":"'Operating Model'!AI299","v":0.14412285547891854},{"$f":"'Operating Model'!AJ299","v":0},{"$f":"'Operating Model'!AK299","v":0},{"$f":"'Operating Model'!AL299","v":0},{"$f":"'Operating Model'!AM299","v":0},{"$f":"'Operating Model'!AN299","v":0},{"$f":"'Operating Model'!AO299","v":0},{"$f":"'Operating Model'!AP299","v":0},{"$f":"'Operating Model'!AQ299","v":0},{"$f":"'Operating Model'!AR299","v":0},{"$f":"'Operating Model'!AS299","v":0},{"$f":"'Operating Model'!AT299","v":0},{"$f":"'Operating Model'!AU299","v":0},{"$f":"'Operating Model'!AV299","v":0},{"$f":"'Operating Model'!AW299","v":0},{"$f":"'Operating Model'!AX299","v":0},{"$f":"'Operating Model'!AY299","v":0},{"$f":"'Operating Model'!AZ299","v":0},{"$f":"'Operating Model'!BA299","v":0},{"$f":"'Operating Model'!BB299","v":0}]
[null,null,{"$f":"'Operating Model'!D300","v":"Methane Revenue per MMBTU"},null,null,null,"USD/MMBTU",null,null,{"$f":"MAX(M20:BC20)","v":3.1026189502910215},null,null,{"$f":"'Operating Model'!M300","v":0},{"$f":"'Operating Model'!N300","v":false},{"$f":"'Operating Model'!O300","v":false},{"$f":"'Operating Model'!P300","v":false},{"$f":"'Operating Model'!Q300","v":false},{"$f":"'Operating Model'!R300","v":false},{"$f":"'Operating Model'!S300","v":false},{"$f":"'Operating Model'!T300","v":false},{"$f":"'Operating Model'!U300","v":false},{"$f":"'Operating Model'!V300","v":false},{"$f":"'Operating Model'!W300","v":false},{"$f":"'Operating Model'!X300","v":false},{"$f":"'Operating Model'!Y300","v":false},{"$f":"'Operating Model'!Z300","v":3.1026189502910215},{"$f":"'Operating Model'!AA300","v":3.1026189502910215},{"$f":"'Operating Model'!AB300","v":3.1026189502910215},{"$f":"'Operating Model'!AC300","v":3.1026189502910215},{"$f":"'Operating Model'!AD300","v":3.1026189502910215},{"$f":"'Operating Model'!AE300","v":3.1026189502910215},{"$f":"'Operating Model'!AF300","v":3.1026189502910215},{"$f":"'Operating Model'!AG300","v":3.1026189502910215},{"$f":"'Operating Model'!AH300","v":3.1026189502910215},{"$f":"'Operating Model'!AI300","v":3.1026189502910215},{"$f":"'Operating Model'!AJ300","v":0},{"$f":"'Operating Model'!AK300","v":0},{"$f":"'Operating Model'!AL300","v":0},{"$f":"'Operating Model'!AM300","v":0},{"$f":"'Operating Model'!AN300","v":0},{"$f":"'Operating Model'!AO300","v":0},{"$f":"'Operating Model'!AP300","v":0},{"$f":"'Operating Model'!AQ300","v":0},{"$f":"'Operating Model'!AR300","v":0},{"$f":"'Operating Model'!AS300","v":0},{"$f":"'Operating Model'!AT300","v":0},{"$f":"'Operating Model'!AU300","v":0},{"$f":"'Operating Model'!AV300","v":0},{"$f":"'Operating Model'!AW300","v":0},{"$f":"'Operating Model'!AX300","v":0},{"$f":"'Operating Model'!AY300","v":0},{"$f":"'Operating Model'!AZ300","v":0},{"$f":"'Operating Model'!BA300","v":0},{"$f":"'Operating Model'!BB300","v":0}]
[]
[null,null,{"$f":"C18","v":"Methane Revenue per M3"},null,null,null,"IDR/M3",null,null,{"$f":"MAX(M22:BC22)","v":1807.99227746212},null,null,{"$f":"M18*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1605.4454015999995,1637.5543096319998,1670.3053958246396,1703.7115037411324,1737.7857338159552,1772.5414484922744,1807.99227746212,1807.99227746212,1807.99227746212,1807.99227746212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C19","v":"Methane Revenue per kg"},null,null,null,"IDR/kg",null,null,{"$f":"MAX(M23:BC23)","v":2406.2962628515993},null,null,{"$f":"M19*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2136.7222184738025,2179.456662843279,2223.0457961001443,2267.5067120221474,2312.8568462625904,2359.1139831878422,2406.2962628515993,2406.2962628515993,2406.2962628515993,2406.2962628515993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Revenue per MMBTU",null,null,null,"IDR/MMBTU",null,null,{"$f":"MAX(M24:BC24)","v":51801.779532670262},null,null,{"$f":"M20*L$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,45998.497771329603,46918.467726756193,47856.83708129132,48813.973822917149,49790.253299375494,50786.058365363002,51801.779532670262,51801.779532670262,51801.779532670262,51801.779532670262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Cash Flow"]
[null,null,"Revenues",null,null,null,"USD",null,null,{"$f":"MAX(M27:BC27)","v":974591.99999999988},null,null,{"$f":"'Operating Model'!N284","v":0},{"$f":"'Operating Model'!O284","v":0},{"$f":"'Operating Model'!P284","v":0},{"$f":"'Operating Model'!Q284","v":0},{"$f":"'Operating Model'!R284","v":0},{"$f":"'Operating Model'!S284","v":0},{"$f":"'Operating Model'!T284","v":0},{"$f":"'Operating Model'!U284","v":0},{"$f":"'Operating Model'!V284","v":0},{"$f":"'Operating Model'!W284","v":0},{"$f":"'Operating Model'!X284","v":0},{"$f":"'Operating Model'!Y284","v":0},{"$f":"'Operating Model'!Z284","v":974591.99999999988},{"$f":"'Operating Model'!AA284","v":974591.99999999988},{"$f":"'Operating Model'!AB284","v":974591.99999999988},{"$f":"'Operating Model'!AC284","v":974591.99999999988},{"$f":"'Operating Model'!AD284","v":974591.99999999988},{"$f":"'Operating Model'!AE284","v":974591.99999999988},{"$f":"'Operating Model'!AF284","v":974591.99999999988},{"$f":"'Operating Model'!AG284","v":974591.99999999988},{"$f":"'Operating Model'!AH284","v":974591.99999999988},{"$f":"'Operating Model'!AI284","v":974591.99999999988},{"$f":"'Operating Model'!AJ284","v":0},{"$f":"'Operating Model'!AK284","v":0},{"$f":"'Operating Model'!AL284","v":0},{"$f":"'Operating Model'!AM284","v":0},{"$f":"'Operating Model'!AN284","v":0},{"$f":"'Operating Model'!AO284","v":0},{"$f":"'Operating Model'!AP284","v":0},{"$f":"'Operating Model'!AQ284","v":0},{"$f":"'Operating Model'!AR284","v":0},{"$f":"'Operating Model'!AS284","v":0},{"$f":"'Operating Model'!AT284","v":0},{"$f":"'Operating Model'!AU284","v":0},{"$f":"'Operating Model'!AV284","v":0},{"$f":"'Operating Model'!AW284","v":0},{"$f":"'Operating Model'!AX284","v":0},{"$f":"'Operating Model'!AY284","v":0},{"$f":"'Operating Model'!AZ284","v":0},{"$f":"'Operating Model'!BA284","v":0},{"$f":"'Operating Model'!BB284","v":0},{"$f":"'Operating Model'!BC284","v":0}]
[null,null,"Operating Cost",null,null,null,"USD",null,null,{"$f":"MAX(M28:BC28)","v":269916.43748463748},null,null,{"$f":"SUM('Operating Model'!N287:N288)","v":0},{"$f":"SUM('Operating Model'!O287:O288)","v":0},{"$f":"SUM('Operating Model'!P287:P288)","v":0},{"$f":"SUM('Operating Model'!Q287:Q288)","v":0},{"$f":"SUM('Operating Model'!R287:R288)","v":0},{"$f":"SUM('Operating Model'!S287:S288)","v":0},{"$f":"SUM('Operating Model'!T287:T288)","v":0},{"$f":"SUM('Operating Model'!U287:U288)","v":0},{"$f":"SUM('Operating Model'!V287:V288)","v":0},{"$f":"SUM('Operating Model'!W287:W288)","v":0},{"$f":"SUM('Operating Model'!X287:X288)","v":0},{"$f":"SUM('Operating Model'!Y287:Y288)","v":0},{"$f":"SUM('Operating Model'!Z287:Z288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AA287:AA288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AB287:AB288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AC287:AC288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AD287:AD288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AE287:AE288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AF287:AF288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AG287:AG288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AH287:AH288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AI287:AI288)","v":269916.43748463748},{"$f":"SUM('Operating Model'!AJ287:AJ288)","v":0},{"$f":"SUM('Operating Model'!AK287:AK288)","v":0},{"$f":"SUM('Operating Model'!AL287:AL288)","v":0},{"$f":"SUM('Operating Model'!AM287:AM288)","v":0},{"$f":"SUM('Operating Model'!AN287:AN288)","v":0},{"$f":"SUM('Operating Model'!AO287:AO288)","v":0},{"$f":"SUM('Operating Model'!AP287:AP288)","v":0},{"$f":"SUM('Operating Model'!AQ287:AQ288)","v":0},{"$f":"SUM('Operating Model'!AR287:AR288)","v":0},{"$f":"SUM('Operating Model'!AS287:AS288)","v":0},{"$f":"SUM('Operating Model'!AT287:AT288)","v":0},{"$f":"SUM('Operating Model'!AU287:AU288)","v":0},{"$f":"SUM('Operating Model'!AV287:AV288)","v":0},{"$f":"SUM('Operating Model'!AW287:AW288)","v":0},{"$f":"SUM('Operating Model'!AX287:AX288)","v":0},{"$f":"SUM('Operating Model'!AY287:AY288)","v":0},{"$f":"SUM('Operating Model'!AZ287:AZ288)","v":0},{"$f":"SUM('Operating Model'!BA287:BA288)","v":0},{"$f":"SUM('Operating Model'!BB287:BB288)","v":0},{"$f":"SUM('Operating Model'!BC287:BC288)","v":0}]
[null,null,"EBITDA",null,null,null,"USD",null,null,704675.56251536252,null,null,{"$f":"'Operating Model'!N289","v":0},{"$f":"'Operating Model'!O289","v":0},{"$f":"'Operating Model'!P289","v":0},{"$f":"'Operating Model'!Q289","v":0},{"$f":"'Operating Model'!R289","v":0},{"$f":"'Operating Model'!S289","v":0},{"$f":"'Operating Model'!T289","v":0},{"$f":"'Operating Model'!U289","v":0},{"$f":"'Operating Model'!V289","v":0},{"$f":"'Operating Model'!W289","v":0},{"$f":"'Operating Model'!X289","v":0},{"$f":"'Operating Model'!Y289","v":0},{"$f":"'Operating Model'!Z289","v":704675.56251536252},{"$f":"'Operating Model'!AA289","v":704675.56251536252},{"$f":"'Operating Model'!AB289","v":704675.56251536252},{"$f":"'Operating Model'!AC289","v":704675.56251536252},{"$f":"'Operating Model'!AD289","v":704675.56251536252},{"$f":"'Operating Model'!AE289","v":704675.56251536252},{"$f":"'Operating Model'!AF289","v":704675.56251536252},{"$f":"'Operating Model'!AG289","v":704675.56251536252},{"$f":"'Operating Model'!AH289","v":704675.56251536252},{"$f":"'Operating Model'!AI289","v":704675.56251536252},{"$f":"'Operating Model'!AJ289","v":0},{"$f":"'Operating Model'!AK289","v":0},{"$f":"'Operating Model'!AL289","v":0},{"$f":"'Operating Model'!AM289","v":0},{"$f":"'Operating Model'!AN289","v":0},{"$f":"'Operating Model'!AO289","v":0},{"$f":"'Operating Model'!AP289","v":0},{"$f":"'Operating Model'!AQ289","v":0},{"$f":"'Operating Model'!AR289","v":0},{"$f":"'Operating Model'!AS289","v":0},{"$f":"'Operating Model'!AT289","v":0},{"$f":"'Operating Model'!AU289","v":0},{"$f":"'Operating Model'!AV289","v":0},{"$f":"'Operating Model'!AW289","v":0},{"$f":"'Operating Model'!AX289","v":0},{"$f":"'Operating Model'!AY289","v":0},{"$f":"'Operating Model'!AZ289","v":0},{"$f":"'Operating Model'!BA289","v":0},{"$f":"'Operating Model'!BB289","v":0},{"$f":"'Operating Model'!BC289","v":0}]
[null,null,"Net Cash Flow",null,null,null,"USD",null,null,704675.56251536252,null,null,{"$f":"'Operating Model'!N291","v":-399999.99999999994},{"$f":"'Operating Model'!O291","v":-399999.99999999994},{"$f":"'Operating Model'!P291","v":-399999.99999999994},{"$f":"'Operating Model'!Q291","v":-399999.99999999994},{"$f":"'Operating Model'!R291","v":-399999.99999999994},{"$f":"'Operating Model'!S291","v":-399999.99999999994},{"$f":"'Operating Model'!T291","v":-399999.99999999994},{"$f":"'Operating Model'!U291","v":-399999.99999999994},{"$f":"'Operating Model'!V291","v":-399999.99999999994},{"$f":"'Operating Model'!W291","v":-399999.99999999994},{"$f":"'Operating Model'!X291","v":-399999.99999999994},{"$f":"'Operating Model'!Y291","v":-399999.99999999994},{"$f":"'Operating Model'!Z291","v":704675.56251536252},{"$f":"'Operating Model'!AA291","v":704675.56251536252},{"$f":"'Operating Model'!AB291","v":704675.56251536252},{"$f":"'Operating Model'!AC291","v":704675.56251536252},{"$f":"'Operating Model'!AD291","v":704675.56251536252},{"$f":"'Operating Model'!AE291","v":704675.56251536252},{"$f":"'Operating Model'!AF291","v":704675.56251536252},{"$f":"'Operating Model'!AG291","v":704675.56251536252},{"$f":"'Operating Model'!AH291","v":704675.56251536252},{"$f":"'Operating Model'!AI291","v":704675.56251536252},{"$f":"'Operating Model'!AJ291","v":0},{"$f":"'Operating Model'!AK291","v":0},{"$f":"'Operating Model'!AL291","v":0},{"$f":"'Operating Model'!AM291","v":0},{"$f":"'Operating Model'!AN291","v":0},{"$f":"'Operating Model'!AO291","v":0},{"$f":"'Operating Model'!AP291","v":0},{"$f":"'Operating Model'!AQ291","v":0},{"$f":"'Operating Model'!AR291","v":0},{"$f":"'Operating Model'!AS291","v":0},{"$f":"'Operating Model'!AT291","v":0},{"$f":"'Operating Model'!AU291","v":0},{"$f":"'Operating Model'!AV291","v":0},{"$f":"'Operating Model'!AW291","v":0},{"$f":"'Operating Model'!AX291","v":0},{"$f":"'Operating Model'!AY291","v":0},{"$f":"'Operating Model'!AZ291","v":0},{"$f":"'Operating Model'!BA291","v":0},{"$f":"'Operating Model'!BB291","v":0},{"$f":"'Operating Model'!BC291","v":0}]
[null,null,"Pre-tax Project IRR",null,null,null,"USD",null,null,{"$f":"XIRR(M30:BB30,M6:BB6)","v":6.9825574755668654E-2}]
[]
[null,null,"Revenues",null,null,null,"IDR",null,null,null,null,null,{"$f":"M27*M$13","v":0},{"$f":"N27*N$13","v":0},0,0,0,0,0,0,0,0,0,0,14449008614.4,14737988786.688,15032748562.421761,15333403533.670195,15640071604.343599,15952873036.430473,16271930497.159082,16271930497.159082,16271930497.159082,16271930497.159082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Cost",null,null,null,"IDR",null,null,null,null,null,{"$f":"M28*M$13","v":0},0,0,0,0,0,0,0,0,0,0,0,4001700127.2159901,4081734129.7603102,4163368812.3555164,4246636188.6026268,4331568912.3746796,4418200290.6221733,4506564296.434617,4506564296.434617,4506564296.434617,4506564296.434617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,"IDR",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,10447308487.184011,10656254656.927692,10869379750.066246,11086767345.06757,11308502691.968922,11534672745.808302,11765366200.724466,11765366200.724466,11765366200.724466,11765366200.724466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow",null,null,null,"IDR",null,null,null,null,null,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,-5813999999.999999,10447308487.184011,10656254656.927692,10869379750.066246,11086767345.06757,11308502691.968922,11534672745.808302,11765366200.724466,11765366200.724466,11765366200.724466,11765366200.724466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax Project IRR",null,null,null,"IDR",null,null,{"$f":"XIRR(M36:BB36,M6:BB6)","v":8.7555548548698431E-2}]

{"sheet":"Operating Expense and Cap Exp","index":8,"n_rows":57,"n_cols":14,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"mill operating hours",5200]
[null,null,"upgrading unit operating hours",8400]
[]
[]
[null,null,"Capital Expenditures for Alternative Size"]
[null,null,null,"45ton/h","60ton/h","90ton/h",null,null,null,null,"Tons","m3 Biogas","Flow Rate","Electricity"]
[null,null,"LAGOON",1200000,1500000,2100000,null,null,null,"45ton/h",45,380,null,880]
[null,null,null,null,null,null,null,null,null,"60ton/h",60,507,null,1173]
[null,null,"m3 biogas",380,507,761,null,null,null,"90ton/h",90,761,null,1759]
[null,null,"UPGRADING",1800000,1600000,2600000]
[null,null,null,1600000,1800000,2600000]
[null,null,"Flow Rate",null,null,null,null,null,null,null,2]
[]
[null,null,"FILLING STATION with storage",450000,550000,800000]
[null,null,null,null,null,null,null,null,null,{"$f":"INDEX(J10:J12,K15)","v":"60ton/h"},{"$f":"INDEX(K10:K12,K15)","v":60},{"$f":"INDEX(L10:L12,$K$15)","v":507},null,{"$f":"INDEX(N10:N12,$K$15)","v":1173}]
[null,null,"TRUCK CONVERSION",{"$f":"E19","v":10000},10000,{"$f":"E19","v":10000},"per truck"]
[]
[null,null,"power equivalent kW",880,1173,1759]
[null,null,"BIOGAS ENGINE",350000,400000,550000,null,null,null,"1. Buy from the Grid -- all Biogas is available for sale"]
[null,null,null,null,null,null,null,null,null,"2.  Produce own with Biogas engine"]
[]
[null,null,"MAINTENANCE","45ton/h","60ton/h","90ton/h",null,null,null,"Buy from the Grid"]
[null,null,null,45,60,90,null,null,null,"Self Generate"]
[null,null,"Lagoon Maintenance",3.5000000000000001E-3,3.0000000000000001E-3,2.5000000000000001E-3,"USD/kWheq",null,null,"Optimise"]
[null,null,null,{"$f":"D27*D21*$D$4","v":16016},{"$f":"E27*E21*$D$4","v":18298.8},{"$f":"F27*F21*$D$4","v":22867}]
[]
[null,null,"Upgrading Cost",2.8000000000000001E-2,2.5000000000000001E-2,2.1999999999999999E-2,"USD/m3"]
[null,null,null,{"$f":"D30*D12*$D$4","v":55328},{"$f":"E30*E12*$D$4","v":65910},{"$f":"F30*F12*$D$4","v":87058.39999999998},null,null,null,"kWheq"]
[]
[null,null,"FILLING STATION",4.5,5,5.5,"the smallest has less compressors"]
[null,null,null,{"$f":"D33*$D$5","v":37800},{"$f":"E33*$D$5","v":42000},{"$f":"F33*$D$5","v":46200}]
[]
[null,null,"OPERATION - Overhead",35000,35000,35000]
[]
[null,null,"Non Electricity Cost",{"$f":"D31+D34+D36","v":128128},{"$f":"E31+E34+E36","v":142910},{"$f":"F31+F34+F36","v":168258.39999999997}]
[]
[]
[]
[null,null,"BIOGAS ENGINE",490,656,985,"kW"]
[null,null,null,1.0999999999999999E-2,0.01,8.9999999999999993E-3,"USD/kWheq"]
[null,null,null,{"$f":"D43*D42*$D$4","v":28028},{"$f":"E43*E42*$D$4","v":34112},{"$f":"F43*F42*$D$4","v":46098}]
[]
[]
[null,null,"TRUCKS",5.7000000000000002E-3,5.7000000000000002E-3,5.7000000000000002E-3]
[null,null,null,18222,24624,36936,"additional maintenance "]
[]
[null,null,"TOTAL",{"$f":"D28+D31+D44+D48+D36+D34","v":190394},{"$f":"E28+E31+E44+E48+E36+E34","v":219944.8},{"$f":"F28+F31+F44+F48+F36+F34","v":274159.39999999997}]
[]
[]
[]
[null,null,"O&M  60 TONS"]
[null,null,null,"Greenfield",{"$f":"'Operating Expense and Cap Exp'!E50","v":219944.8}]
[null,null,null,null,{"$f":"E28","v":18298.8}]
[null,null,null,"Brownfield",{"$f":"E55-'Operating Expense and Cap Exp'!E28","v":201646}]

{"sheet":"Back Up Data","index":9,"n_rows":134,"n_cols":16,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"BIOGAS UPGRADING UNIT"]
[null,null,null,null,"Biogas flowrate (Nm3/h)",{"$f":"Inputs!O405","v":507},507,null,"Membranes and Compressor Size"]
[null,null,null,null,"%CH4 in biogas (%vol.)",{"$f":"Inputs!F85","v":0.57999999999999996},{"$f":"H10/100","v":0.57999999999999996},58,"Methane inside the biogas"]
[null,null,null,null,"Upgrading efficiency (%)",0.99,{"$f":"F11","v":0.99},null,"How much can treated (1% not Treated)"]
[null,null,null,null,"%CH4 in bioCNG (%vol.)",0.97,0.97,null,"Final Content of Methane in Treated Gas that Comes Out (Not Changed)"]
[null,null,null,null,"Annual operating time (days/year)",350,350]
[null,null,null,null,"Daily operating time (hours/day)",24,24]
[]
[null,null,null,null,"BIO-CNG DISPENSER"]
[null,null,null,null,"Filling time window (hours/day)",1,1,null,"Filling up the Trucks (For the pressure in Nozzel)"]
[null,null,null,null,"Filling nozzle flowrate (Nm3/h)",3200,3200,null,"Fast Filling Nozzel"]
[]
[]
[null,null,null,null,null,{"$f":"Inputs!E524","v":40.072478308929881},null,null,"Different Units -- Convert "]
[]
[null,null,null,null,"TRUCKS"]
[null,null,null,null,"km per trip (round)",150,150]
[null,null,null,null,"trips per day",2,2]
[null,null,null,null,"Truck daily distance (km/day/truck)",{"$f":"F24*F25","v":300},{"$f":"G24*G25","v":300}]
[null,null,null,null,"Truck diesel consumption (km/L of diesel)",2.5,2.5]
[]
[null,null,null,null,"Consumption ratio between CNG 97% and diesel",1.2,{"$f":"F29","v":1.2}]
[null,null,null,null,"Truck fuel tank volume (liters)",400,400]
[null,null,null,null,"Operation of the trucks",6,6]
[null,null,null,null,"Operation of trucks ",48,48]
[null,null,null,null,"Actual km"]
[]
[null,null,null,null,"RESULTS"]
[null,null,null,null,"Annual operating time",{"$f":"Inputs!E544","v":8400},{"$f":"H36*I36","v":8400},24,350]
[null,null,null,null,"Annual bioCNG production",{"$f":"Inputs!E546","v":97464.713994648017}]
[null,null,null,null,null,{"$f":"F37*0.947817","v":92378.712824265298}]
[null,null,null,null,null,{"$f":"Inputs!E548","v":2521033.9793814435}]
[null,null,null,null,null,{"$f":"Inputs!E547","v":1894201.4897782137}]
[null,null,null,null,"Equivalent kilometers",{"$f":"Inputs!E549","v":525215412.37113422},null,"Transform to equivalent km"]
[null,null,null,null,"Truck bioCNG consumption"]
[]
[]
[null,null,null,null,"Number of trucks per day",null,null,"Derive the truck capacity from biomethane produced"]
[null,null,null,null,"Number of trucks per day"]
[null,null,null,null,"Truck autonomy",null,{"$f":"IF(F47>F24, TRUE)","v":false},"refers to 150 km -- limit; if longer distance, the number of trucks will be less"]
[null,null,null,null,"Number of visits to the dispenser per day",null,2]
[null,null,null,null,"Daily time spent at the dispenser per truck including maneuvering time",null,4.7,"with the power of the nozzel; power of nozzel"]
[null,null,null,null,"Number of filling nozzle (minimum required)",null,5,"Trucks of a time"]
[null,null,null,null,"Minimum storage capacity required at 300 barg with smartfill",{"$f":"Inputs!E537","v":51.532503724492763}]
[]
[null,null,null,null,"BUSINESS MODEL"]
[null,null,null,null,"DATA"]
[null,null,null,null,"USD:IDR",14800]
[null,null,null,null,"USD:MYR",4.34]
[null,null,null,null,"Yearly diesel cost increase",0.02]
[null,null,null,null,"Diesel Cost/Litre",{"$f":"H58/F56","v":0.64516129032258063},{"$f":"F58*$F$55","v":9548.3870967741932},2.8]
[null,null,null,null,"Discount diesel cost",0.2,null,null,20]
[null,null,null,null,"Diesel Discounted Cost/Litre",{"$f":"F58*(1-F59)","v":0.5161290322580645},null,{"$f":"F60*F56","v":2.2399999999999998}]
[null,null,null,null,"Electricity Cost/kWh - Purchased",0.1,{"$f":"F61*$F$55","v":1480},{"$f":"F61*$F$56","v":0.434},"might be zero"]
[null,null,null,null,"Electricity consumption upgrading unit",0.4,"kWh/m3 biogas"]
[null,null,null,null,"Truck Conversion",8000,{"$f":"F63*$F$55","v":118400000},{"$f":"F63*$F$56","v":34720}]
[null,null,null,null,"CAPEX",null,null,null,null,"Life"]
[null,null,null,null,"BIOGAS UPGRADING UNIT",1300000,{"$f":"F65*$F$55","v":19240000000},{"$f":"F65*$F$56","v":5642000},6]
[null,null,null,null,"BIOGAS PLANT (Lagoon incl Membrane, Pumps)",1600000,{"$f":"F66*$F$55","v":23680000000},{"$f":"F66*$F$56","v":6944000},12,30]
[null,null,null,null,"Membrane"]
[null,null,null,null,"FILLING STATION AND STORAGE",350000,{"$f":"F68*$F$55","v":5180000000},{"$f":"F68*$F$56","v":1519000},4]
[null,null,null,null,"TRUCKS CONVERSION",{"$f":"F63*F46","v":0},{"$f":"F69*$F$55","v":0},{"$f":"F69*$F$56","v":0},1]
[null,null,null,null,"TOTAL",{"$f":"SUM(F65:F69)","v":3250000},{"$f":"F70*$F$55","v":48100000000},{"$f":"F70*$F$56","v":14105000}]
[]
[null,null,null,null,"Membrane Portion",{"$f":"F66*0.3","v":480000},null,null,null,5]
[null,null,null,null,"Pumps",null,null,null,null,8,"???"]
[null,null,null,null,"Other Pump"]
[null,null,null,null,"Compressor"]
[null,null,null,null,"Trucks",50]
[null,null,null,null,"Cost per Truck",{"$f":"F69/F76","v":0}]
[]
[null,null,null,null,"Incorprate Distance travelled of Truck"]
[]
[null,null,null,null,"BIO-CNG"]
[null,null,null,null,"BIO-CNG selling price/Nm3",{"$f":"$G$93/F39","v":0},{"$f":"F82*$F$55","v":0},{"$f":"F82*$F$56","v":0}]
[null,null,null,null,"BIO-CNG selling price /mmBTU",{"$f":"G93/F38","v":0},{"$f":"F83*F55","v":0},{"$f":"F83*$F$56","v":0}]
[null,null,null,null,"BIO-CNG selling price/kg",{"$f":"$G$93/F40","v":0},{"$f":"F84*$F$55","v":0},{"$f":"F84*$F$56","v":0}]
[]
[null,null,null,null,"BOOT",0,1,2,3,4,5,6,7,8,9,10]
[]
[]
[null,null,null,null,"Diesel Price - USD/Litre",null,{"$f":"F60","v":0.5161290322580645},{"$f":"G60","v":0},2.2399999999999998,0,0,0,0,0,0,0]
[null,null,null,null,"KM per Year",null,{"$f":"F33","v":0},{"$f":"G33","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Liter/KM",null,{"$f":"F28","v":0},{"$f":"G28","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G89*G90*G91","v":0},{"$f":"H89*H90*H91","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"REVENUES",null,{"$f":"F60*F33*F28/100","v":0},{"$f":"H108*(1-$F$59)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G93*$F$55","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M",null,80000,{"$f":"G95","v":80000},{"$f":"H95","v":80000},80000,80000,80000,80000,80000,80000,80000]
[null,null,null,null,null,null,{"$f":"G95*$F$55","v":1184000000},1184000000,1184000000,1184000000,1184000000,1184000000,1184000000,1184000000,1184000000,1184000000]
[null,null,null,null,"Electricity cost",null,{"$f":"$F$62*$F$61*$F$9*$F$36","v":170352.00000000003},170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003]
[null,null,null,null,null,null,{"$f":"G97*$F$55","v":2521209600.0000005},2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005]
[null,null,null,null,"EBITDA",null,{"$f":"G93-G95-G97","v":-250352.00000000003},{"$f":"H93-H95-H97","v":-250352.00000000003},-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003]
[null,null,null,null,null,null,{"$f":"G99*$F$55","v":-3705209600.0000005},-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005]
[null,null,null,null,"NET CASH FLOW",{"$f":"-$F$70","v":-3250000},{"$f":"G99","v":-250352.00000000003},{"$f":"H99","v":-250352.00000000003},-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003]
[null,null,null,null,"Rate of annual devaluation",0.02]
[null,null,null,null,"Coefficient of annual devaluation",{"$f":"(1+$F$102)^-F86","v":1},{"$f":"(1+$F$117)^-G86","v":0.98039215686274506},0.96116878123798544,0.94232233454704462,0.9238454260265142,0.90573080982991594,0.88797138218619198,0.87056017861391388,0.85349037119011162,0.83675526587265847,0.82034829987515534]
[null,null,null,null,"ACTUALIZED CASH FLOW",{"$f":"F101*F103","v":-3250000},{"$f":"G101*G103","v":-245443.13725490199},-240630.52672049217,{"$f":"I101*I103","v":-235912.28109852175},{"$f":"J101*J103","v":-231286.5500965899},-226751.51970253914,-222305.41147307755,-217946.48183635061,-213673.02140818685,-209483.35432175183,-205375.83757034491]
[null,null,null,null,"IRR",null,{"$f":"IRR(F104:P104)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,"MILL INVESTMENT",0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,"REVENUES",null,{"$f":"F58*F28*F33/100","v":0},{"$f":"G108*(1+$F$57)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G108*$F$55","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"O&M",null,{"$f":"G95","v":80000},80000,80000,80000,80000,80000,80000,80000,80000,80000]
[null,null,null,null,null,null,{"$f":"G110*$F$55","v":1184000000},1184000000,1184000000,1184000000,1184000000,1184000000,1184000000,1184000000,1184000000,1184000000]
[null,null,null,null,"Electricity cost",null,{"$f":"$F$62*$F$61*$F$9*$F$36","v":170352.00000000003},170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003,170352.00000000003]
[null,null,null,null,null,null,{"$f":"G112*$F$55","v":2521209600.0000005},2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005,2521209600.0000005]
[null,null,null,null,"EBITDA",null,{"$f":"G108-G110-G112","v":-250352.00000000003},{"$f":"H108-H110-H112","v":-250352.00000000003},-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003]
[null,null,null,null,null,null,{"$f":"G114*$F$55","v":-3705209600.0000005},-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005,-3705209600.0000005]
[null,null,null,null,"NET CASH FLOW",{"$f":"-$F$70","v":-3250000},{"$f":"G114","v":-250352.00000000003},{"$f":"H114","v":-250352.00000000003},-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003,-250352.00000000003]
[null,null,null,null,"Rate of annual devaluation",{"$f":"F102","v":0.02}]
[null,null,null,null,"Coefficient of annual devaluation",{"$f":"(1+$F$117)^-F107","v":1},{"$f":"(1+$F$117)^-G107","v":0.98039215686274506},0.96116878123798544,0.94232233454704462,0.9238454260265142,0.90573080982991594,0.88797138218619198,0.87056017861391388,0.85349037119011162,0.83675526587265847,0.82034829987515534]
[null,null,null,null,"ACTUALIZED CASH FLOW",{"$f":"F116*F118","v":-3250000},{"$f":"G116*G118","v":-245443.13725490199},{"$f":"H116*H118","v":-240630.52672049217},-235912.28109852175,-231286.5500965899,-226751.51970253914,-222305.41147307755,-217946.48183635061,-213673.02140818685,-209483.35432175183,-205375.83757034491]
[null,null,null,null,"IRR",null,{"$f":"IRR(F119:P119)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,"MILL SAVINGS BOT"]
[null,null,null,null,"km/year ",{"$f":"F46*F31*F26*F32","v":0},null,null,"Savings in Fuel"]
[null,null,null,null,"current yearly expense",{"$f":"F123*F28*G58/100","v":0},{"$f":"F124/F55","v":0}]
[null,null,null,null,"saving for 10 years",{"$f":"F124*F59*10","v":0},{"$f":"F125/F55","v":0}]
[null,null,null,null,"saving per year",{"$f":"F125/10","v":0},{"$f":"G125/10","v":0}]
[]
[]
[]
[null,null,null,null,null,"Cost",{"$f":"F61","v":0.1}]
[null,null,null,null,null,"Consumption",{"$f":"F62","v":0.4}]
[null,null,null,null,null,"Flow Rate",{"$f":"F9","v":507}]
[null,null,null,null,null,"Hours",{"$f":"F36","v":8400}]
[null,null,null,null,null,null,{"$f":"G133*G132*G131*G130","v":170352}]

{"sheet":"Data","index":10,"n_rows":143,"n_cols":11,"rows_kept":143,"cut":false,"hidden":false,"merged":[[133,4,134,4],[135,4,136,4],[133,6,134,6],[133,7,134,7],[133,8,136,8]]}
["          "]
[null,null,null,null,"DATA REQUEST:"]
[]
[null,null,null,null,"1. A picture of the CNG Storage at the filling station"]
[null,null,null,null," Attached in the typical installation for CNG storage."]
[]
[null,null,null,null,"2. Is truck conversion to Bio CNG making truck maintenance more expensive?"]
[null,null,null,null,"If yes, how much more?"]
[]
[null,null,null,null,"Yes, The maintenance of the converted truck diesel to dedicate bio-CNG is 15% more expensive than the maintenance of a standard diesel truck. The conversion includes a major overhaul of the truck it self and allows a lifespan of minimum 15 years."]
[]
[null,null,null,null,"3. How much time does it take to build each component of the installation?"]
[null,null,null,null,"A Gantt Diagram for the overall installation will be great, but a initial idea of time and sequence of installation and functioning is needed for the model."]
[null,null,null,null,"Please find attached a Gantt similar to what we have to build in case of green field"]
[null,null,null,null,"Please consider that the timeline to build the lagoon is the same of the tank digesters construction. The time needed to build and deliver the upgrading unit in a 40 feet container is overlapping the manufacturing assembling and deliver of the biogas genset. so if we will include a biogas genset to generate the parasitic load or not the GANNT will not change."]
[]
[]
[null,null,null,null,"4. Specify the costs per each unit for the Power Plant (Lagoon, etc etc)"]
[null,null,null,null,"BIOGAS PLANT"]
[null,null,null,null,null,"Biogass"]
[null,null,null,null,"Civil works 200,000USD","Civil Works",200000]
[null,null,null,null,null,"Life",20]
[null,null,null,null,"The kind od HDPE and concrete used has to be high resistance to chemical agents. This guarantees a life of 20 years."]
[null,null,null,null,null,"Gasometrical Cover",200000]
[null,null,null,null,"Gasometrical cover 200,000USD","Life",30]
[]
[null,null,null,null,"Engineered for 20 years life. Proper and preventive maintenance can extend this period. The cover can be fixed in case of holes due to worn with no need of complete change.",null,20]
[]
[null,null,null,null,"Liner 200,000USD","Liner",200000]
[]
[null,null,null,null,"·        Piping and technology 1,000,000","Piping and Technology",1000000]
[null,null,null,null,null,"Life",20]
[null,null,null,null,"Technology is engineered for 20 years life. Proper and preventive maintenance can extend this period."]
[]
[null,null,null,null,"UPGRADING UNIT"]
[null,null,null,null,null,"Upgrading Unit"]
[null,null,null,null,"·        Compressor 300,000USD","Compressor",300000]
[null,null,null,null,"·        Membranes 300,000USD","Membranes",300000]
[null,null,null,null,"·        pretreatment 200,000USD","Pretreatment",200000]
[null,null,null,null,"·        technology & implementation 500,000USD","Compressor",500000]
[]
[null,null,null,null," Technology is engineered for 15 years life. Proper and preventive maintenance can extend this period.",null,20]
[]
[null,null,null,null,"In the opex we have included also amount to replace damaged membranes. EVONIK, the manufacturer, guarantees 20 years life of membranes."]
[]
[null,null,null,null,"CNG STATION","CNG Station"]
[]
[null,null,null,null,"Compressor 150,000USD","Compressor",150000,15]
[null,null,null,null,"Storage skid 100,000USD","Storage Skid",150000,20]
[null,null,null,null,"Filling station 100,000USD","Filing Station",100000,15]
[]
[null,null,null,null," Technology is engineered for 15 years life. Proper and preventive maintenance can extend this period."]
[]
[null,null,null,null,"Storage is engineered for 20 years life."]
[]
[]
[null,null,null,null,"5. Specify the costs per each unit for the Upgrading System and Filling Station"]
[]
[null,null,null,null,"Please see above"]
[]
[null,null,null,null,"6. Provide O&M cost and substitution cost and operating life (after how long should I replace it) for each of the components in points 4 and 5, (like lagoon cover, membranes, pumps, compressors, flare, nozzles, CNG storage, etc)."]
[null,null,null,null,"These values are important to calculate the profit of the investment for the Mills."]
[]
[null,null,null,null,"OPEX:"]
[null,null,null,null,null,"Full Service Contract"]
[null,null,null,null,"Manpower 2 local people 10,000USD. They are the operators of the plant. Medium skilled. The technical and biological advisors and mechanics are included in the full service contracts","Manpower",2,10000]
[null,null,null,null,"maintenance compressor upgrading (including 3rd year overhaul set aside) 30,000USD. Every three years there is a 15,000euro big over haul. We consider 5,000USD per year as set aside to pay the big overhaul (screw replacement)","Third Year Overhaul",3,30000,null,null,5000]
[null,null,null,null,"maintenance cng station (including 3rd year overhaul set aside) 10,000USD (same as before, it is the same for all the compressors. This one being smaller has a lower cost)"]
[null,null,null,null,"membrane replacement 5,000USD (as mentioned above tregarding EVONIk specs)","Big Overhaul",3,15000]
[null,null,null,null,"consumables 10,000USD (this includes: micro nutrients for biology, grease, oil, etc)","Membrane Replacement",null,5000]
[null,null,null,null,"biogas plant maintenance 10,000USD (it is minimal due to the simplicity of the technology, it is basically pumps maintenance. At this stage I wouldn’t go too deep int analyzing life span of each pump, it would be too time consuming and not appropriate for the state of development of this project.","Consumables",null,10000]
[null,null,null,null,null,"Biomasss Plant Maintenance",null,10000]
[]
[]
[null,null,null,null,"biology assistance 5,000USD (this is a flat amount to be paid yearly in order to get biologist checking the parameters of the biogas plant and have a monthly report re the status of the biology and the eventual actions to be done to improve and stabilize the biology)"]
[]
[]
[null,null,null,null,"7. Any data on taxation in Indonesia?"]
[]
[null,null,null,null,"I have found this general regulation that might apply also to biogas sector:"]
[null,null,null,null," In the light of significant infrastructure deficits the Indonesian government promotes the utilization of renewable energy to generate electricity; it is envisaged to generate 35.000 MW in 2019."]
[null,null,null,null,"Tax Facilities for Renewable Energy Resource Utilization "]
[null,null,null,null,"In addition to investment liberalization tax incentives are necessary to support the utilization of renewable energy resources that require high-technology investment and bear high risk."]
[null,null,null,null," Income Tax"]
[null,null,null,null,"TAX FACILITIES "]
[null,null,null,null,"Investment allowance at 30% of total investment, for a period of 6 years"]
[null,null,null,null,"Accelerated depreciation and amortization1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Withholding tax rate on dividends paid to non-resident at 10%, or at lower applicable tax treaty rate"]
[null,null,null,null,"Extended carried forward loss period from 5 years up to 10 years, depending on the following conditions:"]
[]
[null,null,null,null,"Additional 1 year: The investment is located in industrial or bonded zone (this condition has to be checked if possible to achieve)"]
[null,null,null,null,"Additional 1 year: Employs at least 500 Indonesian manpower during 5 consecutive years (this cannot be achieved)"]
[null,null,null,null,"Additional 1 year: Expense of economic and social infrastructure in the investment location amounts at least 10 billion IDR"]
[null,null,null,null,"Additional 1 year: Domestic R&D expense amounts at least 5% of total investment during 5 year period (this can be achieved)"]
[null,null,null,null,"Additional 1 year: Utilizes domestic raw materials/components at least 70% since the 4th year (this has to be checked during procurement). Civil works can be done locally.)"]
[null,null,null,null,"   "]
[null,null,null,null,"Exemption of withholding income tax Article 22 for import of machinery and equipment (assembled or not assembled), but not including spare parts;"]
[]
[null,null,null,null,"UTILIZATION"]
[null,null,null,null,"Facility of investment allowance may be utilized after the Taxpayer realizes 80% of the investment plan. This provision is not applied to Taxpayers who are already granted with the facility based on the Government Regulation No. 1 of 2007 and Government Regulation No. 62 of 2008"]
[null,null,null,null,"Facility of exemption from Income Tax Article 22 is utilized automatically without requiring a certificate of exemption"]
[null,null,null,null,"  "]
[null,null,null,null,"Import Duty2"]
[null,null,null,null,"Exemption of Import Duty for import of machinery, goods and materials based on MOF Regulation No. 176 / PMK.Oll / 2009 on facility exemption from import duty on goods and materials, engineering and for industrial development in capital investments, along with amendments."]
[null,null,null,null,"Exemption of Import Duty for import of Capital Goods based on MOF Regulation No. 154/PMKOll/2008 on exemption of import duty on capital goods imports in the context of Development in Industrial Power Generation for Public Interest, along with amendments."]
[]
[]
[null,null,null,null,"8. Please provide details on O&M: how many staff are needed, is O&M cost indicated including all spare parts, after how many years do I change the compressors and other parts like the lagoon covers (are these costs included in O&M costs? Please provide details)."]
[null,null,null,null,"details provided above"]
[]
[]
[]
[]
[]
[null,null,null,null,"Federico Gallopin",null,"Thu, May 21, 9:35 PM (7 days ago)"]
[]
[null,null,null,null,"to me"]
[]
[null,null,null,null,"Dear Ed,"]
[]
[null,null,null,null,"I forgot the attachments."]
[]
[null,null,null,null,"Best,"]
[null,null,null,null,"federico"]

{"sheet":"Questions 1","index":11,"n_rows":118,"n_cols":11,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Effeciency","km/m3"]
[null,null,null,null,"km/L","Factor"]
[null,null,null,null,2,1.666666666666667,null,null,{"$f":"SLOPE(F13:F17,E13:E17)","v":0.83333333333333359}]
[null,null,null,null,2.5,2.0833333333333339,null,null,{"$f":"INTERCEPT(F13:F17,E13:E17)","v":0}]
[null,null,null,null,3,2.5000000000000004]
[null,null,null,null,3.5,2.9166666666666674]
[null,null,null,null,4,3.3333333333333339]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New",260,"IDR/km",null,{"$f":"D53","v":14800},null,null,{"$f":"C49/F49","v":1.7567567567567569E-2},null,"USD/km"]
[null,"Old",350,"IDR/km",null,{"$f":"F49","v":14800},null,null,{"$f":"C50/F50","v":2.364864864864865E-2},null,"USD/km"]
[]
[]
[null,null,"USD:IDR",14800]
[null,null,"USD:MYR",4.34]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,500,null,0,200,500,800]
[null,null,0.4,null,0.5,0.4,0.3]
[]
[null,null,null,null,0,400,700]
[null,null,null,null,750,615,550]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Base Load",null,0.3,"kWh/M3"]
[null,"Peak Factor",null,2]
[]
[]
[]
[]
[null,null,0,750]
[null,null,400,615]
[null,null,700,550]
[]
[]
[null,"MW",0,400,700]
[null,"USD/kW",750,615,550]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Maintentace",null,0.01,null,"USD/kWh"]
[null,null,"Maintentace",null,10,null,"USD/MWH"]
[]
[null,null,"Hours",null,60000,null,0.2,"Engine Cost"]
[null,null,null,null,{"$f":"E117/8400","v":7.1428571428571432}]

{"sheet":"Graph","index":12,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"In terms of Bioga"]
[]
[null,null,null,"Potential Production from Upgrader Capacity",{"$f":"'Operating Model'!Z139","v":507}]
[null,null,null,"Production Required by Demand",{"$f":"'Operating Model'!Z65","v":417.01746529332729}]
[null,null,null,"Surplus",{"$f":"E3-E4","v":89.982534706672709}]
[]
[]
[null,null,null,{"$f":"D4","v":"Production Required by Demand"},{"$f":"E4","v":417.01746529332729}]
[null,null,null,{"$f":"D5","v":"Surplus"},{"$f":"E5","v":89.982534706672709}]
[null,null,null,"Total"]
[]
[null,null,null,null,{"$f":"Summary!$W$1","v":50}]
[null,null,null,"Methane Production from Upgrader",{"$f":"'Operating Model'!K70","v":300.12309278350517}]
[null,null,null,"Trucks",{"$f":"'Operating Model'!K68","v":246.85714285714278}]
[null,null,null,"Electricity",{"$f":"'Operating Model'!K175","v":129.61624783072904}]
[null,null,null,"Surplus or Deficit",{"$f":"(E13-E14-E15)*E18","v":-76.350297904366641}]
[null,null,null,null,{"$f":"'Operating Model'!K189","v":76.350297904366641}]
[null,null,null,null,{"$f":"Inputs!$F$163","v":true}]
[]
[null,null,null,null,{"$f":"E15","v":129.61624783072904}]
[null,null,null,null,{"$f":"-E16","v":76.350297904366641}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Electricity"]
[null,null,null,"Lagoon",{"$f":"'Operating Model'!K157","v":295523.24256000004}]
[null,null,null,"Upgrader",{"$f":"'Operating Model'!K162","v":2802357.3667711597}]
[null,null,null,"Pumps",{"$f":"'Operating Model'!K168","v":1244159.9999999995}]

{"sheet":"Diagram of Filling Process","index":13,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Size of Tank Litres",null,{"$f":"Inputs!F29","v":400}]
[null,"Time to Completley Fill from Empty",null,null,null,null,null,null,null,null,null,null,null,null,"Size of Tank kg",null,{"$f":"Inputs!F120","v":60.693114000219801}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Efficiency"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance Travelled"]
[]
[]
[]
[]
[null,"Picture of Fruit Bunch"]
[]
[]
[null,"Pircture of Biogass"]
[]
[]
[null,"Picture of Methane"]

{"sheet":"Electicity ","index":14,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Self Generation Option",null,null,null,null,null,"Purchase Option"]
[]
[null,null,null,null,null,null,null,null,"Power Price"]
[]
[]
[]
[null,null,"Total Cost"]
[null,null,"Cap Exp"]
[]
[null,null,"Reduced Demand"]
[]
[null,null,"Total Value to Mill"]
[]
[]
[null,null,"Investor IRR"]