{"text_format":"1","workbook":"xlsx","n_sheets":45,"sheets":["Guidance","kT to TJ","Start Year Balance","Growth","Country info","Balance 2025","Balance 2030","Balance 2035","Balance 2050","assumptions","coordinates","graph","macros","main25","main30","main35","main50","MRV","Agriculture","Biomass energy","CCS","Cement","Coalmine CH4","EE households","EE industry","EE own generation","EE service","EE supply side","Energy distribution","Forestry","Fossil fuel switch","Fugitive","Geothermal","HFC PFC SF6","Hydro","Hydrogen","Landfills","Marine","Methane avoidance","N2O","Solar","Storage","Transport","Wind","LCOE & LCOT"],"not_rendered":{"charts":11,"images":10,"macros":1,"external_links":2,"defined_names":174,"comments":10,"pivot_tables":0},"unopened":[{"sheet":"macros","index":12,"reason":"part_missing"}],"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":"Guidance","index":0,"n_rows":33,"n_cols":8,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,8109]

{"sheet":"kT to TJ","index":1,"n_rows":57,"n_cols":14,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
["Conversion of energy balance from mass units (Mt and million cubic meters) to energy units (TJ)"]
[{"$f":"+assumptions!B2","v":"Country X"},{"$f":"+assumptions!B3","v":2015}]
[]
["Mass units","LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke"]
["Unit","Mt","Mt","Mt","Mt","Mt","Mt","Mt","Mt","Mt","mcm","Mt","Mt"]
["Total",{"$f":"+B7+B8","v":3.9950000000000001},{"$f":"+C7+C8","v":2.028},1.319,20.131,0.46799999999999997,5.8000000000000003E-2,27.998999999999999,28.263000000000002,56.405999999999999,44508,4.9350000000000005,4.0919999999999996]
["Fossil power plants",null,null,null,0.23799999999999999,0.22700000000000001,null,{"$f":"SUM(B7:G7)","v":0.46499999999999997},16.071000000000002,{"$f":"48.755+0.492","v":49.247},19607]
["FINAL CONSUMPTION",{"$f":"SUM(B9:B28)","v":3.9950000000000001},{"$f":"SUM(C9:C28)","v":2.028},1.319,19.893000000000001,0.24099999999999999,5.8000000000000003E-2,27.533999999999999,{"$f":"SUM(I9:I28)","v":12.192},{"$f":"SUM(J9:J28)","v":7.1590000000000007},24901,{"$f":"SUM(L9:L28)","v":4.9350000000000005},{"$f":"SUM(M9:M28)","v":4.0919999999999996}]
["    Industry - steel",null,null,null,{"$f":"0.016+0.001","v":1.7000000000000001E-2},null,null,{"$f":"SUM(B9:G9)","v":1.7000000000000001E-2},{"$f":"0.017","v":1.7000000000000001E-2},2.5999999999999999E-2,{"$f":"203+27","v":230}]
["    Industry - chemical",8.9999999999999993E-3,null,null,4.0000000000000001E-3,3.0000000000000001E-3,null,1.6E-2,0.39400000000000002,0.32500000000000001,2590]
["    Industry - non metallic mineral",3.0000000000000001E-3,null,null,2.4E-2,1.7999999999999999E-2,null,4.4999999999999998E-2,3.3069999999999999,{"$f":"1.106+0.3","v":1.4060000000000001},1884,null,4.085]
["    Industry - food processing and beverage",0.02,null,null,6.0000000000000001E-3,3.6999999999999998E-2,null,6.3E-2,0.22800000000000001,0.78700000000000003,982,4.9000000000000002E-2,7.0000000000000001E-3]
["    Industry - construction",null,null,null,0.14699999999999999,null,null,0.14699999999999999,1E-3,3.0000000000000001E-3,360]
["    Industry - mining",null,null,null,0.376,null,null,0.376,1.9E-2,9.4E-2,130]
["    Industry - machinery",5.0000000000000001E-3,null,null,3.0000000000000001E-3,null,null,8.0000000000000002E-3,3.0000000000000001E-3,1.7000000000000001E-2,69]
["    Industry - non ferrous metals",3.6999999999999998E-2,null,null,1.2999999999999999E-2,null,null,4.9999999999999996E-2,1.0860000000000001,6.8000000000000005E-2,2057,4.8380000000000001]
["    Industry - paper and pulp",1E-3,null,null,0.01,null,null,1.0999999999999999E-2,4.2999999999999997E-2,0.20200000000000001,222]
["    Industry - transport equipment",2.3E-2,null,null,7.0000000000000001E-3,null,null,0.03,null,8.0000000000000002E-3,178]
["    Industry - textile and leather",1.2E-2,null,null,6.0000000000000001E-3,null,null,1.8000000000000002E-2,0.35499999999999998,1.0860000000000001,1198]
["    Industry - miscellaneous",null,null,null,null,null,null,0,null,1E-3,621]
["    Transport - road",3.069,2.028,null,16.428000000000001,null,null,21.524999999999999,null,null,86]
["    Transport - rail",null,null,null,0.13500000000000001,null,null,0.13500000000000001]
["    Transport - domestic air",null,null,1.319,null,null,null,1.319]
["    Transport - navigation",null,null,null,null,0.183,null,0.183]
["    Households",0.245,null,null,null,null,5.8000000000000003E-2,0.30299999999999999,1.516,{"$f":"2.084+0.242","v":2.3260000000000001},11000]
["    Services",0.57099999999999995,null,null,null,null,null,0.57099999999999995,5.2229999999999999,0.81,3161,4.8000000000000001E-2]
["    Agriculture & Fishery",null,null,null,2.7170000000000001,null,null,2.7170000000000001,null,null,133]
["    Non energy - chemical feedstocs",null,null,null,null,null,null,0]
[]
[]
[]
[]
["TJ units","LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy"]
["TJ/(kT or Mm3)",{"$f":"+assumptions!B22","v":47.3},{"$f":"+assumptions!C22","v":44.8},{"$f":"+assumptions!E22","v":44.59},{"$f":"+assumptions!F22","v":43.33},{"$f":"+assumptions!H22","v":40.19},{"$f":"+assumptions!I22","v":44.75},null,{"$f":"+assumptions!J22","v":24.96},{"$f":"+assumptions!M22","v":18.3},{"$f":"+assumptions!N22","v":39},{"$f":"+assumptions!K22","v":28},{"$f":"+assumptions!L22","v":31},"TJ"]
["Total",{"$f":"+B36+B37","v":188963.49999999997},{"$f":"+C36+C37","v":90854.399999999994},58814.210000000006,872276.2300000001,18808.919999999998,2595.5,1232312.76,705444.48,1032229.8,1735812,138180,126852,{"$f":"SUM(H35:M35)","v":4970831.04}]
["Fossil power plants",{"$f":"B7*B$34*1000","v":0},{"$f":"C7*C$34*1000","v":0},0,10312.539999999999,9123.1299999999992,0,{"$f":"SUM(B36:G36)","v":19435.669999999998},{"$f":"I7*I$34*1000","v":401132.16000000003},901220.1,{"$f":"K7*K$34","v":764673},{"$f":"L7*L$34*1000","v":0},0,{"$f":"SUM(H36:M36)","v":2086460.93}]
["FINAL CONSUMPTION",{"$f":"SUM(B38:B57)","v":188963.49999999997},{"$f":"SUM(C38:C57)","v":90854.399999999994},58814.210000000006,861963.69000000006,9685.7899999999991,2595.5,1212877.0900000001,304312.32000000001,{"$f":"SUM(J38:J57)","v":131009.70000000001},971139,{"$f":"SUM(L38:L57)","v":138180},{"$f":"SUM(M38:M57)","v":126852},2884370.1100000003]
["    Industry - steel",{"$f":"B9*B$34*1000","v":0},0,0,736.61,0,0,{"$f":"SUM(B38:G38)","v":736.61},{"$f":"I9*I$34*1000","v":424.32000000000005},475.8,{"$f":"K9*K$34","v":8970},{"$f":"L9*L$34*1000","v":0},0,10606.73]
["    Industry - chemical",425.7,0,0,173.32,120.57,0,719.58999999999992,{"$f":"I10*I$34*1000","v":9834.2400000000016},5947.5000000000009,101010,0,0,117511.33]
["    Industry - non metallic mineral",141.9,0,0,1039.9199999999998,723.42,0,1905.2399999999998,{"$f":"I11*I$34*1000","v":82542.720000000001},25729.800000000003,73476,0,126635,310288.76]
["    Industry - food processing and beverage",946,0,0,259.97999999999996,1487.0299999999997,0,2693.0099999999998,{"$f":"I12*I$34*1000","v":5690.880000000001},14402.1,38298,{"$f":"L12*L$34*1000","v":1372},{"$f":"M12*M$34*1000","v":217},62672.990000000005]
["    Industry - construction",0,0,0,6369.5099999999993,0,0,6369.5099999999993,{"$f":"I13*I$34*1000","v":24.960000000000004},54.900000000000006,14040,{"$f":"L13*L$34*1000","v":0},0,20489.37]
["    Industry - mining",0,0,0,16292.079999999998,0,0,16292.079999999998,{"$f":"I14*I$34*1000","v":474.24},1720.2000000000003,5070,0,0,23556.52]
["    Industry - machinery",236.5,0,0,129.98999999999998,0,0,366.49,{"$f":"I15*I$34*1000","v":74.88},311.10000000000002,2691,0,0,3443.4700000000003]
["    Industry - non ferrous metals",1750.0999999999997,0,0,563.29,0,0,2313.3899999999994,{"$f":"I16*I$34*1000","v":27106.560000000001},1244.4000000000001,80223,135464,0,246351.35]
["    Industry - paper and pulp",47.3,0,0,433.3,0,0,480.6,{"$f":"I17*I$34*1000","v":1073.28},3696.6000000000004,8658,0,0,13908.48]
["    Industry - transport equipment",1087.8999999999999,0,0,303.30999999999995,0,0,1391.2099999999998,{"$f":"I18*I$34*1000","v":0},146.4,6942,0,0,8479.61]
["    Industry - textile and leather",567.6,0,0,259.97999999999996,0,0,827.57999999999993,{"$f":"I19*I$34*1000","v":8860.7999999999993},19873.800000000003,46722,0,0,76284.179999999993]
["    Industry - miscellaneous",0,0,0,0,0,0,0,{"$f":"I20*I$34*1000","v":0},18.3,24219,0,0,24237.3]
["    Transport - road",145163.69999999998,{"$f":"C21*C$34*1000","v":90854.399999999994},0,711825.24,0,0,947843.34,{"$f":"I21*I$34*1000","v":0},0,3354,0,0,951197.34]
["    Transport - rail",0,0,0,5849.55,0,0,5849.55,{"$f":"I22*I$34*1000","v":0},0,0,0,0,5849.55]
["    Transport - domestic air",0,0,{"$f":"D23*D$34*1000","v":58814.210000000006},0,0,0,58814.210000000006,{"$f":"I23*I$34*1000","v":0},0,0,0,0,58814.210000000006]
["    Transport - navigation",0,0,0,0,7354.7699999999995,0,7354.7699999999995,{"$f":"I24*I$34*1000","v":0},0,0,0,0,7354.7699999999995]
["    Households",{"$f":"B25*B$34*1000","v":11588.5},{"$f":"C25*C$34*1000","v":0},0,0,0,2595.5,14184,{"$f":"I25*I$34*1000","v":37839.360000000001},42565.8,429000,0,0,523589.16000000003]
["    Services",27008.299999999996,0,0,0,0,0,27008.299999999996,{"$f":"I26*I$34*1000","v":130366.08000000002},14823.000000000002,123279,1344,0,296820.38]
["    Agriculture & Fishery",0,0,0,117727.61,0,0,117727.61,{"$f":"I27*I$34*1000","v":0},0,5187,0,0,122914.61]
["    Non energy - chemical feedstocs",0,0,0,0,0,0,0,{"$f":"I28*I$34*1000","v":0},0,0,0,0,0]

{"sheet":"Start Year Balance","index":2,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[[84,2,84,7]]}
["Fossil fuel energy balance in TJ",{"$f":"+assumptions!$B$2","v":"Country X"},null,{"$f":"+assumptions!$B$3","v":2015}]
[]
["TJ units","LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Total energy (fossil)"]
["Unit","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
["Total",{"$f":"+B6+B7","v":188963.49999999997},{"$f":"+C6+C7","v":90854.399999999994},58814.210000000006,872276.2300000001,18808.919999999998,2595.5,{"$f":"+H6+H7","v":1232312.76},791364,1032229.8,1735812,138180,126852,{"$f":"SUM(H5:M5)","v":5056750.5600000005}]
["Fossil power plants",0,0,0,10312.539999999999,9123.1299999999992,0,{"$f":"SUM(B6:G6)","v":19435.669999999998},449988.00000000006,901220.1,764673,0,0,{"$f":"SUM(H6:M6)","v":2135316.77}]
["FINAL CONSUMPTION",{"$f":"SUM(B8:B27)","v":188963.49999999997},{"$f":"SUM(C8:C27)","v":90854.399999999994},58814.210000000006,861963.69000000006,9685.7899999999991,2595.5,{"$f":"SUM(H8:H27)","v":1212877.0900000001},341376,{"$f":"SUM(J8:J27)","v":131009.70000000001},971139,{"$f":"SUM(L8:L27)","v":138180},{"$f":"SUM(M8:M27)","v":126852},2921433.79]
["    Industry - steel",0,0,0,736.61,0,0,{"$f":"SUM(B8:G8)","v":736.61},476.00000000000006,475.8,8970,0,0,10658.41]
["    Industry - chemical",425.7,0,0,173.32,120.57,0,719.58999999999992,11032,5947.5000000000009,101010,0,0,118709.09]
["    Industry - non metallic mineral",141.9,0,0,1039.9199999999998,723.42,0,1905.2399999999998,92596,25729.800000000003,73476,0,126635,320342.04000000004]
["    Industry - food processing and beverage",946,0,0,259.97999999999996,1487.0299999999997,0,2693.0099999999998,6384,14402.1,38298,1372,217,63366.11]
["    Industry - construction",0,0,0,6369.5099999999993,0,0,6369.5099999999993,28,54.900000000000006,14040,0,0,20492.41]
["    Industry - mining",0,0,0,16292.079999999998,0,0,16292.079999999998,532,1720.2000000000003,5070,0,0,23614.28]
["    Industry - machinery",236.5,0,0,129.98999999999998,0,0,366.49,84,311.10000000000002,2691,0,0,3452.59]
["    Industry - non ferrous metals",1750.0999999999997,0,0,563.29,0,0,2313.3899999999994,30408,1244.4000000000001,80223,135464,0,249652.79]
["    Industry - paper and pulp",47.3,0,0,433.3,0,0,480.6,1204,3696.6000000000004,8658,0,0,14039.2]
["    Industry - transport equipment",1087.8999999999999,0,0,303.30999999999995,0,0,1391.2099999999998,0,146.4,6942,0,0,8479.61]
["    Industry - textile and leather",567.6,0,0,259.97999999999996,0,0,827.57999999999993,9940,19873.800000000003,46722,0,0,77363.38]
["    Industry - miscellaneous",0,0,0,0,0,0,0,0,18.3,24219,0,0,24237.3]
["    Transport - road",145163.69999999998,90854.399999999994,0,711825.24,0,0,947843.34,0,0,3354,0,0,951197.34]
["    Transport - rail",0,0,0,5849.55,0,0,5849.55,0,0,0,0,0,5849.55]
["    Transport - domestic air",0,0,58814.210000000006,0,0,0,58814.210000000006,0,0,0,0,0,58814.210000000006]
["    Transport - navigation",0,0,0,0,7354.7699999999995,0,7354.7699999999995,0,0,0,0,0,7354.7699999999995]
["    Households",11588.5,0,0,0,0,2595.5,14184,42448,42565.8,429000,0,0,528197.80000000005]
["    Services",27008.299999999996,0,0,0,0,0,27008.299999999996,146244,14823.000000000002,123279,1344,0,312698.3]
["    Agriculture & Fishery",0,0,0,117727.61,0,0,117727.61,0,0,5187,0,0,122914.61]
["    Non energy - chemical feedstocs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Fossil fuel energy balance balance in ktoe"]
["1 ktoe=41.868 TJ",{"$f":"+B1","v":"Country X"},null,{"$f":"+D1","v":2015}]
["ktoe per TJ",null,{"$f":"1/41.868","v":2.3884589662749593E-2},{"$f":"1/41.868","v":2.3884589662749593E-2},2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2,2.3884589662749593E-2]
["Unit : ktoe","Total","LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke","Electricity consumption Gwh",null,"Electricity production Gwh","Share of production","Efficiency"]
["Total consumption",{"$f":"+B35+B36","v":120778.4121524792},{"$f":"+C35+C36","v":4513.3156587369822},2170.0200630553163,1404.753272188784,20833.959826120183,449.24333619948402,61.992452469666567,29433.284608770417,18901.404413872173,24654.385210662076,41459.157351676695,3300.3725995987388,3029.8079678991116,null,"Total",{"$f":"+Q36+Q51","v":261785}]
["Fossil power plants",{"$f":"SUM(I35:N35)","v":51001.164851437847},{"$f":"B6*C$32","v":0},{"$f":"C6*D$32","v":0},0,246.31078628069167,217.90221648992068,0,{"$f":"SUM(C35:H35)","v":464.21300277061232},{"$f":"I6*J$32","v":10747.778733161365},21525.272284322153,{"$f":"K6*L$32","v":18263.900831183721},{"$f":"L6*M$32","v":0},0,null,"Losses",{"$f":"Q34-O36","v":44733},{"$f":"IF(Q$34=0,1,Q35/Q$34)","v":0.17087686460263193}]
["FINAL CONSUMPTION",{"$f":"SUM(I36:N36)","v":69777.247301041352},{"$f":"SUM(C37:C56)","v":4513.3156587369822},{"$f":"SUM(D37:D56)","v":2170.0200630553163},1404.753272188784,20587.649039839493,231.34111970956334,61.992452469666567,28969.071605999805,8153.6256807108057,3129.1129263399253,23195.256520492978,3300.3725995987388,3029.8079678991116,{"$f":"SUM(O37:O56)","v":217052},"Fossil",{"$f":"SUM(Q37:Q49)","v":177609},{"$f":"SUM(R37:R50)","v":0.67845369291594249}]
["    Industry - steel",254.57174930734689,{"$f":"B8*C$32","v":0},0,0,17.593627591477979,0,0,17.593627591477979,{"$f":"I8*J$32","v":11.369064679468808},11.364287761536257,214.24476927486384,0,0,{"$f":"1418+115","v":1533},"Lignite",{"$f":"31336+1079","v":32415},{"$f":"IF(Q$34=0,1,Q37/Q$34)","v":0.12382298451018967},{"$f":"IF(K35>0,Q37/11.63/K35,0)","v":0.12948446223070259}]
["    Industry - chemical",2835.3179038884109,10.167669819432501,0,0,4.1396770803477594,2.8797649756377184,0,17.18711187541798,263.49479315945348,142.05359701920321,2412.5824018343365,0,0,15155,"Coal",43751,0.1671256947495082,{"$f":"IF( J35>0,Q38/11.63/J35,0)","v":0.35001733379556782}]
["    Industry - non metallic mineral",7651.2381771281171,3.3892232731441672,0,0,24.838062482086553,17.278589853826308,0,45.505875609057028,2211.6174644119615,614.54571510461449,1754.9441100601891,0,{"$f":"M10*N$32","v":3024.6250119422948},18543,"Oil",{"$f":"980+1244","v":2224},8.4955211337547996E-3,{"$f":"IF( I35>0,Q39/11.63/I35,0)","v":0.41194360678072844}]
["    Industry - food processing and beverage",1513.4735358746536,22.594821820961116,0,0,6.2095156205216382,35.517101366198517,0,64.321438807681275,152.47922040699339,343.98824878188594,914.7320149039839,32.769657017292438,5.1829559568166612,7100,"Natural Gas",99219,0.37900949252248983,{"$f":"IF( L35>0,Q40/11.63/L35,0)","v":0.46711260891910655}]
["    Industry - construction",489.45280405082639,0,0,0,152.13313270278013,0,0,152.13313270278013,0.6687685105569886,1.3112639724849529,335.3396388650043,0,0,2866,"Nuclear",null,0]
["    Industry - mining",564.0173879812744,0,0,0,389.12964555268934,0,0,389.12964555268934,12.706601700582784,41.086271137861857,121.09486959014043,0,0,2205,"Net import",null,0]
["    Industry - machinery",82.463695423712622,5.6487054552402789,0,0,3.1047578102608191,0,0,8.7534632655010984,2.0063055316709657,7.4304958440813991,64.273430782459158,0,0,2154]
["    Industry - non ferrous metals",5962.8544473105949,41.800420368778056,0,0,13.453950511130216,0,0,55.254370879908272,726.28260246488958,29.721983376325596,1916.0934365147605,{"$f":"L15*M$32","v":3235.5020540747109},0,25263]
["    Industry - paper and pulp",335.32053119327406,1.1297410910480556,0,0,10.349192700869398,0,0,11.478933791917454,28.757045953950509,88.291774147320154,206.79277730008596,0,0,4018]
["    Industry - transport equipment",202.53200535014807,25.98404509410528,0,0,7.244434890608578,0,0,33.228479984713857,0,3.4967039266265405,165.80682143880767,0,0,2656]
["    Industry - textile and leather",1847.7925862233687,13.556893092576669,0,0,6.2095156205216382,0,0,19.766408713098308,237.41282124773096,474.67755803955293,1115.9357982229865,0,0,17371]
["    Industry - miscellaneous",578.89796503296077,0,0,0,0,0,0,0,0,0.43708799082831756,578.46087704213244,0,0,4669]
["    Transport - road",22718.958154198906,3467.1754084264826,2170.0200630553163,0,17001.653768988246,0,0,22638.849240470045,0,0,80.108913728862134,0,0]
["    Transport - rail",139.71410146173687,0,0,0,139.71410146173687,0,0,139.71410146173687,0,0,0,0,0,803]
["    Transport - domestic air",1404.753272188784,0,0,1404.753272188784,0,0,0,1404.753272188784,0,0,0,0,0,null,"Renewables",{"$f":"SUM(Q52:Q56)","v":84176},{"$f":"SUM(R52:R56)","v":0.32154630708405757}]
["    Transport - navigation",175.6656635139008,0,0,0,0,175.6656635139008,0,175.6656635139008,0,0,0,0,0,null,"Hydro",67146,{"$f":"IF(Q$34=0,1,Q52/Q$34)","v":0.256492923582329}]
["    Households",12615.787713767077,{"$f":"B24*C$32","v":276.78656730677363},0,0,0,0,61.992452469666567,338.77901977644018,{"$f":"I24*J$32","v":1013.8530620043947},1016.6666666666666,10246.488965319575,0,0,47901,"Wind",11653,4.4513627595163974E-2]
["    Services",7468.670583739372,645.08216298843968,0,0,0,0,0,645.08216298843968,3492.9779306391515,354.04127257093728,2944.4683290341072,32.100888506735451,0,59934,"Solar",194,7.4106614206314344E-4]
["    Agriculture & Fishery",2935.7650234068979,0,0,0,2811.8756568262156,0,0,2811.8756568262156,0,0,123.88936658068214,0,0,4881,"Biomass",1758,6.7154344213763203E-3]
["    Non energy - chemical feedstocs",0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Geothermal",3425,1.3083255343125084E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R36+R51","v":1}]
["GHG Balance"]
["1 toe = 10 GCal= 41.868 GJ",{"$f":"+B31","v":"Country X"},null,{"$f":"+D31","v":2015},null,null,"            Fraction of carbon oxidised:",null,null,0.99]
["Ton CO2/Toe (IPCC):",null,{"$f":"41.868*assumptions!C41/1000*J59","v":2.6140704480000001},{"$f":"41.868*assumptions!C38/1000*J59","v":2.8724378760000002},{"$f":"41.868*assumptions!C39/1000*J59","v":2.9636263800000004},{"$f":"41.868*assumptions!C37/1000*J59","v":3.0700129680000003},{"$f":"41.868*assumptions!C36/1000*J59","v":3.2067957240000005},{"$f":"41.868*assumptions!C40/1000*J59","v":2.9788244640000006},null,{"$f":"41.868*assumptions!C43/1000*J59","v":3.9211056720000004},{"$f":"41.868*assumptions!C44/1000*J59","v":4.1946711840000006},{"$f":"41.868*assumptions!C42/1000*J59","v":2.3253068520000002},{"$f":"41.868*108.2/1000*J59","v":4.4848164240000008},{"$f":"41.868*100.3/1000*J59","v":4.1573667960000007}]
["Unit : ktCO2-e","Total","LPG","Gasoline","Jet Fuel","Diesel","HFO","Kerosene and other","Total oil products","Coal","Lignite","Natural Gas","Coke","Petrocoke"]
["Total",{"$f":"+B63+B64","v":389114.65405659005},{"$f":"+C63+C64","v":11798.125085999998},6233.2478207999993,4163.1638548500014,63960.526840980005,1440.63160956,184.66463400000004,87780.359846189996,74114.404056000014,103417.0392024,96405.26266800001,14801.565240000004,12596.023044000001]
["Fossil power plants",{"$f":"SUM(I63:N63)","v":176358.73448193003},{"$f":"C35*C$60","v":0},0,0,756.17730803999996,698.76789609000002,0,{"$f":"SUM(C63:H63)","v":1454.9452041300001},{"$f":"J35*J$60","v":42143.176152000007},90291.439378800002,42469.173747000008,0,0]
["FINAL CONSUMPTION",{"$f":"SUM(I64:N64)","v":212755.91957465999},{"$f":"SUM(C65:C84)","v":11798.125085999998},{"$f":"SUM(D65:D84)","v":6233.2478207999993},4163.1638548500014,63204.349532940003,741.86371346999999,184.66463400000004,86325.414642060001,31971.227904000003,13125.599823600001,{"$f":"SUM(L65:L84)","v":53936.088920999995},{"$f":"SUM(M65:M84)","v":14801.565240000004},12596.023044000001]
["    Industry - steel",644.44624926000006,0,0,0,54.012664860000008,0,0,54.012664860000008,44.579304000000008,47.669450400000009,498.18483000000003,0,0]
["    Industry - chemical",7287.5761335300012,26.579005199999997,0,0,12.708862320000001,9.2348180100000015,0,48.522685530000004,1033.190928,595.86813000000006,5609.9943900000007,0,0]
["    Industry - non metallic mineral",28045.583895780001,8.8596684000000003,0,0,76.253173919999995,55.408908059999995,0,140.52175037999999,8671.9857840000004,2577.8172024000005,4080.7835640000003,0,12574.475595000002]
["    Industry - food processing and beverage",4528.3745360699995,59.064456,0,0,19.063293479999999,113.89608878999998,0,192.02383827,597.88713599999994,1442.9175948000002,2127.0326220000002,146.96589600000001,21.547449]
["    Industry - construction",1254.9408834600001,0,0,0,467.05069025999995,0,0,467.05069025999995,2.622312,5.500321200000001,779.76756000000012,0,0]
["    Industry - mining",1698.3831136800002,0,0,0,1194.63305808,0,0,1194.63305808,49.823928000000002,172.34339760000006,281.58273000000003,0,0]
["    Industry - machinery",212.78863254000004,14.766114,0,0,9.5316467399999993,0,0,24.297760740000001,7.8669359999999999,31.168486800000007,149.45544900000002,0,0]
["    Industry - non ferrous metals",22089.215774340002,109.26924359999998,0,0,41.30380254,0,0,150.57304613999997,2847.8308320000001,124.67394720000003,4455.5051969999995,14510.632752000003,0]
["    Industry - paper and pulp",998.69641739999997,2.9532227999999998,0,0,31.7721558,0,0,34.725378599999999,112.759416,370.35496080000007,480.85666199999997,0,0]
["    Industry - transport equipment",490.38389466000001,67.924124399999997,0,0,22.240509059999997,0,0,90.16463345999999,0,14.667523200000002,385.551738,0,0]
["    Industry - textile and leather",5571.4321594800003,35.438673600000001,0,0,19.063293479999999,0,0,54.50196708,930.92076000000009,1991.1162744000005,2594.8931580000003,0,0]
["    Industry - miscellaneous",1346.9324814000001,0,0,0,0,0,0,0,0,1.8334404000000002,1345.0990410000002,0,0]
["    Transport - road",67678.263948239997,9063.4407731999981,6233.2478207999993,0,52195.29754824,0,0,67491.986142239999,0,0,186.277806,0,0]
["    Transport - rail",428.92410330000001,0,0,0,428.92410330000001,0,0,428.92410330000001,0,0,0,0,0]
["    Transport - domestic air",4163.1638548500014,{"$f":"C51*C$60","v":0},0,4163.1638548500014,0,0,0,4163.1638548500014,{"$f":"J51*J$60","v":0},0,0,0,0]
["    Transport - navigation",563.32389861000001,0,0,0,0,563.32389861000001,0,563.32389861000001,0,0,0,0,0]
["    Households",{"$f":"SUM(I81:N81)","v":32974.442582399999},723.53958599999999,0,0,0,0,184.66463400000004,908.20422000000008,3975.4249920000002,4264.5823704000004,23826.231,0,0]
["    Services",23858.471491799999,1686.2902187999996,0,0,0,0,0,1686.2902187999996,13696.335576000001,1485.0867240000005,6846.7923810000011,143.96659200000002,0]
["    Agriculture & Fishery",8920.5755238599995,0,0,0,8632.4947308600003,0,0,8632.4947308600003,0,0,288.08079300000003,0,0]
["    Non energy - chemical feedstocs",0,0,0,0,0,0,0,0,0,0,{"$f":"L56*L$60","v":0},0,0]
["CH4 from energy combustion",5061]
["N2O from energy combustion",3875]
["Total Agriculture",{"$f":"SUM(B88:B92)","v":56612}]
["  Enteric fermentation",26888]
["  Manure management",6304]
["  Rice cultivation",200]
["  N2O from agricultural soils",22878]
["  Burning of agricultural residues",342]
["Fugitive (CH4)",4131]
["Forestry",-64020]
["Waste - solid",16880]
["Waste - liquid"]
["Industrial processes",60720]
["Total GHG emission",{"$f":"B62+B85+B86+B87+B93+B94+B95+B96+B97","v":472373.65405659005}]

{"sheet":"Growth","index":3,"n_rows":117,"n_cols":9,"rows_kept":117,"cut":false,"hidden":false,"merged":[[2,5,2,8],[78,0,78,5],[106,0,106,5],[54,1,54,2],[48,1,48,2],[57,1,57,2],[58,1,58,2],[49,1,49,2],[52,1,52,2],[55,1,55,2],[47,1,47,2],[50,1,50,2],[51,1,51,2],[53,1,53,2],[2,1,2,4]]}
[]
["Start year:",{"$f":"+assumptions!B3","v":2015}]
["Growth from the start year","Annual % increase in the period",null,null,null,"% increase from start year values"]
["Growth and multiplication factors",{"$f":"+assumptions!B3 &  \" to 2025\"","v":"2015 to 2025"},"2025 to 2030","2030 to 2035","2035 to 2050",2025,2030,2035,2050]
["Population growth",8.3000000000000001E-3,{"$f":"B5","v":8.3000000000000001E-3},7.0000000000000001E-3,5.0000000000000001E-3,{"$f":"(1+B5)^(2025-B$2)-1","v":8.6169671060107422E-2},{"$f":"(1+F5)*(1+C5)^5-1","v":0.13200021108915116},{"$f":"(1+G5)*(1+D5)^5-1","v":0.17217879495011656},{"$f":"(1+H5)*(1+E5)^15-1","v":0.26323685268453922}]
["GDP growth",4.1000000000000002E-2,{"$f":"B6","v":4.1000000000000002E-2},0.03,0.03,{"$f":"(1+B6)^(2025-B$2)-1","v":0.49453914682766364},{"$f":"(1+F6)*(1+C6)^5-1","v":0.82709421551469053},{"$f":"(1+G6)*(1+D6)^5-1","v":1.1181029553496771},{"$f":"(1+H6)*(1+E6)^15-1","v":2.2999353894405807}]
[]
["Industry - fuel in steel",0.06,0.06,0.04,0.02,{"$f":"(1+B8)^(2025-B$2)-1","v":0.79084769654285458},{"$f":"(1+F8)*(1+C8)^5-1","v":1.396558193099692},{"$f":"(1+G8)*(1+D8)^5-1","v":1.9157794814052407},{"$f":"(1+H8)*(1+E8)^15-1","v":2.9242552855584627}]
["Industry - fuel in  chemical",{"$f":"+$B$8","v":0.06},{"$f":"+C8","v":0.06},{"$f":"+D8","v":0.04},{"$f":"+E8","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,{"$f":"(1+H9)*(1+E9)^15-1","v":2.9242552855584627}]
["Industry - fuel in  non metallic mineral",{"$f":"+$B$8","v":0.06},{"$f":"+C9","v":0.06},0.04,{"$f":"+E9","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,{"$f":"(1+H10)*(1+E10)^15-1","v":2.9242552855584627}]
["Industry - fuel in  food and beverage",0.06,0.06,0.04,{"$f":"+E10","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  construction",0.06,0.06,0.04,{"$f":"+E11","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  mining",0.06,0.06,0.04,{"$f":"+E12","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  machinery",0.06,0.06,0.04,{"$f":"+E13","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  non ferrous metals",0.06,0.06,0.04,{"$f":"+E14","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  paper and pulp",0.06,0.06,0.04,{"$f":"+E15","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  transport equipment",0.06,0.06,0.04,{"$f":"+E16","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  textile and leather",0.06,0.06,0.04,{"$f":"+E17","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - fuel in  miscellaneous",0.06,0.06,0.04,{"$f":"+E18","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Industry - electricity consumption",0.06,0.06,0.04,{"$f":"+E19","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Transport - fuel in  road",0.06,0.06,0.04,0.02,0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Transport - fuel in  rail",{"$f":"+B21","v":0.06},0.06,0.04,{"$f":"+E21","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Transport - fuel in  air",{"$f":"+B22","v":0.06},0.06,0.04,{"$f":"+E22","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Transport - fuel in  navigation",{"$f":"+B23","v":0.06},0.06,0.04,{"$f":"+E23","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Transport - electricity consumption",{"$f":"+B24","v":0.06},0.06,0.04,{"$f":"+E24","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Households - LPG",0.06,0.06,0.04,0.02,0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Households - Kerosene",{"$f":"+B26","v":0.06},0.06,0.04,{"$f":"+E26","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Households - electricity consumption",{"$f":"+B27","v":0.06},0.06,0.04,{"$f":"+E27","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Services - fuel",{"$f":"+B28","v":0.06},0.06,0.04,{"$f":"+E28","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Services - electricity consumption",{"$f":"+B29","v":0.06},0.06,0.04,{"$f":"+E29","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Agriculture - fuel",0.06,0.06,0.04,0.02,0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Agriculture - electricity consumption",{"$f":"+B31","v":0.06},{"$f":"+C31","v":0.06},{"$f":"+D31","v":0.04},{"$f":"+E31","v":0.02},0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Non energy - fuel in chemical feedstocs",0.06,0.06,{"$f":"D32","v":0.04},0.02,0.79084769654285458,1.396558193099692,1.9157794814052407,2.9242552855584627]
["Livestock emissions",0.03,{"$f":"+B34","v":0.03},0.02,0.01,0.34391637934412178,0.55796741660076421,0.72012191668000081,0.99700814471702004]
["Rice emissions",{"$f":"+B34","v":0.03},{"$f":"+B35","v":0.03},{"$f":"+D34","v":0.02},0.01,0.34391637934412178,0.55796741660076421,0.72012191668000081,0.99700814471702004]
["N2O from agricultural soils",{"$f":"+B35","v":0.03},0.03,0.02,0.01,0.34391637934412178,0.55796741660076421,0.72012191668000081,0.99700814471702004]
["Biomass burning",{"$f":"+B36","v":0.03},0.03,0.02,0.01,0.34391637934412178,0.55796741660076421,0.72012191668000081,0.99700814471702004]
["Forestry emission ",0,0,0,0,0,0,0,0]
["Solid waste emissions",0,0,0,0,0,0,0,0]
["Liquid waste emissions",0,0,0,0,0,0,0,0]
["Industrial processes",0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,{"$f":"+assumptions!B3","v":2015},2025,2030,2035,2050]
["Population (thousands)",null,null,1876.633,{"$f":"+D46*(1+F5)","v":2038.3418483105427},{"$f":"+D46*(1+G5)","v":2124.348952136867},{"$f":"+D46*(1+H5)","v":2199.7494085036224},{"$f":"+D46*(1+I5)","v":2370.6319645639451}]
["GDP (Current MUS$)",null,null,{"$f":"562.5/assumptions!B5","v":140.625},{"$f":"+D47*(1+F6)","v":210.16956752264019},{"$f":"+D47*(1+G6)","v":256.93512405675335},{"$f":"+D47*(1+H6)","v":297.85822809604832},{"$f":"+D47*(1+I6)","v":464.05341414008166}]
["BAU energy CO2 emissions (ktCO2)","Fossil fuel emissions",null,{"$f":"+'Start Year Balance'!B62","v":389114.65405659005},{"$f":"+'Balance 2025'!B62","v":696845.08190831391},{"$f":"+'Balance 2030'!B62","v":932535.91223447316},{"$f":"+'Balance 2035'!B62","v":1134572.5242123036},{"$f":"+'Balance 2050'!B62","v":1526985.2378698261}]
["BAU other gases GHG emissions (ktCO2e)","Other emissions",null,{"$f":"+'Start Year Balance'!B98-D48","v":83259},{"$f":"'Balance 2025'!B98-E48","v":113062.80091815488},{"$f":"+'Balance 2030'!B98-F48","v":133095.4772978361},{"$f":"+'Balance 2035'!B98-G48","v":149060.03243061062},{"$f":"'Balance 2050'!B98-H48","v":177912.86890511238}]
["BAU GHG emissions (ktCO2e)","All GHG emissions",null,{"$f":"+D48+D49","v":472373.65405659005},{"$f":"+E48+E49","v":809907.88282646879},{"$f":"+F48+F49","v":1065631.3895323093},{"$f":"+G48+G49","v":1283632.5566429142},{"$f":"+H48+H49","v":1704898.1067749385}]
["Conditional Mitigation (ktCO2e)","All GHG emissions",null,0,{"$f":"+main25!J123","v":137764.8456255956},{"$f":"+main30!J123","v":247137.15734201271},{"$f":"+main35!J123","v":303274.11277544493},{"$f":"main50!J123","v":440217.00817286415}]
["Conditional scenario (ktCO2e)","All GHG emissions",null,{"$f":"+D50-D51","v":472373.65405659005},{"$f":"+E50-E51","v":672143.03720087325},{"$f":"+F50-F51","v":818494.23219029652},{"$f":"+G50-G51","v":980358.44386746921},{"$f":"+H50-H51","v":1264681.0986020744}]
["Conditional scenario reduction (%)","All GHG emissions",null,0,{"$f":"E51/E48","v":0.19769795210195909},0.26501623594295798,{"$f":"G51/G48","v":0.2673025358039568},{"$f":"H51/H48","v":0.28829159395605902}]
["Unconditional Mitigation (ktCO2)","All GHG emissions",null,0,0,0,0,0,"This line is copied from the unconditional model"]
["Unconditional scenario (ktCO2)","All GHG emissions",null,{"$f":"+D50-D54","v":472373.65405659005},{"$f":"+E50-E54","v":809907.88282646879},{"$f":"+F50-F54","v":1065631.3895323093},{"$f":"+G50-G54","v":1283632.5566429142},{"$f":"+H50-H54","v":1704898.1067749385}]
["Unconditional scenario reduction (%)","All GHG emissions",null,0,{"$f":"+E54/E48","v":0},0,{"$f":"+G54/G48","v":0},{"$f":"+H54/H48","v":0}]
[]
["Total tCO2-e/capita in BAU","All GHG emissions",null,{"$f":"D50/D46","v":251.71338991512462},{"$f":"E50/E46","v":397.33663099629342},{"$f":"F50/F46","v":501.62728136561486},{"$f":"G50/G46","v":583.53581170689085},{"$f":"H50/H46","v":719.17452065932048}]
["Total tCO2-e/US$ in BAU","All GHG emissions",null,{"$f":"D50/D47","v":3359.1015399579737},{"$f":"E50/E47","v":3853.5925651520538},{"$f":"F50/F47","v":4147.4726098442125},{"$f":"G50/G47","v":4309.5420423604683},{"$f":"H50/H47","v":3673.9264378309022}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sectoral split of BAU scenario emissions"]
["ktCO2e/year",{"$f":"+D45","v":2015},2025,2030,2035,2050]
["Total",{"$f":"SUM(B82:B89)","v":472373.65405658999},{"$f":"SUM(C82:C89)","v":809907.88282646879},{"$f":"SUM(D82:D89)","v":1065631.3895323095},{"$f":"SUM(E82:E89)","v":1283632.556642914},{"$f":"SUM(F82:F89)","v":1704898.1067749385}]
["Power ",{"$f":"+'Start Year Balance'!B63+'Start Year Balance'!B85+'Start Year Balance'!B86","v":185294.73448193003},{"$f":"+main25!J131","v":331834.64842848422},{"$f":"+main30!J131","v":444069.61406090145},{"$f":"+main35!J131","v":540278.58481484349},{"$f":"+main50!J131","v":727143.84117686597}]
["Industry",{"$f":"SUM('Start Year Balance'!B65:B76)+'Start Year Balance'!B84+'Start Year Balance'!B93+'Start Year Balance'!B97","v":139019.75417160001},{"$f":"+main25!J132","v":200942.93439808162},{"$f":"+main30!J132","v":248369.91737763979},{"$f":"+main35!J132","v":289024.81661262573},{"$f":"+main50!J132","v":367988.2241658296}]
["Transport",{"$f":"SUM('Start Year Balance'!B77:B80)","v":72833.675805000006},{"$f":"+main25!J133","v":130434.02054613331},{"$f":"+main30!J133","v":174550.14248403953},{"$f":"+main35!J133","v":212366.93746754032},{"$f":"+main50!J133","v":285817.93724442273}]
["Households",{"$f":"+'Start Year Balance'!B81","v":32974.442582399999},{"$f":"+main25!J134","v":59052.204543475658},{"$f":"+main30!J134","v":79025.170533746073},{"$f":"+main35!J134","v":96146.203092537166},{"$f":"+main50!J134","v":129400.13059232724}]
["Services",{"$f":"+'Start Year Balance'!B82","v":23858.471491799999},{"$f":"+main25!J135","v":42726.888714123394},{"$f":"+main30!J135","v":57178.215328508726},{"$f":"+main35!J135","v":69566.041633482324},{"$f":"+main50!J135","v":93626.73285704205}]
["Agriculture & Fishery",{"$f":"+'Start Year Balance'!B83+'Start Year Balance'!B87","v":65532.575523859996},{"$f":"+main25!J136","v":92057.186196170675},{"$f":"+main30!J136","v":109578.32974747372},{"$f":"+main35!J136","v":123389.973021885},{"$f":"+main50!J136","v":148061.24073845102}]
["Forestry",{"$f":"+'Start Year Balance'!B94","v":-64020},{"$f":"+main25!J137","v":-64020},{"$f":"+main30!J137","v":-64020},{"$f":"+main35!J137","v":-64020},{"$f":"+main50!J137","v":-64020}]
["Waste",{"$f":"+'Start Year Balance'!B95+'Start Year Balance'!B96","v":16880},{"$f":"+main25!J138","v":16880},{"$f":"+main30!J138","v":16880},{"$f":"+main35!J138","v":16880},{"$f":"+main50!J138","v":16880}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sectoral split of mitigation scenario emissions"]
["ktCO2e/year",{"$f":"+B80","v":2015},{"$f":"+C80","v":2025},{"$f":"+D80","v":2030},{"$f":"+E80","v":2035},{"$f":"+F80","v":2050}]
["Total",{"$f":"SUM(B110:B117)","v":472373.65405658999},{"$f":"SUM(C110:C117)","v":672143.03720087325},{"$f":"SUM(D110:D117)","v":818494.2321902964},{"$f":"SUM(E110:E117)","v":980358.44386746909},{"$f":"SUM(F110:F117)","v":1264681.0986020744}]
["Power ",{"$f":"+'Start Year Balance'!B63+'Start Year Balance'!B85+'Start Year Balance'!B86","v":185294.73448193003},{"$f":"+main25!L131","v":210059.11092848424},{"$f":"+main30!L131","v":258450.82656090145},{"$f":"+main35!L131","v":311761.01731484348},{"$f":"+main50!L131","v":411641.66617686598}]
["Industry",{"$f":"SUM('Start Year Balance'!B65:B76)+'Start Year Balance'!B84+'Start Year Balance'!B93+'Start Year Balance'!B97","v":139019.75417160001},{"$f":"+main25!L132","v":187660.44014171531},{"$f":"+main30!L132","v":223484.9544101675},{"$f":"+main35!L132","v":258748.45419213403},{"$f":"+main50!L132","v":309776.79904959205}]
["Transport",{"$f":"SUM('Start Year Balance'!B77:B80)","v":72833.675805000006},{"$f":"+main25!L133","v":129898.42051582257},{"$f":"+main30!L133","v":145982.21715870267},{"$f":"+main35!L133","v":177686.53184448706},{"$f":"+main50!L133","v":238074.74516241692}]
["Households",{"$f":"+'Start Year Balance'!B81","v":32974.442582399999},{"$f":"+main25!L134","v":59052.204543475658},{"$f":"+main30!L134","v":79025.170533746073},{"$f":"+main35!L134","v":96146.203092537166},{"$f":"+main50!L134","v":129400.13059232724}]
["Services",{"$f":"+'Start Year Balance'!B82","v":23858.471491799999},{"$f":"+main25!L135","v":40555.674875204844},{"$f":"+main30!L135","v":49138.395779305123},{"$f":"+main35!L135","v":59791.926401582423},{"$f":"+main50!L135","v":74866.51688242126}]
["Agriculture & Fishery",{"$f":"+'Start Year Balance'!B83+'Start Year Balance'!B87","v":65532.575523859996},{"$f":"+main25!L136","v":92057.186196170675},{"$f":"+main30!L136","v":109552.66774747372},{"$f":"+main35!L136","v":123364.31102188501},{"$f":"+main50!L136","v":148061.24073845102}]
["Forestry",{"$f":"+'Start Year Balance'!B94","v":-64020},{"$f":"+main25!L137","v":-64020},{"$f":"+main30!L137","v":-64020},{"$f":"+main35!L137","v":-64020},{"$f":"+main50!L137","v":-64020}]
["Waste",{"$f":"+'Start Year Balance'!B95+'Start Year Balance'!B96","v":16880},{"$f":"+main25!L138","v":16880},{"$f":"+main30!L138","v":16880},{"$f":"+main35!L138","v":16880},{"$f":"+main50!L138","v":16880}]

{"sheet":"Country info","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Balance 2025","index":5,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2025]
[]
["TJ units","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
["Unit","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
["Total",{"$f":"+B6+B7","v":338404.84870567569},162706.39296078312,105327.29250248773,1562113.8772445854,33683.911056458826,4648.1451963769787,2206884.467666368,1417212.3965269397,1848566.3596328916,3108574.9218314458,247459.33470829166,227172.6120018542,{"$f":"SUM(H5:M5)","v":9055870.0923677925}]
["    Fossil power plants",{"$f":"C35/C32","v":0},{"$f":"D35/D32","v":0},0,18468.188504506052,16338.136345761015,0,{"$f":"SUM(B6:G6)","v":34806.324850267069},{"$f":"J35/J32","v":805859.97327192617},{"$f":"K35/K32","v":1613947.9401631211},{"$f":"L35/L32","v":1369412.8806585143},{"$f":"M35/M32","v":0},{"$f":"N35/N32","v":0},{"$f":"SUM(H6:M6)","v":3824027.1189438286}]
["FINAL CONSUMPTION",{"$f":"SUM(B8:B27)","v":338404.84870567569},162706.39296078312,105327.29250248773,1543645.6887400793,17345.774710697813,4648.1451963769787,2172078.1428161007,611352.42325501353,234618.41946977042,1739162.0411729312,247459.33470829166,227172.6120018542,5231842.9734239625]
["    Industry - steel",{"$f":"+'Start Year Balance'!B8*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!C8*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!D8*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!E8*(1+Growth!$F8)","v":1319.1563217504322},{"$f":"+'Start Year Balance'!F8*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!G8*(1+Growth!$F8)","v":0},{"$f":"SUM(B8:G8)","v":1319.1563217504322},{"$f":"+'Start Year Balance'!I8*(1+Growth!$F8)","v":852.44350355439883},{"$f":"+'Start Year Balance'!J8*(1+Growth!$F8)","v":852.08533401509021},{"$f":"+'Start Year Balance'!K8*(1+Growth!$F8)","v":16063.903837989406},{"$f":"+'Start Year Balance'!L8*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!M8*(1+Growth!$F8)","v":0},19087.588997309329]
["    Industry - chemical",{"$f":"+'Start Year Balance'!B9*(1+Growth!$F9)","v":762.36386441829313},{"$f":"+'Start Year Balance'!C9*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!D9*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!E9*(1+Growth!$F9)","v":310.38972276480752},{"$f":"+'Start Year Balance'!F9*(1+Growth!$F9)","v":215.92250677217197},{"$f":"+'Start Year Balance'!G9*(1+Growth!$F9)","v":0},{"$f":"SUM(B9:G9)","v":1288.6760939552726},{"$f":"+'Start Year Balance'!I9*(1+Growth!$F9)","v":19756.631788260773},{"$f":"+'Start Year Balance'!J9*(1+Growth!$F9)","v":10651.066675188629},{"$f":"+'Start Year Balance'!K9*(1+Growth!$F9)","v":180893.52582779375},{"$f":"+'Start Year Balance'!L9*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!M9*(1+Growth!$F9)","v":0},212589.90038519842]
["    Industry - non metallic mineral",{"$f":"+'Start Year Balance'!B10*(1+Growth!$F10)","v":254.12128813943107},{"$f":"+'Start Year Balance'!C10*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!D10*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!E10*(1+Growth!$F10)","v":1862.3383365888451},{"$f":"+'Start Year Balance'!F10*(1+Growth!$F10)","v":1295.5350406330317},{"$f":"+'Start Year Balance'!G10*(1+Growth!$F10)","v":0},3411.9946653613079,{"$f":"+'Start Year Balance'!I10*(1+Growth!$F10)","v":165825.33330908217},{"$f":"+'Start Year Balance'!J10*(1+Growth!$F10)","v":46078.153062508347},{"$f":"+'Start Year Balance'!K10*(1+Growth!$F10)","v":131584.32535118278},{"$f":"+'Start Year Balance'!L10*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!M10*(1+Growth!$F10)","v":226783.9980517044},573683.80443983898]
["    Industry - food processing and beverage",{"$f":"+'Start Year Balance'!B11*(1+Growth!$F11)","v":1694.1419209295404},{"$f":"+'Start Year Balance'!C11*(1+Growth!$F11)","v":0},{"$f":"+'Start Year Balance'!D11*(1+Growth!$F11)","v":0},{"$f":"+'Start Year Balance'!E11*(1+Growth!$F11)","v":465.58458414721127},{"$f":"+'Start Year Balance'!F11*(1+Growth!$F11)","v":2663.0442501901207},{"$f":"+'Start Year Balance'!G11*(1+Growth!$F11)","v":0},4822.7707552668726,{"$f":"+'Start Year Balance'!I11*(1+Growth!$F11)","v":11432.771694729583},{"$f":"+'Start Year Balance'!J11*(1+Growth!$F11)","v":25791.967610379848},{"$f":"+'Start Year Balance'!K11*(1+Growth!$F11)","v":68585.885082198249},{"$f":"+'Start Year Balance'!L11*(1+Growth!$F11)","v":2457.0430396567963},{"$f":"+'Start Year Balance'!M11*(1+Growth!$F11)","v":388.61395014979945},113479.05213238116]
["    Industry - construction",{"$f":"+'Start Year Balance'!B12*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!C12*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!D12*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!E12*(1+Growth!$F12)","v":11406.822311606677},{"$f":"+'Start Year Balance'!F12*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!G12*(1+Growth!$F12)","v":0},11406.822311606677,{"$f":"+'Start Year Balance'!I12*(1+Growth!$F12)","v":50.143735503199927},{"$f":"+'Start Year Balance'!J12*(1+Growth!$F12)","v":98.317538540202733},{"$f":"+'Start Year Balance'!K12*(1+Growth!$F12)","v":25143.501659461679},{"$f":"+'Start Year Balance'!L12*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!M12*(1+Growth!$F12)","v":0},36698.785245111758]
["    Industry - mining",{"$f":"+'Start Year Balance'!B13*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!C13*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!D13*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!E13*(1+Growth!$F13)","v":29176.633939891908},{"$f":"+'Start Year Balance'!F13*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!G13*(1+Growth!$F13)","v":0},29176.633939891908,{"$f":"+'Start Year Balance'!I13*(1+Growth!$F13)","v":952.73097456079859},{"$f":"+'Start Year Balance'!J13*(1+Growth!$F13)","v":3080.6162075930188},{"$f":"+'Start Year Balance'!K13*(1+Growth!$F13)","v":9079.5978214722727},{"$f":"+'Start Year Balance'!L13*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!M13*(1+Growth!$F13)","v":0},42289.578943517998]
["    Industry - machinery",{"$f":"+'Start Year Balance'!B14*(1+Growth!$F14)","v":423.53548023238511},{"$f":"+'Start Year Balance'!C14*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!D14*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!E14*(1+Growth!$F14)","v":232.79229207360564},{"$f":"+'Start Year Balance'!F14*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!G14*(1+Growth!$F14)","v":0},656.32777230599072,{"$f":"+'Start Year Balance'!I14*(1+Growth!$F14)","v":150.43120650959978},{"$f":"+'Start Year Balance'!J14*(1+Growth!$F14)","v":557.13271839448214},{"$f":"+'Start Year Balance'!K14*(1+Growth!$F14)","v":4819.1711513968221},{"$f":"+'Start Year Balance'!L14*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!M14*(1+Growth!$F14)","v":0},6183.0628486068945]
["    Industry - non ferrous metals",{"$f":"+'Start Year Balance'!B15*(1+Growth!$F15)","v":3134.1625537196492},{"$f":"+'Start Year Balance'!C15*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!D15*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!E15*(1+Growth!$F15)","v":1008.7665989856245},{"$f":"+'Start Year Balance'!F15*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!G15*(1+Growth!$F15)","v":0},4142.9291527052737,{"$f":"+'Start Year Balance'!I15*(1+Growth!$F15)","v":54456.096756475119},{"$f":"+'Start Year Balance'!J15*(1+Growth!$F15)","v":2228.5308735779286},{"$f":"+'Start Year Balance'!K15*(1+Growth!$F15)","v":143667.17475975741},{"$f":"+'Start Year Balance'!L15*(1+Growth!$F15)","v":242595.39236448126},{"$f":"+'Start Year Balance'!M15*(1+Growth!$F15)","v":0},447090.12390699703]
["    Industry - paper and pulp",{"$f":"+'Start Year Balance'!B16*(1+Growth!$F16)","v":84.70709604647702},{"$f":"+'Start Year Balance'!C16*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!D16*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!E16*(1+Growth!$F16)","v":775.97430691201896},{"$f":"+'Start Year Balance'!F16*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!G16*(1+Growth!$F16)","v":0},860.68140295849594,{"$f":"+'Start Year Balance'!I16*(1+Growth!$F16)","v":2156.180626637597},{"$f":"+'Start Year Balance'!J16*(1+Growth!$F16)","v":6620.047595040317},{"$f":"+'Start Year Balance'!K16*(1+Growth!$F16)","v":15505.159356668035},{"$f":"+'Start Year Balance'!L16*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!M16*(1+Growth!$F16)","v":0},25142.068981304445]
["    Industry - transport equipment",{"$f":"+'Start Year Balance'!B17*(1+Growth!$F17)","v":1948.2632090689713},{"$f":"+'Start Year Balance'!C17*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!D17*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!E17*(1+Growth!$F17)","v":543.18201483841312},{"$f":"+'Start Year Balance'!F17*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!G17*(1+Growth!$F17)","v":0},2491.4452239073844,{"$f":"+'Start Year Balance'!I17*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!J17*(1+Growth!$F17)","v":262.1801027738739},{"$f":"+'Start Year Balance'!K17*(1+Growth!$F17)","v":12432.064709400496},{"$f":"+'Start Year Balance'!L17*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!M17*(1+Growth!$F17)","v":0},15185.690036081754]
["    Industry - textile and leather",{"$f":"+'Start Year Balance'!B18*(1+Growth!$F18)","v":1016.4851525577243},{"$f":"+'Start Year Balance'!C18*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!D18*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!E18*(1+Growth!$F18)","v":465.58458414721127},{"$f":"+'Start Year Balance'!F18*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!G18*(1+Growth!$F18)","v":0},1482.0697367049356,{"$f":"+'Start Year Balance'!I18*(1+Growth!$F18)","v":17801.026103635973},{"$f":"+'Start Year Balance'!J18*(1+Growth!$F18)","v":35590.948951553386},{"$f":"+'Start Year Balance'!K18*(1+Growth!$F18)","v":83671.986077875248},{"$f":"+'Start Year Balance'!L18*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!M18*(1+Growth!$F18)","v":0},138546.03086976954]
["    Industry - miscellaneous",{"$f":"+'Start Year Balance'!B19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!C19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!D19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!E19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!F19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!G19*(1+Growth!$F19)","v":0},0,{"$f":"+'Start Year Balance'!I19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!J19*(1+Growth!$F19)","v":32.772512846734237},{"$f":"+'Start Year Balance'!K19*(1+Growth!$F19)","v":43372.540362571395},{"$f":"+'Start Year Balance'!L19*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!M19*(1+Growth!$F19)","v":0},43405.312875418131]
["    Transport - road",{"$f":"+'Start Year Balance'!B20*(1+Growth!$F21)","v":259966.07776663796},{"$f":"+'Start Year Balance'!C20*(1+Growth!$F21)","v":162706.39296078312},{"$f":"+'Start Year Balance'!D20*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!E20*(1+Growth!$F21)","v":1274770.5913950647},{"$f":"+'Start Year Balance'!F20*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!G20*(1+Growth!$F21)","v":0},1697443.0621224858,{"$f":"+'Start Year Balance'!I20*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!J20*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!K20*(1+Growth!$F21)","v":6006.503174204734},{"$f":"+'Start Year Balance'!L20*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!M20*(1+Growth!$F21)","v":0},1703449.5652966907]
["    Transport - rail",{"$f":"+'Start Year Balance'!B21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!C21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!D21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!E21*(1+Growth!$F22)","v":10475.653143312255},{"$f":"+'Start Year Balance'!F21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!G21*(1+Growth!$F22)","v":0},10475.653143312255,{"$f":"+'Start Year Balance'!I21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!J21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!K21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!L21*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!M21*(1+Growth!$F22)","v":0},10475.653143312255]
["    Transport - domestic air",{"$f":"+'Start Year Balance'!B22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!C22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!D22*(1+Growth!$F23)","v":105327.29250248773},{"$f":"+'Start Year Balance'!E22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!F22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!G22*(1+Growth!$F23)","v":0},105327.29250248773,{"$f":"+'Start Year Balance'!I22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!J22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!K22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!L22*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!M22*(1+Growth!$F23)","v":0},105327.29250248773]
["    Transport - navigation",{"$f":"+'Start Year Balance'!B23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!C23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!D23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!E23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!F23*(1+Growth!$F24)","v":13171.27291310249},{"$f":"+'Start Year Balance'!G23*(1+Growth!$F24)","v":0},13171.27291310249,{"$f":"+'Start Year Balance'!I23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!J23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!K23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!L23*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!M23*(1+Growth!$F24)","v":0},13171.27291310249]
["    Households",{"$f":"+'Start Year Balance'!B24*(1+Growth!$F26)","v":20753.238531386869},{"$f":"+'Start Year Balance'!C24*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!D24*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!E24*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!F24*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!G24*(1+Growth!$F27)","v":4648.1451963769787},25401.383727763849,{"$f":"+'Start Year Balance'!I24*(1+Growth!$F26)","v":76017.903022851096},{"$f":"+'Start Year Balance'!J24*(1+Growth!$F26)","v":76228.864881503847},{"$f":"+'Start Year Balance'!K24*(1+Growth!$F26)","v":768273.66181688465},{"$f":"+'Start Year Balance'!L24*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!M24*(1+Growth!$F26)","v":0},945921.8134490035]
["    Services",{"$f":"+'Start Year Balance'!B25*(1+Growth!$F29)","v":48367.751842538375},{"$f":"+'Start Year Balance'!C25*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!D25*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!E25*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!F25*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!G25*(1+Growth!$F29)","v":0},48367.751842538375,{"$f":"+'Start Year Balance'!I25*(1+Growth!$F29)","v":261900.73053321324},{"$f":"+'Start Year Balance'!J25*(1+Growth!$F29)","v":26545.735405854735},{"$f":"+'Start Year Balance'!K25*(1+Growth!$F29)","v":220773.91318210657},{"$f":"+'Start Year Balance'!L25*(1+Growth!$F29)","v":2406.8993041535964},{"$f":"+'Start Year Balance'!M25*(1+Growth!$F29)","v":0},559995.03026786656]
["    Agriculture & Fishery",{"$f":"+'Start Year Balance'!B26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!C26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!D26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!E26*(1+Growth!$F31)","v":210832.21918799554},{"$f":"+'Start Year Balance'!F26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!G26*(1+Growth!$F31)","v":0},210832.21918799554,{"$f":"+'Start Year Balance'!I26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!J26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!K26*(1+Growth!$F31)","v":9289.1270019677868},{"$f":"+'Start Year Balance'!L26*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!M26*(1+Growth!$F31)","v":0},220121.34618996331]
["    Non energy uses",{"$f":"+'Start Year Balance'!B27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!C27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!D27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!E27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!F27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!G27*(1+Growth!$F33)","v":0},0,{"$f":"+'Start Year Balance'!I27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!J27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!K27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!L27*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!M27*(1+Growth!$F33)","v":0},0]
[]
[]
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2025]
[{"$f":"+'Start Year Balance'!A31","v":"1 ktoe=41.868 TJ"}]
[{"$f":"+'Start Year Balance'!A32","v":"ktoe per TJ"},null,{"$f":"+'Start Year Balance'!C32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!D32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!E32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!F32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!G32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!H32","v":2.3884589662749593E-2},null,{"$f":"+'Start Year Balance'!J32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!K32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!L32","v":2.3884589662749593E-2},2.3884589662749593E-2,2.3884589662749593E-2]
["Unit : ktoe","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Electricity consumption Gwh",null,"Electricity production Gwh","Share of production","Efficiency"]
["Total consumption",{"$f":"+B35+B36","v":216295.74119537091},{"$f":"+C35+C36","v":8082.6609512199193},3886.1754313743932,2515.6991617103213,37310.448964473704,804.52639382007328,111.01904070834478,52710.529943306756,33849.536556007923,44152.248964194405,74247.036443857971,5910.4646677245537,5425.9246202793101,null,"Total",{"$f":"IF(R35=1,0,O36/(1-R35))","v":468817.06423947116}]
["    Fossil power plants",{"$f":"SUM(I35:N35)","v":91335.318595199875},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!C35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!D35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!E35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!F35/'Start Year Balance'!$I35,0))","v":441.10510424443612},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!G35/'Start Year Balance'!$I35,0))","v":390.22968247255693},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!H35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,Q39/11.63/S39)","v":831.33478671699299},{"$f":"IF(S38>0,Q38/11.63/S38,0)","v":19247.63478723431},{"$f":"IF(S37>0,Q37/11.63/S37,0)","v":38548.48428783608},{"$f":"IF(S40>0,Q40/11.63/S40,0)","v":32707.864733412491},{"$f":"IF(T40>0,R40/11.63/T40,0)","v":0},0,null,"Losses",{"$f":"Q34*R35","v":80109.990009451518},{"$f":"+'Start Year Balance'!R35","v":0.17087686460263193}]
["FINAL CONSUMPTION",{"$f":"SUM(B37:B56)","v":124960.42260017105},{"$f":"SUM(C37:C56)","v":8082.6609512199193},3886.1754313743932,2515.6991617103213,36869.343860229266,414.29671134751629,111.01904070834478,{"$f":"SUM(C36:H36)","v":51879.195156589762},{"$f":"SUM(J37:J56)","v":14601.901768773609},5603.7646763583271,41539.171710445473,5910.4646677245537,5425.9246202793101,{"$f":"SUM(O37:O56)","v":388707.07423001964},"Fossil",{"$f":"SUM(Q37:Q49)","v":318070.66853527981},{"$f":"SUM(R37:R50)","v":0.67845369291594249}]
["    Industry - steel",{"$f":"SUM(I37:N37)","v":455.89923085194721},{"$f":"+'Start Year Balance'!C37*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!D37*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!E37*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!F37*(1+Growth!$F8)","v":31.507507446031148},{"$f":"+'Start Year Balance'!G37*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!H37*(1+Growth!$F8)","v":0},{"$f":"SUM(C37:H37)","v":31.507507446031148},{"$f":"+'Start Year Balance'!J37*(1+Growth!$F8)","v":20.360263293073441},{"$f":"+'Start Year Balance'!K37*(1+Growth!$F8)","v":20.351708560597359},{"$f":"+'Start Year Balance'!L37*(1+Growth!$F8)","v":383.67975155224525},{"$f":"+'Start Year Balance'!M37*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!N37*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!O37*(1+Growth!F$20)","v":2745.3695188001961},"Lignite",{"$f":"Q$34*R37","v":58050.328083436631},{"$f":"+'Start Year Balance'!R37","v":0.12382298451018967},{"$f":"+'Start Year Balance'!S37","v":0.12948446223070259}]
["    Industry - chemical",{"$f":"SUM(I38:N38)","v":5077.6225371452756},{"$f":"+'Start Year Balance'!C38*(1+Growth!$F9)","v":18.208748075338995},{"$f":"+'Start Year Balance'!D38*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!E38*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!F38*(1+Growth!$F9)","v":7.413531163772034},{"$f":"+'Start Year Balance'!G38*(1+Growth!$F9)","v":5.157220473205598},{"$f":"+'Start Year Balance'!H38*(1+Growth!$F9)","v":0},{"$f":"SUM(C38:H38)","v":30.779499712316628},{"$f":"+'Start Year Balance'!J38*(1+Growth!$F9)","v":471.87904338064317},{"$f":"+'Start Year Balance'!K38*(1+Growth!$F9)","v":254.39635700746697},{"$f":"+'Start Year Balance'!L38*(1+Growth!$F9)","v":4320.5676370448491},{"$f":"+'Start Year Balance'!M38*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!N38*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!O38*(1+Growth!F$20)","v":27140.29684110696},"Coal",78351.377571446428,{"$f":"+'Start Year Balance'!R38","v":0.1671256947495082},{"$f":"+'Start Year Balance'!S38","v":0.35001733379556782}]
["    Industry - non metallic mineral",13702.202265210639,{"$f":"+'Start Year Balance'!C39*(1+Growth!$F10)","v":6.069582691779666},{"$f":"+'Start Year Balance'!D39*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!E39*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!F39*(1+Growth!$F10)","v":44.481186982632202},{"$f":"+'Start Year Balance'!G39*(1+Growth!$F10)","v":30.943322839233581},{"$f":"+'Start Year Balance'!H39*(1+Growth!$F10)","v":0},81.494092513645455,{"$f":"+'Start Year Balance'!J39*(1+Growth!$F10)","v":3960.6700417761099},{"$f":"+'Start Year Balance'!K39*(1+Growth!$F10)","v":1100.5577783153801},{"$f":"+'Start Year Balance'!L39*(1+Growth!$F10)","v":3142.8376170627398},{"$f":"+'Start Year Balance'!M39*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!N39*(1+Growth!$F10)","v":5416.6427355427622},{"$f":"+'Start Year Balance'!O39*(1+Growth!F$20)","v":33207.688836994152},"Oil",3982.8452771113089,{"$f":"+'Start Year Balance'!R39","v":8.4955211337547996E-3},{"$f":"+'Start Year Balance'!S39","v":0.41194360678072844}]
["    Industry - food processing and beverage",2710.4005954996928,{"$f":"+'Start Year Balance'!C40*(1+Growth!$F11)","v":40.463884611864444},{"$f":"+'Start Year Balance'!D40*(1+Growth!$F11)","v":0},{"$f":"+'Start Year Balance'!E40*(1+Growth!$F11)","v":0},{"$f":"+'Start Year Balance'!F40*(1+Growth!$F11)","v":11.120296745658051},{"$f":"+'Start Year Balance'!G40*(1+Growth!$F11)","v":63.605719169535689},{"$f":"+'Start Year Balance'!H40*(1+Growth!$F11)","v":0},115.18990052705819,{"$f":"+'Start Year Balance'!J40*(1+Growth!$F11)","v":273.06706063651433},{"$f":"+'Start Year Balance'!K40*(1+Growth!$F11)","v":616.03056296885086},{"$f":"+'Start Year Balance'!L40*(1+Growth!$F11)","v":1638.1457218448036},{"$f":"+'Start Year Balance'!M40*(1+Growth!$F11)","v":58.685464785917553},{"$f":"+'Start Year Balance'!N40*(1+Growth!$F11)","v":9.281884736548184},{"$f":"+'Start Year Balance'!O40*(1+Growth!F$20)","v":12715.018645454267},"Natural Gas",177686.11760328547,{"$f":"+'Start Year Balance'!R40","v":0.37900949252248983},{"$f":"+'Start Year Balance'!S40","v":0.46711260891910655}]
["    Industry - construction",876.53542670086358,{"$f":"+'Start Year Balance'!C41*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!D41*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!E41*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!F41*(1+Growth!$F12)","v":272.44727026862222},{"$f":"+'Start Year Balance'!G41*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!H41*(1+Growth!$F12)","v":0},272.44727026862222,{"$f":"+'Start Year Balance'!J41*(1+Growth!$F12)","v":1.1976625466513788},{"$f":"+'Start Year Balance'!K41*(1+Growth!$F12)","v":2.3482740646843108},{"$f":"+'Start Year Balance'!L41*(1+Growth!$F12)","v":600.54221982090564},{"$f":"+'Start Year Balance'!M41*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!N41*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!O41*(1+Growth!F$20)","v":5132.5694982918212},"Nuclear",0,{"$f":"+'Start Year Balance'!R41","v":0}]
["    Industry - mining",1010.0692400763827,{"$f":"+'Start Year Balance'!C42*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!D42*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!E42*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!F42*(1+Growth!$F13)","v":696.87192939457111},{"$f":"+'Start Year Balance'!G42*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!H42*(1+Growth!$F13)","v":0},696.87192939457111,{"$f":"+'Start Year Balance'!J42*(1+Growth!$F13)","v":22.755588386376196},{"$f":"+'Start Year Balance'!K42*(1+Growth!$F13)","v":73.579254026775075},{"$f":"+'Start Year Balance'!L42*(1+Growth!$F13)","v":216.86246826866036},{"$f":"+'Start Year Balance'!M42*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!N42*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!O42*(1+Growth!F$20)","v":3948.8191708769946},"Net import",0,{"$f":"+'Start Year Balance'!R42","v":0}]
["    Industry - machinery",147.67991899796729,{"$f":"+'Start Year Balance'!C43*(1+Growth!$F14)","v":10.115971152966111},{"$f":"+'Start Year Balance'!D43*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!E43*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!F43*(1+Growth!$F14)","v":5.5601483728290253},{"$f":"+'Start Year Balance'!G43*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!H43*(1+Growth!$F14)","v":0},15.676119525795137,{"$f":"+'Start Year Balance'!J43*(1+Growth!$F14)","v":3.5929876399541363},{"$f":"+'Start Year Balance'!K43*(1+Growth!$F14)","v":13.306886366544427},{"$f":"+'Start Year Balance'!L43*(1+Growth!$F14)","v":115.10392546567358},{"$f":"+'Start Year Balance'!M43*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!N43*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!O43*(1+Growth!F$20)","v":3857.4859383533089}]
["    Industry - non ferrous metals",10678.564151786495,{"$f":"+'Start Year Balance'!C44*(1+Growth!$F15)","v":74.858186531949201},{"$f":"+'Start Year Balance'!D44*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!E44*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!F44*(1+Growth!$F15)","v":24.09397628225911},{"$f":"+'Start Year Balance'!G44*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!H44*(1+Growth!$F15)","v":0},98.952162814208307,{"$f":"+'Start Year Balance'!J44*(1+Growth!$F15)","v":1300.6615256633972},{"$f":"+'Start Year Balance'!K44*(1+Growth!$F15)","v":53.227545466177709},{"$f":"+'Start Year Balance'!L44*(1+Growth!$F15)","v":3431.4315171433414},{"$f":"+'Start Year Balance'!M44*(1+Growth!$F15)","v":5794.2914006993706},{"$f":"+'Start Year Balance'!N44*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!O44*(1+Growth!F$20)","v":45242.185357762137}]
["    Industry - paper and pulp",600.5080008910013,{"$f":"+'Start Year Balance'!C45*(1+Growth!$F16)","v":2.023194230593222},{"$f":"+'Start Year Balance'!D45*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!E45*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!F45*(1+Growth!$F16)","v":18.533827909430087},{"$f":"+'Start Year Balance'!G45*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!H45*(1+Growth!$F16)","v":0},20.55702214002331,{"$f":"+'Start Year Balance'!J45*(1+Growth!$F16)","v":51.499489506009283},{"$f":"+'Start Year Balance'!K45*(1+Growth!$F16)","v":158.11712035541026},{"$f":"+'Start Year Balance'!L45*(1+Growth!$F16)","v":370.33436888955845},{"$f":"+'Start Year Balance'!M45*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!N45*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!O45*(1+Growth!F$20)","v":7195.62604470919}]
["    Industry - transport equipment",362.70397525751775,{"$f":"+'Start Year Balance'!C46*(1+Growth!$F17)","v":46.533467303644102},{"$f":"+'Start Year Balance'!D46*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!E46*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!F46*(1+Growth!$F17)","v":12.973679536601059},{"$f":"+'Start Year Balance'!G46*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!H46*(1+Growth!$F17)","v":0},59.507146840245163,{"$f":"+'Start Year Balance'!J46*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!K46*(1+Growth!$F17)","v":6.2620641724914945},{"$f":"+'Start Year Balance'!L46*(1+Growth!$F17)","v":296.93476424478109},{"$f":"+'Start Year Balance'!M46*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!N46*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!O46*(1+Growth!F$20)","v":4756.4914820178219}]
["    Industry - textile and leather",3309.1150967270842,{"$f":"+'Start Year Balance'!C47*(1+Growth!$F18)","v":24.278330767118664},{"$f":"+'Start Year Balance'!D47*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!E47*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!F47*(1+Growth!$F18)","v":11.120296745658051},{"$f":"+'Start Year Balance'!G47*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!H47*(1+Growth!$F18)","v":0},35.398627512776713,{"$f":"+'Start Year Balance'!J47*(1+Growth!$F18)","v":425.17020406123947},{"$f":"+'Start Year Balance'!K47*(1+Growth!$F18)","v":850.07521141572056},{"$f":"+'Start Year Balance'!L47*(1+Growth!$F18)","v":1998.4710537373471},{"$f":"+'Start Year Balance'!M47*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!N47*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!O47*(1+Growth!F$20)","v":31108.815336645926}]
["    Industry - miscellaneous",1036.7180872126237,{"$f":"+'Start Year Balance'!C48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!D48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!E48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!F48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!G48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!H48*(1+Growth!$F19)","v":0},0,{"$f":"+'Start Year Balance'!J48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!K48*(1+Growth!$F19)","v":0.78275802156143681},{"$f":"+'Start Year Balance'!L48*(1+Growth!$F19)","v":1035.9353291910622},{"$f":"+'Start Year Balance'!M48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!N48*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!O48*(1+Growth!F$20)","v":8361.4678951585884}]
["    Transport - road",40686.193878300619,{"$f":"+'Start Year Balance'!C49*(1+Growth!$F21)","v":6209.1830936905972},{"$f":"+'Start Year Balance'!D49*(1+Growth!$F21)","v":3886.1754313743932},{"$f":"+'Start Year Balance'!E49*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!F49*(1+Growth!$F21)","v":30447.372489611742},{"$f":"+'Start Year Balance'!G49*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!H49*(1+Growth!$F21)","v":0},40542.731014676734,{"$f":"+'Start Year Balance'!J49*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!K49*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!L49*(1+Growth!$F21)","v":143.46286362388301},{"$f":"+'Start Year Balance'!M49*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!N49*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!O49*(1+Growth!F$25)","v":0}]
["    Transport - rail",250.20667677730614,{"$f":"+'Start Year Balance'!C50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!D50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!E50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!F50*(1+Growth!$F22)","v":250.20667677730614},{"$f":"+'Start Year Balance'!G50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!H50*(1+Growth!$F22)","v":0},250.20667677730614,{"$f":"+'Start Year Balance'!J50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!K50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!L50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!M50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!N50*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!O50*(1+Growth!F$25)","v":1438.0507003239122}]
["    Transport - domestic air",2515.6991617103213,{"$f":"+'Start Year Balance'!C51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!D51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!E51*(1+Growth!$F23)","v":2515.6991617103213},{"$f":"+'Start Year Balance'!F51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!G51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!H51*(1+Growth!$F23)","v":0},2515.6991617103213,{"$f":"+'Start Year Balance'!J51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!K51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!L51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!M51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!N51*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!O51*(1+Growth!F$25)","v":0},"Renewables",{"$f":"SUM(Q52:Q56)","v":150746.39570419135},{"$f":"SUM(R52:R56)","v":0.32154630708405757}]
["    Transport - navigation",314.59044886554142,{"$f":"+'Start Year Balance'!C52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!D52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!E52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!F52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!G52*(1+Growth!$F24)","v":314.59044886554142},{"$f":"+'Start Year Balance'!H52*(1+Growth!$F24)","v":0},314.59044886554142,{"$f":"+'Start Year Balance'!J52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!K52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!L52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!M52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!N52*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!O52*(1+Growth!F$25)","v":0},"Hydro",{"$f":"Q$34*R52","v":120248.25943206651},{"$f":"+'Start Year Balance'!R52","v":0.256492923582329}]
["    Households",22592.954367273414,{"$f":"+'Start Year Balance'!C53*(1+Growth!$F26)","v":495.68258649533936},{"$f":"+'Start Year Balance'!D53*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!E53*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!F53*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!G53*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!H53*(1+Growth!$F27)","v":111.01904070834478},606.7016272036841,{"$f":"+'Start Year Balance'!J53*(1+Growth!$F26)","v":1815.6564207234901},{"$f":"+'Start Year Balance'!K53*(1+Growth!$F26)","v":1820.6951581519022},{"$f":"+'Start Year Balance'!L53*(1+Growth!$F26)","v":18349.901161194339},{"$f":"+'Start Year Balance'!M53*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!N53*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!O53*(1+Growth!F28)","v":85783.395512099276},"Wind",{"$f":"Q$34*R53","v":20868.748207813886},{"$f":"+'Start Year Balance'!R53","v":4.4513627595163974E-2}]
["    Services",13375.25151112703,{"$f":"+'Start Year Balance'!C54*(1+Growth!$F29)","v":1155.2439056687294},{"$f":"+'Start Year Balance'!D54*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!E54*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!F54*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!G54*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!H54*(1+Growth!$F29)","v":0},1155.2439056687294,{"$f":"+'Start Year Balance'!J54*(1+Growth!$F29)","v":6255.3914811601517},{"$f":"+'Start Year Balance'!K54*(1+Growth!$F29)","v":634.03399746476396},{"$f":"+'Start Year Balance'!L54*(1+Growth!$F29)","v":5273.0943245941189},{"$f":"+'Start Year Balance'!M54*(1+Growth!$F29)","v":57.48780223926618},{"$f":"+'Start Year Balance'!N54*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!O54*(1+Growth!F30)","v":107332.66584459944},"Solar",{"$f":"Q$34*R54","v":347.4244531293138},{"$f":"+'Start Year Balance'!R54","v":7.4106614206314344E-4}]
["    Agriculture & Fishery",5257.5080297593222,{"$f":"+'Start Year Balance'!C55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!D55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!E55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!F55*(1+Growth!$F31)","v":5035.6410429921543},{"$f":"+'Start Year Balance'!G55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!H55*(1+Growth!$F31)","v":0},5035.6410429921543,{"$f":"+'Start Year Balance'!J55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!K55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!L55*(1+Growth!$F31)","v":221.8669867671679},{"$f":"+'Start Year Balance'!M55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!N55*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!O55*(1+Growth!F32)","v":8741.1276068256739},"Biomass",{"$f":"Q$34*R55","v":3148.3102505223383},{"$f":"+'Start Year Balance'!R55","v":6.7154344213763203E-3}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!D56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!E56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!F56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!G56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!H56*(1+Growth!$F33)","v":0},0,{"$f":"+'Start Year Balance'!J56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!K56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!L56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!M56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!N56*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!O56*(1+Growth!F33)","v":0},"Geothermal",{"$f":"Q$34*R56","v":6133.6533606592766},{"$f":"+'Start Year Balance'!R56","v":1.3083255343125084E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R36+R51","v":1}]
[]
["GHG Balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2025]
["Ton CO2/Toe (IPCC):",null,{"$f":"+'Start Year Balance'!C60","v":2.6140704480000001},{"$f":"+'Start Year Balance'!D60","v":2.8724378760000002},{"$f":"+'Start Year Balance'!E60","v":2.9636263800000004},{"$f":"+'Start Year Balance'!F60","v":3.0700129680000003},{"$f":"+'Start Year Balance'!G60","v":3.2067957240000005},{"$f":"+'Start Year Balance'!H60","v":2.9788244640000006},null,{"$f":"+'Start Year Balance'!J60","v":3.9211056720000004},{"$f":"+'Start Year Balance'!K60","v":4.1946711840000006},{"$f":"+'Start Year Balance'!L60","v":2.3253068520000002},{"$f":"+'Start Year Balance'!M60","v":4.4848164240000008},{"$f":"+'Start Year Balance'!N60","v":4.1573667960000007}]
["Unit : ktCO2-e","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke"]
["Total",{"$f":"+B63+B64","v":696845.08190831391},{"$f":"+C63+C64","v":21128.645133787562},11162.797501860447,7455.5923997885957,114543.56216283646,2579.9517995473511,330.70623443182939,157201.25523225221,132727.60978433402,185204.16643890017,172647.14258359664,26507.349015282791,22557.558853948121]
["    Fossil power plants",{"$f":"SUM(I63:N63)","v":315831.63341217727},{"$f":"C60*C35","v":0},{"$f":"D60*D35","v":0},0,1354.1983902814109,1251.3868771308735,0,{"$f":"SUM(C63:H63)","v":2605.5852674122843},{"$f":"J60*J35","v":75472.009936808972},161698.21622906279,76055.821978893218,0,0]
["FINAL CONSUMPTION",{"$f":"SUM(B65:B84)","v":381013.44849613664},{"$f":"SUM(C65:C84)","v":21128.645133787562},11162.797501860447,7455.5923997885957,113189.36377255505,1328.5649224164777,330.70623443182939,{"$f":"SUM(C64:H64)","v":154595.66996483994},{"$f":"SUM(J65:J84)","v":57255.599847525045},23505.950209837363,96591.320604703433,26507.349015282791,22557.558853948121]
["    Industry - steel",{"$f":"SUM(I65:N65)","v":1154.1050810329534},{"$f":"+'Start Year Balance'!C65*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!D65*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!E65*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!F65*(1+Growth!$F8)","v":96.728456448672205},{"$f":"+'Start Year Balance'!G65*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!H65*(1+Growth!$F8)","v":0},{"$f":"SUM(C65:H65)","v":96.728456448672205},{"$f":"+'Start Year Balance'!J65*(1+Growth!$F8)","v":79.834743881883682},{"$f":"+'Start Year Balance'!K65*(1+Growth!$F8)","v":85.368725444303877},{"$f":"+'Start Year Balance'!L65*(1+Growth!$F8)","v":892.17315525809363},{"$f":"+'Start Year Balance'!M65*(1+Growth!$F8)","v":0},{"$f":"+'Start Year Balance'!N65*(1+Growth!$F8)","v":0}]
["    Industry - chemical",{"$f":"SUM(I66:N66)","v":13050.938932112884},{"$f":"+'Start Year Balance'!C66*(1+Growth!$F9)","v":47.598950238820549},{"$f":"+'Start Year Balance'!D66*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!E66*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!F66*(1+Growth!$F9)","v":22.759636811452282},{"$f":"+'Start Year Balance'!G66*(1+Growth!$F9)","v":16.53815256120097},{"$f":"+'Start Year Balance'!H66*(1+Growth!$F9)","v":0},86.896739611473805,{"$f":"+'Start Year Balance'!J66*(1+Growth!$F9)","v":1850.2875934977742},{"$f":"+'Start Year Balance'!K66*(1+Growth!$F9)","v":1067.1090680537984},{"$f":"+'Start Year Balance'!L66*(1+Growth!$F9)","v":10046.645530949838},{"$f":"+'Start Year Balance'!M66*(1+Growth!$F9)","v":0},{"$f":"+'Start Year Balance'!N66*(1+Growth!$F9)","v":0}]
["    Industry - non metallic mineral",50225.369317956996,{"$f":"+'Start Year Balance'!C67*(1+Growth!$F10)","v":15.866316746273519},{"$f":"+'Start Year Balance'!D67*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!E67*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!F67*(1+Growth!$F10)","v":136.55782086871366},{"$f":"+'Start Year Balance'!G67*(1+Growth!$F10)","v":99.228915367205801},{"$f":"+'Start Year Balance'!H67*(1+Growth!$F10)","v":0},251.653052982193,{"$f":"+'Start Year Balance'!J67*(1+Growth!$F10)","v":15530.205765728782},{"$f":"+'Start Year Balance'!K67*(1+Growth!$F10)","v":4616.4779990265861},{"$f":"+'Start Year Balance'!L67*(1+Growth!$F10)","v":7308.0618456793409},{"$f":"+'Start Year Balance'!M67*(1+Growth!$F10)","v":0},{"$f":"+'Start Year Balance'!N67*(1+Growth!$F10)","v":22518.970654540095}]
["    Industry - food processing and beverage",8109.6291070042771,{"$f":"+'Start Year Balance'!C68*(1+Growth!$F11)","v":105.77544497515679},{"$f":"+'Start Year Balance'!D68*(1+Growth!$F11)","v":0},{"$f":"+'Start Year Balance'!E68*(1+Growth!$F11)","v":0},{"$f":"+'Start Year Balance'!F68*(1+Growth!$F11)","v":34.139455217178416},{"$f":"+'Start Year Balance'!G68*(1+Growth!$F11)","v":203.97054825481192},{"$f":"+'Start Year Balance'!H68*(1+Growth!$F11)","v":0},343.88544844714716,{"$f":"+'Start Year Balance'!J68*(1+Growth!$F11)","v":1070.7248002982044},{"$f":"+'Start Year Balance'!K68*(1+Growth!$F11)","v":2584.0456509487362},{"$f":"+'Start Year Balance'!L68*(1+Growth!$F11)","v":3809.1914715802086},{"$f":"+'Start Year Balance'!M68*(1+Growth!$F11)","v":263.19353632195674},{"$f":"+'Start Year Balance'!N68*(1+Growth!$F11)","v":38.588199408024636}]
["    Industry - construction",2247.4079904417958,{"$f":"+'Start Year Balance'!C69*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!D69*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!E69*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!F69*(1+Growth!$F12)","v":836.41665282087115},{"$f":"+'Start Year Balance'!G69*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!H69*(1+Growth!$F12)","v":0},836.41665282087115,{"$f":"+'Start Year Balance'!J69*(1+Growth!$F12)","v":4.696161404816686},{"$f":"+'Start Year Balance'!K69*(1+Growth!$F12)","v":9.8502375512658311},{"$f":"+'Start Year Balance'!L69*(1+Growth!$F12)","v":1396.4449386648423},{"$f":"+'Start Year Balance'!M69*(1+Growth!$F12)","v":0},{"$f":"+'Start Year Balance'!N69*(1+Growth!$F12)","v":0}]
["    Industry - mining",3041.5454869811088,{"$f":"+'Start Year Balance'!C70*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!D70*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!E70*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!F70*(1+Growth!$F13)","v":2139.405860276514},{"$f":"+'Start Year Balance'!G70*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!H70*(1+Growth!$F13)","v":0},2139.405860276514,{"$f":"+'Start Year Balance'!J70*(1+Growth!$F13)","v":89.227066691517038},{"$f":"+'Start Year Balance'!K70*(1+Growth!$F13)","v":308.64077660632944},{"$f":"+'Start Year Balance'!L70*(1+Growth!$F13)","v":504.27178340674863},{"$f":"+'Start Year Balance'!M70*(1+Growth!$F13)","v":0},{"$f":"+'Start Year Balance'!N70*(1+Growth!$F13)","v":0}]
["    Industry - machinery",381.07203243476295,{"$f":"+'Start Year Balance'!C71*(1+Growth!$F14)","v":26.443861243789197},{"$f":"+'Start Year Balance'!D71*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!E71*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!F71*(1+Growth!$F14)","v":17.069727608589208},{"$f":"+'Start Year Balance'!G71*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!H71*(1+Growth!$F14)","v":0},43.513588852378405,{"$f":"+'Start Year Balance'!J71*(1+Growth!$F14)","v":14.088484214450059},{"$f":"+'Start Year Balance'!K71*(1+Growth!$F14)","v":55.81801279050638},{"$f":"+'Start Year Balance'!L71*(1+Growth!$F14)","v":267.65194657742813},{"$f":"+'Start Year Balance'!M71*(1+Growth!$F14)","v":0},{"$f":"+'Start Year Balance'!N71*(1+Growth!$F14)","v":0}]
["    Industry - non ferrous metals",39558.421187914879,{"$f":"+'Start Year Balance'!C72*(1+Growth!$F15)","v":195.68457320404002},{"$f":"+'Start Year Balance'!D72*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!E72*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!F72*(1+Growth!$F15)","v":73.968819637219909},{"$f":"+'Start Year Balance'!G72*(1+Growth!$F15)","v":0},{"$f":"+'Start Year Balance'!H72*(1+Growth!$F15)","v":0},269.65339284125992,{"$f":"+'Start Year Balance'!J72*(1+Growth!$F15)","v":5100.031285630921},{"$f":"+'Start Year Balance'!K72*(1+Growth!$F15)","v":223.27205116202552},{"$f":"+'Start Year Balance'!L72*(1+Growth!$F15)","v":7979.1312189821665},{"$f":"+'Start Year Balance'!M72*(1+Growth!$F15)","v":25986.33323929851},{"$f":"+'Start Year Balance'!N72*(1+Growth!$F15)","v":0}]
["    Industry - paper and pulp",1788.5131786463912,{"$f":"+'Start Year Balance'!C73*(1+Growth!$F16)","v":5.288772248757839},{"$f":"+'Start Year Balance'!D73*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!E73*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!F73*(1+Growth!$F16)","v":56.899092028630697},{"$f":"+'Start Year Balance'!G73*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!H73*(1+Growth!$F16)","v":0},62.187864277388535,{"$f":"+'Start Year Balance'!J73*(1+Growth!$F16)","v":201.93494040711749},{"$f":"+'Start Year Balance'!K73*(1+Growth!$F16)","v":663.24932845189937},{"$f":"+'Start Year Balance'!L73*(1+Growth!$F16)","v":861.14104550998593},{"$f":"+'Start Year Balance'!M73*(1+Growth!$F16)","v":0},{"$f":"+'Start Year Balance'!N73*(1+Growth!$F16)","v":0}]
["    Industry - transport equipment",878.20286817357487,{"$f":"+'Start Year Balance'!C74*(1+Growth!$F17)","v":121.6417617214303},{"$f":"+'Start Year Balance'!D74*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!E74*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!F74*(1+Growth!$F17)","v":39.829364420041486},{"$f":"+'Start Year Balance'!G74*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!H74*(1+Growth!$F17)","v":0},161.47112614147179,{"$f":"+'Start Year Balance'!J74*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!K74*(1+Growth!$F17)","v":26.267300136708883},{"$f":"+'Start Year Balance'!L74*(1+Growth!$F17)","v":690.4644418953942},{"$f":"+'Start Year Balance'!M74*(1+Growth!$F17)","v":0},{"$f":"+'Start Year Balance'!N74*(1+Growth!$F17)","v":0}]
["    Industry - textile and leather",9977.5864492495421,{"$f":"+'Start Year Balance'!C75*(1+Growth!$F18)","v":63.465266985094075},{"$f":"+'Start Year Balance'!D75*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!E75*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!F75*(1+Growth!$F18)","v":34.139455217178416},{"$f":"+'Start Year Balance'!G75*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!H75*(1+Growth!$F18)","v":0},97.604722202272484,{"$f":"+'Start Year Balance'!J75*(1+Growth!$F18)","v":1667.1372987099237},{"$f":"+'Start Year Balance'!K75*(1+Growth!$F18)","v":3565.7859935582314},{"$f":"+'Start Year Balance'!L75*(1+Growth!$F18)","v":4647.0584347791146},{"$f":"+'Start Year Balance'!M75*(1+Growth!$F18)","v":0},{"$f":"+'Start Year Balance'!N75*(1+Growth!$F18)","v":0}]
["    Industry - miscellaneous",2412.1509317139416,{"$f":"+'Start Year Balance'!C76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!D76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!E76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!F76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!G76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!H76*(1+Growth!$F19)","v":0},0,{"$f":"+'Start Year Balance'!J76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!K76*(1+Growth!$F19)","v":3.2834125170886104},{"$f":"+'Start Year Balance'!L76*(1+Growth!$F19)","v":2408.8675191968532},{"$f":"+'Start Year Balance'!M76*(1+Growth!$F19)","v":0},{"$f":"+'Start Year Balance'!N76*(1+Growth!$F19)","v":0}]
["    Transport - road",121201.46309772493,{"$f":"+'Start Year Balance'!C77*(1+Growth!$F21)","v":16231.242031437805},{"$f":"+'Start Year Balance'!D77*(1+Growth!$F21)","v":11162.797501860447},{"$f":"+'Start Year Balance'!E77*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!F77*(1+Growth!$F21)","v":93473.828384634515},{"$f":"+'Start Year Balance'!G77*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!H77*(1+Growth!$F21)","v":0},120867.86791793277,{"$f":"+'Start Year Balance'!J77*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!K77*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!L77*(1+Growth!$F21)","v":333.59517979215673},{"$f":"+'Start Year Balance'!M77*(1+Growth!$F21)","v":0},{"$f":"+'Start Year Balance'!N77*(1+Growth!$F21)","v":0}]
["    Transport - rail",768.13774238651445,{"$f":"+'Start Year Balance'!C78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!D78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!E78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!F78*(1+Growth!$F22)","v":768.13774238651445},{"$f":"+'Start Year Balance'!G78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!H78*(1+Growth!$F22)","v":0},768.13774238651445,{"$f":"+'Start Year Balance'!J78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!K78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!L78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!M78*(1+Growth!$F22)","v":0},{"$f":"+'Start Year Balance'!N78*(1+Growth!$F22)","v":0}]
["    Transport - domestic air",7455.5923997885957,{"$f":"+'Start Year Balance'!C79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!D79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!E79*(1+Growth!$F23)","v":7455.5923997885957},{"$f":"+'Start Year Balance'!F79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!G79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!H79*(1+Growth!$F23)","v":0},7455.5923997885957,{"$f":"+'Start Year Balance'!J79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!K79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!L79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!M79*(1+Growth!$F23)","v":0},{"$f":"+'Start Year Balance'!N79*(1+Growth!$F23)","v":0}]
["    Transport - navigation",1008.827306233259,{"$f":"+'Start Year Balance'!C80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!D80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!E80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!F80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!G80*(1+Growth!$F24)","v":1008.827306233259},{"$f":"+'Start Year Balance'!H80*(1+Growth!$F24)","v":0},1008.827306233259,{"$f":"+'Start Year Balance'!J80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!K80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!L80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!M80*(1+Growth!$F24)","v":0},{"$f":"+'Start Year Balance'!N80*(1+Growth!$F24)","v":0}]
["    Households",59052.204543475658,{"$f":"+'Start Year Balance'!C81*(1+Growth!$F26)","v":1295.7492009456705},{"$f":"+'Start Year Balance'!D81*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!E81*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!F81*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!G81*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!H81*(1+Growth!$F27)","v":330.70623443182939},1626.4554353775,{"$f":"+'Start Year Balance'!J81*(1+Growth!$F26)","v":7119.3806897020968},{"$f":"+'Start Year Balance'!K81*(1+Growth!$F26)","v":7637.2175147481075},{"$f":"+'Start Year Balance'!L81*(1+Growth!$F26)","v":42669.150903647955},{"$f":"+'Start Year Balance'!M81*(1+Growth!$F26)","v":0},{"$f":"+'Start Year Balance'!N81*(1+Growth!$F26)","v":0}]
["    Services",42726.888714123394,{"$f":"+'Start Year Balance'!C82*(1+Growth!$F29)","v":3019.8889540407254},{"$f":"+'Start Year Balance'!D82*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!E82*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!F82*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!G82*(1+Growth!$F29)","v":0},{"$f":"+'Start Year Balance'!H82*(1+Growth!$F29)","v":0},3019.8889540407254,{"$f":"+'Start Year Balance'!J82*(1+Growth!$F29)","v":24528.051017357553},{"$f":"+'Start Year Balance'!K82*(1+Growth!$F29)","v":2659.5641388417748},{"$f":"+'Start Year Balance'!L82*(1+Growth!$F29)","v":12261.562364221019},{"$f":"+'Start Year Balance'!M82*(1+Growth!$F29)","v":257.82223966232499},{"$f":"+'Start Year Balance'!N82*(1+Growth!$F29)","v":0}]
["    Agriculture & Fishery",15975.39212874125,{"$f":"+'Start Year Balance'!C83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!D83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!E83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!F83*(1+Growth!$F31)","v":15459.483304178961},{"$f":"+'Start Year Balance'!G83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!H83*(1+Growth!$F31)","v":0},15459.483304178961,{"$f":"+'Start Year Balance'!J83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!K83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!L83*(1+Growth!$F31)","v":515.90882456228894},{"$f":"+'Start Year Balance'!M83*(1+Growth!$F31)","v":0},{"$f":"+'Start Year Balance'!N83*(1+Growth!$F31)","v":0}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!D84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!E84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!F84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!G84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!H84*(1+Growth!$F33)","v":0},0,{"$f":"+'Start Year Balance'!J84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!K84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!L84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!M84*(1+Growth!$F33)","v":0},{"$f":"+'Start Year Balance'!N84*(1+Growth!$F33)","v":0}]
["CH4 from energy combustion",{"$f":"IF(B62=0,0,+'Start Year Balance'!B85*'Balance 2025'!B64/'Start Year Balance'!B64)","v":9063.4801922033857}]
["N2O from energy combustion",{"$f":"IF(B63=0,0,+'Start Year Balance'!B86*'Balance 2025'!B65/'Start Year Balance'!B65)","v":6939.5348241035617}]
["Total Agriculture",{"$f":"SUM(B88:B92)","v":76081.794067429422}]
["  Enteric fermentation",{"$f":"+'Start Year Balance'!B88*(1+Growth!F$34)","v":36135.22360780475}]
["  Manure management",{"$f":"+'Start Year Balance'!B89*(1+Growth!F$34)","v":8472.0488553853429}]
["  Rice cultivation",{"$f":"+'Start Year Balance'!B90*(1+Growth!F$35)","v":268.78327586882438}]
["  N2O from agricultural soils",{"$f":"+'Start Year Balance'!B91*(1+Growth!F$36)","v":30746.118926634819}]
["  Burning of agricultural residues",{"$f":"+'Start Year Balance'!B92*(1+Growth!F$37)","v":459.61940173568962}]
["Fugitive (CH4)",{"$f":"IF('Start Year Balance'!L62=0,0,'Start Year Balance'!B93*'Balance 2025'!L62/'Start Year Balance'!L62)","v":7397.9918344185298}]
["Forestry",{"$f":"+'Start Year Balance'!B94*(1+Growth!F$38)","v":-64020}]
["Waste - solid",{"$f":"+'Start Year Balance'!B95*(1+Growth!F39)","v":16880}]
["Waste - liquid",{"$f":"+'Start Year Balance'!B96*(1+Growth!F40)","v":0}]
["Industrial processes",{"$f":"+'Start Year Balance'!B97*(1+Growth!F41)","v":60720}]
["Total GHG emission",{"$f":"+B85+B86+B87+B93+B94+B95+B96+B97+B62","v":809907.88282646879}]

{"sheet":"Balance 2030","index":6,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2030]
[]
["TJ units","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
["Unit","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
["Total",{"$f":"+B6+B7","v":452862.02412179357},217737.85669915663,140951.67684618584,2090460.7456526114,45076.671329356665,6220.2667901902505,2953309.2414392941,1896549.877924145,2473798.7843516567,4159974.4702807628,{"$f":"+L6+L7","v":331156.41112251545},304008.19991108211,{"$f":"SUM(H5:M5)","v":12118796.985029457}]
["    Fossil power plants",{"$f":"C35/C32","v":0},{"$f":"D35/D32","v":0},0,24714.602228668307,21864.111948213598,0,{"$f":"SUM(B6:G6)","v":46578.714176881906},{"$f":"J35/J32","v":1078422.4281965445},{"$f":"K35/K32","v":2159826.4144411241},{"$f":"L35/L32","v":1832583.3431921212},{"$f":"M35/M32","v":0},{"$f":"N35/N32","v":0},{"$f":"SUM(H6:M6)","v":5117410.9000066714}]
["FINAL CONSUMPTION",{"$f":"SUM(B8:B27)","v":452862.02412179357},217737.85669915663,140951.67684618584,2065746.1434239431,23212.559381143066,6220.2667901902505,2906730.527262412,818127.44972760044,{"$f":"SUM(J8:J27)","v":313972.36991053273},2327391.1270886417,{"$f":"SUM(L8:L27)","v":331156.41112251545},304008.19991108211,7001386.0850227848]
["    Industry - steel",{"$f":"+'Start Year Balance'!B8*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!C8*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!D8*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!E8*(1+Growth!$G8)","v":1765.3287306191642},{"$f":"+'Start Year Balance'!F8*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!G8*(1+Growth!$G8)","v":0},{"$f":"SUM(B8:G8)","v":1765.3287306191642},{"$f":"+'Start Year Balance'!I8*(1+Growth!$G8)","v":1140.7616999154536},{"$f":"+'Start Year Balance'!J8*(1+Growth!$G8)","v":1140.2823882768334},{"$f":"+'Start Year Balance'!K8*(1+Growth!$G8)","v":21497.126992104237},{"$f":"+'Start Year Balance'!L8*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!M8*(1+Growth!$G8)","v":0},25543.499810915688]
["    Industry - chemical",{"$f":"+'Start Year Balance'!B9*(1+Growth!$G9)","v":1020.2148228025388},{"$f":"+'Start Year Balance'!C9*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!D9*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!E9*(1+Growth!$G9)","v":415.37146602803858},{"$f":"+'Start Year Balance'!F9*(1+Growth!$G9)","v":288.95302134202984},{"$f":"+'Start Year Balance'!G9*(1+Growth!$G9)","v":0},{"$f":"SUM(B9:G9)","v":1724.5393101726072},{"$f":"+'Start Year Balance'!I9*(1+Growth!$G9)","v":26438.829986275803},{"$f":"+'Start Year Balance'!J9*(1+Growth!$G9)","v":14253.529853460421},{"$f":"+'Start Year Balance'!K9*(1+Growth!$G9)","v":242076.34308499988},{"$f":"+'Start Year Balance'!L9*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!M9*(1+Growth!$G9)","v":0},284493.24223490874]
["    Industry - non metallic mineral",{"$f":"+'Start Year Balance'!B10*(1+Growth!$G10)","v":340.07160760084628},{"$f":"+'Start Year Balance'!C10*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!D10*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!E10*(1+Growth!$G10)","v":2492.2287961682314},{"$f":"+'Start Year Balance'!F10*(1+Growth!$G10)","v":1733.7181280521791},{"$f":"+'Start Year Balance'!G10*(1+Growth!$G10)","v":0},4566.0185318212571,{"$f":"+'Start Year Balance'!I10*(1+Growth!$G10)","v":221911.70244825908},{"$f":"+'Start Year Balance'!J10*(1+Growth!$G10)","v":61662.962996816459},{"$f":"+'Start Year Balance'!K10*(1+Growth!$G10)","v":176089.50979619296},{"$f":"+'Start Year Balance'!L10*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!M10*(1+Growth!$G10)","v":303488.14678317949},767718.34055626928]
["    Industry - food processing and beverage",{"$f":"+'Start Year Balance'!B11*(1+Growth!$G11)","v":2267.1440506723088},{"$f":"+'Start Year Balance'!C11*(1+Growth!$G11)","v":0},{"$f":"+'Start Year Balance'!D11*(1+Growth!$G11)","v":0},{"$f":"+'Start Year Balance'!E11*(1+Growth!$G11)","v":623.05719904205785},{"$f":"+'Start Year Balance'!F11*(1+Growth!$G11)","v":3563.7539298850343},{"$f":"+'Start Year Balance'!G11*(1+Growth!$G11)","v":0},6453.9551795994012,{"$f":"+'Start Year Balance'!I11*(1+Growth!$G11)","v":15299.627504748434},{"$f":"+'Start Year Balance'!J11*(1+Growth!$G11)","v":34515.470752841073},{"$f":"+'Start Year Balance'!K11*(1+Growth!$G11)","v":91783.385679332001},{"$f":"+'Start Year Balance'!L11*(1+Growth!$G11)","v":3288.0778409327772},{"$f":"+'Start Year Balance'!M11*(1+Growth!$G11)","v":520.05312790263315},151860.57008535636]
["    Industry - construction",{"$f":"+'Start Year Balance'!B12*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!C12*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!D12*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!E12*(1+Growth!$G12)","v":15264.901376530417},{"$f":"+'Start Year Balance'!F12*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!G12*(1+Growth!$G12)","v":0},15264.901376530417,{"$f":"+'Start Year Balance'!I12*(1+Growth!$G12)","v":67.10362940679137},{"$f":"+'Start Year Balance'!J12*(1+Growth!$G12)","v":131.57104480117312},{"$f":"+'Start Year Balance'!K12*(1+Growth!$G12)","v":33647.677031119674},{"$f":"+'Start Year Balance'!L12*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!M12*(1+Growth!$G12)","v":0},49111.253081858056]
["    Industry - mining",{"$f":"+'Start Year Balance'!B13*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!C13*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!D13*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!E13*(1+Growth!$G13)","v":39044.917806635625},{"$f":"+'Start Year Balance'!F13*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!G13*(1+Growth!$G13)","v":0},39044.917806635625,{"$f":"+'Start Year Balance'!I13*(1+Growth!$G13)","v":1274.9689587290361},{"$f":"+'Start Year Balance'!J13*(1+Growth!$G13)","v":4122.5594037700912},{"$f":"+'Start Year Balance'!K13*(1+Growth!$G13)","v":12150.550039015438},{"$f":"+'Start Year Balance'!L13*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!M13*(1+Growth!$G13)","v":0},56592.996208150187]
["    Industry - machinery",{"$f":"+'Start Year Balance'!B14*(1+Growth!$G14)","v":566.78601266807721},{"$f":"+'Start Year Balance'!C14*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!D14*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!E14*(1+Growth!$G14)","v":311.52859952102892},{"$f":"+'Start Year Balance'!F14*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!G14*(1+Growth!$G14)","v":0},878.31461218910613,{"$f":"+'Start Year Balance'!I14*(1+Growth!$G14)","v":201.31088822037412},{"$f":"+'Start Year Balance'!J14*(1+Growth!$G14)","v":745.56925387331421},{"$f":"+'Start Year Balance'!K14*(1+Growth!$G14)","v":6449.1380976312712},{"$f":"+'Start Year Balance'!L14*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!M14*(1+Growth!$G14)","v":0},8274.332851914065]
["    Industry - non ferrous metals",{"$f":"+'Start Year Balance'!B15*(1+Growth!$G15)","v":4194.2164937437701},{"$f":"+'Start Year Balance'!C15*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!D15*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!E15*(1+Growth!$G15)","v":1349.9572645911253},{"$f":"+'Start Year Balance'!F15*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!G15*(1+Growth!$G15)","v":0},5544.173758334895,{"$f":"+'Start Year Balance'!I15*(1+Growth!$G15)","v":72874.541535775439},{"$f":"+'Start Year Balance'!J15*(1+Growth!$G15)","v":2982.2770154932568},{"$f":"+'Start Year Balance'!K15*(1+Growth!$G15)","v":192259.08792503658},{"$f":"+'Start Year Balance'!L15*(1+Growth!$G15)","v":324647.3590700567},{"$f":"+'Start Year Balance'!M15*(1+Growth!$G15)","v":0},598307.43930469686]
["    Industry - paper and pulp",{"$f":"+'Start Year Balance'!B16*(1+Growth!$G16)","v":113.35720253361542},{"$f":"+'Start Year Balance'!C16*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!D16*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!E16*(1+Growth!$G16)","v":1038.4286650700965},{"$f":"+'Start Year Balance'!F16*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!G16*(1+Growth!$G16)","v":0},1151.7858676037119,{"$f":"+'Start Year Balance'!I16*(1+Growth!$G16)","v":2885.4560644920293},{"$f":"+'Start Year Balance'!J16*(1+Growth!$G16)","v":8859.1170166123229},{"$f":"+'Start Year Balance'!K16*(1+Growth!$G16)","v":20749.400835857134},{"$f":"+'Start Year Balance'!L16*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!M16*(1+Growth!$G16)","v":0},33645.759784565198]
["    Industry - transport equipment",{"$f":"+'Start Year Balance'!B17*(1+Growth!$G17)","v":2607.2156582731545},{"$f":"+'Start Year Balance'!C17*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!D17*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!E17*(1+Growth!$G17)","v":726.90006554906745},{"$f":"+'Start Year Balance'!F17*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!G17*(1+Growth!$G17)","v":0},3334.1157238222222,{"$f":"+'Start Year Balance'!I17*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!J17*(1+Growth!$G17)","v":350.85611946979492},{"$f":"+'Start Year Balance'!K17*(1+Growth!$G17)","v":16636.906976498063},{"$f":"+'Start Year Balance'!L17*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!M17*(1+Growth!$G17)","v":0},20321.878819790079]
["    Industry - textile and leather",{"$f":"+'Start Year Balance'!B18*(1+Growth!$G18)","v":1360.2864304033851},{"$f":"+'Start Year Balance'!C18*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!D18*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!E18*(1+Growth!$G18)","v":623.05719904205785},{"$f":"+'Start Year Balance'!F18*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!G18*(1+Growth!$G18)","v":0},1983.343629445443,{"$f":"+'Start Year Balance'!I18*(1+Growth!$G18)","v":23821.788439410939},{"$f":"+'Start Year Balance'!J18*(1+Growth!$G18)","v":47628.718218024667},{"$f":"+'Start Year Balance'!K18*(1+Growth!$G18)","v":111971.99189800381},{"$f":"+'Start Year Balance'!L18*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!M18*(1+Growth!$G18)","v":0},185405.84218488485]
["    Industry - miscellaneous",{"$f":"+'Start Year Balance'!B19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!C19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!D19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!E19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!F19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!G19*(1+Growth!$G19)","v":0},0,{"$f":"+'Start Year Balance'!I19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!J19*(1+Growth!$G19)","v":43.857014933724365},{"$f":"+'Start Year Balance'!K19*(1+Growth!$G19)","v":58042.242878681442},{"$f":"+'Start Year Balance'!L19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!M19*(1+Growth!$G19)","v":0},58086.099893615166]
["    Transport - road",{"$f":"+'Start Year Balance'!B20*(1+Growth!$G21)","v":347893.25457566569},{"$f":"+'Start Year Balance'!C20*(1+Growth!$G21)","v":217737.85669915663},{"$f":"+'Start Year Balance'!D20*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!E20*(1+Growth!$G21)","v":1705930.6109771545},{"$f":"+'Start Year Balance'!F20*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!G20*(1+Growth!$G21)","v":0},2271561.7222519768,{"$f":"+'Start Year Balance'!I20*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!J20*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!K20*(1+Growth!$G21)","v":8038.056179656367},{"$f":"+'Start Year Balance'!L20*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!M20*(1+Growth!$G21)","v":0},2279599.778431633]
["    Transport - rail",{"$f":"+'Start Year Balance'!B21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!C21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!D21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!E21*(1+Growth!$G22)","v":14018.786978446304},{"$f":"+'Start Year Balance'!F21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!G21*(1+Growth!$G22)","v":0},14018.786978446304,{"$f":"+'Start Year Balance'!I21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!J21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!K21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!L21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!M21*(1+Growth!$G22)","v":0},14018.786978446304]
["    Transport - domestic air",{"$f":"+'Start Year Balance'!B22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!C22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!D22*(1+Growth!$G23)","v":140951.67684618584},{"$f":"+'Start Year Balance'!E22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!F22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!G22*(1+Growth!$G23)","v":0},140951.67684618584,{"$f":"+'Start Year Balance'!I22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!J22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!K22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!L22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!M22*(1+Growth!$G23)","v":0},140951.67684618584]
["    Transport - navigation",{"$f":"+'Start Year Balance'!B23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!C23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!D23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!E23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!F23*(1+Growth!$G24)","v":17626.134301863822},{"$f":"+'Start Year Balance'!G23*(1+Growth!$G24)","v":0},17626.134301863822,{"$f":"+'Start Year Balance'!I23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!J23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!K23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!L23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!M23*(1+Growth!$G24)","v":0},17626.134301863822]
["    Households",{"$f":"+'Start Year Balance'!B24*(1+Growth!$G26)","v":27772.514620735779},{"$f":"+'Start Year Balance'!C24*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!D24*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!E24*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!F24*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!G24*(1+Growth!$G27)","v":6220.2667901902505},33992.781410926029,{"$f":"+'Start Year Balance'!I24*(1+Growth!$G26)","v":101729.10218069573},{"$f":"+'Start Year Balance'!J24*(1+Growth!$G26)","v":102011.41673584288},{"$f":"+'Start Year Balance'!K24*(1+Growth!$G26)","v":1028123.4648397679},{"$f":"+'Start Year Balance'!L24*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!M24*(1+Growth!$G26)","v":0},1265856.7651672326]
["    Services",{"$f":"+'Start Year Balance'!B25*(1+Growth!$G29)","v":64726.962646694403},{"$f":"+'Start Year Balance'!C25*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!D25*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!E25*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!F25*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!G25*(1+Growth!$G29)","v":0},64726.962646694403,{"$f":"+'Start Year Balance'!I25*(1+Growth!$G29)","v":350482.25639167137},{"$f":"+'Start Year Balance'!J25*(1+Growth!$G29)","v":35524.182096316741},{"$f":"+'Start Year Balance'!K25*(1+Growth!$G29)","v":295445.29748713691},{"$f":"+'Start Year Balance'!L25*(1+Growth!$G29)","v":3220.974211525986},{"$f":"+'Start Year Balance'!M25*(1+Growth!$G29)","v":0},749399.67283334536]
["    Agriculture & Fishery",{"$f":"+'Start Year Balance'!B26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!C26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!D26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!E26*(1+Growth!$G31)","v":282141.06829954521},{"$f":"+'Start Year Balance'!F26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!G26*(1+Growth!$G31)","v":0},282141.06829954521,{"$f":"+'Start Year Balance'!I26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!J26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!K26*(1+Growth!$G31)","v":12430.947347608102},{"$f":"+'Start Year Balance'!L26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!M26*(1+Growth!$G31)","v":0},294572.01564715331]
["    Non energy uses",{"$f":"+'Start Year Balance'!B27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!C27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!D27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!E27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!F27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!G27*(1+Growth!$G33)","v":0},0,{"$f":"+'Start Year Balance'!I27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!J27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!K27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!L27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!M27*(1+Growth!$G33)","v":0},0]
[]
[]
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2030]
[{"$f":"+'Start Year Balance'!A31","v":"1 ktoe=41.868 TJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel share for power like in 2025"]
[{"$f":"+'Start Year Balance'!A32","v":"ktoe per TJ"},null,{"$f":"+'Start Year Balance'!C32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!D32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!E32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!F32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!G32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!H32","v":2.3884589662749593E-2},null,{"$f":"+'Start Year Balance'!J32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!K32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!L32","v":2.3884589662749593E-2},2.3884589662749593E-2,2.3884589662749593E-2]
["Unit : ktoe","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Electricity consumption Gwh",null,"Electricity production Gwh","Share of production","Efficiency"]
["Total consumption",{"$f":"+B35+B36","v":289452.4931935955},{"$f":"+C35+C36","v":10816.423619991248},5200.5793613059286,3366.572963747632,49929.797115998168,1076.6377980643131,148.56851987652266,70538.579378983835,45298.315609156038,59085.668872448085,99359.283230170113,7909.5349938500867,7261.1111089873439,null,"Total",{"$f":"IF(R35=1,0,O36/(1-R35))","v":627382.98658060294}]
["    Fossil power plants",{"$f":"SUM(I35:N35)","v":122227.25948234144},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!C35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!D35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!E35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!F35/'Start Year Balance'!$I35,0))","v":590.29813290981906},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!G35/'Start Year Balance'!$I35,0))","v":522.21534222350238},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!H35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,Q39/11.63/S39)","v":1112.5134751333212},{"$f":"IF(S38>0,Q38/11.63/S38,0)","v":25757.677180580504},{"$f":"IF(S37>0,Q37/11.63/S37,0)","v":51586.567651693986},{"$f":"IF(S40>0,Q40/11.63/S40,0)","v":43770.501174933626},{"$f":"IF(T40>0,R40/11.63/T40,0)","v":0},0,null,"Losses",{"$f":"Q34*R35","v":107205.23765192853},{"$f":"+'Balance 2025'!R35","v":0.17087686460263193}]
["FINAL CONSUMPTION",{"$f":"SUM(B37:B56)","v":167225.23371125406},{"$f":"SUM(C37:C56)","v":10816.423619991248},5200.5793613059286,3366.572963747632,49339.49898308835,554.4224558408107,148.56851987652266,{"$f":"SUM(C36:H36)","v":69426.065903850511},{"$f":"SUM(J37:J56)","v":19540.638428575534},7499.1012207541007,55588.782055236486,7909.5349938500867,7261.1111089873439,{"$f":"SUM(O37:O56)","v":520177.74892867438},"Fossil",{"$f":"SUM(Q37:Q49)","v":425650.30411824328},{"$f":"SUM(R37:R50)","v":0.67845369291594249}]
["    Industry - steel",{"$f":"SUM(I37:N37)","v":610.09601153424308},{"$f":"+'Start Year Balance'!C37*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!D37*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!E37*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!F37*(1+Growth!$G8)","v":42.16415235070135},{"$f":"+'Start Year Balance'!G37*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!H37*(1+Growth!$G8)","v":0},{"$f":"SUM(C37:H37)","v":42.16415235070135},{"$f":"+'Start Year Balance'!J37*(1+Growth!$G8)","v":27.246625105461295},{"$f":"+'Start Year Balance'!K37*(1+Growth!$G8)","v":27.235176943652277},{"$f":"+'Start Year Balance'!L37*(1+Growth!$G8)","v":513.45005713442811},{"$f":"+'Start Year Balance'!M37*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!N37*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!O37*(1+Growth!G$20)","v":3673.9237100218279},"Lignite",{"$f":"Q$34*R37","v":77684.433829326532},{"$f":"+'Balance 2025'!R37","v":0.12382298451018967},{"$f":"+'Balance 2025'!S37","v":0.12948446223070259}]
["    Industry - chemical",{"$f":"SUM(I38:N38)","v":6795.0043526060172},{"$f":"+'Start Year Balance'!C38*(1+Growth!$G9)","v":24.367412410493426},{"$f":"+'Start Year Balance'!D38*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!E38*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!F38*(1+Growth!$G9)","v":9.9209770236944355},{"$f":"+'Start Year Balance'!G38*(1+Growth!$G9)","v":6.9015243465661085},{"$f":"+'Start Year Balance'!H38*(1+Growth!$G9)","v":0},{"$f":"SUM(C38:H38)","v":41.189913780753969},{"$f":"+'Start Year Balance'!J38*(1+Growth!$G9)","v":631.48060538539687},{"$f":"+'Start Year Balance'!K38*(1+Growth!$G9)","v":340.43971179565341},{"$f":"+'Start Year Balance'!L38*(1+Growth!$G9)","v":5781.8941216442126},{"$f":"+'Start Year Balance'!M38*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!N38*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!O38*(1+Growth!G$20)","v":36319.839416425835},"Coal",104851.81750630465,{"$f":"+'Balance 2025'!R38","v":0.1671256947495082},{"$f":"+'Balance 2025'!S38","v":0.35001733379556782}]
["    Industry - non metallic mineral",18336.637540753542,{"$f":"+'Start Year Balance'!C39*(1+Growth!$G10)","v":8.1224708034978086},{"$f":"+'Start Year Balance'!D39*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!E39*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!F39*(1+Growth!$G10)","v":59.525862142166602},{"$f":"+'Start Year Balance'!G39*(1+Growth!$G10)","v":41.409146079396649},{"$f":"+'Start Year Balance'!H39*(1+Growth!$G10)","v":0},109.05747902506106,{"$f":"+'Start Year Balance'!J39*(1+Growth!$G10)","v":5300.2699543388526},{"$f":"+'Start Year Balance'!K39*(1+Growth!$G10)","v":1472.794568568273},{"$f":"+'Start Year Balance'!L39*(1+Growth!$G10)","v":4205.8256853967941},{"$f":"+'Start Year Balance'!M39*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!N39*(1+Growth!$G10)","v":7248.6898534245602},{"$f":"+'Start Year Balance'!O39*(1+Growth!G$20)","v":44439.378574647591},"Oil",5329.9454214537163,{"$f":"+'Balance 2025'!R39","v":8.4955211337547996E-3},{"$f":"+'Balance 2025'!S39","v":0.41194360678072844}]
["    Industry - food processing and beverage",3627.1274024399613,{"$f":"+'Start Year Balance'!C40*(1+Growth!$G11)","v":54.149805356652067},{"$f":"+'Start Year Balance'!D40*(1+Growth!$G11)","v":0},{"$f":"+'Start Year Balance'!E40*(1+Growth!$G11)","v":0},{"$f":"+'Start Year Balance'!F40*(1+Growth!$G11)","v":14.881465535541651},{"$f":"+'Start Year Balance'!G40*(1+Growth!$G11)","v":85.118800274315319},{"$f":"+'Start Year Balance'!H40*(1+Growth!$G11)","v":0},154.15007116650904,{"$f":"+'Start Year Balance'!J40*(1+Growth!$G11)","v":365.42532494383374},{"$f":"+'Start Year Balance'!K40*(1+Growth!$G11)","v":824.3878559482439},{"$f":"+'Start Year Balance'!L40*(1+Growth!$G11)","v":2192.208504808732},{"$f":"+'Start Year Balance'!M40*(1+Growth!$G11)","v":78.53439000985901},{"$f":"+'Start Year Balance'!N40*(1+Growth!$G11)","v":12.421255562783823},{"$f":"+'Start Year Balance'!O40*(1+Growth!G$20)","v":17015.563171007812},"Natural Gas",237784.10736115836,{"$f":"+'Balance 2025'!R40","v":0.37900949252248983},{"$f":"+'Balance 2025'!S40","v":0.46711260891910655}]
["    Industry - construction",1173.002127683626,{"$f":"+'Start Year Balance'!C41*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!D41*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!E41*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!F41*(1+Growth!$G12)","v":364.5959056207704},{"$f":"+'Start Year Balance'!G41*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!H41*(1+Growth!$G12)","v":0},364.5959056207704,{"$f":"+'Start Year Balance'!J41*(1+Growth!$G12)","v":1.6027426532624289},{"$f":"+'Start Year Balance'!K41*(1+Growth!$G12)","v":3.1425204165752629},{"$f":"+'Start Year Balance'!L41*(1+Growth!$G12)","v":803.66095899301797},{"$f":"+'Start Year Balance'!M41*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!N41*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!O41*(1+Growth!G$20)","v":6868.5357814237168},"Nuclear",0,{"$f":"+'Balance 2025'!R41","v":0}]
["    Industry - mining",1351.7004922172109,{"$f":"+'Start Year Balance'!C42*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!D42*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!E42*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!F42*(1+Growth!$G13)","v":932.57184022727677},{"$f":"+'Start Year Balance'!G42*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!H42*(1+Growth!$G13)","v":0},932.57184022727677,{"$f":"+'Start Year Balance'!J42*(1+Growth!$G13)","v":30.452110411986151},{"$f":"+'Start Year Balance'!K42*(1+Growth!$G13)","v":98.465639719358236},{"$f":"+'Start Year Balance'!L42*(1+Growth!$G13)","v":290.21090185858981},{"$f":"+'Start Year Balance'!M42*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!N42*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!O42*(1+Growth!G$20)","v":5284.4108157848204},"Net import",0,{"$f":"+'Balance 2025'!R42","v":0}]
["    Industry - machinery",197.62904490097606,{"$f":"+'Start Year Balance'!C43*(1+Growth!$G14)","v":13.537451339163017},{"$f":"+'Start Year Balance'!D43*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!E43*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!F43*(1+Growth!$G14)","v":7.4407327677708253},{"$f":"+'Start Year Balance'!G43*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!H43*(1+Growth!$G14)","v":0},20.978184106933842,{"$f":"+'Start Year Balance'!J43*(1+Growth!$G14)","v":4.8082279597872866},{"$f":"+'Start Year Balance'!K43*(1+Growth!$G14)","v":17.80761569392649},{"$f":"+'Start Year Balance'!L43*(1+Growth!$G14)","v":154.03501714032845},{"$f":"+'Start Year Balance'!M43*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!N43*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!O43*(1+Growth!G$20)","v":5162.1863479367366}]
["    Industry - non ferrous metals",14290.327679963142,{"$f":"+'Start Year Balance'!C44*(1+Growth!$G15)","v":100.1771399098063},{"$f":"+'Start Year Balance'!D44*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!E44*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!F44*(1+Growth!$G15)","v":32.243175327006909},{"$f":"+'Start Year Balance'!G44*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!H44*(1+Growth!$G15)","v":0},132.42031523681322,{"$f":"+'Start Year Balance'!J44*(1+Growth!$G15)","v":1740.5785214429977},{"$f":"+'Start Year Balance'!K44*(1+Growth!$G15)","v":71.230462775705959},{"$f":"+'Start Year Balance'!L44*(1+Growth!$G15)","v":4592.0294240239937},{"$f":"+'Start Year Balance'!M44*(1+Growth!$G15)","v":7754.0689564836312},{"$f":"+'Start Year Balance'!N44*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!O44*(1+Growth!G$20)","v":60544.249632277519}]
["    Industry - paper and pulp",803.61516634578186,{"$f":"+'Start Year Balance'!C45*(1+Growth!$G16)","v":2.7074902678326027},{"$f":"+'Start Year Balance'!D45*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!E45*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!F45*(1+Growth!$G16)","v":24.802442559236088},{"$f":"+'Start Year Balance'!G45*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!H45*(1+Growth!$G16)","v":0},27.509932827068692,{"$f":"+'Start Year Balance'!J45*(1+Growth!$G16)","v":68.917934090284447},{"$f":"+'Start Year Balance'!K45*(1+Growth!$G16)","v":211.59637471606769},{"$f":"+'Start Year Balance'!L45*(1+Growth!$G16)","v":495.59092471236102},{"$f":"+'Start Year Balance'!M45*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!N45*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!O45*(1+Growth!G$20)","v":9629.3708198745626}]
["    Industry - transport equipment",485.379736786808,{"$f":"+'Start Year Balance'!C46*(1+Growth!$G17)","v":62.272276160149865},{"$f":"+'Start Year Balance'!D46*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!E46*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!F46*(1+Growth!$G17)","v":17.361709791465259},{"$f":"+'Start Year Balance'!G46*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!H46*(1+Growth!$G17)","v":0},79.633985951615131,{"$f":"+'Start Year Balance'!J46*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!K46*(1+Growth!$G17)","v":8.3800544442007006},{"$f":"+'Start Year Balance'!L46*(1+Growth!$G17)","v":397.36569639099218},{"$f":"+'Start Year Balance'!M46*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!N46*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!O46*(1+Growth!G$20)","v":6365.2585608727823}]
["    Industry - textile and leather",4428.3424616624834,{"$f":"+'Start Year Balance'!C47*(1+Growth!$G18)","v":32.489883213991234},{"$f":"+'Start Year Balance'!D47*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!E47*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!F47*(1+Growth!$G18)","v":14.881465535541651},{"$f":"+'Start Year Balance'!G47*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!H47*(1+Growth!$G18)","v":0},47.371348749532885,{"$f":"+'Start Year Balance'!J47*(1+Growth!$G18)","v":568.97364190816222},{"$f":"+'Start Year Balance'!K47*(1+Growth!$G18)","v":1137.5923908002451},{"$f":"+'Start Year Balance'!L47*(1+Growth!$G18)","v":2674.4050802045431},{"$f":"+'Start Year Balance'!M47*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!N47*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!O47*(1+Growth!G$20)","v":41630.612372334748}]
["    Industry - miscellaneous",1387.362661068481,{"$f":"+'Start Year Balance'!C48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!D48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!E48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!F48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!G48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!H48*(1+Growth!$G19)","v":0},0,{"$f":"+'Start Year Balance'!J48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!K48*(1+Growth!$G19)","v":1.0475068055250876},{"$f":"+'Start Year Balance'!L48*(1+Growth!$G19)","v":1386.315154262956},{"$f":"+'Start Year Balance'!M48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!N48*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!O48*(1+Growth!G$20)","v":11189.530203582462}]
["    Transport - road",54447.305303134453,{"$f":"+'Start Year Balance'!C49*(1+Growth!$G21)","v":8309.2876319782572},{"$f":"+'Start Year Balance'!D49*(1+Growth!$G21)","v":5200.5793613059286},{"$f":"+'Start Year Balance'!E49*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!F49*(1+Growth!$G21)","v":40745.452636313043},{"$f":"+'Start Year Balance'!G49*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!H49*(1+Growth!$G21)","v":0},54255.31962959723,{"$f":"+'Start Year Balance'!J49*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!K49*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!L49*(1+Growth!$G21)","v":191.98567353722095},{"$f":"+'Start Year Balance'!M49*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!N49*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!O49*(1+Growth!G$25)","v":0}]
["    Transport - rail",334.83297454968715,{"$f":"+'Start Year Balance'!C50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!D50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!E50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!F50*(1+Growth!$G22)","v":334.83297454968715},{"$f":"+'Start Year Balance'!G50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!H50*(1+Growth!$G22)","v":0},334.83297454968715,{"$f":"+'Start Year Balance'!J50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!K50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!L50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!M50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!N50*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!O50*(1+Growth!G$25)","v":1924.4362290590527}]
["    Transport - domestic air",3366.572963747632,{"$f":"+'Start Year Balance'!C51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!D51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!E51*(1+Growth!$G23)","v":3366.572963747632},{"$f":"+'Start Year Balance'!F51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!G51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!H51*(1+Growth!$G23)","v":0},3366.572963747632,{"$f":"+'Start Year Balance'!J51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!K51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!L51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!M51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!N51*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!O51*(1+Growth!G$25)","v":0},"Renewables",{"$f":"SUM(Q52:Q56)","v":201732.68246235966},{"$f":"SUM(R52:R56)","v":0.32154630708405757}]
["    Transport - navigation",420.9929851405326,{"$f":"+'Start Year Balance'!C52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!D52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!E52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!F52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!G52*(1+Growth!$G24)","v":420.9929851405326},{"$f":"+'Start Year Balance'!H52*(1+Growth!$G24)","v":0},420.9929851405326,{"$f":"+'Start Year Balance'!J52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!K52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!L52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!M52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!N52*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!O52*(1+Growth!G$25)","v":0},"Hydro",{"$f":"Q$34*R52","v":160919.29643387193},{"$f":"+'Balance 2025'!R52","v":0.256492923582329}]
["    Households",30234.46940783492,{"$f":"+'Start Year Balance'!C53*(1+Growth!$G26)","v":663.33511561898774},{"$f":"+'Start Year Balance'!D53*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!E53*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!F53*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!G53*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!H53*(1+Growth!$G27)","v":148.56851987652266},811.90363549551034,{"$f":"+'Start Year Balance'!J53*(1+Growth!$G26)","v":2429.7578623458421},{"$f":"+'Start Year Balance'!K53*(1+Growth!$G26)","v":2436.5008296513533},{"$f":"+'Start Year Balance'!L53*(1+Growth!$G26)","v":24556.307080342212},{"$f":"+'Start Year Balance'!M53*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!N53*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!O53*(1+Growth!G28)","v":114797.53400766835},"Wind",{"$f":"Q$34*R53","v":27927.092624190715},{"$f":"+'Balance 2025'!R53","v":4.4513627595163974E-2}]
["    Services",17899.103679023247,{"$f":"+'Start Year Balance'!C54*(1+Growth!$G29)","v":1545.976942932416},{"$f":"+'Start Year Balance'!D54*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!E54*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!F54*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!G54*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!H54*(1+Growth!$G29)","v":0},1545.976942932416,{"$f":"+'Start Year Balance'!J54*(1+Growth!$G29)","v":8371.1248779896669},{"$f":"+'Start Year Balance'!K54*(1+Growth!$G29)","v":848.48051247532101},{"$f":"+'Start Year Balance'!L54*(1+Growth!$G29)","v":7056.5896982692493},{"$f":"+'Start Year Balance'!M54*(1+Growth!$G29)","v":76.931647356596585},{"$f":"+'Start Year Balance'!N54*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!O54*(1+Growth!G30)","v":143635.31874523693},"Solar",{"$f":"Q$34*R54","v":464.9322894613403},{"$f":"+'Balance 2025'!R54","v":7.4106614206314344E-4}]
["    Agriculture & Fishery",7035.7317198613091,{"$f":"+'Start Year Balance'!C55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!D55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!E55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!F55*(1+Growth!$G31)","v":6738.8236433444445},{"$f":"+'Start Year Balance'!G55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!H55*(1+Growth!$G31)","v":0},6738.8236433444445,{"$f":"+'Start Year Balance'!J55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!K55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!L55*(1+Growth!$G31)","v":296.90807651686492},{"$f":"+'Start Year Balance'!M55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!N55*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!O55*(1+Growth!G32)","v":11697.600540519597},"Biomass",{"$f":"Q$34*R55","v":4213.1493034692594},{"$f":"+'Balance 2025'!R55","v":6.7154344213763203E-3}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!D56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!E56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!F56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!G56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!H56*(1+Growth!$G33)","v":0},0,{"$f":"+'Start Year Balance'!J56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!K56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!L56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!M56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!N56*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!O56*(1+Growth!G33)","v":0},"Geothermal",{"$f":"Q$34*R56","v":8208.2118113664455},{"$f":"+'Balance 2025'!R56","v":1.3083255343125084E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R36+R51","v":1}]
[]
["GHG Balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2030]
["Ton CO2/Toe (IPCC):",null,{"$f":"+'Start Year Balance'!C60","v":2.6140704480000001},{"$f":"+'Start Year Balance'!D60","v":2.8724378760000002},{"$f":"+'Start Year Balance'!E60","v":2.9636263800000004},{"$f":"+'Start Year Balance'!F60","v":3.0700129680000003},{"$f":"+'Start Year Balance'!G60","v":3.2067957240000005},{"$f":"+'Start Year Balance'!H60","v":2.9788244640000006},null,{"$f":"+'Start Year Balance'!J60","v":3.9211056720000004},{"$f":"+'Start Year Balance'!K60","v":4.1946711840000006},{"$f":"+'Start Year Balance'!L60","v":2.3253068520000002},{"$f":"+'Start Year Balance'!M60","v":4.4848164240000008},{"$f":"+'Start Year Balance'!N60","v":4.1573667960000007}]
["Unit : ktCO2-e","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke"]
["Total",{"$f":"+B63+B64","v":932535.91223447316},{"$f":"+C63+C64","v":28274.893338068301},14938.341134559039,9977.2644455572681,153285.12463572336,3452.5574871294148,442.55954158845606,210370.74058262585,177619.48226710787,247844.95260662382,231040.82210492331,{"$f":"+M63+M64","v":35472.812446621618},30187.102226570725]
["    Fossil power plants",{"$f":"SUM(I63:N63)","v":422653.97004736261},{"$f":"C60*C35","v":0},{"$f":"D60*D35","v":0},0,1812.2229230193323,1674.6379264495242,0,{"$f":"SUM(C63:H63)","v":3486.8608494688565},{"$f":"J60*J35","v":100998.57409031919},216388.68881002735,101779.84629754722,{"$f":"M60*M35","v":0},0]
["FINAL CONSUMPTION",{"$f":"SUM(B65:B84)","v":509881.94218711054},{"$f":"SUM(C65:C84)","v":28274.893338068301},14938.341134559039,9977.2644455572681,151472.90171270404,1777.9195606798908,442.55954158845606,{"$f":"SUM(C64:H64)","v":206883.87973315699},{"$f":"SUM(J65:J84)","v":76620.908176788696},31456.263796596457,129260.97580737607,{"$f":"SUM(M65:M84)","v":35472.812446621618},30187.102226570725]
["    Industry - steel",{"$f":"SUM(I65:N65)","v":1544.4529386764195},{"$f":"+'Start Year Balance'!C65*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!D65*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!E65*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!F65*(1+Growth!$G8)","v":129.44449450138086},{"$f":"+'Start Year Balance'!G65*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!H65*(1+Growth!$G8)","v":0},{"$f":"SUM(C65:H65)","v":129.44449450138086},{"$f":"+'Start Year Balance'!J65*(1+Growth!$G8)","v":106.8368962438819},{"$f":"+'Start Year Balance'!K65*(1+Growth!$G8)","v":114.24261191667941},{"$f":"+'Start Year Balance'!L65*(1+Growth!$G8)","v":1193.9289360144774},{"$f":"+'Start Year Balance'!M65*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!N65*(1+Growth!$G8)","v":0}]
["    Industry - chemical",{"$f":"SUM(I66:N66)","v":17465.100290649098},{"$f":"+'Start Year Balance'!C66*(1+Growth!$G9)","v":63.698132676499313},{"$f":"+'Start Year Balance'!D66*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!E66*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!F66*(1+Growth!$G9)","v":30.457528117971965},{"$f":"+'Start Year Balance'!G66*(1+Growth!$G9)","v":22.131778763650097},{"$f":"+'Start Year Balance'!H66*(1+Growth!$G9)","v":0},116.28743955812138,{"$f":"+'Start Year Balance'!J66*(1+Growth!$G9)","v":2476.1021835346737},{"$f":"+'Start Year Balance'!K66*(1+Growth!$G9)","v":1428.0326489584925},{"$f":"+'Start Year Balance'!L66*(1+Growth!$G9)","v":13444.678018597811},{"$f":"+'Start Year Balance'!M66*(1+Growth!$G9)","v":0},{"$f":"+'Start Year Balance'!N66*(1+Growth!$G9)","v":0}]
["    Industry - non metallic mineral",67212.87386569634,{"$f":"+'Start Year Balance'!C67*(1+Growth!$G10)","v":21.232710892166441},{"$f":"+'Start Year Balance'!D67*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!E67*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!F67*(1+Growth!$G10)","v":182.74516870783174},{"$f":"+'Start Year Balance'!G67*(1+Growth!$G10)","v":132.79067258190054},{"$f":"+'Start Year Balance'!H67*(1+Growth!$G10)","v":0},336.76855218189871,{"$f":"+'Start Year Balance'!J67*(1+Growth!$G10)","v":20782.918581089256},{"$f":"+'Start Year Balance'!K67*(1+Growth!$G10)","v":6177.8889367250486},{"$f":"+'Start Year Balance'!L67*(1+Growth!$G10)","v":9779.8352845707614},{"$f":"+'Start Year Balance'!M67*(1+Growth!$G10)","v":0},{"$f":"+'Start Year Balance'!N67*(1+Growth!$G10)","v":30135.462511129379}]
["    Industry - food processing and beverage",10852.513095842576,{"$f":"+'Start Year Balance'!C68*(1+Growth!$G11)","v":141.55140594777626},{"$f":"+'Start Year Balance'!D68*(1+Growth!$G11)","v":0},{"$f":"+'Start Year Balance'!E68*(1+Growth!$G11)","v":0},{"$f":"+'Start Year Balance'!F68*(1+Growth!$G11)","v":45.686292176957934},{"$f":"+'Start Year Balance'!G68*(1+Growth!$G11)","v":272.95860475168445},{"$f":"+'Start Year Balance'!H68*(1+Growth!$G11)","v":0},460.19630287641866,{"$f":"+'Start Year Balance'!J68*(1+Growth!$G11)","v":1432.8713143297095},{"$f":"+'Start Year Balance'!K68*(1+Growth!$G11)","v":3458.0359837856417},{"$f":"+'Start Year Balance'!L68*(1+Growth!$G11)","v":5097.5574572444202},{"$f":"+'Start Year Balance'!M68*(1+Growth!$G11)","v":352.21232216503728},{"$f":"+'Start Year Balance'!N68*(1+Growth!$G11)","v":51.639715441347768}]
["    Industry - construction",3007.5388561118289,{"$f":"+'Start Year Balance'!C69*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!D69*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!E69*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!F69*(1+Growth!$G12)","v":1119.3141583354693},{"$f":"+'Start Year Balance'!G69*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!H69*(1+Growth!$G12)","v":0},1119.3141583354693,{"$f":"+'Start Year Balance'!J69*(1+Growth!$G12)","v":6.2845233084636396},{"$f":"+'Start Year Balance'!K69*(1+Growth!$G12)","v":13.181839836539933},{"$f":"+'Start Year Balance'!L69*(1+Growth!$G12)","v":1868.7583346313559},{"$f":"+'Start Year Balance'!M69*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!N69*(1+Growth!$G12)","v":0}]
["    Industry - mining",4070.2739661119695,{"$f":"+'Start Year Balance'!C70*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!D70*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!E70*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!F70*(1+Growth!$G13)","v":2863.0076430893641},{"$f":"+'Start Year Balance'!G70*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!H70*(1+Growth!$G13)","v":0},2863.0076430893641,{"$f":"+'Start Year Balance'!J70*(1+Growth!$G13)","v":119.40594286080916},{"$f":"+'Start Year Balance'!K70*(1+Growth!$G13)","v":413.03098154491795},{"$f":"+'Start Year Balance'!L70*(1+Growth!$G13)","v":674.82939861687851},{"$f":"+'Start Year Balance'!M70*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!N70*(1+Growth!$G13)","v":0}]
["    Industry - machinery",509.96034071221681,{"$f":"+'Start Year Balance'!C71*(1+Growth!$G14)","v":35.387851486944065},{"$f":"+'Start Year Balance'!D71*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!E71*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!F71*(1+Growth!$G14)","v":22.843146088478967},{"$f":"+'Start Year Balance'!G71*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!H71*(1+Growth!$G14)","v":0},58.230997575423032,{"$f":"+'Start Year Balance'!J71*(1+Growth!$G14)","v":18.853569925390918},{"$f":"+'Start Year Balance'!K71*(1+Growth!$G14)","v":74.697092407059614},{"$f":"+'Start Year Balance'!L71*(1+Growth!$G14)","v":358.17868080434323},{"$f":"+'Start Year Balance'!M71*(1+Growth!$G14)","v":0},{"$f":"+'Start Year Balance'!N71*(1+Growth!$G14)","v":0}]
["    Industry - non ferrous metals",52938.091043141489,{"$f":"+'Start Year Balance'!C72*(1+Growth!$G15)","v":261.87010100338603},{"$f":"+'Start Year Balance'!D72*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!E72*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!F72*(1+Growth!$G15)","v":98.98696638340887},{"$f":"+'Start Year Balance'!G72*(1+Growth!$G15)","v":0},{"$f":"+'Start Year Balance'!H72*(1+Growth!$G15)","v":0},360.85706738679488,{"$f":"+'Start Year Balance'!J72*(1+Growth!$G15)","v":6824.9923129915123},{"$f":"+'Start Year Balance'!K72*(1+Growth!$G15)","v":298.78836962823846},{"$f":"+'Start Year Balance'!L72*(1+Growth!$G15)","v":10677.877484268605},{"$f":"+'Start Year Balance'!M72*(1+Growth!$G15)","v":34775.575808866335},{"$f":"+'Start Year Balance'!N72*(1+Growth!$G15)","v":0}]
["    Industry - paper and pulp",2393.4340815392798,{"$f":"+'Start Year Balance'!C73*(1+Growth!$G16)","v":7.0775702973888128},{"$f":"+'Start Year Balance'!D73*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!E73*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!F73*(1+Growth!$G16)","v":76.143820294929895},{"$f":"+'Start Year Balance'!G73*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!H73*(1+Growth!$G16)","v":0},83.221390592318713,{"$f":"+'Start Year Balance'!J73*(1+Growth!$G16)","v":270.23450226393652},{"$f":"+'Start Year Balance'!K73*(1+Growth!$G16)","v":887.57721566035548},{"$f":"+'Start Year Balance'!L73*(1+Growth!$G16)","v":1152.4009730226692},{"$f":"+'Start Year Balance'!M73*(1+Growth!$G16)","v":0},{"$f":"+'Start Year Balance'!N73*(1+Growth!$G16)","v":0}]
["    Industry - transport equipment",1175.2335405115593,{"$f":"+'Start Year Balance'!C74*(1+Growth!$G17)","v":162.7841168399427},{"$f":"+'Start Year Balance'!D74*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!E74*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!F74*(1+Growth!$G17)","v":53.300674206450921},{"$f":"+'Start Year Balance'!G74*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!H74*(1+Growth!$G17)","v":0},216.0847910463936,{"$f":"+'Start Year Balance'!J74*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!K74*(1+Growth!$G17)","v":35.151572897439813},{"$f":"+'Start Year Balance'!L74*(1+Growth!$G17)","v":923.99717656772589},{"$f":"+'Start Year Balance'!M74*(1+Growth!$G17)","v":0},{"$f":"+'Start Year Balance'!N74*(1+Growth!$G17)","v":0}]
["    Industry - textile and leather",13352.261389100906,{"$f":"+'Start Year Balance'!C75*(1+Growth!$G18)","v":84.930843568665765},{"$f":"+'Start Year Balance'!D75*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!E75*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!F75*(1+Growth!$G18)","v":45.686292176957934},{"$f":"+'Start Year Balance'!G75*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!H75*(1+Growth!$G18)","v":0},130.6171357456237,{"$f":"+'Start Year Balance'!J75*(1+Growth!$G18)","v":2231.0057745045924},{"$f":"+'Start Year Balance'!K75*(1+Growth!$G18)","v":4771.826020827456},{"$f":"+'Start Year Balance'!L75*(1+Growth!$G18)","v":6218.8124580232343},{"$f":"+'Start Year Balance'!M75*(1+Growth!$G18)","v":0},{"$f":"+'Start Year Balance'!N75*(1+Growth!$G18)","v":0}]
["    Industry - miscellaneous",3228.002073851269,{"$f":"+'Start Year Balance'!C76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!D76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!E76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!F76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!G76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!H76*(1+Growth!$G19)","v":0},0,{"$f":"+'Start Year Balance'!J76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!K76*(1+Growth!$G19)","v":4.3939466121799766},{"$f":"+'Start Year Balance'!L76*(1+Growth!$G19)","v":3223.6081272390888},{"$f":"+'Start Year Balance'!M76*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!N76*(1+Growth!$G19)","v":0}]
["    Transport - road",162194.89795991807,{"$f":"+'Start Year Balance'!C77*(1+Growth!$G21)","v":21721.063242686261},{"$f":"+'Start Year Balance'!D77*(1+Growth!$G21)","v":14938.341134559039},{"$f":"+'Start Year Balance'!E77*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!F77*(1+Growth!$G21)","v":125089.06798051084},{"$f":"+'Start Year Balance'!G77*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!H77*(1+Growth!$G21)","v":0},161748.47235775614,{"$f":"+'Start Year Balance'!J77*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!K77*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!L77*(1+Growth!$G21)","v":446.42560216193493},{"$f":"+'Start Year Balance'!M77*(1+Growth!$G21)","v":0},{"$f":"+'Start Year Balance'!N77*(1+Growth!$G21)","v":0}]
["    Transport - rail",1027.9415739815536,{"$f":"+'Start Year Balance'!C78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!D78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!E78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!F78*(1+Growth!$G22)","v":1027.9415739815536},{"$f":"+'Start Year Balance'!G78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!H78*(1+Growth!$G22)","v":0},1027.9415739815536,{"$f":"+'Start Year Balance'!J78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!K78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!L78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!M78*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!N78*(1+Growth!$G22)","v":0}]
["    Transport - domestic air",9977.2644455572681,{"$f":"+'Start Year Balance'!C79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!D79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!E79*(1+Growth!$G23)","v":9977.2644455572681},{"$f":"+'Start Year Balance'!F79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!G79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!H79*(1+Growth!$G23)","v":0},9977.2644455572681,{"$f":"+'Start Year Balance'!J79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!K79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!L79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!M79*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!N79*(1+Growth!$G23)","v":0}]
["    Transport - navigation",1350.0385045826558,{"$f":"+'Start Year Balance'!C80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!D80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!E80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!F80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!G80*(1+Growth!$G24)","v":1350.0385045826558},{"$f":"+'Start Year Balance'!H80*(1+Growth!$G24)","v":0},1350.0385045826558,{"$f":"+'Start Year Balance'!J80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!K80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!L80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!M80*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!N80*(1+Growth!$G24)","v":0}]
["    Households",79025.170533746073,{"$f":"+'Start Year Balance'!C81*(1+Growth!$G26)","v":1734.0047228602591},{"$f":"+'Start Year Balance'!D81*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!E81*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!F81*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!G81*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!H81*(1+Growth!$G27)","v":442.55954158845606},2176.5642644487152,{"$f":"+'Start Year Balance'!J81*(1+Growth!$G26)","v":9527.3373356308784},{"$f":"+'Start Year Balance'!K81*(1+Growth!$G26)","v":10220.319819930626},{"$f":"+'Start Year Balance'!L81*(1+Growth!$G26)","v":57100.949113735864},{"$f":"+'Start Year Balance'!M81*(1+Growth!$G26)","v":0},{"$f":"+'Start Year Balance'!N81*(1+Growth!$G26)","v":0}]
["    Services",57178.215328508726,{"$f":"+'Start Year Balance'!C82*(1+Growth!$G29)","v":4041.2926398090112},{"$f":"+'Start Year Balance'!D82*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!E82*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!F82*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!G82*(1+Growth!$G29)","v":0},{"$f":"+'Start Year Balance'!H82*(1+Growth!$G29)","v":0},4041.2926398090112,{"$f":"+'Start Year Balance'!J82*(1+Growth!$G29)","v":32824.065240105592},{"$f":"+'Start Year Balance'!K82*(1+Growth!$G29)","v":3559.0967558657821},{"$f":"+'Start Year Balance'!L82*(1+Growth!$G29)","v":16408.736377138099},{"$f":"+'Start Year Balance'!M82*(1+Growth!$G29)","v":345.02431559024063},{"$f":"+'Start Year Balance'!N82*(1+Growth!$G29)","v":0}]
["    Agriculture & Fishery",21378.678358871261,{"$f":"+'Start Year Balance'!C83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!D83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!E83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!F83*(1+Growth!$G31)","v":20688.275974132455},{"$f":"+'Start Year Balance'!G83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!H83*(1+Growth!$G31)","v":0},20688.275974132455,{"$f":"+'Start Year Balance'!J83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!K83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!L83*(1+Growth!$G31)","v":690.40238473880652},{"$f":"+'Start Year Balance'!M83*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!N83*(1+Growth!$G31)","v":0}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!D84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!E84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!F84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!G84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!H84*(1+Growth!$G33)","v":0},0,{"$f":"+'Start Year Balance'!J84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!K84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!L84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!M84*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!N84*(1+Growth!$G33)","v":0}]
["CH4 from energy combustion",{"$f":"IF(B62=0,0,+'Start Year Balance'!B85*'Balance 2030'!B64/'Start Year Balance'!B64)","v":12128.981015277543}]
["N2O from energy combustion",{"$f":"IF(B63=0,0,+'Start Year Balance'!B86*'Balance 2030'!B65/'Start Year Balance'!B65)","v":9286.6629982613067}]
["Total Agriculture",{"$f":"SUM(B88:B92)","v":88199.651388602462}]
["  Enteric fermentation",{"$f":"+'Start Year Balance'!B88*(1+Growth!G$34)","v":41890.627897561346}]
["  Manure management",{"$f":"+'Start Year Balance'!B89*(1+Growth!G$34)","v":9821.4265942512175}]
["  Rice cultivation",{"$f":"+'Start Year Balance'!B90*(1+Growth!G$35)","v":311.59348332015281}]
["  N2O from agricultural soils",{"$f":"+'Start Year Balance'!B91*(1+Growth!G$36)","v":35643.178556992287}]
["  Burning of agricultural residues",{"$f":"+'Start Year Balance'!B92*(1+Growth!G$37)","v":532.82485647746137}]
["Fugitive (CH4)",{"$f":"IF('Start Year Balance'!L62=0,0,'Start Year Balance'!B93*'Balance 2030'!L62/'Start Year Balance'!L62)","v":9900.1818956948282}]
["Forestry",{"$f":"+'Start Year Balance'!B94*(1+Growth!G$38)","v":-64020}]
["Waste - solid",{"$f":"+'Start Year Balance'!B95*(1+Growth!G39)","v":16880}]
["Waste - liquid",{"$f":"+'Start Year Balance'!B96*(1+Growth!G40)","v":0}]
["Industrial processes",{"$f":"+'Start Year Balance'!B97*(1+Growth!G41)","v":60720}]
["Total GHG emission",{"$f":"+B85+B86+B87+B93+B94+B95+B96+B97+B62","v":1065631.3895323093}]

{"sheet":"Balance 2035","index":7,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2035]
[]
["TJ units","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
["Unit","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
["Total",{"$f":"+B6+B7","v":452862.02412179357},264911.39531538426,171489.26673305893,2543365.133551518,54842.663003392656,7567.905643987302,3495038.3883691346,2307442.9135227771,3009754.4709350346,5061245.0131769935,402902.40874057612,369872.45877521764,{"$f":"SUM(H5:M5)","v":14646255.653519735}]
["    Fossil power plants",{"$f":"C35/C32","v":0},{"$f":"D35/D32","v":0},0,30069.092533170799,26601.035260192592,0,{"$f":"SUM(B6:G6)","v":56670.12779336339},{"$f":"J35/J32","v":1312065.7772785814},{"$f":"K35/K32","v":2627759.0758099784},{"$f":"L35/L32","v":2229617.8433845895},{"$f":"M35/M32","v":0},{"$f":"N35/N32","v":0},{"$f":"SUM(H6:M6)","v":6226112.8242665119}]
["FINAL CONSUMPTION",{"$f":"SUM(B8:B27)","v":452862.02412179357},264911.39531538426,171489.26673305893,2513296.0410183473,28241.627743200064,7567.905643987302,3438368.2605757713,995377.13624419551,381995.39512505621,2831627.1697924039,402902.40874057612,369872.45877521764,8420142.8292532228]
["    Industry - steel",{"$f":"+'Start Year Balance'!B8*(1+Growth!$G8)","v":0},{"$f":"+'Start Year Balance'!C8*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!D8*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!E8*(1+Growth!$H8)","v":2147.7923237979144},{"$f":"+'Start Year Balance'!F8*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!G8*(1+Growth!$H8)","v":0},{"$f":"SUM(B8:G8)","v":2147.7923237979144},{"$f":"+'Start Year Balance'!I8*(1+Growth!$H8)","v":1387.9110331488948},{"$f":"+'Start Year Balance'!J8*(1+Growth!$H8)","v":1387.3278772526135},{"$f":"+'Start Year Balance'!K8*(1+Growth!$H8)","v":26154.541948205009},{"$f":"+'Start Year Balance'!L8*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!M8*(1+Growth!$H8)","v":0},31077.573182404434]
["    Industry - chemical",{"$f":"+'Start Year Balance'!B9*(1+Growth!$G9)","v":1020.2148228025388},{"$f":"+'Start Year Balance'!C9*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!D9*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!E9*(1+Growth!$H9)","v":505.36289971715627},{"$f":"+'Start Year Balance'!F9*(1+Growth!$H9)","v":351.55553207302984},{"$f":"+'Start Year Balance'!G9*(1+Growth!$H9)","v":0},{"$f":"SUM(B9:G9)","v":1877.1332545927248},{"$f":"+'Start Year Balance'!I9*(1+Growth!$H9)","v":32166.879238862613},{"$f":"+'Start Year Balance'!J9*(1+Growth!$H9)","v":17341.598465657673},{"$f":"+'Start Year Balance'!K9*(1+Growth!$H9)","v":294522.88541674335},{"$f":"+'Start Year Balance'!L9*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!M9*(1+Growth!$H9)","v":0},345908.49637585634]
["    Industry - non metallic mineral",{"$f":"+'Start Year Balance'!B10*(1+Growth!$G10)","v":340.07160760084628},{"$f":"+'Start Year Balance'!C10*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!D10*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!E10*(1+Growth!$H10)","v":3032.1773983029375},{"$f":"+'Start Year Balance'!F10*(1+Growth!$H10)","v":2109.3331924381791},{"$f":"+'Start Year Balance'!G10*(1+Growth!$H10)","v":0},5481.5821983419628,{"$f":"+'Start Year Balance'!I10*(1+Growth!$H10)","v":269989.51686019968},{"$f":"+'Start Year Balance'!J10*(1+Growth!$H10)","v":75022.422900660575},{"$f":"+'Start Year Balance'!K10*(1+Growth!$H10)","v":214239.81317573145},{"$f":"+'Start Year Balance'!L10*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!M10*(1+Growth!$H10)","v":369239.73462775268},933973.06976268638]
["    Industry - food processing and beverage",{"$f":"+'Start Year Balance'!B11*(1+Growth!$G11)","v":2267.1440506723088},{"$f":"+'Start Year Balance'!C11*(1+Growth!$H11)","v":0},{"$f":"+'Start Year Balance'!D11*(1+Growth!$H11)","v":0},{"$f":"+'Start Year Balance'!E11*(1+Growth!$H11)","v":758.04434957573437},{"$f":"+'Start Year Balance'!F11*(1+Growth!$H11)","v":4335.8515622340346},{"$f":"+'Start Year Balance'!G11*(1+Growth!$H11)","v":0},7361.0399624820784,{"$f":"+'Start Year Balance'!I11*(1+Growth!$H11)","v":18614.336209291057},{"$f":"+'Start Year Balance'!J11*(1+Growth!$H11)","v":41993.347669146417},{"$f":"+'Start Year Balance'!K11*(1+Growth!$H11)","v":111668.52257885791},{"$f":"+'Start Year Balance'!L11*(1+Growth!$H11)","v":4000.4494484879901},{"$f":"+'Start Year Balance'!M11*(1+Growth!$H11)","v":632.72414746493723},184270.42001573037]
["    Industry - construction",{"$f":"+'Start Year Balance'!B12*(1+Growth!$G12)","v":0},{"$f":"+'Start Year Balance'!C12*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!D12*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!E12*(1+Growth!$H12)","v":18572.086564605492},{"$f":"+'Start Year Balance'!F12*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!G12*(1+Growth!$H12)","v":0},18572.086564605492,{"$f":"+'Start Year Balance'!I12*(1+Growth!$H12)","v":81.641825479346736},{"$f":"+'Start Year Balance'!J12*(1+Growth!$H12)","v":160.07629352914773},{"$f":"+'Start Year Balance'!K12*(1+Growth!$H12)","v":40937.543918929579},{"$f":"+'Start Year Balance'!L12*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!M12*(1+Growth!$H12)","v":0},59751.348602543563]
["    Industry - mining",{"$f":"+'Start Year Balance'!B13*(1+Growth!$G13)","v":0},{"$f":"+'Start Year Balance'!C13*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!D13*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!E13*(1+Growth!$H13)","v":47504.112573412691},{"$f":"+'Start Year Balance'!F13*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!G13*(1+Growth!$H13)","v":0},47504.112573412691,{"$f":"+'Start Year Balance'!I13*(1+Growth!$H13)","v":1551.194684107588},{"$f":"+'Start Year Balance'!J13*(1+Growth!$H13)","v":5015.7238639132956},{"$f":"+'Start Year Balance'!K13*(1+Growth!$H13)","v":14783.00197072457},{"$f":"+'Start Year Balance'!L13*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!M13*(1+Growth!$H13)","v":0},68854.033092158148]
["    Industry - machinery",{"$f":"+'Start Year Balance'!B14*(1+Growth!$G14)","v":566.78601266807721},{"$f":"+'Start Year Balance'!C14*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!D14*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!E14*(1+Growth!$H14)","v":379.02217478786719},{"$f":"+'Start Year Balance'!F14*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!G14*(1+Growth!$H14)","v":0},945.80818745594433,{"$f":"+'Start Year Balance'!I14*(1+Growth!$H14)","v":244.92547643804022},{"$f":"+'Start Year Balance'!J14*(1+Growth!$H14)","v":907.09899666517049},{"$f":"+'Start Year Balance'!K14*(1+Growth!$H14)","v":7846.3625844615026},{"$f":"+'Start Year Balance'!L14*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!M14*(1+Growth!$H14)","v":0},9944.1952450206572]
["    Industry - non ferrous metals",{"$f":"+'Start Year Balance'!B15*(1+Growth!$G15)","v":4194.2164937437701},{"$f":"+'Start Year Balance'!C15*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!D15*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!E15*(1+Growth!$H15)","v":1642.4294240807578},{"$f":"+'Start Year Balance'!F15*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!G15*(1+Growth!$H15)","v":0},5836.6459178245277,{"$f":"+'Start Year Balance'!I15*(1+Growth!$H15)","v":88663.022470570562},{"$f":"+'Start Year Balance'!J15*(1+Growth!$H15)","v":3628.395986660682},{"$f":"+'Start Year Balance'!K15*(1+Growth!$H15)","v":233912.57733677264},{"$f":"+'Start Year Balance'!L15*(1+Growth!$H15)","v":394983.1516690795},{"$f":"+'Start Year Balance'!M15*(1+Growth!$H15)","v":0},727023.79338090797]
["    Industry - paper and pulp",{"$f":"+'Start Year Balance'!B16*(1+Growth!$G16)","v":113.35720253361542},{"$f":"+'Start Year Balance'!C16*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!D16*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!E16*(1+Growth!$H16)","v":1263.4072492928908},{"$f":"+'Start Year Balance'!F16*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!G16*(1+Growth!$H16)","v":0},1376.7644518265063,{"$f":"+'Start Year Balance'!I16*(1+Growth!$H16)","v":3510.5984956119096},{"$f":"+'Start Year Balance'!J16*(1+Growth!$H16)","v":10778.470430962614},{"$f":"+'Start Year Balance'!K16*(1+Growth!$H16)","v":25244.818750006572},{"$f":"+'Start Year Balance'!L16*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!M16*(1+Growth!$H16)","v":0},40910.652128407601]
["    Industry - transport equipment",{"$f":"+'Start Year Balance'!B17*(1+Growth!$G17)","v":2607.2156582731545},{"$f":"+'Start Year Balance'!C17*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!D17*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!E17*(1+Growth!$H17)","v":884.38507450502334},{"$f":"+'Start Year Balance'!F17*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!G17*(1+Growth!$H17)","v":0},3491.6007327781781,{"$f":"+'Start Year Balance'!I17*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!J17*(1+Growth!$H17)","v":426.87011607772723},{"$f":"+'Start Year Balance'!K17*(1+Growth!$H17)","v":20241.34115991518},{"$f":"+'Start Year Balance'!L17*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!M17*(1+Growth!$H17)","v":0},24159.812008771085]
["    Industry - textile and leather",{"$f":"+'Start Year Balance'!B18*(1+Growth!$G18)","v":1360.2864304033851},{"$f":"+'Start Year Balance'!C18*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!D18*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!E18*(1+Growth!$H18)","v":758.04434957573437},{"$f":"+'Start Year Balance'!F18*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!G18*(1+Growth!$H18)","v":0},2118.3307799791196,{"$f":"+'Start Year Balance'!I18*(1+Growth!$H18)","v":28982.848045168092},{"$f":"+'Start Year Balance'!J18*(1+Growth!$H18)","v":57947.618257551483},{"$f":"+'Start Year Balance'!K18*(1+Growth!$H18)","v":136231.04893021565},{"$f":"+'Start Year Balance'!L18*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!M18*(1+Growth!$H18)","v":0},225279.84601291435]
["    Industry - miscellaneous",{"$f":"+'Start Year Balance'!B19*(1+Growth!$G19)","v":0},{"$f":"+'Start Year Balance'!C19*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!D19*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!E19*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!F19*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!G19*(1+Growth!$H19)","v":0},0,{"$f":"+'Start Year Balance'!I19*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!J19*(1+Growth!$H19)","v":53.358764509715904},{"$f":"+'Start Year Balance'!K19*(1+Growth!$H19)","v":70617.26326015353},{"$f":"+'Start Year Balance'!L19*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!M19*(1+Growth!$H19)","v":0},70670.622024663244]
["    Transport - road",{"$f":"+'Start Year Balance'!B20*(1+Growth!$G21)","v":347893.25457566569},{"$f":"+'Start Year Balance'!C20*(1+Growth!$H21)","v":264911.39531538426},{"$f":"+'Start Year Balance'!D20*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!E20*(1+Growth!$H21)","v":2075525.429138361},{"$f":"+'Start Year Balance'!F20*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!G20*(1+Growth!$H21)","v":0},2688330.0790294111,{"$f":"+'Start Year Balance'!I20*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!J20*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!K20*(1+Growth!$H21)","v":9779.5243806331764},{"$f":"+'Start Year Balance'!L20*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!M20*(1+Growth!$H21)","v":0},2698109.6034100442]
["    Transport - rail",{"$f":"+'Start Year Balance'!B21*(1+Growth!$G22)","v":0},{"$f":"+'Start Year Balance'!C21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!D21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!E21*(1+Growth!$H22)","v":17055.997865454025},{"$f":"+'Start Year Balance'!F21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!G21*(1+Growth!$H22)","v":0},17055.997865454025,{"$f":"+'Start Year Balance'!I21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!J21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!K21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!L21*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!M21*(1+Growth!$H22)","v":0},17055.997865454025]
["    Transport - domestic air",{"$f":"+'Start Year Balance'!B22*(1+Growth!$G23)","v":0},{"$f":"+'Start Year Balance'!C22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!D22*(1+Growth!$H23)","v":171489.26673305893},{"$f":"+'Start Year Balance'!E22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!F22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!G22*(1+Growth!$H23)","v":0},171489.26673305893,{"$f":"+'Start Year Balance'!I22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!J22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!K22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!L22*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!M22*(1+Growth!$H23)","v":0},171489.26673305893]
["    Transport - navigation",{"$f":"+'Start Year Balance'!B23*(1+Growth!$G24)","v":0},{"$f":"+'Start Year Balance'!C23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!D23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!E23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!F23*(1+Growth!$H24)","v":21444.88745645482},{"$f":"+'Start Year Balance'!G23*(1+Growth!$H24)","v":0},21444.88745645482,{"$f":"+'Start Year Balance'!I23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!J23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!K23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!L23*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!M23*(1+Growth!$H24)","v":0},21444.88745645482]
["    Households",{"$f":"+'Start Year Balance'!B24*(1+Growth!$G26)","v":27772.514620735779},{"$f":"+'Start Year Balance'!C24*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!D24*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!E24*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!F24*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!G24*(1+Growth!$H27)","v":7567.905643987302},35340.420264723085,{"$f":"+'Start Year Balance'!I24*(1+Growth!$H26)","v":123769.00742668966},{"$f":"+'Start Year Balance'!J24*(1+Growth!$H26)","v":124112.4862495992},{"$f":"+'Start Year Balance'!K24*(1+Growth!$H26)","v":1250869.3975228483},{"$f":"+'Start Year Balance'!L24*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!M24*(1+Growth!$H26)","v":0},1534091.3114638603]
["    Services",{"$f":"+'Start Year Balance'!B25*(1+Growth!$G29)","v":64726.962646694403},{"$f":"+'Start Year Balance'!C25*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!D25*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!E25*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!F25*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!G25*(1+Growth!$H29)","v":0},64726.962646694403,{"$f":"+'Start Year Balance'!I25*(1+Growth!$H29)","v":426415.25447862799},{"$f":"+'Start Year Balance'!J25*(1+Growth!$H29)","v":43220.599252869884},{"$f":"+'Start Year Balance'!K25*(1+Growth!$H29)","v":359454.37868815666},{"$f":"+'Start Year Balance'!L25*(1+Growth!$H29)","v":3918.8076230086435},{"$f":"+'Start Year Balance'!M25*(1+Growth!$H29)","v":0},897736.0026893575]
["    Agriculture & Fishery",{"$f":"+'Start Year Balance'!B26*(1+Growth!$G31)","v":0},{"$f":"+'Start Year Balance'!C26*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!D26*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!E26*(1+Growth!$H31)","v":343267.7496328784},{"$f":"+'Start Year Balance'!F26*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!G26*(1+Growth!$H31)","v":0},343267.7496328784,{"$f":"+'Start Year Balance'!I26*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!J26*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!K26*(1+Growth!$H31)","v":15124.148170048984},{"$f":"+'Start Year Balance'!L26*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!M26*(1+Growth!$H31)","v":0},358391.89780292741]
["    Non energy uses",{"$f":"+'Start Year Balance'!B27*(1+Growth!$G33)","v":0},{"$f":"+'Start Year Balance'!C27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!D27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!E27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!F27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!G27*(1+Growth!$H33)","v":0},0,{"$f":"+'Start Year Balance'!I27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!J27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!K27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!L27*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!M27*(1+Growth!$H33)","v":0},0]
[]
[]
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2035]
[{"$f":"+'Start Year Balance'!A31","v":"1 ktoe=41.868 TJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel share for power like in 2025"]
[{"$f":"+'Start Year Balance'!A32","v":"ktoe per TJ"},null,{"$f":"+'Start Year Balance'!C32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!D32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!E32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!F32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!G32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!H32","v":2.3884589662749593E-2},null,{"$f":"+'Start Year Balance'!J32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!K32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!L32","v":2.3884589662749593E-2},2.3884589662749593E-2,2.3884589662749593E-2]
["Unit : ktoe","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Electricity consumption Gwh",null,"Electricity production Gwh","Share of production","Efficiency"]
["Total consumption",{"$f":"+B35+B36","v":352163.2159509043},{"$f":"+C35+C36","v":13159.833190850268},6327.2999740943978,4095.9507674849274,60747.232577422321,1309.8945018484915,180.75632091304342,85820.967332613451,55112.32715971092,71886.750523909301,120885.76032237014,9623.158706902077,8834.2519053983378,null,"Total",{"$f":"IF(R35=1,0,O36/(1-R35))","v":763307.33153967082}]
["    Fossil power plants",{"$f":"SUM(I35:N35)","v":148708.15000158863},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!C35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!D35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!E35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!F35/'Start Year Balance'!$I35,0))","v":718.18793668603223},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!G35/'Start Year Balance'!$I35,0))","v":635.35481179403337},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!H35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,Q39/11.63/S39)","v":1353.5427484800655},{"$f":"IF(S38>0,Q38/11.63/S38,0)","v":31338.152700835515},{"$f":"IF(S37>0,Q37/11.63/S37,0)","v":62762.947258287437},{"$f":"IF(S40>0,Q40/11.63/S40,0)","v":53253.507293985604},{"$f":"IF(T40>0,R40/11.63/T40,0)","v":0},0,null,"Losses",{"$f":"Q34*R35","v":130431.56354170061},{"$f":"+'Balance 2025'!R35","v":0.17087686460263193}]
["FINAL CONSUMPTION",{"$f":"SUM(B37:B56)","v":203455.06594931564},{"$f":"SUM(C37:C56)","v":13159.833190850268},6327.2999740943978,4095.9507674849274,60029.044640736291,674.53969005445822,180.75632091304342,{"$f":"SUM(C36:H36)","v":84467.42458413339},{"$f":"SUM(J37:J56)","v":23774.174458875405},9123.8032656218638,67632.253028384541,9623.158706902077,8834.2519053983378,{"$f":"SUM(O37:O56)","v":632875.76799797022},"Fossil",{"$f":"SUM(Q37:Q49)","v":517868.67791290337},{"$f":"SUM(R37:R50)","v":0.67845369291594249}]
["    Industry - steel",{"$f":"SUM(I37:N37)","v":742.27508317580089},{"$f":"+'Start Year Balance'!C37*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!D37*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!E37*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!F37*(1+Growth!$H8)","v":51.299138334716595},{"$f":"+'Start Year Balance'!G37*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!H37*(1+Growth!$H8)","v":0},{"$f":"SUM(C37:H37)","v":51.299138334716595},{"$f":"+'Start Year Balance'!J37*(1+Growth!$H8)","v":33.149685515164201},{"$f":"+'Start Year Balance'!K37*(1+Growth!$H8)","v":33.135757075872114},{"$f":"+'Start Year Balance'!L37*(1+Growth!$H8)","v":624.69050225004798},{"$f":"+'Start Year Balance'!M37*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!N37*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!O37*(1+Growth!H$20)","v":4469.8899449942337},"Lignite",{"$f":"Q$34*R37","v":94514.991889750861},{"$f":"+'Balance 2025'!R37","v":0.12382298451018967},{"$f":"+'Balance 2025'!S37","v":0.12948446223070259}]
["    Industry - chemical",{"$f":"SUM(I38:N38)","v":8267.1617674187455},{"$f":"+'Start Year Balance'!C38*(1+Growth!$H9)","v":29.646683033204614},{"$f":"+'Start Year Balance'!D38*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!E38*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!F38*(1+Growth!$H9)","v":12.07038549052155},{"$f":"+'Start Year Balance'!G38*(1+Growth!$H9)","v":8.3967596272339229},{"$f":"+'Start Year Balance'!H38*(1+Growth!$H9)","v":0},{"$f":"SUM(C38:H38)","v":50.113828150960089},{"$f":"+'Start Year Balance'!J38*(1+Growth!$H9)","v":768.29271135145245},{"$f":"+'Start Year Balance'!K38*(1+Growth!$H9)","v":414.19696344840139},{"$f":"+'Start Year Balance'!L38*(1+Growth!$H9)","v":7034.5582644679316},{"$f":"+'Start Year Balance'!M38*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!N38*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!O38*(1+Growth!H$20)","v":44188.638040696424},"Coal",127568.26809096067,{"$f":"+'Balance 2025'!R38","v":0.1671256947495082},{"$f":"+'Balance 2025'!S38","v":0.35001733379556782}]
["    Industry - non metallic mineral",22309.323284214603,{"$f":"+'Start Year Balance'!C39*(1+Growth!$H10)","v":9.882227677734873},{"$f":"+'Start Year Balance'!D39*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!E39*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!F39*(1+Growth!$H10)","v":72.422312943129299},{"$f":"+'Start Year Balance'!G39*(1+Growth!$H10)","v":50.380557763403523},{"$f":"+'Start Year Balance'!H39*(1+Growth!$H10)","v":0},132.68509838426769,{"$f":"+'Start Year Balance'!J39*(1+Growth!$H10)","v":6448.5888234498825},{"$f":"+'Start Year Balance'!K39*(1+Growth!$H10)","v":1791.8797864875455},{"$f":"+'Start Year Balance'!L39*(1+Growth!$H10)","v":5117.0300271264796},{"$f":"+'Start Year Balance'!M39*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!N39*(1+Growth!$H10)","v":8819.1395487664249},{"$f":"+'Start Year Balance'!O39*(1+Growth!H$20)","v":54067.298923697381},"Oil",6484.6935666452546,{"$f":"+'Balance 2025'!R39","v":8.4955211337547996E-3},{"$f":"+'Balance 2025'!S39","v":0.41194360678072844}]
["    Industry - food processing and beverage",4412.9550815531529,{"$f":"+'Start Year Balance'!C40*(1+Growth!$H11)","v":65.881517851565818},{"$f":"+'Start Year Balance'!D40*(1+Growth!$H11)","v":0},{"$f":"+'Start Year Balance'!E40*(1+Growth!$H11)","v":0},{"$f":"+'Start Year Balance'!F40*(1+Growth!$H11)","v":18.105578235782325},{"$f":"+'Start Year Balance'!G40*(1+Growth!$H11)","v":103.56003540255168},{"$f":"+'Start Year Balance'!H40*(1+Growth!$H11)","v":0},187.54713148989981,{"$f":"+'Start Year Balance'!J40*(1+Growth!$H11)","v":444.59578220337858},{"$f":"+'Start Year Balance'!K40*(1+Growth!$H11)","v":1002.9938776427443},{"$f":"+'Start Year Balance'!L40*(1+Growth!$H11)","v":2667.156840041509},{"$f":"+'Start Year Balance'!M40*(1+Growth!$H11)","v":95.549093543708551},{"$f":"+'Start Year Balance'!N40*(1+Growth!$H11)","v":15.112356631913087},{"$f":"+'Start Year Balance'!O40*(1+Growth!H$20)","v":20702.03431797721},"Natural Gas",289300.72436554654,{"$f":"+'Balance 2025'!R40","v":0.37900949252248983},{"$f":"+'Balance 2025'!S40","v":0.46711260891910655}]
["    Industry - construction",1427.1364431676595,{"$f":"+'Start Year Balance'!C41*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!D41*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!E41*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!F41*(1+Growth!$H12)","v":443.5866667766669},{"$f":"+'Start Year Balance'!G41*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!H41*(1+Growth!$H12)","v":0},443.5866667766669,{"$f":"+'Start Year Balance'!J41*(1+Growth!$H12)","v":1.9499815008920114},{"$f":"+'Start Year Balance'!K41*(1+Growth!$H12)","v":3.8233565856775518},{"$f":"+'Start Year Balance'!L41*(1+Growth!$H12)","v":977.77643830442298},{"$f":"+'Start Year Balance'!M41*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!N41*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!O41*(1+Growth!H$20)","v":8356.6239937074206},"Nuclear",0,{"$f":"+'Balance 2025'!R41","v":0}]
["    Industry - mining",1644.5503270315789,{"$f":"+'Start Year Balance'!C42*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!D42*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!E42*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!F42*(1+Growth!$H13)","v":1134.6162361090257},{"$f":"+'Start Year Balance'!G42*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!H42*(1+Growth!$H13)","v":0},1134.6162361090257,{"$f":"+'Start Year Balance'!J42*(1+Growth!$H13)","v":37.049648516948217},{"$f":"+'Start Year Balance'!K42*(1+Growth!$H13)","v":119.79850635122996},{"$f":"+'Start Year Balance'!L42*(1+Growth!$H13)","v":353.08593605437494},{"$f":"+'Start Year Balance'!M42*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!N42*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!O42*(1+Growth!H$20)","v":6429.2937564985559},"Net import",0,{"$f":"+'Balance 2025'!R42","v":0}]
["    Industry - machinery",240.44595107731251,{"$f":"+'Start Year Balance'!C43*(1+Growth!$H14)","v":16.470379462891454},{"$f":"+'Start Year Balance'!D43*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!E43*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!F43*(1+Growth!$H14)","v":9.0527891178911624},{"$f":"+'Start Year Balance'!G43*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!H43*(1+Growth!$H14)","v":0},25.523168580782617,{"$f":"+'Start Year Balance'!J43*(1+Growth!$H14)","v":5.8499445026760339},{"$f":"+'Start Year Balance'!K43*(1+Growth!$H14)","v":21.665687318839456},{"$f":"+'Start Year Balance'!L43*(1+Growth!$H14)","v":187.40715067501441},{"$f":"+'Start Year Balance'!M43*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!N43*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!O43*(1+Growth!H$20)","v":6280.5890029468883}]
["    Industry - non ferrous metals",17386.368648074218,{"$f":"+'Start Year Balance'!C44*(1+Growth!$H15)","v":121.88080802539675},{"$f":"+'Start Year Balance'!D44*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!E44*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!F44*(1+Growth!$H15)","v":39.228752844195036},{"$f":"+'Start Year Balance'!G44*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!H44*(1+Growth!$H15)","v":0},161.10956086959177,{"$f":"+'Start Year Balance'!J44*(1+Growth!$H15)","v":2117.6799099687241},{"$f":"+'Start Year Balance'!K44*(1+Growth!$H15)","v":86.662749275357825},{"$f":"+'Start Year Balance'!L44*(1+Growth!$H15)","v":5586.905926644994},{"$f":"+'Start Year Balance'!M44*(1+Growth!$H15)","v":9434.0105013155517},{"$f":"+'Start Year Balance'!N44*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!O44*(1+Growth!H$20)","v":73661.337038740588}]
["    Industry - paper and pulp",977.72072454725458,{"$f":"+'Start Year Balance'!C45*(1+Growth!$H16)","v":3.2940758925782907},{"$f":"+'Start Year Balance'!D45*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!E45*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!F45*(1+Growth!$H16)","v":30.175963726303877},{"$f":"+'Start Year Balance'!G45*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!H45*(1+Growth!$H16)","v":0},33.470039618882168,{"$f":"+'Start Year Balance'!J45*(1+Growth!$H16)","v":83.849204538356489},{"$f":"+'Start Year Balance'!K45*(1+Growth!$H16)","v":257.43934343562182},{"$f":"+'Start Year Balance'!L45*(1+Growth!$H16)","v":602.96213695439405},{"$f":"+'Start Year Balance'!M45*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!N45*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!O45*(1+Growth!H$20)","v":11715.601956286257}]
["    Industry - transport equipment",590.53866552781824,{"$f":"+'Start Year Balance'!C46*(1+Growth!$H17)","v":75.763745529300678},{"$f":"+'Start Year Balance'!D46*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!E46*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!F46*(1+Growth!$H17)","v":21.123174608412711},{"$f":"+'Start Year Balance'!G46*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!H46*(1+Growth!$H17)","v":0},96.886920137713389,{"$f":"+'Start Year Balance'!J46*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!K46*(1+Growth!$H17)","v":10.195617561806802},{"$f":"+'Start Year Balance'!L46*(1+Growth!$H17)","v":483.45612782829801},{"$f":"+'Start Year Balance'!M46*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!N46*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!O46*(1+Growth!H$20)","v":7744.310302612319}]
["    Industry - textile and leather",5387.7557088028225,{"$f":"+'Start Year Balance'!C47*(1+Growth!$H18)","v":39.528910710939492},{"$f":"+'Start Year Balance'!D47*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!E47*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!F47*(1+Growth!$H18)","v":18.105578235782325},{"$f":"+'Start Year Balance'!G47*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!H47*(1+Growth!$H18)","v":0},57.634488946721817,{"$f":"+'Start Year Balance'!J47*(1+Growth!$H18)","v":692.24343281666404},{"$f":"+'Start Year Balance'!K47*(1+Growth!$H18)","v":1384.0550840152737},{"$f":"+'Start Year Balance'!L47*(1+Growth!$H18)","v":3253.8227030241628},{"$f":"+'Start Year Balance'!M47*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!N47*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!O47*(1+Growth!H$20)","v":50650.005371490435}]
["    Industry - miscellaneous",1687.9388082703556,{"$f":"+'Start Year Balance'!C48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!D48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!E48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!F48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!G48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!H48*(1+Growth!$H19)","v":0},0,{"$f":"+'Start Year Balance'!J48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!K48*(1+Growth!$H19)","v":1.2744521952258503},{"$f":"+'Start Year Balance'!L48*(1+Growth!$H19)","v":1686.6643560751297},{"$f":"+'Start Year Balance'!M48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!N48*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!O48*(1+Growth!H$20)","v":13613.774398681069}]
["    Transport - road",66243.472024917442,{"$f":"+'Start Year Balance'!C49*(1+Growth!$H21)","v":10109.518914322773},{"$f":"+'Start Year Balance'!D49*(1+Growth!$H21)","v":6327.2999740943978},{"$f":"+'Start Year Balance'!E49*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!F49*(1+Growth!$H21)","v":49573.073209572001},{"$f":"+'Start Year Balance'!G49*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!H49*(1+Growth!$H21)","v":0},66009.89209798917,{"$f":"+'Start Year Balance'!J49*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!K49*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!L49*(1+Growth!$H21)","v":233.57992692827881},{"$f":"+'Start Year Balance'!M49*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!N49*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!O49*(1+Growth!H$25)","v":0}]
["    Transport - rail",407.3755103051023,{"$f":"+'Start Year Balance'!C50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!D50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!E50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!F50*(1+Growth!$H22)","v":407.3755103051023},{"$f":"+'Start Year Balance'!G50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!H50*(1+Growth!$H22)","v":0},407.3755103051023,{"$f":"+'Start Year Balance'!J50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!K50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!L50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!M50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!N50*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!O50*(1+Growth!H$25)","v":2341.3709235684082}]
["    Transport - domestic air",4095.9507674849274,{"$f":"+'Start Year Balance'!C51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!D51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!E51*(1+Growth!$H23)","v":4095.9507674849274},{"$f":"+'Start Year Balance'!F51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!G51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!H51*(1+Growth!$H23)","v":0},4095.9507674849274,{"$f":"+'Start Year Balance'!J51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!K51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!L51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!M51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!N51*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!O51*(1+Growth!H$25)","v":0},"Renewables",{"$f":"SUM(Q52:Q56)","v":245438.65362676751},{"$f":"SUM(R52:R56)","v":0.32154630708405757}]
["    Transport - navigation",512.20233726126912,{"$f":"+'Start Year Balance'!C52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!D52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!E52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!F52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!G52*(1+Growth!$H24)","v":512.20233726126912},{"$f":"+'Start Year Balance'!H52*(1+Growth!$H24)","v":0},512.20233726126912,{"$f":"+'Start Year Balance'!J52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!K52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!L52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!M52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!N52*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!O52*(1+Growth!H$25)","v":0},"Hydro",{"$f":"Q$34*R52","v":195782.92905843625},{"$f":"+'Balance 2025'!R52","v":0.256492923582329}]
["    Households",36784.854957566371,{"$f":"+'Start Year Balance'!C53*(1+Growth!$H26)","v":807.04859368168115},{"$f":"+'Start Year Balance'!D53*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!E53*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!F53*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!G53*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!H53*(1+Growth!$H27)","v":180.75632091304342},987.80491459472455,{"$f":"+'Start Year Balance'!J53*(1+Growth!$H26)","v":2956.1719553522894},{"$f":"+'Start Year Balance'!K53*(1+Growth!$H26)","v":2964.3758060953278},{"$f":"+'Start Year Balance'!L53*(1+Growth!$H26)","v":29876.50228152403},{"$f":"+'Start Year Balance'!M53*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!N53*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!O53*(1+Growth!H28)","v":139668.75293879243},"Wind",{"$f":"Q$34*R53","v":33977.578296815271},{"$f":"+'Balance 2025'!R53","v":4.4513627595163974E-2}]
["    Services",21776.996441442156,{"$f":"+'Start Year Balance'!C54*(1+Growth!$H29)","v":1880.9173346622035},{"$f":"+'Start Year Balance'!D54*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!E54*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!F54*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!G54*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!H54*(1+Growth!$H29)","v":0},1880.9173346622035,{"$f":"+'Start Year Balance'!J54*(1+Growth!$H29)","v":10184.753379158976},{"$f":"+'Start Year Balance'!K54*(1+Growth!$H29)","v":1032.306278132939},{"$f":"+'Start Year Balance'!L54*(1+Growth!$H29)","v":8585.4203374452245},{"$f":"+'Start Year Balance'!M54*(1+Growth!$H29)","v":93.599112042816543},{"$f":"+'Start Year Balance'!N54*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!O54*(1+Growth!H30)","v":174754.32743854169},"Solar",{"$f":"Q$34*R54","v":565.66121939261666},{"$f":"+'Balance 2025'!R54","v":7.4106614206314344E-4}]
["    Agriculture & Fishery",8560.0434174770089,{"$f":"+'Start Year Balance'!C55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!D55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!E55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!F55*(1+Growth!$H31)","v":8198.8093444367641},{"$f":"+'Start Year Balance'!G55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!H55*(1+Growth!$H31)","v":0},8198.8093444367641,{"$f":"+'Start Year Balance'!J55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!K55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!L55*(1+Growth!$H31)","v":361.23407304024511},{"$f":"+'Start Year Balance'!M55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!N55*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!O55*(1+Growth!H32)","v":14231.91964873898},"Biomass",{"$f":"Q$34*R55","v":5125.940328310412},{"$f":"+'Balance 2025'!R55","v":6.7154344213763203E-3}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!D56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!E56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!F56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!G56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!H56*(1+Growth!$H33)","v":0},0,{"$f":"+'Start Year Balance'!J56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!K56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!L56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!M56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!N56*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!O56*(1+Growth!H33)","v":0},"Geothermal",{"$f":"Q$34*R56","v":9986.5447238129491},{"$f":"+'Balance 2025'!R56","v":1.3083255343125084E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R36+R51","v":1}]
[]
["GHG Balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2035]
["Ton CO2/Toe (IPCC):",null,{"$f":"+'Start Year Balance'!C60","v":2.6140704480000001},{"$f":"+'Start Year Balance'!D60","v":2.8724378760000002},{"$f":"+'Start Year Balance'!E60","v":2.9636263800000004},{"$f":"+'Start Year Balance'!F60","v":3.0700129680000003},{"$f":"+'Start Year Balance'!G60","v":3.2067957240000005},{"$f":"+'Start Year Balance'!H60","v":2.9788244640000006},null,{"$f":"+'Start Year Balance'!J60","v":3.9211056720000004},{"$f":"+'Start Year Balance'!K60","v":4.1946711840000006},{"$f":"+'Start Year Balance'!L60","v":2.3253068520000002},{"$f":"+'Start Year Balance'!M60","v":4.4848164240000008},{"$f":"+'Start Year Balance'!N60","v":4.1573667960000007}]
["Unit : ktCO2-e","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke"]
["Total",{"$f":"+B63+B64","v":1134572.5242123036},{"$f":"+C63+C64","v":34400.731044811233},18174.77609840257,12138.867745699579,186494.79178279862,4200.5640874188539,538.4413507584087,255948.17210988924,216101.25862306214,301541.28093403927,281096.48678683699,43158.100219473054,36727.225539002786]
["    Fossil power plants",{"$f":"SUM(I63:N63)","v":514223.17936900631},{"$f":"C60*C35","v":0},{"$f":"D60*D35","v":0},0,2204.8462790872823,2037.4530936839312,0,{"$f":"SUM(C63:H63)","v":4242.2993727712137},{"$f":"J60*J35","v":122880.20830524826},263269.92628725013,123830.74540373671,0,0]
["FINAL CONSUMPTION",{"$f":"SUM(B65:B84)","v":620349.34484329727},{"$f":"SUM(C65:C84)","v":34400.731044811233},18174.77609840257,12138.867745699579,184289.94550371135,2163.1109937349229,538.4413507584087,{"$f":"SUM(C64:H64)","v":251705.87273711804},{"$f":"SUM(J65:J84)","v":93221.050317813875},38271.354646789136,157265.74138310031,43158.100219473054,36727.225539002786]
["    Industry - steel",{"$f":"SUM(I65:N65)","v":1879.0631504608755},{"$f":"+'Start Year Balance'!C65*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!D65*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!E65*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!F65*(1+Growth!$H8)","v":157.4890199348059},{"$f":"+'Start Year Balance'!G65*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!H65*(1+Growth!$H8)","v":0},{"$f":"SUM(C65:H65)","v":157.4890199348059},{"$f":"+'Start Year Balance'!J65*(1+Growth!$H8)","v":129.98341989852659},{"$f":"+'Start Year Balance'!K65*(1+Growth!$H8)","v":138.99360536618488},{"$f":"+'Start Year Balance'!L65*(1+Growth!$H8)","v":1452.5971052613581},{"$f":"+'Start Year Balance'!M65*(1+Growth!$H8)","v":0},{"$f":"+'Start Year Balance'!N65*(1+Growth!$H8)","v":0}]
["    Industry - chemical",{"$f":"SUM(I66:N66)","v":21248.964959325313},{"$f":"+'Start Year Balance'!C66*(1+Growth!$H9)","v":77.498517998323194},{"$f":"+'Start Year Balance'!D66*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!E66*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!F66*(1+Growth!$H9)","v":37.056239984660209},{"$f":"+'Start Year Balance'!G66*(1+Growth!$H9)","v":26.92669286806958},{"$f":"+'Start Year Balance'!H66*(1+Growth!$H9)","v":0},141.48145085105298,{"$f":"+'Start Year Balance'!J66*(1+Growth!$H9)","v":3012.5569082364395},{"$f":"+'Start Year Balance'!K66*(1+Growth!$H9)","v":1737.4200670773107},{"$f":"+'Start Year Balance'!L66*(1+Growth!$H9)","v":16357.506533160511},{"$f":"+'Start Year Balance'!M66*(1+Growth!$H9)","v":0},{"$f":"+'Start Year Balance'!N66*(1+Growth!$H9)","v":0}]
["    Industry - non metallic mineral",81774.738067344588,{"$f":"+'Start Year Balance'!C67*(1+Growth!$H10)","v":25.832839332774398},{"$f":"+'Start Year Balance'!D67*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!E67*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!F67*(1+Growth!$H10)","v":222.3374399079612},{"$f":"+'Start Year Balance'!G67*(1+Growth!$H10)","v":161.56015720841745},{"$f":"+'Start Year Balance'!H67*(1+Growth!$H10)","v":0},409.73043644915305,{"$f":"+'Start Year Balance'!J67*(1+Growth!$H10)","v":25285.598212025139},{"$f":"+'Start Year Balance'!K67*(1+Growth!$H10)","v":7516.3465055713814},{"$f":"+'Start Year Balance'!L67*(1+Growth!$H10)","v":11898.66498396695},{"$f":"+'Start Year Balance'!M67*(1+Growth!$H10)","v":0},{"$f":"+'Start Year Balance'!N67*(1+Growth!$H10)","v":36664.397929331957}]
["    Industry - food processing and beverage",13203.741556390883,{"$f":"+'Start Year Balance'!C68*(1+Growth!$H11)","v":172.21892888516265},{"$f":"+'Start Year Balance'!D68*(1+Growth!$H11)","v":0},{"$f":"+'Start Year Balance'!E68*(1+Growth!$H11)","v":0},{"$f":"+'Start Year Balance'!F68*(1+Growth!$H11)","v":55.584359976990299},{"$f":"+'Start Year Balance'!G68*(1+Growth!$H11)","v":332.0958787061914},{"$f":"+'Start Year Balance'!H68*(1+Growth!$H11)","v":0},559.89916756834441,{"$f":"+'Start Year Balance'!J68*(1+Growth!$H11)","v":1743.3070433449445},{"$f":"+'Start Year Balance'!K68*(1+Growth!$H11)","v":4207.2295162764422},{"$f":"+'Start Year Balance'!L68*(1+Growth!$H11)","v":6201.9580755071902},{"$f":"+'Start Year Balance'!M68*(1+Growth!$H11)","v":428.5201440231366},{"$f":"+'Start Year Balance'!N68*(1+Growth!$H11)","v":62.827609670825872}]
["    Industry - construction",3659.1308783692339,{"$f":"+'Start Year Balance'!C69*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!D69*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!E69*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!F69*(1+Growth!$H12)","v":1361.8168194362624},{"$f":"+'Start Year Balance'!G69*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!H69*(1+Growth!$H12)","v":0},1361.8168194362624,{"$f":"+'Start Year Balance'!J69*(1+Growth!$H12)","v":7.6460835234427398},{"$f":"+'Start Year Balance'!K69*(1+Growth!$H12)","v":16.037723696098254},{"$f":"+'Start Year Balance'!L69*(1+Growth!$H12)","v":2273.6302517134304},{"$f":"+'Start Year Balance'!M69*(1+Growth!$H12)","v":0},{"$f":"+'Start Year Balance'!N69*(1+Growth!$H12)","v":0}]
["    Industry - mining",4952.1106344332884,{"$f":"+'Start Year Balance'!C70*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!D70*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!E70*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!F70*(1+Growth!$H13)","v":3483.2865585580589},{"$f":"+'Start Year Balance'!G70*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!H70*(1+Growth!$H13)","v":0},3483.2865585580589,{"$f":"+'Start Year Balance'!J70*(1+Growth!$H13)","v":145.27558694541204},{"$f":"+'Start Year Balance'!K70*(1+Growth!$H13)","v":502.51534247774538},{"$f":"+'Start Year Balance'!L70*(1+Growth!$H13)","v":821.03314645207195},{"$f":"+'Start Year Balance'!M70*(1+Growth!$H13)","v":0},{"$f":"+'Start Year Balance'!N70*(1+Growth!$H13)","v":0}]
["    Industry - machinery",620.44472863641158,{"$f":"+'Start Year Balance'!C71*(1+Growth!$H14)","v":43.054732221290664},{"$f":"+'Start Year Balance'!D71*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!E71*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!F71*(1+Growth!$H14)","v":27.79217998849515},{"$f":"+'Start Year Balance'!G71*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!H71*(1+Growth!$H14)","v":0},70.846912209785813,{"$f":"+'Start Year Balance'!J71*(1+Growth!$H14)","v":22.938250570328218},{"$f":"+'Start Year Balance'!K71*(1+Growth!$H14)","v":90.880434277890117},{"$f":"+'Start Year Balance'!L71*(1+Growth!$H14)","v":435.77913157840743},{"$f":"+'Start Year Balance'!M71*(1+Growth!$H14)","v":0},{"$f":"+'Start Year Balance'!N71*(1+Growth!$H14)","v":0}]
["    Industry - non ferrous metals",64407.282115153561,{"$f":"+'Start Year Balance'!C72*(1+Growth!$H15)","v":318.60501843755088},{"$f":"+'Start Year Balance'!D72*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!E72*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!F72*(1+Growth!$H15)","v":120.43277995014566},{"$f":"+'Start Year Balance'!G72*(1+Growth!$H15)","v":0},{"$f":"+'Start Year Balance'!H72*(1+Growth!$H15)","v":0},439.03779838769651,{"$f":"+'Start Year Balance'!J72*(1+Growth!$H15)","v":8303.646706458816},{"$f":"+'Start Year Balance'!K72*(1+Growth!$H15)","v":363.52173711156047},{"$f":"+'Start Year Balance'!L72*(1+Growth!$H15)","v":12991.270632707014},{"$f":"+'Start Year Balance'!M72*(1+Growth!$H15)","v":42309.805240488473},{"$f":"+'Start Year Balance'!N72*(1+Growth!$H15)","v":0}]
["    Industry - paper and pulp",2911.9785220078438,{"$f":"+'Start Year Balance'!C73*(1+Growth!$H16)","v":8.6109464442581327},{"$f":"+'Start Year Balance'!D73*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!E73*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!F73*(1+Growth!$H16)","v":92.640599961650508},{"$f":"+'Start Year Balance'!G73*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!H73*(1+Growth!$H16)","v":0},101.25154640590864,{"$f":"+'Start Year Balance'!J73*(1+Growth!$H16)","v":328.78159150803782},{"$f":"+'Start Year Balance'!K73*(1+Growth!$H16)","v":1079.8733955372825},{"$f":"+'Start Year Balance'!L73*(1+Growth!$H16)","v":1402.071988556615},{"$f":"+'Start Year Balance'!M73*(1+Growth!$H16)","v":0},{"$f":"+'Start Year Balance'!N73*(1+Growth!$H16)","v":0}]
["    Industry - transport equipment",1429.851298061217,{"$f":"+'Start Year Balance'!C74*(1+Growth!$H17)","v":198.05176821793705},{"$f":"+'Start Year Balance'!D74*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!E74*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!F74*(1+Growth!$H17)","v":64.848419973155345},{"$f":"+'Start Year Balance'!G74*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!H74*(1+Growth!$H17)","v":0},262.90018819109241,{"$f":"+'Start Year Balance'!J74*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!K74*(1+Growth!$H17)","v":42.76726318959534},{"$f":"+'Start Year Balance'!L74*(1+Growth!$H17)","v":1124.1838466805293},{"$f":"+'Start Year Balance'!M74*(1+Growth!$H17)","v":0},{"$f":"+'Start Year Balance'!N74*(1+Growth!$H17)","v":0}]
["    Industry - textile and leather",16245.067572653079,{"$f":"+'Start Year Balance'!C75*(1+Growth!$H18)","v":103.33135733109759},{"$f":"+'Start Year Balance'!D75*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!E75*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!F75*(1+Growth!$H18)","v":55.584359976990299},{"$f":"+'Start Year Balance'!G75*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!H75*(1+Growth!$H18)","v":0},158.91571730808789,{"$f":"+'Start Year Balance'!J75*(1+Growth!$H18)","v":2714.3596508221726},{"$f":"+'Start Year Balance'!K75*(1+Growth!$H18)","v":5805.6559779875688},{"$f":"+'Start Year Balance'!L75*(1+Growth!$H18)","v":7566.1362265352482},{"$f":"+'Start Year Balance'!M75*(1+Growth!$H18)","v":0},{"$f":"+'Start Year Balance'!N75*(1+Growth!$H18)","v":0}]
["    Industry - miscellaneous",3927.3580921043663,{"$f":"+'Start Year Balance'!C76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!D76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!E76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!F76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!G76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!H76*(1+Growth!$H19)","v":0},0,{"$f":"+'Start Year Balance'!J76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!K76*(1+Growth!$H19)","v":5.3459078986994175},{"$f":"+'Start Year Balance'!L76*(1+Growth!$H19)","v":3922.0121842056669},{"$f":"+'Start Year Balance'!M76*(1+Growth!$H19)","v":0},{"$f":"+'Start Year Balance'!N76*(1+Growth!$H19)","v":0}]
["    Transport - road",197334.8933574062,{"$f":"+'Start Year Balance'!C77*(1+Growth!$H21)","v":26426.994637428204},{"$f":"+'Start Year Balance'!D77*(1+Growth!$H21)","v":18174.77609840257},{"$f":"+'Start Year Balance'!E77*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!F77*(1+Growth!$H21)","v":152189.97761699944},{"$f":"+'Start Year Balance'!G77*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!H77*(1+Growth!$H21)","v":0},196791.74835283021,{"$f":"+'Start Year Balance'!J77*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!K77*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!L77*(1+Growth!$H21)","v":543.14500457598604},{"$f":"+'Start Year Balance'!M77*(1+Growth!$H21)","v":0},{"$f":"+'Start Year Balance'!N77*(1+Growth!$H21)","v":0}]
["    Transport - rail",1250.6480994822819,{"$f":"+'Start Year Balance'!C78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!D78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!E78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!F78*(1+Growth!$H22)","v":1250.6480994822819},{"$f":"+'Start Year Balance'!G78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!H78*(1+Growth!$H22)","v":0},1250.6480994822819,{"$f":"+'Start Year Balance'!J78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!K78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!L78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!M78*(1+Growth!$H22)","v":0},{"$f":"+'Start Year Balance'!N78*(1+Growth!$H22)","v":0}]
["    Transport - domestic air",12138.867745699579,{"$f":"+'Start Year Balance'!C79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!D79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!E79*(1+Growth!$H23)","v":12138.867745699579},{"$f":"+'Start Year Balance'!F79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!G79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!H79*(1+Growth!$H23)","v":0},12138.867745699579,{"$f":"+'Start Year Balance'!J79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!K79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!L79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!M79*(1+Growth!$H23)","v":0},{"$f":"+'Start Year Balance'!N79*(1+Growth!$H23)","v":0}]
["    Transport - navigation",1642.5282649522442,{"$f":"+'Start Year Balance'!C80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!D80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!E80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!F80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!G80*(1+Growth!$H24)","v":1642.5282649522442},{"$f":"+'Start Year Balance'!H80*(1+Growth!$H24)","v":0},1642.5282649522442,{"$f":"+'Start Year Balance'!J80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!K80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!L80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!M80*(1+Growth!$H24)","v":0},{"$f":"+'Start Year Balance'!N80*(1+Growth!$H24)","v":0}]
["    Households",96146.203092537166,{"$f":"+'Start Year Balance'!C81*(1+Growth!$H26)","v":2109.6818788432424},{"$f":"+'Start Year Balance'!D81*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!E81*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!F81*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!G81*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!H81*(1+Growth!$H27)","v":538.4413507584087},2648.123229601651,{"$f":"+'Start Year Balance'!J81*(1+Growth!$H26)","v":11591.462621539195},{"$f":"+'Start Year Balance'!K81*(1+Growth!$H26)","v":12434.581772374846},{"$f":"+'Start Year Balance'!L81*(1+Growth!$H26)","v":69472.035469021474},{"$f":"+'Start Year Balance'!M81*(1+Growth!$H26)","v":0},{"$f":"+'Start Year Balance'!N81*(1+Growth!$H26)","v":0}]
["    Services",69566.041633482324,{"$f":"+'Start Year Balance'!C82*(1+Growth!$H29)","v":4916.850419671393},{"$f":"+'Start Year Balance'!D82*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!E82*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!F82*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!G82*(1+Growth!$H29)","v":0},{"$f":"+'Start Year Balance'!H82*(1+Growth!$H29)","v":0},4916.850419671393,{"$f":"+'Start Year Balance'!J82*(1+Growth!$H29)","v":39935.49424294143},{"$f":"+'Start Year Balance'!K82*(1+Growth!$H29)","v":4330.1853979465295},{"$f":"+'Start Year Balance'!L82*(1+Growth!$H29)","v":19963.736737961535},{"$f":"+'Start Year Balance'!M82*(1+Growth!$H29)","v":419.77483496143992},{"$f":"+'Start Year Balance'!N82*(1+Growth!$H29)","v":0}]
["    Agriculture & Fishery",26010.431074796794,{"$f":"+'Start Year Balance'!C83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!D83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!E83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!F83*(1+Growth!$H31)","v":25170.451009580443},{"$f":"+'Start Year Balance'!G83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!H83*(1+Growth!$H31)","v":0},25170.451009580443,{"$f":"+'Start Year Balance'!J83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!K83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!L83*(1+Growth!$H31)","v":839.98006521635057},{"$f":"+'Start Year Balance'!M83*(1+Growth!$H31)","v":0},{"$f":"+'Start Year Balance'!N83*(1+Growth!$H31)","v":0}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!D84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!E84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!F84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!G84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!H84*(1+Growth!$H33)","v":0},0,{"$f":"+'Start Year Balance'!J84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!K84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!L84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!M84*(1+Growth!$H33)","v":0},{"$f":"+'Start Year Balance'!N84*(1+Growth!$H33)","v":0}]
["CH4 from energy combustion",{"$f":"IF(B62=0,0,+'Start Year Balance'!B85*'Balance 2035'!B64/'Start Year Balance'!B64)","v":14756.759955391924}]
["N2O from energy combustion",{"$f":"IF(B63=0,0,+'Start Year Balance'!B86*'Balance 2035'!B65/'Start Year Balance'!B65)","v":11298.645490445308}]
["Total Agriculture",{"$f":"SUM(B88:B92)","v":97379.541947088204}]
["  Enteric fermentation",{"$f":"+'Start Year Balance'!B88*(1+Growth!H$34)","v":46250.638095691858}]
["  Manure management",{"$f":"+'Start Year Balance'!B89*(1+Growth!H$34)","v":10843.648562750725}]
["  Rice cultivation",{"$f":"+'Start Year Balance'!B90*(1+Growth!H$35)","v":344.02438333600014}]
["  N2O from agricultural soils",{"$f":"+'Start Year Balance'!B91*(1+Growth!H$36)","v":39352.949209805061}]
["  Burning of agricultural residues",{"$f":"+'Start Year Balance'!B92*(1+Growth!H$37)","v":588.28169550456028}]
["Fugitive (CH4)",{"$f":"IF('Start Year Balance'!L62=0,0,'Start Year Balance'!B93*'Balance 2035'!L62/'Start Year Balance'!L62)","v":12045.085037685045}]
["Forestry",{"$f":"+'Start Year Balance'!B94*(1+Growth!H$38)","v":-64020}]
["Waste - solid",{"$f":"+'Start Year Balance'!B95*(1+Growth!H39)","v":16880}]
["Waste - liquid",{"$f":"+'Start Year Balance'!B96*(1+Growth!H40)","v":0}]
["Industrial processes",{"$f":"+'Start Year Balance'!B97*(1+Growth!H41)","v":60720}]
["Total GHG emission",{"$f":"+B85+B86+B87+B93+B94+B95+B96+B97+B62","v":1283632.5566429142}]

{"sheet":"Balance 2050","index":8,"n_rows":98,"n_cols":19,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2030]
[]
["TJ units","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Total energy (fossil)"]
["Unit","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ","TJ"]
["Total",{"$f":"+B6+B7","v":741541.01365262643},356535.85941624275,230801.97445844542,3423034.606044509,73811.003725646282,10185.40459366699,4835909.8618911374,3105514.359800688,4050733.2485609553,6811769.4157358073,542253.59535846836,497799.63148366212,{"$f":"SUM(H5:M5)","v":19843980.112830717}]
["    Fossil power plants",{"$f":"C35/C32","v":0},{"$f":"D35/D32","v":0},0,40469.039602533085,35801.491123336986,0,{"$f":"SUM(B6:G6)","v":76270.530725870078},{"$f":"J35/J32","v":1765867.787437882},{"$f":"K35/K32","v":3536617.7408765266},{"$f":"L35/L32","v":3000772.061973847},{"$f":"M35/M32","v":0},{"$f":"N35/N32","v":0},{"$f":"SUM(H6:M6)","v":8379528.1210141256}]
["FINAL CONSUMPTION",{"$f":"SUM(B8:B27)","v":741541.01365262643},356535.85941624275,230801.97445844542,3382565.566441976,38009.512602309296,10185.40459366699,4759639.3311652672,1339646.5723628057,514115.50768442854,3810997.3537619603,542253.59535846836,497799.63148366212,11464451.991816593]
["    Industry - steel",{"$f":"+'Start Year Balance'!B8*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!C8*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!D8*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!E8*(1+Growth!$I8)","v":2890.6456858952192},{"$f":"+'Start Year Balance'!F8*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!G8*(1+Growth!$I8)","v":0},{"$f":"SUM(B8:G8)","v":2890.6456858952192},{"$f":"+'Start Year Balance'!I8*(1+Growth!$I8)","v":1867.9455159258284},{"$f":"+'Start Year Balance'!J8*(1+Growth!$I8)","v":1867.1606648687166},{"$f":"+'Start Year Balance'!K8*(1+Growth!$I8)","v":35200.56991145941},{"$f":"+'Start Year Balance'!L8*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!M8*(1+Growth!$I8)","v":0},41826.321778149177]
["    Industry - chemical",{"$f":"+'Start Year Balance'!B9*(1+Growth!$I9)","v":1670.5554750622375},{"$f":"+'Start Year Balance'!C9*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!D9*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!E9*(1+Growth!$I9)","v":680.15192609299277},{"$f":"+'Start Year Balance'!F9*(1+Growth!$I9)","v":473.14745977978384},{"$f":"+'Start Year Balance'!G9*(1+Growth!$I9)","v":0},{"$f":"SUM(B9:G9)","v":2823.8548609350141},{"$f":"+'Start Year Balance'!I9*(1+Growth!$I9)","v":43292.384310280962},{"$f":"+'Start Year Balance'!J9*(1+Growth!$I9)","v":23339.508310858961},{"$f":"+'Start Year Balance'!K9*(1+Growth!$I9)","v":396389.02639426029},{"$f":"+'Start Year Balance'!L9*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!M9*(1+Growth!$I9)","v":0},465844.77387633524]
["    Industry - non metallic mineral",{"$f":"+'Start Year Balance'!B10*(1+Growth!$I10)","v":556.85182502074588},{"$f":"+'Start Year Balance'!C10*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!D10*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!E10*(1+Growth!$I10)","v":4080.9115565579559},{"$f":"+'Start Year Balance'!F10*(1+Growth!$I10)","v":2838.8847586787028},{"$f":"+'Start Year Balance'!G10*(1+Growth!$I10)","v":0},7476.6481402574045,{"$f":"+'Start Year Balance'!I10*(1+Growth!$I10)","v":363370.34242157143},{"$f":"+'Start Year Balance'!J10*(1+Growth!$I10)","v":100970.30364636214},{"$f":"+'Start Year Balance'!K10*(1+Growth!$I10)","v":288338.58136169362},{"$f":"+'Start Year Balance'!L10*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!M10*(1+Growth!$I10)","v":496948.06808669592},1257103.9436565805]
["    Industry - food processing and beverage",{"$f":"+'Start Year Balance'!B11*(1+Growth!$I11)","v":3712.3455001383059},{"$f":"+'Start Year Balance'!C11*(1+Growth!$I11)","v":0},{"$f":"+'Start Year Balance'!D11*(1+Growth!$I11)","v":0},{"$f":"+'Start Year Balance'!E11*(1+Growth!$I11)","v":1020.227889139489},{"$f":"+'Start Year Balance'!F11*(1+Growth!$I11)","v":5835.4853372839998},{"$f":"+'Start Year Balance'!G11*(1+Growth!$I11)","v":0},10568.058726561794,{"$f":"+'Start Year Balance'!I11*(1+Growth!$I11)","v":25052.445743005224},{"$f":"+'Start Year Balance'!J11*(1+Growth!$I11)","v":56517.517048141541},{"$f":"+'Start Year Balance'!K11*(1+Growth!$I11)","v":150291.12892631799},{"$f":"+'Start Year Balance'!L11*(1+Growth!$I11)","v":5384.0782517862108},{"$f":"+'Start Year Balance'!M11*(1+Growth!$I11)","v":851.56339696618636},248664.79209277895]
["    Industry - construction",{"$f":"+'Start Year Balance'!B12*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!C12*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!D12*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!E12*(1+Growth!$I12)","v":24995.58328391748},{"$f":"+'Start Year Balance'!F12*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!G12*(1+Growth!$I12)","v":0},24995.58328391748,{"$f":"+'Start Year Balance'!I12*(1+Growth!$I12)","v":109.87914799563696},{"$f":"+'Start Year Balance'!J12*(1+Growth!$I12)","v":215.44161517715963},{"$f":"+'Start Year Balance'!K12*(1+Growth!$I12)","v":55096.544209240819},{"$f":"+'Start Year Balance'!L12*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!M12*(1+Growth!$I12)","v":0},80417.448256331088]
["    Industry - mining",{"$f":"+'Start Year Balance'!B13*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!C13*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!D13*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!E13*(1+Growth!$I13)","v":63934.281052741309},{"$f":"+'Start Year Balance'!F13*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!G13*(1+Growth!$I13)","v":0},63934.281052741309,{"$f":"+'Start Year Balance'!I13*(1+Growth!$I13)","v":2087.703811917102},{"$f":"+'Start Year Balance'!J13*(1+Growth!$I13)","v":6750.5039422176687},{"$f":"+'Start Year Balance'!K13*(1+Growth!$I13)","v":19895.974297781406},{"$f":"+'Start Year Balance'!L13*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!M13*(1+Growth!$I13)","v":0},92668.46310465748]
["    Industry - machinery",{"$f":"+'Start Year Balance'!B14*(1+Growth!$I14)","v":928.08637503457646},{"$f":"+'Start Year Balance'!C14*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!D14*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!E14*(1+Growth!$I14)","v":510.11394456974449},{"$f":"+'Start Year Balance'!F14*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!G14*(1+Growth!$I14)","v":0},1438.2003196043211,{"$f":"+'Start Year Balance'!I14*(1+Growth!$I14)","v":329.63744398691085},{"$f":"+'Start Year Balance'!J14*(1+Growth!$I14)","v":1220.8358193372378},{"$f":"+'Start Year Balance'!K14*(1+Growth!$I14)","v":10560.170973437824},{"$f":"+'Start Year Balance'!L14*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!M14*(1+Growth!$I14)","v":0},13548.844556366294]
["    Industry - non ferrous metals",{"$f":"+'Start Year Balance'!B15*(1+Growth!$I15)","v":6867.8391752558646},{"$f":"+'Start Year Balance'!C15*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!D15*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!E15*(1+Growth!$I15)","v":2210.4937598022261},{"$f":"+'Start Year Balance'!F15*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!G15*(1+Growth!$I15)","v":0},9078.3329350580898,{"$f":"+'Start Year Balance'!I15*(1+Growth!$I15)","v":119328.75472326174},{"$f":"+'Start Year Balance'!J15*(1+Growth!$I15)","v":4883.3432773489512},{"$f":"+'Start Year Balance'!K15*(1+Growth!$I15)","v":314815.53177335655},{"$f":"+'Start Year Balance'!L15*(1+Growth!$I15)","v":531595.31800289161},{"$f":"+'Start Year Balance'!M15*(1+Growth!$I15)","v":0},979701.28071191697]
["    Industry - paper and pulp",{"$f":"+'Start Year Balance'!B16*(1+Growth!$I16)","v":185.61727500691526},{"$f":"+'Start Year Balance'!C16*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!D16*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!E16*(1+Growth!$I16)","v":1700.3798152324819},{"$f":"+'Start Year Balance'!F16*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!G16*(1+Growth!$I16)","v":0},1885.997090239397,{"$f":"+'Start Year Balance'!I16*(1+Growth!$I16)","v":4724.8033638123889},{"$f":"+'Start Year Balance'!J16*(1+Growth!$I16)","v":14506.402088595414},{"$f":"+'Start Year Balance'!K16*(1+Growth!$I16)","v":33976.202262365172},{"$f":"+'Start Year Balance'!L16*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!M16*(1+Growth!$I16)","v":0},55093.404805012367]
["    Industry - transport equipment",{"$f":"+'Start Year Balance'!B17*(1+Growth!$I17)","v":4269.1973251590507},{"$f":"+'Start Year Balance'!C17*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!D17*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!E17*(1+Growth!$I17)","v":1190.2658706627371},{"$f":"+'Start Year Balance'!F17*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!G17*(1+Growth!$I17)","v":0},5459.4631958217878,{"$f":"+'Start Year Balance'!I17*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!J17*(1+Growth!$I17)","v":574.51097380575891},{"$f":"+'Start Year Balance'!K17*(1+Growth!$I17)","v":27242.180192346848},{"$f":"+'Start Year Balance'!L17*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!M17*(1+Growth!$I17)","v":0},33276.154361974397]
["    Industry - textile and leather",{"$f":"+'Start Year Balance'!B18*(1+Growth!$I18)","v":2227.4073000829835},{"$f":"+'Start Year Balance'!C18*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!D18*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!E18*(1+Growth!$I18)","v":1020.227889139489},{"$f":"+'Start Year Balance'!F18*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!G18*(1+Growth!$I18)","v":0},3247.6351892224725,{"$f":"+'Start Year Balance'!I18*(1+Growth!$I18)","v":39007.097538451118},{"$f":"+'Start Year Balance'!J18*(1+Growth!$I18)","v":77989.864694131786},{"$f":"+'Start Year Balance'!K18*(1+Growth!$I18)","v":183349.05545186248},{"$f":"+'Start Year Balance'!L18*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!M18*(1+Growth!$I18)","v":0},303593.65287366789]
["    Industry - miscellaneous",{"$f":"+'Start Year Balance'!B19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!C19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!D19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!E19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!F19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!G19*(1+Growth!$I19)","v":0},0,{"$f":"+'Start Year Balance'!I19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!J19*(1+Growth!$I19)","v":71.813871725719864},{"$f":"+'Start Year Balance'!K19*(1+Growth!$I19)","v":95041.538760940413},{"$f":"+'Start Year Balance'!L19*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!M19*(1+Growth!$I19)","v":0},95113.352632666138]
["    Transport - road",{"$f":"+'Start Year Balance'!B20*(1+Growth!$I21)","v":569659.41699622292},{"$f":"+'Start Year Balance'!C20*(1+Growth!$I21)","v":356535.85941624275},{"$f":"+'Start Year Balance'!D20*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!E20*(1+Growth!$I21)","v":2793383.9604639211},{"$f":"+'Start Year Balance'!F20*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!G20*(1+Growth!$I21)","v":0},3719579.2368763867,{"$f":"+'Start Year Balance'!I20*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!J20*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!K20*(1+Growth!$I21)","v":13161.952227763084},{"$f":"+'Start Year Balance'!L20*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!M20*(1+Growth!$I21)","v":0},3732741.1891041496]
["    Transport - rail",{"$f":"+'Start Year Balance'!B21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!C21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!D21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!E21*(1+Growth!$I22)","v":22955.127505638506},{"$f":"+'Start Year Balance'!F21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!G21*(1+Growth!$I22)","v":0},22955.127505638506,{"$f":"+'Start Year Balance'!I21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!J21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!K21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!L21*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!M21*(1+Growth!$I22)","v":0},22955.127505638506]
["    Transport - domestic air",{"$f":"+'Start Year Balance'!B22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!C22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!D22*(1+Growth!$I23)","v":230801.97445844542},{"$f":"+'Start Year Balance'!E22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!F22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!G22*(1+Growth!$I23)","v":0},230801.97445844542,{"$f":"+'Start Year Balance'!I22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!J22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!K22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!L22*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!M22*(1+Growth!$I23)","v":0},230801.97445844542]
["    Transport - navigation",{"$f":"+'Start Year Balance'!B23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!C23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!D23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!E23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!F23*(1+Growth!$I24)","v":28861.995046566812},{"$f":"+'Start Year Balance'!G23*(1+Growth!$I24)","v":0},28861.995046566812,{"$f":"+'Start Year Balance'!I23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!J23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!K23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!L23*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!M23*(1+Growth!$I24)","v":0},28861.995046566812]
["    Households",{"$f":"+'Start Year Balance'!B24*(1+Growth!$I26)","v":45476.232376694243},{"$f":"+'Start Year Balance'!C24*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!D24*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!E24*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!F24*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!G24*(1+Growth!$I27)","v":10185.40459366699},55661.636970361229,{"$f":"+'Start Year Balance'!I24*(1+Growth!$I26)","v":166576.78836138564},{"$f":"+'Start Year Balance'!J24*(1+Growth!$I26)","v":167039.06563402442},{"$f":"+'Start Year Balance'!K24*(1+Growth!$I26)","v":1683505.5175045806},{"$f":"+'Start Year Balance'!L24*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!M24*(1+Growth!$I26)","v":0},2072783.0084703518]
["    Services",{"$f":"+'Start Year Balance'!B25*(1+Growth!$I29)","v":105987.46402894861},{"$f":"+'Start Year Balance'!C25*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!D25*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!E25*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!F25*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!G25*(1+Growth!$I29)","v":0},105987.46402894861,{"$f":"+'Start Year Balance'!I25*(1+Growth!$I29)","v":573898.78998121177},{"$f":"+'Start Year Balance'!J25*(1+Growth!$I29)","v":58169.236097833098},{"$f":"+'Start Year Balance'!K25*(1+Growth!$I29)","v":483778.26734836173},{"$f":"+'Start Year Balance'!L25*(1+Growth!$I29)","v":5274.1991037905736},{"$f":"+'Start Year Balance'!M25*(1+Growth!$I29)","v":0},1227107.9565601458]
["    Agriculture & Fishery",{"$f":"+'Start Year Balance'!B26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!C26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!D26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!E26*(1+Growth!$I31)","v":461993.19579866534},{"$f":"+'Start Year Balance'!F26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!G26*(1+Growth!$I31)","v":0},461993.19579866534,{"$f":"+'Start Year Balance'!I26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!J26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!K26*(1+Growth!$I31)","v":20355.112166191746},{"$f":"+'Start Year Balance'!L26*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!M26*(1+Growth!$I31)","v":0},482348.30796485709]
["    Non energy uses",{"$f":"+'Start Year Balance'!B27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!C27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!D27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!E27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!F27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!G27*(1+Growth!$I33)","v":0},0,{"$f":"+'Start Year Balance'!I27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!J27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!K27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!L27*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!M27*(1+Growth!$I33)","v":0},0]
[]
[]
["Fossil fuel balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2050]
[{"$f":"+'Start Year Balance'!A31","v":"1 ktoe=41.868 TJ"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel share for power like in 2030"]
[{"$f":"+'Start Year Balance'!A32","v":"ktoe per TJ"},null,{"$f":"+'Start Year Balance'!C32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!D32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!E32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!F32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!G32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!H32","v":2.3884589662749593E-2},null,{"$f":"+'Start Year Balance'!J32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!K32","v":2.3884589662749593E-2},{"$f":"+'Start Year Balance'!L32","v":2.3884589662749593E-2},2.3884589662749593E-2,2.3884589662749593E-2]
["Unit : ktoe","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke","Electricity consumption Gwh",null,"Electricity production Gwh","Share of production","Efficiency"]
["Total consumption",{"$f":"+B35+B36","v":473965.32227072504},{"$f":"+C35+C36","v":17711.402829192375},8515.7127022127333,5512.610453292381,81757.77696676481,1762.945536582743,243.27420926882081,115503.72269731387,74173.936175615934,96750.101475135074,162696.31737211728,12951.504618287676,11889.739932255234,null,"Total",{"$f":"IF(R35=1,0,O36/(1-R35))","v":1027311.1699299222}]
["    Fossil power plants",{"$f":"SUM(I35:N35)","v":200141.59073789351},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!C35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!D35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!E35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!F35/'Start Year Balance'!$I35,0))","v":966.58640495206555},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!G35/'Start Year Balance'!$I35,0))","v":855.1039247954759},{"$f":"IF(Q36=0,0,$I35*IF('Start Year Balance'!$I35>0,'Start Year Balance'!H35/'Start Year Balance'!$I35,0))","v":0},{"$f":"IF(Q36=0,0,Q39/11.63/S39)","v":1821.6903297475412},{"$f":"IF(S38>0,Q38/11.63/S38,0)","v":42177.027501621335},{"$f":"IF(S37>0,Q37/11.63/S37,0)","v":84470.663534836305},{"$f":"IF(S40>0,Q40/11.63/S40,0)","v":71672.209371688325},{"$f":"IF(T40>0,R40/11.63/T40,0)","v":0},0,null,"Losses",{"$f":"Q34*R35","v":175543.71168888672},{"$f":"+'Balance 2025'!R35","v":0.17087686460263193}]
["FINAL CONSUMPTION",{"$f":"SUM(B37:B56)","v":273823.73153283156},{"$f":"SUM(C37:C56)","v":17711.402829192375},8515.7127022127333,5512.610453292381,80791.190561812749,907.84161178726697,243.27420926882081,{"$f":"SUM(C36:H36)","v":113682.03236756634},{"$f":"SUM(J37:J56)","v":31996.908673994592},12279.437940298762,91024.108000428954,12951.504618287676,11889.739932255234,{"$f":"SUM(O37:O56)","v":851767.45824103546},"Fossil",{"$f":"SUM(Q37:Q49)","v":696983.0570127531},{"$f":"SUM(R37:R50)","v":0.67845369291594249}]
["    Industry - steel",{"$f":"SUM(I37:N37)","v":999.00453277321992},{"$f":"+'Start Year Balance'!C37*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!D37*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!E37*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!F37*(1+Growth!$I8)","v":69.041886068004672},{"$f":"+'Start Year Balance'!G37*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!H37*(1+Growth!$I8)","v":0},{"$f":"SUM(C37:H37)","v":69.041886068004672},{"$f":"+'Start Year Balance'!J37*(1+Growth!$I8)","v":44.615112160261504},{"$f":"+'Start Year Balance'!K37*(1+Growth!$I8)","v":44.596366314816009},{"$f":"+'Start Year Balance'!L37*(1+Growth!$I8)","v":840.75116823013775},{"$f":"+'Start Year Balance'!M37*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!N37*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!O37*(1+Growth!I$20)","v":6015.8833527611232},"Lignite",{"$f":"Q$34*R37","v":127204.73508137758},{"$f":"+'Balance 2025'!R37","v":0.12382298451018967},{"$f":"+'Balance 2025'!S37","v":0.12948446223070259}]
["    Industry - chemical",{"$f":"SUM(I38:N38)","v":11126.511270572639},{"$f":"+'Start Year Balance'!C38*(1+Growth!$I9)","v":39.900532030721251},{"$f":"+'Start Year Balance'!D38*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!E38*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!F38*(1+Growth!$I9)","v":16.245149663059919},{"$f":"+'Start Year Balance'!G38*(1+Growth!$I9)","v":11.300932926812454},{"$f":"+'Start Year Balance'!H38*(1+Growth!$I9)","v":0},{"$f":"SUM(C38:H38)","v":67.446614620593621},{"$f":"+'Start Year Balance'!J38*(1+Growth!$I9)","v":1034.0208347731191},{"$f":"+'Start Year Balance'!K38*(1+Growth!$I9)","v":557.45457893520006},{"$f":"+'Start Year Balance'!L38*(1+Growth!$I9)","v":9467.5892422437264},{"$f":"+'Start Year Balance'!M38*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!N38*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!O38*(1+Growth!I$20)","v":59472.088852638502},"Coal",171690.09299846832,{"$f":"+'Balance 2025'!R38","v":0.1671256947495082},{"$f":"+'Balance 2025'!S38","v":0.35001733379556782}]
["    Industry - non metallic mineral",30025.411857661711,{"$f":"+'Start Year Balance'!C39*(1+Growth!$I10)","v":13.30017734357375},{"$f":"+'Start Year Balance'!D39*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!E39*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!F39*(1+Growth!$I10)","v":97.470897978359503},{"$f":"+'Start Year Balance'!G39*(1+Growth!$I10)","v":67.805597560874716},{"$f":"+'Start Year Balance'!H39*(1+Growth!$I10)","v":0},178.57667288280797,{"$f":"+'Start Year Balance'!J39*(1+Growth!$I10)","v":8678.9515243520455},{"$f":"+'Start Year Balance'!K39*(1+Growth!$I10)","v":2411.6342707165886},{"$f":"+'Start Year Balance'!L39*(1+Growth!$I10)","v":6886.84869976339},{"$f":"+'Start Year Balance'!M39*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!N39*(1+Growth!$I10)","v":11869.400689946879},{"$f":"+'Start Year Balance'!O39*(1+Growth!I$20)","v":72767.465760110572},"Oil",8727.5437550820225,{"$f":"+'Balance 2025'!R39","v":8.4955211337547996E-3},{"$f":"+'Balance 2025'!S39","v":0.41194360678072844}]
["    Industry - food processing and beverage",5939.2565227089644,{"$f":"+'Start Year Balance'!C40*(1+Growth!$I11)","v":88.667848957158341},{"$f":"+'Start Year Balance'!D40*(1+Growth!$I11)","v":0},{"$f":"+'Start Year Balance'!E40*(1+Growth!$I11)","v":0},{"$f":"+'Start Year Balance'!F40*(1+Growth!$I11)","v":24.367724494589876},{"$f":"+'Start Year Balance'!G40*(1+Growth!$I11)","v":139.37817276402023},{"$f":"+'Start Year Balance'!H40*(1+Growth!$I11)","v":0},252.41374621576847,{"$f":"+'Start Year Balance'!J40*(1+Growth!$I11)","v":598.36738661997765},{"$f":"+'Start Year Balance'!K40*(1+Growth!$I11)","v":1349.8977034523152},{"$f":"+'Start Year Balance'!L40*(1+Growth!$I11)","v":3589.6419443565014},{"$f":"+'Start Year Balance'!M40*(1+Growth!$I11)","v":128.59649975604782},{"$f":"+'Start Year Balance'!N40*(1+Growth!$I11)","v":20.339242308354503},{"$f":"+'Start Year Balance'!O40*(1+Growth!I$20)","v":27862.212527465086},"Natural Gas",389360.68517782516,{"$f":"+'Balance 2025'!R40","v":0.37900949252248983},{"$f":"+'Balance 2025'!S40","v":0.46711260891910655}]
["    Industry - construction",1920.7377533278659,{"$f":"+'Start Year Balance'!C41*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!D41*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!E41*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!F41*(1+Growth!$I12)","v":597.00925011745198},{"$f":"+'Start Year Balance'!G41*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!H41*(1+Growth!$I12)","v":0},597.00925011745198,{"$f":"+'Start Year Balance'!J41*(1+Growth!$I12)","v":2.6244183623683233},{"$f":"+'Start Year Balance'!K41*(1+Growth!$I12)","v":5.1457345747864629},{"$f":"+'Start Year Balance'!L41*(1+Growth!$I12)","v":1315.9583502732592},{"$f":"+'Start Year Balance'!M41*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!N41*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!O41*(1+Growth!I$20)","v":11246.915648410553},"Nuclear",0,{"$f":"+'Balance 2025'!R41","v":0}]
["    Industry - mining",2213.3482159323944,{"$f":"+'Start Year Balance'!C42*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!D42*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!E42*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!F42*(1+Growth!$I13)","v":1527.0440683276322},{"$f":"+'Start Year Balance'!G42*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!H42*(1+Growth!$I13)","v":0},1527.0440683276322,{"$f":"+'Start Year Balance'!J42*(1+Growth!$I13)","v":49.863948884998138},{"$f":"+'Start Year Balance'!K42*(1+Growth!$I13)","v":161.23301667664251},{"$f":"+'Start Year Balance'!L42*(1+Growth!$I13)","v":475.20718204312135},{"$f":"+'Start Year Balance'!M42*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!N42*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!O42*(1+Growth!I$20)","v":8652.98290465641},"Net import",0,{"$f":"+'Balance 2025'!R42","v":0}]
["    Industry - machinery",323.60859263318747,{"$f":"+'Start Year Balance'!C43*(1+Growth!$I14)","v":22.166962239289585},{"$f":"+'Start Year Balance'!D43*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!E43*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!F43*(1+Growth!$I14)","v":12.183862247294938},{"$f":"+'Start Year Balance'!G43*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!H43*(1+Growth!$I14)","v":0},34.350824486584521,{"$f":"+'Start Year Balance'!J43*(1+Growth!$I14)","v":7.8732550871049689},{"$f":"+'Start Year Balance'!K43*(1+Growth!$I14)","v":29.159162590456621},{"$f":"+'Start Year Balance'!L43*(1+Growth!$I14)","v":252.22535046904136},{"$f":"+'Start Year Balance'!M43*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!N43*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!O43*(1+Growth!I$20)","v":8452.8458850929292}]
["    Industry - non ferrous metals",23399.763081874389,{"$f":"+'Start Year Balance'!C44*(1+Growth!$I15)","v":164.0355205707429},{"$f":"+'Start Year Balance'!D44*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!E44*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!F44*(1+Growth!$I15)","v":52.796736404944731},{"$f":"+'Start Year Balance'!G44*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!H44*(1+Growth!$I15)","v":0},216.83225697568764,{"$f":"+'Start Year Balance'!J44*(1+Growth!$I15)","v":2850.1183415319988},{"$f":"+'Start Year Balance'!K44*(1+Growth!$I15)","v":116.63665036182648},{"$f":"+'Start Year Balance'!L44*(1+Growth!$I15)","v":7519.2397958669271},{"$f":"+'Start Year Balance'!M44*(1+Growth!$I15)","v":12696.936037137948},{"$f":"+'Start Year Balance'!N44*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!O44*(1+Growth!I$20)","v":99138.461279063442}]
["    Industry - paper and pulp",1315.8833668914772,{"$f":"+'Start Year Balance'!C45*(1+Growth!$I16)","v":4.4333924478579165},{"$f":"+'Start Year Balance'!D45*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!E45*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!F45*(1+Growth!$I16)","v":40.612874157649799},{"$f":"+'Start Year Balance'!G45*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!H45*(1+Growth!$I16)","v":0},45.046266605507718,{"$f":"+'Start Year Balance'!J45*(1+Growth!$I16)","v":112.84998958183789},{"$f":"+'Start Year Balance'!K45*(1+Growth!$I16)","v":346.47946136895513},{"$f":"+'Start Year Balance'!L45*(1+Growth!$I16)","v":811.50764933517644},{"$f":"+'Start Year Balance'!M45*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!N45*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!O45*(1+Growth!I$20)","v":15767.657737373904}]
["    Industry - transport equipment",794.78729249007347,{"$f":"+'Start Year Balance'!C46*(1+Growth!$I17)","v":101.96802630073209},{"$f":"+'Start Year Balance'!D46*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!E46*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!F46*(1+Growth!$I17)","v":28.429011910354856},{"$f":"+'Start Year Balance'!G46*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!H46*(1+Growth!$I17)","v":0},130.39703821108694,{"$f":"+'Start Year Balance'!J46*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!K46*(1+Growth!$I17)","v":13.721958866097232},{"$f":"+'Start Year Balance'!L46*(1+Growth!$I17)","v":650.66829541288928},{"$f":"+'Start Year Balance'!M46*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!N46*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!O46*(1+Growth!I$20)","v":10422.822038443277}]
["    Industry - textile and leather",7251.2098231027958,{"$f":"+'Start Year Balance'!C47*(1+Growth!$I18)","v":53.200709374295002},{"$f":"+'Start Year Balance'!D47*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!E47*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!F47*(1+Growth!$I18)","v":24.367724494589876},{"$f":"+'Start Year Balance'!G47*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!H47*(1+Growth!$I18)","v":0},77.568433868884881,{"$f":"+'Start Year Balance'!J47*(1+Growth!$I18)","v":931.66851864075477},{"$f":"+'Start Year Balance'!K47*(1+Growth!$I18)","v":1862.7559160726996},{"$f":"+'Start Year Balance'!L47*(1+Growth!$I18)","v":4379.216954520457},{"$f":"+'Start Year Balance'!M47*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!N47*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!O47*(1+Growth!I$20)","v":68168.238565436055}]
["    Industry - miscellaneous",2271.7433990796339,{"$f":"+'Start Year Balance'!C48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!D48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!E48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!F48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!G48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!H48*(1+Growth!$I19)","v":0},0,{"$f":"+'Start Year Balance'!J48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!K48*(1+Growth!$I19)","v":1.715244858262154},{"$f":"+'Start Year Balance'!L48*(1+Growth!$I19)","v":2270.028154221372},{"$f":"+'Start Year Balance'!M48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!N48*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!O48*(1+Growth!I$20)","v":18322.347928272462}]
["    Transport - road",89154.991618996602,{"$f":"+'Start Year Balance'!C49*(1+Growth!$I21)","v":13606.081422475945},{"$f":"+'Start Year Balance'!D49*(1+Growth!$I21)","v":8515.7127022127333},{"$f":"+'Start Year Balance'!E49*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!F49*(1+Growth!$I21)","v":66718.829666187085},{"$f":"+'Start Year Balance'!G49*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!H49*(1+Growth!$I21)","v":0},88840.623790875761,{"$f":"+'Start Year Balance'!J49*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!K49*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!L49*(1+Growth!$I21)","v":314.36782812083413},{"$f":"+'Start Year Balance'!M49*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!N49*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!O49*(1+Growth!I$25)","v":0}]
["    Transport - rail",548.27380112827223,{"$f":"+'Start Year Balance'!C50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!D50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!E50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!F50*(1+Growth!$I22)","v":548.27380112827223},{"$f":"+'Start Year Balance'!G50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!H50*(1+Growth!$I22)","v":0},548.27380112827223,{"$f":"+'Start Year Balance'!J50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!K50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!L50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!M50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!N50*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!O50*(1+Growth!I$25)","v":3151.1769943034456}]
["    Transport - domestic air",5512.610453292381,{"$f":"+'Start Year Balance'!C51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!D51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!E51*(1+Growth!$I23)","v":5512.610453292381},{"$f":"+'Start Year Balance'!F51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!G51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!H51*(1+Growth!$I23)","v":0},5512.610453292381,{"$f":"+'Start Year Balance'!J51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!K51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!L51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!M51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!N51*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!O51*(1+Growth!I$25)","v":0},"Renewables",{"$f":"SUM(Q52:Q56)","v":330328.11291716917},{"$f":"SUM(R52:R56)","v":0.32154630708405757}]
["    Transport - navigation",689.35690853555957,{"$f":"+'Start Year Balance'!C52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!D52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!E52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!F52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!G52*(1+Growth!$I24)","v":689.35690853555957},{"$f":"+'Start Year Balance'!H52*(1+Growth!$I24)","v":0},689.35690853555957,{"$f":"+'Start Year Balance'!J52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!K52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!L52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!M52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!N52*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!O52*(1+Growth!I$25)","v":0},"Hydro",{"$f":"Q$34*R52","v":263498.04540410853},{"$f":"+'Balance 2025'!R52","v":0.256492923582329}]
["    Households",49507.571617233967,{"$f":"+'Start Year Balance'!C53*(1+Growth!$I26)","v":1086.1811497251897},{"$f":"+'Start Year Balance'!D53*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!E53*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!F53*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!G53*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!H53*(1+Growth!$I27)","v":243.27420926882081},1329.4553589940106,{"$f":"+'Start Year Balance'!J53*(1+Growth!$I26)","v":3978.6182373503775},{"$f":"+'Start Year Balance'!K53*(1+Growth!$I26)","v":3989.6595403177703},{"$f":"+'Start Year Balance'!L53*(1+Growth!$I26)","v":40209.838480571809},{"$f":"+'Start Year Balance'!M53*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!N53*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!O53*(1+Growth!I28)","v":187975.75243353593},"Wind",{"$f":"Q$34*R53","v":45729.346842612773},{"$f":"+'Balance 2025'!R53","v":4.4513627595163974E-2}]
["    Services",29308.970014334238,{"$f":"+'Start Year Balance'!C54*(1+Growth!$I29)","v":2531.46708772687},{"$f":"+'Start Year Balance'!D54*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!E54*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!F54*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!G54*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!H54*(1+Growth!$I29)","v":0},2531.46708772687,{"$f":"+'Start Year Balance'!J54*(1+Growth!$I29)","v":13707.337106649751},{"$f":"+'Start Year Balance'!K54*(1+Growth!$I29)","v":1389.3483351923451},{"$f":"+'Start Year Balance'!L54*(1+Growth!$I29)","v":11554.84540337159},{"$f":"+'Start Year Balance'!M54*(1+Growth!$I29)","v":125.9720813936795},{"$f":"+'Start Year Balance'!N54*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!O54*(1+Growth!I30)","v":235196.31628466089},"Solar",{"$f":"Q$34*R54","v":761.30552539834184},{"$f":"+'Balance 2025'!R54","v":7.4106614206314344E-4}]
["    Agriculture & Fishery",11520.691410262181,{"$f":"+'Start Year Balance'!C55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!D55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!E55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!F55*(1+Growth!$I31)","v":11034.51790863345},{"$f":"+'Start Year Balance'!G55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!H55*(1+Growth!$I31)","v":0},11034.51790863345,{"$f":"+'Start Year Balance'!J55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!K55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!L55*(1+Growth!$I31)","v":486.17350162873186},{"$f":"+'Start Year Balance'!M55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!N55*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!O55*(1+Growth!I32)","v":19154.290048810857},"Biomass",{"$f":"Q$34*R55","v":6898.8407920117779},{"$f":"+'Balance 2025'!R55","v":6.7154344213763203E-3}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!D56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!E56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!F56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!G56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!H56*(1+Growth!$I33)","v":0},0,{"$f":"+'Start Year Balance'!J56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!K56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!L56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!M56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!N56*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!O56*(1+Growth!I33)","v":0},"Geothermal",{"$f":"Q$34*R56","v":13440.574353037737},{"$f":"+'Balance 2025'!R56","v":1.3083255343125084E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R36+R51","v":1}]
[]
["GHG Balance",{"$f":"+assumptions!$B$2","v":"Country X"},null,2030]
["Ton CO2/Toe (IPCC):",null,{"$f":"+'Start Year Balance'!C60","v":2.6140704480000001},{"$f":"+'Start Year Balance'!D60","v":2.8724378760000002},{"$f":"+'Start Year Balance'!E60","v":2.9636263800000004},{"$f":"+'Start Year Balance'!F60","v":3.0700129680000003},{"$f":"+'Start Year Balance'!G60","v":3.2067957240000005},{"$f":"+'Start Year Balance'!H60","v":2.9788244640000006},null,{"$f":"+'Start Year Balance'!J60","v":3.9211056720000004},{"$f":"+'Start Year Balance'!K60","v":4.1946711840000006},{"$f":"+'Start Year Balance'!L60","v":2.3253068520000002},{"$f":"+'Start Year Balance'!M60","v":4.4848164240000008},{"$f":"+'Start Year Balance'!N60","v":4.1573667960000007}]
["Unit : ktCO2-e","Total","LPG","Gasoline","Jet Fuel","Diesel","Fueloil","Kerosene and other","Total oil products","Coal","Lignite","Gas","Coke","Petrocoke"]
["Total",{"$f":"+B63+B64","v":1526985.2378698261},{"$f":"+C63+C64","v":46298.854728415383},24460.855706970167,16337.317762041062,250997.43552281969,5653.4062083584267,724.67116603021918,344472.54109463491,290843.84185277368,405834.86270682502,378318.86158055102,58085.120627608427,49430.0100074332]
["    Fossil power plants",{"$f":"SUM(I63:N63)","v":692076.69594511553},{"$f":"C60*C35","v":0},{"$f":"D60*D35","v":0},0,2967.4327978953411,2742.14360960975,0,{"$f":"SUM(C63:H63)","v":5709.5764075050911},{"$f":"J60*J35","v":165380.58176470743},354326.65822293749,166659.8795499655,0,0]
["FINAL CONSUMPTION",{"$f":"SUM(B65:B84)","v":834908.54192471073},{"$f":"SUM(C65:C84)","v":46298.854728415383},24460.855706970167,16337.317762041062,248030.00272492436,2911.2625987486763,724.67116603021918,{"$f":"SUM(C64:H64)","v":338762.96468712983},{"$f":"SUM(J65:J84)","v":125463.26008806622},51508.20448388753,211658.9820305855,58085.120627608427,49430.0100074332]
["    Industry - steel",{"$f":"SUM(I65:N65)","v":2528.971599916882},{"$f":"+'Start Year Balance'!C65*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!D65*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!E65*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!F65*(1+Growth!$I8)","v":211.95948556395288},{"$f":"+'Start Year Balance'!G65*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!H65*(1+Growth!$I8)","v":0},{"$f":"SUM(C65:H65)","v":211.95948556395288},{"$f":"+'Start Year Balance'!J65*(1+Growth!$I8)","v":174.94056934851756},{"$f":"+'Start Year Balance'!K65*(1+Growth!$I8)","v":187.067092691867},{"$f":"+'Start Year Balance'!L65*(1+Growth!$I8)","v":1955.0044523125443},{"$f":"+'Start Year Balance'!M65*(1+Growth!$I8)","v":0},{"$f":"+'Start Year Balance'!N65*(1+Growth!$I8)","v":0}]
["    Industry - chemical",{"$f":"SUM(I66:N66)","v":28598.30916091481},{"$f":"+'Start Year Balance'!C66*(1+Growth!$I9)","v":104.30280164098585},{"$f":"+'Start Year Balance'!D66*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!E66*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!F66*(1+Growth!$I9)","v":49.872820132694791},{"$f":"+'Start Year Balance'!G66*(1+Growth!$I9)","v":36.23978338691299},{"$f":"+'Start Year Balance'!H66*(1+Growth!$I9)","v":0},190.41540516059362,{"$f":"+'Start Year Balance'!J66*(1+Growth!$I9)","v":4054.5049601950532},{"$f":"+'Start Year Balance'!K66*(1+Growth!$I9)","v":2338.3386586483375},{"$f":"+'Start Year Balance'!L66*(1+Growth!$I9)","v":22015.050136910828},{"$f":"+'Start Year Balance'!M66*(1+Growth!$I9)","v":0},{"$f":"+'Start Year Balance'!N66*(1+Growth!$I9)","v":0}]
["    Industry - non metallic mineral",110058.03083958797,{"$f":"+'Start Year Balance'!C67*(1+Growth!$I10)","v":34.76760054699529},{"$f":"+'Start Year Balance'!D67*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!E67*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!F67*(1+Growth!$I10)","v":299.2369207961687},{"$f":"+'Start Year Balance'!G67*(1+Growth!$I10)","v":217.43870032147788},{"$f":"+'Start Year Balance'!H67*(1+Growth!$I10)","v":0},551.4432216646419,{"$f":"+'Start Year Balance'!J67*(1+Growth!$I10)","v":34031.086049149853},{"$f":"+'Start Year Balance'!K67*(1+Growth!$I10)","v":10116.012781721731},{"$f":"+'Start Year Balance'!L67*(1+Growth!$I10)","v":16014.036470247102},{"$f":"+'Start Year Balance'!M67*(1+Growth!$I10)","v":0},{"$f":"+'Start Year Balance'!N67*(1+Growth!$I10)","v":49345.452316804651}]
["    Industry - food processing and beverage",17770.497708161049,{"$f":"+'Start Year Balance'!C68*(1+Growth!$I11)","v":231.78400364663526},{"$f":"+'Start Year Balance'!D68*(1+Growth!$I11)","v":0},{"$f":"+'Start Year Balance'!E68*(1+Growth!$I11)","v":0},{"$f":"+'Start Year Balance'!F68*(1+Growth!$I11)","v":74.809230199042176},{"$f":"+'Start Year Balance'!G68*(1+Growth!$I11)","v":446.95732843859338},{"$f":"+'Start Year Balance'!H68*(1+Growth!$I11)","v":0},753.55056228427088,{"$f":"+'Start Year Balance'!J68*(1+Growth!$I11)","v":2346.2617536154112},{"$f":"+'Start Year Balance'!K68*(1+Growth!$I11)","v":5662.3769980192046},{"$f":"+'Start Year Balance'!L68*(1+Growth!$I11)","v":8347.0190094387763},{"$f":"+'Start Year Balance'!M68*(1+Growth!$I11)","v":576.73169417483541},{"$f":"+'Start Year Balance'!N68*(1+Growth!$I11)","v":84.557690628551413}]
["    Industry - construction",4924.7083949813123,{"$f":"+'Start Year Balance'!C69*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!D69*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!E69*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!F69*(1+Growth!$I12)","v":1832.8261398765333},{"$f":"+'Start Year Balance'!G69*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!H69*(1+Growth!$I12)","v":0},1832.8261398765333,{"$f":"+'Start Year Balance'!J69*(1+Growth!$I12)","v":10.290621726383383},{"$f":"+'Start Year Balance'!K69*(1+Growth!$I12)","v":21.584664541369271},{"$f":"+'Start Year Balance'!L69*(1+Growth!$I12)","v":3060.0069688370263},{"$f":"+'Start Year Balance'!M69*(1+Growth!$I12)","v":0},{"$f":"+'Start Year Balance'!N69*(1+Growth!$I12)","v":0}]
["    Industry - mining",6664.8889107619789,{"$f":"+'Start Year Balance'!C70*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!D70*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!E70*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!F70*(1+Growth!$I13)","v":4688.0450924733095},{"$f":"+'Start Year Balance'!G70*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!H70*(1+Growth!$I13)","v":0},4688.0450924733095,{"$f":"+'Start Year Balance'!J70*(1+Growth!$I13)","v":195.52181280128428},{"$f":"+'Start Year Balance'!K70*(1+Growth!$I13)","v":676.31948896290396},{"$f":"+'Start Year Balance'!L70*(1+Growth!$I13)","v":1105.0025165244815},{"$f":"+'Start Year Balance'!M70*(1+Growth!$I13)","v":0},{"$f":"+'Start Year Balance'!N70*(1+Growth!$I13)","v":0}]
["    Industry - machinery",835.03691595185251,{"$f":"+'Start Year Balance'!C71*(1+Growth!$I14)","v":57.946000911658814},{"$f":"+'Start Year Balance'!D71*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!E71*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!F71*(1+Growth!$I14)","v":37.404615099521088},{"$f":"+'Start Year Balance'!G71*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!H71*(1+Growth!$I14)","v":0},95.350616011179909,{"$f":"+'Start Year Balance'!J71*(1+Growth!$I14)","v":30.871865179150149},{"$f":"+'Start Year Balance'!K71*(1+Growth!$I14)","v":122.31309906775921},{"$f":"+'Start Year Balance'!L71*(1+Growth!$I14)","v":586.50133569376328},{"$f":"+'Start Year Balance'!M71*(1+Growth!$I14)","v":0},{"$f":"+'Start Year Balance'!N71*(1+Growth!$I14)","v":0}]
["    Industry - non ferrous metals",86683.721756295126,{"$f":"+'Start Year Balance'!C72*(1+Growth!$I15)","v":428.80040674627514},{"$f":"+'Start Year Balance'!D72*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!E72*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!F72*(1+Growth!$I15)","v":162.08666543125807},{"$f":"+'Start Year Balance'!G72*(1+Growth!$I15)","v":0},{"$f":"+'Start Year Balance'!H72*(1+Growth!$I15)","v":0},590.88707217753324,{"$f":"+'Start Year Balance'!J72*(1+Growth!$I15)","v":11175.615194852355},{"$f":"+'Start Year Balance'!K72*(1+Growth!$I15)","v":489.25239627103684},{"$f":"+'Start Year Balance'!L72*(1+Growth!$I15)","v":17484.539819160447},{"$f":"+'Start Year Balance'!M72*(1+Growth!$I15)","v":56943.427273833753},{"$f":"+'Start Year Balance'!N72*(1+Growth!$I15)","v":0}]
["    Industry - paper and pulp",3919.1396946502509,{"$f":"+'Start Year Balance'!C73*(1+Growth!$I16)","v":11.589200182331762},{"$f":"+'Start Year Balance'!D73*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!E73*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!F73*(1+Growth!$I16)","v":124.68205033173697},{"$f":"+'Start Year Balance'!G73*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!H73*(1+Growth!$I16)","v":0},136.27125051406873,{"$f":"+'Start Year Balance'!J73*(1+Growth!$I16)","v":442.49673423448547},{"$f":"+'Start Year Balance'!K73*(1+Growth!$I16)","v":1453.3674124521976},{"$f":"+'Start Year Balance'!L73*(1+Growth!$I16)","v":1887.0042974494991},{"$f":"+'Start Year Balance'!M73*(1+Growth!$I16)","v":0},{"$f":"+'Start Year Balance'!N73*(1+Growth!$I16)","v":0}]
["    Industry - transport equipment",1924.3915905722492,{"$f":"+'Start Year Balance'!C74*(1+Growth!$I17)","v":266.55160419363051},{"$f":"+'Start Year Balance'!D74*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!E74*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!F74*(1+Growth!$I17)","v":87.277435232215865},{"$f":"+'Start Year Balance'!G74*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!H74*(1+Growth!$I17)","v":0},353.82903942584636,{"$f":"+'Start Year Balance'!J74*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!K74*(1+Growth!$I17)","v":57.559105443651383},{"$f":"+'Start Year Balance'!L74*(1+Growth!$I17)","v":1513.0034457027516},{"$f":"+'Start Year Balance'!M74*(1+Growth!$I17)","v":0},{"$f":"+'Start Year Balance'!N74*(1+Growth!$I17)","v":0}]
["    Industry - textile and leather",21863.722099969797,{"$f":"+'Start Year Balance'!C75*(1+Growth!$I18)","v":139.07040218798116},{"$f":"+'Start Year Balance'!D75*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!E75*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!F75*(1+Growth!$I18)","v":74.809230199042176},{"$f":"+'Start Year Balance'!G75*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!H75*(1+Growth!$I18)","v":0},213.87963238702332,{"$f":"+'Start Year Balance'!J75*(1+Growth!$I18)","v":3653.1707128661014},{"$f":"+'Start Year Balance'!K75*(1+Growth!$I18)","v":7813.6485639756766},{"$f":"+'Start Year Balance'!L75*(1+Growth!$I18)","v":10183.023190740993},{"$f":"+'Start Year Balance'!M75*(1+Growth!$I18)","v":0},{"$f":"+'Start Year Balance'!N75*(1+Growth!$I18)","v":0}]
["    Industry - miscellaneous",5285.7069094243261,{"$f":"+'Start Year Balance'!C76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!D76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!E76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!F76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!G76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!H76*(1+Growth!$I19)","v":0},0,{"$f":"+'Start Year Balance'!J76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!K76*(1+Growth!$I19)","v":7.1948881804564229},{"$f":"+'Start Year Balance'!L76*(1+Growth!$I19)","v":5278.5120212438696},{"$f":"+'Start Year Balance'!M76*(1+Growth!$I19)","v":0},{"$f":"+'Start Year Balance'!N76*(1+Growth!$I19)","v":0}]
["    Transport - road",265586.78501630155,{"$f":"+'Start Year Balance'!C77*(1+Growth!$I21)","v":35567.255359576171},{"$f":"+'Start Year Balance'!D77*(1+Growth!$I21)","v":24460.855706970167},{"$f":"+'Start Year Balance'!E77*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!F77*(1+Growth!$I21)","v":204827.67228497748},{"$f":"+'Start Year Balance'!G77*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!H77*(1+Growth!$I21)","v":0},264855.7833515238,{"$f":"+'Start Year Balance'!J77*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!K77*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!L77*(1+Growth!$I21)","v":731.00166477773394},{"$f":"+'Start Year Balance'!M77*(1+Growth!$I21)","v":0},{"$f":"+'Start Year Balance'!N77*(1+Growth!$I21)","v":0}]
["    Transport - rail",1683.2076794784491,{"$f":"+'Start Year Balance'!C78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!D78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!E78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!F78*(1+Growth!$I22)","v":1683.2076794784491},{"$f":"+'Start Year Balance'!G78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!H78*(1+Growth!$I22)","v":0},1683.2076794784491,{"$f":"+'Start Year Balance'!J78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!K78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!L78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!M78*(1+Growth!$I22)","v":0},{"$f":"+'Start Year Balance'!N78*(1+Growth!$I22)","v":0}]
["    Transport - domestic air",16337.317762041062,{"$f":"+'Start Year Balance'!C79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!D79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!E79*(1+Growth!$I23)","v":16337.317762041062},{"$f":"+'Start Year Balance'!F79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!G79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!H79*(1+Growth!$I23)","v":0},16337.317762041062,{"$f":"+'Start Year Balance'!J79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!K79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!L79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!M79*(1+Growth!$I23)","v":0},{"$f":"+'Start Year Balance'!N79*(1+Growth!$I23)","v":0}]
["    Transport - navigation",2210.6267866016919,{"$f":"+'Start Year Balance'!C80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!D80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!E80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!F80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!G80*(1+Growth!$I24)","v":2210.6267866016919},{"$f":"+'Start Year Balance'!H80*(1+Growth!$I24)","v":0},2210.6267866016919,{"$f":"+'Start Year Balance'!J80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!K80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!L80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!M80*(1+Growth!$I24)","v":0},{"$f":"+'Start Year Balance'!N80*(1+Growth!$I24)","v":0}]
["    Households",129400.13059232724,{"$f":"+'Start Year Balance'!C81*(1+Growth!$I26)","v":2839.3540446712818},{"$f":"+'Start Year Balance'!D81*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!E81*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!F81*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!G81*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!H81*(1+Growth!$I27)","v":724.67116603021918},3564.0252107015012,{"$f":"+'Start Year Balance'!J81*(1+Growth!$I26)","v":15600.58253719721},{"$f":"+'Start Year Balance'!K81*(1+Growth!$I26)","v":16735.309907741641},{"$f":"+'Start Year Balance'!L81*(1+Growth!$I26)","v":93500.21293668689},{"$f":"+'Start Year Balance'!M81*(1+Growth!$I26)","v":0},{"$f":"+'Start Year Balance'!N81*(1+Growth!$I26)","v":0}]
["    Services",93626.73285704205,{"$f":"+'Start Year Balance'!C82*(1+Growth!$I29)","v":6617.4333041114351},{"$f":"+'Start Year Balance'!D82*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!E82*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!F82*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!G82*(1+Growth!$I29)","v":0},{"$f":"+'Start Year Balance'!H82*(1+Growth!$I29)","v":0},6617.4333041114351,{"$f":"+'Start Year Balance'!J82*(1+Growth!$I29)","v":53747.917276900414},{"$f":"+'Start Year Balance'!K82*(1+Growth!$I29)","v":5827.8594261697035},{"$f":"+'Start Year Balance'!L82*(1+Growth!$I29)","v":26868.561190260665},{"$f":"+'Start Year Balance'!M82*(1+Growth!$I29)","v":564.96165959983875},{"$f":"+'Start Year Balance'!N82*(1+Growth!$I29)","v":0}]
["    Agriculture & Fishery",35006.615649731059,{"$f":"+'Start Year Balance'!C83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!D83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!E83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!F83*(1+Growth!$I31)","v":33876.113075132933},{"$f":"+'Start Year Balance'!G83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!H83*(1+Growth!$I31)","v":0},33876.113075132933,{"$f":"+'Start Year Balance'!J83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!K83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!L83*(1+Growth!$I31)","v":1130.5025745981236},{"$f":"+'Start Year Balance'!M83*(1+Growth!$I31)","v":0},{"$f":"+'Start Year Balance'!N83*(1+Growth!$I31)","v":0}]
["    Non energy uses",0,{"$f":"+'Start Year Balance'!C84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!D84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!E84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!F84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!G84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!H84*(1+Growth!$I33)","v":0},0,{"$f":"+'Start Year Balance'!J84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!K84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!L84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!M84*(1+Growth!$I33)","v":0},{"$f":"+'Start Year Balance'!N84*(1+Growth!$I33)","v":0}]
["CH4 from energy combustion",{"$f":"IF(B62=0,0,+'Start Year Balance'!B85*'Balance 2050'!B64/'Start Year Balance'!B64)","v":19860.656000211384}]
["N2O from energy combustion",{"$f":"IF(B63=0,0,+'Start Year Balance'!B86*'Balance 2050'!B65/'Start Year Balance'!B65)","v":15206.489231539044}]
["Total Agriculture",{"$f":"SUM(B88:B92)","v":113054.62508871994}]
["  Enteric fermentation",{"$f":"+'Start Year Balance'!B88*(1+Growth!I$34)","v":53695.554995151237}]
["  Manure management",{"$f":"+'Start Year Balance'!B89*(1+Growth!I$34)","v":12589.139344296094}]
["  Rice cultivation",{"$f":"+'Start Year Balance'!B90*(1+Growth!I$35)","v":399.40162894340403}]
["  N2O from agricultural soils",{"$f":"+'Start Year Balance'!B91*(1+Growth!I$36)","v":45687.552334835986}]
["  Burning of agricultural residues",{"$f":"+'Start Year Balance'!B92*(1+Growth!I$37)","v":682.97678549322086}]
["Fugitive (CH4)",{"$f":"IF('Start Year Balance'!L62=0,0,'Start Year Balance'!B93*'Balance 2050'!L62/'Start Year Balance'!L62)","v":16211.09858464201}]
["Forestry",{"$f":"+'Start Year Balance'!B94*(1+Growth!I$38)","v":-64020}]
["Waste - solid",{"$f":"+'Start Year Balance'!B95*(1+Growth!I39)","v":16880}]
["Waste - liquid",{"$f":"+'Start Year Balance'!B96*(1+Growth!I40)","v":0}]
["Industrial processes",{"$f":"+'Start Year Balance'!B97*(1+Growth!I41)","v":60720}]
["Total GHG emission",{"$f":"+B85+B86+B87+B93+B94+B95+B96+B97+B62","v":1704898.1067749385}]

{"sheet":"assumptions","index":9,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[[60,0,60,2],[25,1,25,3]]}
["Assumptionst and Country settings"]
["Country:","Country X"]
["Start year (latest inventory):",2015]
["Currency:","Currency Y"]
["Exchange rate used:                        1 US$=",4,{"$f":"+Currency","v":"Currency Y"}]
["Discount rate =",7.0000000000000007E-2]
[]
["Energy prices used for the whole future period:"]
["Crude oil",50,"US$/bbl",null,null,"1 Million BTU =",1.0549999999999999,"GJ"]
["Crude oil",{"$f":"B9/G11","v":0.31446540880503143},"US$/litre",null,null,"1 US gallon =",3.7854000000000001,"litres"]
["LNG",3.25,"US$/MBTU",null,null,"1 bbl =",159,"litres"]
["Natural gas",{"$f":"B11/1.055","v":3.080568720379147},"US$/GJ"]
["Coal",50,"US$/ton"]
[]
["Fuel prices"]
["2020 prices","LPG","Gaso-","Bioethanol","Jet","Diesel","Biodiesel","Heavy","Kero-","Coal","Coke","Petroleum ","Lignite","Natural"]
[null,null,"line",null,"Fuel","Oil",null,"Fuel Oil","sene",null,null,"coke",null,"Gas"]
["Destillate price/crude oil price (litre/litre)",0.9,1.4,null,1.4,1.2,null,0.8,1.4]
["US$/liter",{"$f":"$B$10*B18","v":0.28301886792452829},{"$f":"$B$10*C18","v":0.44025157232704398},0.83,{"$f":"$B$10*E18","v":0.44025157232704398},{"$f":"$B$10*F18","v":0.37735849056603771},1.2,{"$f":"$B$10*H18","v":0.25157232704402516},{"$f":"$B$10*I18","v":0.44025157232704398}]
["US$/GJ",{"$f":"B19*1000/B22/B21","v":11.080528851481024},{"$f":"C19*1000/C22/C21","v":13.102725366876308},null,{"$f":"(E19*1000/E21)/E22","v":12.341656546508295},{"$f":"F19*1000/F22/F21","v":10.367789021299378},null,{"$f":"(H19*1000/H21)/H22","v":6.387321626458637},{"$f":"(I19*1000/I21)/I22","v":12.297529953269384},{"$f":"B13/J22","v":2.0032051282051282},{"$f":"J20","v":2.0032051282051282},{"$f":"K20","v":2.0032051282051282},null,{"$f":"+B12","v":3.080568720379147}]
["t/m3",0.54,0.75,{"$f":"1/(C63/1000)","v":0.75528700906344404},0.8,0.84,{"$f":"1/(C64/1000)","v":0.88339222614840995},0.98,0.8,null,null,null,null,"(MJ/Nm3)"]
["GJ/t",47.3,44.8,{"$f":"+D68","v":26.795520000000003},44.59,43.33,{"$f":"+D68","v":26.795520000000003},40.19,44.75,24.96,28,31,18.3,39]
[]
["Electricity","Isolated grids","Grid 1","Grid 2"]
["US$/kWh",null,0.2]
[null,"tCO2/MWh (=kCO2/kWh)"]
["Operating margin (OM)"]
["Build Margin (BM)"]
["Combined Margin (CM) Solar & Wind",null,0.48549999999999999]
["Combined Margin (CM) Other",null,0.48549999999999999]
[]
[]
["Electricity grid losses & own consumption",0.186]
[]
["kg/GJ","Emission factors","CO2","CH4","N2O"]
["Power plant","Fuel oil",{"$f":"21.1*44/12","v":77.366666666666674},3.0000000000000001E-3,5.9999999999999995E-4]
[null,"Diesel oil",{"$f":"20.2*44/12","v":74.066666666666663},3.0000000000000001E-3,5.9999999999999995E-4]
[null,"Gasoline",{"$f":"18.9*44/12","v":69.3},3.0000000000000001E-3,5.9999999999999995E-4]
[null,"Jet fuel",{"$f":"19.5*44/12","v":71.5},3.0000000000000001E-3,5.9999999999999995E-4]
[null,"Kerosene",{"$f":"19.6*44/12","v":71.866666666666674},3.0000000000000001E-3,5.9999999999999995E-4]
[null,"LPG",{"$f":"17.2*44/12","v":63.066666666666663},1E-3,1E-4]
[null,"Natural gas ",56.1,1E-3,1E-4]
[null,"Coal ",{"$f":"25.8*44/12","v":94.600000000000009},1E-3,1.4E-3]
[null,"Lignite",{"$f":"27.6*44/12","v":101.2},{"$f":"+D43","v":1E-3},1.4E-3]
["Industry","Oil","as",2E-3,5.9999999999999995E-4]
[null,"Natural gas ","above",5.0000000000000001E-3,1E-4]
[null,"Coal ",null,0.01,1.4E-3]
[null,"Charcoal",null,0.2,4.0000000000000001E-3]
["Residential","Oil","as",0.01,5.9999999999999995E-4]
[null,"Natural gas ","above",5.0000000000000001E-3,1E-4]
[null,"Coal ",null,0.3,1.4E-3]
[null,"Charcoal",null,0.2,4.0000000000000001E-3]
[]
["Global warming potentials:","SAR","AR4","AR5","GWP used",null,"TAR"]
["1 Ton CH4  =",21,25,28,{"$f":"+B55","v":21},"Ton CO2",23]
["1 Ton N2O  =",310,298,265,{"$f":"+B56","v":310},"Ton CO2",296]
[]
[]
["Source:"]
["http://www.iisd.org/gsi/sites/default/files/bf_uk_fqdmodel.pdf"]
["CONVERSION FACTORS"]
[null,"Tonnes","Litres"]
["Ethanol ",1,1324]
["Biodiesel ",1,1132]
["Diesel",1,{"$f":"1/0.84*1000","v":1190.4761904761904}]
["Gasoline",1,{"$f":"1/0.75*1000","v":1333.3333333333333}]
[null,"Tonnes","TOE","GJ"]
["Ethanol ",1,0.64,{"$f":"C68*C$73","v":26.795520000000003}]
["Biodiesel ",1,0.86,{"$f":"C69*C$73","v":36.006480000000003},null,"1 toe costs",{"$f":"+C64/C69*G19","v":1579.5348837209301},"US $"]
["Diesel",1,{"$f":"43.33/41.868","v":1.0349192700869398},{"$f":"C70*C$73","v":43.33}]
["Gasoline",1,{"$f":"44.8/41.868","v":1.0700296168911816},{"$f":"C71*C$73","v":44.79999999999999}]
[]
[null,"1 toe =",41.868000000000002,"GJ"]

{"sheet":"coordinates","index":10,"n_rows":11,"n_cols":26,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,8,0,10],[0,11,0,15],[0,16,0,20],[0,23,0,25],[0,1,0,3]]}
["xSum:","Sorted values (All values)",null,null,null,null,null,"xSum (included)","Sorted values (meeting thresholds)",null,null,"X-coordinates (reduction of CO2)",null,null,null,null,"Y-coordinates (Cost of reduction option)",null,null,null,null,null,null,"Options omitted from graph"]
[{"$f":"SUM(D3:D100)","v":137740.02423087606},"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year",null,null,null,{"$f":"SUM(K3:K100)","v":137263.57473087608},"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year","Point 1","Point 2","halfway","Point 3","Point 4","Point 1","Point 2","Point 3","halfway","Point 4",null,null,"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year"]
[null,"Hydro power connected to main grid",358.20337391064447,96153.274999999994,null,"count(included)",{"$f":"COUNTA(I3:I300)","v":8},null,"Hydro power connected to main grid",358.20337391064447,96153.274999999994,0,0,48076.637499999997,96153.274999999994,96153.274999999994,0,358.20337391064447,358.20337391064447,358.20337391064447,0,null,null,"Electric cars",-376.36252012069639,476.44949999999977]
[null,"Wind turbines, on-shore",351.11001040024917,12137.5,null,"count(excluded)",{"$f":"COUNTA(X3:X300)","v":1},null,"Wind turbines, on-shore",351.11001040024917,12137.5,96153.274999999994,96153.274999999994,102222.02499999999,108290.77499999999,108290.77499999999,0,351.11001040024917,351.11001040024917,351.11001040024917,0]
[null,"New office building with central cooling",300.20978284656968,34.869403212378401,null,null,null,null,"New office building with central cooling",300.20978284656968,34.869403212378401,108290.77499999999,108290.77499999999,108308.20970160619,108325.64440321237,108325.64440321237,0,300.20978284656968,300.20978284656968,300.20978284656968,0]
[null,"Solar PVs, large grid",294.12646107726175,6202.2624999999998,null,null,null,null,"Solar PVs, large grid",294.12646107726175,6202.2624999999998,108325.64440321237,108325.64440321237,111426.77565321237,114527.90690321237,114527.90690321237,0,294.12646107726175,294.12646107726175,294.12646107726175,0]
[null,"New bicycle lanes",144.86078223795022,34.329135591219512,null,null,null,null,"New bicycle lanes",144.86078223795022,34.329135591219512,114527.90690321237,114527.90690321237,114545.07147100798,114562.23603880359,114562.23603880359,0,144.86078223795022,144.86078223795022,144.86078223795022,0]
[null,"Energy efficiency in industry",-0.94392925743255673,13282.49425636631,null,null,null,null,"Energy efficiency in industry",-0.94392925743255673,13282.49425636631,114562.23603880359,114562.23603880359,121203.48316698674,127844.73029516989,127844.73029516989,0,-0.94392925743255673,-0.94392925743255673,-0.94392925743255673,0]
[null,"Energy efficiency in service",-0.94392925743255696,2136.3444357061699,null,null,null,null,"Energy efficiency in service",-0.94392925743255696,2136.3444357061699,127844.73029516989,127844.73029516989,128912.90251302299,129981.07473087606,129981.07473087606,0,-0.94392925743255696,-0.94392925743255696,-0.94392925743255696,0]
[null,"Efficient electric grids",-145.2399599818103,7282.5,null,null,null,null,"Efficient electric grids",-145.2399599818103,7282.5,129981.07473087606,129981.07473087606,133622.32473087608,137263.57473087608,137263.57473087608,0,-145.2399599818103,-145.2399599818103,-145.2399599818103,0]
[null,"Electric cars",-376.36252012069639,476.44949999999977]

{"sheet":"graph","index":11,"n_rows":99,"n_cols":11,"rows_kept":99,"cut":false,"hidden":false,"merged":[[89,8,89,10],[0,0,0,3],[27,4,29,6],[27,7,29,7],[30,4,30,6],[89,1,89,3],[20,4,20,7],[21,0,21,1],[22,0,22,1],[23,0,23,1],[25,0,25,2],[21,4,21,7],[22,4,22,7],[23,4,23,7],[25,4,25,7],[26,4,26,7]]}
["Settings for creating Marginal Abatement Revenue curve"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Insert only values",null,"Please select the scenario you wish to create the graph for."]
["Threshold for smallest value on x-axis (ktCO2e/yr)",null,10,"values above 0"]
["Threshold for smallest value on y-axis (US$/ktCO2e)",null,-200,"values below 0"]
["Threshold for largest value on y-axis (US$/ktCO2e)",null,800,"values above 0"]
[]
["Include all options in graph with no thresholds",null,null,null,"Marginal Abatement Revenue Curve created from Main Sheet:"]
[null,null,null,null,"main20"]
[null,null,null,null,"Font size for labels in graph:\n(default and minimum is 10 pts)",null,null,15]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,8109]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Options included in MAR Curve",null,null,null,null,null,null,"Options excluded in MAR Curve"]
[null,"Reduction option","US$/tonCO2","Emission reduction in 2030 per option kt/year",null,null,null,null,"Reduction option","US$/tonCO2","Emission reduction in 2020 per option kt/year"]
[null,"Hydro power connected to main grid",358.20337391064447,96153.274999999994,null,null,null,null,"Electric cars",-376.36252012069639,476.44949999999977]
[null,"Wind turbines, on-shore",351.11001040024917,12137.5]
[null,"New office building with central cooling",300.20978284656968,34.869403212378401]
[null,"Solar PVs, large grid",294.12646107726175,6202.2624999999998]
[null,"New bicycle lanes",144.86078223795022,34.329135591219512]
[null,"Energy efficiency in industry",-0.94392925743255673,13282.49425636631]
[null,"Energy efficiency in service",-0.94392925743255696,2136.3444357061699]
[null,"Efficient electric grids",-145.2399599818103,7282.5]

{"sheet":"main25","index":13,"n_rows":139,"n_cols":29,"rows_kept":139,"cut":false,"hidden":false,"merged":[[0,26,0,28],[1,26,3,26],[1,27,3,27],[1,28,3,28]]}
["Total GHG mitigation in",{"$f":"+assumptions!$B$2","v":"Country X"},"In 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorted Values - according to revenue potential"]
[null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2025",null,null,"Diesel","Gasoline","Electricity","Electricity",null,null,null,null,null,null,null,null,null,null,null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
["Type","Reduction option","US$/tonCO2","Sub-type unit","t CO2/unit","Million US$","MUS$/year","in 2025","kt/year","kt/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
["Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!D28","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!D25","v":2566.2000000000007},{"$f":"Agriculture!B15*H5/1000000","v":0},{"$f":"Agriculture!D20*H5/1000000","v":0},null,{"$f":"E5*H5/1000","v":0},{"$f":"OFFSET(J5,-1,0)+I5","v":0},{"$f":"J5/TotalEmis2025","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro power connected to main grid",358.20337391064447,96153.274999999994]
[null,"Zero tillage",{"$f":"+Agriculture!D192","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!D190","v":85.727053103999992},{"$f":"Agriculture!C180*H6/1000000","v":0},{"$f":"Agriculture!D185*H6/1000000","v":0},null,{"$f":"E6*H6/1000","v":0},{"$f":"OFFSET(J6,-1,0)+I6","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, on-shore",351.11001040024917,12137.5]
[null,"Cover crops",{"$f":"+Agriculture!D87","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!D85","v":1490},{"$f":"Agriculture!D75*H7/1000000","v":0},{"$f":"Agriculture!D80*H7/1000000","v":0},null,{"$f":"E7*H7/1000","v":0},{"$f":"OFFSET(J7,-1,0)+I7","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New office building with central cooling",300.20978284656968,34.869403212378401]
[null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!D115","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!D113","v":790},{"$f":"Agriculture!D103*H8/1000000","v":0},{"$f":"Agriculture!D108*H8/1000000","v":0},null,{"$f":"E8*H8/1000","v":0},{"$f":"OFFSET(J8,-1,0)+I8","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PVs, large grid",294.12646107726175,6202.2624999999998]
[null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!D141","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!D139","v":0.20130000000000001},{"$f":"Agriculture!D129*H9/1000000","v":0},{"$f":"Agriculture!D134*H9/1000000","v":0},null,{"$f":"E9*H9/1000","v":0},{"$f":"OFFSET(J9,-1,0)+I9","v":0},{"$f":"J9/TotalEmis2025","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New bicycle lanes",144.86078223795022,34.329135591219512]
[null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!D166","v":80.5},"%DM fat added",{"$f":"+Agriculture!D164","v":4336.2268329365697},{"$f":"Agriculture!D154*H10/1000000","v":0},{"$f":"Agriculture!D159*H10/1000000","v":0},null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in industry",-0.94392925743255673,13282.49425636631]
[null,"Tobacco curing",{"$f":"+Agriculture!D60","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!D58","v":561.96940800000016},{"$f":"Agriculture!B48*H11/1000000","v":0},{"$f":"Agriculture!D53*H11/1000000","v":0},null,{"$f":"E11*H11/1000","v":0},{"$f":"OFFSET(J11,-1,0)+I11","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in service",-0.94392925743255696,2136.3444357061699]
["Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!D22","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!D20","v":9719.0247425999987},{"$f":"+'Biomass energy'!B10*H12/1000000","v":0},{"$f":"+'Biomass energy'!D15*H12/1000000","v":0},null,{"$f":"E12*H12/1000","v":0},{"$f":"OFFSET(J12,-1,0)+I12","v":0},{"$f":"J12/TotalEmis2025","v":0},null,null,null,{"$f":"+'Biomass energy'!G20/'Biomass energy'!G17*H12/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Efficient electric grids",-145.2399599818103,7282.5]
[null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!D55","v":-184.60088765582714},"1 MW CHP plant",{"$f":"+'Biomass energy'!D53","v":2427.5},{"$f":"+'Biomass energy'!B43*H13/1000000","v":0},{"$f":"+'Biomass energy'!D48*H13/1000000","v":0},null,0,0,{"$f":"J13/TotalEmis2025","v":0},null,null,null,{"$f":"+'Biomass energy'!G51*H13/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Electric cars",-376.36252012069639,476.44949999999977]
[null,"Bagasse power",{"$f":"'Biomass energy'!D86","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!D84","v":6791.4514285714295},{"$f":"'Biomass energy'!B74*H14/1000000","v":0},{"$f":"'Biomass energy'!D79*H14/1000000","v":0},null,0,0,0,null,null,null,{"$f":"'Biomass energy'!G85/'Biomass energy'!G79*100*H14/1000","v":0}]
["CCS","CCS plant",{"$f":"+CCS!D22","v":203.81680118581841},"1 MW",{"$f":"+CCS!D20","v":5412.3711340206182},{"$f":"CCS!D10*H15/1000000","v":0},{"$f":"CCS!D15*H15/1000000","v":0},null,{"$f":"E15*H15/1000","v":0},{"$f":"OFFSET(J15,-1,0)+I15","v":0},{"$f":"J15/TotalEmis2025","v":0},null,null,null,{"$f":"+CCS!G16/CCS!G13*H15/1000","v":0}]
["Cement","Clinker replacement",{"$f":"+Cement!D22","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!D20","v":166583.56193028874},{"$f":"Cement!B9*H16/1000000","v":0},{"$f":"Cement!D15*H16/1000000","v":0},null,0,0,0]
["Coal bed/mine methane","Coal mine methane",{"$f":"+'Coalmine CH4'!D23","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coalmine CH4'!D21","v":37352.840000000004},{"$f":"+'Coalmine CH4'!B11/1000000*H17","v":0},{"$f":"+'Coalmine CH4'!D21/1000000*H17","v":0},null,0,0,0,null,null,null,{"$f":"+'Coalmine CH4'!G26/'Coalmine CH4'!G21*10*H17/1000","v":0}]
["EE households","Efficient residential airconditioning",{"$f":"+'EE households'!D28","v":-307.40925219715155},"1000 Airconditioners",{"$f":"+'EE households'!D26","v":779.89209204096824},{"$f":"+'EE households'!B16*H18/1000000","v":0},{"$f":"+'EE households'!D21*H18/1000000","v":0},null,0,0,{"$f":"J18/TotalEmis2025","v":0},null,null,{"$f":"+'EE households'!G40*H18/1000","v":0}]
[null,"Efficient lighting with CFLs",{"$f":"+'EE households'!D62","v":-321.06763115035045},"1000 Bulps",{"$f":"+'EE households'!D60","v":38.097435503685503},{"$f":"+'EE households'!D50*H19/1000000","v":0},{"$f":"+'EE households'!D55*H19/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!G63*H19/1000","v":0}]
[null,"Efficient lighting with LEDs",{"$f":"+'EE households'!D94","v":-354.68167440866569},"1000 Bulps",{"$f":"+'EE households'!D92","v":77.718768427518427},{"$f":"+'EE households'!D82*H20/1000000","v":0},{"$f":"+'EE households'!D87*H20/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!G99*H20/1000","v":0}]
[null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!D120","v":-213.84455798515566},"1000 Bulps",{"$f":"+'EE households'!D118","v":9.1433845208845206},{"$f":"'EE households'!D108*H21/1000000","v":0},{"$f":"'EE households'!D113*H21/1000000","v":0},null,0,0,{"$f":"J21/TotalEmis2025","v":0},null,null,{"$f":"+'EE households'!G100*H21/1000","v":0}]
[null,"Efficient wood stoves",{"$f":"+'EE households'!D176","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!D174","v":1338.3333333333335},{"$f":"+'EE households'!B164*H22/1000000","v":0},{"$f":"+'EE households'!D169*H22/1000000","v":0},null,0,0,0]
[null,"Efficient charcoal stoves",{"$f":"+'EE households'!D204","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!D202","v":292.91691871829062},{"$f":"+'EE households'!B192*H23/1000000","v":0},{"$f":"+'EE households'!D197*H23/1000000","v":0},null,0,0,0]
[null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!D236","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!D234","v":2054.9439166666671},{"$f":"'EE households'!B224*H24/1000000","v":0},{"$f":"'EE households'!D229*H24/1000000","v":0},null,0,0,0]
[null,"Efficient electric stoves",{"$f":"+'EE households'!D265","v":-273.80983725148542},"1000 stoves",{"$f":"+'EE households'!D263","v":155.07371007371006},{"$f":"'EE households'!D253*H25/1000000","v":0},{"$f":"'EE households'!D258*H25/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!G273*H25/1000","v":0}]
[null,"Induction based cooking",{"$f":"+'EE households'!D291","v":504.90174838288539},"1000 stoves",{"$f":"+'EE households'!D289","v":11.296760336495453},{"$f":"'EE households'!D279*H26/1000000","v":0},{"$f":"'EE households'!D284*H26/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!G300*H26/1000","v":0}]
[null,"New passive home",{"$f":"+'EE households'!$D$319","v":-141.18922434820317},"1000 new homes",{"$f":"+'EE households'!$D$317","v":8499.2321867321862},{"$f":"+'EE households'!$D$307","v":0},{"$f":"+H27*'EE households'!$D$312/1000000","v":0},null,0,0,{"$f":"J27/Totalemis2050","v":0},null,null,{"$f":"'EE households'!$G$325*H27/1000","v":0}]
[null,"Efficient refrigerators",{"$f":"+'EE households'!D146","v":-37.237013908533335},"1000 refrigerators",{"$f":"+'EE households'!D144","v":1203.8235872235871},{"$f":"+'EE households'!D134*H28/1000000","v":0},{"$f":"+'EE households'!D139*H28/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!G158*H28/1000","v":0}]
["EE industry","Efficient electric motors",{"$f":"+'EE industry'!D21","v":-309.0172323508944},"1 kW",{"$f":"+'EE industry'!D19","v":0.64945399945399895},{"$f":"+'EE industry'!D9*H29/1000000","v":0},{"$f":"+'EE industry'!D14*H29/1000000","v":0},null,{"$f":"E29*H29/1000","v":0},{"$f":"OFFSET(J29,-1,0)+I29","v":0},{"$f":"J29/TotalEmis2025","v":0},null,null,{"$f":"H29*'EE industry'!G21/1000000","v":0}]
[null,"Energy efficiency in industry",{"$f":"+'EE industry'!D80","v":0.94392925743255673},"10% red. of energy demand",{"$f":"+'EE industry'!D78","v":13282494.256366311},{"$f":"+'EE industry'!K68*H30/1000000","v":177.74973548194495},{"$f":"'EE industry'!D73*H30/1000000","v":12.537734940264052},1,{"$f":"E30*H30/1000","v":13282.49425636631},{"$f":"OFFSET(J30,-1,0)+I30","v":13282.49425636631},{"$f":"J30/TotalEmis2025","v":1.6400006146393097E-2}]
[null,"Building materials",{"$f":"+'EE industry'!D51","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!D49","v":520.30000000000007},{"$f":"'EE industry'!D39*H31/1000000","v":0},{"$f":"'EE industry'!D44*H31/1000000","v":0},null,{"$f":"E31*H31/1000","v":0},{"$f":"OFFSET(J31,-1,0)+I31","v":13282.49425636631},{"$f":"J31/TotalEmis2025","v":1.6400006146393097E-2}]
["EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!D21","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!D19","v":39852.898650000003},{"$f":"+'EE own generation'!B9*H32/1000000","v":0},{"$f":"+'EE own generation'!D14*H32/1000000","v":0},null,{"$f":"E32*H32/1000","v":0},{"$f":"OFFSET(J32,-1,0)+I32","v":13282.49425636631},1.6400006146393097E-2,null,null,null,{"$f":"+'EE own generation'!G15*main30!H32","v":0}]
[null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!D51","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!D49","v":36703.799999999996},{"$f":"+'EE own generation'!B39*H33/1000000","v":0},{"$f":"+'EE own generation'!D44*H33/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,null,{"$f":"'EE own generation'!G44*main30!H33","v":0}]
["EE service","Efficient electric motors",{"$f":"+'EE service'!D27","v":-309.0172323508944},"1 kW",{"$f":"+'EE service'!D25","v":0.64945399945399895},{"$f":"+'EE service'!D15*H34/1000000","v":0},{"$f":"+'EE service'!D20*H34/1000000","v":0},null,0,13282.49425636631,{"$f":"J34/TotalEmis2025","v":1.6400006146393097E-2},null,null,{"$f":"H34*'EE service'!G27/1000000","v":0}]
[null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!D55","v":-303.40494124995359},"1000 lights",{"$f":"+'EE service'!D53","v":39.185933660933649},{"$f":"+'EE service'!D43*H35/1000000","v":0},{"$f":"+'EE service'!D48*H35/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G55*H35/1000","v":0}]
[null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!D87","v":-270.57489398565167},"1000 lights",{"$f":"+'EE service'!D85","v":44.410724815724805},{"$f":"+'EE service'!D75*H36/1000000","v":0},{"$f":"+'EE service'!D80*H36/1000000","v":0},null,{"$f":"E36*H36/1000","v":0},{"$f":"OFFSET(J36,-1,0)+I36","v":13282.49425636631},{"$f":"J36/TotalEmis2025","v":1.6400006146393097E-2},null,null,{"$f":"+'EE service'!G87*H36/1000","v":0}]
[null,"Efficient street lights",{"$f":"+'EE service'!D121","v":-301.47178811224023},"1000 lights",{"$f":"+'EE service'!D119","v":391.85933660933642},{"$f":"+'EE service'!D109*H37/1000000","v":0},{"$f":"+'EE service'!D114*H37/1000000","v":0},null,0,13282.49425636631,{"$f":"J37/TotalEmis2025","v":1.6400006146393097E-2},null,null,{"$f":"+'EE service'!G135*H37/1000","v":0}]
[null,"Efficient water pumping",{"$f":"+'EE service'!D157","v":-310.59608600829995},"4 Million m3 water",{"$f":"+'EE service'!D155","v":763.43980343980365},{"$f":"+'EE service'!B145*H38/1000000","v":0},{"$f":"+'EE service'!D150*H38/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G156*H38","v":0}]
[null,"HVAC",{"$f":"+'EE service'!D246","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!D244","v":4556.7071087885734},{"$f":"'EE service'!D234*H39/1000000","v":0},{"$f":"'EE service'!D239*H39/1000000","v":0},null,0,13282.49425636631,{"$f":"J39/TotalEmis2025","v":1.6400006146393097E-2},null,null,{"$f":"+'EE service'!G252*H39/1000","v":0}]
[null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!D275","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!D273","v":1.9607499999999998},{"$f":"'EE service'!D235*H40/1000000","v":0},{"$f":"'EE service'!D240*H40/1000000","v":0},null,{"$f":"E40*H40/1000","v":0},{"$f":"OFFSET(J40,-1,0)+I40","v":13282.49425636631},{"$f":"+J40/TotalEmis2025","v":1.6400006146393097E-2},null,null,{"$f":"+'EE service'!G288*H40/1000000","v":0}]
[null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!D307","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!D305","v":0.87334999999999996},{"$f":"'EE service'!D236*H41/1000000","v":0},{"$f":"'EE service'!D241*H41/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G319*H41/1000000","v":0}]
[null,"Efficient room airconditioner",{"$f":"+'EE service'!D339","v":-288.54139864501218},"1 Airconditioner",{"$f":"+'EE service'!D337","v":0.70550806488306428},{"$f":"'EE service'!B327*H42/1000000","v":0},{"$f":"'EE service'!D332*H42/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G352*H42/1000000","v":0}]
[null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!D372","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!D370","v":10.884981572481571},{"$f":"'EE service'!D360*H43/1000000","v":0},{"$f":"'EE service'!D365*H43/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G387*H43/1000000","v":0}]
[null,"Efficient hotel refrigerator",{"$f":"+'EE service'!D407","v":947.95283605306668},"1 refrigerator",{"$f":"+'EE service'!D405","v":0.39719112500930687},{"$f":"'EE service'!B395*H44/1000000","v":0},{"$f":"'EE service'!D400*H44/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G414*H44/1000000","v":0}]
[null,"Efficient hotel washing machine ",{"$f":"+'EE service'!D437","v":38248.887086086368},"100 Guest Nights (GN)",{"$f":"+'EE service'!D435","v":6.3784140573812431E-2},{"$f":"'EE service'!D425*H45/1000000","v":0},{"$f":"'EE service'!D430*H45/1000000","v":0},null,0,13282.49425636631,1.6400006146393097E-2,null,null,{"$f":"+'EE service'!G458*H45/1000000","v":0}]
[null,"Energy efficiency in service",{"$f":"+'EE service'!D221","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!D219","v":4272688.8714123396},{"$f":"'EE service'!B209*H46/1000000","v":21.363444357061699},{"$f":"'EE service'!D214*H46/1000000","v":2.0165580168162998},0.5,2136.3444357061699,15418.838692072481,{"$f":"J46/TotalEmis2025","v":1.9037768391959371E-2}]
[null,"New office building with central cooling",{"$f":"+'EE service'!D186","v":-300.20978284656968},"1000 m2",{"$f":"+'EE service'!D184","v":34.869403212378401},{"$f":"+'EE service'!D174*H47/1000000","v":6.5987861570247919},{"$f":"+'EE service'!D179*H47/1000000","v":-10.468135966377599},1000,{"$f":"(E47*H47)/1000","v":34.869403212378401},{"$f":"OFFSET(J47,-1,0,1,1)+I47","v":15453.708095284859},1.9080821934160601E-2,null,null,{"$f":"+'EE service'!G199*H47","v":58.462809917355358}]
["EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!D52","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!D50","v":1117.0367999999989},{"$f":"+'EE supply side'!B40*H48/1000000","v":0},{"$f":"+'EE supply side'!D45*H48/1000000","v":0},null,0,15453.708095284859,1.9080821934160601E-2]
[null,"New natural gas power plant",{"$f":"'EE supply side'!D23","v":-5891.9683096252202},"1 MW",{"$f":"+'EE supply side'!D21","v":159},{"$f":"+'EE supply side'!B11/1000000*H49","v":0},{"$f":"+'EE supply side'!D16/1000000*H49","v":0},null,0,15453.708095284859,{"$f":"J49/TotalEmis2025","v":1.9080821934160601E-2}]
[null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!D140","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!D138","v":124.49193561101811},{"$f":"+'EE supply side'!B128/1000000*H50","v":0},{"$f":"+'EE supply side'!D133/1000000*H50","v":0},null,0,15453.708095284859,{"$f":"J50/TotalEmis2025","v":1.9080821934160601E-2}]
[null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!D170","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!D168","v":1454.3571428571436},{"$f":"+'EE supply side'!B158/1000000*H51","v":0},{"$f":"+'EE supply side'!D1634/1000000*H51","v":0},null,0,{"$f":"OFFSET(J51,-1,0,1,1)+I51","v":15453.708095284859},{"$f":"J51/TotalEmis2025","v":1.9080821934160601E-2}]
[null,"Cogeneration in industry",{"$f":"+'EE supply side'!D111","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!D109","v":542.40894917999958},{"$f":"+'EE supply side'!D100*main25!H52/1000000","v":0},{"$f":"+'EE supply side'!D104*H52/1000000","v":0},null,0,15453.708095284859,{"$f":"J52/TotalEmis2025","v":1.9080821934160601E-2},null,null,{"$f":"+'EE supply side'!G110*H52/1000","v":0}]
[null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!D81","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!D79","v":75738},{"$f":"'EE supply side'!D70*H53/1000000","v":0},{"$f":"'EE supply side'!D74*H53/1000000","v":0},null,0,15453.708095284859,1.9080821934160601E-2,null,null,{"$f":"+'EE supply side'!G90*H53/1000","v":0}]
["Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!D24","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!D22","v":485.5},{"$f":"+'Energy distribution'!D12*main25!H54/1000000","v":14383.59917204432},{"$f":"+'Energy distribution'!D17*H54/1000000","v":1057.7100085675336},15000,7282.5,22736.208095284859,2.8072585262336962E-2,null,null,{"$f":"+H54*'Energy distribution'!N20","v":0}]
[null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!D53","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!D51","v":485.5},{"$f":"+'Energy distribution'!D41*H55/1000000","v":0},{"$f":"+'Energy distribution'!D46*H55/1000000","v":0},null,{"$f":"(E55*H55)/1000","v":0},{"$f":"OFFSET(J55,-1,0,1,1)+I55","v":22736.208095284859},{"$f":"J55/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"Power factor increase",{"$f":"+'Energy distribution'!D83","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!D81","v":94589.93197278888},{"$f":"'Energy distribution'!B71*H56/1000000","v":0},{"$f":"'Energy distribution'!D76*H56/1000000","v":0},null,0,22736.208095284859,{"$f":"J56/TotalEmis2025","v":2.8072585262336962E-2},null,null,{"$f":"H56*'Energy distribution'!G91","v":0}]
[null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!D112","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!D110","v":33649.053412333342},{"$f":"'Energy distribution'!B99*H57/1000000","v":0},{"$f":"'Energy distribution'!D105*H57/1000000","v":0},null,0,22736.208095284859,{"$f":"+J57/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!D151","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!D149","v":13725.623132042594},{"$f":"'Energy distribution'!D139*H58/1000000","v":0},{"$f":"'Energy distribution'!D144*H58/1000000","v":0},null,0,22736.208095284859,{"$f":"+J58/TotalEmis2025","v":2.8072585262336962E-2}]
["Forestry","Reforestation",{"$f":"+Forestry!D26","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!D24","v":3666.666666666667},{"$f":"Forestry!B13/1000000*H59","v":0},{"$f":"Forestry!D19/1000000*H59","v":0},null,0,22736.208095284859,{"$f":"J59/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"REDD: Avoided deforestation",{"$f":"+Forestry!D54","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!D52","v":3666.666666666667},{"$f":"Forestry!B42*H60/1000000","v":0},{"$f":"Forestry!D47/1000000*H60","v":0},null,{"$f":"(E60*H60)/1000","v":0},22736.208095284859,{"$f":"J60/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"Assisted forest regeneration",{"$f":"Forestry!D82","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!D80","v":3666.666666666667},{"$f":"Forestry!B70/1000000*H61","v":0},{"$f":"Forestry!D47/1000000*H61","v":0},null,0,22736.208095284859,{"$f":"J61/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"Reforestation with agroforestry",{"$f":"Forestry!D111","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D109","v":3666.666666666667},{"$f":"Forestry!B98/1000000*H62","v":0},{"$f":"Forestry!D104/1000000*H62","v":0},null,0,22736.208095284859,{"$f":"J62/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"Reforestation with Silvopasture",{"$f":"Forestry!D141","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D139","v":3666.666666666667},{"$f":"Forestry!B128/1000000*H63","v":0},{"$f":"Forestry!D134/1000000*H63","v":0},null,0,22736.208095284859,{"$f":"J63/TotalEmis2025","v":2.8072585262336962E-2}]
["Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!D22","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!D20","v":3850},{"$f":"'Fossil fuel switch'!B10/1000000*H64","v":0},{"$f":"'Fossil fuel switch'!D15/1000000*H64","v":0},null,0,22736.208095284859,2.8072585262336962E-2]
[null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!D51","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!D49","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!B39/1000000*H65","v":0},{"$f":"'Fossil fuel switch'!D44/1000000*H65","v":0},null,0,22736.208095284859,2.8072585262336962E-2]
["Fugitive ","Reduced flaring at oil field",{"$f":"+Fugitive!D23","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!D21","v":22613.499908999998},{"$f":"+Fugitive!B11*H66/1000000","v":0},{"$f":"+Fugitive!D16*H66/1000000","v":0},null,0,22736.208095284859,2.8072585262336962E-2]
[null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!D52","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!D50","v":20797.217999999997},{"$f":"+Fugitive!B40*H67/1000000","v":0},{"$f":"+Fugitive!D45*H67/1000000","v":0},null,{"$f":"(E67*H67)/1000","v":0},{"$f":"OFFSET(J67,-1,0,1,1)+I67","v":22736.208095284859},{"$f":"J67/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!D79","v":-5.576949389258389},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!D77","v":15078},{"$f":"Fugitive!B67*H68/1000000","v":0},{"$f":"Fugitive!B72*H68/1000000","v":0},null,{"$f":"(E68*H68)/1000","v":0},{"$f":"OFFSET(J68,-1,0,1,1)+I68","v":22736.208095284859},{"$f":"J68/TotalEmis2025","v":2.8072585262336962E-2}]
[null,"Charcoal production",{"$f":"+Fugitive!D106","v":1.606633349107647},"100,000 ton charcoal/yr",{"$f":"+Fugitive!D104","v":141004.80480480485},{"$f":"Fugitive!B95*H69/1000000","v":0},{"$f":"Fugitive!D99*H69/1000000","v":0},null,{"$f":"(E69*H69)/1000","v":0},{"$f":"OFFSET(J69,-1,0,1,1)+I69","v":22736.208095284859},{"$f":"J69/TotalEmis2025","v":2.8072585262336962E-2}]
["Geothermal","Geothermal power",{"$f":"+Geothermal!D21","v":-238.86073603064963},"1 MW",{"$f":"+Geothermal!D19","v":3065.9324999999999},{"$f":"+Geothermal!B9*H70/1000000","v":0},{"$f":"+Geothermal!D14*H70/1000000","v":0},null,0,22736.208095284859,2.8072585262336962E-2,null,null,null,{"$f":"+Geothermal!G17*H70/1000","v":0}]
[null,"Geothermal heat",{"$f":"+Geothermal!D49","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!D47","v":17.056285714285721},{"$f":"Geothermal!B37*H71/1000000","v":0},{"$f":"Geothermal!D42*H71/1000000","v":0},null,{"$f":"(E71*H71)/1000","v":0},{"$f":"OFFSET(J71,-1,0,1,1)+I71","v":22736.208095284859},{"$f":"J71/TotalEmis2025","v":2.8072585262336962E-2}]
["HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFC PFC SF6'!D23","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFC PFC SF6'!D21","v":111888.38499874179},{"$f":"+'HFC PFC SF6'!B11*H72/1000000","v":0},{"$f":"+'HFC PFC SF6'!D16*H72/1000000","v":0},null,0,22736.208095284859,2.8072585262336962E-2]
["Hydro","Hydro power connected to main grid",{"$f":"+Hydro!D23","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!D21","v":1923.0654999999999},{"$f":"+Hydro!B11*H73/1000000","v":56905},{"$f":"+Hydro!D16*H73/1000000","v":-34442.427517558019},50000,96153.274999999994,118889.48309528486,0.1467938337386922,null,null,null,{"$f":"+Hydro!G18*H73/1000","v":198050}]
[null,"Mini hydro power connected to main grid",{"$f":"+Hydro!D52","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!D50","v":1942},{"$f":"+Hydro!B40*H74/1000000","v":0},{"$f":"+Hydro!D45*H74/1000000","v":0},null,0,118889.48309528486,0.1467938337386922,null,null,null,{"$f":"Hydro!G48/Hydro!G45*H74/1000","v":0}]
[null,"Mini hydro power off grid",{"$f":"+Hydro!D81","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!D79","v":3231.9999999999995},{"$f":"+Hydro!B69*H75/1000000","v":0},{"$f":"Hydro!D74*H75/1000000","v":0},null,0,118889.48309528486,{"$f":"J75/TotalEmis2025","v":0.1467938337386922},null,null,null,{"$f":"Hydro!G49/Hydro!G46*H75/1000","v":0}]
["Landfills","Landfill gas plant with power production",{"$f":"Landfills!D25","v":-42.465447468617498},"200 t/day plant",{"$f":"Landfills!D23","v":124415.21400000001},{"$f":"+Landfills!B13*H76/1000000","v":0},{"$f":"+Landfills!D18*H76/1000000","v":0},null,0,118889.48309528486,0.1467938337386922,null,null,null,{"$f":"+Landfills!G34*H76/1000","v":0}]
[null,"Landfill gas flaring",{"$f":"+Landfills!D116","v":1.1213562774871835},"1 t/day plant",{"$f":"+Landfills!D114","v":124415.21399999999},{"$f":"+Landfills!B104*H77/1000000","v":0},{"$f":"Landfills!D109*H77/1000000","v":0},null,0,118889.48309528486,0.1467938337386922]
[null,"Incineration plant",{"$f":"+Landfills!D89","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!D87","v":139951.21400000001},{"$f":"Landfills!B77*H78/1000000","v":0},{"$f":"Landfills!D82*H78/1000000","v":0},null,0,118889.48309528486,0.1467938337386922]
[null,"Recycling of plastics",{"$f":"+Landfills!D195","v":-280.92564985520448},"1000 t MSW/year plant",{"$f":"Landfills!D193","v":1095.42},{"$f":"Landfills!D182*H79/1000000","v":0},{"$f":"Landfills!D188*H79/1000000","v":0},null,0,118889.48309528486,0.1467938337386922]
[null,"Refuce Derived Fuel (RDF) from MSW ",{"$f":"+Landfills!D169","v":-119.59206265586528},"200 t/day plant",{"$f":"Landfills!D167","v":20389.428571428572},{"$f":"Landfills!D157*H80/1000000","v":0},{"$f":"Landfills!D162*H80/1000000","v":0},null,{"$f":"(E80*H80)/1000","v":0},{"$f":"OFFSET(J80,-1,0,1,1)+I80","v":118889.48309528486},0.1467938337386922]
[null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!D144","v":0.22055635272371182},"1000 t/year plant",{"$f":"+Landfills!D142","v":12186.720000000001},{"$f":"+Landfills!B132*H81/1000","v":0},{"$f":"Landfills!D137*H81/1000000","v":0},null,{"$f":"(E81*H81)/1000","v":0},{"$f":"OFFSET(J81,-1,0,1,1)+I81","v":118889.48309528486},0.1467938337386922]
[null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!D61","v":-5.5868781179134984E-2},"1000 t/day plant",{"$f":"+Landfills!D59","v":4136782.1040000007},{"$f":"+Landfills!B48*H82/1000000","v":0},{"$f":"+Landfills!D54*H82/1000000","v":0},null,0,118889.48309528486,{"$f":"J82/TotalEmis2025","v":0.1467938337386922}]
["Marine","Tidal",{"$f":"Marine!D21","v":363.61667324190034},"1 MW of tidal power",{"$f":"Marine!D19","v":1275.894},{"$f":"Marine!B9*H83/1000000","v":0},{"$f":"Marine!D14*H83/1000000","v":0},null,0,118889.48309528486,0.1467938337386922,null,null,null,{"$f":"+Marine!G17*H83/1000","v":0}]
[null,"Wave",{"$f":"Marine!D46","v":343.10682152450886},"1 MW of wave power",{"$f":"Marine!D44","v":1488.5429999999999},{"$f":"Marine!B34*H84/1000000","v":0},{"$f":"Marine!D39*H84/1000000","v":0},null,0,118889.48309528486,0.1467938337386922,null,null,null,{"$f":"+Marine!G42*H84/1000","v":0}]
["Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!D22","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!D20","v":1227.6264000000001},{"$f":"+'Methane avoidance'!B10*H85/1000000","v":0},{"$f":"+'Methane avoidance'!D15*H85/1000000","v":0},null,{"$f":"(E85*H85)/1000","v":0},{"$f":"OFFSET(J85,-1,0,1,1)+I85","v":118889.48309528486},0.1467938337386922]
[null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!D49","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!D47","v":11274.12},{"$f":"+'Methane avoidance'!B37*H86/1000000","v":0},{"$f":"+'Methane avoidance'!D42*H86/1000000","v":0},null,{"$f":"(E86*H86)/1000","v":0},{"$f":"OFFSET(J86,-1,0,1,1)+I86","v":118889.48309528486},0.1467938337386922]
[null,"Biogas at big farms",{"$f":"+'Methane avoidance'!D76","v":-18.330162191216946},"84000 pigs",{"$f":"+'Methane avoidance'!D74","v":71321.278606965177},{"$f":"'Methane avoidance'!B64*H87/1000000","v":0},{"$f":"'Methane avoidance'!D69*H87/1000000","v":0},null,0,118889.48309528486,{"$f":"J87/TotalEmis2025","v":0.1467938337386922},null,null,null,{"$f":"+'Methane avoidance'!G78*H87/1000","v":0}]
[null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!D104","v":-199.00857719997819},"1 plant",{"$f":"+'Methane avoidance'!D102","v":25805.267999999996},{"$f":"+'Methane avoidance'!B92*H88/1000000","v":0},{"$f":"+'Methane avoidance'!D97*H88/1000000","v":0},null,0,118889.48309528486,0.1467938337386922]
["N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!D20","v":1.4550102291446729},"100 ton HNO3/day",{"$f":"+N2O!D18","v":69021.5},{"$f":"+N2O!B9*H89/1000000","v":0},{"$f":"N2O!D13*H89/1000000","v":0},null,0,118889.48309528486,0.1467938337386922]
["Solar","Solar water heater, residential",{"$f":"Solar!D31","v":-341.4492171764353},"1000 locations",{"$f":"Solar!D29*1000","v":803.76005774999987},{"$f":"+Solar!B19*H90/1000000","v":0},{"$f":"+Solar!D24*H90/1000000","v":0},null,{"$f":"E90*H90/1000","v":0},{"$f":"OFFSET(J90,-1,0)+I90","v":118889.48309528486},{"$f":"J90/TotalEmis2025","v":0.1467938337386922},null,null,{"$f":"+Solar!G37*H90/1000000","v":0}]
[null,"Solar water heater, large",{"$f":"+Solar!D58","v":-350.30226457285954},"1 unit",{"$f":"+Solar!D56","v":30.354722299999999},{"$f":"+Solar!B46*H91/1000000","v":0},{"$f":"+Solar!D51*H91/1000000","v":0},null,{"$f":"(E91*H91)/1000","v":0},{"$f":"OFFSET(J91,-1,0,1,1)+I91","v":118889.48309528486},0.1467938337386922,null,null,{"$f":"+Solar!G66*H91/1000000","v":0}]
[null,"Solar PVs, large grid",{"$f":"Solar!D88","v":-294.12646107726175},"1 MW",{"$f":"Solar!D86","v":886.03750000000002},{"$f":"+Solar!B76*H92/1000000","v":7000},{"$f":"+Solar!D81*H92/1000000","v":-1824.24951979721},7000,{"$f":"(E92*H92)/1000","v":6202.2624999999998},{"$f":"OFFSET(J92,-1,0,1,1)+I92","v":125091.74559528485},0.15445181883985573,null,null,null,{"$f":"+Solar!G86*H92/1000","v":12775}]
[null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!D112","v":-164.52447660416522},"1 MW",{"$f":"Solar!D110","v":886.03750000000002},{"$f":"+Solar!B100*H93/1000000","v":0},{"$f":"+Solar!D105*H93/1000000","v":0},null,{"$f":"(E93*H93)/1000","v":0},{"$f":"OFFSET(J93,-1,0,1,1)+I93","v":125091.74559528485},{"$f":"+J93/TotalEmis2025","v":0.15445181883985573},null,null,null,{"$f":"+Solar!G110*H93/1000","v":0}]
[null,"Solar house PVs",{"$f":"+Solar!D137","v":-215.5798038208396},"500 W",{"$f":"+Solar!D135","v":0.39871687500000003},{"$f":"+Solar!B125*H94/1000000","v":0},{"$f":"+Solar!D130*H94/1000000","v":0},null,0,125091.74559528485,{"$f":"+J94/TotalEmis2025","v":0.15445181883985573},null,null,null,{"$f":"+Solar!G140*H94/1000","v":0}]
[null,"Solar cottage PVs",{"$f":"+Solar!D164","v":-215.57980382083966},"50 W",{"$f":"+Solar!D162","v":3.9871687500000003E-2},{"$f":"+Solar!B152*H95/1000000","v":0},{"$f":"+Solar!D157*H95/1000000","v":0},null,{"$f":"(E95*H95)/1000","v":0},{"$f":"OFFSET(J95,-1,0,1,1)+I95","v":125091.74559528485},{"$f":"J95/TotalEmis2025","v":0.15445181883985573},null,null,null,{"$f":"+Solar!G167*H95/1000","v":0}]
[null,"Solar/diesel mini-grid",{"$f":"+Solar!D189","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!D187","v":58.400000000000006},{"$f":"+Solar!B177*H96/1000000","v":0},{"$f":"Solar!D182*H96/1000000","v":0},null,{"$f":"(E96*H96)/1000","v":0},{"$f":"OFFSET(J96,-1,0,1,1)+I96","v":125091.74559528485},{"$f":"J96/TotalEmis2025","v":0.15445181883985573},null,null,null,{"$f":"+Solar!G194*H96/1000","v":0}]
[null,"Solar LED lamps",{"$f":"+Solar!D301","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!D299","v":93.908173333333366},{"$f":"Solar!B289*H97/1000000","v":0},{"$f":"Solar!D294*H97/1000000","v":0},null,{"$f":"(E97*H97)/1000","v":0},{"$f":"OFFSET(J97,-1,0,1,1)+I97","v":125091.74559528485},{"$f":"J97/TotalEmis2025","v":0.15445181883985573}]
[null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!D217","v":221.43917442170138},"2 MW",{"$f":"+Solar!D215","v":2628},{"$f":"+Solar!B205*H98/1000000","v":0},{"$f":"+Solar!D210*H98/1000000","v":0},null,{"$f":"(E98*H98)/1000","v":0},{"$f":"OFFSET(J98,-1,0,1,1)+I98","v":125091.74559528485},0.15445181883985573,null,null,null,{"$f":"+Solar!G220*H98/1000","v":0}]
[null,"Solar street lights",{"$f":"+Solar!D328","v":-758.4245007314579},"1000 locations  (0.05 MW)",{"$f":"+Solar!D326","v":448.24831365935916},{"$f":"+Solar!B316*H99/1000000","v":0},{"$f":"+Solar!D316*H99/1000000","v":0},null,0,125091.74559528485,{"$f":"J99/TotalEmis2025","v":0.15445181883985573},null,null,null,{"$f":"+Solar!G339*H99/1000","v":0}]
[null,"Parabolic through CSP, no storage",{"$f":"Solar!D246","v":180.28584393360879},"1 MW",{"$f":"Solar!D244","v":728.25},{"$f":"Solar!B234*H100/1000000","v":0},{"$f":"Solar!D239*H100/1000000","v":0},null,0,125091.74559528485,0.15445181883985573,null,null,null,{"$f":"+Solar!G242*H100/1000","v":0}]
[null,"Solar tower CSP, with storage",{"$f":"+Solar!D273","v":686.7743301696471},"1 MW",{"$f":"+Solar!D271","v":728.25},{"$f":"+Solar!B261*H101/1000000","v":0},{"$f":"+Solar!D266*H101/1000000","v":0},null,0,125091.74559528485,0.15445181883985573,null,null,null,{"$f":"+Solar!G269*H101/1000","v":0}]
["Transport","10% Biodiesel blend in all  diesel",{"$f":"+Transport!D37","v":369.38011072512057},"10% blend in transport",{"$f":"+Transport!D35","v":9515956.4712388366},{"$f":"+Transport!B25*H102/1000000","v":0},{"$f":"+Transport!D30*H102/1000000","v":0},null,0,125091.74559528485,0.15445181883985573]
[null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!D66","v":430.26912561866118},"15% blend in transport",{"$f":"+Transport!D64","v":1616104.6630755768},{"$f":"+Transport!B53*H103/1000000","v":0},{"$f":"+Transport!D58*M103/1000000","v":0},null,0,125091.74559528485,0.15445181883985573]
[null,"Bus Rapid Transit (BRT)",{"$f":"Transport!D478","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!D476","v":1983.4616326530609},{"$f":"Transport!B465*H104/1000000","v":0},{"$f":"Transport!D471*H104/1000000","v":0},null,0,125091.74559528485,0.15445181883985573,{"$f":"I104/3.1","v":0}]
[null,"More efficient gasoline cars",{"$f":"+Transport!D97","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!D95","v":408.90380487804828},{"$f":"+Transport!B84*H105/1000000","v":0},{"$f":"+Transport!D90*H105/1000000","v":0},null,0,125091.74559528485,0.15445181883985573,null,{"$f":"I105/2.9","v":0}]
[null,"More efficient diesel cars",{"$f":"+Transport!D123","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!D121","v":179.7212853333333},{"$f":"+Transport!B110*H106/1000000","v":0},{"$f":"+Transport!D116*H106/1000000","v":0},null,0,125091.74559528485,0.15445181883985573,{"$f":"I106/3.1","v":0}]
[null,"Natural Gas cars",{"$f":"+Transport!D394","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!D392","v":778.08450104036592},{"$f":"+Transport!B382*H107/1000000","v":0},{"$f":"+Transport!D387*H107/1000000","v":0},null,{"$f":"(E107*H107)/1000","v":0},{"$f":"OFFSET(J107,-1,0,1,1)+I107","v":125091.74559528485},{"$f":"J107/TotalEmis2025","v":0.15445181883985573},{"$f":"I107/3.1","v":0}]
[null,"Electric cars",{"$f":"+Transport!D147","v":357.72620437215198},"1000 cars",{"$f":"+Transport!D145","v":1002.5417894390353},{"$f":"+Transport!D135*H108/1000000","v":1650},{"$f":"+Transport!D140*H108/1000000","v":179.31773453024567},500,501.27089471951763,125593.01649000437,0.15507074218329839,null,{"$f":"I108/2.9","v":172.85203266190263}]
[null,"Electric 18m buses",{"$f":"+Transport!D177","v":1333.2584170132166},"1000 buses",{"$f":"+Transport!D175","v":39529.648402942104},{"$f":"+Transport!D165*H109/1000000","v":0},{"$f":"+Transport!D170*H109/1000000","v":0},null,0,125593.01649000437,0.15507074218329839,{"$f":"I109/3.1","v":0}]
[null,"Electric 12m buses",{"$f":"+Transport!D208","v":1904.1221638883294},"1000 buses",{"$f":"+Transport!D206","v":14473.983787975836},{"$f":"+Transport!D196*H110/1000000","v":0},{"$f":"+Transport!D201*H110/1000000","v":0},null,0,125593.01649000437,0.15507074218329839,0]
[null,"Electric heavy trucks",{"$f":"+Transport!D239","v":4822.8476352975267},"1000 trucks",{"$f":"+Transport!D237","v":11981.408589805054},{"$f":"+Transport!D227*H111/1000000","v":0},{"$f":"+Transport!D232*H111/1000000","v":0},null,0,125593.01649000437,0.15507074218329839,0]
[null,"Electric light trucks",{"$f":"+Transport!D271","v":1654.9443838650695},"1000 trucks",{"$f":"+Transport!D269","v":6272.8017789564883},{"$f":"+Transport!D259*H112/1000000","v":0},{"$f":"+Transport!D264*H112/1000000","v":0},null,{"$f":"(E112*H112)/1000","v":0},{"$f":"OFFSET(J112,-1,0,1,1)+I112","v":125593.01649000437},{"$f":"J112/TotalEmis2025","v":0.15507074218329839},0]
[null,"Electric rail ",{"$f":"+Transport!D303","v":3676.240401049361},"1 Million trainkm/year",{"$f":"+Transport!D301","v":3527.0727212683591},{"$f":"Transport!D291*H113/1000000","v":0},{"$f":"Transport!D296*H113/1000000","v":0},null,0,125593.01649000437,{"$f":"J113/TotalEmis2025","v":0.15507074218329839},0]
[null,"Shifting passengers from car to rail (1Mill. personkm/day) ",{"$f":"+Transport!D334","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!D332","v":35457.80333333333},{"$f":"+Transport!D322*H114/1000","v":0},{"$f":"+Transport!D327*H114/1000","v":0},null,{"$f":"(E114*H114)/1000","v":0},{"$f":"OFFSET(J114,-1,0,1,1)+I114","v":125593.01649000437},{"$f":"J114/TotalEmis2025","v":0.15507074218329839},0]
[null,"Shifting freight transport from road to rail (1000 tonkm/day)",{"$f":"+Transport!D363","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!D361","v":241.3646113413127},{"$f":"+Transport!D351*H115/1000","v":0},{"$f":"+Transport!D356*H115/1000","v":0},null,0,125593.01649000437,0.15507074218329839,0]
[null,"Restriction on import of used cars",{"$f":"+Transport!D423","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!D421","v":931.3919999999996},{"$f":"+Transport!B410*H116/1000000","v":0},{"$f":"+Transport!D91*H116/1000000","v":0},null,0,125593.01649000437,0.15507074218329839,0]
[null,"New bicycle lanes",{"$f":"+Transport!D508","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!D506","v":686.58271182439023},{"$f":"+Transport!B496*H117/1000000","v":2.5},{"$f":"+Transport!D501*H117/1000000","v":-4.9729454352967162},50,34.329135591219512,125627.3456255956,{"$f":"J117/TotalEmis2025","v":0.15511312865257365},11.073914706845004]
[null,"Electric three-wheelers",{"$f":"+Transport!D534","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!D532","v":293.28103313378676},{"$f":"Transport!B522*H118/1000000","v":0},{"$f":"Transport!D527*H118/1000000","v":0},null,0,125627.3456255956,{"$f":"+J118/TotalEmis2025","v":0.15511312865257365},null,{"$f":"I118/2.9","v":0}]
[null,"Electric two-wheelers",{"$f":"+Transport!D563","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!D561","v":196.43549999999999},{"$f":"Transport!D551*H119/1000000","v":0},{"$f":"Transport!D556*H119/1000000","v":0},null,0,125627.3456255956,{"$f":"+J119/TotalEmis2025","v":0.15511312865257365},null,0]
[null,"Better maintenance and use of motor bikes",{"$f":"+Transport!D450","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!D448","v":116.42400000000004},{"$f":"+Transport!B438*H120/1000000","v":0},{"$f":"+Transport!D443*H120/1000000","v":0},null,0,125627.3456255956,0.15511312865257365,null,0]
["Wind","Wind turbines, on-shore",{"$f":"Wind!$D$21","v":-351.11001040024917},"1 MW",{"$f":"Wind!D19","v":1213.75},{"$f":"+Wind!B9*H121/1000000","v":6750},{"$f":"+Wind!D14*H121/1000000","v":-4261.5977512330237},10000,12137.5,137764.8456255956,0.17009940086620093,{"$f":"I121/3.1","v":3915.322580645161},null,null,{"$f":"+Wind!G17*H121/1000","v":25000}]
[null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!D45","v":-282.25942003523295},"1 MW",{"$f":"Wind!D43","v":1327.8425},{"$f":"+Wind!B33*H122/1000000","v":0},{"$f":"+Wind!D38*H122/1000000","v":0},null,0,137764.8456255956,{"$f":"+J122/TotalEmis2025","v":0.17009940086620093},{"$f":"I122/3.1","v":0},null,null,{"$f":"+Wind!G41*H122/1000","v":0}]
[null,"Wind turbines, off-shore",{"$f":"Wind!$D$70","v":-235.91509117009576},"1 MW",{"$f":"Wind!D68","v":1553.6},{"$f":"+Wind!B58*H123/1000000","v":0},{"$f":"+Wind!D63*H123/1000000","v":0},null,0,137764.8456255956,0.17009940086620093,{"$f":"I123/3.1","v":0},null,null,{"$f":"+Wind!G66*H123/1000","v":0}]
[null,null,null,null,"Totals:",{"$f":"SUM(F5:F123)","v":86896.811138040357},{"$f":"SUM(G5:G123)","v":-39292.13383393507},null,"BAU emission in 2025:",{"$f":"+'Balance 2025'!B98","v":809907.88282646879},"ktCO2-eq.",{"$f":"SUM(L5:L123)","v":3926.3964953520058},{"$f":"SUM(M5:M123)","v":172.85203266190263},58.462809917355358,235825]
["GHG reduction options:",{"$f":"COUNTA(B5:B123)","v":119}]
["Do not remove this number!!"]
[]
[]
[]
[null,null,null,null,null,null,"CO2 emissions: ktCO2 in 2025",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'Balance 2025'!B63+'Balance 2025'!B85+'Balance 2025'!B86","v":331834.64842848422},{"$f":"SUM(I12:I14)+I15+SUM(I48:I56)+I70+SUM(I73:I75)+I83+I84+SUM(I92:I96)+I98+I100+I101+SUM(I121:I123)","v":121775.53749999999},{"$f":"+J131-K131","v":210059.11092848424},"Power emission factor:",null,{"$f":"L131/'Balance 2025'!Q34","v":0.44806199891475434},"tCO2/MWh"]
[null,null,null,null,null,null,"Industry",null,null,{"$f":"SUM('Balance 2025'!B65:B76)+'Balance 2025'!B84+'Balance 2025'!B93+'Balance 2025'!B97","v":200942.93439808162},{"$f":"I16+I17+SUM(I29:I33)+I64+I65+SUM(I66:I69)+I72+I88+I89","v":13282.49425636631},{"$f":"+J132-K132","v":187660.44014171531}]
[null,null,null,null,null,null,"Transport",null,null,{"$f":"SUM('Balance 2025'!B77:B80)","v":130434.02054613331},{"$f":"SUM(I102:I120)+I99","v":535.60003031073711},129898.42051582257]
[null,null,null,null,null,null,"Households",null,null,{"$f":"+'Balance 2025'!B81","v":59052.204543475658},{"$f":"SUM(I18:I28)+I57+I58+I71+I90+I91+I97","v":0},59052.204543475658]
[null,null,null,null,null,null,"Services",null,null,{"$f":"+'Balance 2025'!B82","v":42726.888714123394},{"$f":"SUM(I34:I47)","v":2171.2138389185484},40555.674875204844]
[null,null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'Balance 2025'!B83+'Balance 2025'!B87","v":92057.186196170675},{"$f":"SUM(I5:I11)+SUM(I85:I87)","v":0},92057.186196170675]
[null,null,null,null,null,null,"Forestry",null,null,{"$f":"+'Balance 2025'!B94","v":-64020},{"$f":"SUM(I59:I63)","v":0},-64020]
[null,null,null,null,null,null,"Waste",null,null,{"$f":"+'Balance 2025'!B95+'Balance 2025'!B96","v":16880},{"$f":"SUM(I76:I82)","v":0},16880]
[null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(J131:J138)","v":809907.88282646879},{"$f":"SUM(K131:K138)","v":137764.8456255956},{"$f":"SUM(L131:L138)","v":672143.03720087325}]

{"sheet":"main30","index":14,"n_rows":139,"n_cols":29,"rows_kept":139,"cut":false,"hidden":false,"merged":[[0,26,0,28],[1,26,3,26],[1,27,3,27],[1,28,3,28]]}
["Total GHG mitigation in",{"$f":"+assumptions!$B$2","v":"Country X"},"In 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorted Values - according to revenue potential"]
[null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2030",null,null,"Diesel","Gasoline","Electricity","Electricity",null,null,null,null,null,null,null,null,null,null,null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
["Type","Reduction option","US$/tonCO2","Sub-type unit","t CO2/unit","Million US$","MUS$/year","in 2030","kt/year","kt/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
["Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!D28","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!D25","v":2566.2000000000007},{"$f":"Agriculture!B15*H5/1000000","v":13.377926421404682},{"$f":"Agriculture!D20*H5/1000000","v":1.0006216152943905},10,{"$f":"E5*H5/1000","v":25.662000000000006},{"$f":"OFFSET(J5,-1,0)+I5","v":25.662000000000006},{"$f":"J5/Totalemis2030","v":2.4081497835065369E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro power connected to main grid",358.20337391064447,144229.91250000001]
[null,"Zero tillage",{"$f":"+Agriculture!D192","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!D190","v":85.727053103999992},{"$f":"Agriculture!C180*H6/1000000","v":0},{"$f":"Agriculture!D185*H6/1000000","v":0},null,{"$f":"E6*H6/1000","v":0},{"$f":"OFFSET(J6,-1,0)+I6","v":25.662000000000006},2.4081497835065369E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, on-shore",353.36321175438417,19420]
[null,"Cover crops",{"$f":"+Agriculture!D87","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!D85","v":1490},{"$f":"Agriculture!D75*H7/1000000","v":0},{"$f":"Agriculture!D80*H7/1000000","v":0},null,{"$f":"E7*H7/1000","v":0},{"$f":"OFFSET(J7,-1,0)+I7","v":25.662000000000006},2.4081497835065369E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PVs, large grid",235.21646813494516,8860.375]
[null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!D115","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!D113","v":790},{"$f":"Agriculture!D103*H8/1000000","v":0},{"$f":"Agriculture!D108*H8/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New bicycle lanes",175.20776103567539,68.658271182439023]
[null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!D141","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!D139","v":0.20130000000000001},{"$f":"Agriculture!D129*H9/1000000","v":0},{"$f":"Agriculture!D134*H9/1000000","v":0},null,{"$f":"E9*H9/1000","v":0},{"$f":"OFFSET(J9,-1,0)+I9","v":25.662000000000006},{"$f":"J9/Totalemis2030","v":2.4081497835065369E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric cars",64.336923922351488,753.31499999999971]
[null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!M166","v":80.5},"%DM fat added",{"$f":"+Agriculture!M164","v":5026.8753477073615},{"$f":"Agriculture!V1517*H10/1000000","v":0},{"$f":"Agriculture!M159*H10/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in industry",-0.94392925743255707,24884.9629674723]
[null,"Tobacco curing",{"$f":"+Agriculture!D60","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!D58","v":561.96940800000016},{"$f":"Agriculture!B48*H11/1000000","v":0},{"$f":"Agriculture!D53*H11/1000000","v":0},null,{"$f":"E11*H11/1000","v":0},{"$f":"OFFSET(J11,-1,0)+I11","v":25.662000000000006},2.4081497835065369E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in service",-0.94392925743255718,8004.9501459912226]
["Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!D22","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!D20","v":9719.0247425999987},{"$f":"+'Biomass energy'!B10*H12/1000000","v":0},{"$f":"+'Biomass energy'!D15*H12/1000000","v":0},null,0,25.662000000000006,{"$f":"J12/Totalemis2030","v":2.4081497835065369E-5},null,null,null,{"$f":"+'Biomass energy'!G20/'Biomass energy'!G17*H12/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Efficient electric grids",-145.2399599818103,13108.5]
[null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!M55","v":-191.86724048952527},"1 MW CHP plant",{"$f":"+'Biomass energy'!M53","v":2427.5},{"$f":"+'Biomass energy'!K43*H13/1000000","v":0},{"$f":"+'Biomass energy'!M48*H13/1000000","v":0},null,0,25.662000000000006,{"$f":"J13/Totalemis2030","v":2.4081497835065369E-5},null,null,null,{"$f":"+'Biomass energy'!G51*H13/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"20% Biodiesel blend in all  diesel",-341.38428078461817,25478.183748382304]
[null,"Bagasse power",{"$f":"'Biomass energy'!D86","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!D84","v":6791.4514285714295},{"$f":"'Biomass energy'!B74*H14/1000000","v":0},{"$f":"'Biomass energy'!D79*H14/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5,null,null,null,{"$f":"'Biomass energy'!G85/'Biomass energy'!G79*100*H14/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"15% Bioethanol blend in all gasoline",-438.25908438907754,2013.7800739215268]
["CCS","CCS plant",{"$f":"+CCS!D22","v":203.81680118581841},"1 MW",{"$f":"+CCS!D20","v":5412.3711340206182},{"$f":"CCS!D10*H15/1000000","v":0},{"$f":"CCS!D15*H15/1000000","v":0},null,{"$f":"E15*H15/1000","v":0},{"$f":"OFFSET(J15,-1,0)+I15","v":25.662000000000006},{"$f":"J15/Totalemis2030","v":2.4081497835065369E-5},null,null,null,{"$f":"+CCS!G16/CCS!G13*H15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Efficient hotel washing machine ",-38248.887086086368,6.3784140573812431E-2]
["Cement","Clinker replacement",{"$f":"+Cement!D22","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!D20","v":166583.56193028874},{"$f":"Cement!B9*H16/1000000","v":0},{"$f":"Cement!D15*H16/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5]
["Coal bed/mine methane","Coal mine methane",{"$f":"+'Coalmine CH4'!D23","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coalmine CH4'!D21","v":37352.840000000004},{"$f":"+'Coalmine CH4'!B11/1000000*H17","v":0},{"$f":"+'Coalmine CH4'!D21/1000000*H17","v":0},null,0,25.662000000000006,2.4081497835065369E-5,null,null,null,{"$f":"+'Coalmine CH4'!G26/'Coalmine CH4'!G21*10*H17/1000","v":0}]
["EE households","Efficient residential airconditioning",{"$f":"+'EE households'!D28","v":-307.40925219715155},"1000 Airconditioners",{"$f":"+'EE households'!D26","v":779.89209204096824},{"$f":"+'EE households'!B16*H18/1000000","v":0},{"$f":"+'EE households'!D21*H18/1000000","v":0},null,0,25.662000000000006,{"$f":"J18/Totalemis2030","v":2.4081497835065369E-5},null,null,{"$f":"+'EE households'!G40*H18/1000","v":0}]
[null,"Efficient lighting with CFLs",{"$f":"+'EE households'!D62","v":-321.06763115035045},"1000 Bulps",{"$f":"+'EE households'!D60","v":38.097435503685503},{"$f":"+'EE households'!D50*H19/1000000","v":0},{"$f":"+'EE households'!D55*H19/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5,null,null,{"$f":"'EE households'!G63*H19/1000","v":0}]
[null,"Efficient lighting with LEDs",{"$f":"+'EE households'!D94","v":-354.68167440866569},"1000 Bulps",{"$f":"+'EE households'!D92","v":77.718768427518427},{"$f":"+'EE households'!D82*H20/1000000","v":0},{"$f":"+'EE households'!D87*H20/1000000","v":0},null,{"$f":"E20*H20/1000","v":0},25.662000000000006,2.4081497835065369E-5,null,null,{"$f":"+'EE households'!G99*H20/1000","v":0}]
[null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!D120","v":-213.84455798515566},"1000 Bulps",{"$f":"+'EE households'!D118","v":9.1433845208845206},{"$f":"'EE households'!D108*H21/1000000","v":0},{"$f":"'EE households'!D113*H21/1000000","v":0},null,{"$f":"E21*H21/1000","v":0},25.662000000000006,{"$f":"J21/Totalemis2030","v":2.4081497835065369E-5},null,null,{"$f":"+'EE households'!G100*H21/1000","v":0}]
[null,"Efficient wood stoves",{"$f":"+'EE households'!D176","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!D174","v":1338.3333333333335},{"$f":"+'EE households'!B164*H22/1000000","v":0},{"$f":"+'EE households'!D169*H22/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5]
[null,"Efficient charcoal stoves",{"$f":"+'EE households'!D204","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!D202","v":292.91691871829062},{"$f":"+'EE households'!B192*H23/1000000","v":0},{"$f":"+'EE households'!D197*H23/1000000","v":0},null,{"$f":"E23*H23/1000","v":0},{"$f":"OFFSET(J23,-1,0)+I23","v":25.662000000000006},2.4081497835065369E-5]
[null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!D236","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!D234","v":2054.9439166666671},{"$f":"'EE households'!B224*H24/1000000","v":0},{"$f":"'EE households'!D229*H24/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5]
[null,"Efficient electric stoves",{"$f":"+'EE households'!D265","v":-273.80983725148542},"1000 stoves",{"$f":"+'EE households'!D263","v":155.07371007371006},{"$f":"'EE households'!D253*H25/1000000","v":0},{"$f":"'EE households'!D258*H25/1000000","v":0},null,{"$f":"E25*H25/1000","v":0},{"$f":"OFFSET(J25,-1,0)+I25","v":25.662000000000006},2.4081497835065369E-5,null,null,{"$f":"'EE households'!G273*H25/1000","v":0}]
[null,"Induction based cooking",{"$f":"+'EE households'!D291","v":504.90174838288539},"1000 stoves",{"$f":"+'EE households'!D289","v":11.296760336495453},{"$f":"'EE households'!D279*H26/1000000","v":0},{"$f":"'EE households'!D284*H26/1000000","v":0},null,{"$f":"E26*H26/1000","v":0},{"$f":"OFFSET(J26,-1,0)+I26","v":25.662000000000006},2.4081497835065369E-5,null,null,{"$f":"'EE households'!G300*H26/1000","v":0}]
[null,"New passive home",{"$f":"+'EE households'!$D$319","v":-141.18922434820317},"1000 new homes",{"$f":"+'EE households'!$D$317","v":8499.2321867321862},{"$f":"+'EE households'!$D$307","v":0},{"$f":"+H27*'EE households'!$D$312/1000000","v":0},null,0,25.662000000000006,{"$f":"J27/Totalemis2050","v":1.5051925917463416E-5},null,null,{"$f":"'EE households'!$G$325*H27/1000","v":0}]
[null,"Efficient refrigerators",{"$f":"+'EE households'!D146","v":-37.237013908533335},"1000 refrigerators",{"$f":"+'EE households'!D144","v":1203.8235872235871},{"$f":"+'EE households'!D134*H28/1000000","v":0},{"$f":"+'EE households'!D139*H28/1000000","v":0},null,0,25.662000000000006,2.4081497835065369E-5,null,null,{"$f":"'EE households'!$G$158*H28/1000","v":0}]
["EE industry","Efficient electric motors",{"$f":"+'EE industry'!M21","v":0},"1 kW",{"$f":"+'EE industry'!D19","v":0.64945399945399895},{"$f":"+'EE industry'!D9*H29/1000000","v":0},{"$f":"+'EE industry'!D14*H29/1000000","v":0},null,{"$f":"E29*H29/1000","v":0},{"$f":"OFFSET(J29,-1,0)+I29","v":25.662000000000006},{"$f":"J29/Totalemis2030","v":2.4081497835065369E-5},null,null,{"$f":"H29*'EE industry'!G21/1000000","v":0}]
[null,"Energy efficiency in industry",{"$f":"+'EE industry'!M80","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE industry'!M78","v":17774973.548194494},{"$f":"+'EE industry'!K68*H30/1000000","v":248.84962967472291},{"$f":"'EE industry'!M73*H30/1000000","v":23.489644615122799},1.4,{"$f":"E30*H30/1000","v":24884.962967472289},{"$f":"OFFSET(J30,-1,0)+I30","v":24910.624967472289},{"$f":"J30/Totalemis2030","v":2.3376399393044544E-2}]
[null,"Building materials",{"$f":"+'EE industry'!D51","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!D49","v":520.30000000000007},{"$f":"'EE industry'!D39*H31/1000000","v":0},{"$f":"'EE industry'!D44*H31/1000000","v":0},null,{"$f":"E31*H31/1000","v":0},{"$f":"OFFSET(J31,-1,0)+I31","v":24910.624967472289},{"$f":"J31/Totalemis2030","v":2.3376399393044544E-2}]
["EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!D21","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!D19","v":39852.898650000003},{"$f":"+'EE own generation'!B9*H32/1000000","v":0},{"$f":"+'EE own generation'!D14*H32/1000000","v":0},null,{"$f":"E32*H32/1000","v":0},{"$f":"OFFSET(J32,-1,0)+I32","v":24910.624967472289},2.3376399393044544E-2,null,null,null,{"$f":"+'EE own generation'!G15*main30!H32","v":0}]
[null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!D51","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!D49","v":36703.799999999996},{"$f":"+'EE own generation'!B39*H33/1000000","v":0},{"$f":"+'EE own generation'!D44*H33/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,null,{"$f":"'EE own generation'!G44*main30!H33","v":0}]
["EE service","Efficient electric motors",{"$f":"+'EE service'!D27","v":-309.0172323508944},"1 kW",{"$f":"+'EE service'!D25","v":0.64945399945399895},{"$f":"+'EE service'!D15*H34/1000000","v":0},{"$f":"+'EE service'!D20*H34/1000000","v":0},null,0,24910.624967472289,{"$f":"J34/Totalemis2030","v":2.3376399393044544E-2},null,null,{"$f":"H34*'EE service'!G27/1000000","v":0}]
[null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!D55","v":-303.40494124995359},"1000 lights",{"$f":"+'EE service'!D53","v":39.185933660933649},{"$f":"+'EE service'!D43*H35/1000000","v":0},{"$f":"+'EE service'!D48*H35/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G55*H35/1000","v":0}]
[null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!D87","v":-270.57489398565167},"1000 lights",{"$f":"+'EE service'!D85","v":44.410724815724805},{"$f":"+'EE service'!D75*H36/1000000","v":0},{"$f":"+'EE service'!D80*H36/1000000","v":0},null,{"$f":"E36*H36/1000","v":0},{"$f":"OFFSET(J36,-1,0)+I36","v":24910.624967472289},{"$f":"J36/Totalemis2030","v":2.3376399393044544E-2},null,null,{"$f":"+'EE service'!G87*H36/1000","v":0}]
[null,"Efficient street lights",{"$f":"+'EE service'!D121","v":-301.47178811224023},"1000 lights",{"$f":"+'EE service'!D119","v":391.85933660933642},{"$f":"+'EE service'!D109*H37/1000000","v":0},{"$f":"+'EE service'!D114*H37/1000000","v":0},null,0,24910.624967472289,{"$f":"J37/Totalemis2030","v":2.3376399393044544E-2},null,null,{"$f":"+'EE service'!G135*H37/1000","v":0}]
[null,"Efficient water pumping",{"$f":"+'EE service'!D157","v":-310.59608600829995},"4 Million m3 water",{"$f":"+'EE service'!D155","v":763.43980343980365},{"$f":"+'EE service'!B145*H38/1000000","v":0},{"$f":"+'EE service'!D150*H38/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G156*H38","v":0}]
[null,"HVAC",{"$f":"+'EE service'!D246","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!D244","v":4556.7071087885734},{"$f":"'EE service'!D234*H39/1000000","v":0},{"$f":"'EE service'!D239*H39/1000000","v":0},null,0,24910.624967472289,{"$f":"J39/Totalemis2030","v":2.3376399393044544E-2},null,null,{"$f":"+'EE service'!G252*H39/1000","v":0}]
[null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!D275","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!D273","v":1.9607499999999998},{"$f":"'EE service'!D235*H40/1000000","v":0},{"$f":"'EE service'!D240*H40/1000000","v":0},null,{"$f":"E40*H40/1000","v":0},{"$f":"OFFSET(J40,-1,0)+I40","v":24910.624967472289},{"$f":"+J40/Totalemis2030","v":2.3376399393044544E-2},null,null,{"$f":"+'EE service'!G288*H40/1000000","v":0}]
[null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!D307","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!D305","v":0.87334999999999996},{"$f":"'EE service'!D236*H41/1000000","v":0},{"$f":"'EE service'!D241*H41/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G319*H41/1000000","v":0}]
[null,"Efficient room airconditioner",{"$f":"+'EE service'!D339","v":-288.54139864501218},"1 Airconditioner",{"$f":"+'EE service'!D337","v":0.70550806488306428},{"$f":"'EE service'!D327*H42/1000000","v":0},{"$f":"'EE service'!D332*H42/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G352*H42/1000000","v":0}]
[null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!D372","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!D370","v":10.884981572481571},{"$f":"'EE service'!D360*H43/1000000","v":0},{"$f":"'EE service'!D365*H43/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G387*H43/1000000","v":0}]
[null,"Efficient hotel refrigerator",{"$f":"+'EE service'!D407","v":947.95283605306668},"1 refrigerator",{"$f":"+'EE service'!D405","v":0.39719112500930687},{"$f":"'EE service'!B395*H44/1000000","v":0},{"$f":"'EE service'!D400*H44/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G414*H44/1000000","v":0}]
[null,"Efficient hotel washing machine ",{"$f":"+'EE service'!D437","v":38248.887086086368},"100 Guest Nights (GN)",{"$f":"+'EE service'!D435","v":6.3784140573812431E-2},{"$f":"'EE service'!D425*H45/1000000","v":0},{"$f":"'EE service'!D430*H45/1000000","v":0},null,0,24910.624967472289,2.3376399393044544E-2,null,null,{"$f":"+'EE service'!G458*H45/1000000","v":0}]
[null,"Energy efficiency in service",{"$f":"+'EE service'!M221","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!M219","v":5717821.5328508727},{"$f":"'EE service'!K209*H46/1000000","v":80.049501459912221},{"$f":"'EE service'!M214*H46/1000000","v":7.5561066470901324},1.4,{"$f":"E46*H46/1000","v":8004.9501459912208},{"$f":"OFFSET(J46,-1,0)+I46","v":32915.575113463507},{"$f":"J46/Totalemis2030","v":3.0888331027776588E-2}]
[null,"New office building with central cooling",{"$f":"+'EE service'!D186","v":-300.20978284656968},"1000 m2",{"$f":"+'EE service'!D184","v":34.869403212378401},{"$f":"+'EE service'!D174*H47/1000000","v":6.5987861570247919},{"$f":"+'EE service'!D179*H47/1000000","v":-10.468135966377599},1000,{"$f":"(E47*H47)/1000","v":34.869403212378401},{"$f":"OFFSET(J47,-1,0,1,1)+I47","v":32950.444516675881},3.0921052852185004E-2,null,null,{"$f":"+'EE service'!G199*H47","v":58.462809917355358}]
["EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!M52","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!M50","v":1117.0367999999989},{"$f":"+'EE supply side'!K40*H48/1000000","v":0},{"$f":"+'EE supply side'!M45*H48/1000000","v":0},null,0,32950.444516675881,3.0921052852185004E-2]
[null,"New natural gas power plant",{"$f":"'EE supply side'!M23","v":-4269.6802073235358},"1 MW",{"$f":"+'EE supply side'!M21","v":220.19999999999982},{"$f":"+'EE supply side'!K11/1000000*H49","v":0},{"$f":"+'EE supply side'!M16/1000000*H49","v":0},null,0,32950.444516675881,{"$f":"J49/Totalemis2030","v":3.0921052852185004E-2}]
[null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!D140","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!D138","v":124.49193561101811},{"$f":"+'EE supply side'!B128/1000000*H50","v":0},{"$f":"+'EE supply side'!D133/1000000*H50","v":0},null,0,32950.444516675881,{"$f":"J50/Totalemis2030","v":3.0921052852185004E-2}]
[null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!D170","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!D168","v":1454.3571428571436},{"$f":"+'EE supply side'!B158/1000000*H51","v":0},{"$f":"+'EE supply side'!D1634/1000000*H51","v":0},null,{"$f":"(E51*H51)/1000","v":0},{"$f":"OFFSET(J51,-1,0,1,1)+I51","v":32950.444516675881},{"$f":"J51/Totalemis2030","v":3.0921052852185004E-2}]
[null,"Cogeneration in industry",{"$f":"+'EE supply side'!D111","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!D109","v":542.40894917999958},{"$f":"+'EE supply side'!D100*main30!H52/1000000","v":0},{"$f":"+'EE supply side'!D104*H52/1000000","v":0},null,0,32950.444516675881,{"$f":"J52/Totalemis2030","v":3.0921052852185004E-2},null,null,{"$f":"+'EE supply side'!G110*H52/1000","v":0}]
[null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!D81","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!D79","v":75738},{"$f":"'EE supply side'!D70*H53/1000000","v":0},{"$f":"'EE supply side'!D74*H53/1000000","v":0},null,0,32950.444516675881,3.0921052852185004E-2,null,null,{"$f":"+'EE supply side'!G90*H53/1000","v":0}]
["Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!D24","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!D22","v":485.5},{"$f":"+'Energy distribution'!D12*main30!H54/1000000","v":25890.478509679775},{"$f":"+'Energy distribution'!D17*H54/1000000","v":1903.8780154215603},27000,13108.5,46058.944516675881,4.3222210765479149E-2,null,null,{"$f":"+H54*'Energy distribution'!N20","v":0}]
[null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!D53","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!D51","v":485.5},{"$f":"+'Energy distribution'!D41*H55/1000000","v":0},{"$f":"+'Energy distribution'!D46*H55/1000000","v":0},null,{"$f":"(E55*H55)/1000","v":0},{"$f":"OFFSET(J55,-1,0,1,1)+I55","v":46058.944516675881},{"$f":"J55/Totalemis2030","v":4.3222210765479149E-2}]
[null,"Power factor increase",{"$f":"+'Energy distribution'!D83","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!D81","v":94589.93197278888},{"$f":"'Energy distribution'!B71*H56/1000000","v":0},{"$f":"'Energy distribution'!D76*H56/1000000","v":0},null,0,46058.944516675881,{"$f":"J56/Totalemis2030","v":4.3222210765479149E-2},null,null,{"$f":"H56*'Energy distribution'!G91","v":0}]
[null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!D112","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!D110","v":33649.053412333342},{"$f":"'Energy distribution'!B99*H57/1000000","v":0},{"$f":"'Energy distribution'!D105*H57/1000000","v":0},null,0,46058.944516675881,{"$f":"+J57/Totalemis2030","v":4.3222210765479149E-2}]
[null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!D151","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!D149","v":13725.623132042594},{"$f":"'Energy distribution'!D139*H58/1000000","v":0},{"$f":"'Energy distribution'!D144*H58/1000000","v":0},null,0,46058.944516675881,{"$f":"+J58/Totalemis2030","v":4.3222210765479149E-2}]
["Forestry","Reforestation",{"$f":"+Forestry!D26","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!D24","v":3666.666666666667},{"$f":"Forestry!B13/1000000*H59","v":0},{"$f":"Forestry!D19/1000000*H59","v":0},null,0,46058.944516675881,{"$f":"J59/Totalemis2030","v":4.3222210765479149E-2}]
[null,"REDD: Avoided deforestation",{"$f":"+Forestry!D54","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!D52","v":3666.666666666667},{"$f":"Forestry!B42*H60/1000000","v":0},{"$f":"Forestry!D47/1000000*H60","v":0},null,{"$f":"(E60*H60)/1000","v":0},46058.944516675881,{"$f":"J60/Totalemis2030","v":4.3222210765479149E-2}]
[null,"Assisted forest regeneration",{"$f":"Forestry!D82","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!D80","v":3666.666666666667},{"$f":"Forestry!B70/1000000*H61","v":0},{"$f":"Forestry!D47/1000000*H61","v":0},null,0,46058.944516675881,{"$f":"J61/Totalemis2030","v":4.3222210765479149E-2}]
[null,"Reforestation with agroforestry",{"$f":"Forestry!D111","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D109","v":3666.666666666667},{"$f":"Forestry!B98/1000000*H62","v":0},{"$f":"Forestry!D104/1000000*H62","v":0},null,0,46058.944516675881,{"$f":"J62/Totalemis2030","v":4.3222210765479149E-2}]
[null,"Reforestation with Silvopasture",{"$f":"Forestry!D141","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D139","v":3666.666666666667},{"$f":"Forestry!B128/1000000*H63","v":0},{"$f":"Forestry!D134/1000000*H63","v":0},null,0,46058.944516675881,{"$f":"J63/Totalemis2030","v":4.3222210765479149E-2}]
["Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!D22","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!D20","v":3850},{"$f":"'Fossil fuel switch'!B10/1000000*H64","v":0},{"$f":"'Fossil fuel switch'!D15/1000000*H64","v":0},null,0,46058.944516675881,4.3222210765479149E-2]
[null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!D51","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!D49","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!B39/1000000*H65","v":0},{"$f":"'Fossil fuel switch'!D44/1000000*H65","v":0},null,0,46058.944516675881,4.3222210765479149E-2]
["Fugitive ","Reduced flaring at oil field",{"$f":"+Fugitive!D23","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!D21","v":22613.499908999998},{"$f":"+Fugitive!B11*H66/1000000","v":0},{"$f":"+Fugitive!D16*H66/1000000","v":0},null,0,46058.944516675881,4.3222210765479149E-2]
[null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!D52","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!D50","v":20797.217999999997},{"$f":"+Fugitive!B40*H67/1000000","v":0},{"$f":"+Fugitive!D45*H67/1000000","v":0},null,{"$f":"(E67*H67)/1000","v":0},{"$f":"OFFSET(J67,-1,0,1,1)+I67","v":46058.944516675881},{"$f":"J67/Totalemis2030","v":4.3222210765479149E-2}]
[null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!D79","v":-5.576949389258389},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!D77","v":15078},{"$f":"Fugitive!B67*H68/1000000","v":0},{"$f":"Fugitive!B72*H68/1000000","v":0},null,{"$f":"(E68*H68)/1000","v":0},{"$f":"OFFSET(J68,-1,0,1,1)+I68","v":46058.944516675881},{"$f":"J68/Totalemis2030","v":4.3222210765479149E-2}]
[null,"Charcoal production",{"$f":"+Fugitive!D106","v":1.606633349107647},"100,000 ton charcoal/yr",{"$f":"+Fugitive!D104","v":141004.80480480485},{"$f":"Fugitive!B95*H69/1000000","v":0},{"$f":"Fugitive!D99*H69/1000000","v":0},null,{"$f":"(E69*H69)/1000","v":0},{"$f":"OFFSET(J69,-1,0,1,1)+I69","v":46058.944516675881},{"$f":"J69/Totalemis2030","v":4.3222210765479149E-2}]
["Geothermal","Geothermal power",{"$f":"+Geothermal!M21","v":-259.23157420150284},"1 MW",{"$f":"+Geothermal!M19","v":3065.9324999999999},{"$f":"+Geothermal!K9*H70/1000000","v":0},{"$f":"+Geothermal!M14*H70/1000000","v":0},null,0,46058.944516675881,4.3222210765479149E-2,null,null,null,{"$f":"+Geothermal!P17*H70/1000","v":0}]
[null,"Geothermal heat",{"$f":"+Geothermal!D49","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!D47","v":17.056285714285721},{"$f":"Geothermal!B37*H71/1000000","v":0},{"$f":"Geothermal!D42*H71/1000000","v":0},null,{"$f":"(E71*H71)/1000","v":0},{"$f":"OFFSET(J71,-1,0,1,1)+I71","v":46058.944516675881},{"$f":"J71/Totalemis2030","v":4.3222210765479149E-2}]
["HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFC PFC SF6'!D23","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFC PFC SF6'!D21","v":111888.38499874179},{"$f":"+'HFC PFC SF6'!B11*H72/1000000","v":0},{"$f":"+'HFC PFC SF6'!D16*H72/1000000","v":0},null,0,46058.944516675881,4.3222210765479149E-2]
["Hydro","Hydro power connected to main grid",{"$f":"+Hydro!M23","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!M21","v":1923.0654999999999},{"$f":"+Hydro!K11*H73/1000000","v":85357.5},{"$f":"+Hydro!M16*H73/1000000","v":-51663.641276337039},75000,144229.91250000001,190288.85701667587,0.17856911769480721,null,null,null,{"$f":"+Hydro!P18*H73/1000","v":297075}]
[null,"Mini hydro power connected to main grid",{"$f":"+Hydro!D52","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!D50","v":1942},{"$f":"+Hydro!B40*H74/1000000","v":0},{"$f":"+Hydro!D45*H74/1000000","v":0},null,0,190288.85701667587,0.17856911769480721,null,null,null,{"$f":"Hydro!G48/Hydro!G45*H74/1000","v":0}]
[null,"Mini hydro power off grid",{"$f":"+Hydro!D81","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!D79","v":3231.9999999999995},{"$f":"+Hydro!B69*H75/1000000","v":0},{"$f":"Hydro!D74*H75/1000000","v":0},null,0,190288.85701667587,{"$f":"J75/Totalemis2030","v":0.17856911769480721},null,null,null,{"$f":"Hydro!G49/Hydro!G46*H75/1000","v":0}]
["Landfills","Landfill gas plant with power production",{"$f":"Landfills!D25","v":-42.465447468617498},"200 t/day plant",{"$f":"Landfills!D23","v":124415.21400000001},{"$f":"+Landfills!B13*H76/1000000","v":0},{"$f":"+Landfills!D18*H76/1000000","v":0},null,0,190288.85701667587,0.17856911769480721,null,null,null,{"$f":"+Landfills!G34*H76/1000","v":0}]
[null,"Landfill gas flaring",{"$f":"+Landfills!D116","v":1.1213562774871835},"1 t/day plant",{"$f":"+Landfills!D114","v":124415.21399999999},{"$f":"+Landfills!B104*H77/1000000","v":0},{"$f":"Landfills!D109*H77/1000000","v":0},null,0,190288.85701667587,0.17856911769480721]
[null,"Incineration plant",{"$f":"+Landfills!D89","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!D87","v":139951.21400000001},{"$f":"Landfills!B77*H78/1000000","v":0},{"$f":"Landfills!D82*H78/1000000","v":0},null,0,190288.85701667587,0.17856911769480721]
[null,"Recycling of plastics",{"$f":"+Landfills!D195","v":-280.92564985520448},"1000 t/year plant",{"$f":"Landfills!D193","v":1095.42},{"$f":"Landfills!D182*H79/1000000","v":0},{"$f":"Landfills!D188*H79/1000000","v":0},null,0,190288.85701667587,0.17856911769480721]
[null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!D169","v":-119.59206265586528},"200 t MSW/day plant",{"$f":"Landfills!D167","v":20389.428571428572},{"$f":"Landfills!B78*H80/1000000","v":0},{"$f":"Landfills!D83*H80/1000000","v":0},null,{"$f":"(E80*H80)/1000","v":0},{"$f":"OFFSET(J80,-1,0,1,1)+I80","v":190288.85701667587},0.17856911769480721]
[null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!D144","v":0.22055635272371182},"1000 t/year plant",{"$f":"+Landfills!D142","v":12186.720000000001},{"$f":"+Landfills!D157*H81/1000000","v":0},{"$f":"Landfills!D162*H81/1000000","v":0},null,{"$f":"(E81*H81)/1000","v":0},{"$f":"OFFSET(J81,-1,0,1,1)+I81","v":190288.85701667587},0.17856911769480721]
[null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!D61","v":-5.5868781179134984E-2},"1000 t/day plant",{"$f":"+Landfills!D59","v":4136782.1040000007},{"$f":"+Landfills!B48*H82/1000000","v":0},{"$f":"+Landfills!D54*H82/1000000","v":0},null,0,190288.85701667587,{"$f":"J82/Totalemis2030","v":0.17856911769480721}]
["Marine","Tidal",{"$f":"Marine!M21","v":289.63488028476155},"1 MW of tidal power",{"$f":"Marine!M19","v":1275.894},{"$f":"Marine!K9*H83/1000000","v":0},{"$f":"Marine!M14*H83/1000000","v":0},null,0,190288.85701667587,0.17856911769480721,null,null,null,{"$f":"+Marine!P17*H83/1000","v":0}]
[null,"Wave",{"$f":"Marine!M46","v":279.69385613267553},"1 MW of wave power",{"$f":"Marine!M44","v":1488.5429999999999},{"$f":"Marine!K34*H84/1000000","v":0},{"$f":"Marine!M39*H84/1000000","v":0},null,0,190288.85701667587,0.17856911769480721,null,null,null,{"$f":"+Marine!P42*H84/1000","v":0}]
["Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!D22","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!D20","v":1227.6264000000001},{"$f":"+'Methane avoidance'!B10*H85/1000000","v":0},{"$f":"+'Methane avoidance'!D15*H85/1000000","v":0},null,{"$f":"(E85*H85)/1000","v":0},{"$f":"OFFSET(J85,-1,0,1,1)+I85","v":190288.85701667587},{"$f":"J85/Totalemis2030","v":0.17856911769480721}]
[null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!D49","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!D47","v":11274.12},{"$f":"+'Methane avoidance'!B37*H86/1000000","v":0},{"$f":"+'Methane avoidance'!D42*H86/1000000","v":0},null,{"$f":"(E86*H86)/1000","v":0},{"$f":"OFFSET(J86,-1,0,1,1)+I86","v":190288.85701667587},{"$f":"J86/Totalemis2030","v":0.17856911769480721}]
[null,"Biogas at big farms",{"$f":"+'Methane avoidance'!D76","v":-18.330162191216946},"84000 pigs",{"$f":"+'Methane avoidance'!D74","v":71321.278606965177},{"$f":"'Methane avoidance'!B64*H87/1000000","v":0},{"$f":"'Methane avoidance'!D69*H87/1000000","v":0},null,0,190288.85701667587,{"$f":"J87/Totalemis2030","v":0.17856911769480721},null,null,null,{"$f":"+'Methane avoidance'!G78*H87/1000","v":0}]
[null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!D104","v":-199.00857719997819},"1 plant",{"$f":"+'Methane avoidance'!D102","v":25805.267999999996},{"$f":"+'Methane avoidance'!B92*H88/1000000","v":0},{"$f":"+'Methane avoidance'!D97*H88/1000000","v":0},null,0,190288.85701667587,0.17856911769480721]
["N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!D20","v":1.4550102291446729},"100 ton HNO3/day",{"$f":"+N2O!D18","v":69021.5},{"$f":"+N2O!B9*H89/1000000","v":0},{"$f":"N2O!D13*H89/1000000","v":0},null,0,190288.85701667587,0.17856911769480721]
["Solar","Solar water heater, residential",{"$f":"Solar!D31","v":-341.4492171764353},"1000 locations",{"$f":"Solar!D29*1000","v":803.76005774999987},{"$f":"+Solar!B19*H90/1000000","v":0},{"$f":"+Solar!D24*H90/1000000","v":0},null,{"$f":"E90*H90/1000","v":0},{"$f":"OFFSET(J90,-1,0)+I90","v":190288.85701667587},{"$f":"J90/Totalemis2030","v":0.17856911769480721},null,null,{"$f":"+Solar!G37*H90/1000000","v":0}]
[null,"Solar water heater, large",{"$f":"+Solar!D58","v":-350.30226457285954},"1 unit",{"$f":"+Solar!D56","v":30.354722299999999},{"$f":"+Solar!B46*H91/1000000","v":0},{"$f":"+Solar!D51*H91/1000000","v":0},null,{"$f":"(E91*H91)/1000","v":0},{"$f":"OFFSET(J91,-1,0,1,1)+I91","v":190288.85701667587},0.17856911769480721,null,null,{"$f":"+Solar!G66*H91/1000000","v":0}]
[null,"Solar PVs, large grid",{"$f":"Solar!M88","v":-317.6904582541884},"1 MW",{"$f":"Solar!M86","v":886.03750000000002},{"$f":"+Solar!K76*H92/1000000","v":8000},{"$f":"+Solar!M81*H92/1000000","v":-2814.8565940539547},10000,{"$f":"(E92*H92)/1000","v":8860.375},{"$f":"OFFSET(J92,-1,0,1,1)+I92","v":199149.23201667587},0.18688378924731158,null,null,null,{"$f":"+Solar!P86*H92/1000","v":18250}]
[null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!M112","v":-211.65247095801848},"1 MW",{"$f":"Solar!M110","v":886.03750000000002},{"$f":"+Solar!K100*H93/1000000","v":0},{"$f":"+Solar!M105*H93/1000000","v":0},null,{"$f":"(E93*H93)/1000","v":0},{"$f":"OFFSET(J93,-1,0,1,1)+I93","v":199149.23201667587},{"$f":"+J93/Totalemis2030","v":0.18688378924731158},null,null,null,{"$f":"+Solar!P110*H93/1000","v":0}]
[null,"Solar house PVs",{"$f":"+Solar!D137","v":-215.5798038208396},"500 W",{"$f":"+Solar!D135","v":0.39871687500000003},{"$f":"+Solar!B125*H94/1000000","v":0},{"$f":"+Solar!D130*H94/1000000","v":0},null,0,199149.23201667587,{"$f":"+J94/Totalemis2030","v":0.18688378924731158},null,null,null,{"$f":"+Solar!G140*H94/1000","v":0}]
[null,"Solar cottage PVs",{"$f":"+Solar!D164","v":-215.57980382083966},"50 W",{"$f":"+Solar!D162","v":3.9871687500000003E-2},{"$f":"+Solar!B152*H95/1000000","v":0},{"$f":"+Solar!D157*H95/1000000","v":0},null,{"$f":"(E95*H95)/1000","v":0},{"$f":"OFFSET(J95,-1,0,1,1)+I95","v":199149.23201667587},{"$f":"J95/Totalemis2030","v":0.18688378924731158},null,null,null,{"$f":"+Solar!G167*H95/1000","v":0}]
[null,"Solar/diesel mini-grid",{"$f":"+Solar!D189","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!D187","v":58.400000000000006},{"$f":"+Solar!B177*H96/1000000","v":0},{"$f":"Solar!D182*H96/1000000","v":0},null,{"$f":"(E96*H96)/1000","v":0},{"$f":"OFFSET(J96,-1,0,1,1)+I96","v":199149.23201667587},0.18688378924731158,null,null,null,{"$f":"+Solar!G194*H96/1000","v":0}]
[null,"Solar LED lamps",{"$f":"+Solar!D301","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!D299","v":93.908173333333366},{"$f":"Solar!B289*H97/1000000","v":0},{"$f":"Solar!D294*H97/1000000","v":0},null,{"$f":"(E97*H97)/1000","v":0},{"$f":"OFFSET(J97,-1,0,1,1)+I97","v":199149.23201667587},0.18688378924731158]
[null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!D217","v":221.43917442170138},"2 MW",{"$f":"+Solar!D215","v":2628},{"$f":"+Solar!B205*H98/1000000","v":0},{"$f":"+Solar!D210*H98/1000000","v":0},null,{"$f":"(E98*H98)/1000","v":0},{"$f":"OFFSET(J98,-1,0,1,1)+I98","v":199149.23201667587},0.18688378924731158,null,null,null,{"$f":"+Solar!G220*H98/1000","v":0}]
[null,"Solar street lights",{"$f":"+Solar!D328","v":-758.4245007314579},"1000 locations  (0.05 MW)",{"$f":"+Solar!D326","v":448.24831365935916},{"$f":"+Solar!B316*H99/1000000","v":0},{"$f":"+Solar!D316*H99/1000000","v":0},null,0,199149.23201667587,{"$f":"J99/Totalemis2030","v":0.18688378924731158},null,null,null,{"$f":"+Solar!G339*H99/1000","v":0}]
[null,"Parabolic through CSP, no storage",{"$f":"Solar!M246","v":114.48225605633061},"1 MW",{"$f":"Solar!M244","v":728.25},{"$f":"Solar!K234*H100/1000000","v":0},{"$f":"Solar!M239*H100/1000000","v":0},null,0,199149.23201667587,0.18688378924731158,null,null,null,{"$f":"+Solar!G242*H100/1000","v":0}]
[null,"Solar tower CSP, with storage",{"$f":"+Solar!M273","v":557.15822890873994},"1 MW",{"$f":"+Solar!M271","v":728.25},{"$f":"+Solar!K261*H101/1000000","v":0},{"$f":"+Solar!M266*H101/1000000","v":0},null,0,199149.23201667587,{"$f":"J101/Totalemis2030","v":0.18688378924731158},null,null,null,{"$f":"+Solar!P269*H101/1000","v":0}]
["Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!M37","v":369.38011072512057},"20% blend in transport",{"$f":"+Transport!M35","v":25478183.7483823},{"$f":"+Transport!K25*H102/1000000","v":0},{"$f":"+Transport!M30*H102/1000000","v":9411.1343340524218},1,25478.1837483823,224627.41576505816,0.21079279192746378]
[null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!M66","v":439.90065309697542},"15% blend in transport",{"$f":"+Transport!M64","v":2129594.7673105751},{"$f":"+Transport!K53*H103/1000000","v":0},{"$f":"+Transport!M58*H103/1000000","v":936.81012897182336},1,2129.5947673105752,226757.01053236873,0.21279122664722669]
[null,"Bus Rapid Transit (BRT)",{"$f":"Transport!D478","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!D476","v":1983.4616326530609},{"$f":"Transport!B465*H104/1000000","v":0},{"$f":"Transport!D471*H104/1000000","v":0},null,0,226757.01053236873,0.21279122664722669,{"$f":"I104/3.1","v":0}]
[null,"More efficient gasoline cars",{"$f":"+Transport!D97","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!D95","v":408.90380487804828},{"$f":"+Transport!B84*H105/1000000","v":0},{"$f":"+Transport!D90*H105/1000000","v":0},null,0,226757.01053236873,0.21279122664722669,null,{"$f":"I105/2.9","v":0}]
[null,"More efficient diesel cars",{"$f":"+Transport!D123","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!D121","v":179.7212853333333},{"$f":"+Transport!B110*H106/1000000","v":0},{"$f":"+Transport!D116*H106/1000000","v":0},null,0,226757.01053236873,0.21279122664722669,{"$f":"I106/3.1","v":0}]
[null,"Natural Gas cars",{"$f":"+Transport!D394","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!D392","v":778.08450104036592},{"$f":"+Transport!B382*H107/1000000","v":0},{"$f":"+Transport!D387*H107/1000000","v":0},null,{"$f":"(E107*H107)/1000","v":0},{"$f":"OFFSET(J107,-1,0,1,1)+I107","v":226757.01053236873},{"$f":"J107/Totalemis2030","v":0.21279122664722669},0]
[null,"Electric cars",{"$f":"+Transport!M147","v":290.846091183618},"1000 cars",{"$f":"+Transport!M145","v":891.48853846153827},{"$f":"+Transport!M135*H108/1000000","v":900},{"$f":"+Transport!M140*H108/1000000","v":259.28595674653491},1000,891.48853846153827,227648.49907083026,0.21362780911581633,null,{"$f":"I108/2.9","v":307.40984084880631}]
[null,"Electric 18m buses",{"$f":"+Transport!M177","v":630.64608621700131},"1000 buses",{"$f":"+Transport!M175","v":42929.968709040244},{"$f":"+Transport!M165*H109/1000000","v":0},{"$f":"+Transport!M170*H109/1000000","v":0},null,0,227648.49907083026,0.21362780911581633,{"$f":"I109/3.1","v":0}]
[null,"Electric 12m buses",{"$f":"+Transport!M208","v":1112.7412682739769},"1000 buses",{"$f":"+Transport!M206","v":15753.135230984522},{"$f":"+Transport!M196*H110/1000000","v":0},{"$f":"+Transport!M201*H110/1000000","v":0},null,0,227648.49907083026,0.21362780911581633,0]
[null,"Electric heavy trucks",{"$f":"+Transport!M239","v":3808.531246548961},"1000 trucks",{"$f":"+Transport!M237","v":12980.884968839813},{"$f":"+Transport!M227*H111/1000000","v":0},{"$f":"+Transport!M232*H111/1000000","v":0},null,0,227648.49907083026,0.21362780911581633,0]
[null,"Electric light trucks",{"$f":"+Transport!M271","v":577.60975464130399},"1000 trucks",{"$f":"+Transport!M269","v":6412.1652215990734},{"$f":"+Transport!M259*H112/1000000","v":0},{"$f":"+Transport!M264*H112/1000000","v":0},null,{"$f":"(E112*H112)/1000","v":0},{"$f":"OFFSET(J112,-1,0,1,1)+I112","v":227648.49907083026},{"$f":"J112/Totalemis2030","v":0.21362780911581633},0]
[null,"Electric rail ",{"$f":"+Transport!D303","v":3676.240401049361},"1 Million trainkm/year",{"$f":"+Transport!D301","v":3527.0727212683591},{"$f":"Transport!D291*H113/1000000","v":0},{"$f":"Transport!D296*H113/1000000","v":0},null,{"$f":"(E113*H113)/1000","v":0},{"$f":"OFFSET(J113,-1,0,1,1)+I113","v":227648.49907083026},{"$f":"J113/Totalemis2030","v":0.21362780911581633},0]
[null,"Shifting passengers from car to rail",{"$f":"+Transport!D334","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!D332","v":35457.80333333333},{"$f":"+Transport!D322*H114/1000","v":0},{"$f":"+Transport!D327*H114/1000","v":0},null,{"$f":"(E114*H114)/1000","v":0},{"$f":"OFFSET(J114,-1,0,1,1)+I114","v":227648.49907083026},{"$f":"J114/Totalemis2030","v":0.21362780911581633},0]
[null,"Shifting freight transport from road to rail",{"$f":"+Transport!D363","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!D361","v":241.3646113413127},{"$f":"+Transport!D351*H115/1000","v":0},{"$f":"+Transport!D356*H115/1000","v":0},null,0,227648.49907083026,0.21362780911581633,0]
[null,"Restriction on import of used cars",{"$f":"+Transport!D423","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!D421","v":931.3919999999996},{"$f":"+Transport!B410*H116/1000000","v":0},{"$f":"+Transport!D91*H116/1000000","v":0},null,0,227648.49907083026,0.21362780911581633,0]
[null,"New bicycle lanes",{"$f":"+Transport!D508","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!D506","v":686.58271182439023},{"$f":"+Transport!B496*H117/1000000","v":5},{"$f":"+Transport!D501*H117/1000000","v":-9.9458908705934324},100,68.658271182439023,227717.15734201271,{"$f":"J117/Totalemis2030","v":0.21369223877869681},{"$f":"I117/3.1","v":22.147829413690008}]
[null,"Electric three-wheelers",{"$f":"+Transport!D534","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!D532","v":293.28103313378676},{"$f":"Transport!B522*H118/1000000","v":0},{"$f":"Transport!D527*H118/1000000","v":0},null,0,227717.15734201271,{"$f":"+J118/Totalemis2030","v":0.21369223877869681},null,{"$f":"I118/2.9","v":0}]
[null,"Electric two-wheelers",{"$f":"+Transport!D563","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!D561","v":196.43549999999999},{"$f":"Transport!D551*H119/1000000","v":0},{"$f":"Transport!D556*H119/1000000","v":0},null,0,227717.15734201271,{"$f":"+J119/Totalemis2030","v":0.21369223877869681},null,0]
[null,"Better maintenance and use of motor bikes",{"$f":"+Transport!D450","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!D448","v":116.42400000000004},{"$f":"+Transport!B438*H120/1000000","v":0},{"$f":"+Transport!D443*H120/1000000","v":0},null,0,227717.15734201271,0.21369223877869681,null,0]
["Wind","Wind turbines, on-shore",{"$f":"Wind!$M$21","v":-353.36321175438417},"1 MW",{"$f":"Wind!M19","v":1213.75},{"$f":"+Wind!K9*H121/1000000","v":10400},{"$f":"+Wind!M14*H121/1000000","v":-6862.3135722701409},16000,19420,247137.15734201271,0.23191617642802148,{"$f":"I121/3.1","v":6264.5161290322576},null,null,{"$f":"+Wind!P17*H121/1000","v":40000}]
[null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!M45","v":-321.35794544857504},"1 MW",{"$f":"Wind!M43","v":1327.8425},{"$f":"+Wind!K33*H122/1000000","v":0},{"$f":"+Wind!M38*H122/1000000","v":0},null,0,247137.15734201271,{"$f":"+J122/Totalemis2030","v":0.23191617642802148},{"$f":"I122/3.1","v":0},null,null,{"$f":"+Wind!P41*H122/1000","v":0}]
[null,"Wind turbines, off-shore",{"$f":"Wind!$M$70","v":-257.03885386511166},"1 MW",{"$f":"Wind!M68","v":1553.6},{"$f":"+Wind!K58*H123/1000000","v":0},{"$f":"+Wind!M63*H123/1000000","v":0},null,{"$f":"(E123*H123)/1000","v":0},{"$f":"OFFSET(J123,-1,0,1,1)+I123","v":247137.15734201271},{"$f":"J123/Totalemis2030","v":0.23191617642802148},{"$f":"I123/3.1","v":0},null,null,{"$f":"+Wind!P66*H123/1000","v":0}]
[null,null,null,null,"Totals:",{"$f":"SUM(F5:F123)","v":130901.85435339285},{"$f":"SUM(G5:G123)","v":-48818.070661428254},null,"BAU emission in 2030:",{"$f":"+'Balance 2030'!B98","v":1065631.3895323093},"ktCO2-eq.",{"$f":"SUM(L5:L123)","v":6286.6639584459472},{"$f":"SUM(M5:M123)","v":307.40984084880631},58.462809917355358,355325]
["GHG reduction options:",{"$f":"COUNTA(B5:B123)","v":119}]
["Do not remove this number!!"]
[]
[]
[]
[null,null,null,null,null,null,"CO2 emissions: ktCO2 in 2030",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'Balance 2030'!B63+'Balance 2030'!B85+'Balance 2030'!B86","v":444069.61406090145},{"$f":"SUM(I12:I14)+I15+SUM(I48:I56)+I70+SUM(I73:I75)+I83+I84+SUM(I92:I96)+I98+I100+I101+SUM(I121:I123)","v":185618.78750000001},{"$f":"+J131-K131","v":258450.82656090145},"Power emission factor:",null,{"$f":"L131/'Balance 2030'!Q34","v":0.41195064591968661},"tCO2/MWh"]
[null,null,null,null,null,null,"Industry",null,null,{"$f":"SUM('Balance 2030'!B65:B76)+'Balance 2030'!B84+'Balance 2030'!B93+'Balance 2030'!B97","v":248369.91737763979},{"$f":"I16+I17+SUM(I29:I33)+I64+I65+SUM(I66:I69)+I72+I88+I89","v":24884.962967472289},{"$f":"+J132-K132","v":223484.9544101675}]
[null,null,null,null,null,null,"Transport",null,null,{"$f":"SUM('Balance 2030'!B77:B80)","v":174550.14248403953},{"$f":"SUM(I102:I120)+I99","v":28567.925325336852},145982.21715870267]
[null,null,null,null,null,null,"Households",null,null,{"$f":"+'Balance 2030'!B81","v":79025.170533746073},{"$f":"SUM(I18:I28)+I57+I58+I71+I90+I91+I97","v":0},79025.170533746073]
[null,null,null,null,null,null,"Services",null,null,{"$f":"+'Balance 2030'!B82","v":57178.215328508726},{"$f":"SUM(I34:I47)","v":8039.8195492035993},49138.395779305123]
[null,null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'Balance 2030'!B83+'Balance 2030'!B87","v":109578.32974747372},{"$f":"SUM(I5:I11)+SUM(I85:I87)","v":25.662000000000006},109552.66774747372]
[null,null,null,null,null,null,"Forestry",null,null,{"$f":"+'Balance 2030'!B94","v":-64020},{"$f":"SUM(I59:I63)","v":0},-64020]
[null,null,null,null,null,null,"Waste",null,null,{"$f":"+'Balance 2030'!B95+'Balance 2030'!B96","v":16880},{"$f":"SUM(I76:I82)","v":0},16880]
[null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(J131:J138)","v":1065631.3895323095},{"$f":"SUM(K131:K138)","v":247137.15734201277},{"$f":"SUM(L131:L138)","v":818494.2321902964}]

{"sheet":"main35","index":15,"n_rows":139,"n_cols":29,"rows_kept":139,"cut":false,"hidden":false,"merged":[[0,26,0,28],[1,26,3,26],[1,27,3,27],[1,28,3,28]]}
["Total GHG mitigation in",{"$f":"+assumptions!$B$2","v":"Country X"},"In 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorted Values - according to revenue potential"]
[null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2035",null,null,"Diesel","Gasoline","Electricity","Electricity",null,null,null,null,null,null,null,null,null,null,null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
["Type","Reduction option","US$/tonCO2","Sub-type unit","t CO2/unit","Million US$","MUS$/year","in 2035","kt/year","kt/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
["Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!D28","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!D25","v":2566.2000000000007},{"$f":"Agriculture!B15*H5/1000000","v":13.377926421404682},{"$f":"Agriculture!D20*H5/1000000","v":1.0006216152943905},10,{"$f":"E5*H5/1000","v":25.662000000000006},{"$f":"OFFSET(J5,-1,0)+I5","v":25.662000000000006},{"$f":"J5/Totalemis2035","v":1.9991702350642979E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro power connected to main grid",358.20337391064447,144229.91250000001]
[null,"Zero tillage",{"$f":"+Agriculture!D192","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!D190","v":85.727053103999992},{"$f":"Agriculture!C180*H6/1000000","v":0},{"$f":"Agriculture!D185*H6/1000000","v":0},null,{"$f":"E6*H6/1000","v":0},{"$f":"OFFSET(J6,-1,0)+I6","v":25.662000000000006},1.9991702350642979E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, on-shore",353.36321175438417,19420]
[null,"Cover crops",{"$f":"+Agriculture!D87","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!D85","v":1490},{"$f":"Agriculture!D75*H7/1000000","v":0},{"$f":"Agriculture!D80*H7/1000000","v":0},null,{"$f":"E7*H7/1000","v":0},{"$f":"OFFSET(J7,-1,0)+I7","v":25.662000000000006},1.9991702350642979E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PVs, large grid",235.21646813494516,8860.375]
[null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!D115","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!D113","v":790},{"$f":"Agriculture!D103*H8/1000000","v":0},{"$f":"Agriculture!D108*H8/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New bicycle lanes",175.20776103567539,68.658271182439023]
[null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!D141","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!D139","v":0.20130000000000001},{"$f":"Agriculture!D129*H9/1000000","v":0},{"$f":"Agriculture!D134*H9/1000000","v":0},null,0,25.662000000000006,{"$f":"J9/Totalemis2035","v":1.9991702350642979E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric cars",64.336923922351488,753.31499999999971]
[null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!M166","v":80.5},"%DM fat added",{"$f":"+Agriculture!M164","v":5026.8753477073615},{"$f":"Agriculture!V1517*H10/1000000","v":0},{"$f":"Agriculture!M159*H10/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in industry",-0.94392925743255707,24884.9629674723]
[null,"Tobacco curing",{"$f":"+Agriculture!D60","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!D58","v":561.96940800000016},{"$f":"Agriculture!B48*H11/1000000","v":0},{"$f":"Agriculture!D53*H11/1000000","v":0},null,{"$f":"E11*H11/1000","v":0},{"$f":"OFFSET(J11,-1,0)+I11","v":25.662000000000006},1.9991702350642979E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in service",-0.94392925743255718,8004.9501459912226]
["Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!D22","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!D20","v":9719.0247425999987},{"$f":"+'Biomass energy'!B10*H12/1000000","v":0},{"$f":"+'Biomass energy'!D15*H12/1000000","v":0},null,0,25.662000000000006,{"$f":"J12/Totalemis2035","v":1.9991702350642979E-5},null,null,null,{"$f":"+'Biomass energy'!G20/'Biomass energy'!G17*H12/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Efficient electric grids",-145.2399599818103,13108.5]
[null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!V55","v":-191.86724048952527},"1 MW CHP plant",{"$f":"+'Biomass energy'!V53","v":2427.5},{"$f":"+'Biomass energy'!T43*H13/1000000","v":0},{"$f":"+'Biomass energy'!V48*H13/1000000","v":0},null,0,25.662000000000006,{"$f":"J13/Totalemis2035","v":1.9991702350642979E-5},null,null,null,{"$f":"+'Biomass energy'!G51*H13/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"20% Biodiesel blend in all  diesel",-341.38428078461817,25478.183748382304]
[null,"Bagasse power",{"$f":"'Biomass energy'!D86","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!D84","v":6791.4514285714295},{"$f":"'Biomass energy'!B74*H14/1000000","v":0},{"$f":"'Biomass energy'!D79*H14/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,null,{"$f":"'Biomass energy'!G85/'Biomass energy'!G79*100*H14/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"15% Bioethanol blend in all gasoline",-438.25908438907754,2013.7800739215268]
["CCS","CCS plant",{"$f":"+CCS!D22","v":203.81680118581841},"1 MW",{"$f":"+CCS!D20","v":5412.3711340206182},{"$f":"CCS!D10*H15/1000000","v":0},{"$f":"CCS!D15*H15/1000000","v":0},null,{"$f":"E15*H15/1000","v":0},{"$f":"OFFSET(J15,-1,0)+I15","v":25.662000000000006},{"$f":"J15/Totalemis2035","v":1.9991702350642979E-5},null,null,null,{"$f":"+CCS!G16/CCS!G13*H15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Efficient hotel washing machine ",-38248.887086086368,6.3784140573812431E-2]
["Cement","Clinker replacement",{"$f":"+Cement!D22","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!D20","v":166583.56193028874},{"$f":"Cement!B9*H16/1000000","v":0},{"$f":"Cement!D15*H16/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5]
["Coal bed/mine methane","Coal mine methane",{"$f":"+'Coalmine CH4'!D23","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coalmine CH4'!D21","v":37352.840000000004},{"$f":"+'Coalmine CH4'!B11/1000000*H17","v":0},{"$f":"+'Coalmine CH4'!D21/1000000*H17","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,null,{"$f":"+'Coalmine CH4'!G26/'Coalmine CH4'!G21*10*H17/1000","v":0}]
["EE households","Efficient residential airconditioning",{"$f":"+'EE households'!D28","v":-307.40925219715155},"1000 Airconditioners",{"$f":"+'EE households'!D26","v":779.89209204096824},{"$f":"+'EE households'!B16*H18/1000000","v":0},{"$f":"+'EE households'!D21*H18/1000000","v":0},null,0,25.662000000000006,{"$f":"J18/Totalemis2035","v":1.9991702350642979E-5},null,null,{"$f":"+'EE households'!G40*H18/1000","v":0}]
[null,"Efficient lighting with CFLs",{"$f":"+'EE households'!D62","v":-321.06763115035045},"1000 Bulps",{"$f":"+'EE households'!D60","v":38.097435503685503},{"$f":"+'EE households'!D50*H19/1000000","v":0},{"$f":"+'EE households'!D55*H19/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,{"$f":"'EE households'!G63*H19/1000","v":0}]
[null,"Efficient lighting with LEDs",{"$f":"+'EE households'!D94","v":-354.68167440866569},"1000 Bulps",{"$f":"+'EE households'!D92","v":77.718768427518427},{"$f":"+'EE households'!D82*H20/1000000","v":0},{"$f":"+'EE households'!D87*H20/1000000","v":0},null,{"$f":"E20*H20/1000","v":0},25.662000000000006,1.9991702350642979E-5,null,null,{"$f":"+'EE households'!G99*H20/1000","v":0}]
[null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!D120","v":-213.84455798515566},"1000 Bulps",{"$f":"+'EE households'!D118","v":9.1433845208845206},{"$f":"'EE households'!D108*H21/1000000","v":0},{"$f":"'EE households'!D113*H21/1000000","v":0},null,{"$f":"E21*H21/1000","v":0},25.662000000000006,{"$f":"J21/Totalemis2035","v":1.9991702350642979E-5},null,null,{"$f":"+'EE households'!G100*H21/1000","v":0}]
[null,"Efficient wood stoves",{"$f":"+'EE households'!D176","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!D174","v":1338.3333333333335},{"$f":"+'EE households'!B164*H22/1000000","v":0},{"$f":"+'EE households'!D169*H22/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5]
[null,"Efficient charcoal stoves",{"$f":"+'EE households'!D204","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!D202","v":292.91691871829062},{"$f":"+'EE households'!B192*H23/1000000","v":0},{"$f":"+'EE households'!D197*H23/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5]
[null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!D236","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!D234","v":2054.9439166666671},{"$f":"'EE households'!B224*H24/1000000","v":0},{"$f":"'EE households'!D229*H24/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5]
[null,"Efficient electric stoves",{"$f":"+'EE households'!D265","v":-273.80983725148542},"1000 stoves",{"$f":"+'EE households'!D263","v":155.07371007371006},{"$f":"'EE households'!D253*H25/1000000","v":0},{"$f":"'EE households'!D258*H25/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,{"$f":"'EE households'!G273*H25/1000","v":0}]
[null,"Induction based cooking",{"$f":"+'EE households'!D291","v":504.90174838288539},"1000 stoves",{"$f":"+'EE households'!D289","v":11.296760336495453},{"$f":"'EE households'!D279*H26/1000000","v":0},{"$f":"'EE households'!D284*H26/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,{"$f":"'EE households'!G300*H26/1000","v":0}]
[null,"New passive home",{"$f":"+'EE households'!$D$319","v":-141.18922434820317},"1000 new homes",{"$f":"+'EE households'!$D$317","v":8499.2321867321862},{"$f":"+'EE households'!$D$307","v":0},{"$f":"+H27*'EE households'!$D$312/1000000","v":0},null,0,25.662000000000006,{"$f":"J27/Totalemis2050","v":1.5051925917463416E-5},null,null,{"$f":"'EE households'!$G$325*H27/1000","v":0}]
[null,"Efficient refrigerators",{"$f":"+'EE households'!D146","v":-37.237013908533335},"1000 refrigerators",{"$f":"+'EE households'!D144","v":1203.8235872235871},{"$f":"+'EE households'!D134*H28/1000000","v":0},{"$f":"+'EE households'!D139*H28/1000000","v":0},null,0,25.662000000000006,1.9991702350642979E-5,null,null,{"$f":"'EE households'!$G$158*H28/1000","v":0}]
["EE industry","Efficient electric motors",{"$f":"+'EE industry'!D21","v":-309.0172323508944},"1 kW",{"$f":"+'EE industry'!D19","v":0.64945399945399895},{"$f":"+'EE industry'!D9*H29/1000000","v":0},{"$f":"+'EE industry'!D14*H29/1000000","v":0},null,{"$f":"E29*H29/1000","v":0},{"$f":"OFFSET(J29,-1,0)+I29","v":25.662000000000006},{"$f":"J29/Totalemis2035","v":1.9991702350642979E-5},null,null,{"$f":"H29*'EE industry'!G21/1000000","v":0}]
[null,"Energy efficiency in industry",{"$f":"+'EE industry'!V80","v":0.94392925743255685},"10% red. of energy demand",{"$f":"+'EE industry'!V78","v":21625973.157494072},{"$f":"+'EE industry'!T68*H30/1000000","v":302.76362420491694},{"$f":"'EE industry'!V73*H30/1000000","v":28.578744297333699},1.4,{"$f":"E30*H30/1000","v":30276.3624204917},{"$f":"OFFSET(J30,-1,0)+I30","v":30302.0244204917},{"$f":"J30/Totalemis2035","v":2.360646297390635E-2}]
[null,"Building materials",{"$f":"+'EE industry'!D51","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!D49","v":520.30000000000007},{"$f":"'EE industry'!D39*H31/1000000","v":0},{"$f":"'EE industry'!D44*H31/1000000","v":0},null,{"$f":"E31*H31/1000","v":0},{"$f":"OFFSET(J31,-1,0)+I31","v":30302.0244204917},{"$f":"J31/Totalemis2035","v":2.360646297390635E-2}]
["EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!D21","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!D19","v":39852.898650000003},{"$f":"+'EE own generation'!B9*H32/1000000","v":0},{"$f":"+'EE own generation'!D14*H32/1000000","v":0},null,{"$f":"E32*H32/1000","v":0},{"$f":"OFFSET(J32,-1,0)+I32","v":30302.0244204917},2.360646297390635E-2,null,null,null,{"$f":"+'EE own generation'!G15*main35!H32","v":0}]
[null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!D51","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!D49","v":36703.799999999996},{"$f":"+'EE own generation'!B39*H33/1000000","v":0},{"$f":"+'EE own generation'!D44*H33/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,null,{"$f":"'EE own generation'!G44*main35!H33","v":0}]
["EE service","Efficient electric motors",{"$f":"+'EE service'!D27","v":-309.0172323508944},"1 kW",{"$f":"+'EE service'!D25","v":0.64945399945399895},{"$f":"+'EE service'!D15*H34/1000000","v":0},{"$f":"+'EE service'!D20*H34/1000000","v":0},null,0,30302.0244204917,{"$f":"J34/Totalemis2035","v":2.360646297390635E-2},null,null,{"$f":"H34*'EE service'!G27/1000000","v":0}]
[null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!D55","v":-303.40494124995359},"1000 lights",{"$f":"+'EE service'!D53","v":39.185933660933649},{"$f":"+'EE service'!D43*H35/1000000","v":0},{"$f":"+'EE service'!D48*H35/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G55*H35/1000","v":0}]
[null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!D87","v":-270.57489398565167},"1000 lights",{"$f":"+'EE service'!D85","v":44.410724815724805},{"$f":"+'EE service'!D75*H36/1000000","v":0},{"$f":"+'EE service'!D80*H36/1000000","v":0},null,0,30302.0244204917,{"$f":"J36/Totalemis2035","v":2.360646297390635E-2},null,null,{"$f":"+'EE service'!G87*H36/1000","v":0}]
[null,"Efficient street lights",{"$f":"+'EE service'!D121","v":-301.47178811224023},"1000 lights",{"$f":"+'EE service'!D119","v":391.85933660933642},{"$f":"+'EE service'!D109*H37/1000000","v":0},{"$f":"+'EE service'!D114*H37/1000000","v":0},null,0,30302.0244204917,{"$f":"J37/Totalemis2035","v":2.360646297390635E-2},null,null,{"$f":"+'EE service'!G135*H37/1000","v":0}]
[null,"Efficient water pumping",{"$f":"+'EE service'!D157","v":-310.59608600829995},"4 Million m3 water",{"$f":"+'EE service'!D155","v":763.43980343980365},{"$f":"+'EE service'!B145*H38/1000000","v":0},{"$f":"+'EE service'!D150*H38/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G156*H38","v":0}]
[null,"HVAC",{"$f":"+'EE service'!D246","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!D244","v":4556.7071087885734},{"$f":"'EE service'!D234*H39/1000000","v":0},{"$f":"'EE service'!D239*H39/1000000","v":0},null,0,30302.0244204917,{"$f":"J39/Totalemis2035","v":2.360646297390635E-2},null,null,{"$f":"+'EE service'!G252*H39/1000","v":0}]
[null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!D275","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!D273","v":1.9607499999999998},{"$f":"'EE service'!D235*H40/1000000","v":0},{"$f":"'EE service'!D240*H40/1000000","v":0},null,0,30302.0244204917,{"$f":"+J40/Totalemis2035","v":2.360646297390635E-2},null,null,{"$f":"+'EE service'!G288*H40/1000000","v":0}]
[null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!D307","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!D305","v":0.87334999999999996},{"$f":"'EE service'!D236*H41/1000000","v":0},{"$f":"'EE service'!D241*H41/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G319*H41/1000000","v":0}]
[null,"Efficient room airconditioner",{"$f":"+'EE service'!D339","v":-288.54139864501218},"1 Airconditioner",{"$f":"+'EE service'!D337","v":0.70550806488306428},{"$f":"'EE service'!D327*H42/1000000","v":0},{"$f":"'EE service'!D332*H42/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G352*H42/1000000","v":0}]
[null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!D372","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!D370","v":10.884981572481571},{"$f":"'EE service'!D360*H43/1000000","v":0},{"$f":"'EE service'!D365*H43/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G387*H43/1000000","v":0}]
[null,"Efficient hotel refrigerator",{"$f":"+'EE service'!D407","v":947.95283605306668},"1 refrigerator",{"$f":"+'EE service'!D405","v":0.39719112500930687},{"$f":"'EE service'!B395*H44/1000000","v":0},{"$f":"'EE service'!D400*H44/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G414*H44/1000000","v":0}]
[null,"Efficient hotel washing machine ",{"$f":"+'EE service'!D437","v":38248.887086086368},"100 Guest Nights (GN)",{"$f":"+'EE service'!D435","v":6.3784140573812431E-2},{"$f":"'EE service'!D425*H45/1000000","v":0},{"$f":"'EE service'!D430*H45/1000000","v":0},null,0,30302.0244204917,2.360646297390635E-2,null,null,{"$f":"+'EE service'!G458*H45/1000000","v":0}]
[null,"Energy efficiency in service",{"$f":"+'EE service'!V221","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE service'!V219","v":6956604.1633482324},{"$f":"'EE service'!T209*H46/1000000","v":97.392458286875254},{"$f":"'EE service'!V214*H46/1000000","v":9.193159083026142},1.4,9739.2458286875244,40041.270249179222,{"$f":"J46/Totalemis2035","v":3.1193716645750404E-2}]
[null,"New office building with central cooling",{"$f":"+'EE service'!D186","v":-300.20978284656968},"1000 m2",{"$f":"+'EE service'!D184","v":34.869403212378401},{"$f":"+'EE service'!D174*H47/1000000","v":6.5987861570247919},{"$f":"+'EE service'!D179*H47/1000000","v":-10.468135966377599},1000,{"$f":"(E47*H47)/1000","v":34.869403212378401},{"$f":"OFFSET(J47,-1,0,1,1)+I47","v":40076.139652391597},3.1220881275559709E-2,null,null,{"$f":"+'EE service'!G199*H47","v":58.462809917355358}]
["EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!M52","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!M50","v":1117.0367999999989},{"$f":"+'EE supply side'!K40*H48/1000000","v":0},{"$f":"+'EE supply side'!M45*H48/1000000","v":0},null,0,40076.139652391597,3.1220881275559709E-2]
[null,"New natural gas power plant",{"$f":"'EE supply side'!M23","v":-4269.6802073235358},"1 MW",{"$f":"+'EE supply side'!M21","v":220.19999999999982},{"$f":"+'EE supply side'!K11/1000000*H49","v":0},{"$f":"+'EE supply side'!M16/1000000*H49","v":0},null,0,40076.139652391597,{"$f":"J49/Totalemis2035","v":3.1220881275559709E-2}]
[null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!D140","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!D138","v":124.49193561101811},{"$f":"+'EE supply side'!B128/1000000*H50","v":0},{"$f":"+'EE supply side'!D133/1000000*H50","v":0},null,0,40076.139652391597,{"$f":"J50/Totalemis2035","v":3.1220881275559709E-2}]
[null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!D170","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!D168","v":1454.3571428571436},{"$f":"+'EE supply side'!B158/1000000*H51","v":0},{"$f":"+'EE supply side'!D1634/1000000*H51","v":0},null,{"$f":"(E51*H51)/1000","v":0},{"$f":"OFFSET(J51,-1,0,1,1)+I51","v":40076.139652391597},{"$f":"J51/Totalemis2035","v":3.1220881275559709E-2}]
[null,"Cogeneration in industry",{"$f":"+'EE supply side'!D111","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!D109","v":542.40894917999958},{"$f":"+'EE supply side'!D100*main35!H52/1000000","v":0},{"$f":"+'EE supply side'!D104*H52/1000000","v":0},null,0,40076.139652391597,{"$f":"J52/Totalemis2035","v":3.1220881275559709E-2},null,null,{"$f":"+'EE supply side'!G110*H52/1000","v":0}]
[null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!D81","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!D79","v":75738},{"$f":"'EE supply side'!D70*H53/1000000","v":0},{"$f":"'EE supply side'!D74*H53/1000000","v":0},null,0,40076.139652391597,3.1220881275559709E-2,null,null,{"$f":"+'EE supply side'!G90*H53/1000","v":0}]
["Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!D24","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!D22","v":485.5},{"$f":"+'Energy distribution'!D12*main35!H54/1000000","v":33561.731401436744},{"$f":"+'Energy distribution'!D17*H54/1000000","v":2467.9900199909116},35000,16992.5,57068.639652391597,4.4458703822255245E-2,null,null,{"$f":"+H54*'Energy distribution'!N20","v":0}]
[null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!D53","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!D51","v":485.5},{"$f":"+'Energy distribution'!D41*H55/1000000","v":0},{"$f":"+'Energy distribution'!D46*H55/1000000","v":0},null,{"$f":"(E55*H55)/1000","v":0},{"$f":"OFFSET(J55,-1,0,1,1)+I55","v":57068.639652391597},{"$f":"J55/Totalemis2035","v":4.4458703822255245E-2}]
[null,"Power factor increase",{"$f":"+'Energy distribution'!D83","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!D81","v":94589.93197278888},{"$f":"'Energy distribution'!B71*H56/1000000","v":0},{"$f":"'Energy distribution'!D76*H56/1000000","v":0},null,0,57068.639652391597,{"$f":"J56/Totalemis2035","v":4.4458703822255245E-2},null,null,{"$f":"H56*'Energy distribution'!G91","v":0}]
[null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!D112","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!D110","v":33649.053412333342},{"$f":"'Energy distribution'!B99*H57/1000000","v":0},{"$f":"'Energy distribution'!D105*H57/1000000","v":0},null,0,57068.639652391597,{"$f":"+J57/Totalemis2035","v":4.4458703822255245E-2}]
[null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!D151","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!D149","v":13725.623132042594},{"$f":"'Energy distribution'!D139*H58/1000000","v":0},{"$f":"'Energy distribution'!D144*H58/1000000","v":0},null,0,57068.639652391597,{"$f":"+J58/Totalemis2035","v":4.4458703822255245E-2}]
["Forestry","Reforestation",{"$f":"+Forestry!D26","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!D24","v":3666.666666666667},{"$f":"Forestry!B13/1000000*H59","v":0},{"$f":"Forestry!D19/1000000*H59","v":0},null,0,57068.639652391597,{"$f":"J59/Totalemis2035","v":4.4458703822255245E-2}]
[null,"REDD: Avoided deforestation",{"$f":"+Forestry!D54","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!D52","v":3666.666666666667},{"$f":"Forestry!B42*H60/1000000","v":0},{"$f":"Forestry!D47/1000000*H60","v":0},null,{"$f":"(E60*H60)/1000","v":0},57068.639652391597,{"$f":"J60/Totalemis2035","v":4.4458703822255245E-2}]
[null,"Assisted forest regeneration",{"$f":"Forestry!D82","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!D80","v":3666.666666666667},{"$f":"Forestry!B70/1000000*H61","v":0},{"$f":"Forestry!D47/1000000*H61","v":0},null,0,57068.639652391597,{"$f":"J61/Totalemis2035","v":4.4458703822255245E-2}]
[null,"Reforestation with agroforestry",{"$f":"Forestry!D111","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D109","v":3666.666666666667},{"$f":"Forestry!B98/1000000*H62","v":0},{"$f":"Forestry!D104/1000000*H62","v":0},null,0,57068.639652391597,{"$f":"J62/Totalemis2035","v":4.4458703822255245E-2}]
[null,"Reforestation with Silvopasture",{"$f":"Forestry!D141","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D139","v":3666.666666666667},{"$f":"Forestry!B128/1000000*H63","v":0},{"$f":"Forestry!D134/1000000*H63","v":0},null,0,57068.639652391597,{"$f":"J63/Totalemis2035","v":4.4458703822255245E-2}]
["Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!D22","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!D20","v":3850},{"$f":"'Fossil fuel switch'!B10/1000000*H64","v":0},{"$f":"'Fossil fuel switch'!D15/1000000*H64","v":0},null,0,57068.639652391597,4.4458703822255245E-2]
[null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!D51","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!D49","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!B39/1000000*H65","v":0},{"$f":"'Fossil fuel switch'!D44/1000000*H65","v":0},null,0,57068.639652391597,4.4458703822255245E-2]
["Fugitive ","Reduced flaring at oil field",{"$f":"+Fugitive!D23","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!D21","v":22613.499908999998},{"$f":"+Fugitive!B11*H66/1000000","v":0},{"$f":"+Fugitive!D16*H66/1000000","v":0},null,0,57068.639652391597,4.4458703822255245E-2]
[null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!D52","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!D50","v":20797.217999999997},{"$f":"+Fugitive!B40*H67/1000000","v":0},{"$f":"+Fugitive!D45*H67/1000000","v":0},null,{"$f":"(E67*H67)/1000","v":0},{"$f":"OFFSET(J67,-1,0,1,1)+I67","v":57068.639652391597},{"$f":"J67/Totalemis2035","v":4.4458703822255245E-2}]
[null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!D79","v":-5.576949389258389},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!D77","v":15078},{"$f":"Fugitive!B67*H68/1000000","v":0},{"$f":"Fugitive!B72*H68/1000000","v":0},null,{"$f":"(E68*H68)/1000","v":0},{"$f":"OFFSET(J68,-1,0,1,1)+I68","v":57068.639652391597},{"$f":"J68/Totalemis2035","v":4.4458703822255245E-2}]
[null,"Charcoal production",{"$f":"+Fugitive!D106","v":1.606633349107647},"100,000 ton charcoal/yr",{"$f":"+Fugitive!D104","v":141004.80480480485},{"$f":"Fugitive!B95*H69/1000000","v":0},{"$f":"Fugitive!D99*H69/1000000","v":0},null,{"$f":"(E69*H69)/1000","v":0},{"$f":"OFFSET(J69,-1,0,1,1)+I69","v":57068.639652391597},{"$f":"J69/Totalemis2035","v":4.4458703822255245E-2}]
["Geothermal","Geothermal power",{"$f":"+Geothermal!M21","v":-259.23157420150284},"1 MW",{"$f":"+Geothermal!M19","v":3065.9324999999999},{"$f":"+Geothermal!K9*H70/1000000","v":0},{"$f":"+Geothermal!M14*H70/1000000","v":0},null,0,57068.639652391597,4.4458703822255245E-2,null,null,null,{"$f":"+Geothermal!P17*H70/1000","v":0}]
[null,"Geothermal heat",{"$f":"+Geothermal!D49","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!D47","v":17.056285714285721},{"$f":"Geothermal!B37*H71/1000000","v":0},{"$f":"Geothermal!D42*H71/1000000","v":0},null,{"$f":"(E71*H71)/1000","v":0},{"$f":"OFFSET(J71,-1,0,1,1)+I71","v":57068.639652391597},{"$f":"J71/Totalemis2035","v":4.4458703822255245E-2}]
["HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFC PFC SF6'!D23","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFC PFC SF6'!D21","v":111888.38499874179},{"$f":"+'HFC PFC SF6'!B11*H72/1000000","v":0},{"$f":"+'HFC PFC SF6'!D16*H72/1000000","v":0},null,0,57068.639652391597,4.4458703822255245E-2]
["Hydro","Hydro power connected to main grid",{"$f":"+Hydro!M23","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!M21","v":1923.0654999999999},{"$f":"+Hydro!K11*H73/1000000","v":96738.5},{"$f":"+Hydro!M16*H73/1000000","v":-58552.126779848637},85000,163460.5675,220529.20715239161,0.17180088336894625,null,null,null,{"$f":"+Hydro!P18*H73/1000","v":336685}]
[null,"Mini hydro power connected to main grid",{"$f":"+Hydro!D52","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!D50","v":1942},{"$f":"+Hydro!B40*H74/1000000","v":0},{"$f":"+Hydro!D45*H74/1000000","v":0},null,0,220529.20715239161,0.17180088336894625,null,null,null,{"$f":"Hydro!G48/Hydro!G45*H74/1000","v":0}]
[null,"Mini hydro power off grid",{"$f":"+Hydro!D81","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!D79","v":3231.9999999999995},{"$f":"+Hydro!B69*H75/1000000","v":0},{"$f":"Hydro!D74*H75/1000000","v":0},null,0,220529.20715239161,{"$f":"J75/Totalemis2035","v":0.17180088336894625},null,null,null,{"$f":"Hydro!G49/Hydro!G46*H75/1000","v":0}]
["Landfills","Landfill gas plant with power production",{"$f":"Landfills!D25","v":-42.465447468617498},"200 t/day plant",{"$f":"Landfills!D23","v":124415.21400000001},{"$f":"+Landfills!B13*H76/1000000","v":0},{"$f":"+Landfills!D18*H76/1000000","v":0},null,0,220529.20715239161,0.17180088336894625,null,null,null,{"$f":"+Landfills!G34*H76/1000","v":0}]
[null,"Landfill gas flaring",{"$f":"+Landfills!D116","v":1.1213562774871835},"1 t/day plant",{"$f":"+Landfills!D114","v":124415.21399999999},{"$f":"+Landfills!B104*H77/1000000","v":0},{"$f":"Landfills!D109*H77/1000000","v":0},null,0,220529.20715239161,0.17180088336894625]
[null,"Incineration plant",{"$f":"+Landfills!D89","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!D87","v":139951.21400000001},{"$f":"Landfills!B77*H78/1000000","v":0},{"$f":"Landfills!D82*H78/1000000","v":0},null,0,220529.20715239161,0.17180088336894625]
[null,"Recycling of plastics",{"$f":"+Landfills!D195","v":-280.92564985520448},"1000 t/year plant",{"$f":"Landfills!D193","v":1095.42},{"$f":"Landfills!D182*H79/1000000","v":0},{"$f":"Landfills!D188*H79/1000000","v":0},null,0,220529.20715239161,0.17180088336894625]
[null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!D169","v":-119.59206265586528},"200 t MSW/day plant",{"$f":"Landfills!D167","v":20389.428571428572},{"$f":"Landfills!B78*H80/1000000","v":0},{"$f":"Landfills!D83*H80/1000000","v":0},null,0,220529.20715239161,0.17180088336894625]
[null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!D144","v":0.22055635272371182},"1000 t/year plant",{"$f":"+Landfills!D142","v":12186.720000000001},{"$f":"+Landfills!D157*H81/1000000","v":0},{"$f":"Landfills!D162*H81/1000000","v":0},null,{"$f":"(E81*H81)/1000","v":0},{"$f":"OFFSET(J81,-1,0,1,1)+I81","v":220529.20715239161},0.17180088336894625]
[null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!D61","v":-5.5868781179134984E-2},"1000 t/day plant",{"$f":"+Landfills!D59","v":4136782.1040000007},{"$f":"+Landfills!B48*H82/1000000","v":0},{"$f":"+Landfills!D54*H82/1000000","v":0},null,0,220529.20715239161,{"$f":"J82/Totalemis2035","v":0.17180088336894625}]
["Marine","Tidal",{"$f":"Marine!V21","v":252.64398380619218},"1 MW of tidal power",{"$f":"Marine!V19","v":1275.894},{"$f":"Marine!T9*H83/1000000","v":0},{"$f":"Marine!V14*H83/1000000","v":0},null,0,220529.20715239161,0.17180088336894625,null,null,null,{"$f":"+Marine!P17*H83/1000","v":0}]
[null,"Wave",{"$f":"Marine!V46","v":247.98737343675893},"1 MW of wave power",{"$f":"Marine!V44","v":1488.5429999999999},{"$f":"Marine!T34*H84/1000000","v":0},{"$f":"Marine!V39*H84/1000000","v":0},null,0,220529.20715239161,0.17180088336894625,null,null,null,{"$f":"+Marine!P42*H84/1000","v":0}]
["Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!D22","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!D20","v":1227.6264000000001},{"$f":"+'Methane avoidance'!B10*H85/1000000","v":0},{"$f":"+'Methane avoidance'!D15*H85/1000000","v":0},null,{"$f":"(E85*H85)/1000","v":0},{"$f":"OFFSET(J85,-1,0,1,1)+I85","v":220529.20715239161},{"$f":"J85/Totalemis2035","v":0.17180088336894625}]
[null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!D49","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!D47","v":11274.12},{"$f":"+'Methane avoidance'!B37*H86/1000000","v":0},{"$f":"+'Methane avoidance'!D42*H86/1000000","v":0},null,{"$f":"(E86*H86)/1000","v":0},{"$f":"OFFSET(J86,-1,0,1,1)+I86","v":220529.20715239161},{"$f":"J86/Totalemis2035","v":0.17180088336894625}]
[null,"Biogas at big farms",{"$f":"+'Methane avoidance'!D76","v":-18.330162191216946},"84000 pigs",{"$f":"+'Methane avoidance'!D74","v":71321.278606965177},{"$f":"'Methane avoidance'!B64*H87/1000000","v":0},{"$f":"'Methane avoidance'!D69*H87/1000000","v":0},null,0,220529.20715239161,{"$f":"J87/Totalemis2035","v":0.17180088336894625},null,null,null,{"$f":"+'Methane avoidance'!G78*H87/1000","v":0}]
[null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!D104","v":-199.00857719997819},"1 plant",{"$f":"+'Methane avoidance'!D102","v":25805.267999999996},{"$f":"+'Methane avoidance'!B92*H88/1000000","v":0},{"$f":"+'Methane avoidance'!D97*H88/1000000","v":0},null,0,220529.20715239161,0.17180088336894625]
["N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!D20","v":1.4550102291446729},"100 ton HNO3/day",{"$f":"+N2O!D18","v":69021.5},{"$f":"+N2O!B9*H89/1000000","v":0},{"$f":"N2O!D13*H89/1000000","v":0},null,0,220529.20715239161,0.17180088336894625]
["Solar","Solar water heater, residential",{"$f":"Solar!D31","v":-341.4492171764353},"1000 locations",{"$f":"Solar!D29*1000","v":803.76005774999987},{"$f":"+Solar!B19*H90/1000000","v":0},{"$f":"+Solar!D24*H90/1000000","v":0},null,{"$f":"E90*H90/1000","v":0},{"$f":"OFFSET(J90,-1,0)+I90","v":220529.20715239161},{"$f":"J90/Totalemis2035","v":0.17180088336894625},null,null,{"$f":"+Solar!G37*H90/1000000","v":0}]
[null,"Solar water heater, large",{"$f":"+Solar!D58","v":-350.30226457285954},"1 unit",{"$f":"+Solar!D56","v":30.354722299999999},{"$f":"+Solar!B46*H91/1000000","v":0},{"$f":"+Solar!D51*H91/1000000","v":0},null,{"$f":"(E91*H91)/1000","v":0},{"$f":"OFFSET(J91,-1,0,1,1)+I91","v":220529.20715239161},0.17180088336894625,null,null,{"$f":"+Solar!G66*H91/1000000","v":0}]
[null,"Solar PVs, large grid",{"$f":"Solar!V88","v":-329.4724568426517},"1 MW",{"$f":"Solar!V86","v":886.03750000000002},{"$f":"+Solar!T76*H92/1000000","v":14000},{"$f":"+Solar!V81*H92/1000000","v":-5838.4990395944205},20000,{"$f":"(E92*H92)/1000","v":17720.75},{"$f":"OFFSET(J92,-1,0,1,1)+I92","v":238249.95715239161},0.18560604116764304,null,null,null,{"$f":"+Solar!P86*H92/1000","v":36500}]
[null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!M112","v":-211.65247095801848},"1 MW",{"$f":"Solar!M110","v":886.03750000000002},{"$f":"+Solar!K100*H93/1000000","v":0},{"$f":"+Solar!M105*H93/1000000","v":0},null,{"$f":"(E93*H93)/1000","v":0},{"$f":"OFFSET(J93,-1,0,1,1)+I93","v":238249.95715239161},{"$f":"+J93/Totalemis2035","v":0.18560604116764304},null,null,null,{"$f":"+Solar!P110*H93/1000","v":0}]
[null,"Solar house PVs",{"$f":"+Solar!D137","v":-215.5798038208396},"500 W",{"$f":"+Solar!D135","v":0.39871687500000003},{"$f":"+Solar!B125*H94/1000000","v":0},{"$f":"+Solar!D130*H94/1000000","v":0},null,0,238249.95715239161,{"$f":"+J94/Totalemis2035","v":0.18560604116764304},null,null,null,{"$f":"+Solar!G140*H94/1000","v":0}]
[null,"Solar cottage PVs",{"$f":"+Solar!D164","v":-215.57980382083966},"50 W",{"$f":"+Solar!D162","v":3.9871687500000003E-2},{"$f":"+Solar!B152*H95/1000000","v":0},{"$f":"+Solar!D157*H95/1000000","v":0},null,0,238249.95715239161,{"$f":"J95/Totalemis2035","v":0.18560604116764304},null,null,null,{"$f":"+Solar!G167*H95/1000","v":0}]
[null,"Solar/diesel mini-grid",{"$f":"+Solar!D189","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!D187","v":58.400000000000006},{"$f":"+Solar!B177*H96/1000000","v":0},{"$f":"Solar!D182*H96/1000000","v":0},null,{"$f":"(E96*H96)/1000","v":0},{"$f":"OFFSET(J96,-1,0,1,1)+I96","v":238249.95715239161},0.18560604116764304,null,null,null,{"$f":"+Solar!G194*H96/1000","v":0}]
[null,"Solar LED lamps",{"$f":"+Solar!D301","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!D299","v":93.908173333333366},{"$f":"Solar!B289*H97/1000000","v":0},{"$f":"Solar!D294*H97/1000000","v":0},null,{"$f":"(E97*H97)/1000","v":0},{"$f":"OFFSET(J97,-1,0,1,1)+I97","v":238249.95715239161},0.18560604116764304]
[null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!D217","v":221.43917442170138},"2 MW",{"$f":"+Solar!D215","v":2628},{"$f":"+Solar!B205*H98/1000000","v":0},{"$f":"+Solar!D210*H98/1000000","v":0},null,{"$f":"(E98*H98)/1000","v":0},{"$f":"OFFSET(J98,-1,0,1,1)+I98","v":238249.95715239161},0.18560604116764304,null,null,null,{"$f":"+Solar!G220*H98/1000","v":0}]
[null,"Solar street lights",{"$f":"+Solar!D328","v":-758.4245007314579},"1000 locations  (0.05 MW)",{"$f":"+Solar!D326","v":448.24831365935916},{"$f":"+Solar!B316*H99/1000000","v":0},{"$f":"+Solar!D316*H99/1000000","v":0},null,0,238249.95715239161,{"$f":"J99/Totalemis2035","v":0.18560604116764304},null,null,null,{"$f":"+Solar!G339*H99/1000","v":0}]
[null,"Parabolic through CSP, no storage",{"$f":"Solar!V246","v":48.678668179052444},"1 MW",{"$f":"Solar!V244","v":728.25},{"$f":"Solar!T234*H100/1000000","v":0},{"$f":"Solar!V239*H100/1000000","v":0},null,0,238249.95715239161,0.18560604116764304,null,null,null,{"$f":"+Solar!G242*H100/1000","v":0}]
[null,"Solar tower CSP, with storage",{"$f":"+Solar!V273","v":492.35017827828631},"1 MW",{"$f":"+Solar!V271","v":728.25},{"$f":"+Solar!T261*H101/1000000","v":0},{"$f":"+Solar!V266*H101/1000000","v":0},null,0,238249.95715239161,{"$f":"J101/Totalemis2035","v":0.18560604116764304},null,null,null,{"$f":"+Solar!P269*H101/1000","v":0}]
["Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!V37","v":369.38011072512063},"20% blend in transport",{"$f":"+Transport!V35","v":30998106.205349836},{"$f":"+Transport!T25*H102/1000000","v":0},{"$f":"+Transport!V30*H102/1000000","v":11450.083902401171},1,30998.106205349835,269248.06335774146,0.20975477909496643]
[null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!V66","v":432.94198965791554},"15% blend in transport",{"$f":"+Transport!V64","v":2619963.7012262605},{"$f":"+Transport!T53*H103/1000000","v":0},{"$f":"+Transport!V58*H103/1000000","v":1134.2922976404138},1,2619.9637012262606,271868.02705896774,0.21179583335747149]
[null,"Bus Rapid Transit (BRT)",{"$f":"Transport!D478","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!D476","v":1983.4616326530609},{"$f":"Transport!B465*H104/1000000","v":0},{"$f":"Transport!D471*H104/1000000","v":0},null,0,271868.02705896774,0.21179583335747149,{"$f":"I104/3.1","v":0}]
[null,"More efficient gasoline cars",{"$f":"+Transport!D97","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!D95","v":408.90380487804828},{"$f":"+Transport!B84*H105/1000000","v":0},{"$f":"+Transport!D90*H105/1000000","v":0},null,0,271868.02705896774,0.21179583335747149,null,{"$f":"I105/2.9","v":0}]
[null,"More efficient diesel cars",{"$f":"+Transport!D123","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!D121","v":179.7212853333333},{"$f":"+Transport!B110*H106/1000000","v":0},{"$f":"+Transport!D116*H106/1000000","v":0},null,0,271868.02705896774,0.21179583335747149,{"$f":"I106/3.1","v":0}]
[null,"Natural Gas cars",{"$f":"+Transport!D394","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!D392","v":778.08450104036592},{"$f":"+Transport!B382*H107/1000000","v":0},{"$f":"+Transport!D387*H107/1000000","v":0},null,{"$f":"(E107*H107)/1000","v":0},{"$f":"OFFSET(J107,-1,0,1,1)+I107","v":271868.02705896774},{"$f":"J107/Totalemis2035","v":0.21179583335747149},0]
[null,"Electric cars",{"$f":"+Transport!V147","v":-45.00406534829424},"1000 cars",{"$f":"+Transport!V145","v":993.6774452947385},{"$f":"+Transport!V135*H108/1000000","v":700},{"$f":"+Transport!V140*H108/1000000","v":-44.719524683170484},1000,993.6774452947385,272861.70450426248,0.21256994697756657,null,{"$f":"I108/2.9","v":342.64739492922018}]
[null,"Electric 18m buses",{"$f":"+Transport!V177","v":617.29811783772607},"1000 buses",{"$f":"+Transport!V175","v":43169.069392255857},{"$f":"+Transport!V165*H109/1000000","v":0},{"$f":"+Transport!V170*H109/1000000","v":0},null,0,272861.70450426248,0.21256994697756657,{"$f":"I109/3.1","v":0}]
[null,"Electric 12m buses",{"$f":"+Transport!V208","v":1089.507495027241},"1000 buses",{"$f":"+Transport!V206","v":15848.77550427077},{"$f":"+Transport!V196*H110/1000000","v":0},{"$f":"+Transport!V201*H110/1000000","v":0},null,0,272861.70450426248,0.21256994697756657,0]
[null,"Electric heavy trucks",{"$f":"+Transport!V239","v":3741.1320460497368},"1000 trucks",{"$f":"+Transport!V237","v":13109.775180885734},{"$f":"+Transport!V227*H111/1000000","v":0},{"$f":"+Transport!V232*H111/1000000","v":0},null,0,272861.70450426248,0.21256994697756657,0]
[null,"Electric light trucks",{"$f":"+Transport!V271","v":514.92579605671642},"1000 trucks",{"$f":"+Transport!V269","v":6430.0977728402449},{"$f":"+Transport!V259*H112/1000000","v":0},{"$f":"+Transport!V264*H112/1000000","v":0},null,0,272861.70450426248,{"$f":"J112/Totalemis2035","v":0.21256994697756657},0]
[null,"Electric rail ",{"$f":"+Transport!D303","v":3676.240401049361},"1 Million trainkm/year",{"$f":"+Transport!D301","v":3527.0727212683591},{"$f":"Transport!D291*H113/1000000","v":0},{"$f":"Transport!D296*H113/1000000","v":0},null,0,272861.70450426248,{"$f":"J113/Totalemis2035","v":0.21256994697756657},0]
[null,"Shifting passengers from car to rail",{"$f":"+Transport!D334","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!D332","v":35457.80333333333},{"$f":"+Transport!D322*H114/1000","v":0},{"$f":"+Transport!D327*H114/1000","v":0},null,0,272861.70450426248,{"$f":"J114/Totalemis2035","v":0.21256994697756657},0]
[null,"Shifting freight transport from road to rail",{"$f":"+Transport!D363","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!D361","v":241.3646113413127},{"$f":"+Transport!D351*H115/1000","v":0},{"$f":"+Transport!D356*H115/1000","v":0},null,0,272861.70450426248,0.21256994697756657,0]
[null,"Restriction on import of used cars",{"$f":"+Transport!D423","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!D421","v":931.3919999999996},{"$f":"+Transport!B410*H116/1000000","v":0},{"$f":"+Transport!D91*H116/1000000","v":0},null,0,272861.70450426248,0.21256994697756657,0]
[null,"New bicycle lanes",{"$f":"+Transport!D508","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!D506","v":686.58271182439023},{"$f":"+Transport!B496*H117/1000000","v":5},{"$f":"+Transport!D501*H117/1000000","v":-9.9458908705934324},100,68.658271182439023,272930.36277544493,{"$f":"J117/Totalemis2035","v":0.2126234344579418},{"$f":"I117/3.1","v":22.147829413690008}]
[null,"Electric three-wheelers",{"$f":"+Transport!D534","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!D532","v":293.28103313378676},{"$f":"Transport!B522*H118/1000000","v":0},{"$f":"Transport!D527*H118/1000000","v":0},null,0,272930.36277544493,{"$f":"+J118/Totalemis2035","v":0.2126234344579418},null,{"$f":"I118/2.9","v":0}]
[null,"Electric two-wheelers",{"$f":"+Transport!D563","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!D561","v":196.43549999999999},{"$f":"Transport!D551*H119/1000000","v":0},{"$f":"Transport!D556*H119/1000000","v":0},null,0,272930.36277544493,{"$f":"+J119/Totalemis2035","v":0.2126234344579418},null,0]
[null,"Better maintenance and use of motor bikes",{"$f":"+Transport!D450","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!D448","v":116.42400000000004},{"$f":"+Transport!B438*H120/1000000","v":0},{"$f":"+Transport!D443*H120/1000000","v":0},null,0,272930.36277544493,0.2126234344579418,null,0]
["Wind","Wind turbines, on-shore",{"$f":"Wind!$V$21","v":-355.61641310851923},"1 MW",{"$f":"Wind!V19","v":1213.75},{"$f":"+Wind!T9*H121/1000000","v":15625},{"$f":"+Wind!V14*H121/1000000","v":-10790.735535261631},25000,30343.75,303274.11277544493,0.23626240329132667,{"$f":"I121/3.1","v":9788.3064516129034},null,null,{"$f":"+Wind!P17*H121/1000","v":62500}]
[null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!V45","v":-326.50412169001942},"1 MW",{"$f":"Wind!V43","v":1327.8425},{"$f":"+Wind!T33*H122/1000000","v":0},{"$f":"+Wind!V38*H122/1000000","v":0},null,0,303274.11277544493,{"$f":"+J122/Totalemis2035","v":0.23626240329132667},{"$f":"I122/3.1","v":0},null,null,{"$f":"+Wind!P41*H122/1000","v":0}]
[null,"Wind turbines, off-shore",{"$f":"Wind!$V$70","v":-271.12136232845558},"1 MW",{"$f":"Wind!V68","v":1553.6},{"$f":"+Wind!T58*H123/1000000","v":0},{"$f":"+Wind!V63*H123/1000000","v":0},null,0,303274.11277544493,{"$f":"J123/Totalemis2035","v":0.23626240329132667},{"$f":"I123/3.1","v":0},null,null,{"$f":"+Wind!P66*H123/1000","v":0}]
[null,null,null,null,"Totals:",{"$f":"SUM(F5:F123)","v":161050.36419650697},{"$f":"SUM(G5:G123)","v":-60155.356161196672},null,"BAU emission in 2035:",{"$f":"+'Balance 2035'!B98","v":1283632.5566429142},"ktCO2-eq.",{"$f":"SUM(L5:L123)","v":9810.4542810265939},{"$f":"SUM(M5:M123)","v":342.64739492922018},58.462809917355358,435685]
["GHG reduction options:",{"$f":"COUNTA(B5:B123)","v":119}]
["Do not remove this number!!"]
[]
[]
[]
[null,null,null,null,null,null,"CO2 emissions: ktCO2 in 2035",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'Balance 2035'!B63+'Balance 2035'!B85+'Balance 2035'!B86","v":540278.58481484349},{"$f":"SUM(I12:I14)+I15+SUM(I48:I56)+I70+SUM(I73:I75)+I83+I84+SUM(I92:I96)+I98+I100+I101+SUM(I121:I123)","v":228517.5675},{"$f":"+J131-K131","v":311761.01731484348},"Power emission factor:",null,{"$f":"L131/'Balance 2035'!Q34","v":0.40843445940180984},"tCO2/MWh"]
[null,null,null,null,null,null,"Industry",null,null,{"$f":"SUM('Balance 2035'!B65:B76)+'Balance 2035'!B84+'Balance 2035'!B93+'Balance 2035'!B97","v":289024.81661262573},{"$f":"I16+I17+SUM(I29:I33)+I64+I65+SUM(I66:I69)+I72+I88+I89","v":30276.3624204917},{"$f":"+J132-K132","v":258748.45419213403}]
[null,null,null,null,null,null,"Transport",null,null,{"$f":"SUM('Balance 2035'!B77:B80)","v":212366.93746754032},{"$f":"SUM(I102:I120)+I99","v":34680.405623053266},177686.53184448706]
[null,null,null,null,null,null,"Households",null,null,{"$f":"+'Balance 2035'!B81","v":96146.203092537166},{"$f":"SUM(I18:I28)+I57+I58+I71+I90+I91+I97","v":0},96146.203092537166]
[null,null,null,null,null,null,"Services",null,null,{"$f":"+'Balance 2035'!B82","v":69566.041633482324},{"$f":"SUM(I34:I47)","v":9774.1152318999029},59791.926401582423]
[null,null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'Balance 2035'!B83+'Balance 2035'!B87","v":123389.973021885},{"$f":"SUM(I5:I11)+SUM(I85:I87)","v":25.662000000000006},123364.31102188501]
[null,null,null,null,null,null,"Forestry",null,null,{"$f":"+'Balance 2035'!B94","v":-64020},{"$f":"SUM(I59:I63)","v":0},-64020]
[null,null,null,null,null,null,"Waste",null,null,{"$f":"+'Balance 2035'!B95+'Balance 2035'!B96","v":16880},{"$f":"SUM(I76:I82)","v":0},16880]
[null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(J131:J138)","v":1283632.556642914},{"$f":"SUM(K131:K138)","v":303274.11277544487},{"$f":"SUM(L131:L138)","v":980358.44386746909}]

{"sheet":"main50","index":16,"n_rows":139,"n_cols":29,"rows_kept":139,"cut":false,"hidden":false,"merged":[[0,26,0,28],[1,26,3,26],[1,27,3,27],[1,28,3,28]]}
["Total GHG mitigation in",{"$f":"+assumptions!$B$2","v":"Country X"},"In 2050",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sorted Values - according to revenue potential"]
[null,null,null,null,"Emission","Investment","Annual","Units","Emission reduction in 2050",null,null,"Diesel","Gasoline","Electricity","Electricity",null,null,null,null,null,null,null,null,null,null,null,"Reduction option","US$/ktCO2 (Revenue)","Emission reduction in 2020 per option (ktCO2/yr)"]
[null,null,null,null,"reduction",null,"costs","penetrating","Per option","Added",null,"saved","saved","saved","produced"]
["Type","Reduction option","US$/tonCO2","Sub-type unit","t CO2/unit","Million US$","MUS$/year","in 2050","kt/year","kt/year","Frac.of total","ktoe","ktoe","GWh","GWh"]
["Agriculture","Rice crop CH4 reduction",{"$f":"Agriculture!D28","v":1.2},"Rice crop CH4 red.(1000 ha)",{"$f":"Agriculture!D25","v":2566.2000000000007},{"$f":"Agriculture!B15*H5/1000000","v":0},{"$f":"Agriculture!D20*H5/1000000","v":0},null,{"$f":"E5*H5/1000","v":0},{"$f":"OFFSET(J5,-1,0)+I5","v":0},{"$f":"J5/Totalemis2050","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficient lighting with CFLs",448.24887849257937,3.138820638820639]
[null,"Zero tillage",{"$f":"+Agriculture!D192","v":-166.39187675838468},"1000 ha",{"$f":"+Agriculture!D190","v":85.727053103999992},{"$f":"Agriculture!C180*H6/1000000","v":0},{"$f":"Agriculture!D185*H6/1000000","v":0},null,{"$f":"E6*H6/1000","v":0},{"$f":"OFFSET(J6,-1,0)+I6","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydro power connected to main grid",374.14062105528905,247.5625]
[null,"Cover crops",{"$f":"+Agriculture!D87","v":81.040268456375827},"1000 ha",{"$f":"+Agriculture!D85","v":1490},{"$f":"Agriculture!D75*H7/1000000","v":0},{"$f":"Agriculture!D80*H7/1000000","v":0},null,{"$f":"E7*H7/1000","v":0},{"$f":"OFFSET(J7,-1,0)+I7","v":0},0]
[null,"Nitrification inhibitors (1000 ha)",{"$f":"+Agriculture!D115","v":67.689873417721515},"1000 ha",{"$f":"+Agriculture!D113","v":790},{"$f":"Agriculture!D103*H8/1000000","v":0},{"$f":"Agriculture!D108*H8/1000000","v":0},null,0,0,0]
[null,"Covering slurry stores (1 slurry store)",{"$f":"+Agriculture!D141","v":937.83334071789056},"1 slurry store",{"$f":"+Agriculture!D139","v":0.20130000000000001},{"$f":"Agriculture!D129*H9/1000000","v":0},{"$f":"Agriculture!D134*H9/1000000","v":0},null,{"$f":"E9*H9/1000","v":0},{"$f":"OFFSET(J9,-1,0)+I9","v":0},0]
[null,"Fat supplementation in ruminants diets (%DM fat added) ",{"$f":"+Agriculture!M166","v":80.5},"%DM fat added",{"$f":"+Agriculture!M164","v":5026.8753477073615},{"$f":"Agriculture!V1517*H10/1000000","v":0},{"$f":"Agriculture!M159*H10/1000000","v":0},null,0,0,0]
[null,"Tobacco curing",{"$f":"+Agriculture!D60","v":-20.801739200816428},"100 t tobacco/yr",{"$f":"+Agriculture!D58","v":561.96940800000016},{"$f":"Agriculture!B48*H11/1000000","v":0},{"$f":"Agriculture!D53*H11/1000000","v":0},null,{"$f":"E11*H11/1000","v":0},{"$f":"OFFSET(J11,-1,0)+I11","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PVs, large grid",316.19093165640822,36.5]
["Biomass energy","Rice husk cogeneration plants",{"$f":"+'Biomass energy'!D22","v":-87.684712341200125},"1 MW cogeneration",{"$f":"+'Biomass energy'!D20","v":9719.0247425999987},{"$f":"+'Biomass energy'!B10*H12/1000000","v":0},{"$f":"+'Biomass energy'!D15*H12/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+'Biomass energy'!G20/'Biomass energy'!G17*H12/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Wind turbines, on-shore",262.24199023655234,43.75]
[null,"Biomass power from biomass residues ",{"$f":"+'Biomass energy'!AE55","v":-213.51800607564638},"1 MW CHP plant",{"$f":"+'Biomass energy'!AE53","v":2427.5},{"$f":"+'Biomass energy'!AC43*H13/1000000","v":0},{"$f":"+'Biomass energy'!AE48*H13/1000000","v":0},null,0,0,0,null,null,null,{"$f":"+'Biomass energy'!G51*H13/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Biogas from industrial waste water ",204.22617312736813,26.225999999999999]
[null,"Bagasse power",{"$f":"'Biomass energy'!D86","v":-341.74294842775782},"100 kt sugar cane/year",{"$f":"'Biomass energy'!D84","v":6791.4514285714295},{"$f":"'Biomass energy'!B74*H14/1000000","v":0},{"$f":"'Biomass energy'!D79*H14/1000000","v":0},null,0,0,0,null,null,null,{"$f":"'Biomass energy'!G85/'Biomass energy'!G79*100*H14/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Biogas at rural farms using kerosene",195.03465223140941,73.657584]
["CCS","CCS plant",{"$f":"+CCS!D22","v":203.81680118581841},"1 MW",{"$f":"+CCS!D20","v":5412.3711340206182},{"$f":"CCS!D10*H15/1000000","v":0},{"$f":"CCS!D15*H15/1000000","v":0},null,{"$f":"E15*H15/1000","v":0},{"$f":"OFFSET(J15,-1,0)+I15","v":0},0,null,null,null,{"$f":"+CCS!G16/CCS!G13*H15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Landfill gas plant with power production",41.56037990897638,124.41521400000001]
["Cement","Clinker replacement",{"$f":"+Cement!D22","v":7.5525712632273025},"1000 tonnes cement/day",{"$f":"+Cement!D20","v":166583.56193028874},{"$f":"Cement!B9*H16/1000000","v":0},{"$f":"Cement!D15*H16/1000000","v":0},null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"REDD: Avoided deforestation",12.920558724980037,73.333333333333343]
["Coal bed/mine methane","Coal mine methane",{"$f":"+'Coalmine CH4'!D23","v":-30.712107618218361},"10 Mm3 CMM/year",{"$f":"+'Coalmine CH4'!D21","v":37352.840000000004},{"$f":"+'Coalmine CH4'!B11/1000000*H17","v":0},{"$f":"+'Coalmine CH4'!D21/1000000*H17","v":0},null,0,0,0,null,null,null,{"$f":"+'Coalmine CH4'!G26/'Coalmine CH4'!G21*10*H17/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in industry",-1.1745962477254579,23.342012108688721]
["EE households","Efficient residential airconditioning",{"$f":"+'EE households'!D28","v":-307.40925219715155},"1000 Airconditioners",{"$f":"+'EE households'!D26","v":779.89209204096824},{"$f":"+'EE households'!B16*H18/1000000","v":0},{"$f":"+'EE households'!D21*H18/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!G40*H18/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Energy efficiency in service",-1.1745962477254579,139.4016954576276]
[null,"Efficient lighting with CFLs",{"$f":"+'EE households'!D62","v":-321.06763115035045},"1000 Bulps",{"$f":"+'EE households'!D60","v":38.097435503685503},{"$f":"+'EE households'!D50*H19/1000000","v":0},{"$f":"+'EE households'!D55*H19/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!G63*H19/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Reforestation",-19.220665871871127,176]
[null,"Efficient lighting with LEDs",{"$f":"+'EE households'!D94","v":-354.68167440866569},"1000 Bulps",{"$f":"+'EE households'!D92","v":77.718768427518427},{"$f":"+'EE households'!D82*H20/1000000","v":0},{"$f":"+'EE households'!D87*H20/1000000","v":0},null,{"$f":"E20*H20/1000","v":0},0,0,null,null,{"$f":"+'EE households'!G99*H20/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Efficient electric grids",-185.26562155027011,14.349999999999998]
[null,"Efficient lighting with LEDs replacing CFL",{"$f":"+'EE households'!D120","v":-213.84455798515566},"1000 Bulps",{"$f":"+'EE households'!D118","v":9.1433845208845206},{"$f":"'EE households'!D108*H21/1000000","v":0},{"$f":"'EE households'!D113*H21/1000000","v":0},null,{"$f":"E21*H21/1000","v":0},0,0,null,null,{"$f":"+'EE households'!G100*H21/1000","v":0}]
[null,"Efficient wood stoves",{"$f":"+'EE households'!D176","v":-933.25004151145902},"1000 stoves",{"$f":"+'EE households'!D174","v":1338.3333333333335},{"$f":"+'EE households'!B164*H22/1000000","v":0},{"$f":"+'EE households'!D169*H22/1000000","v":0},null,0,0,0]
[null,"Efficient charcoal stoves",{"$f":"+'EE households'!D204","v":-62.010529216503429},"1000 stoves",{"$f":"+'EE households'!D202","v":292.91691871829062},{"$f":"+'EE households'!B192*H23/1000000","v":0},{"$f":"+'EE households'!D197*H23/1000000","v":0},null,0,0,{"$f":"J23/Totalemis2050","v":0}]
[null,"LPG stoves replacing wood stoves",{"$f":"+'EE households'!D236","v":74.167143724329421},"1000 stoves",{"$f":"+'EE households'!D234","v":2054.9439166666671},{"$f":"'EE households'!B224*H24/1000000","v":0},{"$f":"'EE households'!D229*H24/1000000","v":0},null,0,0,0]
[null,"Efficient electric stoves",{"$f":"+'EE households'!D265","v":-273.80983725148542},"1000 stoves",{"$f":"+'EE households'!D263","v":155.07371007371006},{"$f":"'EE households'!D253*H25/1000000","v":0},{"$f":"'EE households'!D258*H25/1000000","v":0},null,0,0,0,null,null,{"$f":"'EE households'!G273*H25/1000","v":0}]
[null,"Induction based cooking",{"$f":"+'EE households'!D291","v":504.90174838288539},"1000 stoves",{"$f":"+'EE households'!D289","v":11.296760336495453},{"$f":"'EE households'!D279*H26/1000000","v":0},{"$f":"'EE households'!D284*H26/1000000","v":0},null,0,0,{"$f":"J26/Totalemis2050","v":0},null,null,{"$f":"'EE households'!$G$300*H26/1000","v":0}]
[null,"New passive home",{"$f":"+'EE households'!$D$319","v":-141.18922434820317},"1000 new homes",{"$f":"+'EE households'!$D$317","v":8499.2321867321862},{"$f":"+'EE households'!$D$307","v":0},{"$f":"+H27*'EE households'!$D$312/1000000","v":0},null,{"$f":"E27*H27/1000","v":0},{"$f":"OFFSET(J27,-1,0)+I27","v":0},{"$f":"J27/Totalemis2050","v":0},null,null,{"$f":"'EE households'!$G$325*H27/1000","v":0}]
[null,"Efficient refrigerators",{"$f":"+'EE households'!D146","v":-37.237013908533335},"1000 refrigerators",{"$f":"+'EE households'!D144","v":1203.8235872235871},{"$f":"+'EE households'!D134*H28/1000000","v":0},{"$f":"+'EE households'!D139*H28/1000000","v":0},null,0,0,0,null,null,{"$f":"+'EE households'!G158*H28/1000","v":0}]
["EE industry","Efficient electric motors",{"$f":"+'EE industry'!D21","v":-309.0172323508944},"1 kW",{"$f":"+'EE industry'!D19","v":0.64945399945399895},{"$f":"+'EE industry'!D9*H29/1000000","v":0},{"$f":"+'EE industry'!D14*H29/1000000","v":0},null,{"$f":"E29*H29/1000","v":0},{"$f":"OFFSET(J29,-1,0)+I29","v":0},0,null,null,{"$f":"H29*'EE industry'!G21/1000000","v":0}]
[null,"Energy efficiency in industry",{"$f":"+'EE industry'!AE80","v":0.94392925743255696},"10% red. of energy demand",{"$f":"+'EE industry'!AE78","v":29105712.558118761},{"$f":"+'EE industry'!AC68*H30/1000000","v":582.11425116237524},{"$f":"'EE industry'!AE73*H30/1000000","v":54.947467284060977},2,{"$f":"E30*H30/1000","v":58211.425116237522},{"$f":"OFFSET(J30,-1,0)+I30","v":58211.425116237522},3.414363878106056E-2]
[null,"Building materials",{"$f":"+'EE industry'!D51","v":-18.895154748670951},"1 million bricks",{"$f":"+'EE industry'!D49","v":520.30000000000007},{"$f":"'EE industry'!D39*H31/1000000","v":0},{"$f":"'EE industry'!D44*H31/1000000","v":0},null,{"$f":"E31*H31/1000","v":0},{"$f":"OFFSET(J31,-1,0)+I31","v":58211.425116237522},3.414363878106056E-2]
["EE own generation","Waste heat recovery at cement plant",{"$f":"+'EE own generation'!D21","v":-375.61881397176268},"1 Cement plant",{"$f":"+'EE own generation'!D19","v":39852.898650000003},{"$f":"+'EE own generation'!B9*H32/1000000","v":0},{"$f":"+'EE own generation'!D14*H32/1000000","v":0},null,{"$f":"E32*H32/1000","v":0},{"$f":"OFFSET(J32,-1,0)+I32","v":58211.425116237522},3.414363878106056E-2,null,null,null,{"$f":"+'EE own generation'!G15*main50!H32","v":0}]
[null,"Waste heat recovery at steel plant",{"$f":"+'EE own generation'!D51","v":-390.79448028652257},"1 Steel plant",{"$f":"+'EE own generation'!D49","v":36703.799999999996},{"$f":"+'EE own generation'!B39*H33/1000000","v":0},{"$f":"+'EE own generation'!D44*H33/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,null,{"$f":"'EE own generation'!G44*main50!H33","v":0}]
["EE service","Efficient electric motors",{"$f":"+'EE service'!D27","v":-309.0172323508944},"1 kW",{"$f":"+'EE service'!D25","v":0.64945399945399895},{"$f":"+'EE service'!D15*H34/1000000","v":0},{"$f":"+'EE service'!D20*H34/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"H34*'EE service'!G27/1000000","v":0}]
[null,"Efficient office lighting with CFLs",{"$f":"+'EE service'!D55","v":-303.40494124995359},"1000 lights",{"$f":"+'EE service'!D53","v":39.185933660933649},{"$f":"+'EE service'!D43*H35/1000000","v":0},{"$f":"+'EE service'!D48*H35/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G55*H35/1000","v":0}]
[null,"Efficient office lighting with LEDs",{"$f":"+'EE service'!D87","v":-270.57489398565167},"1000 lights",{"$f":"+'EE service'!D85","v":44.410724815724805},{"$f":"+'EE service'!D75*H36/1000000","v":0},{"$f":"+'EE service'!D80*H36/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G87*H36/1000","v":0}]
[null,"Efficient street lights",{"$f":"+'EE service'!D121","v":-301.47178811224023},"1000 lights",{"$f":"+'EE service'!D119","v":391.85933660933642},{"$f":"+'EE service'!D109*H37/1000000","v":0},{"$f":"+'EE service'!D114*H37/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G135*H37/1000","v":0}]
[null,"Efficient water pumping",{"$f":"+'EE service'!D157","v":-310.59608600829995},"4 Million m3 water",{"$f":"+'EE service'!D155","v":763.43980343980365},{"$f":"+'EE service'!B145*H38/1000000","v":0},{"$f":"+'EE service'!D150*H38/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G156*H38","v":0}]
[null,"HVAC",{"$f":"+'EE service'!D246","v":-399.59175083634},"100,000 m2 floor area",{"$f":"+'EE service'!D244","v":4556.7071087885734},{"$f":"'EE service'!D234*H39/1000000","v":0},{"$f":"'EE service'!D239*H39/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G252*H39/1000","v":0}]
[null,"Efficient Chiller > 300 TR",{"$f":"+'EE service'!D275","v":-84.763806653834919},"1 TR",{"$f":"+'EE service'!D273","v":1.9607499999999998},{"$f":"'EE service'!D235*H40/1000000","v":0},{"$f":"'EE service'!D240*H40/1000000","v":0},null,{"$f":"E40*H40/1000","v":0},{"$f":"OFFSET(J40,-1,0)+I40","v":58211.425116237522},{"$f":"+J40/Totalemis2050","v":3.414363878106056E-2},null,null,{"$f":"+'EE service'!G288*H40/1000000","v":0}]
[null,"Efficient Chiller < 300 TR",{"$f":"+'EE service'!D307","v":-126.63012410207483},"1 TR",{"$f":"+'EE service'!D305","v":0.87334999999999996},{"$f":"'EE service'!D236*H41/1000000","v":0},{"$f":"'EE service'!D241*H41/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G319*H41/1000000","v":0}]
[null,"Efficient room airconditioner",{"$f":"+'EE service'!D339","v":-288.54139864501218},"1 Airconditioner",{"$f":"+'EE service'!D337","v":0.70550806488306428},{"$f":"'EE service'!D327*H42/1000000","v":0},{"$f":"'EE service'!D332*H42/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G352*H42/1000000","v":0}]
[null,"Efficient commercial dishwashing machine ",{"$f":"+'EE service'!D372","v":-197.36514838620556},"1000 meals/day",{"$f":"+'EE service'!D370","v":10.884981572481571},{"$f":"'EE service'!D360*H43/1000000","v":0},{"$f":"'EE service'!D365*H43/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G387*H43/1000000","v":0}]
[null,"Efficient hotel refrigerator",{"$f":"+'EE service'!D407","v":947.95283605306668},"1 refrigerator",{"$f":"+'EE service'!D405","v":0.39719112500930687},{"$f":"'EE service'!B395*H44/1000000","v":0},{"$f":"'EE service'!D400*H44/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G414*H44/1000000","v":0}]
[null,"Efficient hotel washing machine ",{"$f":"+'EE service'!D437","v":38248.887086086368},"100 Guest Nights (GN)",{"$f":"+'EE service'!D435","v":6.3784140573812431E-2},{"$f":"'EE service'!D425*H45/1000000","v":0},{"$f":"'EE service'!D430*H45/1000000","v":0},null,0,58211.425116237522,3.414363878106056E-2,null,null,{"$f":"+'EE service'!G458*H45/1000000","v":0}]
[null,"Energy efficiency in service",{"$f":"+'EE service'!AE221","v":0.94392925743255685},"10% red. of energy demand",{"$f":"+'EE service'!AE219","v":9362673.2857042067},{"$f":"'EE service'!AC209*H46/1000000","v":187.25346571408411},{"$f":"'EE service'!AE214*H46/1000000","v":17.67540248431682},2,18725.346571408412,76936.771687645931,{"$f":"J46/Totalemis2050","v":4.5126903116329317E-2}]
[null,"New office building with central cooling",{"$f":"+'EE service'!D186","v":-300.20978284656968},"1000 m2",{"$f":"+'EE service'!D184","v":34.869403212378401},{"$f":"+'EE service'!D174*H47/1000000","v":6.5987861570247919},{"$f":"+'EE service'!D179*H47/1000000","v":-10.468135966377599},1000,{"$f":"(E47*H47)/1000","v":34.869403212378401},{"$f":"OFFSET(J47,-1,0,1,1)+I47","v":76971.641090858306},4.5147355601480081E-2,null,null,{"$f":"+'EE service'!G199*H47","v":58.462809917355358}]
["EE supply side","New high efficiency coal power plant",{"$f":"+'EE supply side'!V52","v":21.485823944685848},"1 MW",{"$f":"+'EE supply side'!V50","v":1117.0367999999989},{"$f":"+'EE supply side'!T40*H48/1000000","v":0},{"$f":"+'EE supply side'!V45*H48/1000000","v":0},null,0,76971.641090858306,4.5147355601480081E-2]
[null,"New natural gas power plant",{"$f":"'EE supply side'!V23","v":-3384.5197359694075},"1 MW",{"$f":"+'EE supply side'!V21","v":278.73913043478251},{"$f":"+'EE supply side'!T11/1000000*H49","v":0},{"$f":"+'EE supply side'!V16/1000000*H49","v":0},null,0,76971.641090858306,4.5147355601480081E-2]
[null,"Switch from fuel oil to diesel",{"$f":"'EE supply side'!D140","v":1206.9604660846496},"1 MW",{"$f":"+'EE supply side'!D138","v":124.49193561101811},{"$f":"+'EE supply side'!B128/1000000*H50","v":0},{"$f":"+'EE supply side'!D133/1000000*H50","v":0},null,0,76971.641090858306,4.5147355601480081E-2]
[null,"Switch from fuel oil to natural gas",{"$f":"'EE supply side'!D170","v":-339.52112449817685},"1 MW",{"$f":"+'EE supply side'!D168","v":1454.3571428571436},{"$f":"+'EE supply side'!B158/1000000*H51","v":0},{"$f":"+'EE supply side'!D1634/1000000*H51","v":0},null,{"$f":"(E51*H51)/1000","v":0},{"$f":"OFFSET(J51,-1,0,1,1)+I51","v":76971.641090858306},4.5147355601480081E-2]
[null,"Cogeneration in industry",{"$f":"+'EE supply side'!D111","v":-4717.3428040669614},"1 MW",{"$f":"+'EE supply side'!D109","v":542.40894917999958},{"$f":"+'EE supply side'!D100*main50!H52/1000000","v":0},{"$f":"+'EE supply side'!D104*H52/1000000","v":0},null,0,76971.641090858306,4.5147355601480081E-2,null,null,{"$f":"+'EE supply side'!G110*H52/1000","v":0}]
[null,"Single cycle to combined cycle",{"$f":"+'EE supply side'!D81","v":55.042723709110227},"100 MW increase",{"$f":"+'EE supply side'!D79","v":75738},{"$f":"'EE supply side'!D70*H53/1000000","v":0},{"$f":"'EE supply side'!D74*H53/1000000","v":0},null,0,76971.641090858306,4.5147355601480081E-2,null,null,{"$f":"+'EE supply side'!G90*H53/1000","v":0}]
["Energy distribution","Efficient electric grids",{"$f":"+'Energy distribution'!D24","v":145.2399599818103},"1 GWh loss reduction",{"$f":"+'Energy distribution'!D22","v":485.5},{"$f":"+'Energy distribution'!D12*main50!H54/1000000","v":70959.089248751989},{"$f":"+'Energy distribution'!D17*H54/1000000","v":5218.036042266499},74000,35927,112898.64109085831,6.6220169194992198E-2,null,null,{"$f":"+H54*'Energy distribution'!N20","v":0}]
[null,"Connection of isolated grid to central grid ",{"$f":"+'Energy distribution'!D53","v":-35.970464274025431},"1 GWh consumption",{"$f":"+'Energy distribution'!D51","v":485.5},{"$f":"+'Energy distribution'!D41*H55/1000000","v":0},{"$f":"+'Energy distribution'!D46*H55/1000000","v":0},null,{"$f":"(E55*H55)/1000","v":0},{"$f":"OFFSET(J55,-1,0,1,1)+I55","v":112898.64109085831},{"$f":"J55/Totalemis2050","v":6.6220169194992198E-2}]
[null,"Power factor increase",{"$f":"+'Energy distribution'!D83","v":1.3185780506574281},"1000 commerce/industry buildings",{"$f":"+'Energy distribution'!D81","v":94589.93197278888},{"$f":"'Energy distribution'!B71*H56/1000000","v":0},{"$f":"'Energy distribution'!D76*H56/1000000","v":0},null,0,112898.64109085831,6.6220169194992198E-2,null,null,{"$f":"H56*'Energy distribution'!G91","v":0}]
[null,"District heating network rehabilitation (100,000 flats supplied)",{"$f":"+'Energy distribution'!D112","v":-153.13048866378534},"100,000 flats supplied",{"$f":"+'Energy distribution'!D110","v":33649.053412333342},{"$f":"'Energy distribution'!B99*H57/1000000","v":0},{"$f":"'Energy distribution'!D105*H57/1000000","v":0},null,0,112898.64109085831,{"$f":"+J57/Totalemis2050","v":6.6220169194992198E-2}]
[null,"District cooling network (1 million m2 new city area covered)",{"$f":"+'Energy distribution'!D151","v":-148.45274742045021},"1 million m2 new city area covered",{"$f":"+'Energy distribution'!D149","v":13725.623132042594},{"$f":"'Energy distribution'!D139*H58/1000000","v":0},{"$f":"'Energy distribution'!D144*H58/1000000","v":0},null,0,112898.64109085831,{"$f":"+J58/Totalemis2050","v":6.6220169194992198E-2}]
["Forestry","Reforestation",{"$f":"+Forestry!D26","v":15.446115121623658},"Reforestation of 1000 ha",{"$f":"Forestry!D24","v":3666.666666666667},{"$f":"Forestry!B13/1000000*H59","v":0},{"$f":"Forestry!D19/1000000*H59","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
[null,"REDD: Avoided deforestation",{"$f":"+Forestry!D54","v":-10.383221831758126},"No deforestation for 1000 ha",{"$f":"Forestry!D52","v":3666.666666666667},{"$f":"Forestry!B42*H60/1000000","v":0},{"$f":"Forestry!D47/1000000*H60","v":0},null,{"$f":"(E60*H60)/1000","v":0},112898.64109085831,6.6220169194992198E-2]
[null,"Assisted forest regeneration",{"$f":"Forestry!D82","v":-3.8615287804059144},"Reforestation of 1000 ha",{"$f":"Forestry!D80","v":3666.666666666667},{"$f":"Forestry!B70/1000000*H61","v":0},{"$f":"Forestry!D47/1000000*H61","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
[null,"Reforestation with agroforestry",{"$f":"Forestry!D111","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D109","v":3666.666666666667},{"$f":"Forestry!B98/1000000*H62","v":0},{"$f":"Forestry!D104/1000000*H62","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
[null,"Reforestation with Silvopasture",{"$f":"Forestry!D141","v":-0.65934330145454612},"Reforestation of 1000 ha",{"$f":"Forestry!D139","v":3666.666666666667},{"$f":"Forestry!B128/1000000*H63","v":0},{"$f":"Forestry!D134/1000000*H63","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
["Fossil fuel switch","Switch from coal to natural gas in industry",{"$f":"+'Fossil fuel switch'!D22","v":31.126536151778442},"100 TJ fuel use/year",{"$f":"+'Fossil fuel switch'!D20","v":3850},{"$f":"'Fossil fuel switch'!B10/1000000*H64","v":0},{"$f":"'Fossil fuel switch'!D15/1000000*H64","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
[null,"Switch from fuel oil to natural gas in industry",{"$f":"'Fossil fuel switch'!D51","v":-120.57373854419971},"100 TJ fuel use/year",{"$f":"'Fossil fuel switch'!D49","v":2126.6666666666679},{"$f":"'Fossil fuel switch'!B39/1000000*H65","v":0},{"$f":"'Fossil fuel switch'!D44/1000000*H65","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
["Fugitive ","Reduced flaring at oil field",{"$f":"+Fugitive!D23","v":9.6651004761555761},"1 MMSCF/day",{"$f":"+Fugitive!D21","v":22613.499908999998},{"$f":"+Fugitive!B11*H66/1000000","v":0},{"$f":"+Fugitive!D16*H66/1000000","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
[null,"Reduced flaring at oil refineries",{"$f":"+Fugitive!D52","v":217.25613544900492},"1 MMSCF/day",{"$f":"+Fugitive!D50","v":20797.217999999997},{"$f":"+Fugitive!B40*H67/1000000","v":0},{"$f":"+Fugitive!D45*H67/1000000","v":0},null,{"$f":"(E67*H67)/1000","v":0},{"$f":"OFFSET(J67,-1,0,1,1)+I67","v":112898.64109085831},6.6220169194992198E-2]
[null,"Leak reduction in natural gas pipelines",{"$f":"Fugitive!D79","v":-5.576949389258389},"1 Mm3 CH/year leaking",{"$f":"+Fugitive!D77","v":15078},{"$f":"Fugitive!B67*H68/1000000","v":0},{"$f":"Fugitive!B72*H68/1000000","v":0},null,{"$f":"(E68*H68)/1000","v":0},{"$f":"OFFSET(J68,-1,0,1,1)+I68","v":112898.64109085831},6.6220169194992198E-2]
[null,"Charcoal production",{"$f":"+Fugitive!D106","v":1.606633349107647},"100,000 ton charcoal/yr",{"$f":"+Fugitive!D104","v":141004.80480480485},{"$f":"Fugitive!B95*H69/1000000","v":0},{"$f":"Fugitive!D99*H69/1000000","v":0},null,{"$f":"(E69*H69)/1000","v":0},{"$f":"OFFSET(J69,-1,0,1,1)+I69","v":112898.64109085831},6.6220169194992198E-2]
["Geothermal","Geothermal power",{"$f":"+Geothermal!V21","v":-279.60241237235618},"1 MW",{"$f":"+Geothermal!V19","v":3065.9324999999999},{"$f":"+Geothermal!T9*H70/1000000","v":0},{"$f":"+Geothermal!V14*H70/1000000","v":0},null,0,112898.64109085831,6.6220169194992198E-2,null,null,null,{"$f":"+Geothermal!Y17*H70/1000","v":0}]
[null,"Geothermal heat",{"$f":"+Geothermal!D49","v":22.348277110443988},"1000 m2 heated area",{"$f":"+Geothermal!D47","v":17.056285714285721},{"$f":"Geothermal!B37*H71/1000000","v":0},{"$f":"Geothermal!D42*H71/1000000","v":0},null,{"$f":"(E71*H71)/1000","v":0},{"$f":"OFFSET(J71,-1,0,1,1)+I71","v":112898.64109085831},6.6220169194992198E-2]
["HFCs, PFCs, SF6","Reduced PFCs from aluminum production",{"$f":"+'HFC PFC SF6'!D23","v":3.397606639661678E-2},"100,000 ton Aluminium/yr",{"$f":"+'HFC PFC SF6'!D21","v":111888.38499874179},{"$f":"+'HFC PFC SF6'!B11*H72/1000000","v":0},{"$f":"+'HFC PFC SF6'!D16*H72/1000000","v":0},null,0,112898.64109085831,6.6220169194992198E-2]
["Hydro","Hydro power connected to main grid",{"$f":"+Hydro!V23","v":-358.20337391064447},"1 MW",{"$f":"+Hydro!V21","v":1923.0654999999999},{"$f":"+Hydro!T11*H73/1000000","v":113810},{"$f":"+Hydro!V16*H73/1000000","v":-68884.855035116037},100000,192306.55,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"+Hydro!Y18*H73/1000","v":396100}]
[null,"Mini hydro power connected to main grid",{"$f":"+Hydro!D52","v":-181.63328226331072},"1 MW",{"$f":"+Hydro!D50","v":1942},{"$f":"+Hydro!B40*H74/1000000","v":0},{"$f":"+Hydro!D45*H74/1000000","v":0},null,0,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"Hydro!G48/Hydro!G45*H74/1000","v":0}]
[null,"Mini hydro power off grid",{"$f":"+Hydro!D81","v":-16.968102990561736},"1 MW",{"$f":"+Hydro!D79","v":3231.9999999999995},{"$f":"+Hydro!B69*H75/1000000","v":0},{"$f":"Hydro!D74*H75/1000000","v":0},null,0,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"Hydro!G49/Hydro!G46*H75/1000","v":0}]
["Landfills","Landfill gas plant with power production",{"$f":"Landfills!D25","v":-42.465447468617498},"200 t/day plant",{"$f":"Landfills!D23","v":124415.21400000001},{"$f":"+Landfills!B13*H76/1000000","v":0},{"$f":"+Landfills!D18*H76/1000000","v":0},null,0,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"+Landfills!G34*H76/1000","v":0}]
[null,"Landfill gas flaring",{"$f":"+Landfills!D116","v":1.1213562774871835},"1 t/day plant",{"$f":"+Landfills!D114","v":124415.21399999999},{"$f":"+Landfills!B104*H77/1000000","v":0},{"$f":"Landfills!D109*H77/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
[null,"Incineration plant",{"$f":"+Landfills!D89","v":13.881925777057218},"200 t/day plant",{"$f":"Landfills!D87","v":139951.21400000001},{"$f":"Landfills!B77*H78/1000000","v":0},{"$f":"Landfills!D82*H78/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
[null,"Recycling of plastics",{"$f":"+Landfills!D195","v":-280.92564985520448},"1000 t/year plant",{"$f":"Landfills!D193","v":1095.42},{"$f":"Landfills!D182*H79/1000000","v":0},{"$f":"Landfills!D188*H79/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
[null,"Refuce Derived Fuel (RDF) from MSW",{"$f":"+Landfills!D169","v":-119.59206265586528},"200 t MSW/day plant",{"$f":"Landfills!D167","v":20389.428571428572},{"$f":"Landfills!B78*H80/1000000","v":0},{"$f":"Landfills!D83*H80/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
[null,"Biogas from Municipal Solid Waste",{"$f":"+Landfills!D144","v":0.22055635272371182},"1000 t/year plant",{"$f":"+Landfills!D142","v":12186.720000000001},{"$f":"+Landfills!D157*H81/1000000","v":0},{"$f":"Landfills!D162*H81/1000000","v":0},null,{"$f":"(E81*H81)/1000","v":0},{"$f":"OFFSET(J81,-1,0,1,1)+I81","v":305205.19109085831},{"$f":"J81/Totalemis2050","v":0.17901667547053476}]
[null,"Composting of Municipal Solid Waste",{"$f":"+Landfills!D61","v":-5.5868781179134984E-2},"1000 t/day plant",{"$f":"+Landfills!D59","v":4136782.1040000007},{"$f":"+Landfills!B48*H82/1000000","v":0},{"$f":"+Landfills!D54*H82/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
["Marine","Tidal",{"$f":"Marine!AE21","v":141.67129437048385},"1 MW of tidal power",{"$f":"Marine!AE21","v":141.67129437048385},{"$f":"Marine!AC21*H83/1000000","v":0},{"$f":"Marine!AE21*H83/1000000","v":0},null,0,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"+Marine!AH17*H83/1000","v":0}]
[null,"Wave",{"$f":"Marine!AE46","v":89.45495995717566},"1 MW of wave power",{"$f":"Marine!AE44","v":1488.5429999999999},{"$f":"Marine!AC34*H84/1000000","v":0},{"$f":"Marine!AE39*H84/1000000","v":0},null,0,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"+Marine!AH42*H84/1000","v":0}]
["Methane avoidance","Biogas at rural farms using kerosene",{"$f":"+'Methane avoidance'!D22","v":-151.66258761517665},"1000 units",{"$f":"+'Methane avoidance'!D20","v":1227.6264000000001},{"$f":"+'Methane avoidance'!B10*H85/1000000","v":0},{"$f":"+'Methane avoidance'!D15*H85/1000000","v":0},null,{"$f":"(E85*H85)/1000","v":0},{"$f":"OFFSET(J85,-1,0,1,1)+I85","v":305205.19109085831},0.17901667547053476]
[null,"Biogas at rural farms using non-renewable fuelwood",{"$f":"+'Methane avoidance'!D49","v":2.2857011214985121},"1000 units",{"$f":"+'Methane avoidance'!D47","v":11274.12},{"$f":"+'Methane avoidance'!B37*H86/1000000","v":0},{"$f":"+'Methane avoidance'!D42*H86/1000000","v":0},null,{"$f":"(E86*H86)/1000","v":0},{"$f":"OFFSET(J86,-1,0,1,1)+I86","v":305205.19109085831},0.17901667547053476]
[null,"Biogas at big farms",{"$f":"+'Methane avoidance'!D76","v":-18.330162191216946},"84000 pigs",{"$f":"+'Methane avoidance'!D74","v":71321.278606965177},{"$f":"'Methane avoidance'!B64*H87/1000000","v":0},{"$f":"'Methane avoidance'!D69*H87/1000000","v":0},null,0,305205.19109085831,0.17901667547053476,null,null,null,{"$f":"+'Methane avoidance'!G78*H87/1000","v":0}]
[null,"Biogas from industrial waste water ",{"$f":"+'Methane avoidance'!D104","v":-199.00857719997819},"1 plant",{"$f":"+'Methane avoidance'!D102","v":25805.267999999996},{"$f":"+'Methane avoidance'!B92*H88/1000000","v":0},{"$f":"+'Methane avoidance'!D97*H88/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
["N2O","Nitric acid plant (N2O destruction)",{"$f":"+N2O!D20","v":1.4550102291446729},"100 ton HNO3/day",{"$f":"+N2O!D18","v":69021.5},{"$f":"+N2O!B9*H89/1000000","v":0},{"$f":"N2O!D13*H89/1000000","v":0},null,0,305205.19109085831,0.17901667547053476]
["Solar","Solar water heater, residential",{"$f":"Solar!D31","v":-341.4492171764353},"1000 locations",{"$f":"Solar!D29*1000","v":803.76005774999987},{"$f":"+Solar!B19*H90/1000000","v":0},{"$f":"+Solar!D24*H90/1000000","v":0},null,{"$f":"E90*H90/1000","v":0},{"$f":"OFFSET(J90,-1,0)+I90","v":305205.19109085831},0.17901667547053476,null,null,{"$f":"+Solar!G37*H90/1000000","v":0}]
[null,"Solar water heater, large",{"$f":"+Solar!D58","v":-350.30226457285954},"1 unit",{"$f":"+Solar!D56","v":30.354722299999999},{"$f":"+Solar!B46*H91/1000000","v":0},{"$f":"+Solar!D51*H91/1000000","v":0},null,{"$f":"(E91*H91)/1000","v":0},{"$f":"OFFSET(J91,-1,0,1,1)+I91","v":305205.19109085831},0.17901667547053476,null,null,{"$f":"+Solar!G66*H91/1000000","v":0}]
[null,"Solar PVs, large grid",{"$f":"Solar!AE88","v":-364.81845260804164},"1 MW",{"$f":"Solar!AE86","v":886.03750000000002},{"$f":"+Solar!AC76*H92/1000000","v":12000},{"$f":"+Solar!AE81*H92/1000000","v":-9697.2848910809298},30000,{"$f":"(E92*H92)/1000","v":26581.125},{"$f":"OFFSET(J92,-1,0,1,1)+I92","v":331786.31609085831},0.19460770985222109,null,null,null,{"$f":"+Solar!AH86*H92/1000","v":54750}]
[null,"Solar PVs, large grid with 24h storage",{"$f":"Solar!AE112","v":-241.10746742917678},"1 MW",{"$f":"Solar!AE110","v":886.03750000000002},{"$f":"+Solar!AC100*H93/1000000","v":0},{"$f":"+Solar!AE105*H93/1000000","v":0},null,{"$f":"(E93*H93)/1000","v":0},{"$f":"OFFSET(J93,-1,0,1,1)+I93","v":331786.31609085831},{"$f":"+J93/Totalemis2050","v":0.19460770985222109},null,null,null,{"$f":"+Solar!AH110*H93/1000","v":0}]
[null,"Solar house PVs",{"$f":"+Solar!D137","v":-215.5798038208396},"500 W",{"$f":"+Solar!D135","v":0.39871687500000003},{"$f":"+Solar!B125*H94/1000000","v":0},{"$f":"+Solar!D130*H94/1000000","v":0},null,0,331786.31609085831,{"$f":"+J94/Totalemis2050","v":0.19460770985222109},null,null,null,{"$f":"+Solar!G140*H94/1000","v":0}]
[null,"Solar cottage PVs",{"$f":"+Solar!D164","v":-215.57980382083966},"50 W",{"$f":"+Solar!D162","v":3.9871687500000003E-2},{"$f":"+Solar!B152*H95/1000000","v":0},{"$f":"+Solar!D157*H95/1000000","v":0},null,{"$f":"(E95*H95)/1000","v":0},{"$f":"OFFSET(J95,-1,0,1,1)+I95","v":331786.31609085831},0.19460770985222109,null,null,null,{"$f":"+Solar!G166*H95/1000","v":0}]
[null,"Solar/diesel mini-grid",{"$f":"+Solar!D189","v":95.253250088916062},"40 kW from solar",{"$f":"+Solar!D187","v":58.400000000000006},{"$f":"+Solar!B177*H96/1000000","v":0},{"$f":"Solar!D182*H96/1000000","v":0},null,{"$f":"(E96*H96)/1000","v":0},{"$f":"OFFSET(J96,-1,0,1,1)+I96","v":331786.31609085831},0.19460770985222109,null,null,null,{"$f":"+Solar!G194*H96/1000","v":0}]
[null,"Solar LED lamps",{"$f":"+Solar!D301","v":-121.38384386531598},"1000 lamps",{"$f":"+Solar!D299","v":93.908173333333366},{"$f":"Solar!B289*H97/1000000","v":0},{"$f":"Solar!D294*H97/1000000","v":0},null,{"$f":"(E97*H97)/1000","v":0},{"$f":"OFFSET(J97,-1,0,1,1)+I97","v":331786.31609085831},0.19460770985222109]
[null,"Solar PVs, small isolated grid, 100% solar",{"$f":"+Solar!D217","v":221.43917442170138},"2 MW",{"$f":"+Solar!D215","v":2628},{"$f":"+Solar!B205*H98/1000000","v":0},{"$f":"+Solar!D210*H98/1000000","v":0},null,{"$f":"(E98*H98)/1000","v":0},{"$f":"OFFSET(J98,-1,0,1,1)+I98","v":331786.31609085831},0.19460770985222109,null,null,null,{"$f":"+Solar!G220*H98/1000","v":0}]
[null,"Solar street lights",{"$f":"+Solar!D328","v":-758.4245007314579},"1000 locations  (0.05 MW)",{"$f":"+Solar!D326","v":448.24831365935916},{"$f":"+Solar!B316*H99/1000000","v":0},{"$f":"+Solar!D316*H99/1000000","v":0},null,0,331786.31609085831,0.19460770985222109,null,null,null,{"$f":"+Solar!G339*H99/1000","v":0}]
[null,"Parabolic through CSP, no storage",{"$f":"Solar!AE246","v":-82.928507575503971},"1 MW",{"$f":"Solar!AE244","v":728.25},{"$f":"Solar!AC234*H100/1000000","v":0},{"$f":"Solar!AE239*H100/1000000","v":0},null,0,331786.31609085831,0.19460770985222109,null,null,null,{"$f":"+Solar!P242*H100/1000","v":0}]
[null,"Solar tower CSP, with storage",{"$f":"+Solar!AE273","v":297.92602638692546},"1 MW",{"$f":"+Solar!AE271","v":728.25},{"$f":"+Solar!AC261*H101/1000000","v":0},{"$f":"+Solar!AE266*H101/1000000","v":0},null,0,331786.31609085831,0.19460770985222109,null,null,null,{"$f":"+Solar!AH269*H101/1000","v":0}]
["Transport","20% Biodiesel blend in all  diesel",{"$f":"+Transport!AE37","v":369.38011072512057},"20% blend in transport",{"$f":"+Transport!AE35","v":41719369.689789079},{"$f":"+Transport!AC25*H102/1000000","v":0},{"$f":"+Transport!AE30*H102/1000000","v":15410.30539539653},1,41719.369689789077,373505.68578064739,0.21907801075994357]
[null,"15% Bioethanol blend in all gasoline",{"$f":"+Transport!AE66","v":452.58364351439667},"15% blend in transport",{"$f":"+Transport!AE64","v":3418188.3994116033},{"$f":"+Transport!AC53*H103/1000000","v":0},{"$f":"+Transport!AE58*H103/1000000","v":1547.0161600243473},1,3418.1883994116033,376923.87418005901,0.22108293315725774]
[null,"Bus Rapid Transit (BRT)",{"$f":"Transport!D478","v":89.462218818813056},"1 km BRT line",{"$f":"+Transport!D476","v":1983.4616326530609},{"$f":"Transport!B465*H104/1000000","v":0},{"$f":"Transport!D471*H104/1000000","v":0},null,0,376923.87418005901,0.22108293315725774,{"$f":"I104/3.1","v":0}]
[null,"More efficient gasoline cars",{"$f":"+Transport!D97","v":-210.54592306489874},"1000 cars",{"$f":"+Transport!D95","v":408.90380487804828},{"$f":"+Transport!B84*H105/1000000","v":0},{"$f":"+Transport!D90*H105/1000000","v":0},null,0,376923.87418005901,0.22108293315725774,null,{"$f":"I105/2.9","v":0}]
[null,"More efficient diesel cars",{"$f":"+Transport!D123","v":-158.52677653007859},"1000 cars",{"$f":"+Transport!D121","v":179.7212853333333},{"$f":"+Transport!B110*H106/1000000","v":0},{"$f":"+Transport!D116*H106/1000000","v":0},null,0,376923.87418005901,0.22108293315725774,{"$f":"I106/3.1","v":0}]
[null,"Natural Gas cars",{"$f":"+Transport!D394","v":-111.59325736279338},"1000 cars using natural gas",{"$f":"+Transport!D392","v":778.08450104036592},{"$f":"+Transport!B382*H107/1000000","v":0},{"$f":"+Transport!D387*H107/1000000","v":0},null,{"$f":"(E107*H107)/1000","v":0},{"$f":"OFFSET(J107,-1,0,1,1)+I107","v":376923.87418005901},0.22108293315725774,{"$f":"I107/3.1","v":0}]
[null,"Electric cars",{"$f":"+Transport!AE147","v":-391.17265548674794},"1000 cars",{"$f":"+Transport!AE145","v":959.52564049036732},{"$f":"+Transport!AE135*H108/1000000","v":-4000},{"$f":"+Transport!AE140*H108/1000000","v":-750.68038559647925},2000,1919.0512809807346,378842.92546103976,0.22220854369864718,null,{"$f":"I108/2.9","v":661.74182102783959}]
[null,"Electric 18m buses",{"$f":"+Transport!AE177","v":249.77717572130544},"1000 buses",{"$f":"+Transport!AE175","v":44956.386640531666},{"$f":"+Transport!AE165*H109/1000000","v":0},{"$f":"+Transport!AE170*H109/1000000","v":0},null,0,378842.92546103976,0.22220854369864718,{"$f":"I109/3.1","v":0}]
[null,"Electric 12m buses",{"$f":"+Transport!AE208","v":669.41820526464107},"1000 buses",{"$f":"+Transport!AE206","v":15416.597169004952},{"$f":"+Transport!AE196*H110/1000000","v":0},{"$f":"+Transport!AE201*H110/1000000","v":0},null,0,378842.92546103976,0.22220854369864718,0]
[null,"Electric heavy trucks",{"$f":"+Transport!AE239","v":3674.4359540804912},"1000 trucks",{"$f":"+Transport!AE237","v":11449.220216041833},{"$f":"+Transport!AE227*H111/1000000","v":0},{"$f":"+Transport!AE232*H111/1000000","v":0},null,0,378842.92546103976,0.22220854369864718,0]
[null,"Electric light trucks",{"$f":"+Transport!AE271","v":72.542046580124492},"1000 trucks",{"$f":"+Transport!AE269","v":5778.9897691884271},{"$f":"+Transport!AE259*H112/1000000","v":0},{"$f":"+Transport!AE264*H112/1000000","v":0},null,{"$f":"(E112*H112)/1000","v":0},{"$f":"OFFSET(J112,-1,0,1,1)+I112","v":378842.92546103976},{"$f":"J112/Totalemis2050","v":0.22220854369864718},0]
[null,"Electric rail ",{"$f":"+Transport!D303","v":3676.240401049361},"1 Million trainkm/year",{"$f":"+Transport!D301","v":3527.0727212683591},{"$f":"Transport!D291*H113/1000000","v":0},{"$f":"Transport!D296*H113/1000000","v":0},null,0,378842.92546103976,{"$f":"J113/Totalemis2050","v":0.22220854369864718},0]
[null,"Shifting passengers from car to rail (1Mill. personkm/day) ",{"$f":"+Transport!D334","v":1961.8414656683801},"1 Million personkm/day",{"$f":"+Transport!D332","v":35457.80333333333},{"$f":"+Transport!D322*H114/1000","v":0},{"$f":"+Transport!D327*H114/1000","v":0},null,0,378842.92546103976,0.22220854369864718,0]
[null,"Shifting freight transport from road to rail (1000 tonkm/day)",{"$f":"+Transport!D363","v":-1534.825994878948},"1000 tonkm/day",{"$f":"+Transport!D361","v":241.3646113413127},{"$f":"+Transport!D351*H115/1000","v":0},{"$f":"+Transport!D356*H115/1000","v":0},null,0,378842.92546103976,0.22220854369864718,0]
[null,"Restriction on import of used cars",{"$f":"+Transport!D423","v":-210.54582703181637},"1000 cars",{"$f":"+Transport!D421","v":931.3919999999996},{"$f":"+Transport!B410*H116/1000000","v":0},{"$f":"+Transport!D91*H116/1000000","v":0},null,0,378842.92546103976,0.22220854369864718,0]
[null,"New bicycle lanes",{"$f":"+Transport!D508","v":-144.86078223795022},"1 km bicycle lane",{"$f":"+Transport!D506","v":686.58271182439023},{"$f":"+Transport!B496*H117/1000000","v":50},{"$f":"+Transport!D501*H117/1000000","v":-99.45890870593432},1000,686.58271182439023,379529.50817286415,{"$f":"J117/Totalemis2050","v":0.2226112555728032},221.47829413690008]
[null,"Electric three-wheelers",{"$f":"+Transport!D534","v":153.37359162501534},"1000 three-wheelers",{"$f":"+Transport!D532","v":293.28103313378676},{"$f":"Transport!B522*H118/1000000","v":0},{"$f":"Transport!D527*H118/1000000","v":0},null,0,379529.50817286415,{"$f":"+J118/Totalemis2050","v":0.2226112555728032},null,{"$f":"I118/2.9","v":0}]
[null,"Electric two-wheelers",{"$f":"+Transport!D563","v":1009.0526685157765},"1000 two-wheelers",{"$f":"+Transport!D561","v":196.43549999999999},{"$f":"Transport!D551*H119/1000000","v":0},{"$f":"Transport!D556*H119/1000000","v":0},null,0,379529.50817286415,{"$f":"+J119/Totalemis2050","v":0.2226112555728032},null,0]
[null,"Better maintenance and use of motor bikes",{"$f":"+Transport!D450","v":-189.07311736714252},"1000 bikes",{"$f":"+Transport!D448","v":116.42400000000004},{"$f":"+Transport!B438*H120/1000000","v":0},{"$f":"+Transport!D443*H120/1000000","v":0},null,0,379529.50817286415,0.2226112555728032,null,0]
["Wind","Wind turbines, on-shore",{"$f":"Wind!$AE$21","v":-362.37601717092434},"1 MW",{"$f":"Wind!AE19","v":1213.75},{"$f":"+Wind!AC9*H121/1000000","v":27500},{"$f":"+Wind!AE14*H121/1000000","v":-21991.694542060472},50000,60687.5,440217.00817286415,0.25820722448076283,{"$f":"I121/3.1","v":19576.612903225807},null,null,{"$f":"+Wind!AH17*H121/1000","v":125000}]
[null,"Wind turbines, on-shore with 24 storage",{"$f":"Wind!AE45","v":-335.769496019462},"1 MW",{"$f":"Wind!AE43","v":1327.8425},{"$f":"+Wind!AC33*H122/1000000","v":0},{"$f":"+Wind!AE38*H122/1000000","v":0},null,0,440217.00817286415,{"$f":"+J122/Totalemis2050","v":0.25820722448076283},{"$f":"I122/3.1","v":0},null,null,{"$f":"+Wind!AH41*H122/1000","v":0}]
[null,"Wind turbines, off-shore",{"$f":"Wind!$AE$70","v":-313.36888771848743},"1 MW",{"$f":"Wind!AE68","v":1553.6},{"$f":"+Wind!AC58*H123/1000000","v":0},{"$f":"+Wind!AE63*H123/1000000","v":0},null,0,440217.00817286415,0.25820722448076283,{"$f":"I123/3.1","v":0},null,null,{"$f":"+Wind!AH66*H123/1000","v":0}]
[null,null,null,null,"Totals:",{"$f":"SUM(F5:F123)","v":221095.05575178546},{"$f":"SUM(G5:G123)","v":-79186.461431070478},null,"BAU emission in 2050:",{"$f":"+'Balance 2050'!B98","v":1704898.1067749385},"ktCO2-eq.",{"$f":"SUM(L5:L123)","v":19798.091197362708},{"$f":"SUM(M5:M123)","v":661.74182102783959},58.462809917355358,575850]
["GHG reduction options:",{"$f":"COUNTA(B5:B123)","v":119}]
["Do not remove this number!!"]
[]
[]
[]
[null,null,null,null,null,null,"CO2 emissions: ktCO2 in 2050",null,null,"BAU","Reduction","New total"]
[null,null,null,null,null,null,"Fossil power plants",null,null,{"$f":"+'Balance 2050'!B63+'Balance 2050'!B85+'Balance 2050'!B86","v":727143.84117686597},{"$f":"SUM(I12:I14)+I15+SUM(I48:I56)+I70+SUM(I73:I75)+I83+I84+SUM(I92:I96)+I98+I100+I101+SUM(I121:I123)","v":315502.17499999999},{"$f":"+J131-K131","v":411641.66617686598},"Power emission factor:",null,{"$f":"L131/'Balance 2050'!Q34","v":0.40069813141907729},"tCO2/MWh"]
[null,null,null,null,null,null,"Industry",null,null,{"$f":"SUM('Balance 2050'!B65:B76)+'Balance 2050'!B84+'Balance 2050'!B93+'Balance 2050'!B97","v":367988.2241658296},{"$f":"I16+I17+SUM(I29:I33)+I64+I65+SUM(I66:I69)+I72+I88+I89","v":58211.425116237522},{"$f":"+J132-K132","v":309776.79904959205}]
[null,null,null,null,null,null,"Transport",null,null,{"$f":"SUM('Balance 2050'!B77:B80)","v":285817.93724442273},{"$f":"SUM(I102:I120)+I99","v":47743.192082005808},238074.74516241692]
[null,null,null,null,null,null,"Households",null,null,{"$f":"+'Balance 2050'!B81","v":129400.13059232724},{"$f":"SUM(I18:I28)+I57+I58+I71+I90+I91+I97","v":0},129400.13059232724]
[null,null,null,null,null,null,"Services",null,null,{"$f":"+'Balance 2050'!B82","v":93626.73285704205},{"$f":"SUM(I34:I47)","v":18760.215974620791},74866.51688242126]
[null,null,null,null,null,null,"Agriculture & Fishery",null,null,{"$f":"+'Balance 2050'!B83+'Balance 2050'!B87","v":148061.24073845102},{"$f":"SUM(I5:I11)+SUM(I85:I87)","v":0},148061.24073845102]
[null,null,null,null,null,null,"Forestry",null,null,{"$f":"+'Balance 2050'!B94","v":-64020},{"$f":"SUM(I59:I63)","v":0},-64020]
[null,null,null,null,null,null,"Waste",null,null,{"$f":"+'Balance 2050'!B95+'Balance 2050'!B96","v":16880},{"$f":"SUM(I76:I82)","v":0},16880]
[null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(J131:J138)","v":1704898.1067749385},{"$f":"SUM(K131:K138)","v":440217.00817286409},{"$f":"SUM(L131:L138)","v":1264681.0986020744}]

{"sheet":"MRV","index":17,"n_rows":126,"n_cols":27,"rows_kept":126,"cut":false,"hidden":false,"merged":[[2,8,2,22],[4,24,4,25]]}
["In this sheet the country will follow the implementation of the GHG reduction options in the main sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,"Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accumulated","Total","Total"]
[null,null,null,null,null,null,null,"year","Accumulated Implemented mitigation options",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GHG","external","internal"]
[null,null,null,2025,2030,2035,2050,{"$f":"+assumptions!B3","v":2015},{"$f":"+H4+1","v":2016},{"$f":"+I4+1","v":2017},{"$f":"+J4+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,"reduction"," finance"," finance"]
["Type","Reduction option","Sub-type unit","plan","plan","plan","plan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kt/CO2e/yr","Million US$",null,"Comments"]
["Agriculture","Rice crop CH4 reduction","Rice crop CH4 red.(1000 ha)",{"$f":"+main25!H5","v":0},{"$f":"+main30!H5","v":10},{"$f":"+main35!H5","v":10},{"$f":"+main50!H5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I6:W6)*main30!E5/1000","v":0}]
[null,"Zero tillage","1000 ha",{"$f":"+main25!H6","v":0},{"$f":"+main30!H6","v":0},{"$f":"+main35!H6","v":0},{"$f":"+main50!H6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I7:W7)*main30!E6/1000","v":0}]
[null,"Cover crops","1000 ha",{"$f":"+main25!H7","v":0},{"$f":"+main30!H7","v":0},{"$f":"+main35!H7","v":0},{"$f":"+main50!H7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I8:W8)*main30!E7/1000","v":0}]
[null,"Nitrification inhibitors (1000 ha)","1000 ha",{"$f":"+main25!H8","v":0},{"$f":"+main30!H8","v":0},{"$f":"+main35!H8","v":0},{"$f":"+main50!H8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I9:W9)*main30!E8/1000","v":0}]
[null,"Covering slurry stores (1 slurry store)","1 slurry store",{"$f":"+main25!H9","v":0},{"$f":"+main30!H9","v":0},{"$f":"+main35!H9","v":0},{"$f":"+main50!H9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I10:W10)*main30!E9/1000","v":0}]
[null,"Fat supplementation in ruminants diets (%DM fat added) ","%DM fat added",{"$f":"+main25!H10","v":0},{"$f":"+main30!H10","v":0},{"$f":"+main35!H10","v":0},{"$f":"+main50!H10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I11:W11)*main30!E10/1000","v":0}]
[null,"Tobacco curing","100 t tobacco/yr",{"$f":"+main25!H11","v":0},{"$f":"+main30!H11","v":0},{"$f":"+main35!H11","v":0},{"$f":"+main50!H11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I12:W12)*main30!E11/1000","v":0}]
["Biomass energy","Rice husk cogeneration plants","1 MW cogeneration",{"$f":"+main25!H12","v":0},{"$f":"+main30!H12","v":0},{"$f":"+main35!H12","v":0},{"$f":"+main50!H12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I13:W13)*main30!E12/1000","v":0}]
[null,"Biomass power from biomass residues ","1 MW CHP plant",{"$f":"+main25!H13","v":0},{"$f":"+main30!H13","v":0},{"$f":"+main35!H13","v":0},{"$f":"+main50!H13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I14:W14)*main30!E13/1000","v":0}]
[null,"Bagasse power","100 kt sugar cane/year",{"$f":"+main25!H14","v":0},{"$f":"+main30!H14","v":0},{"$f":"+main35!H14","v":0},{"$f":"+main50!H14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I15:W15)*main30!E14/1000","v":0}]
["CCS","CCS plant","1 MW",{"$f":"+main25!H15","v":0},{"$f":"+main30!H15","v":0},{"$f":"+main35!H15","v":0},{"$f":"+main50!H15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I16:W16)*main30!E15/1000","v":0}]
["Cement","Clinker replacement","1000 tonnes cement/day",{"$f":"+main25!H16","v":0},{"$f":"+main30!H16","v":0},{"$f":"+main35!H16","v":0},{"$f":"+main50!H16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I17:W17)*main30!E16/1000","v":0}]
["Coal bed/mine methane","Coal mine methane","10 Mm3 CMM/year",{"$f":"+main25!H17","v":0},{"$f":"+main30!H17","v":0},{"$f":"+main35!H17","v":0},{"$f":"+main50!H17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I18:W18)*main30!E17/1000","v":0}]
["EE households","Efficient residential airconditioning","1000 Airconditioners",{"$f":"+main25!H18","v":0},{"$f":"+main30!H18","v":0},{"$f":"+main35!H18","v":0},{"$f":"+main50!H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I19:W19)*main30!E18/1000","v":0}]
[null,"Efficient lighting with CFLs","1000 Bulps",{"$f":"+main25!H19","v":0},{"$f":"+main30!H19","v":0},{"$f":"+main35!H19","v":0},{"$f":"+main50!H19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I20:W20)*main30!E19/1000","v":0}]
[null,"Efficient lighting with LEDs","1000 Bulps",{"$f":"+main25!H20","v":0},{"$f":"+main30!H20","v":0},{"$f":"+main35!H20","v":0},{"$f":"+main50!H20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I21:W21)*main30!E20/1000","v":0}]
[null,"Efficient lighting with LEDs replacing CFL","1000 Bulps",{"$f":"+main25!H21","v":0},{"$f":"+main30!H21","v":0},{"$f":"+main35!H21","v":0},{"$f":"+main50!H21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I22:W22)*main30!E21/1000","v":0}]
[null,"Efficient wood stoves","1000 stoves",{"$f":"+main25!H22","v":0},{"$f":"+main30!H22","v":0},{"$f":"+main35!H22","v":0},{"$f":"+main50!H22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I23:W23)*main30!E22/1000","v":0}]
[null,"Efficient charcoal stoves","1000 stoves",{"$f":"+main25!H23","v":0},{"$f":"+main30!H23","v":0},{"$f":"+main35!H23","v":0},{"$f":"+main50!H23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I24:W24)*main30!E23/1000","v":0}]
[null,"LPG stoves replacing wood stoves","1000 stoves",{"$f":"+main25!H24","v":0},{"$f":"+main30!H24","v":0},{"$f":"+main35!H24","v":0},{"$f":"+main50!H24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I25:W25)*main30!E24/1000","v":0}]
[null,"Efficient electric stoves","1000 stoves",{"$f":"+main25!H25","v":0},{"$f":"+main30!H25","v":0},{"$f":"+main35!H25","v":0},{"$f":"+main50!H25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I26:W26)*main30!E25/1000","v":0}]
[null,"Induction based cooking","1000 stoves",{"$f":"+main25!H26","v":0},{"$f":"+main30!H26","v":0},{"$f":"+main35!H26","v":0},{"$f":"+main50!H26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I27:W27)*main30!E26/1000","v":0}]
[null,"New passive home","1000 new homes",{"$f":"+main25!H27","v":0},{"$f":"+main30!H27","v":0},{"$f":"+main35!H27","v":0},{"$f":"+main50!H27","v":0}]
[null,"Efficient refrigerators","1000 refrigerators",{"$f":"+main25!H28","v":0},{"$f":"+main30!H28","v":0},{"$f":"+main35!H28","v":0},{"$f":"+main50!H28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I29:W29)*main30!E28/1000","v":0}]
["EE industry","Efficient electric motors","1 kW",{"$f":"+main25!H29","v":0},{"$f":"+main30!H29","v":0},{"$f":"+main35!H29","v":0},{"$f":"+main50!H29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I30:W30)*main30!E29/1000","v":0}]
[null,"Energy efficiency in industry","10% red. of energy demand",{"$f":"+main25!H30","v":1},{"$f":"+main30!H30","v":1.4},{"$f":"+main35!H30","v":1.4},{"$f":"+main50!H30","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I31:W31)*main30!E30/1000","v":0}]
[null,"Building materials","1 million bricks",{"$f":"+main25!H31","v":0},{"$f":"+main30!H31","v":0},{"$f":"+main35!H31","v":0},{"$f":"+main50!H31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I32:W32)*main30!E31/1000","v":0}]
["EE own generation","Waste heat recovery at cement plant","1 Cement plant",{"$f":"+main25!H32","v":0},{"$f":"+main30!H32","v":0},{"$f":"+main35!H32","v":0},{"$f":"+main50!H32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I33:W33)*main30!E32/1000","v":0}]
[null,"Waste heat recovery at steel plant","1 Steel plant",{"$f":"+main25!H33","v":0},{"$f":"+main30!H33","v":0},{"$f":"+main35!H33","v":0},{"$f":"+main50!H33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I34:W34)*main30!E33/1000","v":0}]
["EE service","Efficient electric motors","1 kW",{"$f":"+main25!H34","v":0},{"$f":"+main30!H34","v":0},{"$f":"+main35!H34","v":0},{"$f":"+main50!H34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I35:W35)*main30!E34/1000","v":0}]
[null,"Efficient office lighting with CFLs","1000 lights",{"$f":"+main25!H35","v":0},{"$f":"+main30!H35","v":0},{"$f":"+main35!H35","v":0},{"$f":"+main50!H35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I36:W36)*main30!E35/1000","v":0}]
[null,"Efficient office lighting with LEDs","1000 lights",{"$f":"+main25!H36","v":0},{"$f":"+main30!H36","v":0},{"$f":"+main35!H36","v":0},{"$f":"+main50!H36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I37:W37)*main30!E36/1000","v":0}]
[null,"Efficient street lights","1000 lights",{"$f":"+main25!H37","v":0},{"$f":"+main30!H37","v":0},{"$f":"+main35!H37","v":0},{"$f":"+main50!H37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I38:W38)*main30!E37/1000","v":0}]
[null,"Efficient water pumping","4 Million m3 water",{"$f":"+main25!H38","v":0},{"$f":"+main30!H38","v":0},{"$f":"+main35!H38","v":0},{"$f":"+main50!H38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I39:W39)*main30!E38/1000","v":0}]
[null,"HVAC","100,000 m2 floor area",{"$f":"+main25!H39","v":0},{"$f":"+main30!H39","v":0},{"$f":"+main35!H39","v":0},{"$f":"+main50!H39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I40:W40)*main30!E39/1000","v":0}]
[null,"Efficient Chiller > 300 TR","1 TR",{"$f":"+main25!H40","v":0},{"$f":"+main30!H40","v":0},{"$f":"+main35!H40","v":0},{"$f":"+main50!H40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I41:W41)*main30!E40/1000","v":0}]
[null,"Efficient Chiller < 300 TR","1 TR",{"$f":"+main25!H41","v":0},{"$f":"+main30!H41","v":0},{"$f":"+main35!H41","v":0},{"$f":"+main50!H41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I42:W42)*main30!E41/1000","v":0}]
[null,"Efficient room airconditioner","1 Airconditioner",{"$f":"+main25!H42","v":0},{"$f":"+main30!H42","v":0},{"$f":"+main35!H42","v":0},{"$f":"+main50!H42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I43:W43)*main30!E42/1000","v":0}]
[null,"Efficient commercial dishwashing machine ","1000 meals/day",{"$f":"+main25!H43","v":0},{"$f":"+main30!H43","v":0},{"$f":"+main35!H43","v":0},{"$f":"+main50!H43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I44:W44)*main30!E43/1000","v":0}]
[null,"Efficient hotel refrigerator","1 refrigerator",{"$f":"+main25!H44","v":0},{"$f":"+main30!H44","v":0},{"$f":"+main35!H44","v":0},{"$f":"+main50!H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I45:W45)*main30!E44/1000","v":0}]
[null,"Efficient hotel washing machine ","100 Guest Nights (GN)",{"$f":"+main25!H45","v":0},{"$f":"+main30!H45","v":0},{"$f":"+main35!H45","v":0},{"$f":"+main50!H45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I46:W46)*main30!E45/1000","v":0}]
[null,"Energy efficiency in service","10% red. of energy demand",{"$f":"+main25!H46","v":0.5},{"$f":"+main30!H46","v":1.4},{"$f":"+main35!H46","v":1.4},{"$f":"+main50!H46","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I47:W47)*main30!E46/1000","v":0}]
[null,"New office building with central cooling","1000 m2",{"$f":"+main25!H47","v":1000},{"$f":"+main30!H47","v":1000},{"$f":"+main35!H47","v":1000},{"$f":"+main50!H47","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I48:W48)*main30!E47/1000","v":0}]
["EE supply side","New high efficiency coal power plant","1 MW",{"$f":"+main25!H48","v":0},{"$f":"+main30!H48","v":0},{"$f":"+main35!H48","v":0},{"$f":"+main50!H48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I49:W49)*main30!E48/1000","v":0}]
[null,"New natural gas power plant","1 MW",{"$f":"+main25!H49","v":0},{"$f":"+main30!H49","v":0},{"$f":"+main35!H49","v":0},{"$f":"+main50!H49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I50:W50)*main30!E49/1000","v":0}]
[null,"Switch from fuel oil to diesel","1 MW",{"$f":"+main25!H50","v":0},{"$f":"+main30!H50","v":0},{"$f":"+main35!H50","v":0},{"$f":"+main50!H50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I51:W51)*main30!E50/1000","v":0}]
[null,"Switch from fuel oil to natural gas","1 MW",{"$f":"+main25!H51","v":0},{"$f":"+main30!H51","v":0},{"$f":"+main35!H51","v":0},{"$f":"+main50!H51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I52:W52)*main30!E51/1000","v":0}]
[null,"Cogeneration in industry","1 MW",{"$f":"+main25!H52","v":0},{"$f":"+main30!H52","v":0},{"$f":"+main35!H52","v":0},{"$f":"+main50!H52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I53:W53)*main30!E52/1000","v":0}]
[null,"Single cycle to combined cycle","100 MW increase",{"$f":"+main25!H53","v":0},{"$f":"+main30!H53","v":0},{"$f":"+main35!H53","v":0},{"$f":"+main50!H53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I54:W54)*main30!E53/1000","v":0}]
["Energy distribution","Efficient electric grids","1 GWh loss reduction",{"$f":"+main25!H54","v":15000},{"$f":"+main30!H54","v":27000},{"$f":"+main35!H54","v":35000},{"$f":"+main50!H54","v":74000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I55:W55)*main30!E54/1000","v":0}]
[null,"Connection of isolated grid to central grid ","1 GWh consumption",{"$f":"+main25!H55","v":0},{"$f":"+main30!H55","v":0},{"$f":"+main35!H55","v":0},{"$f":"+main50!H55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I56:W56)*main30!E55/1000","v":0}]
[null,"Power factor increase","1000 commerce/industry buildings",{"$f":"+main25!H56","v":0},{"$f":"+main30!H56","v":0},{"$f":"+main35!H56","v":0},{"$f":"+main50!H56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I57:W57)*main30!E56/1000","v":0}]
[null,"District heating network rehabilitation (100,000 flats supplied)","100,000 flats supplied",{"$f":"+main25!H57","v":0},{"$f":"+main30!H57","v":0},{"$f":"+main35!H57","v":0},{"$f":"+main50!H57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I58:W58)*main30!E57/1000","v":0}]
[null,"District cooling network (1 million m2 new city area covered)","1 million m2 new city area covered",{"$f":"+main25!H58","v":0},{"$f":"+main30!H58","v":0},{"$f":"+main35!H58","v":0},{"$f":"+main50!H58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I59:W59)*main30!E58/1000","v":0}]
["Forestry","Reforestation","Reforestation of 1000 ha",{"$f":"+main25!H59","v":0},{"$f":"+main30!H59","v":0},{"$f":"+main35!H59","v":0},{"$f":"+main50!H59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I60:W60)*main30!E59/1000","v":0}]
[null,"REDD: Avoided deforestation","Avoided deforestation 1000 ha",{"$f":"+main25!H60","v":0},{"$f":"+main30!H60","v":0},{"$f":"+main35!H60","v":0},{"$f":"+main50!H60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I61:W61)*main30!E60/1000","v":0}]
[null,"Assisted forest regeneration","Reforestation of 1000 ha",{"$f":"+main25!H61","v":0},{"$f":"+main30!H61","v":0},{"$f":"+main35!H61","v":0},{"$f":"+main50!H61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I62:W62)*main30!E61/1000","v":0}]
[null,"Reforestation with agroforestry","Reforestation of 1000 ha",{"$f":"+main25!H62","v":0},{"$f":"+main30!H62","v":0},{"$f":"+main35!H62","v":0},{"$f":"+main50!H62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I63:W63)*main30!E62/1000","v":0}]
[null,"Reforestation with Silvopasture","Reforestation of 1000 ha",{"$f":"+main25!H63","v":0},{"$f":"+main30!H63","v":0},{"$f":"+main35!H63","v":0},{"$f":"+main50!H63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I64:W64)*main30!E63/1000","v":0}]
["Fossil fuel switch","Switch from coal to natural gas in industry","100 TJ fuel use/year",{"$f":"+main25!H64","v":0},{"$f":"+main30!H64","v":0},{"$f":"+main35!H64","v":0},{"$f":"+main50!H64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I65:W65)*main30!E64/1000","v":0}]
[null,"Switch from fuel oil to natural gas in industry","100 TJ fuel use/year",{"$f":"+main25!H65","v":0},{"$f":"+main30!H65","v":0},{"$f":"+main35!H65","v":0},{"$f":"+main50!H65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I66:W66)*main30!E65/1000","v":0}]
["Fugitive ","Reduced flaring at oil field","1 MMSCF/day",{"$f":"+main25!H66","v":0},{"$f":"+main30!H66","v":0},{"$f":"+main35!H66","v":0},{"$f":"+main50!H66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I67:W67)*main30!E66/1000","v":0}]
[null,"Reduced flaring at oil refineries","1 MMSCF/day",{"$f":"+main25!H67","v":0},{"$f":"+main30!H67","v":0},{"$f":"+main35!H67","v":0},{"$f":"+main50!H67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I68:W68)*main30!E67/1000","v":0}]
[null,"Leak reduction in natural gas pipelines","1 Mm3 CH/year leaking",{"$f":"+main25!H68","v":0},{"$f":"+main30!H68","v":0},{"$f":"+main35!H68","v":0},{"$f":"+main50!H68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I69:W69)*main30!E68/1000","v":0}]
[null,"Charcoal production","100,000 ton charcoal/yr",{"$f":"+main25!H69","v":0},{"$f":"+main30!H69","v":0},{"$f":"+main35!H69","v":0},{"$f":"+main50!H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I70:W70)*main30!E69/1000","v":0}]
["Geothermal","Geothermal power","1 MW",{"$f":"+main25!H70","v":0},{"$f":"+main30!H70","v":0},{"$f":"+main35!H70","v":0},{"$f":"+main50!H70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I71:W71)*main30!E70/1000","v":0}]
[null,"Geothermal heat",null,{"$f":"+main25!H71","v":0},{"$f":"+main30!H71","v":0},{"$f":"+main35!H71","v":0},{"$f":"+main50!H71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I72:W72)*main30!E71/1000","v":0}]
["HFCs, PFCs, SF6","Reduced PFCs from aluminum production","100,000 ton Aluminium/yr",{"$f":"+main25!H72","v":0},{"$f":"+main30!H72","v":0},{"$f":"+main35!H72","v":0},{"$f":"+main50!H72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I73:W73)*main30!E72/1000","v":0}]
["Hydro","Hydro power connected to main grid","1 MW",{"$f":"+main25!H73","v":50000},{"$f":"+main30!H73","v":75000},{"$f":"+main35!H73","v":85000},{"$f":"+main50!H73","v":100000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I74:W74)*main30!E73/1000","v":0}]
[null,"Mini hydro power connected to main grid","1 MW",{"$f":"+main25!H74","v":0},{"$f":"+main30!H74","v":0},{"$f":"+main35!H74","v":0},{"$f":"+main50!H74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I75:W75)*main30!E74/1000","v":0}]
[null,"Mini hydro power off grid","1 MW",{"$f":"+main25!H75","v":0},{"$f":"+main30!H75","v":0},{"$f":"+main35!H75","v":0},{"$f":"+main50!H75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I76:W76)*main30!E75/1000","v":0}]
["Landfills","Landfill gas plant with power production","200 t/day plant",{"$f":"+main25!H76","v":0},{"$f":"+main30!H76","v":0},{"$f":"+main35!H76","v":0},{"$f":"+main50!H76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I77:W77)*main30!E76/1000","v":0}]
[null,"Landfill gas flaring","200 t/day plant",{"$f":"+main25!H77","v":0},{"$f":"+main30!H77","v":0},{"$f":"+main35!H77","v":0},{"$f":"+main50!H77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I78:W78)*main30!E77/1000","v":0}]
[null,"Incineration plant","200 t/day plant",{"$f":"+main25!H78","v":0},{"$f":"+main30!H78","v":0},{"$f":"+main35!H78","v":0},{"$f":"+main50!H78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I79:W79)*main30!E78/1000","v":0}]
[null,"Recycling of plastics","1000 t/year plant",{"$f":"+main25!H79","v":0},{"$f":"+main30!H79","v":0},{"$f":"+main35!H79","v":0},{"$f":"+main50!H79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I80:W80)*main30!E79/1000","v":0}]
[null,"Refuse Derived Fule (RDF) from MSW","1000 t MSW/day",{"$f":"+main25!H80","v":0},{"$f":"+main30!H80","v":0},{"$f":"+main35!H80","v":0},{"$f":"+main50!H80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I81:W81)*main30!E80/1000","v":0}]
[null,"Biogas from Municipal Solid Waste","200 t MSW/day plant",{"$f":"+main25!H81","v":0},{"$f":"+main30!H81","v":0},{"$f":"+main35!H81","v":0},{"$f":"+main50!H81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I82:W82)*main30!E81/1000","v":0}]
[null,"Composting of Municipal Solid Waste","1000 t/day plant",{"$f":"+main25!H82","v":0},{"$f":"+main30!H82","v":0},{"$f":"+main35!H82","v":0},{"$f":"+main50!H82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I83:W83)*main30!E82/1000","v":0}]
["Marine","Tidal","1 MW of wave power",{"$f":"+main25!H83","v":0},{"$f":"+main30!H83","v":0},{"$f":"+main35!H83","v":0},{"$f":"+main50!H83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I84:W84)*main30!E83/1000","v":0}]
[null,"Wave","1 MW of tidal power",{"$f":"+main25!H84","v":0},{"$f":"+main30!H84","v":0},{"$f":"+main35!H84","v":0},{"$f":"+main50!H84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I85:W85)*main30!E84/1000","v":0}]
["Methane avoidance","Biogas at rural farms replacing wood","1000 units",{"$f":"+main25!H85","v":0},{"$f":"+main30!H85","v":0},{"$f":"+main35!H85","v":0},{"$f":"+main50!H85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I86:W86)*main30!E85/1000","v":0}]
[null,"Biogas at rural farms replacing kerosene","1000 units",{"$f":"+main25!H86","v":0},{"$f":"+main30!H86","v":0},{"$f":"+main35!H86","v":0},{"$f":"+main50!H86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I87:W87)*main30!E86/1000","v":0}]
[null,"Biogas at big farms","84000 pigs",{"$f":"+main25!H87","v":0},{"$f":"+main30!H87","v":0},{"$f":"+main35!H87","v":0},{"$f":"+main50!H87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I88:W88)*main30!E87/1000","v":0}]
[null,"Biogas from industrial waste water ","1 plant",{"$f":"+main25!H88","v":0},{"$f":"+main30!H88","v":0},{"$f":"+main35!H88","v":0},{"$f":"+main50!H88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I89:W89)*main30!E88/1000","v":0}]
["N2O","Nitric acid plant (N2O destruction)","100 ton HNO3/day",{"$f":"+main25!H89","v":0},{"$f":"+main30!H89","v":0},{"$f":"+main35!H89","v":0},{"$f":"+main50!H89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I90:W90)*main30!E89/1000","v":0}]
["Solar","Solar water heater, residential","1000 locations",{"$f":"+main25!H90","v":0},{"$f":"+main30!H90","v":0},{"$f":"+main35!H90","v":0},{"$f":"+main50!H90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I91:W91)*main30!E90/1000","v":0}]
[null,"Solar water heater, large","1 unit",{"$f":"+main25!H91","v":0},{"$f":"+main30!H91","v":0},{"$f":"+main35!H91","v":0},{"$f":"+main50!H91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I92:W92)*main30!E91/1000","v":0}]
[null,"Solar PVs, large grid","1 MW",{"$f":"+main25!H92","v":7000},{"$f":"+main30!H92","v":10000},{"$f":"+main35!H92","v":20000},{"$f":"+main50!H92","v":30000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I93:W93)*main30!E92/1000","v":0}]
[null,"Solar PVs, large grid with 24h storage","1 MW",{"$f":"+main25!H93","v":0},{"$f":"+main30!H93","v":0},{"$f":"+main35!H93","v":0},{"$f":"+main50!H93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I94:W94)*main30!E93/1000","v":0}]
[null,"Solar house PVs","500 W",{"$f":"+main25!H94","v":0},{"$f":"+main30!H94","v":0},{"$f":"+main35!H94","v":0},{"$f":"+main50!H94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I95:W95)*main30!E94/1000","v":0}]
[null,"Solar cottage PVs","50 W",{"$f":"+main25!H95","v":0},{"$f":"+main30!H95","v":0},{"$f":"+main35!H95","v":0},{"$f":"+main50!H95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I96:W96)*main30!E95/1000","v":0}]
[null,"Solar/diesel mini-grid","40 kW from solar",{"$f":"+main25!H96","v":0},{"$f":"+main30!H96","v":0},{"$f":"+main35!H96","v":0},{"$f":"+main50!H96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I97:W97)*main30!E96/1000","v":0}]
[null,"Solar LED lamps","1000 lamps",{"$f":"+main25!H97","v":0},{"$f":"+main30!H97","v":0},{"$f":"+main35!H97","v":0},{"$f":"+main50!H97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I98:W98)*main30!E97/1000","v":0}]
[null,"Solar PVs, small isolated grid, 100% solar","2 MW",{"$f":"+main25!H98","v":0},{"$f":"+main30!H98","v":0},{"$f":"+main35!H98","v":0},{"$f":"+main50!H98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I99:W99)*main30!E98/1000","v":0}]
[null,"Solar street lights","1000 locations  (0.05 MW)",{"$f":"+main25!H99","v":0},{"$f":"+main30!H99","v":0},{"$f":"+main35!H99","v":0},{"$f":"+main50!H99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I100:W100)*main30!E99/1000","v":0}]
[null,"Parabolic through CSP, no storage","1 MW",{"$f":"+main25!H100","v":0},{"$f":"+main30!H100","v":0},{"$f":"+main35!H100","v":0},{"$f":"+main50!H100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I101:W101)*main30!E100/1000","v":0}]
[null,"Solar tower CSP, with storage","1 MW",{"$f":"+main25!H101","v":0},{"$f":"+main30!H101","v":0},{"$f":"+main35!H101","v":0},{"$f":"+main50!H101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I102:W102)*main30!E101/1000","v":0}]
["Transport","5%-20% Biodiesel blend in all  diesel","5%-20% blend in transport",{"$f":"+main25!H102","v":0},{"$f":"+main30!H102","v":1},{"$f":"+main35!H102","v":1},{"$f":"+main50!H102","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I103:W103)*main30!E102/1000","v":0}]
[null,"15% Bioethanol blend in all gasoline","15% blend in transport",{"$f":"+main25!H103","v":0},{"$f":"+main30!H103","v":1},{"$f":"+main35!H103","v":1},{"$f":"+main50!H103","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I104:W104)*main30!E103/1000","v":0}]
[null,"Bus Rapid Transit (BRT)","1 km BRT line",{"$f":"+main25!H104","v":0},{"$f":"+main30!H104","v":0},{"$f":"+main35!H104","v":0},{"$f":"+main50!H104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I105:W105)*main30!E104/1000","v":0}]
[null,"More efficient gasoline cars","1000 cars",{"$f":"+main25!H105","v":0},{"$f":"+main30!H105","v":0},{"$f":"+main35!H105","v":0},{"$f":"+main50!H105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I106:W106)*main30!E105/1000","v":0}]
[null,"More efficient diesel cars","1000 cars",{"$f":"+main25!H106","v":0},{"$f":"+main30!H106","v":0},{"$f":"+main35!H106","v":0},{"$f":"+main50!H106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I107:W107)*main30!E106/1000","v":0}]
[null,"Natural Gas cars","1000 cars using natural gas",{"$f":"+main25!H107","v":0},{"$f":"+main30!H107","v":0},{"$f":"+main35!H107","v":0},{"$f":"+main50!H107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I108:W108)*main30!E107/1000","v":0}]
[null,"Electric cars","1000 cars",{"$f":"+main25!H108","v":500},{"$f":"+main30!H108","v":1000},{"$f":"+main35!H108","v":1000},{"$f":"+main50!H108","v":2000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I109:W109)*main30!E108/1000","v":0}]
[null,"Electric 18m buses","1000 buses",{"$f":"+main25!H109","v":0},{"$f":"+main30!H109","v":0},{"$f":"+main35!H109","v":0},{"$f":"+main50!H109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I110:W110)*main30!E109/1000","v":0}]
[null,"Electric 12m buses","1000 buses",{"$f":"+main25!H110","v":0},{"$f":"+main30!H110","v":0},{"$f":"+main35!H110","v":0},{"$f":"+main50!H110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I111:W111)*main30!E110/1000","v":0}]
[null,"Electric heavy trucks","1000 trucks",{"$f":"+main25!H111","v":0},{"$f":"+main30!H111","v":0},{"$f":"+main35!H111","v":0},{"$f":"+main50!H111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I112:W112)*main30!E111/1000","v":0}]
[null,"Electric light trucks","1000 trucks",{"$f":"+main25!H112","v":0},{"$f":"+main30!H112","v":0},{"$f":"+main35!H112","v":0},{"$f":"+main50!H112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I113:W113)*main30!E112/1000","v":0}]
[null,"Electric rail ","1 Million trainkm/day",{"$f":"+main25!H113","v":0},{"$f":"+main30!H113","v":0},{"$f":"+main35!H113","v":0},{"$f":"+main50!H113","v":0}]
[null,"Shifting passengers from car to rail (1Mill. personkm/day) ","1 Million personkm/day",{"$f":"+main25!H114","v":0},{"$f":"+main30!H114","v":0},{"$f":"+main35!H114","v":0},{"$f":"+main50!H114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I115:W115)*main30!E114/1000","v":0}]
[null,"Shifting freight transport from road to rail (1000 tonkm/day)","1000 tonkm/day",{"$f":"+main25!H115","v":0},{"$f":"+main30!H115","v":0},{"$f":"+main35!H115","v":0},{"$f":"+main50!H115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I116:W116)*main30!E115/1000","v":0}]
[null,"Restriction on import of used cars","1000 cars",{"$f":"+main25!H116","v":0},{"$f":"+main30!H116","v":0},{"$f":"+main35!H116","v":0},{"$f":"+main50!H116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I117:W117)*main30!E116/1000","v":0}]
[null,"New bicycle lanes","1 km bicycle lane",{"$f":"+main25!H117","v":50},{"$f":"+main30!H117","v":100},{"$f":"+main35!H117","v":100},{"$f":"+main50!H117","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I118:W118)*main30!E117/1000","v":0}]
[null,"Electric three-wheelers","1000 three-wheelers",{"$f":"+main25!H118","v":0},{"$f":"+main30!H118","v":0},{"$f":"+main35!H118","v":0},{"$f":"+main50!H118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I119:W119)*main30!E118/1000","v":0}]
[null,"Electric two-wheelers","1000 three-wheelers",{"$f":"+main25!H119","v":0},{"$f":"+main30!H119","v":0},{"$f":"+main35!H119","v":0},{"$f":"+main50!H119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I120:W120)*main30!E119/1000","v":0}]
[null,"Better maintenance and use of motor bikes","1000 bikes",{"$f":"+main25!H120","v":0},{"$f":"+main30!H120","v":0},{"$f":"+main35!H120","v":0},{"$f":"+main50!H120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I121:W121)*main30!E120/1000","v":0}]
["Wind","Wind turbines, on-shore","1 MW",{"$f":"+main25!H121","v":10000},{"$f":"+main30!H121","v":16000},{"$f":"+main35!H121","v":25000},{"$f":"+main50!H121","v":50000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I122:W122)*main30!E121/1000","v":0}]
[null,"Wind turbines, on-shore with 24 storage","1MW",{"$f":"+main25!H122","v":0},{"$f":"+main30!H122","v":0},{"$f":"+main35!H122","v":0},{"$f":"+main50!H122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I123:W123)*main30!E122/1000","v":0}]
[null,"Wind turbines, off-shore","1 MW",{"$f":"+main25!H123","v":0},{"$f":"+main30!H123","v":0},{"$f":"+main35!H123","v":0},{"$f":"+main50!H123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(I124:W124)*main30!E123/1000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X6:X124)","v":0},{"$f":"SUM(Y6:Y124)","v":0},{"$f":"SUM(Z6:Z124)","v":0}]
["GHG reduction options:",{"$f":"COUNTA(B6:B124)","v":119}]

{"sheet":"Agriculture","index":18,"n_rows":196,"n_cols":17,"rows_kept":196,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[45,5,45,7],[2,0,2,3],[3,0,3,3],[5,0,5,3],[6,0,6,3],[151,14,151,16],[72,5,72,7],[177,5,177,7],[7,0,7,3],[12,5,12,7],[100,5,100,7],[126,5,126,7]]}
["Menu for Agriculture options (click links below)"]
["Rice crop CH4 reduction"]
["Tobacco curing (100 t tobacco/yr)"]
["Cover crops (1000 ha)"]
["Covering slurry stores (1 store)"]
["Nitrification inhibitors (1000 ha)"]
["Fat supplementation in ruminants diets (%DM fat added)"]
["Zero tillage"]
[]
[]
[]
["Rice crop CH4 reduction (1000 ha)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G21/G27*1000000","v":1337792.6421404681},26216,null,null,"GWP of CH4",{"$f":"+assumptions!E55","v":21}]
["Project life",20,20,null,null,"Daily CH4 emission factor",1.3,"kgCH4/ha/day"]
["Lev. investment",{"$f":"IF(B16=0,0,PMT($G14,B16,-B15))","v":126278.16152943905},{"$f":"IF(C16=0,0,PMT($G14,C16,-C15))","v":2474.6049412851912},{"$f":"B17-C17","v":123803.55658815386},null,"Cultivation period",200,"days/year"]
["Annual O&M",{"$f":"B15*G22","v":0},null,{"$f":"B18-C18","v":0},null,"Rice area",1000,"ha"]
["Annual fuelcost",null,null,{"$f":"B19-C19","v":0}]
["Total annual cost",{"$f":"SUM(B17:B19)","v":126278.16152943905},{"$f":"+C15","v":26216},{"$f":"B20-C20","v":100062.16152943905},null,"Reduction option: Rice crop with decreased irrigation"]
[null,null,null,null,null,"Opportunity cost",1.2,"US$/ton CO2e"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  "]
["Fuel  CO2-eq. emission",null,null,{"$f":"C23-B23","v":0},null,"Scaling factor (double cropping)",1.73,"Single aeration"]
["Emission of CH4",{"$f":"G17*G18*G27*G15/G18","v":3767.3999999999996},{"$f":"G33*G18*G17*G15/1000","v":6333.6},null,null,"Scaling factor (double cropping)",1.5,"Multiple aeration"]
["Total CO2-eq. emission ",{"$f":"B23+B24","v":3767.3999999999996},{"$f":"C23+C24","v":6333.6},{"$f":"C25-B25","v":2566.2000000000007},null,"Scaling factor (single cropping)",0.69,"Single aeration"]
[null,null,null,null,null,"Scaling factor (single cropping)",0.6,"Multiple aeration"]
[null,null,null,null,null,"Daily CH4 emission factor",{"$f":"G16*G25","v":0.89699999999999991},"kgCH4/ha/day"]
["US$/ton CO2-eq.",null,null,1.2,null,"Remember to choose the correct scaling factor"]
[]
[null,null,null,null,null,"Reference option: Nomal rice crop"]
[null,null,null,null,null,"Scaling factor (double cropping)",2.88]
[null,null,null,null,null,"Scaling factor (single cropping)",1.1599999999999999]
[null,null,null,null,null,"Daily CH4 emission factor",{"$f":"G16*G32","v":1.508},"kgCH4/ha/day"]
[null,null,null,null,null,"Remember to choose the correct scaling factor"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tobacco curing (100 t tobacco/yr)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G54","v":3231.707317073171},{"$f":"G63","v":1219.5121951219514},null,null,"GWP of CH4",{"$f":"+assumptions!E55","v":21},"Ton CO2"]
["Project life",20,20,null,null,"Fuel CO2 emis. factor",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2/GJ coal"]
["Lev. investment",{"$f":"IF(B49=0,0,PMT($G$47,B49,-B48))","v":305.05030880442388},{"$f":"IF(C49=0,0,PMT($G$47,C49,-C48))","v":115.1133240771411},{"$f":"B50-C50","v":189.93698472728278},null,"Calorific value of coal",{"$f":"+assumptions!J22","v":24.96},"GJ/ton"]
["Annual O&M",{"$f":"B48*G55","v":32.31707317073171},{"$f":"C48*G55","v":12.195121951219514},{"$f":"B51-C51","v":20.121951219512198},null,"Coal price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ"]
["Annual fuelcost",{"$f":"G60*G51","v":5600},{"$f":"G67*G51","v":17500},{"$f":"B52-C52","v":-11900}]
["Total annual cost",{"$f":"SUM(B50:B52)","v":5937.3673819751557},{"$f":"SUM(C50:C52)","v":17627.308446028361},{"$f":"B53-C53","v":-11689.941064053204},null,"Reduction option: Efficient tobacco barn"]
[null,null,null,null,null,"Investment",{"$f":"26500/8.2","v":3231.707317073171},"US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  ",0.01,"of investment"]
["Fuel  CO2-eq. emission",{"$f":"G60*G49/1000","v":264.45619200000004},{"$f":"G67*G49/1000","v":826.42560000000014},{"$f":"C56-B56","v":561.96940800000016},null,"Activity",1,"barn"]
["Other",null,null,null,null,"1 batch of tobacco",3500,"kg"]
["Total CO2-eq. emission ",{"$f":"B56+B57","v":264.45619200000004},{"$f":"C56+C57","v":826.42560000000014},{"$f":"C58-B58","v":561.96940800000016},null,"In 1 barn",20,"batches per year"]
[null,null,null,null,null,"1 kg of tobacco takes",1.6,"kg of coal"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D58<>0,D53/D58,0)","v":-20.801739200816428},null,"Annual coal consumption",{"$f":"G57*G58*G59*G50/1000","v":2795.52},"GJ"]
[]
[null,null,null,null,null,"Reference option: Old tobacco barn"]
[null,null,null,null,null,"Investment",{"$f":"10000/8.2","v":1219.5121951219514},"US$"]
[null,null,null,null,null,"1 batch of tobacco",{"$f":"G57","v":3500},"kg"]
[null,null,null,null,null,"In 1 barn",20,"batches per year"]
[null,null,null,null,null,"1 kg of tobacco takes",5,"kg of coal"]
[null,null,null,null,null,"Annual coal consumption",{"$f":"G64*G65*G66*G50/1000","v":8736},"GJ"]
[]
[]
[]
[]
["Cover crops (1000 ha)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,{"$f":"B75-C75","v":0},null,"GWP of CH4  =",{"$f":"+assumptions!E55","v":21},"Ton CO2"]
["Project life",null,null,null,null,"GWP of N20  =",{"$f":"+assumptions!E56","v":310},"Ton CO2"]
["Lev. investment",null,null,{"$f":"B77-C77","v":0},null,"1 Euro=",1.1499999999999999,"US$"]
["Annual O&M",{"$f":"(G81+G82+G83)*G77*1000","v":120749.99999999999},{"$f":"C75*G86","v":0},{"$f":"B78-C78","v":120749.99999999999},null,"Reduction option: Cover crops"]
["Annual fuelcost",null,null,{"$f":"B79-C79","v":0},null,"Increased soil C",1,"tCO2e/ha/yr"]
["Total annual cost",{"$f":"SUM(B77:B79)","v":120749.99999999999},{"$f":"SUM(C77:C79)","v":0},{"$f":"B80-C80","v":120749.99999999999},null,"Reduce direct and indirect N>N2O",0.49,"tCO2e/ha/yr"]
[null,null,null,null,null,"Seed purchase",70,"EUR/ha/yr"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cultivation",76,"EUR/ha/yr"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C83-B83","v":0},null,"Reduced fertiliser purchase",-41,"EUR/ha/yr"]
["Other",null,{"$f":"(G79+G80)*1000","v":1490},{"$f":"C84-B84","v":1490},null,"Activity ",1000,"ha/year"]
["Total CO2-eq. emission ",{"$f":"SUM(B83:B84)","v":0},{"$f":"SUM(C83:C84)","v":1490},{"$f":"C85-B85","v":1490},null,"Reference option: Normal crops"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D85<>0,D80/D85,0)","v":81.040268456375827}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Nitrification inhibitors (1000 ha)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,{"$f":"B103-C103","v":0},null,"GWP of CH4  =",{"$f":"+assumptions!E55","v":21},"Ton CO2"]
["Project life",null,null,null,null,"GWP of N20  =",{"$f":"+assumptions!E56","v":310},"Ton CO2"]
["Lev. investment",null,null,{"$f":"B105-C105","v":0},null,"1 Euro=",1.1499999999999999,"US$"]
["Annual O&M",{"$f":"G109*G105*1000","v":53474.999999999993},null,{"$f":"B106-C106","v":53474.999999999993},null,"Reduction option: Use of Nitrification inhibitors"]
["Annual fuelcost",null,null,{"$f":"B107-C107","v":0},null,"Reduction in soil N2O",0.3,"tCO2e/ha/yr"]
["Total annual cost",{"$f":"SUM(B105:B107)","v":53474.999999999993},{"$f":"SUM(C105:C107)","v":0},{"$f":"B108-C108","v":53474.999999999993},null,"Reduce direct and indirect N>N2O",0.49,"tCO2e/ha/yr"]
[null,null,null,null,null,"Purchase of inhibitors",{"$f":"(32+61)/2","v":46.5},"EUR/ha/yr"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Activity ",1000,"ha/year"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C111-B111","v":0}]
["Other",null,{"$f":"(G107+G108)*1000","v":790},{"$f":"C112-B112","v":790},null,"Reference option: Normal crops"]
["Total CO2-eq. emission ",{"$f":"SUM(B111:B112)","v":0},{"$f":"SUM(C111:C112)","v":790},{"$f":"C113-B113","v":790}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D113<>0,D108/D113,0)","v":67.689873417721515}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Covering slurry stores (1 slurry store)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G133","v":2000},null,{"$f":"B129-C129","v":2000},null,"GWP of CH4  =",{"$f":"+assumptions!E55","v":21},"Ton CO2"]
["Project life",20,null,null,null,"GWP of N20  =",{"$f":"+assumptions!E56","v":310},"Ton CO2"]
["Lev. investment",{"$f":"IF(B49=0,0,PMT($G$128,B130,-B129))","v":188.78585148651138},null,{"$f":"B131-C131","v":188.78585148651138},null,"Size of slurry store",3000,"m3"]
["Annual O&M",null,null,{"$f":"B132-C132","v":0},null,"Reduction option: New slurry cover"]
["Annual fuelcost",null,null,{"$f":"B133-C133","v":0},null,"Cost of slurry cover",2000,"US$"]
["Total annual cost",{"$f":"SUM(B131:B133)","v":188.78585148651138},{"$f":"SUM(C131:C133)","v":0},{"$f":"B134-C134","v":188.78585148651138}]
[null,null,null,null,null,"Reference option: No slurry cover"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Density of slurry",1.22,"ton/m3"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C137-B137","v":0},null,"N2O emission factor from slurry",5.5E-2,"kgCO2e/ton"]
["Other",null,{"$f":"G138","v":0.20130000000000001},{"$f":"C138-B138","v":0.20130000000000001},null,"N2O emissions from slurry",{"$f":"G137*G131/1000*G136","v":0.20130000000000001},"tonCO2e"]
["Total CO2-eq. emission ",{"$f":"SUM(B137:B138)","v":0},{"$f":"SUM(C137:C138)","v":0.20130000000000001},{"$f":"C139-B139","v":0.20130000000000001}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D139<>0,D134/D139,0)","v":937.83334071789056}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fat supplementation in ruminants diets (%DM fat added) in 2025",null,null,null,null,null,null,null,null,"Fat supplementation in ruminants diets (%DM fat added) in 2030"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,{"$f":"B154-C154","v":0},null,"GWP of CH4  =",{"$f":"+assumptions!E55","v":21},"Ton CO2",null,"Total investment",null,null,{"$f":"K154-L154","v":0},null,"GWP of CH4  =",{"$f":"+assumptions!E55","v":21},"Ton CO2"]
["Project life",null,null,null,null,"GWP of N20  =",{"$f":"+assumptions!E56","v":310},"Ton CO2",null,"Project life",null,null,null,null,"GWP of N20  =",{"$f":"+assumptions!E56","v":310},"Ton CO2"]
["Lev. investment",null,null,{"$f":"B156-C156","v":0},null,"1 Euro=",1.1499999999999999,"US$",null,"Lev. investment",null,null,{"$f":"K156-L156","v":0},null,"1 Euro=",1.1499999999999999,"US$"]
["Annual O&M",{"$f":"C164*D166","v":349066.26005139388},null,{"$f":"B157-C157","v":349066.26005139388},null,"Reduction option: Use of Nitrification inhibitors",null,null,null,"Annual O&M",{"$f":"L164*M166","v":404663.46549044258},null,{"$f":"K157-L157","v":404663.46549044258},null,"Reduction option: Use of Nitrification inhibitors"]
["Annual fuelcost",null,null,{"$f":"B158-C158","v":0},null,"Cost effectivenes",70,"Euro/tCO2-eq",null,"Annual fuelcost",null,null,{"$f":"K158-L158","v":0},null,"Cost effectivenes",70,"Euro/tCO2-eq"]
["Total annual cost",{"$f":"SUM(B156:B158)","v":349066.26005139388},{"$f":"SUM(C156:C158)","v":0},{"$f":"B159-C159","v":349066.26005139388},null,"Fat added to animal feed",3,"%DM fat added",null,"Total annual cost",{"$f":"SUM(K156:K158)","v":404663.46549044258},{"$f":"SUM(L156:L158)","v":0},{"$f":"K159-L159","v":404663.46549044258},null,"Fat added to animal feed",3,"%DM fat added"]
[null,null,null,null,null,"1% fat added",0.04,"Reduction in CH4",null,null,null,null,null,null,"1% fat added",0.04,"Reduction in CH4"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Enteric fermentation of CH4",{"$f":"+'Balance 2025'!B88","v":36135.22360780475},"ktCO2-eq.",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Enteric fermentation of CH4",{"$f":"+'Balance 2030'!B88","v":41890.627897561346},"ktCO2-eq."]
["Fuel  CO2-eq. emission",null,null,{"$f":"C162-B162","v":0},null,"Reduction of CH4 emissions",{"$f":"G159*G160*G161","v":4336.2268329365697},"ktCO2-eq.",null,"Fuel  CO2-eq. emission",null,null,{"$f":"L162-K162","v":0},null,"Reduction of CH4 emissions",{"$f":"P159*P160*P161","v":5026.8753477073615},"ktCO2-eq."]
["Other",null,{"$f":"G162","v":4336.2268329365697},{"$f":"C163-B163","v":4336.2268329365697},null,null,null,null,null,"Other",null,{"$f":"P162","v":5026.8753477073615},{"$f":"L163-K163","v":5026.8753477073615}]
["Total CO2-eq. emission ",{"$f":"SUM(B162:B163)","v":0},{"$f":"SUM(C162:C163)","v":4336.2268329365697},{"$f":"C164-B164","v":4336.2268329365697},null,"Reference option: Normal crops",null,null,null,"Total CO2-eq. emission ",{"$f":"SUM(K162:K163)","v":0},{"$f":"SUM(L162:L163)","v":5026.8753477073615},{"$f":"L164-K164","v":5026.8753477073615},null,"Reference option: Normal crops"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"+G158*G156","v":80.5},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"+P158*P156","v":80.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Zero tillage vs. tillage on commercial farms (1000 ha)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,{"$f":"G189*G190*G191*G192/216","v":17445.138888888887},{"$f":"B180-C180","v":-17445.138888888887},null,"GWP of CH4 CH4  =",{"$f":"+assumptions!E55","v":21},"Ton CO2"]
["Project life",null,15,null,null,"Fuel CO2 emis. factor",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ diesel"]
["Lev. investment",{"$f":"IF(B181=0,0,PMT($G$179,B181,-B180))","v":0},{"$f":"IF(C181=0,0,PMT($G$179,C181,-C180))","v":1915.3824771624897},{"$f":"B182-C182","v":-1915.3824771624897},null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
["Annual O&M",{"$f":"B180*G188","v":0},{"$f":"C180*G188","v":348.90277777777777},{"$f":"B183-C183","v":-348.90277777777777}]
["Annual fuelcost",null,{"$f":"G192*G193*G182","v":12000},{"$f":"B184-C184","v":-12000},null,"Reduction option: Zero tillage"]
["Total annual cost",{"$f":"SUM(B182:B184)","v":0},{"$f":"SUM(C182:C184)","v":14264.285254940267},{"$f":"B185-C185","v":-14264.285254940267},null,"Activity ",1000,"ha/year"]
[]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: Normal tillage"]
["Fuel  CO2-eq. emission",0,{"$f":"G192*G193/1000*G194*G195*G181/1000","v":85.727053103999992},{"$f":"C188-B188","v":85.727053103999992},null,"O&M  ",0.02,"Of investment"]
["Other",null,null,null,null,"Activity",1,"tractor"]
["Total CO2-eq. emission ",{"$f":"B188","v":0},{"$f":"C188","v":85.727053103999992},{"$f":"C190-B190","v":85.727053103999992},null,"Cost of tractor + plough",25121,"US$"]
[null,null,null,null,null,"Fraction of tractor used for tillage",0.15]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D190<>0,D185/D190,0)","v":-166.39187675838468},null,"Area covered by tractor",{"$f":"G185","v":1000},"ha/year"]
[null,null,null,null,null,"Diesel usage",31.8,"l/ha"]
[null,null,null,null,null,"Density of diesel",{"$f":"+assumptions!F21","v":0.84},"t/m3"]
[null,null,null,null,null,"Energy content of diesel",{"$f":"+assumptions!F22","v":43.33},"GJ/t"]
[null,null,null,null,null,"Annual diesel usage",{"$f":"42.7*0.84/1000*G192*G193","v":1140.6024},"GJ"]

{"sheet":"Biomass energy","index":19,"n_rows":93,"n_cols":35,"rows_kept":93,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,3],[2,0,2,3],[3,0,3,3],[40,32,40,34],[76,5,76,7],[71,5,71,7],[7,5,7,7],[14,5,14,7],[29,5,29,7]]}
["Menu for Biomass Energy options (click links below)"]
["1 MW Biomass power from rice husk (producing steam for industry)"]
["1 MW Biomass power from biomass residues (producing distrcit heat)"]
["Bagasse power from 100 kt cane/year"]
[]
[]
["1 MW Biomass power from rice husk"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G18*1000000/G17","v":986038.39441535762},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B11=0,0,PMT($G$9,B11,-B10))","v":84612.464624216533},null,{"$f":"B12-C12","v":84612.464624216533},null,"CO2-eq. emission coefficient for coal",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2/GJ"]
["Annual O&M",{"$f":"B10*G16","v":39441.535776614306},null,{"$f":"B13-C13","v":39441.535776614306},null,"Coal price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ"]
["Annual fuelcost",{"$f":"G27*G28/G17","v":777650.93652843544},{"$f":"(G20*1000*G10+G33*G13)/G17","v":1753914.8257211538},{"$f":"B14-C14","v":-976263.88919271831}]
["Total annual cost",{"$f":"SUM(B12:B14)","v":901704.93692926632},{"$f":"SUM(C12:C14)","v":1753914.8257211538},{"$f":"B15-C15","v":-852209.88879188744},null,"Reduction option: Rice husk power plant"]
[null,null,null,null,null,"O&M  ",0.04]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Activity",6,"MW"]
["Fuel  CO2-eq. emission",null,{"$f":"G20*G11/G17+G33*G12/1000/G17","v":9719.0247425999987},{"$f":"C18-B18","v":9719.0247425999987},null,"Investment in Activity",{"$f":"271.2/45.84","v":5.9162303664921456},"Million US$"]
["Other",null,null,null,null,"Capacity factor",8160,"Full time hours"]
["Total CO2-eq. emission ",{"$f":"B18+B19","v":0},{"$f":"C18+C19","v":9719.0247425999987},{"$f":"C20-B20","v":9719.0247425999987},null,"Electricity production",{"$f":"G17*G19","v":48960},"MWh/ year"]
[null,null,null,null,null,"Steam production",12,"TPH"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D20<>0,D15/D20,0)","v":-87.684712341200125},null,"Enthalpy of steam",2778.99,"MJ/ton steam"]
[null,null,null,null,null,"Steam energy needed",{"$f":"G22*G21*24*365/1000","v":292127.42879999994},"GJ/year"]
[null,null,null,null,null,"Calorific value of rice husk",{"$f":"3.1*4.1868","v":12.97908},"GJ/t"]
[null,null,null,null,null,"El. efficiency of power plant",0.2]
[null,null,null,null,null,"Specific use of rice husk",{"$f":"1/G25*3.6/G24","v":1.386847141708041},"ton  rice husk /MWh"]
[null,null,null,null,null,"Total use of rice husk",{"$f":"G26*G20","v":67900.036058025682},"ton rice husk/yr"]
[null,null,null,null,null,"Price of rice husk",{"$f":"3150/45.84","v":68.717277486910987},"$/ton"]
[]
[null,null,null,null,null,"Reference option: Grid electricity and coal fired boiler"]
[null,null,null,null,null,"Steam energy needed",{"$f":"G23","v":292127.42879999994},"GJ/year"]
[null,null,null,null,null,"Efficiency of coal boiler",0.8]
[null,null,null,null,null,"Coal input needed",{"$f":"G31/G32","v":365159.28599999991},"GJ/year"]
[]
[]
[]
[]
[]
[]
["1 MW Biomass power from biomass residues - 2025",null,null,null,null,null,null,null,null,"1 MW Biomass power from biomass residues - 2030",null,null,null,null,null,null,null,null,"1 MW Biomass power from biomass residues - 2035",null,null,null,null,null,null,null,null,"1 MW Biomass power from biomass residues - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G49*1000/G48","v":2844940.4761904762},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P49*1000/P48","v":2713690.4761904762},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y49*1000/Y48","v":2713690.4761904762},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH49*1000/AH48","v":2322619.0476190476},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B44=0,0,PMT($G$42,B44,-B43))","v":268542.25511303009},null,{"$f":"B45-C45","v":268542.25511303009},null,null,null,null,null,"Lev. investment",{"$f":"IF(K44=0,0,PMT($P$42,K44,-K43))","v":256153.1836092278},null,{"$f":"K45-L45","v":256153.1836092278},null,null,null,null,null,"Lev. investment",{"$f":"IF(T44=0,0,PMT($P$42,T44,-T43))","v":256153.1836092278},null,{"$f":"T45-U45","v":256153.1836092278},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC44=0,0,PMT($AH$42,AC44,-AC43))","v":219238.807291776},null,{"$f":"AC45-AD45","v":219238.807291776}]
["Annual O&M",{"$f":"B43*G47","v":113797.61904761905},null,{"$f":"B46-C46","v":113797.61904761905},null,"Reduction option: Biomass residues power plant",null,null,null,"Annual O&M",{"$f":"K43*P47","v":108547.61904761905},null,{"$f":"K46-L46","v":108547.61904761905},null,"Reduction option: Biomass residues power plant",null,null,null,"Annual O&M",{"$f":"T43*Y47","v":108547.61904761905},null,{"$f":"T46-U46","v":108547.61904761905},null,"Reduction option: Biomass residues power plant",null,null,null,"Annual O&M",{"$f":"AC43*AH47","v":92904.761904761908},null,{"$f":"AC46-AD46","v":92904.761904761908},null,"Reduction option: Biomass residues power plant"]
["Annual fuelcost",{"$f":"G55*G56/G48","v":169541.47105483053},{"$f":"G51/G48*G43*1000","v":1000000},{"$f":"B47-C47","v":-830458.52894516941},null,"O&M  ",0.04,null,null,"Annual fuelcost",{"$f":"P55*P56/P48","v":169541.47105483053},{"$f":"P51/P48*P43*1000","v":1000000},{"$f":"K47-L47","v":-830458.52894516941},null,"O&M  ",0.04,null,null,"Annual fuelcost",{"$f":"Y55*Y56/Y48","v":169541.47105483053},{"$f":"Y51/Y48*Y43*1000","v":1000000},{"$f":"T47-U47","v":-830458.52894516941},null,"O&M  ",0.04,null,null,"Annual fuelcost",{"$f":"AH55*AH56/AH48","v":169541.47105483053},{"$f":"AH51/AH48*AH43*1000","v":1000000},{"$f":"AC47-AD47","v":-830458.52894516941},null,"O&M  ",0.04]
["Total annual cost",{"$f":"SUM(B45:B47)","v":551881.34521547961},{"$f":"SUM(C45:C47)","v":1000000},{"$f":"B48-C48","v":-448118.65478452039},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K45:K47)","v":534242.27371167741},{"$f":"SUM(L45:L47)","v":1000000},{"$f":"K48-L48","v":-465757.72628832259},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T45:T47)","v":534242.27371167741},{"$f":"SUM(U45:U47)","v":1000000},{"$f":"T48-U48","v":-465757.72628832259},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC45:AC47)","v":481685.04025136842},{"$f":"SUM(AD45:AD47)","v":1000000},{"$f":"AC48-AD48","v":-518314.95974863158},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",{"$f":"(2500/0.84+P49)/2","v":2844.9404761904761},"Million US$",null,null,null,null,null,null,"Investment in Activity",{"$f":"(2350+2209)/2/0.84","v":2713.6904761904761},"Million US$",null,null,null,null,null,null,"Investment in Activity",{"$f":"(2350+2209)/2/0.84","v":2713.6904761904761},"Million US$",null,null,null,null,null,null,"Investment in Activity",{"$f":"1951/0.84","v":2322.6190476190477},"Million US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G51*G44/G48","v":2427.5},{"$f":"C51-B51","v":2427.5},null,"Electricity production",{"$f":"G48*G50","v":5000},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P51*P44/P48","v":2427.5},{"$f":"L51-K51","v":2427.5},null,"Electricity production",{"$f":"P48*P50","v":5000},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y51*Y44/Y48","v":2427.5},{"$f":"U51-T51","v":2427.5},null,"Electricity production",{"$f":"Y48*Y50","v":5000},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH51*AH44/AH48","v":2427.5},{"$f":"AD51-AC51","v":2427.5},null,"Electricity production",{"$f":"AH48*AH50","v":5000},"MWh/ year"]
["Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t",null,"Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t",null,"Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t",null,"Other",null,null,null,null,"Calorific value of biomass",12.97,"GJ/t"]
["Total CO2-eq. emission ",{"$f":"B51+B52","v":0},{"$f":"C51+C52","v":2427.5},{"$f":"C53-B53","v":2427.5},null,"El. efficiency of power plant",0.3,null,null,"Total CO2-eq. emission ",{"$f":"K51+K52","v":0},{"$f":"L51+L52","v":2427.5},{"$f":"L53-K53","v":2427.5},null,"El. efficiency of power plant",0.3,null,null,"Total CO2-eq. emission ",{"$f":"T51+T52","v":0},{"$f":"U51+U52","v":2427.5},{"$f":"U53-T53","v":2427.5},null,"El. efficiency of power plant",0.3,null,null,"Total CO2-eq. emission ",{"$f":"AC51+AC52","v":0},{"$f":"AD51+AD52","v":2427.5},{"$f":"AD53-AC53","v":2427.5},null,"El. efficiency of power plant",0.3]
[null,null,null,null,null,"Specific use of biomass",{"$f":"1/G53*3.6/G52","v":0.9252120277563608},"ton biomass/MWh",null,null,null,null,null,null,"Specific use of biomass",{"$f":"1/P53*3.6/P52","v":0.9252120277563608},"ton biomass/MWh",null,null,null,null,null,null,"Specific use of biomass",{"$f":"1/Y53*3.6/Y52","v":0.9252120277563608},"ton biomass/MWh",null,null,null,null,null,null,"Specific use of biomass",{"$f":"1/AH53*3.6/AH52","v":0.9252120277563608},"ton biomass/MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D53<>0,D48/D53,0)","v":-184.60088765582714},null,"Use of biomass",{"$f":"G54*G51","v":4626.0601387818042},"ton/year",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M53<>0,M48/M53,0)","v":-191.86724048952527},null,"Use of biomass",{"$f":"P54*P51","v":4626.0601387818042},"ton/year",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V53<>0,V48/V53,0)","v":-191.86724048952527},null,"Use of biomass",{"$f":"Y54*Y51","v":4626.0601387818042},"ton/year",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE53<>0,AE48/AE53,0)","v":-213.51800607564638},null,"Use of biomass",{"$f":"AH54*AH51","v":4626.0601387818042},"ton/year"]
[null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton",null,null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton",null,null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton",null,null,null,null,null,null,"Price of biomass",{"$f":"280/7.64","v":36.649214659685867},"$/ton"]
[null,null,null,null,null,"Cost of electricity produced",{"$f":"+B45/(G51/12)/1000","v":0.64450141227127222},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+K45/(P51/12)/1000","v":0.61476764066214673},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+T45/(Y51/12)/1000","v":0.61476764066214673},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+AC45/(AH51/12)/1000","v":0.52617313750026229},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No Biomass power",null,null,null,null,null,null,null,null,"Reference option: No Biomass power",null,null,null,null,null,null,null,null,"Reference option: No Biomass power",null,null,null,null,null,null,null,null,"Reference option: No Biomass power"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bagasse power from 100 kt cane/year"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G81*1000000*100/G79","v":2429430.380556826},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B75=0,0,PMT($G$73,B75,-B74))","v":229321.04151030988},null,{"$f":"B76-C76","v":229321.04151030988}]
["Annual O&M",{"$f":"B74*G78","v":97177.215222273036},null,{"$f":"B77-C77","v":97177.215222273036},null,"Reduction option: Bagasse power plant"]
["Annual fuelcost",{"$f":"G90*G91*100/G79","v":150285.39367779472},{"$f":"G85*1000*G74*100/G79","v":2797714.2857142859},{"$f":"B78-C78","v":-2647428.8920364911},null,"O&M  ",0.04,"Of investment"]
["Total annual cost",{"$f":"SUM(B76:B78)","v":476783.65041037765},{"$f":"SUM(C76:C78)","v":2797714.2857142859},{"$f":"B79-C79","v":-2320930.635303908},null,"Cane crushing capacity",{"$f":"2500*210/1000","v":525},"kt cane/year"]
[null,null,null,null,null,"Activity",12,"MW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"211187/16557.83","v":12.754509497923337},"Million US$"]
["Fuel  CO2-eq. emission",null,{"$f":"G85*G75*100/G79","v":6791.4514285714295},{"$f":"C82-B82","v":6791.4514285714295},null,"Capacity factor",7200,"Full time hours"]
["Other",null,null,null,null,"Electricity production",{"$f":"G80*G82","v":86400},"MWh/ year"]
["Total CO2-eq. emission ",{"$f":"B82+B83","v":0},{"$f":"C82+C83","v":6791.4514285714295},{"$f":"C84-B84","v":6791.4514285714295},null,"Electricity used at sugar plant",12960,"MWh/ year"]
[null,null,null,null,null,"Electricity sold to grid",{"$f":"G83-G84","v":73440},"MWh/ year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D84<>0,D79/D84,0)","v":-341.74294842775782},null,"Calorific value of biomass",12.97,"GJ/t"]
[null,null,null,null,null,"El. efficiency of power plant",0.18]
[null,null,null,null,null,"Specific use of biomass",{"$f":"(G89+G90)/G83","v":2.3289930555555554},"ton biomass/MWh"]
[null,null,null,null,null,"Use of bagasse",157678,"ton/year"]
[null,null,null,null,null,"Use of rice husk",43547,"ton/year"]
[null,null,null,null,null,"Price of rice husk",{"$f":"300000/16557.83","v":18.118316228636239},"$/ton"]
[]
[null,null,null,null,null,"Reference option: Old bagasse boiler"]

{"sheet":"CCS","index":20,"n_rows":37,"n_cols":10,"rows_kept":37,"cut":false,"hidden":false,"merged":[[7,5,7,7],[11,5,11,7],[0,0,0,3],[1,0,1,3]]}
["Menu for CCS options (click links below)"]
["CCS power plant"]
[]
[]
[]
[]
["CCS power plant - 1 MW"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G14/G13*1000000","v":12886597.93814433},{"$f":"G22*1000","v":1200000},{"$f":"B10-C10","v":11686597.93814433},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Project life",20,20]
["Lev. investment",{"$f":"IF(B11=0,0,PMT($G9,B11,-B10))","v":1216403.6822584497},{"$f":"IF(C11=0,0,PMT($G9,C11,-C10))","v":113271.51089190683},{"$f":"B12-C12","v":1103132.1713665428},null,"Reduction option: CCS fired power plant"]
["Annual O&M",0,0,{"$f":"B13-C13","v":0},null,"Activity",582,"MW"]
["Annual fuelcost",0,0,{"$f":"B14-C14","v":0},null,"Cost of CCS",7500,"MUS$"]
["Total annual cost",{"$f":"SUM(B12:B14)","v":1216403.6822584497},{"$f":"SUM(C12:C14)","v":113271.51089190683},{"$f":"B15-C15","v":1103132.1713665428},null,"Capacity factor",5000,"Full time hours"]
[null,null,null,null,null,"Electricity production",{"$f":"G13*G15","v":2910000},"MWh/ year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Amount of CO2 captured",3.5,"MtCO2/year"]
["Fuel  CO2-eq. emission",{"$f":"C18*(1-G18)","v":601.37457044673522},{"$f":"+G17*1000000/G13","v":6013.7457044673538},{"$f":"C18-B18","v":5412.3711340206182},null,"Share of CO2 captured",0.9]
["Other",null,null,null,null,"Electricity production",{"$f":"G16*G18","v":2619000},"MWh/ year"]
["Total CO2-eq. emission ",{"$f":"B18+B19","v":601.37457044673522},{"$f":"C18+C19","v":6013.7457044673538},{"$f":"C20-B20","v":5412.3711340206182}]
[null,null,null,null,null,"Reference option: No CCS"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D20<>0,D15/D20,0)","v":203.81680118581841},null,"Cost of coalfired power plant",1200,"$/kW"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"See  David Keith ","https://www.cell.com/joule/pdfExtended/S2542-4351(18)30225-3"]

{"sheet":"Cement","index":21,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[6,5,6,7],[19,5,19,7],[0,0,0,3],[1,0,1,3]]}
["Menu for Cement Industry options (click links below)"]
["Clinker replacement in cement (1000 ton blended cement/day)"]
[]
[]
[]
["Clinker replacement in cement (1000 ton cement/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G21*1000000*1000/G31","v":7131233.080485357},null,null,null,"Limestone price",{"$f":"29.2/7.64","v":3.8219895287958114},"US$/t"]
["Project life",20,null,null,null,"1 tonne limestone produce",{"$f":"56/110","v":0.50909090909090904},"t clinker"]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G8,B10,-B9))","v":673137.95462410292},null,{"$f":"B11-C11","v":673137.95462410292},null,"Coal price",{"$f":"+assumptions!B13","v":50},"US$/t coal"]
["Annual material cost",{"$f":"(G25*G9+G27*G28)*1000/G31","v":1455154.2632759912},{"$f":"G35*G9*1000/G31","v":1918160.9947643979},{"$f":"B12-C12","v":-463006.73148840666},null,"CO2-eq. emission for coal",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2/GJ"]
["Annual fuel cost",{"$f":"G24*G17*G11*1000/G31","v":1100200.5999250095},{"$f":"G34*G17*G11*1000/G31","v":1540280.839895013},{"$f":"B13-C13","v":-440080.23997000349},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Annual electricity cost",{"$f":"+G24*G16*G13*1000/G31","v":2480138.7326584184},{"$f":"G16*G26*G13*1000/G31","v":992055.49306336662},{"$f":"B14-C14","v":1488083.2395950519},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Total annual cost",{"$f":"SUM(B11:B14)","v":5708631.550483522},{"$f":"SUM(C11:C14)","v":4450497.3277227776},{"$f":"B15-C15","v":1258134.2227607444},null,"CO2-eq. emission coefficient",{"$f":"44/56","v":0.7857142857142857},"tCO2/t clinker"]
[null,null,null,null,null,"Clinker production & grinding",{"$f":"36244000/G34","v":67.949006374203222},"kWh/t clinker"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Firing of kiln",{"$f":"64312/G34","v":0.12056992875890514},"t coal/t clinker"]
["Fuel  CO2-eq. emission",{"$f":"G24*(G16*G14+G17*G18*G12)/G31","v":57976.761968578932},{"$f":"G34*(G16*G14+G17*G18*G12)/G31","v":81167.466756010501},{"$f":"C18-B18","v":23190.704787431569},null,"Caloric value of coal",{"$f":"+assumptions!J22","v":24.96},"GJ/t"]
["Other",{"$f":"G26*G15*1000/G31","v":57357.142857142833},{"$f":"G34*G15*1000/G31","v":200749.99999999997},{"$f":"C19-B19","v":143392.85714285713}]
["Total CO2-eq. emission ",{"$f":"B18+B19","v":115333.90482572177},{"$f":"C18+C19","v":281917.46675601049},{"$f":"C20-B20","v":166583.56193028874},null,"Reduction option: Increased blend"]
[null,null,null,null,null,"Investment",{"$f":"113.7418/7.64","v":14.887670157068063},"Million US$"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D20<>0,D15/D20,0)","v":7.5525712632273025},null,"Share of clinker",0.5,"tClinker/tBC"]
[null,null,null,null,null,"Clinker production",{"$f":"G33/G32*G22","v":1043.8356164383563},"ton clinker/day"]
[null,null,null,null,null,"Clinker production",{"$f":"G23*365","v":381000.00000000006},"ton clinker/year"]
[null,null,null,null,null,"Limestone use",{"$f":"G24/G10","v":748392.85714285739},"t limestone/year"]
[null,null,null,null,null,"Reduction of clinker use",{"$f":"+G34-G24","v":152399.99999999994},"ton clinker/year"]
[null,null,null,null,null,"Use of additives",{"$f":"+G26","v":152399.99999999994},"ton additives/year"]
[null,null,null,null,null,"Price of additives",{"$f":"8.9/7.64","v":1.1649214659685865},"US$/t"]
[]
[null,null,null,null,null,"Reference option: Normal blend"]
[null,null,null,null,null,"Cement production",{"$f":"G33/G32","v":2087.6712328767126},"ton BC/day"]
[null,null,null,null,null,"Share of clinker",0.7,"tClinker/tBC"]
[null,null,null,null,null,"Clinker production",{"$f":"533400/365","v":1461.3698630136987},"ton clinker/day"]
[null,null,null,null,null,"Clinker production",{"$f":"G33*365","v":533400},"ton clinker/year"]
[null,null,null,null,null,"Limestone use",{"$f":"G34/G10","v":1047750.0000000001},"t limestone/year"]

{"sheet":"Coalmine CH4","index":22,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[8,5,8,7],[16,5,16,7],[0,0,0,3],[1,0,1,3]]}
["Menu for Coalmine CH4 options (click links below)"]
["Coal mine methane plant"]
[]
[]
[]
[]
[]
["Coal Mine Methane - CMM (using 10 Mm3 CMM/year)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G19*1000000*10/G21","v":1188691.0994764399},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",15,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B12=0,0,PMT(+G10,B12,-B11))","v":130511.89315244256},null,{"$f":"B13-C13","v":130511.89315244256},null,"CH4 density",0.67100000000000004,"kg/m3"]
["Annual O&M",{"$f":"B11*G20","v":178303.66492146597},null,{"$f":"B14-C14","v":178303.66492146597},null,"CH4 calorific value",{"$f":"+assumptions!N22","v":39},"MJ/m3"]
["Annual fuelcost",0,{"$f":"+G26*1000*G11*10/G21","v":1456000.0000000002},{"$f":"B15-C15","v":-1456000.0000000002},null,"GWP for CH4",{"$f":"assumptions!E55","v":21}]
["Total annual cost",{"$f":"SUM(B13:B15)","v":308815.55807390856},{"$f":"SUM(C13:C15)","v":1456000.0000000002},{"$f":"B16-C16","v":-1147184.4419260917}]
[null,null,null,null,null,"Reduction option: CMM plant"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Activity",5,"MW"]
["Fuel  CO2-eq. emission",0,{"$f":"G26*G12*10/G21","v":3534.440000000001},{"$f":"C19-B19","v":3534.440000000001},null,"Investment in Activity",{"$f":"36.3264/7.64","v":4.7547643979057597},"Million US$"]
["Other",null,{"$f":"G30*1000000*G13/1000*21*10/G21","v":33818.400000000001},null,null,"O&M  ",0.15,"Of investment/year"]
["Total CO2-eq. emission ",{"$f":"B19+B20","v":0},{"$f":"C19+C20","v":37352.840000000004},{"$f":"C21-B21","v":37352.840000000004},null,"CMM gas extracted",40,"Mm3 CMM gas/year"]
[null,null,null,null,null,"Concentration of CMM gas",0.24,"CH4/year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D21<>0,D16/D21,0)","v":-30.712107618218361},null,"CH4 extracted",{"$f":"G21*G22","v":9.6},"Mm3"]
[null,null,null,null,null,"Energy in CH4 extracted",{"$f":"G23*G14*1000","v":374400},"GJ/year"]
[null,null,null,null,null,"El. efficiency of power plant",0.28000000000000003]
[null,null,null,null,null,"Electricity production",{"$f":"G24/3.6*G25","v":29120.000000000004},"MWh/ year"]
[null,null,null,null,null,"Capacity factor",{"$f":"G26/G18","v":5824.0000000000009},"Full time hours"]
[]
[null,null,null,null,null,"Reference option: Venting of coal mine methane"]
[null,null,null,null,null,"CH4 vented",{"$f":"+G23","v":9.6},{"$f":"+H23","v":"Mm3"}]

{"sheet":"EE households","index":23,"n_rows":325,"n_cols":8,"rows_kept":325,"cut":false,"hidden":false,"merged":[[189,5,189,7],[195,5,195,7],[304,5,304,7],[276,5,276,7],[250,5,250,7],[221,5,221,7],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[5,0,5,2],[161,5,161,7],[167,5,167,7],[79,5,79,7],[13,5,13,7],[131,5,131,7],[47,5,47,7],[105,5,105,7]]}
["Menu for EE household options (click links below)"]
["Efficient residential airconditioner (1000 units)"]
["Efficient domestic lighting with CFLs (1000 bulps)"]
["Efficient domestic lighting with LEDs (1000 bulps)"]
["Efficient domestic lighting with LEDs replacing CFLs (1000 bulps)"]
["Efficient refrigerator (1000 units)"]
["Efficient wood stoves (1000 units)"]
["Efficient charcoal stoves (1000 units)"]
["LPG replacing woodstoves (1000 units)"]
["Efficient electric stoves (1000 units)"]
[]
[]
["Efficient residential air conditioner (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G23*G21","v":130000},null,null,null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",8,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B17=0,0,PMT($G15,B17,-B16))","v":21770.809123798103},{"$f":"IF(C17=0,0,PMT($G$15,C17,-C16))","v":0},null,null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"PMT(G15,B17,-(+G20*G21))","v":0},{"$f":"PMT(G15,B17,-(+G30*G31))","v":0},null,null,"Reduction option: Efficient air conditioner"]
["Annual electricity cost",{"$f":"G28*1000*G16","v":525000},{"$f":"G38*1000*G16","v":786516.85393258429},{"$f":"B20-C20","v":-261516.85393258429},null,"O&M ",0,"US$"]
["Total annual cost",{"$f":"SUM(B18:B20)","v":546770.80912379816},{"$f":"SUM(C18:C20)","v":786516.85393258429},{"$f":"B21-C21","v":-239746.04480878613},null,"Activity",1000,"Air conditioner"]
[null,null,null,null,null,"Lifetime",5,"yrs"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Extra cost for eff. air conditioner",130,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G28*G17/(1-G18)","v":1565.6480343980343},{"$f":"G38*G17/(1-G18)","v":2345.5401264390025},{"$f":"C24-B24","v":779.89209204096824},null,"Cooling capacity",{"$f":"G32","v":2.5},"kW"]
["Other",null,null,null,null,"COP",4]
["Total CO2-eq. emission ",{"$f":"B24+B25","v":1565.6480343980343},{"$f":"C24+C25","v":2345.5401264390025},{"$f":"C26-B26","v":779.89209204096824},null,"Input power",{"$f":"G24/G25","v":0.625},"kW"]
[null,null,null,null,null,"Annual usage",{"$f":"G37","v":4200},"hrs"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D26<>0,D21/D26,0)","v":-307.40925219715155},null,"Annual electricity used",{"$f":"G21*G26*G27/1000","v":2625},"MWh"]
[null,null,null,null,null,"Reference option: Conventional air conditioner"]
[null,null,null,null,null,"O&M ",0,"US$"]
[null,null,null,null,null,"Activity",{"$f":"+G21","v":1000},{"$f":"+H21","v":"Air conditioner"}]
[null,null,null,null,null,"Cooling capacity",2.5,"kW"]
[null,null,null,null,null,"COP",2.67]
[null,null,null,null,null,"Input power",{"$f":"G32/G33","v":0.93632958801498134},"kW"]
[null,null,null,null,null,"Daily usage",14,"Hours/day"]
[null,null,null,null,null,"Days used",300,"Days/year"]
[null,null,null,null,null,"Annual usage",{"$f":"G36*G35","v":4200},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G34*G37","v":3932.5842696629215},"MWh"]
[]
[null,null,null,null,null,"Electricity saved 1 unit",{"$f":"+G38-G28","v":1307.5842696629215},"MWh"]
[null,null,null,null,null,"Electricity saved compared to reference",{"$f":"(G38-G28)/G38","v":0.33250000000000002},"Saving"]
[]
[]
[]
[]
[]
["Efficient domestic lighting with CFLs (1000 bulps)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G56*G57+G58","v":4041.7475728155346},{"$f":"G56*G68+G58","v":2500},{"$f":"+B50-C50","v":1541.7475728155346},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G59/G61/365","v":2.3483365949119372},2,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B51=0,0,PMT($G49,B51,-B50))","v":1925.8760985274712},{"$f":"IF(C51=0,0,PMT($G$49,C51,-C50))","v":1382.7294685990337},{"$f":"B52-C52","v":543.14662992843751},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"PMT(G49,B51,-(+G55*G56))","v":0},{"$f":"PMT(G49,B51,-(+G66*G67*G59/G67))","v":0},{"$f":"B53-C53","v":0}]
["Annual electricity cost",{"$f":"G62*1000*G50","v":7665},{"$f":"G72*1000*G50","v":20440},{"$f":"B54-C54","v":-12775},null,"Reduction option: Compact flourescent lanps "]
["Total annual cost",{"$f":"SUM(B52:B54)","v":9590.8760985274712},{"$f":"SUM(C52:C54)","v":21822.729468599035},{"$f":"B55-C55","v":-12231.853370071563},null,"O&M ",0,"US$/lamp change"]
[null,null,null,null,null,"Activity",1000,"Bulbs"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of 15W eff. lamp",{"$f":"14*4.163/14.42","v":4.0417475728155345},"US$"]
["Fuel  CO2-eq. emission",{"$f":"G62*G51/(1-G52)","v":22.8584613022113},{"$f":"G72*G51/(1-G52)","v":60.955896805896799},{"$f":"C58-B58","v":38.097435503685503},null,"Distribution cost",0,"US$"]
["Other",null,null,null,null,"Lamp lifetime",6000,"hrs"]
["Total CO2-eq. emission ",{"$f":"B58+B59","v":22.8584613022113},{"$f":"C58+C59","v":60.955896805896799},{"$f":"C60-B60","v":38.097435503685503},null,"Lamp wattage",15,"W"]
[null,null,null,null,null,"Daily usage",7,"hrs"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D60<>0,D55/D60,0)","v":-321.06763115035045},null,"Annual electricity used",{"$f":"G56*G60*G61*365/1000000","v":38.325000000000003},"MWh"]
[null,null,null,null,null,"Electricity saved",{"$f":"G72-G62","v":63.875},"MWh"]
[]
[null,null,null,null,null,"Reference option: Incandescent lamps"]
[null,null,null,null,null,"O&M ",0,"US$/lamp change"]
[null,null,null,null,null,"Activity",{"$f":"+G56","v":1000},{"$f":"+H56","v":"Bulbs"}]
[null,null,null,null,null,"Cost of 40W  incand. lamp",2.5,"US$"]
[null,null,null,null,null,"Lamp lifetime 1",1000,"hours"]
[null,null,null,null,null,"Lamp wattage",40,"W"]
[null,null,null,null,null,"Daily usage",{"$f":"G61","v":7},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G67*G70*G71*365/1000000","v":102.2},"MWh"]
[]
[]
[]
[]
[]
[]
["Efficient domestic lighting with LEDs (1000 bulps)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G88*G89","v":10000},{"$f":"G96*G95*G88","v":15000},{"$f":"+B82-C82","v":-5000},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"+G94","v":3.9138943248532292},{"$f":"+G94","v":3.9138943248532292},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B83=0,0,PMT($G81,B83,-B82))","v":3008.8458377031529},{"$f":"IF(C83=0,0,PMT(G81,C83,-C82))","v":4513.2687565547294},{"$f":"B84-C84","v":-1504.4229188515765},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",null,null,{"$f":"B85-C85","v":0},null,"Reduction option:  LEDs"]
["Annual electricity cost",{"$f":"+G90*assumptions!C25*'EE households'!G88","v":4599},{"$f":"G97*assumptions!C25*G88","v":30660.000000000004},{"$f":"B86-C86","v":-26061.000000000004},null,"Average W of LED lamps",9,"W"]
["Total annual cost",{"$f":"SUM(B84:B86)","v":7607.8458377031529},{"$f":"SUM(C84:C86)","v":35173.268756554731},{"$f":"B87-C87","v":-27565.422918851578},null,"Daily usage",7,"hrs"]
[null,null,null,null,null,"Annual import of bulps",1000,"Bulps"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of LED",10,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G90*G83/(1-G84)","v":13.715076781326779},{"$f":"G97*G83/(1-G84)","v":91.433845208845199},{"$f":"C90-B90","v":77.718768427518427},null,"Electricity for LED lighting",{"$f":"G86*G87*G88*365/1000000","v":22.995000000000001},"MWh/year"]
["Other",null,null,null,null,"Reference option: Incandescent bulps"]
["Total CO2-eq. emission ",{"$f":"B90+B91","v":13.715076781326779},{"$f":"C90+C91","v":91.433845208845199},{"$f":"C92-B92","v":77.718768427518427},null,"Average W of replaced lamps",60,"W"]
[null,null,null,null,null,"Lifetime of a incandescent",{"$f":"1000/G87/365","v":0.39138943248532293},"years"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D92<>0,D87/D92,0)","v":-354.68167440866569},null,"Lifetime of a LED",{"$f":"10000/G87/365","v":3.9138943248532292},"years"]
[null,null,null,null,null,"Number of replacements",{"$f":"G94/G93","v":10}]
[null,null,null,null,null,"Price for an incandescent bulp",1.5,"US$"]
[null,null,null,null,null,"Electricity for incandescent lighting",{"$f":"+G92*G87*G88*365/1000000","v":153.30000000000001},"MWh/year"]
[]
[null,null,null,null,null,"Electricity saving for 1000 lamps",{"$f":"+G97-G90","v":130.30500000000001},"MWh/year"]
[]
[]
[]
[]
[]
["Efficient domestic lighting with LEDs replacing CFLs (1000 bulps)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G114*G115","v":20000},{"$f":"G114*G121 + G114*G121/(1+G107)^3.3 + G121*G114/(1+G107)^6.6","v":12198.648259970832},{"$f":"+B108-C108","v":7801.3517400291676},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",10,10,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B109=0,0,PMT($G107,B109,-B108))","v":2847.5500545472946},{"$f":"IF(C109=0,0,PMT(G107,C109,-C108))","v":1736.8130759041603},{"$f":"B110-C110","v":1110.7369786431343},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",null,null,{"$f":"B111-C111","v":0},null,"Reduction option:  LEDs"]
["Annual electricity cost",{"$f":"C112*(1-G122)","v":4599},{"$f":"(G112*G113*365*G114*G108/1000)","v":7665},{"$f":"B112-C112","v":-3066},null,"Average W of replaced lamps",15,"W"]
["Total annual cost",{"$f":"SUM(B110:B112)","v":7446.5500545472951},{"$f":"SUM(C110:C112)","v":9401.8130759041596},{"$f":"B113-C113","v":-1955.2630213568646},null,"Daily usage",7,"hrs"]
[null,null,null,null,null,"Annual import of bulps",1000,"Bulps"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Price for a LED",20,"US$"]
["Fuel  CO2-eq. emission",{"$f":"C116*(1-G122)","v":13.715076781326779},{"$f":"G116*G109/(1-G110)","v":22.8584613022113},{"$f":"C116-B116","v":9.1433845208845206},null,"Electricity for CFL lighting in 2020",{"$f":"G112*G113*G114*365/1000000","v":38.325000000000003},"MWh"]
["Other",null,null,null,null,"Reference option: CFL"]
["Total CO2-eq. emission ",{"$f":"B116+B117","v":13.715076781326779},{"$f":"C116+C117","v":22.8584613022113},{"$f":"C118-B118","v":9.1433845208845206},null,"Lifetime of a CFL",6000,"hours"]
[null,null,null,null,null,"Lifetime of a CFL",{"$f":"G118/(G113*365)","v":2.3483365949119372},"years"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D118<>0,D113/D118,0)","v":-213.84455798515566},null,"Number of replacements",3]
[null,null,null,null,null,"Price for a CFL",5,"US$"]
[null,null,null,null,null,"Savings by shift to LEDs",0.4,"(like a 40W CFL)"]
[null,null,null,null,null,"Savings by shift to LEDs",{"$f":"G116*G122","v":15.330000000000002},"MWh"]
[]
[]
[]
[]
[]
[]
[]
["Efficient  refrigerator (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G140*G142","v":648508.43060959794},{"$f":"G149*G152","v":389105.05836575874},{"$f":"B134-C134","v":259403.3722438392},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G141","v":10},{"$f":"G141","v":10},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B135=0,0,PMT($G133,B135,-B134))","v":92333.010847837038},{"$f":"IF(C135=0,0,PMT($G$133,C135,-C134))","v":55399.806508702226},{"$f":"B136-C136","v":36933.204339134812},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"G139","v":0},{"$f":"G148","v":0},{"$f":"B137-C137","v":0}]
["Annual electricity cost",{"$f":"G145*1000*G134","v":151840},{"$f":"G155*1000*G134","v":233600},{"$f":"B138-C138","v":-81760},null,"Reduction option: Efficient refrigerator"]
["Total annual cost",{"$f":"SUM(B136:B138)","v":244173.01084783702},{"$f":"SUM(C136:C138)","v":288999.80650870223},{"$f":"B139-C139","v":-44826.795660865202},null,"O&M ",0,"US$"]
[null,null,null,null,null,"Activity",1000,"Refrigerators"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",10,"yrs"]
["Fuel  CO2-eq. emission",{"$f":"G145*G135/(1-G136)","v":452.81523341523342},{"$f":"G155*G135/(1-G136)","v":696.63882063882056},{"$f":"C142-B142","v":243.82358722358714},null,"Cost of eff. refrigerator",{"$f":"10000/15.42","v":648.50843060959789},"US$"]
["Other",null,{"$f":"G140*G150*G151/1000","v":960},{"$f":"+C143","v":960},null,"Refrigerator wattage",130,"W"]
["Total CO2-eq. emission ",{"$f":"B142+B143","v":452.81523341523342},{"$f":"C142+C143","v":1656.6388206388206},{"$f":"C144-B144","v":1203.8235872235871},null,"Daily usage",16,"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G144*G143*G140*365/1000000","v":759.2},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"D139/D144","v":-37.237013908533335}]
[null,null,null,null,null,"Reference option: Non-efficient refrigerator"]
[null,null,null,null,null,"O&M ",0,"US$"]
[null,null,null,null,null,"Activity",{"$f":"+G140","v":1000},{"$f":"+H140","v":"Refrigerators"}]
[null,null,null,null,null,"ODS content in one refrigerator",0.4,"kg"]
[null,null,null,null,null,"GWP of ODS",2400]
[null,null,null,null,null,"Cost of old refrigerator",{"$f":"6000/15.42","v":389.10505836575874},"US$"]
[null,null,null,null,null,"Refrigerator wattage",200,"W"]
[null,null,null,null,null,"Daily usage",16,"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G153*G154*G149*365/1000000","v":1168},"MWh"]
[]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"G155-G145","v":408.79999999999995},"MWh"]
[]
[]
["Efficient wood stoves (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G169*G170","v":200000},null,null,null,"Nonrenewable fraction of wood",0.3]
["Project life",5,null,null,null,"Calorific value of wood",15,"MJ/kg"]
["Lev. investment",{"$f":"IF(B165=0,0,PMT($G$163,B165,-B164))","v":48778.138888274814},null,{"$f":"B166-C166","v":48778.138888274814},null,"Cost of fuelwood",{"$f":"8/15","v":0.53333333333333333},"US$/kg"]
["Annual O&M",null,null,{"$f":"B167-C167","v":0}]
["Annual fuelcost",{"$f":"G166*G174*1000*G169","v":648888.88888888888},{"$f":"G166*G182*1000*G169","v":1946666.6666666665},{"$f":"B168-C168","v":-1297777.7777777775},null,"Reduction option: Efficient wood stove"]
["Total annual cost",{"$f":"SUM(B166:B168)","v":697667.02777716366},{"$f":"SUM(C166:C168)","v":1946666.6666666665},{"$f":"B169-C169","v":-1248999.6388895027},null,"Number of stoves installed",1000,"Stoves"]
[null,null,null,null,null,"Cost of stove",200,"US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Available energy for cooking",15,"MJ/day"]
["Fuel  CO2-eq. emission",{"$f":"G169*G175*G164*44/12","v":669.16666666666663},{"$f":"G169*G164*G183*44/12","v":2007.5},{"$f":"C172-B172","v":1338.3333333333335},null,"Efficiency of new Stove",0.3]
["Other",null,null,null,null,"Use of wood",{"$f":"G171/G165/G172","v":3.3333333333333335},"kg/day"]
["Total CO2-eq. emission ",{"$f":"B172+B173","v":669.16666666666663},{"$f":"C172+C173","v":2007.5},{"$f":"C174-B174","v":1338.3333333333335},null,"Annual wood consumption",{"$f":"G173*365/1000","v":1.2166666666666668},"t wood/yr"]
[null,null,null,null,null,"Carbon content of the wood",{"$f":"G174/2","v":0.60833333333333339},"t C/year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D174<>0,D169/D174,0)","v":-933.25004151145902},null,"Amount of wood saved",{"$f":"G182-G173","v":0.31666666666666643},"t wood/yr"]
[]
[null,null,null,null,null,"Reference option: Traditional 3-stone fireplace"]
[null,null,null,null,null,"Available energy for cooking",15,"MJ/day"]
[null,null,null,null,null,"Efficiency of traditional Stove",0.1]
[null,null,null,null,null,"Use of wood",{"$f":"G171/G165/G180","v":10},"kg/day"]
[null,null,null,null,null,"Annual wood consumption",{"$f":"G181*365/1000","v":3.65},"t wood/yr"]
[null,null,null,null,null,"Carbon content of the wood",{"$f":"G182/2","v":1.825},"t C/year"]
[]
[]
[]
[]
[]
["Efficient charcoal stoves (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G197*G198","v":60000},null,null,null,"Nonrenewable fraction of wood",0.3]
["Project life",5,null,null,null,"Calorific value of charcoal",{"$f":"7.5*4.184","v":31.380000000000003},"MJ/kg"]
["Lev. investment",{"$f":"IF(B193=0,0,PMT($G$163,B193,-B192))","v":14633.441666482446},null,{"$f":"B194-C194","v":14633.441666482446},null,"Cost of charcoal",{"$f":"63/4*0.0092","v":0.1449},"US$/kg"]
["Annual O&M",null,null,{"$f":"B195-C195","v":0}]
["Annual fuelcost",{"$f":"G194*G202*1000*G197","v":68327.864193064961},{"$f":"G194*G210*1000*G197","v":101125.23900573612},{"$f":"B196-C196","v":-32797.374812671158},null,"Reduction option: Efficient efficient stove"]
["Total annual cost",{"$f":"SUM(B194:B196)","v":82961.305859547399},{"$f":"SUM(C194:C196)","v":101125.23900573612},{"$f":"B197-C197","v":-18163.93314618872},null,"Number of stoves installed",1000,"Stoves"]
[null,null,null,null,null,"Cost of stove",60,"US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Available energy for cooking",15,"MJ/day"]
["Fuel  CO2-eq. emission",{"$f":"G197*G204*G192*44/12","v":610.24358066310617},{"$f":"G197*G211*G192*44/12","v":903.16049938139679},{"$f":"C200-B200","v":292.91691871829062},null,"Efficiency of new Stove",0.37]
["Other",null,null,null,null,"Use of charcoal",{"$f":"G199/G193/G200","v":1.2919228980414448},"kg/day"]
["Total CO2-eq. emission ",{"$f":"B200+B201","v":610.24358066310617},{"$f":"C200+C201","v":903.16049938139679},{"$f":"C202-B202","v":292.91691871829062},null,"Annual charcoal consumption",{"$f":"G201*365/1000","v":0.47155185778512737},"t/yr"]
[null,null,null,null,null,"Carbon content of the charcoal",0.85]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D202<>0,D197/D202,0)","v":-62.010529216503429},null,"Annual carbon (C) consumed",{"$f":"G202/G203","v":0.55476689151191461},"t/yr"]
[]
[null,null,null,null,null,"Reference option: Old charcoal stove"]
[null,null,null,null,null,"Available energy for cooking",{"$f":"+G199","v":15},"MJ/day"]
[null,null,null,null,null,"Efficiency of traditional Stove",0.25]
[null,null,null,null,null,"Use of charcoal",{"$f":"G207/G193/G208","v":1.9120458891013383},"kg/day"]
[null,null,null,null,null,"Annual charcoal consumption",{"$f":"G209*365/1000","v":0.69789674952198844},"t/yr"]
[null,null,null,null,null,"Annual carbon consumed",{"$f":"G210/G203","v":0.82105499943763349},"t/yr"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["LPG replacing wood stoves (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G226*G227","v":30000}]
["Project life",{"$f":"G233","v":5},null,null,null,"Reduction option: LPG stove"]
["Lev. investment",{"$f":"IF(B225=0,0,PMT($G$223,B225,-B224))","v":7316.7208332412229},null,{"$f":"B226-C226","v":7316.7208332412229},null,"Number of stoves installed",1000,"Stoves"]
["Annual O&M",null,null,{"$f":"B227-C227","v":0},null,"Cost of one stove",30,"US$"]
["Annual fuelcost",{"$f":"G230*G231*G226","v":145092.5999796119},null,{"$f":"B228-C228","v":145092.5999796119},null,"Available energy for cooking",{"$f":"+G240","v":21.525000000000006},"MJ/day"]
["Total annual cost",{"$f":"SUM(B226:B228)","v":152409.32081285311},{"$f":"SUM(C226:C228)","v":0},{"$f":"B229-C229","v":152409.32081285311},null,"Efficiency of LPG Stove",0.6]
[null,null,null,null,null,"Use of LPG for 1 stove",{"$f":"G228/G229*365/1000","v":13.094375000000005},"GJ/year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of LPG for 1 stove",{"$f":"+assumptions!B20","v":11.080528851481024},"US$/GJ"]
["Fuel  CO2-eq. emission",{"$f":"G230*G232*G226/1000","v":825.81858333333355},{"$f":"G226*G242*G243*44/12","v":2880.7625000000007},{"$f":"C232-B232","v":2054.9439166666671},null,"LPG gas emission factor",{"$f":"+assumptions!C41","v":63.066666666666663},"KgCO2/GJ"]
["Other",null,null,null,null,"Lifetime of LPG stove",5,"years"]
["Total CO2-eq. emission ",{"$f":"B232+B233","v":825.81858333333355},{"$f":"C232+C233","v":2880.7625000000007},{"$f":"C234-B234","v":2054.9439166666671}]
[null,null,null,null,null,"Reference option: Traditional 3-stone fireplace"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D234<>0,D229/D234,0)","v":74.167143724329421},null,"Use of wood",{"$f":"(1.02+1.85)*5","v":14.350000000000001},"kg/day"]
[null,null,null,null,null,"Calorific value of wood",15,"MJ/kg"]
[null,null,null,null,null,"Cost of fuelwood",0,"US$/kg"]
[null,null,null,null,null,"Efficiency of traditional Stove",0.1]
[null,null,null,null,null,"Available energy for cooking",{"$f":"G236*G237*G239","v":21.525000000000006},"MJ/day/stove"]
[null,null,null,null,null,"Annual wood consumption",{"$f":"G236*365/1000","v":5.237750000000001},"t wood/yr/stove"]
[null,null,null,null,null,"Nonrenewable fraction of wood",0.3]
[null,null,null,null,null,"Carbon content of the wood",{"$f":"G241/2","v":2.6188750000000005},"t C/year"]
[]
[]
[]
[]
[]
[]
["Efficient electric stove (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G258*G260","v":400000},{"$f":"G266*G267","v":333000},{"$f":"B253-C253","v":67000},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G259","v":10},{"$f":"G259","v":10},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B254=0,0,PMT($G252,B254,-B253))","v":56951.001090945887},{"$f":"IF(C254=0,0,PMT($G$252,C254,-C253))","v":47411.708408212449},{"$f":"B255-C255","v":9539.2926827334377},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M"]
["Annual electricity cost",{"$f":"G263*1000*G253","v":52000},{"$f":"G270*1000*G253","v":104000},{"$f":"B257-C257","v":-52000},null,"Reduction option: Efficient electric stove"]
["Total annual cost",{"$f":"SUM(B255:B257)","v":108951.00109094588},{"$f":"SUM(C255:C257)","v":151411.70840821246},{"$f":"B258-C258","v":-42460.707317266584},null,"Activity",1000,"Stoves"]
[null,null,null,null,null,"Lifetime",10,"yrs"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. stove",400,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G263*G254/(1-G255)","v":155.07371007371006},{"$f":"G270*G254/(1-G255)","v":310.14742014742012},{"$f":"C261-B261","v":155.07371007371006},null,"Stove wattage",2000,"W"]
["Other",null,null,null,null,"Weekly usage",{"$f":"2.5","v":2.5},"hrs"]
["Total CO2-eq. emission ",{"$f":"B261+B262","v":155.07371007371006},{"$f":"C261+C262","v":310.14742014742012},{"$f":"C263-B263","v":155.07371007371006},null,"Annual electricity used",{"$f":"G262*G261*G258*52/1000000","v":260},"MWh"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"D258/D263","v":-273.80983725148542},null,"Reference option: Non-efficient electric stove"]
[null,null,null,null,null,"Activity",{"$f":"+G258","v":1000},"Stoves"]
[null,null,null,null,null,"Cost of old stove",333,"US$"]
[null,null,null,null,null,"Stove wattage",4000,"W"]
[null,null,null,null,null,"Weekly usage",{"$f":"+G262","v":2.5},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G268*G269*G266*52/1000000","v":520},"MWh"]
[]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"G270-G263","v":260},"MWh"]
[]
[]
["Induction based cooking (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G284*G286","v":466666.66666666669},{"$f":"G292*G293","v":400000},{"$f":"B279-C279","v":66666.666666666686},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G285","v":10},{"$f":"G285","v":10},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B280=0,0,PMT($G278,B280,-B279))","v":66442.834606103541},{"$f":"IF(C280=0,0,PMT($G$252,C280,-C279))","v":56951.001090945887},{"$f":"B281-C281","v":9491.8335151576539},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M"]
["Annual electricity cost",{"$f":"G289*1000*G279","v":48211.920529801326},{"$f":"G297*1000*G279","v":52000},{"$f":"B283-C283","v":-3788.0794701986742},null,"Reduction option: Induction cooking stove"]
["Total annual cost",{"$f":"SUM(B281:B283)","v":114654.75513590487},{"$f":"SUM(C281:C283)","v":108951.00109094588},{"$f":"B284-C284","v":5703.7540449589869},null,"Activity",1000,"Stoves"]
[null,null,null,null,null,"Lifetime",10,"yrs"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. stove",{"$f":"3500/7.5","v":466.66666666666669},"US$"]
["Fuel  CO2-eq. emission",{"$f":"G289*G280/(1-G281)","v":143.77694973721461},{"$f":"G297*G280/(1-G281)","v":155.07371007371006},{"$f":"C287-B287","v":11.296760336495453},null,"Efficiency",0.755]
["Other",null,null,null,null,"Weekly usage",{"$f":"2.5","v":2.5},"hrs"]
["Total CO2-eq. emission ",{"$f":"B287+B288","v":143.77694973721461},{"$f":"C287+C288","v":155.07371007371006},{"$f":"C289-B289","v":11.296760336495453},null,"Annual electricity used",{"$f":"G297*G295/G287","v":241.05960264900662},"MWh"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"D284/D289","v":504.90174838288539},null,"Reference option: Normal electric stove"]
[null,null,null,null,null,"Activity",{"$f":"+G284","v":1000},"Stoves"]
[null,null,null,null,null,"Cost of normal stove",400,"US$"]
[null,null,null,null,null,"Stove wattage",2000,"W"]
[null,null,null,null,null,"Efficiency",0.7]
[null,null,null,null,null,"Weekly usage",{"$f":"+G288","v":2.5},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G294*G296*G292*52/1000000","v":260},"MWh"]
[]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"G297-G289","v":18.940397350993379},"MWh"]
[]
[]
[]
["New passive home (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",0,0,{"$f":"B307-C307","v":0},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",null,null,{"$f":"B309-C309","v":0},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M"]
["Annual electricity cost",{"$f":"G315*G312*G307","v":450000},{"$f":"G322*G307*G312*G321","v":1650000},{"$f":"B311-C311","v":-1200000},null,"Reduction option: Passive home"]
["Total annual cost",{"$f":"SUM(B309:B311)","v":450000},{"$f":"SUM(C309:C311)","v":1650000},{"$f":"B312-C312","v":-1200000},null,"Activity",1000,"Homes"]
[null,null,null,null,null,"Size of house",150,"m2"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Elctricity consumption",15,"kWh/m2/year"]
["Fuel  CO2-eq. emission",{"$f":"G315*G308/(1-G309)","v":1341.9840294840294},{"$f":"G322*G308/(1-G309)","v":9841.2162162162149},{"$f":"C315-B315","v":8499.2321867321862},null,"Annual electricity used",{"$f":"G314*G313","v":2250},"kWh"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B315+B316","v":1341.9840294840294},{"$f":"C315+C316","v":9841.2162162162149},{"$f":"C317-B317","v":8499.2321867321862},null,"Reference option: Normal home"]
[null,null,null,null,null,"Activity",{"$f":"+G312","v":1000},"Home"]
["US$/ton CO2-eq.",null,null,{"$f":"D312/D317","v":-141.18922434820317},null,"Size of house",{"$f":"+G313","v":150},"m2"]
[null,null,null,null,null,"Electricity for heating",110,"kWh/m2/year"]
[null,null,null,null,null,"Average cost of heating",0.5,"< than electric heat"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G319*G320","v":16500},"kWh"]
[]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"G322-G315","v":14250},"MWh"]

{"sheet":"EE industry","index":24,"n_rows":80,"n_cols":35,"rows_kept":80,"cut":false,"hidden":false,"merged":[[65,32,65,34],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[48,5,48,7],[6,5,6,7],[36,5,36,7],[42,5,42,7]]}
["Menu for EE Industry options (click links below)"]
["Efficient electric motors"]
["Building materials/Vertical Shaft Brick Kiln (1 million bricks)"]
["Energy efficiency in industry (100 TJ reduction)"]
[]
["Efficient electric motors - 1kW"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G20*G15","v":150},{"$f":"G29*G25","v":30},{"$f":"+B9-C9","v":120},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G16","v":10},10,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G8,B10,-B9))","v":21.356625409104709},{"$f":"IF(C10=0,0,PMT(G8,C10,-C9))","v":4.2713250818209421},{"$f":"B11-C11","v":17.085300327283768},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",0,0,{"$f":"B12-C12","v":0}]
["Annual electricity cost",{"$f":"G19*G9","v":871.1111111111112},{"$f":"G28*G9","v":1088.8888888888889},{"$f":"B13-C13","v":-217.77777777777771},null,"Reduction option: New efficient motors"]
["Total annual cost",{"$f":"SUM(B11:B13)","v":892.46773652021591},{"$f":"SUM(C11:C13)","v":1093.1602139707099},{"$f":"B14-C14","v":-200.69247745049404},null,"O&M  ",0.01]
[null,null,null,null,null,"Activity",1,"kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",10,"Years"]
["Fuel  CO2-eq. emission",{"$f":"G19/1000*G10/(1-G11)","v":2.597815997815998},{"$f":"G28/1000*G10/(1-G11)","v":3.247269997269997},{"$f":"C17-B17","v":0.64945399945399895},null,"Utilisation time",{"$f":"16*(365-100-20)","v":3920},"hours"]
["Other",null,null,null,null,"Motor efficiency",0.9]
["Total CO2-eq. emission ",{"$f":"B17+B18","v":2.597815997815998},{"$f":"C17+C18","v":3.247269997269997},{"$f":"C19-B19","v":0.64945399945399895},null,"Annual electricity used",{"$f":"G15*G17/G18","v":4355.5555555555557},"kWh"]
[null,null,null,null,null,"Investment in eff. motor",150,"US$/kW"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D19<>0,D14/D19,0)","v":-309.0172323508944},null,"Electricity saved",{"$f":"G28-G19","v":1088.8888888888887},"kWh"]
[]
[null,null,null,null,null,"Reference option: Old motors"]
[null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,"Activity",1,"kW"]
[null,null,null,null,null,"Utilisation time",{"$f":"G17","v":3920},"hours"]
[null,null,null,null,null,"Motor efficiency",0.72]
[null,null,null,null,null,"Annual electricity used",{"$f":"G25*G26/G27","v":5444.4444444444443},"kWh"]
[null,null,null,null,null,"Repair of old motor",30,"US$/kW"]
[]
[]
[]
[]
[]
[]
["Building materials /Vertical Shaft Brick Kiln (1 million bricks)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G45/G44","v":11111.111111111111},{"$f":"+G51/G50","v":2777.7777777777778},{"$f":"+B39-C39","v":8333.3333333333339},null,"Reference coal price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ"]
["Project life",10,10,null,null,"Coal CO2-eq. emission factor",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2-eq./GJ"]
["Lev. investment",{"$f":"IF(B40=0,0,PMT($G38,B40,-B39))","v":1581.9722525262748},{"$f":"IF(C40=0,0,PMT($G38,C40,-C39))","v":395.4930631315687},{"$f":"B41-C41","v":1186.4791893947061},null,"Weight of brick",3,"kg"]
["Annual O&M",null,null,{"$f":"B42-C42","v":0}]
["Annual fuelcost",{"$f":"G47*G39/G44","v":5008.0128205128203},{"$f":"G53*G39/G50","v":16025.641025641025},{"$f":"B43-C43","v":-11017.628205128205},null,"Reduction optiom: Vertical Shaft Brick Kiln"]
["Total annual cost",{"$f":"SUM(B41:B43)","v":6589.9850730390954},{"$f":"SUM(C41:C43)","v":16421.134088772593},{"$f":"B44-C44","v":-9831.1490157334974},null,"Brick production",1.8,"Million/year"]
[null,null,null,null,null,"Investment",20000,"US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Coal use for 1000 bricks",2.5,"GJ"]
["Fuel  CO2-eq. emission",{"$f":"G47*G40/1000/G44","v":236.50000000000003},{"$f":"G53*G40/1000/G50","v":756.80000000000007},{"$f":"C47-B47","v":520.30000000000007},null,"Annual coal use",{"$f":"G46*G44*1000","v":4500},"GJ"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B47+B48","v":236.50000000000003},{"$f":"C47+C48","v":756.80000000000007},{"$f":"C49-B49","v":520.30000000000007},null,"Reference option: Clamp brick kiln"]
[null,null,null,null,null,"Brick production",{"$f":"+G44","v":1.8},"Million/year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D49<>0,D44/D49,0)","v":-18.895154748670951},null,"Investment",5000,"US$"]
[null,null,null,null,null,"Coal use for 1000 bricks",8,"GJ"]
[null,null,null,null,null,"Annual coal use",{"$f":"G52*G50*1000","v":14400},"GJ"]
[]
[]
[null,null,null,null,null,null,null,null,null,"From:","www.swisscontact.org/fileadmin/media/Medienberichte/0913_Vertical_Shaft_Brick_Kiln_VSBK_01.pdf"]
[]
[]
[]
[]
[]
[]
[]
[]
["Energy efficiency in industry (10% reduction of energy demand) in 2025",null,null,null,null,null,null,null,null,"Energy efficiency in industry (10% reduction of energy demand) in 2030",null,null,null,null,null,null,null,null,"Energy efficiency in industry (10% reduction of energy demand) in 2035",null,null,null,null,null,null,null,null,"Energy efficiency in industry (10% reduction of energy demand) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G73*1000","v":132824942.5636631},null,{"$f":"+B68-C68","v":132824942.5636631},null,null,null,null,null,"Total investment",{"$f":"P73*1000","v":177749735.48194495},null,{"$f":"+K68-L68","v":177749735.48194495},null,null,null,null,null,"Total investment",{"$f":"Y73*1000","v":216259731.57494071},null,{"$f":"+T68-U68","v":216259731.57494071},null,null,null,null,null,"Total investment",{"$f":"AH73*1000","v":291057125.58118761},null,{"$f":"+AC68-AD68","v":291057125.58118761}]
["Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption"]
["Lev. investment",{"$f":"IF(B69=0,0,PMT(G67,B69,-B68))","v":12537734.940264052},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(K69=0,0,PMT(P67,K69,-K68))","v":16778317.582230572},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(T69=0,0,PMT(Y67,T69,-T68))","v":20413388.783809785},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(AC69=0,0,PMT(AH67,AC69,-AC68))","v":27473733.642030489},null,null,null,"Investment",10,"US$/tCO2"]
["Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1]
["Annual fuel cost",0,null,{"$f":"B72-C72","v":0},null,"Reduced emission",{"$f":"G75*G71","v":13282.49425636631},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"K72-L72","v":0},null,"Reduced emission",{"$f":"P75*P71","v":17774.973548194495},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"T72-U72","v":0},null,"Reduced emission",{"$f":"Y75*Y71","v":21625.973157494071},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"AC72-AD72","v":0},null,"Reduced emission",{"$f":"AH75*AH71","v":29105.712558118761},"ktCO2"]
["Total annual cost",{"$f":"SUM(B70:B72)","v":12537734.940264052},{"$f":"SUM(C70:C72)","v":0},{"$f":"B73-C73","v":12537734.940264052},null,"Cost of reduction",{"$f":"G70*G72","v":132824.94256366309},"kUS$",null,"Total annual cost",{"$f":"SUM(K70:K72)","v":16778317.582230572},{"$f":"SUM(L70:L72)","v":0},{"$f":"K73-L73","v":16778317.582230572},null,"Cost of reduction",{"$f":"P70*P72","v":177749.73548194495},"kUS$",null,"Total annual cost",{"$f":"SUM(T70:T72)","v":20413388.783809785},{"$f":"SUM(U70:U72)","v":0},{"$f":"T73-U73","v":20413388.783809785},null,"Cost of reduction",{"$f":"Y70*Y72","v":216259.7315749407},"kUS$",null,"Total annual cost",{"$f":"SUM(AC70:AC72)","v":27473733.642030489},{"$f":"SUM(AD70:AD72)","v":0},{"$f":"AC73-AD73","v":27473733.642030489},null,"Cost of reduction",{"$f":"AH70*AH72","v":291057.1255811876},"kUS$"]
[null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2025",{"$f":"SUM('Balance 2025'!B65:B76)","v":132824.94256366309},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2030",{"$f":"SUM('Balance 2030'!B65:B76)","v":177749.73548194495},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2035",{"$f":"SUM('Balance 2035'!B65:B76)","v":216259.7315749407},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Industry emissions in 2050",{"$f":"SUM('Balance 2050'!B65:B76)","v":291057.1255811876},"ktCO2"]
["Fuel  CO2-eq. emission",0,{"$f":"+G72*1000","v":13282494.256366311},{"$f":"C76-B76","v":13282494.256366311},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+P72*1000","v":17774973.548194494},{"$f":"L76-K76","v":17774973.548194494},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+Y72*1000","v":21625973.157494072},{"$f":"U76-T76","v":21625973.157494072},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+AH72*1000","v":29105712.558118761},{"$f":"AD76-AC76","v":29105712.558118761}]
["Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
["Total CO2-eq. emission ",{"$f":"B76+B77","v":0},{"$f":"C76+C77","v":13282494.256366311},{"$f":"C78-B78","v":13282494.256366311},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K76+K77","v":0},{"$f":"L76+L77","v":17774973.548194494},{"$f":"L78-K78","v":17774973.548194494},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T76+T77","v":0},{"$f":"U76+U77","v":21625973.157494072},{"$f":"U78-T78","v":21625973.157494072},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC76+AC77","v":0},{"$f":"AD76+AD77","v":29105712.558118761},{"$f":"AD78-AC78","v":29105712.558118761}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D78<>0,D73/D78,0)","v":0.94392925743255673},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M78<>0,M73/M78,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V78<>0,V73/V78,0)","v":0.94392925743255685},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE78<>0,AE73/AE78,0)","v":0.94392925743255696}]

{"sheet":"EE own generation","index":25,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2],[47,5,47,7],[6,5,6,7],[10,5,10,7],[18,5,18,7],[36,5,36,7],[39,5,39,7]]}
["Menu for EE Own Generation options (click links below)"]
["Waste heat recovery at cement plant"]
["Waste heat recovery at steel production plant"]
[]
[]
["Waste heat recovery at cement plant"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G16*1000000","v":11100000},null,null,null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G8,B10,-B9))","v":1047761.4757501382},null,{"$f":"B11-C11","v":1047761.4757501382},null,"Reduction optiom: Heat recovery"]
["Annual O&M",{"$f":"G17*1000000","v":400000},null,{"$f":"B12-C12","v":400000},null,"Activity",1,"plant"]
["Annual fuelcost",null,{"$f":"G21*G9*1000","v":16417260.000000002},{"$f":"B13-C13","v":-16417260.000000002},null,"Power extracted",12.27,"MW"]
["Total annual cost",{"$f":"SUM(B11:B13)","v":1447761.4757501381},{"$f":"SUM(C11:C13)","v":16417260.000000002},{"$f":"B14-C14","v":-14969498.524249863},null,"Operating time",6690,"Hours"]
[null,null,null,null,null,"Electricity produced",{"$f":"G13*G14","v":82086.3},"MWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment",11.1,"Million US$"]
["Fuel  CO2-eq. emission",null,{"$f":"G21*G20","v":39852.898650000003},{"$f":"C17-B17","v":39852.898650000003},null,"O&M",0.4,"Million US$"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B17+B18","v":0},{"$f":"C17+C18","v":39852.898650000003},{"$f":"C19-B19","v":39852.898650000003},null,"Reference option: No heat recovery"]
[null,null,null,null,null,"Combined margin",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D19<>0,D14/D19,0)","v":-375.61881397176268},null,"Electricity bought",{"$f":"+G15","v":82086.3},{"$f":"+H15","v":"MWh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Waste heat recovery at steel production plant"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G45*1000000","v":6000000}]
["Project life",20,null,null,null,"Reduction optiom: Heat recovery"]
["Lev. investment",{"$f":"IF(B40=0,0,PMT($G38,B40,-B39))","v":566357.55445953412},null,{"$f":"B41-C41","v":566357.55445953412},null,"Activity",1,"plant"]
["Annual O&M",{"$f":"G46*1000000","v":210000.00000000003},null,{"$f":"B42-C42","v":210000.00000000003},null,"Power extracted",12,"MW"]
["Annual fuelcost",null,{"$f":"G50*G51*1000","v":15120000},{"$f":"B43-C43","v":-15120000},null,"Operating time",6300,"Hours"]
["Total annual cost",{"$f":"SUM(B41:B43)","v":776357.55445953412},{"$f":"SUM(C41:C43)","v":15120000},{"$f":"B44-C44","v":-14343642.445540465},null,"Electricity produced",{"$f":"G42*G43","v":75600},"MWh"]
[null,null,null,null,null,"Investment",6,"Million US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O & M",{"$f":"G45*0.035","v":0.21000000000000002},"Million US$"]
["Fuel  CO2-eq. emission",null,{"$f":"G50*G49","v":36703.799999999996},{"$f":"C47-B47","v":36703.799999999996}]
["Other",null,null,null,null,"Reference option: No heat recovery"]
["Total CO2-eq. emission ",{"$f":"B47+B48","v":0},{"$f":"C47+C48","v":36703.799999999996},{"$f":"C49-B49","v":36703.799999999996},null,"Combined margin",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,"Electricity bought",{"$f":"+G44","v":75600},{"$f":"+H44","v":"MWh"}]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D49<>0,D44/D49,0)","v":-390.79448028652257},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]

{"sheet":"EE service","index":26,"n_rows":459,"n_cols":35,"rows_kept":459,"cut":false,"hidden":false,"merged":[[357,5,357,7],[392,5,392,7],[231,5,231,7],[422,5,422,7],[0,0,0,5],[260,5,260,7],[292,5,292,7],[324,5,324,7],[1,0,1,2],[2,0,2,2],[5,0,5,2],[12,5,12,7],[106,5,106,7],[112,5,112,7],[40,5,40,7],[4,0,4,2],[206,32,206,34],[171,5,171,7],[142,5,142,7],[6,0,6,2],[72,5,72,7]]}
["Menu for EE Service options (click links below)"]
["Efficient electric motor",null,null,"Efficient Chiller > 300 TR"]
["Efficient office lighting (CFLs)",null,null,"Efficient Chiller < 300 TR"]
["Efficient office lighting (LEDs)",null,null,"Efficient room airconditioner"]
["Efficient street lights",null,null,"Efficient commercial dishwashing machine "]
["Efficient water pumping",null,null,"Efficient hotel refrigerator"]
["New office building with central cooling",null,null,"Efficient hotel washing machine "]
["Energy efficiency in service"]
["HVAC (100,000 m2)"]
[]
[]
["Efficient electric motor"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G26*G21","v":150},{"$f":"G35*G31","v":30},{"$f":"+B15-C15","v":120},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G22","v":10},10,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B16=0,0,PMT($G14,B16,-B15))","v":21.356625409104709},{"$f":"IF(C16=0,0,PMT($G$14,C16,-C15))","v":4.2713250818209421},{"$f":"B17-C17","v":17.085300327283768},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",0,0,{"$f":"B18-C18","v":0}]
["Annual electricity cost",{"$f":"G25*G15","v":871.1111111111112},{"$f":"G34*G15","v":1088.8888888888889},{"$f":"B19-C19","v":-217.77777777777771},null,"Reduction option: New efficient motors"]
["Total annual cost",{"$f":"SUM(B17:B19)","v":892.46773652021591},{"$f":"SUM(C17:C19)","v":1093.1602139707099},{"$f":"B20-C20","v":-200.69247745049404},null,"O&M  ",0.01]
[null,null,null,null,null,"Activity",1,"kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",10,"Years"]
["Fuel  CO2-eq. emission",{"$f":"G25/1000*G16/(1-G17)","v":2.597815997815998},{"$f":"G34/1000*G16/(1-G17)","v":3.247269997269997},{"$f":"C23-B23","v":0.64945399945399895},null,"Utilisation time",{"$f":"16*(365-100-20)","v":3920},"hours"]
["Other",null,null,null,null,"Motor efficiency",0.9]
["Total CO2-eq. emission ",{"$f":"B23+B24","v":2.597815997815998},{"$f":"C23+C24","v":3.247269997269997},{"$f":"C25-B25","v":0.64945399945399895},null,"Annual electricity used",{"$f":"G21*G23/G24","v":4355.5555555555557},"kWh"]
[null,null,null,null,null,"Investment in eff. motor",150,"US$/kW"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D25<>0,D20/D25,0)","v":-309.0172323508944},null,"Annual electricity Saved",{"$f":"+G34-G25","v":1088.8888888888887},"kWh"]
[]
[null,null,null,null,null,"Reference option: Old motors"]
[null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,"Activity",1,"kW"]
[null,null,null,null,null,"Utilisation time",{"$f":"G23","v":3920},"hours"]
[null,null,null,null,null,"Motor efficiency",0.72]
[null,null,null,null,null,"Annual electricity used",{"$f":"G31*G32/G33","v":5444.4444444444443},"kWh"]
[null,null,null,null,null,"Repair of old motor",30,"US$/kW"]
[]
[]
[]
[]
["Efficient office lighting with CFLs (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G49*G50","v":10000},{"$f":"G59*G60*(1+1/(1+G64)+1/(1+G64)^2+1/(1+G64)^3+1/(1+G64)^4+1/(1+G64)^5+1/(1+G64)^6+1/(1+G64)^7)","v":3414.8550981120366},{"$f":"+B43-C43","v":6585.144901887963},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G51/G53/365","v":5.4794520547945202},{"$f":"+B44","v":5.4794520547945202},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B44=0,0,PMT($G$42,B44,-B43))","v":2259.7314468736276},{"$f":"IF(C44=0,0,PMT($G$42,C44,-C43))","v":771.66554517204952},{"$f":"B45-C45","v":1488.0659017015782},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"PMT(G42,B44,-(+G48*G49))","v":33.895971703104408},{"$f":"PMT(G42,B44,-(+G58*G59*G51/G59))","v":271.16777362483526},{"$f":"B46-C46","v":-237.27180192173086}]
["Annual electricity cost",{"$f":"G54*1000*G43","v":4380},{"$f":"G67*1000*G43","v":17520},{"$f":"B47-C47","v":-13140},null,"Reduction option: Compact flourescent lanps "]
["Total annual cost",{"$f":"SUM(B45:B47)","v":6673.6274185767325},{"$f":"SUM(C45:C47)","v":18562.833318796886},{"$f":"B48-C48","v":-11889.205900220153},null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,"Activity",1000,"locations"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. lamp",10,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G54*G44/(1-G45)","v":13.061977886977884},{"$f":"G67*G44/(1-G45)","v":52.247911547911535},{"$f":"C51-B51","v":39.185933660933649},null,"Lamp lifetime",8000,"hrs"]
["Other",null,null,null,null,"Lamp wattage",15,"W"]
["Total CO2-eq. emission ",{"$f":"B51+B52","v":13.061977886977884},{"$f":"C51+C52","v":52.247911547911535},{"$f":"C53-B53","v":39.185933660933649},null,"Daily usage",4,"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G53*G52*G49*365/1000000","v":21.9},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D53<>0,D48/D53,0)","v":-303.40494124995359},null,"Annual electricity saved",{"$f":"+G67-G54","v":65.699999999999989},"MWh"]
[]
[null,null,null,null,null,"Reference option: Incandescent lamps"]
[null,null,null,null,null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,"Activity",{"$f":"+G49","v":1000},{"$f":"+H49","v":"locations"}]
[null,null,null,null,null,"Cost of incand. lamp",0.5,"US$"]
[null,null,null,null,null,"Lamp lifetime 1",1000,"hours"]
[null,null,null,null,null,"Lamp lifetime 2",{"$f":"G61/4","v":250},"days"]
[null,null,null,null,null,"Required lamp replacements",{"$f":"G51/G61","v":8},"times"]
[null,null,null,null,null,"Lamp discount rate",{"$f":"G42*G62/365","v":4.7945205479452052E-2}]
[null,null,null,null,null,"Lamp wattage",60,"W"]
[null,null,null,null,null,"Daily usage",{"$f":"G53","v":4},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G65*G66*G59*365/1000000","v":87.6},"MWh"]
[]
[]
[]
[]
["Efficient office lighting with LEDs (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G81*G82","v":20000},{"$f":"G91*G92*(1+1/(1+G96)+1/(1+G96)^2+1/(1+G96)^3+1/(1+G96)^4+1/(1+G96)^5+1/(1+G96)^6+1/(1+G96)^7)","v":3414.8550981120366},{"$f":"+B75-C75","v":16585.144901887965},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G83/G85/365","v":6.8493150684931505},{"$f":"+B76","v":6.8493150684931505},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B76=0,0,PMT($G$74,B76,-B75))","v":3774.9202382748113},{"$f":"IF(C76=0,0,PMT($G$74,C76,-C75))","v":644.54028103195208},{"$f":"B77-C77","v":3130.3799572428593},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"PMT(G74,B76,-(+G80*G81))","v":28.311901787061082},{"$f":"PMT(G74,B76,-(+G90*G91*G83/G91))","v":283.11901787061083},{"$f":"B78-C78","v":-254.80711608354974}]
["Annual electricity cost",{"$f":"G86*1000*G75","v":2628},{"$f":"G99*1000*G75","v":17520},{"$f":"B79-C79","v":-14892},null,"Reduction option: LED"]
["Total annual cost",{"$f":"SUM(B77:B79)","v":6431.232140061873},{"$f":"SUM(C77:C79)","v":18447.659298902563},{"$f":"B80-C80","v":-12016.42715884069},null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,"Activity",1000,"locations"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. lamp",20,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G86*G76/(1-G77)","v":7.8371867321867326},{"$f":"G99*G76/(1-G77)","v":52.247911547911535},{"$f":"C83-B83","v":44.410724815724805},null,"Lamp lifetime",10000,"hrs"]
["Other",null,null,null,null,"Lamp wattage",9,"W"]
["Total CO2-eq. emission ",{"$f":"B83+B84","v":7.8371867321867326},{"$f":"C83+C84","v":52.247911547911535},{"$f":"C85-B85","v":44.410724815724805},null,"Daily usage",4,"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G85*G84*G81*365/1000000","v":13.14},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D85<>0,D80/D85,0)","v":-270.57489398565167},null,"Annual electricity saved",{"$f":"+G99-G86","v":74.459999999999994},"MWh"]
[]
[null,null,null,null,null,"Reference option: Incandescent lamps"]
[null,null,null,null,null,"O&M ",0.15,"US$/lamp change"]
[null,null,null,null,null,"Activity",{"$f":"+G81","v":1000},{"$f":"+H81","v":"locations"}]
[null,null,null,null,null,"Cost of incand. lamp",0.5,"US$"]
[null,null,null,null,null,"Lamp lifetime 1",1000,"hours"]
[null,null,null,null,null,"Lamp lifetime 2",{"$f":"G93/4","v":250},"days"]
[null,null,null,null,null,"Required lamp replacements",{"$f":"G83/G93","v":10},"times"]
[null,null,null,null,null,"Lamp discount rate",{"$f":"G74*G94/365","v":4.7945205479452052E-2}]
[null,null,null,null,null,"Lamp wattage",60,"W"]
[null,null,null,null,null,"Daily usage",{"$f":"G85","v":4},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G97*G98*G91*365/1000000","v":87.6},"MWh"]
[]
[]
[]
[]
[]
[]
["Efficient street lights - LED tubes (1000 locations)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G115*G116*1000/G115","v":162000},{"$f":"(G125*G124 + G125*G124*0.3/(1+G108)^5.5)*1000/G115","v":90508.569507572756},{"$f":"B109-C109","v":71491.430492427244},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",7,7,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B110=0,0,PMT($G108,B110,-B109))","v":30059.621580247811},{"$f":"IF(C110=0,0,PMT($G$108,C110,-C109))","v":16794.156476340697},{"$f":"B111-C111","v":13265.465103907114},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",null,null,{"$f":"B112-C112","v":0}]
["Annual electricity cost",{"$f":"G121*1000*G109*1000/G115","v":87600},{"$f":"G132*1000*G109*1000/G115","v":219000},{"$f":"B113-C113","v":-131400},null,"Reduction option: 100 W LED tubes"]
["Total annual cost",{"$f":"SUM(B111:B113)","v":117659.62158024781},{"$f":"SUM(C111:C113)","v":235794.15647634069},{"$f":"B114-C114","v":-118134.53489609288},null,"O&M ",null,"US$/lamp change"]
[null,null,null,null,null,"Activity",2200,"locations"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of eff. lamp",162,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G121*G110*1000/G115/(1-G111)","v":261.23955773955777},{"$f":"G132*G110*1000/G115/(1-G111)","v":653.09889434889419},{"$f":"C117-B117","v":391.85933660933642},null,"Lamp lifetime",50000,"hrs"]
["Other",null,null,null,null,"Lamp lifetime in years",{"$f":"G117/G120/365","v":11.415525114155251},"years"]
["Total CO2-eq. emission ",{"$f":"B117+B118","v":261.23955773955777},{"$f":"C117+C118","v":653.09889434889419},{"$f":"C119-B119","v":391.85933660933642},null,"Lamp wattage",100,"W"]
[null,null,null,null,null,"Daily usage",12,"hrs"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D119<>0,D114/D119,0)","v":-301.47178811224023},null,"Annual electricity used",{"$f":"G120*G119*G115*365/1000000","v":963.6},"MWh"]
[null,null,null,null,null,"Reference option: 250 W sodium lamp"]
[null,null,null,null,null,"O&M ",null,"US$/lamp change"]
[null,null,null,null,null,"Activity",2200,{"$f":"+H115","v":"locations"}]
[null,null,null,null,null,"Cost of sodium lamp",75,"US$"]
[null,null,null,null,null,"Lamp lifetime in hours",24000,"hours"]
[null,null,null,null,null,"Lamp lifetime in years",{"$f":"G126/G131/365","v":5.4794520547945202},"Years"]
[null,null,null,null,null,"Required lamp replacements",{"$f":"7/G127","v":1.2775000000000001},"times"]
[null,null,null,null,null,"Lamp discount rate",{"$f":"G108*G127/365","v":1.0508538187277163E-3}]
[null,null,null,null,null,"Sodium lamp wattage",250,"W"]
[null,null,null,null,null,"Daily usage",{"$f":"G120","v":12},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G130*G131*G124*365/1000000","v":2409},"MWh"]
[]
[]
[null,null,null,null,null,"Electricity saved in 2200 lights",{"$f":"G132-G121","v":1445.4},"MWh"]
[null,null,null,null,null,null,{"$f":"G135/G132","v":0.60000000000000009},"reduced"]
[]
[]
[]
[]
[]
["Efficient water pumping (4 Mm3 water)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G150*1000000","v":200000},null,null,null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"+G151","v":20},null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B146=0,0,PMT($G144,B146,-B145))","v":18878.585148651142},null,{"$f":"B147-C147","v":18878.585148651142},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",0,0,{"$f":"B148-C148","v":0}]
["Annual electricity cost",{"$f":"G155*G145*1000000","v":800000},{"$f":"G162*G145*1000000","v":1056000},{"$f":"B149-C149","v":-256000},null,"Reduction option: New efficient pumps"]
["Total annual cost",{"$f":"SUM(B147:B149)","v":818878.58514865115},{"$f":"SUM(C147:C149)","v":1056000},{"$f":"B150-C150","v":-237121.41485134885},null,"Investment in eff. pumps",0.2,"Million US$"]
[null,null,null,null,null,"Lifetime",20,"Years"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  ",8.0000000000000002E-3]
["Fuel  CO2-eq. emission",{"$f":"G155*G146*1000/(1-G147)","v":2385.7493857493855},{"$f":"G162*G146*1000/(1-G147)","v":3149.1891891891892},{"$f":"C153-B153","v":763.43980343980365},null,"Activity",4,"Million m3 water"]
["Other",null,null,null,null,"Pump efficiency",1,"kWh/m3"]
["Total CO2-eq. emission ",{"$f":"B153+B154","v":2385.7493857493855},{"$f":"C153+C154","v":3149.1891891891892},{"$f":"C155-B155","v":763.43980343980365},null,"Annual electricity used",{"$f":"G153*G154","v":4},"GWh"]
[null,null,null,null,null,"Annual electricity saved",{"$f":"G162-G155","v":1.2800000000000002},"GWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D155<>0,D150/D155,0)","v":-310.59608600829995}]
[null,null,null,null,null,"Reference option: Old pumps"]
[null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,"Activity",{"$f":"G153","v":4},{"$f":"H153","v":"Million m3 water"}]
[null,null,null,null,null,"Pump efficiency",1.32,"kWh/m3"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G160*G161","v":5.28},"GWh"]
[]
[]
[]
[]
[]
[]
[]
[]
["New office building with central cooling - 1000 floor m2"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G186/G179*1000","v":38416.967975206608},{"$f":"+G195*112/G179*1000","v":31818.181818181816},{"$f":"+B174-C174","v":6598.7861570247915},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",7,7,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B175=0,0,PMT($G173,B175,-B174))","v":7128.3920962667262},{"$f":"IF(C175=0,0,PMT($G$173,C175,-C174))","v":5903.9660791732513},{"$f":"B176-C176","v":1224.4260170934749},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",null,null,{"$f":"B177-C177","v":0},null,"1 TR = 3.5 kW cooling capacity"]
["Annual electricity cost",{"$f":"G184*1000*G174/G179*1000","v":19487.603305785127},{"$f":"G194*1000*G174/G179*1000","v":31180.165289256198},{"$f":"B178-C178","v":-11692.561983471071},null,"Reduction option: new office building (centralised system)"]
["Total annual cost",{"$f":"SUM(B176:B178)","v":26615.995402051853},{"$f":"SUM(C176:C178)","v":37084.131368429451},{"$f":"B179-C179","v":-10468.135966377598},null,"Floorarea of MHE building",1936,"m2"]
[null,null,null,null,null,"Connected cooling in  MHE",98.25,"TR"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Specific power used",0.8,"kW/TR"]
["Fuel  CO2-eq. emission",{"$f":"G184*G175/G179*1000/(1-G176)","v":58.115672020630711},{"$f":"G194*G175/G179*1000/(1-G176)","v":92.985075233009113},{"$f":"C182-B182","v":34.869403212378401},null,"Input power",{"$f":"G180*G181","v":78.600000000000009},"kW"]
["Other",null,null,null,null,"Operating hours",{"$f":"+G193","v":2400},"hours/year"]
["Total CO2-eq. emission ",{"$f":"B182+B183","v":58.115672020630711},{"$f":"C182+C183","v":92.985075233009113},{"$f":"C184-B184","v":34.869403212378401},null,"Electricity used for cooling",{"$f":"G182*G183/1000","v":188.64000000000004},"MWh"]
[null,null,null,null,null,"Unit Cost of  a centralised aircon",757,"US$/TR"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D184<>0,D179/D184,0)","v":-300.20978284656968},null,"Cost for centralised system",{"$f":"G185*G180","v":74375.25},"US$"]
[null,null,null,null,null,"Reference option: Conventional building (decentralised system)"]
[null,null,null,null,null,"Floorarea of MHE building",1936,"m2"]
[null,null,null,null,null,"Connected cooling in  MHE",98.25,"TR"]
[null,null,null,null,null,"Specific power used",1.28,"kW/TR"]
[null,null,null,null,null,"Input power",{"$f":"G189*G190","v":125.76},"kW"]
[null,null,null,null,null,"Cooling used",{"$f":"G189/G188","v":5.0748966942148761E-2},"TR/m2"]
[null,null,null,null,null,"Operating hours",2400,"hours/year"]
[null,null,null,null,null,"Electricity used for cooling",{"$f":"G191*G193/1000","v":301.82400000000001},"MWh"]
[null,null,null,null,null,"Cost of eff. connected aircon",550,"US$"]
[null,null,null,null,null,"Number of connected aircons",112]
[]
[null,null,null,null,null,"Electricity saved in building",{"$f":"G194-G184","v":113.18399999999997},"MWh"]
[null,null,null,null,null,"Electricity saved per m2",{"$f":"G198/G188","v":5.8462809917355356E-2},"MWh"]
[null,null,null,null,null,"Electricity saved 270336 m2",{"$f":"G199*270336","v":15804.602181818178},"MWh"]
[null,null,null,null,null,null,{"$f":"(G194-G184)/G194","v":0.37499999999999989},"Saving"]
[]
[]
[]
[]
["Energy efficiency in service (10% reduction of energy demand) in 2025",null,null,null,null,null,null,null,null,"Energy efficiency in service (10% reduction of energy demand) in 2030",null,null,null,null,null,null,null,null,"Energy efficiency in service (10% reduction of energy demand) in 2035",null,null,null,null,null,null,null,null,"Energy efficiency in service (10% reduction of energy demand) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G214*1000","v":42726888.714123398},null,{"$f":"+B209-C209","v":42726888.714123398},null,null,null,null,null,"Total investment",{"$f":"P214*1000","v":57178215.328508735},null,{"$f":"+K209-L209","v":57178215.328508735},null,null,null,null,null,"Total investment",{"$f":"Y214*1000","v":69566041.633482322},null,{"$f":"+T209-U209","v":69566041.633482322},null,null,null,null,null,"Total investment",{"$f":"AH214*1000","v":93626732.857042059},null,{"$f":"+AC209-AD209","v":93626732.857042059}]
["Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption",null,null,null,"Project life",20,null,null,null,"Reduction option: Reduced energy consumption"]
["Lev. investment",{"$f":"IF(B210=0,0,PMT($G208,B210,-B209))","v":4033116.0336325997},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(K210=0,0,PMT($P208,K210,-K209))","v":5397219.0336358091},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(T210=0,0,PMT($P208,T210,-T209))","v":6566542.202161531},null,null,null,"Investment",10,"US$/tCO2",null,"Lev. investment",{"$f":"IF(AC210=0,0,PMT($AH208,AC210,-AC209))","v":8837701.2421584092},null,null,null,"Investment",10,"US$/tCO2"]
["Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1,null,null,"Annual O&M",0,null,null,null,"Emission reduction",0.1]
["Annual fuel cost",0,null,{"$f":"B213-C213","v":0},null,"Reduced emission",{"$f":"G216*G212","v":4272.6888714123397},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"K213-L213","v":0},null,"Reduced emission",{"$f":"P216*P212","v":5717.8215328508732},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"T213-U213","v":0},null,"Reduced emission",{"$f":"Y216*Y212","v":6956.6041633482328},"ktCO2",null,"Annual fuel cost",0,null,{"$f":"AC213-AD213","v":0},null,"Reduced emission",{"$f":"AH216*AH212","v":9362.6732857042061},"ktCO2"]
["Total annual cost",{"$f":"SUM(B211:B213)","v":4033116.0336325997},{"$f":"SUM(C211:C213)","v":0},{"$f":"B214-C214","v":4033116.0336325997},null,"Cost of reduction",{"$f":"G211*G213","v":42726.888714123401},"kUS$",null,"Total annual cost",{"$f":"SUM(K211:K213)","v":5397219.0336358091},{"$f":"SUM(L211:L213)","v":0},{"$f":"K214-L214","v":5397219.0336358091},null,"Cost of reduction",{"$f":"P211*P213","v":57178.215328508733},"kUS$",null,"Total annual cost",{"$f":"SUM(T211:T213)","v":6566542.202161531},{"$f":"SUM(U211:U213)","v":0},{"$f":"T214-U214","v":6566542.202161531},null,"Cost of reduction",{"$f":"Y211*Y213","v":69566.041633482324},"kUS$",null,"Total annual cost",{"$f":"SUM(AC211:AC213)","v":8837701.2421584092},{"$f":"SUM(AD211:AD213)","v":0},{"$f":"AC214-AD214","v":8837701.2421584092},null,"Cost of reduction",{"$f":"AH211*AH213","v":93626.732857042065},"kUS$"]
[null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption",null,null,null,null,null,null,null,null,"Reference option: Old energy consumption"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2025",{"$f":"+'Balance 2025'!B82","v":42726.888714123394},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2030",{"$f":"+'Balance 2030'!B82","v":57178.215328508726},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2030",{"$f":"+'Balance 2035'!B82","v":69566.041633482324},"ktCO2",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Service emissions in 2050",{"$f":"+'Balance 2050'!B82","v":93626.73285704205},"ktCO2"]
["Fuel  CO2-eq. emission",0,{"$f":"+G213*1000","v":4272688.8714123396},{"$f":"C217-B217","v":4272688.8714123396},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+P213*1000","v":5717821.5328508727},{"$f":"L217-K217","v":5717821.5328508727},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+Y213*1000","v":6956604.1633482324},{"$f":"U217-T217","v":6956604.1633482324},null,null,null,null,null,"Fuel  CO2-eq. emission",0,{"$f":"+AH213*1000","v":9362673.2857042067},{"$f":"AD217-AC217","v":9362673.2857042067}]
["Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
["Total CO2-eq. emission ",{"$f":"B217+B218","v":0},{"$f":"C217+C218","v":4272688.8714123396},{"$f":"C219-B219","v":4272688.8714123396},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K217+K218","v":0},{"$f":"L217+L218","v":5717821.5328508727},{"$f":"L219-K219","v":5717821.5328508727},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T217+T218","v":0},{"$f":"U217+U218","v":6956604.1633482324},{"$f":"U219-T219","v":6956604.1633482324},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC217+AC218","v":0},{"$f":"AD217+AD218","v":9362673.2857042067},{"$f":"AD219-AC219","v":9362673.2857042067}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D219<>0,D214/D219,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M219<>0,M214/M219,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V219<>0,V214/V219,0)","v":0.94392925743255696},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE219<>0,AE214/AE219,0)","v":0.94392925743255685}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["HVAC (100,000 m2)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G242*1000000/G235*100000","v":659132.39263683988},{"$f":"G248*1000000/G235*100000","v":263727.8281912817},{"$f":"+B234-C234","v":395404.56444555818},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",10,10,null,null,"Total floor area",161715.88,"m2"]
["Lev. investment",{"$f":"IF(B235=0,0,PMT($G233,B235,-B234))","v":93845.624030346109},{"$f":"IF(C235=0,0,PMT($G233,C235,-C234))","v":37548.909577586186},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Annual O&M",{"$f":"PMT(G233,B235,-(+G238*G239))","v":2.0197563567873646E-2},{"$f":"PMT(G233,B235,-(+G246*G247))","v":2.9880844405245572E-3},null,null,"Reduction option: Efficient HVAC system"]
["Annual electricity cost",{"$f":"G243*1000*G234/G235*100000","v":635682.77895776217},{"$f":"G249*1000*G234/G235*100000","v":2512802.0822692243},{"$f":"B238-C238","v":-1877119.303311462},null,"Water cooled centrifugal chillers",{"$f":"20/45.84","v":0.43630017452006975},"MUS$"]
["Total annual cost",{"$f":"SUM(B236:B238)","v":729528.42318567191},{"$f":"SUM(C236:C238)","v":2550350.9948348948},{"$f":"B239-C239","v":-1820822.5716492229},null,"Efficient glazing",{"$f":"14.95/45.98","v":0.32514136581122227},"MUS$"]
[null,null,null,null,null,"Heat recovery wheel",{"$f":"8/45.98","v":0.17398869073510223},"MUS$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Building Management System",{"$f":"6/45.98","v":0.13049151805132667},"MUS$"]
["Fuel  CO2-eq. emission",{"$f":"+G243*G236/G235*100000","v":1543.1199459199677},{"$f":"+G249*G236/G235*100000","v":6099.8270547085413},{"$f":"C242-B242","v":4556.7071087885734},null,"Total investment",{"$f":"SUM(G238:G241)","v":1.0659217491177209},"MUS$"]
["Other",null,null,null,null,"Annual electricity used",5140,"MWh"]
["Total CO2-eq. emission ",{"$f":"B242+B243","v":1543.1199459199677},{"$f":"C242+C243","v":6099.8270547085413},{"$f":"C244-B244","v":4556.7071087885734},null,"Annual electricity/m2",{"$f":"G243/G235*1000","v":31.784138947888113},"kWh/m2"]
[null,null,null,null,null,"Reference option: Conventional cooling system"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D244<>0,D239/D244,0)","v":-399.59175083634},null,"Water cooled reciprocating chillers",{"$f":"17/45.98","v":0.36972596781209222},"MUS$"]
[null,null,null,null,null,"Conventional glazing",{"$f":"2.61/45.98","v":5.6763810352327103E-2},"MUS$"]
[null,null,null,null,null,"Total investment",{"$f":"SUM(G246:G247)","v":0.4264897781644193},"MUS$"]
[null,null,null,null,null,"Annual electricity used",20318,"MWh"]
[null,null,null,null,null,"Annual electricity/m2",{"$f":"G249/G235*1000","v":125.64010411346122},"kWh/m2"]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"+G249-G243","v":15178},"MWh"]
[null,null,null,null,null,null,{"$f":"(G249-G243)/G249","v":0.74702234471896845},"Saving"]
[]
[]
[]
[]
[]
[]
["Efficient chiller (centrifugal > 300 TR) - 1TR"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G272+G271","v":350},null,{"$f":"+B263-C263","v":350},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",15,null,null,null,"Size of chiller",1,"TR"]
["Lev. investment",{"$f":"IF(B264=0,0,PMT($G262,B264,-B263))","v":38.428118645352292},null,null,null,"Equivalent full-load hours",2000,"Hours"]
["Annual O&M",{"$f":"PMT(G262,B264,-(+G268*G269))","v":15.371247458140918},{"$f":"PMT(G262,B264,-(+G279*G280))","v":0},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Annual electricity cost",{"$f":"+G273*G263","v":160},{"$f":"+G282*G263","v":380},{"$f":"B267-C267","v":-220},null,"Reduction option: Efficient chiller"]
["Total annual cost",{"$f":"SUM(B265:B267)","v":213.79936610349321},{"$f":"SUM(C265:C267)","v":380},{"$f":"B268-C268","v":-166.20063389650679},null,"Water cooled centrifugal chillers",{"$f":"200+(500-200)/2","v":350},"US$/TR"]
[null,null,null,null,null,"Chiller efficiency (IPLV)",0.4,"kW/TR"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in chiller",{"$f":"G268*G264","v":350},"US$"]
["Fuel  CO2-eq. emission",{"$f":"G273*G266/1000","v":0.38839999999999997},{"$f":"G282*G266/1000","v":0.92244999999999988},{"$f":"C271-B271","v":0.53404999999999991},null,"Installation costs",0,"US$"]
["Other",{"$f":"G276*G275","v":3.3E-3},{"$f":"G285*G284","v":1.43},{"$f":"C272-B272","v":1.4266999999999999},null,"Total investment",{"$f":"+G270+G271","v":350},"US$"]
["Total CO2-eq. emission ",{"$f":"B271+B272","v":0.39169999999999999},{"$f":"C271+C272","v":2.3524499999999997},{"$f":"C273-B273","v":1.9607499999999998},null,"Annual electricity used",{"$f":"+G269*G264*G265","v":800},"kWh"]
[null,null,null,null,null,"Cooling liquid","R290 (Propane)"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D273<>0,D268/D273,0)","v":-84.763806653834919},null,"GWP for cooling liquid",3.3]
[null,null,null,null,null,"Amount of cooling liquid",{"$f":"0.001","v":1E-3},"Ton"]
[]
[null,null,null,null,null,"Reference option: Existing air cooled chiller"]
[null,null,null,null,null,"Air cooled chiller",null,"US$/TR"]
[null,null,null,null,null,"Chiller efficiency (IPLV)",0.95,"kW/TR"]
[null,null,null,null,null,"Total investment",null,"MUS$"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G264*G280*G265","v":1900},"kWh"]
[null,null,null,null,null,"Cooling liquid","R134a"]
[null,null,null,null,null,"GWP for cooling liquid",1430]
[null,null,null,null,null,"Amount of cooling liquid",{"$f":"+G276","v":1E-3},"Ton"]
[null,null,null,null,null,"Annual loss of cooling liquid",7.0000000000000007E-2]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"+G282-G273","v":1100},"kWh"]
[null,null,null,null,null,null,{"$f":"(G282-G273)/G282","v":0.57894736842105265},"Saving"]
[]
[]
["Efficient chiller (Positive displacement < 300 TR) - 1 TR"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G300*G296","v":300},null,{"$f":"+B295-C295","v":300},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",15,null,null,null,"Size of chiller",1,"TR"]
["Lev. investment",{"$f":"IF(B296=0,0,PMT($G294,B296,-B295))","v":32.938387410301964},null,null,null,"Equivalent full-load hours",2000,"Hours"]
["Annual O&M",{"$f":"PMT(G294,B296,-(+G300*G301))","v":16.469193705150982},{"$f":"PMT(G294,B296,-(+G310*G311))","v":0},null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Annual electricity cost",{"$f":"+G304*G295","v":200},{"$f":"+G313*G295","v":360},{"$f":"B299-C299","v":-160},null,"Reduction option: Efficient chiller"]
["Total annual cost",{"$f":"SUM(B297:B299)","v":249.40758111545296},{"$f":"SUM(C297:C299)","v":360},{"$f":"B300-C300","v":-110.59241888454704},null,"Water cooled screw chillers",{"$f":"250+(350-250)/2","v":300},"US$/TR"]
[null,null,null,null,null,"Chiller efficiency (IPLV)",0.5,"kW/TR"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Total investment",{"$f":"G300*G296","v":300},"US$"]
["Fuel  CO2-eq. emission",{"$f":"G304*G295/1000","v":0.2},{"$f":"G313*G295/1000","v":0.36},{"$f":"C303-B303","v":0.15999999999999998},null,"Installation costs",0,"US$"]
["Other",{"$f":"+G306*G307","v":1.65E-3},{"$f":"G316*G315","v":0.71499999999999997},{"$f":"C304-B304","v":0.71334999999999993},null,"Annual electricity used",{"$f":"G296*G301*G297","v":1000},"kWh"]
["Total CO2-eq. emission ",{"$f":"B303+B304","v":0.20165000000000002},{"$f":"C303+C304","v":1.075},{"$f":"C305-B305","v":0.87334999999999996},null,"Cooling liquid","R290 (Propane)"]
[null,null,null,null,null,"GWP for cooling liquid",3.3]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D305<>0,D300/D305,0)","v":-126.63012410207483},null,"Amount of cooling liquid",5.0000000000000001E-4,"Tons"]
[]
[null,null,null,null,null,"Reference option: Existing air cooled chiller"]
[null,null,null,null,null,"Air cooled chiller",null,"US$/TR"]
[null,null,null,null,null,"Chiller efficiency (IPLV)",0.9,"kW/TR"]
[null,null,null,null,null,"Total investment",null,"MUS$"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G296*G311*G297","v":1800},"kWh"]
[null,null,null,null,null,"Cooling liquid","R134a"]
[null,null,null,null,null,"GWP for cooling liquid",1430]
[null,null,null,null,null,"Amount of cooling liquid",{"$f":"+G307","v":5.0000000000000001E-4},"Tons"]
[null,null,null,null,null,"Annual loss of cooling liquid",7.0000000000000007E-2]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"+G313-G304","v":800},"kWh"]
[null,null,null,null,null,null,{"$f":"(G313-G304)/G313","v":0.44444444444444442},"Saving"]
[]
[]
[]
["Efficient room air conditioner (in hotel or office etc)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G334*G332","v":130},null,null,null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"+G333","v":5},null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B328=0,0,PMT($G326,B328,-B327))","v":31.705790277378629},0,null,null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"+G331*B327","v":1.3},{"$f":"PMT(G326,B328,-(+G341*G342))","v":0},null,null,"Reduction option: Efficient air conditioner"]
["Annual electricity cost",{"$f":"G339*G327","v":709.72222222222217},{"$f":"G349*G327","v":946.29629629629619},{"$f":"B331-C331","v":-236.57407407407402},null,"O&M ",0.01]
["Total annual cost",{"$f":"SUM(B329:B331)","v":742.72801249960082},{"$f":"SUM(C329:C331)","v":946.29629629629619},{"$f":"B332-C332","v":-203.56828379669537},null,"Activity",1,"Air conditioner"]
[null,null,null,null,null,"Lifetime",5,"yrs"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Extra cost for eff. air conditioner",130,"US$"]
["Fuel  CO2-eq. emission",{"$f":"G339*G328/(1-G329)/1000","v":2.1165241946491942},{"$f":"G349*G328/(1-G329)/1000","v":2.8220322595322584},{"$f":"C335-B335","v":0.70550806488306428},null,"Cooling capacity",{"$f":"G343","v":2.5},"kW"]
["Other",null,null,null,null,"COP for A level",3.6]
["Total CO2-eq. emission ",{"$f":"B335+B336","v":2.1165241946491942},{"$f":"C335+C336","v":2.8220322595322584},{"$f":"C337-B337","v":0.70550806488306428},null,"Input power",{"$f":"G335/G336","v":0.69444444444444442},"kW"]
[null,null,null,null,null,"Annual usage",{"$f":"G348","v":5110},"hrs"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D337<>0,D332/D337,0)","v":-288.54139864501218},null,"Annual electricity used",{"$f":"G332*G337*G338","v":3548.6111111111109},"kWh"]
[null,null,null,null,null,"Reference option: Conventional air conditioner"]
[null,null,null,null,null,"O&M ",0,"US$"]
[null,null,null,null,null,"Activity",{"$f":"+G332","v":1},{"$f":"+H332","v":"Air conditioner"}]
[null,null,null,null,null,"Cooling capacity",2.5,"kW"]
[null,null,null,null,null,"COP for F level",2.7]
[null,null,null,null,null,"Input power",{"$f":"G343/G344","v":0.92592592592592582},"kW"]
[null,null,null,null,null,"Daily usage",14,"Hours/day"]
[null,null,null,null,null,"Days used",365,"Days/year"]
[null,null,null,null,null,"Annual usage",{"$f":"G347*G346","v":5110},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G345*G348","v":4731.4814814814808},"kWh"]
[]
[]
[null,null,null,null,null,"Electricity saved 1 unit",{"$f":"+G349-G339","v":1182.87037037037},"kWh"]
[null,null,null,null,null,null,{"$f":"(G349-G339)/G349","v":0.24999999999999994},"Saving"]
[]
[]
[]
["Efficient commercial dishwashing machine (1000 meals/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G373","v":10547.2},null,{"$f":"+B360-C360","v":10547.2},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G372","v":10},null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B361=0,0,PMT($G359,B361,-B360))","v":1501.6839967660615},null,{"$f":"B362-C362","v":1501.6839967660615},null,"Grid loss",0.186]
["Annual O&M",0,null,{"$f":"B363-C363","v":0},null,"1 gallon =",3.7854000000000001,"Liters"]
["Annual electricity cost",{"$f":"G377*G360","v":7300},{"$f":"G384*G360","v":10950},{"$f":"B364-C364","v":-3650},null,"1 ft3 =",28.317,"Liters"]
["Total annual cost",{"$f":"SUM(B362:B364)","v":8801.6839967660617},{"$f":"SUM(C362:C364)","v":10950},{"$f":"B365-C365","v":-2148.3160032339383},null,"1 rack =",25,"glasses"]
[null,null,null,null,null,"1 rack =",18,"Plates"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"1000 meals =",{"$f":"1000/20","v":50},"Racks"]
["Fuel  CO2-eq. emission",{"$f":"G377/1000*G361/(1-G362)","v":21.769963144963143},{"$f":"G384/1000*G361/(1-G362)","v":32.654944717444714},{"$f":"C368-B368","v":10.884981572481571},null,"Reduction option: New dishwashing machine"]
["Other",null,null,null,null,"O&M  ",0.01]
["Total CO2-eq. emission ",{"$f":"B368+B369","v":21.769963144963143},{"$f":"C368+C369","v":32.654944717444714},{"$f":"C370-B370","v":10.884981572481571},null,"Activity",1000,"Meals/day"]
[null,null,null,null,null,"Activity",{"$f":"G370/1000*G367","v":50},"Racks/day"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D370<>0,D365/D370,0)","v":-197.36514838620556},null,"Lifetime",10,"Years"]
[null,null,null,null,null,"Investment in machine",{"$f":"65920/6.25","v":10547.2},"US$"]
[null,null,null,null,null,"Water Consumption",2.4,"liters/rack"]
[null,null,null,null,null,"Water use",{"$f":"+G374*G371*365","v":43800},"liters/year"]
[null,null,null,null,null,"Electricity consumption",2,"kWh/rack"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G376*G371*365","v":36500},"kWh/year"]
[null,null,null,null,null,"Reference option: Old dishwashing machine"]
[null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,"Activity",1,{"$f":"+H370","v":"Meals/day"}]
[null,null,null,null,null,"Water Consumption",6,"liters/rack"]
[null,null,null,null,null,"Water use",{"$f":"+G381*G371*365","v":109500},"liters/year"]
[null,null,null,null,null,"Electricity consumption",3,"kWh/rack"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G383*G371*365","v":54750},"kWh/year"]
[]
[]
[null,null,null,null,null,"Annual electricity Saved",{"$f":"G384-G377","v":18250},"kWh/year"]
[null,null,null,null,null,"Annual water Saved",{"$f":"G382-G375","v":65700},"Liters/year"]
[]
[]
[]
["Efficient hotel refrigerator"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G401*G403","v":4048.4375},{"$f":"G409*G408","v":0},{"$f":"B395-C395","v":4048.4375},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G402","v":12},null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B396=0,0,PMT($G394,B396,-B395))","v":509.70633219555941},null,{"$f":"B397-C397","v":509.70633219555941},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"G400","v":0},{"$f":"G407","v":0},{"$f":"B398-C398","v":0}]
["Annual electricity cost",{"$f":"G404*G395","v":65.600000000000009},{"$f":"G411*G395","v":198.78787878787884},{"$f":"B399-C399","v":-133.18787878787884},null,"Reduction option: Efficient refrigerator"]
["Total annual cost",{"$f":"SUM(B397:B399)","v":575.30633219555943},{"$f":"SUM(C397:C399)","v":198.78787878787884},{"$f":"B400-C400","v":376.51845340768057},null,"O&M ",0,"US$"]
[null,null,null,null,null,"Activity",1,"Refrigerator"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Lifetime",12,"yrs"]
["Fuel  CO2-eq. emission",{"$f":"G404*G396/(1-G397)/1000","v":0.1956314496314496},{"$f":"G411*G396/(1-G397)/1000","v":0.59282257464075649},{"$f":"C403-B403","v":0.39719112500930687},null,"Cost of eff. refrigerator",{"$f":"25910/6.4","v":4048.4375},"US$"]
["Other",null,null,null,null,"Annual electricity used",328,"kWh"]
["Total CO2-eq. emission ",{"$f":"B403+B404","v":0.1956314496314496},{"$f":"C403+C404","v":0.59282257464075649},{"$f":"C405-B405","v":0.39719112500930687}]
[null,null,null,null,null,"Reference option: Non-efficient refrigerator"]
["US$/ton CO2-eq.",null,null,{"$f":"D400/D405","v":947.95283605306668},null,"O&M ",0,"US$"]
[null,null,null,null,null,"Cost of old refrigerator",0,"US$"]
[null,null,null,null,null,"Activity",{"$f":"+G401","v":1},{"$f":"+H401","v":"Refrigerator"}]
[null,null,null,null,null,"Electricity savings",0.67]
[null,null,null,null,null,"Annual electricity used",{"$f":"+G404/(1-G410)","v":993.93939393939411},"kWh"]
[]
[]
[null,null,null,null,null,"Electricity saved",{"$f":"G411-G404","v":665.93939393939411},"kWh"]
[]
[]
[]
[]
[]
[]
[]
["Efficient hotel washing machine (1000 GN)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G436","v":20544},null,{"$f":"+B425-C425","v":20544},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",{"$f":"G437","v":15},null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B426=0,0,PMT($G424,B426,-B425))","v":2255.6207698574785},null,{"$f":"B427-C427","v":2255.6207698574785},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",{"$f":"G433*B425","v":205.44},0,{"$f":"B428-C428","v":205.44},null,"Specific weight of bedlinen",0.25,"kg/m2"]
["Annual electricity cost",{"$f":"G444*G425","v":55.159504166666665},{"$f":"G453*G425","v":76.547883333333331},{"$f":"B429-C429","v":-21.388379166666667},null,"Weight of bedlinen for 1 GN",{"$f":"(2*(0.6*0.73+1.4*2)+2.4*1.35)*G428/2","v":1.2145000000000001},"kg"]
["Total annual cost",{"$f":"SUM(B427:B429)","v":2516.2202740241451},{"$f":"SUM(C427:C429)","v":76.547883333333331},{"$f":"B430-C430","v":2439.6723906908119},null,"Weight of towels for 1 GN",{"$f":"0.4","v":0.4},"kg"]
[null,null,null,null,null,"Tablecloth & napkin for 1 GN",{"$f":"0.8/2+0.2","v":0.60000000000000009},"kg"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reduction option: New washing machine"]
["Fuel  CO2-eq. emission",{"$f":"G444/1000*G426/(1-G427)","v":0.16449594147983207},{"$f":"G453/1000*G426/(1-G427)","v":0.2282800820536445},{"$f":"C433-B433","v":6.3784140573812431E-2},null,"O&M  ",0.01]
["Other",null,null,null,null,"Activity",1000,"Guest nights (GN)"]
["Total CO2-eq. emission ",{"$f":"B433+B434","v":0.16449594147983207},{"$f":"C433+C434","v":0.2282800820536445},{"$f":"C435-B435","v":6.3784140573812431E-2},null,"Number of washs",{"$f":"(G429+G430+G431)*G434/G439","v":92.270833333333329}]
[null,null,null,null,null,"Investment in machine",{"$f":"128400/6.25","v":20544},"US$"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D435<>0,D430/D435,0)","v":38248.887086086368},null,"Lifetime",15,"Years"]
[null,null,null,null,null,"Cylinder volume",240,"liter"]
[null,null,null,null,null,"Machine load",24,"kg"]
[null,null,null,null,null,"Water Consumption Factor",10.29,"liter/kg"]
[null,null,null,null,null,"Water consumption/wash",250,"liter/wash"]
[null,null,null,null,null,"Standard consumption",6.1,"kWh/wash"]
[null,null,null,null,null,"Energy Efficincy Index (EEI): A++",0.49,"% of standard"]
[null,null,null,null,null,"Annual electricity consumption",{"$f":"G442*G443*G435","v":275.79752083333329},"kWh/year"]
[null,null,null,null,null,"Energy consumption/wash",{"$f":"G444/220","v":1.2536250946969696},"kWh/wash"]
[null,null,null,null,null,"Annual water consumption",{"$f":"+G441*G435/1000","v":23.067708333333332},"m3"]
[]
[null,null,null,null,null,"Reference option: Old washing machine"]
[null,null,null,null,null,"O&M ",0.01]
[null,null,null,null,null,"Water Consumption Factor",12,"liter/kg"]
[null,null,null,null,null,"Water consumption/wash",{"$f":"G450*G439","v":288},"liter/wash"]
[null,null,null,null,null,"Energy saving",0.32]
[null,null,null,null,null,"Annual electricity consumption",{"$f":"G442*(1-G452)*G435","v":382.73941666666661},"kWh/year"]
[null,null,null,null,null,"Energy consumption/wash",{"$f":"G453/220","v":1.7397246212121209},"kWh/wash"]
[null,null,null,null,null,"Annual water consumption",{"$f":"+G451*G435/1000","v":26.574000000000002},"m3"]
[]
[]
[null,null,null,null,null,"Annual electricity Saved",{"$f":"+G453-G444","v":106.94189583333332},"kWh/year"]
[null,null,null,null,null,"Annual water saving",{"$f":"+G455-G446","v":3.5062916666666695},"m3"]

{"sheet":"EE supply side","index":27,"n_rows":176,"n_cols":26,"rows_kept":176,"cut":false,"hidden":false,"merged":[[155,5,155,7],[67,5,67,7],[158,5,158,7],[170,5,170,7],[5,0,5,2],[97,5,97,7],[104,5,104,7],[73,5,73,7],[125,5,125,7],[128,5,128,7],[140,5,140,7],[8,23,8,25],[13,23,13,25],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,4,2]]}
["Menu for EE Supply Side options (click links below)"]
["New gas power plant - 1MW"]
["New high efficiency coal power plant - 1MW"]
["Single cycle to combined cycle"]
["Cogeneration in industry (1 MW)"]
["Swith away from fuel oil to diesel (1 MW)"]
[]
["1 MW new natural gas power connected to main grid - 2025",null,null,null,null,null,null,null,null,"1 MW new natural gas power connected to main grid - 2030",null,null,null,null,null,null,null,null,"1 MW new natural gas power connected to main grid - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G19*1000","v":921140.21346956247},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P19*1000","v":921140.21346956247},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y19*1000","v":921140.21346956247},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B12=0,0,PMT($G$10,B12,-B11))","v":86949.119769159108},null,{"$f":"B13-C13","v":86949.119769159108},null,null,null,null,null,"Lev. investment",{"$f":"IF(K12=0,0,PMT($P$10,K12,-K11))","v":86949.119769159108},null,{"$f":"K13-L13","v":86949.119769159108},null,null,null,null,null,"Lev. investment",{"$f":"IF(T12=0,0,PMT($Y$10,T12,-T11))","v":86949.119769159108},null,{"$f":"T13-U13","v":86949.119769159108}]
["Annual O&M",{"$f":"G23*1000","v":25000},null,{"$f":"B14-C14","v":25000},null,"Reduction option: Natural gas power",null,null,null,"Annual O&M",{"$f":"P23*1000","v":25000},null,{"$f":"K14-L14","v":25000},null,"Reduction option: Natural gas power",null,null,null,"Annual O&M",{"$f":"Y23*1000","v":25000},null,{"$f":"T14-U14","v":25000},null,"Reduction option: Natural gas power"]
["Annual fuelcost",{"$f":"G24*1000*G16/G17","v":151227.91900043085},{"$f":"G28*1000*G11/G17","v":1200000},{"$f":"B15-C15","v":-1048772.080999569},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2-eq./GJ",null,"Annual fuelcost",{"$f":"P24*1000*P16/P17","v":147867.29857819906},{"$f":"P28*1000*P11/P17","v":1200000},{"$f":"K15-L15","v":-1052132.701421801},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2-eq./GJ",null,"Annual fuelcost",{"$f":"Y24*1000*Y16/Y17","v":144652.79208736864},{"$f":"Y28*1000*Y11/Y17","v":1200000},{"$f":"T15-U15","v":-1055347.2079126313},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2-eq./GJ"]
["Total annual cost",{"$f":"SUM(B13:B15)","v":263177.03876958997},{"$f":"SUM(C13:C15)","v":1200000},{"$f":"B16-C16","v":-936822.96123041003},null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ",null,"Total annual cost",{"$f":"SUM(K13:K15)","v":259816.41834735818},{"$f":"SUM(L13:L15)","v":1200000},{"$f":"K16-L16","v":-940183.58165264176},null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ",null,"Total annual cost",{"$f":"SUM(T13:T15)","v":256601.91185652773},{"$f":"SUM(U13:U15)","v":1200000},{"$f":"T16-U16","v":-943398.08814347233},null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
[null,null,null,null,null,"Activity",742,"MW",null,null,null,null,null,null,"Activity",742,"MW",null,null,null,null,null,null,"Activity",742,"MW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"31331/45.84","v":683.48603839441535},"MUS$",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"31331/45.84","v":683.48603839441535},"MUS$",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",{"$f":"31331/45.84","v":683.48603839441535},"MUS$"]
["Fuel  CO2-eq. emission",{"$f":"G24*G15/G17","v":2754},{"$f":"G28*G12/G17","v":2913},{"$f":"C19-B19","v":159},null,"Specific investment",{"$f":"G18/G17*1000","v":921.14021346956247},"US$/kW",null,"Fuel  CO2-eq. emission",{"$f":"P24*P15/P17","v":2692.8},{"$f":"P28*P12/P17","v":2913},{"$f":"L19-K19","v":220.19999999999982},null,"Specific investment",{"$f":"P18/P17*1000","v":921.14021346956247},"US$/kW",null,"Fuel  CO2-eq. emission",{"$f":"Y24*Y15/Y17","v":2634.2608695652175},{"$f":"Y28*Y12/Y17","v":2913},{"$f":"U19-T19","v":278.73913043478251},null,"Specific investment",{"$f":"Y18/Y17*1000","v":921.14021346956247},"US$/kW"]
["Other",null,null,null,null,"Capacity factor",6000,"Full time hours",null,"Other",null,null,null,null,"Capacity factor",6000,"Full time hours",null,"Other",null,null,null,null,"Capacity factor",6000,"Full time hours"]
["Total CO2-eq. emission ",{"$f":"B19+B20","v":2754},{"$f":"C19+C20","v":2913},{"$f":"C21-B21","v":159},null,"Electricity production",{"$f":"G17*G20","v":4452000},"MWh/ year",null,"Total CO2-eq. emission ",{"$f":"K19+K20","v":2692.8},{"$f":"L19+L20","v":2913},{"$f":"L21-K21","v":220.19999999999982},null,"Electricity production",{"$f":"P17*P20","v":4452000},"MWh/ year",null,"Total CO2-eq. emission ",{"$f":"T19+T20","v":2634.2608695652175},{"$f":"U19+U20","v":2913},{"$f":"U21-T21","v":278.73913043478251},null,"Electricity production",{"$f":"Y17*Y20","v":4452000},"MWh/ year"]
[null,null,null,null,null,"Power plant efficiency",0.44,null,null,null,null,null,null,null,"Power plant efficiency",0.45,null,null,null,null,null,null,null,"Power plant efficiency",0.46]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D21<>0,D16/D21,0)","v":-5891.9683096252202},null,"O&M",25,"US$/kW",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M21<>0,M16/M21,0)","v":-4269.6802073235358},null,"O&M",25,"US$/kW",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V21<>0,V16/V21,0)","v":-3384.5197359694075},null,"O&M",25,"US$/kW"]
[null,null,null,null,null,"Natural gas use",{"$f":"G21/G22*3.6/1000","v":36425.454545454544},"TJ/year",null,null,null,null,null,null,"Natural gas use",{"$f":"P21/P22*3.6/1000","v":35616},"TJ/year",null,null,null,null,null,null,"Natural gas use",{"$f":"Y21/Y22*3.6/1000","v":34841.739130434784},"TJ/year"]
[null,null,null,null,null,"Cost of electricity production",{"$f":"+B16/G20/1000","v":4.3862839794931656E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity production",{"$f":"+K16/P20/1000","v":4.3302736391226358E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity production",{"$f":"+T16/Y20/1000","v":4.2766985309421288E-2},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: Grid electricity",null,null,null,null,null,null,null,null,"Reference option: Grid electricity",null,null,null,null,null,null,null,null,"Reference option: Grid electricity"]
[null,null,null,null,null,"Electricity production",{"$f":"+G21","v":4452000},"MWh/ year",null,null,null,null,null,null,"Electricity production",{"$f":"+P21","v":4452000},"MWh/ year",null,null,null,null,null,null,"Electricity production",{"$f":"+Y21","v":4452000},"MWh/ year"]
[]
[]
[]
[]
[]
[]
[]
[]
["New high efficiency coal power plant - 1MW in 2025",null,null,null,null,null,null,null,null,"New high efficiency coal power plant - 1MW in 2030",null,null,null,null,null,null,null,null,"New high efficiency coal power plant - 1MW in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G44*1000","v":1388000},{"$f":"G54*1000","v":1148000},{"$f":"B40-C40","v":240000},null,"Natural gas price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ",null,"Total investment",{"$f":"+P44*1000","v":1388000},{"$f":"P54*1000","v":1148000},{"$f":"K40-L40","v":240000},null,"Natural gas price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ",null,"Total investment",{"$f":"+Y44*1000","v":1388000},{"$f":"Y54*1000","v":1148000},{"$f":"T40-U40","v":240000},null,"Natural gas price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ"]
["Project life",20,20,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2-eq./GJ",null,"Project life",20,20,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2-eq./GJ",null,"Project life",20,20,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2-eq./GJ"]
["Lev. investment",{"$f":"IF(B41=0,0,PMT($G39,B41,-B40))","v":131017.38093163891},{"$f":"IF(B41=0,0,PMT($G39,C41,-C40))","v":108363.07875325753},null,null,null,null,null,null,"Lev. investment",{"$f":"IF(K41=0,0,PMT($P39,K41,-K40))","v":131017.38093163891},{"$f":"IF(K41=0,0,PMT($P39,L41,-L40))","v":108363.07875325753},null,null,null,null,null,null,"Lev. investment",{"$f":"IF(T41=0,0,PMT($Y39,T41,-T40))","v":131017.38093163891},{"$f":"IF(T41=0,0,PMT($Y39,U41,-U40))","v":108363.07875325753}]
["Annual O&M",{"$f":"G50*1000","v":25000},null,{"$f":"B43-C43","v":25000},null,"Reduction option: Ultra supercritical coal plant",null,null,null,"Annual O&M",{"$f":"P50*1000","v":25000},null,{"$f":"K43-L43","v":25000},null,"Reduction option: Ultra supercritical coal plant",null,null,null,"Annual O&M",{"$f":"Y50*1000","v":25000},null,{"$f":"T43-U43","v":25000},null,"Reduction option: Ultra supercritical coal plant"]
["Annual electricity cost",{"$f":"G49*G40/G45","v":118269.23076923077},{"$f":"G58*G40/G45","v":141923.07692307691},{"$f":"B44-C44","v":-23653.846153846142},null,"Investment",1388,"US$/kW",null,"Annual electricity cost",{"$f":"P49*P40/P45","v":118269.23076923077},{"$f":"P58*P40/P45","v":141923.07692307691},{"$f":"K44-L44","v":-23653.846153846142},null,"Investment",1388,"US$/kW",null,"Annual electricity cost",{"$f":"Y49*Y40/Y45","v":118269.23076923077},{"$f":"Y58*Y40/Y45","v":141923.07692307691},{"$f":"T44-U44","v":-23653.846153846142},null,"Investment",1388,"US$/kW"]
["Total annual cost",{"$f":"SUM(B42:B44)","v":274286.61170086969},{"$f":"SUM(C42:C44)","v":250286.15567633446},{"$f":"B45-C45","v":24000.456024535233},null,"Activity",1320,"MW",null,"Total annual cost",{"$f":"SUM(K42:K44)","v":274286.61170086969},{"$f":"SUM(L42:L44)","v":250286.15567633446},{"$f":"K45-L45","v":24000.456024535233},null,"Activity",1320,"MW",null,"Total annual cost",{"$f":"SUM(T42:T44)","v":274286.61170086969},{"$f":"SUM(U42:U44)","v":250286.15567633446},{"$f":"T45-U45","v":24000.456024535233},null,"Activity",1320,"MW"]
[null,null,null,null,null,"Utilisation time",6888,"hours",null,null,null,null,null,null,"Utilisation time",6888,"hours",null,null,null,null,null,null,"Utilisation time",6888,"hours"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Power plant efficiency",0.42,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Power plant efficiency",0.42,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Power plant efficiency",0.42]
["Fuel  CO2-eq. emission",{"$f":"G49*G41/G45/1000","v":5585.1840000000011},{"$f":"G58*G41/G45/1000","v":6702.2208000000001},{"$f":"C48-B48","v":1117.0367999999989},null,"Electricity produced",{"$f":"G45*G46","v":9092160},"MWh",null,"Fuel  CO2-eq. emission",{"$f":"P49*P41/P45/1000","v":5585.1840000000011},{"$f":"P58*P41/P45/1000","v":6702.2208000000001},{"$f":"L48-K48","v":1117.0367999999989},null,"Electricity produced",{"$f":"P45*P46","v":9092160},"MWh",null,"Fuel  CO2-eq. emission",{"$f":"Y49*Y41/Y45/1000","v":5585.1840000000011},{"$f":"Y58*Y41/Y45/1000","v":6702.2208000000001},{"$f":"U48-T48","v":1117.0367999999989},null,"Electricity produced",{"$f":"Y45*Y46","v":9092160},"MWh"]
["Other",null,null,null,null,"Coal used",{"$f":"G48/G47*3.6","v":77932800},"GJ",null,"Other",null,null,null,null,"Coal used",{"$f":"P48/P47*3.6","v":77932800},"GJ",null,"Other",null,null,null,null,"Coal used",{"$f":"Y48/Y47*3.6","v":77932800},"GJ"]
["Total CO2-eq. emission ",{"$f":"B48+B49","v":5585.1840000000011},{"$f":"C48+C49","v":6702.2208000000001},{"$f":"C50-B50","v":1117.0367999999989},null,"O&M",25,"US$/kW",null,"Total CO2-eq. emission ",{"$f":"K48+K49","v":5585.1840000000011},{"$f":"L48+L49","v":6702.2208000000001},{"$f":"L50-K50","v":1117.0367999999989},null,"O&M",25,"US$/kW",null,"Total CO2-eq. emission ",{"$f":"T48+T49","v":5585.1840000000011},{"$f":"U48+U49","v":6702.2208000000001},{"$f":"U50-T50","v":1117.0367999999989},null,"O&M",25,"US$/kW"]
[null,null,null,null,null,"Cost of electricity",{"$f":"+B45/G46/1000","v":3.9820936658082125E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity",{"$f":"+K45/P46/1000","v":3.9820936658082125E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity",{"$f":"+T45/Y46/1000","v":3.9820936658082125E-2},"US$/kWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D50<>0,D45/D50,0)","v":21.485823944685848},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M50<>0,M45/M50,0)","v":21.485823944685848},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V50<>0,V45/V50,0)","v":21.485823944685848}]
[null,null,null,null,null,"Reference option:  Supercritical coal plant",null,null,null,null,null,null,null,null,"Reference option:  Supercritical coal plant",null,null,null,null,null,null,null,null,"Reference option:  Supercritical coal plant"]
[null,null,null,null,null,"Investment",1148,"US$/kW",null,null,null,null,null,null,"Investment",1148,"US$/kW",null,null,null,null,null,null,"Investment",1148,"US$/kW"]
[null,null,null,null,null,"Activity",{"$f":"+G45","v":1320},"MW",null,null,null,null,null,null,"Activity",{"$f":"+P45","v":1320},"MW",null,null,null,null,null,null,"Activity",{"$f":"+Y45","v":1320},"MW"]
[null,null,null,null,null,"Utilisation time",{"$f":"G46","v":6888},"hours",null,null,null,null,null,null,"Utilisation time",{"$f":"P46","v":6888},"hours",null,null,null,null,null,null,"Utilisation time",{"$f":"Y46","v":6888},"hours"]
[null,null,null,null,null,"Power plant efficiency",0.35,null,null,null,null,null,null,null,"Power plant efficiency",0.35,null,null,null,null,null,null,null,"Power plant efficiency",0.35]
[null,null,null,null,null,"Coal used",{"$f":"G48/G57*3.6","v":93519360},"GJ",null,null,null,null,null,null,"Coal used",{"$f":"P48/P57*3.6","v":93519360},"GJ",null,null,null,null,null,null,"Coal used",{"$f":"Y48/Y57*3.6","v":93519360},"GJ"]
[]
[]
[]
[]
[]
[]
[]
[]
["Single cycle to combined cycle (100 MW added)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G75*G76*1000*100/G75","v":86989100},{"$f":"G84*G85*1000*100/G84","v":42824500},{"$f":"+B70-C70","v":44164600},null,"Natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Project life",20,20,null,null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Lev. investment",{"$f":"IF(B71=0,0,PMT($G69,B71,-B70))","v":8211155.6567726443},{"$f":"IF(C71=0,0,PMT($G69,C71,-C70))","v":4042329.8484920538},{"$f":"B72-C72","v":4168825.8082805905},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Annual fuel cost",null,null,{"$f":"B73-C73","v":0}]
["Total annual cost",{"$f":"SUM(B72:B73)","v":8211155.6567726443},{"$f":"SUM(C72:C73)","v":4042329.8484920538},{"$f":"B74-C74","v":4168825.8082805905},null,"Reduction option: Combined cycle gas power plant"]
[null,null,null,null,null,"Increased capacity",180,"MW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment",869.89099999999996,"US$/kW"]
["Fuel  CO2-eq. emission",0,{"$f":"+G90*G72","v":75738},{"$f":"C77-B77","v":75738},null,"Utilisation time",6000,"hours"]
["Other",null,null,null,null,"Power plant efficiency",0.51]
["Total CO2-eq. emission ",{"$f":"B77+B78","v":0},{"$f":"C77+C78","v":75738},{"$f":"C79-B79","v":75738},null,"Electricity produced",{"$f":"G75*G77*G78","v":550800},"MWh"]
[null,null,null,null,null,"Natural gas used",{"$f":"G79/G78*3.6","v":3888000},"GJ/year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D79<>0,D74/D79,0)","v":55.042723709110227}]
[]
[null,null,null,null,null,"Reference option: New open cycle gas power plant"]
[null,null,null,null,null,"New single cycle capacity",180,"MW"]
[null,null,null,null,null,"Investment",428.245,"US$/kW"]
[null,null,null,null,null,"Utilisation time",{"$f":"+G77","v":6000},"hours"]
[null,null,null,null,null,"Power plant efficiency",0.25]
[null,null,null,null,null,"Electricity produced",{"$f":"G84*G86*G87","v":270000},"MWh"]
[null,null,null,null,null,"Natural gas used",{"$f":"G88/G87*3.6","v":3888000},"GJ/year"]
[null,null,null,null,null,"Extra electricity produced to grid",{"$f":"(G79-G88)*100/G75","v":156000},"MWh"]
[]
[]
[]
[]
[]
[]
["Cogeneration in industry (1 MW)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G107*1000","v":349000},null,{"$f":"+B100-C100","v":349000},null,"Natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Project life",20,null,null,null,"Natural gas emission factor",{"$f":"assumptions!C42","v":56.1},"kgCO2/GJ"]
["Lev. investment",{"$f":"IF(B101=0,0,PMT($G99,B101,-B100))","v":32943.131084396235},null,{"$f":"B102-C102","v":32943.131084396235},null,"Electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Annual fuel cost",{"$f":"G111*G100","v":364234.9956398104},{"$f":"G110*G102*1000","v":2955907.08},{"$f":"B103-C103","v":-2591672.0843601897},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Total annual cost",{"$f":"SUM(B102:B103)","v":397178.12672420661},{"$f":"SUM(C102:C103)","v":2955907.08},{"$f":"B104-C104","v":-2558728.9532757932}]
[null,null,null,null,null,"Reduction option: Cogeneration installed"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Increased capacity",11.843999999999999,"MW"]
["Fuel  CO2-eq. emission",{"$f":"G111*G101/1000","v":6633.0554875199996},{"$f":"G110*G103","v":7175.4644366999992},{"$f":"C107-B107","v":542.40894917999958},null,"Investment",349,"US$/kW"]
["Other",null,null,null,null,"Utilisation time",2773,"hours"]
["Total CO2-eq. emission ",{"$f":"B107+B108","v":6633.0554875199996},{"$f":"C107+C108","v":7175.4644366999992},{"$f":"C109-B109","v":542.40894917999958},null,"Power plant efficiency",0.45]
[null,null,null,null,null,"Electricity produced",{"$f":"G106*G108*G109","v":14779.535399999999},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D109<>0,D104/D109,0)","v":-4717.3428040669614},null,"Natural gas used",{"$f":"G110/G109*3.6","v":118236.28319999999},"GJ/year"]
[]
[]
[null,null,null,null,null,"Reference option: Electricity from grid"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 MW switch from fueloil to diesel at power plant"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G134*10","v":1000}]
["Project life",20,null,null,null,"Reduction option: Diesel power"]
["Lev. investment",{"$f":"IF(B129=0,0,PMT($G$127,B129,-B128))","v":94.392925743255688},null,{"$f":"B130-C130","v":94.392925743255688},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
["Annual O&M",null,null,{"$f":"B131-C131","v":0},null,"Reference diesel price",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]
["Annual fuelcost",{"$f":"G138*1000*G131/G132","v":478513.33944458666},{"$f":"(G145*1000*G131+G146*1000*G147)/G132","v":328350.88774147531},{"$f":"B132-C132","v":150162.45170311135},null,"Activity",97,"MW"]
["Total annual cost",{"$f":"SUM(B130:B132)","v":478607.7323703299},{"$f":"SUM(C130:C132)","v":328350.88774147531},{"$f":"B133-C133","v":150256.8446288546},null,"Investment in Activity",{"$f":"G134*G132/1000","v":9.6999999999999993},"MUS$"]
[null,null,null,null,null,"Specific investment",100,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours"]
["Fuel  CO2-eq. emission",{"$f":"G138*G130/G132","v":3418.4615384615386},{"$f":"(G145*G130+G146*G148)/G132","v":3542.9534740725567},{"$f":"C136-B136","v":124.49193561101811},null,"Electricity production",{"$f":"G132*G135","v":485000},"MWh/ year"]
["Other",null,null,null,null,"Power plant efficiency",0.39]
["Total CO2-eq. emission ",{"$f":"B136+B137","v":3418.4615384615386},{"$f":"C136+C137","v":3542.9534740725567},{"$f":"C138-B138","v":124.49193561101811},null,"Diesel use",{"$f":"G136/G137*3.6/1000","v":4476.9230769230771},"TJ/year"]
[null,null,null,null,null,"Diesel fraction",1]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D138<>0,D133/D138,0)","v":1206.9604660846496}]
[null,null,null,null,null,"Reference option: Heavy fuel oil power"]
[null,null,null,null,null,"Electricity production",{"$f":"+G136","v":485000},"MWh/ year"]
[null,null,null,null,null,"Power plant efficiency",0.39]
[null,null,null,null,null,"Diesel fraction",{"$f":"19603/(87735+19603)","v":0.18262870558422925}]
[null,null,null,null,null,"Diesel use",{"$f":"G142/G143*3.6/1000*G144","v":817.61466653862635},"TJ/year"]
[null,null,null,null,null,"Fueloil use",{"$f":"G142/G143*3.6/1000*(1-G144)","v":3659.3084103844508},"TJ/year"]
[null,null,null,null,null,"Reference fueloil price",{"$f":"+assumptions!H20","v":6.387321626458637},"US$/GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C36","v":77.366666666666674},"kgCO2-eq./GJ"]
[]
[]
[]
[]
[]
[]
["1 MW switch from fueloil to natural gas at power plant"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G164*10","v":358.42320354183221}]
["Project life",20,null,null,null,"Reduction option: Natural gas power"]
["Lev. investment",{"$f":"IF(B159=0,0,PMT($G$157,B159,-B158))","v":33.832614836583993},null,{"$f":"B160-C160","v":33.832614836583993},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2-eq./GJ"]
["Annual O&M",null,null,{"$f":"B161-C161","v":0},null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Annual fuelcost",{"$f":"G168*1000*G161/G162","v":138625.59241706162},{"$f":"G174*1000*G175/G162","v":632444.39759671118},{"$f":"B162-C162","v":-493818.80517964956},null,"Activity",383,"MW"]
["Total annual cost",{"$f":"SUM(B160:B162)","v":138659.42503189819},{"$f":"SUM(C160:C162)","v":632444.39759671118},{"$f":"B163-C163","v":-493784.97256481298},null,"Investment in Activity",{"$f":"631470/46","v":13727.608695652174},"MUS$"]
[null,null,null,null,null,"Specific investment",{"$f":"G163/G162","v":35.842320354183222},"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",5000,"Full time hours"]
["Fuel  CO2-eq. emission",{"$f":"G168*G160/G162","v":2524.5},{"$f":"G174*G176/G162","v":3978.8571428571436},{"$f":"C166-B166","v":1454.3571428571436},null,"Electricity production",{"$f":"G162*G165","v":1915000},"MWh/ year"]
["Other",null,null,null,null,"Power plant efficiency",0.4]
["Total CO2-eq. emission ",{"$f":"B166+B167","v":2524.5},{"$f":"C166+C167","v":3978.8571428571436},{"$f":"C168-B168","v":1454.3571428571436},null,"Natural gas use",{"$f":"G166/G167*3.6/1000","v":17235},"TJ/year"]
[null,null,null,null,null,"Diesel fraction",1]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D168<>0,D163/D168,0)","v":-339.52112449817685}]
[null,null,null,null,null,"Reference option: Heavy fuel oil power"]
[null,null,null,null,null,"Electricity production",{"$f":"+G166","v":1915000},"MWh/ year"]
[null,null,null,null,null,"Power plant efficiency",0.35]
[null,null,null,null,null,"Fueloil use",{"$f":"G172/G173*3.6/1000","v":19697.142857142859},"TJ/year"]
[null,null,null,null,null,"Reference fueloil price",{"$f":"+assumptions!I20","v":12.297529953269384},"US$/GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C36","v":77.366666666666674},"kgCO2-eq./GJ"]

{"sheet":"Energy distribution","index":28,"n_rows":169,"n_cols":8,"rows_kept":169,"cut":false,"hidden":false,"merged":[[136,5,136,7],[96,5,96,7],[0,0,0,2],[1,0,1,2],[2,0,2,2],[68,5,68,7],[73,5,73,7],[9,5,9,7],[14,5,14,7],[38,5,38,7],[43,5,43,7]]}
["Menu for Energy Distribution options (click links below)"]
["More efficient grid (loss reduction of 1 GWh)"]
["Connection of isolated grid to central grid (1 GWh consumption)"]
["Increase of power factor (1000 commercial/Industrial buildings)"]
["District heating network rehabilitation"]
["New District cooling network"]
[]
[]
["More efficient grid (loss reduction of 1 GWh)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G19*1000000","v":958906.6114696213},null,{"$f":"B12-C12","v":958906.6114696213},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Project life",20,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Lev. investment",{"$f":"IF(B13=0,0,PMT($G11,B13,-B12))","v":90514.000571168901}]
["Annual O&M",null,null,{"$f":"B15-C15","v":0},null,"Reduction option: More efficient grid"]
["Annual electricity cost",null,{"$f":"G13*100000","v":20000},{"$f":"B16-C16","v":-20000},null,"Grid loss",0.15]
["Total annual cost",{"$f":"SUM(B14:B16)","v":90514.000571168901},{"$f":"SUM(C14:C16)","v":20000},{"$f":"B17-C17","v":70514.000571168901},null,"Electricity consumption in 2025",{"$f":"+'Start Year Balance'!O36","v":217052},"GWh"]
[null,null,null,null,null,"Loss of production",{"$f":"G17*G16/(1-G16)","v":38303.294117647056},"GWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment for 1 GWh loss reduction",{"$f":"1417.59/45.84/32.25","v":0.95890661146962131},"MUS$/GWh"]
["Fuel  CO2-eq. emission",0,{"$f":"G12*1000","v":485.5},{"$f":"C20-B20","v":485.5},null,"Loss reduction",{"$f":"G24-G18","v":11293.354531001591},"GWh"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B20+B21","v":0},{"$f":"C20+C21","v":485.5},{"$f":"C22-B22","v":485.5},null,"Reference option:  Old grid"]
[null,null,null,null,null,"Grid loss",{"$f":"assumptions!B33","v":0.186}]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D22<>0,D17/D22,0)","v":145.2399599818103},null,"Loss of  production",{"$f":"G17*G23/(1-G23)","v":49596.648648648646},"GWh"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Connection of isolated grid to central grid (1 GWh consumption)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G45*1000000","v":26870.017800479836},null,{"$f":"B41-C41","v":26870.017800479836},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Project life",20,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Lev. investment",{"$f":"IF(B42=0,0,PMT($G40,B42,-B41))","v":2536.3395949606515}]
["Annual O&M",null,null,{"$f":"B44-C44","v":0},null,"Reduction option: Isolated grid connected to main grid grid"]
["Annual electricity cost",null,{"$f":"G42*100000","v":20000},{"$f":"B45-C45","v":-20000},null,"Investment for 1 GWh of connection reduction",{"$f":"111.1/4134.72","v":2.6870017800479835E-2},"MUS$/GWh"]
["Total annual cost",{"$f":"SUM(B43:B45)","v":2536.3395949606515},{"$f":"SUM(C43:C45)","v":20000},{"$f":"B46-C46","v":-17463.660405039347}]
[null,null,null,null,null,"Reference option:  Isolated grid"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",0,{"$f":"G41*1000","v":485.5},{"$f":"C49-B49","v":485.5}]
["Other"]
["Total CO2-eq. emission ",{"$f":"B49+B50","v":0},{"$f":"C49+C50","v":485.5},{"$f":"C51-B51","v":485.5}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D51<>0,D46/D51,0)","v":-35.970464274025431}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Increase of power factor (1000 commercial/Industrial buildings)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G75*G81","v":1149691.4285714289},null,{"$f":"B71-C71","v":1149691.4285714289},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Project life",10,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Lev. investment",{"$f":"IF(B72=0,0,PMT($G70,B72,-B71))","v":163690.19450705647}]
["Annual O&M",null,null,{"$f":"B74-C74","v":0},null,"Reduction option: capacitors installed in commerce and industry"]
["Annual electricity cost",{"$f":"G72*1000*G82","v":438367.3469387755},{"$f":"G72*1000*G89","v":477333.33333333331},{"$f":"B75-C75","v":-38965.986394557811},null,"Number of buildings",1000]
["Total annual cost",{"$f":"SUM(B73:B75)","v":602057.541445832},{"$f":"SUM(C73:C75)","v":477333.33333333331},{"$f":"B76-C76","v":124724.20811249869},null,"New power factor",0.98]
[null,null,null,null,null,"New apparent demand in 1 building",{"$f":"G86/G76","v":365.30612244897958},"kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of capacitors",11.428571428571429,"US$/kVar"]
["Fuel  CO2-eq. emission",{"$f":"G71*G82*1000","v":1064136.7346938776},{"$f":"G71*G89*1000","v":1158726.6666666665},{"$f":"C79-B79","v":94589.93197278888},null,"Multipliers to Determine Capacitor Kilovars Required for Power Factor Correction",0.28100000000000003]
["Other",null,null,null,null,"kVAR needed",{"$f":"G79*G86","v":100.59800000000001},"kVAR"]
["Total CO2-eq. emission ",{"$f":"B79+B80","v":1064136.7346938776},{"$f":"C79+C80","v":1158726.6666666665},{"$f":"C81-B81","v":94589.93197278888},null,"Cost of needed capacitor",{"$f":"G78*G80","v":1149.6914285714288},"$"]
[null,null,null,null,null,"Annual electricity consumption",{"$f":"G77*G88/1000","v":2191.8367346938776},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D81<>0,D76/D81,0)","v":1.3185780506574281}]
[null,null,null,null,null,"Reference option:  Normal grid"]
[null,null,null,null,null,"Old power factor",0.9]
[null,null,null,null,null,"Old real max. demand in 1 building",358,"kWA"]
[null,null,null,null,null,"Old apparent max. demand in 1 building",{"$f":"G86/G85","v":397.77777777777777},"kW"]
[null,null,null,null,null,"Annual use",6000,"hours"]
[null,null,null,null,null,"Annual electricity consumption",{"$f":"G87*G88/1000","v":2386.6666666666665},"MWh"]
[]
[]
[]
[]
[]
[]
["District heating network rehabilitation (100,000 flats supplied)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"(G103+G104)*G99","v":3732000},null,{"$f":"B99-C99","v":3732000},null,"Number of flats supplied",120000,"Flats"]
["Project life",20,null,null,null,"Number of people connected",{"$f":"450000*G99/120000","v":450000},"People"]
["Lev. investment",{"$f":"IF(B100=0,0,PMT($G98,B100,-B99))","v":352274.39887383027},null,null,null,"Length of network",{"$f":"5.505*G99/120000","v":5.5049999999999999},"km"]
["Annual O&M",null,null,{"$f":"B102-C102","v":0},null,"Reduction option: More efficient network using biomass"]
["Annual fuel cost",{"$f":"+G109*G106","v":1469614.4000000001},{"$f":"G123*G120*G121+G129*G126","v":4301844.9065851849},{"$f":"B103-C103","v":-2832230.5065851845},null,"Investment in Biomass boilers",{"$f":"11.6*G99/120000","v":11.6},"MUS$"]
["Increased sales of heat",{"$f":"-G114","v":-2672739.8843930638},null,{"$f":"B104-C104","v":-2672739.8843930638},null,"Grid upgrade",{"$f":"19.5*G99/120000","v":19.5},"MUS$"]
["Total annual cost",{"$f":"SUM(B101:B104)","v":-850851.08551923349},{"$f":"SUM(C101:C104)","v":4301844.9065851849},{"$f":"B105-C105","v":-5152695.9921044186},null,"Energy content of biomass",16.920000000000002,"GJ/ton"]
[null,null,null,null,null,"Cost of biomass",{"$f":"69.4/G105","v":4.1016548463356974},"US$/GJ"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Biomass boiler efficiency",0.91]
["Fuel  CO2-eq. emission",0,{"$f":"+(G124*G122+G129*G127)/1000","v":33649.053412333342},{"$f":"C108-B108","v":33649.053412333342},null,"Increased biomass used",{"$f":"(36274-15098)/120000*G99","v":21176},"Ton"]
["Other",null,null,null,null,"Increased biomass used",{"$f":"G108*G105","v":358297.92000000004},"GJ"]
["Total CO2-eq. emission ",{"$f":"B108+B109","v":0},{"$f":"C108+C109","v":33649.053412333342},{"$f":"C110-B110","v":33649.053412333342},null,"Heat sale from increased biomass used",{"$f":"G109/3.6*G107","v":90569.752000000008},"MWh"]
[null,null,null,null,null,"Increased sale of heat",{"$f":"(197976-162408)*G99/120000","v":35568},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D110<>0,D105/D110,0)","v":-153.13048866378534},null,"Share of increased sale of heat from renewables",{"$f":"G110/G115","v":0.45747844183133313}]
[null,null,null,null,null,"Salesprice for heat",{"$f":"130/1.73","v":75.144508670520239},"US$/MWh"]
[null,null,null,null,null,"Income from extra heat sales",{"$f":"G111*G113","v":2672739.8843930638},"US$/year"]
[null,null,null,null,null,"Total sale of heat",{"$f":"G116*G117/1000","v":197976},"MWh"]
[null,null,null,null,null,"Total heated area",{"$f":"(1423710+418223)*G99/120000","v":1841933},"m2"]
[null,null,null,null,null,"Average use of heat",107.48273688565219,"kWh/m2"]
[]
[null,null,null,null,null,"Reference option:  Old network using fuel oil"]
[null,null,null,null,null,"Energy content of HFO",{"$f":"+assumptions!H22","v":40.19},"GJ/ton"]
[null,null,null,null,null,"Cost of Heavy Fuel Oil (HFO)",{"$f":"+assumptions!H20","v":6.387321626458637},"US$/GJ"]
[null,null,null,null,null,"Emission factor for HFO",{"$f":"+assumptions!C36","v":77.366666666666674},"KgCO2/GJ"]
[null,null,null,null,null,"HFO reduced",{"$f":"(16564-14277)*G99/120000","v":2287},"Ton"]
[null,null,null,null,null,"HFO reduced",{"$f":"+G123*G120","v":91914.53},"GJ"]
[null,null,null,null,null,"Energy content of diesel",{"$f":"+assumptions!F22","v":43.33},"GJ/ton"]
[null,null,null,null,null,"Cost of  Diesel",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]
[null,null,null,null,null,"Emission factor for Diesel",{"$f":"+assumptions!C37","v":74.066666666666663},"KgCO2/GJ"]
[null,null,null,null,null,"Diesel replaced in disconnected houses",{"$f":"+G129/G125","v":8269.049619201478},"Ton"]
[null,null,null,null,null,"Diesel replaced in disconnected houses",{"$f":"+G109","v":358297.92000000004},"GJ"]
[null,null,null,null,null,"Total sale of heat",{"$f":"G131*G132/1000","v":162408},"MWh"]
[null,null,null,null,null,"Total heated area",{"$f":"1423710*G99/120000","v":1423710},"m2"]
[null,null,null,null,null,"Average use of heat",114.07379311798049,"kWh/m2"]
[]
[]
[]
["District cooling network (1 million m2 new city area covered)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+(G154+G157+G159)*1000000","v":58161120.946261026},{"$f":"+G167*1000000","v":45576899.129940301},{"$f":"B139-C139","v":12584221.816320725},null,"Emission factor",0.97,"tCO2/MWh"]
["Project life",20,20,null,null,"City area covered",{"$f":"G141/4046.9*1000000","v":247.10272060095383},"Acre"]
["Lev. investment",{"$f":"IF(B140=0,0,PMT($G138,B140,-B139))","v":5489998.3706249306},{"$f":"IF(C140=0,0,PMT($G138,C140,-C139))","v":4302136.8551803101},{"$f":"B141-C141","v":1187861.5154446205},null,"City area covered",1,"Million m2"]
["Annual O&M",null,null,{"$f":"B142-C142","v":0},null,"Share of land for commercial & public use",{"$f":"(16.3+4.7)/100","v":0.21}]
["Annual elctricity cost",{"$f":"+G162*1000","v":6450935.9589080559},{"$f":"+G169*1000","v":9676403.9383620843},{"$f":"B143-C143","v":-3225467.9794540284},null,"Floor Area Ratio (FAR)",2.54]
["Total annual cost",{"$f":"SUM(B141:B143)","v":11940934.329532987},{"$f":"SUM(C141:C143)","v":13978540.793542394},{"$f":"B144-C144","v":-2037606.4640094079},null,"Built up area cooled",{"$f":"G141*G142*G143","v":0.53339999999999999},"Million m2"]
[null,null,null,null,null,"Average cooling demand",{"$f":"G147/G146*1000","v":166.95200000000003},"W/m2"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Equivalent Full Load Hours (EFLH)",{"$f":"1950*0.57317","v":1117.6814999999999},"Hours"]
["Fuel  CO2-eq. emission",{"$f":"+G161*G139","v":27451.246264085195},{"$f":"G168*G139","v":41176.86939612779},{"$f":"C147-B147","v":13725.623132042594},null,"Average cooling demand",186.599161788,"kWh/m2"]
["Other",null,null,null,null,"Installed cooling capacity",{"$f":"G144*G145*1000","v":89052.19680000002},"kW"]
["Total CO2-eq. emission ",{"$f":"B147+B148","v":27451.246264085195},{"$f":"C147+C148","v":41176.86939612779},{"$f":"C149-B149","v":13725.623132042594},null,"1 TR =",3.5169999999999999,"kW"]
[null,null,null,null,null,"Installed cooling capacity",{"$f":"G148/G149","v":25320.499516633499},"TR"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D149<>0,D144/D149,0)","v":-148.45274742045021},null,"Electricity price",{"$f":"9920497/43521217","v":0.22794622218399821},"US$/kWh"]
[null,null,null,null,null,"Reduction option: District cooling"]
[null,null,null,null,null,"Cost of cooling plant unit",2000,"US$/TR"]
[null,null,null,null,null,"Investment in cooling plant",{"$f":"G150*G153/1000000","v":50.640999033267001},"MUS$"]
[null,null,null,null,null,"Cooling plant area requirement",5786,"m2"]
[null,null,null,null,null,"Unit cost of land",512,"US$/m2"]
[null,null,null,null,null,"Investment in land",{"$f":"G155*G156/1000000","v":2.9624320000000002},"MUS$"]
[null,null,null,null,null,"Specific network cost",180,"US$/TR"]
[null,null,null,null,null,"Investment in network",{"$f":"G150*G158/1000000","v":4.5576899129940296},"MUS$"]
[null,null,null,null,null,"District cooling COP",1,"kW/TR"]
[null,null,null,null,null,"Electricity consumption",{"$f":"G150*G160*G146/1000","v":28300.2538805002},"MWh"]
[null,null,null,null,null,"Cost of electricity consumption",{"$f":"G161*G151","v":6450.9359589080559},"kUS$"]
[null,null,null,null,null,"Electricity savings",{"$f":"+G168-G161","v":14150.126940250102},"MWh"]
[null,null,null,null,null,"Reference option:  Local airconditioning"]
[null,null,null,null,null,"Chiller efficiency (COP)",1.5,"kW/TR"]
[null,null,null,null,null,"Stand alone cooling system",1800,"US$/TR"]
[null,null,null,null,null,"Investment in building airconditioning",{"$f":"G150*G166/1000000","v":45.576899129940301},"MUS$"]
[null,null,null,null,null,"Electricity consumption",{"$f":"G150*G165*G146/1000","v":42450.380820750303},"MWh"]
[null,null,null,null,null,"Cost of electricity consumption",{"$f":"G168*G151","v":9676.4039383620839},"kUS$"]

{"sheet":"Forestry","index":29,"n_rows":141,"n_cols":8,"rows_kept":141,"cut":false,"hidden":false,"merged":[[39,5,39,7],[67,5,67,7],[95,5,95,7],[125,5,125,7],[0,0,0,2],[1,0,1,2],[3,0,3,2],[4,0,4,2],[5,0,5,2],[10,5,10,7]]}
["Menu for Forestry options (click links below)"]
["Reforestation of 1000 ha"]
["REDD for 1000 ha"]
["Assisted regeneration of forest for 1000 ha"]
["Reforestation of 1000 ha with agroforestry"]
["Reforestation of 1000 ha with Silvopasture"]
[]
[]
[]
["Reforestation of 1000 ha"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G15*1000","v":600000}]
["Benefits (NPV)",{"$f":"-G16*1000","v":0},null,null,null,"Reduction option: Reforestation"]
["Project life",20,null,null,null,"Investment",600,"US$/ha"]
["Lev. investment",{"$f":"IF(B15=0,0,PMT($G12,B15,-(B13+B14)))","v":56635.755445953415},null,{"$f":"B16-C16","v":56635.755445953415},null,"Annual benefit",null,"US$/ha"]
["Annual O&M",null,null,null,null,"Forest density",100,"t dry matter/ha"]
["Annual fuelcost",null,null,null,null,"Carbon fraction of dry matter",0.5]
["Total annual cost",{"$f":"SUM(B16:B18)","v":56635.755445953415},null,{"$f":"B19-C19","v":56635.755445953415},null,"Time for forest growth",50,"years"]
[]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No reforestation"]
["Fuel  CO2-eq. emission",0,0,{"$f":"C22-B22","v":0}]
["CO2 stored",{"$f":"-G17*G18*1000*44/12/G19","v":-3666.666666666667},null,{"$f":"C23-B23","v":3666.666666666667}]
["Total CO2-eq. emission ",{"$f":"B22+B23","v":-3666.666666666667},{"$f":"C22+C23","v":0},{"$f":"C24-B24","v":3666.666666666667}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D24<>0,D19/D24,0)","v":15.446115121623658}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["REDD for 1000 ha"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"-G49*44/12*G44","v":-403333.33333333337}]
["Project life",20,null,null,null,"Reduction option: Avoiding deforestation"]
["Lev. investment",{"$f":"IF(B43=0,0,PMT($G41,B43,-B42))","v":-38071.813383113134},null,{"$f":"B44-C44","v":-38071.813383113134},null,"Opportunity cost",2.2000000000000002,"US$/tCO2"]
["Annual O&M",null,null,null,null,"Possible future deforestation",1000,"ha"]
["Annual fuelcost",null,null,null,null,"Forest density",100,"t dry matter/ha"]
["Total annual cost",{"$f":"SUM(B44:B46)","v":-38071.813383113134},null,{"$f":"B47-C47","v":-38071.813383113134},null,"Carbon fraction of dry matter",0.5]
[null,null,null,null,null,"Time for forest growth",50,"years"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Carbon disappearing",{"$f":"+G45*G46*G47","v":50000},"tC"]
["Fuel  CO2-eq. emission",0,0,{"$f":"C50-B50","v":0}]
["CO2 stored",{"$f":"-G49*44/12/G48","v":-3666.666666666667},null,{"$f":"C51-B51","v":3666.666666666667},null,"Reference option: Deforestation"]
["Total CO2-eq. emission ",{"$f":"B50+B51","v":-3666.666666666667},{"$f":"C50+C51","v":0},{"$f":"C52-B52","v":3666.666666666667}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D52<>0,D47/D52,0)","v":-10.383221831758126}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Assisted regeneration of forest for 1000 ha"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G72*1000","v":600000}]
["Benefits (NPV)",{"$f":"-G73*1000","v":-750000},null,null,null,"Reduction option: Assisted regeneration"]
["Project life",20,null,null,null,"Investment",600,"US$/ha"]
["Lev. investment",{"$f":"IF(B72=0,0,PMT($G69,B72,-(B70+B71)))","v":-14158.938861488354},null,{"$f":"B73-C73","v":-14158.938861488354},null,"Annual benefit",750,"US$/ha"]
["Annual fuelcost",null,null,null,null,"Forest density",100,"t dry matter/ha"]
["Total annual cost",{"$f":"SUM(B73:B74)","v":-14158.938861488354},null,{"$f":"B75-C75","v":-14158.938861488354},null,"Carbon fraction of dry matter",0.5]
[null,null,null,null,null,"Time for forest growth",50,"years"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",0,0,{"$f":"C78-B78","v":0},null,"Reference option: No reforestation"]
["CO2 stored",{"$f":"-G74*G75*44/12*1000/G76","v":-3666.666666666667},null,{"$f":"C79-B79","v":3666.666666666667}]
["Total CO2-eq. emission ",{"$f":"B78+B79","v":-3666.666666666667},{"$f":"C78+C79","v":0},{"$f":"C80-B80","v":3666.666666666667}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D80<>0,D75/D80,0)","v":-3.8615287804059144}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Reforestation of 1000 ha with agroforestry"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G100*1000","v":1350000}]
["Benefits (NPV)",{"$f":"-G101*1000","v":-1380000},null,null,null,"Reduction option: Reforestation with agroforestry"]
["Project life",30,null,null,null,"Investment",1350,"US$/ha"]
["Lev. investment",{"$f":"IF(B100=0,0,PMT($G97,B100,-(B98+B99)))","v":-2417.5921053333359},null,{"$f":"B101-C101","v":-2417.5921053333359},null,"Annual benefit",1380,"US$/ha"]
["Annual OM",null,null,null,null,"Forest density",100,"t dry matter/ha"]
["Annual fuelcost",null,null,null,null,"Carbon fraction of dry matter",0.5]
["Total annual cost",{"$f":"SUM(B101:B103)","v":-2417.5921053333359},null,{"$f":"B104-C104","v":-2417.5921053333359},null,"Time for forest growth",50,"years"]
[]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No reforestation"]
["Fuel  CO2-eq. emission",0,0,{"$f":"C107-B107","v":0}]
["CO2 stored",{"$f":"-G102*G103*44/12*1000/G104","v":-3666.666666666667},null,{"$f":"C108-B108","v":3666.666666666667}]
["Total CO2-eq. emission ",{"$f":"B107+B108","v":-3666.666666666667},{"$f":"C107+C108","v":0},{"$f":"C109-B109","v":3666.666666666667}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D109<>0,D104/D109,0)","v":-0.65934330145454612}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Reforestation of 1000 ha with Silvopasture"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G130*1000","v":1350000}]
["Benefits (NPV)",{"$f":"-G131*1000","v":-1380000},null,null,null,"Reduction option: Reforestation with silvopasture"]
["Project life",30,null,null,null,"Investment",1350,"US$/ha"]
["Lev. investment",{"$f":"IF(B130=0,0,PMT($G127,B130,-(B128+B129)))","v":-2417.5921053333359},null,{"$f":"B131-C131","v":-2417.5921053333359},null,"Annual benefit",1380,"US$/ha"]
["Annual benefit",null,null,null,null,"Forest density",100,"t dry matter/ha"]
["Annual fuelcost",null,null,null,null,"Carbon fraction of dry matter",0.5]
["Total annual cost",{"$f":"SUM(B131:B133)","v":-2417.5921053333359},null,{"$f":"B134-C134","v":-2417.5921053333359},null,"Time for forest growth",50,"years"]
[]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No reforestation"]
["Fuel  CO2-eq. emission",0,0,{"$f":"C137-B137","v":0}]
["CO2 stored",{"$f":"-G132*G133*44/12*1000/G134","v":-3666.666666666667},null,{"$f":"C138-B138","v":3666.666666666667}]
["Total CO2-eq. emission ",{"$f":"B137+B138","v":-3666.666666666667},{"$f":"C137+C138","v":0},{"$f":"C139-B139","v":3666.666666666667}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D139<>0,D134/D139,0)","v":-0.65934330145454612}]

{"sheet":"Fossil fuel switch","index":30,"n_rows":51,"n_cols":8,"rows_kept":51,"cut":false,"hidden":false,"merged":[[7,5,7,7],[36,5,36,7],[0,0,0,2],[1,0,1,2],[2,0,2,2]]}
["Menu for Fossil Fuel Switch options (click links below)"]
["Switch from coal to natural gas in industry (100 TJ fuel use)"]
["Switch from fuel oil to natural gas in industry (100 TJ fuel use)"]
[]
[]
[]
["Fossil fuel switch from coal to natural gas in industry (100 TJ fuel use)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G16*1000000*100/G14","v":128196.10020202945}]
["Project life",20,null,null,null,"Reduction option: Natural gas use"]
["Lev. investment",{"$f":"IF(B11=0,0,PMT($G9,B11,-B10))","v":12100.804966945134},null,{"$f":"B12-C12","v":12100.804966945134},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2-eq./GJ"]
["Annual O&M",{"$f":"+G17","v":0},{"$f":"+G23","v":0},{"$f":"B13-C13","v":0},null,"Natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Annual fuelcost",{"$f":"+G14*G15*1000*100/G14","v":308056.8720379147},{"$f":"G22*G21*1000*100/G14","v":200320.51282051284},{"$f":"B14-C14","v":107736.35921740186},null,"Annual fuel consumption",229,"TJ"]
["Total annual cost",{"$f":"SUM(B12:B14)","v":320157.67700485984},{"$f":"SUM(C12:C14)","v":200320.51282051284},{"$f":"B15-C15","v":119837.164184347},null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
[null,null,null,null,null,"Investment",{"$f":"2.239932/7.63","v":0.29356906946264744},"Mill. US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M",0,"Mill. US$"]
["Fuel  CO2-eq. emission",{"$f":"G14*G12*100/G14","v":5610},{"$f":"G22*G20*100/G14","v":9460},{"$f":"C18-B18","v":3850}]
["Other",null,null,null,null,"Reference option: Coal use"]
["Total CO2-eq. emission ",{"$f":"B18+B19","v":5610},{"$f":"C18+C19","v":9460},{"$f":"C20-B20","v":3850},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Coal price",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D20<>0,D15/D20,0)","v":31.126536151778442},null,"Annual fuel consumption",{"$f":"+G14","v":229},"TJ"]
[null,null,null,null,null,"O&M",0,"Mill. US$"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Fossil fuel switch from fuel oil to natural gas in industry (100 TJ fuel use)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G44*1000000*100/G43","v":780941.64082323096}]
["Project life",20,null,null,null,"Reduction option: Natural gas use"]
["Lev. investment",{"$f":"IF(B40=0,0,PMT($G38,B40,-B39))","v":73715.366312043509},null,{"$f":"B41-C41","v":73715.366312043509},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2-eq./GJ"]
["Annual O&M",null,null,{"$f":"B42-C42","v":0},null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Annual fuelcost",{"$f":"+G43*G42*1000*100/G43","v":308056.8720379147},{"$f":"G50*G49*1000*100/71","v":638192.38898728974},{"$f":"B43-C43","v":-330135.51694937504},null,"Annual fuel consumption",70.94,"TJ"]
["Total annual cost",{"$f":"SUM(B41:B43)","v":381772.23834995821},{"$f":"SUM(C41:C43)","v":638192.38898728974},{"$f":"B44-C44","v":-256420.15063733154},null,"Investment",0.55400000000000005,"Mill. US$"]
[null,null,null,null,null,"O&M",0,"Mill. US$"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",{"$f":"G43*G41*100/G43","v":5610},{"$f":"G50*G48*100/G50","v":7736.6666666666679},{"$f":"C47-B47","v":2126.6666666666679},null,"Reference option: Fuel oil use"]
["Other",null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C36","v":77.366666666666674},"kgCO2-eq./GJ"]
["Total CO2-eq. emission ",{"$f":"B47+B48","v":5610},{"$f":"C47+C48","v":7736.6666666666679},{"$f":"C49-B49","v":2126.6666666666679},null,"Price of fuel oil",{"$f":"+assumptions!H20","v":6.387321626458637},"US$/GJ"]
[null,null,null,null,null,"Annual fuel consumption",{"$f":"+G43","v":70.94},"TJ"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D49<>0,D44/D49,0)","v":-120.57373854419971},null,"O&M",0,"Mill. US$"]

{"sheet":"Fugitive","index":31,"n_rows":107,"n_cols":8,"rows_kept":107,"cut":false,"hidden":false,"merged":[[8,5,8,7],[37,5,37,7],[92,5,92,7],[64,5,64,7],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[4,0,4,2]]}
["Menu for Fugitive options (click links below)"]
["Reduced flaring at oil field (1 MMSCF/day)"]
["Reduced flaring  at oil  refineries (1 MMSCF/day)"]
["Leak reduction in natural gas pipelines (1 million m3 CH4/year leaking)"]
["Efficient charcoal production (100,000 tonnes)"]
[]
[]
["Reduced flaring at oil field (1 MMSCF/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G16/G18*1000000","v":10866021.949364338},null,null,null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Project life",20,null,null,null,"Calorific value",39,"MJ/m3"]
["Lev. investment",{"$f":"IF(B12=0,0,PMT($G10,B12,-B11))","v":1025675.6029909345},null,{"$f":"B13-C13","v":1025675.6029909345},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2/GJ"]
["Annual O&M",{"$f":"B11*G17","v":434640.87797457352},null,{"$f":"B14-C14","v":434640.87797457352}]
["Annual fuelcost",null,{"$f":"G20*G11*1000/G18","v":1241754.7322274882},{"$f":"B15-C15","v":-1241754.7322274882},null,"Reduction option: Reduced flaring"]
["Total annual cost",{"$f":"SUM(B13:B15)","v":1460316.4809655081},{"$f":"SUM(C13:C15)","v":1241754.7322274882},{"$f":"B16-C16","v":218561.74873801996},null,"Investment in Activity",100,"MUS$"]
[null,null,null,null,null,"O&M  ",0.04]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Amount of gas flared",{"$f":"2.933+2.851+3.419","v":9.2029999999999994},"MMSCF/Day"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C19-B19","v":0},null,"Amount of gas flared",{"$f":"G18*10335710/1000000","v":95.119539129999993},"Mm3/yr"]
["Flaring of CH4",null,{"$f":"G20*G13/G18","v":22613.499908999998},null,null,"Amount of gas flared",{"$f":"G19*G12","v":3709.6620260699997},"TJ/year"]
["Total CO2-eq. emission ",{"$f":"B19+B20","v":0},{"$f":"C19+C20","v":22613.499908999998},{"$f":"C21-B21","v":22613.499908999998}]
[null,null,null,null,null,"Reference option: Flaring"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D21<>0,D16/D21,0)","v":9.6651004761555761}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Reduced flaring  at oil  refineries (1 MMSCF/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G45*1000000","v":26000000},null,null,null,"Referencenatural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Project life",25,null,null,null,"Calorific value",39,"MJ/m3"]
["Lev. investment",{"$f":"IF(B41=0,0,PMT($G$39,B41,-B40))","v":2231073.4477373059},null,{"$f":"B42-C42","v":2231073.4477373059},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2/GJ"]
["Annual O&M",{"$f":"+G46*1000000","v":3930000},null,{"$f":"B43-C43","v":3930000}]
["Annual fuelcost",null,{"$f":"G49*G40*1000","v":1642750.2369668246},{"$f":"B44-C44","v":-1642750.2369668246},null,"Reduction option: Reduced flaring"]
["Total annual cost",{"$f":"SUM(B42:B44)","v":6161073.4477373064},{"$f":"SUM(C42:C44)","v":1642750.2369668246},{"$f":"B45-C45","v":4518323.2107704822},null,"Investment in Activity",{"$f":"15+11","v":26},"MUS$"]
[null,null,null,null,null,"O&M  ",{"$f":"2.2+1.73","v":3.93},"MUS$/year"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C48-B48","v":0},null,"Reference option: Flaring"]
["Flaring",null,{"$f":"+G50","v":20797.217999999997},null,null,"Amount of gas flared",533.26199999999994,"TJ/year"]
["Total CO2-eq. emission ",{"$f":"B48+B49","v":0},{"$f":"C48+C49","v":20797.217999999997},{"$f":"C50-B50","v":20797.217999999997},null,"Amount of gas flared",{"$f":"G49*G41","v":20797.217999999997},"tCO2/year"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D50<>0,D45/D50,0)","v":217.25613544900492}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Leak reduction in natural gas pipelines (1 million m3 CH4/year leaking)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G74/G79*1000000","v":249686.31266364327},null,null,null,"Reference natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Project life",20,null,null,null,"Calorific value",{"$f":"+assumptions!N22","v":39},"MJ/m3"]
["Lev. investment",{"$f":"IF(B68=0,0,PMT($G66,B68,-B67))","v":23568.621570366602},null,{"$f":"B69-C69","v":23568.621570366602},null,"Density of natural gas",7.18E-4,"tCH4/m3 CH4"]
["Annual O&M",{"$f":"B67*G75","v":12484.315633182165},null,{"$f":"B70-C70","v":12484.315633182165},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C36","v":77.366666666666674},"kgCO2/GJ"]
["Annual fuelcost",null,{"$f":"+G81*G67*1000/G79","v":120142.18009478675},{"$f":"B71-C71","v":-120142.18009478675},null,"GWP for CH4",{"$f":"+assumptions!E55","v":21}]
["Total annual cost",{"$f":"SUM(B69:B71)","v":36052.937203548769},{"$f":"SUM(C69:C71)","v":120142.18009478675},{"$f":"B72-C72","v":-84089.242891237984}]
[null,null,null,null,null,"Reduction option: No leaks"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",2.8917660000000001,"MUS$"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C75-B75","v":0},null,"O&M  (annual monitoring)",0.05,"of investment"]
["CH4 leaking",null,{"$f":"G80*G71/G79","v":15078}]
["Total CO2-eq. emission ",{"$f":"B75+B76","v":0},{"$f":"C75+C76","v":15078},{"$f":"C77-B77","v":15078},null,"Reference option: Leaks with CH4 emissions"]
[null,null,null,null,null,"Natural gas leak",1322.1,"m3 CH4/hour"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D77<>0,D72/D77,0)","v":-5.576949389258389},null,"Annual natural gas leak",{"$f":"G78*24*365/1000000","v":11.581595999999999},"Mm3 CH4/year"]
[null,null,null,null,null,"Annual natural gas leak",{"$f":"G79*G69*1000000","v":8315.5859280000004},"tCH4/year"]
[null,null,null,null,null,"Amount of gas leaking",{"$f":"G79*G68","v":451.68224399999997},"TJ/year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Efficient charcoal production (100,000 tonnes)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G101*1000000/G100*100000","v":2400000},null,null,null,"GWP for CH4",{"$f":"+assumptions!E55","v":21}]
["Project life",20,null,null,null,"Calorific value",39,"MJ/m3"]
["Lev. investment",{"$f":"IF(B96=0,0,PMT($G94,B96,-B95))","v":226543.02178381366},null,{"$f":"B97-C97","v":226543.02178381366},null,"Non-renewable biomass",0.82]
["Annual O&M",null,null,{"$f":"B98-C98","v":0}]
["Total annual cost",{"$f":"SUM(B97:B98)","v":226543.02178381366},{"$f":"SUM(C97:C98)","v":0},{"$f":"B99-C99","v":226543.02178381366},null,"Reduction option: New process"]
[null,null,null,null,null,"Size of charcoal plant",500000,"t charcoal/year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment",12,"MUS$"]
["CO2-eq. emission",{"$f":"1/G103*G97*0.5*44/12*100000","v":406306.30630630627},{"$f":"1/G107*G97*0.5*44/12*100000","v":501111.11111111112},{"$f":"C102-B102","v":94804.804804804851},null,"CH4 emission factor",2.4E-2,"tCH4/t charcoal"]
["CH4 emissions",{"$f":"G102*G95*100000","v":50400},{"$f":"G106*G95*100000","v":96600},{"$f":"C103-B103","v":46200},null,"Gravimetric yield",0.37,"charcoal/dry wood"]
["Total CO2-eq. emission ",{"$f":"B102+B103","v":456706.30630630627},{"$f":"C102+C103","v":597711.11111111112},{"$f":"C104-B104","v":141004.80480480485},null,"O&M  ","neglectable"]
[null,null,null,null,null,"Reference option: Old process"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D104<>0,D99/D104,0)","v":1.606633349107647},null,"CH4 emission factor",4.5999999999999999E-2,"tCH4/t charcoal"]
[null,null,null,null,null,"Gravimetric yield",0.3,"charcoal/dry wood"]

{"sheet":"Geothermal","index":32,"n_rows":55,"n_cols":26,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2],[34,5,34,7],[6,23,6,25],[11,23,11,25],[19,23,19,25]]}
["Menu for Geothermal options (click links below)"]
["1 MW Geothermal power"]
["Geothermal heating (1000 m2) versus coal boilers"]
[]
[]
["1 MW Geothermal power - 2025",null,null,null,null,null,null,null,null,"1 MW Geothermal power - 2030",null,null,null,null,null,null,null,null,"1 MW Geothermal power - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G15*G14*1000","v":4266071.4285714282},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P15*P14*1000","v":3763988.0952380956},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y15*Y14*1000","v":3261904.7619047621},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G8,B10,-B9))","v":402686.9635725675},null,{"$f":"B11-C11","v":402686.9635725675},null,null,null,null,null,"Lev. investment",{"$f":"IF(K10=0,0,PMT($P8,K10,-K9))","v":355293.84877230803},null,{"$f":"K11-L11","v":355293.84877230803},null,null,null,null,null,"Lev. investment",{"$f":"IF(T10=0,0,PMT($Y8,T10,-T9))","v":307900.73397204833},null,{"$f":"T11-U11","v":307900.73397204833}]
["Annual O&M",{"$f":"B9*G13","v":127982.14285714284},null,{"$f":"B12-C12","v":127982.14285714284},null,"Reduction option: Geothermal Power",null,null,null,"Annual O&M",{"$f":"K9*P13","v":112919.64285714287},null,{"$f":"K12-L12","v":112919.64285714287},null,"Reduction option: Geothermal Power",null,null,null,"Annual O&M",{"$f":"T9*Y13","v":97857.142857142855},null,{"$f":"T12-U12","v":97857.142857142855},null,"Reduction option: Geothermal Power"]
["Annual fuelcost",null,{"$f":"G17*G9*1000/G14","v":1263000},{"$f":"B13-C13","v":-1263000},null,"O&M  ",0.03,null,null,"Annual fuelcost",null,{"$f":"P17*P9*1000/P14","v":1263000},{"$f":"K13-L13","v":-1263000},null,"O&M  ",0.03,null,null,"Annual fuelcost",null,{"$f":"Y17*Y9*1000/Y14","v":1263000},{"$f":"T13-U13","v":-1263000},null,"O&M  ",0.03]
["Total annual cost",{"$f":"SUM(B11:B13)","v":530669.10642971029},{"$f":"SUM(C11:C13)","v":1263000},{"$f":"B14-C14","v":-732330.89357028971},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K11:K13)","v":468213.49162945093},{"$f":"SUM(L11:L13)","v":1263000},{"$f":"K14-L14","v":-794786.50837054907},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T11:T13)","v":405757.87682919117},{"$f":"SUM(U11:U13)","v":1263000},{"$f":"T14-U14","v":-857242.12317080889},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",{"$f":"(3775+3392)/2/0.84","v":4266.0714285714284},"US$/kW",null,null,null,null,null,null,"Investment in Activity",{"$f":"(G15+Y15)/2","v":3763.9880952380954},"US$/kW",null,null,null,null,null,null,"Investment in Activity",{"$f":"2740/0.84","v":3261.9047619047619},"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",6315,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",6315,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",6315,"Full time hours"]
["Fuel  CO2-eq. emission",0,{"$f":"G17*G10/G14","v":3065.9324999999999},{"$f":"C17-B17","v":3065.9324999999999},null,"Electricity production",{"$f":"G14*G16","v":6315},"MWh/year",null,"Fuel  CO2-eq. emission",0,{"$f":"P17*P10/P14","v":3065.9324999999999},{"$f":"L17-K17","v":3065.9324999999999},null,"Electricity production",{"$f":"P14*P16","v":6315},"MWh/year",null,"Fuel  CO2-eq. emission",0,{"$f":"Y17*Y10/Y14","v":3065.9324999999999},{"$f":"U17-T17","v":3065.9324999999999},null,"Electricity production",{"$f":"Y14*Y16","v":6315},"MWh/year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B14/G17/1000","v":8.4033112657119602E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K14/P17/1000","v":7.4143070725170374E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T14/Y17/1000","v":6.425302879322109E-2},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B17+B18","v":0},{"$f":"C17+C18","v":3065.9324999999999},{"$f":"C19-B19","v":3065.9324999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K17+K18","v":0},{"$f":"L17+L18","v":3065.9324999999999},{"$f":"L19-K19","v":3065.9324999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T17+T18","v":0},{"$f":"U17+U18","v":3065.9324999999999},{"$f":"U19-T19","v":3065.9324999999999}]
[null,null,null,null,null,"Reference option: No geothermal plant",null,null,null,null,null,null,null,null,"Reference option: No geothermal plant",null,null,null,null,null,null,null,null,"Reference option: No geothermal plant"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D19<>0,D14/D19,0)","v":-238.86073603064963},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M19<>0,M14/M19,0)","v":-259.23157420150284},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V19<>0,V14/V19,0)","v":-279.60241237235618}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Geothermal heating (1000 m2) versus coal boilers"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"(G42+G43)*G41","v":13475.238176980518}]
["Project life",20,20,null,null,"Reduction option: Geothermal heating"]
["Lev. investment",{"$f":"IF(B38=0,0,PMT($G36,B38,-B37))","v":1271.9671566124064},{"$f":"IF(C38=0,0,PMT($G36,C38,-C37))","v":0},{"$f":"B39-C39","v":1271.9671566124064},null,"Natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
["Annual O&M",{"$f":"G44*G41","v":1087.1742053614855},null,{"$f":"B40-C40","v":1087.1742053614855},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C42","v":56.1},"kgCO2/GJ"]
["Annual fuelcost",{"$f":"G45*G41*G46*G39/1000","v":2.4028436018957344},{"$f":"+G55*G39","v":1980.3656059580233},{"$f":"B41-C41","v":-1977.9627623561275},null,"Heated area",1000,"m2"]
["Total annual cost",{"$f":"SUM(B39:B41)","v":2361.5442055757876},{"$f":"SUM(C39:C41)","v":1980.3656059580233},{"$f":"B42-C42","v":381.17859961776435},null,"Heat supply",{"$f":"80/7.64","v":10.471204188481677},"US$/m2"]
[null,null,null,null,null,"Reinjection wells",{"$f":"7*6/7.64/1.83","v":3.0040339884988412},"US$/m2"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M  ",{"$f":"15.2/7.64/1.83","v":1.0871742053614855},"US$/m2"]
["Fuel  CO2-eq. emission",{"$f":"G45*G41*G46*G40/1000","v":43.758000000000003},{"$f":"G55*G50/1000","v":60.814285714285724},{"$f":"C45-B45","v":17.056285714285721},null,"Natural gas consumption",0.02,"M3 gas/m2 area"]
["Other",null,null,null,null,"Energy in natural gas",{"$f":"+assumptions!N22","v":39},"MJ/m3 N-gas"]
["Total CO2-eq. emission ",{"$f":"B45+B46","v":43.758000000000003},{"$f":"C45+C46","v":60.814285714285724},{"$f":"C47-B47","v":17.056285714285721},null,"Natura gas consumption",{"$f":"G45*G41*G46","v":780},"MJ"]
[null,null,null,null,null,"Reference option: Coal fired boilers"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D47<>0,D42/D47,0)","v":22.348277110443988},null,"Coal prices",{"$f":"+assumptions!J20","v":2.0032051282051282},"US$/GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C43","v":94.600000000000009},"kgCO2/GJ"]
[null,null,null,null,null,"Heat consumption",100,"kWh/m2"]
[null,null,null,null,null,"Boiler efficiency",0.7]
[null,null,null,null,null,"District heating loss",0.2]
[null,null,null,null,null,"Total heat consumption",{"$f":"G51*3.6*G41/1000","v":360},"GJ"]
[null,null,null,null,null,"Coal consumption",{"$f":"G54/(1-G53)/G52","v":642.85714285714289},"GJ"]

{"sheet":"HFC PFC SF6","index":33,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":false,"merged":[[8,5,8,7],[0,0,0,2],[1,0,1,2]]}
["Menu for Industrial Gas options (click links below)"]
["Reduced PFCs from aluminum production (100,000 tAl/year)"]
[]
[]
[]
[]
[]
["Reduced PFCs from aluminum production (100,000 tAl/year)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G20/G13*100000","v":19573.792242509011},null,null,null,"1 tonne CF4 = ",6500,"tonnes CO2"]
["Project life",20,null,null,null,"1 tonne C2F6 = ",9200,"tonnes CO2"]
["Lev. investment",{"$f":"IF(B12=0,0,PMT($G10,B12,-B11))","v":1847.6275176610675},null,{"$f":"B13-C13","v":1847.6275176610675},null,"Aliminium production",306001,"tAl/year"]
["Annual O&M",{"$f":"+G22/G13*100000","v":1226.4665801745746},null,{"$f":"B14-C14","v":1226.4665801745746},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Annual fuelcost",{"$f":"G13*G25*1000*G21*G14/(G13/1000)","v":727.43309989183035},null,{"$f":"B15-C15","v":727.43309989183035},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Total annual cost",{"$f":"SUM(B13:B15)","v":3801.5271977274724},{"$f":"SUM(C13:C15)","v":0},{"$f":"B16-C16","v":3801.5271977274724}]
[null,null,null,null,null,"Reduction option: Reduced anode effect"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"CF4-eq. emission coefficient",1.0999999999999999E-2,"kgCF4/tAl"]
["Fuel  CO2-eq. emission",null,{"$f":"G13*G25*1000*G21*G15/G13*100000","v":176584.38499874179},{"$f":"C19-B19","v":176584.38499874179},null,"C2F6-eq. emission coefficient",1.9E-3,"kgC2F6/tAl"]
["Other",{"$f":"+G13*(G18*G11+G19*G12)/1000/G13*1000000","v":88980},{"$f":"+G13*(G26*G11+G27*G12)/1000/G13*100000","v":24284},{"$f":"C20-B20","v":-64696},null,"Investment",{"$f":"19798+40098","v":59896},"US$"]
["Total CO2-eq. emission ",{"$f":"B19+B20","v":88980},{"$f":"C19+C20","v":200868.38499874179},{"$f":"C21-B21","v":111888.38499874179},null,"Electricity savings",2.5999999999999998E-4]
[null,null,null,null,null,"O&M",3753,"US$/year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D21<>0,D16/D21,0)","v":3.397606639661678E-2}]
[null,null,null,null,null,"Reference option: No change"]
[null,null,null,null,null,"Electricity consumption",{"$f":"4280678/G13","v":13.989098074842893},"MWh/tAl"]
[null,null,null,null,null,"CF4-eq. emission coefficient",0.03,"kgCF4/tAl"]
[null,null,null,null,null,"C2F6-eq. emission coefficient",5.1999999999999998E-3,"kgC2F6/tAl"]

{"sheet":"Hydro","index":34,"n_rows":81,"n_cols":26,"rows_kept":81,"cut":false,"hidden":false,"merged":[[8,23,8,25],[13,23,13,25],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[8,14,8,16],[13,14,13,16],[37,5,37,7],[42,5,42,7],[66,5,66,7],[69,5,69,7],[76,5,76,7],[49,5,49,7]]}
["Menu for Hydro Power options (click links below)"]
["1 MW Hydro power connected to main grid"]
["1 MW Mini hydro power connected to main grid"]
["1 MW Mini hydro power off-grid"]
[]
[]
[]
["1 MW Hydro power connected to main grid in 2025",null,null,null,null,null,null,null,null,"1 MW Hydro power connected to main grid in 2030",null,null,null,null,null,null,null,null,"1 MW Hydro power connected to main grid in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G17*1000","v":1138100},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P17*1000","v":1138100},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y17*1000","v":1138100},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",25,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B12=0,0,PMT($G$10,B12,-B11))","v":97660.949648839538},null,{"$f":"B13-C13","v":97660.949648839538},null,null,null,null,null,"Lev. investment",{"$f":"IF(K12=0,0,PMT($P$10,K12,-K11))","v":97660.949648839538},null,{"$f":"K13-L13","v":97660.949648839538},null,null,null,null,null,"Lev. investment",{"$f":"IF(T12=0,0,PMT($Y$10,T12,-T11))","v":97660.949648839538},null,{"$f":"T13-U13","v":97660.949648839538}]
["Annual O&M",{"$f":"B11*G15","v":5690.5},null,{"$f":"B14-C14","v":5690.5},null,"Reduction option: Hydro Power",null,null,null,"Annual O&M",{"$f":"K11*P15","v":5690.5},null,{"$f":"K14-L14","v":5690.5},null,"Reduction option: Hydro Power",null,null,null,"Annual O&M",{"$f":"T11*Y15","v":5690.5},null,{"$f":"T14-U14","v":5690.5},null,"Reduction option: Hydro Power"]
["Annual fuelcost",null,{"$f":"G19*1000*G11/G16","v":792200},{"$f":"B15-C15","v":-792200},null,"O&M  ",5.0000000000000001E-3,null,null,"Annual fuelcost",null,{"$f":"P19*1000*P11/P16","v":792200},{"$f":"K15-L15","v":-792200},null,"O&M  ",5.0000000000000001E-3,null,null,"Annual fuelcost",null,{"$f":"Y19*1000*Y11/Y16","v":792200},{"$f":"T15-U15","v":-792200},null,"O&M  ",5.0000000000000001E-3]
["Total annual cost",{"$f":"SUM(B13:B15)","v":103351.44964883954},{"$f":"SUM(C13:C15)","v":792200},{"$f":"B16-C16","v":-688848.55035116046},null,"Activity",190,"MW",null,"Total annual cost",{"$f":"SUM(K13:K15)","v":103351.44964883954},{"$f":"SUM(L13:L15)","v":792200},{"$f":"K16-L16","v":-688848.55035116046},null,"Activity",190,"MW",null,"Total annual cost",{"$f":"SUM(T13:T15)","v":103351.44964883954},{"$f":"SUM(U13:U15)","v":792200},{"$f":"T16-U16","v":-688848.55035116046},null,"Activity",190,"MW"]
[null,null,null,null,null,"Investment in Activity",1138.0999999999999,"US$/kW",null,null,null,null,null,null,"Investment in Activity",1138.0999999999999,"US$/kW",null,null,null,null,null,null,"Investment in Activity",1138.0999999999999,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3961,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3961,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3961,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G19*G12/G16","v":1923.0654999999999},{"$f":"C19-B19","v":1923.0654999999999},null,"Electricity production",{"$f":"G16*G18","v":752590},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P19*P12/P16","v":1923.0654999999999},{"$f":"L19-K19","v":1923.0654999999999},null,"Electricity production",{"$f":"P16*P18","v":752590},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y19*Y12/Y16","v":1923.0654999999999},{"$f":"U19-T19","v":1923.0654999999999},null,"Electricity production",{"$f":"Y16*Y18","v":752590},"MWh/ year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"+B16/G19","v":0.13732769455990584},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"+K16/P19","v":0.13732769455990584},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"+T16/Y19","v":0.13732769455990584},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B19+B20","v":0},{"$f":"C19+C20","v":1923.0654999999999},{"$f":"C21-B21","v":1923.0654999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K19+K20","v":0},{"$f":"L19+L20","v":1923.0654999999999},{"$f":"L21-K21","v":1923.0654999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T19+T20","v":0},{"$f":"U19+U20","v":1923.0654999999999},{"$f":"U21-T21","v":1923.0654999999999}]
[null,null,null,null,null,"Reference option: No hydro power plant",null,null,null,null,null,null,null,null,"Reference option: No hydro power plant",null,null,null,null,null,null,null,null,"Reference option: No hydro power plant"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D21<>0,D16/D21,0)","v":-358.20337391064447},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M21<>0,M16/M21,0)","v":-358.20337391064447},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V21<>0,V16/V21,0)","v":-358.20337391064447}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 MW Mini hydro power connected to main grid 2020"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G46*1000","v":4500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B41=0,0,PMT($G$39,B41,-B40))","v":424768.16584465059},null,{"$f":"B42-C42","v":424768.16584465059}]
["Annual O&M",{"$f":"B40*G44","v":22500},null,{"$f":"B43-C43","v":22500},null,"Reduction option: Hydro Power"]
["Annual fuelcost",null,{"$f":"G48*1000*G40/G45","v":800000},{"$f":"B44-C44","v":-800000},null,"O&M  ",5.0000000000000001E-3,"Of investment"]
["Total annual cost",{"$f":"SUM(B42:B44)","v":447268.16584465059},{"$f":"SUM(C42:C44)","v":800000},{"$f":"B45-C45","v":-352731.83415534941},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",4500,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",4000,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G48*G41/G45","v":1942},{"$f":"C48-B48","v":1942},null,"Electricity production",{"$f":"G45*G47","v":4000},"MWh/ year"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B48+B49","v":0},{"$f":"C48+C49","v":1942},{"$f":"C50-B50","v":1942},null,"Reference option: No hydro power plant"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D50<>0,D45/D50,0)","v":-181.63328226331072}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 MW Mini hydro power off-grid"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+assumptions!B6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G73*1000","v":4000000}]
["Project life",20,null,null,null,"Reduction option: Hydro Power"]
["Lev. investment",{"$f":"IF(B70=0,0,PMT($G$68,B70,-B69))","v":377571.70297302277},null,{"$f":"B71-C71","v":377571.70297302277},null,"O&M  ",5.0000000000000001E-3,"Of investment"]
["Annual O&M",{"$f":"B69*G71","v":20000},null,{"$f":"B72-C72","v":20000},null,"Activity",1,"MW"]
["Annual fuelcost",null,{"$f":"G80*G81","v":452412.61183851829},{"$f":"B73-C73","v":-452412.61183851829},null,"Investment in Activity",4000,"US$/kW"]
["Total annual cost",{"$f":"SUM(B71:B73)","v":397571.70297302277},{"$f":"SUM(C71:C73)","v":452412.61183851829},{"$f":"B74-C74","v":-54840.908865495527},null,"Capacity factor",4000,"Full time hours"]
[null,null,null,null,null,"Electricity production",{"$f":"G72*G74","v":4000},"MWh/ year"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",0,{"$f":"G80*G78/1000","v":3231.9999999999995},{"$f":"C77-B77","v":3231.9999999999995},null,"Reference option: Existing diesel generator"]
["Other",null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
["Total CO2-eq. emission ",{"$f":"B77+B78","v":0},{"$f":"C77+C78","v":3231.9999999999995},{"$f":"C79-B79","v":3231.9999999999995},null,"Efficiency of diesel",0.33]
[null,null,null,null,null,"Diesel consumption",{"$f":"G75*3.6/G79","v":43636.363636363632},"GJ"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D79<>0,D74/D79,0)","v":-16.968102990561736},null,"Diesel price",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]

{"sheet":"Hydrogen","index":35,"n_rows":41,"n_cols":26,"rows_kept":41,"cut":false,"hidden":false,"merged":[[34,0,34,2],[6,23,6,25],[0,0,0,2],[1,0,1,2],[2,0,2,2]]}
["Menu for Wind options (click links below)"]
["Hydrogen from off-shore wind"]
[]
[]
[]
["Hydrogen from off-shore wind 2025",null,null,null,null,null,null,null,null,"Hydrogen from off-shore wind 2030",null,null,null,null,null,null,null,null,"Hydrogen from off-shore wind 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G16*G13*1000","v":655000},null,null,null,"Energy density",40,"kWh/kg",null,"Total investment",{"$f":"P16*P13*1000","v":540000},null,null,null,"Energy density",{"$f":"+G9","v":40},"kWh/kg",null,"Total investment",{"$f":"Y16*Y13*1000","v":370000},null,null,null,"Energy density",{"$f":"P9","v":40},"kWh/kg"]
["Project life",20,null,null,null,null,null,null,null,"Project life",20,null,null,null,null,null,null,null,"Project life",20]
["Lev. investment",{"$f":"IF(B10=0,0,PMT(G8,B10,-B9))","v":61827.366361832479},null,{"$f":"B11-C11","v":61827.366361832479},null,"Reduction option: Hydrogen production",null,null,null,"Lev. investment",{"$f":"IF(K10=0,0,PMT(P8,K10,-K9))","v":50972.179901358075},null,{"$f":"K11-L11","v":50972.179901358075},null,"Reduction option: Hydrogen production",null,null,null,"Lev. investment",{"$f":"IF(T10=0,0,PMT(Y8,T10,-T9))","v":34925.382525004607},null,{"$f":"T11-U11","v":34925.382525004607},null,"Reduction option: Hydrogen production"]
["Annual O&M",{"$f":"B9*G12","v":13100},null,{"$f":"B12-C12","v":13100},null,"O&M  ",0.02,null,null,"Annual O&M",{"$f":"K9*P12","v":10800},null,{"$f":"K12-L12","v":10800},null,"O&M  ",0.02,null,null,"Annual O&M",{"$f":"T9*Y12","v":7400},null,{"$f":"T12-U12","v":7400},null,"O&M  ",0.02]
["Annual  electricity cost",{"$f":"G15*G14*1000","v":273482.31435813918},null,{"$f":"B13-C13","v":273482.31435813918},null,"Activity",1,"MW",null,"Annual  electricity cost",{"$f":"P15*P14*1000","v":240664.43663516251},null,{"$f":"K13-L13","v":240664.43663516251},null,"Activity",1,"MW",null,"Annual  electricity cost",{"$f":"Y15*Y14*1000","v":153150.09604055798},null,{"$f":"T13-U13","v":153150.09604055798},null,"Activity",1,"MW"]
["Total annual cost",{"$f":"SUM(B11:B13)","v":348409.68071997166},null,{"$f":"B14-C14","v":348409.68071997166},null,"Electricity production",{"$f":"+Wind!G66","v":3200},"MWh/ year",null,"Total annual cost",{"$f":"SUM(K11:K13)","v":302436.6165365206},null,{"$f":"K14-L14","v":302436.6165365206},null,"Electricity production",{"$f":"+Wind!P66","v":3200},"MWh/ year",null,"Total annual cost",{"$f":"SUM(T11:T13)","v":195475.47856556257},null,{"$f":"T14-U14","v":195475.47856556257},null,"Electricity production",{"$f":"+Wind!AH66","v":3200},"MWh/ year"]
[null,null,null,null,null,"Cost of electricity produced",{"$f":"+Wind!G67","v":8.5463223236918504E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+Wind!P67","v":7.5207636448488283E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"+Wind!AH67","v":4.7859405012674369E-2},"US$/kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in electrolyser",{"$f":"(770+P16)/2","v":655},"US$/kW",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in electrolyser",540,"US$/kW",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in electrolyser",370,"US$/kW"]
["Fuel  CO2-eq. emission",null,null,null,null,"Capacity factor",3200,"Full time hours",null,"Fuel  CO2-eq. emission",null,null,null,null,"Capacity factor",3200,"Full time hours",null,"Fuel  CO2-eq. emission",null,null,null,null,"Capacity factor",3200,"Full time hours"]
["Other",null,null,null,null,"Efficiency of electrolyser",0.65,null,null,"Other",null,null,null,null,"Efficiency of electrolyser",0.7,null,null,"Other",null,null,null,null,"Efficiency of electrolyser",0.75]
["Total CO2-eq. emission ",null,null,null,null,"Hydrogen production",{"$f":"G14/G9*1000*G18","v":52000},"kg H2",null,"Total CO2-eq. emission ",null,null,null,null,"Hydrogen production",{"$f":"P14/P9*1000*P18","v":56000},"kg H2",null,"Total CO2-eq. emission ",null,null,null,null,"Hydrogen production",{"$f":"Y14/Y9*1000*Y18","v":60000},"kg H2"]
[null,null,null,null,null,"Cost of hydrogen produced",{"$f":"B14/G19","v":6.7001861676917622},"US$/kg H2",null,null,null,null,null,null,"Cost of hydrogen produced",{"$f":"K14/P19","v":5.4006538667235819},"US$/kg H2",null,null,null,null,null,null,"Cost of hydrogen produced",{"$f":"T14/Y19","v":3.2579246427593764},"US$/kg H2"]
["US$/kg H2",null,null,{"$f":"+G20","v":6.7001861676917622},null,null,null,null,null,"US$/kg H2",null,null,{"$f":"+P20","v":5.4006538667235819},null,null,null,null,null,"US$/kg H2",null,null,{"$f":"+Y20","v":3.2579246427593764}]
[null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
[]
[]
[]
[]
[]
[]
["H2 can be used to tackle hard-to-abate emissions sources:"]
[]
["Power to X (PtX) options:"]
[]
["Large future demand for H2 in Germany and the Netherlands: Above 1 ton H2/day a dedicated hydrogen pipeline is the only technically feasible option."]
[]
["H2 mixed (5%?) with CH4 in natural gas networks. ",null,null,null,null,null,null,null,null,"Type","GW","DKK/GW/km)"]
[null,null,null,null,null,null,null,null,null,"HVDC (150 km)",2,29.1]
["Production of NH3 for ships",null,null,null,null,null,null,null,null,"150 kV-Earth Cable",0.26,9.6]
[null,null,null,null,null,null,null,null,null,"2*400 kV air lines","2*1.9",4.3]
["H2 in busses and renovation trucks",null,null,null,null,null,null,null,null,"H2 pipeline 36\"",10,1.4]
[null,null,null,null,null,null,null,null,null,"Source: Energinet - PtX handlingsplan"]
["Prodcution of eFuels replacing Gasoline, Diesel, or Jetfuels."]

{"sheet":"Landfills","index":36,"n_rows":195,"n_cols":8,"rows_kept":195,"cut":false,"hidden":false,"merged":[[179,5,179,7],[154,5,154,7],[129,5,129,7],[0,0,0,2],[1,0,1,2],[2,0,2,2],[4,0,4,2],[101,5,101,7],[10,5,10,7],[45,5,45,7],[74,5,74,7],[92,0,93,3]]}
["Menu for Landfills options (click links below)"]
["Landfill gas plant with power production"]
["Composting of Municipal Solid Waste (1000 ton/day)"]
["Incineration plant"]
["Landfill gas flaring"]
["Biogas from MSW"]
["Refuce Derived Fuel (RDF) from MSW (1000 t MSW/day)"]
["Recycling of plastics"]
[]
["Landfill gas plant with power production - 200 t/day"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G17+G18","v":4881677},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life (years)",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Ann. Levelized investment",{"$f":"IF(B14=0,0,PMT(+G12,B14,-B13))","v":460795.77456355921},null,{"$f":"B15-C15","v":460795.77456355921}]
["Ann. O&M",{"$f":"+G19","v":568884.52380952379},null,{"$f":"B16-C16","v":568884.52380952379},null,"The mitigation option: Landfill gas plant"]
["Ann. Fuelcost",null,{"$f":"G34*1000*G13","v":6313028.0327868871},{"$f":"B17-C17","v":-6313028.0327868871},null,"Cost of CH4 collection and flaring system",2481096,"US$"]
["Total annual cost",{"$f":"SUM(B15:B17)","v":1029680.298373083},{"$f":"SUM(C15:C17)","v":6313028.0327868871},{"$f":"B18-C18","v":-5283347.7344138045},null,"Cost of power generation & connection",2400581,"US$"]
[null,null,null,null,null,"O&M",{"$f":"11946575/21","v":568884.52380952379},"US$/year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"1 tonne CH4 = ",{"$f":"+assumptions!E55","v":21},"tonnes CO2"]
["Fuel  CO2-eq. emission",null,{"$f":"G34*G39","v":0},{"$f":"C21-B21","v":0},null,"Solid waste",200,"tonnes/day"]
["CH4 emission",null,{"$f":"G28*G20","v":124415.21400000001},null,null,"Annual waste recieved",{"$f":"G21*365","v":73000},"tonnes/yr"]
["Total CO2-eq. emission ",{"$f":"B21+B22","v":0},{"$f":"C21+C22","v":124415.21400000001},{"$f":"C23-B23","v":124415.21400000001},null,"Organic carbon content ",0.17]
[null,null,null,null,null,"Degradable organic carbon emitted",0.77]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D23<>0,D18/D23,0)","v":-42.465447468617498},null,"Fraction of CH4 in landfill gas",0.5]
[null,null,null,null,null,"Emission factor",{"$f":"1000*G23*G24*G25*16/12","v":87.266666666666666},"kgCH4/ton waste"]
[null,null,null,null,null,"Fraction of Waste Disposed to SWDS",0.93]
[null,null,null,null,null,"Annual CH4 production",{"$f":"G22*G26*G27/1000","v":5924.5340000000006},"tonnes CH4"]
[null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,null,null,null,null,"Annual CH4 production",{"$f":"G22*G26*G27/G29","v":8829409.8360655755},"m3 CH4"]
[null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[null,null,null,null,null,"Capacity factor",{"$f":"8000/8760","v":0.91324200913242004}]
[null,null,null,null,null,"Size of generator",{"$f":"G30*G31/3.6/1000*G35/(8760*G32)","v":3.9456425204918042},"MW"]
[null,null,null,null,null,"Electricity produced",{"$f":"G33*8760*G32","v":31565.140163934433},"MWh"]
[null,null,null,null,null,"Generator elec. efficiency",0.33]
[null,null,null,null,null,"Annual fuel used",{"$f":"G34*3.6","v":113634.50459016397},"GJ"]
[null,null,null,null,null,null,null,8109]
[null,null,null,null,null,"Reference option: No landfill gas plant"]
[]
[]
[]
[]
[]
[]
["Composting of Municipal Solid Waste - 1000 t/day"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G58*1000000","v":8127776.0625000009},null,null,null,"1 tonne CH4 = ",{"$f":"+assumptions!E55","v":21},"tonnes CO2"]
["Project life (years)",15]
["Ann. Levelized investment",{"$f":"IF(B49=0,0,PMT(+G47,B49,-B48))","v":892386.12243601226},null,{"$f":"B50-C50","v":892386.12243601226},null,"The mitigation option: Composting plant"]
["Ann. O&M",{"$f":"G59*G54","v":144636.953125},null,{"$f":"B51-C51","v":144636.953125},null,"MSW processed",1000,"tonnes/day"]
["Annual income",null,{"$f":"G54*G55+G56*G57","v":1268140.0497151499},null,null,"Annual waste received",{"$f":"G51*365","v":365000},"tonnes/yr"]
["Ann. Fuelcost",null,null,{"$f":"B53-C53","v":0},null,"Compost production",50,"Tonnes/day"]
["Total annual cost",{"$f":"SUM(B50:B53)","v":1037023.0755610123},{"$f":"SUM(C50:C53)","v":1268140.0497151499},{"$f":"B54-C54","v":-231116.97415413766},null,"Compost production",{"$f":"G53*365","v":18250},"Tonnes/year"]
[null,null,null,null,null,"Sales price of compost",{"$f":"900000/16000","v":56.25},"US$/ton"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Amount of recycled plastic",2000,"Tonnes/year"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C57-B57","v":0},null,"Sales price of plastic",{"$f":"2000000/16557.83","v":120.78877485757492},"US$/ton"]
["CH4 emission",null,{"$f":"G68*G48","v":4136782.1040000007},null,null,"Investment",{"$f":"650222.085/16000/5","v":8.1277760625000006},"Million US$"]
["Total CO2-eq. emission ",{"$f":"B57+B58","v":0},{"$f":"C57+C58","v":4136782.1040000007},{"$f":"C59-B59","v":4136782.1040000007},null,"O&M",{"$f":"126805/16000","v":7.9253125000000004},"US$/ton waste"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D59<>0,D54/D59,0)","v":-5.5868781179134984E-2},null,"Reference option: No composting plant"]
[null,null,null,null,null,"Organic carbon content ",0.9]
[null,null,null,null,null,"Degradable organic carbon emitted",0.78]
[null,null,null,null,null,"Fraction of CH4 in landfill gas",0.62,"(IPCCC 2006 Guideline)"]
[null,null,null,null,null,{"$f":"+F52","v":"Annual waste received"},{"$f":"+G52","v":365000},"tonnes/yr"]
[null,null,null,null,null,"Emission factor",{"$f":"G51*G62*G63*G64*16/12","v":580.32000000000005},"kgCH4/ton waste"]
[null,null,null,null,null,"Fraction of Waste Disposed to SWDS",0.93]
[null,null,null,null,null,"Annual CH4 production",{"$f":"G52*G66*G67/1000","v":196989.62400000004},"tonnes CH4"]
[]
[]
[]
[]
[]
["4 MW Incineration plant (200 tonnes/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G80","v":57778401},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life (years)",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Ann. Levelized investment",{"$f":"IF(B78=0,0,PMT(+G76,B78,-B77))","v":5453872.3151570503},null,{"$f":"B79-C79","v":5453872.3151570503},null,"The mitigation option: Incineration plant"]
["Ann. O&M",{"$f":"+G81*G80","v":2888920.0500000003},null,{"$f":"B80-C80","v":2888920.0500000003},null,"Cost of incineration plant",57778401,"US$"]
["Ann. Fuelcost",null,{"$f":"G86*1000*G77","v":6400000},{"$f":"B81-C81","v":-6400000},null,"Annual O&M",0.05,"Pct of investment"]
["Total annual cost",{"$f":"SUM(B79:B81)","v":8342792.365157051},{"$f":"SUM(C79:C81)","v":6400000},{"$f":"B82-C82","v":1942792.365157051},null,"Solid waste",200,"tonnes/day"]
[null,null,null,null,null,"Annual waste recieved",{"$f":"G82*365","v":73000},"tonnes/yr"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Size of generator",4,"MW"]
["Fuel  CO2-eq. emission",null,{"$f":"G86*G78","v":15536},{"$f":"C85-B85","v":15536},null,"Capacity factor",{"$f":"8000/8760","v":0.91324200913242004}]
["Landfill emission",null,{"$f":"+G88*21","v":124415.21400000001},null,null,"Electricity produced",{"$f":"G84*8760*G85","v":32000},"MWh"]
["Total CO2-eq. emission ",{"$f":"B85+B86","v":0},{"$f":"C85+C86","v":139951.21400000001},{"$f":"C87-B87","v":139951.21400000001},null,"Reference option: CH4 emissions from the landfill & fossil fueled power"]
[null,null,null,null,null,"Annual CH4 production",{"$f":"+G28","v":5924.5340000000006},"tonnes CH4"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D87<>0,D82/D87,0)","v":13.881925777057218}]
[]
[null,null,null,null,null,"Cost of electricity",{"$f":"+B82/G86","v":260.71226141115784},"US$/kWh"]
["Notes:"]
["Data from the Thilafushi incineration plant in the Maldives"]
[]
[]
[]
[]
[]
[]
[]
["Landfill gas flaring - 1 t/day"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G107*1000000*200/G109","v":878131.74050107843},null,null,null,"1 tonne CH4 = ",{"$f":"+assumptions!E55","v":21},"tonnes CO2"]
["Project life (years)",20]
["Ann. Levelized investment",{"$f":"IF(B105=0,0,PMT(+G103,B105,-B104))","v":82889.424173914173},null,{"$f":"B106-C106","v":82889.424173914173},null,"The mitigation option: Landfill gas flaring plant"]
["Ann. O&M",{"$f":"G108*1000000*200/G109","v":56624.357059897135},null,{"$f":"B107-C107","v":56624.357059897135},null,"Cost of CH4 collection and flaring system",{"$f":"(1.7+1.2)/0.84","v":3.4523809523809526},"MUS$"]
["Ann. Fuelcost",null,null,{"$f":"B108-C108","v":0},null,"O&M",{"$f":"0.187/0.84","v":0.22261904761904763},"MUS$/year"]
["Total annual cost",{"$f":"SUM(B106:B108)","v":139513.78123381131},{"$f":"SUM(C106:C108)","v":0},{"$f":"B109-C109","v":139513.78123381131},null,"Solid waste",{"$f":"287000/365","v":786.30136986301375},"tonnes/day"]
[null,null,null,null,null,"Annual waste recieved",{"$f":"G109*365","v":287000},"tonnes/yr"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Organic carbon content ",0.17]
["Fuel  CO2-eq. emission",null,null,{"$f":"C112-B112","v":0},null,"Degradable organic carbon emitted",0.77]
["CH4 emission",null,{"$f":"+G116*G104*200/G109","v":124415.21399999999},null,null,"Fraction of CH4 in landfill gas",0.5]
["Total CO2-eq. emission ",{"$f":"B112+B113","v":0},{"$f":"C112+C113","v":124415.21399999999},{"$f":"C114-B114","v":124415.21399999999},null,"Emission factor",{"$f":"1000*G111*G112*G113*16/12","v":87.266666666666666},"kgCH4/ton waste"]
[null,null,null,null,null,"Fraction of Waste Disposed to SWDS",0.93]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D114<>0,D109/D114,0)","v":1.1213562774871835},null,"Annual CH4 production",{"$f":"G110*G114*G115/1000","v":23292.346000000001},"tonnes CH4"]
[null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,null,null,null,null,"Annual CH4 production",{"$f":"G110*G114*G115/G117","v":34712885.245901637},"m3 CH4"]
[null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[]
[]
[null,null,null,null,null,"Reference option: No landfill gas flaring plant"]
[]
[]
[]
[]
[]
[]
["Biogas from MSW (1000 t MSW/yr)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G135*1000","v":20000},null,null,null,"1 tonne CH4 = ",{"$f":"+assumptions!E55","v":21},"tonnes CO2"]
["Project life (years)",20]
["Ann. Levelized investment",{"$f":"IF(B133=0,0,PMT(+G131,B133,-B132))","v":1887.8585148651139},null,{"$f":"B134-C134","v":1887.8585148651139},null,"The mitigation option: Biogas plant making biogas for kitchen"]
["Ann. O&M",{"$f":"G135*1000*G136","v":800},null,{"$f":"B135-C135","v":800},null,"Cost of biogas plant",20,"kUS$"]
["Ann. Fuelcost",null,null,{"$f":"B136-C136","v":0},null,"O&M",0.04]
["Total annual cost",{"$f":"SUM(B134:B136)","v":2687.8585148651136},{"$f":"SUM(C134:C136)","v":0},{"$f":"B137-C137","v":2687.8585148651136},null,"Annual waste received",1000,"tonnes/yr"]
[null,null,null,null,null,"Organic carbon content ",0.9]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Degradable organic carbon emitted",0.78]
["Fuel  CO2-eq. emission",null,null,{"$f":"C140-B140","v":0},null,"Fraction of CH4 in landfill gas",0.62]
["CH4 emission",null,{"$f":"+G142*G132","v":12186.720000000001},null,null,"Emission factor",{"$f":"1000*G138*G139*G140*16/12","v":580.32000000000005},"kgCH4/ton waste"]
["Total CO2-eq. emission ",{"$f":"B140+B141","v":0},{"$f":"C140+C141","v":12186.720000000001},{"$f":"C142-B142","v":12186.720000000001},null,"Annual CH4 production",{"$f":"G137*G141/1000","v":580.32000000000005},"tonnes CH4"]
[null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D142<>0,D137/D142,0)","v":0.22055635272371182},null,"Annual CH4 production",{"$f":"G141/G143*1000","v":864858.42026825645},"m3 CH4"]
[null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[]
[]
[null,null,null,null,null,"Reference option: MSW landfilled"]
[]
[]
[]
[]
[]
["RDF from MSW (200 t MSW/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G160*1000*200/700","v":6800000},null,{"$f":"B157-C157","v":6800000},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life (years)",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Ann. Levelized investment",{"$f":"IF(B158=0,0,PMT(+G156,B158,-B157))","v":641871.89505413873},null,{"$f":"B159-C159","v":641871.89505413873},null,"The mitigation option: MSW turned into compost and RDF for power"]
["Ann. O&M",{"$f":"G160*1000*G161","v":714000},null,{"$f":"B160-C160","v":714000},null,"Cost of plant",23800,"kUS$"]
["Ann. Fuelcost",null,{"$f":"+G168*200/700","v":3794285.7142857141},{"$f":"B161-C161","v":-3794285.7142857141},null,"O&M",0.03]
["Total annual cost",{"$f":"SUM(B159:B161)","v":1355871.8950541387},{"$f":"SUM(C159:C161)","v":3794285.7142857141},{"$f":"B162-C162","v":-2438413.8192315754},null,"Daily waste received",700,"tonnes/day"]
[null,null,null,null,null,"Annual waste received",{"$f":"700*365","v":255500},"tonnes/yr"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Size of power plant",11,"MW"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C165-B165","v":0},null,"Electicity production",66400,"MWh/yr"]
["CH4 emission"]
["Total CO2-eq. emission ",null,null,{"$f":"71363*200/700","v":20389.428571428572},null,"Reference option: MSW landfilled"]
[null,null,null,null,null,"Cost of electricity from the grid",{"$f":"G165*G157*1000","v":13280000},"US$ "]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D167<>0,D162/D167,0)","v":-119.59206265586528}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Recycling of plastics  (1000 tons per year)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G186/33*1000","v":303030.30303030298},null,{"$f":"B182-C182","v":303030.30303030298},null,"Reference diesel price",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]
["Project life (years)",20,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Ann. Levelized investment",{"$f":"IF(B183=0,0,PMT(+G181,B183,-B182))","v":28603.91689189566},null,{"$f":"B184-C184","v":28603.91689189566},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Ann. O&M",{"$f":"G186*1000*G187/33","v":9090.9090909090901},null,{"$f":"B185-C185","v":9090.9090909090901},null,"The mitigation option: Recycling of plastic into granules"]
["Ann. Fuelcost",{"$f":"G188*(1-G189)*G190*1000*G183/33","v":114000},{"$f":"G188*(1-G189)*G194*G182/33+G193*G188*G183*1000/33","v":338637.62648961798},{"$f":"B186-C186","v":-224637.62648961798},null,"Cost of plant",10000,"kUS$"]
["Cost of plastic flakes",null,{"$f":"G188*G195/33","v":120788.77485757491},{"$f":"B187-C187","v":-120788.77485757491},null,"O&M",0.03]
["Total annual cost",{"$f":"SUM(B184:B187)","v":151694.82598280476},{"$f":"SUM(C184:C187)","v":459426.40134719288},{"$f":"B188-C188","v":-307731.57536438812},null,"Annual plastic waste received",33000,"tonnes/yr"]
[null,null,null,null,null,"Material loss in recycling process",0.25,"pct"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Electicity consumption for plastic recycling",0.76,"MWh/ton"]
["Fuel  CO2-eq. emission",{"$f":"G190*G188*(1-G189)*G184/33","v":276.73499999999996},{"$f":"+G188*(1-G189)*G194*assumptions!C37/1000/33+G193*G188*G184/33","v":1372.155},{"$f":"C191-B191","v":1095.42}]
["CH4 emission",null,null,null,null,"Reference option: Production of plastic granules"]
["Total CO2-eq. emission ",null,null,{"$f":"+D191","v":1095.42},null,"Electicity consumption for plastic production",1.1100000000000001,"MWh/ton"]
[null,null,null,null,null,"Diesel consumption for plastic production",15,"GJ/ton"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D193<>0,D188/D193,0)","v":-280.92564985520448},null,"Cost of plastic flakes",{"$f":"+G57","v":120.78877485757492},"US$/ton"]

{"sheet":"Marine","index":37,"n_rows":46,"n_cols":35,"rows_kept":46,"cut":false,"hidden":false,"merged":[[31,32,31,34],[36,32,36,34],[0,0,0,2],[1,0,1,2],[2,0,2,2],[6,32,6,34],[11,32,11,34]]}
["Menu for Wind options (click links below)"]
["1 MW Tidal power"]
["1 MW Wave power"]
[]
[]
["1 MW Tidal power - 2025",null,null,null,null,null,null,null,null,"1 MW Tidal power - 2030",null,null,null,null,null,null,null,null,"1 MW Tidal power - 2035",null,null,null,null,null,null,null,null,"1 MW Tidal power - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G15*G14*1000","v":9000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P15*P14*1000","v":8000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y15*Y14*1000","v":7500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH15*AH14*1000","v":6000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G$8,B10,-B9))","v":849536.33168930118},null,{"$f":"B11-C11","v":849536.33168930118},null,null,null,null,null,"Lev. investment",{"$f":"IF(K10=0,0,PMT($P$8,K10,-K9))","v":755143.40594604553},null,{"$f":"K11-L11","v":755143.40594604553},null,null,null,null,null,"Lev. investment",{"$f":"IF(T10=0,0,PMT($P$8,T10,-T9))","v":707946.94307441777},null,{"$f":"T11-U11","v":707946.94307441777},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC10=0,0,PMT($AH$8,AC10,-AC9))","v":566357.55445953412},null,{"$f":"AC11-AD11","v":566357.55445953412}]
["Annual O&M",{"$f":"G13*1000","v":140000},null,{"$f":"B12-C12","v":140000},null,"Reduction option: Tidal Power",null,null,null,"Annual O&M",{"$f":"P13*1000","v":140000},null,{"$f":"K12-L12","v":140000},null,"Reduction option: Tidal Power",null,null,null,"Annual O&M",{"$f":"Y13*1000","v":140000},null,{"$f":"T12-U12","v":140000},null,"Reduction option: Tidal Power",null,null,null,"Annual O&M",{"$f":"AH13*1000","v":140000},null,{"$f":"AC12-AD12","v":140000},null,"Reduction option: Tidal Power"]
["Annual fuelcost",null,{"$f":"G17*1000*G9","v":525600},{"$f":"B13-C13","v":-525600},null,"O&M  ",140,"US$/kW",null,"Annual fuelcost",null,{"$f":"P17*1000*P9","v":525600},{"$f":"K13-L13","v":-525600},null,"O&M  ",140,"US$/kW",null,"Annual fuelcost",null,{"$f":"Y17*1000*Y9","v":525600},{"$f":"T13-U13","v":-525600},null,"O&M  ",140,"US$/kW",null,"Annual fuelcost",null,{"$f":"AH17*1000*AH9","v":525600},{"$f":"AC13-AD13","v":-525600},null,"O&M  ",140,"US$/kW"]
["Total annual cost",{"$f":"SUM(B11:B13)","v":989536.33168930118},{"$f":"SUM(C11:C13)","v":525600},{"$f":"B14-C14","v":463936.33168930118},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K11:K13)","v":895143.40594604553},{"$f":"SUM(L11:L13)","v":525600},{"$f":"K14-L14","v":369543.40594604553},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T11:T13)","v":847946.94307441777},{"$f":"SUM(U11:U13)","v":525600},{"$f":"T14-U14","v":322346.94307441777},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC11:AC13)","v":706357.55445953412},{"$f":"SUM(AD11:AD13)","v":525600},{"$f":"AC14-AD14","v":180757.55445953412},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",9000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",8000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",7500,"US$/kW",null,null,null,null,null,null,"Investment in Activity",6000,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.3*8760","v":2628},"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G17*G10","v":1275.894},{"$f":"C17-B17","v":1275.894},null,"Electricity production",{"$f":"G14*G16","v":2628},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P17*P10","v":1275.894},{"$f":"L17-K17","v":1275.894},null,"Electricity production",{"$f":"P14*P16","v":2628},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y17*Y10","v":1275.894},{"$f":"U17-T17","v":1275.894},null,"Electricity production",{"$f":"Y14*Y16","v":2628},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH17*AH10","v":1275.894},{"$f":"AD17-AC17","v":1275.894},null,"Electricity production",{"$f":"AH14*AH16","v":2628},"MWh/ year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B14/G17/1000","v":0.37653589485894257},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K14/P17/1000","v":0.34061773437825171},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T14/Y17/1000","v":0.32265865413790629},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"AC14/AH17/1000","v":0.2687814134168699},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B17+B18","v":0},{"$f":"C17+C18","v":1275.894},{"$f":"C19-B19","v":1275.894},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K17+K18","v":0},{"$f":"L17+L18","v":1275.894},{"$f":"L19-K19","v":1275.894},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T17+T18","v":0},{"$f":"U17+U18","v":1275.894},{"$f":"U19-T19","v":1275.894},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC17+AC18","v":0},{"$f":"AD17+AD18","v":1275.894},{"$f":"AD19-AC19","v":1275.894}]
[null,null,null,null,null,"Reference option: No tidal turbines",null,null,null,null,null,null,null,null,"Reference option: No tidal turbines",null,null,null,null,null,null,null,null,"Reference option: No tidal turbines",null,null,null,null,null,null,null,null,"Reference option: No tidal turbines"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D19<>0,D14/D19,0)","v":363.61667324190034},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M19<>0,M14/M19,0)","v":289.63488028476155},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V19<>0,V14/V19,0)","v":252.64398380619218},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE19<>0,AE14/AE19,0)","v":141.67129437048385}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["1 MW Wave power - 2025",null,null,null,null,null,null,null,null,"1 MW Wave power - 2030",null,null,null,null,null,null,null,null,"1 MW Wave power - 2035",null,null,null,null,null,null,null,null,"1 MW Wave power - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G40*G39*1000","v":10000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P40*P39*1000","v":9000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y40*Y39*1000","v":8500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH40*AH39*1000","v":6000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!$C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!$C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B35=0,0,PMT($G$33,B35,-B34))","v":943929.25743255694},null,{"$f":"B36-C36","v":943929.25743255694},null,null,null,null,null,"Lev. investment",{"$f":"IF(K35=0,0,PMT($P$33,K35,-K34))","v":849536.33168930118},null,{"$f":"K36-L36","v":849536.33168930118},null,null,null,null,null,"Lev. investment",{"$f":"IF(T35=0,0,PMT($P$33,T35,-T34))","v":802339.86881767341},null,{"$f":"T36-U36","v":802339.86881767341},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC35=0,0,PMT($AH$33,AC35,-AC34))","v":566357.55445953412},null,{"$f":"AC36-AD36","v":566357.55445953412}]
["Annual O&M",{"$f":"G38*1000","v":180000},null,{"$f":"B37-C37","v":180000},null,"Reduction option: Wave Power",null,null,null,"Annual O&M",{"$f":"P38*1000","v":180000},null,{"$f":"K37-L37","v":180000},null,"Reduction option: Wave Power",null,null,null,"Annual O&M",{"$f":"Y38*1000","v":180000},null,{"$f":"T37-U37","v":180000},null,"Reduction option: Wave Power",null,null,null,"Annual O&M",{"$f":"AH38*1000","v":180000},null,{"$f":"AC37-AD37","v":180000},null,"Reduction option: Wave Power"]
["Annual fuelcost",null,{"$f":"G42*1000*G34","v":613200},{"$f":"B38-C38","v":-613200},null,"O&M  ",180,"US$/kW",null,"Annual fuelcost",null,{"$f":"P42*1000*P34","v":613200},{"$f":"K38-L38","v":-613200},null,"O&M  ",180,"US$/kW",null,"Annual fuelcost",null,{"$f":"Y42*1000*Y34","v":613200},{"$f":"T38-U38","v":-613200},null,"O&M  ",180,"US$/kW",null,"Annual fuelcost",null,{"$f":"AH42*1000*AH34","v":613200},{"$f":"AC38-AD38","v":-613200},null,"O&M  ",180,"US$/kW"]
["Total annual cost",{"$f":"SUM(B36:B38)","v":1123929.2574325569},{"$f":"SUM(C36:C38)","v":613200},{"$f":"B39-C39","v":510729.25743255694},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K36:K38)","v":1029536.3316893012},{"$f":"SUM(L36:L38)","v":613200},{"$f":"K39-L39","v":416336.33168930118},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T36:T38)","v":982339.86881767341},{"$f":"SUM(U36:U38)","v":613200},{"$f":"T39-U39","v":369139.86881767341},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC36:AC38)","v":746357.55445953412},{"$f":"SUM(AD36:AD38)","v":613200},{"$f":"AC39-AD39","v":133157.55445953412},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",10000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",9000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",8500,"US$/kW",null,null,null,null,null,null,"Investment in Activity",6000,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",{"$f":"0.35*8760","v":3066},"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G42*G35","v":1488.5429999999999},{"$f":"C42-B42","v":1488.5429999999999},null,"Electricity production",{"$f":"G39*G41","v":3066},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P42*P35","v":1488.5429999999999},{"$f":"L42-K42","v":1488.5429999999999},null,"Electricity production",{"$f":"P39*P41","v":3066},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y42*Y35","v":1488.5429999999999},{"$f":"U42-T42","v":1488.5429999999999},null,"Electricity production",{"$f":"Y39*Y41","v":3066},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH42*AH35","v":1488.5429999999999},{"$f":"AD42-AC42","v":1488.5429999999999},null,"Electricity production",{"$f":"AH39*AH41","v":3066},"MWh/ year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B39/G42/1000","v":0.36657836185014903},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K39/P42/1000","v":0.33579136715241398},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T39/Y42/1000","v":0.32039786980354645},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"AC39/AH42/1000","v":0.2434303830592088},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B42+B43","v":0},{"$f":"C42+C43","v":1488.5429999999999},{"$f":"C44-B44","v":1488.5429999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K42+K43","v":0},{"$f":"L42+L43","v":1488.5429999999999},{"$f":"L44-K44","v":1488.5429999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T42+T43","v":0},{"$f":"U42+U43","v":1488.5429999999999},{"$f":"U44-T44","v":1488.5429999999999},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC42+AC43","v":0},{"$f":"AD42+AD43","v":1488.5429999999999},{"$f":"AD44-AC44","v":1488.5429999999999}]
[null,null,null,null,null,"Reference option: No wave power",null,null,null,null,null,null,null,null,"Reference option: No wave power",null,null,null,null,null,null,null,null,"Reference option: No wave power",null,null,null,null,null,null,null,null,"Reference option: No wave power"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D44<>0,D39/D44,0)","v":343.10682152450886},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M44<>0,M39/M44,0)","v":279.69385613267553},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V44<>0,V39/V44,0)","v":247.98737343675893},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE44<>0,AE39/AE44,0)","v":89.45495995717566}]

{"sheet":"Methane avoidance","index":38,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":false,"merged":[[92,5,92,7],[7,5,7,7],[10,5,10,7],[61,5,61,7],[0,0,0,2],[1,0,1,2],[3,0,3,2],[4,0,4,2],[89,5,89,7],[34,5,34,7],[37,5,37,7]]}
["Menu for Methane Avoidance options (click links below)"]
["Biogas at rural farms replacing kerosen"]
["Biogas at rural farms replacing nonrenewable fuelwood"]
["Biogas at big farms"]
["Biogas from industrial waste water "]
[]
["Biogas at rural farms (1000 units) replacing kerosene"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G12*G13","v":253000}]
["Project life",20,null,null,null,"Reduction option: Biogas for cooking"]
["Lev. investment",{"$f":"IF(B11=0,0,PMT($G$9,B11,-B10))","v":23881.410213043691},null,{"$f":"B12-C12","v":23881.410213043691},null,"Activity",1000,"biogas plant"]
["Annual O&M",null,null,{"$f":"B13-C13","v":0},null,"Cost of digester & stove",{"$f":"273-20","v":253},"US$"]
["Annual fuelcost",null,{"$f":"G24*G26*365*1000","v":210066.40666174761},{"$f":"B14-C14","v":-210066.40666174761},null,"Production of biogas",2,"m3/day"]
["Total annual cost",{"$f":"SUM(B12:B14)","v":23881.410213043691},{"$f":"SUM(C12:C14)","v":210066.40666174761},{"$f":"B15-C15","v":-186184.99644870393},null,"CH4 content of biogas",0.6]
[null,null,null,null,null,"Calorific value of biogas",{"$f":"+assumptions!N22*G15","v":23.4},"MJ/m3"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Combustion efficiency",0.6]
["Fuel  CO2-eq. emission",0,{"$f":"G27*G28*G12/1000","v":1227.6264000000001},{"$f":"C18-B18","v":1227.6264000000001},null,"Available energy for cooking",{"$f":"G14*G16*G17","v":28.08},"MJ/day"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B18+B19","v":0},{"$f":"C18+C19","v":1227.6264000000001},{"$f":"C20-B20","v":1227.6264000000001},null,"Reference option: Kerosene for cooking"]
[null,null,null,null,null,"Available energy for cooking",{"$f":"+G18","v":28.08},"MJ/day"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D20<>0,D15/D20,0)","v":-151.66258761517665},null,"Calorific value of kerosene",{"$f":"+assumptions!I$22","v":44.75},"MJ/kg"]
[null,null,null,null,null,"Efficiency of traditional Stove",0.6]
[null,null,null,null,null,"Cost of kerosene",{"$f":"+assumptions!I$19","v":0.44025157232704398},"US$/l"]
[null,null,null,null,null,"Use of kerosene",{"$f":"G21/G22/G23","v":1.0458100558659218},"kg/day"]
[null,null,null,null,null,"Use of kerosene",{"$f":"G25/assumptions!I$21","v":1.3072625698324021},"l/day"]
[null,null,null,null,null,"Use of kerosene",{"$f":"G25*365*G22/1000","v":17.082000000000001},"GJ/yr"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C$40","v":71.866666666666674},"kg CO2/GJ"]
[]
[]
[]
[]
[]
["Biogas at rural farms (1000 units) replacing nonrenewable fuelwood"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G39*G40","v":273000}]
["Project life",20,null,null,null,"Reduction option: Biogas for cooking"]
["Lev. investment",{"$f":"IF(B38=0,0,PMT($G$36,B38,-B37))","v":25769.268727908806},null,{"$f":"B39-C39","v":25769.268727908806},null,"Activity",1000,"biogas plant"]
["Annual O&M",null,null,{"$f":"B40-C40","v":0},null,"Cost of digester & stove",273,"US$"]
["Annual fuelcost",null,{"$f":"G51*G53*1000*1000","v":0},{"$f":"B41-C41","v":0},null,"Production of biogas",2,"m3/day"]
["Total annual cost",{"$f":"SUM(B39:B41)","v":25769.268727908806},{"$f":"SUM(C39:C41)","v":0},{"$f":"B42-C42","v":25769.268727908806},null,"CH4 content of biogas",0.6]
[null,null,null,null,null,"Calorific value of biogas",{"$f":"+assumptions!N$22*G42","v":23.4},"MJ/m3"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Combustion efficiency",0.6]
["Fuel  CO2-eq. emission",0,{"$f":"+G54*44/12*G55*G39","v":11274.12},{"$f":"C45-B45","v":11274.12},null,"Available energy for cooking",{"$f":"G41*G43*G44","v":28.08},"MJ/day"]
["Other"]
["Total CO2-eq. emission ",{"$f":"B45+B46","v":0},{"$f":"C45+C46","v":11274.12},{"$f":"C47-B47","v":11274.12},null,"Reference option: Nonrenewable fuelwood for cooking"]
[null,null,null,null,null,"Available energy for cooking",{"$f":"+G45","v":28.08},"MJ/day"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D47<>0,D42/D47,0)","v":2.2857011214985121},null,"Calorific value of wood",15,"MJ/kg"]
[null,null,null,null,null,"Efficiency of traditional Stove",0.1]
[null,null,null,null,null,"Cost of fuelwood",0,"US$/kg"]
[null,null,null,null,null,"Use of wood",{"$f":"G48/G49/G50","v":18.72},"kg/day"]
[null,null,null,null,null,"Use of wood",{"$f":"G52*365/1000","v":6.8327999999999989},"t wood/yr"]
[null,null,null,null,null,"Carbon content of the wood",{"$f":"G53/2","v":3.4163999999999994},"t C/year"]
[null,null,null,null,null,"Nonrenewable fraction of wood",0.9]
[]
[]
[]
[]
[]
["Biogas at big farms (1 unit)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G69*G70*1000000","v":2879581.1518324609},null,null,null,"Reference electricity price",{"$f":"+assumptions!C$25","v":0.2},"US$/kWh"]
["Project life",15,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C$30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B65=0,0,PMT($G$63,B65,-B64))","v":316162.53186153719},null,{"$f":"B66-C66","v":316162.53186153719},null,"GWP for CH4",{"$f":"+assumptions!E$55","v":21}]
["Annual O&M",{"$f":"G69*G71*1000000","v":420287.95811518328},null,{"$f":"B67-C67","v":420287.95811518328}]
["Annual fuelcost",null,{"$f":"G69*G78*G64*1000","v":2043781.0945273635},{"$f":"B68-C68","v":-2043781.0945273635},null,"Reduction option: Biogas for electricity production"]
["Total annual cost",{"$f":"SUM(B66:B68)","v":736450.48997672042},{"$f":"SUM(C66:C68)","v":2043781.0945273635},{"$f":"B69-C69","v":-1307330.6045506431},null,"Activity",1,"biogas plant"]
[null,null,null,null,null,"Cost of digester & stove",{"$f":"22/7.64","v":2.8795811518324608},"Million US$"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"O&M",{"$f":"3.211/7.64","v":0.42028795811518327},"Million US$/yr"]
["Fuel  CO2-eq. emission",0,{"$f":"G69*G78*G65","v":4961.2786069651747},{"$f":"C72-B72","v":4961.2786069651747},null,"Size of generator",1.25,"MW"]
["CH4 from manure",null,{"$f":"G69*G73*G66","v":66360},null,null,"Production of biogas",3160,"tCH4/yr"]
["Total CO2-eq. emission ",{"$f":"B72+B73","v":0},{"$f":"C72+C73","v":71321.278606965177},{"$f":"C74-B74","v":71321.278606965177},null,"CH4 density",6.7000000000000002E-4,"t/m3"]
[null,null,null,null,null,"Calorific value of CH4",{"$f":"+assumptions!N22","v":39},"MJ/m3"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D74<>0,D69/D74,0)","v":-18.330162191216946},null,"Available energy",{"$f":"+G73/G74*G75/1000","v":183940.29850746269},"GJ/year"]
[null,null,null,null,null,"Generator efficiency",0.2]
[null,null,null,null,null,"Electricity production",{"$f":"G76/3.6*G77","v":10218.905472636818},"MWh/yr"]
[]
[null,null,null,null,null,"Reference option: No biogas plant"]
[]
[]
[]
[]
[]
[]
[]
[]
["Biogas from industrial waste water (1 unit)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"(G96+G97)*G113","v":4968493.1506849313},null,null,null,"GWP for CH4",{"$f":"+assumptions!E$55","v":21}]
["Project life",20,null,null,null,"Reduction option: Biogas from waste water"]
["Lev. investment",{"$f":"IF(B93=0,0,PMT($G$91,B93,-B92))","v":468990.60502847726},null,{"$f":"B94-C94","v":468990.60502847726},null,"O&M  ",0.04]
["Annual O&M",{"$f":"B92*G94","v":198739.72602739726},null,{"$f":"B95-C95","v":198739.72602739726},null,"Activity",1,"biogas plant"]
["Annual fuelcost",null,{"$f":"G118*G116*1000","v":5803200},{"$f":"B96-C96","v":-5803200},null,"Investment in digester",700,"US$/kW"]
["Total annual cost",{"$f":"SUM(B94:B96)","v":667730.33105587447},{"$f":"SUM(C94:C96)","v":5803200},{"$f":"B97-C97","v":-5135469.668944126},null,"Investment in power plant",500,"US$/kW"]
[null,null,null,null,null,"Food production",12000,"tons/year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Waste water production",62,"m3 wastewater/ton product"]
["Fuel  CO2-eq. emission",0,{"$f":"G118*G117","v":14087.267999999998},{"$f":"C100-B100","v":14087.267999999998},null,"COD production",3,"kg COD/m3 wastewater"]
["CH4 from sewage + manure",null,{"$f":"G102*G105/1000*G92","v":11718},{"$f":"C101-B101","v":11718},null,"CH4 production",0.25,"kg CH4/kg COD"]
["Total CO2-eq. emission ",{"$f":"B100+B101","v":0},{"$f":"C100+C101","v":25805.267999999996},{"$f":"C102-B102","v":25805.267999999996},null,"Waste water production",{"$f":"G98*G99","v":744000},"m3/year"]
[null,null,null,null,null,"Biogas production factor",20,"m3 biogas/m3-sewage"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D102<>0,D97/D102,0)","v":-199.00857719997819},null,"CH4 content in the biogas",0.6]
[null,null,null,null,null,"CH4 production factor",{"$f":"G100*G101","v":0.75},"kg CH4/m3 wastewater"]
[null,null,null,null,null,"Annual CH4 production",{"$f":"G102*G103*G104","v":8928000},"m3 CH4"]
[null,null,null,null,null,"CH4 density",0.67100000000000004,"kg/m3"]
[null,null,null,null,null,"CH4 calorific value",39,"MJ/m3"]
[null,null,null,null,null,"Annual gas production",{"$f":"G106*G108/1000","v":348192},"GJ"]
[null,null,null,null,null,"Generator elec. efficiency",0.3]
[null,null,null,null,null,"Electricity produced",{"$f":"G109*G110/3.6","v":29015.999999999996},"MWh"]
[null,null,null,null,null,"Capacity factor",0.8]
[null,null,null,null,null,"Size of generator",{"$f":"G111/(8760*G112)*1000","v":4140.4109589041091},"kW"]
[]
[null,null,null,null,null,"Reference option: Electricity prodcuced at grid"]
[null,null,null,null,null,"Electricity price",{"$f":"+assumptions!C$25","v":0.2},"US$/kWh"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C$30","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,"Electricity produced",{"$f":"+G111","v":29015.999999999996},"MWh"]

{"sheet":"N2O","index":39,"n_rows":20,"n_cols":8,"rows_kept":20,"cut":false,"hidden":false,"merged":[[6,5,6,7],[0,0,0,2],[1,0,1,2]]}
["Menu for N2O options (click links below)"]
["Reduced N2O from Nitric Acid production (100 t/day)"]
[]
[]
[]
["Reduced N2O from Nitric Acid production (100 t/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"(G15+G16)*1000000*100/G10","v":705357.14285714284},null,null,null,"1 tonne N2O = ",{"$f":"+assumptions!E56","v":310},"tonnes CO2"]
["Project life",10,null,null,null,"Nitric acid production",400,"t HNO3/day"]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G8,B10,-B9))","v":100426.98853090905},null,{"$f":"B11-C11","v":100426.98853090905},null,"Operating days",330,"days"]
["Annual O&M",null,null,null,null,"Nitric acid production",{"$f":"G10*365","v":146000},"t HNO3/year"]
["Total annual cost",{"$f":"SUM(B11:B12)","v":100426.98853090905},{"$f":"SUM(C11:C12)","v":0},{"$f":"B13-C13","v":100426.98853090905}]
[null,null,null,null,null,"Reduction option: Reduced anode effect"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment of catalyst technology",{"$f":"2/0.84","v":2.3809523809523809},"MUS$"]
["Fuel  CO2-eq. emission",null,null,null,null,"Investment of monitoring system",{"$f":"0.37/0.84","v":0.44047619047619047},"MUS$"]
["Other",{"$f":"G12*G17*G9*100/G10","v":10183.5},{"$f":"G12*G20*G9*100/G10","v":79205},null,null,"N2O emission factor",8.9999999999999998E-4,"tN2O/tHNO3"]
["Total CO2-eq. emission ",{"$f":"B16+B17","v":10183.5},{"$f":"C16+C17","v":79205},{"$f":"C18-B18","v":69021.5}]
[null,null,null,null,null,"Reference option: No change"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D18<>0,D13/D18,0)","v":1.4550102291446729},null,"N2O emission factor",{"$f":"(8.4-7*0.2)/1000","v":7.0000000000000001E-3},"tN2O/tHNO3"]

{"sheet":"Solar","index":40,"n_rows":339,"n_cols":35,"rows_kept":339,"cut":false,"hidden":false,"merged":[[313,5,313,7],[319,5,319,7],[12,0,12,2],[286,5,286,7],[293,5,293,7],[16,5,16,7],[43,5,43,7],[53,5,53,7],[202,5,202,7],[174,5,174,7],[149,5,149,7],[154,5,154,7],[122,5,122,7],[127,5,127,7],[11,0,11,2],[9,0,9,2],[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2],[8,0,8,2],[10,0,10,2],[4,0,4,2],[263,32,263,34],[244,32,244,34],[271,32,271,34],[73,32,73,34],[78,32,78,34],[231,32,231,34],[236,32,236,34],[258,32,258,34],[97,32,97,34],[102,32,102,34]]}
["Menu for Solar options (click links below)"]
["Solar water heater, residential"]
["1 solar water heater, large"]
["Solar PVs, large grid, 1MW"]
["Solar PVs, large grid, 1MW, 24h storage"]
["Solar cottage PVs, 50W"]
["Solar house PVs, 500 W"]
["Solar/diesel mini-grid, 100 kW"]
["Solar PVs, small isolated grid, 2 MW, 100% solar"]
["Parabolic through CSP, no storage, 1 MW"]
["Solar tower CSP, with storage, 1 MW"]
["Solar LED lamps"]
["Solar street lights"]
[]
[]
["Solar water heater, residential (1 unit)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G28*G19","v":473},null,null,null,"Activity",1,"location"]
["Project life",15,null,null,null,"Hot water usage",130,"litres/day"]
["Lev. investment",{"$f":"IF(B20=0,0,PMT($G$18,B20,-B19))","v":51.932857483576093},null,{"$f":"B21-C21","v":51.932857483576093},null,"Water supply temp",20,"deg. C"]
["Annual O&M",{"$f":"G19*G29*G28","v":4.7300000000000004},null,{"$f":"B22-C22","v":4.7300000000000004},null,"Thermostat setting",50,"deg. C"]
["Annual electricity cost",{"$f":"G33*G24","v":0},{"$f":"G37*G24","v":331.10609999999997},{"$f":"B23-C23","v":-331.10609999999997},null,"Specific heat of water",{"$f":"4.1868*1000","v":4186.8},"Joule/kg/deg. C"]
["Total annual cost",{"$f":"SUM(B21:B23)","v":56.66285748357609},{"$f":"SUM(C21:C23)","v":331.10609999999997},{"$f":"B24-C24","v":-274.44324251642388},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",{"$f":"G33/1000*G25","v":0},{"$f":"G37/1000*G25","v":0.80376005774999992},{"$f":"C27-B27","v":0.80376005774999992},null,"Reduction option: Solar water heater & electrical backup"]
["Other",null,null,null,null,"Investment",473,"US$"]
["Total CO2-eq. emission ",{"$f":"B27+B28","v":0},{"$f":"C27+C28","v":0.80376005774999992},{"$f":"C29-B29","v":0.80376005774999992},null,"O&M  ",0.01]
[null,null,null,null,null,"Size of Solar Heater",1.6230691176470586,"m2"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D29<>0,D24/D29,0)","v":-341.4492171764353},null,"Input from the sun",{"$f":"600*1.7","v":1020},"kWh/m2"]
[null,null,null,null,null,"Production from Solar Heater",{"$f":"G19*G30*G31","v":1655.5304999999998},"kWh"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G37-G32","v":0},"kWh"]
[]
[null,null,null,null,null,"Reference option: electrical water heater"]
[null,null,null,null,null,"Electricity used",{"$f":"G19*G20*G23*(G22-G21)/1000000000","v":1.6328519999999999E-2},"GJ/day"]
[null,null,null,null,null,"Annually electricity used",{"$f":"G36*365/3.6*1000","v":1655.5304999999998},"kWh"]
[]
[]
[]
[]
[]
["1 solar water heater, large"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G55*G46*G57","v":15620},null,null,null,"Activity",1,"location"]
["Project life",15,null,null,null,"Water usage",9000,"litres/day"]
["Lev. investment",{"$f":"IF(B47=0,0,PMT($G$45,B47,-B46))","v":1714.9920378297222},null,{"$f":"B48-C48","v":1714.9920378297222},null,"Water supply temp",28,"deg. C"]
["Annual O&M",{"$f":"G56*B46","v":156.20000000000002},null,{"$f":"B49-C49","v":156.20000000000002},null,"Thermostat setting",45,"deg. C"]
["Annual electricity cost",{"$f":"G60*G51","v":485.02700000000186},{"$f":"G66*G51","v":12989.547000000002},{"$f":"B50-C50","v":-12504.52},null,"Specific heat of water",{"$f":"4.1868*1000","v":4186.8},"Joule/kg/deg. C"]
["Total annual cost",{"$f":"SUM(B48:B50)","v":2356.2190378297241},{"$f":"SUM(C48:C50)","v":12989.547000000002},{"$f":"B51-C51","v":-10633.327962170279},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Annual emissions (tons)","Tons","Tons","Reduction"]
["Fuel  CO2-eq. emission",{"$f":"G60/1000*G52","v":1.1774030425000046},{"$f":"G66/1000*G52","v":31.532125342500002},{"$f":"C54-B54","v":30.354722299999999},null,"Reduction option: Solar water heater & electrical backup"]
["Other",null,null,null,null,"Investment",220,"US$/m2"]
["Total CO2-eq. emission ",{"$f":"B54+B55","v":1.1774030425000046},{"$f":"C54+C55","v":31.532125342500002},{"$f":"C56-B56","v":30.354722299999999},null,"O&M  ",0.01]
[null,null,null,null,null,"Size of Solar Heater",71,"m2"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D56<>0,D51/D56,0)","v":-350.30226457285954},null,"Solar Heater Annual Energy Output",{"$f":"518*1.7","v":880.6},"kWh/m2"]
[null,null,null,null,null,"Production from Solar Heater",{"$f":"G57*G58","v":62522.6},"kWh"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G66-G59","v":2425.1350000000093},"kWh"]
[null,null,null,null,null,"Solar Fraction",{"$f":"G59/G66","v":0.96266020670312813}]
[null,null,null,null,null,"Electricity saved",{"$f":"+G66-G60","v":62522.6},"kWh"]
[]
[null,null,null,null,null,"Reference option: electrical water heater"]
[null,null,null,null,null,"Electricity used",{"$f":"G46*G47*G50*(G49-G48)/1000000000","v":0.64058040000000005},"GJ/day"]
[null,null,null,null,null,"Annually electricity used",{"$f":"G65*365/3.6*1000","v":64947.735000000008},"kWh"]
[]
[]
[]
[]
[]
[]
["Solar PVs, large grid, 1 MW - 2025",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 2030",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 2035",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G80*1000*G81","v":1000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P80*1000*P81","v":800000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y80*1000*Y81","v":700000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH80*1000*AH81","v":400000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B77=0,0,PMT($G$75,B77,-B76))","v":94392.925743255691},null,{"$f":"B78-C78","v":94392.925743255691},null,null,null,null,null,"Lev. investment",{"$f":"IF(K77=0,0,PMT($P$75,K77,-K76))","v":75514.340594604568},null,{"$f":"K78-L78","v":75514.340594604568},null,null,null,null,null,"Lev. investment",{"$f":"IF(T77=0,0,PMT($P$75,T77,-T76))","v":66075.048020278991},null,{"$f":"T78-U78","v":66075.048020278991},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC77=0,0,PMT($AH$75,AC77,-AC76))","v":37757.170297302284},null,{"$f":"AC78-AD78","v":37757.170297302284}]
["Annual O&M",{"$f":"B76*G85","v":10000},null,{"$f":"B79-C79","v":10000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"K76*P85","v":8000},null,{"$f":"K79-L79","v":8000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"T76*Y85","v":7000},null,{"$f":"T79-U79","v":7000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"AC76*AH85","v":4000},null,{"$f":"AC79-AD79","v":4000},null,"Activity: Solar PV",1,"kW"]
["Annual fuelcost",null,{"$f":"G90*1000*G76","v":365000},{"$f":"B80-C80","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"P90*1000*P76","v":365000},{"$f":"K80-L80","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"Y90*1000*Y76","v":365000},{"$f":"T80-U80","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"AH90*1000*AH76","v":365000},{"$f":"AC80-AD80","v":-365000},null,"Size of solar PV",1,"MW"]
["Total annual cost",{"$f":"SUM(B78:B80)","v":104392.92574325569},{"$f":"SUM(C78:C80)","v":365000},{"$f":"B81-C81","v":-260607.07425674429},null,"Investment in Activity",1000,"US$/kW",null,"Total annual cost",{"$f":"SUM(K78:K80)","v":83514.340594604568},{"$f":"SUM(L78:L80)","v":365000},{"$f":"K81-L81","v":-281485.65940539545},null,"Investment in Activity",800,"US$/kW",null,"Total annual cost",{"$f":"SUM(T78:T80)","v":73075.048020278991},{"$f":"SUM(U78:U80)","v":365000},{"$f":"T81-U81","v":-291924.95197972102},null,"Investment in Activity",700,"US$/kW",null,"Total annual cost",{"$f":"SUM(AC78:AC80)","v":41757.170297302284},{"$f":"SUM(AD78:AD80)","v":365000},{"$f":"AC81-AD81","v":-323242.82970269769},null,"Investment in Activity",400,"US$/kW"]
[null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",5,"hours"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"G82*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"P82*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"Y82*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"AH82*365","v":1825},"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G90*G77","v":886.03750000000002},{"$f":"C84-B84","v":886.03750000000002},null,"Efficiency factor ",1,null,null,"Fuel  CO2-eq. emission",null,{"$f":"P90*P77","v":886.03750000000002},{"$f":"L84-K84","v":886.03750000000002},null,"Efficiency factor ",1,null,null,"Fuel  CO2-eq. emission",null,{"$f":"Y90*Y77","v":886.03750000000002},{"$f":"U84-T84","v":886.03750000000002},null,"Efficiency factor ",1,null,null,"Fuel  CO2-eq. emission",null,{"$f":"AH90*AH77","v":886.03750000000002},{"$f":"AD84-AC84","v":886.03750000000002},null,"Efficiency factor ",1]
["Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment"]
["Total CO2-eq. emission ",{"$f":"B84+B85","v":0},{"$f":"C84+C85","v":886.03750000000002},{"$f":"C86-B86","v":886.03750000000002},null,"Electricity production",{"$f":"G80*G83*G84","v":1825},"MWh",null,"Total CO2-eq. emission ",{"$f":"K84+K85","v":0},{"$f":"L84+L85","v":886.03750000000002},{"$f":"L86-K86","v":886.03750000000002},null,"Electricity production",{"$f":"P80*P83*P84","v":1825},"MWh",null,"Total CO2-eq. emission ",{"$f":"T84+T85","v":0},{"$f":"U84+U85","v":886.03750000000002},{"$f":"U86-T86","v":886.03750000000002},null,"Electricity production",{"$f":"Y80*Y83*Y84","v":1825},"MWh",null,"Total CO2-eq. emission ",{"$f":"AC84+AC85","v":0},{"$f":"AD84+AD85","v":886.03750000000002},{"$f":"AD86-AC86","v":886.03750000000002},null,"Electricity production",{"$f":"AH80*AH83*AH84","v":1825},"MWh"]
[null,null,null,null,null,"Cost of electricity produced",{"$f":"B81/G86/1000","v":5.7201603146989417E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"K81/P86/1000","v":4.5761282517591546E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"T81/Y86/1000","v":4.0041122202892597E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"AC81/AH86/1000","v":2.2880641258795773E-2},"US$/kWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D86<>0,D81/D86,0)","v":-294.12646107726175},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M86<>0,M81/M86,0)","v":-317.6904582541884},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V86<>0,V81/V86,0)","v":-329.4724568426517},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE86<>0,AE81/AE86,0)","v":-364.81845260804164}]
[null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,"Electricity production",{"$f":"G86","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"P86","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"Y86","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"AH86","v":1825},"MWh"]
[]
[]
[]
[]
[]
[]
["Solar PVs, large grid, 1 MW - 24h storage - 2025",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 24h storage - 2030",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 24h storage - 2035",null,null,null,null,null,null,null,null,"Solar PVs, large grid, 1 MW - 24h storage - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G104*1000*G105+G113","v":2100000},null,null,null,"Reference electricity price",{"$f":"assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P104*1000*P105+P113","v":1700000},null,null,null,"Reference electricity price",{"$f":"assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y104*1000*Y105+Y113","v":1575000},null,null,null,"Reference electricity price",{"$f":"assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH104*1000*AH105+AH113","v":1450000},null,null,null,"Reference electricity price",{"$f":"assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B101=0,0,PMT($G$99,B101,-B100))","v":198225.14406083696},null,{"$f":"B102-C102","v":198225.14406083696},null,null,null,null,null,"Lev. investment",{"$f":"IF(K101=0,0,PMT($P$99,K101,-K100))","v":160467.97376353468},null,{"$f":"K102-L102","v":160467.97376353468},null,null,null,null,null,"Lev. investment",{"$f":"IF(T101=0,0,PMT($P$99,T101,-T100))","v":148668.85804562771},null,{"$f":"T102-U102","v":148668.85804562771},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC101=0,0,PMT($AH$99,AC101,-AC100))","v":136869.74232772077},null,{"$f":"AC102-AD102","v":136869.74232772077}]
["Annual O&M",{"$f":"B100*G109","v":21000},null,{"$f":"B103-C103","v":21000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"K100*P109","v":17000},null,{"$f":"K103-L103","v":17000},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"T100*Y109","v":15750},null,{"$f":"T103-U103","v":15750},null,"Activity: Solar PV",null,null,null,"Annual O&M",{"$f":"AC100*AH109","v":14500},null,{"$f":"AC103-AD103","v":14500},null,"Activity: Solar PV",1,"kW"]
["Annual fuelcost",null,{"$f":"G117*1000*G100","v":365000},{"$f":"B104-C104","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"P117*1000*P100","v":365000},{"$f":"K104-L104","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"Y117*1000*Y100","v":365000},{"$f":"T104-U104","v":-365000},null,"Size of solar PV",1,"MW",null,"Annual fuelcost",null,{"$f":"AH117*1000*AH100","v":365000},{"$f":"AC104-AD104","v":-365000},null,"Size of solar PV",1,"MW"]
["Total annual cost",{"$f":"SUM(B102:B104)","v":219225.14406083696},{"$f":"SUM(C102:C104)","v":365000},{"$f":"B105-C105","v":-145774.85593916304},null,"Investment in Activity",1500,"US$/kW",null,"Total annual cost",{"$f":"SUM(K102:K104)","v":177467.97376353468},{"$f":"SUM(L102:L104)","v":365000},{"$f":"K105-L105","v":-187532.02623646532},null,"Investment in Activity",1400,"US$/kW",null,"Total annual cost",{"$f":"SUM(T102:T104)","v":164418.85804562771},{"$f":"SUM(U102:U104)","v":365000},{"$f":"T105-U105","v":-200581.14195437229},null,"Investment in Activity",1300,"US$/kW",null,"Total annual cost",{"$f":"SUM(AC102:AC104)","v":151369.74232772077},{"$f":"SUM(AD102:AD104)","v":365000},{"$f":"AC105-AD105","v":-213630.25767227923},null,"Investment in Activity",1200,"US$/kW"]
[null,null,null,null,null,"Daily insolation",{"$f":"+G82","v":5},"hours",null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",5,"hours",null,null,null,null,null,null,"Daily insolation",{"$f":"+AH82","v":5},"hours"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"G106*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"P106*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"Y106*365","v":1825},"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual capacity factor",{"$f":"AH106*365","v":1825},"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G117*G101","v":886.03750000000002},{"$f":"C108-B108","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+G84","v":1},null,null,"Fuel  CO2-eq. emission",null,{"$f":"P117*P101","v":886.03750000000002},{"$f":"L108-K108","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+P84","v":1},null,null,"Fuel  CO2-eq. emission",null,{"$f":"Y117*Y101","v":886.03750000000002},{"$f":"U108-T108","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+Y84","v":1},null,null,"Fuel  CO2-eq. emission",null,{"$f":"AH117*AH101","v":886.03750000000002},{"$f":"AD108-AC108","v":886.03750000000002},null,"Efficiency factor ",{"$f":"+AH84","v":1}]
["Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment",null,"Other",null,null,null,null,"O&M  ",0.01,"Of investment"]
["Total CO2-eq. emission ",{"$f":"B108+B109","v":0},{"$f":"C108+C109","v":886.03750000000002},{"$f":"C110-B110","v":886.03750000000002},null,"Electricity production",{"$f":"G104*G107*G108","v":1825},"MWh/year",null,"Total CO2-eq. emission ",{"$f":"K108+K109","v":0},{"$f":"L108+L109","v":886.03750000000002},{"$f":"L110-K110","v":886.03750000000002},null,"Electricity production",{"$f":"P104*P107*P108","v":1825},"MWh/year",null,"Total CO2-eq. emission ",{"$f":"T108+T109","v":0},{"$f":"U108+U109","v":886.03750000000002},{"$f":"U110-T110","v":886.03750000000002},null,"Electricity production",{"$f":"Y104*Y107*Y108","v":1825},"MWh/year",null,"Total CO2-eq. emission ",{"$f":"AC108+AC109","v":0},{"$f":"AD108+AD109","v":886.03750000000002},{"$f":"AD110-AC110","v":886.03750000000002},null,"Electricity production",{"$f":"AH104*AH107*AH108","v":1825},"MWh/year"]
[null,null,null,null,null,"Electricity production per day",{"$f":"G110/365*1000","v":5000},"kWh/day",null,null,null,null,null,null,"Electricity production per day",{"$f":"P110/365*1000","v":5000},"kWh/day",null,null,null,null,null,null,"Electricity production per day",{"$f":"Y110/365*1000","v":5000},"kWh/day",null,null,null,null,null,null,"Electricity production per day",{"$f":"AH110/365*1000","v":5000},"kWh/day"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D110<>0,D105/D110,0)","v":-164.52447660416522},null,"Unit cost of batteries",{"$f":"+Storage!G14","v":120},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M110<>0,M105/M110,0)","v":-211.65247095801848},null,"Unit cost of batteries",{"$f":"+Storage!P15","v":60},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V110<>0,V105/V110,0)","v":-226.37996919359765},null,"Unit cost of batteries",{"$f":"+Storage!Y15","v":55},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE110<>0,AE105/AE110,0)","v":-241.10746742917678},null,"Unit cost of batteries",{"$f":"+Storage!AH14","v":50},"US$/kWh"]
[null,null,null,null,null,"Total cost of batteries",{"$f":"G111*G112","v":600000},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"P111*P112","v":300000},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"Y111*Y112","v":275000},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"AH111*AH112","v":250000},"US$"]
[null,null,null,null,null,"Cost of electricity produced",{"$f":"B105/G110/1000","v":0.12012336660867778},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"K105/P110/1000","v":9.7242725349882028E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"T105/Y110/1000","v":9.0092524956508338E-2},"US$/kWh",null,null,null,null,null,null,"Cost of electricity produced",{"$f":"AC105/AH110/1000","v":8.2942324563134676E-2},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs",null,null,null,null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,"Electricity production",{"$f":"G110","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"P110","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"Y110","v":1825},"MWh",null,null,null,null,null,null,"Electricity production",{"$f":"AH110","v":1825},"MWh"]
[]
[]
[]
[]
["Solar house PVs, 500 W"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G129*G131","v":750},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B126=0,0,PMT($G$151,B126,-B125))","v":70.794694307441773},null,{"$f":"B127-C127","v":70.794694307441773}]
["Annual O&M",{"$f":"B125*G135","v":7.5},null,{"$f":"B128-C128","v":7.5},null,"Activity: Solar PV",1,"kW"]
["Annual fuelcost",null,{"$f":"G140*G125*1000","v":164.25},{"$f":"B129-C129","v":-164.25},null,"Size of solar PV",0.5,"kW"]
["Total annual cost",{"$f":"SUM(B127:B129)","v":78.294694307441773},{"$f":"SUM(C127:C129)","v":164.25},{"$f":"B130-C130","v":-85.955305692558227},null,"Size of PV",{"$f":"G129*9.6/1.3","v":3.6923076923076921},"m2"]
[null,null,null,null,null,"Investment in Activity",1500,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Daily insolation",5,"hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G140*G126","v":0.39871687500000003},{"$f":"C133-B133","v":0.39871687500000003},null,"Annual capacity factor",{"$f":"G132*365","v":1825},"Full time hours"]
["Other",null,null,null,null,"Efficiency factor ",0.9]
["Total CO2-eq. emission ",{"$f":"B133+B134","v":0},{"$f":"C133+C134","v":0.39871687500000003},{"$f":"C135-B135","v":0.39871687500000003},null,"O&M  ",0.01,"Of investment"]
[null,null,null,null,null,"Electricity production",{"$f":"G129*G133*G134/1000","v":0.82125000000000004},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D135<>0,D130/D135,0)","v":-215.5798038208396},null,"Cost of electricity produced",{"$f":"B130/G136/1000","v":9.5336005244982369E-2},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,"Electricity production",{"$f":"G136","v":0.82125000000000004},"MWh"]
[]
[]
[]
[]
[]
[]
[]
[]
["Solar cottage PVs, 50W"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G156*G158","v":75},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B153=0,0,PMT($G$151,B153,-B152))","v":7.0794694307441768},null,{"$f":"B154-C154","v":7.0794694307441768}]
["Annual O&M",{"$f":"B152*G162","v":0.75},null,{"$f":"B155-C155","v":0.75},null,"Activity: Solar PV",1,"kW"]
["Annual fuelcost",null,{"$f":"G167*G152*1000","v":16.425000000000001},{"$f":"B156-C156","v":-16.425000000000001},null,"Size of solar PV",0.05,"kW"]
["Total annual cost",{"$f":"SUM(B154:B156)","v":7.8294694307441768},{"$f":"SUM(C154:C156)","v":16.425000000000001},{"$f":"B157-C157","v":-8.5955305692558248},null,"Size of PV",{"$f":"G156*9.6/1.3","v":0.3692307692307692},"m2"]
[null,null,null,null,null,"Investment in Activity",1500,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Daily insolation",5,"hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G167*G153","v":3.9871687500000003E-2},{"$f":"C160-B160","v":3.9871687500000003E-2},null,"Annual capacity factor",{"$f":"G159*365","v":1825},"Full time hours"]
["Other",null,null,null,null,"Efficiency factor ",0.9]
["Total CO2-eq. emission ",{"$f":"B160+B161","v":0},{"$f":"C160+C161","v":3.9871687500000003E-2},{"$f":"C162-B162","v":3.9871687500000003E-2},null,"O&M  ",0.01,"Of investment"]
[null,null,null,null,null,"Electricity production",{"$f":"G156*G160*G161/1000","v":8.2125000000000004E-2},"MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D162<>0,D157/D162,0)","v":-215.57980382083966},null,"Cost of electricity produced",{"$f":"B157/G163/1000","v":9.5336005244982355E-2},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No solar PVs"]
[null,null,null,null,null,"Electricity production",{"$f":"G163","v":8.2125000000000004E-2},"MWh"]
[]
[]
[]
[]
[]
[]
["Solar/diesel mini-grid, 100 kW load"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G185*G186","v":60000},null,null,null,"Efficiency of diesel",0.3]
["Project life",20,null,null,null,"Cost of diesel",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]
["Lev. investment",{"$f":"IF(B178=0,0,PMT($G$176,B178,-B177))","v":5663.5755445953419},null,{"$f":"B179-C179","v":5663.5755445953419},null,"CO2-eq. emission coefficient",0.8,"tCO2/MWh"]
["Annual O&M",{"$f":"B177*G189","v":600},null,{"$f":"B180-C180","v":600}]
["Annual fuelcost",null,{"$f":"G195*G178","v":700.78573940264323},{"$f":"B181-C181","v":-700.78573940264323},null,"Activity: Solar/diesel mini-grid PV"]
["Total annual cost",{"$f":"SUM(B179:B181)","v":6263.5755445953419},{"$f":"SUM(C179:C181)","v":700.78573940264323},{"$f":"B182-C182","v":5562.7898051926986},null,"Capacity of plant",100,"kW"]
[null,null,null,null,null,"Size of the diesel",150,"kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Minimum load on diesel",0.4,"kW"]
["Fuel  CO2-eq. emission",null,{"$f":"G194*G179","v":58.400000000000006},{"$f":"C185-B185","v":58.400000000000006},null,"Size of solar PV",{"$f":"G182-G183*G184","v":40},"kW"]
["Other",null,null,null,null,"Investment in Activity",1500,"US$/kW"]
["Total CO2-eq. emission ",{"$f":"B185+B186","v":0},{"$f":"C185+C186","v":58.400000000000006},{"$f":"C187-B187","v":58.400000000000006},null,"Daily insolation",5,"hours"]
[null,null,null,null,null,"Annual capacity factor",{"$f":"G187*365","v":1825},"Full time hours"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D187<>0,D182/D187,0)","v":95.253250088916062},null,"O&M  ",0.01,"Of investment"]
[null,null,null,null,null,"Solar production",{"$f":"G185*G188/1000","v":73},"MWh"]
[null,null,null,null,null,"Cost of solar electricity produced",{"$f":"B182/G190","v":85.802404720484134},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No solar PVs - pure diesel"]
[null,null,null,null,null,"Electricity production",{"$f":"+G190","v":73},"MWh"]
[null,null,null,null,null,"Diesel used",{"$f":"G194/G177/3.6","v":67.592592592592595},"GJ"]
[]
[]
[]
[]
[]
[]
["Solar PVs, small isolated grid, 2 MW, 100% solar"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"(G209+G218)*G219*1000","v":13125000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",0.8,"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B206=0,0,PMT($G$204,B206,-B205))","v":1238907.1503802312},null,{"$f":"B207-C207","v":1238907.1503802312}]
["Annual O&M",{"$f":"G210","v":35},null,{"$f":"B208-C208","v":35},null,"Activity: Solar PV with battery"]
["Annual fuelcost",null,{"$f":"G212*G205*G219*1000","v":657000},{"$f":"B209-C209","v":-657000},null,"Investment in PV",1500,"US$/kW"]
["Total annual cost",{"$f":"SUM(B207:B209)","v":1238942.1503802312},{"$f":"SUM(C207:C209)","v":657000},{"$f":"B210-C210","v":581942.15038023121},null,"O&M  ",35,"US$/kW"]
[null,null,null,null,null,"Capacity factor",{"$f":"4.5*365","v":1642.5},"Full time hours"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Electricity production/kW",{"$f":"G211","v":1642.5},"kWh/year"]
["Fuel  CO2-eq. emission",0,{"$f":"G212/1000*G206*G219*1000","v":2628},{"$f":"C213-B213","v":2628},null,"Electricity production/kW",{"$f":"G212/365","v":4.5},"kWh/day"]
["Other",null,null,null,null,"Electricity consumption whitout sun/kW",{"$f":"G213*0.5","v":2.25},"kWh/day"]
["Total CO2-eq. emission ",{"$f":"B213+B214","v":0},{"$f":"C213+C214","v":2628},{"$f":"C215-B215","v":2628},null,"Unit cost of batteries",187,"US$/kWh"]
[null,null,null,null,null,"Max.  battery load",0.2]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D215<>0,D210/D215,0)","v":221.43917442170138},null,"Reinvestment in batteries",3,"Times"]
[null,null,null,null,null,"Cost of batteries",{"$f":"150*G214/G216*G217","v":5062.5},"US$/kW"]
[null,null,null,null,null,"Size of PV",2,"MW"]
[null,null,null,null,null,"Electrici produced",{"$f":"+G219*G212","v":3285},"MWh/year"]
[null,null,null,null,null,"Cost of electricity produced",{"$f":"B210/G220/1000","v":0.37715133953736107},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No solar PVs"]
[]
[]
[]
[]
[]
[]
[]
["Parabolic through CSP, no storage, 1 MW - 2025",null,null,null,null,null,null,null,null,"Parabolic through CSP, no storage, 1 MW - 2030",null,null,null,null,null,null,null,null,"Parabolic through CSP, no storage, 1 MW - 2035",null,null,null,null,null,null,null,null,"Parabolic through CSP, no storage, 1 MW - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G240*1000*G239","v":4500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P240*1000*P239","v":4000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y240*1000*Y239","v":3500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH240*1000*AH239","v":2500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B235=0,0,PMT($G$233,B235,-B234))","v":424768.16584465059},null,{"$f":"B236-C236","v":424768.16584465059},null,null,null,null,null,"Lev. investment",{"$f":"IF(K235=0,0,PMT($P$233,K235,-K234))","v":377571.70297302277},null,{"$f":"K236-L236","v":377571.70297302277},null,null,null,null,null,"Lev. investment",{"$f":"IF(T235=0,0,PMT($P$233,T235,-T234))","v":330375.24010139494},null,{"$f":"T236-U236","v":330375.24010139494},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC235=0,0,PMT($AH$233,AC235,-AC234))","v":235982.31435813924},null,{"$f":"AC236-AD236","v":235982.31435813924}]
["Annual O&M",{"$f":"B234*G238","v":6525},null,{"$f":"B237-C237","v":6525},null,"Reduction option: Solar central parabolic",null,null,null,"Annual O&M",{"$f":"K234*P238","v":5800},null,{"$f":"K237-L237","v":5800},null,"Reduction option: Solar central parabolic",null,null,null,"Annual O&M",{"$f":"T234*Y238","v":5075},null,{"$f":"T237-U237","v":5075},null,"Reduction option: Solar central parabolic",null,null,null,"Annual O&M",{"$f":"AC234*AH238","v":3624.9999999999995},null,{"$f":"AC237-AD237","v":3624.9999999999995},null,"Reduction option: Solar central parabolic"]
["Annual fuelcost",null,{"$f":"G242*1000*G234","v":300000},{"$f":"B238-C238","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment",null,"Annual fuelcost",null,{"$f":"P242*1000*P234","v":300000},{"$f":"K238-L238","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment",null,"Annual fuelcost",null,{"$f":"Y242*1000*Y234","v":300000},{"$f":"T238-U238","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment",null,"Annual fuelcost",null,{"$f":"AH242*1000*AH234","v":300000},{"$f":"AC238-AD238","v":-300000},null,"O&M  ",1.4499999999999999E-3,"Of investment"]
["Total annual cost",{"$f":"SUM(B236:B238)","v":431293.16584465059},{"$f":"SUM(C236:C238)","v":300000},{"$f":"B239-C239","v":131293.16584465059},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K236:K238)","v":383371.70297302277},{"$f":"SUM(L236:L238)","v":300000},{"$f":"K239-L239","v":83371.702973022766},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T236:T238)","v":335450.24010139494},{"$f":"SUM(U236:U238)","v":300000},{"$f":"T239-U239","v":35450.240101394942},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC236:AC238)","v":239607.31435813924},{"$f":"SUM(AD236:AD238)","v":300000},{"$f":"AC239-AD239","v":-60392.685641860764},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",4500,"US$/kW",null,null,null,null,null,null,"Investment in Activity",4000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",3500,"US$/kW",null,null,null,null,null,null,"Investment in Activity",2500,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G242*G235","v":728.25},{"$f":"C242-B242","v":728.25},null,"Electricity production",{"$f":"G239*G241","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"P242*P235","v":728.25},{"$f":"L242-K242","v":728.25},null,"Electricity production",{"$f":"P239*P241","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y242*Y235","v":728.25},{"$f":"U242-T242","v":728.25},null,"Electricity production",{"$f":"Y239*Y241","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH242*AH235","v":728.25},{"$f":"AD242-AC242","v":728.25},null,"Electricity production",{"$f":"AH239*AH241","v":1500},"MWh/year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B239/G242/1000","v":0.28752877722976705},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K239/P242/1000","v":0.25558113531534854},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T239/Y242/1000","v":0.22363349340092994},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"AC239/AH242/1000","v":0.15973820957209281},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B242+B243","v":0},{"$f":"C242+C243","v":728.25},{"$f":"C244-B244","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K242+K243","v":0},{"$f":"L242+L243","v":728.25},{"$f":"L244-K244","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T242+T243","v":0},{"$f":"U242+U243","v":728.25},{"$f":"U244-T244","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC242+AC243","v":0},{"$f":"AD242+AD243","v":728.25},{"$f":"AD244-AC244","v":728.25}]
[null,null,null,null,null,"Reduction option: No Solar central parabolic",null,null,null,null,null,null,null,null,"Reduction option: No Solar central parabolic",null,null,null,null,null,null,null,null,"Reduction option: No Solar central parabolic",null,null,null,null,null,null,null,null,"Reduction option: No Solar central parabolic"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D244<>0,D239/D244,0)","v":180.28584393360879},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M244<>0,M239/M244,0)","v":114.48225605633061},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V244<>0,V239/V244,0)","v":48.678668179052444},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE244<>0,AE239/AE244,0)","v":-82.928507575503971}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Solar tower CSP, with 24 h storage, 1 MW - 2025",null,null,null,null,null,null,null,null,"Solar tower CSP, with 24 h storage, 1 MW - 2030",null,null,null,null,null,null,null,null,"Solar tower CSP, with 24 h storage, 1 MW - 2035",null,null,null,null,null,null,null,null,"Solar tower CSP, with 24 h storage, 1 MW - 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G267*1000*G266","v":8000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P267*1000*P266","v":7000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y267*1000*Y266","v":6500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH267*1000*AH266","v":5000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B262=0,0,PMT($G$260,B262,-B261))","v":755143.40594604553},null,{"$f":"B263-C263","v":755143.40594604553},null,null,null,null,null,"Lev. investment",{"$f":"IF(K262=0,0,PMT($P$260,K262,-K261))","v":660750.48020278988},null,{"$f":"K263-L263","v":660750.48020278988},null,null,null,null,null,"Lev. investment",{"$f":"IF(T262=0,0,PMT($P$260,T262,-T261))","v":613554.017331162},null,{"$f":"T263-U263","v":613554.017331162},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC262=0,0,PMT($AH$260,AC262,-AC261))","v":471964.62871627847},null,{"$f":"AC263-AD263","v":471964.62871627847}]
["Annual O&M",{"$f":"G265*G269*1000","v":45000},null,{"$f":"B264-C264","v":45000},null,"Reduction option: Solar Tower",null,null,null,"Annual O&M",{"$f":"P265*P269*1000","v":45000},null,{"$f":"K264-L264","v":45000},null,"Reduction option: Solar Tower",null,null,null,"Annual O&M",{"$f":"Y265*Y269*1000","v":45000},null,{"$f":"T264-U264","v":45000},null,"Reduction option: Solar Tower",null,null,null,"Annual O&M",{"$f":"AH265*AH269*1000","v":45000},null,{"$f":"AC264-AD264","v":45000},null,"Reduction option: Solar Tower"]
["Annual fuelcost",null,{"$f":"G269*1000*G261","v":300000},{"$f":"B265-C265","v":-300000},null,"O&M  ",0.03,"US$/kWh",null,"Annual fuelcost",null,{"$f":"P269*1000*P261","v":300000},{"$f":"K265-L265","v":-300000},null,"O&M  ",0.03,"US$/kWh",null,"Annual fuelcost",null,{"$f":"Y269*1000*Y261","v":300000},{"$f":"T265-U265","v":-300000},null,"O&M  ",0.03,"US$/kWh",null,"Annual fuelcost",null,{"$f":"AH269*1000*AH261","v":300000},{"$f":"AC265-AD265","v":-300000},null,"O&M  ",0.03,"US$/kWh"]
["Total annual cost",{"$f":"SUM(B263:B265)","v":800143.40594604553},{"$f":"SUM(C263:C265)","v":300000},{"$f":"B266-C266","v":500143.40594604553},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K263:K265)","v":705750.48020278988},{"$f":"SUM(L263:L265)","v":300000},{"$f":"K266-L266","v":405750.48020278988},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T263:T265)","v":658554.017331162},{"$f":"SUM(U263:U265)","v":300000},{"$f":"T266-U266","v":358554.017331162},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC263:AC265)","v":516964.62871627847},{"$f":"SUM(AD263:AD265)","v":300000},{"$f":"AC266-AD266","v":216964.62871627847},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",8000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",7000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",6500,"US$/kW",null,null,null,null,null,null,"Investment in Activity",5000,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",1500,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G269*G262","v":728.25},{"$f":"C269-B269","v":728.25},null,"Electricity production",{"$f":"G266*G268","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"P269*P262","v":728.25},{"$f":"L269-K269","v":728.25},null,"Electricity production",{"$f":"P266*P268","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y269*Y262","v":728.25},{"$f":"U269-T269","v":728.25},null,"Electricity production",{"$f":"Y266*Y268","v":1500},"MWh/year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH269*AH262","v":728.25},{"$f":"AD269-AC269","v":728.25},null,"Electricity production",{"$f":"AH266*AH268","v":1500},"MWh/year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B266/G269/1000","v":0.53342893729736363},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K266/P269/1000","v":0.47050032013519327},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T266/Y269/1000","v":0.43903601155410804},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"AC266/AH269/1000","v":0.34464308581085229},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B269+B270","v":0},{"$f":"C269+C270","v":728.25},{"$f":"C271-B271","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K269+K270","v":0},{"$f":"L269+L270","v":728.25},{"$f":"L271-K271","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T269+T270","v":0},{"$f":"U269+U270","v":728.25},{"$f":"U271-T271","v":728.25},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC269+AC270","v":0},{"$f":"AD269+AD270","v":728.25},{"$f":"AD271-AC271","v":728.25}]
[null,null,null,null,null,"Reduction option: No Solar Tower",null,null,null,null,null,null,null,null,"Reduction option: No Solar Tower",null,null,null,null,null,null,null,null,"Reduction option: No Solar Tower",null,null,null,null,null,null,null,null,"Reduction option: No Solar Tower"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D271<>0,D266/D271,0)","v":686.7743301696471},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M271<>0,M266/M271,0)","v":557.15822890873994},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V271<>0,V266/V271,0)","v":492.35017827828631},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE271<>0,AE266/AE271,0)","v":297.92602638692546}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Solar lamps (1000 LED lamps replacing kerosene)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G295*G296","v":19148.936170212764},null,null,null,"Reference kerosene price",{"$f":"+assumptions!I19","v":0.44025157232704398},"US$/liter"]
["Project life",{"$f":"+G297","v":5},null,null,null,"Density of kerosene",{"$f":"+assumptions!I21","v":0.8},"t/1000 liter"]
["Lev. investment",{"$f":"IF(B290=0,0,PMT($G$288,B290,-B289))","v":4670.2473403667373},null,{"$f":"B291-C291","v":4670.2473403667373},null,"Energy content of Kerosene",{"$f":"+assumptions!I22","v":44.75},"GJ/ton"]
["Annual O&M",0,null,{"$f":"B292-C292","v":0},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C40","v":71.866666666666674},"kgCO2/GJ"]
["Annual fuelcost",null,{"$f":"G305*365*G289*G295","v":16069.182389937105},{"$f":"B293-C293","v":-16069.182389937105}]
["Total annual cost",{"$f":"SUM(B291:B293)","v":4670.2473403667373},{"$f":"SUM(C291:C293)","v":16069.182389937105},{"$f":"B294-C294","v":-11398.935049570367},null,"Activity: Solar LED lamps replacing kerosene"]
[null,null,null,null,null,"Number of LED lamps",1000]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"The cost of 1 solar LED lamp",{"$f":"90/4.7","v":19.148936170212764},"US$"]
["Fuel  CO2-eq. emission",null,{"$f":"G306*G292/1000","v":93.908173333333366},{"$f":"C297-B297","v":93.908173333333366},null,"Lifetime of solar LED lamp",5,"Years"]
["Other",null,null,null,null,"Daily insolation",5,"hours"]
["Total CO2-eq. emission ",{"$f":"B297+B298","v":0},{"$f":"C297+C298","v":93.908173333333366},{"$f":"C299-B299","v":93.908173333333366},null,"Annual capacity factor",{"$f":"G298*365","v":1825},"Full time hours"]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D299<>0,D294/D299,0)","v":-121.38384386531598},null,"Reference option: Kerosen lamps"]
[null,null,null,null,null,"Annual comsumption of kerosene",{"$f":"G305*365*G295","v":36500},"Liters"]
[null,null,null,null,null,"Hourly comsumption of kerosene",0.05,"Liters"]
[null,null,null,null,null,"Number of hours of lamp use",4,"hours pr day"]
[null,null,null,null,null,"Daily comsumption of kerosene",{"$f":"3/30","v":0.1},"Liters"]
[null,null,null,null,null,"Annual comsumption of kerosene",{"$f":"G305/1000*365*G290*G291*G295","v":1306.7000000000003},"GJ"]
[]
[]
[]
[]
[]
[]
["Solar street lights - 1000 poles"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G322*G321+G321*G323*(1+G315)^(-G325)","v":4569537.2951364489},{"$f":"G331*(G329+G330)+G331*G332*((1+G315)^(-G334)+(1+G315)^(-G334*2)+(1+G315)^(-G334*3)+(1+G315)^(-G334*4))","v":5979183.8910164945},{"$f":"B316-C316","v":-1409646.5958800456},null,"Average electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",25,25,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"ton CO2-eq./MWh"]
["Lev. investment",{"$f":"IF(B317=0,0,PMT($G315,B317,-B316))","v":392114.35875478003},{"$f":"IF(C317=0,0,PMT($G$315,C317,-C316))","v":513076.86224559735},{"$f":"B318-C318","v":-120962.50349081733},null,"Grid loss",{"$f":"+assumptions!B33","v":0.186}]
["Annual O&M",null,null,{"$f":"B319-C319","v":0}]
["Annual electricity cost",null,{"$f":"G339*1000*G316*1000/G321","v":219000},{"$f":"B320-C320","v":-219000},null,"Reduction option: Solar street lights"]
["Total annual cost",{"$f":"SUM(B318:B320)","v":392114.35875478003},{"$f":"SUM(C318:C320)","v":732076.86224559741},{"$f":"B321-C321","v":-339962.50349081738},null,"Activity",1000,"locations"]
[null,null,null,null,null,"Instalation cost",4500,"US$/pole"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Cost of lamp",162,"US$"]
["Fuel  CO2-eq. emission",null,{"$f":"G339*G317/(1+G318)","v":448.24831365935916},{"$f":"C324-B324","v":448.24831365935916},null,"Lamp lifetime",50000,"hrs"]
["Other",null,null,null,null,"Lamp lifetime in years",12.5,"years"]
["Total CO2-eq. emission ",{"$f":"B324+B325","v":0},{"$f":"C324+C325","v":448.24831365935916},{"$f":"C326-B326","v":448.24831365935916},null,"Lamp wattage",50,"W"]
[null,null,null,null,null,"Daily usage",12,"hrs"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D326<>0,D321/D326,0)","v":-758.4245007314579},null,"Reference option: 250 W high pressure sodium lamp"]
[null,null,null,null,null,"Investment",1350,"US$/pole"]
[null,null,null,null,null,"Wiring investment",4500,"US$/pole"]
[null,null,null,null,null,"Activity",{"$f":"+G321","v":1000},{"$f":"+H321","v":"locations"}]
[null,null,null,null,null,"Cost of sodium lamp",75,"US$"]
[null,null,null,null,null,"Lamp lifetime in hours",24000,"hours"]
[null,null,null,null,null,"Lamp lifetime in years",{"$f":"G333/G338/365","v":5.4794520547945202},"Years"]
[null,null,null,null,null,"Required lamp replacements",{"$f":"7/G334","v":1.2775000000000001},"times"]
[null,null,null,null,null,"Lamp discount rate",{"$f":"G315*G334/365","v":1.0508538187277163E-3}]
[null,null,null,null,null,"Sodium lamp wattage",250,"W"]
[null,null,null,null,null,"Daily usage",{"$f":"G327","v":12},"hrs"]
[null,null,null,null,null,"Annual electricity used",{"$f":"G337*G338*G331*365/1000000","v":1095},"MWh"]

{"sheet":"Storage","index":41,"n_rows":22,"n_cols":35,"rows_kept":22,"cut":false,"hidden":false,"merged":[[11,32,11,34],[0,0,0,3],[1,0,1,3],[7,32,7,34]]}
[]
[]
[]
[]
[]
[]
["Battery storage plant - 1 MWh in 2025",null,null,null,null,null,null,null,null,"Battery storage plant - 1 MWh in 2030",null,null,null,null,null,null,null,null,"Battery storage plant - 1 MWh in 2035",null,null,null,null,null,null,null,null,"Battery storage plant - 1 MWh in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G15*1000","v":120000},{"$f":"G18*1000","v":0},{"$f":"B10-C10","v":120000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh",null,"Total investment",{"$f":"+P15*1000","v":60000},{"$f":"P18*1000","v":0},{"$f":"K10-L10","v":60000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh",null,"Total investment",{"$f":"+Y15*1000","v":55000},{"$f":"Y18*1000","v":0},{"$f":"T10-U10","v":55000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh",null,"Total investment",{"$f":"+AH15*1000","v":50000},{"$f":"AH18*1000","v":0},{"$f":"AC10-AD10","v":50000},null,"CO2-eq. emission coefficient",null,"tCO2/MWh"]
["Project life",20,20,null,null,null,null,null,null,"Project life",20,20,null,null,null,null,null,null,"Project life",20,20,null,null,null,null,null,null,"Project life",20,20]
["Lev. investment",{"$f":"IF(B11=0,0,PMT($G9,B11,-B10))","v":11327.151089190684},null,{"$f":"B12-C12","v":11327.151089190684},null,"Reduction option: Extra Battery storage",null,null,null,"Lev. investment",{"$f":"IF(K11=0,0,PMT($P9,K11,-K10))","v":5663.5755445953419},null,{"$f":"K12-L12","v":5663.5755445953419},null,"Reduction option: Extra Battery storage",null,null,null,"Lev. investment",{"$f":"IF(T11=0,0,PMT($P9,T11,-T10))","v":5191.6109158790632},null,{"$f":"T12-U12","v":5191.6109158790632},null,"Reduction option: Extra Battery storage",null,null,null,"Lev. investment",{"$f":"IF(AC11=0,0,PMT($AH9,AC11,-AC10))","v":4719.6462871627855},null,{"$f":"AC12-AD12","v":4719.6462871627855},null,"Reduction option: Extra Battery storage"]
["Annual O&M",0,0,{"$f":"B13-C13","v":0},null,"Activity",1,"MWh/ year",null,"Annual O&M",0,0,{"$f":"K13-L13","v":0},null,"Activity",1,"MWh/ year",null,"Annual O&M",0,0,{"$f":"T13-U13","v":0},null,"Activity",1,"MWh/ year",null,"Annual O&M",0,0,{"$f":"AC13-AD13","v":0},null,"Activity",1,"MWh/ year"]
["Annual fuelcost",0,0,{"$f":"B14-C14","v":0},null,"Cost of storage",120,"US$/kWh",null,"Annual fuelcost",0,0,{"$f":"K14-L14","v":0},null,"Cost of storage",60,"US$/kWh",null,"Annual fuelcost",0,0,{"$f":"T14-U14","v":0},null,"Cost of storage",55,"US$/kWh",null,"Annual fuelcost",0,0,{"$f":"AC14-AD14","v":0},null,"Cost of storage",50,"US$/kWh"]
["Total annual cost",{"$f":"SUM(B12:B14)","v":11327.151089190684},{"$f":"SUM(C12:C14)","v":0},{"$f":"B15-C15","v":11327.151089190684},null,"Cost of 1 MWh storage",{"$f":"G14","v":120},"kUS$",null,"Total annual cost",{"$f":"SUM(K12:K14)","v":5663.5755445953419},{"$f":"SUM(L12:L14)","v":0},{"$f":"K15-L15","v":5663.5755445953419},null,"Cost of 1 MWh storage",{"$f":"P14","v":60},"kUS$",null,"Total annual cost",{"$f":"SUM(T12:T14)","v":5191.6109158790632},{"$f":"SUM(U12:U14)","v":0},{"$f":"T15-U15","v":5191.6109158790632},null,"Cost of 1 MWh storage",{"$f":"Y14","v":55},"kUS$",null,"Total annual cost",{"$f":"SUM(AC12:AC14)","v":4719.6462871627855},{"$f":"SUM(AD12:AD14)","v":0},{"$f":"AC15-AD15","v":4719.6462871627855},null,"Cost of 1 MWh storage",{"$f":"AH14","v":50},"kUS$"]
[]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage",null,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage",null,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage",null,null,null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference option: No extra battery storage"]
["Fuel  CO2-eq. emission",null,null,{"$f":"C18-B18","v":0},null,null,null,null,null,"Fuel  CO2-eq. emission",null,null,{"$f":"L18-K18","v":0},null,null,null,null,null,"Fuel  CO2-eq. emission",null,null,{"$f":"U18-T18","v":0},null,null,null,null,null,"Fuel  CO2-eq. emission",null,null,{"$f":"AD18-AC18","v":0}]
["Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other",null,null,null,null,null,null,null,null,"Other"]
["Total CO2-eq. emission ",{"$f":"B18+B19","v":0},{"$f":"C18+C19","v":0},{"$f":"C20-B20","v":0},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K18+K19","v":0},{"$f":"L18+L19","v":0},{"$f":"L20-K20","v":0},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T18+T19","v":0},{"$f":"U18+U19","v":0},{"$f":"U20-T20","v":0},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC18+AC19","v":0},{"$f":"AD18+AD19","v":0},{"$f":"AD20-AC20","v":0}]
[]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D20<>0,D15/D20,0)","v":0},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M20<>0,M15/M20,0)","v":0},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V20<>0,V15/V20,0)","v":0},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE20<>0,AE15/AE20,0)","v":0}]

{"sheet":"Transport","index":42,"n_rows":571,"n_cols":35,"rows_kept":571,"cut":false,"hidden":false,"merged":[[162,32,162,34],[193,5,193,7],[193,14,193,16],[193,32,193,34],[162,23,162,25],[193,23,193,25],[379,5,379,7],[81,5,81,7],[107,5,107,7],[548,5,548,7],[519,5,519,7],[162,5,162,7],[493,5,493,7],[348,5,348,7],[462,5,462,7],[448,5,448,7],[435,5,435,7],[441,5,441,7],[407,5,407,7],[224,5,224,7],[50,5,50,7],[58,5,58,7],[64,5,64,7],[50,14,50,16],[58,14,58,16],[64,14,64,16],[1,0,1,2],[0,0,0,2],[2,0,2,2],[3,0,3,2],[4,0,4,2],[14,0,14,2],[22,14,22,16],[30,14,30,16],[36,14,36,16],[15,0,15,2],[16,0,16,2],[22,5,22,7],[30,5,30,7],[36,5,36,7],[22,32,22,34],[30,32,30,34],[36,32,36,34],[50,32,50,34],[58,32,58,34],[22,23,22,25],[30,23,30,25],[36,23,36,25],[50,23,50,25],[58,23,58,25],[64,23,64,25],[132,23,132,25],[224,14,224,16],[224,32,224,34],[319,5,319,7],[256,5,256,7],[256,14,256,16],[256,32,256,34],[288,5,288,7],[224,23,224,25],[256,23,256,25],[132,32,132,34],[64,32,64,34],[132,14,132,16],[132,5,132,7],[162,14,162,16]]}
["Menu for Transport options (click links below)"]
["Biodiesel blended in all remaining diesel "]
["Bioethanol blended in all gasoline"]
["More efficient gasoline cars (1000 cars)"]
["More efficient diesel cars (1000 cars)"]
["Electric cars"]
["Electric 18m buses"]
["Electric 12m buses "]
["Electric heavy trucks"]
["Electric light trucks"]
["Electric train replacing diesel train"]
["Shifting passengers from car to rail (1 million personkm/day) "]
["Shifting freight transport from road to rail (1000 tonkm/day)"]
["Taxies using natural gas (1000 taxies)"]
["Restriction on import of used cars (1000 cars)"]
["Better maintenance and use of motor bikes"]
["Bus Rapid Transit (1 km BRT)"]
["New bicycle lanes"]
["Electric three-wheelers"]
[]
[]
["10% Biodiesel blended in all remaining diesel in 2025",null,null,null,null,null,null,null,null,"20% Biodiesel blended in all remaining diesel in 2030",null,null,null,null,null,null,null,null,"20% Biodiesel blended in all remaining diesel in 2035",null,null,null,null,null,null,null,null,"20% Biodiesel blended in all remaining diesel in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",0,null,null,null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",0,null,null,null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",0,null,null,null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",0,null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Project life",20,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,"Project life",20,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,"Project life",20,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,"Project life",20,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
["Lev. investment",{"$f":"IF(B26=0,0,PMT($G$24,B26,-B25))","v":0},null,{"$f":"B27-C27","v":0},null,"Biodiesel price",{"$f":"+assumptions!G19","v":1.2},"US$/liter",null,"Lev. investment",{"$f":"IF(K26=0,0,PMT($G$24,K26,-K25))","v":0},null,{"$f":"K27-L27","v":0},null,"Biodiesel price",{"$f":"+assumptions!G19","v":1.2},"US$/liter",null,"Lev. investment",{"$f":"IF(T26=0,0,PMT($G$24,T26,-T25))","v":0},null,{"$f":"T27-U27","v":0},null,"Biodiesel price",{"$f":"+assumptions!G19","v":1.2},"US$/liter",null,"Lev. investment",{"$f":"IF(AC26=0,0,PMT($G$24,AC26,-AC25))","v":0},null,{"$f":"AC27-AD27","v":0},null,"Biodiesel price",{"$f":"+assumptions!G19","v":1.2},"US$/liter"]
["Annual O&M",{"$f":"B25*G30","v":0},null,{"$f":"B28-C28","v":0},null,"1 toe of diesel equal",{"$f":"+assumptions!C65/assumptions!C70","v":1150.3082654709704},"liter",null,"Annual O&M",{"$f":"K25*P30","v":0},null,{"$f":"K28-L28","v":0},null,"1 toe of diesel equal",{"$f":"+assumptions!C65/assumptions!C70","v":1150.3082654709704},"liter",null,"Annual O&M",{"$f":"T25*Y30","v":0},null,{"$f":"T28-U28","v":0},null,"1 toe of diesel equal",{"$f":"+assumptions!C65/assumptions!C70","v":1150.3082654709704},"liter",null,"Annual O&M",{"$f":"AC25*AH30","v":0},null,{"$f":"AC28-AD28","v":0},null,"1 toe of diesel equal",{"$f":"+assumptions!C65/assumptions!C70","v":1150.3082654709704},"liter"]
["Annual fuelcost",{"$f":"G36*G27*1000","v":4847040550.4517565},{"$f":"G43*G26*1000","v":1332035495.4501276},{"$f":"B29-C29","v":3515005055.0016289},null,"1 toe of biodiesel equeal",{"$f":"+assumptions!C64/assumptions!C69","v":1316.2790697674418},"liter",null,"Annual fuelcost",{"$f":"P36*P27*1000","v":12977548831.115332},{"$f":"P43*P26*1000","v":3566414497.062911},{"$f":"K29-L29","v":9411134334.0524216},null,"1 toe of biodiesel equeal",{"$f":"+assumptions!C64/assumptions!C69","v":1316.2790697674418},"liter",null,"Annual fuelcost",{"$f":"Y36*Y27*1000","v":15789172451.414198},{"$f":"Y43*Y26*1000","v":4339088549.0130272},{"$f":"T29-U29","v":11450083902.401171},null,"1 toe of biodiesel equeal",{"$f":"+assumptions!C64/assumptions!C69","v":1316.2790697674418},"liter",null,"Annual fuelcost",{"$f":"AH36*AH27*1000","v":21250147290.697952},{"$f":"AH43*AH26*1000","v":5839841895.3014212},{"$f":"AC29-AD29","v":15410305395.39653},null,"1 toe of biodiesel equeal",{"$f":"+assumptions!C64/assumptions!C69","v":1316.2790697674418},"liter"]
["Total annual cost",{"$f":"SUM(B27:B29)","v":4847040550.4517565},{"$f":"SUM(C27:C29)","v":1332035495.4501276},{"$f":"B30-C30","v":3515005055.0016289},null,"Diesel emission factor",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(K27:K29)","v":12977548831.115332},{"$f":"SUM(L27:L29)","v":3566414497.062911},{"$f":"K30-L30","v":9411134334.0524216},null,"Diesel emission factor",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(T27:T29)","v":15789172451.414198},{"$f":"SUM(U27:U29)","v":4339088549.0130272},{"$f":"T30-U30","v":11450083902.401171},null,"Diesel emission factor",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(AC27:AC29)","v":21250147290.697952},{"$f":"SUM(AD27:AD29)","v":5839841895.3014212},{"$f":"AC30-AD30","v":15410305395.39653},null,"Diesel emission factor",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ"]
[null,null,null,null,null,"Reduction option: 10% Biodiesel blend",1,"kW",null,null,null,null,null,null,"Reduction option: 20% Biodiesel blend",1,"kW",null,null,null,null,null,null,"Reduction option: 20% Biodiesel blend",1,"kW",null,null,null,null,null,null,"Reduction option: 20% Biodiesel blend",1,"kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter"]
["Fuel  CO2-eq. emission",null,{"$f":"G42*G30/1000","v":9515956.4712388366},{"$f":"C33-B33","v":9515956.4712388366},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"P42*P30/1000","v":25478183.7483823},{"$f":"L33-K33","v":25478183.7483823},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"Y42*Y30/1000","v":30998106.205349836},{"$f":"U33-T33","v":30998106.205349836},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"AH42*AH30/1000","v":41719369.689789079},{"$f":"AD33-AC33","v":41719369.689789079},null,"M&O",0,"US$/liter"]
["Other",null,null,null,null,"Amount of diesel replaced",0.1,null,null,"Other",null,null,null,null,"Amount of diesel replaced",0.2,null,null,"Other",null,null,null,null,"Amount of diesel replaced",0.2,null,null,"Other",null,null,null,null,"Amount of diesel replaced",0.2]
["Total CO2-eq. emission ",{"$f":"B33+B34","v":0},{"$f":"C33+C34","v":9515956.4712388366},{"$f":"C35-B35","v":9515956.4712388366},null,"Amount of biodiesel used",{"$f":"+G41","v":3068.6505251682206},"ktoe",null,"Total CO2-eq. emission ",{"$f":"K33+K34","v":0},{"$f":"L33+L34","v":25478183.7483823},{"$f":"L35-K35","v":25478183.7483823},null,"Amount of biodiesel used",{"$f":"+P41","v":8216.0571221725459},"ktoe",null,"Total CO2-eq. emission ",{"$f":"T33+T34","v":0},{"$f":"U33+U34","v":30998106.205349836},{"$f":"U35-T35","v":30998106.205349836},null,"Amount of biodiesel used",{"$f":"+Y41","v":9996.0897439754208},"ktoe",null,"Total CO2-eq. emission ",{"$f":"AC33+AC34","v":0},{"$f":"AD33+AD34","v":41719369.689789079},{"$f":"AD35-AC35","v":41719369.689789079},null,"Amount of biodiesel used",{"$f":"+AH41","v":13453.420693463073},"ktoe"]
[null,null,null,null,null,"Amount of biodiesel used",{"$f":"G35*G29","v":4039200.4587097974},"m3",null,null,null,null,null,null,"Amount of biodiesel used",{"$f":"P35*P29","v":10814624.025929444},"m3",null,null,null,null,null,null,"Amount of biodiesel used",{"$f":"Y35*Y29","v":13157643.709511831},"m3",null,null,null,null,null,null,"Amount of biodiesel used",{"$f":"AH35*AH29","v":17708456.075581625},"m3"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D35<>0,D30/D35,0)","v":369.38011072512057},null,"Reference option: 100% diesel ",null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M35<>0,M30/M35,0)","v":369.38011072512057},null,"Reference option: 100% diesel ",null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V35<>0,V30/V35,0)","v":369.38011072512063},null,"Reference option: 100% diesel ",null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE35<>0,AE30/AE35,0)","v":369.38011072512057},null,"Reference option: 100% diesel "]
[null,null,null,null,null,"Total transport diesel use in 2025",{"$f":"+'Balance 2025'!F49+'Balance 2025'!F50+'Balance 2025'!F52","v":30697.579166389049},"ktoe",null,null,null,null,null,null,"Total transport diesel use in 2030",{"$f":"+'Balance 2030'!F49+'Balance 2030'!F50+'Balance 2030'!F52","v":41080.285610862731},"ktoe",null,null,null,null,null,null,"Total transport diesel use in 2035",{"$f":"+'Balance 2035'!F49+'Balance 2035'!F50+'Balance 2035'!F52","v":49980.448719877102},"ktoe",null,null,null,null,null,null,"Total transport diesel use in 2050",{"$f":"+'Balance 2050'!F49+'Balance 2050'!F50+'Balance 2050'!F52","v":67267.103467315363},"ktoe"]
[null,null,null,null,null,"Diesel replaced in transport ",{"$f":"+main25!L104+main25!L106+main25!L107+main25!L109+main25!L110+main25!L111+main25!L112+main25!L113+main25!L114+main25!L115+main25!L116+main25!L117","v":11.073914706845004},"ktoe",null,null,null,null,null,null,"Diesel replaced in transport ",{"$f":"+main30!L104+main30!L106+main30!L109+main30!L110+main30!L111+main30!L107+main30!L116","v":0},"ktoe",null,null,null,null,null,null,"Diesel replaced in transport ",{"$f":"+main30!U104+main30!U106+main30!U109+main30!U110+main30!U111+main30!U107+main30!U116","v":0},"ktoe",null,null,null,null,null,null,"Diesel replaced in transport ",{"$f":"+main30!U104+main30!U106+main30!U109+main30!U110+main30!U111+main30!U107+main30!U116","v":0},"ktoe"]
[null,null,null,null,null,"Diesel still in use",{"$f":"G38-G39","v":30686.505251682203},"ktoe",null,null,null,null,null,null,"Diesel still in use",{"$f":"P38-P39","v":41080.285610862731},"ktoe",null,null,null,null,null,null,"Diesel still in use",{"$f":"Y38-Y39","v":49980.448719877102},"ktoe",null,null,null,null,null,null,"Diesel still in use",{"$f":"AH38-AH39","v":67267.103467315363},"ktoe"]
[null,null,null,null,null,"Amount of diesel replaced",{"$f":"G40*G34","v":3068.6505251682206},"ktoe",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"P40*P34","v":8216.0571221725459},"ktoe",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Y40*Y34","v":9996.0897439754208},"ktoe",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"AH40*AH34","v":13453.420693463073},"ktoe"]
[null,null,null,null,null,"Amount of diesel replaced",{"$f":"G41*G25*1000","v":128478260.18774307},"GJ",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"P41*P25*1000","v":343989879.59112018},"GJ",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Y41*Y25*1000","v":418516285.40076292},"GJ",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"AH41*AH25*1000","v":563267817.59391201},"GJ"]
[null,null,null,null,null,"Amount of diesel replaced",{"$f":"G41*G28","v":3529894.0629428383},"m3",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"P41*P28","v":9450998.4172167145},"m3",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"Y41*Y28","v":11498584.654884523},"m3",null,null,null,null,null,null,"Amount of diesel replaced",{"$f":"AH41*AH28","v":15475581.022548767},"m3"]
[]
[]
[]
[]
[]
[]
["15% Bioethanol blended in all gasoline in 2025",null,null,null,null,null,null,null,null,"15% Bioethanol blended in all gasoline in 2030",null,null,null,null,null,null,null,null,"15% Bioethanol blended in all gasoline in 2035",null,null,null,null,null,null,null,null,"15% Bioethanol blended in all gasoline in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G60*G59","v":0},null,null,null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",{"$f":"P60*P59","v":0},null,null,null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",{"$f":"Y60*Y59","v":0},null,null,null,"1 toe =",41.868000000000002,"GJ",null,"Total investment",{"$f":"AH60*AH59","v":0},null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Project life",20,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter",null,"Project life",20,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter",null,"Project life",20,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter",null,"Project life",20,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
["Lev. investment",{"$f":"IF(B54=0,0,PMT(G52,B54,-B53))","v":0},null,{"$f":"B55-C55","v":0},null,"Bioethanol price",{"$f":"+assumptions!D19","v":0.83},"US$/liter",null,"Lev. investment",{"$f":"IF(K54=0,0,PMT(+P52,K54,-K53))","v":0},null,{"$f":"K55-L55","v":0},null,"Bioethanol price",{"$f":"+assumptions!D19","v":0.83},"US$/liter",null,"Lev. investment",{"$f":"IF(T54=0,0,PMT(+Y52,T54,-T53))","v":0},null,{"$f":"T55-U55","v":0},null,"Bioethanol price",{"$f":"+assumptions!D19","v":0.83},"US$/liter",null,"Lev. investment",{"$f":"IF(AC54=0,0,PMT(+AH52,AC54,-AC53))","v":0},null,{"$f":"AC55-AD55","v":0},null,"Bioethanol price",{"$f":"+assumptions!D19","v":0.83},"US$/liter"]
["Annual O&M",{"$f":"B53*G58","v":0},null,{"$f":"B56-C56","v":0},null,"1 toe of gasoline equal",{"$f":"+assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter",null,"Annual O&M",{"$f":"K53*P58","v":0},null,{"$f":"K56-L56","v":0},null,"1 toe of gasoline equal",{"$f":"+assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter",null,"Annual O&M",{"$f":"T53*Y58","v":0},null,{"$f":"T56-U56","v":0},null,"1 toe of gasoline equal",{"$f":"+assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter",null,"Annual O&M",{"$f":"AC53*AH58","v":0},null,{"$f":"AC56-AD56","v":0},null,"1 toe of gasoline equal",{"$f":"+assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter"]
["Annual fuelcost",{"$f":"G64*G55*1000","v":1000920915.2451439},{"$f":"G71*G54*1000","v":305560974.95537448},{"$f":"B57-C57","v":695359940.28976941},null,"1 toe of bioethanol equeal",{"$f":"assumptions!C63/assumptions!C68","v":2068.75},"liter",null,"Annual fuelcost",{"$f":"P64*P55*1000","v":1339457969.935854},{"$f":"P71*P54*1000","v":402647840.96403062},{"$f":"K57-L57","v":936810128.97182333},null,"1 toe of bioethanol equeal",{"$f":"assumptions!C63/assumptions!C68","v":2068.75},"liter",null,"Annual fuelcost",{"$f":"Y64*Y55*1000","v":1629655426.765269},{"$f":"Y71*Y54*1000","v":495363129.1248554},{"$f":"T57-U57","v":1134292297.6404138},null,"1 toe of bioethanol equeal",{"$f":"assumptions!C63/assumptions!C68","v":2068.75},"liter",null,"Annual fuelcost",{"$f":"AH64*AH55*1000","v":2193301641.2614722},{"$f":"AH71*AH54*1000","v":646285481.23712492},{"$f":"AC57-AD57","v":1547016160.0243473},null,"1 toe of bioethanol equeal",{"$f":"assumptions!C63/assumptions!C68","v":2068.75},"liter"]
["Total annual cost",{"$f":"SUM(B55:B57)","v":1000920915.2451439},{"$f":"SUM(C55:C57)","v":305560974.95537448},{"$f":"B58-C58","v":695359940.28976941},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(K55:K57)","v":1339457969.935854},{"$f":"SUM(L55:L57)","v":402647840.96403062},{"$f":"K58-L58","v":936810128.97182333},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(T55:T57)","v":1629655426.765269},{"$f":"SUM(U55:U57)","v":495363129.1248554},{"$f":"T58-U58","v":1134292297.6404138},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ",null,"Total annual cost",{"$f":"SUM(AC55:AC57)","v":2193301641.2614722},{"$f":"SUM(AD55:AD57)","v":646285481.23712492},{"$f":"AC58-AD58","v":1547016160.0243473},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ"]
[null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW",null,null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW",null,null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW",null,null,null,null,null,null,"Reduction option: 15 % bioethanol blends in cars and ships",1,"kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in Activity",0,"US$/liter"]
["Fuel  CO2-eq. emission",null,{"$f":"G70*G58/1000","v":1616104.6630755768},{"$f":"C61-B61","v":1616104.6630755768},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"P70*P58/1000","v":2129594.7673105751},{"$f":"L61-K61","v":2129594.7673105751},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"Y70*Y58/1000","v":2619963.7012262605},{"$f":"U61-T61","v":2619963.7012262605},null,"M&O",0,"US$/liter",null,"Fuel  CO2-eq. emission",null,{"$f":"AH70*AH58/1000","v":3418188.3994116033},{"$f":"AD61-AC61","v":3418188.3994116033},null,"M&O",0,"US$/liter"]
[null,null,null,null,null,"Amount of gasoline replaced",0.15,null,null,null,null,null,null,null,"Amount of gasoline replaced",0.15,null,null,null,null,null,null,null,"Amount of gasoline replaced",0.15,null,null,null,null,null,null,null,"Amount of gasoline replaced",0.15]
["Other",null,null,null,null,"Amount of bioethanol used",{"$f":"G66*G62","v":582.92631470615891},"ktoe",null,"Other",null,null,null,null,"Amount of bioethanol used",{"$f":"P66*P62","v":780.08690419588925},"ktoe",null,"Other",null,null,null,null,"Amount of bioethanol used",{"$f":"Y66*Y62","v":949.09499611415958},"ktoe",null,"Other",null,null,null,null,"Amount of bioethanol used",{"$f":"AH66*AH62","v":1277.35690533191},"ktoe"]
["Total CO2-eq. emission ",{"$f":"B61+B63","v":0},{"$f":"C61+C63","v":1616104.6630755768},{"$f":"C64-B64","v":1616104.6630755768},null,"Amount of bioethanol used",{"$f":"G63*G57","v":1205928.8135483663},"m3",null,"Total CO2-eq. emission ",{"$f":"K61+K63","v":0},{"$f":"L61+L63","v":2129594.7673105751},{"$f":"L64-K64","v":2129594.7673105751},null,"Amount of bioethanol used",{"$f":"P63*P57","v":1613804.7830552459},"m3",null,"Total CO2-eq. emission ",{"$f":"T61+T63","v":0},{"$f":"U61+U63","v":2619963.7012262605},{"$f":"U64-T64","v":2619963.7012262605},null,"Amount of bioethanol used",{"$f":"Y63*Y57","v":1963440.2732111677},"m3",null,"Total CO2-eq. emission ",{"$f":"AC61+AC63","v":0},{"$f":"AD61+AD63","v":3418188.3994116033},{"$f":"AD64-AC64","v":3418188.3994116033},null,"Amount of bioethanol used",{"$f":"AH63*AH57","v":2642532.0979053886},"m3"]
[null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats",null,null,null,null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats",null,null,null,null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats",null,null,null,null,null,null,null,null,"Reference option: 100% gasoline in vehicles and boats"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D64<>0,D58/D64,0)","v":430.26912561866118},null,"Gasoline use in transport in 2025",{"$f":"+'Balance 2025'!D49","v":3886.1754313743932},"ktoe",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M64<>0,M58/M64,0)","v":439.90065309697542},null,"Gasoline use in transport in 2030",{"$f":"+'Balance 2030'!D49","v":5200.5793613059286},"ktoe",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V64<>0,V58/V64,0)","v":432.94198965791554},null,"Gasoline use in transport in 2035",{"$f":"+'Balance 2035'!D49","v":6327.2999740943978},"ktoe",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE64<>0,AE58/AE64,0)","v":452.58364351439667},null,"Gasoline use in transport in 2050",{"$f":"+'Balance 2050'!D49","v":8515.7127022127333},"ktoe"]
[null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+main25!M124","v":172.85203266190263},"ktoe",null,null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+main30!M124","v":307.40984084880631},"ktoe",null,null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+main30!M124","v":307.40984084880631},"ktoe",null,null,null,null,null,null,"Gasoline replaced in other options",{"$f":"+main50!M124","v":661.74182102783959},"ktoe"]
[null,null,null,null,null,"Gasoline still in use",{"$f":"G66-G67","v":3713.3233987124904},"ktoe",null,null,null,null,null,null,"Gasoline still in use",{"$f":"P66-P67","v":4893.1695204571224},"ktoe",null,null,null,null,null,null,"Gasoline still in use",{"$f":"Y66-Y67","v":6019.8901332455916},"ktoe",null,null,null,null,null,null,"Gasoline still in use",{"$f":"AH66-AH67","v":7853.9708811848941},"ktoe"]
[null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+G68*G62","v":556.99850980687359},"ktoe",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+P68*P62","v":733.97542806856836},"ktoe",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+Y68*Y62","v":902.9835199868387},"ktoe",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"+AH68*AH62","v":1178.0956321777342},"ktoe"]
[null,null,null,null,null,"Amount of gasoline replaced",{"$f":"G69*G53*1000","v":23320413.608594183},"GJ",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"P69*P53*1000","v":30730083.222374823},"GJ",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"Y69*Y53*1000","v":37806114.01480896},"GJ",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"AH69*AH53*1000","v":49324507.92801737},"GJ"]
[null,null,null,null,null,"Amount of gasoline replaced",{"$f":"G69*G56","v":694059.92882720788},"m3",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"P69*P56","v":914585.81018972688},"m3",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"Y69*Y56","v":1125181.9647264574},"m3",null,null,null,null,null,null,"Amount of gasoline replaced",{"$f":"AH69*AH56","v":1467991.3073814695},"m3"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["More efficient gasoline cars (1000 cars)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
["Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Lev. investment",{"$f":"IF(B85=0,0,PMT($G83,B85,-B84))","v":0},{"$f":"+G83","v":7.0000000000000007E-2},{"$f":"B86-C86","v":-7.0000000000000007E-2},null,"1 toe of gasoline equal",{"$f":"assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter"]
["Reduction in subsidy",{"$f":"G87*G93*1000000","v":40000.000000000007},{"$f":"G87*G98*1000000","v":48780.487804878045},{"$f":"B87-C87","v":-8780.4878048780374},null,"State subsidy",0.05,"US$/liter"]
["Annual O&M",0,0,{"$f":"B88-C88","v":0},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ"]
["Annual fuel cost",{"$f":"G93*G84*1000000","v":352201.25786163518},{"$f":"G98*G84*1000000","v":429513.72909955506},{"$f":"B89-C89","v":-77312.471237919875},null,"Reduction option: Better maintenanace"]
["Total annual cost",{"$f":"SUM(B86:B89)","v":392201.25786163518},{"$f":"SUM(C86:C89)","v":478294.2869044331},{"$f":"B90-C90","v":-86093.02904279792},null,"Activity",1000,"Cars"]
[null,null,null,null,null,"Energy consumption",15,"km/l"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",12000,"km"]
["Fuel  CO2-eq. emission",{"$f":"+G95","v":1862.7839999999999},{"$f":"+G99","v":2271.6878048780482},{"$f":"C93-B93","v":408.90380487804828},null,"Total gasoline consumption",{"$f":"G90*G92/G91/1000000","v":0.8},"Million liters"]
["Other",null,null,null,null,"Total gasoline reduction",{"$f":"(G98-G93)/G86*1000","v":0.14093073002957013},"ktoe"]
["Total CO2-eq. emission ",{"$f":"B93+B94","v":1862.7839999999999},{"$f":"C93+C94","v":2271.6878048780482},{"$f":"C95-B95","v":408.90380487804828},null,"Emission",{"$f":"G93/G86*1000*G85*G88","v":1862.7839999999999},"tCO2"]
[null,null,null,null,null,"Reference option: Normal maintenance"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D95<>0,D90/D95,0)","v":-210.54592306489874},null,"Energy consumption",12.3,"km/l"]
[null,null,null,null,null,"Total gasoline consumption",{"$f":"G90*G92/G97/1000000","v":0.97560975609756084},"Million liters"]
[null,null,null,null,null,"Emission",{"$f":"G98/G86*1000*G85*G88","v":2271.6878048780482},"tCO2"]
[]
[]
[]
[]
[]
[]
[]
["More efficient diesel cars (1000 cars)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
["Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Lev. investment",{"$f":"IF(B111=0,0,PMT($G109,B111,-B110))","v":0},{"$f":"+G109","v":7.0000000000000007E-2},{"$f":"B112-C112","v":-7.0000000000000007E-2},null,"1 toe of diesel equal",{"$f":"assumptions!C65/assumptions!C70","v":1150.3082654709704},"liter"]
["Reduction in subsidy",{"$f":"G113*G119*1000000","v":30000},{"$f":"G113*G124*1000000","v":33333.333333333336},{"$f":"B113-C113","v":-3333.3333333333358},null,"State subsidy",0.05,"US$/liter"]
["Annual O&M",0,0,{"$f":"B114-C114","v":0},null,"Diesel emissions",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ"]
["Annual fuel cost",{"$f":"G119*G110*1000000","v":226415.09433962262},{"$f":"G124*G110*1000000","v":251572.32704402509},{"$f":"B115-C115","v":-25157.232704402471},null,"Reduction option: Better maintenanace"]
["Total annual cost",{"$f":"SUM(B112:B115)","v":256415.09433962262},{"$f":"SUM(C112:C115)","v":284905.73037735844},{"$f":"B116-C116","v":-28490.636037735821},null,"Activity",1000,"Cars"]
[null,null,null,null,null,"Energy consumption",20,"km/l"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",12000,"km"]
["Fuel  CO2-eq. emission",{"$f":"+G121","v":1617.4915679999997},{"$f":"+G125","v":1797.212853333333},{"$f":"C119-B119","v":179.7212853333333},null,"Total diesel consumption",{"$f":"G116*G118/G117/1000000","v":0.6},"Million liters"]
["Other",null,null,null,null,"Total diesel reduction",{"$f":"(G124-G119)/G112*1000","v":5.795547912486862E-2},"ktoe"]
["Total CO2-eq. emission ",{"$f":"B119+B120","v":1617.4915679999997},{"$f":"C119+C120","v":1797.212853333333},{"$f":"C121-B121","v":179.7212853333333},null,"Emission",{"$f":"G119/G112*1000*G111*G114","v":1617.4915679999997},"tCO2"]
[null,null,null,null,null,"Reference option: Normal maintenance"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D121<>0,D116/D121,0)","v":-158.52677653007859},null,"Energy consumption",18,"km/l"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G116*G118/G123/1000000","v":0.66666666666666663},"Million liters"]
[null,null,null,null,null,"Emission",{"$f":"G124/G112*1000*G111*G114","v":1797.212853333333},"tCO2"]
[]
[]
[]
[]
[]
[]
["Electric cars (1000 cars) in 2025",null,null,null,null,null,null,null,null,"Electric cars (1000 cars) in 2030",null,null,null,null,null,null,null,null,"Electric cars (1000 cars) in 2035",null,null,null,null,null,null,null,null,"Electric cars (1000 cars) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G136*(G138+G139+G140*G141)","v":23300000},{"$f":"G136*G151","v":20000000},{"$f":"B135-C135","v":3300000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+P136*(P138+P139+P140*P141)","v":20900000},{"$f":"P136*P151","v":20000000},{"$f":"K135-L135","v":900000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+Y136*(Y138+Y139+Y140*Y141)","v":20700000},{"$f":"Y136*Y151","v":20000000},{"$f":"T135-U135","v":700000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+AH136*(AH138+AH139+AH140*AH141)","v":18000000},{"$f":"AH136*AH151","v":20000000},{"$f":"AC135-AD135","v":-2000000},null,"Annual distance ",12000,"km"]
["Project life",15,{"$f":"B136","v":15},null,null,"Activity",1000,"Cars",null,"Project life",15,{"$f":"K136","v":15},null,null,"Activity",1000,"Cars",null,"Project life",15,{"$f":"T136","v":15},null,null,"Activity",1000,"Cars",null,"Project life",15,{"$f":"AC136","v":15},null,null,"Activity",1000,"Cars"]
["Lev. investment",{"$f":"IF(B136=0,0,PMT($G134,B136,-B135))","v":2558214.7555334526},{"$f":"IF(C136=0,0,PMT($G$134,C136,-C135))","v":2195892.494020131},{"$f":"B137-C137","v":362322.26151332166},null,"Reduction option: Electric cars",null,null,null,"Lev. investment",{"$f":"IF(K136=0,0,PMT($P134,K136,-K135))","v":2294707.6562510366},{"$f":"IF(L136=0,0,PMT($P$134,L136,-L135))","v":2195892.494020131},{"$f":"K137-L137","v":98815.162230905611},null,"Reduction option: Electric cars",null,null,null,"Lev. investment",{"$f":"IF(T136=0,0,PMT($P134,T136,-T135))","v":2272748.7313108356},{"$f":"IF(U136=0,0,PMT($P$134,U136,-U135))","v":2195892.494020131},{"$f":"T137-U137","v":76856.237290704623},null,"Reduction option: Electric cars",null,null,null,"Lev. investment",{"$f":"IF(AC136=0,0,PMT($AH134,AC136,-AC135))","v":1976303.2446181178},{"$f":"IF(AD136=0,0,PMT($AH$134,AD136,-AD135))","v":2195892.494020131},{"$f":"AC137-AD137","v":-219589.24940201314},null,"Reduction option: Electric cars"]
["Annual O&M",{"$f":"B135*G142","v":233000},{"$f":"G152*C135","v":200000},{"$f":"B138-C138","v":33000},null,"Investment in vehicle",{"$f":"25000*0.7","v":17500},"US$",null,"Annual O&M",{"$f":"K135*P142","v":104500},{"$f":"P152*L135","v":200000},{"$f":"K138-L138","v":-95500},null,"Investment in vehicle",{"$f":"+G138","v":17500},"US$",null,"Annual O&M",{"$f":"T135*Y142","v":103500},{"$f":"Y152*U135","v":200000},{"$f":"T138-U138","v":-96500},null,"Investment in vehicle",{"$f":"+P138","v":17500},"US$",null,"Annual O&M",{"$f":"AC135*AH142","v":90000},{"$f":"AH152*AD135","v":200000},{"$f":"AC138-AD138","v":-110000},null,"Investment in vehicle",15000,"US$"]
["Annual fuel cost",{"$f":"G144*1000*G145","v":265200},{"$f":"G154*G153*1000000","v":301886.79245283018},{"$f":"B139-C139","v":-36686.792452830181},null,"Investment in charging station",1000,"US$",null,"Annual fuel cost",{"$f":"P144*1000*P145","v":546246.55648950441},{"$f":"P154*P153*1000000","v":290275.76197387523},{"$f":"K139-L139","v":255970.79451562918},null,"Investment in charging station",1000,"US$",null,"Annual fuel cost",{"$f":"Y144*1000*Y145","v":265200},{"$f":"Y154*Y153*1000000","v":290275.76197387523},{"$f":"T139-U139","v":-25075.761973875226},null,"Investment in charging station",1000,"US$",null,"Annual fuel cost",{"$f":"AH144*1000*AH145","v":218400},{"$f":"AH154*AH153*1000000","v":264150.94339622633},{"$f":"AC139-AD139","v":-45750.943396226328},null,"Investment in charging station",1000,"US$"]
["Total annual cost",{"$f":"SUM(B137:B139)","v":3056414.7555334526},{"$f":"SUM(C137:C139)","v":2697779.2864729613},{"$f":"B140-C140","v":358635.4690604913},null,"Size of battery",40,"kWh",null,"Total annual cost",{"$f":"SUM(K137:K139)","v":2945454.212740541},{"$f":"SUM(L137:L139)","v":2686168.2559940061},{"$f":"K140-L140","v":259285.95674653491},null,"Size of battery",40,"kWh",null,"Total annual cost",{"$f":"SUM(T137:T139)","v":2641448.7313108356},{"$f":"SUM(U137:U139)","v":2686168.2559940061},{"$f":"T140-U140","v":-44719.524683170486},null,"Size of battery",40,"kWh",null,"Total annual cost",{"$f":"SUM(AC137:AC139)","v":2284703.2446181178},{"$f":"SUM(AD137:AD139)","v":2660043.4374163575},{"$f":"AC140-AD140","v":-375340.19279823964},null,"Size of battery",40,"kWh"]
[null,null,null,null,null,"Investment in battery",{"$f":"+Storage!G14","v":120},"US$/kWh",null,null,null,null,null,null,"Investment in battery",{"$f":"+Storage!P14","v":60},"US$/kWh",null,null,null,null,null,null,"Investment in battery",{"$f":"+Storage!Y14","v":55},"US$/kWh",null,null,null,null,null,null,"Investment in battery",{"$f":"+Storage!AH14","v":50},"US$/kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",0.01,"of investment",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual O&M",5.0000000000000001E-3,"of investment"]
["Fuel  CO2-eq. emission",{"$f":"+G147","v":594.13021056096431},{"$f":"+G157","v":1596.6719999999996},{"$f":"C143-B143","v":1002.5417894390353},null,"Electricity consumption",{"$f":"1/0.13/0.85","v":9.0497737556561084},"km/kWh",null,"Fuel  CO2-eq. emission",{"$f":"+P147","v":643.77300000000002},{"$f":"+P157","v":1535.2615384615383},{"$f":"L143-K143","v":891.48853846153827},null,"Electricity consumption",{"$f":"1/0.13/0.85","v":9.0497737556561084},"km/kWh",null,"Fuel  CO2-eq. emission",{"$f":"+Y147","v":541.58409316679979},{"$f":"+Y157","v":1535.2615384615383},{"$f":"U143-T143","v":993.6774452947385},null,"Electricity consumption",{"$f":"1/0.13/0.85","v":9.0497737556561084},"km/kWh",null,"Fuel  CO2-eq. emission",{"$f":"+AH147","v":437.56235950963242},{"$f":"+AH157","v":1397.0879999999997},{"$f":"AD143-AC143","v":959.52564049036732},null,"Electricity consumption",{"$f":"1/0.13/0.7","v":10.989010989010989},"km/kWh"]
["Other",null,null,null,null,"Total electricity consumption",{"$f":"G136*G135/G143/1000","v":1326},"MWh",null,"Other",null,null,null,null,"Total electricity consumption",{"$f":"P136*P135/P143/1000","v":1326},"MWh",null,"Other",null,null,null,null,"Total electricity consumption",{"$f":"Y136*Y135/Y143/1000","v":1326},"MWh",null,"Other",null,null,null,null,"Total electricity consumption",{"$f":"AH136*AH135/AH143/1000","v":1092},"MWh"]
["Total CO2-eq. emission ",{"$f":"B143+B144","v":594.13021056096431},{"$f":"C143+C144","v":1596.6719999999996},{"$f":"C145-B145","v":1002.5417894390353},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"K143+K144","v":643.77300000000002},{"$f":"L143+L144","v":1535.2615384615383},{"$f":"L145-K145","v":891.48853846153827},null,"Reference electricity price",{"$f":"+main30!O131","v":0.41195064591968661},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"T143+T144","v":541.58409316679979},{"$f":"U143+U144","v":1535.2615384615383},{"$f":"U145-T145","v":993.6774452947385},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"AC143+AC144","v":437.56235950963242},{"$f":"AD143+AD144","v":1397.0879999999997},{"$f":"AD145-AC145","v":959.52564049036732},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+main25!O131","v":0.44806199891475434},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+main35!O131","v":0.40843445940180984},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+main50!O131","v":0.40069813141907729},"tCO2/MWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D145<>0,D140/D145,0)","v":357.72620437215198},null,"Emissions from electricity",{"$f":"+G144*G146","v":594.13021056096431},"tCO2",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M145<>0,M140/M145,0)","v":290.846091183618},null,"Emissions from electricity",{"$f":"+P144*P146","v":643.77300000000002},"tCO2",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V145<>0,V140/V145,0)","v":-45.00406534829424},null,"Emissions from electricity",{"$f":"+Y144*Y146","v":541.58409316679979},"tCO2",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE145<>0,AE140/AE145,0)","v":-391.17265548674794},null,"Emissions from electricity",{"$f":"+AH144*AH146","v":437.56235950963242},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+B140/G135/1000","v":0.25470122962778768},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+K140/P135/1000","v":0.24545451772837842},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+T140/Y135/1000","v":0.22012072760923629},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AC140/AH135/1000","v":0.19039193705150981},"US$/km"]
[null,null,null,null,null,"Reference option: Normal gasoline cars",null,null,null,null,null,null,null,null,"Reference option: Normal gasoline cars",null,null,null,null,null,null,null,null,"Reference option: Normal gasoline cars",null,null,null,null,null,null,null,null,"Reference option: Normal gasoline cars"]
[null,null,null,null,null,"Energy consumption",17.5,"km/l",null,null,null,null,null,null,"Energy consumption",18.2,"km/l",null,null,null,null,null,null,"Energy consumption",18.2,"km/l",null,null,null,null,null,null,"Energy consumption",20,"km/l"]
[null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$",null,null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$",null,null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$",null,null,null,null,null,null,"Investment in vehicle",{"$f":"20000","v":20000},"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Gasoline  price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter",null,null,null,null,null,null,"Gasoline  price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter",null,null,null,null,null,null,"Gasoline  price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter",null,null,null,null,null,null,"Gasoline  price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,"Total gasoline consumption",{"$f":"G136*G135/G150/1000000","v":0.68571428571428572},"Million liters",null,null,null,null,null,null,"Total gasoline consumption",{"$f":"P136*P135/P150/1000000","v":0.65934065934065944},"Million liters",null,null,null,null,null,null,"Total gasoline consumption",{"$f":"Y136*Y135/Y150/1000000","v":0.65934065934065944},"Million liters",null,null,null,null,null,null,"Total gasoline consumption",{"$f":"AH136*AH135/AH150/1000000","v":0.6},"Million liters"]
[null,null,null,null,null,"1000 l gasoline =",{"$f":"assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ",null,null,null,null,null,null,"1000 l gasoline =",{"$f":"assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ",null,null,null,null,null,null,"1000 l gasoline =",{"$f":"assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ",null,null,null,null,null,null,"1000 l gasoline =",{"$f":"assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C38","v":69.3},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C38","v":69.3},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C38","v":69.3},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C38","v":69.3},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from gasoline",{"$f":"+G154*G155*G156","v":1596.6719999999996},"tCO2",null,null,null,null,null,null,"Emissions from gasoline",{"$f":"+P154*P155*P156","v":1535.2615384615383},"tCO2",null,null,null,null,null,null,"Emissions from gasoline",{"$f":"+Y154*Y155*Y156","v":1535.2615384615383},"tCO2",null,null,null,null,null,null,"Emissions from gasoline",{"$f":"+AH154*AH155*AH156","v":1397.0879999999997},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+C140/G135/1000","v":0.22481494053941345},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L140/P135/1000","v":0.22384735466616718},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U140/Y135/1000","v":0.22384735466616718},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AD140/AH135/1000","v":0.22167028645136314},"US$/km"]
[]
[]
[]
["Electric 18m buses articulated (1000 buses) in 2025",null,null,null,null,null,null,null,null,"Electric 18m buses articulated (1000 buses) in 2030",null,null,null,null,null,null,null,null,"Electric 18m buses articulated (1000 buses) in 2035",null,null,null,null,null,null,null,null,"Electric 18m buses articulated (1000 buses) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G166*(G168+G171*G172)+G169*G170","v":679250000},{"$f":"G166*G181","v":300000000},{"$f":"B165-C165","v":379250000},null,"Annual distance ",100000,"km",null,"Total investment",{"$f":"+P166*(P168+P171*P172)+P169*P170","v":490250000},{"$f":"P166*P181","v":300000000},{"$f":"K165-L165","v":190250000},null,"Annual distance ",100000,"km",null,"Total investment",{"$f":"+Y166*(Y168+Y171*Y172)+Y169*Y170","v":487000000},{"$f":"Y166*Y181","v":300000000},{"$f":"T165-U165","v":187000000},null,"Annual distance ",100000,"km",null,"Total investment",{"$f":"+AH166*(AH168+AH171*AH172)+AH169*AH170","v":383750000},{"$f":"AH166*AH181","v":300000000},{"$f":"AC165-AD165","v":83750000},null,"Annual distance ",100000,"km"]
["Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses"]
["Lev. investment",{"$f":"IF(B166=0,0,PMT($G164,B166,-B165))","v":85518925.793922648},{"$f":"IF(C166=0,0,PMT($G$164,C166,-C165))","v":37770596.596506134},{"$f":"B167-C167","v":47748329.197416514},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(K166=0,0,PMT($P164,K166,-K165))","v":61723449.938123785},{"$f":"IF(L166=0,0,PMT($P$164,L166,-L165))","v":37770596.596506134},{"$f":"K167-L167","v":23952853.341617651},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(T166=0,0,PMT($P164,T166,-T165))","v":61314268.474994965},{"$f":"IF(U166=0,0,PMT($P$164,U166,-U165))","v":37770596.596506134},{"$f":"T167-U167","v":23543671.878488831},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(AC166=0,0,PMT($AH164,AC166,-AC165))","v":48314888.1463641},{"$f":"IF(AD166=0,0,PMT($AH$164,AD166,-AD165))","v":37770596.596506134},{"$f":"AC167-AD167","v":10544291.549857967},null,"Reduction option: Electric buses"]
["Annual O&M",{"$f":"B165*G173","v":3396250},{"$f":"G182*C165","v":3000000},{"$f":"B168-C168","v":396250},null,"Investment in one vehicle",{"$f":"800000-200000","v":600000},"US$",null,"Annual O&M",{"$f":"K165*P173","v":2451250},{"$f":"P182*L165","v":3000000},{"$f":"K168-L168","v":-548750},null,"Investment in one vehicle",450000,"US$",null,"Annual O&M",{"$f":"T165*Y173","v":2435000},{"$f":"Y182*U165","v":3000000},{"$f":"T168-U168","v":-565000},null,"Investment in one vehicle",450000,"US$",null,"Annual O&M",{"$f":"AC165*AH173","v":1918750},{"$f":"AH182*AD165","v":3000000},{"$f":"AC168-AD168","v":-1081250},null,"Investment in one vehicle",350000,"US$"]
["Annual fuel cost",{"$f":"G175*1000*G176","v":14702702.702702701},{"$f":"G185*G184*1000000","v":10144045.445323598},{"$f":"B169-C169","v":4558657.2573791035},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"P175*1000*P176","v":13600000},{"$f":"P185*P184*1000000","v":9930486.5938430969},{"$f":"K169-L169","v":3669513.4061569031},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"Y175*1000*Y176","v":13600000},{"$f":"Y185*Y184*1000000","v":9930486.5938430969},{"$f":"T169-U169","v":3669513.4061569031},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"AH175*1000*AH176","v":11200000},{"$f":"AH185*AH184*1000000","v":9433962.2641509417},{"$f":"AC169-AD169","v":1766037.7358490583},null,"Cost of  1 charging station",50000,"US$"]
["Total annual cost",{"$f":"SUM(B167:B169)","v":103617878.49662535},{"$f":"SUM(C167:C169)","v":50914642.041829735},{"$f":"B170-C170","v":52703236.454795614},null,"Number of charging stations",25,"Stations",null,"Total annual cost",{"$f":"SUM(K167:K169)","v":77774699.938123792},{"$f":"SUM(L167:L169)","v":50701083.190349229},{"$f":"K170-L170","v":27073616.747774564},null,"Number of charging stations",25,"Stations",null,"Total annual cost",{"$f":"SUM(T167:T169)","v":77349268.474994957},{"$f":"SUM(U167:U169)","v":50701083.190349229},{"$f":"T170-U170","v":26648185.284645729},null,"Number of charging stations",25,"Stations",null,"Total annual cost",{"$f":"SUM(AC167:AC169)","v":61433638.1463641},{"$f":"SUM(AD167:AD169)","v":50204558.860657074},{"$f":"AC170-AD170","v":11229079.285707027},null,"Number of charging stations",25,"Stations"]
[null,null,null,null,null,"Size of battery",650,"kWh",null,null,null,null,null,null,"Size of battery",650,"kWh",null,null,null,null,null,null,"Size of battery",650,"kWh",null,null,null,null,null,null,"Size of battery",650,"kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+G141","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+P141","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Y141","v":55},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+AH141","v":50},"US$/kWh"]
["Fuel  CO2-eq. emission",{"$f":"+G178","v":32938.611812111667},{"$f":"+G188","v":72468.260215053771},{"$f":"C173-B173","v":39529.648402942104},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+P178","v":28012.643922538689},{"$f":"+P188","v":70942.61263157893},{"$f":"L173-K173","v":42929.968709040244},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Y178","v":27773.543239323069},{"$f":"+Y188","v":70942.61263157893},{"$f":"U173-T173","v":43169.069392255857},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+AH178","v":22439.095359468327},{"$f":"+AH188","v":67395.481999999989},{"$f":"AD173-AC173","v":44956.386640531666},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
["Other",null,null,null,null,"Electricity consumption",{"$f":"(1.25+P174)/2","v":1.3602941176470589},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.85","v":1.4705882352941178},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.85","v":1.4705882352941178},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.7","v":1.7857142857142858},"km/kWh"]
["Total CO2-eq. emission ",{"$f":"B173+B174","v":32938.611812111667},{"$f":"C173+C174","v":72468.260215053771},{"$f":"C175-B175","v":39529.648402942104},null,"Total electricity consumption",{"$f":"G166*G165/G174/1000","v":73513.513513513506},"MWh",null,"Total CO2-eq. emission ",{"$f":"K173+K174","v":28012.643922538689},{"$f":"L173+L174","v":70942.61263157893},{"$f":"L175-K175","v":42929.968709040244},null,"Total electricity consumption",{"$f":"P166*P165/P174/1000","v":68000},"MWh",null,"Total CO2-eq. emission ",{"$f":"T173+T174","v":27773.543239323069},{"$f":"U173+U174","v":70942.61263157893},{"$f":"U175-T175","v":43169.069392255857},null,"Total electricity consumption",{"$f":"Y166*Y165/Y174/1000","v":68000},"MWh",null,"Total CO2-eq. emission ",{"$f":"AC173+AC174","v":22439.095359468327},{"$f":"AD173+AD174","v":67395.481999999989},{"$f":"AD175-AC175","v":44956.386640531666},null,"Total electricity consumption",{"$f":"AH166*AH165/AH174/1000","v":56000},"MWh"]
[null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D175<>0,D170/D175,0)","v":1333.2584170132166},null,"CO2-eq. emission coefficient",{"$f":"+G146","v":0.44806199891475434},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M175<>0,M170/M175,0)","v":630.64608621700131},null,"CO2-eq. emission coefficient",{"$f":"+P145","v":0.41195064591968661},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V175<>0,V170/V175,0)","v":617.29811783772607},null,"CO2-eq. emission coefficient",{"$f":"+Y146","v":0.40843445940180984},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE175<>0,AE170/AE175,0)","v":249.77717572130544},null,"CO2-eq. emission coefficient",{"$f":"+AH146","v":0.40069813141907729},"tCO2/MWh"]
[null,null,null,null,null,"Emissions from electricity",{"$f":"+G175*G177","v":32938.611812111667},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+P175*P177","v":28012.643922538689},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Y175*Y177","v":27773.543239323069},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+AH175*AH177","v":22439.095359468327},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+B170/G165/1000","v":1.0361787849662536},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+K170/P165/1000","v":0.77774699938123792},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+T170/Y165/1000","v":0.77349268474994959},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AC170/AH165/1000","v":0.614336381463641},"US$/km"]
[null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses"]
[null,null,null,null,null,"Investment in one bus",300000,"US$",null,null,null,null,null,null,"Investment in one bus",300000,"US$",null,null,null,null,null,null,"Investment in one bus",300000,"US$",null,null,null,null,null,null,"Investment in one bus",300000,"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Diesel consumption",{"$f":"(3.64+P183)/2","v":3.7199999999999998},"km/l",null,null,null,null,null,null,"Diesel consumption",3.8,"km/l",null,null,null,null,null,null,"Diesel consumption",3.8,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G166*G165/G183/1000000","v":26.881720430107531},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"P166*P165/P183/1000000","v":26.315789473684209},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Y166*Y165/Y183/1000000","v":26.315789473684209},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"AH166*AH165/AH183/1000000","v":25},"Million liters"]
[null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from diesel",{"$f":"+G185*G186*G187","v":72468.260215053771},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+P185*P186*P187","v":70942.61263157893},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Y185*Y186*Y187","v":70942.61263157893},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+AH185*AH186*AH187","v":67395.481999999989},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+C170/G165/1000","v":0.50914642041829739},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L170/P165/1000","v":0.50701083190349228},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U170/Y165/1000","v":0.50701083190349228},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AD170/AH165/1000","v":0.50204558860657078},"US$/km"]
[]
[]
[]
["Electric 12m buses (1000 buses) in 2025",null,null,null,null,null,null,null,null,"Electric 12m buses (1000 buses) in 2030",null,null,null,null,null,null,null,null,"Electric 12m buses (1000 buses) in 2035",null,null,null,null,null,null,null,null,"Electric 12m buses (1000 buses) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G197*(G199+G202*G203)+G200*G201","v":299000000},{"$f":"G197*G212","v":100000000},{"$f":"B196-C196","v":199000000},null,"Annual distance ",40000,"km",null,"Total investment",{"$f":"+P197*(P199+P202*P203)+P200*P201","v":225000000},{"$f":"P197*P212","v":100000000},{"$f":"K196-L196","v":125000000},null,"Annual distance ",40000,"km",null,"Total investment",{"$f":"+Y197*(Y199+Y202*Y203)+Y200*Y201","v":223000000},{"$f":"Y197*Y212","v":100000000},{"$f":"T196-U196","v":123000000},null,"Annual distance ",40000,"km",null,"Total investment",{"$f":"+AH197*(AH199+AH202*AH203)+AH200*AH201","v":171000000},{"$f":"AH197*AH212","v":100000000},{"$f":"AC196-AD196","v":71000000},null,"Annual distance ",40000,"km"]
["Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses",null,"Project life",12,12,null,null,"Activity",1000,"Buses"]
["Lev. investment",{"$f":"IF(B197=0,0,PMT($G195,B197,-B196))","v":37644694.607851118},{"$f":"IF(C197=0,0,PMT($G$195,C197,-C196))","v":12590198.865502045},{"$f":"B198-C198","v":25054495.742349073},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(K197=0,0,PMT($P195,K197,-K196))","v":28327947.447379604},{"$f":"IF(L197=0,0,PMT($P$195,L197,-L196))","v":12590198.865502045},{"$f":"K198-L198","v":15737748.581877559},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(T197=0,0,PMT($P195,T197,-T196))","v":28076143.470069565},{"$f":"IF(U197=0,0,PMT($P$195,U197,-U196))","v":12590198.865502045},{"$f":"T198-U198","v":15485944.60456752},null,"Reduction option: Electric buses",null,null,null,"Lev. investment",{"$f":"IF(AC197=0,0,PMT($AH195,AC197,-AC196))","v":21529240.0600085},{"$f":"IF(AD197=0,0,PMT($AH$195,AD197,-AD196))","v":12590198.865502045},{"$f":"AC198-AD198","v":8939041.1945064552},null,"Reduction option: Electric buses"]
["Annual O&M",{"$f":"B196*G204","v":1495000},{"$f":"G213*C196","v":1000000},{"$f":"B199-C199","v":495000},null,"Investment in vehicle",250000,"US$",null,"Annual O&M",{"$f":"K196*P204","v":1125000},{"$f":"P213*L196","v":1000000},{"$f":"K199-L199","v":125000},null,"Investment in vehicle",200000,"US$",null,"Annual O&M",{"$f":"T196*Y204","v":1115000},{"$f":"Y213*U196","v":1000000},{"$f":"T199-U199","v":115000},null,"Investment in vehicle",200000,"US$",null,"Annual O&M",{"$f":"AC196*AH204","v":855000},{"$f":"AH213*AD196","v":1000000},{"$f":"AC199-AD199","v":-145000},null,"Investment in vehicle",150000,"US$"]
["Annual fuel cost",{"$f":"G206*1000*G207","v":5881081.0810810812},{"$f":"G216*G215*1000000","v":3870343.4929850018},{"$f":"B200-C200","v":2010737.5880960794},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"P206*1000*P207","v":5440000},{"$f":"P216*P215*1000000","v":3773584.9056603769},{"$f":"K200-L200","v":1666415.0943396231},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"Y206*1000*Y207","v":5440000},{"$f":"Y216*Y215*1000000","v":3773584.9056603769},{"$f":"T200-U200","v":1666415.0943396231},null,"Cost of  1 charging station",50000,"US$",null,"Annual fuel cost",{"$f":"AH206*1000*AH207","v":5120000},{"$f":"AH216*AH215*1000000","v":3593890.3863432161},{"$f":"AC200-AD200","v":1526109.6136567839},null,"Cost of  1 charging station",50000,"US$"]
["Total annual cost",{"$f":"SUM(B198:B200)","v":45020775.688932195},{"$f":"SUM(C198:C200)","v":17460542.358487047},{"$f":"B201-C201","v":27560233.330445148},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(K198:K200)","v":34892947.447379604},{"$f":"SUM(L198:L200)","v":17363783.771162421},{"$f":"K201-L201","v":17529163.676217183},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(T198:T200)","v":34631143.470069565},{"$f":"SUM(U198:U200)","v":17363783.771162421},{"$f":"T201-U201","v":17267359.698907144},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(AC198:AC200)","v":27504240.0600085},{"$f":"SUM(AD198:AD200)","v":17184089.251845259},{"$f":"AC201-AD201","v":10320150.808163241},null,"Number of charging stations",20,"Stations"]
[null,null,null,null,null,"Size of battery",400,"kWh",null,null,null,null,null,null,"Size of battery",400,"kWh",null,null,null,null,null,null,"Size of battery",400,"kWh",null,null,null,null,null,null,"Size of battery",400,"kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+G172","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+P172","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Y172","v":55},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+AH172","v":50},"US$/kWh"]
["Fuel  CO2-eq. emission",{"$f":"+G209","v":13175.444724844669},{"$f":"+G219","v":27649.428512820505},{"$f":"C204-B204","v":14473.983787975836},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+P209","v":11205.057569015475},{"$f":"+P219","v":26958.192799999997},{"$f":"L204-K204","v":15753.135230984522},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Y209","v":11109.417295729227},{"$f":"+Y219","v":26958.192799999997},{"$f":"U204-T204","v":15848.77550427077},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+AH209","v":10257.872164328379},{"$f":"+AH219","v":25674.469333333331},{"$f":"AD204-AC204","v":15416.597169004952},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
["Other",null,null,null,null,"Electricity consumption",{"$f":"(1.25+P205)/2","v":1.3602941176470589},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.85","v":1.4705882352941178},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.85","v":1.4705882352941178},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.8/0.8","v":1.5625},"km/kWh"]
["Total CO2-eq. emission ",{"$f":"B204+B205","v":13175.444724844669},{"$f":"C204+C205","v":27649.428512820505},{"$f":"C206-B206","v":14473.983787975836},null,"Total electricity consumption",{"$f":"G197*G196/G205/1000","v":29405.405405405407},"MWh",null,"Total CO2-eq. emission ",{"$f":"K204+K205","v":11205.057569015475},{"$f":"L204+L205","v":26958.192799999997},{"$f":"L206-K206","v":15753.135230984522},null,"Total electricity consumption",{"$f":"P197*P196/P205/1000","v":27199.999999999996},"MWh",null,"Total CO2-eq. emission ",{"$f":"T204+T205","v":11109.417295729227},{"$f":"U204+U205","v":26958.192799999997},{"$f":"U206-T206","v":15848.77550427077},null,"Total electricity consumption",{"$f":"Y197*Y196/Y205/1000","v":27199.999999999996},"MWh",null,"Total CO2-eq. emission ",{"$f":"AC204+AC205","v":10257.872164328379},{"$f":"AD204+AD205","v":25674.469333333331},{"$f":"AD206-AC206","v":15416.597169004952},null,"Total electricity consumption",{"$f":"AH197*AH196/AH205/1000","v":25600},"MWh"]
[null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,null,null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D206<>0,D201/D206,0)","v":1904.1221638883294},null,"CO2-eq. emission coefficient",{"$f":"+G177","v":0.44806199891475434},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M206<>0,M201/M206,0)","v":1112.7412682739769},null,"CO2-eq. emission coefficient",{"$f":"+P177","v":0.41195064591968661},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V206<>0,V201/V206,0)","v":1089.507495027241},null,"CO2-eq. emission coefficient",{"$f":"+Y177","v":0.40843445940180984},"tCO2/MWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE206<>0,AE201/AE206,0)","v":669.41820526464107},null,"CO2-eq. emission coefficient",{"$f":"+AH177","v":0.40069813141907729},"tCO2/MWh"]
[null,null,null,null,null,"Emissions from electricity",{"$f":"+G206*G208","v":13175.444724844669},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+P206*P208","v":11205.057569015475},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Y206*Y208","v":11109.417295729227},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+AH206*AH208","v":10257.872164328379},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+B201/G196/1000","v":1.1255193922233049},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+K201/P196/1000","v":0.87232368618449008},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+T201/Y196/1000","v":0.86577858675173913},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AC201/AH196/1000","v":0.68760600150021256},"US$/km"]
[null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses",null,null,null,null,null,null,null,null,"Reference option: Normal diesel buses"]
[null,null,null,null,null,"Investment in one bus",100000,"US$",null,null,null,null,null,null,"Investment in one bus",100000,"US$",null,null,null,null,null,null,"Investment in one bus",100000,"US$",null,null,null,null,null,null,"Investment in one bus",100000,"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Diesel consumption",3.9,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l",null,null,null,null,null,null,"Diesel consumption",4.2,"km/l"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G197*G196/G214/1000000","v":10.256410256410255},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"P197*P196/P214/1000000","v":10},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Y197*Y196/Y214/1000000","v":10},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"AH197*AH196/AH214/1000000","v":9.5238095238095237},"Million liters"]
[null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from diesel",{"$f":"+G216*G217*G218","v":27649.428512820505},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+P216*P217*P218","v":26958.192799999997},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Y216*Y217*Y218","v":26958.192799999997},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+AH216*AH217*AH218","v":25674.469333333331},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+C201/G196/1000","v":0.4365135589621762},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L201/P196/1000","v":0.4340945942790605},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U201/Y196/1000","v":0.4340945942790605},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AD201/AH196/1000","v":0.42960223129613151},"US$/km"]
[]
[]
[]
["Electric heavy trucks (1000 trucks) in 2025",null,null,null,null,null,null,null,null,"Electric heavy trucks (1000 trucks) in 2030",null,null,null,null,null,null,null,null,"Electric heavy trucks (1000 trucks) in 2035",null,null,null,null,null,null,null,null,"Electric heavy trucks (1000 trucks) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G228*(G230+G233*G234)+G231*G232","v":600220000},{"$f":"G228*G244","v":180625000},{"$f":"B227-C227","v":419595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km",null,"Total investment",{"$f":"+P228*(P230+P233*P234)+P231*P232","v":539220000},{"$f":"P228*P244","v":180625000},{"$f":"K227-L227","v":358595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km",null,"Total investment",{"$f":"+Y228*(Y230+Y233*Y234)+Y231*Y232","v":536220000},{"$f":"Y228*Y244","v":180625000},{"$f":"T227-U227","v":355595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km",null,"Total investment",{"$f":"+AH228*(AH230+AH233*AH234)+AH231*AH232","v":483220000},{"$f":"AH228*AH244","v":180625000},{"$f":"AC227-AD227","v":302595000},null,"Annual distance ",{"$f":"(50000+25000)/2","v":37500},"km"]
["Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks"]
["Lev. investment",{"$f":"IF(B228=0,0,PMT($G226,B228,-B227))","v":75568891.63051638},{"$f":"IF(C228=0,0,PMT($G$226,C228,-C227))","v":22741046.70081307},{"$f":"B229-C229","v":52827844.92970331},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(K228=0,0,PMT($P226,K228,-K227))","v":67888870.322560132},{"$f":"IF(L228=0,0,PMT($P$226,L228,-L227))","v":22741046.70081307},{"$f":"K229-L229","v":45147823.621747062},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(T228=0,0,PMT($P226,T228,-T227))","v":67511164.356595069},{"$f":"IF(U228=0,0,PMT($P$226,U228,-U227))","v":22741046.70081307},{"$f":"T229-U229","v":44770117.655781999},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(AC228=0,0,PMT($AH226,AC228,-AC227))","v":60838358.957878992},{"$f":"IF(AD228=0,0,PMT($AH$226,AD228,-AD227))","v":22741046.70081307},{"$f":"AC229-AD229","v":38097312.257065922},null,"Reduction option: Electric trucks"]
["Annual O&M",{"$f":"B227*G235","v":3001100},{"$f":"G245*C227","v":1806250},{"$f":"B230-C230","v":1194850},null,"Investment in vehicle",525000,"US$",null,"Annual O&M",{"$f":"K227*P235","v":2696100},{"$f":"P245*L227","v":1806250},{"$f":"K230-L230","v":889850},null,"Investment in vehicle",500000,"US$",null,"Annual O&M",{"$f":"T227*Y235","v":2681100},{"$f":"Y245*U227","v":1806250},{"$f":"T230-U230","v":874850},null,"Investment in vehicle",500000,"US$",null,"Annual O&M",{"$f":"AC227*AH235","v":2416100},{"$f":"AH245*AD227","v":1806250},{"$f":"AC230-AD230","v":609850},null,"Investment in vehicle",450000,"US$"]
["Annual fuel cost",{"$f":"G237*1000*G239","v":7923855.3305321755},{"$f":"G248*G247*1000000","v":4162042.1753607104},{"$f":"B231-C231","v":3761813.1551714651},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"P237*1000*P239","v":7331250},{"$f":"P248*P247*1000000","v":3930817.6100628925},{"$f":"K231-L231","v":3400432.3899371075},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"Y237*1000*Y239","v":7331250},{"$f":"Y248*Y247*1000000","v":3930817.6100628925},{"$f":"T231-U231","v":3400432.3899371075},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"AH237*1000*AH239","v":6900000},{"$f":"AH248*AH247*1000000","v":3537735.8490566034},{"$f":"AC231-AD231","v":3362264.1509433966},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$"]
["Total annual cost",{"$f":"SUM(B229:B231)","v":86493846.961048558},{"$f":"SUM(C229:C231)","v":28709338.876173779},{"$f":"B232-C232","v":57784508.084874779},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(K229:K231)","v":77916220.322560132},{"$f":"SUM(L229:L231)","v":28478114.310875963},{"$f":"K232-L232","v":49438106.011684164},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(T229:T231)","v":77523514.356595069},{"$f":"SUM(U229:U231)","v":28478114.310875963},{"$f":"T232-U232","v":49045400.045719102},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(AC229:AC231)","v":70154458.957878992},{"$f":"SUM(AD229:AD231)","v":28085032.549869671},{"$f":"AC232-AD232","v":42069426.40800932},null,"Number of charging stations",20,"Stations"]
[null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+G203","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+P203","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Y203","v":55},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+AH203","v":50},"US$/kWh"]
["Fuel  CO2-eq. emission",{"$f":"+G241","v":17751.892292547891},{"$f":"+G251","v":29733.300882352945},{"$f":"C235-B235","v":11981.408589805054},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+P241","v":15100.565864493512},{"$f":"+P251","v":28081.450833333325},{"$f":"L235-K235","v":12980.884968839813},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Y241","v":14971.675652447591},{"$f":"+Y251","v":28081.450833333325},{"$f":"U235-T235","v":13109.775180885734},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+AH241","v":13824.085533958167},{"$f":"+AH251","v":25273.30575},{"$f":"AD235-AC235","v":11449.220216041833},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
["Other",null,null,null,null,"Electricity consumption",{"$f":"(0.87+P236)/2","v":0.94650895140664959},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/1.15/0.85","v":1.0230179028132993},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/1.15/0.85","v":1.0230179028132993},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/1.15/0.8","v":1.0869565217391304},"km/kWh"]
["Total CO2-eq. emission ",{"$f":"B235+B236","v":17751.892292547891},{"$f":"C235+C236","v":29733.300882352945},{"$f":"C237-B237","v":11981.408589805054},null,"Total electricity consumption",{"$f":"G228*G227/G236/1000","v":39619.276652660876},"MWh",null,"Total CO2-eq. emission ",{"$f":"K235+K236","v":15100.565864493512},{"$f":"L235+L236","v":28081.450833333325},{"$f":"L237-K237","v":12980.884968839813},null,"Total electricity consumption",{"$f":"P228*P227/P236/1000","v":36656.25},"MWh",null,"Total CO2-eq. emission ",{"$f":"T235+T236","v":14971.675652447591},{"$f":"U235+U236","v":28081.450833333325},{"$f":"U237-T237","v":13109.775180885734},null,"Total electricity consumption",{"$f":"Y228*Y227/Y236/1000","v":36656.25},"MWh",null,"Total CO2-eq. emission ",{"$f":"AC235+AC236","v":13824.085533958167},{"$f":"AD235+AD236","v":25273.30575},{"$f":"AD237-AC237","v":11449.220216041833},null,"Total electricity consumption",{"$f":"AH228*AH227/AH236/1000","v":34500},"MWh"]
[null,null,null,null,null,"Range",{"$f":"G233*G236","v":567.90537084398977},"km",null,null,null,null,null,null,"Range",{"$f":"P233*P236","v":613.81074168797954},"km",null,null,null,null,null,null,"Range",{"$f":"Y233*Y236","v":613.81074168797954},"km",null,null,null,null,null,null,"Range",{"$f":"AH233*AH236","v":652.17391304347825},"km"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D237<>0,D232/D237,0)","v":4822.8476352975267},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M237<>0,M232/M237,0)","v":3808.531246548961},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V237<>0,V232/V237,0)","v":3741.1320460497368},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE237<>0,AE232/AE237,0)","v":3674.4359540804912},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+G208","v":0.44806199891475434},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+P208","v":0.41195064591968661},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Y208","v":0.40843445940180984},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+AH208","v":0.40069813141907729},"tCO2/MWh"]
[null,null,null,null,null,"Emissions from electricity",{"$f":"+G237*G240","v":17751.892292547891},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+P237*P240","v":15100.565864493512},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Y237*Y240","v":14971.675652447591},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+AH237*AH240","v":13824.085533958167},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+B232/G227/1000","v":2.3065025856279617},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+K232/P227/1000","v":2.0777658752682702},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+T232/Y227/1000","v":2.0672937161758687},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AC232/AH227/1000","v":1.8707855722101066},"US$/km"]
[null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks"]
[null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$",null,null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$",null,null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$",null,null,null,null,null,null,"Investment in one truck",{"$f":"(4.2*220000+5.4*150000)/9.6","v":180625},"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Diesel consumption",3.4,"km/l",null,null,null,null,null,null,"Diesel consumption",3.6,"km/l",null,null,null,null,null,null,"Diesel consumption",3.6,"km/l",null,null,null,null,null,null,"Diesel consumption",4,"km/l"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G228*G227/G246/1000000","v":11.029411764705884},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"P228*P227/P246/1000000","v":10.416666666666666},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Y228*Y227/Y246/1000000","v":10.416666666666666},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"AH228*AH227/AH246/1000000","v":9.375},"Million liters"]
[null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from diesel",{"$f":"+G248*G249*G250","v":29733.300882352945},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+P248*P249*P250","v":28081.450833333325},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Y248*Y249*Y250","v":28081.450833333325},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+AH248*AH249*AH250","v":25273.30575},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+C232/G227/1000","v":0.76558237003130081},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L232/P227/1000","v":0.759416381623359},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U232/Y227/1000","v":0.759416381623359},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AD232/AH227/1000","v":0.748934201329858},"US$/km"]
[]
[]
[]
["Electric light trucks (1000 trucks) in 2025",null,null,null,null,null,null,null,null,"Electric light trucks (1000 trucks) in 2030",null,null,null,null,null,null,null,null,"Electric light trucks (1000 trucks) in 2035",null,null,null,null,null,null,null,null,"Electric light trucks (1000 trucks) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G260*(G262+G265*G266)+G263*G264","v":158095000},{"$f":"G260*G276","v":75000000},{"$f":"B259-C259","v":83095000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+P260*(P262+P265*P266)+P263*P264","v":107470000},{"$f":"P260*P276","v":75000000},{"$f":"K259-L259","v":32470000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+Y260*(Y262+Y265*Y266)+Y263*Y264","v":104470000},{"$f":"Y260*Y276","v":75000000},{"$f":"T259-U259","v":29470000},null,"Annual distance ",12000,"km",null,"Total investment",{"$f":"+AH260*(AH262+AH265*AH266)+AH263*AH264","v":81970000},{"$f":"AH260*AH276","v":75000000},{"$f":"AC259-AD259","v":6970000},null,"Annual distance ",12000,"km"]
["Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks",null,"Project life",12,12,null,null,"Activity",1000,"Trucks"]
["Lev. investment",{"$f":"IF(B260=0,0,PMT($G258,B260,-B259))","v":19904474.896415461},{"$f":"IF(C260=0,0,PMT($G$226,C260,-C259))","v":9442649.1491265334},{"$f":"B261-C261","v":10461825.747288927},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(K260=0,0,PMT($P258,K260,-K259))","v":13530686.720755048},{"$f":"IF(L260=0,0,PMT($P$226,L260,-L259))","v":9442649.1491265334},{"$f":"K261-L261","v":4088037.5716285147},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(T260=0,0,PMT($P258,T260,-T259))","v":13152980.754789988},{"$f":"IF(U260=0,0,PMT($P$226,U260,-U259))","v":9442649.1491265334},{"$f":"T261-U261","v":3710331.6056634542},null,"Reduction option: Electric trucks",null,null,null,"Lev. investment",{"$f":"IF(AC260=0,0,PMT($AH258,AC260,-AC259))","v":10320186.010052027},{"$f":"IF(AD260=0,0,PMT($AH$226,AD260,-AD259))","v":9442649.1491265334},{"$f":"AC261-AD261","v":877536.86092549376},null,"Reduction option: Electric trucks"]
["Annual O&M",{"$f":"B259*G267","v":790475},{"$f":"G277*C259","v":750000},{"$f":"B262-C262","v":40475},null,"Investment in vehicle",{"$f":"+(97500+P262)/2","v":82875},"US$",null,"Annual O&M",{"$f":"K259*P267","v":537350},{"$f":"P277*L259","v":750000},{"$f":"K262-L262","v":-212650},null,"Investment in vehicle",{"$f":"97500*0.7","v":68250},"US$",null,"Annual O&M",{"$f":"T259*Y267","v":522350},{"$f":"Y277*U259","v":750000},{"$f":"T262-U262","v":-227650},null,"Investment in vehicle",{"$f":"97500*0.7","v":68250},"US$",null,"Annual O&M",{"$f":"AC259*AH267","v":409850},{"$f":"AH277*AD259","v":750000},{"$f":"AC262-AD262","v":-340150},null,"Investment in vehicle",{"$f":"97500*0.5","v":48750},"US$"]
["Annual fuel cost",{"$f":"G269*1000*G271","v":1102702.7027027027},{"$f":"G280*G279*1000000","v":1223865.3748087708},{"$f":"B263-C263","v":-121162.67210606812},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"P269*1000*P271","v":1020000},{"$f":"P280*P279*1000000","v":1191658.3912611718},{"$f":"K263-L263","v":-171658.39126117178},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"Y269*1000*Y271","v":1020000},{"$f":"Y280*Y279*1000000","v":1191658.3912611718},{"$f":"T263-U263","v":-171658.39126117178},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$",null,"Annual fuel cost",{"$f":"AH269*1000*AH271","v":960000},{"$f":"AH280*AH279*1000000","v":1078167.1159029647},{"$f":"AC263-AD263","v":-118167.11590296472},null,"Cost of  1 charging station",{"$f":"322000/2","v":161000},"US$"]
["Total annual cost",{"$f":"SUM(B261:B263)","v":21797652.599118162},{"$f":"SUM(C261:C263)","v":11416514.523935305},{"$f":"B264-C264","v":10381138.075182857},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(K261:K263)","v":15088036.720755048},{"$f":"SUM(L261:L263)","v":11384307.540387705},{"$f":"K264-L264","v":3703729.1803673431},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(T261:T263)","v":14695330.754789988},{"$f":"SUM(U261:U263)","v":11384307.540387705},{"$f":"T264-U264","v":3311023.2144022826},null,"Number of charging stations",20,"Stations",null,"Total annual cost",{"$f":"SUM(AC261:AC263)","v":11690036.010052027},{"$f":"SUM(AD261:AD263)","v":11270816.265029497},{"$f":"AC264-AD264","v":419219.74502252974},null,"Number of charging stations",20,"Stations"]
[null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh",null,null,null,null,null,null,"Size of battery",600,"kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+G234","v":120},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+P234","v":60},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+Y234","v":55},"US$/kWh",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Investment in battery",{"$f":"+AH234","v":50},"US$/kWh"]
["Fuel  CO2-eq. emission",{"$f":"+G273","v":2470.395885908375},{"$f":"+G283","v":8743.1976648648633},{"$f":"C267-B267","v":6272.8017789564883},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+P273","v":2100.9482941904016},{"$f":"+P283","v":8513.1135157894751},{"$f":"L267-K267","v":6412.1652215990734},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+Y273","v":2083.0157429492301},{"$f":"+Y283","v":8513.1135157894751},{"$f":"U267-T267","v":6430.0977728402449},null,"Annual O&M",5.0000000000000001E-3,"of investment",null,"Fuel  CO2-eq. emission",{"$f":"+AH273","v":1923.351030811571},{"$f":"+AH283","v":7702.3407999999981},{"$f":"AD267-AC267","v":5778.9897691884271},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
["Other",null,null,null,null,"Electricity consumption",{"$f":"(2+P268)/2","v":2.1764705882352944},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.5/0.85","v":2.3529411764705883},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.5/0.85","v":2.3529411764705883},"km/kWh",null,"Other",null,null,null,null,"Electricity consumption",{"$f":"1/0.5/0.8","v":2.5},"km/kWh"]
["Total CO2-eq. emission ",{"$f":"B267+B268","v":2470.395885908375},{"$f":"C267+C268","v":8743.1976648648633},{"$f":"C269-B269","v":6272.8017789564883},null,"Total electricity consumption",{"$f":"G260*G259/G268/1000","v":5513.5135135135133},"MWh",null,"Total CO2-eq. emission ",{"$f":"K267+K268","v":2100.9482941904016},{"$f":"L267+L268","v":8513.1135157894751},{"$f":"L269-K269","v":6412.1652215990734},null,"Total electricity consumption",{"$f":"P260*P259/P268/1000","v":5100},"MWh",null,"Total CO2-eq. emission ",{"$f":"T267+T268","v":2083.0157429492301},{"$f":"U267+U268","v":8513.1135157894751},{"$f":"U269-T269","v":6430.0977728402449},null,"Total electricity consumption",{"$f":"Y260*Y259/Y268/1000","v":5100},"MWh",null,"Total CO2-eq. emission ",{"$f":"AC267+AC268","v":1923.351030811571},{"$f":"AD267+AD268","v":7702.3407999999981},{"$f":"AD269-AC269","v":5778.9897691884271},null,"Total electricity consumption",{"$f":"AH260*AH259/AH268/1000","v":4800},"MWh"]
[null,null,null,null,null,"Range",{"$f":"G265*G268","v":1305.8823529411766},"km",null,null,null,null,null,null,"Range",{"$f":"P265*P268","v":1411.7647058823529},"km",null,null,null,null,null,null,"Range",{"$f":"Y265*Y268","v":1411.7647058823529},"km",null,null,null,null,null,null,"Range",{"$f":"AH265*AH268","v":1500},"km"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D269<>0,D264/D269,0)","v":1654.9443838650695},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M269<>0,M264/M269,0)","v":577.60975464130399},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V269<>0,V264/V269,0)","v":514.92579605671642},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE269<>0,AE264/AE269,0)","v":72.542046580124492},null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+G240","v":0.44806199891475434},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+P240","v":0.41195064591968661},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+Y240","v":0.40843445940180984},"tCO2/MWh",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+AH240","v":0.40069813141907729},"tCO2/MWh"]
[null,null,null,null,null,"Emissions from electricity",{"$f":"+G269*G272","v":2470.395885908375},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+P269*P272","v":2100.9482941904016},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+Y269*Y272","v":2083.0157429492301},"tCO2",null,null,null,null,null,null,"Emissions from electricity",{"$f":"+AH269*AH272","v":1923.351030811571},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+B264/G259/1000","v":1.8164710499265133},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+K264/P259/1000","v":1.257336393396254},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+T264/Y259/1000","v":1.2246108962324991},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AC264/AH259/1000","v":0.97416966750433565},"US$/km"]
[null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks",null,null,null,null,null,null,null,null,"Reference option: Normal diesel trucks"]
[null,null,null,null,null,"Investment in one truck",75000,"US$",null,null,null,null,null,null,"Investment in one truck",75000,"US$",null,null,null,null,null,null,"Investment in one truck",75000,"US$",null,null,null,null,null,null,"Investment in one truck",75000,"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment",null,null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Diesel consumption",3.7,"km/l",null,null,null,null,null,null,"Diesel consumption",3.8,"km/l",null,null,null,null,null,null,"Diesel consumption",3.8,"km/l",null,null,null,null,null,null,"Diesel consumption",4.2,"km/l"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter",null,null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G260*G259/G278/1000000","v":3.243243243243243},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"P260*P259/P278/1000000","v":3.1578947368421058},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"Y260*Y259/Y278/1000000","v":3.1578947368421058},"Million liters",null,null,null,null,null,null,"Total diesel consumption",{"$f":"AH260*AH259/AH278/1000000","v":2.8571428571428568},"Million liters"]
[null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ",null,null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ",null,null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from diesel",{"$f":"+G280*G281*G282","v":8743.1976648648633},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+P280*P281*P282","v":8513.1135157894751},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+Y280*Y281*Y282","v":8513.1135157894751},"tCO2",null,null,null,null,null,null,"Emissions from diesel",{"$f":"+AH280*AH281*AH282","v":7702.3407999999981},"tCO2"]
[null,null,null,null,null,"Economic efficiency",{"$f":"+C264/G259/1000","v":0.95137621032794206},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+L264/P259/1000","v":0.94869229503230867},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+U264/Y259/1000","v":0.94869229503230867},"US$/km",null,null,null,null,null,null,"Economic efficiency",{"$f":"+AD264/AH259/1000","v":0.93923468875245819},"US$/km"]
[]
[]
[]
["Electric rail (1Mill. trainkm/day) "]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"1000000*(G293+G294)/G291","v":164613246.87355259},0,{"$f":"B291-C291","v":164613246.87355259},null,"Annual activity",1.7,"Million trainkm/year"]
["Project life",40,null,null,null,"Reduction option: New electric  trains"]
["Lev. investment",{"$f":"IF(B292=0,0,PMT($G290,B292,-B291))","v":12347497.895174205},{"$f":"+G290","v":7.0000000000000007E-2},{"$f":"B293-C293","v":12347497.825174205},null,"Cost of 11 trains",{"$f":"11*53/6.35","v":91.811023622047244},"Million US$"]
["Annual O&M",{"$f":"G295*1000000","v":2422047.2440944882},{"$f":"+G303*1000000","v":2581102.3622047245},{"$f":"B294-C294","v":-159055.11811023625},null,"Cost of rails",{"$f":"1194/6.35","v":188.03149606299215},"Million US$"]
["Annual fuel cost",{"$f":"+G297*G298*1000000/G291","v":1310000},{"$f":"G305*G306*1000000/G291","v":532075.47169811314},{"$f":"B295-C295","v":777924.52830188686},null,"Annual O&M",{"$f":"15.38/6.35","v":2.4220472440944882},"US$/trainkm"]
["Total annual cost",{"$f":"SUM(B293:B295)","v":16079545.139268693},{"$f":"SUM(C293:C295)","v":3113177.9039028375},{"$f":"B296-C296","v":12966367.235365855},null,"Specific consumption",6.55,"kWh/trainkm"]
[null,null,null,null,null,"Electricity consumption",{"$f":"G296*G291","v":11.135},"GWh/year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Fuel  CO2-eq. emission",{"$f":"G297*G299*1000/1.7","v":2934.8060928916407},{"$f":"+G310","v":6461.8788141599998},{"$f":"C299-B299","v":3527.0727212683591},null,"CO2-eq. emission coefficient",{"$f":"+G272","v":0.44806199891475434},"tCO2/MWh"]
["Other",null,null,null,null,"Emissions ",{"$f":"G297*G299*1000","v":4989.1703579157893},"tCO2/year"]
["Total CO2-eq. emission ",{"$f":"B299+B300","v":2934.8060928916407},{"$f":"C299+C300","v":6461.8788141599998},{"$f":"C301-B301","v":3527.0727212683591}]
[null,null,null,null,null,"Reference option: Normal diesel rail"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D301<>0,D296/D301,0)","v":3676.240401049361},null,"Annual O&M",{"$f":"16.39/6.35","v":2.5811023622047244},"US$/trainkm"]
[null,null,null,null,null,"Specific diesel consumption",1.41,"liter/trainkm"]
[null,null,null,null,null,"Diesel consumption",{"$f":"G291*G304","v":2.3969999999999998},"Million liter/year"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"1000 l diesel=",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
[null,null,null,null,null,"Diesel consumption",{"$f":"G305*1000*G307","v":87244.088399999993},"GJ/year"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions ",{"$f":"G308*G309/1000","v":6461.8788141599998},"tCO2/year"]
[]
[]
[]
[]
[]
[]
[]
[]
["Shifting passengers from car to rail (1Mill. personkm/day) "]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G325*1000000/G322","v":927333333.33333337},null,{"$f":"B322-C322","v":927333333.33333337},null,"Daily activity",0.3,"Million pkm/day"]
["Project life",40,null,null,null,"Annual activity",{"$f":"G322*365","v":109.5},"Million pkm/year"]
["Lev. investment",{"$f":"IF(B323=0,0,PMT($G321,B323,-B322))","v":69558474.782127976},{"$f":"+G321","v":7.0000000000000007E-2},{"$f":"B324-C324","v":69558474.712127984},null,"Reduction option: New passenger diesel trains"]
["Annual O&M",{"$f":"B322*G326","v":9273.3333333333339},null,null,null,"Cost of rails and trains",278.2,"Million US$"]
["Annual fuel cost",{"$f":"G332/G329*G328*1000/G322","v":491.95158906065558},{"$f":"G342/G329*G328*1000/G322","v":5651.1362025429135},{"$f":"B326-C326","v":-5159.1846134822581},null,"Annual O&M",1.0000000000000001E-5]
["Total annual cost",{"$f":"SUM(B324:B326)","v":69568240.067050368},{"$f":"SUM(C324:C326)","v":5651.2062025429132},{"$f":"B327-C327","v":69562588.860847831},null,"Specific consumption",0.13,"MJ/pkm"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
["Fuel  CO2-eq. emission",{"$f":"+G333/G322","v":3514.4633333333331},{"$f":"+G343/G322","v":38972.266666666663},{"$f":"C330-B330","v":35457.80333333333},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
["Other",null,null,null,null,"Specific CO2 emission",{"$f":"+G327*G330","v":9.6286666666666658},"gCO2/pkm"]
["Total CO2-eq. emission ",{"$f":"B330+B331","v":3514.4633333333331},{"$f":"C330+C331","v":38972.266666666663},{"$f":"C332-B332","v":35457.80333333333},null,"Energy consumption",{"$f":"+G327*G323","v":14.235000000000001},"TJ/year"]
[null,null,null,null,null,"Emissions ",{"$f":"G323*G331","v":1054.3389999999999},"tCO2/year"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D332<>0,D327/D332,0)","v":1961.8414656683801}]
[null,null,null,null,null,"Reference option: Average cars"]
[null,null,null,null,null,"Occupancy",1.5,"people/car"]
[null,null,null,null,null,"Gasoline consumption",15,"km/l"]
[null,null,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,"1000 l gasoline=",{"$f":"+assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C39","v":71.5},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Specific CO2 emission",{"$f":"+G339*G340/(G337*G336)","v":106.77333333333331},"gCO2/pkm"]
[null,null,null,null,null,"Gasoline consumption",{"$f":"G339/(G336*G337)*G323","v":163.51999999999998},"TJ/year"]
[null,null,null,null,null,"Emissions ",{"$f":"+G323*G341","v":11691.679999999998},"tCO2/year"]
[]
[]
[]
[]
["Shifting freight transport from road to rail (1000 tonkm/day)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,{"$f":"B351-C351","v":0},null,"Daily activity",{"$f":"1000","v":1000},"tonkm freight/day"]
["Project life",30,15,null,null,"Annual activity",{"$f":"G351*365","v":365000},"tonkm freight/year"]
["Lev. investment",{"$f":"IF(B352=0,0,PMT($G350,B352,-B351))","v":0},{"$f":"IF(C352=0,0,PMT(+G350,C352,-C351))","v":0},{"$f":"B353-C353","v":0},null,"Reduction option: Efficient train"]
["Annual O&M",{"$f":"G354*G362*1000000","v":30000},{"$f":"G365*G364*G367","v":366666.66666666663},{"$f":"B354-C354","v":-336666.66666666663},null,"Investment in train",3,"MUS$"]
["Annual fuel cost",{"$f":"G360*G370","v":647.94920031673587},{"$f":"G371*G370","v":34433.962264150941},{"$f":"B355-C355","v":-33786.013063834209},null,"1 US gallon",3.7854000000000001,"liter"]
["Total annual cost",{"$f":"SUM(B353:B355)","v":30647.949200316736},{"$f":"SUM(C353:C355)","v":401100.62893081759},{"$f":"B356-C356","v":-370452.67973050085},null,"1 Mile",1.60934,"km"]
[null,null,null,null,null,"Specific diesel consumption",{"$f":"1/500","v":2E-3},"Gallon/tonMiles"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Specific diesel consumption",{"$f":"G357*G355/G356","v":4.7042887146283565E-3},"l/tonkm"]
["Fuel  CO2-eq. emission",{"$f":"G361","v":4.6288979586872623},{"$f":"+G374","v":245.99350929999997},{"$f":"C359-B359","v":241.3646113413127},null,"Diesel CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
["Other",null,null,null,null,"Total diesel consumption",{"$f":"G352*G358","v":1717.0653808393502},"liters/year"]
["Total CO2-eq. emission ",{"$f":"B359+B360","v":4.6288979586872623},{"$f":"C359+C360","v":245.99350929999997},{"$f":"C361-B361","v":241.3646113413127},null,"Emissions from diesel",{"$f":"+G360/1000*G372*G359/1000","v":4.6288979586872623},"tCO2/year"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D361<>0,D356/D361,0)","v":-1534.825994878948},null,"Reference option: Normal diesel trucks"]
[null,null,null,null,null,"Investment in one truck",220000,"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Occupancy",6,"Tonnes per truck"]
[null,null,null,null,null,"Number of trucks",{"$f":"G351/G366","v":166.66666666666666},"Trucks/day"]
[null,null,null,null,null,"Truck distance",{"$f":"G351/G367","v":6},"km/day"]
[null,null,null,null,null,"Diesel consumption",4,"km/l"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G367*G368*365/G369","v":91250},"liters/year"]
[null,null,null,null,null,"1000 l diesel =",{"$f":"+assumptions!F21*assumptions!F22","v":36.397199999999998},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from diesel",{"$f":"+G371*G372*G373/1000000","v":245.99350929999997},"tCO2/year"]
[]
[]
[]
[]
["Taxis using natural gas (1000 cars)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G385*G384","v":1500000}]
["Project life",10,null,null,null,"Reduction option: Change to natural gas"]
["Lev. investment",{"$f":"IF(B383=0,0,PMT($G381,B383,-B382))","v":213566.2540910471},null,{"$f":"B384-C384","v":213566.2540910471},null,"Activity",1000,"Cars"]
["Annual O&M",0,0,{"$f":"B385-C385","v":0},null,"Investment in 1 taxi",1500,"US$"]
["Annual fuel cost",{"$f":"G390*G392*1000","v":123603.06594113862},{"$f":"G395*G396*1000000","v":423998.30400678393},{"$f":"B386-C386","v":-300395.23806564533},null,"Energy consumption",9.7200000000000006,"km/m3"]
["Total annual cost",{"$f":"SUM(B384:B386)","v":337169.3200321857},{"$f":"SUM(C384:C386)","v":423998.30400678393},{"$f":"B387-C387","v":-86828.983974598232},null,"Annual distance ",10000,"km"]
[null,null,null,null,null,"Total natural gas consumption",{"$f":"G384*G387/G386/1000000","v":1.0288065843621399},"Million m3"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Energy content in natural gas",{"$f":"+assumptions!N22","v":39},"MJ/m3"]
["Fuel  CO2-eq. emission",{"$f":"+G390*G391","v":2250.9259259259261},{"$f":"G399*G400","v":3029.010426966292},{"$f":"C390-B390","v":778.08450104036592},null,"Total natural gas consumption",{"$f":"G388*G389","v":40.123456790123456},"TJ"]
["Other",null,null,null,null,"Natural gas emission factor",{"$f":"+assumptions!C42","v":56.1},"kgCO2/GJ"]
["Total CO2-eq. emission ",{"$f":"B390+B391","v":2250.9259259259261},{"$f":"C390+C391","v":3029.010426966292},{"$f":"C392-B392","v":778.08450104036592},null,"Natural gas price",{"$f":"+assumptions!N20","v":3.080568720379147},"US$/GJ"]
[null,null,null,null,null,"Reference option: Normal maintenance"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D392<>0,D387/D392,0)","v":-111.59325736279338},null,"Energy consumption",8.9,"km/l"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"G387*G384/G394/1000000","v":1.1235955056179776},"Million liters"]
[null,null,null,null,null,"Diesel price",{"$f":"+assumptions!F19","v":0.37735849056603771},"US$/liter"]
[null,null,null,null,null,"Energy density of diesel",{"$f":"+assumptions!F21","v":0.84},"t/m3"]
[null,null,null,null,null,"Energy content of diesel",{"$f":"+assumptions!F22","v":43.33},"GJ/ton"]
[null,null,null,null,null,"Total diesel consumption",{"$f":"+G395*G397*G398","v":40.895730337078653},"TJ"]
[null,null,null,null,null,"Diesel emission factor",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ"]
[]
[]
[]
[]
[]
[]
["Restriction on import of used cars (1000 cars)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
["Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Lev. investment",{"$f":"IF(B411=0,0,PMT($G409,B411,-B410))","v":0},{"$f":"+G409","v":7.0000000000000007E-2},{"$f":"B412-C412","v":-7.0000000000000007E-2},null,"1 toe of gasoline equal",{"$f":"assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter"]
["Reduction in subsidy",{"$f":"G413*G419*1000000","v":40000.000000000007},{"$f":"G413*G424*1000000","v":60000},{"$f":"B413-C413","v":-19999.999999999993},null,"State subsidy",0.05,"US$/liter"]
["Annual O&M",0,0,{"$f":"B414-C414","v":0},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ"]
["Annual fuel cost",{"$f":"G419*G410*1000000","v":352201.25786163518},{"$f":"G424*G410*1000000","v":528301.88679245266},{"$f":"B415-C415","v":-176100.62893081747},null,"Reduction option: No import"]
["Total annual cost",{"$f":"SUM(B412:B415)","v":392201.25786163518},{"$f":"SUM(C412:C415)","v":588301.95679245261},{"$f":"B416-C416","v":-196100.69893081742},null,"Activity",1000,"Cars"]
[null,null,null,null,null,"Energy consumption",15,"km/l"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",12000,"km"]
["Fuel  CO2-eq. emission",{"$f":"+G421","v":1862.7839999999999},{"$f":"+G425","v":2794.1759999999995},{"$f":"C419-B419","v":931.3919999999996},null,"Total gasoline consumption",{"$f":"G416*G418/G417/1000000","v":0.8},"Million liters"]
["Other",null,null,null,null,"Total gasoline reduction",{"$f":"(G424-G419)/G412*1000","v":0.32100888506735442},"ktoe"]
["Total CO2-eq. emission ",{"$f":"B419+B420","v":1862.7839999999999},{"$f":"C419+C420","v":2794.1759999999995},{"$f":"C421-B421","v":931.3919999999996},null,"Emission",{"$f":"G419/G412*1000*G411*G414","v":1862.7839999999999},"tCO2"]
[null,null,null,null,null,"Reference option: Import of used cars"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D421<>0,D416/D421,0)","v":-210.54582703181637},null,"Energy consumption",10,"km/l"]
[null,null,null,null,null,"Total gasoline consumption",{"$f":"G416*G418/G423/1000000","v":1.2},"Million liters"]
[null,null,null,null,null,"Emission",{"$f":"G424/G412*1000*G411*G414","v":2794.1759999999995},"tCO2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Better maintenance and use of motor bikes (1000 bikes)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",null,null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
["Project life",null,null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Lev. investment",{"$f":"IF(B439=0,0,PMT($G437,B439,-B438))","v":0},{"$f":"+G437","v":7.0000000000000007E-2},{"$f":"B440-C440","v":-7.0000000000000007E-2},null,"1 toe of gasoline equal",{"$f":"assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter"]
["Annual O&M",0,0,{"$f":"B441-C441","v":0},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ"]
["Annual fuel cost",{"$f":"G446*G438*1000000","v":88050.314465408796},{"$f":"G451*G438*1000000","v":110062.89308176099},{"$f":"B442-C442","v":-22012.578616352199},null,"Reduction option: Better maintenanace"]
["Total annual cost",{"$f":"SUM(B440:B442)","v":88050.314465408796},{"$f":"SUM(C440:C442)","v":110062.963081761},{"$f":"B443-C443","v":-22012.648616352206},null,"Activity",1000,"Motor bikes"]
[null,null,null,null,null,"Energy consumption",25,"km/l"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual distance ",5000,"km"]
["Fuel  CO2-eq. emission",{"$f":"+G448","v":465.69599999999997},{"$f":"+G452","v":582.12},{"$f":"C446-B446","v":116.42400000000004},null,"Total gasoline consumption",{"$f":"G443*G445/G444/1000000","v":0.2},"Million liters"]
["Other",null,null,null,null,"Total gasoline reduction",{"$f":"(G451-G446)/G440*1000","v":4.0126110633419303E-2},"ktoe"]
["Total CO2-eq. emission ",{"$f":"B446+B447","v":465.69599999999997},{"$f":"C446+C447","v":582.12},{"$f":"C448-B448","v":116.42400000000004},null,"Emission",{"$f":"G446/G440*1000*G439*G441","v":465.69599999999997},"tCO2"]
[null,null,null,null,null,"Reference option: Normal maintenance"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D448<>0,D443/D448,0)","v":-189.07311736714252},null,"Energy consumption",20,"km/l"]
[null,null,null,null,null,"Total gasoline consumption",{"$f":"G443*G445/G450/1000000","v":0.25},"Million liters"]
[null,null,null,null,null,"Emission",{"$f":"G451/G440*1000*G439*G441","v":582.12},"tCO2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Bus Rapid transit (1 km BRT)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"+G473*1000000","v":3227166.8775326833},null,null,null,"Reduction option: BRT line"]
["Project life",10,null,null,null,"Activity",19.600000000000001,"km BRT line"]
["Lev. investment",{"$f":"IF(B466=0,0,PMT($G464,B466,-B465))","v":459475.96090757073},null,{"$f":"B467-C467","v":459475.96090757073},null,"Infrastructure investment",{"$f":"250/11.13/G466","v":1.1460109650329133},"MUS$/km"]
["Annual income",{"$f":"-G472*1000000","v":-1088822.8016916134},null,{"$f":"B468-C468","v":-1088822.8016916134},null,"Buses, system, ticketing invest.",{"$f":"454/11.13/G466","v":2.0811559124997703},"MUS$/km"]
["Annual O&M",{"$f":"+G469*1000000","v":806791.71938317094},null,{"$f":"B469-C469","v":806791.71938317094},null,"O&M",{"$f":"176/11.13/G466","v":0.80679171938317096},"MUS$/km/year"]
["Annual fuel cost",null,null,null,null,"Average fare",{"$f":"3.09/11.63/G466","v":1.3555723235123796E-2},"US$/km"]
["Total annual cost",{"$f":"SUM(B467:B470)","v":177444.87859912834},{"$f":"SUM(C467:C470)","v":0},{"$f":"B471-C471","v":177444.87859912834},null,"Average number of passengers",80.322000000000003,"Million/year"]
[null,null,null,null,null,"Average revenues",{"$f":"G470*G471","v":1.0888228016916135},"MUS$/km/year"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Total investment",{"$f":"G467+G468","v":3.2271668775326834},"MUS$/km"]
["Fuel  CO2-eq. emission",{"$f":"G474*G471","v":3614.4900000000002},{"$f":"+G481*G471","v":5597.9516326530611},{"$f":"C474-B474","v":1983.4616326530609},null,"Specific emission",45,"gCO2/pkm"]
["Other",null,null,null,null,"Total emission",{"$f":"G474*G466*G471/1000","v":70.844004000000012},"ktCO2/year"]
["Total CO2-eq. emission ",{"$f":"B474+B475","v":3614.4900000000002},{"$f":"C474+C475","v":5597.9516326530611},{"$f":"C476-B476","v":1983.4616326530609},null,"Emission factor for diesel",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ"]
[null,null,null,null,null,"Use of diesel",{"$f":"G474/G476*G471*1000","v":48800.495049504956},"GJ/km"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D476<>0,D471/D476,0)","v":89.462218818813056},null,"Price of diesel",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]
[]
[null,null,null,null,null,"Reference option: Normal transport",null,null,null,{"$f":"483226/19.6/590557607*1000000","v":41.747642334750317},"Total emissions 2012-2019=799977 tCo2"]
[null,null,null,null,null,"Specific emission",{"$f":"1366/G466","v":69.693877551020407},"gCO2/pkm",null,{"$f":"799977/19.6/590557607*1000000","v":69.112907153229656},"Total emissions 2012-2019=483226 tCo2"]
[null,null,null,null,null,"Total emission",{"$f":"G481*G471*G466/1000","v":109.719852},"ktCO2/year",null,null,"Total passengers 2012-2019=590557607"]
[null,null,null,null,null,"Emission factor for dieael",{"$f":"+assumptions!C37","v":74.066666666666663},"kgCO2/GJ"]
[null,null,null,null,null,"Use of diesel",{"$f":"G481/G483*G471*1000","v":75579.90503131946},"GJ/km"]
[null,null,null,null,null,"Price of diesel",{"$f":"+assumptions!F20","v":10.367789021299378},"US$/GJ"]
[]
[]
[]
[]
[]
[]
[]
["New bicycle lanes (1 km)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G501*G502","v":50000},null,null,null,"Gasoline price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
["Project life",20,null,null,null,"1 toe =",41.868000000000002,"GJ"]
["Lev. investment",{"$f":"IF(B497=0,0,PMT($G495,B497,-B496))","v":4719.6462871627855},{"$f":"IF(C497=0,0,PMT($G$2,C497,-C496))","v":0},{"$f":"B498-C498","v":4719.6462871627855},null,"1 toe of gasoline equal",{"$f":"assumptions!C66/assumptions!C71","v":1246.0714285714287},"liter"]
["Annual O&M",0,0,{"$f":"B499-C499","v":0},null,"Gasoline emissions",{"$f":"+assumptions!C38","v":69.3},"kgCO2/GJ"]
["Annual fuel cost",{"$f":"G504*G496*1000000","v":0},{"$f":"G509*G496*1000000","v":104178.5549930971},{"$f":"B500-C500","v":-104178.5549930971},null,"Reduction option: New bicycle lane"]
["Total annual cost",{"$f":"SUM(B498:B500)","v":4719.6462871627855},{"$f":"SUM(C498:C500)","v":104178.5549930971},{"$f":"B501-C501","v":-99458.908705934315},null,"Activity",1,"km lane"]
[null,null,null,null,null,"Investment",50000,"US$/km lane"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Annual use of lane",10,"M km/lanekm/yr"]
["Fuel  CO2-eq. emission",0,{"$f":"+G510","v":686.58271182439023},{"$f":"C504-B504","v":686.58271182439023}]
["Other",null,null,null,null,"Reference option: Normal cars"]
["Total CO2-eq. emission ",{"$f":"B504+B505","v":0},{"$f":"C504+C505","v":686.58271182439023},{"$f":"C506-B506","v":686.58271182439023},null,"Energy consumption",12.3,"km/l"]
[null,null,null,null,null,"Number of persons in car",2]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D506<>0,D501/D506,0)","v":-144.86078223795022},null,"Share of bikers that used a car",0.25]
[null,null,null,null,null,"Total gasoline consumption",{"$f":"(1/G506)/G498*G497*G499*G503*G508/G507","v":0.23663414634146343},"Million liters"]
[null,null,null,null,null,"Emission",{"$f":"G509*G497*G499","v":686.58271182439023},"1000tCO2"]
[]
[]
[]
[]
[]
[]
[]
[]
["Replacing normal three-wheelers to electric three-wheelers (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G523*G525","v":5649717.5141242938},{"$f":"+G535*1000","v":5107909.6045197742},{"$f":"B522-C522","v":541807.90960451961},null,"Annual distance/three-wheeler",{"$f":"20.6*365","v":7519.0000000000009},"km"]
["Project life",10,10,null,null,"Activity",1000,"three-wheelers"]
["Lev. investment",{"$f":"IF(B523=0,0,PMT(G521,B523,-B522))","v":804392.67077607196},{"$f":"IF(C523=0,0,PMT(G521,C523,-C522))","v":727251.41364864656},{"$f":"B524-C524","v":77141.257127425401},null,"Reduction option: Electric three-wheels"]
["Annual O&M",{"$f":"B522*G527","v":28248.587570621468},{"$f":"G535*G523*G536","v":51079.096045197744},{"$f":"B525-C525","v":-22830.508474576276},null,"Investment in vehicle",{"$f":"1000000/177","v":5649.7175141242942},"US$"]
["Annual fuel cost",{"$f":"G529*G531*1000","v":85249.433106575976},{"$f":"+G539*G538*1000","v":94578.61635220125},{"$f":"B526-C526","v":-9329.1832456252741},null,"Size of battery",{"$f":"7.37","v":7.37},"kWh"]
["Total annual cost",{"$f":"SUM(B524:B526)","v":917890.69145326945},{"$f":"SUM(C524:C526)","v":872909.12604604545},{"$f":"B527-C527","v":44981.565407224},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,null,null,null,null,"Electricity consumption",17.64,"km/kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Total electricity consumption",{"$f":"G522/G528*G523/1000","v":426.24716553287988},"MWh"]
["Fuel  CO2-eq. emission",{"$f":"G533","v":206.94299886621317},{"$f":"+G542","v":500.22403199999997},{"$f":"C530-B530","v":293.28103313378676},null,"Range",{"$f":"G526*G528","v":130.0068},"km"]
["Other",null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B530+B531","v":206.94299886621317},{"$f":"C530+C531","v":500.22403199999997},{"$f":"C532-B532","v":293.28103313378676},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,"Emissions from electricity",{"$f":"+G529*G532","v":206.94299886621317},"tCO2"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D532<>0,D527/D532,0)","v":153.37359162501534},null,"Reference option: Normal gasoline three-wheels"]
[null,null,null,null,null,"Investment in petrol three-wheeler",{"$f":"904100/177","v":5107.9096045197739},"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Petrol consumption",{"$f":"35","v":35},"km/l"]
[null,null,null,null,null,"Petrol price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,"Total petrol consumption",{"$f":"G522/G537*G523/1000","v":214.82857142857145},"Thousand liters"]
[null,null,null,null,null,"1000 l petrol =",{"$f":"+assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C38","v":69.3},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from petrol",{"$f":"G539*G540*G541/1000","v":500.22403199999997},"tCO2"]
[]
[]
[]
[]
[]
["Replacing normal two-wheelers to electric two-wheelers (1000 units)"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"+DiscountRate","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G552*G554","v":3333333.3333333335},{"$f":"+G564*1000","v":1732666.6666666667},{"$f":"B551-C551","v":1600666.6666666667},null,"Annual distance/three-wheeler",5000,"km"]
["Project life",10,10,null,null,"Activity",1000,"two-wheelers"]
["Lev. investment",{"$f":"IF(B552=0,0,PMT($G550,B552,-B551))","v":474591.67575788248},{"$f":"IF(C552=0,0,PMT($G550,C552,-C551))","v":246692.7530589473},{"$f":"B553-C553","v":227898.92269893517},null,"Reduction option: Electric two-wheels scooter"]
["Annual O&M",{"$f":"B551*G556","v":16666.666666666668},{"$f":"G564*G552*G565","v":17326.666666666668},{"$f":"B554-C554","v":-660},null,"Investment in vehicle",{"$f":"25000/7.5","v":3333.3333333333335},"US$"]
["Annual fuel cost",{"$f":"G558*G560*1000","v":15000},{"$f":"+G568*G567*1000","v":44025.157232704405},{"$f":"B555-C555","v":-29025.157232704405},null,"Size of battery",1.2,"kWh/module"]
["Total annual cost",{"$f":"SUM(B553:B555)","v":506258.34242454916},{"$f":"SUM(C553:C555)","v":308044.57695831836},{"$f":"B556-C556","v":198213.76546623081},null,"Annual O&M",5.0000000000000001E-3,"of investment"]
[null,null,null,null,null,"Electricity consumption",{"$f":"80/1.2","v":66.666666666666671},"km/kWh"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Total electricity consumption",{"$f":"G551/G557*G552/1000","v":75},"MWh"]
["Fuel  CO2-eq. emission",{"$f":"G562","v":36.412500000000001},{"$f":"+G571","v":232.84799999999998},{"$f":"C559-B559","v":196.43549999999999},null,"Range",80,"km/module"]
["Other",null,null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B559+B560","v":36.412500000000001},{"$f":"C559+C560","v":232.84799999999998},{"$f":"C561-B561","v":196.43549999999999},null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
[null,null,null,null,null,"Emissions from electricity",{"$f":"+G558*G561","v":36.412500000000001},"tCO2"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D561<>0,D556/D561,0)","v":1009.0526685157765},null,"Reference option: Normal gasoline two-wheels scooter"]
[null,null,null,null,null,"Investment in petrol two-wheeler",{"$f":"12995/7.5","v":1732.6666666666667},"US$"]
[null,null,null,null,null,"Annual O&M",0.01,"of investment"]
[null,null,null,null,null,"Petrol consumption",50,"km/l"]
[null,null,null,null,null,"Petrol price",{"$f":"+assumptions!C19","v":0.44025157232704398},"US$/liter"]
[null,null,null,null,null,"Total petrol consumption",{"$f":"G551/G566*G552/1000","v":100},"Thousand liters"]
[null,null,null,null,null,"1000 l petrol =",{"$f":"+assumptions!C21*assumptions!C22","v":33.599999999999994},"GJ"]
[null,null,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C38","v":69.3},"kgCO2-eq./GJ"]
[null,null,null,null,null,"Emissions from petrol",{"$f":"G568*G569*G570/1000","v":232.84799999999998},"tCO2"]

{"sheet":"Wind","index":43,"n_rows":70,"n_cols":35,"rows_kept":70,"cut":false,"hidden":false,"merged":[[60,32,60,34],[30,32,30,34],[35,32,35,34],[6,32,6,34],[11,32,11,34],[55,32,55,34]]}
["Menu for Wind options (click links below)"]
["1 MW Wind Turbines connected to main grid (on-shore)"]
["1 MW Wind Turbines connected to main grid (off-shore)"]
[]
[]
["1 MW Wind turbines connected to main grid (on-shore) in 2025",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) in 2030",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) in 2035",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G15*G14*1000","v":675000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P15*P14*1000","v":650000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y15*Y14*1000","v":625000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH15*AH14*1000","v":550000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B10=0,0,PMT($G$8,B10,-B9))","v":63715.224876697597},null,{"$f":"B11-C11","v":63715.224876697597},null,null,null,null,null,"Lev. investment",{"$f":"IF(K10=0,0,PMT($P$8,K10,-K9))","v":61355.401733116196},null,{"$f":"K11-L11","v":61355.401733116196},null,null,null,null,null,"Lev. investment",{"$f":"IF(T10=0,0,PMT($P$8,T10,-T9))","v":58995.578589534809},null,{"$f":"T11-U11","v":58995.578589534809},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC10=0,0,PMT($AH$8,AC10,-AC9))","v":51916.109158790627},null,{"$f":"AC11-AD11","v":51916.109158790627}]
["Annual O&M",{"$f":"B9*G13","v":10125},null,{"$f":"B12-C12","v":10125},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"K9*P13","v":9750},null,{"$f":"K12-L12","v":9750},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"T9*Y13","v":9375},null,{"$f":"T12-U12","v":9375},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"AC9*AH13","v":8250},null,{"$f":"AC12-AD12","v":8250},null,"Reduction option: Wind Power"]
["Annual fuelcost",null,{"$f":"G17*1000*G9","v":500000},{"$f":"B13-C13","v":-500000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"P17*1000*P9","v":500000},{"$f":"K13-L13","v":-500000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Y17*1000*Y9","v":500000},{"$f":"T13-U13","v":-500000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"AH17*1000*AH9","v":500000},{"$f":"AC13-AD13","v":-500000},null,"O&M  ",1.4999999999999999E-2]
["Total annual cost",{"$f":"SUM(B11:B13)","v":73840.224876697597},{"$f":"SUM(C11:C13)","v":500000},{"$f":"B14-C14","v":-426159.77512330242},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K11:K13)","v":71105.401733116189},{"$f":"SUM(L11:L13)","v":500000},{"$f":"K14-L14","v":-428894.59826688381},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T11:T13)","v":68370.578589534809},{"$f":"SUM(U11:U13)","v":500000},{"$f":"T14-U14","v":-431629.42141046521},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC11:AC13)","v":60166.109158790627},{"$f":"SUM(AD11:AD13)","v":500000},{"$f":"AC14-AD14","v":-439833.89084120939},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",675,"US$/kW",null,null,null,null,null,null,"Investment in Activity",650,"US$/kW",null,null,null,null,null,null,"Investment in Activity",625,"US$/kW",null,null,null,null,null,null,"Investment in Activity",550,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2500,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G17*G10","v":1213.75},{"$f":"C17-B17","v":1213.75},null,"Electricity production",{"$f":"G14*G16","v":2500},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P17*P10","v":1213.75},{"$f":"L17-K17","v":1213.75},null,"Electricity production",{"$f":"P14*P16","v":2500},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y17*Y10","v":1213.75},{"$f":"U17-T17","v":1213.75},null,"Electricity production",{"$f":"Y14*Y16","v":2500},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH17*AH10","v":1213.75},{"$f":"AD17-AC17","v":1213.75},null,"Electricity production",{"$f":"AH14*AH16","v":2500},"MWh/ year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B14/G17/1000","v":2.9536089950679037E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K14/P17/1000","v":2.8442160693246475E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T14/Y17/1000","v":2.734823143581392E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"AC14/AH17/1000","v":2.4066443663516249E-2},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B17+B18","v":0},{"$f":"C17+C18","v":1213.75},{"$f":"C19-B19","v":1213.75},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K17+K18","v":0},{"$f":"L17+L18","v":1213.75},{"$f":"L19-K19","v":1213.75},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T17+T18","v":0},{"$f":"U17+U18","v":1213.75},{"$f":"U19-T19","v":1213.75},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC17+AC18","v":0},{"$f":"AD17+AD18","v":1213.75},{"$f":"AD19-AC19","v":1213.75}]
[null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D19<>0,D14/D19,0)","v":-351.11001040024917},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M19<>0,M14/M19,0)","v":-353.36321175438417},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V19<>0,V14/V19,0)","v":-355.61641310851923},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE19<>0,AE14/AE19,0)","v":-362.37601717092434}]
[]
[]
[]
[]
[]
[]
[]
[]
["1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2025",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2030",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2035",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (on-shore) - 24h storage in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G39*G38*1000+G44","v":1574178.0821917809},null,null,null,"Reference electricity price",{"$f":"assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P39*P38*1000+P44","v":1099589.0410958906},null,null,null,"Reference electricity price",{"$f":"assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y39*Y38*1000+Y44","v":1037123.2876712328},null,null,null,"Reference electricity price",{"$f":"assumptions!$C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH39*AH38*1000+AH44","v":924657.53424657532},null,null,null,"Reference electricity price",{"$f":"assumptions!$C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"assumptions!$C29","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B34=0,0,PMT($G$8,B34,-B33))","v":148591.27481898942},null,{"$f":"B35-C35","v":148591.27481898942},null,null,null,null,null,"Lev. investment",{"$f":"IF(K34=0,0,PMT($P$8,K34,-K33))","v":103793.42670426214},null,{"$f":"K35-L35","v":103793.42670426214},null,null,null,null,null,"Lev. investment",{"$f":"IF(T34=0,0,PMT($P$8,T34,-T33))","v":97897.101479751887},null,{"$f":"T35-U35","v":97897.101479751887},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC34=0,0,PMT($AH$8,AC34,-AC33))","v":87281.129968078894},null,{"$f":"AC35-AD35","v":87281.129968078894}]
["Annual O&M",{"$f":"B33*G37","v":23612.671232876713},null,{"$f":"B36-C36","v":23612.671232876713},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"K33*P37","v":16493.835616438359},null,{"$f":"K36-L36","v":16493.835616438359},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"T33*Y37","v":15556.849315068492},null,{"$f":"T36-U36","v":15556.849315068492},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"AC33*AH37","v":13869.863013698628},null,{"$f":"AC36-AD36","v":13869.863013698628},null,"Reduction option: Wind Power"]
["Annual fuelcost",null,{"$f":"G41*1000*G33","v":547000},{"$f":"B37-C37","v":-547000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"P41*1000*P33","v":547000},{"$f":"K37-L37","v":-547000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Y41*1000*Y33","v":547000},{"$f":"T37-U37","v":-547000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"AH41*1000*AH33","v":547000},{"$f":"AC37-AD37","v":-547000},null,"O&M  ",1.4999999999999999E-2]
["Total annual cost",{"$f":"SUM(B35:B37)","v":172203.94605186614},{"$f":"SUM(C35:C37)","v":547000},{"$f":"B38-C38","v":-374796.05394813383},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K35:K37)","v":120287.26232070049},{"$f":"SUM(L35:L37)","v":547000},{"$f":"K38-L38","v":-426712.73767929949},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T35:T37)","v":113453.95079482038},{"$f":"SUM(U35:U37)","v":547000},{"$f":"T38-U38","v":-433546.04920517962},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC35:AC37)","v":101150.99298177753},{"$f":"SUM(AD35:AD37)","v":547000},{"$f":"AC38-AD38","v":-445849.00701822247},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in turbine",{"$f":"+G15","v":675},"US$/kW",null,null,null,null,null,null,"Investment in turbine",{"$f":"+P15","v":650},"US$/kW",null,null,null,null,null,null,"Investment in turbine",{"$f":"+Y15","v":625},"US$/kW",null,null,null,null,null,null,"Investment in turbine",{"$f":"+AH15","v":550},"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",2735,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G41*G34","v":1327.8425},{"$f":"C41-B41","v":1327.8425},null,"Electricity production",{"$f":"G38*G40","v":2735},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P41*P34","v":1327.8425},{"$f":"L41-K41","v":1327.8425},null,"Electricity production",{"$f":"P38*P40","v":2735},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y41*Y34","v":1327.8425},{"$f":"U41-T41","v":1327.8425},null,"Electricity production",{"$f":"Y38*Y40","v":2735},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH41*AH34","v":1327.8425},{"$f":"AD41-AC41","v":1327.8425},null,"Electricity production",{"$f":"AH38*AH40","v":2735},"MWh/ year"]
["Other",null,null,null,null,"Electricity production per day",{"$f":"G41/365*1000","v":7493.1506849315074},"kWh/day",null,"Other",null,null,null,null,"Electricity production per day",{"$f":"P41/365*1000","v":7493.1506849315074},"kWh/day",null,"Other",null,null,null,null,"Electricity production per day",{"$f":"Y41/365*1000","v":7493.1506849315074},"kWh/day",null,"Other",null,null,null,null,"Electricity production per day",{"$f":"AH41/365*1000","v":7493.1506849315074},"kWh/day"]
["Total CO2-eq. emission ",{"$f":"B41+B42","v":0},{"$f":"C41+C42","v":1327.8425},{"$f":"C43-B43","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!G14","v":120},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"K41+K42","v":0},{"$f":"L41+L42","v":1327.8425},{"$f":"L43-K43","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!P14","v":60},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"T41+T42","v":0},{"$f":"U41+U42","v":1327.8425},{"$f":"U43-T43","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!Y14","v":55},"US$/kWh",null,"Total CO2-eq. emission ",{"$f":"AC41+AC42","v":0},{"$f":"AD41+AD42","v":1327.8425},{"$f":"AD43-AC43","v":1327.8425},null,"Unit cost of batteries",{"$f":"+Storage!AH14","v":50},"US$/kWh"]
[null,null,null,null,null,"Total cost of batteries",{"$f":"G42*G43","v":899178.08219178091},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"P42*P43","v":449589.04109589045},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"Y42*Y43","v":412123.28767123289},"US$",null,null,null,null,null,null,"Total cost of batteries",{"$f":"AH42*AH43","v":374657.53424657538},"US$"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D43<>0,D38/D43,0)","v":-282.25942003523295},null,"Cost of electricity produced",{"$f":"B38/G41/1000","v":6.2963051572894377E-2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M43<>0,M38/M43,0)","v":-321.35794544857504},null,"Cost of electricity produced",{"$f":"K38/P41/1000","v":4.3980717484716818E-2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V43<>0,V38/V43,0)","v":-326.50412169001942},null,"Cost of electricity produced",{"$f":"T38/Y41/1000","v":4.1482248919495569E-2},"US$/kWh",null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE43<>0,AE38/AE43,0)","v":-335.769496019462},null,"Cost of electricity produced",{"$f":"AC38/AH41/1000","v":3.6983909682551198E-2},"US$/kWh"]
[]
[null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
[]
[]
[]
[]
[]
[]
[]
["1 MW Wind turbines connected to main grid (off-shore) in 2025",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (off-shore) in 2030",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (off-shore) in 2035",null,null,null,null,null,null,null,null,"1 MW Wind turbines connected to main grid (off-shore) in 2050"]
["Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:",null,null,null,"Costs in","Reduction","Reference","Increase",null,"General inputs:"]
["US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2},null,null,"US$","Option","Option","(Red.-Ref.)",null,"Discount rate ",{"$f":"assumptions!$B$6","v":7.0000000000000007E-2}]
["Total investment",{"$f":"G64*G63*1000","v":2500000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"P64*P63*1000","v":2200000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"Y64*Y63*1000","v":2000000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh",null,"Total investment",{"$f":"AH64*AH63*1000","v":1400000},null,null,null,"Reference electricity price",{"$f":"+assumptions!C25","v":0.2},"US$/kWh"]
["Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh",null,"Project life",20,null,null,null,"CO2-eq. emission coefficient",{"$f":"+assumptions!C30","v":0.48549999999999999},"tCO2/MWh"]
["Lev. investment",{"$f":"IF(B59=0,0,PMT($G$57,B59,-B58))","v":235982.31435813924},null,{"$f":"B60-C60","v":235982.31435813924},null,null,null,null,null,"Lev. investment",{"$f":"IF(K59=0,0,PMT($P$57,K59,-K58))","v":207664.43663516251},null,{"$f":"K60-L60","v":207664.43663516251},null,null,null,null,null,"Lev. investment",{"$f":"IF(T59=0,0,PMT($P$57,T59,-T58))","v":188785.85148651138},null,{"$f":"T60-U60","v":188785.85148651138},null,null,null,null,null,"Lev. investment",{"$f":"IF(AC59=0,0,PMT($AH$57,AC59,-AC58))","v":132150.09604055798},null,{"$f":"AC60-AD60","v":132150.09604055798}]
["Annual O&M",{"$f":"B58*G62","v":37500},null,{"$f":"B61-C61","v":37500},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"K58*P62","v":33000},null,{"$f":"K61-L61","v":33000},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"T58*Y62","v":30000},null,{"$f":"T61-U61","v":30000},null,"Reduction option: Wind Power",null,null,null,"Annual O&M",{"$f":"AC58*AH62","v":21000},null,{"$f":"AC61-AD61","v":21000},null,"Reduction option: Wind Power"]
["Annual fuelcost",null,{"$f":"G66*1000*G58","v":640000},{"$f":"B62-C62","v":-640000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"P66*1000*P58","v":640000},{"$f":"K62-L62","v":-640000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"Y66*1000*Y58","v":640000},{"$f":"T62-U62","v":-640000},null,"O&M  ",1.4999999999999999E-2,null,null,"Annual fuelcost",null,{"$f":"AH66*1000*AH58","v":640000},{"$f":"AC62-AD62","v":-640000},null,"O&M  ",1.4999999999999999E-2]
["Total annual cost",{"$f":"SUM(B60:B62)","v":273482.31435813924},{"$f":"SUM(C60:C62)","v":640000},{"$f":"B63-C63","v":-366517.68564186076},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(K60:K62)","v":240664.43663516251},{"$f":"SUM(L60:L62)","v":640000},{"$f":"K63-L63","v":-399335.56336483749},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(T60:T62)","v":218785.85148651138},{"$f":"SUM(U60:U62)","v":640000},{"$f":"T63-U63","v":-421214.14851348859},null,"Activity",1,"MW",null,"Total annual cost",{"$f":"SUM(AC60:AC62)","v":153150.09604055798},{"$f":"SUM(AD60:AD62)","v":640000},{"$f":"AC63-AD63","v":-486849.90395944205},null,"Activity",1,"MW"]
[null,null,null,null,null,"Investment in Activity",{"$f":"(2800+P64)/2","v":2500},"US$/kW",null,null,null,null,null,null,"Investment in Activity",2200,"US$/kW",null,null,null,null,null,null,"Investment in Activity",2000,"US$/kW",null,null,null,null,null,null,"Investment in Activity",1400,"US$/kW"]
["Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours",null,"Annual emissions (tons)","Tons","Tons","Reduction",null,"Capacity factor",3200,"Full time hours"]
["Fuel  CO2-eq. emission",null,{"$f":"G66*G59","v":1553.6},{"$f":"C66-B66","v":1553.6},null,"Electricity production",{"$f":"G63*G65","v":3200},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"P66*P59","v":1553.6},{"$f":"L66-K66","v":1553.6},null,"Electricity production",{"$f":"P63*P65","v":3200},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"Y66*Y59","v":1553.6},{"$f":"U66-T66","v":1553.6},null,"Electricity production",{"$f":"Y63*Y65","v":3200},"MWh/ year",null,"Fuel  CO2-eq. emission",null,{"$f":"AH66*AH59","v":1553.6},{"$f":"AD66-AC66","v":1553.6},null,"Electricity production",{"$f":"AH63*AH65","v":3200},"MWh/ year"]
["Other",null,null,null,null,"Cost of electricity produced",{"$f":"B63/G66/1000","v":8.5463223236918504E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"K63/P66/1000","v":7.5207636448488283E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"T63/Y66/1000","v":6.8370578589534797E-2},"US$/kWh",null,"Other",null,null,null,null,"Cost of electricity produced",{"$f":"AC63/AH66/1000","v":4.7859405012674369E-2},"US$/kWh"]
["Total CO2-eq. emission ",{"$f":"B66+B67","v":0},{"$f":"C66+C67","v":1553.6},{"$f":"C68-B68","v":1553.6},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"K66+K67","v":0},{"$f":"L66+L67","v":1553.6},{"$f":"L68-K68","v":1553.6},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"T66+T67","v":0},{"$f":"U66+U67","v":1553.6},{"$f":"U68-T68","v":1553.6},null,null,null,null,null,"Total CO2-eq. emission ",{"$f":"AC66+AC67","v":0},{"$f":"AD66+AD67","v":1553.6},{"$f":"AD68-AC68","v":1553.6}]
[null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines",null,null,null,null,null,null,null,null,"Reference option: No wind turbines"]
["US$/ton CO2-eq.",null,null,{"$f":"IF(D68<>0,D63/D68,0)","v":-235.91509117009576},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(M68<>0,M63/M68,0)","v":-257.03885386511166},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(V68<>0,V63/V68,0)","v":-271.12136232845558},null,null,null,null,null,"US$/ton CO2-eq.",null,null,{"$f":"IF(AE68<>0,AE63/AE68,0)","v":-313.36888771848743}]

{"sheet":"LCOE & LCOT","index":44,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,0,2,10],[3,1,4,4],[34,1,34,4],[35,1,35,4],[3,5,4,8]]}
["Levelized Cost of Energy (LCOE) for power production"]
[]
["Power production data"]
["Technology","Investment",null,null,null,"LCOE"]
[]
[null,2025,2030,2035,2050,2025,2030,2035,2050]
["Coal",{"$f":"+'EE supply side'!G44","v":1388},{"$f":"+'EE supply side'!P44","v":1388},{"$f":"+'EE supply side'!P44","v":1388},{"$f":"+'EE supply side'!Y44","v":1388},{"$f":"+'EE supply side'!G51","v":3.9820936658082125E-2},{"$f":"+'EE supply side'!P51","v":3.9820936658082125E-2},{"$f":"+'EE supply side'!P51","v":3.9820936658082125E-2},{"$f":"+'EE supply side'!Y51","v":3.9820936658082125E-2}]
["Natural gas",{"$f":"+'EE supply side'!G19","v":921.14021346956247},{"$f":"+'EE supply side'!P19","v":921.14021346956247},{"$f":"+'EE supply side'!P19","v":921.14021346956247},{"$f":"+'EE supply side'!Y19","v":921.14021346956247},{"$f":"+'EE supply side'!G25","v":4.3862839794931656E-2},{"$f":"+'EE supply side'!P25","v":4.3302736391226358E-2},{"$f":"+'EE supply side'!P25","v":4.3302736391226358E-2},{"$f":"+'EE supply side'!Y25","v":4.2766985309421288E-2}]
["Hydro",{"$f":"+Hydro!G17","v":1138.0999999999999},{"$f":"+Hydro!P17","v":1138.0999999999999},{"$f":"+Hydro!P17","v":1138.0999999999999},{"$f":"+Hydro!Y17","v":1138.0999999999999},{"$f":"+Hydro!G20","v":0.13732769455990584},{"$f":"+Hydro!P20","v":0.13732769455990584},{"$f":"+Hydro!P20","v":0.13732769455990584},{"$f":"+Hydro!Y20","v":0.13732769455990584}]
["Wind on shore - no storage",{"$f":"+Wind!G15","v":675},{"$f":"+Wind!P15","v":650},{"$f":"+Wind!Y15","v":625},{"$f":"+Wind!AH15","v":550},{"$f":"+Wind!G18","v":2.9536089950679037E-2},{"$f":"+Wind!P18","v":2.8442160693246475E-2},{"$f":"+Wind!Y18","v":2.734823143581392E-2},{"$f":"+Wind!AH18","v":2.4066443663516249E-2}]
["Wind on shore - 24h storage",{"$f":"+Wind!B33/1000","v":1574.178082191781},{"$f":"+Wind!K33/1000","v":1099.5890410958905},{"$f":"+Wind!T33/1000","v":1037.1232876712329},{"$f":"+Wind!AC33/1000","v":924.65753424657532},{"$f":"+Wind!G45","v":6.2963051572894377E-2},{"$f":"+Wind!P45","v":4.3980717484716818E-2},{"$f":"+Wind!Y45","v":4.1482248919495569E-2},{"$f":"+Wind!AH45","v":3.6983909682551198E-2}]
["Wind off shore",{"$f":"+Wind!G64","v":2500},{"$f":"+Wind!P64","v":2200},{"$f":"+Wind!Y64","v":2000},{"$f":"+Wind!AH64","v":1400},{"$f":"+Wind!G67","v":8.5463223236918504E-2},{"$f":"+Wind!P67","v":7.5207636448488283E-2},{"$f":"+Wind!Y67","v":6.8370578589534797E-2},{"$f":"+Wind!AH67","v":4.7859405012674369E-2}]
["Solar utility PV - no storage",{"$f":"+Solar!G81","v":1000},{"$f":"+Solar!P81","v":800},{"$f":"+Solar!Y81","v":700},{"$f":"+Solar!AH81","v":400},{"$f":"+Solar!G87","v":5.7201603146989417E-2},{"$f":"+Solar!P87","v":4.5761282517591546E-2},{"$f":"+Solar!Y87","v":4.0041122202892597E-2},{"$f":"+Solar!AH87","v":2.2880641258795773E-2}]
["Solar utility PV - 24h storage",{"$f":"+Solar!B100/1000","v":2100},{"$f":"+Solar!K100/1000","v":1700},{"$f":"+Solar!T100/1000","v":1575},{"$f":"+Solar!AC100/1000","v":1450},{"$f":"+Solar!G114","v":0.12012336660867778},{"$f":"+Solar!P114","v":9.7242725349882028E-2},{"$f":"+Solar!Y114","v":9.0092524956508338E-2},{"$f":"+Solar!AH114","v":8.2942324563134676E-2}]
["Solar CSP without storage",{"$f":"+Solar!G240","v":4500},{"$f":"+Solar!P240","v":4000},{"$f":"+Solar!Y240","v":3500},{"$f":"+Solar!AH240","v":2500},{"$f":"+Solar!G243","v":0.28752877722976705},{"$f":"+Solar!P243","v":0.25558113531534854},{"$f":"+Solar!Y243","v":0.22363349340092994},{"$f":"+Solar!AH243","v":0.15973820957209281}]
["Solar Tower with 24 h storage",{"$f":"+Solar!G267","v":8000},{"$f":"+Solar!P267","v":7000},{"$f":"+Solar!Y267","v":6500},{"$f":"+Solar!AH267","v":5000},{"$f":"+Solar!G270","v":0.53342893729736363},{"$f":"+Solar!P270","v":0.47050032013519327},{"$f":"+Solar!Y270","v":0.43903601155410804},{"$f":"+Solar!AH270","v":0.34464308581085229}]
["Wave power",{"$f":"+Marine!G40","v":10000},{"$f":"+Marine!P40","v":9000},{"$f":"+Marine!Y40","v":8500},{"$f":"+Marine!AH40","v":6000},{"$f":"+Marine!G43","v":0.36657836185014903},{"$f":"+Marine!P43","v":0.33579136715241398},{"$f":"+Marine!Y43","v":0.32039786980354645},{"$f":"+Marine!AH43","v":0.2434303830592088}]
["Tidal power",{"$f":"+Marine!G15","v":9000},{"$f":"+Marine!P15","v":8000},{"$f":"+Marine!Y15","v":7500},{"$f":"+Marine!AH15","v":6000},{"$f":"+Marine!G18","v":0.37653589485894257},{"$f":"+Marine!P18","v":0.34061773437825171},{"$f":"+Marine!Y18","v":0.32265865413790629},{"$f":"+Marine!AH18","v":0.2687814134168699}]
["Geothermal power",{"$f":"+Geothermal!G15","v":4266.0714285714284},{"$f":"+Geothermal!P15","v":3763.9880952380954},{"$f":"+Geothermal!Y15","v":3261.9047619047619},{"$f":"+Geothermal!Y15","v":3261.9047619047619},{"$f":"+Geothermal!G18","v":8.4033112657119602E-2},{"$f":"+Geothermal!P18","v":7.4143070725170374E-2},{"$f":"+Geothermal!P18","v":7.4143070725170374E-2},{"$f":"+Geothermal!Y18","v":6.425302879322109E-2}]
["Biomass & waste power",{"$f":"+'Biomass energy'!B43/1000","v":2844.9404761904761},{"$f":"+'Biomass energy'!K43/1000","v":2713.6904761904761},{"$f":"+'Biomass energy'!T43/1000","v":2713.6904761904761},{"$f":"+'Biomass energy'!AC43/1000","v":2322.6190476190477},{"$f":"+'Biomass energy'!G57","v":0.64450141227127222},{"$f":"+'Biomass energy'!P57","v":0.61476764066214673},{"$f":"+'Biomass energy'!Y57","v":0.61476764066214673},{"$f":"+'Biomass energy'!AH57","v":0.52617313750026229}]
["Extra batteries",null,null,null,null,60,60,60,40]
["Total mitigation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Levelized Costs Of Transportation (LCOT)"]
[]
["Vehicle  (Including battery+charger)","LCOT"]
[null,"US$/km"]
[null,2025,2030,2035,2050]
["Gasoline cars",{"$f":"+Transport!G158","v":0.22481494053941345},{"$f":"+Transport!P158","v":0.22384735466616718},{"$f":"+Transport!Y158","v":0.22384735466616718},{"$f":"+Transport!AH158","v":0.22167028645136314}]
["Electric cars",{"$f":"+Transport!G148","v":0.25470122962778768},{"$f":"+Transport!P148","v":0.24545451772837842},{"$f":"+Transport!Y148","v":0.22012072760923629},{"$f":"+Transport!AH148","v":0.19039193705150981}]
["Diesel buses (18m)",{"$f":"+Transport!G189","v":0.50914642041829739},{"$f":"+Transport!P189","v":0.50701083190349228},{"$f":"+Transport!Y189","v":0.50701083190349228},{"$f":"+Transport!AH189","v":0.50204558860657078}]
["Electric buses (18m)",{"$f":"+Transport!G179","v":1.0361787849662536},{"$f":"+Transport!P179","v":0.77774699938123792},{"$f":"+Transport!Y179","v":0.77349268474994959},{"$f":"+Transport!AH179","v":0.614336381463641}]
["Diesel buses (12m)",{"$f":"+Transport!G220","v":0.4365135589621762},{"$f":"+Transport!P220","v":0.4340945942790605},{"$f":"+Transport!Y220","v":0.4340945942790605},{"$f":"+Transport!AH220","v":0.42960223129613151}]
["Electric buses (12m)",{"$f":"+Transport!G210","v":1.1255193922233049},{"$f":"+Transport!P210","v":0.87232368618449008},{"$f":"+Transport!Y210","v":0.86577858675173913},{"$f":"+Transport!AH210","v":0.68760600150021256}]
["Diesel light trucks",{"$f":"+Transport!G284","v":0.95137621032794206},{"$f":"+Transport!P284","v":0.94869229503230867},{"$f":"+Transport!Y284","v":0.94869229503230867},{"$f":"+Transport!AH284","v":0.93923468875245819}]
["Electric light trucks",{"$f":"+Transport!G274","v":1.8164710499265133},{"$f":"+Transport!P274","v":1.257336393396254},{"$f":"+Transport!Y274","v":1.2246108962324991},{"$f":"+Transport!AH274","v":0.97416966750433565}]
["Diesel heavy trucks",{"$f":"+Transport!G252","v":0.76558237003130081},{"$f":"+Transport!P252","v":0.759416381623359},{"$f":"+Transport!Y252","v":0.759416381623359},{"$f":"+Transport!AH252","v":0.748934201329858}]
["Electric heavy trucks",{"$f":"+Transport!G242","v":2.3065025856279617},{"$f":"+Transport!P242","v":2.0777658752682702},{"$f":"+Transport!Y242","v":2.0672937161758687},{"$f":"+Transport!AH242","v":1.8707855722101066}]