{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Aggregated W2E Tool","Costs"],"not_rendered":{"charts":1,"images":7,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Aggregated W2E Tool","index":0,"n_rows":145,"n_cols":36,"rows_kept":145,"cut":false,"hidden":false,"merged":[[51,2,51,5],[2,2,2,5],[2,13,2,14],[2,35,2,36],[1,2,1,5],[1,13,1,14]]}
[null,"Aggregated Waste to Energy (W2E) Calculator",null,null," ",null,null,null,null,null,"SOURCE:","P.PIP.0547",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PER PLANT",null,"PER PLANT",null,"PER PLANT",null,"PER PLANT",{"$f":"#REF!/4","v":{"$error":"#REF!"}},"kL per day"]
[null,"Rev","REVISION DETAILS",null,null,null,null,"DATE",null,null,null,"NGER DETERMINATION",null,null,null,null,null,null,null,null,null,null,null,null,"DESIGNED","CHECKED",null,null,null,null,null,null,null,null,{"$f":"AI3*#REF!","v":{"$error":"#REF!"}},"tpd cooling water"]
[null,"A","Prelim",null,null,null,null,"2019-11-01",null,null,null,"P.PIP.0739",null,{"$f":"N55","v":"Power cycle efficiency"},null,null,null,null,null,null,null,null,null,null,"GMF","MCB",null,null,null,null,null,null,null,null,{"$f":"#REF!*3600","v":{"$error":"#REF!"}},"tph cooling water"]
[null,"Throughput at RMP",6000,"Head per week"," ",null,null,null,null,null,null,"National Waste Report 2018, 19 NOVEMBER 2018, PREPARED FOR Department of the Environment and Energy",null,null,null,null,null,null,"P.PSH.0867 Background numbers",null,"2327 tHSCW/week"]
[null,null,{"$f":"C4*0.355","v":2130},"tHSCW/week","Note 1 head = ",0.35499999999999998,null," tHSCW"]
[null,"Waste streams at RMP","Tonnes per week","BMP m3 CH4/week","Solids %","Volatile Solids VS/TS%",null,"BMP [m3 CH4/t VS]","Density [kg/m3]","LHV [GJ/t]","HHV dry",null,null,null,null,null,null,null,625,null,"hpd",{"$f":"C5/(S6*0.355*7)","v":1.3714285714285714},"ratio"]
[null,"Paunch",{"$f":"0.071235926*C5","v":151.73252238000001},{"$f":"C7*E7*F7*H7","v":5595.5668106640542},{"$f":"1-0.801","v":0.19899999999999995},{"$f":"AVERAGE(72.1%,88%)","v":0.80049999999999999},null,{"$f":"AVERAGE(226,237)","v":231.5},270,1.7,18.899999999999999,null,null,null,null,null,null,null,250,null,"days pa",{"$f":"325/S7","v":1.3},"ratio"]
[null,"Aerobic Sludge",{"$f":"0.195898797*C5","v":417.26443761000002},{"$f":"C8*E8*F8*H8","v":10280.874162163387},0.125,0.85699999999999998,null,{"$f":"AVERAGE(210,250)","v":230},721,2.1,null,null,null,null,null,null,null,null,null,"tpa","tpa","tpw","tpw/tHSCW"]
[null,"DAF Sludge",{"$f":"0.035617963*C5","v":75.866261190000003},{"$f":"C9*E9*F9*H9","v":2112.57190909674},7.0000000000000007E-2,0.6,null,{"$f":"AVERAGE(740,586)","v":663},1000,3,null,null,null,null,null,null,null,null,"paunch",4000,{"$f":"T9*$V$6*$V$7","v":7131.4285714285716},{"$f":"U9/47","v":151.73252279635258},{"$f":"V9/$C$5","v":7.12359261954707E-2}]
[null,"Red stream screenings",{"$f":"991/6400*C4/52","v":17.86658653846154},{"$f":"C10*E10*F10*H10","v":930.49182692307704},0.2,0.7,null,372,null,{"$f":"J15","v":4.6500000000000004}]
[null,"Green stream screenings",{"$f":"687/6400*C4/52","v":12.385817307692308},502.14237132061288,{"$f":"E7","v":0.19899999999999995},{"$f":"F7","v":0.80049999999999999},null,{"$f":"AVERAGE(245,264)","v":254.5},{"$f":"I7","v":270},{"$f":"J7","v":1.7}]
[null,"Packaging waste - Cryovac / multi-layered plastics",{"$f":"598/52/(1500*5)*C4","v":9.2000000000000011},{"$f":"C12*E12*F12*H12","v":0},0.98,0,null,0,null,35.700000000000003]
[null,"Packaging waste - contaminated cardboard, paper and other plastics",{"$f":"432/52/(1500*5)*C4","v":6.6461538461538465},{"$f":"C13*E13*F13*H13","v":59.815384615384623},0.9,0.2,null,50,null,16.75]
[null,"Wood wastes (creates, workshop, demolition)",{"$f":"174/52/(1500*5)*C4","v":2.6769230769230772},7.2276923076923092,0.9,0.3,null,10,null,18.600000000000001]
[null,"Kitchen / Cafeteria organics",{"$f":"200/52/(1500*5)*C4","v":3.0769230769230771},436.80000000000007,{"$f":"E23","v":0.26},{"$f":"F23","v":0.91},null,600,null,4.6500000000000004]
[null,"SUB-TOTAL",{"$f":"SUM(C7:C15)","v":696.71562502615404},{"$f":"SUM(D7:D15)","v":19925.490157090946},{"$f":"SUMPRODUCT(C7:C15,E7:E15)/C16","v":0.16062267746135503},{"$f":"SUMPRODUCT(E7:E15,F7:F15,C7:C15)/(E16*C16)","v":0.70752735710117631},null,null,null,{"$f":"(SUMPRODUCT(C7:C9,J7:J9)+SUMPRODUCT(C10:C15,J10:J15))/(C16)","v":2.8272603270689061}]
[null,"SUB-TOTAL - Suitable for anaerobic digestion",{"$f":"SUM(C7:C11)","v":675.11562502615391},{"$f":"SUM(D7:D11)","v":19421.64708016787},{"$f":"SUMPRODUCT(C7:C11,E7:E11)/C17","v":0.13879335097075124},{"$f":"SUMPRODUCT(E7:E11,F7:F11,C7:C11)/(E17*C17)","v":0.81675403810974267},null,"Note: dilute to 10% solids",null,{"$f":"(SUMPRODUCT(C7:C11,J7:J11))/(C17)","v":2.1713834683757067}]
[null,"SUB-TOTAL - Suitable for Refuse Derived Fuel (RDF)",{"$f":"SUM(C12:C15)","v":21.6},null,{"$f":"SUMPRODUCT(C12:C15,E12:E15)/C18","v":0.84290598290598295},{"$f":"SUMPRODUCT(E12:E15,F12:F15,C12:C15)/(E18*C18)","v":0.14538971134996284},null,null,null,{"$f":"(SUMPRODUCT(C12:C15,J12:J15))/(C18)","v":23.32692307692308}]
[null,"Surrounding Waste Streams",20000,"Population"]
[null," ","Tonnes per week","BMP m3 CH4/week","Solids %","Volatile Solids %",null,"BMP [m3 CH4/kg VS]","Density [kg/m3]","LHV [GJ/t]","%",625,null,"hpd",{"$f":"C19/(L20*0.355*7)","v":12.877263581488934},"ratio"]
[null,"Municipal Solid Waste - After recycling",{"$f":"L22*C19","v":115.54096310193871},{"$f":"C21*E21*F21*H21","v":0},0.63,0.83199999999999996,null,null,550,10.47,{"$f":"C21/C41","v":0.33452840096329689},{"$f":"0.56/52","v":1.0769230769230771E-2},"MSW tonnes per week per person"]
[null,{"$f":"B29","v":"Segregated Wood [dry]"},{"$f":"0.01*C21","v":1.1554096310193871},{"$f":"D29","v":0},{"$f":"E29","v":0.92300000000000004},0.81899999999999995,null,0,550,17.5,null,{"$f":"7390000/24600000/52","v":5.7770481550969361E-3},"MSW landfill tonnes per person"]
[null,"FOGO (Food Organics / Green Organics)",{"$f":"(0.35+0.165)*C21","v":59.503595997498437},8447.1304878048777,0.26,0.91,null,{"$f":"H15","v":600},700,4.6500000000000004," ","Check:",{"$f":"5.9502/9.4","v":0.6329999999999999}]
[null,"All organics",{"$f":"(1-0.04-0.28)*C21","v":78.567854909318314},null,null,0.6]
[null,"Inerts i.e. polymer, bricks, masonry, etc.",{"$f":"C21-C24","v":36.973108192620401}]
[null,"Refuse Derived Fuel [All Organics + Paper + Cardboard + Plastics]",{"$f":"(0.255+0.08+0.086)*C21/52","v":0.93543741280608095},null,null,null,null,null,null,15,{"$f":"C26/#REF!","v":{"$error":"#REF!"}}]
[null,"Refuse Derived Fuel excluding FOGO [Textiles + Nappies + Rubber/leather + Paper + Cardboard + Plastics]",{"$f":"(0.08+0.086)*#REF!/52+(0.017+0.046+0.012+0.012)*#REF!+(0.125+0.04+0.015+0.035)*C41+(0.06*C14)","v":{"$error":"#REF!"}},null,{"$f":"1-0.2672","v":0.73280000000000001},null,null,null,null,13.43,{"$f":"C27/#REF!","v":{"$error":"#REF!"}}]
[null,"Construction & Demolition - After recycling",{"$f":"C21/7.39*6.71","v":104.90931832395248},null,{"$f":"AVERAGE(E29:E32)","v":0.87949999999999995},null,null,null,null,null,{"$f":"C28/C41","v":0.30374635594908289}]
[null,"Segregated Wood [dry]",{"$f":"0.06*C28","v":6.2945590994371488},0,{"$f":"1-0.077","v":0.92300000000000004},0.81899999999999995,null,null,550,17.5]
[null,"All organics",{"$f":"C28*(0.03+0.02+0.06)","v":11.540025015634772}]
[null,"Refuse Derived Fuel [All organics]",{"$f":"0.11*C28","v":11.540025015634772}]
[null,{"$f":"B25","v":"Inerts i.e. polymer, bricks, masonry, etc."},{"$f":"0.89*C28","v":93.369293308317708},{"$f":"C32*E32*F32*H32","v":0},0.83599999999999997,0.84299999999999997,null,null,550," "]
[null,"Commercial and Industrial - after recycling",{"$f":"C21/7.39*7.63","v":119.29330831769856},null,{"$f":"AVERAGE(E34:E37)","v":0.64400000000000002},null,null,null,null,null,{"$f":"C33/C41","v":0.34539265214478421}]
[null,"Segregated Wood",{"$f":"0.125*C33","v":14.91166353971232},{"$f":"C34*E34*F34*H34","v":0},0.83599999999999997,0.84299999999999997,null,null,550,12.2]
[null,"FOGO (Food Organics / Green Organics)",{"$f":"C33*(0.215+0.04)","v":30.419793621013135},4318.3939024390256,{"$f":"E23","v":0.26},{"$f":"F23","v":0.91},null,{"$f":"H23","v":600},{"$f":"I23","v":700},{"$f":"J23","v":4.6500000000000004}]
[null,"All organics",{"$f":"C33-C37","v":74.558317698561609}]
[null,{"$f":"B25","v":"Inerts i.e. polymer, bricks, masonry, etc."},{"$f":"0.375*C33","v":44.734990619136958},{"$f":"C37*E37*F37*H37","v":0},0.83599999999999997,0.84299999999999997,null,null,550," "]
[null,"Metals",{"$f":"0.219*C19/52","v":84.230769230769226},null,null,null,null,null,null,0]
[null,"Used tyre crumb [not considered RDF]",{"$f":"88000/6000000/52*C19","v":5.6410256410256405},{"$f":"C39*E39*F39*H39","v":0},0.99,0.2,null,0,300,31.4]
[null,"Grease Trap Waste",0,0,8.3500000000000005E-2,0.78500000000000003,null,1010,1000,null,null,"CHECK:",{"$f":"(C21+C28+C33)*52/C19","v":0.88333333333333341},"tonnes pp pa","to landfill"]
[null,"SUB-TOTAL Surrounding Waste Streams",{"$f":"C21+C28+C33+C39+C40","v":345.38461538461542},{"$f":"D23+D35","v":12765.524390243903},{"$f":"(C21*E21+C28*E28+C33*E33)/(C41)","v":0.70033068064533655}]
[null,"SUB-TOTAL - Suitable for anaerobic digestion [FOGO]",{"$f":"C23+C35","v":89.923389618511578},{"$f":"D41","v":12765.524390243903},{"$f":"E23","v":0.26},{"$f":"F23","v":0.91},null,null,null,{"$f":"J23","v":4.6500000000000004}]
[null,"SUB-TOTAL - RDF [All Organics + Paper + Cardboard + Plastics]",{"$f":"12/21.7*(C33+C28+C21)","v":187.87663948954273},null,null,null,null,null,null,15,{"$f":"C43/C41","v":0.54396354417907689}]
[null,"SUB-TOTAL - RDF excluding FOGO [Textiles + Nappies + Rubber/leather + Paper + Cardboard + Plastics]",{"$f":"7/21.7*(C21+C28+C33)","v":109.59470636889992},null,{"$f":"E27","v":0.73280000000000001},null,null,null,null,13.43,{"$f":"C44/C41","v":0.31731206743779483}]
[null,"SUB-TOTAL - Wood for combustion ",{"$f":"(C22+C29+C34)","v":22.361632270168855},null,{"$f":"E28","v":0.87949999999999995},null,null,null,null,13.43,{"$f":"C45/C42","v":0.24867425888898545}]
[null,"TOTAL Waste: Tonnes per week",{"$f":"C41+C16","v":1042.1002404107694},{"$f":"D41+D16","v":32691.014547334849},{"$f":"(C41*E41+C16*E16)/(C46)","v":0.33949879117016812}]
[null,"TOTAL Waste: Tonnes per annum",{"$f":"C46*52","v":54189.212501360009},{"$f":"D46*52","v":1699932.7564614122},{"$f":"(C41*E41+C16*E16)/(C47/52)","v":0.33949879117016812}]
[null,"TOTAL Suitable for Anaerobic Digestion  Tonnes per annum",{"$f":"(C42+SUM(C17))*52","v":39782.028761522604},null,{"$f":"(C42*E42+C17*E17)/(C48/52)","v":0.1530400920079697},{"$f":"H17","v":"Note: dilute to 10% solids"},null,null,null,{"$f":"(SUMPRODUCT(C6:C8,J6:J8)+SUMPRODUCT(C9:C14,J9:J14)+C42*J42)/(C48/52)","v":3.1026293690476945}]
[null,"TOTAL RDF: Tonnes per annum RDF [incl. all Organics]",{"$f":"(C43+SUM(C7:C9,C10,C11:C15))*52","v":45998.797754816231},null,null,null,null,null,null,{"$f":"(SUMPRODUCT(C7:C9,J7:J9)+SUMPRODUCT(C10:C15,J10:J15)+C43*J43)/(C49/52)","v":5.4126022013655559}]
[null,"TOTAL RDF: Tonnes per annum RDF [excl. FOGO and RMP organics]",{"$f":"(C44+SUM(C12:C15))*52","v":6822.1247311827956},null,{"$f":"E44","v":0.73280000000000001},null,null,null,null,{"$f":"(SUMPRODUCT(C10:C15,J10:J15)+C44*J44)/(C50/52)","v":15.853185081832104}]
[null,"TOTAL not suitable for W2E Tonnes per annum",{"$f":"C47-C48-C50","v":7585.059008654609}]
[null,null,"Available Energy"]
[null,null,null,null,"Power generation","Waste heat recovery",null,"Thermal only"]
[null,"W2E Options","GJ/week","Ash tpw","MWe","MWt ",null,"MWt "]
[null,"1. Anaerobic Digestion",{"$f":"D46*35.5/1000","v":1160.5310164303871},null,{"$f":"C55/7/24/3600*O55*1000","v":0.72916962011168507},{"$f":"C55/7/24/3600*0.9*1000","v":1.7269806792118858},null,null,null,null,null,null,null,"Power cycle efficiency",0.38]
[null,"2. Gasification - All organics and plastic",{"$f":"(SUMPRODUCT(C7:C15,J7:J15)+C43*J43)*L56","v":3830.3568305828821},null,{"$f":"C56/7/24/3600*O56*1000*L56","v":1.9253116344199672},{"$f":"C56/7/24/3600*L56*1000-E56","v":3.1412979298431054},null,{"$f":"C56/7/24/3600*L56*1000","v":5.0666095642630724},null,null,"Thermo efficiency:",0.8,null,"Power cycle efficiency",0.38]
[null,"3. Gasification - RDF excluding FOGO",{"$f":"(SUMPRODUCT(C7:C15,J7:J15)+C44*J44)*L57","v":2753.3226819358301},null,{"$f":"C57/7/24/3600*O57*1000*L57","v":1.3839452634068987},{"$f":"C57/7/24/3600*L57*1000-E57","v":2.25801595608494},null,{"$f":"C57/7/24/3600*L57*1000","v":3.6419612194918387},null,null,"Thermo efficiency:",0.8,null,"Power cycle efficiency",0.38]
[null,"4. Combustion  - All organics and plastic",{"$f":"(SUMPRODUCT(C7:C15,J7:J15)+C43*J43)*L58","v":4692.1871174640301},null,{"$f":"C58/7/24/3600*O58*1000","v":1.3964842611500088},{"$f":"C58/7/24/3600*L58*1000-E58","v":6.2065967162222613},null,7.6030809773722705,null,null,"Thermo efficiency:",0.98,null,"Power cycle efficiency",0.18]
[null,"5. Combustion - RDF excluding FOGO",{"$f":"(SUMPRODUCT(C7:C15,J7:J15)+C44*J44)*L59","v":3372.8202853713919},null,{"$f":"C59/7/24/3600*0.18*1000","v":1.003815561122438},4.461402493877503,null,5.4652180549999407,null,null,"Thermo efficiency:",0.98,null,"Power cycle efficiency",0.18]
[]
[null,"Input your RMPF's production of the following wastes","tpw",null,"BMP m3 CH4/week","LHV [GJ/t]"]
[null,"Paunch"]
[null,"Waste Aerobic Sludge (WAS)"]
[null,"DAF Sludge"]
[null,"Green Wastes (Grass Clippings etc)"]
[null,"Fresh Manure Scrapings"]
[null,"Total "]
[]
[null,"Input available surrounding waste streams","tpw",null,"BMP m3 CH4/week","LHV [GJ/t]"]
[null,{"$f":"B21","v":"Municipal Solid Waste - After recycling"}]
[null,{"$f":"B23","v":"FOGO (Food Organics / Green Organics)"}]
[null,{"$f":"B29","v":"Segregated Wood [dry]"}]
[null,{"$f":"B24","v":"All organics"}]
[null,{"$f":"B40","v":"Grease Trap Waste"}]
[]
[]
[]
[null,"AMPC Aggregated Waste to Energy (W2E) Tool"]
[null,"© All Energy Pty Ltd, 2020"]
[]
[null,"Input Plant Information"]
[]
[null,"Average Processing Rate in Head Per Week ",6000]
[null,"Average Processing Rate [tHSCW pw]",{"$f":"C83*0.355","v":2130}]
[]
[null,"Approximate Production of Non-Recyclable Wastes [tpw]",null,"Solids %",null,null,null,"BMP m3 CH4/week","GJt/week"]
[null,"Paunch",{"$f":"C84*0.071235926","v":151.73252238000001},0.25,null,null,null,{"$f":"C87*D87*88%*231.5","v":7727.7373648133998}]
[null,"Aerobic Wastewater Sludge / Waste Activated Sludge",{"$f":"C84*0.195898797","v":417.26443761000002},0.125,null,null,null,{"$f":"C88*D88*85.7%*230","v":10280.874162163387}]
[null,"DAF Sludge",{"$f":"C84*0.035617963","v":75.866261190000003},7.0000000000000007E-2,null,null,null,{"$f":"C89*D89*60%*663","v":2112.57190909674}]
[null,"Green Stream Screenings",{"$f":"C83/52*687/6400","v":12.385817307692307},0.2,null,null,null,{"$f":"C90*D90*88%*254.5","v":554.78552884615397}]
[null,"Red Stream Screenings",{"$f":"C83/52*991/6400","v":17.866586538461537},0.2,null,null,null,{"$f":"C91*D91*70%*372","v":930.49182692307681}]
[null,"Plastic Packaging",{"$f":"C83*598/52/1500/5","v":9.1999999999999993},0.9,null,null,null,0,{"$f":"C92*35.7","v":328.44}]
[null,"Cardboard Packaging",{"$f":"C83*432/52/1500/5","v":6.6461538461538456},0.9,null,null,null,0,{"$f":"C93*16.75","v":111.32307692307691}]
[null,"Kitchen / Cafeteria Waste",{"$f":"C83*200/52/1500/5","v":3.0769230769230771},0.25,null,null,null,{"$f":"C94*D94*91%*600","v":420.00000000000006}]
[]
[null,"Surrounding Available Wastes"]
[]
[null,"Local council population",0,null,null,null,null,{"$f":"C98*0.0093*5.9502/9.4*26%*91%*600+C98*0.0093*5.9502/9.4*27%*60%*343","v":0},{"$f":"C98*0.005777048*6.71/7.39*0.11*17.5","v":0}]
[]
[null,"Used Tyre Crumb [tpw]"]
[]
[null,"Construction & Demolition (C&D) Waste [tpw]"]
[null,"Segregated Wood "]
[null,"Refuse Derived Fuel"]
[null,"Inerts"]
[]
[null,"Grease Trap Waste [tpw]"]
[]
[null,"W2E Options"]
[]
[null,"Anaerobic Digestion (AD) of FOGO and RMP organics"]
[null,"tpw digested",{"$f":"SUM(C87,C88,C89,C90,C91,C94)+(C98*0.005777048*(0.35+0.165))","v":678.192548103077}]
[null,"GJ pw",{"$f":"SUM(H87,H88,H89,H90,H91,H94,H98)*35.8","v":788547.29634797061}]
[null,"MWe",{"$f":"C113*0.4/5/16/3600*0.85","v":0.9309238915219098}]
[null,"MWt",{"$f":"C114*1.1","v":1.0240162806741009}]
[]
[null,"Gasification of RDF [excludes FOGO and RMP organics]"]
[null,"tpw gasified",{"$f":"SUM(C92,C93,C98*0.005777048)","v":15.846153846153845}]
[null,"GJ pw",{"$f":"SUM(I92,I93,I98)","v":439.76307692307694}]
[null,"MWe",{"$f":"C119*1000/5/16/3600*0.26","v":0.39700833333333341}]
[null,"MWt",{"$f":"C120*0.45","v":0.17865375000000003}]
[]
[null,"Combustion of Paunch and Wood in 1:1 ratio",null,null,null,null,null,"Wood pp pw",{"$f":"C45/C19","v":1.1180816135084428E-3}]
[null,"tpw burned",{"$f":"C87/0.5","v":303.46504476000001}]
[null,"GJ pw",{"$f":"C124*0.5*17.5+1.7*0.5*C124","v":2913.2644296959998}]
[null,"MWt",{"$f":"C125*1000/5/16/3600*0.7","v":7.0808510443999984}]
[]
[null,"Cost Data"]
[]
[]
[null,"Power Volume Price [$/kWh] ",0.14000000000000001]
[]
[null,"Power Demand Price [$/kVA/day or $/kW/day]",0.27]
[]
[null,"Thermal Fuel Price [$/GJ]",12]
[]
[null,"Cost Benefit Analysis"]
[]
[null,"W2E Option","AD","Gasification","Paunch Combustion"]
[]
[null,"Capital Cost",{"$f":"MROUND(((C112*48/40000))^0.6*7000000,100000)","v":6200000},{"$f":"MROUND((C120/1.3)^0.6*15000000,100000)","v":7400000},{"$f":"MROUND(2300000*(C126/5)^0.9,100000)","v":3100000}]
[]
[null,"Revenue per Annum",{"$f":"MROUND(C115/1000*3600*6*16*48*C135+C114*1000*6*48*C133+C114*1000*16*6*48*C131-C114*1000*16*6*48*0.02,50000)","v":800000},{"$f":"MROUND(C121/1000*3600*16*6*48*C135+C120*1000*6*48*C133+C120*1000*16*6*48*C131-C120*1000*16*6*48*0.02,50000)","v":300000},{"$f":"MROUND(C126/1000*3600*16*6*48/2*C135+C126/1000*3600*16*6*48/2*(C135-4),50000)","v":1150000}]
[]
[null,"Simple Payback",{"$f":"C141/C143","v":7.75},{"$f":"D141/D143","v":24.666666666666668},{"$f":"E141/E143","v":2.6956521739130435}]

{"sheet":"Costs","index":1,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["Reference","Value","Unit","Description"]
["2019-1020 Analysis of State Based Processing Costs",1149,"hpd","Average number of head per day"]
[null,0.29599999999999999,"tHSCW/head"]
[null,9.1999999999999993,"$/head","electricity cost"]
[null,5.51,{"$f":"C4","v":"$/head"},"other fuel"]
[null,4.51,{"$f":"C5","v":"$/head"},"water and sewerage"]
[null,2.41,"$/head","waste disposal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["AMPC Industry Environmental Sustainability Review 2010",{"$f":"5.6/1000","v":5.5999999999999999E-3},"t/tHSCW","packaging waste"]
[]
["AMPC Waste Solids Environmental Best Practice Manual 2003",0.46899999999999997,"cardboard"]
[null,2.9000000000000001E-2,"plastic"]
[null,3.9E-2,"vacuum bag"]
[null,1.2999999999999999E-2,"strapping"]