{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Input Page","Summary calculation","Ep","Ef+Ei","Ew+Ef","Version Control"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":4,"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":"Input Page","index":0,"n_rows":121,"n_cols":30,"rows_kept":121,"cut":false,"hidden":false,"merged":[[116,1,116,8],[115,1,115,8],[117,1,117,8],[114,1,114,8],[14,1,15,1],[18,8,19,8],[20,7,22,7],[108,1,108,8],[112,1,112,8],[109,1,109,8],[111,1,111,8],[106,1,106,8],[110,1,110,8],[2,2,2,3],[2,4,2,5],[3,2,3,5],[39,7,41,7],[30,7,32,7],[30,8,32,8],[33,8,35,8],[33,7,35,7],[0,0,0,5],[104,1,104,8],[105,1,105,8],[107,1,107,8],[71,1,73,1],[74,1,76,1],[77,1,79,1],[80,1,82,1],[59,1,61,1],[62,1,64,1],[65,1,67,1],[68,1,70,1],[47,1,49,1],[50,1,52,1],[53,1,55,1],[56,1,58,1],[92,7,94,7],[95,0,95,1],[96,0,98,1],[99,0,101,1],[99,7,101,7],[83,1,85,1],[86,1,88,1],[89,1,91,1],[92,1,94,1],[118,1,118,8],[50,7,52,7],[44,7,46,7],[44,8,46,8],[47,8,49,8],[47,7,49,7],[50,8,52,8],[65,7,67,7],[65,8,67,8],[62,8,64,8],[59,7,61,7],[59,8,61,8],[56,8,58,8],[56,7,58,7],[62,7,64,7],[71,7,73,7],[71,8,73,8],[68,8,70,8],[68,7,70,7],[77,7,79,7],[77,8,79,8],[74,8,76,8],[74,7,76,7],[83,7,85,7],[113,1,113,8],[1,2,1,3],[1,4,1,5],[26,7,28,7],[26,8,28,8],[4,0,4,1],[12,7,13,7],[12,8,13,8],[14,8,15,8],[14,7,15,7],[20,8,22,8],[23,8,25,8],[23,7,25,7],[83,8,85,8],[80,8,82,8],[80,7,82,7],[89,7,91,7],[89,8,91,8],[86,8,88,8],[86,7,88,7],[99,8,101,8],[96,8,98,8],[96,7,98,7],[92,8,94,8],[4,2,4,5],[36,8,38,8],[16,1,17,1],[36,7,38,7],[53,7,55,7],[53,8,55,8],[1,6,4,8],[16,7,17,7],[16,8,17,8],[18,7,19,7],[9,0,9,1],[29,0,29,1],[43,0,43,1],[39,1,41,1],[20,0,22,1],[23,0,25,1],[30,1,32,1],[18,1,19,1],[33,1,35,1],[12,1,13,1],[44,1,46,1],[36,1,38,1],[26,0,28,1],[39,8,41,8]]}
["PROFORMA FOR DETERMINING ENERGY EFFICIENCY USING R1 "]
["Site name, address and grid reference","Medworth Energy from Waste Combined Heat and Power Facility, Algores Way, Wisbech, Cambridgeshire, PE13 2TQ","EPR Permit reference                   (if known)",null,"EPR/VP3705BL/A001",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choose an option"]
["Operator name","Medworth CHP Ltd","Application fee (£)",null,"Included with permit application fee"]
["Details of who to contact if we have any queries regarding this form","Per the contact details provided on form Part A\n"]
["What data has been used in the application? →",null,"Design data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Design data"]
["Indicative R1 factor (subject to confirmation)",{"$f":"'Summary calculation'!B6","v":0.80746236737761468},"Quantity in reporting year","Units","Uc","Properties (Average over reporting year)","Units","Note which parameters that have been estimated","Reference to Supporting information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commissioning Data"]
["Climate change correction factor (optional)",1.1200000000000001]
["R1 after CCF adjustment",{"$f":"IF(B7=\"\",\"\",'Summary calculation'!B8)","v":0.90435785146292857}]
["1.   Gross electricity meter (Electricity produced at turbine)",null,{"$f":"60*8000","v":480000},"MWh"]
["2.   Electricity exported - Net input/output meter",null,{"$f":"55*8000","v":440000},"MWh"]
["3.   Electricity imported - Net input/output meter",null,{"$f":"44.09*4*2","v":352.72},"MWh"]
["4.   Other fuel inputs"]
[null,"4.1   Light fuel oil",{"$f":"523500*3.1","v":1622850},"litres",null,0.85,"kg/l",null,"Digest of UK Energy Statistics (DUKES) 2021"]
[null,null,null,null,null,42600,"kJ/kg"]
[null,"4.2   Natural gas",null,"Nm3",null,34200,"kJ/Nm3"]
[]
[null,"4.3   LPG",null,"Nm3",null,null,"kg/Nm3"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"4.4   Other fuels similar to light fuel oil",null,"litres",null,null,"kg/l"]
[null,null,null,null,null,null,"kJ/kg"]
["5.   Primary combustion air (as supplied to furnace)",null,{"$f":"(127.7*1000*2*8000)/F21","v":2169002123.1422505},"m3",null,0.94199999999999995,"kg/Nm3"]
[null,null,null,null,null,99.97,"°C"]
[null,null,null,null,null,{"$f":"IF(1.01*(F22-25)<0,0,1.01*(F22-25))","v":75.719700000000003},"kJ/kg"]
["6.   Secondary combustion air (as supplied to furnace)",null,{"$f":"(69.59*1000*2*8000)/F24","v":971588132.63525319},"m3",null,1.1459999999999999,"kg/Nm3"]
[null,null,null,null,null,33.72,"°C"]
[null,null,null,null,null,{"$f":"IF(1.01*(F25-25)<0,0,1.01*(F25-25))","v":8.8071999999999981},"kJ/kg"]
["7.   Recycled flue gas (as supplied to furnace)",null,null,"m3",null,null,"kg/Nm3"]
[null,null,null,null,null,null,"°C"]
[null,null,null,null,null,{"$f":"IF(1.01*(F28-25)<0,0,1.01*(F28-25))","v":0},"kJ/kg"]
["8.   Heat exported outside R1 boundary"]
[null,"8.1  steam exported",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"condensate returned",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"8.2  hot water exported",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"hot water returned",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[]
["9.   Internal steam use"]
[null,"9.1  for soot blowing (no backflow)",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.2  for steam driven devices",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as steam",null,"tonnes",null,null,"°C",null,""]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.3  for trace heating",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.4  for re-heating flue gas",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.5  for concentration processes",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.6  for building, equipment, tank heating",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.7  for deaeration and demineralisation",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.8  other internal applications, in line with commission guidance, to be specified",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"9.9  other internal applications, in line with commission guidance, to be specified",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
[null,"backflow as condensate",null,"tonnes",null,null,"°C"]
[null,null,null,null,null,null,"kPa"]
[null,null,null,null,null,null,"kJ/kg"]
["10.   Use of condensing energy from steam in flue gas",null,null,"GJ"]
["11. Superheated steam at boiler outlet",null,{"$f":"125.7*2*8000","v":2011200},"tonnes",null,380,"°C"]
[null,null,null,null,null,4619,"kPa"]
[null,null,null,null,null,3155,"kJ/kg"]
["12. Boiler feedwater",null,{"$f":"126.9*2*8000","v":2030400},"tonnes",null,131.30000000000001,"°C"]
[null,null,null,null,null,6369,"kPa"]
[null,null,null,null,null,556.20000000000005,"kJ/kg"]
[{"$f":" IF(C5=\"Choose an option\",\"13. Boiler Efficiency\",IF(C5=\"Design data\",\" 13. Boiler Efficiency (Design)\",\"13. Boiler Efficiency (Acceptance Test)\"))","v":" 13. Boiler Efficiency (Design)"},null,0.89600000000000002,"              ±",1.4999999999999999E-2]
["Instructions for completing this spreadsheet"]
["1.","Ensure that you have completed the first three rows of the application form"]
["2.","This form should be accompanied by supporting information for the figures quoted.  Where this information is in the permit application, reference to the relevant sections of the application can be made.  "]
[null,"A Sankey diagram (or equivalent) reflecting the boundaries of the installation used as well as any references to physical properties is the absolute minimum that should be provided for an application based on design information"]
["3.","We have colour coded the cells in this spreadsheet to assist you in completing this form, an explanation of the colour codes is provided below.  The colour will disappear when data has been entered."]
[null,"Blue cells require data that is essential for the R1 calculation, where information on uncertainty of the data is available it would be useful (but not mandatory) for this to be included for these parameters.  "]
[null,"Beige Cells indicate that any data entered will be used in the R1 calculation.  They have been used where there is a choice of inputs but not all plants will have data for all the input options.    "]
[null,"Where you are entering data into beige cells you need to make sure that you enter data into all the beige cells associated with the input as they are all needed for carrying out the calculation."]
[null,"Yellow cells have been used to provide flexibility to include fuels or energy uses not identified elsewhere.  Supporting information to explain why the standard fields were not appropriate or adequate will need to be provided where these cells are used."]
[null,"Data entered in uncoloured cells are not used when calculating  the R1 energy efficiency factor but can be completed to provide a more complete data set. "]
[null,"Data in the purple cell for the CCF factor is optional. If used the way it was calculated must be explained in supporting information "]
["4. ","Ensure the temperatures entered into cells F19 and F22 (and F25)  are the actual temperatures of the heated air in oC. "]
[null,"The spreadsheet uses these values to calculate the specific enthalpy associated with heating the air from ambient 25 oC in cells F20 and F23 (and F26). "]
["5.","Densities used in cells F18 and F21 (and F24) should be at the temperatures at which the flows quoted in C18 and C21 (and C24) are reported."]
[null,"The spreadsheet multiplies these pairs of entries to generate a mass of air."]
["6.","If you believe that any of the information that you have submitted in this application form is commercially confidential please identify the confidential information and the grounds on which you believe it to be confidential in your covering letter"]
["LIT 5753 "]
["EAD/0812/xls/v3"]

{"sheet":"Summary calculation","index":1,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Ep (detailed)",{"$f":"Ep!C36","v":4492800}]
["Ef + Ei",{"$f":"'Ef+Ei'!B9","v":62064.8577}]
["Ew + Ef",{"$f":"'Ew+Ef'!B12","v":5656942.5059062857}]
["R1",{"$f":"(B3-B4)/(0.97*B5)","v":0.80746236737761468}]
["CCF",{"$f":"'Input Page'!B7","v":1.1200000000000001}]
["Adjusted R1",{"$f":"B6*B7","v":0.90435785146292857}]

{"sheet":"Ep","index":2,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":false,"merged":[[9,0,9,1],[2,0,2,1],[3,0,3,1],[28,0,28,1]]}
[null,null,"Quantity in reporting year",null,"Uc","Average during operation over year",null,"Uc",null,null,"Uc",null,null,"Uncertainty"]
["Gross electricity meter (Electricity produced at turbine)",null,{"$f":"'Input Page'!C9","v":480000},"MWh"]
["Electricity exported - Net input/output meter",null,{"$f":"'Input Page'!C10","v":440000},"MWh"]
["Heat exported outside R1 boundary",null,{"$f":"((C5*L5)-(C6*L6)+(C7*L7)-(C8*L8))/1000","v":0},"GJ"]
[null,"steam exported",{"$f":"'Input Page'!C31","v":0},"tonnes",null,{"$f":"'Input Page'!F31","v":0},"K",null,{"$f":"'Input Page'!F32","v":0},"kPa",null,{"$f":"'Input Page'!F33","v":0},"kJ/kg"]
[null,"condensate returned",{"$f":"'Input Page'!C34","v":0},"tonnes",null,{"$f":"'Input Page'!F34","v":0},"K",null,{"$f":"'Input Page'!F35","v":0},"kPa",null,{"$f":"'Input Page'!F37","v":0},"kJ/kg"]
[null,"hot water exported",{"$f":"'Input Page'!C37","v":0},"tonnes",null,{"$f":"'Input Page'!#REF!","v":{"$error":"#REF!"}},"K",null,{"$f":"'Input Page'!F38","v":0},"kPa",null,{"$f":"'Input Page'!F39","v":0},"kJ/kg"]
[null,"hot water returned",{"$f":"'Input Page'!C40","v":0},"tonnes",null,{"$f":"'Input Page'!F40","v":0},"K",null,{"$f":"'Input Page'!F41","v":0},"kPa",null,{"$f":"'Input Page'!F42","v":0},"kJ/kg"]
[]
["Internal steam use",null,{"$f":"((C11*L11)+(C12*L12)-(C13*L13)+(C14*L14)-(C15*L15)+(C16*L16)-(C17*L17)+(C18*L18)-(C19*L19)+(C20*L20)-(C21*L21)+(C22*L22)-(C23*L23)+(C24*L24)-(C25*L25)+(C26*L26)-(C27*L27))/1000","v":0},"GJ"]
[null,"for soot blowing (no backflow)",{"$f":"'Input Page'!C45","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F47","v":0},"kJ/kg"]
[null,"for steam driven devices",{"$f":"'Input Page'!C48","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F50","v":0},"kJ/kg"]
[null,"backflow as steam",{"$f":"'Input Page'!C51","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F53","v":0},"kJ/kg"]
[null,"for trace heating",{"$f":"'Input Page'!C54","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F56","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C57","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F59","v":0},"kJ/kg"]
[null,"for re-heating flue gas",{"$f":"'Input Page'!C60","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F62","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C63","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F65","v":0},"kJ/kg"]
[null,"for concentration processes",{"$f":"'Input Page'!C66","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F68","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C69","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F71","v":0},"kJ/kg"]
[null,"for building, equipment, tank heating",{"$f":"'Input Page'!C72","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F74","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C75","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F77","v":0},"kJ/kg"]
[null,"for deaeration and demineralisation",{"$f":"'Input Page'!C78","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F80","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C81","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F83","v":0},"kJ/kg"]
[null,"other internal applications to be specified",{"$f":"'Input Page'!C84","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F86","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C87","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F89","v":0},"kJ/kg"]
[null,"other internal applications to be specified",{"$f":"'Input Page'!C90","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F92","v":0},"kJ/kg"]
[null,"backflow as condensate",{"$f":"'Input Page'!C93","v":0},"tonnes",null,null,"K",null,null,"kPa",null,{"$f":"'Input Page'!F95","v":0},"kJ/kg"]
[]
["Use of condensing energy from steam in flue gas",null,{"$f":"'Input Page'!C96","v":0},"GJ"]
[]
["Backflows of condensate",null,null,"GJ"]
[null,"Condensate after cooling",null,"tonnes",null,null,"K",null,null,"kPa",null,null,"kJ/kg"]
[null,"Boiler feedwater",null,"tonnes",null,null,"K",null,null,"kPa",null,null,"kJ/kg"]
[]
[]
["Ep",null,{"$f":"(((C2-C3)*3.6*2.6)+(C3*3.6*2.6)+(C4+C10+C29)*1.1)","v":4492800}]

{"sheet":"Ef+Ei","index":3,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,"Quantity in reporting year",null,"Uc"]
["Electricity imported - Net input/output meter",{"$f":"'Input Page'!C11","v":352.72},"MWh"]
["Other fuel inputs",{"$f":"((B4*E4*G4)+(B5*E5)+(B6*E6*G6)+(B7*E7*G7))/1000000","v":58763.398500000003},"GJ"]
["Light fuel oil",{"$f":"'Input Page'!C13","v":1622850},"litres",null,{"$f":"'Input Page'!F13","v":0.85},"kg/l",{"$f":"'Input Page'!F14","v":42600},"kJ/kg"]
["Natural gas",{"$f":"'Input Page'!C15","v":0},"Nm3",null,{"$f":"'Input Page'!F15","v":34200},"kJ/Nm3"]
["LPG",{"$f":"'Input Page'!C17","v":0},"Nm3",null,{"$f":"'Input Page'!F17","v":0},"kg/Nm3",{"$f":"'Input Page'!F18","v":0},"kJ/kg"]
["Other fuels similar to light fuel oil",{"$f":"'Input Page'!C19","v":0},"litres",null,{"$f":"'Input Page'!F19","v":0},"kg/l",{"$f":"'Input Page'!F20","v":0},"kJ/kg"]
[]
["Ef + Ei",{"$f":"(B2*3.6*2.6)+B3","v":62064.8577},"GJ"]

{"sheet":"Ew+Ef","index":4,"n_rows":12,"n_cols":13,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[null,"Quantity in reporting year",null,"Uc","Average during operation over year",null,"Uc",null,null,"Uc",null,null,"Uc"]
["Superheated steam at boiler outlet",{"$f":"'Input Page'!C97","v":2011200},"tonnes",null,{"$f":"'Input Page'!F97","v":380},"K",null,{"$f":"'Input Page'!F98","v":4619},"kPa",null,{"$f":"'Input Page'!F99","v":3155},"kJ/kg"]
["Boiler feedwater",{"$f":"'Input Page'!C100","v":2030400},"tonnes",null,{"$f":"'Input Page'!F100","v":131.30000000000001},"K",null,{"$f":"'Input Page'!F101","v":6369},"kPa",null,{"$f":"'Input Page'!F102","v":556.20000000000005},"kJ/kg"]
["Primary combustion air (heated)",{"$f":"'Input Page'!C21","v":2169002123.1422505},"Nm3",null,{"$f":"'Input Page'!F22","v":99.97},"K",null,{"$f":"'Input Page'!F21","v":0.94199999999999995},"kg/Nm3",null,{"$f":"'Input Page'!F23","v":75.719700000000003},"kJ/kg",{"$f":"'Input Page'!#REF!","v":{"$error":"#REF!"}}]
["Secondary combustion air (heated)",{"$f":"'Input Page'!C24","v":971588132.63525319},"Nm3",null,{"$f":"'Input Page'!F25","v":33.72},"K",null,{"$f":"'Input Page'!F24","v":1.1459999999999999},"kg/Nm3",null,{"$f":"'Input Page'!F26","v":8.8071999999999981},"kJ/kg",{"$f":"'Input Page'!#REF!","v":{"$error":"#REF!"}}]
["Recirculated flue gas",{"$f":"+'Input Page'!C27","v":0},"Nm3",null,{"$f":"+'Input Page'!F28","v":0},"K",null,{"$f":"+'Input Page'!F27","v":0},"kg/Nm3",null,{"$f":"+'Input Page'!F29","v":0},"kJ/kg"]
[]
["Energy of steam",{"$f":"B2*K2/1000","v":6345336},"GJ per annum"]
["Energy of feedwater",{"$f":"B3*K3/1000","v":1129308.48},"GJ per annum"]
["Energy of combustion air",{"$f":"((B4*H4*K4)+(B5*H5*K5)+(B6*H6*K6))/1000000","v":164516.77980799999},"GJ per annum"]
["Boiler Efficiency",{"$f":"'Input Page'!C103","v":0.89600000000000002},"±",{"$f":"'Input Page'!E103","v":1.4999999999999999E-2}]
["Ew+Ef",{"$f":"((B8-B9)/B11)-B10","v":5656942.5059062857},"GJ per annum"]

{"sheet":"Version Control","index":5,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Version","Created by","Changes made","Date"]
[1,"CDM","Original to be used as a guide","2011-08-19"]
[2.1,"CDM","Colour coding essential cells and introducing the notes at the bottom","2011-10-31"]
[2.2000000000000002,"CDM","Removed section 10, added FGR and included indicative properties","2011-12-31"]
[2.2999999999999998,"CDM","Added title, and modified sections 5,6 and 7 so that they did not return negative values","2012-09-09"]
[2.4,"MBJ","Amended EP tab to avoid double counting condensate return. Added note to input page. Cell colours amended","2015-09-04"]
[3,"MBJ","Climate change factor added. Changes to admin section including section on application fee paid.","2016-08-18"]