{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Instructions","Calculator"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2]]}
[]
["CleanBC Industrial Incentive Program (CIIP) \nApplication Support"]
["Introduction"]
[]
[null,"This spreadsheet was created to support reporting operations in applying to the CleanBC Industrial Incentive Program (CIIP). In order to reduce the risk of user-error, formulas have been included in the spreadsheet that will facilitate the calculation of fields that are required as part of the CIIP application. The cells containing formulas have been locked for editing.\n\nThis spreadsheet does not need to be submitted with the CIIP applicaton. The Province may request the spreadsheet or equivalent information from the operator to assess CIIP applications.\n\nThe reporting operation is responsible for the accuracy of all inputs included in the CIIP application. \n\nIf there are any questions related to this spreadsheet, or related to the CleanBC Industrial Incentive Program, please contact GHGRegulator@gov.bc.ca"]
[]
["Instructions for Calculator"]
[]
[null,"This spreadsheet assists in the calculation of emissions allocated between solid and liquid sugar. In order to complete the spreadsheet, you will need facility information about solid and liquid sugar production amounts."]
[]
[null,"This is NOT an application form and is designed, along with the sector-specific guidance document, to support the completion of a CIIP application."]
[]
[]
[]
[null,"Information regarding CIIP can be found at: "]
[null,"CleanBC Industrial Incentive Program"]

{"sheet":"Calculator","index":1,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,1,0,8],[29,3,29,5],[4,1,4,10],[9,2,9,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[18,1,18,10]]}
[null,"CALCULATOR - DISTRICT ENERGY"]
[]
[null,null,"**Blue cells require an input.** Non-input cells are locked."]
[]
[null,"Purchased Electricity"]
[]
[null,"INPUT each variable listed below:"]
[]
[null,"Purchased Electricity"]
[null,null,null,null,"Electrical Grid:",null,"Amount","Units"]
[null,null,"Emissions Intensity Factor of Grid",null,"Integrated Grid","EIFEl.Grid",{"$f":"VLOOKUP(E11,$C$15:$D$16,2,FALSE)","v":40.1},"tCO2e/GWh"]
[null,null,"Amount of electricity purchased",null,null,"QEL_PURCHASED",null,"GWh"]
[null,null,"Emissions from Purchased Electricity",null,null,"EEL_PURCHASED",{"$f":"IFERROR(IF(($G11*G12)=0,\"\",(G11*G12)),\"\")","v":""},"tCO2e"]
[]
[null,null,"Integrated Grid",40.1]
[null,null,"Fort Nelson Grid",530]
[]
[]
[null,"Calculation of total delivered heat in MWh"]
[]
[]
[null,null,null,"Delivery pressure (bar g)","Delivered Steam (Kg)","Enthalpy (KJ/Kg)","Delivered Heat\n(MWh)"]
[null,null,1,null,null,{"$f":"IFERROR(h_px(D23,1),0)","v":0},{"$f":"E23*F23/3600000","v":0}]
[null,null,2,null,null,{"$f":"IFERROR(h_px(D24,1),0)","v":0},{"$f":"E24*F24/3600000","v":0}]
[null,null,3,null,null,{"$f":"IFERROR(h_px(D25,1),0)","v":0},0]
[null,null,4,null,null,{"$f":"IFERROR(h_px(D26,1),0)","v":0},0]
[null,null,5,null,null,{"$f":"IFERROR(h_px(D27,1),0)","v":0},0]
[null,null,6,null,null,{"$f":"IFERROR(h_px(D28,1),0)","v":0},0]
[null,null,7,null,null,{"$f":"IFERROR(h_px(D29,1),0)","v":0},0]
[null,null,null,"Total Delivered Heat in MWh:",null,null,{"$f":"SUM(G23:G29)","v":0}]