{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Title","Description","ProcessFlow","Input_Sheet_Template","Replacement Costs","Capital Costs","Plant Scaling","Carbon Sequestration","Results","Tornado Charts","Cash Flow Analysis","Energy Feed & Utility Prices","Non-Energy Material Prices","AEO Data","HyARC Physical Property Data","Debt Financing Calculations","Depreciation","Constants and Conversions","Lists","ProcessFlow - blank","Description - blank","Title - blank"],"not_rendered":{"charts":7,"images":37,"macros":1,"external_links":0,"defined_names":359,"comments":6,"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":"Title","index":0,"n_rows":48,"n_cols":4,"rows_kept":48,"cut":false,"hidden":false,"merged":[[25,1,25,3]]}
[]
[null,"Central Hydrogen Production - Project Information"]
[]
[]
[null,"Title:","Current (2010) Hydrogen from Natural Gas without CO2 Capture and Sequestration"]
[null,"Authors:","US DOE/NETL MD Rutkowski"]
[null,"Contact:","Marc Melaina"]
[null,"Contact phone:","303 275 3836"]
[null,"Contact e-mail:","marc.melaina@nrel.gov"]
[null,"Organization:","NREL"]
[null,"Date:","2012-01-31"]
[null,"Web Site:","http://www.hydrogen.energy.gov/h2a_production.html"]
[]
[null,"Plant Design Capacity (kg/day):",379387]
[null,"Start-up Year:",2010]
[null,"Primary Product Feedstock Source:","Industrial Natural Gas"]
[null,"Secondary Feedstock Source:","None"]
[null,"Process Energy Source:","Standard fossil energy sources"]
[null,"Conversion Technology:","Steam reformer, quench, shift, PSA"]
[null,"Primary By-Product:","Steam export"]
[null,"Secondary By-Product:","No"]
[null,"Based on Number of Plants Installed per Year (per manufacturer):","None"]
[null,"H2 Onsite Storage Type","N/A"]
[null,"Assumed plant location:","Mid USA"]
[]
[null,"Reporting Spreadsheet Change History:"]
[null,"Date spreadsheet created / modified","Name","Comments"]
[null,"2015-03-17T08:57:15.780","Michael Penev, NREL","replaced model buttons"]
[null,"2015-03-17T08:57:15.780","Michael Penev, NREL","Implemented closed-form cash flow calculations"]
[null,"2015-03-17T08:57:15.780","Michael Penev, NREL","Implemented new tornado plots generator"]
[null,"2015-03-17T08:57:15.780","Michael Penev, NREL","Implemented waterfall plots generator"]
[null,"2015-03-17T08:57:15.780","Michael Penev, NREL","Added instant results display in the Input_Sheet_Template"]
[null,"2015-03-17T08:57:15.780","Michael Penev, NREL","Fixed depreciation routine"]
[]
[null,"2013-06-17","NREL - G. Saur","Fixed Feedstock cost to reference AEO 2009 reference case"]
[null,null,null,"H2A version 3"]
[null,"2011-12-05","NREL - D. Steward","Ported to new model structure"]
[null,null,null,"H2A version 2"]
[null,"2008-09-22","NREL - D. Steward","H2A Version 2.1 updates"]
[null,"2008-05-23","NREL - D. Steward","Tornado chart"]
[null,"2008-03-14","NREL - D. Steward","Ported to new model structure"]
[null,null,null,"H2A version 1"]
[null,"2006-06-07","NREL - updated for release"]
[null,"2005-09-14","Mike Rutkowski"]
[null,"2005-06-27","MD Rutkowski, Revise Capital and Feedstock $"]
[null,"2005-06-17","MD Rutkowski"]
[null,"2005-02-23","NJ Kuehn"]
[null,"2004-10-11","MD Rutkowski"]

{"sheet":"Description","index":1,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Central Hydrogen Production - Description"]
[]
[]
[]
[null,"Purpose:"]
[null,"Steam reforming of hydrocarbons continues to be the most efficient, economical, and widely used process for production of hydrogen and hydrogen/carbon monoxide mixtures.  The purpose of this analysis is to assess the economic production of hydrogen from the steam reforming of natural gas."]
[]
[]
[null,"System Description:"]
[null,"Natural gas is fed to the plant from the pipeline at a pressure of 450 psia.  The gas is generally sulfur-free, but odorizers with mercaptans must be cleaned from the gas to prevent contamination of the reformer catalyst.  The desulfurized natural gas feedstock is mixed with process steam to be reacted over a nickel based catalyst contained inside of a system of high alloy steel tubes.  The reforming reaction is strongly endothermic, and the metallurgy of the tubes usually limits the reaction temperature to 1400-1700oF.  The flue gas path of the fired reformer is integrated with additional boiler surfaces to produce about 700,000 lb/hour steam.  Of this, about 450,000 lb/hour is superheated to 450 psia and 750°F, to be added to the incoming natural gas.  Additional steam from the boiler is sent off-site.  After the reformer, the process gas mixture of CO and H2 passes through a heat recovery step and is fed into a water gas shift reactor to produce additional H2."]
[null,"The Pressure Swing Adsorption (PSA) process is used for hydrogen purification, based on the ability to produce high purity hydrogen, low amounts of CO and CO2 and ease of operation.  Shifted gas is fed directly to the PSA unit where hydrogen is purified up to approximately 99.6%. based on the ability to produce high purity hydrogen, low amounts of CO and CO2 and ease of operation.  Shifted gas is fed directly to the PSA unit where hydrogen is purified up to approximately 99.6%."]
[]
[null,"Analysis Methodology Summary:"]
[null,"Material and energy balances in ASPEN Plus; Installed equipment costing based on grass roots estimate of commercial offering; O&M collaborated with KIC"]
[]
[]
[null,"Plant Ownership and Entity Type Assumptions:"]
[null,"Corporate ownership, 100% equity"]
[]
[null,"References:"]
[null,"Hydrogen from Natural Gas Reforming, November 2003, DOE/FE/NETL"]
[null,"Original H2A Case Study - h2a_central_natural_gas_current_final.xls, M. Rutkowski"]

{"sheet":"ProcessFlow","index":2,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Central Hydrogen Production - Process Flow Diagram"]
[]
[]
[]
[null,"Process Flow Diagram"]
[]
[]
[null,null,null,"  Energy efficiencies for individual process steps (add rows as appropriate)","Value","Basis","Reference"]
[null,null,null,"SMR Efficiency",0.82,"LHV efficiency of energy in gasifier product gas coming out of gasifier divided by energy in coal fed to gasifier.","Aspen Plus® Model"]
[null,null,null,"Shift Reactor Conversion",0.9,"Molar percent of CO converted to CO2","Haldor Topsoe commercial catalyst spec."]
[null,null,null,"PSA Hydrogen Separation",0.8,"Percent hydrogen rercovered from PSA feed gas","UOP commercial PSA design spec."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stream Summaries"]
[]
[null,"STREAM NUMBER",1,2,3,4,5]
[null,null,"Natural Gas","Steam","Air","Hydrogen","Stack Gas"]
[null,"Mole Fraction"," "," "," "," "," "]
[null,"  Ar                 ",0,0,9.2999999999999992E-3,0,7.27519E-3]
[null,"  CH4",0.9,0,0,0,0]
[null,"  C2H6",0.05,0,0,0,0]
[null,"  CO2",0,0,4.0000000000000002E-4,1.3086300000000001E-3,0.16765189999999999]
[null,"  H2",0,0,0,0.99471929999999997,0]
[null,"  H2O",0,1,1.01E-2,0,0.18346290000000001]
[null,"  N2",0.05,0,0.77239999999999998,3.9720399999999996E-3,0.61154430000000004]
[null,"  O2",0,0,0.20780000000000001,0,3.0065700000000001E-2]
[]
[null,"NOx","----","----","----","----","20 ppm"]
[]
[null,"Total Flow (lbmol/hr)",6980.5,24431.75,29489.45,16102.31,37696.85]
[null,"Total Flow (lb/hr)",121060,440145,851008,35008,1095760]
[]
[null,"Temperature (°F)",59,750,60,108,280.04079999999999]
[null,"Pressure (psia)",450,450,14.696,346,14.7]

{"sheet":"Input_Sheet_Template","index":3,"n_rows":163,"n_cols":8,"rows_kept":163,"cut":false,"hidden":false,"merged":[[130,2,130,3],[145,4,145,6],[143,4,143,6],[99,3,100,3],[87,4,87,6],[1,1,1,6],[2,1,2,3],[3,3,3,4],[53,4,53,6],[49,4,49,6],[46,4,46,6],[31,3,32,3],[44,4,44,6],[35,4,35,6],[42,4,42,6],[41,4,41,6],[40,4,40,6],[48,4,48,6],[45,4,45,6],[23,4,23,6],[24,4,24,6],[25,4,25,6],[27,4,27,6],[34,4,34,6],[28,4,28,6],[43,4,43,6],[36,4,36,6],[29,4,29,6],[30,4,30,6],[33,4,33,6],[32,4,32,6],[39,4,39,6],[37,4,37,6],[38,4,38,6],[153,4,153,6],[47,4,47,6],[86,4,86,6],[58,5,67,5],[55,4,55,6],[88,4,88,6],[52,4,52,6],[149,5,149,6],[146,4,146,6],[147,4,147,6],[142,4,142,6],[51,4,51,6],[50,4,50,6],[54,4,54,6],[84,4,84,6],[85,4,85,6]]}
[2]
[null,"H2A Hydrogen Production Cash Flow Analysis Tool v3.1"]
["title","Central Natural Gas Reforming - Current Timeframe"]
[]
[null,"Table of Contents"]
[null,"View and edit project information"]
[]
[null,"H2A cell color coding"]
[]
[null,"Use H2A default values"]
[]
[]
[]
[null,"Technical Operating Parameters and Specifications"]
[null,"Financial Input Values"]
[null,"Energy Feedstocks, Utilities and Byproducts",null,null,null,null,null,"Cash Flow NPV (Error if not 0)"]
[null,"Capital Cost",null,null,null,null,null,{"$f":"+NPV","v":1.1576620436648487E-6}]
[null,"Fixed Operating Costs"]
[null,"Variable Operating Costs - Other Materials and Byproducts"]
[null,"Variable Operating Costs - Other Variable Operating Costs"]
[]
[]
[]
[null,"Technical Operating Parameters and Specifications",null,null,"Notes"]
["cap_factor","Operating Capacity Factor (%)",{"$f":"0.9*sensitivity_01","v":0.9}]
["design_cap","Plant Design Capacity (kg of H2/day)",{"$f":"379387*sensitivity_02","v":379387}]
[null,"Plant Output (kg/day)",{"$f":"design_cap*cap_factor","v":341448.3}]
["Soutput_kgyear","Plant Output (kg/year)",{"$f":"output_kgpday*365","v":124628629.5}]
[null,"Financial Input Values",null,null,"Notes "]
["ref_year","Reference year",2007]
["startup_year","Assumed start-up year",2010]
[null,"Basis year",2005,"Costs must be entered in basis year dollars"]
["construct","Length of Construction Period (years)",3]
["percent_cap1","% of Capital Spent in 1st Year of Construction",0.08]
["percent_cap2","% of Capital Spent in 2nd Year of Construction",0.6]
["percent_cap3","% of Capital Spent in 3rd Year of Construction",0.32]
["percent_cap4","% of Capital Spent in 4th Year of Construction"]
["start_time","Start-up Time (years)",1]
["plant_life","Plant life (years)",40]
["anal_period","Analysis period (years)",40]
["depr_length","Depreciation Schedule Length (years)",20]
["depr_type","Depreciation Type","MACRS"]
["equity"," % Equity Financing",1]
["debt_interest","Interest rate on debt, if applicable (%)",0.06]
["debt_period","Debt period (years)",{"$f":"+depr_length","v":20}]
["percnt_fixed","% of Fixed Operating Costs During Start-up (%)",0.75]
["percnt_revs","% of Revenues During Start-up (%)",0.5]
["percnt_var","% of Variable Operating Costs During Start-up (%)",0.75]
["decom_percent","Decommissioning costs (% of depreciable capital investment)",0.1]
["salvage_perct","Salvage value (% of total capital investment)",0.1]
["inflation_rate","Inflation rate (%)",1.9E-2]
["real_irr","After-tax Real IRR (%)",{"$f":"0.1*sensitivity_03","v":0.1}]
["state_tax_rate","State Taxes (%)",0.06]
["fed_tax_rate","Federal Taxes (%)",0.35]
["Stotal_tax_rate","Total Tax Rate (%)",{"$f":"fed_tax_rate+state_tax_rate*(1-fed_tax_rate)","v":0.38899999999999996}]
["WorkingCap","WORKING CAPITAL (% of yearly change in operating costs)",0.15]
[null,"Energy Feedstocks, Utilities, and Byproducts"]
[null,"Select the Price Table to Use"]
[null,"AEO_2009_Reference_Case",null,null,null,"To use a new feedstock, utility or byproduct, select the price table and product from the dropdown lists and enter the usage (or byproduct) amount. Click the \"Add\" button to add the product to the \"In Use\" list. Important; only materials on the \"In Use\" list will be used in H2A calculations. To delete materials from the list, click the \"Delete\" button below"]
[null,"Select the Use"]
[null,"feedstock",{"$f":"IF(OR(TMP_FeedType=\"Feedstock\",TMP_FeedType = \"Utility\"),\" Enter usage in\",\"Enter production in\")","v":" Enter usage in"},{"$f":"VLOOKUP(TMP_FeedName,INDIRECT(TMP_PriceTable),4,FALSE)","v":"mmBtu"}]
[null,"Select the Feed Type"]
[null,"Industrial Natural Gas"]
[]
[null,{"$f":"SELECTED_FEED","v":"feedstock"},{"$f":"TMP_FeedName","v":"Industrial Natural Gas"}]
[null,{"$f":"\"Price Conversion Factor (GJ/\"&TMP_Units&\")\"","v":"Price Conversion Factor (GJ/mmBtu)"},{"$f":"VLOOKUP(TMP_FeedName,MASTER_PROPERTY_TABLE,9,FALSE)","v":1.0549999999999999}]
[null,{"$f":"\"Price in Startup Year ($\" & ref_year & \")/\" & TMP_Units","v":"Price in Startup Year ($2007)/mmBtu"},{"$f":"HLOOKUP(startup_year,INDIRECT(TMP_PriceTable),MATCH(TMP_FeedName,INDIRECT(Energy_Feed_List),0),FALSE)*TMP_Conversion","v":6.0918859009339998}]
[null,{"$f":"IF(OR(TMP_FeedType=\"Feedstock\",TMP_FeedType = \"Utility\"),\"Usage (\"&TMP_Units&\"/kg H2)\",\"Production (\"&TMP_Units&\"/kg H2)\")","v":"Usage (mmBtu/kg H2)"},0.15625]
[null,{"$f":"IF(OR(TMP_FeedType = \"Feedstock\",TMP_FeedType = \"Utility\"), \"Cost in Startup Year\",\"Income in Startup Year\")","v":"Cost in Startup Year"},{"$f":"design_cap*365*cap_factor*TMP_Usage*TMP_StartPrice","v":118628654.82871519}]
[null,"Lookup Prices","no"]
[]
[null,"Energy feedstocks, utilities, and byproducts currently in use "]
["START_TOP"]
[null,"feedstock","Price Conversion Factor (GJ/mmBtu)","Price in Startup Year ($2007)/mmBtu","Usage (mmBtu/kg H2)","Cost in Startup Year","Lookup Prices"]
[null,"Industrial Natural Gas",1.0549999999999999,5.7301421364261884,{"$f":"0.15625*sensitivity_04","v":0.15625},111584337.70359342,"yes"]
["START_FEED"]
[null,"utility","Price Conversion Factor (GJ/kWh)","Price in Startup Year ($2007)/kWh","Usage (kWh/kg H2)","Cost in Startup Year","Lookup Prices"]
[null,"Industrial Electricity",3.5999999999999995E-3,5.7423148494196087E-2,{"$f":"0.569*sensitivity_05","v":0.56899999999999995},4072087.3617933821,"yes"]
["START_UTILITY"]
["START_BYPROD"]
[null,null,null,null,null,"Total"]
["Total_Energy_Feed_Cost","Total Energy Feedstock Cost ($/year)",null,null,null,{"$f":"SUM(Dynamic_Feed_Total)","v":111584337.70359342}]
["Total_Energy_Utilities_Cost","Total Energy Utilities Cost ($/year)",null,null,null,{"$f":"SUM(Dynamic_Utilities_Total)","v":4072087.3617933821}]
["Total_Energy_Byproduct_Credit","Total Energy Byproduct Credit ($/year)",null,null,null,{"$f":"SUM(Dynamic_Byproduct_Total)","v":0}]
[null,null,null,"Notes:"]
[]
[null,"Capital Costs",null,null,"Notes"]
["direct_cap","H2A Total Direct Capital Cost",{"$f":"Det_scaled_cap","v":152547215.91225904},null,"Click to enter details on the Cost Detail Sheet"]
[null,"H2A Carbon Sequestration Total Direct Capital Cost",null,null,"Click to enter details on the Carbon Sequestration calculation sheet."]
[]
[null,"Indirect Depreciable Capital Costs",{"$f":"\"Enter values in basis year (\" & BasisYear & \") dollars\"","v":"Enter values in basis year (2005) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":" \"Reference Year (\"& ref_year & \") Dollars\"","v":"Reference Year (2007) Dollars"}]
["Site_prep","Site Preparation ($) (may change to construction costs)",{"$f":"0.02*(direct_cap+CO2_seq)/(CEPCIinflator*CPIinflator)","v":2696873.8560000001},{"$f":"CEPCIinflator*CPIinflator","v":1.1312892189812458},{"$f":"C92*D92","v":3050944.3182451809}]
["Engin","Engineering & design ($)",{"$f":"0.1*(direct_cap+CO2_seq)/(CEPCIinflator*CPIinflator)","v":13484369.280000001},1.1312892189812458,{"$f":"C93*D93","v":15254721.591225905}]
["Process_cont","Process contingency ($)",null,1.1312892189812458,0]
["Project_cont","Project contingency ($)",{"$f":"0.15*(direct_cap+CO2_seq)/(CEPCIinflator*CPIinflator)","v":20226553.920000002},1.1312892189812458,22882082.386838857]
["Other_indirect","Other (Depreciable) capital ($)",null,1.1312892189812458,0]
["Fees","One-time Licensing Fees ($)",null,1.1312892189812458,0]
["Permitting","Up-Front Permitting Costs ($) (legal and contractors fees included here)",{"$f":"0.15*(direct_cap+CO2_seq)/(CEPCIinflator*CPIinflator)","v":20226553.920000002},1.1312892189812458,22882082.386838857]
["Sdepr_cap","Total Depreciable Capital Costs",null,null,{"$f":"direct_cap+CO2_seq+SUM($E$92:$E$98)","v":216617046.59540784}]
[null,null,null,"Combined Plant Scaling and Escalation Factor"]
[null,"Non-Depreciable Capital Costs",{"$f":"\"Enter values in basis year (\" & BasisYear & \") dollars\"","v":"Enter values in basis year (2005) dollars"},null,{"$f":" \"Reference Year (\"& ref_year & \") Dollars\"","v":"Reference Year (2007) Dollars"}]
["acre_cost","Cost of land ($/acre)",50000,{"$f":"CPIinflator","v":0.96163691417396391},{"$f":"C102*D102","v":48081.845708698194}]
["acres","Land required (acres)",10,{"$f":"Scale_Factor *1","v":1},{"$f":"C103*D103","v":10}]
["Sland_cost","Land Cost ($)",null,null,{"$f":"acre_cost*acres","v":480818.45708698197}]
[null,"Other non depreciable capital costs",null,{"$f":"CPIinflator","v":0.96163691417396391},{"$f":"C105*D105","v":0}]
["Snon_dep_cap","Total Non-Depreciable Capital Costs",null,null,{"$f":"land_cost+$E$105","v":480818.45708698197}]
[]
["Stotal_cap","Total Capital Costs",{"$f":"(depr_cap+non_dep_cap)*sensitivity_06","v":217097865.05249482}]
[]
[null,"Fixed Operating Costs",{"$f":"\"Enter values in basis year (\" & BasisYear & \") dollars\"","v":"Enter values in basis year (2005) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":" \"Reference Year (\"& ref_year & \") Dollars\"","v":"Reference Year (2007) Dollars"}]
["FTEs","Total plant staff (number of FTEs employed by plant)",20,{"$f":"Scale_Ratio^0.25","v":1},{"$f":"C111*D111","v":20}]
["FTE_cost","Burdened labor cost, including overhead ($/man-hr)",50,{"$f":"VLOOKUP(ref_year,Tbl_labor_indexes,2,FALSE)/VLOOKUP(BasisYear,Tbl_labor_indexes,2,FALSE)","v":0.99389933909506856},{"$f":"C112*D112","v":49.694966954753426}]
["Slabor_cost","Labor cost, $/year",null,null,{"$f":"FTEs*2080*FTE_cost","v":2067310.6253177426}]
["overhead_rate","G&A rate (% of labor cost)",0.2]
["Soverhead_GA","G&A ($/year)",null,null,{"$f":"labor_cost*overhead_rate","v":413462.12506354856}]
["licensing","Licensing, Permits and Fees ($/year)",0,{"$f":"Scale_Factor *CEPCIinflator*CPIinflator","v":1.1312892189812458},{"$f":"C116*D116","v":0}]
["tax_ins_rate","Property tax and insurance rate (% of total capital investment per year)",0.02]
["Stax_insurance","Property taxes and insurance ($/year)",null,null,{"$f":"tax_ins_rate*total_cap","v":4341957.3010498965}]
["rent","Rent ($/year)",0,{"$f":"Scale_Factor *CPIinflator","v":0.96163691417396391},{"$f":"C119*D119","v":0}]
["material","Material costs for maintenance and repairs ($/year)",810097,{"$f":"Scale_Factor *CEPCIinflator*CPIinflator","v":1.1312892189812458},{"$f":"C120*D120","v":916454.00242905028}]
["prod_maint","Production Maintenance and Repairs ($/year)",0,{"$f":"Scale_Factor *CEPCIinflator*CPIinflator","v":1.1312892189812458},{"$f":"C121*D121","v":0}]
["other_fees","Other Fees ($/year)",0,{"$f":"Scale_Ratio * CEPCIinflator*CPIinflator","v":1.1312892189812458},{"$f":"C122*D122","v":0}]
["other_fixed","Other Fixed O&M Costs ($/year)",0,{"$f":"Scale_Factor *CEPCIinflator*CPIinflator","v":1.1312892189812458},{"$f":"C123*D123","v":0}]
["Sfixed","Total Fixed Operating Costs",null,null,{"$f":"(labor_cost+overhead_GA+tax_insurance+licensing+SUM(E119:E123))*sensitivity_07","v":7739184.0538602378}]
[]
[null,"Variable Operating Costs"]
[null,"Other Materials and Byproducts"]
[]
[null,"Select the Material"]
[null,"Cooling Water"]
[null,"Feed or utility",{"$f":"B130","v":"Cooling Water"}]
[null,{"$f":"\"$(\" & ref_year & \")/ \" & VLOOKUP(TMP_NonE_Feed,Tbl_Other_Inputs_and_Byproducts,2,FALSE)","v":"$(2007)/ gal"},{"$f":"HLOOKUP(startup_year,Tbl_Other_Inputs_and_Byproducts,MATCH(TMP_NonE_Feed,Other_Inputs_List,0),FALSE)","v":8.62749626268019E-5}]
[null,{"$f":"IF(TMP_NonE_Type=\"Feed or utility\",\"Usage per kg H2\",\"Production per kg H2\")","v":"Usage per kg H2"},5]
[null,{"$f":"IF(TMP_NonE_Type = \"Feed or utility\", \"Cost in Startup Year\",\"Income in Startup Year\")","v":"Cost in Startup Year"},{"$f":"design_cap*365*cap_factor*TMP_NonE_Usage*TMP_NonE_StartPrice","v":53761.651761710207}]
[null,"Lookup Prices","Yes"]
["START_NONE_TOP"]
[null,"Feed or utility","$(2007)/ gal","Usage per kg H2","Cost in Startup Year","Lookup Prices"]
[null,"Demineralized Water",5.4229976508275496E-3,3.355,2267512.8665896179,"Yes"]
[null,"Feed or utility","$(2007)/ gal","Usage per kg H2","Cost in Startup Year","Lookup Prices"]
[null,"Cooling Water",8.6274962626801941E-5,1.4950000000000001,16074.733876751361,"Yes"]
["START_NONE_FEED"]
["START_NONE_BYPROD"]
[null,"Total Non Energy Utility and Material Costs ($/year)",{"$f":"SUM(Dynamic_NonE_Feed_Total)","v":2283587.6004663692}]
["total_non_energy_byproduct_credit","Total Non Energy Byproduct Credits ($/year)",{"$f":"SUM(Dynamic_NonE_Byprod_Total)","v":0}]
[]
["Stotal_feedstock","Total Feedstock Costs ($/year)",{"$f":"Total_Energy_Feed_Cost","v":111584337.70359342}]
["Stotal_utilities","Total Utility Costs ($/year)",{"$f":"Total_Energy_Utilities_Cost+Total_Non_Energy_Feed_Cost","v":6355674.9622597508}]
["Stotal_byproducts","Total Byproduct Credits ($/year)",{"$f":"Total_Energy_Byproduct_Credit+total_non_energy_byproduct_credit","v":0}]
[null,"Other Variable operating costs (for the first year)",{"$f":"\"Enter values in basis year (\" & BasisYear & \") dollars\"","v":"Enter values in basis year (2005) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":" \"Reference Year (\"& ref_year & \") Dollars\"","v":"Reference Year (2007) Dollars"}]
["var_misc","Other variable operating costs (e.g. environmental surcharges) ($/year)",2123000,{"$f":"Scale_Ratio * VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)","v":1.0854244527495993},{"$f":"C150*D150","v":2304356.1131873992},"Original ($2005) SMR Catalyst @ $7.00/lb, SCR @ $10.00/lb, PSA Sorbent, Shift Catalyst @ $5.24/lb; $2,123,000"]
["total_other_raw","Other Material Costs ($/year)",0,{"$f":"Scale_Ratio * VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)","v":1.0854244527495993},{"$f":"C151*D151","v":0}]
["waste_treat","Waste treatment costs ($/year)",0,{"$f":"Scale_Ratio * VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)","v":1.0854244527495993},{"$f":"C152*D152","v":0}]
["solidwaste_treat","Solid waste disposal costs ($/year)",0,{"$f":"Scale_Ratio * VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)","v":1.0854244527495993},{"$f":"C153*D153","v":0}]
["replace_factor","Total Unplanned Replacement Capital Cost Factor (% of total direct depreciable costs/year)",5.0000000000000001E-3,null,"Value added to match other central cases.\nUse this value for all central cases"]
["royalties","Royalties ($/year)",0,{"$f":"Scale_Ratio * CPIinflator","v":0.96163691417396391},0]
["operator_profit","Operator Profit ($/year) ",0,{"$f":"Scale_Ratio * CPIinflator","v":0.96163691417396391},0]
["tax_credit","Subsidies, Tax Incentives ($/year)",0,{"$f":"Scale_Ratio * CPIinflator","v":0.96163691417396391},0]
["CO2_seq","CO2 sequestration O&M costs and credits ($/year)"]
[null,"Process Carbon Tax ($/metric ton carbon produced as CO2)",0,{"$f":"CPIinflator","v":0.96163691417396391},0]
[null,"Process Carbon Tax ($/year)",null,null,{"$f":"ROUND(Proc_CO2_tax*12/44*Proc_CO2_MTpY,-2)","v":0}]
[null,"Upstream Carbon Tax ($/metric ton upstream GHG CO2 eq)",0,{"$f":"CPIinflator","v":0.96163691417396391},0]
[null,"Upstream Carbon Tax ($/year)",null,null,{"$f":"ROUND(Upstream_CO2_tax/1000*Upstream_GHG_total*output_kgyear,2)","v":0}]
["Stotal_var","Total Variable Operating Costs ($/year)",null,null,{"$f":"ROUND(total_feedstock+total_utilities+total_other_raw-total_byproducts+var_misc+waste_treat+solidwaste_treat+royalties+operator_profit-tax_credit+CO2_OandMcost+Proc_CO2_taxpYear + Upstream_CO2_taxpYear,-2)","v":120244400}]

{"sheet":"Replacement Costs","index":4,"n_rows":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
["Replacement Costs"]
[]
[]
[null,null,"Color Key"]
[]
[]
[]
[{"$f":"\"NOTE: Enter costs in year \"&TEXT(BasisYear,\"0\")&\" $ - Do not inflate\"","v":"NOTE: Enter costs in year 2005 $ - Do not inflate"}]
["NOTE: All replacement costs are assumed to be equity financed."]
[]
[]
["Unplanned Yearly Replacement Capital (Depreciable)"]
[null,null,"Comments",null,"Source","Information"]
["Total Unplanned Replacement Capital Cost Factor (% of total depreciable capital costs/year)",{"$f":"replace_factor","v":5.0000000000000001E-3},null,null,null,"Enter a fixed percentage.  This input is meant to include, in the Cash Flow Analysis, a factor for unplanned capital expenditures.  "]
["Actual Year","Analysis Year","Operations Year","Specified Yearly Replacement Costs","Specified Yearly Replacement Costs","Unplanned Replacement Costs","Total Yearly Replacement Costs","Uninstalled costs","Installation factor","Comments:","Data source:"]
[null,null,null,{"$f":"\"Year \"&TEXT(BasisYear,\"0\")&\" $\"","v":"Year 2005 $"},{"$f":"\"Year \"&TEXT(ref_year,\"0\")&\" $\"","v":"Year 2007 $"},{"$f":"\"Year \"&TEXT(ref_year,\"0\")&\" $\"","v":"Year 2007 $"},"Inflated to Start-up Year"]
[{"$f":"IF(C18<>\"\",'Cash Flow Analysis'!A65,\"\")","v":2007},{"$f":"construct+1","v":4},1,null,{"$f":"D18*CPIinflator*CEPCIinflator","v":0},{"$f":"IF(C18>anal_period,0,IF(replace_factor<>\"\",replace_factor*depr_cap,0))","v":1083085.2329770392},{"$f":"(E18+F18)*((1+inflation_rate)^(startup_year-ref_year))","v":1146001.5014456573}]
[{"$f":"IF(C19<>\"\",'Cash Flow Analysis'!A66,\"\")","v":2008},{"$f":"IF(B18<anal_period+construct,B18+1,\"\")","v":5},{"$f":"IF(B19=\"\",\"\",C18+1)","v":2},null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C20<>\"\",'Cash Flow Analysis'!A67,\"\")","v":2009},6,3,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C21<>\"\",'Cash Flow Analysis'!A68,\"\")","v":2010},7,4,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C22<>\"\",'Cash Flow Analysis'!A69,\"\")","v":2011},8,5,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C23<>\"\",'Cash Flow Analysis'!A70,\"\")","v":2012},9,6,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C24<>\"\",'Cash Flow Analysis'!A71,\"\")","v":2013},10,7,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C25<>\"\",'Cash Flow Analysis'!A72,\"\")","v":2014},11,8,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C26<>\"\",'Cash Flow Analysis'!A73,\"\")","v":2015},12,9,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C27<>\"\",'Cash Flow Analysis'!A74,\"\")","v":2016},13,10,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C28<>\"\",'Cash Flow Analysis'!A75,\"\")","v":2017},14,11,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C29<>\"\",'Cash Flow Analysis'!A76,\"\")","v":2018},15,12,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C30<>\"\",'Cash Flow Analysis'!A77,\"\")","v":2019},16,13,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C31<>\"\",'Cash Flow Analysis'!A78,\"\")","v":2020},17,14,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C32<>\"\",'Cash Flow Analysis'!A79,\"\")","v":2021},18,15,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C33<>\"\",'Cash Flow Analysis'!A80,\"\")","v":2022},19,16,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C34<>\"\",'Cash Flow Analysis'!A81,\"\")","v":2023},20,17,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C35<>\"\",'Cash Flow Analysis'!A82,\"\")","v":2024},21,18,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C36<>\"\",'Cash Flow Analysis'!A83,\"\")","v":2025},22,19,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C37<>\"\",'Cash Flow Analysis'!A84,\"\")","v":2026},23,20,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C38<>\"\",'Cash Flow Analysis'!A85,\"\")","v":2027},24,21,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C39<>\"\",'Cash Flow Analysis'!A86,\"\")","v":2028},25,22,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C40<>\"\",'Cash Flow Analysis'!A87,\"\")","v":2029},26,23,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C41<>\"\",'Cash Flow Analysis'!A88,\"\")","v":2030},27,24,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C42<>\"\",'Cash Flow Analysis'!A89,\"\")","v":2031},28,25,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C43<>\"\",'Cash Flow Analysis'!A90,\"\")","v":2032},29,26,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C44<>\"\",'Cash Flow Analysis'!A91,\"\")","v":2033},30,27,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C45<>\"\",'Cash Flow Analysis'!A92,\"\")","v":2034},31,28,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C46<>\"\",'Cash Flow Analysis'!A93,\"\")","v":2035},32,29,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C47<>\"\",'Cash Flow Analysis'!A94,\"\")","v":2036},33,30,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C48<>\"\",'Cash Flow Analysis'!A95,\"\")","v":2037},34,31,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C49<>\"\",'Cash Flow Analysis'!A96,\"\")","v":2038},35,32,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C50<>\"\",'Cash Flow Analysis'!A97,\"\")","v":2039},36,33,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C51<>\"\",'Cash Flow Analysis'!A98,\"\")","v":2040},37,34,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C52<>\"\",'Cash Flow Analysis'!A99,\"\")","v":2041},38,35,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C53<>\"\",'Cash Flow Analysis'!A100,\"\")","v":2042},39,36,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C54<>\"\",'Cash Flow Analysis'!A101,\"\")","v":2043},40,37,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C55<>\"\",'Cash Flow Analysis'!A102,\"\")","v":2044},41,38,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C56<>\"\",'Cash Flow Analysis'!A103,\"\")","v":2045},42,39,null,0,1083085.2329770392,1146001.5014456573]
[{"$f":"IF(C57<>\"\",'Cash Flow Analysis'!A104,\"\")","v":2046},43,40,null,0,1083085.2329770392,1146001.5014456573]

{"sheet":"Capital Costs","index":5,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[10,3,10,7],[11,3,11,7],[7,3,7,7],[1,5,3,7],[6,3,6,7],[8,3,8,7],[9,3,9,7]]}
[]
[null,"Capital Costs"]
[]
[null,null,"Color Key"]
[]
[]
[null,"Design Plant Hydrogen Production (kg/day)",379387,"Capital costs for the design plant (baseline) are entered on this sheet. Use the Plant Scaling sheet to set scaling parameters for scaling up or down in size from the baseline plant. Enter the output kg/day for the plant you wish to analyze on the Input Sheet"]
[null,null,null,"Comments"]
[null,"Basis year for capital costs",{"$f":"BasisYear","v":2005}]
[null,"Enter current year for capital costs",2010]
[null,{"$f":"\"CEPCI Inflator (\"&BasisYear&\" to \"&CurrentYear&\")\"","v":"CEPCI Inflator (2005 to 2010)"},{"$f":"VLOOKUP(CurrentYear,Tbl_PlantCostIndexes,2,FALSE)/VLOOKUP(BasisYear,Tbl_PlantCostIndexes,2,FALSE)","v":1.176420333190944},"The Chemical Engineering Plant Cost Index (CEPCI) is used to adjust the capital cost of the H2 Production facility from the basis year to the current year."]
[null,{"$f":"\"Consumer Price Inflator (\"&CurrentYear&\" to \"&ref_year&\")\"","v":"Consumer Price Inflator (2010 to 2007)"},{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(CurrentYear,DeflatorTable,2,FALSE)","v":0.96163691417396391},"The Consumer Price Inflator (CPI) is used to deflate all dollars from the current year to the Reference Year."]
[]
[null,{"$f":" \"CAPITAL INVESTMENT (Inputs REQUIRED in Basis Year, (\" & BasisYear & \") $)\"","v":"CAPITAL INVESTMENT (Inputs REQUIRED in Basis Year, (2005) $)"}]
[null,"Major pieces/systems of equipment",{"$f":"\"Baseline Uninstalled Costs $\"&BasisYear&\" Dollars\"","v":"Baseline Uninstalled Costs $2005 Dollars"},{"$f":"\"Baseline Uninstalled Costs $\"&ref_year&\" Dollars\"","v":"Baseline Uninstalled Costs $2007 Dollars"},"Installation Cost Factor","Baseline Installed Costs","Comments","Data Source"]
[null,"Process Plant Equipment",49969788,{"$f":"C16*CEPCIinflator*CPIinflator","v":56530282.43917843},1.92,{"$f":"D16*E16","v":108538142.28322259}]
[null,"Balance of Plant and Offsites",19964651,22585794.437023148,1.92,{"$f":"D17*E17","v":43364725.319084443}]
[null,"SCR NOx Control on Stack",296651,335598.07810000551,1.92,644348.30995201052]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,{"$f":"SUM(C16:C35)","v":70231090},{"$f":"SUM(D16:D35)","v":79451674.954301581},null,{"$f":"SUM(F16:F35)","v":152547215.91225904}]

{"sheet":"Plant Scaling","index":6,"n_rows":55,"n_cols":10,"rows_kept":55,"cut":false,"hidden":false,"merged":[[7,3,7,5],[2,3,2,5],[4,3,4,5],[3,3,3,5],[6,3,6,5],[5,3,5,5],[30,6,30,10],[31,6,31,10],[32,6,32,10],[33,6,33,10],[34,6,34,10],[35,6,35,10],[36,6,36,10],[38,6,38,10],[39,6,39,10],[41,6,41,10],[42,6,42,10],[43,6,43,10],[44,6,44,10],[45,6,45,10],[46,6,46,10],[53,6,53,10],[54,6,54,10],[47,6,47,10],[49,6,49,10],[50,6,50,10],[51,6,51,10],[52,6,52,10]]}
[null,"leave this sheet as is for scaled costs"]
[null,"Plant Scaling Factors"]
[null,"Baseline Design Capacity (kg H2/day)",{"$f":"Baseline_Design_Capacity","v":379387},"Design capacity for original H2A case.  Imported from capital cost sheet"]
[null,"Scale Ratio",{"$f":"design_cap/Baseline_Design_Capacity","v":1},"Ratio of new design capacity (enter on Input Sheet) to the Baseline Design Capacity.  Used for linear scaling"]
[null,"Scale Factor",{"$f":"$G$27/Det_direct_cap","v":1},"Ratio of total scaled installed capital capital cost to total baseline installed capital costs.  Used for exponential scaling."]
[null,"Default Scaling Factor Exponent",0.6,"Scaling factor exponent used for scaling all capital equipment where an individual factor has not been entered below."]
[null,"Lower Limit for Scaling Capacity (kg H2/day)",235000,"http://www.chemicals-technology.com/projects/air-products-plant/\n\n"]
[null,"Upper Limit for Scaling Capacity (kg H2/day)",425000,"http://hydrogen.pnl.gov/filedownloads/hydrogen/datasheets/hydrogen_production_capacity_by_state.xls\n"]
[]
[]
[null,{"$f":" \"CAPITAL INVESTMENT (Inputs REQUIRED in Reference Year, (\" & ref_year & \") $)\"","v":"CAPITAL INVESTMENT (Inputs REQUIRED in Reference Year, (2007) $)"}]
[null,"Major pieces/systems of equipment","Baseline Uninstalled Costs","Scaling Factor Exponent","Scaled Uninstalled Costs","Installation Cost Factor","Installed Cost (scaled)","Installed Cost (baseline)","Comments","Data Source"]
[null,{"$f":"'Capital Costs'!B16","v":"Process Plant Equipment"},{"$f":"'Capital Costs'!D16","v":56530282.43917843},null,{"$f":"IF($D13=\"\",$C13*Scale_Ratio^Scaling_Factor_Exponent,$C13*Scale_Ratio^$D13)","v":56530282.43917843},{"$f":"'Capital Costs'!E16","v":1.92},{"$f":"$E13*$F13","v":108538142.28322259},{"$f":"C13*F13","v":108538142.28322259}]
[null,{"$f":"'Capital Costs'!B17","v":"Balance of Plant and Offsites"},{"$f":"'Capital Costs'!D17","v":22585794.437023148},null,22585794.437023148,{"$f":"'Capital Costs'!E17","v":1.92},{"$f":"$E14*$F14","v":43364725.319084443},{"$f":"C14*F14","v":43364725.319084443}]
[null,{"$f":"'Capital Costs'!B18","v":"SCR NOx Control on Stack"},{"$f":"'Capital Costs'!D18","v":335598.07810000551},null,335598.07810000551,{"$f":"'Capital Costs'!E18","v":1.92},644348.30995201052,644348.30995201052]
[null,{"$f":"'Capital Costs'!B19","v":0},{"$f":"'Capital Costs'!D19","v":0},null,0,{"$f":"'Capital Costs'!E19","v":0},0,0]
[null,{"$f":"'Capital Costs'!B20","v":0},{"$f":"'Capital Costs'!D20","v":0},null,0,{"$f":"'Capital Costs'!E20","v":0},0,0]
[null,{"$f":"'Capital Costs'!B21","v":0},{"$f":"'Capital Costs'!D21","v":0},null,0,{"$f":"'Capital Costs'!E21","v":0},0,0]
[null,{"$f":"'Capital Costs'!B22","v":0},{"$f":"'Capital Costs'!D22","v":0},null,0,{"$f":"'Capital Costs'!E22","v":0},0,0]
[null,{"$f":"'Capital Costs'!B23","v":0},{"$f":"'Capital Costs'!D23","v":0},null,0,{"$f":"'Capital Costs'!E23","v":0},0,0]
[null,{"$f":"'Capital Costs'!B24","v":0},{"$f":"'Capital Costs'!D24","v":0},null,0,{"$f":"'Capital Costs'!E24","v":0},0,0]
[null,{"$f":"'Capital Costs'!B25","v":0},{"$f":"'Capital Costs'!D25","v":0},null,0,{"$f":"'Capital Costs'!E25","v":0},0,0]
[null,{"$f":"'Capital Costs'!B26","v":0},{"$f":"'Capital Costs'!D26","v":0},null,0,{"$f":"'Capital Costs'!E26","v":0},0,0]
[null,{"$f":"'Capital Costs'!B27","v":0},{"$f":"'Capital Costs'!D27","v":0},null,0,{"$f":"'Capital Costs'!E27","v":0},0,0]
[null,{"$f":"'Capital Costs'!B28","v":0},{"$f":"'Capital Costs'!D28","v":0},null,0,{"$f":"'Capital Costs'!E28","v":0},0,0]
[null,{"$f":"'Capital Costs'!B29","v":0},{"$f":"'Capital Costs'!D29","v":0},null,0,{"$f":"'Capital Costs'!E29","v":0},0,0]
[null,"TOTALS (including scaling)",{"$f":"SUM(C13:C26)","v":79451674.954301581},null,{"$f":"SUM(E13:E26)","v":79451674.954301581},null,{"$f":"SUM(G13:G26)","v":152547215.91225904},{"$f":"SUM(H13:H26)","v":152547215.91225904}]
[]
[]
[null,"Plant Scaling Method","Variable Name","Select Method",null,"Baseline Value","Notes"]
["Engin","Engineering & design ($)","Engin","Skip",1,15166643.779999999,"In the base case, indirect capital costs are calculated as a percentage of direct capital costs and are therefore automatically scaled when capital costs are scaled."]
["Site_prep","Site Preparation ($)","Site_prep","Skip",1,3033328.76,"A value of 1 in the reference year escalation column indicates that the value will not be escalated, either because the value is already escalated or escalation is not appropriate for this value."]
["Process_cont","Process contingency ($)","Process_cont","Skip",1,0]
["Project_cont","Project contingency ($)","Project_cont","Skip",1,22749965.66]
["Fees","One-time Licensing Fees ($)","Fees","Skip",1,0]
["Other_indirect","Other (Depreciable) capital ($)","Other_indirect","Skip",1,0]
["Permitting","Up-Front Permitting Costs ($)","Permitting","Skip",1,22749965.66]
[null,"Cost of Land ($/acre)","acre_cost","Use Baseline Value","CPIinflator",47804.23,"escalate using consumer price indexes"]
["acres","Land required (acres)","acres","Use Scale Factor",1,10]
["FTEs","Total plant staff (number of FTEs employed by plant)","FTEs",0.25,1,20,"Peters and Timmerhaus, Plant Design and Economics for Chemical Engineers 3rd Edition, McGraw Hill, 1980. Operating labor cost estimation, p. 195"]
[null,"Burdened labor cost, including overhead ($/man-hr)","FTE_cost","Use Baseline Value","VLOOKUP(ref_year,Tbl_labor_indexes,2,FALSE)/VLOOKUP(BasisYear,Tbl_labor_indexes,2,FALSE)",49.7]
["licensing","Licensing, Permits and Fees ($/year)","licensing","Use Scale Factor","CEPCIinflator*CPIinflator",0,"usually based on project costs"]
["rent","Rent ($/year)","rent","Use Scale Factor","CPIinflator",0]
["material","Material costs for maintenance and repairs ($/year)","material","Use Scale Factor","CEPCIinflator*CPIinflator",911162.57]
["prod_maint","Production Maintenance and Repairs ($/year)","prod_maint","Use Scale Factor","CEPCIinflator*CPIinflator",0]
["other_fees","Other Fees ($/year)","other_fees","Use Scale Ratio","CEPCIinflator*CPIinflator",0]
["other_fixed","Other Fixed O&M Costs ($/year)","other_fixed","Use Scale Factor","CEPCIinflator*CPIinflator",0]
["var_misc","Other variable operating costs ($/year)","var_misc","Use Scale Ratio","VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)",2304356.11,"escalate using chemical price indexes"]
[null,"Other Material Costs ($/year)","total_other_raw","Use Scale Ratio","VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)",0,"escalate using chemical price indexes"]
["waste_treat","Waste treatment costs ($/year)","waste_treat","Use Scale Ratio","VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)",0,"escalate using chemical price indexes"]
["solidwaste_treat","Solid waste disposal costs ($/year)","solidwaste_treat","Use Scale Ratio","VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear,Chemical_price_indexes,2,FALSE)",0,"escalate using chemical price indexes"]
["royalties","Royalties ($/year)","royalties","Use Scale Ratio","CPIinflator",0,"escalate using general consumer price indexes"]
["operator_profit","Operator Profit ($/year) ","operator_profit","Use Scale Ratio","CPIinflator",0,"escalate using general consumer price indexes"]
["tax_credit","Subsidies, Tax Incentives ($/year)","tax_credit","Use Scale Ratio","CPIinflator",0,"escalate using general consumer price indexes"]
["CO2_OandMCost","CO2 sequestration O&M costs ($/year)","CO2_OandMCost","Skip","CEPCIinflator*CPIinflator",0]

{"sheet":"Carbon Sequestration","index":7,"n_rows":120,"n_cols":11,"rows_kept":120,"cut":false,"hidden":false,"merged":[[25,7,25,8],[28,4,28,5],[36,7,36,8],[35,4,35,5],[36,4,36,5],[31,7,31,8],[28,7,28,8],[34,7,34,8],[29,4,29,5],[32,4,32,5],[30,4,30,5],[67,7,67,8],[61,3,61,4],[61,5,61,6],[61,7,61,8],[55,5,55,6],[67,5,67,6],[55,7,55,8],[3,1,3,9],[4,1,4,9],[27,7,27,8],[47,1,47,3],[20,7,20,8],[21,7,21,8],[24,3,24,5],[26,7,26,8],[29,7,29,8],[19,7,19,10],[22,7,22,8],[20,3,20,5],[23,3,23,5],[40,7,40,9],[31,4,31,5],[33,4,33,5],[67,1,67,2],[55,1,55,2],[61,1,61,2],[67,3,67,4],[55,3,55,4],[41,4,41,5],[42,4,42,5],[32,7,32,8],[33,7,33,8],[30,7,30,8],[42,7,42,9],[39,4,39,5],[39,7,39,9],[34,4,34,5],[38,4,38,5],[37,4,37,5],[37,7,37,8],[38,7,38,8],[41,7,41,9],[40,4,40,5],[35,7,35,8]]}
[]
[null,"To Use Carbon Sequestration Click 'Link to Detail Sheet' in the Input Sheet Capital Cost Section"]
[]
[null,"Carbon Sequestration Calculation Information"]
[null,"Costs for carbon (CO2) compression, transport to the sequestration site and injection are calculated in this section.  Capital and operating costs for carbon capture are assumed to be included in the capital and operating costs for the production facility and are not included here.  For H2A analysis of hydrogen production processes, it is assumed that only carbon contained in the process feedstock can be captured.  Carbon contained in fuels such as natural gas used for steam generation (i.e., as a utility) cannot be captured.  Therefore, only CO2 emissions from feedstocks are shown below.  CO2 emissions from fuels used as utilities are included in the total emissions from the process shown on the Results sheet.  All feedstocks and utilities should be specified before completing this section.  See the QuickStart Guide for information on the derivation of the equations used in this section."]
[]
[null,"Table of Contents"]
[null,"Color Key"]
[]
[]
[null,"Use default values (checkboxes)"]
[]
[]
[]
[null,"Carbon Sequestration Input Values"]
[null,"Summary of Output Values"]
[null,"Carbon Sequestration Calculations"]
[]
[]
[null,"Carbon Sequestration Information",null,null,null,null,null,"Summary of Output Values \n(CO2 Seq. costs are reported on Results Tab as part of total H2 Production cost)"]
[null,"CO2 Produced from Feedstock (metric tons CO2/year)",{"$f":"Feed_CO2_MTpY","v":1157000},"CO2 emissions are based on the carbon content of the feed.  See the Physical Properties Table for specific values",null,null,null,"Capital Costs"]
[null,"CO2 Produced from Feedstock (kg CO2/kg H2)",{"$f":"Feed_CO2_kgpkgH2","v":9.2832316039335385},null,null,null,null,"CO2 Compressor",null,{"$f":"$C$78","v":32463439.060278162}]
[null,"CO2 Mass Flowrate (metric tons/day)",{"$f":"Feed_CO2_MTpY/365*CO2_Capture_Efficiency","v":2852.8767123287676},null,null,null,null,"CO2 Injection (Site and wells)",null,{"$f":"$C$105","v":2443283.180323239}]
[null,"Electricity Cost ($/kWh)",{"$f":"HLOOKUP(startup_year,INDIRECT(TMP_PriceTable),MATCH(\"Industrial Electricity\",INDIRECT(Energy_Feed_List),0),FALSE)*VLOOKUP(\"kWh\",CC_feedconversion,2,FALSE)","v":5.7423148494196087E-2},"Price for industrial electricity in the startup year",null,null,null,"CO2 Pipeline",null,{"$f":"$C$116","v":73488061.374342203}]
[null,"Carbon Sequestration Electricity Usage (kWh/kg H2)",{"$f":"IF(C21=0,0,($C$47)*cap_factor*24*365/output_kgyear)","v":0.80781274996158159},null,null,null,null,null,null,{"$f":"SUM(J22:J24)","v":108394783.61494359},"Total"]
[null,null,null,null,null,null,null,"Approx. Uninstalled Equipment Cost",null,{"$f":"IF(CO2_inUse = \"To Use Carbon Sequestration Click 'Link to Detail Sheet' in the Input Sheet Capital Cost Section\",0,J22/1.2+J23/1.5+J24/(CO2_Location_factor*CO2_Terrain_factor))","v":0}]
[null,"Carbon Sequestration Input Values",null,null,null,null,null,"Approx. Indirect Capital Costs",null,{"$f":"Det_CO2_seq/(direct_cap+ CO2_seq)*(Site_prep+Engin+Process_cont+Project_cont+Other_indirect+Fees+Permitting)","v":45525809.118276313}]
[null,"Carbon Capture Efficiency (%)",0.9,null,null,null,null,"Electrical Costs (annual cost)"]
[null,"CO2 capture process outlet pressure (psia)",14.7,null,"Inlet pressure for compression",null,null,"CO2 Compressor",null,{"$f":"$C$75","v":5781167.1174237505}]
[null,"CO2 capture credit ($/metric ton CO2 captured)",0,null,null,null,null,"CO2 Injection (Site and wells)",null,0]
[null,"Operation and maintenance factor for compressors and pumps",0.04,null,null,null,null,"CO2 Pipeline",null,0]
[null,"Operation and maintenance factor for CO2 pipeline",2.5000000000000001E-2,null,null,null,null,null,null,{"$f":"SUM(J29:J31)","v":5781167.1174237505},"Total"]
[null,"Capital cost for site screening and evaluation (per well)",1857773,null,{"$f":"\"enter value in basis year (\" & BasisYear & \") dollars\"","v":"enter value in basis year (2005) dollars"},null,null,"O&M (annual cost)"]
[null,"Number of injection wells",1,null,null,null,null,"CO2 Capture Credit",null,{"$f":"-Feed_CO2_MTpY*CO2_Capture_Efficiency*CO2_credit","v":0}]
[null,"Well depth (m)",1524,null,null,null,null,"CO2 Compressor",null,{"$f":"$C$86","v":1298537.5624111264}]
[null,"Location factor",1,null,"1 - USA, Canada, Europe, Japan, Australia; 1.2 UK",null,null,"CO2 Injection (Site and wells)",null,{"$f":"$C$112","v":84199.007709429861}]
[null,"Terrain Type","<20% Mountainous",null,null,null,null,"CO2 Pipeline",null,{"$f":"$C$120","v":1837201.5343585552}]
[null,"Terrain factor",{"$f":"VLOOKUP(C37,CO2_Terrain_2,2,FALSE)","v":1.3},null,null,null,null,"Total Excluding Electricity",null,{"$f":"SUM(J34:J37)","v":3219938.1044791117},"Total"]
[null,"Total CO2 pipeline length (miles)",100,null,null,null,null,"Property tax and insurance",null,{"$f":"Det_CO2_seq*tax_ins_rate","v":2167895.6722988719}]
[null,"After Tax Real Capital Recovery Factor",{"$f":"(real_irr*(1+real_irr)^anal_period)/(((real_irr+1)^anal_period)-1)","v":0.10225941441436948},null,null,null,null,"Carbon Sequestration Energy Charge ($/tonne CO2 sequestered)",null,null,{"$f":"ROUND(CO2_eCostpY/(Feed_CO2_MTpY*CO2_Capture_Efficiency),1)","v":5.6}]
[null,"Real Present Value of Depreciation",{"$f":"INDEX(MACRS_Table,MATCH(\"NPV - Real IRR\",recovery_year,0),MATCH(depr_length,recovery_period,0))*(1+real_irr)","v":0.48666402877976811},null,null,null,null,"Carbon Sequestration O&M Charge ($/tonne CO2 sequestered)",null,null,{"$f":"ROUND((Det_CO2_OandMcost+ CCS_tax_insurance)/(Feed_CO2_MTpY*CO2_Capture_Efficiency),1)","v":5.2}]
[null,"Approx Capital Charge Rate",{"$f":"(CO2_cap_rec*(1-total_tax_rate*CO2_depr_factor))/(1-total_tax_rate)","v":0.13567994883656601},null,null,null,null,"Approx Carbon Seq. Cap. Charge ($/tonne CO2 sequestered)",null,null,{"$f":"ROUND((Det_CO2_seq+CO2_aprx_indCap)*CO2_cap_charge_rate/(Feed_CO2_MTpY*CO2_Capture_Efficiency),1)","v":20.100000000000001}]
[null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(K40:K42)","v":30.900000000000002}]
[]
[null,"Carbon Sequestration Calculations"]
[null,"CO2 Compressor Costs"]
[null,"Power Requirement",{"$f":"C61+E61+G61+I61+C67+E67+G67+I67+C73+E73+G73+I73","v":12769.735657069774},"kW"]
[null,"Wsi = (1000/(24*3600))*(m*Zs*R*Tin/(M*his)*(ks/(ks-1))*[(CR)^((ks-1)/ks) - 1]"]
[null,"where"]
[null,"CRmax (maximum allowable compression ratio)",1.8]
[null,"Outlet Pressure Desired",15,"MPa"]
[null,"N stages needed:",{"$f":"ROUNDUP(LN(C51/C59)/LN(C50),0)","v":9}]
[null,"Tin (inlet temperature)",{"$f":"273.15+50","v":323.14999999999998},"K"]
[null,"hin (isentropic efficiency)",0.74]
[null,"CR needed",{"$f":"+EXP(LN(C51/C59)/(C52))","v":1.7423665511973203}]
[null,"Stage 1",null,"Stage 2",null,"Stage 3",null,"Stage 4"]
[null,"Z1 (compressability factor or CO2)",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C59:C60),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C59:C60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(C59:C60))","v":0.99474573249582821},"Z2",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E59:E60),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E59:E60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(E59:E60))","v":0.99082791306268425},"Z3",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G59:G60),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G59:G60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(G59:G60))","v":0.98396295770364639},"Z4",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I59:I60),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I59:I60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(I59:I60))","v":0.9718809996856721}]
[null,"k1 (ratio of Specific Heats for CO2)",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C59:C60),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C59:C60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(C59:C60))","v":1.283698366163436},"k2",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E59:E60),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E59:E60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(E59:E60))","v":1.2882506822353501},"k3",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G59:G60),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G59:G60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(G59:G60))","v":1.2964430103323998},"k4",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I59:I60),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I59:I60),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(I59:I60))","v":1.3114336120025238}]
[null,"Pinitial (stage inlet pressure) MPa",{"$f":"CO2_Pin_psia/MPa_to_psi","v":0.10135274893476191},"Pinitial",{"$f":"+C60","v":0.176593639615829},"Pinitial",{"$f":"+E60","v":0.30769085082081443},"Pinitial",{"$f":"+G60","v":0.53611024657963158}]
[null,"Pfinal (stage outlet pressure) MPa",{"$f":"+C59*$C$55","v":0.176593639615829},"Pfinal",{"$f":"+E59*$C$55","v":0.30769085082081443},"Pfinal",{"$f":"+G59*$C$55","v":0.53611024657963158},"Pfinal",{"$f":"+I59*$C$55","v":0.93410056139449771}]
[null,"W1 (stage power) kW",{"$f":"+IF(C60<=$C$51,(1000/(24*3600))*(CO2_flowrate*C57*8.314*$C53/(44.01*$C54)*(C58/(C58-1))*($C$55^((C58-1)/C58)-1)),0)","v":1600.7185753154256},"W2",{"$f":"+IF(E60<=$C$51,(1000/(24*3600))*(CO2_flowrate*E57*8.314*$C53/(44.01*$C54)*(E58/(E58-1))*($C$55^((E58-1)/E58)-1)),0)","v":1595.6581742271594},"W3",{"$f":"+IF(G60<=$C$51,(1000/(24*3600))*(CO2_flowrate*G57*8.314*$C53/(44.01*$C54)*(G58/(G58-1))*($C$55^((G58-1)/G58)-1)),0)","v":1586.8072252164543},"W4",{"$f":"+IF(I60<=$C$51,(1000/(24*3600))*(CO2_flowrate*I57*8.314*$C53/(44.01*$C54)*(I58/(I58-1))*($C$55^((I58-1)/I58)-1)),0)","v":1571.2471158591502}]
[null,"Stage 5",null,"Stage 6",null,"Stage 7",null,"Stage 8"]
[null,"Z5",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C65:C66),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C65:C66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(C65:C66))","v":0.95042441274118272},"Z6",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E65:E66),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E65:E66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(E65:E66))","v":0.91168030678898471},"Z7",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G65:G66),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G65:G66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(G65:G66))","v":0.83922988238571117},"Z8",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I65:I66),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I65:I66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(I65:I66))","v":0.69022792447850356}]
[null,"k5",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C65:C66),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C65:C66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(C65:C66))","v":1.3402977833010983},"k6",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E65:E66),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E65:E66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(E65:E66))","v":1.4004196039578916},"k7",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G65:G66),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G65:G66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(G65:G66))","v":1.5488206517054228},"k8",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I65:I66),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I65:I66),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(I65:I66))","v":2.1305240554500124}]
[null,"Pinitial",{"$f":"+I60","v":0.93410056139449771},"Pinitial",{"$f":"+C66","v":1.6275455736284117},"Pinitial",{"$f":"+E66","v":2.8357809680393999},"Pinitial",{"$f":"+G66","v":4.9409699052338079}]
[null,"Pfinal",{"$f":"+C65*$C$55","v":1.6275455736284117},"Pfinal",{"$f":"+E65*$C$55","v":2.8357809680393999},"Pfinal",{"$f":"+G65*$C$55","v":4.9409699052338079},"Pfinal",{"$f":"+I65*$C$55","v":8.608980693351981}]
[null,"W5",{"$f":"+IF(C66<=$C$51,(1000/(24*3600))*(CO2_flowrate*C63*8.314*$C53/(44.01*$C54)*(C64/(C64-1))*($C$55^((C64-1)/C64)-1)),0)","v":1543.7391451968383},"W6",{"$f":"+IF(E66<=$C$51,(1000/(24*3600))*(CO2_flowrate*E63*8.314*$C53/(44.01*$C54)*(E64/(E64-1))*($C$55^((E64-1)/E64)-1)),0)","v":1494.3671937637439},"W7",{"$f":"+IF(G66<=$C$51,(1000/(24*3600))*(CO2_flowrate*G63*8.314*$C53/(44.01*$C54)*(G64/(G64-1))*($C$55^((G64-1)/G64)-1)),0)","v":1402.7789236415324},"W8",{"$f":"+IF(I66<=$C$51,(1000/(24*3600))*(CO2_flowrate*I63*8.314*$C53/(44.01*$C54)*(I64/(I64-1))*($C$55^((I64-1)/I64)-1)),0)","v":1214.0171556176392}]
[null,"Stage 9",null,"Stage 10",null,"Stage 11",null,"Stage 12"]
[null,"Z9",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C71:C72),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C71:C72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(C71:C72))","v":0.39952104822479551},"Z10",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E71:E72),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E71:E72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(E71:E72))","v":0.41044372200000001},"Z11",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G71:G72),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G71:G72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(G71:G72))","v":0.41044372200000001},"Z12",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I71:I72),'HyARC Physical Property Data'!$A$183:$A$260,1),1,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I71:I72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(I71:I72))","v":0.41044372200000001}]
[null,"k9",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C71:C72),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(C71:C72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(C71:C72))","v":4.961451677827494},"k10",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E71:E72),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(E71:E72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(E71:E72))","v":3.2070743578622714},"k11",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G71:G72),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(G71:G72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(G71:G72))","v":3.2070743578622714},"k12",{"$f":"TREND(OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I71:I72),'HyARC Physical Property Data'!$A$183:$A$260,1),2,2,1),OFFSET('HyARC Physical Property Data'!$A$182,MATCH(AVERAGE(I71:I72),'HyARC Physical Property Data'!$A$183:$A$260,1),0,2,1),AVERAGE(I71:I72))","v":3.2070743578622714}]
[null,"Pinitial",{"$f":"+I66","v":8.608980693351981},"Pinitial",{"$f":"+C72","v":15.000000000000007},"Pinitial",{"$f":"+E72","v":26.135498267959818},"Pinitial",{"$f":"+G72","v":45.537617980968683}]
[null,"Pfinal",{"$f":"+C71*$C$55","v":15.000000000000007},"Pfinal",{"$f":"+E71*$C$55","v":26.135498267959818},"Pfinal",{"$f":"+G71*$C$55","v":45.537617980968683},"Pfinal",{"$f":"+I71*$C$55","v":79.343222391241483}]
[null,"W9",{"$f":"+IF(C72<=$C$51,(1000/(24*3600))*(CO2_flowrate*C69*8.314*$C53/(44.01*$C54)*(C70/(C70-1))*($C$55^((C70-1)/C70)-1)),0)","v":760.40214823183146},"W10",{"$f":"+IF(E72<=$C$51,(1000/(24*3600))*(CO2_flowrate*E69*8.314*$C53/(44.01*$C54)*(E70/(E70-1))*($C$55^((E70-1)/E70)-1)),0)","v":0},"W11",{"$f":"+IF(G72<=$C$51,(1000/(24*3600))*(CO2_flowrate*G69*8.314*$C53/(44.01*$C54)*(G70/(G70-1))*($C$55^((G70-1)/G70)-1)),0)","v":0},"W12",{"$f":"+IF(I72<=$C$51,(1000/(24*3600))*(CO2_flowrate*I69*8.314*$C53/(44.01*$C54)*(I70/(I70-1))*($C$55^((I70-1)/I70)-1)),0)","v":0}]
[]
[null,"Electrical Costs",{"$f":"CO2_eCost*C47*cap_factor*24*365","v":5781167.1174237505},"$/yr"]
[null,"Ecomp = electricity cost*Wcomp*(capacity factor*24*365)"]
[]
[null,"Capital Costs",{"$f":"C81*C82*((0.13*10^6)*(C81^-0.71)+(1.4*10^6)*(C81^-0.6)*(LN(C83/C84)))*CEPCIinflator*CPIinflator","v":32463439.060278162},"$"]
[null,"Ccomp = mtrain*Ntrain*[(0.13x10^6)*(mtrain)^-0.71+(1.40x10^6)*(mtrain)^-0.60*ln(Pcut-off/Pinitial)]"]
[null,"where"]
[null,"mtrain (compressor train mass flow)",{"$f":"(1000*CO2_flowrate)/(24*3600*C82)","v":33.019406392694066},"kg/s"]
[null,"Ntrain (number of paralel compressor trains)",{"$f":"ROUNDUP(C47/40000,0)","v":1}]
[null,"Pcut-off",{"$f":"C51*145.038","v":2175.5700000000002},"psi"]
[null,"Pinitial",{"$f":"C59*145.038","v":14.7},"psi"]
[]
[null,"O&M Costs",{"$f":"C89*C78","v":1298537.5624111264},"$/yr"]
[null,"O&Mannual = Ccomp*O&Mfactor"]
[null,"where"]
[null,"O&Mfactor",0.04]
[]
[]
[]
[]
[]
[]
[]
[null,"CO2 Injection Costs"]
[null,"Capital Costs"]
[null,"Capital cost of site screening and evaluation",{"$f":"CO2_SiteCap*CO2_Nwells","v":1857773}]
[]
[null,"Cequip = number of wells*[49,433*(CO2 flowrate/(280*Nwell))^0.5]",{"$f":"CO2_Nwells*(49433*(CO2_flowrate/(280*CO2_Nwells))^0.5)","v":157789.99198430814}]
[]
[null,"Cdrill = Nwell*10^6*0.1063*e^(0.0008*d)",{"$f":"CO2_Nwells*10^6*0.1063*EXP(0.0008*CO2_WellDepth)","v":359770.12482693989}]
[]
[null,"Cinj = Csite+Cequip+Cdrill",{"$f":"(C103+C101)*CEPCIinflator*CPIinflator+C99","v":2443283.180323239}]
[]
[null,"O&M Costs"]
[null,"O&Mdaily",{"$f":"CO2_Nwells*7596","v":7596},"Nwell*7596"]
[null,"O&Mcons",{"$f":"CO2_Nwells*20295","v":20295},"Nwell*20295"]
[null,"O&Msur",{"$f":"CO2_Nwells*(15420*(CO2_flowrate/(280*CO2_Nwells))^0.5)","v":49220.595076123878},"Nwell*[15,420*(m/(280*Nwell))^0.5]"]
[null,"O&Msubsur",{"$f":"CO2_Nwells*(5669*(CO2_WellDepth/1219))","v":7087.4126333059876},"Nwell*(5669*(d/1219))"]
[null,"O&Mtotal",{"$f":"SUM(C108:C111)","v":84199.007709429861},"$/yr"]
[]
[null,"CO2 Pipeline Costs"]
[null,"Capital Cost Requirement"]
[null,"Ccap=location factor*terrain factor*pipeline length(m)*(9970*(CO2 flowrate^0.35)*(pipeline length(m)^0.13))",{"$f":"CO2_Location_factor*CO2_Terrain_factor*CO2_PipeLength*1.6*(9970*(CO2_flowrate^0.35)*((CO2_PipeLength*1.6)^0.13))*CEPCIinflator*CPIinflator","v":73488061.374342203},"$"]
[null,"Pipeline capital cost per mile",{"$f":"C116/CO2_PipeLength","v":734880.61374342209},"$/mi"]
[]
[null,"O&M Costs"]
[null,"O&Mannual = Ccap*O&Mfactor",{"$f":"C116*CO2_PipeFactor","v":1837201.5343585552},"$/yr"]

{"sheet":"Results","index":8,"n_rows":121,"n_cols":9,"rows_kept":121,"cut":false,"hidden":false,"merged":[[16,5,16,7],[22,5,22,7],[29,1,29,2],[51,1,51,2],[92,1,92,2],[107,1,107,2],[85,1,85,2],[58,1,58,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[89,1,89,2],[87,1,87,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[88,1,88,2]]}
[]
[null,"Table of Contents"]
[null,"Specific Item Cost Calculation"]
[null,"Energy Data"]
[null,"Production Process Energy Efficiency"]
[null,"Upstream Energy Usage"]
[null,"Emissions Summary"]
[null,"Production Process GHG Emissions Summary"]
[null,"Production Process GHG Emissions"]
[null,"Upstream GHG Emissions"]
[]
[null,"H2a Analysis Results"]
[]
[null,"COST RESULTS"]
[null,"Lang Factor",{"$f":"total_cap/(ProcEqpCap+CCSEqpCap)","v":2.7324517095122731}]
[]
[null,"Specific Item Cost Calculation",null,null,null,{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",\"Approximate Carbon Sequestration Costs*\",\"Carbon Sequestration is not included in this case\")","v":"Carbon Sequestration is not included in this case"}]
[null,"Cost Component","Cost Contribution ($/kg)","Percentage of H2 Cost",null,"Cost Component","Cost Contribution ($/ kg H2)","Cost Contribution ($/ tonne CO2 Sequestered)"]
[null,"Capital Costs",{"$f":"'Cash Flow Analysis'!D119","v":0.33190955821118351},{"$f":"'Cash Flow Analysis'!C119","v":0.19490253597258655},null,"Capital Costs",{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",ROUND((Det_CO2_seq+CO2_aprx_indCap)*CO2_cap_charge_rate/output_kgyear,2),\"\")","v":""},{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",CO2_capptonneCO2,\"\")","v":""}]
[null,"Decommissioning Costs",{"$f":"'Cash Flow Analysis'!D120","v":4.1185240485914679E-4},{"$f":"'Cash Flow Analysis'!C120","v":2.4184623843336926E-4},null,"O&M Cost",{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",ROUND(Det_CO2_OandMcost/output_kgyear,2),\"\")","v":""},{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",CO2_OandMptonneCO2,\"\")","v":""}]
[null,"Fixed O&M",{"$f":"'Cash Flow Analysis'!D121","v":6.3611520592785353E-2},{"$f":"'Cash Flow Analysis'!C121","v":3.7353689804611762E-2},null,"Energy Cost",{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",ROUND(CO2_eCostpY/output_kgyear,2),\"\")","v":""},{"$f":"IF(CO2_inUse = \"Carbon Sequestration\",CO2_energyptonneCO2,\"\")","v":""}]
[null,"Feedstock Costs",{"$f":"'Cash Flow Analysis'!D122","v":1.232915278958248},{"$f":"'Cash Flow Analysis'!C122","v":0.72398732896814422},null,"Total",{"$f":"SUM(G19:G21)","v":0},{"$f":"SUM(H19:H21)","v":0}]
[null,"Other Raw Material Costs",{"$f":"'Cash Flow Analysis'!D123","v":0},{"$f":"'Cash Flow Analysis'!C123","v":0},null,"*Carbon sequestration costs presented in this table do not include carbon capture capital and operating costs."]
[null,"Byproduct Credits",{"$f":"'Cash Flow Analysis'!D124","v":0},{"$f":"'Cash Flow Analysis'!C124","v":0}]
[null,"Other Variable Costs (including utilities)",{"$f":"'Cash Flow Analysis'!D125","v":7.4103249930227266E-2},{"$f":"'Cash Flow Analysis'!C125","v":4.3514599016223954E-2}]
[null,"Total",{"$f":"SUM(C19:C25)","v":1.7029514600973032}]
[]
[null,"ENERGY"]
[]
[null,"Energy Data"]
[null,"Feedstock","Energy Input (GJ/kg H2)","Energy Input (kWh/kg H2)","LHV (GJ/usage unit)","Usage (/kg H2)","Unit","Unit System Conversion Factor","Real levelized cost"]
[null,{"$f":"IF('Cash Flow Analysis'!$B$131=0,\"\",'Cash Flow Analysis'!$B$131)","v":"Industrial Natural Gas"},{"$f":"IF($B$32=\"\",\"\",$E$32*$F$32*$H$32)","v":0.16484374999999998},{"$f":"IF($B32=\"\",\"\",$C32*1000*MJ_to_kWh)","v":45.78993055555555},{"$f":"IF($B$32<>\"\",VLOOKUP($B$32,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":1.0549999999999999},{"$f":"IF('Cash Flow Analysis'!$B$133=\"\",\"\",'Cash Flow Analysis'!$B$133)","v":0.15625},{"$f":"IF($B$32<>\"\",VLOOKUP($B$32,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":"mmBtu"},{"$f":"IF($B32=\"\",\"\",IF(VLOOKUP($B32,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":1},{"$f":"+'Cash Flow Analysis'!$B$233","v":8.3490249835000192}]
[null,{"$f":"IF('Cash Flow Analysis'!$C$131=0,\"\",'Cash Flow Analysis'!$C$131)","v":""},{"$f":"IF($B$33=\"\",\"\",$E$33*$F$33*$H$33)","v":""},{"$f":"IF($B33=\"\",\"\",$C33*1000*MJ_to_kWh)","v":""},{"$f":"IF($B$33<>\"\",VLOOKUP($B$33,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$C$133=\"\",\"\",'Cash Flow Analysis'!$C$133)","v":""},{"$f":"IF($B$33<>\"\",VLOOKUP($B$33,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$33=\"\",\"\",IF(VLOOKUP($B$33,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$C$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$D$131=0,\"\",'Cash Flow Analysis'!$D$131)","v":""},{"$f":"IF($B$34=\"\",\"\",$E$34*$F$34*$H$34)","v":""},{"$f":"IF($B34=\"\",\"\",$C34*1000*MJ_to_kWh)","v":""},{"$f":"IF($B$34<>\"\",VLOOKUP($B$34,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$D$133=\"\",\"\",'Cash Flow Analysis'!$D$133)","v":""},{"$f":"IF($B$34<>\"\",VLOOKUP($B$34,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$34=\"\",\"\",IF(VLOOKUP($B$34,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$D$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$E$131=0,\"\",'Cash Flow Analysis'!$E$131)","v":""},{"$f":"IF($B$35=\"\",\"\",$E$35*$F$35*$H$35)","v":""},{"$f":"IF($B35=\"\",\"\",$C35*1000*MJ_to_kWh)","v":""},{"$f":"IF($B$35<>\"\",VLOOKUP($B$35,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$E$133=\"\",\"\",'Cash Flow Analysis'!$E$133)","v":""},{"$f":"IF($B$35<>\"\",VLOOKUP($B$35,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$35=\"\",\"\",IF(VLOOKUP($B$35,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$E$233","v":""}]
[null,"Utility"]
[null,{"$f":"IF('Cash Flow Analysis'!$F$131=0,\"\",'Cash Flow Analysis'!$F$131)","v":"Industrial Electricity"},{"$f":"IF($B$37=\"\",\"\",$E$37*$F$37*$H$37)","v":2.0483999999999997E-3},{"$f":"IF($B37=\"\",\"\",$C37*1000*MJ_to_kWh)","v":0.56899999999999995},{"$f":"IF($B37<>\"\",VLOOKUP($B37,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":3.5999999999999995E-3},{"$f":"IF('Cash Flow Analysis'!$F$133=\"\",\"\",'Cash Flow Analysis'!$F$133)","v":0.56899999999999995},{"$f":"IF($B$37<>\"\",VLOOKUP($B$37,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":"kWh"},{"$f":"IF($B$37=\"\",\"\",IF(VLOOKUP($B$37,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":1},{"$f":"+'Cash Flow Analysis'!$F$233","v":6.7675098561155361E-2}]
[null,{"$f":"IF('Cash Flow Analysis'!$G$131=0,\"\",'Cash Flow Analysis'!$G$131)","v":""},{"$f":"IF($B$38=\"\",\"\",$E$38*$F$38*$H$38)","v":""},{"$f":"IF($B38=\"\",\"\",$C38*1000*MJ_to_kWh)","v":""},{"$f":"IF($B38<>\"\",VLOOKUP($B38,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$G$133=\"\",\"\",'Cash Flow Analysis'!$G$133)","v":""},{"$f":"IF($B$38<>\"\",VLOOKUP($B$38,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$38=\"\",\"\",IF(VLOOKUP($B$38,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$G$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$H$131=0,\"\",'Cash Flow Analysis'!$H$131)","v":""},{"$f":"IF($B$39=\"\",\"\",$E$39*$F$39*$H$39)","v":""},{"$f":"IF($B39=\"\",\"\",$C39*1000*MJ_to_kWh)","v":""},{"$f":"IF($B39<>\"\",VLOOKUP($B39,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$H$133=\"\",\"\",'Cash Flow Analysis'!$H$133)","v":""},{"$f":"IF($B$39<>\"\",VLOOKUP($B$39,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$39=\"\",\"\",IF(VLOOKUP($B$39,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$H$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$I$131=0,\"\",'Cash Flow Analysis'!$I$131)","v":""},{"$f":"IF($B$40=\"\",\"\",$E$40*$F$40*$H$40)","v":""},{"$f":"IF($B40=\"\",\"\",$C40*1000*MJ_to_kWh)","v":""},{"$f":"IF($B40<>\"\",VLOOKUP($B40,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$I$133=\"\",\"\",'Cash Flow Analysis'!$I$133)","v":""},{"$f":"IF($B$40<>\"\",VLOOKUP($B$40,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$40=\"\",\"\",IF(VLOOKUP($B$40,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$I$233","v":""}]
[null,"Carbon Sequestration"]
[null,{"$f":"IF('Cash Flow Analysis'!$J$131=0,\"\",'Cash Flow Analysis'!$J$131)","v":""},{"$f":"IF($B$42=\"\",\"\",$E$42*$F$42*$H$42)","v":""},{"$f":"IF($B42=\"\",\"\",$C42*1000*MJ_to_kWh)","v":""},{"$f":"IF($B42<>\"\",VLOOKUP($B42,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"CO2_CashFlow_eUse","v":0},{"$f":"IF($B$42<>\"\",VLOOKUP($B$42,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B42=\"\",\"\",IF(VLOOKUP($B42,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""}]
[null,null,"Energy Output (GJ/kg H2)","Energy Output (kWh/kg H2)","LHV (GJ/usage unit)","Production (/kg H2)","Unit","Unit System Conversion Factor"]
[null,"Hydrogen (1 kg)",{"$f":"kgH2_to_GJ","v":0.12021163829516093},{"$f":"IF($B44=\"\",\"\",$C44*1000*MJ_to_kWh)","v":33.392121748655818},{"$f":"kgH2_to_GJ","v":0.12021163829516093},1,"kg",1]
[]
[null,"Byproducts"]
[null,{"$f":"IF('Cash Flow Analysis'!$K$131=0,\"\",'Cash Flow Analysis'!$K$131)","v":""},{"$f":"IF($B$47=\"\",\"\",$E$47*$F$47*$H$47)","v":""},{"$f":"IF($B47=\"\",\"\",$C47*1000*MJ_to_kWh)","v":""},{"$f":"IF($B47<>\"\",VLOOKUP($B47,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$K$133=\"\",\"\",'Cash Flow Analysis'!$K$133)","v":""},{"$f":"IF($B$47<>\"\",VLOOKUP($B$47,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$47=\"\",\"\",IF(VLOOKUP($B$47,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$K$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$L$131=0,\"\",'Cash Flow Analysis'!$L$131)","v":""},{"$f":"IF($B$48=\"\",\"\",$E$48*$F$48*$H$48)","v":""},{"$f":"IF($B48=\"\",\"\",$C48*1000*MJ_to_kWh)","v":""},{"$f":"IF($B48<>\"\",VLOOKUP($B48,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$L$133=\"\",\"\",'Cash Flow Analysis'!$L$133)","v":""},{"$f":"IF($B$48<>\"\",VLOOKUP($B$48,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$48=\"\",\"\",IF(VLOOKUP($B$48,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$L$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$M$131=0,\"\",'Cash Flow Analysis'!$M$131)","v":""},{"$f":"IF($B$49=\"\",\"\",$E$49*$F$49*$H$49)","v":""},{"$f":"IF($B49=\"\",\"\",$C49*1000*MJ_to_kWh)","v":""},{"$f":"IF($B49<>\"\",VLOOKUP($B49,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$M$133=\"\",\"\",'Cash Flow Analysis'!$M$133)","v":""},{"$f":"IF($B$49<>\"\",VLOOKUP($B$49,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$49=\"\",\"\",IF(VLOOKUP($B$49,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$M$233","v":""}]
[null,{"$f":"IF('Cash Flow Analysis'!$N$131=0,\"\",'Cash Flow Analysis'!$N$131)","v":""},{"$f":"IF($B$50=\"\",\"\",$E$50*$F$50*$H$50)","v":""},{"$f":"IF($B50=\"\",\"\",$C50*1000*MJ_to_kWh)","v":""},{"$f":"IF($B50<>\"\",VLOOKUP($B50,MASTER_PROPERTY_TABLE,MATCH(\"H2A LHV (GJ/ H2A usage input unit)\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF('Cash Flow Analysis'!$N$133=\"\",\"\",'Cash Flow Analysis'!$N$133)","v":""},{"$f":"IF($B$50<>\"\",VLOOKUP($B$50,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B$50=\"\",\"\",IF(VLOOKUP($B$50,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"+'Cash Flow Analysis'!$N$233","v":""}]
[]
[null,"Production Process Energy Efficiency",null,{"$f":"(C56+C57)/(C53+C54+C55)","v":0.72029534220249991}]
[null,"Feedstock energy input (GJ)/kg H2",{"$f":"SUM(C32:C35)","v":0.16484374999999998}]
[null,"Utility energy input (GJ/kg H2)",{"$f":"SUM(C37:C40)","v":2.0483999999999997E-3}]
[null,"Carbon sequestration energy input (GJ/kg H2)",{"$f":"IF(C42=\"\",0,C42)","v":0}]
[null,"Hydrogen energy output (GJ/kg)",{"$f":"C44","v":0.12021163829516093}]
[null,"Byproduct energy output (GJ/kg H2)",{"$f":"SUM(C47:C50)","v":0}]
[]
[null,"Upstream Energy Usage (GJ/kg H2)"]
[null,"Feedstock","Total Energy","Fossil Fuels","Petroleum"]
[null,{"$f":"B32","v":"Industrial Natural Gas"},{"$f":"IF($B61=\"\",\"\",$C32/1000000*VLOOKUP($B61,Tbl_Emissions,3,FALSE))","v":1.7576747169970958E-2},{"$f":"IF($B61=\"\",\"\",$C32/1000000*VLOOKUP($B61,Tbl_Emissions,4,FALSE))","v":1.7476896173848885E-2},{"$f":"IF($B61=\"\",\"\",$C32/1000000*VLOOKUP($B61,Tbl_Emissions,5,FALSE))","v":7.0421274312780003E-4}]
[null,{"$f":"B33","v":""},{"$f":"IF($B62=\"\",\"\",$C33/1000000*VLOOKUP($B62,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",$C33/1000000*VLOOKUP($B62,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B62=\"\",\"\",$C33/1000000*VLOOKUP($B62,Tbl_Emissions,5,FALSE))","v":""}]
[null,{"$f":"B34","v":""},{"$f":"IF($B63=\"\",\"\",$C34/1000000*VLOOKUP($B63,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",$C34/1000000*VLOOKUP($B63,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B63=\"\",\"\",$C34/1000000*VLOOKUP($B63,Tbl_Emissions,5,FALSE))","v":""}]
[null,{"$f":"B35","v":""},{"$f":"IF($B64=\"\",\"\",$C35/1000000*VLOOKUP($B64,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",$C35/1000000*VLOOKUP($B64,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B64=\"\",\"\",$C35/1000000*VLOOKUP($B64,Tbl_Emissions,5,FALSE))","v":""}]
[null,"Utility"]
[null,{"$f":"B37","v":"Industrial Electricity"},{"$f":"IF($B66=\"\",\"\",$C37/1000000*VLOOKUP($B66,Tbl_Emissions,3,FALSE))","v":2.8871391496013187E-3},{"$f":"IF($B66=\"\",\"\",$C37/1000000*VLOOKUP($B66,Tbl_Emissions,4,FALSE))","v":2.8160753016284639E-3},{"$f":"IF($B66=\"\",\"\",$C37/1000000*VLOOKUP($B66,Tbl_Emissions,5,FALSE))","v":9.8608569623840692E-5}]
[null,{"$f":"B38","v":""},{"$f":"IF($B67=\"\",\"\",$C38/1000000*VLOOKUP($B67,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B67=\"\",\"\",$C38/1000000*VLOOKUP($B67,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B67=\"\",\"\",$C38/1000000*VLOOKUP($B67,Tbl_Emissions,5,FALSE))","v":""}]
[null,{"$f":"B39","v":""},{"$f":"IF($B68=\"\",\"\",$C39/1000000*VLOOKUP($B68,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B68=\"\",\"\",$C39/1000000*VLOOKUP($B68,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B68=\"\",\"\",$C39/1000000*VLOOKUP($B68,Tbl_Emissions,5,FALSE))","v":""}]
[null,{"$f":"B40","v":""},{"$f":"IF($B69=\"\",\"\",$C40/1000000*VLOOKUP($B69,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B69=\"\",\"\",$C40/1000000*VLOOKUP($B69,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B69=\"\",\"\",$C40/1000000*VLOOKUP($B69,Tbl_Emissions,5,FALSE))","v":""}]
[null,"Carbon Sequestration"]
[null,{"$f":"B42","v":""},{"$f":"IF($B71=\"\",\"\",$C42/1000000*VLOOKUP($B71,Tbl_Emissions,3,FALSE))","v":""},{"$f":"IF($B71=\"\",\"\",$C42/1000000*VLOOKUP($B71,Tbl_Emissions,4,FALSE))","v":""},{"$f":"IF($B71=\"\",\"\",$C42/1000000*VLOOKUP($B71,Tbl_Emissions,5,FALSE))","v":""}]
[]
[]
[null,"EMISSIONS"]
[]
[null,"Emissions Summary",null,"CO2","CH4","N2O","Total GHG (CO2 eq)"]
[null,"Total upstream emissions (kg/kg H2) ",null,{"$f":"C121","v":1.4151163026883049},{"$f":"D121","v":3.7349807015756235E-2},{"$f":"E121","v":1.9675141278124527E-4},{"$f":"F121","v":2.4074933990910217}]
[null,"Total process emissions (kg/kg H2)",null,{"$f":"D89","v":9.2832316039335385},{"$f":"E89","v":0},{"$f":"F89","v":0},{"$f":"G89","v":9.2832316039335385}]
[]
[null,"Total well to pump emissions (kg/kg H2)",null,{"$f":"SUM(D77:D79)","v":10.698347906621844},{"$f":"SUM(E77:E79)","v":3.7349807015756235E-2},{"$f":"SUM(F77:F79)","v":1.9675141278124527E-4},{"$f":"SUM(G77:G79)","v":11.690725003024561}]
[]
[null,"Production Process GHG Emissions Summary",null,"CO2","CH4","N2O","Total GHG (CO2 eq)"]
[null,"Total Process Pollutants Produced (kg /kg H2)",null,{"$f":"SUM(C95:C105)","v":9.2832316039335385},{"$f":"SUM(D95:D105)","v":0},{"$f":"SUM(E95:E105)","v":0},{"$f":"SUM(F95:F105)","v":9.2832316039335385}]
[null,"Total Process Pollutants Produced (metric tons/year)",null,{"$f":"ROUND(D83*output_kgyear/1000,-2)","v":1157000},{"$f":"ROUND(E83*output_kgyear/1000,-2)","v":0},{"$f":"ROUND(F83*output_kgyear/1000,-2)","v":0},{"$f":"ROUND(G83*output_kgyear/1000,-2)","v":1157000}]
[null,"Total Feedstock Pollutants Produced (kg /kg H2)",null,{"$f":"SUM(C95:C98)","v":9.2832316039335385},{"$f":"SUM(D95:D98)","v":0},{"$f":"SUM(E95:E98)","v":0},{"$f":"SUM(F95:F98)","v":9.2832316039335385}]
[null,"Total Feedstock Pollutants Produced (metric tons /year)",null,{"$f":"ROUND(D85*output_kgyear/1000,-2)","v":1157000},{"$f":"ROUND(E85*output_kgyear/1000,-2)","v":0},{"$f":"ROUND(F85*output_kgyear/1000,-2)","v":0},{"$f":"ROUND(G85*output_kgyear/1000,-2)","v":1157000}]
[null,"CO2 Captured (kg/kg H2)*",null,{"$f":"IF(CO2_CashFlow_eUse>0,D85*CO2_Capture_Efficiency,0)","v":0}]
[null,"CO2 Captured (metric tons/year)*",null,{"$f":"ROUND(D87*output_kgyear/1000,-2)","v":0}]
[null,"Total Process Emissions (kg/kg H2)",null,{"$f":"D83-D87","v":9.2832316039335385},{"$f":"E83-E87","v":0},{"$f":"F83-F87","v":0},{"$f":"D89*GHG_CO2_factor + E89*GHG_CH4_factor + F89*GHG_N2O_factor","v":9.2832316039335385}]
[null,"Total Process Emissions (metric tons/year)",null,{"$f":"ROUND(D89*output_kgyear/1000,-2)","v":1157000},{"$f":"ROUND(E89*output_kgyear/1000,-2)","v":0},{"$f":"ROUND(F89*output_kgyear/1000,-2)","v":0},{"$f":"ROUND(G89*output_kgyear/1000,-2)","v":1157000}]
[null,"*Carbon sequestration values are only calculated if the detailed Carbon Sequestration sheet is used."]
[]
[null,"Production Process GHG Emissions (/kg H2)"]
[null,"Feedstock","CO2","CH4","N2O","Total GHG (CO2 eq)"]
[null,{"$f":"B32","v":"Industrial Natural Gas"},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E32*$F32)","v":9.2832316039335385},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E32*$F32)","v":0},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E32*$F32)","v":0},{"$f":"IF($B95=\"\",\"\",$C95*GHG_CO2_factor+$D95*GHG_CH4_factor+$E95*GHG_N2O_factor)","v":9.2832316039335385}]
[null,{"$f":"B33","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E33*$F33)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E33*$F33)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E33*$F33)","v":""},{"$f":"IF($B96=\"\",\"\",$C96*GHG_CO2_factor+$D96*GHG_CH4_factor+$E96*GHG_N2O_factor)","v":""}]
[null,{"$f":"B34","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E34*$F34)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E34*$F34)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E34*$F34)","v":""},{"$f":"IF($B97=\"\",\"\",$C97*GHG_CO2_factor+$D97*GHG_CH4_factor+$E97*GHG_N2O_factor)","v":""}]
[null,{"$f":"B35","v":""},{"$f":"IF($B98=\"\",\"\",VLOOKUP($B98,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E35*$F35)","v":""},{"$f":"IF($B98=\"\",\"\",VLOOKUP($B98,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E35*$F35)","v":""},{"$f":"IF($B98=\"\",\"\",VLOOKUP($B98,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E35*$F35)","v":""},{"$f":"IF($B98=\"\",\"\",$C98*GHG_CO2_factor+$D98*GHG_CH4_factor+$E98*GHG_N2O_factor)","v":""}]
[null,"Utility"]
[null,{"$f":"B37","v":"Industrial Electricity"},{"$f":"IF($B100=\"\",\"\",VLOOKUP($B100,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E37*$F37)","v":0},{"$f":"IF($B100=\"\",\"\",VLOOKUP($B100,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E37*$F37)","v":0},{"$f":"IF($B100=\"\",\"\",VLOOKUP($B100,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E37*$F37)","v":0},{"$f":"IF($B100=\"\",\"\",$C100*GHG_CO2_factor+$D100*GHG_CH4_factor+$E100*GHG_N2O_factor)","v":0}]
[null,{"$f":"B38","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP($B101,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E38*$F38)","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP($B101,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E38*$F38)","v":""},{"$f":"IF($B101=\"\",\"\",VLOOKUP($B101,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E38*$F38)","v":""},{"$f":"IF($B101=\"\",\"\",$C101*GHG_CO2_factor+$D101*GHG_CH4_factor+$E101*GHG_N2O_factor)","v":""}]
[null,{"$f":"B39","v":""},{"$f":"IF($B102=\"\",\"\",VLOOKUP($B102,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E39*$F39)","v":""},{"$f":"IF($B102=\"\",\"\",VLOOKUP($B102,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E39*$F39)","v":""},{"$f":"IF($B102=\"\",\"\",VLOOKUP($B102,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E39*$F39)","v":""},{"$f":"IF($B102=\"\",\"\",$C102*GHG_CO2_factor+$D102*GHG_CH4_factor+$E102*GHG_N2O_factor)","v":""}]
[null,{"$f":"B40","v":""},{"$f":"IF($B103=\"\",\"\",VLOOKUP($B103,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E40*$F40)","v":""},{"$f":"IF($B103=\"\",\"\",VLOOKUP($B103,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E40*$F40)","v":""},{"$f":"IF($B103=\"\",\"\",VLOOKUP($B103,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E40*$F40)","v":""},{"$f":"IF($B103=\"\",\"\",$C103*GHG_CO2_factor+$D103*GHG_CH4_factor+$E103*GHG_N2O_factor)","v":""}]
[null,"Carbon Sequestration"]
[null,{"$f":"B42","v":""},{"$f":"IF($B105=\"\",\"\",VLOOKUP($B105,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)*$E42*$F42)","v":""},{"$f":"IF($B105=\"\",\"\",VLOOKUP($B105,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E42*$F42)","v":""},{"$f":"IF($B105=\"\",\"\",VLOOKUP($B105,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)\",key_MPTable,0),FALSE)*$E42*$F42)","v":""},{"$f":"IF($B105=\"\",\"\",$C105*GHG_CO2_factor+$D105*GHG_CH4_factor+$E105*GHG_N2O_factor)","v":""}]
[]
[]
[null,"Upstream GHG Emissions (kg/kg H2)"]
[null,"Feedstock","CO2","CH4","N2O","Total GHG (CO2 eq)"]
[null,{"$f":"B32","v":"Industrial Natural Gas"},{"$f":"IF($B110=\"\",\"\",$C32*VLOOKUP($B110,Tbl_Emissions,6,FALSE))","v":1.0600210946081925},{"$f":"IF($B110=\"\",\"\",$C32*VLOOKUP($B110,Tbl_Emissions,7,FALSE))","v":3.6734525532653939E-2},{"$f":"IF($B110=\"\",\"\",$C32*VLOOKUP($B110,Tbl_Emissions,8,FALSE))","v":1.9123752760266327E-4},{"$f":"IF($B110=\"\",\"\",$C110*GHG_CO2_factor+$D110*GHG_CH4_factor+$E110*GHG_N2O_factor)","v":2.0353730161501344}]
[null,{"$f":"B33","v":""},{"$f":"IF($B111=\"\",\"\",$C33*VLOOKUP($B111,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",$C33*VLOOKUP($B111,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",$C33*VLOOKUP($B111,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B111=\"\",\"\",$C111*GHG_CO2_factor+$D111*GHG_CH4_factor+$E111*GHG_N2O_factor)","v":""}]
[null,{"$f":"B34","v":""},{"$f":"IF($B112=\"\",\"\",$C34*VLOOKUP($B112,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",$C34*VLOOKUP($B112,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",$C34*VLOOKUP($B112,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B112=\"\",\"\",$C112*GHG_CO2_factor+$D112*GHG_CH4_factor+$E112*GHG_N2O_factor)","v":""}]
[null,{"$f":"B35","v":""},{"$f":"IF($B113=\"\",\"\",$C35*VLOOKUP($B113,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B113=\"\",\"\",$C35*VLOOKUP($B113,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B113=\"\",\"\",$C35*VLOOKUP($B113,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B113=\"\",\"\",$C113*GHG_CO2_factor+$D113*GHG_CH4_factor+$E113*GHG_N2O_factor)","v":""}]
[null,"Utility"]
[null,{"$f":"B37","v":"Industrial Electricity"},{"$f":"IF($B115=\"\",\"\",$C37*VLOOKUP($B115,Tbl_Emissions,6,FALSE))","v":0.35509520808011247},{"$f":"IF($B115=\"\",\"\",$C37*VLOOKUP($B115,Tbl_Emissions,7,FALSE))","v":6.1528148310229316E-4},{"$f":"IF($B115=\"\",\"\",$C37*VLOOKUP($B115,Tbl_Emissions,8,FALSE))","v":5.5138851785819896E-6},{"$f":"IF($B115=\"\",\"\",$C115*GHG_CO2_factor+$D115*GHG_CH4_factor+$E115*GHG_N2O_factor)","v":0.37212038294088723}]
[null,{"$f":"B38","v":""},{"$f":"IF($B116=\"\",\"\",$C38*VLOOKUP($B116,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B116=\"\",\"\",$C38*VLOOKUP($B116,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B116=\"\",\"\",$C38*VLOOKUP($B116,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B116=\"\",\"\",$C116*GHG_CO2_factor+$D116*GHG_CH4_factor+$E116*GHG_N2O_factor)","v":""}]
[null,{"$f":"B39","v":""},{"$f":"IF($B117=\"\",\"\",$C39*VLOOKUP($B117,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B117=\"\",\"\",$C39*VLOOKUP($B117,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B117=\"\",\"\",$C39*VLOOKUP($B117,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B117=\"\",\"\",$C117*GHG_CO2_factor+$D117*GHG_CH4_factor+$E117*GHG_N2O_factor)","v":""}]
[null,{"$f":"B40","v":""},{"$f":"IF($B118=\"\",\"\",$C40*VLOOKUP($B118,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B118=\"\",\"\",$C40*VLOOKUP($B118,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B118=\"\",\"\",$C40*VLOOKUP($B118,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B118=\"\",\"\",$C118*GHG_CO2_factor+$D118*GHG_CH4_factor+$E118*GHG_N2O_factor)","v":""}]
[null,"Carbon Sequestration"]
[null,{"$f":"B42","v":""},{"$f":"IF($B120=\"\",\"\",$C42*VLOOKUP($B120,Tbl_Emissions,6,FALSE))","v":""},{"$f":"IF($B120=\"\",\"\",$C42*VLOOKUP($B120,Tbl_Emissions,7,FALSE))","v":""},{"$f":"IF($B120=\"\",\"\",$C42*VLOOKUP($B120,Tbl_Emissions,8,FALSE))","v":""},{"$f":"IF($B120=\"\",\"\",$C120*GHG_CO2_factor+$D120*GHG_CH4_factor+$E120*GHG_N2O_factor)","v":""}]
[null,"TOTAL",{"$f":"SUM(C110:C120)","v":1.4151163026883049},{"$f":"SUM(D110:D120)","v":3.7349807015756235E-2},{"$f":"SUM(E110:E120)","v":1.9675141278124527E-4},{"$f":"SUM(F110:F120)","v":2.4074933990910217}]

{"sheet":"Tornado Charts","index":9,"n_rows":181,"n_cols":25,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Parameter","Nominal","Enter deviation % for lowering H2 cost","Enter deviation % for increasing H2 cost","Price-decreasing factor","Price-increasing factor","Price-decreasing value","Price-increasing value"]
[null,"Operating Capacity Factor",{"$f":"+cap_factor","v":0.9},0.05,0.05,{"$f":"1+D3","v":1.05},{"$f":"1-E3","v":0.95},{"$f":"+C3*F3","v":0.94500000000000006},{"$f":"+C3*G3","v":0.85499999999999998}]
[null,{"$f":"+Input_Sheet_Template!B26","v":"Plant Design Capacity (kg of H2/day)"},{"$f":"+design_cap","v":379387},0.05,0.05,{"$f":"1+D4","v":1.05},{"$f":"1-E4","v":0.95},398356.35000000003,360417.64999999997]
[null,"After-tax Real IRR",{"$f":"+real_irr","v":0.1},0.05,0.05,{"$f":"1-D5","v":0.95},{"$f":"1+E5","v":1.05},9.5000000000000001E-2,0.10500000000000001]
[null,"Feedstock Consumption (% of baseline)",1,0.05,0.05,{"$f":"1-D6","v":0.95},{"$f":"1+E6","v":1.05},0.95,1.05]
[null,"Utilities Consumption (% of baseline)",1,0.05,0.05,{"$f":"1-D7","v":0.95},1.05,0.95,1.05]
[null,"Total Capital Investment",{"$f":"+total_cap","v":217097865.05249482},0.05,0.05,{"$f":"1-D8","v":0.95},1.05,206242971.79987007,227952758.30511957]
[null,"Total Fixed Operating Cost",{"$f":"+fixed","v":7739184.0538602378},0.05,0.05,{"$f":"1-D9","v":0.95},1.05,7352224.8511672253,8126143.2565532504]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Visuals data formatting below"]
[]
[null,"Displayed case"]
[null,1,{"$f":"+OFFSET(C50,$B$48,0)","v":1},1,1,1,{"$f":"+OFFSET(G50,$B$48,0)","v":1},{"$f":"+OFFSET(H50,$B$48,0)","v":1},{"$f":"+OFFSET(I50,$B$48,0)","v":1},null,{"$f":"+'Cash Flow Analysis'!F118","v":1.7029514600973046},{"$f":"+'Cash Flow Analysis'!Q118","v":0},{"$f":"+'Cash Flow Analysis'!L118","v":4.127665814715801E-4},{"$f":"+'Cash Flow Analysis'!H117","v":0.20071695481325821},{"$f":"+'Cash Flow Analysis'!I117","v":9.1141404215144307E-3},{"$f":"+'Cash Flow Analysis'!J117","v":2.2103062799412036E-2},{"$f":"+'Cash Flow Analysis'!K117","v":5.0063693053257975E-4},{"$f":"+'Cash Flow Analysis'!M117","v":4.1185240485914668E-4},{"$f":"+'Cash Flow Analysis'!N117","v":6.3611520592785353E-2},{"$f":"+'Cash Flow Analysis'!O117","v":1.232915278958248},{"$f":"+'Cash Flow Analysis'!P117","v":0},{"$f":"+'Cash Flow Analysis'!R117","v":7.410324993022728E-2},{"$f":"+'Cash Flow Analysis'!S117","v":0},{"$f":"+'Cash Flow Analysis'!X117","v":9.9887529827938484E-2},{"$f":"+'Cash Flow Analysis'!Z117","v":0}]
[]
[null,"Case","Operating Capacity Factor","Plant Design Capacity (kg of H2/day)","After-tax Real IRR (%)","Feedstock Consumption","Utilities Consumption","Total Capital Investment","Total Fixed Operating Cost",null,"Revenue from Hydrogen Sales","Revenue from Byproduct Sales","Salvage Value","Initial Equity Depreciable Capital","Yearly Replacement Costs","Cash from Working Capital Reserve","Other Non-Depreciable Capital Costs","Decommissioning Costs","Fixed Operating Cost","Feedstock Cost","Other Raw Material Cost","Other Variable Operating Costs","Debt Interest","Taxes","Principal Payment"]
[null,1,1,1,1,1,1,1,1,null,1.7029514600973046,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,{"$f":"+B51+1","v":2},{"$f":"+F3","v":1.05},1,1,1,1,1,1,null,1.6848143635092081,0,3.9311102997293329E-4,0.19115900458405538,8.6801337347756462E-3,2.2039609668458821E-2,4.767970766976949E-4,3.9224038558013957E-4,6.0582400564557451E-2,1.2329152789582474,0,7.3201323938281923E-2,0,9.5760685628525993E-2,0]
[null,{"$f":"+B52+1","v":3},{"$f":"+G3","v":0.95},1,1,1,1,1,1,null,1.7229977247473034,0,4.3449113839113683E-4,0.21128100506658753,9.5938320226467665E-3,2.2173195207307671E-2,5.269862426658733E-4,4.335288472201543E-4,6.6959495360826668E-2,1.2329152789582476,0,7.5100115500272083E-2,0,0.10444877867991975,0]
[null,4,1,{"$f":"+F4","v":1.05},1,1,1,1,1,null,1.6956184792734812,0,4.0478909949473636E-4,0.19683772630652896,8.9379927045945221E-3,2.2077753163390678E-2,4.909611906119025E-4,4.0389259104580419E-4,6.2043538958795795E-2,1.2329152789582474,0,7.4103249930227252E-2,0,9.821287456953369E-2,0]
[null,5,1,{"$f":"+G4","v":0.95},1,1,1,1,1,null,1.7108307873072062,0,4.2132292099619062E-4,0.20487766571094118,9.3030696697191436E-3,2.2130433110627717E-2,5.1101475603609772E-4,4.2038979419294103E-4,6.5307165100140951E-2,1.2329152789582476,0,7.4103249930227252E-2,0,0.10168384319806915,0]
[null,6,1,1,{"$f":"+F5","v":0.95},1,1,1,1,null,1.6923155363719966,0,4.7169635016631784E-4,0.19047260041840378,9.0958137649506231E-3,2.1361919831616033E-2,4.7247746458650632E-4,4.7065165858795673E-4,6.3546044043054611E-2,1.2396176537054953,0,7.4120422929131305E-2,0,9.3629648906336585E-2,0]
[null,7,1,1,{"$f":"+G5","v":1.05},1,1,1,1,null,1.7142534444809638,0,3.6087884379455237E-4,0.21114827562155244,9.1325469142619752E-3,2.2833850913306888E-2,5.2954476307480274E-4,3.6007958577869543E-4,6.3677282377187019E-2,1.2265543771453358,0,7.408979515418454E-2,0,0.1062885708500757,0]
[null,8,1,1,1,{"$f":"+F6","v":0.95},1,1,1,null,1.6396788308130223,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.1109048078890986E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.1712695150103352,0,7.410324993022728E-2,0,9.9254679212090843E-2,0]
[null,9,1,1,1,{"$f":"+G6","v":1.05},1,1,1,null,1.766224089381585,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.309707751993308E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.29456104290616,0,7.410324993022728E-2,0,0.10052038044378553,0]
[null,10,1,1,1,1,{"$f":"+F7","v":0.95},1,1,null,1.7010837480072414,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2073698792318512E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.2283596771577294E-2,0,9.9868834903618628E-2,0]
[null,11,1,1,1,1,{"$f":"+G6","v":1.05},1,1,null,1.7048191721873673,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2132426806505564E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.592290308887728E-2,0,9.9906224752258119E-2,0]
[null,12,1,1,1,1,1,{"$f":"+F8","v":0.95},1,null,1.6869387517623329,0,3.921282523980011E-4,0.19065883079793425,9.1141404215144307E-3,2.2074259576677205E-2,5.0063693053257975E-4,3.9121407578556757E-4,6.1827104404033731E-2,1.232915278958248,0,7.410324993022728E-2,0,9.5746164919777457E-2,0]
[null,13,1,1,1,1,1,{"$f":"+G8","v":1.05},1,null,1.7189641684322754,0,4.3340491054515921E-4,0.21077507882858218,9.1141404215144307E-3,2.2131866022146843E-2,5.0063693053257975E-4,4.3249073393272568E-4,6.5395936781536948E-2,1.232915278958248,0,7.410324993022728E-2,0,0.10402889473609907,0]
[null,14,1,1,1,1,1,1,{"$f":"+F9","v":0.95},null,1.6996868588783764,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2051723408756305E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.0430944563146093E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9854844029304959E-2,0]
[null,15,1,1,1,1,1,1,{"$f":"+G9","v":1.05},null,1.7062160613162332,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.215440219006776E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.6792096622424635E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9920215626571968E-2,0]
[null,16,{"$f":"(C$72=1)*$F$3\n+(C$72=2)\n+(C$72=3)\n+(C$72=4)\n+(C$72=5)","v":1},1,1,{"$f":"(F$72=1)*$F$6\n+(F$72=2)\n+(F$72=3)\n+(F$72=4)\n+(F$72=5)","v":0.95},{"$f":"(G$72=1)*$F$7\n+(G$72=2)\n+(G$72=3)\n+(G$72=4)\n+(G$72=5)","v":1},{"$f":"(H$72=1)*$F$8\n+(H$72=2)\n+(H$72=3)\n+(H$72=4)\n+(H$72=5)","v":1},{"$f":"(I$72=1)*$F$9\n+(I$72=2)\n+(I$72=3)\n+(I$72=4)\n+(I$72=5)","v":1},null,1.6396788308130223,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.1109048078890986E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.1712695150103352,0,7.410324993022728E-2,0,9.9254679212090843E-2,0]
[null,17,{"$f":"(C$72=1)*$F$3\n+(C$72=2)*$F$3\n+(C$72=3)\n+(C$72=4)\n+(C$72=5)","v":1.05},1,1,{"$f":"(F$72=1)*$F$6\n+(F$72=2)*$F$6\n+(F$72=3)\n+(F$72=4)\n+(F$72=5)","v":0.95},{"$f":"(G$72=1)*$F$7\n+(G$72=2)*$F$7\n+(G$72=3)\n+(G$72=4)\n+(G$72=5)","v":1},{"$f":"(H$72=1)*$F$8\n+(H$72=2)*$F$8\n+(H$72=3)\n+(H$72=4)\n+(H$72=5)","v":1},{"$f":"(I$72=1)*$F$9\n+(I$72=2)*$F$9\n+(I$72=3)\n+(I$72=4)\n+(I$72=5)","v":1},null,1.6215417342249256,0,3.9311102997293329E-4,0.19115900458405538,8.6801337347756462E-3,2.1045594947937774E-2,4.767970766976949E-4,3.9224038558013957E-4,6.0582400564557451E-2,1.1712695150103343,0,7.3201323938281923E-2,0,9.5127835012678505E-2,0]
[null,18,{"$f":"(C$72=1)*$F$3\n+(C$72=2)*$F$3\n+(C$72=3)*$F$3\n+(C$72=4)\n+(C$72=5)","v":1.05},1,1,{"$f":"(F$72=1)*$F$6\n+(F$72=2)*$F$6\n+(F$72=3)*$F$6\n+(F$72=4)\n+(F$72=5)","v":0.95},{"$f":"(G$72=1)*$F$7\n+(G$72=2)*$F$7\n+(G$72=3)*$F$7\n+(G$72=4)\n+(G$72=5)","v":1},{"$f":"(H$72=1)*$F$8\n+(H$72=2)*$F$8\n+(H$72=3)*$F$8\n+(H$72=4)\n+(H$72=5)","v":0.95},{"$f":"(I$72=1)*$F$9\n+(I$72=2)*$F$9\n+(I$72=3)*$F$9\n+(I$72=4)\n+(I$72=5)","v":1},null,1.6062915358106677,0,3.7345547847428663E-4,0.1815798388551754,8.6801337347756462E-3,2.1018163307237946E-2,4.767970766976949E-4,3.7258483408149281E-4,5.8882956575270193E-2,1.1712695150103343,0,7.3201323938281923E-2,0,9.1183677957287129E-2,0]
[null,19,{"$f":"(C$72=1)*$F$3\n+(C$72=2)*$F$3\n+(C$72=3)*$F$3\n+(C$72=4)*$F$3\n+(C$72=5)","v":1.05},1,1,{"$f":"(F$72=1)*$F$6\n+(F$72=2)*$F$6\n+(F$72=3)*$F$6\n+(F$72=4)*$F$6\n+(F$72=5)","v":0.95},{"$f":"(G$72=1)*$F$7\n+(G$72=2)*$F$7\n+(G$72=3)*$F$7\n+(G$72=4)*$F$7\n+(G$72=5)","v":1},{"$f":"(H$72=1)*$F$8\n+(H$72=2)*$F$8\n+(H$72=3)*$F$8\n+(H$72=4)*$F$8\n+(H$72=5)","v":0.95},{"$f":"(I$72=1)*$F$9\n+(I$72=2)*$F$9\n+(I$72=3)*$F$9\n+(I$72=4)*$F$9\n+(I$72=5)","v":0.95},null,1.6032696088072191,0,3.7345547847428663E-4,0.1815798388551754,8.6801337347756462E-3,2.0970640231505581E-2,4.767970766976949E-4,3.7258483408149281E-4,5.5938808746506689E-2,1.1712695150103343,0,7.3201323938281923E-2,0,9.1153421858334693E-2,0]
[null,20,{"$f":"(C$72=1)*$F$3\n+(C$72=2)*$F$3\n+(C$72=3)*$F$3\n+(C$72=4)*$F$3\n+(C$72=5)*$F$3","v":1.05},1,1,{"$f":"(F$72=1)*$F$6\n+(F$72=2)*$F$6\n+(F$72=3)*$F$6\n+(F$72=4)*$F$6\n+(F$72=5)*$F$6","v":0.95},{"$f":"(G$72=1)*$F$7\n+(G$72=2)*$F$7\n+(G$72=3)*$F$7\n+(G$72=4)*$F$7\n+(G$72=5)*$F$7","v":0.95},{"$f":"(H$72=1)*$F$8\n+(H$72=2)*$F$8\n+(H$72=3)*$F$8\n+(H$72=4)*$F$8\n+(H$72=5)*$F$8","v":0.95},{"$f":"(I$72=1)*$F$9\n+(I$72=2)*$F$9\n+(I$72=3)*$F$9\n+(I$72=4)*$F$9\n+(I$72=5)*$F$9","v":0.95},null,1.6014018967171566,0,3.7345547847428663E-4,0.1815798388551754,8.6801337347756462E-3,2.0941276224412043E-2,4.767970766976949E-4,3.7258483408149281E-4,5.5938808746506689E-2,1.1712695150103343,0,7.1381670779631978E-2,0,9.113472693401492E-2,0]
[]
[null,"Waterfall Chart Priority",{"$f":"6-RANK($N$101,($N$101,$N$104:$N$107))","v":2},null,null,{"$f":"6-RANK($N$104,($N$101,$N$104:$N$107))","v":1},{"$f":"6-RANK($N$105,($N$101,$N$104:$N$107))","v":5},{"$f":"6-RANK($N$106,($N$101,$N$104:$N$107))","v":3},{"$f":"6-RANK($N$107,($N$101,$N$104:$N$107))","v":4}]
[]
[null,"Visualization data formatting"]
[]
[null,"parameter","level","Chart titles","Revenue from Hydrogen Sales","Revenue from Byproduct Sales","Salvage Value","Initial Equity Depreciable Capital","Yearly Replacement Costs","Cash for Working Capital Reserve","Other Non-Depreciable Capital Costs","Decommissioning Costs","Fixed Operating Cost","Feedstock Cost","Other Raw Material Cost","Other Variable Operating Costs","Debt Interest","Taxes","Principal Payment"]
[null,{"$f":"+$B$3","v":"Operating Capacity Factor"},{"$f":"+H3","v":0.94500000000000006},{"$f":"+B77&\" = \"&C77*100&\"%\"","v":"Operating Capacity Factor = 94.5%"},{"$f":"+K52","v":1.6848143635092081},0,3.9311102997293329E-4,0.19115900458405538,8.6801337347756462E-3,2.2039609668458821E-2,4.767970766976949E-4,3.9224038558013957E-4,6.0582400564557451E-2,1.2329152789582474,0,7.3201323938281923E-2,0,9.5760685628525993E-2,0]
[null,{"$f":"+$B$3","v":"Operating Capacity Factor"},{"$f":"+C3","v":0.9},{"$f":"+B78&\" = \"&C78*100&\"%\"","v":"Operating Capacity Factor = 90%"},{"$f":"+K$51","v":1.7029514600973046},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"Operating Capacity Factor",{"$f":"+I3","v":0.85499999999999998},"Operating Capacity Factor = 85.5%",{"$f":"+K53","v":1.7229977247473034},0,4.3449113839113683E-4,0.21128100506658753,9.5938320226467665E-3,2.2173195207307671E-2,5.269862426658733E-4,4.335288472201543E-4,6.6959495360826668E-2,1.2329152789582476,0,7.5100115500272083E-2,0,0.10444877867991975,0]
[null,{"$f":"+$B$4","v":"Plant Design Capacity (kg of H2/day)"},{"$f":"ROUND(H4,0)","v":398356},{"$f":"+B80&\" = \"&TEXT(C80,\"0,000\")","v":"Plant Design Capacity (kg of H2/day) = 398,356"},1.6956184792734812,0,4.0478909949473636E-4,0.19683772630652896,8.9379927045945221E-3,2.2077753163390678E-2,4.909611906119025E-4,4.0389259104580419E-4,6.2043538958795795E-2,1.2329152789582474,0,7.4103249930227252E-2,0,9.821287456953369E-2,0]
[null,{"$f":"+$B$4","v":"Plant Design Capacity (kg of H2/day)"},{"$f":"+ROUND(C4,0)","v":379387},{"$f":"+B81&\" = \"&TEXT(C81,\"0,000\")","v":"Plant Design Capacity (kg of H2/day) = 379,387"},{"$f":"+K$51","v":1.7029514600973046},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"Plant Design Capacity (kg of H2/day)",{"$f":"ROUND(I4,0)","v":360418},"Plant Design Capacity (kg of H2/day) = 360,418",{"$f":"+K55","v":1.7108307873072062},0,4.2132292099619062E-4,0.20487766571094118,9.3030696697191436E-3,2.2130433110627717E-2,5.1101475603609772E-4,4.2038979419294103E-4,6.5307165100140951E-2,1.2329152789582476,0,7.4103249930227252E-2,0,0.10168384319806915,0]
[null,{"$f":"+$B$5","v":"After-tax Real IRR"},{"$f":"+ROUND(H5,2)","v":0.1},{"$f":"+B83&\" = \"&C83*100&\"%\"","v":"After-tax Real IRR = 10%"},1.6923155363719966,0,4.7169635016631784E-4,0.19047260041840378,9.0958137649506231E-3,2.1361919831616033E-2,4.7247746458650632E-4,4.7065165858795673E-4,6.3546044043054611E-2,1.2396176537054953,0,7.4120422929131305E-2,0,9.3629648906336585E-2,0]
[null,{"$f":"+$B$5","v":"After-tax Real IRR"},{"$f":"ROUND(C5,2)","v":0.1},"After-tax Real IRR = 10%",{"$f":"+K$51","v":1.7029514600973046},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"After-tax Real IRR",{"$f":"ROUND(I5,2)","v":0.11},"After-tax Real IRR = 11%",{"$f":"+K57","v":1.7142534444809638},0,3.6087884379455237E-4,0.21114827562155244,9.1325469142619752E-3,2.2833850913306888E-2,5.2954476307480274E-4,3.6007958577869543E-4,6.3677282377187019E-2,1.2265543771453358,0,7.408979515418454E-2,0,0.1062885708500757,0]
[null,{"$f":"+$B$6","v":"Feedstock Consumption (% of baseline)"},{"$f":"+ROUND(H6,3)","v":0.95},{"$f":"+B86&\" = \"&C86*100&\"%\"","v":"Feedstock Consumption (% of baseline) = 95%"},1.6396788308130223,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.1109048078890986E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.1712695150103352,0,7.410324993022728E-2,0,9.9254679212090843E-2,0]
[null,{"$f":"+$B$6","v":"Feedstock Consumption (% of baseline)"},{"$f":"+ROUND(C6,3)","v":1},{"$f":"+B87&\" = \"&C87*100&\"%\"","v":"Feedstock Consumption (% of baseline) = 100%"},{"$f":"+K$51","v":1.7029514600973046},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"Feedstock Consumption (% of baseline)",{"$f":"+ROUND(I6,3)","v":1.05},{"$f":"+B88&\" = \"&C88*100&\"%\"","v":"Feedstock Consumption (% of baseline) = 105%"},{"$f":"+K59","v":1.766224089381585},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.309707751993308E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.29456104290616,0,7.410324993022728E-2,0,0.10052038044378553,0]
[null,{"$f":"+$B$7","v":"Utilities Consumption (% of baseline)"},{"$f":"+ROUND(H7,3)","v":0.95},{"$f":"+B89&\" = \"&C89*100&\"%\"","v":"Utilities Consumption (% of baseline) = 95%"},1.7010837480072414,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2073698792318512E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.2283596771577294E-2,0,9.9868834903618628E-2,0]
[null,{"$f":"+$B$7","v":"Utilities Consumption (% of baseline)"},{"$f":"+ROUND(C7,3)","v":1},"Utilities Consumption (% of baseline) = 100%",{"$f":"+K$51","v":1.7029514600973046},{"$f":"+L$51","v":0},4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"Utilities Consumption (% of baseline)",{"$f":"+ROUND(I7,3)","v":1.05},"Utilities Consumption (% of baseline) = 105%",{"$f":"+K61","v":1.7048191721873673},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2132426806505564E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.592290308887728E-2,0,9.9906224752258119E-2,0]
[null,{"$f":"+$B$8","v":"Total Capital Investment"},{"$f":"+ROUND(H8,0)","v":206242972},{"$f":"+B92&\" = \"&TEXT(C92/1000,\"$0,000K\")","v":"Total Capital Investment = $206,243K"},1.6869387517623329,0,3.921282523980011E-4,0.19065883079793425,9.1141404215144307E-3,2.2074259576677205E-2,5.0063693053257975E-4,3.9121407578556757E-4,6.1827104404033731E-2,1.232915278958248,0,7.410324993022728E-2,0,9.5746164919777457E-2,0]
[null,{"$f":"+$B$8","v":"Total Capital Investment"},{"$f":"+ROUND(C8,0)","v":217097865},"Total Capital Investment = $217,098K",{"$f":"+K$51","v":1.7029514600973046},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"Total Capital Investment",{"$f":"+ROUND(I8,0)","v":227952758},"Total Capital Investment = $227,953K",{"$f":"+K63","v":1.7189641684322754},0,4.3340491054515921E-4,0.21077507882858218,9.1141404215144307E-3,2.2131866022146843E-2,5.0063693053257975E-4,4.3249073393272568E-4,6.5395936781536948E-2,1.232915278958248,0,7.410324993022728E-2,0,0.10402889473609907,0]
[null,{"$f":"+$B$9","v":"Total Fixed Operating Cost"},{"$f":"+ROUND(H9,0)","v":7352225},"Total Fixed Operating Cost = $7,352K",1.6996868588783764,0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2051723408756305E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.0430944563146093E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9854844029304959E-2,0]
[null,{"$f":"+$B$9","v":"Total Fixed Operating Cost"},{"$f":"+ROUND(C9,0)","v":7739184},"Total Fixed Operating Cost = $7,739K",{"$f":"+K$51","v":1.7029514600973046},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[null,"Total Fixed Operating Cost",{"$f":"+ROUND(I9,0)","v":8126143},"Total Fixed Operating Cost = $8,126K",{"$f":"+K65","v":1.7062160613162332},0,4.127665814715801E-4,0.20071695481325821,9.1141404215144307E-3,2.215440219006776E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.6792096622424635E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9920215626571968E-2,0]
[]
[]
[null,"Standard Toranado","Rank","Titles","Low cost price","Default price","High price","dL0","dL1","dL2",null,"Unsorted titles","Results spread ($/kg)","Importance ranking"]
[null,null,1,{"$f":"OFFSET(L$100,MATCH($C101,$N$101:$N$107,0),0)","v":"Feedstock Consumption (% of baseline)\n(95%, 100%, 105%)"},{"$f":"OFFSET(E$76,MATCH($C101,$N$101:$N$107,0)*3-2,0)","v":1.6396788308130223},{"$f":"+$K$51","v":1.7029514600973046},{"$f":"OFFSET(E$76,MATCH($C101,$N$101:$N$107,0)*3,0)","v":1.766224089381585},{"$f":"+E101","v":1.6396788308130223},{"$f":"+F101-E101","v":6.3272629284282234E-2},{"$f":"+G101-F101","v":6.3272629284280457E-2},null,{"$f":"+B3&\"\n(\"&TEXT(H3,\"0%, \")&TEXT(C3,\"0%, \")&TEXT(I3,\"0%)\")","v":"Operating Capacity Factor\n(95%, 90%, 86%)"},{"$f":"ABS(K52-K53)+0.000000001","v":3.8183362238095292E-2},{"$f":"+RANK(M101,$M$101:$M$107)","v":2}]
[null,null,2,"Operating Capacity Factor\n(95%, 90%, 86%)",1.6848143635092081,1.7029514600973046,1.7229977247473034,{"$f":"+E102","v":1.6848143635092081},{"$f":"+F102-E102","v":1.813709658809648E-2},{"$f":"+G102-F102","v":2.0046264649998813E-2},null,{"$f":"+B4&\"\n(\"&TEXT(H4,\"0,000\")&\", \"&TEXT(C4,\"0,000\")&\", \"&TEXT(I4,\"0,000\")&\") \"","v":"Plant Design Capacity (kg of H2/day)\n(398,356, 379,387, 360,418) "},{"$f":"+ABS(K54-K55)+0.000000002","v":1.5212310033724976E-2},5]
[null,null,3,"Total Capital Investment\n($206,243K, $217,098K, $227,953K) ",1.6869387517623329,1.7029514600973046,1.7189641684322754,1.6869387517623329,1.6012708334971704E-2,1.6012708334970815E-2,null,{"$f":"+B5&\"\n(\"&TEXT(H5,\"0%, \")&TEXT(C5,\"0%, \")&TEXT(I5,\"0%)\")","v":"After-tax Real IRR\n(10%, 10%, 11%)"},{"$f":"+ABS(K56-K57)+0.000000003","v":2.1937911108967229E-2},4]
[null,null,4,"After-tax Real IRR\n(10%, 10%, 11%)",1.6923155363719966,1.7029514600973046,1.7142534444809638,1.6923155363719966,1.0635923725307972E-2,1.1301984383659258E-2,null,{"$f":"+B6&\"\n(\"&TEXT(H6,\"0%, \")&TEXT(C6,\"0%, \")&TEXT(I6,\"0%)\")","v":"Feedstock Consumption (% of baseline)\n(95%, 100%, 105%)"},{"$f":"+ABS(K58-K59)+0.000000004","v":0.12654526256856269},1]
[null,null,5,"Plant Design Capacity (kg of H2/day)\n(398,356, 379,387, 360,418) ",1.6956184792734812,1.7029514600973046,1.7108307873072062,{"$f":"+E105","v":1.6956184792734812},{"$f":"+F105-E105","v":7.3329808238233873E-3},{"$f":"+G105-F105","v":7.8793272099015876E-3},null,{"$f":"+B7&\"\n(\"&TEXT(H7,\"0%, \")&TEXT(C7,\"0%, \")&TEXT(I7,\"0%)\")","v":"Utilities Consumption (% of baseline)\n(95%, 100%, 105%)"},{"$f":"+ABS(K60-K61)+0.000000004","v":3.735428180125957E-3},7]
[null,null,6,"Total Fixed Operating Cost\n($7,352K, $7,739K, $8,126K) ",1.6996868588783764,1.7029514600973046,1.7062160613162332,1.6996868588783764,3.2646012189281315E-3,3.2646012189285756E-3,null,{"$f":"+B8&\"\n(\"&TEXT(H8/1000,\"$0,000K\")&\", \"&TEXT(C8/1000,\"$0,000K\")&\", \"&TEXT(I8/1000,\"$0,000K\")&\") \"","v":"Total Capital Investment\n($206,243K, $217,098K, $227,953K) "},{"$f":"+ABS(K62-K63)+0.000000006","v":3.2025422669942516E-2},3]
[null,null,7,"Utilities Consumption (% of baseline)\n(95%, 100%, 105%)",1.7010837480072414,1.7029514600973046,1.7048191721873673,1.7010837480072414,1.8677120900632005E-3,1.8677120900627564E-3,null,{"$f":"+B9&\"\n(\"&TEXT(H9/1000,\"$0,000K\")&\", \"&TEXT(C9/1000,\"$0,000K\")&\", \"&TEXT(I9/1000,\"$0,000K\")&\") \"","v":"Total Fixed Operating Cost\n($7,352K, $7,739K, $8,126K) "},{"$f":"+ABS(K64-K65)+0.00000007","v":6.5292724378567066E-3},6]
[]
[]
[null,"Simple bar chart","Rank",{"$f":"+D76","v":"Chart titles"},"Hydrogen Sales","Byproduct Sales","Salvage Value",{"$f":"+H76","v":"Initial Equity Depreciable Capital"},"Yearly Replacement Costs","Cash for Working Capital Reserve","Other Non-Depreciable Capital Costs","Decommissioning Costs","Fixed Operating Cost","Feedstock Cost","Other Raw Material Cost","Other Variable Operating Costs","Debt Interest","Taxes","Principal Payment"]
[null,null,1,"Base case",{"$f":"OFFSET(E$76,MATCH($C111,$N$101:$N$107,0)*3-1,0)","v":1.7029514600973046},{"$f":"OFFSET(F$76,MATCH($C111,$N$101:$N$107,0)*3-1,0)","v":0},{"$f":"OFFSET(G$76,MATCH($C111,$N$101:$N$107,0)*3-1,0)","v":4.127665814715801E-4}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C111,$N$101:$N$107,0)*3-1,0)","v":0.20071695481325821},9.1141404215144307E-3,2.2103062799412036E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9887529827938484E-2,0]
[]
[]
[null,null,1,{"$f":"OFFSET(D$76,MATCH($C115,$N$101:$N$107,0)*3-2,0)","v":"Feedstock Consumption (% of baseline) = 95%"},1.6396788308130223,0,4.127665814715801E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C115,$N$101:$N$107,0)*3-2,0)","v":0.20071695481325821},9.1141404215144307E-3,2.1109048078890986E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.1712695150103352,0,7.410324993022728E-2,0,9.9254679212090843E-2,0]
[null,null,1,{"$f":"OFFSET(D$76,MATCH($C117,$N$101:$N$107,0)*3,0)","v":"Feedstock Consumption (% of baseline) = 105%"},1.766224089381585,0,4.127665814715801E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C117,$N$101:$N$107,0)*3,0)","v":0.20071695481325821},9.1141404215144307E-3,2.309707751993308E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.29456104290616,0,7.410324993022728E-2,0,0.10052038044378553,0]
[]
[null,null,2,{"$f":"OFFSET(D$76,MATCH($C120,$N$101:$N$107,0)*3-2,0)","v":"Operating Capacity Factor = 94.5%"},1.6848143635092081,0,3.9311102997293329E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C120,$N$101:$N$107,0)*3-2,0)","v":0.19115900458405538},8.6801337347756462E-3,2.2039609668458821E-2,4.767970766976949E-4,3.9224038558013957E-4,6.0582400564557451E-2,1.2329152789582474,0,7.3201323938281923E-2,0,9.5760685628525993E-2,0]
[null,null,2,{"$f":"OFFSET(D$76,MATCH($C122,$N$101:$N$107,0)*3,0)","v":"Operating Capacity Factor = 85.5%"},1.7229977247473034,0,4.3449113839113683E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C122,$N$101:$N$107,0)*3,0)","v":0.21128100506658753},9.5938320226467665E-3,2.2173195207307671E-2,5.269862426658733E-4,4.335288472201543E-4,6.6959495360826668E-2,1.2329152789582476,0,7.5100115500272083E-2,0,0.10444877867991975,0]
[]
[null,null,3,{"$f":"OFFSET(D$76,MATCH($C125,$N$101:$N$107,0)*3-2,0)","v":"Total Capital Investment = $206,243K"},1.6869387517623329,0,3.921282523980011E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C125,$N$101:$N$107,0)*3-2,0)","v":0.19065883079793425},9.1141404215144307E-3,2.2074259576677205E-2,5.0063693053257975E-4,3.9121407578556757E-4,6.1827104404033731E-2,1.232915278958248,0,7.410324993022728E-2,0,9.5746164919777457E-2,0]
[null,null,3,{"$f":"OFFSET(D$76,MATCH($C127,$N$101:$N$107,0)*3,0)","v":"Total Capital Investment = $227,953K"},1.7189641684322754,0,4.3340491054515921E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C127,$N$101:$N$107,0)*3,0)","v":0.21077507882858218},9.1141404215144307E-3,2.2131866022146843E-2,5.0063693053257975E-4,4.3249073393272568E-4,6.5395936781536948E-2,1.232915278958248,0,7.410324993022728E-2,0,0.10402889473609907,0]
[]
[null,null,4,{"$f":"OFFSET(D$76,MATCH($C130,$N$101:$N$107,0)*3-2,0)","v":"After-tax Real IRR = 10%"},1.6923155363719966,0,4.7169635016631784E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C130,$N$101:$N$107,0)*3-2,0)","v":0.19047260041840378},9.0958137649506231E-3,2.1361919831616033E-2,4.7247746458650632E-4,4.7065165858795673E-4,6.3546044043054611E-2,1.2396176537054953,0,7.4120422929131305E-2,0,9.3629648906336585E-2,0]
[null,null,4,{"$f":"OFFSET(D$76,MATCH($C132,$N$101:$N$107,0)*3,0)","v":"After-tax Real IRR = 11%"},1.7142534444809638,0,3.6087884379455237E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C132,$N$101:$N$107,0)*3,0)","v":0.21114827562155244},9.1325469142619752E-3,2.2833850913306888E-2,5.2954476307480274E-4,3.6007958577869543E-4,6.3677282377187019E-2,1.2265543771453358,0,7.408979515418454E-2,0,0.1062885708500757,0]
[]
[null,null,5,{"$f":"OFFSET(D$76,MATCH($C135,$N$101:$N$107,0)*3-2,0)","v":"Plant Design Capacity (kg of H2/day) = 398,356"},1.6956184792734812,0,4.0478909949473636E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C135,$N$101:$N$107,0)*3-2,0)","v":0.19683772630652896},8.9379927045945221E-3,2.2077753163390678E-2,4.909611906119025E-4,4.0389259104580419E-4,6.2043538958795795E-2,1.2329152789582474,0,7.4103249930227252E-2,0,9.821287456953369E-2,0]
[null,null,5,{"$f":"OFFSET(D$76,MATCH($C137,$N$101:$N$107,0)*3,0)","v":"Plant Design Capacity (kg of H2/day) = 360,418"},1.7108307873072062,0,4.2132292099619062E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C137,$N$101:$N$107,0)*3,0)","v":0.20487766571094118},9.3030696697191436E-3,2.2130433110627717E-2,5.1101475603609772E-4,4.2038979419294103E-4,6.5307165100140951E-2,1.2329152789582476,0,7.4103249930227252E-2,0,0.10168384319806915,0]
[]
[null,null,6,{"$f":"OFFSET(D$76,MATCH($C140,$N$101:$N$107,0)*3-2,0)","v":"Total Fixed Operating Cost = $7,352K"},1.6996868588783764,0,4.127665814715801E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C140,$N$101:$N$107,0)*3-2,0)","v":0.20071695481325821},9.1141404215144307E-3,2.2051723408756305E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.0430944563146093E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9854844029304959E-2,0]
[null,null,6,{"$f":"OFFSET(D$76,MATCH($C142,$N$101:$N$107,0)*3,0)","v":"Total Fixed Operating Cost = $8,126K"},1.7062160613162332,0,4.127665814715801E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C142,$N$101:$N$107,0)*3,0)","v":0.20071695481325821},9.1141404215144307E-3,2.215440219006776E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.6792096622424635E-2,1.232915278958248,0,7.410324993022728E-2,0,9.9920215626571968E-2,0]
[]
[null,null,7,{"$f":"OFFSET(D$76,MATCH($C145,$N$101:$N$107,0)*3-2,0)","v":"Utilities Consumption (% of baseline) = 95%"},1.7010837480072414,0,4.127665814715801E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C145,$N$101:$N$107,0)*3-2,0)","v":0.20071695481325821},9.1141404215144307E-3,2.2073698792318512E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.2283596771577294E-2,0,9.9868834903618628E-2,0]
[null,null,7,{"$f":"OFFSET(D$76,MATCH($C147,$N$101:$N$107,0)*3,0)","v":"Utilities Consumption (% of baseline) = 105%"},1.7048191721873673,0,4.127665814715801E-4]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$76,MATCH($C147,$N$101:$N$107,0)*3,0)","v":0.20071695481325821},9.1141404215144307E-3,2.2132426806505564E-2,5.0063693053257975E-4,4.1185240485914668E-4,6.3611520592785353E-2,1.232915278958248,0,7.592290308887728E-2,0,9.9906224752258119E-2,0]
[]
[]
[]
[null,"Parado chart"]
[null,null,null,"Unsorted"]
[null,null,null,"Title","Unsorted values","Unsorted Ranking","Sorted ranking","Sorted titles","Sorted values",null,"Grayed Titles","Revenues\n $/kg H2","Expenses\n $/kg H2","Colored titles"]
[null,"Revenues",1,"Cost of Hydrogen",{"$f":"+K48+C155/10000000000","v":1.7029514601973046},{"$f":"+RANK(E155,$E$155:$E$157)","v":1},1,{"$f":"OFFSET($D$154,MATCH($G155,$F$155:$F$157,0),0)","v":"Cost of Hydrogen"},{"$f":"OFFSET($E$154,MATCH($G155,$F$155:$F$157,0),0)-OFFSET($C$154,MATCH($G155,$F$155:$F$157,0),0)/10000000000","v":1.7029514600973046},null,{"$f":"+H155","v":"Cost of Hydrogen"},{"$f":"+I155","v":1.7029514600973046},null,{"$f":"+IF(L155>0,K155,\"\")","v":"Cost of Hydrogen"}]
[null,null,2,{"$f":"+F110","v":"Byproduct Sales"},{"$f":"+L48+C156/10000000000","v":2.0000000000000001E-10},{"$f":"+RANK(E156,$E$155:$E$157)","v":3},2,{"$f":"OFFSET($D$154,MATCH($G156,$F$155:$F$157,0),0)","v":"Salvage Value"},{"$f":"OFFSET($E$154,MATCH($G156,$F$155:$F$157,0),0)-OFFSET($C$154,MATCH($G156,$F$155:$F$157,0),0)/10000000000","v":4.127665814715801E-4},null,{"$f":"+H156","v":"Salvage Value"},{"$f":"+I156","v":4.127665814715801E-4},null,{"$f":"+IF(L156>0,K156,\"\")","v":"Salvage Value"}]
[null,null,3,{"$f":"+G110","v":"Salvage Value"},{"$f":"+M48+C157/10000000000","v":4.1276688147158009E-4},{"$f":"+RANK(E157,$E$155:$E$157)","v":2},3,{"$f":"OFFSET($D$154,MATCH($G157,$F$155:$F$157,0),0)","v":"Byproduct Sales"},{"$f":"OFFSET($E$154,MATCH($G157,$F$155:$F$157,0),0)-OFFSET($C$154,MATCH($G157,$F$155:$F$157,0),0)/10000000000","v":0},null,"Byproduct Sales",0,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(L158>0.01,K158,\"\")","v":""}]
[null,"Expenses",1,{"$f":"+H110","v":"Initial Equity Depreciable Capital"},{"$f":"+N48+C159/10000000000","v":0.20071695491325822},{"$f":"+RANK(E159,$E$159:$E$170)","v":2},1,{"$f":"OFFSET($D$158,MATCH($G159,$F$159:$F$170,0),0)","v":"Feedstock Cost"},{"$f":"OFFSET($E$158,MATCH($G159,$F$159:$F$170,0),0)-OFFSET($C$158,MATCH($G159,$F$159:$F$170,0),0)/10000000000","v":1.232915278958248},null,"Feedstock Cost",null,{"$f":"+I159","v":1.232915278958248},{"$f":"+IF(M159>0,K159,\"\")","v":"Feedstock Cost"}]
[null,null,{"$f":"+C159+1","v":2},{"$f":"+I110","v":"Yearly Replacement Costs"},{"$f":"+O48+C160/10000000000","v":9.1141406215144299E-3},7,2,"Initial Equity Depreciable Capital",0.20071695481325821,null,"Initial Equity Depreciable Capital",null,{"$f":"+I160","v":0.20071695481325821},{"$f":"+IF(M160>0,K160,\"\")","v":"Initial Equity Depreciable Capital"}]
[null,null,{"$f":"+C160+1","v":3},{"$f":"+J110","v":"Cash for Working Capital Reserve"},{"$f":"+P48+C161/10000000000","v":2.2103063099412037E-2},6,3,"Taxes",9.9887529827938484E-2,null,"Taxes",null,9.9887529827938484E-2,"Taxes"]
[null,null,4,{"$f":"+K110","v":"Other Non-Depreciable Capital Costs"},{"$f":"+Q48+C162/10000000000","v":5.0063733053257978E-4},8,4,"Other Variable Operating Costs",7.410324993022728E-2,null,"Other Variable Operating Costs",null,7.410324993022728E-2,"Other Variable Operating Costs"]
[null,null,5,{"$f":"+L110","v":"Decommissioning Costs"},{"$f":"+R48+C163/10000000000","v":4.1185290485914669E-4},9,5,"Fixed Operating Cost",6.3611520592785353E-2,null,"Fixed Operating Cost",null,6.3611520592785353E-2,"Fixed Operating Cost"]
[null,null,6,{"$f":"+M110","v":"Fixed Operating Cost"},{"$f":"+S48+C164/10000000000","v":6.3611521192785347E-2},5,6,"Cash for Working Capital Reserve",2.2103062799412036E-2,null,"Cash for Working Capital Reserve",null,2.2103062799412036E-2,"Cash for Working Capital Reserve"]
[null,null,7,{"$f":"+N110","v":"Feedstock Cost"},{"$f":"+T48+C165/10000000000","v":1.2329152796582481},1,7,"Yearly Replacement Costs",9.1141404215144307E-3,null,"Yearly Replacement Costs",null,9.1141404215144307E-3,"Yearly Replacement Costs"]
[null,null,8,{"$f":"+O110","v":"Other Raw Material Cost"},{"$f":"+U48+C166/10000000000","v":8.0000000000000003E-10},12,8,"Other Non-Depreciable Capital Costs",5.0063693053257975E-4,null,"Other Non-Depreciable Capital Costs",null,5.0063693053257975E-4,"Other Non-Depreciable Capital Costs"]
[null,null,9,{"$f":"+P110","v":"Other Variable Operating Costs"},{"$f":"+V48+C167/10000000000","v":7.4103250830227285E-2},4,9,"Decommissioning Costs",4.1185240485914668E-4,null,"Decommissioning Costs",null,4.1185240485914668E-4,"Decommissioning Costs"]
[null,null,10,{"$f":"+Q110","v":"Debt Interest"},{"$f":"+W48+C168/10000000000","v":1.0000000000000001E-9},11,10,"Principal Payment",0,null,"Principal Payment",null,0,""]
[null,null,11,{"$f":"+R110","v":"Taxes"},{"$f":"+X48+C169/10000000000","v":9.9887530927938478E-2},3,11,"Debt Interest",0,null,"Debt Interest",null,0,""]
[null,null,12,{"$f":"+S110","v":"Principal Payment"},{"$f":"+Y48+C170/10000000000","v":1.2E-9},10,12,"Other Raw Material Cost",0,null,"Other Raw Material Cost",null,0,""]
[null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+SUM(L155:L170)","v":1.7033642266787761},{"$f":"+SUM(M155:M170)","v":1.7033642266787754},{"$f":"+IF(M171<0.01,K171,\"\")","v":""}]
[]
[]
[null,"Waterfall Chart",null,"Values","Base","Decrease","Increase"]
[null,0,"Baseline",{"$f":"+K51","v":1.7029514600973046},{"$f":"+D175","v":1.7029514600973046}]
[null,1,{"$f":"OFFSET($B$50,0,MATCH($B176,$C$72:$I$72,0))&\nIF(OFFSET($F$2,MATCH($B176,$C$72:$I$72,0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B176,$C$72:$I$72,0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B176,$C$72:$I$72,0),0)*100-100)\n&\"%\"","v":"Feedstock Consumption\n= -5%"},{"$f":"+K66","v":1.6396788308130223},{"$f":"+E175+G175-F176","v":1.6396788308130223},{"$f":"+MAX(D175-D176,0)","v":6.3272629284282234E-2},{"$f":"+MAX(D176-D175,0)","v":0}]
[null,2,{"$f":"OFFSET($B$50,0,MATCH($B177,$C$72:$I$72,0))&\nIF(OFFSET($F$2,MATCH($B177,$C$72:$I$72,0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B177,$C$72:$I$72,0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B177,$C$72:$I$72,0),0)*100-100)\n&\"%\"","v":"Operating Capacity Factor\n= +5%"},{"$f":"+K67","v":1.6215417342249256},1.6215417342249256,{"$f":"+MAX(D176-D177,0)","v":1.8137096588096702E-2},{"$f":"+MAX(D177-D176,0)","v":0}]
[null,3,{"$f":"OFFSET($B$50,0,MATCH($B178,$C$72:$I$72,0))&\nIF(OFFSET($F$2,MATCH($B178,$C$72:$I$72,0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B178,$C$72:$I$72,0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B178,$C$72:$I$72,0),0)*100-100)\n&\"%\"","v":"Total Capital Investment\n= -5%"},{"$f":"+K68","v":1.6062915358106677},1.6062915358106677,{"$f":"+MAX(D177-D178,0)","v":1.5250198414257898E-2},{"$f":"+MAX(D178-D177,0)","v":0}]
[null,4,{"$f":"OFFSET($B$50,0,MATCH($B179,$C$72:$I$72,0))&\nIF(OFFSET($F$2,MATCH($B179,$C$72:$I$72,0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B179,$C$72:$I$72,0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B179,$C$72:$I$72,0),0)*100-100)\n&\"%\"","v":"Total Fixed Operating Cost\n= -5%"},{"$f":"+K69","v":1.6032696088072191},1.6032696088072191,{"$f":"+MAX(D178-D179,0)","v":3.0219270034486101E-3},{"$f":"+MAX(D179-D178,0)","v":0}]
[null,5,{"$f":"OFFSET($B$50,0,MATCH($B180,$C$72:$I$72,0))&\nIF(OFFSET($F$2,MATCH($B180,$C$72:$I$72,0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B180,$C$72:$I$72,0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B180,$C$72:$I$72,0),0)*100-100)\n&\"%\"","v":"Utilities Consumption\n= -5%"},{"$f":"+K70","v":1.6014018967171566},1.6014018967171566,{"$f":"+MAX(D179-D180,0)","v":1.8677120900625344E-3},{"$f":"+MAX(D180-D179,0)","v":0}]
[null,6,"Adjusted",{"$f":"+K70","v":1.6014018967171566},1.6014018967171566]

{"sheet":"Cash Flow Analysis","index":10,"n_rows":282,"n_cols":33,"rows_kept":282,"cut":false,"hidden":false,"merged":[[14,3,14,4],[52,22,52,23]]}
[]
["TABLE OF CONTENTS"]
["DCF Calculations"]
["Yearly Cash Flow Calculations"]
["Specific Item Cost Calculation"]
["Feedstock, Utility, and Byproduct Cost Information"]
[]
[]
[]
[]
[]
[]
[]
[]
["DCF CALCULATION INPUTS:",null,null,"DCF CALCULATION OUTPUTS:"]
["Process",null,null,{"$f":"\"Hydrogen Cost (Year \"&TEXT(ref_year,\"0\")&\" Real $/kg)\"","v":"Hydrogen Cost (Year 2007 Real $/kg)"},{"$f":"H2_price_nominal/INFLATION_FACTOR","v":1.7029514600973035}]
["Actual Hydrogen Produced (kg/yr)",{"$f":"output_kgyear","v":124628629.5},null,"Hydrogen Cost (Start-up Year Nominal $/kg)",{"$f":"+SUM(X57:AB57)/AC57*(1+inflation_rate)^construct","v":1.8018756702981997}]
["Actual Hydrogen Energy Produced (MMBtu(LHV)/yr)",{"$f":"B17*H2_LHV_MJ_p_kg/1000/mmBTU_to_GJ","v":14200769.412962679},null,"After Tax Real IRR",{"$f":"((E20+1)/(1+B30))-1","v":0.1000000000000012}]
["Actual Hydrogen Energy Produced (MJ(LHV)/yr)",{"$f":"B17*H2_LHV_MJ_p_kg","v":14981811730.675625},null,"Pre Tax Real IRR",{"$f":"((E21+1)/(1+B30))-1","v":0.16599074034391736}]
["Design Capacity (kg/day)",{"$f":"design_cap","v":379387},null,"After Tax Nominal IRR",{"$f":"IRR(AA65:AA113)","v":0.12090000000000112}]
["Design Capacity (kg/yr)",{"$f":"B20*365","v":138476255},null,"Pre Tax Nominal IRR",{"$f":"IRR(AC65:AC113)","v":0.18814456441045158}]
["Capacity Factor",{"$f":"cap_factor","v":0.9},null,"After Tax Real Capital Recovery Factor",{"$f":"(real_irr*(1+real_irr)^anal_period)/(((1+real_irr)^anal_period)-1)","v":0.10225941441436948}]
[null,null,null,"After Tax Nominal Capital Recovery Factor",{"$f":"(nominal_irr*(1+nominal_irr)^anal_period)/(((1+nominal_irr)^anal_period)-1)","v":0.12217143720682126}]
["Financial",null,null,"Total Real Fixed Charge Rate",{"$f":"(E22*(1-total_tax_rate*INDEX(Depreciation!B12:H37,MATCH(\"NPV - Real IRR\",Depreciation!B12:B37,0),MATCH(depr_length,recovery_period,0))))/(1-total_tax_rate)","v":0.13856031867367768}]
["Start-up Year",{"$f":"startup_year","v":2010},null,"Total Nominal Fixed Charge Rate",{"$f":"(E23*(1-total_tax_rate*INDEX(Depreciation!B12:H37,MATCH(\"NPV - Nominal IRR\",Depreciation!B12:B37,0),MATCH(depr_length,recovery_period,0))))/(1-total_tax_rate)","v":0.16969658531702989}]
["After-Tax Real IRR",{"$f":"real_irr","v":0.1},null,"NPV",{"$f":"NPV(nominal_irr,AA65:AA113)","v":1.1576620436648487E-6}]
["After-Tax Nominal IRR",{"$f":"((1+B26)*(1+B30))-1","v":0.12090000000000001}]
["Analysis Period (yrs)",{"$f":"anal_period","v":40}]
["Plant Life (yrs)",{"$f":"plant_life","v":40}]
["Inflation Rate",{"$f":"inflation_rate","v":1.9E-2}]
["Debt Financing",{"$f":"100%-equity","v":0}]
["Equity Financing",{"$f":"equity","v":1}]
["Total Tax Rate",{"$f":"total_tax_rate","v":0.38899999999999996}]
[]
["Cost of Debt Financing"]
["Debt Financing Period (yrs)",{"$f":"debt_period","v":20}]
["Interest Rate on Debt",{"$f":"debt_interest","v":0.06}]
[]
["Construction/Start Up Information"]
["Construction Period (yrs)",{"$f":"construct","v":3}]
["Start-up Period (yrs)",{"$f":"start_time","v":1}]
["% Revenue During Start-up",{"$f":"percnt_revs","v":0.5}]
["% Variable Costs During Start-up",{"$f":"percnt_var","v":0.75}]
["% Fixed Costs During Start-up",{"$f":"percnt_fixed","v":0.75}]
[]
["Depreciation Parameters"]
["Depreciation Type",{"$f":"depr_type","v":"MACRS"}]
["Depreciation Period (yrs)",{"$f":"depr_length","v":20}]
[]
["Plant Costs (Inflated to Start-up Year $)"]
["Total Depreciable Capital Costs",{"$f":"(total_cap-non_dep_cap)*INFLATION_FACTOR","v":229200300.28913149}]
["Total Non-Depreciable Capital Costs",{"$f":"non_dep_cap*INFLATION_FACTOR","v":508749.13346376223}]
["Total Capital Investment",{"$f":"SUM(B51:B52)","v":229709049.42259526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closed form formulas for calculating price of hydrogen."]
["Decommissioning",{"$f":"decom_percent*depr_cap_infl","v":22920030.028913151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","Depr","Principal","Op costs","Tax incentives","H2 sales (kg)"]
["Salvage Value",{"$f":"salvage_perct*B53","v":22970904.942259528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted values",{"$f":"-SUM(H116:K116)","v":223233510.49906507},{"$f":"-U116","v":72551595.947018638},{"$f":"-Z116","v":0},{"$f":"-SUM(L116:S116)","v":1316370698.7708097},{"$f":"+AF116","v":0},{"$f":"+AE116","v":960413480.83427477}]
["Fixed Operating Costs ($/year)",{"$f":"fixed*INFLATION_FACTOR","v":8188752.1643240266},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax coefficient",1,{"$f":"-total_tax_rate","v":-0.38899999999999996},1,{"$f":"1-total_tax_rate","v":0.61099999999999999},-1,{"$f":"1-total_tax_rate","v":0.61099999999999999}]
["Other Raw Material ($/year)",{"$f":"total_other_raw*INFLATION_FACTOR","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE cost contribution factors",{"$f":"+X55*X56","v":223233510.49906507},-28222570.823390245,0,{"$f":"+AA55*AA56","v":804302496.94896472},{"$f":"+AB55*AB56","v":0},{"$f":"+AC55*AC56","v":586812636.78974187}]
["Other Variable O&M Costs (not including tax credits and incentives)",{"$f":"(var_misc+royalties+operator_profit+CO2_OandMcost+waste_treat+solidwaste_treat)*INFLATION_FACTOR","v":2438215.8348882431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target after-tax nominal IRR",{"$f":"+(1+real_irr)*(1+inflation_rate)-1","v":0.12090000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D16","v":"Hydrogen Cost (Year 2007 Real $/kg)"},{"$f":"+SUM(X57:AB57)/AC57*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.7029514600973035}]
[]
[]
["CASH FLOW ANALYSIS"]
["Actual Year\n(beginning of year)","Analysis Year","Operation Year","Plant Life","Inflation Price Increase Factor","Revenue from Hydrogen Sales","Portion of Initial Depreciable Capital Investment Financed with Debt (value ONLY used in debt financing calculations)","Initial Equity Depreciable Capital","Yearly Replacement Costs","Cash from Working Capital Reserve","Other Non-Depreciable Capital Costs","Salvage Value","Decommissioning Costs","Fixed Operating Cost","Feedstock Cost","Other Raw Material Cost","Revenue from Byproduct Sales","Other Variable Operating Costs","Debt Interest","Pre-Depreciation Income","Depreciation Charge","Taxable Income","Tax Rate","Total Taxes","After-Tax Income","Principal Payment","After-Tax Post-Depreciation Cash Flow","Cumulative Cash Flow","Pre-Tax Cash Flow",null,"H2 sales (kg/year)","Tax Credit"]
[{"$f":"startup_year-construct","v":2007},1,{"$f":"IF(construct=0,1,-construct)","v":-3},{"$f":"IF(C65=\"\",\"\",IF(C65<=plant_life,C65,IF(D64=plant_life,1,D64+1)))","v":-3},{"$f":"IF(C65=\"\",\"\",(1+inflation_rate)^(A65-$B$25))","v":0.94509931410277337},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),E65*(H2_price_nominal*output_kgyear*start_time*percnt_revs+H2_price_nominal*output_kgyear*(1-start_time)),IF(C65<=start_time,H2_price_nominal*E65*output_kgyear*percnt_revs,H2_price_nominal*output_kgyear*E65))))","v":0},{"$f":"-$B$31*depr_cap_infl*E65","v":0},{"$f":"IF(C65<0,-E65*equity*depr_cap_infl*percent_cap1,IF(C65=1,-E65*equity*depr_cap_infl,0))","v":-17329363.727632631},{"$f":"IF(OR(C65<0,C65=\"\"),\"\",-E65*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C65,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C65>=1,C65<anal_period),WorkingCap*SUM(N65:R65)-WorkingCap*SUM(N64:R64),0)","v":0},{"$f":"IF(C65=-construct,-E65*non_dep_infl,\"\")","v":-480818.45708698197},{"$f":"IF(C65=anal_period,salvage*E65,\"\")","v":""},{"$f":"IF(D65=plant_life,-E65*decom,\"\")","v":""},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-(inflated_fixed*percnt_fixed*start_time+(inflated_fixed*(1-start_time))),IF(C65<=start_time,-inflated_fixed*percnt_fixed*E65,-inflated_fixed*E65))))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-(SUM(B139:E139)*output_kgyear*E65*percnt_var*start_time+SUM(B139:E139)*output_kgyear*E65*(1-start_time)),IF(C65<=start_time,-SUM(B139:E139)*output_kgyear*E65*percnt_var,-SUM(B139:E139)*output_kgyear*E65))))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-(inflated_otherraw*E65*percnt_var*start_time+inflated_otherraw*E65*(1-start_time)),IF(C65<=start_time,-inflated_otherraw*E65*percnt_var,-(inflated_otherraw*E65)))))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),SUM(K139:N139,T139:V139)*output_kgyear*E65*percnt_var*start_time+SUM(K139:N139,T139:V139)*output_kgyear*E65*(1-start_time),IF(C65<=start_time,SUM(K139:N139,T139:V139)*output_kgyear*E65*percnt_var,SUM(K139:N139,T139:V139)*output_kgyear*E65))))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-((SUM(F139:J139,P139:R139)*output_kgyear+inflated_othervar)*E65*percnt_var*start_time+(SUM(F139:J139,P139:R139)*output_kgyear+inflated_othervar)*E65*(1-start_time)),IF(C65<=start_time,-(SUM(F139:J139,P139:R139)*output_kgyear+inflated_othervar)*E65*percnt_var,-E65*(SUM(F139:J139,P139:R139)*output_kgyear+inflated_othervar)))))","v":0},{"$f":"IF(B65=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E14))","v":""},{"$f":"IF(C65=\"\",\"\",F65+SUM(L65:S65))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<-1,0,IF(C65=anal_period,-LOOKUP(C65,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C65,depr_yr,depr_cost))))","v":0},{"$f":"IF(C65=\"\",\"\",SUM(T65:U65))","v":0},{"$f":"IF(C65=\"\",\"\",$B$33)","v":0.38899999999999996},{"$f":"IF(C65=\"\",\"\",tax_credit-(V65*W65 +Upstream_CO2_taxpYear + Proc_CO2_taxpYear))","v":0},{"$f":"IF(C65=\"\",\"\",SUM(T65,X65))","v":0},{"$f":"IF(C65=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F14))","v":""},{"$f":"IF(C65=\"\",\"\",SUM(H65,I65,J65,K65,T65,X65,Z65))","v":-17810182.184719611},{"$f":"AA65","v":-17810182.184719611},{"$f":"IF(C65=\"\",\"\",SUM(H65,I65,J65,K65,T65,Z65))","v":-17810182.184719611},null,{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),(output_kgyear*start_time*percnt_revs+output_kgyear*(1-start_time)),IF(C65<=start_time,output_kgyear*percnt_revs,output_kgyear))))","v":0},{"$f":"IF(C65=\"\",\"\",tax_credit)","v":0}]
[{"$f":"IF(B66<>\"\",A65+1,\"\")","v":2008},{"$f":"IF(MAX($B$65:B65)<(construct+anal_period),B65+1,\"\")","v":2},{"$f":"IF(B66=\"\",\"\",IF(C65=-1,1,C65+1))","v":-2},-2,0.96305620107072598,0,null,{"$f":"IF(C66<0,-E66*equity*depr_cap_infl*percent_cap2,0)","v":-132439662.28843234},{"$f":"IF(OR(C66<0,C66=\"\"),\"\",-E66*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C66,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C66>=1,C66<anal_period),WorkingCap*SUM(N66:R66)-WorkingCap*SUM(N65:R65),IF(C66<0,0,IF(B66=\"\",\"\",-SUM(J$65:J65))))","v":0},"","","",0,0,0,0,0,{"$f":"IF(B66=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E15))","v":""},0,{"$f":"IF(C66=\"\",\"\",IF(C66<-1,0,IF(C66=anal_period,-LOOKUP(C66,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C66,depr_yr,depr_cost))))","v":0},0,0.38899999999999996,0,0,{"$f":"IF(C66=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F15))","v":""},-132439662.28843234,{"$f":"IF(C66=\"\",\"\",AB65+AA66)","v":-150249844.47315195},-132439662.28843234,null,0,0]
[2009,{"$f":"IF(MAX($B$65:B66)<(construct+anal_period),B66+1,\"\")","v":3},-1,-1,0.9813542688910698,0,null,{"$f":"IF(C67<0,-E67*equity*depr_cap_infl*percent_cap3,0)","v":-71976541.798353374},{"$f":"IF(OR(C67<0,C67=\"\"),\"\",-E67*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C67,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C67>=1,C67<anal_period),WorkingCap*SUM(N67:R67)-WorkingCap*SUM(N66:R66),IF(C67<0,0,IF(B67=\"\",\"\",-SUM(J$65:J66))))","v":0},"","","",0,0,0,0,0,{"$f":"IF(B67=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E16))","v":""},0,{"$f":"IF(C67=\"\",\"\",IF(C67<-1,0,IF(C67=anal_period,-LOOKUP(C67,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C67,depr_yr,depr_cost))))","v":0},0,0.38899999999999996,0,0,{"$f":"IF(C67=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F16))","v":""},-71976541.798353374,-222226386.27150533,-71976541.798353374,null,0,0]
[2010,{"$f":"IF(MAX($B$65:B67)<(construct+anal_period),B67+1,\"\")","v":4},1,1,1,112282647.65932925,null,{"$f":"IF(C68<0,-E68*equity*depr_cap_infl*percent_cap4,0)","v":0},{"$f":"IF(OR(C68<0,C68=\"\"),\"\",-E68*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C68,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1146001.5014456573},{"$f":"IF(AND(C68>=1,C68<anal_period),WorkingCap*SUM(N68:R68)-WorkingCap*SUM(N67:R67),IF(C68<0,0,IF(B68=\"\",\"\",-SUM(J$65:J67))))","v":-16073057.237057371},"","","",-6141564.1232430199,-94139832.495806172,0,0,-6872318.2946666181,{"$f":"IF(B68=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E17))","v":""},5128932.7456134409,{"$f":"IF(C68=\"\",\"\",IF(C68<-1,0,IF(C68=anal_period,-LOOKUP(C68,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C68,depr_yr,depr_cost))))","v":-8358433.8493448999},-3229501.103731459,0.38899999999999996,1256275.9293515375,6385208.6749649784,{"$f":"IF(C68=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F17))","v":""},-10833850.063538048,-233060236.33504337,-12090125.992889587,null,62314314.75,0]
[2011,{"$f":"IF(MAX($B$65:B68)<(construct+anal_period),B68+1,\"\")","v":5},2,2,1.0189999999999999,228832035.92971298,null,{"$f":"IF(C69=\"\",\"\",0)","v":0},{"$f":"IF(OR(C69<0,C69=\"\"),\"\",-E69*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C69,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1167775.5299731246},{"$f":"IF(AND(C69>=1,C69<anal_period),WorkingCap*SUM(N69:R69)-WorkingCap*SUM(N68:R68),IF(C69<0,0,IF(B69=\"\",\"\",-SUM(J$65:J68))))","v":-6923691.4459425416},"","","",-8344338.4554461828,-135516340.96567065,0,0,-9450978.465549266,{"$f":"IF(B69=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E18))","v":""},75520378.043046892,{"$f":"IF(C69=\"\",\"\",IF(C69<-1,0,IF(C69=anal_period,-LOOKUP(C69,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C69,depr_yr,depr_cost))))","v":-16134333.971286215},59386044.071760677,0.38899999999999996,-23101171.143914901,52419206.899131991,{"$f":"IF(C69=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F18))","v":""},44327739.923216321,-188732496.41182706,67428911.067131221,null,124628629.5,0]
[2012,{"$f":"IF(MAX($B$65:B69)<(construct+anal_period),B69+1,\"\")","v":6},3,3,1.0383609999999999,233179844.61237752,null,0,{"$f":"IF(OR(C70<0,C70=\"\"),\"\",-E70*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C70,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1189963.265042614},{"$f":"IF(AND(C70>=1,C70<anal_period),WorkingCap*SUM(N70:R70)-WorkingCap*SUM(N69:R69),IF(C70<0,0,IF(B70=\"\",\"\",-SUM(J$65:J69))))","v":-616152.41413300112},"","","",-8502880.8860996589,-139314688.78884012,0,0,-9601770.9726129882,{"$f":"IF(B70=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E19))","v":""},75760503.964824766,{"$f":"IF(C70=\"\",\"\",IF(C70<-1,0,IF(C70=anal_period,-LOOKUP(C70,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C70,depr_yr,depr_cost))))","v":-15011395.421168095},60749108.54365667,0.38899999999999996,-23631403.223482441,52129100.741342321,{"$f":"IF(C70=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F19))","v":""},50322985.062166706,-138409511.34966034,73954388.285649151,null,124628629.5,0]
[2013,{"$f":"IF(MAX($B$65:B70)<(construct+anal_period),B70+1,\"\")","v":7},4,4,1.0580898589999999,237610261.66001269,null,0,{"$f":"IF(OR(C71<0,C71=\"\"),\"\",-E71*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C71,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1212572.5670784237},{"$f":"IF(AND(C71>=1,C71<anal_period),WorkingCap*SUM(N71:R71)-WorkingCap*SUM(N70:R70),IF(C71<0,0,IF(B71=\"\",\"\",-SUM(J$65:J70))))","v":-721228.35563630238},"","","",-8664435.6229355522,-143798521.1859436,0,0,-9764572.8762489613,{"$f":"IF(B71=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E20))","v":""},75382731.97488457,{"$f":"IF(C71=\"\",\"\",IF(C71<-1,0,IF(C71=anal_period,-LOOKUP(C71,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C71,depr_yr,depr_cost))))","v":-13977359.528146092},61405372.446738482,0.38899999999999996,-23886689.881781265,51496042.093103305,{"$f":"IF(C71=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F20))","v":""},49562241.170388579,-88847270.179271758,73448931.052169845,null,124628629.5,0]
[2014,{"$f":"IF(MAX($B$65:B71)<(construct+anal_period),B71+1,\"\")","v":8},5,5,1.0781935663209998,242124856.63155293,null,0,{"$f":"IF(OR(C72<0,C72=\"\"),\"\",-E72*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C72,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1235611.4458529137},{"$f":"IF(AND(C72>=1,C72<anal_period),WorkingCap*SUM(N72:R72)-WorkingCap*SUM(N71:R71),IF(C72<0,0,IF(B72=\"\",\"\",-SUM(J$65:J71))))","v":-1043085.9206851609},"","","",-8829059.899771329,-150370466.43844616,0,0,-9981909.4848117027,{"$f":"IF(B72=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E21))","v":""},72943420.808523744,{"$f":"IF(C72=\"\",\"\",IF(C72<-1,0,IF(C72=anal_period,-LOOKUP(C72,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C72,depr_yr,depr_cost))))","v":-13019253.739545522},59924167.06897822,0.38899999999999996,-23310500.989832524,49632919.818691224,{"$f":"IF(C72=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F21))","v":""},47354222.452153146,-41493047.727118611,70664723.441985667,null,124628629.5,0]
[2015,{"$f":"IF(MAX($B$65:B72)<(construct+anal_period),B72+1,\"\")","v":9},6,6,1.0986792440810986,246725228.90755239,null,0,{"$f":"IF(OR(C73<0,C73=\"\"),\"\",-E73*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C73,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1259088.063324119},{"$f":"IF(AND(C73>=1,C73<anal_period),WorkingCap*SUM(N73:R73)-WorkingCap*SUM(N72:R72),IF(C73<0,0,IF(B73=\"\",\"\",-SUM(J$65:J72))))","v":-1313398.0695505626},"","","",-8996812.0378669817,-158735482.84204036,0,0,-10205128.073458934,{"$f":"IF(B73=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E22))","v":""},68787805.954186112,{"$f":"IF(C73=\"\",\"\",IF(C73<-1,0,IF(C73=anal_period,-LOOKUP(C73,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C73,depr_yr,depr_cost))))","v":-12137416.548207063},56650389.405979052,0.38899999999999996,-22037001.47892585,46750804.475260258,{"$f":"IF(C73=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F22))","v":""},44178318.342385575,2685270.6152669638,66215319.821311429,null,124628629.5,0]
[2016,{"$f":"IF(MAX($B$65:B73)<(construct+anal_period),B73+1,\"\")","v":10},7,7,1.1195541497186396,251413008.25679591,null,0,{"$f":"IF(OR(C74<0,C74=\"\"),\"\",-E74*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C74,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1283010.7365272774},{"$f":"IF(AND(C74>=1,C74<anal_period),WorkingCap*SUM(N74:R74)-WorkingCap*SUM(N73:R73),IF(C74<0,0,IF(B74=\"\",\"\",-SUM(J$65:J73))))","v":-1221751.3599485196},"","","",-9167751.4665864557,-166430540.78792882,0,0,-10484139.76517446,{"$f":"IF(B74=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E23))","v":""},65330576.237106174,{"$f":"IF(C74=\"\",\"\",IF(C74<-1,0,IF(C74=anal_period,-LOOKUP(C74,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C74,depr_yr,depr_cost))))","v":-11321048.299869569},54009527.937236607,0.38899999999999996,-21009706.367585037,44320869.869521141,{"$f":"IF(C74=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F23))","v":""},41816107.773045346,44501378.38831231,62825814.140630379,null,124628629.5,0]
[2017,{"$f":"IF(MAX($B$65:B74)<(construct+anal_period),B74+1,\"\")","v":11},8,8,1.1408256785632938,256189855.41367504,null,0,{"$f":"IF(OR(C75<0,C75=\"\"),\"\",-E75*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C75,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1307387.9405212954},{"$f":"IF(AND(C75>=1,C75<anal_period),WorkingCap*SUM(N75:R75)-WorkingCap*SUM(N74:R74),IF(C75<0,0,IF(B75=\"\",\"\",-SUM(J$65:J74))))","v":-1286007.2635264993},"","","",-9341938.7444515973,-174544345.59264681,0,0,-10769529.439434638,{"$f":"IF(B75=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E24))","v":""},61534041.637141973,{"$f":"IF(C75=\"\",\"\",IF(C75<-1,0,IF(C75=anal_period,-LOOKUP(C75,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C75,depr_yr,depr_cost))))","v":-10570442.08352109},50963599.553620882,0.38899999999999996,-19824840.226358522,41709201.410783455,{"$f":"IF(C75=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F24))","v":""},39115806.206735656,83617184.595047966,58940646.433094181,null,124628629.5,0]
[2018,{"$f":"IF(MAX($B$65:B75)<(construct+anal_period),B75+1,\"\")","v":12},9,9,1.1625013664559962,261057462.66653484,null,0,{"$f":"IF(OR(C76<0,C76=\"\"),\"\",-E76*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C76,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1332228.3113911999},{"$f":"IF(AND(C76>=1,C76<anal_period),WorkingCap*SUM(N76:R76)-WorkingCap*SUM(N75:R75),IF(C76<0,0,IF(B76=\"\",\"\",-SUM(J$65:J75))))","v":-1348869.4647925161},"","","",-9519435.5805961769,-183065392.91526434,0,0,-11063448.379289344,{"$f":"IF(B76=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E25))","v":""},57409185.791384995,{"$f":"IF(C76=\"\",\"\",IF(C76<-1,0,IF(C76=anal_period,-LOOKUP(C76,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C76,depr_yr,depr_cost))))","v":-10498848.372459048},46910337.418925948,0.38899999999999996,-18248121.255962193,39161064.535422802,{"$f":"IF(C76=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F25))","v":""},36479966.759239085,120097151.35428706,54728088.015201278,null,124628629.5,0]
[2019,{"$f":"IF(MAX($B$65:B76)<(construct+anal_period),B76+1,\"\")","v":13},10,10,1.1845888924186601,266017554.45719898,null,0,{"$f":"IF(OR(C77<0,C77=\"\"),\"\",-E77*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C77,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1357540.6493076326},{"$f":"IF(AND(C77>=1,C77<anal_period),WorkingCap*SUM(N77:R77)-WorkingCap*SUM(N76:R76),IF(C77<0,0,IF(B77=\"\",\"\",-SUM(J$65:J76))))","v":-1621662.1602050848},"","","",-9700304.8566275034,-193410572.45615041,0,0,-11348480.630405856,{"$f":"IF(B77=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E26))","v":""},51558196.514015228,{"$f":"IF(C77=\"\",\"\",IF(C77<-1,0,IF(C77=anal_period,-LOOKUP(C77,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C77,depr_yr,depr_cost))))","v":-10559240.705355411},40998955.808659814,0.38899999999999996,-15948593.809568666,35609602.704446562,{"$f":"IF(C77=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F26))","v":""},32630399.894933842,152727551.24922091,48578993.704502508,null,124628629.5,0]
[2020,{"$f":"IF(MAX($B$65:B77)<(construct+anal_period),B77+1,\"\")","v":14},11,11,1.2070960813746145,271071887.99188572,null,0,{"$f":"IF(OR(C78<0,C78=\"\"),\"\",-E78*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C78,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1383333.9216444776},{"$f":"IF(AND(C78>=1,C78<anal_period),WorkingCap*SUM(N78:R78)-WorkingCap*SUM(N77:R77),IF(C78<0,0,IF(B78=\"\",\"\",-SUM(J$65:J77))))","v":-1932356.2139710784},"","","",-9884610.6489034258,-205786047.76332563,0,0,-11671074.290761849,{"$f":"IF(B78=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E27))","v":""},43730155.288894802,{"$f":"IF(C78=\"\",\"\",IF(C78<-1,0,IF(C78=anal_period,-LOOKUP(C78,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C78,depr_yr,depr_cost))))","v":-10625268.99560599},33104886.293288812,0.38899999999999996,-12877800.768089347,30852354.520805456,{"$f":"IF(C78=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F27))","v":""},27536664.385189898,180264215.6344108,40414465.153279245,null,124628629.5,0]
[2021,{"$f":"IF(MAX($B$65:B78)<(construct+anal_period),B78+1,\"\")","v":15},12,12,1.2300309069207322,276222253.86373156,null,0,{"$f":"IF(OR(C79<0,C79=\"\"),\"\",-E79*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C79,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1409617.2661557228},{"$f":"IF(AND(C79>=1,C79<anal_period),WorkingCap*SUM(N79:R79)-WorkingCap*SUM(N78:R78),IF(C79<0,0,IF(B79=\"\",\"\",-SUM(J$65:J78))))","v":-1545998.4576982334},"","","",-10072418.251232591,-215594270.17467141,0,0,-11981700.661741795,{"$f":"IF(B79=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E28))","v":""},38573864.776085764,{"$f":"IF(C79=\"\",\"\",IF(C79<-1,0,IF(C79=anal_period,-LOOKUP(C79,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C79,depr_yr,depr_cost))))","v":-10688063.320342142},27885801.455743622,0.38899999999999996,-10847576.766284268,27726288.009801496,{"$f":"IF(C79=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F28))","v":""},24770672.285947543,205034887.92035833,35618249.052231811,null,124628629.5,0]
[2022,{"$f":"IF(MAX($B$65:B79)<(construct+anal_period),B79+1,\"\")","v":16},13,13,1.253401494152226,281470476.68714243,null,0,{"$f":"IF(OR(C80<0,C80=\"\"),\"\",-E80*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C80,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1436399.9942126814},{"$f":"IF(AND(C80>=1,C80<anal_period),WorkingCap*SUM(N80:R80)-WorkingCap*SUM(N79:R79),IF(C80<0,0,IF(B80=\"\",\"\",-SUM(J$65:J79))))","v":-1010357.2469754517},"","","",-10263794.19800601,-221840051.74697331,0,0,-12280258.122502845,{"$f":"IF(B80=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E29))","v":""},37086372.619660288,{"$f":"IF(C80=\"\",\"\",IF(C80<-1,0,IF(C80=anal_period,-LOOKUP(C80,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C80,depr_yr,depr_cost))))","v":-10756539.240277471},26329833.379382819,0.38899999999999996,-10242305.184579916,26844067.435080372,{"$f":"IF(C80=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F29))","v":""},24397310.193892241,229432198.11425057,34639615.378472157,null,124628629.5,0]
[2023,{"$f":"IF(MAX($B$65:B80)<(construct+anal_period),B80+1,\"\")","v":17},14,14,1.277216122541118,286818415.74419808,null,0,{"$f":"IF(OR(C81<0,C81=\"\"),\"\",-E81*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C81,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1463691.5941027219},{"$f":"IF(AND(C81>=1,C81<anal_period),WorkingCap*SUM(N81:R81)-WorkingCap*SUM(N80:R80),IF(C81<0,0,IF(B81=\"\",\"\",-SUM(J$65:J80))))","v":157788.6158022657},"","","",-10458806.287768122,-220360386.31039858,0,0,-12512987.363967007,{"$f":"IF(B81=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E30))","v":""},43486235.782064378,{"$f":"IF(C81=\"\",\"\",IF(C81<-1,0,IF(C81=anal_period,-LOOKUP(C81,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C81,depr_yr,depr_cost))))","v":-10821827.699662382},32664408.082401998,0.38899999999999996,-12706454.744054375,30779781.038010001,{"$f":"IF(C81=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F30))","v":""},29473878.059709541,258906076.17396012,42180332.803763919,null,124628629.5,0]
[2024,{"$f":"IF(MAX($B$65:B81)<(construct+anal_period),B81+1,\"\")","v":18},15,15,1.3014832288693996,292267965.64333791,null,0,{"$f":"IF(OR(C82<0,C82=\"\"),\"\",-E82*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C82,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1491501.7343906739},{"$f":"IF(AND(C82>=1,C82<anal_period),WorkingCap*SUM(N82:R82)-WorkingCap*SUM(N81:R81),IF(C82<0,0,IF(B82=\"\",\"\",-SUM(J$65:J81))))","v":-639733.79460255057},"","","",-10657523.607235719,-224181810.72103834,0,0,-12757737.597876653,{"$f":"IF(B82=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E31))","v":""},44670893.717187166,{"$f":"IF(C82=\"\",\"\",IF(C82<-1,0,IF(C82=anal_period,-LOOKUP(C82,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C82,depr_yr,depr_cost))))","v":-10892845.142804792},33778048.574382372,0.38899999999999996,-13139660.895434741,31531232.821752425,{"$f":"IF(C82=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F31))","v":""},29399997.292759199,288306073.46671933,42539658.18819394,null,124628629.5,0]
[2025,{"$f":"IF(MAX($B$65:B82)<(construct+anal_period),B82+1,\"\")","v":19},16,16,1.3262114102179181,297821056.99056131,null,0,{"$f":"IF(OR(C83<0,C83=\"\"),\"\",-E83*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C83,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1519840.2673440967},{"$f":"IF(AND(C83>=1,C83<anal_period),WorkingCap*SUM(N83:R83)-WorkingCap*SUM(N82:R82),IF(C83<0,0,IF(B83=\"\",\"\",-SUM(J$65:J82))))","v":-310991.73705048859},"","","",-10860016.555773197,-225810380.3492955,0,0,-12999953.268085288,{"$f":"IF(B83=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E32))","v":""},48150706.81740731,{"$f":"IF(C83=\"\",\"\",IF(C83<-1,0,IF(C83=anal_period,-LOOKUP(C83,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C83,depr_yr,depr_cost))))","v":-10960723.414337723},37189983.403069586,0.38899999999999996,-14466903.543794068,33683803.273613244,{"$f":"IF(C83=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F32))","v":""},31852971.269218661,320159044.73593801,46319874.813012727,null,124628629.5,0]
[2026,{"$f":"IF(MAX($B$65:B83)<(construct+anal_period),B83+1,\"\")","v":20},17,17,1.3514094270120585,303479657.07338196,null,0,{"$f":"IF(OR(C84<0,C84=\"\"),\"\",-E84*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C84,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1548717.2324236345},{"$f":"IF(AND(C84>=1,C84<anal_period),WorkingCap*SUM(N84:R84)-WorkingCap*SUM(N83:R83),IF(C84<0,0,IF(B84=\"\",\"\",-SUM(J$65:J83))))","v":-1365292.3278309554},"","","",-11066356.870332886,-234448815.12253079,0,0,-13257127.032496667,{"$f":"IF(B84=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E33))","v":""},44707358.048021615,{"$f":"IF(C84=\"\",\"\",IF(C84<-1,0,IF(C84=anal_period,-LOOKUP(C84,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C84,depr_yr,depr_cost))))","v":-11034379.876058968},33672978.171962649,0.38899999999999996,-13098788.508893469,31608569.539128147,{"$f":"IF(C84=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F33))","v":""},28694559.978873558,348853604.71481156,41793348.487767026,null,124628629.5,0]
[2027,{"$f":"IF(MAX($B$65:B84)<(construct+anal_period),B84+1,\"\")","v":21},18,18,1.3770862061252875,309245770.55777621,null,0,{"$f":"IF(OR(C85<0,C85=\"\"),\"\",-E85*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C85,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1578142.8598396834},{"$f":"IF(AND(C85>=1,C85<anal_period),WorkingCap*SUM(N85:R85)-WorkingCap*SUM(N84:R84),IF(C85<0,0,IF(B85=\"\",\"\",-SUM(J$65:J84))))","v":-1974287.3793217167},"","","",-11276617.650869211,-247056678.5842959,0,0,-13600918.652340004,{"$f":"IF(B85=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E34))","v":""},37311555.670271099,{"$f":"IF(C85=\"\",\"\",IF(C85<-1,0,IF(C85=anal_period,-LOOKUP(C85,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C85,depr_yr,depr_cost))))","v":-11104947.307523726},26206608.362747371,0.38899999999999996,-10194370.653108727,27117185.017162371,{"$f":"IF(C85=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F34))","v":""},23564754.778000969,372418359.49281251,33759125.431109697,null,124628629.5,0]
[2028,{"$f":"IF(MAX($B$65:B85)<(construct+anal_period),B85+1,\"\")","v":22},19,19,1.4032508440416678,315121440.19837391,null,0,{"$f":"IF(OR(C86<0,C86=\"\"),\"\",-E86*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C86,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1608127.5741766372},{"$f":"IF(AND(C86>=1,C86<anal_period),WorkingCap*SUM(N86:R86)-WorkingCap*SUM(N85:R85),IF(C86<0,0,IF(B86=\"\",\"\",-SUM(J$65:J85))))","v":-2401773.961234197},"","","",-11490873.386235723,-262467384.97059682,0,0,-13987782.938900512,{"$f":"IF(B86=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E35))","v":""},27175398.90264082,{"$f":"IF(C86=\"\",\"\",IF(C86<-1,0,IF(C86=anal_period,-LOOKUP(C86,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C86,depr_yr,depr_cost))))","v":-11181344.023215503},15994054.879425317,0.38899999999999996,-6221687.348096448,20953711.554544371,{"$f":"IF(C86=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F35))","v":""},16943810.019133534,389362169.51194602,23165497.367229983,null,124628629.5,0]
[2029,{"$f":"IF(MAX($B$65:B86)<(construct+anal_period),B86+1,\"\")","v":23},20,20,1.4299126100784596,321108747.56214309,null,0,{"$f":"IF(OR(C87<0,C87=\"\"),\"\",-E87*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C87,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1638681.9980859936},{"$f":"IF(AND(C87>=1,C87<anal_period),WorkingCap*SUM(N87:R87)-WorkingCap*SUM(N86:R86),IF(C87<0,0,IF(B87=\"\",\"\",-SUM(J$65:J86))))","v":-1951862.7787499875},"","","",-11709199.980574204,-274877708.83632976,0,0,-14371551.00382909,{"$f":"IF(B87=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E36))","v":""},20150287.741410077,{"$f":"IF(C87=\"\",\"\",IF(C87<-1,0,IF(C87=anal_period,-LOOKUP(C87,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C87,depr_yr,depr_cost))))","v":-11254703.773476237},8895583.9679338392,0.38899999999999996,-3460382.1635262631,16689905.577883814,{"$f":"IF(C87=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F36))","v":""},13099360.801047832,402461530.31299388,16559742.964574095,null,124628629.5,0]
[2030,{"$f":"IF(MAX($B$65:B87)<(construct+anal_period),B87+1,\"\")","v":24},21,21,1.4570809496699502,327209813.76582372,null,0,{"$f":"IF(OR(C88<0,C88=\"\"),\"\",-E88*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C88,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1669816.9560496272},{"$f":"IF(AND(C88>=1,C88<anal_period),WorkingCap*SUM(N88:R88)-WorkingCap*SUM(N87:R87),IF(C88<0,0,IF(B88=\"\",\"\",-SUM(J$65:J87))))","v":-2229316.8853932917},"","","",-11931674.780205112,-289144942.98637241,0,0,-14743954.623444073,{"$f":"IF(B88=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E37))","v":""},11389241.3758021,{"$f":"IF(C88=\"\",\"\",IF(C88<-1,0,IF(C88=anal_period,-LOOKUP(C88,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C88,depr_yr,depr_cost))))","v":-6361234.9505841844},5028006.4252179153,0.38899999999999996,-1955894.4994097687,9433346.876392331,{"$f":"IF(C88=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F37))","v":""},5534213.0349494126,407995743.34794331,7490107.5343591813,null,124628629.5,0]
[2031,{"$f":"IF(MAX($B$65:B88)<(construct+anal_period),B88+1,\"\")","v":25},22,22,1.4847654877136791,333426800.22737437,null,0,{"$f":"IF(OR(C89<0,C89=\"\"),\"\",-E89*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C89,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1701543.4782145699},{"$f":"IF(AND(C89>=1,C89<anal_period),WorkingCap*SUM(N89:R89)-WorkingCap*SUM(N88:R88),IF(C89<0,0,IF(B89=\"\",\"\",-SUM(J$65:J88))))","v":-1274940.9691744},"","","",-12158376.601029009,-297140017.06871569,0,0,-15021785.18143956,{"$f":"IF(B89=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E38))","v":""},9106621.3761900663,{"$f":"IF(C89=\"\",\"\",IF(C89<-1,0,IF(C89=anal_period,-LOOKUP(C89,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C89,depr_yr,depr_cost))))","v":-1440959.0679647585},7665662.3082253076,0.38899999999999996,-2981942.6378996442,6124678.7382904217,{"$f":"IF(C89=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F38))","v":""},3148194.2909014528,411143937.63884479,6130136.928801097,null,124628629.5,0]
[2032,{"$f":"IF(MAX($B$65:B89)<(construct+anal_period),B89+1,\"\")","v":26},23,23,1.5129760319802392,339761909.43169451,null,0,{"$f":"IF(OR(C90<0,C90=\"\"),\"\",-E90*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C90,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1733872.804300647},{"$f":"IF(AND(C90>=1,C90<anal_period),WorkingCap*SUM(N90:R90)-WorkingCap*SUM(N89:R89),IF(C90<0,0,IF(B90=\"\",\"\",-SUM(J$65:J89))))","v":-1306287.0420081243},"","","",-12389385.756448561,-305334522.64177006,0,0,-15304850.733019812,{"$f":"IF(B90=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E39))","v":""},6733150.3004560471,{"$f":"IF(C90=\"\",\"\",IF(C90<-1,0,IF(C90=anal_period,-LOOKUP(C90,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C90,depr_yr,depr_cost))))","v":-1468337.2902560891},5264813.0101999585,0.38899999999999996,-2048012.2609677836,4685138.0394882634,{"$f":"IF(C90=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F39))","v":""},1644978.1931794919,412788915.83202428,3692990.4541472755,null,124628629.5,0]
[2033,{"$f":"IF(MAX($B$65:B90)<(construct+anal_period),B90+1,\"\")","v":27},24,24,1.5417225765878635,346217385.71089667,null,0,{"$f":"IF(OR(C91<0,C91=\"\"),\"\",-E91*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C91,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1766816.3875823589},{"$f":"IF(AND(C91>=1,C91<anal_period),WorkingCap*SUM(N91:R91)-WorkingCap*SUM(N90:R90),IF(C91<0,0,IF(B91=\"\",\"\",-SUM(J$65:J90))))","v":-1338364.0119196251},"","","",-12624784.085821083,-313733151.88043857,0,0,-15593249.911109613,{"$f":"IF(B91=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E40))","v":""},4266199.8335273862,{"$f":"IF(C91=\"\",\"\",IF(C91<-1,0,IF(C91=anal_period,-LOOKUP(C91,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C91,depr_yr,depr_cost))))","v":-1496235.6987709545},2769964.1347564319,0.38899999999999996,-1077516.0484202518,3188683.7851071344,{"$f":"IF(C91=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F40))","v":""},83503.385605150368,412872419.21762943,1161019.4340254022,null,124628629.5,0]
[2034,{"$f":"IF(MAX($B$65:B91)<(construct+anal_period),B91+1,\"\")","v":28},25,25,1.5710153055430329,352795516.03940368,null,0,{"$f":"IF(OR(C92<0,C92=\"\"),\"\",-E92*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C92,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1800385.8989464238},{"$f":"IF(AND(C92>=1,C92<anal_period),WorkingCap*SUM(N92:R92)-WorkingCap*SUM(N91:R91),IF(C92<0,0,IF(B92=\"\",\"\",-SUM(J$65:J91))))","v":-1371188.3370656073},"","","",-12864654.983451683,-322340703.26750284,0,0,-15887083.206852209,{"$f":"IF(B92=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E41))","v":""},1703074.5815969706,{"$f":"IF(C92=\"\",\"\",IF(C92<-1,0,IF(C92=anal_period,-LOOKUP(C92,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C92,depr_yr,depr_cost))))","v":-1524664.1770476026},178410.40454936796,0.38899999999999996,-69401.647369704122,1633672.9342272663,{"$f":"IF(C92=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F41))","v":""},-1537901.301784765,411334517.91584468,-1468499.6544150608,null,124628629.5,0]
[2035,{"$f":"IF(MAX($B$65:B92)<(construct+anal_period),B92+1,\"\")","v":29},26,26,1.6008645963483503,359498630.84415233,null,0,{"$f":"IF(OR(C93<0,C93=\"\"),\"\",-E93*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C93,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1834593.2310264057},{"$f":"IF(AND(C93>=1,C93<anal_period),WorkingCap*SUM(N93:R93)-WorkingCap*SUM(N92:R92),IF(C93<0,0,IF(B93=\"\",\"\",-SUM(J$65:J92))))","v":-1404776.8371588439},"","","",-13109083.428137263,-331162083.93944663,0,0,-16186453.004615106,{"$f":"IF(B93=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E42))","v":""},-958989.52804666758,{"$f":"IF(C93=\"\",\"\",IF(C93<-1,0,IF(C93=anal_period,-LOOKUP(C93,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C93,depr_yr,depr_cost))))","v":-1553632.7964115071},-2512622.3244581744,0.38899999999999996,977410.08421422972,18420.556167562143,{"$f":"IF(C93=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F42))","v":""},-3220949.5120176873,408113568.40382701,-4198359.5962319169,null,124628629.5,0]
[2036,{"$f":"IF(MAX($B$65:B93)<(construct+anal_period),B93+1,\"\")","v":30},27,27,1.631281023678969,366329104.8301912,null,0,{"$f":"IF(OR(C94<0,C94=\"\"),\"\",-E94*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C94,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1869450.5024159073},{"$f":"IF(AND(C94>=1,C94<anal_period),WorkingCap*SUM(N94:R94)-WorkingCap*SUM(N93:R93),IF(C94<0,0,IF(B94=\"\",\"\",-SUM(J$65:J93))))","v":-1439146.7012659609},"","","",-13358156.01327187,-340202312.08304483,0,0,-16491463.617655326,{"$f":"IF(B94=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E43))","v":""},-3722826.8837808371,{"$f":"IF(C94=\"\",\"\",IF(C94<-1,0,IF(C94=anal_period,-LOOKUP(C94,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C94,depr_yr,depr_cost))))","v":-1583151.8195433253},-5305978.7033241624,0.38899999999999996,2064025.7155930989,-1658801.1681877382,{"$f":"IF(C94=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F43))","v":""},-4967398.3718696069,403146170.03195739,-7031424.0874627056,null,124628629.5,0]
[2037,{"$f":"IF(MAX($B$65:B94)<(construct+anal_period),B94+1,\"\")","v":31},28,28,1.6622753631288694,373289357.82196486,null,0,{"$f":"IF(OR(C95<0,C95=\"\"),\"\",-E95*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C95,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1904970.0619618096},{"$f":"IF(AND(C95>=1,C95<anal_period),WorkingCap*SUM(N95:R95)-WorkingCap*SUM(N94:R94),IF(C95<0,0,IF(B95=\"\",\"\",-SUM(J$65:J94))))","v":-1474315.495770894},"","","",-13611960.977524037,-349466519.38379759,0,0,-16802221.324456409,{"$f":"IF(B95=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E44))","v":""},-6591343.8638131618,{"$f":"IF(C95=\"\",\"\",IF(C95<-1,0,IF(C95=anal_period,-LOOKUP(C95,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C95,depr_yr,depr_cost))))","v":-1613231.7041146485},-8204575.5679278104,0.38899999999999996,3191579.8959239176,-3399763.9678892442,{"$f":"IF(C95=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F44))","v":""},-6779049.5256219469,396367120.50633544,-9970629.421545865,null,124628629.5,0]
[2038,{"$f":"IF(MAX($B$65:B95)<(construct+anal_period),B95+1,\"\")","v":32},29,29,1.6938585950283176,380381855.6205821,null,0,{"$f":"IF(OR(C96<0,C96=\"\"),\"\",-E96*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C96,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1941164.4931390837},{"$f":"IF(AND(C96>=1,C96<anal_period),WorkingCap*SUM(N96:R96)-WorkingCap*SUM(N95:R95),IF(C96<0,0,IF(B96=\"\",\"\",-SUM(J$65:J95))))","v":-1510301.1725078821},"","","",-13870588.236096991,-358959953.52731693,0,0,-17118834.405749951,{"$f":"IF(B96=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E45))","v":""},-9567520.548581779,{"$f":"IF(C96=\"\",\"\",IF(C96<-1,0,IF(C96=anal_period,-LOOKUP(C96,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C96,depr_yr,depr_cost))))","v":-1643883.1064928272},-11211403.655074606,0.38899999999999996,4361236.0218240209,-5206284.5267577581,{"$f":"IF(C96=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F45))","v":""},-8657750.1924047247,387709370.31393069,-13018986.214228746,null,124628629.5,0]
[2039,{"$f":"IF(MAX($B$65:B96)<(construct+anal_period),B96+1,\"\")","v":33},30,{"$f":"IF(C97=\"\",\"\",IF(C97<=plant_life,C97,IF(D96=plant_life,1,D96+1)))","v":30},{"$f":"IF(C97=\"\",\"\",(1+inflation_rate)^(A97-$B$25))","v":1.7260419083338554},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),E97*(H2_price_nominal*output_kgyear*start_time*percnt_revs+H2_price_nominal*output_kgyear*(1-start_time)),IF(C97<=start_time,H2_price_nominal*E97*output_kgyear*percnt_revs,H2_price_nominal*output_kgyear*E97))))","v":387609110.8773731},null,0,{"$f":"IF(OR(C97<0,C97=\"\"),\"\",-E97*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C97,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-1978046.6185087259},{"$f":"IF(AND(C97>=1,C97<anal_period),WorkingCap*SUM(N97:R97)-WorkingCap*SUM(N96:R96),IF(C97<0,0,IF(B97=\"\",\"\",-SUM(J$65:J96))))","v":-1547122.0770668834},{"$f":"IF(C97=-construct,-E97*non_dep_infl,\"\")","v":""},{"$f":"IF(C97=anal_period,salvage*E97,\"\")","v":""},{"$f":"IF(D97=plant_life,-E97*decom,\"\")","v":""},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-(inflated_fixed*percnt_fixed*start_time+(inflated_fixed*(1-start_time))),IF(C97<=start_time,-inflated_fixed*percnt_fixed*E97,-inflated_fixed*E97))))","v":-14134129.412582831},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-(SUM(B171:E171)*output_kgyear*E97*percnt_var*start_time+SUM(B171:E171)*output_kgyear*E97*(1-start_time)),IF(C97<=start_time,-SUM(B171:E171)*output_kgyear*E97*percnt_var,-SUM(B171:E171)*output_kgyear*E97))))","v":-368687980.75479245},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-(inflated_otherraw*E97*percnt_var*start_time+inflated_otherraw*E97*(1-start_time)),IF(C97<=start_time,-inflated_otherraw*E97*percnt_var,-(inflated_otherraw*E97)))))","v":0},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),SUM(K171:N171,T171:V171)*output_kgyear*E97*percnt_var*start_time+SUM(K171:N171,T171:V171)*output_kgyear*E97*(1-start_time),IF(C97<=start_time,SUM(K171:N171,T171:V171)*output_kgyear*E97*percnt_var,SUM(K171:N171,T171:V171)*output_kgyear*E97))))","v":0},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-((SUM(F171:J171,P171:R171)*output_kgyear+inflated_othervar)*E97*percnt_var*start_time+(SUM(F171:J171,P171:R171)*output_kgyear+inflated_othervar)*E97*(1-start_time)),IF(C97<=start_time,-(SUM(F171:J171,P171:R171)*output_kgyear+inflated_othervar)*E97*percnt_var,-E97*(SUM(F171:J171,P171:R171)*output_kgyear+inflated_othervar)))))","v":-17441413.182234526},{"$f":"IF(B97=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E46))","v":""},{"$f":"IF(C97=\"\",\"\",F97+SUM(L97:S97))","v":-12654412.472236693},{"$f":"IF(C97=\"\",\"\",IF(C97<-1,0,IF(C97=anal_period,-LOOKUP(C97,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C97,depr_yr,depr_cost))))","v":-1675116.8855161907},{"$f":"IF(C97=\"\",\"\",SUM(T97:U97))","v":-14329529.357752884},{"$f":"IF(C97=\"\",\"\",$B$33)","v":0.38899999999999996},{"$f":"IF(C97=\"\",\"\",tax_credit-(V97*W97 +Upstream_CO2_taxpYear + Proc_CO2_taxpYear))","v":5574186.9201658713},{"$f":"IF(C97=\"\",\"\",SUM(T97,X97))","v":-7080225.5520708216},{"$f":"IF(C97=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F46))","v":""},{"$f":"IF(C97=\"\",\"\",SUM(H97,I97,J97,K97,T97,X97,Z97))","v":-10605394.247646432},377103976.06628424,{"$f":"IF(C97=\"\",\"\",SUM(H97,I97,J97,K97,T97,Z97))","v":-16179581.167812303},null,{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),(output_kgyear*start_time*percnt_revs+output_kgyear*(1-start_time)),IF(C97<=start_time,output_kgyear*percnt_revs,output_kgyear))))","v":124628629.5},{"$f":"IF(C97=\"\",\"\",tax_credit)","v":0}]
[2040,{"$f":"IF(MAX($B$65:B97)<(construct+anal_period),B97+1,\"\")","v":34},31,31,1.7588367045921991,394973683.9840433,null,0,{"$f":"IF(OR(C98<0,C98=\"\"),\"\",-E98*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C98,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2015629.5042603922},{"$f":"IF(AND(C98>=1,C98<anal_period),WorkingCap*SUM(N98:R98)-WorkingCap*SUM(N97:R97),IF(C98<0,0,IF(B98=\"\",\"\",-SUM(J$65:J97))))","v":-1584796.9572759047},"","","",-14402677.871421909,-378656088.47368884,0,0,-17770070.053005043,{"$f":"IF(B98=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E47))","v":""},-15855152.414072514,{"$f":"IF(C98=\"\",\"\",IF(C98<-1,0,IF(C98=anal_period,-LOOKUP(C98,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C98,depr_yr,depr_cost))))","v":-1706944.1063409981},-17562096.520413511,0.38899999999999996,6831655.5464408547,-9023496.8676316589,{"$f":"IF(C98=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F47))","v":""},-12623923.329167955,364480052.73711628,-19455578.875608809,null,124628629.5,0]
[2041,{"$f":"IF(MAX($B$65:B98)<(construct+anal_period),B98+1,\"\")","v":35},32,32,1.7922546019794507,402478183.97974008,null,0,{"$f":"IF(OR(C99<0,C99=\"\"),\"\",-E99*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C99,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2053926.4648413395},{"$f":"IF(AND(C99>=1,C99<anal_period),WorkingCap*SUM(N99:R99)-WorkingCap*SUM(N98:R98),IF(C99<0,0,IF(B99=\"\",\"\",-SUM(J$65:J98))))","v":-1623344.9718629718},"","","",-14676328.750978924,-388869887.92485064,0,0,-18104919.534706045,{"$f":"IF(B99=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E48))","v":""},-19172952.230795562,{"$f":"IF(C99=\"\",\"\",IF(C99<-1,0,IF(C99=anal_period,-LOOKUP(C99,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C99,depr_yr,depr_cost))))","v":-1739376.0443614773},-20912328.275157038,0.38899999999999996,8134895.6990360869,-11038056.531759474,{"$f":"IF(C99=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F48))","v":""},-14715327.968463786,349764724.7686525,-22850223.667499874,null,124628629.5,0]
[2042,{"$f":"IF(MAX($B$65:B99)<(construct+anal_period),B99+1,\"\")","v":36},33,33,1.8263074394170602,410125269.47535515,null,0,{"$f":"IF(OR(C100<0,C100=\"\"),\"\",-E100*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C100,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2092951.0676733248},{"$f":"IF(AND(C100>=1,C100<anal_period),WorkingCap*SUM(N100:R100)-WorkingCap*SUM(N99:R99),IF(C100<0,0,IF(B100=\"\",\"\",-SUM(J$65:J99))))","v":-1662785.6993028075},"","","",-14955178.997247523,-399335116.90721762,0,0,-18446078.301422551,{"$f":"IF(B100=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E49))","v":""},-22611104.730532527,{"$f":"IF(C100=\"\",\"\",IF(C100<-1,0,IF(C100=anal_period,-LOOKUP(C100,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C100,depr_yr,depr_cost))))","v":-1772424.189204345},-24383528.919736873,0.38899999999999996,9485192.749777643,-13125911.980754884,{"$f":"IF(C100=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F49))","v":""},-16881648.747731015,332883076.02092147,-26366841.49750866,null,124628629.5,0]
[2043,{"$f":"IF(MAX($B$65:B100)<(construct+anal_period),B100+1,\"\")","v":37},34,34,1.8610072807659841,417917649.59538686,null,0,{"$f":"IF(OR(C101<0,C101=\"\"),\"\",-E101*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C101,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2132717.1379591175},{"$f":"IF(AND(C101>=1,C101<anal_period),WorkingCap*SUM(N101:R101)-WorkingCap*SUM(N100:R100),IF(C101<0,0,IF(B101=\"\",\"\",-SUM(J$65:J100))))","v":-1703139.1468505114},"","","",-15239327.398195224,-410057642.56137365,0,0,-18793665.225322261,{"$f":"IF(B101=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E50))","v":""},-26172985.589504242,{"$f":"IF(C101=\"\",\"\",IF(C101<-1,0,IF(C101=anal_period,-LOOKUP(C101,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C101,depr_yr,depr_cost))))","v":-1806100.2487992274},-27979085.838303469,0.38899999999999996,10883864.391100049,-15289121.198404193,{"$f":"IF(C101=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F50))","v":""},-19124977.483213823,313758098.53770763,-30008841.874313872,null,124628629.5,0]
[2044,{"$f":"IF(MAX($B$65:B101)<(construct+anal_period),B101+1,\"\")","v":38},35,35,1.8963664191005378,425858084.9376992,null,0,{"$f":"IF(OR(C102<0,C102=\"\"),\"\",-E102*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C102,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2173238.7635803409},{"$f":"IF(AND(C102>=1,C102<anal_period),WorkingCap*SUM(N102:R102)-WorkingCap*SUM(N101:R101),IF(C102<0,0,IF(B102=\"\",\"\",-SUM(J$65:J101))))","v":-1744425.7597675994},"","","",-15528874.618760932,-421043464.21318418,0,0,-19147801.418063343,{"$f":"IF(B102=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E51))","v":""},-29862055.312309265,{"$f":"IF(C102=\"\",\"\",IF(C102<-1,0,IF(C102=anal_period,-LOOKUP(C102,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C102,depr_yr,depr_cost))))","v":-1840416.153526413},-31702471.465835679,0.38899999999999996,12332261.400210079,-17529793.912099186,{"$f":"IF(C102=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F51))","v":""},-21447458.43544713,292310640.10226047,-33779719.835657209,null,124628629.5,0]
[2045,{"$f":"IF(MAX($B$65:B102)<(construct+anal_period),B102+1,\"\")","v":39},36,36,1.932397381063448,433949388.55151546,null,0,{"$f":"IF(OR(C103<0,C103=\"\"),\"\",-E103*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C103,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2214530.3000883674},{"$f":"IF(AND(C103>=1,C103<anal_period),WorkingCap*SUM(N103:R103)-WorkingCap*SUM(N102:R102),IF(C103<0,0,IF(B103=\"\",\"\",-SUM(J$65:J102))))","v":-1786666.4307435006},"","","",-15823923.23651739,-432298716.27879882,0,0,-19508610.272982247,{"$f":"IF(B103=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E52))","v":""},-33681861.236782968,{"$f":"IF(C103=\"\",\"\",IF(C103<-1,0,IF(C103=anal_period,-LOOKUP(C103,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C103,depr_yr,depr_cost))))","v":-1875384.0604434141},-35557245.297226384,0.38899999999999996,13831768.420621062,-19850092.816161908,{"$f":"IF(C103=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F52))","v":""},-23851289.546993777,268459350.55526668,-37683057.967614837,null,124628629.5,0]
[2046,{"$f":"IF(MAX($B$65:B103)<(construct+anal_period),B103+1,\"\")","v":40},37,37,1.9691129313036535,442194426.93399423,null,0,{"$f":"IF(OR(C104<0,C104=\"\"),\"\",-E104*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C104,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2256606.3757900465},{"$f":"IF(AND(C104>=1,C104<anal_period),WorkingCap*SUM(N104:R104)-WorkingCap*SUM(N103:R103),IF(C104<0,0,IF(B104=\"\",\"\",-SUM(J$65:J103))))","v":-1829882.5095172077},"","","",-16124577.778011221,-443829671.23232585,0,0,-19876217.508076146,{"$f":"IF(B104=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E53))","v":""},-37636039.584418952,{"$f":"IF(C104=\"\",\"\",IF(C104<-1,0,IF(C104=anal_period,-LOOKUP(C104,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C104,depr_yr,depr_cost))))","v":-1911016.3575918393},-39547055.94201079,0.38899999999999996,15383804.761442196,-22252234.822976757,{"$f":"IF(C104=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F53))","v":""},-26338723.708284009,242120626.84698266,-41722528.469726205,null,124628629.5,0]
[2047,{"$f":"IF(MAX($B$65:B104)<(construct+anal_period),B104+1,\"\")","v":41},38,38,2.0065260769984223,450596121.04574001,null,0,{"$f":"IF(OR(C105<0,C105=\"\"),\"\",-E105*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C105,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2299481.8969300566},{"$f":"IF(AND(C105>=1,C105<anal_period),WorkingCap*SUM(N105:R105)-WorkingCap*SUM(N104:R104),IF(C105<0,0,IF(B105=\"\",\"\",-SUM(J$65:J104))))","v":-1874095.8127028197},"","","",-16430944.75579343,-455642742.63751012,0,0,-20250751.209795061,{"$f":"IF(B105=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E54))","v":""},-41728317.557358623,{"$f":"IF(C105=\"\",\"\",IF(C105<-1,0,IF(C105=anal_period,-LOOKUP(C105,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C105,depr_yr,depr_cost))))","v":-1947325.668386084},-43675643.225744709,0.38899999999999996,16989825.214814689,-24738492.342543934,{"$f":"IF(C105=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F54))","v":""},-28912070.052176807,213208556.79480585,-45901895.266991496,null,124628629.5,0]
[2048,{"$f":"IF(MAX($B$65:B105)<(construct+anal_period),B105+1,\"\")","v":42},39,39,2.0446500724613927,459157447.34560919,null,0,{"$f":"IF(OR(C106<0,C106=\"\"),\"\",-E106*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C106,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2343172.0529717281},{"$f":"IF(AND(C106>=1,C106<anal_period),WorkingCap*SUM(N106:R106)-WorkingCap*SUM(N105:R105),IF(C106<0,0,IF(B106=\"\",\"\",-SUM(J$65:J105))))","v":-1919328.6338236034},"","","",-16743132.706153508,-467744488.24477684,0,0,-20632341.877658892,{"$f":"IF(B106=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E55))","v":""},-45962515.482980072,{"$f":"IF(C106=\"\",\"\",IF(C106<-1,0,IF(C106=anal_period,-LOOKUP(C106,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C106,depr_yr,depr_cost))))","v":-1984324.8560854194},-47946840.339065492,0.38899999999999996,18651320.891896475,-27311194.591083597,{"$f":"IF(C106=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F55))","v":""},-31573695.277878929,181634861.51692691,-50225016.169775404,null,124628629.5,0]
[2049,{"$f":"IF(MAX($B$65:B106)<(construct+anal_period),B106+1,\"\")","v":43},40,40,2.0834984238381593,467881438.84517574,null,0,{"$f":"IF(OR(C107<0,C107=\"\"),\"\",-E107*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C107,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":-2387692.3219781909},{"$f":"IF(AND(C107>=1,C107<anal_period),WorkingCap*SUM(N107:R107)-WorkingCap*SUM(N106:R106),IF(C107<0,0,IF(B107=\"\",\"\",-SUM(J$65:J106))))","v":75767994.424288392},"",47859844.241333909,-47753846.439563833,-17061252.227570426,-480141613.15502739,0,0,-21021122.469714809,{"$f":"IF(B107=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E56))","v":""},-50236551.20536679,{"$f":"IF(C107=\"\",\"\",IF(C107<-1,0,IF(C107=anal_period,-LOOKUP(C107,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C107,depr_yr,depr_cost))))","v":-21633234.09182813},-71869785.297194928,0.38899999999999996,27957346.480608825,-22279204.724757966,{"$f":"IF(C107=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F56))","v":""},51101097.377552226,232735958.89447916,23143750.896943405,null,124628629.5,0]
["",{"$f":"IF(MAX($B$65:B107)<(construct+anal_period),B107+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C108<0,C108=\"\"),\"\",-E108*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C108,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C108>=1,C108<anal_period),WorkingCap*SUM(N108:R108)-WorkingCap*SUM(N107:R107),IF(C108<0,0,IF(B108=\"\",\"\",-SUM(J$65:J107))))","v":""},"","","","","","","","",{"$f":"IF(B108=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E57))","v":""},"",{"$f":"IF(C108=\"\",\"\",IF(C108<-1,0,IF(C108=anal_period,-LOOKUP(C108,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C108,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C108=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F57))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B108)<(construct+anal_period),B108+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C109<0,C109=\"\"),\"\",-E109*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C109,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C109>=1,C109<anal_period),WorkingCap*SUM(N109:R109)-WorkingCap*SUM(N108:R108),IF(C109<0,0,IF(B109=\"\",\"\",-SUM(J$65:J108))))","v":""},"","","","","","","","",{"$f":"IF(B109=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E58))","v":""},"",{"$f":"IF(C109=\"\",\"\",IF(C109<-1,0,IF(C109=anal_period,-LOOKUP(C109,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C109,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C109=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F58))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B109)<(construct+anal_period),B109+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C110<0,C110=\"\"),\"\",-E110*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C110,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C110>=1,C110<anal_period),WorkingCap*SUM(N110:R110)-WorkingCap*SUM(N109:R109),IF(C110<0,0,IF(B110=\"\",\"\",-SUM(J$65:J109))))","v":""},"","","","",{"$f":"IF(C110=\"\",\"\",IF(C110<0,0,IF(AND(C110=1,start_time<1),-(SUM(B185:E185)*output_kgyear*E110*percnt_var*start_time+SUM(B185:E185)*output_kgyear*E110*(1-start_time)),IF(C110<=start_time,-SUM(B185:E185)*output_kgyear*E110*percnt_var,-SUM(B185:E185)*output_kgyear*E110))))","v":""},"",{"$f":"IF(C110=\"\",\"\",IF(C110<0,0,IF(AND(C110=1,start_time<1),SUM(K185:N185,T185:V185)*output_kgyear*E110*percnt_var*start_time+SUM(K185:N185,T185:V185)*output_kgyear*E110*(1-start_time),IF(C110<=start_time,SUM(K185:N185,T185:V185)*output_kgyear*E110*percnt_var,SUM(K185:N185,T185:V185)*output_kgyear*E110))))","v":""},{"$f":"IF(C110=\"\",\"\",IF(C110<0,0,IF(AND(C110=1,start_time<1),-((SUM(F185:J185,P185:R185)*output_kgyear+inflated_othervar)*E110*percnt_var*start_time+(SUM(F185:J185,P185:R185)*output_kgyear+inflated_othervar)*E110*(1-start_time)),IF(C110<=start_time,-(SUM(F185:J185,P185:R185)*output_kgyear+inflated_othervar)*E110*percnt_var,-E110*(SUM(F185:J185,P185:R185)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B110=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E59))","v":""},"",{"$f":"IF(C110=\"\",\"\",IF(C110<-1,0,IF(C110=anal_period,-LOOKUP(C110,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C110,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C110=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F59))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B110)<(construct+anal_period),B110+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C111<0,C111=\"\"),\"\",-E111*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C111,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C111>=1,C111<anal_period),WorkingCap*SUM(N111:R111)-WorkingCap*SUM(N110:R110),IF(C111<0,0,IF(B111=\"\",\"\",-SUM(J$65:J110))))","v":""},"","","","",{"$f":"IF(C111=\"\",\"\",IF(C111<0,0,IF(AND(C111=1,start_time<1),-(SUM(B278:E278)*output_kgyear*E111*percnt_var*start_time+SUM(B278:E278)*output_kgyear*E111*(1-start_time)),IF(C111<=start_time,-SUM(B278:E278)*output_kgyear*E111*percnt_var,-SUM(B278:E278)*output_kgyear*E111))))","v":""},"",{"$f":"IF(C111=\"\",\"\",IF(C111<0,0,IF(AND(C111=1,start_time<1),SUM(K278:N278,T278:V278)*output_kgyear*E111*percnt_var*start_time+SUM(K278:N278,T278:V278)*output_kgyear*E111*(1-start_time),IF(C111<=start_time,SUM(K278:N278,T278:V278)*output_kgyear*E111*percnt_var,SUM(K278:N278,T278:V278)*output_kgyear*E111))))","v":""},{"$f":"IF(C111=\"\",\"\",IF(C111<0,0,IF(AND(C111=1,start_time<1),-((SUM(F278:J278,P278:R278)*output_kgyear+inflated_othervar)*E111*percnt_var*start_time+(SUM(F278:J278,P278:R278)*output_kgyear+inflated_othervar)*E111*(1-start_time)),IF(C111<=start_time,-(SUM(F278:J278,P278:R278)*output_kgyear+inflated_othervar)*E111*percnt_var,-E111*(SUM(F278:J278,P278:R278)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B111=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E60))","v":""},"",{"$f":"IF(C111=\"\",\"\",IF(C111<-1,0,IF(C111=anal_period,-LOOKUP(C111,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C111,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C111=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F60))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B111)<(construct+anal_period),B111+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C112<0,C112=\"\"),\"\",-E112*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C112,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C112>=1,C112<anal_period),WorkingCap*SUM(N112:R112)-WorkingCap*SUM(N111:R111),IF(C112<0,0,IF(B112=\"\",\"\",-SUM(J$65:J111))))","v":""},"","","","",{"$f":"IF(C112=\"\",\"\",IF(C112<0,0,IF(AND(C112=1,start_time<1),-(SUM(B279:E279)*output_kgyear*E112*percnt_var*start_time+SUM(B279:E279)*output_kgyear*E112*(1-start_time)),IF(C112<=start_time,-SUM(B279:E279)*output_kgyear*E112*percnt_var,-SUM(B279:E279)*output_kgyear*E112))))","v":""},"",{"$f":"IF(C112=\"\",\"\",IF(C112<0,0,IF(AND(C112=1,start_time<1),SUM(K279:N279,T279:V279)*output_kgyear*E112*percnt_var*start_time+SUM(K279:N279,T279:V279)*output_kgyear*E112*(1-start_time),IF(C112<=start_time,SUM(K279:N279,T279:V279)*output_kgyear*E112*percnt_var,SUM(K279:N279,T279:V279)*output_kgyear*E112))))","v":""},{"$f":"IF(C112=\"\",\"\",IF(C112<0,0,IF(AND(C112=1,start_time<1),-((SUM(F279:J279,P279:R279)*output_kgyear+inflated_othervar)*E112*percnt_var*start_time+(SUM(F279:J279,P279:R279)*output_kgyear+inflated_othervar)*E112*(1-start_time)),IF(C112<=start_time,-(SUM(F279:J279,P279:R279)*output_kgyear+inflated_othervar)*E112*percnt_var,-E112*(SUM(F279:J279,P279:R279)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B112=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E61))","v":""},"",{"$f":"IF(C112=\"\",\"\",IF(C112<-1,0,IF(C112=anal_period,-LOOKUP(C112,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C112,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C112=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F61))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B112)<(construct+anal_period),B112+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C113<0,C113=\"\"),\"\",-E113*INDEX('Replacement Costs'!$A$16:$G$57,MATCH(C113,'Replacement Costs'!$C$16:$C$57,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$16:$G$16,0)))","v":""},{"$f":"IF(AND(C113>=1,C113<anal_period),WorkingCap*SUM(N113:R113)-WorkingCap*SUM(N112:R112),IF(C113<0,0,IF(B113=\"\",\"\",-SUM(J$65:J112))))","v":""},"","","","",{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),-(SUM(B280:E280)*output_kgyear*E113*percnt_var*start_time+SUM(B280:E280)*output_kgyear*E113*(1-start_time)),IF(C113<=start_time,-SUM(B280:E280)*output_kgyear*E113*percnt_var,-SUM(B280:E280)*output_kgyear*E113))))","v":""},"",{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),SUM(K280:N280,T280:V280)*output_kgyear*E113*percnt_var*start_time+SUM(K280:N280,T280:V280)*output_kgyear*E113*(1-start_time),IF(C113<=start_time,SUM(K280:N280,T280:V280)*output_kgyear*E113*percnt_var,SUM(K280:N280,T280:V280)*output_kgyear*E113))))","v":""},{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),-((SUM(F280:J280,P280:R280)*output_kgyear+inflated_othervar)*E113*percnt_var*start_time+(SUM(F280:J280,P280:R280)*output_kgyear+inflated_othervar)*E113*(1-start_time)),IF(C113<=start_time,-(SUM(F280:J280,P280:R280)*output_kgyear+inflated_othervar)*E113*percnt_var,-E113*(SUM(F280:J280,P280:R280)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B113=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E62))","v":""},"",{"$f":"IF(C113=\"\",\"\",IF(C113<-1,0,IF(C113=anal_period,-LOOKUP(C113,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C113,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C113=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F62))","v":""},"","","",null,"",""]
[null,null,null,null,"Cumulative Total",{"$f":"SUM(F65:F113)","v":13161711608.370991},0,-221745567.81441835,-67739840.771059036,0,-480818.45708698197,47859844.241333909,-47753846.439563833,-481987751.72577447,-11425541338.210148,0,0,-583106254.37547731,0,671182261.8613627,-289485408.58547735,381696853.2758857,16.726999999999986,-148480075.92431954,522702185.93704361,0,232735958.89447916,9137929407.3977795,381216034.8187986]
[null,null,null,null,"PV of Cash Flow",{"$f":"NPV(nominal_irr,F65:F113)","v":1459128860.2764413},0,-171979007.25725505,-7809209.8555081105,-18938424.016666859,-428957.49583993398,353668.11426816357,-352884.82624742616,-54503846.831722826,-1056390806.1718721,0,0,-63493407.267929144,0,284741583.29293799,-64726198.543151565,220015384.74978638,3.1937586529447297,-85585984.667666867,199155598.62527099,0,1.1576620436648487E-6,-14225312.45229123,85585984.667668045]
[null,null,null,null,"Discounted Values ",{"$f":"+F65+NPV($X$59,F66:F113)","v":1635537539.4838629},0,-192771269.23465717,-8753343.3270390388,-21228079.480281882,-480818.45708698197,396426.5892831845,-395548.60174074006,-61093361.913678132,-1184108454.638052,0,0,-71169760.206621811,0,319166840.71305412,-72551595.947018638,246615244.76603556,3.5798840740857476,-95933330.213987842,223233510.49906635,0,1.3224780559539795E-6,-15945152.727773147,95933330.213989139,null,{"$f":"+AE65+NPV(real_irr,AE66:AE113)","v":960413480.83427477},{"$f":"+AF65+NPV($X$59,AF66:AF113)","v":0}]
["Specific Item Cost Calculation",null,null,null,"Expenses $/kg H2",null,null,{"$f":"-H116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0.20071695481325821},{"$f":"-I116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":9.1141404215144307E-3},{"$f":"-J116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":2.2103062799412036E-2},{"$f":"-K116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":5.0063693053257975E-4},null,{"$f":"-M116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":4.1185240485914668E-4},{"$f":"-N116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":6.3611520592785353E-2},{"$f":"-O116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.232915278958248},{"$f":"-P116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,{"$f":"-R116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":7.410324993022728E-2},{"$f":"-S116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,{"$f":"-X116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":9.9887529827938484E-2},null,{"$f":"-Z116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,null,null,{"$f":"+SUM(F117:AC117)","v":1.7033642266787754}]
["Cost Component","After Tax Present Value","% of Total","$/kg of H2","Revenues $/kg H2",{"$f":"F116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.7029514600973046},null,null,null,null,null,{"$f":"L116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":4.127665814715801E-4},null,null,null,null,{"$f":"Q116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F118:AC118)","v":1.7033642266787761}]
["Capital-Related Costs",{"$f":"(SUM(H115:K115)+L115*(1-total_tax_rate)+S115*(1-total_tax_rate)+U115*(-total_tax_rate)+Z115)/(1-total_tax_rate)","v":-284387915.17866802},{"$f":"B119/SUM($B$118:$B$125)","v":0.19490253597258655},{"$f":"H2_price_real*C119","v":0.33190955821118351}]
["Decommissioning Costs",{"$f":"M115","v":-352884.82624742616},2.4184623843336926E-4,4.1185240485914679E-4]
["Fixed O&M",{"$f":"N115","v":-54503846.831722826},3.7353689804611762E-2,6.3611520592785353E-2]
["Feedstock Costs",{"$f":"O115","v":-1056390806.1718721},0.72398732896814422,1.232915278958248]
["Other Raw Material Costs",{"$f":"P115","v":0},0,0]
["Byproduct Credits",{"$f":"Q115","v":0},0,0]
["Other Variable Costs (including utilities)",{"$f":"R115","v":-63493407.267929144},4.3514599016223954E-2,7.4103249930227266E-2]
[]
[]
["INFLATION FACTOR (1 + inflation rate)^(startup year - reference year) = ",{"$f":"(1+inflation_rate)^(startup_year-ref_year)","v":1.0580898589999999}]
["Feedstock, Utility and Byproduct Cost Information (Start-Up Year $)"]
[null,"Energy Feedstocks",null,null,null,"Energy Utilities",null,null,null,"Carbon Sequestration Electricity Usage","Energy Byproducts",null,null,null,"Other Material Inputs",null,null,null,"Other Material Byproducts"]
["Feedstock Name",{"$f":"Input_Sheet_Template!$B$75","v":"Industrial Natural Gas"},null,null,null,{"$f":"Input_Sheet_Template!$B$78","v":"Industrial Electricity"},null,null,null,{"$f":"IF(CO2_CashFlow_eUse>0,'HyARC Physical Property Data'!A77,\"\")","v":""},null,null,null,null,"Type",{"$f":"Input_Sheet_Template!$B$138","v":"Demineralized Water"},{"$f":"Input_Sheet_Template!$B$140","v":"Cooling Water"},null,"Type"]
["LHV (GJ or mmBtu/usage unit)",{"$f":"Input_Sheet_Template!$C$75","v":1.0549999999999999},null,null,null,{"$f":"Input_Sheet_Template!$C$78","v":3.5999999999999995E-3},null,null,null,{"$f":"IF(J131=\"\",0,VLOOKUP(J131,MASTER_PROPERTY_TABLE,9,FALSE))","v":0},null,null,null,null,"Usage (/kg H2)",{"$f":"Input_Sheet_Template!$D$138","v":3.355},{"$f":"Input_Sheet_Template!$D$140","v":1.4950000000000001},null,"Usage (/kg H2)"]
["Usage (/kg H2)",{"$f":"feedstockIndustrial_Natural_Gas_Usage","v":0.15625},null,null,null,{"$f":"utilityIndustrial_Electricity_Usage","v":0.56899999999999995},null,null,null,null,null,null,null,null,"Cost (/usage unit)",{"$f":"Input_Sheet_Template!$C$138","v":5.4229976508275496E-3},{"$f":"Input_Sheet_Template!$C$140","v":8.6274962626801941E-5},null,"Price (/usage unit)"]
["Price ($/ usage unit)",{"$f":"feedstockIndustrial_Natural_Gas_Price","v":5.7301421364261884},null,null,null,{"$f":"utilityIndustrial_Electricity_Price","v":5.7423148494196087E-2},null,null,null,{"$f":"IF(J131=\"\",0,CO2_eCost)","v":0},null,null,null,null,"Lookup Price?",{"$f":"Input_Sheet_Template!$F$138","v":"Yes"},{"$f":"Input_Sheet_Template!$F$140","v":"Yes"},null,"Lookup Price?"]
["Lookup Price?",{"$f":"Input_Sheet_Template!$G$75","v":"yes"},null,null,null,{"$f":"Input_Sheet_Template!$G$78","v":"yes"},null,null,null,{"$f":"IF(J131=\"\",\"\",\"yes\")","v":""}]
["CO2 Emissions (kg CO2/kg H2)",{"$f":"IF(B131=\"\",0,VLOOKUP(B131,MASTER_PROPERTY_TABLE,11,FALSE)*B132*B133)","v":9.2832316039335385},{"$f":"IF(C131=\"\",0,VLOOKUP(C131,MASTER_PROPERTY_TABLE,11,FALSE)*C132*C133)","v":0},{"$f":"IF(D131=\"\",0,VLOOKUP(D131,MASTER_PROPERTY_TABLE,11,FALSE)*D132*D133)","v":0},{"$f":"IF(E131=\"\",0,VLOOKUP(E131,MASTER_PROPERTY_TABLE,11,FALSE)*E132*E133)","v":0},{"$f":"IF(F131=\"\",,VLOOKUP(F131,MASTER_PROPERTY_TABLE,11,FALSE)*F132*F133)","v":0},{"$f":"IF(G131=\"\",,VLOOKUP(G131,MASTER_PROPERTY_TABLE,11,FALSE)*G132*G133)","v":0},{"$f":"IF(H131=\"\",,VLOOKUP(H131,MASTER_PROPERTY_TABLE,11,FALSE)*H132*H133)","v":0},{"$f":"IF(I131=\"\",,VLOOKUP(I131,MASTER_PROPERTY_TABLE,11,FALSE)*I132*I133)","v":0},{"$f":"IF($J$131=\"\",0,VLOOKUP($J$131,MASTER_PROPERTY_TABLE,12,FALSE)*$J$132*$J$133)","v":0}]
["Unit System Conversion Factor",{"$f":"IF(B131=\"\",0,IF(VLOOKUP(B131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":1},{"$f":"IF(C131=\"\",0,IF(VLOOKUP(C131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(D131=\"\",0,IF(VLOOKUP(D131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(E131=\"\",,IF(VLOOKUP(E131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(F131=\"\",,IF(VLOOKUP(F131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":1},{"$f":"IF(G131=\"\",,IF(VLOOKUP(G131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(H131=\"\",,IF(VLOOKUP(H131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(I131=\"\",,IF(VLOOKUP(I131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF($J$131=\"\",0,IF(VLOOKUP($J$131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(K131=\"\",,IF(VLOOKUP(K131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(L131=\"\",,IF(VLOOKUP(L131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(M131=\"\",,IF(VLOOKUP(M131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0},{"$f":"IF(N131=\"\",,IF(VLOOKUP(N131,MASTER_PROPERTY_TABLE,12,FALSE)=\"English\",mmBTU_to_GJ,1))","v":0}]
["Actual Year",{"$f":"IF(B$131=\"\",\"\",B$131&\" ($/kg of H2)\")","v":"Industrial Natural Gas ($/kg of H2)"},"","","","Industrial Electricity ($/kg of H2)","","","",null,"","","","",null,{"$f":"IF(P$131=\"\",\"\",P$131&\" ($/kg of H2)\")","v":"Demineralized Water ($/kg of H2)"},{"$f":"IF(Q$131=\"\",\"\",Q$131&\" ($/kg of H2)\")","v":"Cooling Water ($/kg of H2)"},{"$f":"IF(R$131=\"\",\"\",R$131&\" ($/kg of H2)\")","v":""},null,{"$f":"IF(T$131=\"\",\"\",T$131&\" ($/kg of H2)\")","v":""},{"$f":"IF(U$131=\"\",\"\",U$131&\" ($/kg of H2)\")","v":""},{"$f":"IF(V$131=\"\",\"\",V$131&\" ($/kg of H2)\")","v":""}]
[{"$f":"IF(A65=\"\",\"\",A65)","v":2007},{"$f":"IF($A139=\"\",\"\",IF($B$131=\"\",\"\",IF($B$135=\"no\",INFLATION_FACTOR*$B$133*$B$134,INFLATION_FACTOR*$B$133*$B$132*INDEX(FEEDPRICETABLE,MATCH($B$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":1.3764500845423038},{"$f":"IF($A139=\"\",\"\",IF($C$131=\"\",\"\",IF($C$135=\"no\",INFLATION_FACTOR*$C$133*$C$134,INFLATION_FACTOR*$C$133*$C$132*INDEX(FEEDPRICETABLE,MATCH($C$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($D$131=\"\",\"\",IF($D$135=\"no\",INFLATION_FACTOR*$D$133*$D$134,INFLATION_FACTOR*$D$133*$D$132*INDEX(FEEDPRICETABLE,MATCH($D$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($E$131=\"\",\"\",IF($E$135=\"no\",INFLATION_FACTOR*$E$133*$E$134,INFLATION_FACTOR*$E$133*$E$132*INDEX(FEEDPRICETABLE,MATCH($E$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($F$131=\"\",\"\",IF($F$135=\"no\",INFLATION_FACTOR*$F$133*$F$134,INFLATION_FACTOR*$F$133*$F$132*INDEX(FEEDPRICETABLE,MATCH($F$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":3.8258445731292494E-2},{"$f":"IF($A139=\"\",\"\",IF($G$131=\"\",\"\",IF($G$135=\"no\",INFLATION_FACTOR*$G$133*$G$134,INFLATION_FACTOR*$G$133*$G$132*INDEX(FEEDPRICETABLE,MATCH($G$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($H$131=\"\",\"\",IF($H$135=\"no\",INFLATION_FACTOR*$H$133*$H$134,INFLATION_FACTOR*$H$133*$H$132*INDEX(FEEDPRICETABLE,MATCH(H$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($I$131=\"\",\"\",IF($I$135=\"no\",INFLATION_FACTOR*$I$133*$I$134,INFLATION_FACTOR*$I$133*$I$132*INDEX(FEEDPRICETABLE,MATCH($I$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($J$131=\"\",\"\",IF($J$135=\"no\",INFLATION_FACTOR*$J$133*$J$134,INFLATION_FACTOR*$J$133*$J$132*INDEX(FEEDPRICETABLE,MATCH($J$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($K$131=\"\",\"\",IF($K$135=\"no\",INFLATION_FACTOR*$K$133*$K$134,INFLATION_FACTOR*$K$133*$K$132*INDEX(FEEDPRICETABLE,MATCH($K$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($L$131=\"\",\"\",IF($L$135=\"no\",INFLATION_FACTOR*$L$133*$L$134,INFLATION_FACTOR*$L$133*$L$132*INDEX(FEEDPRICETABLE,MATCH($L$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF(M$131=\"\",\"\",IF($M$135=\"no\",INFLATION_FACTOR*$M$133*$M$134,INFLATION_FACTOR*$M$133*$M$132*INDEX(FEEDPRICETABLE,MATCH($M$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},{"$f":"IF($A139=\"\",\"\",IF($N$131=\"\",\"\",IF($N$135=\"no\",INFLATION_FACTOR*$N$133*$N$134,INFLATION_FACTOR*$N$133*$N$132*INDEX(FEEDPRICETABLE,MATCH($N$131,List_Energy_Feedstocks,0),MATCH($A139,Feedstock_Year,0)))))","v":""},null,{"$f":"IF(OR($A139=\"\",$P$131=\"\"),\"\",IF($P$134=\"No\",INFLATION_FACTOR*$P$132*$P$133,INFLATION_FACTOR*$P$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($P$131,Other_Inputs_List,0),MATCH($A139,Other_Inputs_years,0))))","v":1.9251053140165467E-2},{"$f":"IF(OR($A139=\"\",$Q$131=\"\"),\"\",IF($Q$134=\"No\",INFLATION_FACTOR*$Q$132*$Q$133,INFLATION_FACTOR*$Q$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($Q$131,Other_Inputs_List,0),MATCH($A139,Other_Inputs_years,0))))","v":1.3647356124632951E-4},{"$f":"IF(OR($A139=\"\",$R$131=\"\"),\"\",IF($R$134=\"No\",INFLATION_FACTOR*$R$132*$R$133,INFLATION_FACTOR*$R$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($R$131,Other_Inputs_List,0),MATCH($A139,Other_Inputs_years,0))))","v":""},null,{"$f":"IF(OR($A139=\"\",$T$131=\"\"),\"\",IF($T$134=\"No\",INFLATION_FACTOR*$T$132*$T$133,INFLATION_FACTOR*$T$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($T$131,Other_Inputs_List,0),MATCH($A139,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A139=\"\",$U$131=\"\"),\"\",IF($U$134=\"No\",INFLATION_FACTOR*$U$132*$U$133,INFLATION_FACTOR*$U$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($U$131,Other_Inputs_List,0),MATCH($A139,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A139=\"\",$V$131=\"\"),\"\",IF($V$134=\"No\",INFLATION_FACTOR*$V$132*$V$133,INFLATION_FACTOR*$V$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($V$131,Other_Inputs_List,0),MATCH($A139,Other_Inputs_years,0))))","v":""}]
[2008,{"$f":"IF($A140=\"\",\"\",IF($B$131=\"\",\"\",IF($B$135=\"no\",INFLATION_FACTOR*$B$133*$B$134,INFLATION_FACTOR*$B$133*$B$132*INDEX(FEEDPRICETABLE,MATCH($B$131,List_Energy_Feedstocks,0),MATCH($A140,Feedstock_Year,0)))))","v":1.6119902186079866},"","","",4.1774997191224461E-2,"","","","","","","","",null,{"$f":"IF(OR($A140=\"\",$P$131=\"\"),\"\",IF($P$134=\"No\",INFLATION_FACTOR*$P$132*$P$133,INFLATION_FACTOR*$P$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($P$131,Other_Inputs_List,0),MATCH($A140,Other_Inputs_years,0))))","v":1.9251053140165467E-2},{"$f":"IF(OR($A140=\"\",$Q$131=\"\"),\"\",IF($Q$134=\"No\",INFLATION_FACTOR*$Q$132*$Q$133,INFLATION_FACTOR*$Q$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($Q$131,Other_Inputs_List,0),MATCH($A140,Other_Inputs_years,0))))","v":1.3647356124632951E-4},"",null,"","",""]
[2009,0.88803570457654346,"","","",3.9361236313013907E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2010,1.0071504209317723,"","","",3.457178627223563E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2011,1.0670865935435696,"","","",3.5467784272509323E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2012,1.0765413651470093,"","","",3.524541974808431E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2013,1.0904708194823598,"","","",3.5096545860432392E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2014,1.1190461350242011,"","","",3.5333271525021137E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2015,1.1592718175297823,"","","",3.5578382684821469E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2016,1.1928067856140252,"","","",3.6188396113821457E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2017,1.2276333471661858,"","","",3.6794608640786527E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2018,1.263557357059536,"","","",3.741096213111942E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2019,1.3100707041619577,"","","",3.7917802621370879E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2020,1.3679060396062142,"","","",3.8628873023038197E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2021,1.4063822326027458,"","","",3.9208635973985051E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2022,1.4201425195469688,"","","",3.9662545964554957E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2023,1.3843672407156151,"","","",3.9658803839355446E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2024,1.3821143537659646,"","","",3.9701981302783781E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2025,1.366196986081724,"","","",3.9700884135185972E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2026,1.392012960517417,"","","",3.9761294966811099E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2027,1.4395198276205852,"","","",4.0296802879010413E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2028,1.500797898510462,"","","",4.1031266461244553E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2029,1.542453949385612,"","","",4.1693414943418015E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2030,1.5922604275242618,"","","",4.2240482299950921E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2031,1.6057778410823544,"","","",4.222802809303338E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2032,1.6192952546404471,"","","",4.221557388611584E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2033,1.6328126681985398,"","","",4.2203119679198299E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2034,1.6463300817566324,"","","",4.2190665472280758E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2035,1.6598474953147249,"","","",4.2178211265363218E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2036,1.6733649088728175,"","","",4.2165757058445677E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2037,1.6868823224309102,"","","",4.2153302851528136E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2038,1.7003997359890028,"","","",4.2140848644610596E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2039,1.7139171495470955,"","","",4.2128394437693055E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2040,1.7274345631051882,"","","",4.2115940230775514E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2041,1.7409519766632806,"","","",4.2103486023857974E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2042,1.7544693902213733,"","","",4.2091031816940433E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2043,1.7679868037794659,"","","",4.2078577610022899E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2044,1.7815042173375586,"","","",4.2066123403105359E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2045,1.7950216308956513,"","","",4.2053669196187818E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2046,1.8085390444537439,"","","",4.2041214989270277E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2047,1.8220564580118364,"","","",4.2028760782352736E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2048,1.835573871569929,"","","",4.2016306575435196E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
[2049,1.8490912851280217,"","","",4.2003852368517655E-2,"","","","","","","","",null,1.9251053140165467E-2,1.3647356124632951E-4,"",null,"","",""]
["","","","","","","","","","","","","","",null,"","","",null,"","",""]
[]
["Tables to calculate equivalent price in startup year"]
["Actual Year",{"$f":"IF(B$131=\"\",\"\",B$131&\" ($/year)\")","v":"Industrial Natural Gas ($/year)"},{"$f":"IF(C$131=\"\",\"\",C$131&\" ($/year)\")","v":""},"","","Industrial Electricity ($/year)","","","","","","","",""]
[{"$f":"+A139","v":2007},{"$f":"IF($C65=\"\",\"\",IF($C65<0,0,IF(AND($C65=1,start_time<1),-(SUM(B139)*output_kgyear*$E65*percnt_var*start_time+SUM(B139)*output_kgyear*$E65*(1-start_time)),IF($C65<=start_time,-SUM(B139)*output_kgyear*$E65*percnt_var,-SUM(B139)*output_kgyear*$E65))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A140","v":2008},{"$f":"IF($C66=\"\",\"\",IF($C66<0,0,IF(AND($C66=1,start_time<1),-(SUM(B140)*output_kgyear*$E66*percnt_var*start_time+SUM(B140)*output_kgyear*$E66*(1-start_time)),IF($C66<=start_time,-SUM(B140)*output_kgyear*$E66*percnt_var,-SUM(B140)*output_kgyear*$E66))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"IF($C67=\"\",\"\",IF($C67<0,0,IF(AND($C67=1,start_time<1),-(SUM(B141)*output_kgyear*$E67*percnt_var*start_time+SUM(B141)*output_kgyear*$E67*(1-start_time)),IF($C67<=start_time,-SUM(B141)*output_kgyear*$E67*percnt_var,-SUM(B141)*output_kgyear*$E67))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[2010,{"$f":"IF($C68=\"\",\"\",IF($C68<0,0,IF(AND($C68=1,start_time<1),-(SUM(B142)*output_kgyear*$E68*percnt_var*start_time+SUM(B142)*output_kgyear*$E68*(1-start_time)),IF($C68<=start_time,-SUM(B142)*output_kgyear*$E68*percnt_var,-SUM(B142)*output_kgyear*$E68))))","v":-94139832.495806172},0,0,0,-3231475.7568567302,0,0,0,0,0,0,0,0]
[2011,{"$f":"IF($C69=\"\",\"\",IF($C69<0,0,IF(AND($C69=1,start_time<1),-(SUM(B143)*output_kgyear*$E69*percnt_var*start_time+SUM(B143)*output_kgyear*$E69*(1-start_time)),IF($C69<=start_time,-SUM(B143)*output_kgyear*$E69*percnt_var,-SUM(B143)*output_kgyear*$E69))))","v":-135516340.96567065},0,0,0,-4504287.0708448971,0,0,0,0,0,0,0,0]
[2012,{"$f":"IF($C70=\"\",\"\",IF($C70<0,0,IF(AND($C70=1,start_time<1),-(SUM(B144)*output_kgyear*$E70*percnt_var*start_time+SUM(B144)*output_kgyear*$E70*(1-start_time)),IF($C70<=start_time,-SUM(B144)*output_kgyear*$E70*percnt_var,-SUM(B144)*output_kgyear*$E70))))","v":-139314688.78884012},0,0,0,-4561092.4414092368,0,0,0,0,0,0,0,0]
[2013,{"$f":"IF($C71=\"\",\"\",IF($C71<0,0,IF(AND($C71=1,start_time<1),-(SUM(B145)*output_kgyear*$E71*percnt_var*start_time+SUM(B145)*output_kgyear*$E71*(1-start_time)),IF($C71<=start_time,-SUM(B145)*output_kgyear*$E71*percnt_var,-SUM(B145)*output_kgyear*$E71))))","v":-143798521.1859436},0,0,0,-4628121.4529523402,0,0,0,0,0,0,0,0]
[2014,{"$f":"IF($C72=\"\",\"\",IF($C72<0,0,IF(AND($C72=1,start_time<1),-(SUM(B146)*output_kgyear*$E72*percnt_var*start_time+SUM(B146)*output_kgyear*$E72*(1-start_time)),IF($C72<=start_time,-SUM(B146)*output_kgyear*$E72*percnt_var,-SUM(B146)*output_kgyear*$E72))))","v":-150370466.43844616},0,0,0,-4747865.4844724452,0,0,0,0,0,0,0,0]
[2015,{"$f":"IF($C73=\"\",\"\",IF($C73<0,0,IF(AND($C73=1,start_time<1),-(SUM(B147)*output_kgyear*$E73*percnt_var*start_time+SUM(B147)*output_kgyear*$E73*(1-start_time)),IF($C73<=start_time,-SUM(B147)*output_kgyear*$E73*percnt_var,-SUM(B147)*output_kgyear*$E73))))","v":-158735482.84204036},0,0,0,-4871637.2371132327,0,0,0,0,0,0,0,0]
[2016,{"$f":"IF($C74=\"\",\"\",IF($C74<0,0,IF(AND($C74=1,start_time<1),-(SUM(B148)*output_kgyear*$E74*percnt_var*start_time+SUM(B148)*output_kgyear*$E74*(1-start_time)),IF($C74<=start_time,-SUM(B148)*output_kgyear*$E74*percnt_var,-SUM(B148)*output_kgyear*$E74))))","v":-166430540.78792882},0,0,0,-5049312.6029381873,0,0,0,0,0,0,0,0]
[2017,{"$f":"IF($C75=\"\",\"\",IF($C75<0,0,IF(AND($C75=1,start_time<1),-(SUM(B149)*output_kgyear*$E75*percnt_var*start_time+SUM(B149)*output_kgyear*$E75*(1-start_time)),IF($C75<=start_time,-SUM(B149)*output_kgyear*$E75*percnt_var,-SUM(B149)*output_kgyear*$E75))))","v":-174544345.59264681},0,0,0,-5231440.5611158749,0,0,0,0,0,0,0,0]
[2018,{"$f":"IF($C76=\"\",\"\",IF($C76<0,0,IF(AND($C76=1,start_time<1),-(SUM(B150)*output_kgyear*$E76*percnt_var*start_time+SUM(B150)*output_kgyear*$E76*(1-start_time)),IF($C76<=start_time,-SUM(B150)*output_kgyear*$E76*percnt_var,-SUM(B150)*output_kgyear*$E76))))","v":-183065392.91526434},0,0,0,-5420135.8122825278,0,0,0,0,0,0,0,0]
[2019,{"$f":"IF($C77=\"\",\"\",IF($C77<0,0,IF(AND($C77=1,start_time<1),-(SUM(B151)*output_kgyear*$E77*percnt_var*start_time+SUM(B151)*output_kgyear*$E77*(1-start_time)),IF($C77<=start_time,-SUM(B151)*output_kgyear*$E77*percnt_var,-SUM(B151)*output_kgyear*$E77))))","v":-193410572.45615041},0,0,0,-5597945.1246259091,0,0,0,0,0,0,0,0]
[2020,{"$f":"IF($C78=\"\",\"\",IF($C78<0,0,IF(AND($C78=1,start_time<1),-(SUM(B152)*output_kgyear*$E78*percnt_var*start_time+SUM(B152)*output_kgyear*$E78*(1-start_time)),IF($C78<=start_time,-SUM(B152)*output_kgyear*$E78*percnt_var,-SUM(B152)*output_kgyear*$E78))))","v":-205786047.76332563},0,0,0,-5811278.6103720823,0,0,0,0,0,0,0,0]
[2021,{"$f":"IF($C79=\"\",\"\",IF($C79<0,0,IF(AND($C79=1,start_time<1),-(SUM(B153)*output_kgyear*$E79*percnt_var*start_time+SUM(B153)*output_kgyear*$E79*(1-start_time)),IF($C79<=start_time,-SUM(B153)*output_kgyear*$E79*percnt_var,-SUM(B153)*output_kgyear*$E79))))","v":-215594270.17467141},0,0,0,-6010568.8634246262,0,0,0,0,0,0,0,0]
[2022,{"$f":"IF($C80=\"\",\"\",IF($C80<0,0,IF(AND($C80=1,start_time<1),-(SUM(B154)*output_kgyear*$E80*percnt_var*start_time+SUM(B154)*output_kgyear*$E80*(1-start_time)),IF($C80<=start_time,-SUM(B154)*output_kgyear*$E80*percnt_var,-SUM(B154)*output_kgyear*$E80))))","v":-221840051.74697331},0,0,0,-6195674.8200176498,0,0,0,0,0,0,0,0]
[2023,{"$f":"IF($C81=\"\",\"\",IF($C81<0,0,IF(AND($C81=1,start_time<1),-(SUM(B155)*output_kgyear*$E81*percnt_var*start_time+SUM(B155)*output_kgyear*$E81*(1-start_time)),IF($C81<=start_time,-SUM(B155)*output_kgyear*$E81*percnt_var,-SUM(B155)*output_kgyear*$E81))))","v":-220360386.31039858},0,0,0,-6312796.9787345957,0,0,0,0,0,0,0,0]
[2024,{"$f":"IF($C82=\"\",\"\",IF($C82<0,0,IF(AND($C82=1,start_time<1),-(SUM(B156)*output_kgyear*$E82*percnt_var*start_time+SUM(B156)*output_kgyear*$E82*(1-start_time)),IF($C82<=start_time,-SUM(B156)*output_kgyear*$E82*percnt_var,-SUM(B156)*output_kgyear*$E82))))","v":-224181810.72103834},0,0,0,-6439743.5953248227,0,0,0,0,0,0,0,0]
[2025,{"$f":"IF($C83=\"\",\"\",IF($C83<0,0,IF(AND($C83=1,start_time<1),-(SUM(B157)*output_kgyear*$E83*percnt_var*start_time+SUM(B157)*output_kgyear*$E83*(1-start_time)),IF($C83<=start_time,-SUM(B157)*output_kgyear*$E83*percnt_var,-SUM(B157)*output_kgyear*$E83))))","v":-225810380.3492955},0,0,0,-6561917.3794849729,0,0,0,0,0,0,0,0]
[2026,{"$f":"IF($C84=\"\",\"\",IF($C84<0,0,IF(AND($C84=1,start_time<1),-(SUM(B158)*output_kgyear*$E84*percnt_var*start_time+SUM(B158)*output_kgyear*$E84*(1-start_time)),IF($C84<=start_time,-SUM(B158)*output_kgyear*$E84*percnt_var,-SUM(B158)*output_kgyear*$E84))))","v":-234448815.12253079},0,0,0,-6696768.4620129447,0,0,0,0,0,0,0,0]
[2027,{"$f":"IF($C85=\"\",\"\",IF($C85<0,0,IF(AND($C85=1,start_time<1),-(SUM(B159)*output_kgyear*$E85*percnt_var*start_time+SUM(B159)*output_kgyear*$E85*(1-start_time)),IF($C85<=start_time,-SUM(B159)*output_kgyear*$E85*percnt_var,-SUM(B159)*output_kgyear*$E85))))","v":-247056678.5842959},0,0,0,-6915913.2690170938,0,0,0,0,0,0,0,0]
[2028,{"$f":"IF($C86=\"\",\"\",IF($C86<0,0,IF(AND($C86=1,start_time<1),-(SUM(B160)*output_kgyear*$E86*percnt_var*start_time+SUM(B160)*output_kgyear*$E86*(1-start_time)),IF($C86<=start_time,-SUM(B160)*output_kgyear*$E86*percnt_var,-SUM(B160)*output_kgyear*$E86))))","v":-262467384.97059682},0,0,0,-7175762.4532944662,0,0,0,0,0,0,0,0]
[2029,{"$f":"IF($C87=\"\",\"\",IF($C87<0,0,IF(AND($C87=1,start_time<1),-(SUM(B161)*output_kgyear*$E87*percnt_var*start_time+SUM(B161)*output_kgyear*$E87*(1-start_time)),IF($C87<=start_time,-SUM(B161)*output_kgyear*$E87*percnt_var,-SUM(B161)*output_kgyear*$E87))))","v":-274877708.83632976},0,0,0,-7430102.1289965268,0,0,0,0,0,0,0,0]
[2030,{"$f":"IF($C88=\"\",\"\",IF($C88<0,0,IF(AND($C88=1,start_time<1),-(SUM(B162)*output_kgyear*$E88*percnt_var*start_time+SUM(B162)*output_kgyear*$E88*(1-start_time)),IF($C88<=start_time,-SUM(B162)*output_kgyear*$E88*percnt_var,-SUM(B162)*output_kgyear*$E88))))","v":-289144942.98637241},0,0,0,-7670618.2199896937,0,0,0,0,0,0,0,0]
[2031,{"$f":"IF($C89=\"\",\"\",IF($C89<0,0,IF(AND($C89=1,start_time<1),-(SUM(B163)*output_kgyear*$E89*percnt_var*start_time+SUM(B163)*output_kgyear*$E89*(1-start_time)),IF($C89<=start_time,-SUM(B163)*output_kgyear*$E89*percnt_var,-SUM(B163)*output_kgyear*$E89))))","v":-297140017.06871569},0,0,0,-7814055.3863195479,0,0,0,0,0,0,0,0]
[2032,{"$f":"IF($C90=\"\",\"\",IF($C90<0,0,IF(AND($C90=1,start_time<1),-(SUM(B164)*output_kgyear*$E90*percnt_var*start_time+SUM(B164)*output_kgyear*$E90*(1-start_time)),IF($C90<=start_time,-SUM(B164)*output_kgyear*$E90*percnt_var,-SUM(B164)*output_kgyear*$E90))))","v":-305334522.64177006},0,0,0,-7960174.0717925206,0,0,0,0,0,0,0,0]
[2033,{"$f":"IF($C91=\"\",\"\",IF($C91<0,0,IF(AND($C91=1,start_time<1),-(SUM(B165)*output_kgyear*$E91*percnt_var*start_time+SUM(B165)*output_kgyear*$E91*(1-start_time)),IF($C91<=start_time,-SUM(B165)*output_kgyear*$E91*percnt_var,-SUM(B165)*output_kgyear*$E91))))","v":-313733151.88043857},0,0,0,-8109024.3933190024,0,0,0,0,0,0,0,0]
[2034,{"$f":"IF($C92=\"\",\"\",IF($C92<0,0,IF(AND($C92=1,start_time<1),-(SUM(B166)*output_kgyear*$E92*percnt_var*start_time+SUM(B166)*output_kgyear*$E92*(1-start_time)),IF($C92<=start_time,-SUM(B166)*output_kgyear*$E92*percnt_var,-SUM(B166)*output_kgyear*$E92))))","v":-322340703.26750284},0,0,0,-8260657.4042235762,0,0,0,0,0,0,0,0]
[2035,{"$f":"IF($C93=\"\",\"\",IF($C93<0,0,IF(AND($C93=1,start_time<1),-(SUM(B167)*output_kgyear*$E93*percnt_var*start_time+SUM(B167)*output_kgyear*$E93*(1-start_time)),IF($C93<=start_time,-SUM(B167)*output_kgyear*$E93*percnt_var,-SUM(B167)*output_kgyear*$E93))))","v":-331162083.93944663},0,0,0,-8415125.1117365323,0,0,0,0,0,0,0,0]
[2036,{"$f":"IF($C94=\"\",\"\",IF($C94<0,0,IF(AND($C94=1,start_time<1),-(SUM(B168)*output_kgyear*$E94*percnt_var*start_time+SUM(B168)*output_kgyear*$E94*(1-start_time)),IF($C94<=start_time,-SUM(B168)*output_kgyear*$E94*percnt_var,-SUM(B168)*output_kgyear*$E94))))","v":-340202312.08304483},0,0,0,-8572480.4948120583,0,0,0,0,0,0,0,0]
[2037,{"$f":"IF($C95=\"\",\"\",IF($C95<0,0,IF(AND($C95=1,start_time<1),-(SUM(B169)*output_kgyear*$E95*percnt_var*start_time+SUM(B169)*output_kgyear*$E95*(1-start_time)),IF($C95<=start_time,-SUM(B169)*output_kgyear*$E95*percnt_var,-SUM(B169)*output_kgyear*$E95))))","v":-349466519.38379759},0,0,0,-8732777.5222791173,0,0,0,0,0,0,0,0]
[2038,{"$f":"IF($C96=\"\",\"\",IF($C96<0,0,IF(AND($C96=1,start_time<1),-(SUM(B170)*output_kgyear*$E96*percnt_var*start_time+SUM(B170)*output_kgyear*$E96*(1-start_time)),IF($C96<=start_time,-SUM(B170)*output_kgyear*$E96*percnt_var,-SUM(B170)*output_kgyear*$E96))))","v":-358959953.52731693},0,0,0,-8896071.1713312957,0,0,0,0,0,0,0,0]
[2039,{"$f":"IF($C97=\"\",\"\",IF($C97<0,0,IF(AND($C97=1,start_time<1),-(SUM(B171)*output_kgyear*$E97*percnt_var*start_time+SUM(B171)*output_kgyear*$E97*(1-start_time)),IF($C97<=start_time,-SUM(B171)*output_kgyear*$E97*percnt_var,-SUM(B171)*output_kgyear*$E97))))","v":-368687980.75479245},0,0,0,-9062417.4463619161,0,0,0,0,0,0,0,0]
[2040,{"$f":"IF($C98=\"\",\"\",IF($C98<0,0,IF(AND($C98=1,start_time<1),-(SUM(B172)*output_kgyear*$E98*percnt_var*start_time+SUM(B172)*output_kgyear*$E98*(1-start_time)),IF($C98<=start_time,-SUM(B172)*output_kgyear*$E98*percnt_var,-SUM(B172)*output_kgyear*$E98))))","v":-378656088.47368884},0,0,0,-9231873.3981508501,0,0,0,0,0,0,0,0]
[2041,{"$f":"IF($C99=\"\",\"\",IF($C99<0,0,IF(AND($C99=1,start_time<1),-(SUM(B173)*output_kgyear*$E99*percnt_var*start_time+SUM(B173)*output_kgyear*$E99*(1-start_time)),IF($C99<=start_time,-SUM(B173)*output_kgyear*$E99*percnt_var,-SUM(B173)*output_kgyear*$E99))))","v":-388869887.92485064},0,0,0,-9404497.1434096266,0,0,0,0,0,0,0,0]
[2042,{"$f":"IF($C100=\"\",\"\",IF($C100<0,0,IF(AND($C100=1,start_time<1),-(SUM(B174)*output_kgyear*$E100*percnt_var*start_time+SUM(B174)*output_kgyear*$E100*(1-start_time)),IF($C100<=start_time,-SUM(B174)*output_kgyear*$E100*percnt_var,-SUM(B174)*output_kgyear*$E100))))","v":-399335116.90721762},0,0,0,-9580347.8846915029,0,0,0,0,0,0,0,0]
[2043,{"$f":"IF($C101=\"\",\"\",IF($C101<0,0,IF(AND($C101=1,start_time<1),-(SUM(B175)*output_kgyear*$E101*percnt_var*start_time+SUM(B175)*output_kgyear*$E101*(1-start_time)),IF($C101<=start_time,-SUM(B175)*output_kgyear*$E101*percnt_var,-SUM(B175)*output_kgyear*$E101))))","v":-410057642.56137365},0,0,0,-9759485.9306733198,0,0,0,0,0,0,0,0]
[2044,{"$f":"IF($C102=\"\",\"\",IF($C102<0,0,IF(AND($C102=1,start_time<1),-(SUM(B176)*output_kgyear*$E102*percnt_var*start_time+SUM(B176)*output_kgyear*$E102*(1-start_time)),IF($C102<=start_time,-SUM(B176)*output_kgyear*$E102*percnt_var,-SUM(B176)*output_kgyear*$E102))))","v":-421043464.21318418},0,0,0,-9941972.7168160733,0,0,0,0,0,0,0,0]
[2045,{"$f":"IF($C103=\"\",\"\",IF($C103<0,0,IF(AND($C103=1,start_time<1),-(SUM(B177)*output_kgyear*$E103*percnt_var*start_time+SUM(B177)*output_kgyear*$E103*(1-start_time)),IF($C103<=start_time,-SUM(B177)*output_kgyear*$E103*percnt_var,-SUM(B177)*output_kgyear*$E103))))","v":-432298716.27879882},0,0,0,-10127870.826411279,0,0,0,0,0,0,0,0]
[2046,{"$f":"IF($C104=\"\",\"\",IF($C104<0,0,IF(AND($C104=1,start_time<1),-(SUM(B178)*output_kgyear*$E104*percnt_var*start_time+SUM(B178)*output_kgyear*$E104*(1-start_time)),IF($C104<=start_time,-SUM(B178)*output_kgyear*$E104*percnt_var,-SUM(B178)*output_kgyear*$E104))))","v":-443829671.23232585},0,0,0,-10317244.012020329,0,0,0,0,0,0,0,0]
[2047,{"$f":"IF($C105=\"\",\"\",IF($C105<0,0,IF(AND($C105=1,start_time<1),-(SUM(B179)*output_kgyear*$E105*percnt_var*start_time+SUM(B179)*output_kgyear*$E105*(1-start_time)),IF($C105<=start_time,-SUM(B179)*output_kgyear*$E105*percnt_var,-SUM(B179)*output_kgyear*$E105))))","v":-455642742.63751012},0,0,0,-10510157.217314187,0,0,0,0,0,0,0,0]
[2048,{"$f":"IF($C106=\"\",\"\",IF($C106<0,0,IF(AND($C106=1,start_time<1),-(SUM(B180)*output_kgyear*$E106*percnt_var*start_time+SUM(B180)*output_kgyear*$E106*(1-start_time)),IF($C106<=start_time,-SUM(B180)*output_kgyear*$E106*percnt_var,-SUM(B180)*output_kgyear*$E106))))","v":-467744488.24477684},0,0,0,-10706676.599320879,0,0,0,0,0,0,0,0]
[2049,{"$f":"IF($C107=\"\",\"\",IF($C107<0,0,IF(AND($C107=1,start_time<1),-(SUM(B181)*output_kgyear*$E107*percnt_var*start_time+SUM(B181)*output_kgyear*$E107*(1-start_time)),IF($C107<=start_time,-SUM(B181)*output_kgyear*$E107*percnt_var,-SUM(B181)*output_kgyear*$E107))))","v":-480141613.15502739},0,0,0,-10906869.55108837,0,0,0,0,0,0,0,0]
["",{"$f":"IF($C108=\"\",\"\",IF($C108<0,0,IF(AND($C108=1,start_time<1),-(SUM(B182)*output_kgyear*$E108*percnt_var*start_time+SUM(B182)*output_kgyear*$E108*(1-start_time)),IF($C108<=start_time,-SUM(B182)*output_kgyear*$E108*percnt_var,-SUM(B182)*output_kgyear*$E108))))","v":""},"","","","","","","","","","","",""]
[]
["Discounted value",{"$f":"+B186+NPV($X$59,B187:B228)","v":-1184108454.638052},{"$f":"+C186+NPV($X$59,C187:C228)","v":0},0,0,-34952388.480202354,0,0,0,0,0,0,0,0]
["Cost per kg H2",{"$f":"-B231/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.232915278958248},0,0,0,3.6393063172999757E-2,0,0,0,0,0,0,0,0]
["Levelized and escalated cost in startup year",{"$f":"IF(B132>0,B232/B133*(1+inflation_rate)^construct,\"\")","v":8.3490249835000192},"","","",6.7675098561155361E-2,"","","","","","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Lookup Electricity Prices in Startup Year"]
["Feed","LHV","Price Table Start Year Column (relative)","Raw Price ($/GJ)","Price in Usage Units"]
[{"$f":"'HyARC Physical Property Data'!A76","v":"Commercial Electricity"},{"$f":"VLOOKUP(A281,MASTER_PROPERTY_TABLE,9,FALSE)","v":3.5999999999999995E-3},{"$f":"MATCH(startup_year,Feedstock_Year,0)","v":14},{"$f":"VLOOKUP(A281,FEEDPRICETABLE,C281,FALSE)","v":23.5408385218037},{"$f":"B281*D281","v":8.474701867849331E-2}]
[{"$f":"'HyARC Physical Property Data'!A77","v":"Industrial Electricity"},{"$f":"VLOOKUP(A282,MASTER_PROPERTY_TABLE,9,FALSE)","v":3.5999999999999995E-3},{"$f":"MATCH(startup_year,Feedstock_Year,0)+2","v":16},{"$f":"VLOOKUP(A282,FEEDPRICETABLE,C282,FALSE)","v":16.261678397372989},{"$f":"B282*D282","v":5.8542042230542754E-2}]

{"sheet":"Energy Feed & Utility Prices","index":11,"n_rows":116,"n_cols":74,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["AEO_2009_Reference_Case",{"$f":"\"Prices are in $(\" & ref_year&\")/GJ LHV\"","v":"Prices are in $(2007)/GJ LHV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Except as noted,values are extrapolated based on PNNL mini-CAM model (see AEO Data tab)"]
["Year","Source Data Year","Reference year Conversion","Display Units","Use Category","LHV (MJ/kg)","HHV (MJ/kg)",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Feedstock Type"]
[{"$f":"'HyARC Physical Property Data'!A73","v":"Residential Natural Gas"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B7,DeflatorTable,2,FALSE)","v":1},{"$f":"'HyARC Physical Property Data'!H73","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},{"$f":"((13.7000589370728/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":14.386141835345208},{"$f":"((13.7000589370728/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":14.386141835345208},{"$f":"((13.7000589370728/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":14.386141835345208},{"$f":"((12.6911582946777/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.326716630976858},{"$f":"((12.9778490066528/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.627764477872551},{"$f":"((10.7176141738892/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":11.254339733155913},{"$f":"((11.192774772644/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":11.753295817918179},{"$f":"((11.4872808456421/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":12.062550409959112},{"$f":"((11.3991556167603/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":11.97001197287727},{"$f":"((11.3077983856201/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":11.874079678651084},{"$f":"((11.2896461486816/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":11.855018398956922},{"$f":"((11.3454151153564/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":11.913580210134484},{"$f":"((11.5382986068726/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":12.116123080891033},{"$f":"((11.7583208084106/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":12.347163736466992},{"$f":"((11.9751005172729/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":12.574799519133503},{"$f":"((12.23952293396/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":12.852463900606461},{"$f":"((12.557071685791/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.185915121835562},{"$f":"((12.7957820892334/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.436579862569049},{"$f":"((12.8716516494751/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.516248881486099},{"$f":"((12.6602811813354/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.294293227979198},{"$f":"((12.6240320205688/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.25622875171703},{"$f":"((12.5992183685303/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.230172461060295},{"$f":"((12.7868556976318/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.427206447735704},{"$f":"((13.07555103302/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":13.730359307236073},{"$f":"((13.407883644104/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":14.079334746066307},{"$f":"((13.6725673675537/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":14.357273520238344},{"$f":"((13.9620389938354/(mmBTU_to_GJ))*($C$7))*($G$7/$F$7)","v":14.661241546370524},{"$f":"($BB7-$AH7)/20+AH7","v":14.785707407502001},{"$f":"($BB7-$AH7)/20+AI7","v":14.910173268633477},15.034639129764953,15.159104990896429,15.283570852027905,15.408036713159381,15.532502574290858,15.656968435422334,15.78143429655381,15.905900157685286,16.03036601881676,16.154831879948237,16.279297741079713,16.403763602211189,16.528229463342665,16.652695324474141,16.777161185605618,{"$f":"($BB7-$AH7)/20+AY7","v":16.901627046737094},17.02609290786857,{"$f":"1.16978897829057*AH7","v":17.150558769000032},{"$f":"($BQ7-$BB7)/15+BB7","v":17.320379370485288},{"$f":"($BQ7-$BB7)/15+BC7","v":17.490199971970544},17.6600205734558,17.829841174941055,17.999661776426311,18.169482377911567,18.339302979396823,18.509123580882079,18.678944182367335,18.848764783852591,19.018585385337847,19.188405986823103,19.358226588308359,19.528047189793615,{"$f":"1.14852629914794*BB7","v":19.697867791278856},{"$f":"($BV7-$BQ7)/5+BQ7","v":19.892911218221805},{"$f":"($BV7-$BQ7)/5+BR7","v":20.087954645164753},{"$f":"($BV7-$BQ7)/5+BS7","v":20.282998072107702},{"$f":"($BV7-$BQ7)/5+BT7","v":20.478041499050651},{"$f":"1.04950876638265*BQ7","v":20.673084925993606}]
[{"$f":"'HyARC Physical Property Data'!A71","v":"Commercial Natural Gas"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B8,DeflatorTable,2,FALSE)","v":1},{"$f":"'HyARC Physical Property Data'!H71","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},{"$f":"((11.8960943222046/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":12.491836786393147},{"$f":"((11.8960943222046/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":12.491836786393147},{"$f":"((11.8960943222046/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":12.491836786393147},{"$f":"((10.9898433685303/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.540201846875071},{"$f":"((11.3387994766235/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.906633267965836},{"$f":"((8.90759468078613/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":9.3536765847618941},{"$f":"((9.46560573577881/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":9.9396321795288856},{"$f":"((9.74632167816162/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.234406047372152},{"$f":"((9.72109222412109/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.207913131836351},{"$f":"((9.67193412780762/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.156293255661408},{"$f":"((9.71388721466064/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.200347303944724},{"$f":"((9.83065605163574/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.322963787449504},{"$f":"((10.0382099151611/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.540911705255155},{"$f":"((10.2545003890991/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":10.768033752685627},{"$f":"((10.476261138916/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.000900021001117},{"$f":"((10.746561050415/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.284736235339091},{"$f":"((11.0803880691528/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.635280920007327},{"$f":"((11.3143692016602/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.880979553458999},{"$f":"((11.4017143249512/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.972698818176156},{"$f":"((11.2125005722046/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.774009462406704},{"$f":"((11.1975994110107/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.758362068520922},{"$f":"((11.159740447998/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.718607173002484},{"$f":"((11.3503875732422/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":11.918801682884634},{"$f":"((11.6409521102905/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":12.22391735147397},{"$f":"((11.9785671234131/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":12.578439728847146},{"$f":"((12.2332496643066/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":12.845876472959636},{"$f":"((12.5188312530518/(mmBTU_to_GJ))*($C$8))*($G$8/$F$8)","v":13.145759653033714},{"$f":"($BB8-$AH8)/20+AH8","v":13.257359908050814},13.368960163067914,13.480560418085014,13.592160673102114,13.703760928119214,13.815361183136314,13.926961438153414,14.038561693170514,14.150161948187614,14.261762203204714,14.373362458221814,14.484962713238914,14.596562968256015,14.708163223273115,14.819763478290215,14.931363733307315,15.042963988324415,15.154564243341515,15.266164498358615,{"$f":"1.16978897829057*AH8","v":15.377764753375706},{"$f":"($BQ8-$BB8)/15+BB8","v":15.530031585908141},15.682298418440576,15.834565250973011,15.986832083505446,16.139098916037881,16.291365748570314,16.443632581102747,16.595899413635181,16.748166246167614,16.900433078700047,17.05269991123248,17.204966743764913,17.357233576297347,17.50950040882978,{"$f":"1.14852629914794*BB8","v":17.661767241362231},{"$f":"($BV8-$BQ8)/5+BQ8","v":17.836649703013698},18.011532164665166,18.186414626316633,18.361297087968101,{"$f":"1.04950876638265*BQ8","v":18.536179549619572}]
[{"$f":"'HyARC Physical Property Data'!A72","v":"Industrial Natural Gas"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B9,DeflatorTable,2,FALSE)","v":1},{"$f":"'HyARC Physical Property Data'!H72","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},{"$f":"((7.95407009124756/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.3524006010892204},{"$f":"((7.95407009124756/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.3524006010892204},{"$f":"((7.95407009124756/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.3524006010892204},{"$f":"((7.51525163650513/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.891606632326889},{"$f":"((8.80127239227294/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":9.2420298006250636},{"$f":"((4.84856796264648/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":5.091378564817072},{"$f":"((5.49891996383666/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":5.7742994321649288},{"$f":"((5.82616424560547/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":6.1179317241102105},{"$f":"((5.87778615951538/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":6.1721388029798021},{"$f":"((5.95383930206299/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":6.252000597789527},{"$f":"((6.10985708236694/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":6.4158315657143925},{"$f":"((6.32948446273804/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":6.646457627942052},{"$f":"((6.51258134841919/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":6.8387237911109695},{"$f":"((6.70273017883301/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.0383950521415217},{"$f":"((6.89887094497681/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.2443583180222513},{"$f":"((7.15282821655273/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.5110334721795855},{"$f":"((7.46860218048096/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.8426210262073877},{"$f":"((7.67867755889893/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.063216733416839},{"$f":"((7.75380706787109/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.14210864016394},{"$f":"((7.55847835540771/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.9369980946604084},{"$f":"((7.54617786407471/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.9240816091347774},{"$f":"((7.45927095413208/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.8328225029769918},{"$f":"((7.60022306442261/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":7.9808333297876421},{"$f":"((7.85960483551025/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.2532046360359885},{"$f":"((8.19417572021484/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.6045304386069912},{"$f":"((8.42161273956299/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":8.8433572373805838},{"$f":"((8.69355010986328/(mmBTU_to_GJ))*($C$9))*($G$9/$F$9)","v":9.1289129125378938},{"$f":"($BB9-$AH9)/20+AH9","v":9.2064123523540644},9.283911792170235,9.3614112319864056,9.4389106718025761,9.5164101116187467,9.5939095514349173,9.6714089912510879,9.7489084310672585,9.826407870883429,9.9039073106995996,9.9814067505157702,10.058906190331941,10.136405630148111,10.213905069964282,10.291404509780453,10.368903949596623,10.446403389412794,10.523902829228964,10.601402269045135,{"$f":"1.16978897829057*AH9","v":10.678901708861293},10.784641558846745,10.890381408832198,10.99612125881765,11.101861108803103,11.207600958788555,11.313340808774008,11.41908065875946,11.524820508744913,11.630560358730365,11.736300208715818,11.84204005870127,11.947779908686723,12.053519758672175,12.159259608657628,{"$f":"1.14852629914794*BB9","v":12.264999458643072},12.386444457219328,12.507889455795585,12.629334454371842,12.750779452948098,{"$f":"1.04950876638265*BQ9","v":12.872224451524358}]
[{"$f":"'HyARC Physical Property Data'!A74","v":"Electric Utility Natural Gas"},2007,1,{"$f":"'HyARC Physical Property Data'!H74","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},{"$f":"((7.05463790893555/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.4079259090132386},{"$f":"((7.05463790893555/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.4079259090132386},{"$f":"((7.05463790893555/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.4079259090132386},{"$f":"((7.01915979385375/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.3706710915002756},{"$f":"((8.87161254882813/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":9.3158925097981644},{"$f":"((4.55562210083008/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":4.7837623175056114},{"$f":"((5.12931346893311/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":5.3861834770898218},{"$f":"((5.45354604721069/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":5.726653242962052},{"$f":"((5.51876354217529/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":5.7951367536546803},{"$f":"((5.53977298736572/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":5.8171983272420418},{"$f":"((5.68350362777709/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":5.9681268297061907},{"$f":"((5.8920464515686/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":6.1871132337492876},{"$f":"((6.08193254470825/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":6.3865085999308464},{"$f":"((6.26939964294434/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":6.5833638307785778},{"$f":"((6.47751331329346/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":6.8018995898777579},{"$f":"((6.73541975021362/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.0727216789522656},{"$f":"((7.02784395217896/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.3797901422985905},{"$f":"((7.25390911102295/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.6171763794014762},{"$f":"((7.3283839225769/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.6953808022508161},{"$f":"((7.15062761306763/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.5087226650505494},{"$f":"((7.19241189956665/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.5525994596559345},{"$f":"((7.13988399505615/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.497441019238086},{"$f":"((7.28062534332275/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.6452305293096137},{"$f":"((7.5354790687561/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":7.912847030683122},{"$f":"((7.86007928848267/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":8.2537028490573174},{"$f":"((8.07421207427979/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":8.4785591538531246},{"$f":"((8.33951759338379/(mmBTU_to_GJ))*($C$10))*($G$10/$F$10)","v":8.7571508624772285},{"$f":"($BB10-$AH10)/20+AH10","v":8.8314942473610483},8.905837632244868,8.9801810171286878,9.0545244020125075,9.1288677868963273,9.203211171780147,9.2775545566639668,9.3518979415477865,9.4262413264316063,9.500584711315426,9.5749280961992458,9.6492714810830655,9.7236148659668853,9.797958250850705,9.8723016357345248,9.9466450206183445,10.020988405502164,10.095331790385984,10.169675175269804,{"$f":"1.16978897829057*AH10","v":10.24401856015362},10.345452304496447,10.446886048839275,10.548319793182102,10.64975353752493,10.751187281867757,10.852621026210585,10.954054770553412,11.05548851489624,11.156922259239067,11.258356003581895,11.359789747924722,11.46122349226755,11.562657236610377,11.664090980953205,{"$f":"1.14852629914794*BB10","v":11.765524725296045},11.88202404829484,11.998523371293635,12.11502269429243,12.231522017291224,{"$f":"1.04950876638265*BQ10","v":12.348021340290018}]
[{"$f":"'HyARC Physical Property Data'!A75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!H75","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},{"$f":"13.11*($C$11/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$11/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!A85","v":"Woody Biomass"},2005,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B12,DeflatorTable,2,FALSE)","v":1.0581968000000002},{"$f":"+'HyARC Physical Property Data'!$H$85","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$45","v":19.551069237418005},{"$f":"'HyARC Physical Property Data'!$I$45","v":20.588656379262464},{"$f":"1.27*($C$12)","v":1.3439099360000002},1.3439099360000002,1.3439099360000002,1.3439099360000002,1.3439099360000002,1.3439099360000002,1.3439099360000002,1.3439099360000002,{"$f":"1.28*($C$12)","v":1.3544919040000003},{"$f":"1.32*($C$12)","v":1.3968197760000003},{"$f":"1.32*($C$12)","v":1.3968197760000003},{"$f":"1.34*($C$12)","v":1.4179837120000003},{"$f":"1.34*($C$12)","v":1.4179837120000003},{"$f":"1.36*($C$12)","v":1.4391476480000003},{"$f":"1.36*($C$12)","v":1.4391476480000003},{"$f":"1.38*($C$12)","v":1.4603115840000001},{"$f":"1.4*($C$12)","v":1.48147552},{"$f":"1.46*($C$12)","v":1.5449673280000003},{"$f":"1.48*($C$12)","v":1.5661312640000002},{"$f":"1.48*($C$12)","v":1.5661312640000002},{"$f":"1.51*($C$12)","v":1.5978771680000003},{"$f":"1.52*($C$12)","v":1.6084591360000002},{"$f":"1.62*($C$12)","v":1.7142788160000004},{"$f":"1.72*($C$12)","v":1.8200984960000002},{"$f":"1.82*($C$12)","v":1.9259181760000004},{"$f":"1.91*($C$12)","v":2.021155888},{"$f":"2.01*($C$12)","v":2.1269755680000002},{"$f":"2.11*($C$12)","v":2.2327952480000004},{"$f":"2.2*($C$12)","v":2.3280329600000007},{"$f":"2.3*($C$12)","v":2.43385264},{"$f":"2.4*($C$12)","v":2.5396723200000002},{"$f":"2.5*($C$12)","v":2.6454920000000004},{"$f":"2.57*($C$12)","v":2.719565776},{"$f":"2.64*($C$12)","v":2.7936395520000006},{"$f":"2.71*($C$12)","v":2.8677133280000002},{"$f":"2.78*($C$12)","v":2.9417871040000003},{"$f":"2.85*($C$12)","v":3.0158608800000004},{"$f":"2.92*($C$12)","v":3.0899346560000005},{"$f":"2.99*($C$12)","v":3.1640084320000006},{"$f":"3.07*($C$12)","v":3.2486641760000001},{"$f":"3.14*($C$12)","v":3.3227379520000007},{"$f":"3.21*($C$12)","v":3.3968117280000003},{"$f":"3.28*($C$12)","v":3.4708855040000004},{"$f":"3.35*($C$12)","v":3.5449592800000005},{"$f":"3.42*($C$12)","v":3.6190330560000006},{"$f":"3.49*($C$12)","v":3.6931068320000007},{"$f":"3.56*($C$12)","v":3.7671806080000008},{"$f":"3.64*($C$12)","v":3.8518363520000007},{"$f":"3.71*($C$12)","v":3.9259101280000004},{"$f":"3.78*($C$12)","v":3.9999839040000005},{"$f":"3.85*($C$12)","v":4.074057680000001},{"$f":"3.92*($C$12)","v":4.1481314560000007},{"$f":"3.99*($C$12)","v":4.2222052320000012},{"$f":"4.06*($C$12)","v":4.296279008},{"$f":"4.14*($C$12)","v":4.3809347519999999},{"$f":"4.21*($C$12)","v":4.4550085280000005},{"$f":"4.28*($C$12)","v":4.529082304000001},{"$f":"4.35*($C$12)","v":4.6031560800000006},{"$f":"4.42*($C$12)","v":4.6772298560000003},{"$f":"4.49*($C$12)","v":4.7513036320000008},{"$f":"4.56*($C$12)","v":4.8253774080000005},{"$f":"4.63*($C$12)","v":4.899451184000001},{"$f":"4.71*($C$12)","v":4.984106928000001},{"$f":"4.78*($C$12)","v":5.0581807040000006},{"$f":"4.85*($C$12)","v":5.1322544800000003},{"$f":"4.92*($C$12)","v":5.2063282560000008},{"$f":"4.99*($C$12)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!A86","v":"Woody Biomass B2A"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B13,DeflatorTable,2,FALSE)","v":1},{"$f":"+'HyARC Physical Property Data'!$H$86","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$45","v":19.551069237418005},{"$f":"'HyARC Physical Property Data'!$I$45","v":20.588656379262464},{"$f":"3.80872262322035*($C$13)","v":3.8087226232203499},{"$f":"3.80872262322035*($C$13)","v":3.8087226232203499},{"$f":"3.80872262322035*($C$13)","v":3.8087226232203499},{"$f":"3.80872262322035*($C$13)","v":3.8087226232203499},{"$f":"3.58036841709093*($C$13)","v":3.5803684170909298},{"$f":"3.28153451771169*($C$13)","v":3.2815345177116901},{"$f":"3.05599949931226*($C$13)","v":3.0559994993122599},{"$f":"2.9206784882726*($C$13)","v":2.9206784882725998},{"$f":"2.85865635821276*($C$13)","v":2.8586563582127602},2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602,2.8586563582127602]
[{"$f":"'HyARC Physical Property Data'!$A$87","v":"Woody Biomass MYPP"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B14,DeflatorTable,2,FALSE)","v":1},{"$f":"+'HyARC Physical Property Data'!$H$87","v":"kg"},"Feed",18.608000000000001,null,{"$f":"4.44432502149613*$C$14","v":4.4443250214961303},{"$f":"4.44432502149613*$C$14","v":4.4443250214961303},4.4443250214961303,4.4443250214961303,4.4443250214961303,4.4443250214961303,4.4443250214961303,{"$f":"N14-($N$14-$U$14)/7","v":4.3389172091880601},4.2335093968799899,4.1281015845719198,4.0226937722638496,3.9172859599557794,3.8118781476477093,{"$f":"3.70647033533964*$C$14","v":3.70647033533964},{"$f":"3.70647033533964*$C$14","v":3.70647033533964},3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964]
[{"$f":"'HyARC Physical Property Data'!A79","v":"Electric Utility Steam Coal"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B15,DeflatorTable,2,FALSE)","v":1},{"$f":"+'HyARC Physical Property Data'!$H$79","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!E42","v":22.7322030001394},{"$f":"'HyARC Physical Property Data'!I42","v":23.967615189707661},{"$f":"1.73552525043488*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.7344499599167666},{"$f":"1.73552525043488*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.7344499599167666},{"$f":"1.73552525043488*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.7344499599167666},{"$f":"1.78000020980835*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.7788973636542149},{"$f":"1.9310736656189*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9298772179141501},{"$f":"1.98230564594269*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9810774561110811},{"$f":"1.86225914955139*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.8611053376980158},{"$f":"1.87335216999054*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.8721914851632966},{"$f":"1.85759365558624*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.8564427343629051},{"$f":"1.88174879550934*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.8805829083309338},{"$f":"1.90431761741638*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.903137747128137},{"$f":"1.90719401836395*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9060123659255108},{"$f":"1.91704928874969*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9158615302181263},{"$f":"1.92595064640045*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9247573727975973},{"$f":"1.94080138206482*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9395989072963586},{"$f":"1.94636797904968*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9451620553489981},{"$f":"1.95628917217255*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.95507710153457},{"$f":"1.96225011348724*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9610343495905922},{"$f":"1.97535526752472*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9741313839836754},{"$f":"1.98115420341492*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9799267269899481},{"$f":"1.98549652099609*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.984266354173545},{"$f":"1.98988306522369*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9886501806017849},{"$f":"1.99634909629822*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":1.9951122054759427},{"$f":"2.00744533538818*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":2.0062015695978332},{"$f":"2.02021908760071*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":2.0189674074947224},{"$f":"2.03361201286316*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":2.0323520348165109},{"$f":"2.04451942443848*($C$15/mmBTU_to_GJ*$G$15/$F$15)","v":2.0432526884168372},{"$f":"(($BB$15-$AH$15)/20+AH15)","v":2.0477455430139764},{"$f":"(($BB$15-$AH$15)/20+AI15)","v":2.0522383976111156},2.0567312522082548,2.061224106805394,2.0657169614025332,2.0702098159996725,2.0747026705968117,2.0791955251939509,2.0836883797910901,2.0881812343882293,2.0926740889853686,2.0971669435825078,2.101659798179647,2.1061526527767862,2.1106455073739254,2.1151383619710646,2.1196312165682039,2.1241240711653431,2.1286169257624823,{"$f":"(1.04397747398165*AH15)","v":2.1331097803596251},{"$f":"(($BQ$15-$BB$15)/15+BB15)","v":2.1371553824629324},{"$f":"(($BQ$15-$BB$15)/15+BC15)","v":2.1412009845662396},2.1452465866695469,2.1492921887728542,2.1533377908761615,2.1573833929794688,2.1614289950827761,2.1654745971860834,2.1695201992893907,2.1735658013926979,2.1776114034960052,2.1816570055993125,2.1857026077026198,2.1897482098059271,{"$f":"(1.02844862093285*BB15)","v":2.1937938119092313},{"$f":"(($BV$15-$BQ$15)/5+BQ15)","v":2.1979545058132191},{"$f":"(($BV$15-$BQ$15)/5+BR15)","v":2.2021151997172068},{"$f":"(($BV$15-$BQ$15)/5+BS15)","v":2.2062758936211946},{"$f":"(($BV$15-$BQ$15)/5+BT15)","v":2.2104365875251824},{"$f":"(1.00948287364428*BQ15)","v":2.2145972814291701}]
[{"$f":"'HyARC Physical Property Data'!A76","v":"Commercial Electricity"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,{"$f":"(28.3762531280518/(mmBTU_to_GJ))*($C$16)","v":26.896922396257633},{"$f":"(28.3762531280518/(mmBTU_to_GJ))*($C$16)","v":26.896922396257633},{"$f":"(28.3762531280518/(mmBTU_to_GJ))*($C$16)","v":26.896922396257633},{"$f":"(28.0297355651855/(mmBTU_to_GJ))*($C$16)","v":26.568469730033652},{"$f":"(29.057315826416/(mmBTU_to_GJ))*($C$16)","v":27.542479456318485},{"$f":"(27.6067714691162/(mmBTU_to_GJ))*($C$16)","v":26.167555894896875},{"$f":"(24.8355846405029/(mmBTU_to_GJ))*($C$16)","v":23.5408385218037},{"$f":"(25.5812511444092/(mmBTU_to_GJ))*($C$16)","v":24.247631416501612},{"$f":"(25.4402256011963/(mmBTU_to_GJ))*($C$16)","v":24.113957915825878},{"$f":"(25.4701290130615/(mmBTU_to_GJ))*($C$16)","v":24.142302382048815},{"$f":"(25.6722831726074/(mmBTU_to_GJ))*($C$16)","v":24.333917699153936},{"$f":"(25.7632827758789/(mmBTU_to_GJ))*($C$16)","v":24.42017324727858},{"$f":"(26.1006698608398/(mmBTU_to_GJ))*($C$16)","v":24.739971432075642},{"$f":"(26.4680442810059/(mmBTU_to_GJ))*($C$16)","v":25.088193631285215},{"$f":"(26.885612487793/(mmBTU_to_GJ))*($C$16)","v":25.483992879424648},{"$f":"(27.1694507598877/(mmBTU_to_GJ))*($C$16)","v":25.753033895628153},{"$f":"(27.6201095581055/(mmBTU_to_GJ))*($C$16)","v":26.180198633275356},{"$f":"(28.0024471282958/(mmBTU_to_GJ))*($C$16)","v":26.542603913076587},{"$f":"(28.2454071044922/(mmBTU_to_GJ))*($C$16)","v":26.772897729376496},{"$f":"(28.1863746643066/(mmBTU_to_GJ))*($C$16)","v":26.716942809769293},{"$f":"(28.2032489776611/(mmBTU_to_GJ))*($C$16)","v":26.732937419583983},{"$f":"(28.1397113800049/(mmBTU_to_GJ))*($C$16)","v":26.672712208535451},{"$f":"(28.178466796875/(mmBTU_to_GJ))*($C$16)","v":26.709447200829384},{"$f":"(28.4951820373535/(mmBTU_to_GJ))*($C$16)","v":27.009651220240286},{"$f":"(28.9155654907227/(mmBTU_to_GJ))*($C$16)","v":27.408118948552321},{"$f":"(29.2894115447998/(mmBTU_to_GJ))*($C$16)","v":27.762475397914503},{"$f":"(29.6516952514648/(mmBTU_to_GJ))*($C$16)","v":28.105872276269956},{"$f":"($BB16-$AH16)/20+AH16","v":28.097585525507004},28.089298774744051,28.081012023981099,28.072725273218147,28.064438522455195,28.056151771692242,28.04786502092929,28.039578270166338,28.031291519403386,28.023004768640433,28.014718017877481,28.006431267114529,27.998144516351577,27.989857765588624,27.981571014825672,27.97328426406272,27.964997513299767,27.956710762536815,27.948424011773863,{"$f":"0.994103189054944*AH16","v":27.9401372610109},{"$f":"($BQ16-$BB16)/15+BB16","v":27.957886162579697},27.975635064148495,27.993383965717292,28.01113286728609,28.028881768854887,28.046630670423685,28.064379571992482,28.08212847356128,28.099877375130077,28.117626276698875,28.135375178267672,28.15312407983647,28.170872981405267,28.188621882974065,{"$f":"1.00952871208344*BB16","v":28.206370784542866},{"$f":"($BV16-$BQ16)/5+BQ16","v":28.224288810284527},28.242206836026188,28.260124861767849,28.27804288750951,{"$f":"1.00317623736115*BQ16","v":28.295960913251179}]
[{"$f":"'HyARC Physical Property Data'!A77","v":"Industrial Electricity"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,{"$f":"(18.4008941650391/(mmBTU_to_GJ))*($C$17)","v":17.44160584363896},{"$f":"(18.4008941650391/(mmBTU_to_GJ))*($C$17)","v":17.44160584363896},{"$f":"(18.4008941650391/(mmBTU_to_GJ))*($C$17)","v":17.44160584363896},{"$f":"(18.6226921081543/(mmBTU_to_GJ))*($C$17)","v":17.651840860809763},{"$f":"(20.3344097137451/(mmBTU_to_GJ))*($C$17)","v":19.274322003549859},{"$f":"(19.1594867706299/(mmBTU_to_GJ))*($C$17)","v":18.160650967421709},{"$f":"(16.8281726837158/(mmBTU_to_GJ))*($C$17)","v":15.950874581721138},{"$f":"(17.2643089294434/(mmBTU_to_GJ))*($C$17)","v":16.364273866770993},{"$f":"(17.1560707092285/(mmBTU_to_GJ))*($C$17)","v":16.261678397372989},{"$f":"(17.0836048126221/(mmBTU_to_GJ))*($C$17)","v":16.192990343717629},{"$f":"(17.1988334655762/(mmBTU_to_GJ))*($C$17)","v":16.302211815712038},{"$f":"(17.3181438446045/(mmBTU_to_GJ))*($C$17)","v":16.415302222373935},{"$f":"(17.6150741577148/(mmBTU_to_GJ))*($C$17)","v":16.696752756127776},{"$f":"(17.9101543426514/(mmBTU_to_GJ))*($C$17)","v":16.976449613887585},{"$f":"(18.2101707458496/(mmBTU_to_GJ))*($C$17)","v":17.260825351516207},{"$f":"(18.456880569458/(mmBTU_to_GJ))*($C$17)","v":17.49467352555261},{"$f":"(18.8030014038086/(mmBTU_to_GJ))*($C$17)","v":17.822750145790145},{"$f":"(19.0852069854736/(mmBTU_to_GJ))*($C$17)","v":18.090243588126636},{"$f":"(19.30615234375/(mmBTU_to_GJ))*($C$17)","v":18.299670468009481},{"$f":"(19.3043308258057/(mmBTU_to_GJ))*($C$17)","v":18.297943910716302},{"$f":"(19.3253479003906/(mmBTU_to_GJ))*($C$17)","v":18.317865308427109},{"$f":"(19.3248138427734/(mmBTU_to_GJ))*($C$17)","v":18.31735909267621},{"$f":"(19.3542194366455/(mmBTU_to_GJ))*($C$17)","v":18.345231693502846},{"$f":"(19.6148834228516/(mmBTU_to_GJ))*($C$17)","v":18.592306561944646},{"$f":"(19.97239112854/(mmBTU_to_GJ))*($C$17)","v":18.931176425156398},{"$f":"(20.29469871521/(mmBTU_to_GJ))*($C$17)","v":19.236681246644551},{"$f":"(20.5609893798828/(mmBTU_to_GJ))*($C$17)","v":19.48908945960455},19.483343285802821,19.477597112001092,19.471850938199363,19.466104764397635,19.460358590595906,19.454612416794177,19.448866242992448,19.443120069190719,19.437373895388991,19.431627721587262,19.425881547785533,19.420135373983804,19.414389200182075,19.408643026380346,19.402896852578618,19.397150678776889,19.39140450497516,19.385658331173431,19.379912157371702,{"$f":"0.994103189054944*AH17","v":19.374165983569977},19.386473373537591,19.398780763505204,19.411088153472818,19.423395543440432,19.435702933408045,19.448010323375659,19.460317713343272,19.472625103310886,19.4849324932785,19.497239883246113,19.509547273213727,19.52185466318134,19.534162053148954,19.546469443116568,{"$f":"1.00952871208344*BB17","v":19.558776833084192},19.571201496627317,19.583626160170443,19.596050823713568,19.608475487256694,{"$f":"1.00317623736115*BQ17","v":19.620900150799827}]
[{"$f":"'HyARC Physical Property Data'!A78","v":"Residential Electricity"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,{"$f":"(31.2067794799805/(mmBTU_to_GJ))*($C$18)","v":29.579885763014694},{"$f":"(31.2067794799805/(mmBTU_to_GJ))*($C$18)","v":29.579885763014694},{"$f":"(31.2067794799805/(mmBTU_to_GJ))*($C$18)","v":29.579885763014694},{"$f":"(31.181957244873/(mmBTU_to_GJ))*($C$18)","v":29.556357578078675},{"$f":"(31.772819519043/(mmBTU_to_GJ))*($C$18)","v":30.116416605727963},{"$f":"(30.736837387085/(mmBTU_to_GJ))*($C$18)","v":29.134443020933652},{"$f":"(28.6163578033447/(mmBTU_to_GJ))*($C$18)","v":27.124509766203509},{"$f":"(29.8736190795898/(mmBTU_to_GJ))*($C$18)","v":28.316226615724933},{"$f":"(30.101655960083/(mmBTU_to_GJ))*($C$18)","v":28.532375317614221},{"$f":"(30.4253902435303/(mmBTU_to_GJ))*($C$18)","v":28.839232458322559},{"$f":"(30.7938537597656/(mmBTU_to_GJ))*($C$18)","v":29.188486976081141},{"$f":"(30.8830280303955/(mmBTU_to_GJ))*($C$18)","v":29.273012351085786},{"$f":"(31.1491451263428/(mmBTU_to_GJ))*($C$18)","v":29.525256043926824},{"$f":"(31.4898681640625/(mmBTU_to_GJ))*($C$18)","v":29.848216269253555},{"$f":"(31.8156299591064/(mmBTU_to_GJ))*($C$18)","v":30.156995221901802},{"$f":"(32.0206985473633/(mmBTU_to_GJ))*($C$18)","v":30.351373030676118},{"$f":"(32.4303588867188/(mmBTU_to_GJ))*($C$18)","v":30.739676669875642},{"$f":"(32.7907905578613/(mmBTU_to_GJ))*($C$18)","v":31.081318064323508},{"$f":"(32.9940071105957/(mmBTU_to_GJ))*($C$18)","v":31.273940389190241},{"$f":"(32.9234657287598/(mmBTU_to_GJ))*($C$18)","v":31.207076520151471},{"$f":"(32.9201545715332/(mmBTU_to_GJ))*($C$18)","v":31.20393798249593},{"$f":"(32.902271270752/(mmBTU_to_GJ))*($C$18)","v":31.186986986494791},{"$f":"(32.9582405090332/(mmBTU_to_GJ))*($C$18)","v":31.24003839718787},{"$f":"(33.321102142334/(mmBTU_to_GJ))*($C$18)","v":31.58398307330237},{"$f":"(33.7343635559082/(mmBTU_to_GJ))*($C$18)","v":31.97570005299356},{"$f":"(34.1495399475098/(mmBTU_to_GJ))*($C$18)","v":32.369232177734411},{"$f":"(34.4904899597167/(mmBTU_to_GJ))*($C$18)","v":32.692407544755163},32.682768497423659,32.673129450092155,32.663490402760651,32.653851355429147,32.644212308097643,32.634573260766139,32.624934213434635,32.615295166103131,32.605656118771627,32.596017071440123,32.586378024108619,32.576738976777115,32.567099929445611,32.557460882114107,32.547821834782603,32.538182787451099,32.528543740119595,32.518904692788091,32.509265645456587,{"$f":"0.994103189054944*AH18","v":32.499626598125019},32.520271903769874,32.540917209414729,32.561562515059585,32.58220782070444,32.602853126349295,32.62349843199415,32.644143737639006,32.664789043283861,32.685434348928716,32.706079654573571,32.726724960218426,32.747370265863282,32.768015571508137,32.788660877152992,{"$f":"1.00952871208344*BB18","v":32.809306182797862},32.830148211616105,32.850990240434349,32.871832269252593,32.892674298070837,{"$f":"1.00317623736115*BQ18","v":32.913516326889074}]
[]
[]
[]
["AEO_2013_Reference_Case",{"$f":"\"Prices are in $(\" & ref_year&\")/GJ LHV\"","v":"Prices are in $(2007)/GJ LHV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Except as noted,values are extrapolated based on PNNL mini-CAM model (see AEO Data tab)"]
["Year","Source Data Year","Reference year Conversion","Display Units","Use Category","LHV (MJ/kg)","HHV (MJ/kg)",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Feedstock Type"]
[{"$f":"'HyARC Physical Property Data'!A73","v":"Residential Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B25,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!H73","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},14.386141835345208,14.386141835345208,14.386141835345208,13.326716630976858,13.627764477872551,11.254339733155913,{"$f":"((N42/(mmBTU_to_GJ))*($C25))*($G25/$F25)","v":11.238570993012646},10.687464765561726,10.353096844907959,10.366477023031305,10.144443632433784,10.048074492378749,10.54938397882818,10.873626733634985,11.276310337475449,11.501279175314314,11.651007761297056,11.832813553366391,12.073403482035591,12.300056219842359,12.450699968851136,12.539539048591415,12.705339876042194,12.795844057807139,12.946419540601001,13.093643053305994,13.226824502412596,13.403021581839129,13.575881531658295,13.787692798596364,14.097399796453439,14.443574804191201,14.863932432136622,15.251953640251861,15.67379927380934,15.88501494275641,16.189058812871838,{"$f":"($BB25-$AR25)/10+AR25","v":16.195384092982586},{"$f":"($BB25-$AR25)/10+AS25","v":16.201709373093333},16.208034653204081,16.214359933314828,16.220685213425575,16.227010493536323,16.23333577364707,16.239661053757818,16.245986333868565,{"$f":"'AEO Data'!$B$30*AM25","v":16.252311613979316},{"$f":"($BQ25-$BB25)/15+BB25","v":16.384740826357653},{"$f":"($BQ25-$BB25)/15+BC25","v":16.517170038735991},16.649599251114328,16.782028463492665,16.914457675871002,17.04688688824934,17.179316100627677,17.311745313006014,17.444174525384351,17.576603737762689,17.709032950141026,17.841462162519363,17.973891374897701,18.106320587276038,{"$f":"'AEO Data'!$C$30*BB25","v":18.238749799654386},{"$f":"($BV25-$BQ25)/5+BQ25","v":18.343000111491552},{"$f":"($BV25-$BQ25)/5+BR25","v":18.447250423328718},{"$f":"($BV25-$BQ25)/5+BS25","v":18.551500735165884},{"$f":"($BV25-$BQ25)/5+BT25","v":18.655751047003051},{"$f":"'AEO Data'!$D$30*BQ25","v":18.760001358840217}]
[{"$f":"'HyARC Physical Property Data'!A71","v":"Commercial Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B26,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!H71","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},12.491836786393147,12.491836786393147,12.491836786393147,11.540201846875071,11.906633267965836,9.3536765847618941,{"$f":"((N43/(mmBTU_to_GJ))*($C26))*($G26/$F26)","v":9.297042244943011},8.7428848144950209,7.9869453145088656,8.3727364929368786,8.1476835590361656,8.0181756237843373,8.469996061882112,8.730943173712058,9.0747367788512658,9.2513731365302956,9.3673327015350765,9.5087337986636182,9.7147592565462801,9.9051289958084308,10.025257746750196,10.085248909178997,10.225626013083815,10.277546921671139,10.388341999112781,10.492539987843507,10.583460692455979,10.717213005417738,10.838104557108768,11.000239785628242,11.262349401842611,11.557427642399201,11.932828505044059,12.269420519192451,12.645595065606351,12.811188126316083,13.072408303005689,{"$f":"($BB26-$AR26)/10+AR26","v":13.065641337705527},13.058874372405365,13.052107407105202,13.04534044180504,13.038573476504878,13.031806511204715,13.025039545904553,13.018272580604391,13.011505615304229,{"$f":"'AEO Data'!$B$30*AM26","v":13.004738650004059},{"$f":"($BQ26-$BB26)/15+BB26","v":13.110705563358392},13.216672476712725,13.322639390067058,13.428606303421391,13.534573216775724,13.640540130130058,13.746507043484391,13.852473956838724,13.958440870193057,14.06440778354739,14.170374696901723,14.276341610256056,14.382308523610389,14.488275436964722,{"$f":"'AEO Data'!$C$30*BB26","v":14.594242350319057},{"$f":"($BV26-$BQ26)/5+BQ26","v":14.677661133555876},14.761079916792696,14.844498700029515,14.927917483266334,{"$f":"'AEO Data'!$D$30*BQ26","v":15.01133626650315}]
[{"$f":"'HyARC Physical Property Data'!A72","v":"Industrial Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B27,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!H72","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},8.3524006010892204,8.3524006010892204,8.3524006010892204,7.891606632326889,9.2420298006250725,5.091378564817072,{"$f":"((N44/(mmBTU_to_GJ))*($C27))*($G27/$F27)","v":5.4256404629764008},4.837811958728369,3.7197033694056656,4.2878979166248774,4.3285252187882177,4.3755032576695196,4.8142878168148266,5.0140456446759432,5.2646677388413501,5.3918417610354314,5.4706091006621618,5.5806977711842505,5.7657991395127421,5.9467837582722272,6.045031703285578,6.085783665493544,6.1892327045910722,6.2279722975071943,6.3287549967613019,6.4172735221011115,6.4917044730325868,6.6056279239751188,6.6991259255419893,6.8424434235153226,7.0925174092305427,7.3662362394421983,7.7301149522479253,8.066949360927536,8.4085366811499238,8.5475049286773643,8.7866464263518473,{"$f":"($BB27-$AR27)/10+AR27","v":8.7368511488745337},8.6870558713972201,8.6372605939199065,8.5874653164425929,8.5376700389652793,8.4878747614879657,8.4380794840106521,8.3882842065333385,8.3384889290560249,{"$f":"'AEO Data'!$B$30*AM27","v":8.288693651578706},8.3562326699039353,8.4237716882291647,8.491310706554394,8.5588497248796234,8.6263887432048527,8.6939277615300821,8.7614667798553114,8.8290057981805408,8.8965448165057701,8.9640838348309995,9.0316228531562288,9.0991618714814582,9.1667008898066875,9.2342399081319169,{"$f":"'AEO Data'!$C$30*BB27","v":9.3017789264571569},9.3549466799696219,9.408114433482087,9.461282186994552,9.5144499405070171,{"$f":"'AEO Data'!$D$30*BQ27","v":9.5676176940194804}]
[{"$f":"'HyARC Physical Property Data'!A74","v":"Electric Utility Natural Gas"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!H74","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.4079259090132386,7.4079259090132386,7.4079259090132386,7.3706710915002853,9.3158925097981644,4.7837623175056114,{"$f":"((N45/(mmBTU_to_GJ))*($C28))*($G28/$F28)","v":5.2022466949077515},4.723936986692082,3.2864305650906713,3.6760169493217876,3.7182519703146464,3.8012122406487654,4.2370742143033633,4.401363291371676,4.6526007708367532,4.7709496533635578,4.8446840910298139,4.9541672699065691,5.1470252632341014,5.331468703549282,5.4592541535812957,5.5186418030956297,5.6480973019794787,5.6995086873685237,5.8044526576361468,5.9015836090750176,5.9884805644692367,6.1179212228715825,6.2262527803836827,6.3773239352597537,6.627113973095546,6.9062119831694186,7.2670602696521787,7.5933292448668963,7.9366697206375374,8.0682632382232899,8.2886889099912882,{"$f":"($BB28-$AR28)/10+AR28","v":8.2369261768811146},8.1851634437709411,8.1334007106607675,8.081637977550594,8.0298752444404204,7.9781125113302469,7.9263497782200734,7.8745870451098998,7.8228243119997263,{"$f":"'AEO Data'!$B$30*AM28","v":7.7710615788895554},7.8343827598193325,7.8977039407491096,7.9610251216788868,8.0243463026086648,8.0876674835384428,8.1509886644682208,8.2143098453979988,8.2776310263277768,8.3409522072575548,8.4042733881873328,8.4675945691171108,8.5309157500468888,8.5942369309766669,8.6575581119064449,{"$f":"'AEO Data'!$C$30*BB28","v":8.7208792928362175},8.7707266999095737,8.8205741069829298,8.8704215140562859,8.920268921129642,{"$f":"'AEO Data'!$D$30*BQ28","v":8.9701163282029981}]
[{"$f":"'HyARC Physical Property Data'!A75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!H75","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$29/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$29/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!A85","v":"Woody Biomass"},2005,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B30,DeflatorTable,2,FALSE)","v":1.0581968000000002},{"$f":"+'HyARC Physical Property Data'!$H$85","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$45","v":19.551069237418005},{"$f":"'HyARC Physical Property Data'!$I$45","v":20.588656379262464},1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,{"$f":"1.27*($C$30)","v":1.3439099360000002},{"$f":"1.27*($C$30)","v":1.3439099360000002},{"$f":"1.28*($C$30)","v":1.3544919040000003},{"$f":"1.32*($C$30)","v":1.3968197760000003},{"$f":"1.32*($C$30)","v":1.3968197760000003},{"$f":"1.34*($C$30)","v":1.4179837120000003},{"$f":"1.34*($C$30)","v":1.4179837120000003},{"$f":"1.36*($C$30)","v":1.4391476480000003},{"$f":"1.36*($C$30)","v":1.4391476480000003},{"$f":"1.38*($C$30)","v":1.4603115840000001},{"$f":"1.4*($C$30)","v":1.48147552},{"$f":"1.46*($C$30)","v":1.5449673280000003},{"$f":"1.48*($C$30)","v":1.5661312640000002},{"$f":"1.48*($C$30)","v":1.5661312640000002},{"$f":"1.51*($C$30)","v":1.5978771680000003},{"$f":"1.52*($C$30)","v":1.6084591360000002},{"$f":"1.62*($C$30)","v":1.7142788160000004},{"$f":"1.72*($C$30)","v":1.8200984960000002},{"$f":"1.82*($C$30)","v":1.9259181760000004},{"$f":"1.91*($C$30)","v":2.021155888},{"$f":"2.01*($C$30)","v":2.1269755680000002},{"$f":"2.11*($C$30)","v":2.2327952480000004},{"$f":"2.2*($C$30)","v":2.3280329600000007},{"$f":"2.3*($C$30)","v":2.43385264},{"$f":"2.4*($C$30)","v":2.5396723200000002},{"$f":"2.5*($C$30)","v":2.6454920000000004},{"$f":"2.57*($C$30)","v":2.719565776},{"$f":"2.64*($C$30)","v":2.7936395520000006},{"$f":"2.71*($C$30)","v":2.8677133280000002},{"$f":"2.78*($C$30)","v":2.9417871040000003},{"$f":"2.85*($C$30)","v":3.0158608800000004},{"$f":"2.92*($C$30)","v":3.0899346560000005},{"$f":"2.99*($C$30)","v":3.1640084320000006},{"$f":"3.07*($C$30)","v":3.2486641760000001},{"$f":"3.14*($C$30)","v":3.3227379520000007},{"$f":"3.21*($C$30)","v":3.3968117280000003},{"$f":"3.28*($C$30)","v":3.4708855040000004},{"$f":"3.35*($C$30)","v":3.5449592800000005},{"$f":"3.42*($C$30)","v":3.6190330560000006},{"$f":"3.49*($C$30)","v":3.6931068320000007},{"$f":"3.56*($C$30)","v":3.7671806080000008},{"$f":"3.64*($C$30)","v":3.8518363520000007},{"$f":"3.71*($C$30)","v":3.9259101280000004},{"$f":"3.78*($C$30)","v":3.9999839040000005},{"$f":"3.85*($C$30)","v":4.074057680000001},{"$f":"3.92*($C$30)","v":4.1481314560000007},{"$f":"3.99*($C$30)","v":4.2222052320000012},{"$f":"4.06*($C$30)","v":4.296279008},{"$f":"4.14*($C$30)","v":4.3809347519999999},{"$f":"4.21*($C$30)","v":4.4550085280000005},{"$f":"4.28*($C$30)","v":4.529082304000001},{"$f":"4.35*($C$30)","v":4.6031560800000006},{"$f":"4.42*($C$30)","v":4.6772298560000003},{"$f":"4.49*($C$30)","v":4.7513036320000008},{"$f":"4.56*($C$30)","v":4.8253774080000005},{"$f":"4.63*($C$30)","v":4.899451184000001},{"$f":"4.71*($C$30)","v":4.984106928000001},{"$f":"4.78*($C$30)","v":5.0581807040000006},{"$f":"4.85*($C$30)","v":5.1322544800000003},{"$f":"4.92*($C$30)","v":5.2063282560000008},{"$f":"4.99*($C$30)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!$A$87","v":"Woody Biomass MYPP"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B31,DeflatorTable,2,FALSE)","v":1},{"$f":"+'HyARC Physical Property Data'!$H$87","v":"kg"},"Feed",18.608000000000001,null,4.4443250214961303,4.4443250214961303,4.4443250214961303,4.4443250214961303,4.4443250214961303,4.4443250214961303,{"$f":"4.44432502149613*$C$31","v":4.4443250214961303},{"$f":"N31-($N$31-$U$31)/7","v":4.3389172091880601},4.2335093968799899,4.1281015845719198,4.0226937722638496,3.9172859599557794,3.8118781476477093,{"$f":"3.70647033533964*$C$31","v":3.70647033533964},{"$f":"3.70647033533964*$C$31","v":3.70647033533964},3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964,3.70647033533964]
[{"$f":"'HyARC Physical Property Data'!A79","v":"Electric Utility Steam Coal"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B32,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"+'HyARC Physical Property Data'!$H$79","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!E42","v":22.7322030001394},{"$f":"'HyARC Physical Property Data'!I42","v":23.967615189707661},1.7344499599167666,1.7344499599167666,1.7344499599167666,1.7788973636542149,1.9298772179141501,1.9810774561110811,{"$f":"N50*($C32/mmBTU_to_GJ*$G32/$F32)","v":2.1637825501104153},2.2410039688017602,2.264801924393145,2.2004314393850803,2.2551420673696421,2.2561702927200336,2.3147358241702571,2.3278974852945891,2.3354104981799124,2.3387644713466651,2.3691150095510296,2.397738656461788,2.4401134050365716,2.4745937934120135,2.5040837107644935,2.5344464897468391,2.5692272479819649,2.600579646784146,2.6289339965793257,2.66308765034251,2.6996470877780836,2.7278102931171007,2.7530856164509436,2.7816923145921897,2.8131096836775003,2.8532358954970327,2.8878923627557378,2.9201468127352772,2.9519059820057456,2.9848609811251121,3.0145684076863293,{"$f":"($BB32-$AR32)/10+AR32","v":3.0121959776903715},3.0098235476944137,3.007451117698456,3.0050786877024982,3.0027062577065404,3.0003338277105827,2.9979613977146249,2.9955889677186671,2.9932165377227093,{"$f":"('AEO Data'!$B$28*AM32)","v":2.9908441077267529},{"$f":"(($BQ$32-$BB$32)/15+BB32)","v":3.0013402852521693},{"$f":"(($BQ$32-$BB$32)/15+BC32)","v":3.0118364627775858},3.0223326403030022,3.0328288178284186,3.043324995353835,3.0538211728792515,3.0643173504046679,3.0748135279300843,3.0853097054555008,3.0958058829809172,3.1063020605063336,3.11679823803175,3.1272944155571665,3.1377905930825829,{"$f":"('AEO Data'!$C$28*BB32)","v":3.1482867706079993},{"$f":"(($BV$32-$BQ$32)/5+BQ32)","v":3.1583798660860762},{"$f":"(($BV$32-$BQ$32)/5+BR32)","v":3.1684729615641531},{"$f":"(($BV$32-$BQ$32)/5+BS32)","v":3.1785660570422301},{"$f":"(($BV$32-$BQ$32)/5+BT32)","v":3.188659152520307},{"$f":"('AEO Data'!$D$28*BQ32)","v":3.1987522479983848}]
[{"$f":"'HyARC Physical Property Data'!A76","v":"Commercial Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,26.896922396257633,26.896922396257633,26.896922396257633,26.568469730033652,27.542479456318485,26.167555894896875,{"$f":"(N51/(mmBTU_to_GJ))*($C33)","v":27.231811276861574},26.774627925740965,25.419687068542146,24.80081545222545,24.866686927641492,24.768219525203531,25.211429110738457,25.468176847812323,25.58180311118538,25.520910465138567,25.511752991353454,25.609263029650819,25.599318766865835,25.567019336947158,25.57087379928932,25.439667579659204,25.343957957506834,25.335936460575113,25.437097342722048,25.521374858191834,25.588326940520297,25.703327628718323,25.820760129001084,25.971829868421377,26.140963604550407,26.486904278950242,26.882735056288588,27.241179513647786,27.635020545365567,28.110570641743109,28.352220246204233,{"$f":"($BB33-$AR33)/10+AR33","v":28.099660857990326},27.847101469776419,27.594542081562512,27.341982693348605,27.089423305134698,26.836863916920791,26.584304528706884,26.331745140492977,26.07918575227907,{"$f":"'AEO Data'!$B$33*AM33","v":25.826626364065156},{"$f":"($BQ33-$BB33)/15+BB33","v":25.841673571559902},25.856720779054648,25.871767986549393,25.886815194044139,25.901862401538885,25.916909609033631,25.931956816528377,25.947004024023123,25.962051231517869,25.977098439012615,25.99214564650736,26.007192854002106,26.022240061496852,26.037287268991598,{"$f":"'AEO Data'!$C$33*BB33","v":26.052334476486351},{"$f":"($BV33-$BQ33)/5+BQ33","v":26.034792131369802},26.017249786253252,25.999707441136703,25.982165096020154,{"$f":"'AEO Data'!$D$33*BQ33","v":25.964622750903604}]
[{"$f":"'HyARC Physical Property Data'!A77","v":"Industrial Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,17.44160584363896,17.44160584363896,17.44160584363896,17.651840860809763,19.274322003549859,18.160650967421709,{"$f":"(N52/(mmBTU_to_GJ))*($C34)","v":18.093863433513153},17.839605557655677,16.464534154661052,16.202820984171424,16.116325098808694,15.971987272533733,16.403892459475717,16.643380850111996,16.77450580095779,16.724520140217933,16.718409799313143,16.838214276421855,16.933908716493637,17.048452156146901,17.109995845531863,17.130710454898516,17.213215239193786,17.291919144960737,17.385269293177053,17.513310495536405,17.616891579941747,17.742392016461558,17.887527348499159,18.04418052132149,18.244109768327451,18.571273781294483,18.990077725752798,19.35341170612482,19.707640010398439,20.083791239040789,20.312222609691357,{"$f":"($BB34-$AR34)/10+AR34","v":20.091832388597219},19.871442167503076,19.651051946408934,19.430661725314792,19.21027150422065,18.989881283126508,18.769491062032365,18.549100840938223,18.328710619844081,{"$f":"'AEO Data'!$B$33*AM34","v":18.108320398749953},{"$f":"($BQ34-$BB34)/15+BB34","v":18.118870737403572},18.129421076057191,18.139971414710811,18.15052175336443,18.161072092018049,18.171622430671668,18.182172769325287,18.192723107978907,18.203273446632526,18.213823785286145,18.224374123939764,18.234924462593384,18.245474801247003,18.256025139900622,{"$f":"'AEO Data'!$C$33*BB34","v":18.266575478554216},18.25427567596142,18.241975873368624,18.229676070775827,18.217376268183031,{"$f":"'AEO Data'!$D$33*BQ34","v":18.205076465590235}]
[{"$f":"'HyARC Physical Property Data'!A78","v":"Residential Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,29.579885763014694,29.579885763014694,29.579885763014694,29.556357578078675,30.116416605727963,29.134443020933652,{"$f":"(N53/(mmBTU_to_GJ))*($C35)","v":30.831075347234364},30.664119793137885,29.709291953066725,29.068690314111123,29.47778487150179,29.526791734575511,29.987559842841964,30.209000311913648,30.216477933134897,30.044971327116357,30.020728223608394,30.059459497314904,30.088427800139907,30.09935621897241,30.221244213375897,30.327882254360766,30.476755057413644,30.601452629789431,30.733577811826894,30.820487185619744,30.865698528546528,30.977160898904039,31.085226948527719,31.189102743909174,31.330926596251519,31.633461702250951,32.003804445473136,32.30744605722834,32.599320663464468,32.95948069593009,33.131403469569449,{"$f":"($BB35-$AR35)/10+AR35","v":32.902751922744869},32.67410037592029,32.44544882909571,32.216797282271131,31.988145735446547,31.759494188621964,31.530842641797381,31.302191094972798,31.073539548148215,{"$f":"'AEO Data'!$B$33*AM35","v":30.844888001323628},{"$f":"($BQ35-$BB35)/15+BB35","v":30.86285896754142},30.880829933759212,30.898800899977005,30.916771866194797,30.934742832412589,30.952713798630381,30.970684764848173,30.988655731065965,31.006626697283757,31.024597663501549,31.042568629719341,31.060539595937133,31.078510562154925,31.096481528372717,{"$f":"'AEO Data'!$C$33*BB35","v":31.114452494590495},31.093501571199532,31.072550647808569,31.051599724417606,31.030648801026643,{"$f":"'AEO Data'!$D$33*BQ35","v":31.009697877635688}]
[]
[]
[]
["AEO 2013 Reference Case Values:"]
["2011 $/MMBtu"]
[]
["Residential Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,11.359373,10.802343,10.464380999999999,10.477905,10.253485,10.156079999999999,10.662777999999999,10.990506,11.397518,11.624905,11.776242999999999,11.960003,12.203179,12.432268000000001,12.584531,12.674325,12.841908,12.933384999999999,13.085578999999999,13.234385,13.368997999999999,13.547089,13.721807,13.935895,14.248931000000001,14.598827,15.023702999999999,15.415895000000001,15.842275000000001,16.055761,16.363073]
["Commercial Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,9.3969749999999994,8.8368610000000007,8.0727960000000003,8.4627339999999993,8.2352620000000005,8.1043620000000001,8.5610389999999992,8.8247909999999994,9.1722800000000007,9.3508150000000008,9.4680210000000002,9.6109419999999997,9.8191819999999996,10.011597999999999,10.133018,10.193654,10.33554,10.388019,10.500005,10.605323,10.697221000000001,10.832411,10.954602,11.11848,11.383407,11.681657,12.061093,12.401303,12.781521,12.948893999999999,13.212922000000001]
["Industrial Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,5.4839599999999997,4.8898130000000002,3.7596859999999999,4.3339879999999997,4.3750520000000002,4.4225349999999999,4.8660360000000003,5.0679410000000003,5.3212570000000001,5.4497980000000004,5.5294119999999998,5.6406840000000003,5.8277749999999999,6.0107049999999997,6.1100089999999998,6.1511990000000001,6.2557600000000004,6.2949159999999997,6.396782,6.4862520000000004,6.561483,6.6766310000000004,6.771134,6.9159920000000001,7.1687539999999998,7.4454149999999997,7.813205,8.1536600000000004,8.4989190000000008,8.6393810000000002,8.8810929999999999]
[{"$f":"'HyARC Physical Property Data'!$A$74","v":"Electric Utility Natural Gas"},null,null,null,null,null,null,null,null,null,null,null,null,5.258165,4.7747140000000003,3.3217560000000002,3.7155300000000002,3.758219,3.8420709999999998,4.2826180000000003,4.4486730000000003,4.7026110000000001,4.8222319999999996,4.8967590000000003,5.0074189999999996,5.20235,5.388776,5.5179349999999996,5.5779610000000002,5.7088080000000003,5.7607720000000002,5.8668440000000004,5.9650189999999998,6.0528500000000003,6.1836820000000001,6.2931780000000002,6.4458729999999997,6.6983480000000002,6.9804459999999997,7.345173,7.6749489999999998,8.0219799999999992,8.1549879999999995,8.3777830000000009]
[{"$f":"'HyARC Physical Property Data'!$A$85","v":"Woody Biomass"}]
["Pyrolysis Oil",null,null,null,null,null,null,null,null,null,null,null,null,13.6,13.6,13.6,13.6,13.6,13.6,13.6,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11]
["Methanol",null,null,null,null,null,null,null,null,null,null,null,null,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6]
["Ethanol (E85)",null,null,null,null,null,null,null,null,null,null,null,null,25.561684,25.303816000000001,33.642014000000003,31.120284999999999,24.805427999999999,24.941547,24.510408000000002,24.773121,25.840997999999999,26.808551999999999,29.644617,29.383793000000001,28.224442,28.253482999999999,27.145426,27.272445999999999,27.519344,26.363682000000001,26.241467,26.599018000000001,26.941008,27.294556,27.667862,28.194492,28.632065000000001,29.186733,29.790071000000001,30.397635000000001,30.990224999999999,31.671036000000001,30.576360999999999]
["Electric Utility Steam Coal",null,null,null,null,null,null,null,null,null,null,null,null,2.2979889999999998,2.38,2.4052739999999999,2.3369110000000002,2.3950149999999999,2.3961070000000002,2.4583050000000002,2.472283,2.4802620000000002,2.4838239999999998,2.516057,2.5464560000000001,2.591459,2.6280779999999999,2.6593969999999998,2.691643,2.7285810000000001,2.7618779999999998,2.7919909999999999,2.8282630000000002,2.8670900000000001,2.8969999999999998,2.9238430000000002,2.954224,2.98759,3.030205,3.0670109999999999,3.1012659999999999,3.134995,3.169994,3.2015440000000002]
["Commercial Electricity",null,null,null,null,null,null,null,null,null,null,null,null,30.492578999999999,29.980651999999999,28.463469,27.770492999999998,27.844252000000001,27.733993999999999,28.230274000000001,28.517765000000001,28.644997,28.576813000000001,28.566559000000002,28.675744999999999,28.66461,28.628443000000001,28.632759,28.485842000000002,28.378672000000002,28.369689999999999,28.482963999999999,28.577332999999999,28.652301999999999,28.781072999999999,28.912566999999999,29.081726,29.271111999999999,29.658476,30.101704000000002,30.503069,30.944068999999999,31.476562000000001,31.747146999999998]
["Industrial Electricity",null,null,null,null,null,null,null,null,null,null,null,null,20.260442999999999,19.975739999999998,18.436015999999999,18.142965,18.046112000000001,17.884491000000001,18.368113000000001,18.636278000000001,18.783104000000002,18.727132999999998,18.720291,18.854441000000001,18.961594000000002,19.089853000000002,19.158766,19.181961000000001,19.274345,19.362473000000001,19.467001,19.610374,19.726358000000001,19.866886000000001,20.029399999999999,20.204810999999999,20.42868,20.795019,21.263971000000002,21.670811,22.067454999999999,22.488647,22.744430999999999]
["Residential Electricity",null,null,null,null,null,null,null,null,null,null,null,null,34.522823000000002,34.335875999999999,33.266716000000002,32.549408,33.007488000000002,33.062362999999998,33.578304000000003,33.826259999999998,33.834632999999997,33.642589999999998,33.615443999999997,33.658813000000002,33.691249999999997,33.703487000000003,33.839970000000001,33.959377000000003,34.126075999999998,34.265704999999997,34.413651000000002,34.510967000000001,34.561591999999997,34.686400999999996,34.807406999999998,34.923721,35.082526999999999,35.421287999999997,35.835976000000002,36.175975999999999,36.502800000000001,36.906086000000002,37.098595000000003]
[]
[]
["AEO_2013_High_Price_Case",{"$f":"\"Prices are in $(\" & ref_year&\")/GJ LHV\"","v":"Prices are in $(2007)/GJ LHV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Except as noted,values are extrapolated based on PNNL mini-CAM model (see AEO Data tab)"]
["Year","Source Data Year","Reference year Conversion","Display Units","Use Category","LHV (MJ/kg)","HHV (MJ/kg)",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Feedstock Type"]
[{"$f":"'HyARC Physical Property Data'!A73","v":"Residential Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B59,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!H73","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},13.568796522291001,13.568796522291001,13.568796522291001,12.569562315288914,12.891154499364562,11.574514296329017,{"$f":"N74*(1/mmBTU_to_GJ*$C59*$G59/$F59)","v":11.238570993012646},10.687464765561728,10.362380060770969,10.390251474399534,10.224124156355684,10.121002597216663,10.634564385195189,10.974371837002618,11.393009947824526,11.64967409669263,11.868836348801983,12.079677048249737,12.347262802138811,12.593980860303427,12.716549386404326,12.879730374187064,13.07219954689921,13.224364939944788,13.458566536009549,13.637911776245643,13.842258280987568,14.080377764169192,14.422747672449519,14.797550958372517,15.184744067619873,15.541108549957778,15.997826346951632,16.296310972695938,16.769665938820381,17.195629311312302,17.485936831748308,{"$f":"($BB59-$AR59)/10+AR59","v":17.486071856007452},{"$f":"($BB59-$AR59)/10+AS59","v":17.486206880266597},17.486341904525741,17.486476928784885,17.486611953044029,17.486746977303174,17.486882001562318,17.487017025821462,17.487152050080606,{"$f":"'AEO Data'!$B$30*AM59","v":17.487287074339751},{"$f":"($BQ59-$BB59)/15+BB59","v":17.629779275381278},{"$f":"($BQ59-$BB59)/15+BC59","v":17.772271476422805},17.914763677464332,18.05725587850586,18.199748079547387,18.342240280588914,18.484732481630441,18.627224682671969,18.769716883713496,18.912209084755023,19.054701285796551,19.197193486838078,19.339685687879605,19.482177888921132,{"$f":"'AEO Data'!$C$30*BB59","v":19.624670089962674},{"$f":"($BV59-$BQ59)/5+BQ59","v":19.736842141175245},{"$f":"($BV59-$BQ59)/5+BR59","v":19.849014192387816},19.961186243600388,20.073358294812959,{"$f":"'AEO Data'!$D$30*BQ59","v":20.185530346025534}]
[{"$f":"'HyARC Physical Property Data'!A71","v":"Commercial Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B60,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!H71","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},11.78211597551449,11.78211597551449,11.78211597551449,10.884547954455588,11.412186165255939,10.075756967258858,{"$f":"N75*(1/mmBTU_to_GJ*$C60*$G60/$F60)","v":9.2970422449430092},8.7428798676678507,7.9955053042399493,8.3942502442894469,8.2271197096959749,8.0903419172384137,8.5512140596877479,8.8256462223769958,9.1824242594661243,9.3911031954415716,9.5728219233527536,9.7451030943932917,9.9762119341127722,10.183138703905399,10.275724510542537,10.411071680583182,10.575309310648949,10.688569886751003,10.877153821405594,11.014360998461315,11.170275097134621,11.36134926458546,11.649519755684995,11.975896571731971,12.311098527446221,12.610935615738191,13.019938296602746,13.274335809262585,13.70645303475119,14.088411411489627,14.326894981150797,{"$f":"($BB60-$AR60)/10+AR60","v":14.313222991854472},14.299551002558147,14.285879013261821,14.272207023965496,14.258535034669171,14.244863045372846,14.23119105607652,14.217519066780195,14.20384707748387,{"$f":"'AEO Data'!$B$30*AM60","v":14.190175088187541},{"$f":"($BQ60-$BB60)/15+BB60","v":14.305801329861557},14.421427571535574,14.537053813209591,14.652680054883607,14.768306296557624,14.88393253823164,14.999558779905657,15.115185021579673,15.23081126325369,15.346437504927707,15.462063746601723,15.57768998827574,15.693316229949756,15.808942471623773,{"$f":"'AEO Data'!$C$30*BB60","v":15.924568713297781},{"$f":"($BV60-$BQ60)/5+BQ60","v":16.015591468282068},16.106614223266355,16.197636978250642,16.28865973323493,{"$f":"'AEO Data'!$D$30*BQ60","v":16.37968248821922}]
[{"$f":"'HyARC Physical Property Data'!A72","v":"Industrial Natural Gas"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!H72","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.8800725307970341,7.8800725307970341,7.8800725307970341,7.4431315976064605,8.8750360136942668,6.5580125743803235,{"$f":"N76*(1/mmBTU_to_GJ*$C61*$G61/$F61)","v":5.4256374948801005},4.8369957322456898,3.7268169068728971,4.3037643700827353,4.3691871487417302,4.4060014365241633,4.8642270264387468,5.0775777459914213,5.3299520063396475,5.4943083602574418,5.638808149923868,5.7822770208085341,5.9909678291691826,6.1840533765464318,6.2576977819582353,6.3758299934550928,6.4990890966286115,6.5916046583199668,6.7805121154713293,6.9078483935965123,7.0446558670170791,7.2260461256043218,7.5088918519404855,7.8269599770764993,8.1533644953556141,8.4393158397876959,8.8065692780872631,9.0145517007974902,9.3905174911049087,9.7083204663047304,9.9057552641278708,{"$f":"($BB61-$AR61)/10+AR61","v":9.8647950005322969},9.8238347369367247,9.7828744733411526,9.7419142097455804,9.7009539461500083,9.6599936825544361,9.619033418958864,9.5780731553632918,9.5371128917677197,{"$f":"'AEO Data'!$B$30*AM61","v":9.4961526281721405},{"$f":"($BQ61-$BB61)/15+BB61","v":9.5735304217465416},9.6509082153209427,9.7282860088953438,9.8056638024697449,9.883041596044146,9.9604193896185471,10.037797183192948,10.115174976767349,10.19255277034175,10.269930563916152,10.347308357490553,10.424686151064954,10.502063944639355,10.579441738213756,{"$f":"'AEO Data'!$C$30*BB61","v":10.656819531788146},{"$f":"($BV61-$BQ61)/5+BQ61","v":10.717732520429635},10.778645509071124,10.839558497712613,10.900471486354101,{"$f":"'AEO Data'!$D$30*BQ61","v":10.961384474995594}]
[{"$f":"'HyARC Physical Property Data'!A74","v":"Electric Utility Natural Gas"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!H74","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},6.9870463159656619,6.9870463159656619,6.9870463159656619,6.9519071777354364,9.0904707383294223,6.2626950486669273,{"$f":"N77*(1/mmBTU_to_GJ*$C62*$G62/$F62)","v":5.2022476842731846},4.7239369866920811,3.2926210246084002,3.6865794146903776,3.7934862859781657,3.8746023791441457,4.3007062415276298,4.4754083897840671,4.72132605131294,4.8779703016762044,5.0128504912322134,5.1476920955363141,5.3565570322132681,5.5523504727821464,5.6572459641435247,5.7875780408015007,5.9326665029008891,6.048625078540236,6.2140954579362084,6.3417522904618622,6.4791781172783978,6.6591832642586688,6.9420339374220008,7.2448826540936997,7.5530412950472661,7.8187126268224185,8.1772982345586467,8.3872475157507722,8.7609694252548991,9.0740105846230374,9.2366197191851818,{"$f":"($BB62-$AR62)/10+AR62","v":9.192741012517585},9.1488623058499883,9.1049835991823915,9.0611048925147948,9.017226185847198,8.9733474791796013,8.9294687725120045,8.8855900658444078,8.8417113591768111,{"$f":"'AEO Data'!$B$30*AM62","v":8.7978326525092143},{"$f":"($BQ62-$BB62)/15+BB62","v":8.8695203038711341},8.9412079552330539,9.0128956065949737,9.0845832579568935,9.1562709093188133,9.2279585606807331,9.2996462120426528,9.3713338634045726,9.4430215147664924,9.5147091661284122,9.586396817490332,9.6580844688522518,9.7297721202141716,9.8014597715760914,{"$f":"'AEO Data'!$C$30*BB62","v":9.8731474229380023},{"$f":"($BV62-$BQ62)/5+BQ62","v":9.9295810441544692},9.9860146653709361,10.042448286587403,10.09888190780387,{"$f":"'AEO Data'!$D$30*BQ62","v":10.155315529020335}]
[{"$f":"'HyARC Physical Property Data'!A75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!H75","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$63/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$63/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!A85","v":"Woody Biomass"},2005,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B64,DeflatorTable,2,FALSE)","v":1.0581968000000002},{"$f":"+'HyARC Physical Property Data'!$H$85","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$45","v":19.551069237418005},{"$f":"'HyARC Physical Property Data'!$I$45","v":20.588656379262464},1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,{"$f":"1.27*($C$64)","v":1.3439099360000002},{"$f":"1.27*($C$64)","v":1.3439099360000002},{"$f":"1.28*($C$64)","v":1.3544919040000003},{"$f":"1.32*($C$64)","v":1.3968197760000003},{"$f":"1.32*($C$64)","v":1.3968197760000003},{"$f":"1.34*($C$64)","v":1.4179837120000003},{"$f":"1.34*($C$64)","v":1.4179837120000003},{"$f":"1.36*($C$64)","v":1.4391476480000003},{"$f":"1.36*($C$64)","v":1.4391476480000003},{"$f":"1.38*($C$64)","v":1.4603115840000001},{"$f":"1.4*($C$64)","v":1.48147552},{"$f":"1.46*($C$64)","v":1.5449673280000003},{"$f":"1.48*($C$64)","v":1.5661312640000002},{"$f":"1.48*($C$64)","v":1.5661312640000002},{"$f":"1.51*($C$64)","v":1.5978771680000003},{"$f":"1.52*($C$64)","v":1.6084591360000002},{"$f":"1.62*($C$64)","v":1.7142788160000004},{"$f":"1.72*($C$64)","v":1.8200984960000002},{"$f":"1.82*($C$64)","v":1.9259181760000004},{"$f":"1.91*($C$64)","v":2.021155888},{"$f":"2.01*($C$64)","v":2.1269755680000002},{"$f":"2.11*($C$64)","v":2.2327952480000004},{"$f":"2.2*($C$64)","v":2.3280329600000007},{"$f":"2.3*($C$64)","v":2.43385264},{"$f":"2.4*($C$64)","v":2.5396723200000002},{"$f":"2.5*($C$64)","v":2.6454920000000004},{"$f":"2.57*($C$64)","v":2.719565776},{"$f":"2.64*($C$64)","v":2.7936395520000006},{"$f":"2.71*($C$64)","v":2.8677133280000002},{"$f":"2.78*($C$64)","v":2.9417871040000003},{"$f":"2.85*($C$64)","v":3.0158608800000004},{"$f":"2.92*($C$64)","v":3.0899346560000005},{"$f":"2.99*($C$64)","v":3.1640084320000006},{"$f":"3.07*($C$64)","v":3.2486641760000001},{"$f":"3.14*($C$64)","v":3.3227379520000007},{"$f":"3.21*($C$64)","v":3.3968117280000003},{"$f":"3.28*($C$64)","v":3.4708855040000004},{"$f":"3.35*($C$64)","v":3.5449592800000005},{"$f":"3.42*($C$64)","v":3.6190330560000006},{"$f":"3.49*($C$64)","v":3.6931068320000007},{"$f":"3.56*($C$64)","v":3.7671806080000008},{"$f":"3.64*($C$64)","v":3.8518363520000007},{"$f":"3.71*($C$64)","v":3.9259101280000004},{"$f":"3.78*($C$64)","v":3.9999839040000005},{"$f":"3.85*($C$64)","v":4.074057680000001},{"$f":"3.92*($C$64)","v":4.1481314560000007},{"$f":"3.99*($C$64)","v":4.2222052320000012},{"$f":"4.06*($C$64)","v":4.296279008},{"$f":"4.14*($C$64)","v":4.3809347519999999},{"$f":"4.21*($C$64)","v":4.4550085280000005},{"$f":"4.28*($C$64)","v":4.529082304000001},{"$f":"4.35*($C$64)","v":4.6031560800000006},{"$f":"4.42*($C$64)","v":4.6772298560000003},{"$f":"4.49*($C$64)","v":4.7513036320000008},{"$f":"4.56*($C$64)","v":4.8253774080000005},{"$f":"4.63*($C$64)","v":4.899451184000001},{"$f":"4.71*($C$64)","v":4.984106928000001},{"$f":"4.78*($C$64)","v":5.0581807040000006},{"$f":"4.85*($C$64)","v":5.1322544800000003},{"$f":"4.92*($C$64)","v":5.2063282560000008},{"$f":"4.99*($C$64)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!A79","v":"Electric Utility Steam Coal"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B65,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"+'HyARC Physical Property Data'!$H$79","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$42","v":22.7322030001394},{"$f":"'HyARC Physical Property Data'!$I$42","v":23.967615189707661},1.6359074751967535,1.6359074751967535,1.6359074751967535,1.6778298347292193,1.8315470257945772,1.8060149340317679,{"$f":"N79*($C65/mmBTU_to_GJ*$G65/$F65)","v":2.1637825501104153},2.2410039688017602,2.273546547863003,2.1951810872296016,2.3226198267882303,2.3448566123879035,2.4199613180868678,2.4257756876277718,2.4434400718524443,2.4562580495950064,2.4889814155310437,2.514834880224905,2.5557030715097375,2.5886232314917743,2.625607329763453,2.6664896450228794,2.7016470425804933,2.7301030849927446,2.7652887304995444,2.8041946309142167,2.8416975498526225,2.8744501053361522,2.9098391360770957,2.9470624003185537,2.9853854513816764,3.0285417265506225,3.0617905043415292,3.0868586760480041,3.1180171055991042,3.1602063593075633,3.2003937750169995,{"$f":"($BB65-$AR65)/10+AR65","v":3.1978148708029686},{"$f":"($BB65-$AR65)/10+AS65","v":3.1952359665889376},3.1926570623749067,3.1900781581608757,3.1874992539468447,3.1849203497328138,3.1823414455187828,3.1797625413047519,3.1771836370907209,{"$f":"('AEO Data'!$B$28*AM65)","v":3.1746047328766882},{"$f":"($BQ65-$BB65)/15+BB65","v":3.1857458066502149},{"$f":"($BQ65-$BB65)/15+BC65","v":3.1968868804237416},3.2080279541972683,3.219169027970795,3.2303101017443216,3.2414511755178483,3.252592249291375,3.2637333230649017,3.2748743968384284,3.2860154706119551,3.2971565443854818,3.3082976181590085,3.3194386919325352,3.3305797657060618,{"$f":"('AEO Data'!$C$28*BB65)","v":3.3417208394795863},{"$f":"($BV65-$BQ65)/5+BQ65","v":3.3524340654184779},3.3631472913573695,3.373860517296261,3.3845737432351526,{"$f":"('AEO Data'!$D$28*BQ65)","v":3.395286969174045}]
[{"$f":"'HyARC Physical Property Data'!A76","v":"Commercial Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,26.764062885406638,26.764062885406638,26.764062885406638,26.478521097803213,27.879470162766175,27.895326399478549,{"$f":"N80*($C66)","v":28.729560897088959},{"$f":"O80*($C66)","v":28.247232461656715},26.853308022433296,26.185114389841782,26.548158807749139,26.512490621503524,27.030562617746178,27.346416904996119,27.425883366483127,27.299728957376683,27.362013786817442,27.476110149919943,27.5566403349527,27.507955903548115,27.432199755013404,27.513564713351329,27.491103093040802,27.523753470148222,27.52528828472397,27.648214778092836,27.84164098628365,28.072143942899785,28.225126986164877,28.525144135168187,29.020525560859742,29.481937554559867,29.967949921846731,30.402835721829476,30.778710775029978,31.30251689128983,31.636235892579521,{"$f":"($BB66-$AR66)/10+AR66","v":31.34731210852091},31.0583883244623,30.769464540403689,30.480540756345079,30.191616972286468,29.902693188227857,29.613769404169247,29.324845620110636,29.035921836052026,{"$f":"'AEO Data'!$B$33*AM66","v":28.746998051993408},{"$f":"($BQ66-$BB66)/15+BB66","v":28.763746737572461},28.780495423151514,28.797244108730567,28.81399279430962,28.830741479888673,28.847490165467725,28.864238851046778,28.880987536625831,28.897736222204884,28.914484907783937,28.93123359336299,28.947982278942042,28.964730964521095,28.981479650100148,{"$f":"'AEO Data'!$C$33*BB66","v":28.998228335679205},28.978702372288396,28.959176408897587,28.939650445506778,28.92012448211597,{"$f":"'AEO Data'!$D$33*BQ66","v":28.900598518725161}]
[{"$f":"'HyARC Physical Property Data'!A77","v":"Industrial Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,17.365230901091444,17.365230901091444,17.365230901091444,17.575551809904887,19.530121721487372,19.467200489895287,{"$f":"N81*($C67)","v":19.089027806720498},18.8207659618676,17.387581738385826,17.107828098947046,17.214867518420107,17.13996498683176,17.622223700791562,17.904255536451434,17.992157353921673,17.94878306060728,17.991777654551491,18.13899925451965,18.299556499365124,18.409567561055443,18.434112345900637,18.581838955452959,18.665560311122956,18.790702816696953,18.887380117874081,19.068262114117985,19.241005541727564,19.416036587378834,19.634519185273422,19.952557450538453,20.378226825610227,20.830668303917047,21.262258351053895,21.661223459998943,22.027967826855939,22.491293392319935,22.769922066379074,{"$f":"($BB67-$AR67)/10+AR67","v":22.524069027735933},22.278215989092793,22.032362950449652,21.786509911806512,21.540656873163371,21.294803834520231,21.04895079587709,20.803097757233949,20.557244718590809,{"$f":"'AEO Data'!$B$33*AM67","v":20.311391679947675},{"$f":"($BQ67-$BB67)/15+BB67","v":20.32322558038852},20.335059480829365,20.34689338127021,20.358727281711055,20.370561182151899,20.382395082592744,20.394228983033589,20.406062883474434,20.417896783915278,20.429730684356123,20.441564584796968,20.453398485237813,20.465232385678657,20.477066286119502,{"$f":"'AEO Data'!$C$33*BB67","v":20.488900186560343},20.475103981139458,20.461307775718574,20.447511570297689,20.433715364876804,{"$f":"'AEO Data'!$D$33*BQ67","v":20.419919159455926}]
[{"$f":"'HyARC Physical Property Data'!A78","v":"Residential Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,29.433773538887177,29.433773538887177,29.433773538887177,29.415861064534436,30.500905105766051,30.574559070308627,32.526784491332251,32.35064638176047,31.367369166844103,30.678717935183698,31.424343858194671,31.552751024606586,32.078192768922605,32.34174370347548,32.319945379335202,32.106177460468878,32.133230333957805,32.208181859013273,32.307549089971715,32.335130527596306,32.426573065248043,32.718596741654267,32.886076198094599,33.035775736880574,33.143823291157837,33.294220044668222,33.45378140307627,33.660006212370185,33.80950035546708,34.064465184907128,34.492114084486971,34.938002686566456,35.333800179425772,35.654329574057449,35.955090104706109,36.385610775204853,36.604479667744037,{"$f":"($BB68-$AR68)/10+AR68","v":36.35073688550024},36.096994103256442,35.843251321012644,35.589508538768847,35.335765756525049,35.082022974281251,34.828280192037454,34.574537409793656,34.320794627549859,{"$f":"'AEO Data'!$B$33*AM68","v":34.067051845306047},{"$f":"($BQ68-$BB68)/15+BB68","v":34.086900120904438},34.10674839650283,34.126596672101222,34.146444947699614,34.166293223298005,34.186141498896397,34.205989774494789,34.225838050093181,34.245686325691572,34.265534601289964,34.285382876888356,34.305231152486748,34.325079428085139,34.344927703683531,{"$f":"'AEO Data'!$C$33*BB68","v":34.364775979281887},34.341636449861767,34.318496920441646,34.295357391021525,34.272217861601405,{"$f":"'AEO Data'!$D$33*BQ68","v":34.249078332181291}]
[]
[]
["AEO 2013 High Oil Price Case Values (except for BioMethane and Woody Biomass):"]
["2011 $/MMBtu"]
[]
["Residential Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,11.359373,10.802343,10.473763999999999,10.501935,10.334021999999999,10.229792,10.748874000000001,11.092333999999999,11.515472000000001,11.774895000000001,11.996413,12.209519999999999,12.479982,12.729352,12.853237999999999,13.018173000000001,13.212711000000001,13.366512,13.603230999999999,13.784504,13.991047,14.231726,14.577776,14.956607999999999,15.347963,15.708157999999999,16.169785000000001,16.471478000000001,16.949921,17.380462999999999,17.673891000000001]
["Commercial Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,9.3969749999999994,8.8368559999999992,8.081448,8.4844790000000003,8.3155520000000003,8.1773039999999995,8.6431299999999993,8.9205120000000004,9.2811249999999994,9.4920469999999995,9.6757190000000008,9.8498520000000003,10.083444999999999,10.292596,10.386177,10.522978999999999,10.688981999999999,10.803459999999999,10.994071,11.132752999999999,11.290343,11.483471,11.774739,12.104623999999999,12.443429,12.746489,13.159888,13.417020000000001,13.853782000000001,14.239846,14.480893]
["Industrial Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,5.4839570000000002,4.8889880000000003,3.7668759999999999,4.3500249999999996,4.4161510000000002,4.4533610000000001,4.916512,5.1321560000000002,5.3872429999999998,5.5533659999999996,5.6994189999999998,5.84443,6.055364,6.2505249999999997,6.3249610000000001,6.4443630000000001,6.5689469999999996,6.6624569999999999,6.8533949999999999,6.9821,7.1203779999999997,7.3037179999999999,7.5896039999999996,7.9110909999999999,8.2410040000000002,8.5300290000000007,8.90123,9.1114479999999993,9.4914550000000002,9.8126739999999995,10.012231]
[{"$f":"'HyARC Physical Property Data'!$A$74","v":"Electric Utility Natural Gas"},null,null,null,null,null,null,null,null,null,null,null,null,5.2581660000000001,4.7747140000000003,3.3280129999999999,3.7262059999999999,3.8342619999999998,3.9162499999999998,4.3469340000000001,4.5235139999999996,4.7720750000000001,4.9304030000000001,5.0667330000000002,5.2030240000000001,5.4141339999999998,5.6120320000000001,5.7180549999999997,5.8497880000000002,5.9964360000000001,6.1136410000000003,6.2808900000000003,6.4099190000000004,6.5488220000000004,6.7307620000000004,7.0166529999999998,7.3227570000000002,7.6342280000000002,7.902755,8.2651950000000003,8.4774010000000004,8.8551400000000005,9.1715459999999993,9.3359030000000001]
["Woody Biomass"]
["Electric Utility Steam Coal",null,null,null,null,null,null,null,null,null,null,null,null,2.2979889999999998,2.38,2.414561,2.3313350000000002,2.4666779999999999,2.490294,2.5700569999999998,2.5762320000000001,2.594992,2.6086049999999998,2.6433580000000001,2.6708150000000002,2.7142179999999998,2.74918,2.7884579999999999,2.8318759999999998,2.8692139999999999,2.899435,2.9368029999999998,2.9781219999999999,3.0179510000000001,3.0527350000000002,3.090319,3.1298509999999999,3.1705510000000001,3.2163840000000001,3.2516949999999998,3.2783180000000001,3.3114089999999998,3.3562150000000002,3.398895]
["Commercial Electricity",null,null,null,null,null,null,null,null,null,null,null,null,30.492578999999999,29.980651999999999,28.501187999999999,27.791989999999998,28.177313000000002,28.139455999999999,28.689319999999999,29.024557000000001,29.108899999999998,28.975003999999998,29.041111000000001,29.162209000000001,29.247681,29.196009,29.115604000000001,29.201962000000002,29.178121999999998,29.212776000000002,29.214404999999999,29.344874999999998,29.550170999999999,29.794819,29.957190000000001,30.275618000000001,30.801399,31.291125999999998,31.806963,32.268535999999997,32.667476999999998,33.223427000000001,33.577624999999998]
["Industrial Electricity",null,null,null,null,null,null,null,null,null,null,null,null,20.260445000000001,19.975721,18.454588000000001,18.157667,18.271274999999999,18.191776000000001,18.703628999999999,19.002967999999999,19.096264000000001,19.050228000000001,19.095860999999999,19.252116999999998,19.422526999999999,19.539289,19.565339999999999,19.722131999999998,19.810991000000001,19.943812999999999,20.046423000000001,20.238405,20.421748999999998,20.607520999999998,20.839410999999998,21.176966,21.628757,22.108962999999999,22.567038,22.990486000000001,23.379736000000001,23.871493999999998,24.167221000000001]
["Residential Electricity",null,null,null,null,null,null,null,null,null,null,null,null,34.522823000000002,34.335875999999999,33.292259000000001,32.561348000000002,33.352730000000001,33.489016999999997,34.046703000000001,34.326427000000002,34.303291000000002,34.076405000000001,34.105117999999997,34.184669,34.290134000000002,34.319408000000003,34.416462000000003,34.726405999999997,34.904162999999997,35.063048999999999,35.177726999999997,35.337353,35.506706000000001,35.725586,35.884253999999999,36.154865000000001,36.608756999999997,37.082008000000002,37.502094,37.842292999999998,38.16151,38.618450000000003,38.850749999999998]
[]
[]
[]
["AEO_2014_Reference_Case",{"$f":"\"Prices are in $(\" & ref_year&\")/GJ LHV\"","v":"Prices are in $(2007)/GJ LHV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Except as noted,values are extrapolated based on PNNL mini-CAM model (see AEO Data tab)"]
["Year","Source Data Year","Reference year Conversion","Display Units","Use Category","LHV (MJ/kg)","HHV (MJ/kg)",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Feedstock Type"]
[{"$f":"'HyARC Physical Property Data'!A73","v":"Residential Natural Gas"},2012,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B89,DeflatorTable,2,FALSE)","v":0.92554484379787305},{"$f":"'HyARC Physical Property Data'!H73","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},12.595706345448797,12.595706345448797,12.595706345448797,12.595706345448797,13.121338604068761,11.086947084595193,10.600250548835966,{"$f":"O106*($C89/mmBTU_to_GJ*$G89/$F89)","v":10.671061600024668},10.164528368549908,10.094868763090918,10.882829755180934,10.68842742068964,10.38431174214271,10.701118426187916,11.134004366833841,11.30031310315289,11.266173345905381,11.472881815457113,11.561830621875231,11.718088991533405,11.959312369820037,12.124846505788179,12.226367746509078,12.359000319517106,12.53541967998982,12.813667400017669,13.123388969184454,13.2663382080957,13.326756063571299,13.551580656762782,13.936447207022823,14.195195796761816,14.57335529931596,14.726490970194385,14.850520328263622,15.179417386669263,15.528751454082238,{"$f":"($BB89-$AR89)/10+AR89","v":15.573159174156022},{"$f":"($BB89-$AR89)/10+AS89","v":15.617566894229805},15.661974614303588,15.706382334377372,15.750790054451155,15.795197774524938,15.839605494598722,15.884013214672505,15.928420934746288,{"$f":"'AEO Data'!$B$30*AM89","v":15.972828654820074},{"$f":"($BQ89-$BB89)/15+BB89","v":16.102980547575598},16.233132440331122,16.363284333086646,16.493436225842171,16.623588118597695,16.753740011353219,16.883891904108744,17.014043796864268,17.144195689619792,17.274347582375317,17.404499475130841,17.534651367886365,17.664803260641889,17.794955153397414,{"$f":"'AEO Data'!$C$30*BB89","v":17.925107046152913},{"$f":"($BV89-$BQ89)/5+BQ89","v":18.027564616973443},18.130022187793973,18.232479758614502,18.334937329435032,{"$f":"'AEO Data'!$D$30*BQ89","v":18.437394900255565}]
[{"$f":"'HyARC Physical Property Data'!A71","v":"Commercial Natural Gas"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!H71","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},10.902002401006685,10.902002401006685,10.902002401006685,10.902002401006685,11.622313273930342,8.8092072972420112,8.4393179300649965,{"$f":"O107*($C90/mmBTU_to_GJ*$G90/$F90)","v":8.7089911360201686},7.8848523227731722,8.0784431249018489,8.8306947492465984,8.667895525935231,8.4779094825286467,8.7541094196965759,9.1447334762035002,9.2781668907286505,9.2240362242994856,9.4127733825731781,9.4842203030200185,9.620548992884375,9.8424199970339465,9.997808520626803,10.089197755503044,10.201867604285724,10.357704171494348,10.604362386872902,10.877765210101174,10.976889757640976,10.975331809883759,11.155783562898391,11.417746209551364,11.617479388364766,11.918961231339605,12.020675879174469,12.109039604775468,12.397392117586714,12.709847627515225,{"$f":"($BB90-$AR90)/10+AR90","v":12.74609391904465},12.782340210574075,12.8185865021035,12.854832793632925,12.89107908516235,12.927325376691774,12.963571668221199,12.999817959750624,13.036064251280049,{"$f":"'AEO Data'!$B$30*AM90","v":13.072310542809481},13.178828054303677,13.285345565797874,13.39186307729207,13.498380588786267,13.604898100280463,13.71141561177466,13.817933123268856,13.924450634763053,14.03096814625725,14.137485657751446,14.244003169245643,14.350520680739839,14.457038192234036,14.563555703728232,{"$f":"'AEO Data'!$C$30*BB90","v":14.670073215222429},14.753925437779371,14.837777660336313,14.921629882893255,15.005482105450197,{"$f":"'AEO Data'!$D$30*BQ90","v":15.089334328007137}]
[{"$f":"'HyARC Physical Property Data'!A72","v":"Industrial Natural Gas"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!H72","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.3783194821098821,7.3783194821098821,7.3783194821098821,7.3783194821098821,8.8676108815331158,4.0882509003775072,4.7404242582948717,{"$f":"O108*($C91/mmBTU_to_GJ*$G91/$F91)","v":4.9505592850874258},3.6654244108064917,4.4656682124758635,4.6646802451658358,4.8004802241256854,5.0038492623026212,5.2733159105984342,5.6815827778581713,5.7804488013159911,5.6295309949303709,5.7680017414740217,5.7871801463980148,5.8821615053607657,6.0523519904897469,6.1433029007006716,6.1774708429044862,6.2486407732634861,6.3479305429609481,6.5464138647464116,6.7926765188416312,6.9041975876810602,7.0211291962362896,7.2117829315388224,7.3598132377455947,7.5395671701178797,7.8171559453051849,7.8667255082879244,7.9017477462363397,8.102942655197495,8.351887739617057,{"$f":"($BB91-$AR91)/10+AR91","v":8.3650720086483297},8.3782562776796023,8.391440546710875,8.4046248157421477,8.4178090847734204,8.4309933538046931,8.4441776228359657,8.4573618918672384,8.4705461608985111,{"$f":"'AEO Data'!$B$30*AM91","v":8.483730429929782},8.5528586724561784,8.6219869149825747,8.6911151575089711,8.7602434000353675,8.8293716425617639,8.8984998850881603,8.9676281276145566,9.036756370140953,9.1058846126673494,9.1750128551937458,9.2441410977201421,9.3132693402465385,9.3823975827729349,9.4515258252993313,{"$f":"'AEO Data'!$C$30*BB91","v":9.5206540678257365},9.5750728830607272,9.6294916982957179,9.6839105135307086,9.7383293287656993,{"$f":"'AEO Data'!$D$30*BQ91","v":9.79274814400069}]
[{"$f":"'HyARC Physical Property Data'!A74","v":"Electric Utility Natural Gas"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!H74","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.0668336992239764,7.0668336992239764,7.0668336992239764,7.0668336992239764,8.8481430201027482,4.0298473160863999,4.7209563968645023,{"$f":"O109*($C92/mmBTU_to_GJ*$G92/$F92)","v":4.7446953923298443},3.3412517342148438,4.199200832289077,4.343801320881866,4.3040352632185561,4.3490378913846008,4.5587388257800434,4.9198328232381359,5.0338526342383929,4.9317949074526251,5.0950013547878701,5.1455447566057515,5.2677304297745255,5.4642048445018698,5.595896623106289,5.650598763821943,5.7392346200355551,5.8582616343079144,6.068224980365521,6.3109304985958534,6.4310985176511029,6.5375161656089693,6.7357769234291158,6.89162709716837,7.0820203645988293,7.3580230070726111,7.4159858556644114,7.4624958930453307,7.6754925235385416,7.9294652210261507,{"$f":"($BB92-$AR92)/10+AR92","v":7.9334073042887976},7.9373493875514445,7.9412914708140914,7.9452335540767383,7.9491756373393851,7.953117720602032,7.9570598038646789,7.9610018871273258,7.9649439703899727,{"$f":"'AEO Data'!$B$30*AM92","v":7.9688860536526169},8.0338191738562816,8.0987522940599472,8.1636854142636128,8.2286185344672784,8.293551654670944,8.3584847748746096,8.4234178950782752,8.4883510152819408,8.5532841354856064,8.618217255689272,8.6831503758929376,8.7480834960966032,8.8130166163002688,8.8779497365039344,{"$f":"'AEO Data'!$C$30*BB92","v":8.9428828567075911},8.9939992071579216,9.045115557608252,9.0962319080585825,9.147348258508913,{"$f":"'AEO Data'!$D$30*BQ92","v":9.1984646089592399}]
[{"$f":"'HyARC Physical Property Data'!A75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!H75","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$93/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$93/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!A85","v":"Woody Biomass"},2005,1.0581968000000002,{"$f":"+'HyARC Physical Property Data'!$H$85","v":"kg"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$45","v":19.551069237418005},{"$f":"'HyARC Physical Property Data'!$I$45","v":20.588656379262464},1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,1.3438238843289665,{"$f":"1.27*($C$94)","v":1.3439099360000002},{"$f":"1.28*($C$94)","v":1.3544919040000003},{"$f":"1.32*($C$94)","v":1.3968197760000003},{"$f":"1.32*($C$94)","v":1.3968197760000003},{"$f":"1.34*($C$94)","v":1.4179837120000003},{"$f":"1.34*($C$94)","v":1.4179837120000003},{"$f":"1.36*($C$94)","v":1.4391476480000003},{"$f":"1.36*($C$94)","v":1.4391476480000003},{"$f":"1.38*($C$94)","v":1.4603115840000001},{"$f":"1.4*($C$94)","v":1.48147552},{"$f":"1.46*($C$94)","v":1.5449673280000003},{"$f":"1.48*($C$94)","v":1.5661312640000002},{"$f":"1.48*($C$94)","v":1.5661312640000002},{"$f":"1.51*($C$94)","v":1.5978771680000003},{"$f":"1.52*($C$94)","v":1.6084591360000002},{"$f":"1.62*($C$94)","v":1.7142788160000004},{"$f":"1.72*($C$94)","v":1.8200984960000002},{"$f":"1.82*($C$94)","v":1.9259181760000004},{"$f":"1.91*($C$94)","v":2.021155888},{"$f":"2.01*($C$94)","v":2.1269755680000002},{"$f":"2.11*($C$94)","v":2.2327952480000004},{"$f":"2.2*($C$94)","v":2.3280329600000007},{"$f":"2.3*($C$94)","v":2.43385264},{"$f":"2.4*($C$94)","v":2.5396723200000002},{"$f":"2.5*($C$94)","v":2.6454920000000004},{"$f":"2.57*($C$94)","v":2.719565776},{"$f":"2.64*($C$94)","v":2.7936395520000006},{"$f":"2.71*($C$94)","v":2.8677133280000002},{"$f":"2.78*($C$94)","v":2.9417871040000003},{"$f":"2.85*($C$94)","v":3.0158608800000004},{"$f":"2.92*($C$94)","v":3.0899346560000005},{"$f":"2.99*($C$94)","v":3.1640084320000006},{"$f":"3.07*($C$94)","v":3.2486641760000001},{"$f":"3.14*($C$94)","v":3.3227379520000007},{"$f":"3.21*($C$94)","v":3.3968117280000003},{"$f":"3.28*($C$94)","v":3.4708855040000004},{"$f":"3.35*($C$94)","v":3.5449592800000005},{"$f":"3.42*($C$94)","v":3.6190330560000006},{"$f":"3.49*($C$94)","v":3.6931068320000007},{"$f":"3.56*($C$94)","v":3.7671806080000008},{"$f":"3.64*($C$94)","v":3.8518363520000007},{"$f":"3.71*($C$94)","v":3.9259101280000004},{"$f":"3.78*($C$94)","v":3.9999839040000005},{"$f":"3.85*($C$94)","v":4.074057680000001},{"$f":"3.92*($C$94)","v":4.1481314560000007},{"$f":"3.99*($C$94)","v":4.2222052320000012},{"$f":"4.06*($C$94)","v":4.296279008},{"$f":"4.14*($C$94)","v":4.3809347519999999},{"$f":"4.21*($C$94)","v":4.4550085280000005},{"$f":"4.28*($C$94)","v":4.529082304000001},{"$f":"4.35*($C$94)","v":4.6031560800000006},{"$f":"4.42*($C$94)","v":4.6772298560000003},{"$f":"4.49*($C$94)","v":4.7513036320000008},{"$f":"4.56*($C$94)","v":4.8253774080000005},{"$f":"4.63*($C$94)","v":4.899451184000001},{"$f":"4.71*($C$94)","v":4.984106928000001},{"$f":"4.78*($C$94)","v":5.0581807040000006},{"$f":"4.85*($C$94)","v":5.1322544800000003},{"$f":"4.92*($C$94)","v":5.2063282560000008},{"$f":"4.99*($C$94)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!A80","v":"Metallurgical Coal"},2012,0.92554484379787305,{"$f":"+'HyARC Physical Property Data'!H80","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$44","v":28.610197070281195},{"$f":"'HyARC Physical Property Data'!$I$44","v":29.865267156269461},3.3844321322674711,3.3844321322674711,3.3844321322674711,3.3844321322674711,4.1181843560652975,4.3291381204071717,4.4025133427869543,{"$f":"O111*($C95/mmBTU_to_GJ*$G95/$F95)","v":6.5339091999035253},6.639395922317302,6.8078241180746479,6.8796358243704319,7.1058872060492995,7.2786745086466764,7.3705307801766233,7.5010796195843392,7.6018720601363521,7.7184204740460842,7.8081017710497536,7.9062549372503019,8.0024712313990278,8.1005044305835998,8.1978279012385435,8.2824431102087992,8.3784542699179951,8.4861525980079655,8.590190558442556,8.7119112907204599,8.7848567311061512,8.8588855377506146,8.9372935983675639,9.0088809388701101,9.0981730299059222,9.1695250152702563,9.2499697678225488,9.2558792880827863,9.2821886957313726,9.3382371024394519,{"$f":"($BB95-$AR95)/10+AR95","v":9.3581101138902412},{"$f":"($BB95-$AR95)/10+AS95","v":9.3779831253410304},9.3978561367918196,9.4177291482426089,9.4376021596933981,9.4574751711441873,9.4773481825949766,9.4972211940457658,9.517094205496555,{"$f":"('AEO Data'!$B$28*AM95)","v":9.536967216947339},{"$f":"($BQ95-$BB95)/15+BB95","v":9.5704365979506978},9.6039059789540566,9.6373753599574155,9.6708447409607743,9.7043141219641331,9.737783502967492,9.7712528839708508,9.8047222649742096,9.8381916459775685,9.8716610269809273,9.9051304079842861,9.938599788987645,9.9720691699910038,10.005538550994363,{"$f":"('AEO Data'!$C$28*BB95)","v":10.039007931997714},{"$f":"($BV95-$BQ95)/5+BQ95","v":10.071191996838561},10.103376061679407,10.135560126520254,10.1677441913611,{"$f":"('AEO Data'!$D$28*BQ95)","v":10.199928256201947}]
[{"$f":"'HyARC Physical Property Data'!A81","v":"Other Industrial Coal"},2012,0.92554484379787305,{"$f":"+'HyARC Physical Property Data'!H81","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$42","v":22.7322030001394},{"$f":"'HyARC Physical Property Data'!$I$42","v":23.967615189707661},1.7045706620386931,1.7045706620386931,1.7045706620386931,1.7045706620386931,1.9454339077615519,2.0288096466656182,1.8805861108361666,{"$f":"O112*($C96/mmBTU_to_GJ*$G96/$F96)","v":3.0592282025599773},2.9965512156574703,3.0663634319244486,3.0355100859714663,3.1228347857175134,3.1793190891101508,3.2013139839841154,3.2565301515900416,3.2939017709850034,3.3236553259457176,3.3432045964432673,3.3665111007596513,3.3901894435780462,3.4196275832920291,3.44782626133264,3.4742832182307444,3.5007901235843422,3.5300543686754935,3.5565187253447816,3.5930375211107517,3.6217662077624388,3.6488253210406656,3.6778231743691818,3.7003009043129227,3.7271028755424953,3.7554171750078611,3.7834974567095228,3.8082607909778177,3.8379902966821833,3.8755376606427716,{"$f":"($BB96-$AR96)/10+AR96","v":3.8786695610458257},3.8818014614488798,3.8849333618519339,3.8880652622549881,3.8911971626580422,3.8943290630610963,3.8974609634641504,3.9005928638672045,3.9037247642702586,{"$f":"('AEO Data'!$B$28*AM96)","v":3.9068566646733127},{"$f":"($BQ96-$BB96)/15+BB96","v":3.9205675301152216},3.9342783955571305,3.9479892609990395,3.9617001264409484,3.9754109918828573,3.9891218573247662,4.0028327227666747,4.0165435882085836,4.0302544536504925,4.0439653190924014,4.0576761845343103,4.0713870499762193,4.0850979154181282,4.0988087808600371,{"$f":"('AEO Data'!$C$28*BB96)","v":4.1125196463019451},4.1257039768505814,4.1388883073992178,4.1520726379478541,4.1652569684964904,{"$f":"('AEO Data'!$D$28*BQ96)","v":4.178441299045125}]
[{"$f":"'HyARC Physical Property Data'!A79","v":"Electric Utility Steam Coal"},2012,0.92554484379787305,{"$f":"+'HyARC Physical Property Data'!$H$79","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$42","v":22.7322030001394},{"$f":"'HyARC Physical Property Data'!$I$42","v":23.967615189707661},1.6675147780813302,1.6675147780813302,1.6675147780813302,1.6675147780813302,1.899114052814848,1.9917537627082553,1.8435302268788039,{"$f":"O113*($C97/mmBTU_to_GJ*$G97/$F97)","v":2.2406275903242405},2.2106816413127341,2.1957433532344077,2.1550298121783316,2.2235720427158028,2.2404768199863598,2.2998257597987233,2.3589665810465283,2.3948452966050557,2.4154185104402344,2.4446994050165505,2.4749376449898373,2.4997083790293164,2.5335225584274208,2.56574023719251,2.5966361318298024,2.6239764364130331,2.6500310307529902,2.6744493506898164,2.7060990970165104,2.7281272908608041,2.7512210517556386,2.775488601354585,2.7975695185685669,2.8212312119017975,2.8453498411056595,2.866511336749991,2.8866701633988487,2.9171720202205762,2.950358144039412,{"$f":"($BB97-$AR97)/10+AR97","v":2.9510519172229501},2.9517456904064883,2.9524394635900264,2.9531332367735645,2.9538270099571027,2.9545207831406408,2.955214556324179,2.9559083295077171,2.9566021026912552,{"$f":"('AEO Data'!$B$28*AM97)","v":2.9572958758747934},{"$f":"($BQ97-$BB97)/15+BB97","v":2.9676743180103},2.9780527601458067,2.9884312022813133,2.99880964441682,3.0091880865523266,3.0195665286878333,3.0299449708233399,3.0403234129588466,3.0507018550943532,3.0610802972298599,3.0714587393653665,3.0818371815008732,3.0922156236363798,3.1025940657718865,{"$f":"('AEO Data'!$C$28*BB97)","v":3.1129725079073962},3.1229523893579256,3.132932270808455,3.1429121522589845,3.1528920337095139,{"$f":"('AEO Data'!$D$28*BQ97)","v":3.1628719151600442}]
[{"$f":"'HyARC Physical Property Data'!A76","v":"Commercial Electricity"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,26.706046857142852,26.706046857142852,26.706046857142852,26.706046857142852,28.244819428571425,26.82655314285714,25.371207999999996,{"$f":"O114*($C98)","v":28.257953085443649},{"$f":"P114*($C98)","v":27.35294793281934},27.269040813915154,27.414460568682991,27.758941880730649,27.893896499949665,28.107761221461192,28.435874272946293,28.705149513166312,28.506349885077281,28.351236899160352,28.039254243212962,27.913962312163203,28.22677333074579,28.274917396885623,28.347697615677671,28.536044140300849,28.605762656749608,28.706809015071244,28.932189365529307,29.160536087211742,29.199794922851119,29.18919280666541,29.364876952280593,29.602510590925696,29.850681557617438,30.039820348626911,30.104286398087119,30.309404720824762,30.549787227655941,{"$f":"($BB98-$AR98)/10+AR98","v":30.381265043632443},30.212742859608944,30.044220675585446,29.875698491561948,29.70717630753845,29.538654123514952,29.370131939491454,29.201609755467956,29.033087571444458,{"$f":"'AEO Data'!$B$33*AM98","v":28.864565387420971},{"$f":"($BQ98-$BB98)/15+BB98","v":28.881382570529119},28.898199753637268,28.915016936745417,28.931834119853566,28.948651302961714,28.965468486069863,28.982285669178012,28.99910285228616,29.015920035394309,29.032737218502458,29.049554401610607,29.066371584718755,29.083188767826904,29.100005950935053,{"$f":"'AEO Data'!$C$33*BB98","v":29.116823134043184},29.097217314818963,29.077611495594741,29.05800567637052,29.038399857146299,{"$f":"'AEO Data'!$D$33*BQ98","v":29.018794037922085}]
[{"$f":"'HyARC Physical Property Data'!A77","v":"Industrial Electricity"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,17.630996571428568,17.630996571428568,17.630996571428568,17.630996571428568,18.734092571428569,18.576507428571425,17.751502857142853,{"$f":"O115*($C99)","v":18.833019801213499},18.044053907835504,18.58674620145154,18.392972281864331,18.609282292853177,18.613017791842744,18.776004387745861,19.058758337526111,19.306391562663606,19.223219326365399,19.206236504026553,19.116332780079404,19.124556246016546,19.386655737062604,19.509779116543346,19.655714399789176,19.863726901253372,19.979228418945439,20.11928834352284,20.351161391060145,20.581642419152381,20.678907001242255,20.766624588268357,20.967828781861574,21.205948331549674,21.464439123249761,21.666370795090206,21.770338172938867,21.994638412564218,22.261920029190698,{"$f":"($BB99-$AR99)/10+AR99","v":22.103459681457384},21.94499933372407,21.786538985990756,21.628078638257442,21.469618290524128,21.311157942790814,21.1526975950575,20.994237247324186,20.835776899590872,{"$f":"'AEO Data'!$B$33*AM99","v":20.677316551857547},{"$f":"($BQ99-$BB99)/15+BB99","v":20.689363648842047},20.701410745826546,20.713457842811046,20.725504939795545,20.737552036780045,20.749599133764544,20.761646230749044,20.773693327733543,20.785740424718043,20.797787521702542,20.809834618687042,20.821881715671541,20.83392881265604,20.84597590964054,{"$f":"'AEO Data'!$C$33*BB99","v":20.858023006625057},20.843978252272567,20.829933497920077,20.815888743567587,20.801843989215097,{"$f":"'AEO Data'!$D$33*BQ99","v":20.787799234862611}]
[{"$f":"'HyARC Physical Property Data'!A78","v":"Residential Electricity"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,29.496230857142855,29.496230857142855,29.496230857142855,29.496230857142855,30.858878857142852,29.96898628571428,28.680495999999998,{"$f":"O116*($C100)","v":32.350462487610024},32.237822754574978,31.483314895731574,31.847690794196673,32.340159322408859,32.545061993197898,32.874572617397128,33.239365936586779,33.484577936412904,33.455570435463429,33.376814899159825,33.13832883371358,33.037897962713082,33.357353467729283,33.450500300809111,33.548165643816347,33.755306282037679,33.856089785623674,33.990918530743933,34.228342996254341,34.48231805466154,34.555840560418311,34.58669174669663,34.770301332809247,35.002164199353267,35.246835680990614,35.44736052466849,35.512557754555296,35.70957293218548,35.94317304640132,{"$f":"($BB100-$AR100)/10+AR100","v":35.761817132756114},35.580461219110909,35.399105305465703,35.217749391820497,35.036393478175292,34.855037564530086,34.67368165088488,34.492325737239675,34.310969823594469,{"$f":"'AEO Data'!$B$33*AM100","v":34.129613909949256},{"$f":"($BQ100-$BB100)/15+BB100","v":34.149498635696212},34.169383361443167,34.189268087190122,34.209152812937077,34.229037538684032,34.248922264430988,34.268806990177943,34.288691715924898,34.308576441671853,34.328461167418808,34.348345893165764,34.368230618912719,34.388115344659674,34.408000070406629,{"$f":"'AEO Data'!$C$33*BB100","v":34.42788479615362},34.404702772397862,34.381520748642103,34.358338724886345,34.335156701130586,{"$f":"'AEO Data'!$D$33*BQ100","v":34.31197467737482}]
[]
[]
["AEO 2014 Reference Case Values:"]
["2012 $/MMBtu"]
[]
["Residential Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,10.979644,10.458463,10.386789,11.197535999999999,10.997512,10.684602,11.01057,11.455973999999999,11.627091999999999,11.591965,11.804651,11.896172,12.056948999999999,12.305148000000001,12.475469,12.579926,12.716393999999999,12.897914999999999,13.184208999999999,13.502886999999999,13.64997,13.712135,13.943460999999999,14.339456999999999,14.605688000000001,14.994783,15.152347000000001,15.279963,15.618371,15.977807]
["Commercial Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,8.9608349999999994,8.1128640000000001,8.3120530000000006,9.0860579999999995,8.9185510000000008,8.7230709999999991,9.0072580000000002,9.4091780000000007,9.5464699999999993,9.490774,9.6849690000000006,9.7584820000000008,9.8987529999999992,10.127039999999999,10.286922000000001,10.380953999999999,10.496881999999999,10.657225,10.911016,11.192325,11.294316,11.292712999999999,11.478382999999999,11.747921,11.953430000000001,12.263629999999999,12.368285999999999,12.459205000000001,12.755896,13.077387]
["Industrial Natural Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,5.093718,3.77142,4.594805,4.7995720000000004,4.9392990000000001,5.148549,5.425808,5.8458810000000003,5.9476060000000004,5.7923239999999998,5.9347989999999999,5.9545320000000004,6.0522600000000004,6.2273719999999999,6.3209530000000003,6.356109,6.4293370000000003,6.531498,6.7357209999999998,6.9891050000000003,7.1038509999999997,7.224164,7.420331,7.5726420000000001,7.7575940000000001,8.0432100000000002,8.0942129999999999,8.1302479999999999,8.3372609999999998,8.5934050000000006]
[{"$f":"'HyARC Physical Property Data'!$A$74","v":"Electric Utility Natural Gas"},null,null,null,null,null,null,null,null,null,null,null,null,null,4.881901,3.4378730000000002,4.3206319999999998,4.4694140000000004,4.4284980000000003,4.4748020000000004,4.6905669999999997,5.0621029999999996,5.1794200000000004,5.0744109999999996,5.242337,5.2943420000000003,5.4200609999999996,5.622217,5.7577170000000004,5.8140010000000002,5.9051999999999998,6.0276690000000004,6.2437040000000001,6.4934279999999998,6.6170710000000001,6.726566,6.9305599999999998,7.0909170000000001,7.286816,7.5708000000000002,7.630439,7.6782940000000002,7.8974500000000001,8.1587669999999992]
["Woody Biomass"]
["Metallurgical Coal",null,null,null,null,null,null,null,null,null,null,null,null,null,7.1348120000000002,7.25,7.4339180000000002,7.5123340000000001,7.7593930000000002,7.9480709999999997,8.0483750000000001,8.1909299999999998,8.3009920000000008,8.4282590000000006,8.5261879999999994,8.6333680000000008,8.7384330000000006,8.8454820000000005,8.9517559999999996,9.0441529999999997,9.1489940000000001,9.2665970000000009,9.3802029999999998,9.5131180000000004,9.5927720000000001,9.6736090000000008,9.7592280000000002,9.8373989999999996,9.9349030000000003,10.012817,10.10066,10.107113,10.135842,10.197044999999999]
["Other Industrial Coal",null,null,null,null,null,null,null,null,null,null,null,null,null,3.3073760000000001,3.2396150000000001,3.3150900000000001,3.2817340000000002,3.3761420000000002,3.437208,3.4609869999999998,3.5206819999999999,3.5610849999999998,3.5932520000000001,3.6143869999999998,3.6395840000000002,3.6651829999999999,3.697009,3.7274949999999998,3.7560980000000002,3.7847550000000001,3.8163930000000001,3.8450039999999999,3.8844850000000002,3.9155440000000001,3.944798,3.9761479999999998,4.0004489999999997,4.0294249999999998,4.0600360000000002,4.0903939999999999,4.1171660000000001,4.1493070000000003,4.1898999999999997]
["Electric Utility Steam Coal",null,null,null,null,null,null,null,null,null,null,null,null,null,2.4223750000000002,2.39,2.37385,2.329834,2.4039359999999999,2.422212,2.4863749999999998,2.5503130000000001,2.589102,2.6113439999999999,2.6429999999999998,2.675691,2.7024710000000001,2.7390279999999998,2.7738589999999999,2.807261,2.8368190000000002,2.8649870000000002,2.8913859999999998,2.9256030000000002,2.9494180000000001,2.9743849999999998,3.0006210000000002,3.0244930000000001,3.050074,3.076149,3.099027,3.1208209999999998,3.153797,3.1896749999999998]
["Commercial Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,30.531154999999998,29.553346999999999,29.462689999999998,29.619807999999999,29.992000999999998,30.137812,30.368880999999998,30.723389000000001,31.014326000000001,30.799534000000001,30.631943,30.294862999999999,30.159492,30.497467,30.549484,30.628119000000002,30.831617000000001,30.906943999999999,31.016119,31.259630000000001,31.506346000000001,31.548763000000001,31.537307999999999,31.727125000000001,31.983875000000001,32.252009999999999,32.456364000000001,32.526015999999998,32.747635000000002,33.007354999999997]
["Industrial Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,20.348036,19.495602000000002,20.081951,19.872589000000001,20.106300000000001,20.110336,20.286434,20.591933999999998,20.859487999999999,20.769625000000001,20.751276000000001,20.654140000000002,20.663025000000001,20.946209,21.079236999999999,21.236912,21.461658,21.586451,21.737777999999999,21.988303999999999,22.237325999999999,22.342414999999999,22.437189,22.654578999999998,22.911854000000002,23.191139,23.409314999999999,23.521646,23.76399,24.052772999999998]
["Residential Electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,34.952885000000002,34.831184,34.015979999999999,34.409668000000003,34.941752999999999,35.163139000000001,35.519157,35.913296000000003,36.178234000000003,36.146892999999999,36.061802,35.804130999999998,35.695621000000003,36.040774999999996,36.141415000000002,36.246937000000003,36.470740999999997,36.579631999999997,36.725307000000001,36.981831,37.256236999999999,37.335673999999997,37.369007000000003,37.567386999999997,37.817901999999997,38.082256000000001,38.298912000000001,38.369354000000001,38.582217999999997,38.834609999999998]

{"sheet":"Non-Energy Material Prices","index":12,"n_rows":8,"n_cols":74,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Other Inputs and Byproducts","Units","Source Data Year","Reference Year Conversion - Chemical price indexes are used to update costs to reference year dollars",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Cooling Water","gal",2005,{"$f":"VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(C2,Chemical_price_indexes,2,FALSE)","v":1.0854244527495993},{"$f":"0.000079485*($D$2)","v":8.62749626268019E-5},8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,{"$f":"0.000079485*($D$2)","v":8.62749626268019E-5},8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,{"$f":"0.000079485*($D$2)","v":8.62749626268019E-5},8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5]
["Demineralized Water","gal",2005,1.0854244527495993,{"$f":"0.0049962*($D$3)","v":5.4229976508275478E-3},5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,{"$f":"0.0049962*($D$3)","v":5.4229976508275478E-3},5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,{"$f":"0.0049962*($D$3)","v":5.4229976508275478E-3},5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3]
["Process Water","gal",2005,1.0854244527495993,{"$f":"0.0016654*($D$4)","v":1.8076658836091828E-3},1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,{"$f":"0.0016654*($D$4)","v":1.8076658836091828E-3},1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,{"$f":"0.0016654*($D$4)","v":1.8076658836091828E-3},1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3]
["Oxygen","kg",2005,1.0854244527495993,{"$f":"0.02*($D$5)","v":2.1708489054991988E-2},2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,{"$f":"0.02*($D$5)","v":2.1708489054991988E-2},2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,{"$f":"0.02*($D$5)","v":2.1708489054991988E-2},2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2]
["Sulfuric Acid","kg",2005,1.0854244527495993,{"$f":"0*($D$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0*($D$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0*($D$6)","v":0},0,0,0,0,0]
["Steam","kg",2007,1,{"$f":"0.0135*($D$7)","v":1.35E-2},1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,{"$f":"0.0135*($D$7)","v":1.35E-2},1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2,{"$f":"0.0135*($D$7)","v":1.35E-2},1.35E-2,1.35E-2,1.35E-2,1.35E-2,1.35E-2]
["Compressed Inert Gas","kg",2002,1.2924348378893833,{"$f":"0.0256*($D$8)","v":3.308633184996821E-2},3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,{"$f":"0.0256*($D$8)","v":3.308633184996821E-2},3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,{"$f":"0.0256*($D$8)","v":3.308633184996821E-2},3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2]

{"sheet":"AEO Data","index":13,"n_rows":929,"n_cols":72,"rows_kept":929,"cut":false,"hidden":false,"merged":[[26,9,26,10],[27,9,28,9],[27,10,28,10],[35,0,36,3],[55,0,55,10],[37,0,37,1],[37,4,37,8],[44,9,47,10],[52,0,52,10],[53,0,54,10],[0,0,0,71],[1,0,2,71],[4,0,4,71],[8,0,8,71],[748,4,748,8],[735,0,735,2],[731,0,731,12],[618,2,618,24],[619,2,619,24],[13,0,13,71],[18,0,18,71],[20,0,20,19],[22,0,22,19],[24,0,24,10],[25,0,25,10],[26,4,36,8]]}
["Hydrogen Analysis Resource Center:  Feedstock and Utility Assumptions"]
["Feedstock and Utility Price Projections for 2001 - 2070 With EIA Units, Year 2005"]
[]
[null,"Units",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2056,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["Natural Gas Prices (HHV Basis)"]
["Commercial Natural Gas Prices","$(2005)/MMBtu",8.9541000728991982,6.8979457774252282,8.4197996967243682,8.8059982398770913,8.8656468751295598,8.2234977371287847,7.8073426530046319,7.4325694992857168,7.297531685739191,7.1966502441550162,7.2405429268783017,7.2944294079294778,7.4037989917791105,7.5440859727139706,7.6385998163583153,7.6698249061152577,7.596507558282819,7.644327174942454,7.7875295315148705,8.0180296178133954,8.1425457338117244,8.1602542175436898,8.1927349319997838,8.2544961582939571,8.3511330316651513,8.4290329061652454,8.5069327806653394,8.5848326551654335,8.6627325296655275,8.7406324041656216,8.8185322786657157,8.8964321531658097,8.9743320276659038,9.0522319021659978,9.1301317766660848,9.2578200706648097,9.3855083646635347,9.5131966586622596,9.6408849526609846,9.7685732466597095,9.8962615406584344,10.023949834657159,10.151638128655884,10.279326422654609,10.407014716653334,10.534703010652059,10.662391304650784,10.790079598649509,10.917767892648234,11.045456186646948,11.066404719719236,11.087353252791523,11.10830178586381,11.129250318936098,11.150198852008385,11.171147385080673,11.19209591815296,11.213044451225247,11.233992984297535,11.254941517369822,11.27589005044211,11.296838583514397,11.317787116586684,11.338735649658972,11.359684182731248,11.381228672680008,11.402773162628767,11.424317652577527,11.445862142526286,11.467406632475045]
["Industrial Natural Gas Prices","$(2005)/MMBtu",5.2088497969877503,4.0515519538015683,5.7953765594734321,6.3059286733843276,6.3351569917966728,5.6603640970194089,5.2154936812958672,4.824472465605103,4.7214620293311338,4.5987567766657387,4.6224680014376371,4.6768878495918127,4.7861952984108127,4.922351045428587,5.0173813554475863,5.0686005039035118,5.0229759936062797,5.0914502886106439,5.2365480121576597,5.4816269649649545,5.5841408180740668,5.5850370537559959,5.6052826350589937,5.6612136071582997,5.7676752715740598,5.8539244792759346,5.9401736869778095,6.0264228946796843,6.1126721023815591,6.1989213100834339,6.2851705177853088,6.3714197254871836,6.4576689331890584,6.5439181408909333,6.6301673485928063,6.7228927087931387,6.8156180689934711,6.9083434291938035,7.0010687893941359,7.0937941495944683,7.1865195097948007,7.2792448699951331,7.3719702301954655,7.4646955903957979,7.5574209505961303,7.6501463107964627,7.7428716709967951,7.8355970311971275,7.9283223913974599,8.021047751597786,8.0362602680624171,8.0514727845270482,8.0666853009916792,8.0818978174563103,8.0971103339209414,8.1123228503855724,8.1275353668502035,8.1427478833148346,8.1579603997794656,8.1731729162440967,8.1883854327087278,8.2035979491733588,8.2188104656379899,8.234022982102621,8.2492354985672645,8.2648807901462327,8.2805260817252009,8.2961713733041691,8.3118166648831373,8.3274619564621091]
["Electric Utility Natural Gas Prices","$(2005)/MMBtu",5.6269638934579786,3.8422456293735823,5.691139826234779,6.2376343214286925,6.1731978092553481,5.4998161252939477,5.0667498741509744,4.6999946247856554,4.5877827360944901,4.4974766767249967,4.5471429464952013,4.6470168064225401,4.7885290901615907,4.9298490038457894,5.0143193411377212,5.0431599369588911,4.9958503246307417,5.071809156885692,5.2209958625289659,5.4542850660827948,5.5514960671370845,5.5489887943807661,5.5622220646660265,5.6263508841676488,5.730461856104295,5.8123040182474703,5.8941461803906456,5.9759883425338209,6.0578305046769962,6.1396726668201715,6.2215148289633468,6.3033569911065221,6.3851991532496974,6.4670413153928727,6.5488834775360516,6.6404720525202734,6.7320606275044952,6.823649202488717,6.9152377774729388,7.0068263524571606,7.0984149274413824,7.1900035024256042,7.2815920774098259,7.3731806523940477,7.4647692273782695,7.5563578023624913,7.6479463773467131,7.7395349523309349,7.8311235273151567,7.9227121022993829,7.9377381178566102,7.9527641334138375,7.9677901489710647,7.982816164528292,7.9978421800855193,8.0128681956427457,8.0278942111999729,8.0429202267572002,8.0579462423144275,8.0729722578716547,8.087998273428882,8.1030242889861093,8.1180503045433365,8.1330763201005638,8.1481023356577857,8.1635558206357306,8.1790093056136755,8.1944627905916203,8.2099162755695652,8.2253697605475136]
["Electricity Prices"]
["Commercial Electricity","$(2005)/MMBtu",24.866788774356646,24.345010037692106,24.223933219909672,24.020635352944481,23.91295186528621,22.837542614846832,21.69091966017233,21.090846376599046,21.058556043876806,20.987678365887316,20.983490961902529,21.313707333690761,21.638938984780914,22.13258341123478,22.313049388381657,22.486876361774936,22.494946956634521,22.662665807975912,22.922821701697636,23.270139622238439,23.509686568997985,23.493712398241108,23.423848763951703,23.513217827059155,23.645542576627872,23.786749293232678,23.927956009837484,24.06916272644229,24.210369443047096,24.351576159651902,24.492782876256708,24.633989592861514,24.77519630946632,24.916403026071126,25.057609742675933,25.047759076850095,25.037908411024258,25.028057745198421,25.018207079372583,25.008356413546746,24.998505747720909,24.988655081895072,24.978804416069234,24.968953750243397,24.95910308441756,24.949252418591723,24.939401752765885,24.929551086940048,24.919700421114211,24.90984975528837,24.925673674379027,24.941497593469684,24.957321512560341,24.973145431650998,24.988969350741655,25.004793269832312,25.020617188922969,25.036441108013626,25.052265027104283,25.068088946194941,25.083912865285598,25.099736784376255,25.115560703466912,25.131384622557569,25.147208541648205,25.163183242307905,25.179157942967606,25.195132643627307,25.211107344287008,25.227082044946716]
["Industrial Electricity","$(2005)/MMBtu",16.038863482553147,15.36037109932807,15.664056310113844,16.390134465019642,16.26049394877451,15.718549229064077,15.083546116666987,14.764544869368896,14.679648534306921,14.510741661179726,14.370329416023063,14.522587083420669,14.791267903345901,15.142176731577413,15.304996360023072,15.443286072533045,15.485992224711291,15.663456831338236,15.910829809476709,16.241389166634008,16.419768400912066,16.405212897174714,16.372526888577397,16.449089176249931,16.568027554817903,16.704753726753587,16.841479898689272,16.978206070624957,17.114932242560641,17.251658414496326,17.388384586432011,17.525110758367695,17.66183693030338,17.798563102239065,17.935289274174743,17.928238540168429,17.921187806162116,17.914137072155803,17.90708633814949,17.900035604143177,17.892984870136864,17.885934136130551,17.878883402124238,17.871832668117925,17.864781934111612,17.857731200105299,17.850680466098986,17.843629732092673,17.83657899808636,17.829528264080036,17.840854426840831,17.852180589601627,17.863506752362422,17.874832915123218,17.886159077884013,17.897485240644809,17.908811403405604,17.9201375661664,17.931463728927195,17.94278989168799,17.954116054448786,17.965442217209581,17.976768379970377,17.988094542731172,17.999420705491971,18.010854791996724,18.022288878501477,18.033722965006231,18.045157051510984,18.056591138015737]
["Coal Prices (HHV Basis)"]
["Electric Utility Steam Coal","$(2005)/MMBtu",1.3268491834774256,1.32388562245189,1.3334961719108085,1.3380821099821107,1.3443425871291239,1.3528785733681756,1.3415886383011697,1.3403624656065469,1.330997225248586,1.3164209684110997,1.3072140481112184,1.3019573002491378,1.2978333982656636,1.295833644439585,1.2953486183904279,1.2970626753456174,1.2955796364343368,1.3002382724914889,1.3044509032987155,1.3304805103337984,1.3397570218680066,1.3519914094007222,1.3569265463442153,1.3726611244228613,1.3854931266802686,1.3951349014789893,1.4047766762777101,1.4144184510764308,1.4240602258751516,1.4337020006738723,1.4433437754725931,1.4529855502713138,1.4626273250700346,1.4722690998687553,1.481910874667477,1.4862555877963981,1.4906003009253193,1.4949450140542404,1.4992897271831616,1.5036344403120827,1.5079791534410039,1.512323866569925,1.5166685796988462,1.5210132928277673,1.5253580059566885,1.5297027190856096,1.5340474322145308,1.5383921453434519,1.5427368584723731,1.5470815716012942,1.5500157274134729,1.5529498832256516,1.5558840390378303,1.5588181948500091,1.5617523506621878,1.5646865064743665,1.5676206622865452,1.5705548180987239,1.5734889739109026,1.5764231297230813,1.57935728553526,1.5822914413474387,1.5852255971596174,1.5881597529717961,1.5910939087839742,1.5941115372826113,1.5971291657812485,1.6001467942798857,1.6031644227785229,1.6061820512771605]
["Transportation Fuels (HHV Basis)"]
["Distillate (Diesel) Fuel Oil for Transportation","$(2005)/MMBtu",10.789461735918687,9.9590971559848445,11.383831536994775,12.531178240506115,12.036300060884058,12.613383383121093,13.01890940036416,12.908589399085846,12.946875513724528,13.039098811599491,13.088955960183741,13.133508268392355,13.038477461293056,12.989168095138872,12.752903866318045,12.539506322932722,12.335074118848111,12.292193988584152,12.304560350921868,12.340337204483362,12.418707870087554,12.438495640484758,12.492141534697302,12.624332072599859,13.025979869770596,13.053872203635709,13.081764537500822,13.109656871365935,13.137549205231048,13.165441539096161,13.193333872961274,13.221226206826387,13.2491185406915,13.277010874556613,13.304903208421727,13.445726499778688,13.586549791135649,13.72737308249261,13.868196373849571,14.009019665206532,14.149842956563493,14.290666247920454,14.431489539277415,14.572312830634376,14.713136121991337,14.853959413348298,14.994782704705258,15.135605996062219,15.27642928741918,15.417252578776129,15.505038084680947,15.592823590585766,15.680609096490585,15.768394602395404,15.856180108300222,15.943965614205041,16.03175112010986,16.119536626014678,16.207322131919497,16.295107637824316,16.382893143729135,16.470678649633953,16.558464155538772,16.646249661443591,16.734035167348416,16.829318405103567,16.924601642858718,17.019884880613869,17.11516811836902,17.210451356124164]
["Motor Gasoline","$(2005)/MMBtu",12.730520250245322,11.801320287416596,13.477350603859424,15.275134761378448,14.956036086352325,15.333911517881027,14.969645149302909,14.856007634468792,14.855665643260203,14.676357863084307,14.660823111264261,14.621396694543213,14.496914877081778,14.525867813038341,14.406443289990676,14.511791494657368,14.408484301477108,14.421367627269808,14.483474821414545,14.423047758498246,14.678410804496627,14.842794247393387,14.985196801851416,15.125157698145465,15.225733932459173,15.312322281050708,15.398910629642243,15.485498978233778,15.572087326825313,15.658675675416848,15.745264024008383,15.831852372599919,15.918440721191454,16.005029069782989,16.091617418374518,16.26193617174043,16.432254925106342,16.602573678472254,16.772892431838166,16.943211185204078,17.113529938569989,17.283848691935901,17.454167445301813,17.624486198667725,17.794804952033637,17.965123705399549,18.135442458765461,18.305761212131372,18.476079965497284,18.646398718863171,18.752570913712709,18.858743108562248,18.964915303411786,19.071087498261324,19.177259693110862,19.283431887960401,19.389604082809939,19.495776277659477,19.601948472509015,19.708120667358553,19.814292862208092,19.92046505705763,20.026637251907168,20.132809446756706,20.238981641606255,20.354221969500514,20.469462297394774,20.584702625289033,20.699942953183292,20.815183281077545]
["Ethanol","$(2005)/MMBtu",15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999,15.730049999999999]
["Methanol","$(2005)/MMBtu",8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985]
["Biomass (HHV Basis)"]
["Biomass Prices (Dry Biomass Delivered)*","$(2005)/MMBtu",1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2696286520685174,1.2716814065585227,1.2809188017635484,1.3178683825836508,1.3209475143186591,1.3435278137087219,1.3466069454437304,1.3630289813637759,1.3578970951387617,1.383556526263833,1.4030576939188868,1.460534819639046,1.4800359872941,1.4861942507641173,1.5118536818891883,1.5262229633192279,1.6236006669873051,1.7209783706553823,1.8183560743234595,1.9157337779915367,2.0131114816596138,2.1104891853276913,2.2078668889957687,2.3052445926638461,2.4026222963319235,2.5,2.5714285714285716,2.6428571428571432,2.7142857142857149,2.7857142857142865,2.8571428571428581,2.9285714285714297,3,3.071428571428573,3.1428571428571446,3.2142857142857162,3.2857142857142878,3.3571428571428594,3.428571428571431,3.5,3.5714285714285743,3.6428571428571459,3.7142857142857175,3.7857142857142891,3.8571428571428608,3.9285714285714324,4,4.0714285714285747,4.1428571428571459,4.2142857142857171,4.2857142857142883,4.3571428571428594,4.4285714285714306,4.5,4.571428571428573,4.6428571428571441,4.7142857142857153,4.7857142857142865,4.8571428571428577,4.9285714285714288,5]
["* Biomass prices shown for years 2001 through 2009 are the same as the EIA value for 2010.  For the post-2025 biomass prices:  The value for 2035 was chosen based on a review of the literature, which indicated a price of $2.50/MMBtu delivered dry English ton (in 2000$) was a reasonable mid-range projection.  Values for the 2026 through 2034 were interpolated from the 2025 and 2035 values.  The value of $5.00/MMBtu delivered dry English ton in 2065 was based on judgment.  An EIA paper by Zia Haq entitled, “Biomass for Electricity Generation” (available from EIA’s website) indicates that about 7 quads of biomass per year  would be available if the price rose to  $5/MMBtu."]
[]
["Table 1 reflects values for base case feedstock and fuel values, based on the H2A analysis done for DOE's Hydrogen, Fuel Cells and Infrastructure Program.  Values from 2001 through 2025 were derived from EIA AEO 2004, and 2002 dollars are converted to 2005 dollars by multiplying the prices in 2002$/MMBtu by the GDP Implicit Price Deflator for 2005, divided by that for 2002 (from AEO 2004 Table A2; see table 2 below). For the period between 2025 and 2035, the 2025 values were extrapolated based on the ratio of the 2025 and 2015 values. For the period between 2035 and 2070, ratios in Table 2, derived from projections of a long-term model (MiniCAM) developed by Pacific Northwest National Laboratory were used to extrapolate the 2035 values (except for ethanol, methanol and biomass; see footnote)."]
[]
["Hydrogen Analysis Resource Center:  Price Ratios from PNNL GCAM Model"]
[]
[null,"Ratio 2050 to 2035 Price","Ratio 2065 to 2050 Price","Ratio 2070 to 2065 Price",null,null,null,null,null,"GDP Implicit Deflator Price Index [1]"]
["Coal Delivered to Utilities",{"$f":"G40/F40","v":1.0482288241385485},{"$f":"H40/G40","v":1.0526415477404851},{"$f":"I40/H40","v":1.0160295046377366},null,null,null,null,null,"Year","Value"]
["Wellhead Gas",{"$f":"G41/F41","v":1.1441282284851997},{"$f":"H41/G41","v":1.1360328119345371},{"$f":"I41/H41","v":1.0363018547359477}]
["Gas Delivered to Utilities",1.1252277801242987,1.1222249629995065,1.0285793469898747,null,null,null,null,null,1991,84.5]
["Crude Oil Price",1.0687839040840581,1.0213566498986533,1.0031375164207406,null,null,null,null,null,1992,86.4]
["Delivered Diesel",1.03736526166104,1.0084486821562659,1.0010687685088917,null,null,null,null,null,1993,88.4]
["Average Electricity",0.975071533164794,1.0087393571750138,0.99663324890666094,null,null,null,null,null,1994,90.3]
["Dry Biomass at Farmgate",1.0938371922267365,1.0852680569229392,1.0142672175626977,null,null,null,null,null,1995,92.1]
["Ethanol",1.0046194107582356,1.003094645903579,0.99710816742279029,null,null,null,null,null,1996,93.9]
[null,null,null,null,null,null,null,null,null,1997,95.4]
[null,null,null,null,null,null,null,null,null,1998,96.5]
["In Units Consistent with EIA AEO",null,"From AEO","From AEO","From GCAM",null,null,null,null,1999,97.9]
[null,"Units",2000,2005,2020,2035,2050,2065,2070,2000,100]
["Coal Delivered to Utilities","$/English ton",25.276500000000002,25.071000000000002,49.911552427759986,51.73380738099187,54.228868079187265,57.083559627090274,57.998580810871225,2001,102.4]
["Wellhead Gas","$/mcf",3.83,2.88,3.4820792312666162,3.718467288972283,4.254403392012021,4.8331418485312492,5.0085938618348607,2002,104.1]
["Gas Delivered to Utilities","$/mcf",4.333333333333333,3.2058823529411766,5.3135477999345282,5.6703709369749671,6.3804589018936815,7.1603102550975084,7.3649472464330987,2003,106]
["Crude Oil Price","$/bbl",28.35,23.27,38.166254666132858,44.018296607182357,47.046046898954408,48.050792851691,48.201553003292787,2004,108.3]
["Delivered Diesel","$/gallon",1.5176666666666667,1.2925714285714285,1.9428327208531595,2.1262391061548653,2.2056865867102777,2.2243217316177319,2.2266990166381286,2005,110.5]
["Average Electricity","c/kWh",6.9,6.4,7.2674708046079139,7.0885496188632935,6.9118429447797478,6.9722480090117775,6.9487741854044058,"[2]"]
["Dry Biomass at Farmgate","$/mmBtu",null,null,3.9267286033597717,3.4025762910602637,3.7218644965506216,4.0392206503019663,4.0968490901035652]
["Ethanol","$/mmBtu",null,null,24.686324737923844,23.090083577893328,23.196746158381607,23.268531873857007,23.201243175360347]
["Biomass delivery (assuming $10/English ton average delivery price)","$/English ton",null,null,10,10,10,10]
[null,"$/mmBtu HHV",null,null,{"$f":"E48*$B$61","v":0.65713983050847458},{"$f":"F48*$B$61","v":0.65713983050847458},{"$f":"G48*$B$61","v":0.65713983050847458},{"$f":"H48*$B$61","v":0.65713983050847458}]
["Biomass delivered $/mmBtu HHV","$/mmBtu",null,null,{"$f":"E49+E46","v":4.5838684338682461},{"$f":"F49+F46","v":4.0597161215687381},{"$f":"G49+G46","v":4.3790043270590964},{"$f":"H49+H46","v":4.6963604808104407}]
[]
["Note:"]
["[2] values in italics are projections"]
["Source:"]
[]
["[1] Available from Short Term Energy Outlook, Table A.2 at http://www.eia.doe.gov/emeu/steo/pub/a2tab.html"]
[]
["Biomass conversion $/dry English ton to $/mmBtu HHV"]
["Biomass LHV (kJ/kg)",19022]
["Biomass HHV (kJ/kg)",17700]
["Conversion factor",{"$f":"2.205/2000/B60*mmBTU_to_GJ*1000000","v":6.5713983050847455E-2}]
[]
[]
[null,"Report","Annual Energy Outlook 2010"]
[null,"Scenario","aeo2010r",null,null,"Reference case"]
[null,"Datekey","d111809a"]
[null,"Release Date",null," December 2009"]
[]
[]
[]
[]
["aeo2010r.d111809a"]
[]
["Table 3.  Energy Prices by Sector and Source"]
["(2008 dollars per million Btu, unless otherwise noted)"]
[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,null,null,null,null,"2008-"]
[" Sector and Source",2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2035]
[]
[" Residential"]
["   Liquefied Petroleum Gases",26.25,29.35,24.9,24.01,24.09,25.25,26.47,27.44,28.03,28.67,29.21,29.8,30.06,30.29,30.53,30.73,31.01,31.28,31.55,31.7,31.98,32.229999999999997,32.590000000000003,32.81,33.17,33.51,33.9,34.26,34.65,6.0000000000000001E-3]
["   Distillate Fuel Oil",20.3,24.47,17.98,17.57,17.72,18.84,19.86,20.58,21.08,22,22.66,23.32,23.74,24.1,24.24,24.44,24.76,24.94,25.23,25.5,25.72,26.04,26.44,26.61,27.05,27.45,27.82,28.24,28.66,6.0000000000000001E-3]
["   Natural Gas",12.94,13.48,11.39,10.89,11.78,11.87,11.48,11.41,11.56,11.65,11.69,11.76,11.83,11.95,12.07,12.26,12.29,12.2,12.29,12.46,12.66,12.9,13.16,13.44,13.78,13.93,14.03,14.25,14.4,2E-3]
["   Electricity",31.82,33.29,32.33,30.94,29.9,31.08,31.47,31.49,31.43,31.64,31.8,31.78,31.68,31.84,32.01,32.08,32.200000000000003,32.28,32.26,32.4,32.57,32.729999999999997,33.130000000000003,33.46,33.81,34.11,34.26,34.49,34.71,2E-3]
[]
[" Commercial"]
["   Liquefied Petroleum Gases",20.65,26.15,19.82,20.78,20.86,22.02,23.23,24.19,24.77,25.41,25.95,26.53,26.79,27.02,27.25,27.46,27.73,28,28.26,28.41,28.68,28.93,29.28,29.5,29.86,30.19,30.58,30.94,31.32,7.0000000000000001E-3]
["   Distillate Fuel Oil",17.48,21.5,15.8,14.82,15.24,16.38,17.399999999999999,18.11,18.72,19.559999999999999,20.2,20.84,21.26,21.6,21.78,22.04,22.29,22.43,22.72,22.97,23.21,23.53,23.93,24.11,24.54,24.94,25.28,25.69,26.13,7.0000000000000001E-3]
["   Residual Fuel",8.39,15.52,9.27,9.4499999999999993,9.6300000000000008,10.85,11.98,12.76,13.13,13.68,14.17,14.69,15.26,15.46,15.68,15.89,16.12,16.34,16.54,16.63,16.82,17.059999999999999,17.28,17.54,17.89,18.12,18.25,18.68,18.84,7.0000000000000001E-3]
["   Natural Gas",11.2,11.94,9.0500000000000007,8.67,9.7200000000000006,10.07,9.92,9.85,9.99,10.08,10.11,10.16,10.23,10.35,10.46,10.65,10.69,10.62,10.7,10.86,11.04,11.28,11.52,11.78,12.11,12.26,12.32,12.52,12.66,2E-3]
["   Electricity",28.81,30.47,28.94,27.37,25.72,26.72,26.81,26.55,26.55,26.81,26.97,26.98,26.93,27.12,27.31,27.42,27.62,27.77,27.72,27.87,28.05,28.25,28.67,28.99,29.37,29.73,29.9,30.15,30.37,0]
[]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",22.01,24.2,18.64,18.36,18.46,19.61,20.9,21.9,22.49,23.25,23.76,24.31,24.62,24.86,25.09,25.3,25.59,25.86,26.12,26.27,26.55,26.8,27.15,27.38,27.74,28.08,28.48,28.86,29.25,7.0000000000000001E-3]
["   Distillate Fuel Oil",18.07,22.31,16.399999999999999,14.38,15.38,16.55,17.59,18.32,19,19.8,20.440000000000001,21.08,21.49,21.83,22.03,22.36,22.56,22.67,22.97,23.22,23.48,23.81,24.22,24.4,24.84,25.25,25.6,26.02,26.48,6.0000000000000001E-3]
["   Residual Fuel Oil",8.84,16.309999999999999,9.75,13.12,13.24,14.32,15.31,16.079999999999998,16.47,16.96,17.37,17.82,18.09,18.2,18.43,18.61,18.82,19.03,19.23,19.3,19.489999999999998,19.73,19.98,20.27,20.61,20.87,21.12,21.44,21.72,1.0999999999999999E-2]
["   Natural Gas 2/",7.58,9.11,4.2,4.87,5.97,6.39,6.33,6.28,6.45,6.52,6.51,6.55,6.6,6.7,6.78,6.96,7.01,6.96,7.02,7.15,7.29,7.51,7.73,7.98,8.2899999999999991,8.4,8.42,8.61,8.73,-2E-3]
["   Metallurgical Coal",3.69,4.49,4.72,4.8,4.8600000000000003,5.0199999999999996,5.05,5.08,5.08,5.09,5.16,5.22,5.29,5.32,5.35,5.36,5.35,5.32,5.24,5.16,5.14,5.14,5.1100000000000003,5.1100000000000003,5.09,5.08,5.08,5.0599999999999996,5.0599999999999996,4.0000000000000001E-3]
["   Other Industrial Coal",2.48,2.84,2.79,2.69,2.69,2.69,2.66,2.68,2.69,2.68,2.69,2.68,2.67,2.66,2.65,2.65,2.63,2.63,2.63,2.64,2.63,2.64,2.65,2.66,2.67,2.67,2.69,2.7,2.71,-2E-3]
["   Coal to Liquids","- -","- -","- -","- -",1.26,1.04,1.04,1.41,1.42,1.46,1.48,1.48,1.47,1.46,1.49,1.5,1.52,1.49,1.49,1.47,1.46,1.45,1.44,1.44,1.44,1.44,1.46,1.48,1.51,"- -"]
["   Electricity",19.02,20.21,20.04,19.149999999999999,17.11,17.73,17.62,17.350000000000001,17.37,17.62,17.75,17.77,17.75,17.920000000000002,18.07,18.190000000000001,18.38,18.53,18.5,18.61,18.78,18.97,19.3,19.579999999999998,19.88,20.16,20.3,20.52,20.71,1E-3]
[]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",23.83,29.93,25.2,23.89,23.98,25.13,26.33,27.29,27.88,28.53,29.07,29.65,29.91,30.13,30.36,30.56,30.83,31.1,31.36,31.5,31.77,32.01,32.36,32.58,32.93,33.26,33.64,34,34.380000000000003,5.0000000000000001E-3]
["   E85 4/",27.43,26.93,23.29,20.64,20.97,22.13,24.21,25.23,25.55,25.08,25.9,26.54,26.68,26.95,27.32,27.82,28.31,28.55,28.86,29.22,29.49,30.03,30.44,30.64,30.86,31.29,31.49,31.77,32.229999999999997,7.0000000000000001E-3]
["   Motor Gasoline 5/",23.66,26.76,19.14,20.55,20.88,22.03,24.02,24.94,25.37,25.94,26.47,26.89,27.2,27.59,27.82,28.18,28.42,28.54,28.87,29.19,29.47,29.9,30.27,30.42,30.77,31.16,31.44,31.81,32.33,7.0000000000000001E-3]
["   Jet Fuel 6/",15.77,22.71,12.73,14.79,15.16,16.54,17.690000000000001,18.46,19.04,19.760000000000002,20.41,20.97,21.35,21.69,21.85,22.09,22.41,22.61,22.92,23.19,23.48,23.9,24.26,24.51,24.9,25.3,25.64,26.05,26.48,6.0000000000000001E-3]
["   Diesel Fuel (distillate fuel oil) 7/",21.55,27.65,17.77,19.12,19.309999999999999,20.51,21.54,22.25,22.93,23.68,24.26,24.91,25.29,25.6,25.79,26.12,26.26,26.34,26.63,26.83,27.09,27.4,27.8,27.96,28.38,28.78,29.09,29.49,29.96,3.0000000000000001E-3]
["   Residual Fuel Oil",9.19,14.49,8.86,10.210000000000001,10.32,11.5,12.44,13.18,13.58,13.9,14.43,14.81,14.97,14.99,15.23,15.34,15.55,15.75,15.93,15.98,16.27,16.5,16.8,17.100000000000001,17.420000000000002,17.690000000000001,17.93,18.239999999999998,18.600000000000001,8.9999999999999993E-3]
["   Natural Gas 8/",13.84,15.96,11.36,12,13.09,13.49,13.36,13.25,13.37,13.41,13.38,13.37,13.38,13.44,13.46,13.58,13.54,13.41,13.43,13.54,13.65,13.83,14,14.19,14.46,14.54,14.55,14.7,14.78,-3.0000000000000001E-3]
["   Electricity",32.03,33.729999999999997,32.299999999999997,30.29,27.63,29.66,29.72,29.07,28.79,29.01,29.04,28.87,28.59,28.55,28.54,28.43,28.48,28.64,28.63,28.88,29.32,29.79,30.51,31.01,31.61,32.15,32.47,32.89,33.26,-1E-3]
[]
[" Electric Power 9/"]
["   Distillate Fuel Oil",15.75,19.37,14.24,13.91,14.06,15.2,16.21,16.89,17.36,18.22,18.88,19.510000000000002,19.920000000000002,20.25,20.399999999999999,20.58,20.89,21.07,21.35,21.6,21.83,22.14,22.54,22.71,23.14,23.54,23.87,24.28,24.7,8.9999999999999993E-3]
["   Residual Fuel Oil",9.0399999999999991,14.56,8.7799999999999994,12,12.17,13.34,14.37,15.11,15.53,15.93,16.45,16.89,17.14,17.22,17.47,17.63,17.850000000000001,18.079999999999998,18.3,18.38,18.68,18.940000000000001,19.23,19.55,19.899999999999999,20.190000000000001,20.43,20.77,21.12,1.4E-2]
["   Natural Gas",7.26,9.09,4.1399999999999997,4.8499999999999996,5.82,6.17,5.94,5.9,6.08,6.16,6.17,6.22,6.29,6.42,6.52,6.69,6.74,6.7,6.75,6.91,7.05,7.27,7.51,7.73,8.02,8.14,8.17,8.35,8.4600000000000009,-3.0000000000000001E-3]
["   Steam Coal",1.8,2.0499999999999998,2.15,1.99,1.98,1.99,1.99,1.99,2.0099999999999998,1.99,2,1.99,1.99,1.98,1.98,1.99,1.99,1.99,1.99,2,2,2.0099999999999998,2.02,2.0299999999999998,2.04,2.0499999999999998,2.06,2.0699999999999998,2.09,1E-3]
[]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",18.940000000000001,20.190000000000001,18.36,16.850000000000001,16.87,17.87,18.97,19.82,20.3,20.84,21.26,21.71,21.93,22.15,22.36,22.56,22.83,23.09,23.34,23.49,23.75,24,24.34,24.55,24.91,25.25,25.63,25.99,26.37,0.01]
["   E85 4/",27.43,26.93,23.29,20.64,20.97,22.13,24.21,25.23,25.55,25.08,25.9,26.54,26.68,26.95,27.32,27.82,28.31,28.55,28.86,29.22,29.49,30.03,30.44,30.64,30.86,31.29,31.49,31.77,32.229999999999997,7.0000000000000001E-3]
["   Motor Gasoline 5/",23.55,26.54,19.149999999999999,20.55,20.88,22.03,24.01,24.94,25.36,25.93,26.46,26.89,27.2,27.59,27.82,28.17,28.41,28.54,28.87,29.18,29.47,29.9,30.27,30.41,30.76,31.16,31.43,31.81,32.32,7.0000000000000001E-3]
["   Jet Fuel",15.77,22.71,12.73,14.79,15.16,16.54,17.690000000000001,18.46,19.04,19.760000000000002,20.41,20.97,21.35,21.69,21.85,22.09,22.41,22.61,22.92,23.19,23.48,23.9,24.26,24.51,24.9,25.3,25.64,26.05,26.48,6.0000000000000001E-3]
["   Distillate Fuel Oil",20.71,26.27,17.46,17.73,18.149999999999999,19.45,20.62,21.35,22.03,22.8,23.45,24.07,24.47,24.79,24.99,25.32,25.5,25.59,25.89,26.12,26.38,26.71,27.11,27.29,27.73,28.13,28.46,28.87,29.34,4.0000000000000001E-3]
["   Residual Fuel Oil",9.07,14.77,8.9600000000000009,10.9,11.01,12.17,13.13,13.86,14.26,14.63,15.14,15.55,15.76,15.81,16.05,16.190000000000001,16.399999999999999,16.600000000000001,16.8,16.850000000000001,17.13,17.37,17.66,17.96,18.3,18.559999999999999,18.79,19.12,19.46,0.01]
["   Natural Gas",9.19,10.53,6.57,6.87,7.87,8.1999999999999993,8.0500000000000007,8.02,8.14,8.2200000000000006,8.2200000000000006,8.27,8.33,8.44,8.5500000000000007,8.73,8.77,8.68,8.75,8.89,9.0399999999999991,9.26,9.49,9.74,10.050000000000001,10.17,10.210000000000001,10.4,10.54,0]
["   Metallurgical Coal",3.69,4.49,4.72,4.8,4.8600000000000003,5.0199999999999996,5.05,5.08,5.08,5.09,5.16,5.22,5.29,5.32,5.35,5.36,5.35,5.32,5.24,5.16,5.14,5.14,5.1100000000000003,5.1100000000000003,5.09,5.08,5.08,5.0599999999999996,5.0599999999999996,4.0000000000000001E-3]
["   Other Coal",1.84,2.1,2.19,2.0299999999999998,2.02,2.0299999999999998,2.0299999999999998,2.0299999999999998,2.0499999999999998,2.0299999999999998,2.04,2.0299999999999998,2.02,2.02,2.02,2.0299999999999998,2.02,2.02,2.02,2.0299999999999998,2.0299999999999998,2.04,2.0499999999999998,2.06,2.0699999999999998,2.08,2.09,2.1,2.12,0]
["   Coal to Liquids","- -","- -","- -","- -",1.26,1.04,1.04,1.41,1.42,1.46,1.48,1.48,1.47,1.46,1.49,1.5,1.52,1.49,1.49,1.47,1.46,1.45,1.44,1.44,1.44,1.44,1.46,1.48,1.51,"- -"]
["   Electricity",27.25,28.81,28.07,26.77,25.2,26.1,26.17,25.97,25.95,26.2,26.36,26.37,26.31,26.51,26.7,26.84,27.04,27.19,27.17,27.33,27.53,27.74,28.16,28.49,28.86,29.21,29.38,29.64,29.87,1E-3]
[]
["Non-Renewable Energy Expenditures by Sector"]
["(billion 2008 dollars)"]
[" Residential",241.67,254.66,231.65,223.76,222.61,230.62,228.9,229.4,230.89,234.53,236.76,239.14,241.36,245.14,247.96,251.14,253.92,256.67,258.7,262.54000000000002,266.58999999999997,271.26,275.8,280.39999999999998,285.83,290.58999999999997,292.89999999999998,297.16000000000003,301.11,6.0000000000000001E-3]
[" Commercial",176.61,191.19,168.7,163.43,163.69,172.64,173.85,174.18,176.9,180.82,184.11,186.86,189.36,193.15,196.83,200.4,204.1,207.27,210.07,214.23,218.63,223.34,229.36,234.79,240.94,246.37,250.61,256.01,261.07,1.2E-2]
[" Industrial",219.69,244.81,175.42,163.24,173.51,191.66,201.52,207.49,213.14,218.86,223.15,228.05,231.33,234.86,236.42,237.67,239.07,240.3,241.75,242.96,245.17,247.67,250.95,253.51,257.7,259.55,261.58,265.05,267.18,3.0000000000000001E-3]
[" Transportation",613.37,705.86,465.68,508.22,528.5,567.33000000000004,615.79,640.91999999999996,655.77,671.91,690.32,704.34,717.08,729.77,737.71,743.52,757.24,767.89,782.71,795.25,808.06,822.03,834.45,846.64,856.24,869.12,883.55,894.05,908.01,8.9999999999999993E-3]
["   Total Non-Renewable Expenditures",1251.3499999999999,1396.52,1041.45,1058.6500000000001,1088.31,1162.25,1220.05,1251.99,1276.69,1306.1199999999999,1334.33,1358.39,1379.14,1402.91,1418.92,1432.73,1454.32,1472.13,1493.23,1514.98,1538.45,1564.3,1590.55,1615.34,1640.71,1665.62,1688.65,1712.28,1737.37,8.0000000000000002E-3]
[" Transportation Renewable Expenditures",0.05,0.17,0.04,0.09,0.11,0.13,0.15,0.17,0.21,2.34,3.15,4,5.31,7.12,9.59,17.39,15.56,14.53,15.06,16.98,18.95,20.57,23.66,25.05,31.91,36.74,40.74,48.35,56.42,0.24099999999999999]
["   Total Expenditures",1251.3900000000001,1396.69,1041.49,1058.74,1088.42,1162.3699999999999,1220.2,1252.1600000000001,1276.9000000000001,1308.46,1337.48,1362.4,1384.44,1410.03,1428.51,1450.12,1469.88,1486.66,1508.29,1531.96,1557.41,1584.86,1614.21,1640.39,1672.62,1702.37,1729.39,1760.62,1793.79,8.9999999999999993E-3]
[]
[]
["Prices in Nominal Dollars"]
[" Residential"]
["   Liquefied Petroleum Gases",25.67,29.35,25.28,24.73,25.15,26.73,28.51,30.06,31.23,32.520000000000003,33.75,35.06,36.020000000000003,37.020000000000003,38.1,39.200000000000003,40.409999999999997,41.61,42.82,43.92,45.24,46.58,48.12,49.52,51.18,52.85,54.62,56.39,58.23,2.5999999999999999E-2]
["   Distillate Fuel Oil",19.86,24.47,18.260000000000002,18.100000000000001,18.489999999999998,19.940000000000001,21.4,22.55,23.49,24.96,26.17,27.44,28.46,29.45,30.25,31.17,32.25,33.17,34.24,35.33,36.380000000000003,37.630000000000003,39.049999999999997,40.159999999999997,41.73,43.3,44.82,46.47,48.16,2.5000000000000001E-2]
["   Natural Gas",12.66,13.48,11.57,11.22,12.29,12.56,12.36,12.51,12.88,13.22,13.5,13.83,14.18,14.61,15.06,15.64,16.010000000000002,16.22,16.68,17.260000000000002,17.91,18.649999999999999,19.440000000000001,20.29,21.26,21.98,22.61,23.44,24.2,2.1999999999999999E-2]
["   Electricity",31.12,33.29,32.83,31.88,31.21,32.9,33.9,34.5,35.020000000000003,35.89,36.74,37.39,37.97,38.92,39.950000000000003,40.92,41.95,42.94,43.78,44.88,46.07,47.3,48.93,50.5,52.16,53.81,55.2,56.77,58.33,2.1000000000000001E-2]
[]
[" Commercial"]
["   Liquefied Petroleum Gases",20.2,26.15,20.12,21.4,21.77,23.3,25.02,26.51,27.61,28.83,29.98,31.22,32.11,33.020000000000003,34.01,35.020000000000003,36.130000000000003,37.24,38.35,39.36,40.57,41.81,43.24,44.53,46.07,47.62,49.27,50.92,52.64,2.5999999999999999E-2]
["   Distillate Fuel Oil",17.100000000000001,21.5,16.04,15.27,15.91,17.34,18.739999999999998,19.850000000000001,20.86,22.18,23.33,24.52,25.47,26.39,27.18,28.11,29.04,29.83,30.83,31.82,32.83,34.01,35.340000000000003,36.380000000000003,37.86,39.340000000000003,40.74,42.29,43.92,2.7E-2]
["   Residual Fuel",8.2100000000000009,15.52,9.41,9.74,10.050000000000001,11.48,12.9,13.98,14.63,15.52,16.37,17.29,18.29,18.899999999999999,19.57,20.27,21.01,21.73,22.45,23.04,23.8,24.66,25.52,26.47,27.6,28.58,29.4,30.75,31.66,2.7E-2]
["   Natural Gas",10.96,11.94,9.18,8.93,10.15,10.65,10.68,10.8,11.14,11.44,11.67,11.96,12.27,12.65,13.05,13.58,13.92,14.13,14.53,15.05,15.62,16.3,17.010000000000002,17.78,18.690000000000001,19.329999999999998,19.86,20.61,21.27,2.1999999999999999E-2]
["   Electricity",28.18,30.47,29.38,28.19,26.85,28.28,28.88,29.09,29.58,30.41,31.16,31.75,32.270000000000003,33.15,34.090000000000003,34.97,35.99,36.94,37.619999999999997,38.61,39.68,40.82,42.33,43.75,45.32,46.89,48.18,49.63,51.04,1.9E-2]
[]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",21.53,24.2,18.920000000000002,18.920000000000002,19.260000000000002,20.76,22.51,24,25.06,26.38,27.45,28.6,29.51,30.38,31.31,32.270000000000003,33.340000000000003,34.39,35.450000000000003,36.4,37.549999999999997,38.729999999999997,40.1,41.33,42.81,44.29,45.9,47.5,49.15,2.7E-2]
["   Distillate Fuel Oil",17.68,22.31,16.649999999999999,14.82,16.05,17.52,18.95,20.07,21.18,22.46,23.62,24.81,25.76,26.68,27.5,28.52,29.39,30.15,31.18,32.159999999999997,33.21,34.409999999999997,35.770000000000003,36.83,38.33,39.83,41.25,42.82,44.51,2.5999999999999999E-2]
["   Residual Fuel Oil",8.65,16.309999999999999,9.89,13.52,13.82,15.16,16.489999999999998,17.62,18.350000000000001,19.239999999999998,20.059999999999999,20.97,21.68,22.24,23,23.74,24.52,25.31,26.1,26.74,27.57,28.51,29.51,30.6,31.8,32.92,34.03,35.29,36.5,0.03]
["   Natural Gas 2/",7.41,9.11,4.26,5.0199999999999996,6.23,6.76,6.82,6.89,7.18,7.39,7.52,7.71,7.91,8.19,8.4700000000000006,8.8800000000000008,9.14,9.26,9.52,9.9,10.31,10.85,11.41,12.04,12.79,13.25,13.56,14.17,14.67,1.7999999999999999E-2]
["   Metallurgical Coal",3.61,4.49,4.79,4.9400000000000004,5.07,5.31,5.44,5.56,5.66,5.77,5.97,6.14,6.34,6.5,6.68,6.84,6.98,7.07,7.11,7.15,7.27,7.43,7.55,7.72,7.86,8.02,8.18,8.33,8.5,2.4E-2]
["   Other Industrial Coal",2.4300000000000002,2.84,2.83,2.77,2.81,2.85,2.86,2.93,3,3.04,3.11,3.16,3.2,3.26,3.31,3.38,3.43,3.5,3.56,3.65,3.72,3.82,3.91,4.01,4.12,4.21,4.33,4.4400000000000004,4.55,1.7999999999999999E-2]
["   Coal to Liquids","- -","- -","- -","- -",1.32,1.1000000000000001,1.1200000000000001,1.55,1.58,1.65,1.72,1.74,1.76,1.79,1.86,1.91,1.98,1.99,2.02,2.04,2.0699999999999998,2.1,2.13,2.1800000000000002,2.2200000000000002,2.2799999999999998,2.35,2.44,2.5299999999999998,"- -"]
["   Electricity",18.600000000000001,20.21,20.350000000000001,19.73,17.86,18.77,18.98,19.010000000000002,19.36,19.989999999999998,20.51,20.91,21.27,21.9,22.56,23.2,23.95,24.64,25.11,25.79,26.57,27.41,28.5,29.55,30.67,31.8,32.71,33.76,34.799999999999997,0.02]
[]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",23.31,29.93,25.58,24.61,25.02,26.61,28.36,29.9,31.07,32.36,33.58,34.89,35.840000000000003,36.82,37.89,38.979999999999997,40.17,41.36,42.56,43.64,44.94,46.27,47.79,49.17,50.81,52.46,54.21,55.95,57.77,2.5000000000000001E-2]
["   E85 4/",26.83,26.93,23.64,21.26,21.89,23.43,26.07,27.64,28.47,28.45,29.92,31.23,31.97,32.94,34.090000000000003,35.479999999999997,36.880000000000003,37.979999999999997,39.17,40.479999999999997,41.72,43.4,44.96,46.25,47.62,49.36,50.75,52.29,54.17,2.5999999999999999E-2]
["   Motor Gasoline 5/",23.15,26.76,19.43,21.17,21.79,23.32,25.87,27.33,28.27,29.42,30.58,31.65,32.6,33.72,34.72,35.94,37.020000000000003,37.96,39.18,40.44,41.69,43.21,44.7,45.91,47.47,49.16,50.66,52.36,54.33,2.7E-2]
["   Jet Fuel 6/",15.42,22.71,12.92,15.23,15.82,17.510000000000002,19.05,20.23,21.21,22.42,23.58,24.67,25.58,26.51,27.27,28.18,29.2,30.07,31.1,32.130000000000003,33.21,34.54,35.83,36.99,38.42,39.92,41.32,42.87,44.51,2.5000000000000001E-2]
["   Diesel Fuel (distillate fuel oil) 7/",21.08,27.65,18.04,19.7,20.149999999999999,21.71,23.2,24.38,25.56,26.86,28.03,29.31,30.31,31.28,32.19,33.32,34.22,35.03,36.130000000000003,37.17,38.32,39.61,41.05,42.2,43.79,45.41,46.88,48.53,50.35,2.1999999999999999E-2]
["   Residual Fuel Oil",8.99,14.49,9,10.51,10.77,12.17,13.4,14.45,15.13,15.77,16.670000000000002,17.43,17.940000000000001,18.32,19,19.57,20.260000000000002,20.94,21.63,22.13,23.02,23.85,24.8,25.81,26.88,27.91,28.9,30.02,31.26,2.9000000000000001E-2]
["   Natural Gas 8/",13.54,15.96,11.54,12.36,13.66,14.28,14.39,14.52,14.9,15.21,15.46,15.74,16.04,16.43,16.8,17.32,17.64,17.829999999999998,18.23,18.760000000000002,19.309999999999999,19.98,20.67,21.42,22.31,22.94,23.44,24.19,24.84,1.7000000000000001E-2]
["   Electricity",31.32,33.729999999999997,32.79,31.2,28.83,31.39,32.01,31.85,32.08,32.909999999999997,33.549999999999997,33.97,34.26,34.89,35.61,36.26,37.11,38.1,38.86,40,41.47,43.05,45.05,46.8,48.78,50.72,52.33,54.13,55.89,1.9E-2]
[]
[" Electric Power 9/"]
["   Distillate Fuel Oil",15.41,19.37,14.46,14.33,14.68,16.09,17.46,18.510000000000002,19.350000000000001,20.67,21.81,22.96,23.88,24.75,25.46,26.24,27.22,28.03,28.98,29.93,30.88,32,33.28,34.28,35.71,37.130000000000003,38.46,39.950000000000003,41.52,2.9000000000000001E-2]
["   Residual Fuel Oil",8.84,14.56,8.92,12.37,12.7,14.13,15.48,16.55,17.3,18.07,19.010000000000002,19.88,20.54,21.05,21.8,22.48,23.26,24.05,24.83,25.46,26.42,27.37,28.4,29.5,30.7,31.85,32.92,34.19,35.49,3.4000000000000002E-2]
["   Natural Gas",7.1,9.09,4.2,4.99,6.07,6.53,6.4,6.47,6.77,6.99,7.13,7.32,7.53,7.85,8.1300000000000008,8.5399999999999991,8.7799999999999994,8.91,9.17,9.57,9.9700000000000006,10.51,11.09,11.66,12.38,12.84,13.16,13.75,14.22,1.7000000000000001E-2]
["   Steam Coal",1.76,2.0499999999999998,2.1800000000000002,2.0499999999999998,2.0699999999999998,2.1,2.15,2.19,2.2400000000000002,2.2599999999999998,2.31,2.34,2.38,2.42,2.4700000000000002,2.54,2.59,2.65,2.69,2.77,2.82,2.9,2.98,3.06,3.15,3.23,3.32,3.41,3.51,0.02]
[]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",18.53,20.190000000000001,18.64,17.36,17.61,18.920000000000002,20.43,21.72,22.62,23.64,24.56,25.55,26.28,27.06,27.91,28.78,29.75,30.7,31.68,32.54,33.6,34.69,35.950000000000003,37.049999999999997,38.44,39.83,41.29,42.77,44.32,0.03]
["   E85 4/",26.83,26.93,23.64,21.26,21.89,23.43,26.07,27.64,28.47,28.45,29.92,31.23,31.97,32.94,34.090000000000003,35.479999999999997,36.880000000000003,37.979999999999997,39.17,40.479999999999997,41.72,43.4,44.96,46.25,47.62,49.36,50.75,52.29,54.17,2.5999999999999999E-2]
["   Motor Gasoline 5/",23.03,26.54,19.440000000000001,21.17,21.79,23.32,25.87,27.33,28.27,29.42,30.58,31.64,32.6,33.71,34.71,35.93,37.020000000000003,37.950000000000003,39.17,40.43,41.68,43.21,44.69,45.9,47.46,49.15,50.65,52.35,54.32,2.7E-2]
["   Jet Fuel",15.42,22.71,12.92,15.23,15.82,17.510000000000002,19.05,20.23,21.21,22.42,23.58,24.67,25.58,26.51,27.27,28.18,29.2,30.07,31.1,32.130000000000003,33.21,34.54,35.83,36.99,38.42,39.92,41.32,42.87,44.51,2.5000000000000001E-2]
["   Distillate Fuel Oil",20.260000000000002,26.27,17.73,18.260000000000002,18.940000000000001,20.58,22.21,23.39,24.55,25.86,27.09,28.33,29.33,30.3,31.19,32.29,33.22,34.04,35.14,36.19,37.31,38.6,40.04,41.2,42.78,44.38,45.87,47.52,49.31,2.4E-2]
["   Residual Fuel Oil",8.8699999999999992,14.77,9.1,11.22,11.49,12.89,14.14,15.19,15.89,16.600000000000001,17.5,18.3,18.89,19.329999999999998,20.03,20.64,21.36,22.08,22.8,23.35,24.24,25.11,26.08,27.11,28.23,29.29,30.29,31.46,32.700000000000003,0.03]
["   Natural Gas",8.99,10.53,6.67,7.08,8.2100000000000009,8.68,8.67,8.7799999999999994,9.07,9.33,9.5,9.73,9.98,10.32,10.67,11.14,11.42,11.55,11.88,12.31,12.79,13.39,14.02,14.7,15.51,16.05,16.46,17.12,17.71,1.9E-2]
["   Metallurgical Coal",3.61,4.49,4.79,4.9400000000000004,5.07,5.31,5.44,5.56,5.66,5.77,5.97,6.14,6.34,6.5,6.68,6.84,6.98,7.07,7.11,7.15,7.27,7.43,7.55,7.72,7.86,8.02,8.18,8.33,8.5,2.4E-2]
["   Other Coal",1.8,2.1,2.2200000000000002,2.09,2.11,2.14,2.19,2.23,2.2799999999999998,2.2999999999999998,2.35,2.39,2.4300000000000002,2.4700000000000002,2.52,2.58,2.64,2.69,2.74,2.81,2.87,2.95,3.03,3.11,3.2,3.28,3.37,3.46,3.56,0.02]
["   Coal to Liquids","- -","- -","- -","- -",1.32,1.1000000000000001,1.1200000000000001,1.55,1.58,1.65,1.72,1.74,1.76,1.79,1.86,1.91,1.98,1.99,2.02,2.04,2.0699999999999998,2.1,2.13,2.1800000000000002,2.2200000000000002,2.2799999999999998,2.35,2.44,2.5299999999999998,"- -"]
["   Electricity",26.66,28.81,28.5,27.58,26.29,27.63,28.19,28.46,28.92,29.72,30.45,31.03,31.53,32.4,33.33,34.229999999999997,35.22,36.159999999999997,36.869999999999997,37.86,38.94,40.090000000000003,41.58,43,44.53,46.07,47.34,48.78,50.19,2.1000000000000001E-2]
[]
["Non-Renewable Energy Expenditures by Sector"]
["(billion nominal dollars)"]
[" Residential",236.38,254.66,235.17,230.51,232.31,244.12,246.57,251.37,257.29000000000002,266.02999999999997,273.52999999999997,281.39999999999998,289.27,299.58999999999997,309.45,320.3,330.83,341.36,351.09,363.72,377.1,392.03,407.27,423.22,441.01,458.4,471.99,489.06,506.03,2.5999999999999999E-2]
[" Commercial",172.75,191.19,171.27,168.36,170.83,182.74,187.26,190.86,197.13,205.11,212.7,219.88,226.94,236.05,245.65,255.58,265.91000000000003,275.66000000000003,285.08999999999997,296.79000000000002,309.27,322.77,338.69,354.37,371.75,388.64,403.84,421.34,438.74,3.1E-2]
[" Industrial",214.89,244.81,178.09,168.16,181.07,202.87,217.07,227.35,237.51,248.26,257.8,268.36,277.25,287.02999999999997,295.06,303.12,311.48,319.60000000000002,328.09,336.58,346.81,357.93,370.58,382.62,397.61,409.44,421.52,436.23,449,2.3E-2]
[" Transportation",599.94000000000005,705.86,472.76,523.54,551.54,600.52,663.3,702.29,730.78,762.17,797.53,828.81,859.4,891.87,920.68,948.26,986.59,1021.27,1062.24,1101.69,1143.03,1188,1232.23,1277.8499999999999,1321.12,1371.03,1423.78,1471.43,1525.95,2.9000000000000001E-2]
["   Total Non-Renewable Expenditures",1223.96,1396.52,1057.29,1090.58,1135.76,1230.25,1314.19,1371.86,1422.72,1481.57,1541.56,1598.45,1652.86,1714.54,1770.84,1827.25,1894.81,1957.89,2026.51,2098.7800000000002,2176.1999999999998,2260.73,2348.7600000000002,2438.06,2531.5,2627.51,2721.14,2818.06,2919.72,2.8000000000000001E-2]
[" Transportation Renewable Expenditures",0.04,0.17,0.04,0.09,0.11,0.13,0.16,0.18,0.24,2.65,3.64,4.71,6.36,8.6999999999999993,11.96,22.18,20.28,19.329999999999998,20.440000000000001,23.52,26.81,29.72,34.94,37.81,49.23,57.96,65.66,79.569999999999993,94.81,0.26500000000000001]
["   Total Expenditures",1224,1396.69,1057.33,1090.67,1135.8699999999999,1230.3800000000001,1314.36,1372.05,1422.95,1484.22,1545.2,1603.16,1659.22,1723.24,1782.8,1849.44,1915.09,1977.22,2046.94,2122.3000000000002,2203.0100000000002,2290.46,2383.6999999999998,2475.87,2580.73,2685.47,2786.79,2897.63,3014.53,2.9000000000000001E-2]
[]
[]
[]
["   1/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public."]
["   2/ Excludes use for lease and plant fuel."]
["   3/ Includes Federal and State taxes while excluding county and local taxes."]
["   4/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues,"]
["the percentage of ethanol varies seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   5/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
["   6/ Kerosene-type jet fuel.  Includes Federal and State taxes while excluding county and local taxes."]
["   7/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
["   8/ Compressed natural gas used as a vehicle fuel.  Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges."]
["   9/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   10/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit."]
["   - - = Not applicable."]
["   Note:  Data for 2007 and 2008 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2007 and 2008 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual"]
["2008, DOE/EIA-0487(2008) (Washington, DC, August 2009).  2007 residential and commercial natural gas delivered prices:  EIA,"]
["Natural Gas Annual 2007, DOE/EIA-0131(2007) (Washington, DC, January, 2009).  2008 residential and commercial natural gas"]
["delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2009/07) (Washington, DC, July 2009).  2007 and 2008"]
["industrial natural gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey and"]
["industrial and wellhead prices from the Natural Gas Annual 2007, DOE/EIA-0131(2007) (Washington, DC, January, 2009) and the"]
["Natural Gas Monthly, DOE/EIA-0130(2009/07) (Washington, DC, July 2009).  2007 transportation sector natural gas delivered prices are based on:  EIA, Natural Gas Annual"]
["2007, DOE/EIA-0131(2007) (Washington, DC, January, 2009) and estimated State taxes, Federal taxes, and dispensing costs or charges."]
["2008 transportation sector natural gas delivered prices are model results. 2007 and 2008 electric power sector natural gas prices:  EIA, Electric Power Monthly,"]
["April 2008 and April 2009, Table 4.13.B.  2007 and 2008 coal prices based on:  EIA, Quarterly Coal Report,"]
["October-December 2008, DOE/EIA-0121(2008/4Q) (Washington, DC, March 2009) and EIA, AEO2010 National Energy Modeling System run aeo2010r.d111809a."]
["2007 and 2008 electricity prices:  EIA, Annual Energy Review 2008, DOE/EIA-0384(2008) (Washington, DC, June 2009)."]
["2007 and 2008 E85 prices derived from monthly prices in the Clean Cities Alternative Price Report."]
["Projections:  EIA, AEO2010 National Energy Modeling System run aeo2010r.d111809a."]
["Scenario:","stimulus","d041409a",null,"with American Recovery and Reinvestment Act"]
[]
[" Table   3.  Energy Prices by Sector and Source"]
["                      (2007 dollars per million Btu, unless otherwise noted)"]
[]
[]
[]
[null,"2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2027","2028","2029","2030",2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[]
[]
[" Residential"]
["   Liquefied Petroleum Gases",23.882804870605501,24.973464965820298,28.470840454101602,21.505495071411101,20.697200775146499,23.0020751953125,24.980747222900401,26.7403888702393,28.254840850830099,29.8807067871094,30.930690765380898,31.804765701293899,32.682899475097699,33.084945678710902,33.339298248291001,33.569530487060497,33.692008972167997,34.029460906982401,34.165733337402301,33.722698211669901,33.999015808105497,34.276668548583999,34.616855621337898,34.804977416992202,35.163482666015597,23.653226852416999,23.781959533691399,23.869001388549801,23.909082412719702]
["   Distillate Fuel Oil",18.4642543792725,19.664405822753899,23.940315246581999,15.6857194900513,13.3512983322144,15.708171844482401,17.491518020629901,18.8044624328613,20.071212768554702,21.571735382080099,22.444984436035199,23.2645053863525,23.975505828857401,24.350082397460898,24.6401481628418,24.7862453460693,24.899822235107401,25.1952934265137,25.492937088012699,25.134300231933601,25.433099746704102,25.7546691894531,26.098386764526399,26.3820476531982,26.7700805664063,13.801754951477101,13.897899627685501,14.058331489563001,14.125551223754901]
["   Natural Gas",13.7000589370728,12.691158294677701,12.9778490066528,10.717614173889199,11.192774772644,11.487280845642101,11.3991556167603,11.307798385620099,11.2896461486816,11.345415115356399,11.538298606872599,11.7583208084106,11.975100517272899,12.23952293396,12.557071685791,12.7957820892334,12.871651649475099,12.660281181335399,12.6240320205688,12.5992183685303,12.7868556976318,13.07555103302,13.407883644104,13.6725673675537,13.962038993835399,11.116808891296399,11.2574377059937,11.3709173202515,11.426144599914601]
["   Electricity",31.206779479980501,31.181957244873001,31.772819519043001,30.736837387085,28.616357803344702,29.873619079589801,30.101655960083001,30.425390243530298,30.7938537597656,30.883028030395501,31.149145126342798,31.4898681640625,31.815629959106399,32.020698547363303,32.4303588867188,32.7907905578613,32.994007110595703,32.923465728759801,32.920154571533203,32.902271270752003,32.958240509033203,33.321102142333999,33.734363555908203,34.149539947509801,34.490489959716797,26.5695495605469,26.6057014465332,26.7373046875,26.757972717285199]
[]
[" Commercial",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,12.0537929534912,12.2529897689819,12.3258762359619,12.452996253967299]
["   Liquefied Petroleum Gases",21.1974983215332,23.041419982910199,23.540430068969702,20.975297927856399,17.540355682373001,19.827720642089801,21.7962131500244,23.5440998077393,25.047388076782202,26.6623840332031,27.701774597168001,28.565574645996101,29.4346523284912,29.8274021148682,30.0731811523438,30.2960014343262,30.4115695953369,30.7421360015869,30.871879577636701,30.422807693481399,30.6932373046875,30.965314865112301,31.299940109252901,31.482862472534201,31.836189270019499,7.3951959609985396,7.4624595642089799,7.2386937141418501,7.3113985061645499]
["   Distillate Fuel Oil",15.019946098327599,16.054100036621101,20.9568576812744,13.740292549133301,10.759732246398899,13.277551651001,15.102119445800801,16.819028854370099,18.163129806518601,19.404659271240199,20.2805690765381,21.141357421875,21.870569229126001,22.288406372070298,22.606428146362301,22.643785476684599,22.862098693847699,23.111530303955099,23.2818489074707,23.1139316558838,23.4434604644775,23.529294967651399,23.9437866210938,24.471529006958001,24.6476936340332,9.0512752532959002,9.1702537536621094,9.2454566955566406,9.3029346466064506,{"$f":"AD253+($AI$253-$AD$253)/5","v":9.3577216364198588},{"$f":"AE253+($AI$253-$AD$253)/5","v":9.4125086262332669},{"$f":"AF253+($AI$253-$AD$253)/5","v":9.467295616046675},{"$f":"AG253+($AI$253-$AD$253)/5","v":9.5220826058600831},{"$f":"T423*$E$742","v":9.5768695956734877},{"$f":"AI253+($AX$253-$AI$253)/15","v":9.6852727225982509},{"$f":"AJ253+($AX$253-$AI$253)/15","v":9.7936758495230141},9.9020789764477772,10.01048210337254,10.118885230297304,10.227288357222067,10.33569148414683,10.444094611071593,10.552497737996356,10.660900864921119,10.769303991845883,10.877707118770646,10.986110245695409,11.094513372620172,{"$f":"AI253*$B$742","v":11.202916499544939},{"$f":"AX253+($BM$253-$AX$253)/15","v":11.313845014700993},{"$f":"AY253+($BM$253-$AX$253)/15","v":11.424773529857047},11.535702045013101,11.646630560169156,11.75755907532521,11.868487590481264,11.979416105637318,12.090344620793372,12.201273135949426,12.312201651105481,12.423130166261535,12.534058681417589,12.644987196573643,12.755915711729697,{"$f":"AX253*$C$742","v":12.866844226885757},{"$f":"BM253+($BR$253-$BM$253)/5","v":12.994248543867917},{"$f":"BN253+($BR$253-$BM$253)/5","v":13.121652860850077},{"$f":"BO253+($BR$253-$BM$253)/5","v":13.249057177832237},{"$f":"BP253+($BR$253-$BM$253)/5","v":13.376461494814397},{"$f":"BM253*$D$742","v":13.503865811796555}]
["   Residual Fuel",8.8815975189209002,10.3074436187744,13.411918640136699,6.6991925239562997,5.8016228675842303,8.5975322723388707,10.1285858154297,11.654000282287599,12.9474182128906,14.400235176086399,15.2041673660278,15.658245086669901,16.352220535278299,16.605510711669901,16.856744766235401,17.043632507324201,17.1953125,17.403110504150401,17.4520969390869,17.016120910644499,17.163618087768601,17.311967849731399,17.516565322876001,17.704761505126999,17.873653411865199,24.1571254730225,24.207300186157202,24.2876873016357,24.267208099365199,{"$f":"AD254+($AI$254-$AD$254)/5","v":24.075703794494256},{"$f":"AE254+($AI$254-$AD$254)/5","v":23.884199489623313},{"$f":"AF254+($AI$254-$AD$254)/5","v":23.69269518475237},{"$f":"AG254+($AI$254-$AD$254)/5","v":23.501190879881428},{"$f":"T424*$E$745","v":23.309686575010492},{"$f":"AI254+($AX$254-$AI$254)/15","v":23.300523054015734},{"$f":"AJ254+($AX$254-$AI$254)/15","v":23.291359533020977},23.282196012026219,23.273032491031461,23.263868970036704,23.254705449041946,23.245541928047189,23.236378407052431,23.227214886057673,23.218051365062916,23.208887844068158,23.199724323073401,23.190560802078643,23.181397281083886,{"$f":"AI254*$B$745","v":23.172233760089139},{"$f":"AX254+($BM$254-$AX$254)/15","v":23.186953863011141},{"$f":"AY254+($BM$254-$AX$254)/15","v":23.201673965933143},23.216394068855145,23.231114171777147,23.245834274699149,23.260554377621151,23.275274480543153,23.289994583465155,23.304714686387157,23.31943478930916,23.334154892231162,23.348874995153164,23.363595098075166,23.378315200997168,{"$f":"AX254*$C$745","v":23.393035303919145},{"$f":"BM254+($BR$254-$BM$254)/5","v":23.407895670463727},{"$f":"BN254+($BR$254-$BM$254)/5","v":23.422756037008309},{"$f":"BO254+($BR$254-$BM$254)/5","v":23.437616403552891},{"$f":"BP254+($BR$254-$BM$254)/5","v":23.452476770097473},{"$f":"BM254*$D$745","v":23.467337136642058}]
["   Natural Gas",11.896094322204601,10.9898433685303,11.3387994766235,8.9075946807861293,9.4656057357788104,9.7463216781616193,9.7210922241210902,9.6719341278076207,9.7138872146606392,9.8306560516357404,10.038209915161101,10.2545003890991,10.476261138916,10.746561050415,11.0803880691528,11.314369201660201,11.4017143249512,11.212500572204601,11.1975994110107,11.159740447998001,11.3503875732422,11.640952110290501,11.9785671234131,12.2332496643066,12.5188312530518]
["   Electricity",28.3762531280518,28.029735565185501,29.057315826416001,27.6067714691162,24.835584640502901,25.581251144409201,25.4402256011963,25.470129013061499,25.672283172607401,25.763282775878899,26.100669860839801,26.468044281005898,26.885612487793001,27.169450759887699,27.620109558105501,28.002447128295898,28.245407104492202,28.186374664306602,28.203248977661101,28.139711380004901,28.178466796875,28.495182037353501,28.915565490722699,29.289411544799801,29.651695251464801,16.318952560424801,16.4172878265381,16.5084934234619,16.549221038818398]
[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,12.788073539733899,13.069622039794901,13.0597486495972,13.2463188171387]
[" Industrial 1/",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,9.5039434432983398,9.4975557327270508,9.6068582534790004,9.5831336975097692]
["   Liquefied Petroleum Gases",21.041078567504901,23.3795166015625,26.646581649780298,22.2440700531006,16.6379299163818,18.920274734497099,20.8892612457275,22.636520385742202,24.1346244812012,25.742292404174801,26.783767700195298,27.652248382568398,28.520401000976602,28.932659149169901,29.169765472412099,29.4143581390381,29.524629592895501,29.853767395019499,29.959171295166001,29.528638839721701,29.7813510894775,30.054143905639599,30.3852443695068,30.4649448394775,30.849096298217798,6.3330101966857901,6.4338274002075204,6.5134425163268999,6.5598897933959996,{"$f":"AD259+($AI$259-$AD$259)/5","v":6.5507078532683796},{"$f":"AE259+($AI$259-$AD$259)/5","v":6.5415259131407595},{"$f":"AF259+($AI$259-$AD$259)/5","v":6.5323439730131394},{"$f":"AG259+($AI$259-$AD$259)/5","v":6.5231620328855193},{"$f":"T429*$E$742","v":6.5139800927579001},{"$f":"AI259+($AX$259-$AI$259)/15","v":6.5877135610615332},{"$f":"AJ259+($AX$259-$AI$259)/15","v":6.6614470293651662},6.7351804976687992,6.8089139659724323,6.8826474342760653,6.9563809025796983,7.0301143708833314,7.1038478391869644,7.1775813074905974,7.2513147757942304,7.3250482440978635,7.3987817124014965,7.4725151807051295,7.5462486490087626,{"$f":"AI259*$B$742","v":7.6199821173123929},{"$f":"AX259+($BM$259-$AX$259)/15","v":7.6954333002095865},{"$f":"AY259+($BM$259-$AX$259)/15","v":7.77088448310678},7.8463356660039736,7.9217868489011671,7.9972380317983607,8.0726892146955542,8.1481403975927478,8.2235915804899413,8.2990427633871349,8.3744939462843284,8.449945129181522,8.5253963120787155,8.6008474949759091,8.6762986778731026,{"$f":"AX259*$C$742","v":8.7517498607702962},{"$f":"BM259+($BR$259-$BM$259)/5","v":8.8384075286295438},{"$f":"BN259+($BR$259-$BM$259)/5","v":8.9250651964887915},{"$f":"BO259+($BR$259-$BM$259)/5","v":9.0117228643480392},{"$f":"BP259+($BR$259-$BM$259)/5","v":9.0983805322072868},{"$f":"BM259*$D$742","v":9.1850382000665363}]
["   Distillate Fuel Oil",15.7354278564453,16.8219394683838,21.937858581543001,14.291754722595201,10.6247463226318,13.4027051925659,15.2648477554321,17.266075134277301,18.658037185668899,19.740333557128899,20.622322082519499,21.514814376831101,22.261856079101602,22.720048904418899,23.0620517730713,23.029100418090799,23.327865600585898,23.5460414886475,23.635374069213899,23.588466644287099,23.9423828125,23.870851516723601,24.336980819702099,25.037542343139599,25.073137283325199,2.7168338298797599,2.7307398319244398,2.7413196563720699,2.7546591758728001]
["   Residual Fuel Oil",9.2125787734985405,10.5954837799072,13.7473258972168,6.9127345085143999,9.8444128036499006,12.2499532699585,13.9352369308472,15.428977966308601,16.646518707275401,18.037969589233398,18.8180332183838,19.4296264648438,20.112428665161101,20.448431015014599,20.727931976318398,20.973798751831101,21.101537704467798,21.306892395019499,21.394767761230501,21.017236709594702,21.180326461791999,21.338615417480501,21.660650253295898,21.793584823608398,22.078443527221701,2.2517027854919398,2.2682161331176802,2.2745745182037398,2.2862651348114]
["   Natural Gas 2/",7.9540700912475604,7.5152516365051296,8.8012723922729492,4.8485679626464799,5.4989199638366699,5.8261642456054696,5.87778615951538,5.9538393020629901,6.1098570823669398,6.3294844627380398,6.5125813484191903,6.7027301788330096,6.8988709449768102,7.1528282165527299,7.4686021804809597,7.6786775588989302,7.7538070678710902,7.5584783554077104,7.5461778640747097,7.4592709541320801,7.6002230644226101,7.8596048355102504,8.1941757202148402,8.4216127395629901,8.6935501098632795,1.2833950519561801,1.3286876678466799,1.33012855052948,1.33445107936859]
["   Metallurgical Coal",3.6353600025177002,3.6099998950958301,4.0558156967163104,4.0487108230590803,3.9977276325225799,4.1121706962585396,4.1809573173522896,4.2343683242797896,4.27162742614746,4.2985162734985396,4.3192996978759801,4.3337044715881303,4.3530845642089799,4.3696141242981001,4.3899216651916504,4.4470157623290998,4.5093812942504901,4.5352845191955602,4.5618190765380904,4.5643453598022496,4.5493078231811497,4.5490665435790998,4.5331215858459499,4.4955492019653303,4.4319190979003897,17.3004150390625,17.331628799438501,17.425392150878899,17.430723190307599,{"$f":"AD263+($AI$263-$AD$263)/5","v":17.267158349957999},{"$f":"AE263+($AI$263-$AD$263)/5","v":17.103593509608398},{"$f":"AF263+($AI$263-$AD$263)/5","v":16.940028669258798},{"$f":"AG263+($AI$263-$AD$263)/5","v":16.776463828909197},{"$f":"T433*$E$745","v":16.612898988559596},{"$f":"AI263+($AX$263-$AI$263)/15","v":16.606368113587273},{"$f":"AJ263+($AX$263-$AI$263)/15","v":16.599837238614949},16.593306363642625,16.586775488670302,16.580244613697978,16.573713738725655,16.567182863753331,16.560651988781007,16.554121113808684,16.54759023883636,16.541059363864036,16.534528488891713,16.527997613919389,16.521466738947066,{"$f":"AI263*$B$745","v":16.514935863974742},{"$f":"AX263+($BM$263-$AX$263)/15","v":16.525426935236357},{"$f":"AY263+($BM$263-$AX$263)/15","v":16.535918006497972},16.546409077759588,16.556900149021203,16.567391220282818,16.577882291544434,16.588373362806049,16.598864434067664,16.60935550532928,16.619846576590895,16.63033764785251,16.640828719114126,16.651319790375741,16.661810861637356,{"$f":"AX263*$C$745","v":16.672301932898996},{"$f":"BM263+($BR$263-$BM$263)/5","v":16.682892970558111},{"$f":"BN263+($BR$263-$BM$263)/5","v":16.693484008217226},{"$f":"BO263+($BR$263-$BM$263)/5","v":16.704075045876341},{"$f":"BP263+($BR$263-$BM$263)/5","v":16.714666083535455},{"$f":"BM263*$D$745","v":16.725257121194577}]
["   Other Industrial Coal",2.4029970169067401,2.4299483299255402,2.5420303344726598,2.4490520954132098,2.3906834125518799,2.4765830039978001,2.4936084747314502,2.5247271060943599,2.54471778869629,2.53918480873108,2.54552221298218,2.5526983737945601,2.5639333724975599,2.5611753463745099,2.56861472129822,2.5710935592651398,2.57420825958252,2.5741758346557599,2.5788726806640598,2.5789062976837198,2.59378290176392,2.6088099479675302,2.6259028911590598,2.64452123641968,2.6644773483276398]
["   Coal to Liquids",0,0,0,0,0,1.5133428573608401,1.3742095232009901,1.19064140319824,1.3664953708648699,1.33487153053284,1.31654036045074,1.30223417282104,1.30838906764984,1.32146644592285,1.3489345312118499,1.3524934053421001,1.3570195436477701,1.3626403808593801,1.37119424343109,1.3635557889938399,1.3662919998168901,1.37254309654236,1.37609398365021,1.3784751892089799,1.3805129528045701,24.056577682495099,24.1739406585693,24.2586994171143,24.288969039916999]
["   Electricity",18.400894165039102,18.6226921081543,20.334409713745099,19.159486770629901,16.828172683715799,17.264308929443398,17.156070709228501,17.083604812622099,17.1988334655762,17.318143844604499,17.615074157714801,17.910154342651399,18.210170745849599,18.456880569458001,18.803001403808601,19.085206985473601,19.30615234375,19.3043308258057,19.3253479003906,19.324813842773398,19.354219436645501,19.614883422851602,19.97239112854,20.29469871521,20.560989379882798,21.3195495605469,21.43874168396,21.398374557495099,21.4992275238037,{"$f":"AD266+($AI$266-$AD$266)/5","v":21.318281718011935},{"$f":"AE266+($AI$266-$AD$266)/5","v":21.13733591222017},{"$f":"AF266+($AI$266-$AD$266)/5","v":20.956390106428405},{"$f":"AG266+($AI$266-$AD$266)/5","v":20.775444300636639},{"$f":"T436*$E$747","v":20.594498494844878},{"$f":"AI266+($AX$266-$AI$266)/15","v":20.60819416894353},{"$f":"AJ266+($AX$266-$AI$266)/15","v":20.621889843042183},20.635585517140836,20.649281191239488,20.662976865338141,20.676672539436794,20.690368213535447,20.704063887634099,20.717759561732752,20.731455235831405,20.745150909930057,20.75884658402871,20.772542258127363,20.786237932226015,{"$f":"AI266*$B$747","v":20.799933606324664},{"$f":"AX266+($BM$266-$AX$266)/15","v":20.807002050879195},{"$f":"AY266+($BM$266-$AX$266)/15","v":20.814070495433725},20.821138939988256,20.828207384542786,20.835275829097316,20.842344273651847,20.849412718206377,20.856481162760907,20.863549607315438,20.870618051869968,20.877686496424499,20.884754940979029,20.891823385533559,20.89889183008809,{"$f":"AX266*$C$747","v":20.905960274642634},{"$f":"BM266+($BR$266-$BM$266)/5","v":20.913064750255749},{"$f":"BN266+($BR$266-$BM$266)/5","v":20.920169225868865},{"$f":"BO266+($BR$266-$BM$266)/5","v":20.92727370148198},{"$f":"BP266+($BR$266-$BM$266)/5","v":20.934378177095095},{"$f":"BM266*$D$747","v":20.94148265270821}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.292875289916999,17.531343460083001,17.526832580566399,17.756109237670898,{"$f":"AD267+($AI$267-$AD$267)/5","v":18.740759573600641},{"$f":"AE267+($AI$267-$AD$267)/5","v":19.725409909530384},{"$f":"AF267+($AI$267-$AD$267)/5","v":20.710060245460127},{"$f":"AG267+($AI$267-$AD$267)/5","v":21.69471058138987},{"$f":"T437*$E$744","v":22.67936091731961},{"$f":"AI267+($AX$267-$AI$267)/15","v":22.91940642537169},{"$f":"AJ267+($AX$267-$AI$267)/15","v":23.159451933423771},23.399497441475852,23.639542949527932,23.879588457580013,24.119633965632094,24.359679473684174,24.599724981736255,24.839770489788336,25.079815997840416,25.319861505892497,25.559907013944578,25.799952521996659,26.039998030048739,{"$f":"AI267*$B$744","v":26.28004353810082},{"$f":"AX267+($BM$267-$AX$267)/15","v":26.429681543018035},{"$f":"AY267+($BM$267-$AX$267)/15","v":26.579319547935249},26.728957552852464,26.878595557769678,27.028233562686893,27.177871567604107,27.327509572521322,27.477147577438537,27.626785582355751,27.776423587272966,27.92606159219018,28.075699597107395,28.225337602024609,28.374975606941824,{"$f":"AX267*$C$744","v":28.524613611859053},{"$f":"BM267+($BR$267-$BM$267)/5","v":28.687032150691561},{"$f":"BN267+($BR$267-$BM$267)/5","v":28.849450689524069},{"$f":"BO267+($BR$267-$BM$267)/5","v":29.011869228356577},{"$f":"BP267+($BR$267-$BM$267)/5","v":29.174287767189085},{"$f":"BM267*$D$744","v":29.336706306021593}]
[" Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.227470397949199,11.517865180969199,11.5089683532715,11.7493782043457]
["   Liquefied Petroleum Gases 3/",22.296371459960898,25.0072345733643,28.759458541870099,21.685003280639599,20.534326553344702,22.796831130981399,24.8035278320313,26.570152282714801,28.076972961425799,29.693559646606399,30.7330017089844,31.595745086669901,32.463813781738303,32.853603363037102,33.095050811767599,33.3141899108887,33.425758361816399,33.752655029296903,33.878787994384801,33.426109313964801,33.692680358886697,33.960933685302699,34.291332244872997,34.467491149902301,34.819602966308601,16.025825500488299,16.333782196044901,16.2625331878662,16.470952987670898,{"$f":"AD269+($AI$269-$AD$269)/5","v":17.380928094850553},{"$f":"AE269+($AI$269-$AD$269)/5","v":18.290903202030208},{"$f":"AF269+($AI$269-$AD$269)/5","v":19.200878309209862},{"$f":"AG269+($AI$269-$AD$269)/5","v":20.110853416389517},{"$f":"T439*$E$744","v":21.020828523569172},{"$f":"AI269+($AX$269-$AI$269)/15","v":21.243319601735415},{"$f":"AJ269+($AX$269-$AI$269)/15","v":21.465810679901658},21.688301758067901,21.910792836234144,22.133283914400387,22.35577499256663,22.578266070732873,22.800757148899116,23.023248227065359,23.245739305231602,23.468230383397845,23.690721461564088,23.913212539730331,24.135703617896574,{"$f":"AI269*$B$744","v":24.358194696062842},{"$f":"AX269+($BM$269-$AX$269)/15","v":24.496889734844629},{"$f":"AY269+($BM$269-$AX$269)/15","v":24.635584773626416},24.774279812408203,24.91297485118999,25.051669889971777,25.190364928753564,25.32905996753535,25.467755006317137,25.606450045098924,25.745145083880711,25.883840122662498,26.022535161444285,26.161230200226072,26.299925239007859,{"$f":"AX269*$C$744","v":26.438620277789649},{"$f":"BM269+($BR$269-$BM$269)/5","v":26.589161215265516},{"$f":"BN269+($BR$269-$BM$269)/5","v":26.739702152741383},{"$f":"BO269+($BR$269-$BM$269)/5","v":26.89024309021725},{"$f":"BP269+($BR$269-$BM$269)/5","v":27.040784027693118},{"$f":"BM269*$D$744","v":27.191324965168981}]
["   E85 4/",25.5142211914063,26.818180084228501,34.073703765869098,20.3962516784668,18.869060516357401,22.499189376831101,24.345371246337901,25.8835773468018,27.376197814941399,25.5507621765137,26.3307495117188,27.042121887206999,27.074653625488299,28.861484527587901,29.593324661254901,29.691083908081101,29.8394565582275,30.056737899780298,30.123649597168001,30.045396804809599,30.335887908935501,30.1821899414063,30.567377090454102,31.227724075317401,30.935503005981399,8.1832656860351598,8.1197490692138707,8.3803300857543892,8.2735004425048793]
["   Motor Gasoline 5/",21.784559249877901,22.982162475585898,26.1744689941406,15.6736001968384,17.7131462097168,20.6617527008057,22.301433563232401,23.517950057983398,24.816135406494102,26.137458801269499,27.061580657958999,27.993299484252901,28.802474975585898,29.411088943481399,29.938217163085898,30.057752609252901,30.3159790039063,30.494945526123001,30.528341293335,30.4458103179932,30.726751327514599,30.704950332641602,31.110511779785199,31.9617519378662,31.583656311035199,13.240598678588899,13.359972000122101,13.395259857177701,13.453570365905801]
["   Jet Fuel 6/",15.2446508407593,16.0964660644531,22.1856594085693,10.540905952453601,10.4131317138672,12.992267608642599,14.8510446548462,16.4927158355713,17.888269424438501,19.120731353759801,20.025011062622099,20.925888061523398,21.650459289550799,22.054113388061499,22.358533859252901,22.535087585449201,22.624557495117202,22.875423431396499,23.088819503784201,22.878332138061499,23.229129791259801,23.440977096557599,23.911849975585898,24.3618278503418,24.669164657592798,24.345100402831999,24.401657104492202,24.482112884521499,24.4609375]
["   Diesel Fuel (distillate fuel oil) 7/",20.2724208831787,20.921422958373999,27.066003799438501,15.379162788391101,14.6322994232178,17.082887649536101,18.906814575195298,21.012025833129901,22.391767501831101,23.401908874511701,24.249780654907202,25.151100158691399,25.830009460449201,26.267305374145501,26.5901203155518,26.487575531005898,26.7318305969238,26.979133605956999,27.001283645629901,26.997362136840799,27.317785263061499,27.182266235351602,27.638069152831999,28.388862609863299,28.337171554565401]
["   Residual Fuel Oil",8.20648097991943,9.4357099533081108,14.2847747802734,6.3925981521606401,6.5852246284484899,8.6673641204834002,10.3328533172607,11.815202713012701,13.023598670959499,14.4141092300415,15.219378471374499,15.915946006774901,16.592523574829102,16.9536838531494,17.162534713745099,17.429744720458999,17.456914901733398,17.5628662109375,17.630765914916999,17.410764694213899,17.6028347015381,17.926630020141602,18.257143020629901,18.451654434204102,18.835027694702099,10.4858131408691,10.572740554809601,10.740042686462401,10.786236763000501]
["   Natural Gas 8/",15.5415086746216,15.4958410263062,16.8896675109863,12.7877197265625,13.502610206604,13.8291311264038,13.8390712738037,13.843875885009799,13.934069633483899,14.0993509292603,14.229956626892101,14.3684740066528,14.5119123458862,14.701403617858899,14.9462375640869,15.0934410095215,15.092455863952599,14.8220539093018,14.7596139907837,14.661186218261699,14.786495208740201,15.012266159057599,15.2852840423584,15.4684591293335,15.6974124908447,6.7344188690185502,6.7479009628295898,6.8497943878173801,6.84698486328125]
["   Electricity",30.349004745483398,30.777971267700199,33.734138488769503,31.501590728759801,27.327030181884801,28.561843872070298,28.965305328369102,28.9159030914307,28.7644939422607,28.526710510253899,28.644361495971701,28.6527919769287,28.819505691528299,28.888120651245099,29.142557144165,29.470201492309599,29.764074325561499,29.801677703857401,29.921939849853501,30.035243988037099,30.304817199706999,30.8045558929443,31.450147628784201,31.910936355590799,32.484222412109403,6.1479806900024396,6.2516684532165501,6.3134694099426296,6.3304243087768599,{"$f":"AD276+($AI$276-$AD$276)/5","v":6.3370805697154289},{"$f":"AE276+($AI$276-$AD$276)/5","v":6.3437368306539978},{"$f":"AF276+($AI$276-$AD$276)/5","v":6.3503930915925668},{"$f":"AG276+($AI$276-$AD$276)/5","v":6.3570493525311358},{"$f":"T446*$E$742","v":6.363705613469703},{"$f":"AI276+($AX$276-$AI$276)/15","v":6.4357380850865695},{"$f":"AJ276+($AX$276-$AI$276)/15","v":6.5077705567034361},6.5798030283203026,6.6518354999371692,6.7238679715540357,6.7959004431709022,6.8679329147877688,6.9399653864046353,7.0119978580215019,7.0840303296383684,7.156062801255235,7.2280952728721015,7.3001277444889681,7.3721602161058346,{"$f":"AI276*$B$742","v":7.4441926877227056},{"$f":"AX276+($BM$276-$AX$276)/15","v":7.51790324705948},{"$f":"AY276+($BM$276-$AX$276)/15","v":7.5916138063962544},7.6653243657330288,7.7390349250698032,7.8127454844065776,7.886456043743352,7.9601666030801264,8.0338771624169016,8.107587721753676,8.1812982810904504,8.2550088404272248,8.3287193997639992,8.4024299591007736,8.476140518437548,{"$f":"AX276*$C$742","v":8.5498510777743242},{"$f":"BM276+($BR$276-$BM$276)/5","v":8.6345095936975138},{"$f":"BN276+($BR$276-$BM$276)/5","v":8.7191681096207034},{"$f":"BO276+($BR$276-$BM$276)/5","v":8.8038266255438931},{"$f":"BP276+($BR$276-$BM$276)/5","v":8.8884851414670827},{"$f":"BM276*$D$742","v":8.9731436573902759}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.65011918544769,1.6656291484832799,1.67491066455841,1.68971908092499,{"$f":"AD277+($AI$277-$AD$277)/5","v":1.6902380098146863},{"$f":"AE277+($AI$277-$AD$277)/5","v":1.6907569387043826},{"$f":"AF277+($AI$277-$AD$277)/5","v":1.6912758675940789},{"$f":"AG277+($AI$277-$AD$277)/5","v":1.6917947964837752},{"$f":"T447*$E$740","v":1.692313725373471},{"$f":"AI277+($AX$277-$AI$277)/15","v":1.6972753042285647},{"$f":"AJ277+($AX$277-$AI$277)/15","v":1.7022368830836583},1.7071984619387519,1.7121600407938455,1.7171216196489392,1.7220831985040328,1.7270447773591264,1.7320063562142201,1.7369679350693137,1.7419295139244073,1.7468910927795009,1.7518526716345946,1.7568142504896882,1.7617758293447818,{"$f":"AI277*$B$740","v":1.7667374081998766},{"$f":"AX277+($BM$277-$AX$277)/15","v":1.7700881577207939},{"$f":"AY277+($BM$277-$AX$277)/15","v":1.7734389072417112},1.7767896567626285,1.7801404062835458,1.783491155804463,1.7868419053253803,1.7901926548462976,1.7935434043672149,1.7968941538881322,1.8002449034090495,1.8035956529299668,1.8069464024508841,1.8102971519718014,1.8136479014927187,{"$f":"AX277*$C$740","v":1.8169986510136373},{"$f":"BM277+($BR$277-$BM$277)/5","v":1.8204447247375162},{"$f":"BN277+($BR$277-$BM$277)/5","v":1.823890798461395},{"$f":"BO277+($BR$277-$BM$277)/5","v":1.8273368721852739},{"$f":"BP277+($BR$277-$BM$277)/5","v":1.8307829459091527},{"$f":"BM277*$D$740","v":1.8342290196330318}]
[" Electric Power 9/"]
["   Distillate Fuel Oil",13.773189544677701,14.7725219726563,19.176651000976602,12.4995737075806,9.7914295196533203,12.0805196762085,13.8671321868896,15.216549873352101,16.469785690307599,17.9636936187744,18.832237243652301,19.641151428222699,20.348432540893601,20.710233688354499,20.980741500854499,21.161005020141602,21.2950553894043,21.596014022827099,21.884708404541001,21.582948684692401,21.8727416992188,22.200710296630898,22.548530578613299,22.812198638916001,23.2114353179932,18.0768718719482,18.184886932373001,18.263076782226602,18.304286956787099]
["   Residual Fuel Oil",8.3781757354736293,8.5664386749267596,14.309384346008301,6.51324510574341,6.6763448715209996,9.3123388290405291,10.994701385498001,12.5300750732422,13.7526693344116,15.155575752258301,15.963142395019499,16.617677688598601,17.274333953857401,17.322587966918899,17.542411804199201,17.799869537353501,17.916141510009801,18.075910568237301,18.1613368988037,17.935956954956101,18.128087997436499,18.400978088378899,18.7218933105469,18.9085083007813,19.247135162353501,21.3195495605469,21.43874168396,21.398374557495099,21.4992275238037]
["   Natural Gas",7.0546379089355504,7.0191597938537598,8.8716125488281303,4.5556221008300799,5.1293134689331099,5.4535460472106898,5.5187635421752903,5.53977298736572,5.6835036277770996,5.8920464515686,6.0819325447082502,6.2693996429443404,6.4775133132934597,6.7354197502136204,7.0278439521789604,7.2539091110229501,7.3283839225768999,7.1506276130676296,7.1924118995666504,7.1398839950561497,7.2806253433227504,7.5354790687561,7.8600792884826696,8.0742120742797905,8.3395175933837908,17.291141510009801,17.529483795166001,17.525184631347699,17.7543029785156]
["   Steam Coal",1.7355252504348799,1.7800002098083501,1.9310736656189,1.98230564594269,1.86225914955139,1.87335216999054,1.85759365558624,1.8817487955093399,1.9043176174163801,1.90719401836395,1.9170492887496899,1.9259506464004501,1.94080138206482,1.94636797904968,1.9562891721725499,1.9622501134872401,1.9753552675247199,1.9811542034149201,1.98549652099609,1.9898830652236901,1.99634909629822,2.00744533538818,2.0202190876007098,2.0336120128631601,2.0445194244384801,11.227470397949199,11.517865180969199,11.5089683532715,11.7493782043457]
[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,15.2353620529175,15.5302953720093,15.500846862793001,15.7047281265259]
[" Average Price to All Users 10/",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,7.7013258934020996,7.6767330169677699,7.8322434425354004,7.7872447967529297]
["   Liquefied Petroleum Gases",15.657142639160201,18.5313529968262,19.701341629028299,16.4090671539307,16.297544479370099,18.4262371063232,20.2184352874756,21.813219070434599,23.252103805541999,24.811630249023398,25.812454223632798,26.627546310424801,27.460300445556602,27.8579425811768,28.113265991210898,28.325565338134801,28.4571437835693,28.7732944488525,28.920036315918001,28.525373458862301,28.814060211181602,29.1242790222168,29.486963272094702,29.629682540893601,30.0484523773193,7.8213167190551802,7.9383788108825701,8.0273618698120099,8.0851049423217791]
["   E85 4/",25.5142211914063,26.818180084228501,34.073703765869098,20.3962516784668,18.869060516357401,22.499189376831101,24.345371246337901,25.8835773468018,27.376197814941399,25.5507621765137,26.3307495117188,27.042121887206999,27.074653625488299,28.861484527587901,29.593324661254901,29.691083908081101,29.8394565582275,30.056737899780298,30.123649597168001,30.045396804809599,30.335887908935501,30.1821899414063,30.567377090454102,31.227724075317401,30.935503005981399,2.7168338298797599,2.7307398319244398,2.7413196563720699,2.7546591758728001]
["   Motor Gasoline 5/",21.649000167846701,22.8191947937012,26.0107421875,15.8019914627075,17.711067199706999,20.6589241027832,22.298402786254901,23.5152263641357,24.813198089599599,26.134485244751001,27.0586547851563,27.9900207519531,28.799554824829102,29.408401489257798,29.935087203979499,30.054672241210898,30.314332962036101,30.492042541503899,30.525100708007798,30.442491531372099,30.723676681518601,30.701581954956101,31.107343673706101,31.957983016967798,31.580909729003899,1.67883205413818,1.6938681602478001,1.7024568319320701,1.71655297279358]
["   Jet Fuel",15.2446508407593,16.0964660644531,22.1856594085693,10.540905952453601,10.4131317138672,12.992267608642599,14.8510446548462,16.4927158355713,17.888269424438501,19.120731353759801,20.025011062622099,20.925888061523398,21.650459289550799,22.054113388061499,22.358533859252901,22.535087585449201,22.624557495117202,22.875423431396499,23.088819503784201,22.878332138061499,23.229129791259801,23.440977096557599,23.911849975585898,24.3618278503418,24.669164657592798,1.2833950519561801,1.3286876678466799,1.33012855052948,1.33445107936859]
["   Distillate Fuel Oil",19.171348571777301,19.9431552886963,25.721439361572301,15.1513471603394,13.5963325500488,16.098552703857401,18.014595031738299,20.0945529937744,21.487236022949201,22.551927566528299,23.4185886383057,24.295482635498001,25.028078079223601,25.4735622406006,25.7968635559082,25.744600296020501,26.0401725769043,26.245742797851602,26.316581726074201,26.282798767089801,26.623888015747099,26.532428741455099,26.9911499023438,27.692060470581101,27.7130451202393,23.429731369018601,23.480413436889599,23.589033126831101,23.596023559570298]
["   Residual Fuel Oil",8.4246683120727504,9.3672227859497106,14.1781015396118,6.5043296813964799,6.9149212837219203,9.2013835906982404,10.8588418960571,12.3554439544678,13.5696716308594,14.9571332931519,15.7562828063965,16.419845581054702,17.090215682983398,17.3671054840088,17.589653015136701,17.8480415344238,17.911899566650401,18.041828155517599,18.112939834594702,17.862413406372099,18.047613143920898,18.333000183105501,18.6528930664063,18.8375339508057,19.187860488891602]
["   Natural Gas",9.5015735626220703,9.0060253143310494,10.1816816329956,6.76324558258057,7.4289712905883798,7.7374553680419904,7.7907910346984899,7.79954290390015,7.91036033630371,8.0721502304077095,8.2674913406372106,8.4630060195922905,8.6615943908691406,8.9140930175781303,9.2212562561035192,9.4307956695556605,9.4883728027343803,9.2674760818481392,9.2395153045654297,9.1623344421386701,9.3142642974853498,9.5711297988891602,9.9057645797729492,10.151716232299799,10.4206848144531]
["   Metallurgical Coal",3.6353600025177002,3.6099998950958301,4.0558156967163104,4.0487108230590803,3.9977276325225799,4.1121706962585396,4.1809573173522896,4.2343683242797896,4.27162742614746,4.2985162734985396,4.3192996978759801,4.3337044715881303,4.3530845642089799,4.3696141242981001,4.3899216651916504,4.4470157623290998,4.5093812942504901,4.5352845191955602,4.5618190765380904,4.5643453598022496,4.5493078231811497,4.5490665435790998,4.5331215858459499,4.4955492019653303,4.4319190979003897,253.732666015625,257.28918457031301,259.96432495117199,262.21316528320301]
["   Other Coal",1.7776364088058501,1.81885313987732,1.9676311016082799,2.0067975521087602,1.88941025733948,1.9042230844497701,1.89033174514771,1.9154095649719201,1.93832087516785,1.94072294235229,1.9500694274902299,1.9586881399154701,1.9732190370559699,1.9783339500427199,1.98810267448425,1.9938982725143399,2.0064799785614,2.0119984149932901,2.0163278579711901,2.0205180644989,2.0271856784820601,2.0382561683654798,2.0508835315704301,2.0641281604766801,2.0750961303710902,208.50216674804699,213.246017456055,217.97378540039099,222.08200073242199]
["   Coal to Liquids",0,0,0,0,0,1.5133428573608401,1.3742095232009901,1.19064140319824,1.3664953708648699,1.33487153053284,1.31654036045074,1.30223417282104,1.30838906764984,1.32146644592285,1.3489345312118499,1.3524934053421001,1.3570195436477701,1.3626403808593801,1.37119424343109,1.3635557889938399,1.3662919998168901,1.37254309654236,1.37609398365021,1.3784751892089799,1.3805129528045701,212.89649963378901,216.30204772949199,219.267822265625,222.079177856445]
["   Electricity",26.672916412353501,26.680915832519499,27.799331665039102,26.6892414093018,24.2756156921387,25.0947151184082,25.0493679046631,25.093559265136701,25.339256286621101,25.454051971435501,25.7708930969238,26.1124782562256,26.474697113037099,26.7419338226318,27.1641750335693,27.529588699340799,27.7828693389893,27.754991531372099,27.792310714721701,27.7856330871582,27.867961883544901,28.2280673980713,28.6754856109619,29.0858860015869,29.4564533233643,588.97521972656295,607.12139892578102,615.45501708984398,632.78991699218795]
[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,1264.10656738281,1293.95861816406,1312.66088867188,1339.16430664063]
["Non-Renewable Energy Expenditures by Sector",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,0.38684526085853599,0.443235874176025,0.46923574805259699,0.51463860273361195]
["(billion 2007 dollars)",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,1264.49340820313,1294.40185546875,1313.13012695313,1339.67895507813]
[" Residential",231.10064697265599,238.40081787109401,250.00378417968801,223.81915283203099,215.29118347168,224.09677124023401,227.34310913085901,227.85260009765599,231.24415588378901,234.18721008300801,238.75100708007801,243.18489074707,248.169021606445,252.72660827636699,258.44952392578102,262.50808715820301,265.94851684570301,267.30322265625,270.58847045898398,272.04168701171898,276.25186157226602,282.20260620117199,288.93267822265602,293.60751342773398,298.90402221679699]
[" Commercial",170.28274536132801,172.89260864257801,183.352294921875,163.89425659179699,157.14476013183599,164.69047546386699,166.42567443847699,169.00093078613301,173.04789733886699,176.93461608886699,182.04042053222699,187.24485778808599,192.69107055664099,197.508544921875,203.26272583007801,208.31881713867199,212.33370971679699,214.22947692871099,217.23475646972699,219.65505981445301,223.61666870117199,229.31947326660199,235.82908630371099,241.79779052734401,247.76422119140599]
[" Industrial",216.08058166503901,226.88609313964801,248.66896057128901,181.39601135253901,151.70443725585901,172.23597717285199,186.63681030273401,200.19924926757801,207.03741455078099,213.45352172851599,218.62767028808599,224.29528808593801,229.96401977539099,233.76069641113301,239.065841674805,241.45851135253901,242.383544921875,242.41815185546901,242.89247131347699,240.916915893555,241.41357421875,242.50785827636699,244.85752868652301,245.86729431152301,245.87216186523401]
[" Transportation",564.62982177734398,596.84759521484398,693.65460205078102,393.76574707031301,430.90808105468801,516.84307861328102,568.141357421875,610.89111328125,646.41064453125,676.39013671875,696.72686767578102,719.33160400390602,737.13671875,750.27301025390602,759.33123779296898,760.33734130859398,761.04602050781295,771.55059814453102,780.57421875,783.147216796875,796.70227050781295,794.56842041015602,811.39251708984398,832.07995605468795,835.36431884765602]
["   Total Non-Renewable Expenditures",1182.09375,1235.02709960938,1375.6796875,962.87518310546898,955.04846191406295,1077.86633300781,1148.54699707031,1207.94384765625,1257.74011230469,1300.96545410156,1336.14599609375,1374.056640625,1407.96081542969,1434.26879882813,1460.109375,1472.62280273438,1481.71179199219,1495.50146484375,1511.28991699219,1515.76086425781,1537.984375,1548.59838867188,1581.01184082031,1613.3525390625,1627.90478515625]
[" Transportation Renewable Expenditures",3.2131362706422799E-2,4.0145620703697198E-2,3.7687420845031697E-2,2.54867300391197E-2,5.4010055959224701E-2,6.77362531423569E-2,8.3178348839283003E-2,9.4869345426559407E-2,0.113030456006527,1.97330021858215,4.8567194938659703,6.7303171157836896,10.514961242675801,15.7356252670288,22.100711822509801,25.9892463684082,35.539012908935497,35.597633361816399,34.1677055358887,35.613494873046903,37.140151977539098,45.276290893554702,47.974498748779297,53.190200805664098,54.179977416992202]
["   Total Expenditures",1182.12585449219,1235.06726074219,1375.71740722656,962.90069580078102,955.10247802734398,1077.93408203125,1148.63012695313,1208.03869628906,1257.85314941406,1302.93872070313,1341.00268554688,1380.78698730469,1418.47583007813,1450.00439453125,1482.21008300781,1498.61206054688,1517.25085449219,1531.09912109375,1545.45764160156,1551.37438964844,1575.12451171875,1593.87463378906,1628.986328125,1666.54272460938,1682.08471679688]
[]
[]
["Prices in Nominal Dollars"]
[" Residential"]
["   Liquefied Petroleum Gases",23.2563285827637,24.973464965820298,29.096658706665,22.194786071777301,21.477947235107401,24.1509113311768,26.557428359985401,28.936630249023398,31.2247924804688,33.758499145507798,35.743316650390597,37.599853515625,39.552177429199197,40.9905815124512,42.334590911865199,43.7123832702637,44.985881805419901,46.523696899414098,47.765018463134801,48.143123626708999,49.548942565917997,50.986961364746101,52.580905914306598,53.965934753417997,55.648300170898402]
["   Distillate Fuel Oil",17.979913711547901,19.664405822753899,24.466548919677699,16.188474655151399,13.8549404144287,16.4927158355713,18.5955104827881,20.348911285400401,22.1809597015381,24.3712253570557,25.9372863769531,27.5034885406494,29.0146675109863,30.168525695800799,31.2883205413818,32.275276184082003,33.246475219726598,34.4459838867188,35.640113830566399,35.882171630859403,37.065284729003899,38.310382843017599,39.641868591308601,40.905982971191399,42.365245819091797]
["   Natural Gas",13.3406887054443,12.691158294677701,13.2631158828735,11.061133384704601,11.614992141723601,12.061012268066399,12.1186227798462,12.236530303955099,12.476335525512701,12.8177757263184,13.333586692810099,13.900782585144,14.492022514343301,15.1641521453857,15.945101737976101,16.661958694458001,17.186347961425799,17.308622360229499,17.6488857269287,17.9868679046631,18.635103225708001,19.4500408172607,20.3657627105713,21.1996364593506,22.095756530761701]
["   Electricity",30.388185501098601,31.181957244873001,32.471218109130902,31.722009658813501,29.6958332061768,31.365653991699201,32.001548767089801,32.924289703369098,34.030689239502003,34.890899658203097,35.995761871337898,37.227577209472699,38.5026245117188,39.672031402587898,41.180412292480497,42.698352813720703,44.053905487060497,45.011627197265597,46.023651123046903,46.971866607666001,48.032154083252003,49.565544128417997,51.240451812744098,52.949665069580099,54.583251953125]
[]
[" Commercial"]
["   Liquefied Petroleum Gases",20.6414604187012,23.041419982910199,24.0578727722168,21.6475944519043,18.202018737793001,20.8180141448975,23.171899795532202,25.4778232574463,27.6801948547363,30.122516632080099,32.012001037597699,33.770454406738303,35.6212158203125,36.9546508789063,38.187240600585902,39.449775695800803,40.605808258056598,42.0293998718262,43.160079956054702,43.432140350341797,44.7312202453613,46.061283111572301,47.542713165283203,48.814918518066399,50.382663726806598]
["   Distillate Fuel Oil",14.625953674316399,16.054100036621101,21.4175109863281,14.1806936264038,11.1656141281128,13.940697669982899,16.055301666259801,18.2004089355469,20.072311401367202,21.922914505004901,23.436100006103501,24.993484497070298,26.4673175811768,27.614213943481399,28.7058811187744,29.4854850769043,30.5256862640381,31.597146987915,32.548923492431598,32.997859954833999,34.165657043457003,35.000114440917997,36.3691596984863,37.943679809570298,39.006439208984403]
["   Residual Fuel",8.64862155914307,10.3074436187744,13.7067270278931,6.9139137268066397,6.0204734802246103,9.0269355773925799,10.767860412597701,12.611166954040501,14.3083610534668,16.269037246704102,17.569841384887699,18.511304855346701,19.7891235351563,20.573390960693398,21.404872894287099,22.193275451660199,22.9593410491943,23.7928276062012,24.398706436157202,24.292516708373999,25.0136394500732,25.751762390136701,26.606601715087901,27.4516487121582,28.286119461059599]
["   Natural Gas",11.5840444564819,10.9898433685303,11.588038444519,9.1930990219116193,9.8226709365844709,10.233100891113301,10.334647178649901,10.4663095474243,10.734943389892599,11.106437683105501,11.600093841552701,12.1229543685913,12.6781578063965,13.3144483566284,14.069993019104,14.7329454421997,15.223674774169901,15.329276084899901,15.6546773910522,15.9318437576294,16.5416469573975,17.316057205200199,18.194717407226602,18.967941284179702,19.811794281005898]
["   Electricity",27.631908416748001,28.029735565185501,29.6960258483887,28.491619110107401,25.7724418640137,26.858903884887699,27.045906066894499,27.5620422363281,28.370775222778299,29.106733322143601,30.1617736816406,31.290737152099599,32.536418914794901,33.661582946777301,35.072307586669901,36.4632377624512,37.713531494140597,38.535266876220703,39.429233551025398,40.172752380371101,41.0662841796875,42.386928558349602,43.920989990234403,45.4139213562012,46.925571441650398]
[]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",20.489143371581999,23.3795166015625,27.232301712036101,22.957033157348601,17.265552520751999,19.8652458190918,22.207704544067401,24.495702743530298,26.6714878082275,29.0830192565918,30.951156616210898,32.690711975097699,34.514808654785199,35.846107482910199,37.040077209472699,38.301750183105497,39.421558380127003,40.814861297607401,41.884078979492202,42.155609130859403,43.402267456054702,44.705905914306598,46.153343200683601,47.236614227294901,48.820529937744098]
["   Distillate Fuel Oil",15.3226671218872,16.8219394683838,22.4200763702393,14.749831199646,11.025536537170399,14.0721025466919,16.2283020019531,18.6841716766357,20.619239807128899,22.302150726318398,23.831027984619102,25.434989929199201,26.940843582153299,28.1489963531494,29.2844352722168,29.987220764160199,31.1475830078125,32.191192626953097,33.043167114257798,33.6753120422363,34.892765045166001,35.508182525634801,36.966400146484403,38.821296691894503,39.679729461669901]
["   Residual Fuel Oil",8.9709205627441406,10.5954837799072,14.049506187439,7.1343002319335902,10.215766906738301,12.8617763519287,14.814771652221699,16.696189880371101,18.396284103393601,20.378862380981399,21.7460041046143,22.969861984252901,24.3396511077881,25.3345756530762,26.3205471038818,27.310920715331999,28.174968719482401,29.129919052123999,29.910713195800799,30.004579544067401,30.867444992065401,31.741449356079102,32.901214599609403,33.791465759277301,34.9404487609863]
["   Natural Gas 2/",7.7454247474670401,7.5152516365051296,8.9947338104247994,5.0039734840393102,5.7063522338867196,6.1171517372131303,6.2487673759460396,6.4428400993347203,6.7520828247070304,7.1508984565734899,7.5258989334106401,7.9240221977233896,8.3488731384277308,8.8619937896728498,9.4837093353271502,9.9987487792968803,10.352954864501999,10.3336448669434,10.549848556518601,10.6489877700806,11.076291084289601,11.6912574768066,12.4464559555054,13.0579080581665,13.758059501647899]
["   Metallurgical Coal",3.53999996185303,3.6099998950958301,4.1449666023254403,4.1784791946411097,4.1485314369201696,4.3175525665283203,4.44484186172485,4.5821456909179696,4.7206311225891104,4.8563599586486799,4.9913563728332502,5.1233406066894496,5.2680139541626003,5.4137320518493697,5.5743689537048304,5.7906579971313503,6.0209679603576696,6.20045709609985,6.3775997161865199,6.5161404609680202,6.6299972534179696,6.7667918205261204,6.88553714752197,6.9704546928405797,7.0137753486633301]
["   Other Industrial Coal",2.3399634361267099,2.4299483299255402,2.5979068279266402,2.52754878997803,2.4808654785156299,2.6002757549285902,2.6509947776794398,2.73208808898926,2.8122007846832302,2.8687095642089799,2.94158983230591,3.0178208351135298,3.1028199195861799,3.17316722869873,3.2616541385650599,3.3479356765747101,3.4371068477630602,3.5193088054657,3.6053638458252002,3.6816923618316699,3.7800858020782502,3.88063645362854,3.98858737945557,4.1003923416137704,4.2166938781738299]
["   Coal to Liquids",0,0,0,0,0,1.5889266729354901,1.46094393730164,1.28843116760254,1.5101318359375,1.50810551643372,1.5213859081268299,1.53951179981232,1.58338570594788,1.63723039627075,1.71289122104645,1.76114201545715,1.8119050264358501,1.8629466295242301,1.9169825315475499,1.9466364383697501,1.9911848306655899,2.0416746139526398,2.09020328521729,2.1373581886291499,2.1847438812255899]
["   Electricity",17.918214797973601,18.6226921081543,20.7813816070557,19.773582458496101,17.462970733642599,18.126573562622099,18.238889694213899,18.4867153167725,19.006654739379901,19.565620422363299,20.355871200561499,21.173530578613299,22.037576675415,22.867145538330099,23.876249313354499,24.851699829101602,25.777753829956101,26.392097473144499,27.017583847045898,27.588447570800799,28.206142425537099,29.1773777008057,30.336851119995099,31.4674072265625,32.538986206054702]
[]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",21.711509704589801,25.0072345733643,29.391622543335,22.380046844482401,21.3089294433594,23.935417175293001,26.369024276733398,28.752412796020501,31.0282287597656,33.547065734863303,35.514869689941399,37.352748870849602,39.287044525146499,40.7039604187012,42.024444580078097,43.379894256591797,44.630382537841797,46.145259857177699,47.363857269287102,47.7197074890137,49.102500915527301,50.517303466796903,52.086456298828097,53.442653656005902,55.104091644287102]
["   E85 4/",24.84494972229,26.818180084228501,34.822681427002003,21.049989700317401,19.580844879150401,23.622909545898398,25.881950378418001,28.009447097778299,30.2537937164307,28.866632461547901,30.4276523590088,31.969417572021499,32.765193939208999,35.757926940917997,37.577915191650398,38.662086486816399,39.8419189453125,41.092353820800803,42.114028930664098,42.893341064453097,44.2104301452637,44.896373748779297,46.4299926757813,48.419319152832003,48.957271575927699]
["   Motor Gasoline 5/",21.213121414184599,22.982162475585898,26.749811172485401,16.175968170166001,18.381326675415,21.693702697753899,23.709007263183601,25.449525833129901,27.424634933471701,29.529468536376999,31.27219581604,33.093906402587898,34.856166839599602,36.438858032226598,38.015861511230497,39.139541625976598,40.478176116943402,41.691452026367202,42.679801940917997,43.464977264404297,44.780059814453097,45.673988342285199,47.254981994628899,49.557445526122997,49.9830131530762]
["   Jet Fuel 6/",14.844763755798301,16.0964660644531,22.673322677612301,10.878761291503899,10.805939674377401,13.641165733337401,15.7883806228638,17.847295761108398,19.768560409545898,21.6021404266357,23.1407794952393,24.738756179809599,26.200944900512699,27.323936462402301,28.3911018371582,29.343944549560501,30.208518981933601,31.274351119995099,32.279064178466797,32.661514282226598,33.853298187255902,34.868740081787102,36.320652008056598,37.773586273193402,39.040420532226598]
["   Diesel Fuel (distillate fuel oil) 7/",19.740650177001999,20.921422958373999,27.660943984985401,15.872093200683601,15.1842641830444,17.936090469360401,20.100133895873999,22.737785339355501,24.745433807373001,26.438911437988299,28.0228977203369,29.7338352203369,31.2589511871338,32.543869018554702,33.764415740966797,34.490653991699197,35.692588806152301,36.884777069091797,37.7488403320313,38.541912078857401,39.811958312988303,40.433952331542997,41.980552673339801,44.0175971984863,44.845256805419901]
["   Residual Fuel Oil",7.9912142753601101,9.4357099533081108,14.5987691879272,6.5974926948547399,6.8336348533630398,9.1002550125122106,10.9850196838379,12.7856092453003,14.3925485610962,16.284711837768601,17.587419509887699,18.815961837768601,20.079933166503899,21.0047607421875,21.793167114257798,22.696048736572301,23.3086338043213,24.011238098144499,24.648492813110401,24.8559169769287,25.6537380218506,26.666080474853501,27.731492996215799,28.609724044799801,29.807550430297901]
["   Natural Gas 8/",15.1338348388672,15.4958410263062,17.260919570922901,13.197589874267599,14.011960029602101,14.5198259353638,14.7125358581543,14.9809007644653,15.3987216949463,15.929105758666999,16.444049835205099,16.986526489257798,17.562019348144499,18.214298248291001,18.978889465331999,19.653842926025401,20.151586532592798,20.264110565185501,20.6345119476318,20.930568695068398,21.5493049621582,22.330928802490199,23.217420578002901,23.984209060668899,24.842088699340799]
["   Electricity",29.552911758422901,30.777971267700199,34.475650787353501,32.511272430419901,28.3578701019287,29.9883632659912,30.793474197387699,31.290824890136701,31.788017272949201,32.228786468505902,33.101249694824197,33.873565673828097,34.876777648925803,35.790927886962898,37.005527496337898,38.374465942382798,39.741268157958999,40.743644714355497,41.832027435302699,42.8788452148438,44.165149688720703,45.822151184082003,47.770866394042997,49.4786567687988,51.408214569091797]
[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,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
[" Electric Power 9/"]
["   Distillate Fuel Oil",13.411901473999,14.7725219726563,19.598173141479499,12.9002075195313,10.160784721374499,12.683879852294901,14.742367744445801,16.466316223144499,18.200975418090799,20.294946670532202,21.762416839599599,23.219928741455099,24.625257492065401,25.658937454223601,26.641567230224599,27.554689407348601,28.433355331420898,29.525194168090799,30.595668792724599,30.812200546264599,31.8765468597412,33.023826599121101,34.249851226806598,35.370849609375,36.733474731445298]
["   Residual Fuel Oil",8.1584053039550799,8.5664386749267596,14.623919486999499,6.72200632095337,6.9281921386718803,9.7774429321289098,11.688641548156699,13.5591955184937,15.198254585266101,17.122402191162099,18.4469089508057,19.645553588867202,20.905046463012699,21.461814880371101,22.275539398193398,23.178005218505898,23.921798706054702,24.712652206420898,25.390251159668001,25.605690002441399,26.419223785400401,27.371679306030298,28.437421798706101,29.318086624145501,30.4597358703613]
["   Natural Gas",6.8695855140686,7.0191597938537598,9.0666198730468803,4.70163822174072,5.3228030204772896,5.7259230613708496,5.8670849800109899,5.9947657585143999,6.2809138298034703,6.6566915512084996,7.0282440185546902,7.4117355346679696,7.8389544486999503,8.3448457717895508,8.9240303039550799,9.4456386566162092,9.7849264144897496,9.7760477066040004,10.055270195007299,10.193024635314901,10.610521316528301,11.20911693573,11.9389839172363,12.519255638122599,13.197782516479499]
["   Steam Coal",1.6900001764297501,1.7800002098083501,1.97352075576782,2.0458421707153298,1.9325078725814799,1.9669165611267101,1.97483730316162,2.0363006591796902,2.1044862270355198,2.15470170974731,2.2153303623199498,2.2768745422363299,2.3487181663513201,2.4114518165588401,2.4841165542602499,2.5551335811614999,2.63751268386841,2.7085535526275599,2.7758009433746298,2.84079241752625,2.9094073772430402,2.9860992431640598,3.0685904026031499,3.1531631946563698,3.23557353019714]
[]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",15.246436119079601,18.5313529968262,20.134397506713899,16.9350070953369,16.912326812744102,19.346534729003899,21.4945392608643,23.604782104492202,25.696203231811499,28.031579971313501,29.828712463378899,31.479301452636701,33.231895446777301,34.5145874023438,35.698520660400398,36.883983612060497,37.996242523193402,39.337680816650398,40.431327819824197,40.7233276367188,41.9925727844238,43.322719573974602,44.788909912109403,45.941520690917997,47.553462982177699]
["   E85 4/",24.84494972229,26.818180084228501,34.822681427002003,21.049989700317401,19.580844879150401,23.622909545898398,25.881950378418001,28.009447097778299,30.2537937164307,28.866632461547901,30.4276523590088,31.969417572021499,32.765193939208999,35.757926940917997,37.577915191650398,38.662086486816399,39.8419189453125,41.092353820800803,42.114028930664098,42.893341064453097,44.2104301452637,44.896373748779297,46.4299926757813,48.419319152832003,48.957271575927699]
["   Motor Gasoline 5/",21.081119537353501,22.8191947937012,26.582485198974599,16.308473587036101,18.3791694641113,21.690732955932599,23.705785751342798,25.446578979492202,27.421388626098601,29.526109695434599,31.268815994262699,33.090030670166001,34.852634429931598,36.4355278015137,38.011890411377003,39.135532379150398,40.475978851318402,41.687484741210902,42.675270080566399,43.460239410400398,44.775581359863303,45.668975830078097,47.250167846679702,49.551605224609403,49.978668212890597]
["   Jet Fuel",14.844763755798301,16.0964660644531,22.673322677612301,10.878761291503899,10.805939674377401,13.641165733337401,15.7883806228638,17.847295761108398,19.768560409545898,21.6021404266357,23.1407794952393,24.738756179809599,26.200944900512699,27.323936462402301,28.3911018371582,29.343944549560501,30.208518981933601,31.274351119995099,32.279064178466797,32.661514282226598,33.853298187255902,34.868740081787102,36.320652008056598,37.773586273193402,39.040420532226598]
["   Distillate Fuel Oil",18.668458938598601,19.9431552886963,26.286823272705099,15.636975288391101,14.1092176437378,16.902593612670898,19.1516017913818,21.744958877563501,23.745824813842798,25.478622436523398,27.0623779296875,28.722316741943398,30.288469314575199,31.560461044311499,32.757129669189503,33.523193359375,34.769081115722699,35.882114410400398,36.791599273681598,37.5217895507813,38.800697326660199,39.467311859130902,40.997920989990199,42.937191009521499,43.857540130615199]
["   Residual Fuel Oil",8.2036781311035192,9.3672227859497106,14.4897508621216,6.7128052711486799,7.1757683753967303,9.6609458923339808,11.544206619262701,13.370221138000501,14.996021270751999,16.898206710815401,18.207862854003899,19.411674499511701,20.6822299957275,21.516969680786101,22.335527420043899,23.2407321929932,23.916133880615199,24.6660556793213,25.322589874267599,25.500698089599599,26.3019409179688,27.270561218261701,28.332614898681602,29.2080383300781,30.365930557251001]
["   Natural Gas",9.2523355484008807,9.0060253143310494,10.405486106872599,6.98002004623413,7.7092094421386701,8.12390232086182,8.2825136184692401,8.4401350021362305,8.7418422698974592,9.1197204589843803,9.5538625717163104,10.0050344467163,10.4820852279663,11.0441122055054,11.7092485427856,12.280260086059601,12.668963432311999,12.670117378234901,12.917200088501,13.0803108215332,13.574273109436,14.23717212677,15.0462560653687,15.740474700927701,16.4913539886475]
["   Metallurgical Coal",3.53999996185303,3.6099998950958301,4.1449666023254403,4.1784791946411097,4.1485314369201696,4.3175525665283203,4.44484186172485,4.5821456909179696,4.7206311225891104,4.8563599586486799,4.9913563728332502,5.1233406066894496,5.2680139541626003,5.4137320518493697,5.5743689537048304,5.7906579971313503,6.0209679603576696,6.20045709609985,6.3775997161865199,6.5161404609680202,6.6299972534179696,6.7667918205261204,6.88553714752197,6.9704546928405797,7.0137753486633301]
["   Other Coal",1.73100674152374,1.81885313987732,2.01088166236877,2.0711190700531001,1.96068322658539,1.99932932853699,2.0096416473388699,2.07272601127625,2.1420636177063002,2.1925818920135498,2.2534883022308301,2.3155770301818799,2.38794946670532,2.4510562419891402,2.52451372146606,2.5963439941406299,2.6790707111358598,2.7507226467132599,2.8189043998718302,2.8845274448394802,2.9543473720550502,3.0319309234619101,3.1151678562164302,3.20047926902771,3.2839629650115998,{"$f":"Z527+($AI$357-$Y$527)/10","v":8.0623037763536161},{"$f":"AA357+($AI$357-$Y$527)/10","v":8.1146083992868938},8.1669130222201716,8.2192176451534493,8.2715222680867271,8.3238268910200048,8.3761315139532826,8.4284361368865603,{"$f":"T527*$E$742","v":8.4807407598198452},{"$f":"AI357+($AX$357-$AI$357)/15","v":8.5767365137369804},{"$f":"AJ357+($AX$357-$AI$357)/15","v":8.6727322676541156},8.7687280215712509,8.8647237754883861,8.9607195294055213,9.0567152833226565,9.1527110372397917,9.248706791156927,9.3447025450740622,9.4406982989911974,9.5366940529083326,9.6326898068254678,9.728685560742603,9.8246813146597383,{"$f":"AI357*$B$742","v":9.9206770685768717},{"$f":"AX357+($BM$357-$AX$357)/15","v":10.018909165246043},{"$f":"AY357+($BM$357-$AX$357)/15","v":10.117141261915215},10.215373358584387,10.313605455253558,10.41183755192273,10.510069648591902,10.608301745261073,10.706533841930245,10.804765938599417,10.902998035268588,11.00123013193776,11.099462228606932,11.197694325276103,11.295926421945275,{"$f":"AX357*$C$742","v":11.394158518614441},{"$f":"BM357+($BR$357-$BM$357)/5","v":11.506980665059427},{"$f":"BN357+($BR$357-$BM$357)/5","v":11.619802811504412},{"$f":"BO357+($BR$357-$BM$357)/5","v":11.732624957949398},{"$f":"BP357+($BR$357-$BM$357)/5","v":11.845447104394383},{"$f":"BM357*$D$742","v":11.95826925083937}]
["   Coal to Liquids",0,0,0,0,0,1.5889266729354901,1.46094393730164,1.28843116760254,1.5101318359375,1.50810551643372,1.5213859081268299,1.53951179981232,1.58338570594788,1.63723039627075,1.71289122104645,1.76114201545715,1.8119050264358501,1.8629466295242301,1.9169825315475499,1.9466364383697501,1.9911848306655899,2.0416746139526398,2.09020328521729,2.1373581886291499,2.1847438812255899,{"$f":"Z528+($AI$358-$Y$528)/10","v":22.224617194901626},{"$f":"AA358+($AI$358-$Y$528)/10","v":22.135413455621489},22.046209716341352,21.957005977061215,21.867802237781078,21.778598498500941,21.689394759220804,21.600191019940667,{"$f":"T528*$E$745","v":21.510987280660522},{"$f":"AI358+($AX$358-$AI$358)/15","v":21.502530865644818},{"$f":"AJ358+($AX$358-$AI$358)/15","v":21.494074450629114},21.48561803561341,21.477161620597705,21.468705205582001,21.460248790566297,21.451792375550593,21.443335960534888,21.434879545519184,21.42642313050348,21.417966715487776,21.409510300472071,21.401053885456367,21.392597470440663,{"$f":"AI358*$B$745","v":21.384141055424955},{"$f":"AX358+($BM$358-$AX$358)/15","v":21.397725276976207},{"$f":"AY358+($BM$358-$AX$358)/15","v":21.411309498527459},21.42489372007871,21.438477941629962,21.452062163181214,21.465646384732466,21.479230606283718,21.49281482783497,21.506399049386221,21.519983270937473,21.533567492488725,21.547151714039977,21.560735935591229,21.574320157142481,{"$f":"AX358*$C$745","v":21.587904378693722},{"$f":"BM358+($BR$358-$BM$358)/5","v":21.601618040381013},{"$f":"BN358+($BR$358-$BM$358)/5","v":21.615331702068303},{"$f":"BO358+($BR$358-$BM$358)/5","v":21.629045363755594},{"$f":"BP358+($BR$358-$BM$358)/5","v":21.642759025442885},{"$f":"BM358*$D$745","v":21.656472687130176}]
["   Electricity",25.973251342773398,26.680915832519499,28.4103908538818,27.544679641723601,25.191349029541001,26.348068237304702,26.6303806304932,27.154542922973601,28.002742767333999,28.757371902465799,29.780685424804702,30.870384216308601,32.039138793945298,33.131908416747997,34.493354797363303,35.847507476806598,37.095943450927699,37.945499420166001,38.854724884033203,39.667263031005902,40.613765716552699,41.989593505859403,43.556324005127003,45.098350524902301,46.616588592529297]
[]
["Non-Renewable Energy Expenditures by Sector"]
["(billion nominal dollars)"]
[" Residential",225.03859096661196,238.40081787109398,255.49913625772319,230.9929746666815,223.41247611699868,235.2892736225177,241.6920712265439,246.56659612211084,255.55094332875294,264.57905396662414,275.89920726734971,287.49516661999758,300.32909110683801,313.11554742582229,328.18192619930682,341.8235015289352,355.09694320426638,365.44612056098629,378.29315112389759,388.37155634393389,402.59953615177363,419.77981120164446,438.87123825530841,455.24534715742953,473.03338245571979]
[" Commercial",165.81601818957134,172.89260864257801,187.38257557629601,169.14737359110225,163.07263216137929,172.91593328178766,176.9297785804325,182.88131988639063,191.23749630338142,199.89645601118545,210.36479941888081,221.36240217535854,233.19080564556924,244.70314616363081,258.1051490216438,271.26123343313407,283.50995205362011,292.88584879534454,303.70259464185926,313.58347456242666,325.89089746765683,341.11550736031069,358.21009848865214,374.9131546581271,392.1016075075479]
[" Industrial",210.41252056252281,226.88609313964801,254.13497179068762,187.2100922767749,157.4270874391178,180.83829470805441,198.41655822177904,216.64201952030527,228.79975664936245,241.15463361452254,252.64480203410886,265.1637238738445,278.29776899368039,289.61773721654419,303.56832242347855,314.41390898844122,323.63277263436424,331.42426143912343,339.57307272400601,343.93727888891527,351.82746805051073,360.73339056833169,371.92375563686846,381.22301587849751,389.10731115707301]
[" Transportation",549.81888270324475,596.84759521484398,708.90187629235277,406.38667462869051,447.16295305198071,542.65678113398656,604.00010341071868,661.06483901631009,714.35686387994281,764.16924059162022,805.13331786340132,850.39970498506295,892.06783074940802,929.55049698437085,964.20679928883487,990.06920191633094,1016.1557534719609,1054.8326731961108,1091.2729592511287,1118.0349113947391,1161.085260138974,1181.9301954596156,1232.4560893451367,1290.1595195386233,1322.0136898683704,{"$f":"Z536+($AI$366-$Y$536)/10","v":5.5334229650972304},{"$f":"AA366+($AI$366-$Y$536)/10","v":5.5639341150042458},5.5944452649112613,5.6249564148182767,5.6554675647252921,5.6859787146323075,5.716489864539323,5.7470010144463384,{"$f":"T536*$E$742","v":5.7775121643533494},{"$f":"AI366+($AX$366-$AI$366)/15","v":5.8429093568498098},{"$f":"AJ366+($AX$366-$AI$366)/15","v":5.9083065493462703},5.9737037418427308,6.0391009343391913,6.1044981268356517,6.1698953193321122,6.2352925118285727,6.3006897043250332,6.3660868968214936,6.4314840893179541,6.4968812818144146,6.5622784743108751,6.6276756668073356,6.693072859303796,{"$f":"AI366*$B$742","v":6.7584700518002592},{"$f":"AX366+($BM$366-$AX$366)/15","v":6.8253907547799981},{"$f":"AY366+($BM$366-$AX$366)/15","v":6.8923114577597371},6.959232160739476,7.026152863719215,7.0930735666989539,7.1599942696786929,7.2269149726584319,7.2938356756381708,7.3607563786179098,7.4276770815976487,7.4945977845773877,7.5615184875571266,7.6284391905368656,7.6953598935166045,{"$f":"AX366*$C$742","v":7.7622805964963462},{"$f":"BM366+($BR$366-$BM$366)/5","v":7.8391407838260445},{"$f":"BN366+($BR$366-$BM$366)/5","v":7.9160009711557429},{"$f":"BO366+($BR$366-$BM$366)/5","v":7.9928611584854412},{"$f":"BP366+($BR$366-$BM$366)/5","v":8.0697213458151396},{"$f":"BM366*$D$742","v":8.1465815331448379}]
["   Total Non-Renewable Expenditures",1151.0859678463546,1235.02709960938,1405.9186066996403,993.73713091111074,991.07514876947641,1131.7003147881212,1221.038560105055,1307.1547250090439,1389.9450601614428,1469.7993497059265,1544.0421618496678,1624.4209976542634,1703.8854780296228,1776.9868521708881,1854.0622550605767,1917.5679054742993,1978.3954213642144,2044.5889248527621,2112.8417777408945,2163.9271994062915,2241.4031618089139,2303.558949985179,2401.4612280803153,2501.5410135735665,2576.2560875804752]
[" Transportation Renewable Expenditures",3.1288517293273019E-2,4.0145620703697205E-2,3.8515830891447944E-2,2.6303627333810531E-2,5.6047443014104255E-2,7.1119337023784479E-2,8.8428224145552056E-2,0.10266115711707489,0.12491143634290662,2.2293869286864165,5.6123954184121017,7.9566359351664051,12.724991751969894,19.495647700796784,28.06371652814466,33.841758141316177,47.452021910622882,48.667640008057987,47.767774332439714,50.842459413568172,54.12672288853372,67.349033728123644,72.870357898145016,82.472655922369356,85.74303480046683]
["   Total Expenditures",1151.1172301979784,1235.06726074219,1405.957155546361,993.76346133595302,991.13120249830877,1131.7714475332546,1221.1269368042056,1307.2573637523753,1390.0699789505047,1472.0286986549243,1549.6545225531884,1632.3776685401217,1716.6105344121597,1796.4824632434897,1882.1259667447755,1951.4096785174786,2025.8475094892897,2093.2565961526161,2160.609578738799,2214.7697023873047,2295.5298624598372,2370.9079156203875,2474.3315685955818,2584.0136458368329,2661.9990499371279,{"$f":"Z539+($AI$369-$Y$539)/10","v":15.611683809514826},{"$f":"AA369+($AI$369-$Y$539)/10","v":15.541748469704389},15.471813129893953,15.401877790083516,15.331942450273079,15.262007110462642,15.192071770652205,15.122136430841769,{"$f":"T539*$E$745","v":15.052201091031337},{"$f":"AI369+($AX$369-$AI$369)/15","v":15.046283758755285},{"$f":"AJ369+($AX$369-$AI$369)/15","v":15.040366426479233},15.034449094203181,15.028531761927129,15.022614429651076,15.016697097375024,15.010779765098972,15.00486243282292,14.998945100546868,14.993027768270816,14.987110435994763,14.981193103718711,14.975275771442659,14.969358439166607,{"$f":"AI369*$B$745","v":14.963441106890555},{"$f":"AX369+($BM$369-$AX$369)/15","v":14.972946595029557},{"$f":"AY369+($BM$369-$AX$369)/15","v":14.982452083168559},14.991957571307561,15.001463059446563,15.010968547585565,15.020474035724567,15.029979523863569,15.03948501200257,15.048990500141572,15.058495988280574,15.068001476419576,15.077506964558578,15.08701245269758,15.096517940836582,{"$f":"AX369*$C$745","v":15.106023428975591},{"$f":"BM369+($BR$369-$BM$369)/5","v":15.115619492174282},{"$f":"BN369+($BR$369-$BM$369)/5","v":15.125215555372973},{"$f":"BO369+($BR$369-$BM$369)/5","v":15.134811618571664},{"$f":"BP369+($BR$369-$BM$369)/5","v":15.144407681770355},{"$f":"BM369*$D$745","v":15.154003744969049}]
[]
[]
[]
["   1/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public."]
["   2/ Excludes use for lease and plant fuel.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z544+($AI$374-$Y$544)/10","v":11.584123362673006},{"$f":"AA374+($AI$374-$Y$544)/10","v":11.952852829654059},12.321582296635112,12.690311763616165,13.059041230597218,13.427770697578271,13.796500164559324,14.165229631540377,{"$f":"T544*$E$744","v":14.533959098521429},{"$f":"AI374+($AX$374-$AI$374)/15","v":14.687791105011014},{"$f":"AJ374+($AX$374-$AI$374)/15","v":14.841623111500599},14.995455117990184,15.14928712447977,15.303119130969355,15.45695113745894,15.610783143948526,15.764615150438111,15.918447156927696,16.072279163417281,16.226111169906865,16.379943176396448,16.533775182886032,16.687607189375615,{"$f":"AI374*$B$744","v":16.841439195865195},{"$f":"AX374+($BM$374-$AX$374)/15","v":16.937333989857837},{"$f":"AY374+($BM$374-$AX$374)/15","v":17.033228783850479},17.129123577843121,17.225018371835763,17.320913165828404,17.416807959821046,17.512702753813688,17.60859754780633,17.704492341798971,17.800387135791613,17.896281929784255,17.992176723776897,18.088071517769539,18.18396631176218,{"$f":"AX374*$C$744","v":18.27986110575484},{"$f":"BM374+($BR$374-$BM$374)/5","v":18.383946243287554},{"$f":"BN374+($BR$374-$BM$374)/5","v":18.488031380820267},{"$f":"BO374+($BR$374-$BM$374)/5","v":18.592116518352981},{"$f":"BP374+($BR$374-$BM$374)/5","v":18.696201655885694},{"$f":"BM374*$D$744","v":18.800286793418415}]
["   3/ Includes Federal and State taxes while excluding county and local taxes."]
["   4/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues, the percentage of ethanol varies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z546+($AI$376-$Y$546)/10","v":13.665763245709009},{"$f":"AA376+($AI$376-$Y$546)/10","v":14.091688195895063},14.517613146081118,14.943538096267172,15.369463046453227,15.795387996639281,16.221312946825336,16.64723789701139,{"$f":"T546*$E$744","v":17.073162847197445},{"$f":"AI376+($AX$376-$AI$376)/15","v":17.253870586919582},{"$f":"AJ376+($AX$376-$AI$376)/15","v":17.43457832664172},17.615286066363858,17.795993806085995,17.976701545808133,18.157409285530271,18.338117025252409,18.518824764974546,18.699532504696684,18.880240244418822,19.060947984140959,19.241655723863097,19.422363463585235,19.603071203307373,{"$f":"AI376*$B$744","v":19.783778943029514},{"$f":"AX376+($BM$376-$AX$376)/15","v":19.896427356509733},{"$f":"AY376+($BM$376-$AX$376)/15","v":20.009075769989952},20.121724183470171,20.23437259695039,20.347021010430609,20.459669423910828,20.572317837391047,20.684966250871266,20.797614664351485,20.910263077831704,21.022911491311923,21.135559904792142,21.248208318272361,21.36085673175258,{"$f":"AX376*$C$744","v":21.47350514523281},{"$f":"BM376+($BR$376-$BM$376)/5","v":21.595774823509927},{"$f":"BN376+($BR$376-$BM$376)/5","v":21.718044501787045},{"$f":"BO376+($BR$376-$BM$376)/5","v":21.840314180064162},{"$f":"BP376+($BR$376-$BM$376)/5","v":21.962583858341279},{"$f":"BM376*$D$744","v":22.084853536618393}]
["seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   5/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
["   6/ Kerosene-type jet fuel.  Includes Federal and State taxes while excluding county and local taxes."]
["   7/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z550+($AI$380-$Y$550)/10","v":17.944433063730909},{"$f":"AA380+($AI$380-$Y$550)/10","v":17.852387205459664},17.760341347188419,17.668295488917174,17.576249630645929,17.484203772374684,17.392157914103439,17.300112055832194,{"$f":"T550*$E$747","v":17.208066197560942},{"$f":"AI380+($AX$380-$AI$380)/15","v":17.219509839491277},{"$f":"AJ380+($AX$380-$AI$380)/15","v":17.230953481421611},17.242397123351946,17.253840765282281,17.265284407212615,17.27672804914295,17.288171691073284,17.299615333003619,17.311058974933953,17.322502616864288,17.333946258794622,17.345389900724957,17.356833542655291,17.368277184585626,{"$f":"AI380*$B$747","v":17.379720826515971},{"$f":"AX380+($BM$380-$AX$380)/15","v":17.385626979648983},{"$f":"AY380+($BM$380-$AX$380)/15","v":17.391533132781994},17.397439285915006,17.403345439048017,17.409251592181029,17.41515774531404,17.421063898447052,17.426970051580064,17.432876204713075,17.438782357846087,17.444688510979098,17.45059466411211,17.456500817245121,17.462406970378133,{"$f":"AX380*$C$747","v":17.468313123511169},{"$f":"BM380+($BR$380-$BM$380)/5","v":17.474249382977746},{"$f":"BN380+($BR$380-$BM$380)/5","v":17.480185642444322},{"$f":"BO380+($BR$380-$BM$380)/5","v":17.486121901910899},{"$f":"BP380+($BR$380-$BM$380)/5","v":17.492058161377475},{"$f":"BM380*$D$747","v":17.497994420844059}]
["   8/ Compressed natural gas used as a vehicle fuel.  Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges."]
["   9/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   10/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit."]
["   - - = Not applicable."]
["   Note:  Data for 2006 and 2007 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2006 and 2007 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual"]
["2007, DOE/EIA-0487(2007) (Washington, DC, August 2008).  2006 residential and commercial natural gas delivered prices:  EIA, Natural Gas Annual 2006, DOE/EIA-0131(2006)"]
["(Washington, DC, October, 2007).  2007 residential and commercial natural gas delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2008/04) (Washington, DC, April 2008)."]
["2006 and 2007 industrial natural gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey 1994 and industrial and wellhead prices from the"]
["Natural Gas Annual 2006, DOE/EIA-0131(2006) (Washington, DC, October, 2007) and the Natural Gas Monthly, DOE/EIA-0130(2008/04) (Washington, DC, April 2008).  2006"]
["transportation sector natural gas delivered prices are based on:  EIA, Natural Gas Annual 2006, DOE/EIA-0131(2006) (Washington, DC, October, 2007) and estimated State taxes,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z562+($AI$392-$Y$562)/10","v":5.5024940130181221},{"$f":"AA392+($AI$392-$Y$562)/10","v":5.5327298577229831},5.5629657024278441,5.593201547132705,5.623437391837566,5.6536732365424269,5.6839090812472879,5.7141449259521488,{"$f":"T562*$E$742","v":5.7443807706570116},{"$f":"AI392+($AX$392-$AI$392)/15","v":5.809402940121136},{"$f":"AJ392+($AX$392-$AI$392)/15","v":5.8744251095852604},5.9394472790493849,6.0044694485135093,6.0694916179776337,6.1345137874417581,6.1995359569058825,6.264558126370007,6.3295802958341314,6.3946024652982558,6.4596246347623802,6.5246468042265047,6.5896689736906291,6.6546911431547535,{"$f":"AI392*$B$742","v":6.7197133126188779},{"$f":"AX392+($BM$392-$AX$392)/15","v":6.7862502559294402},{"$f":"AY392+($BM$392-$AX$392)/15","v":6.8527871992400025},6.9193241425505647,6.985861085861127,7.0523980291716892,7.1189349724822515,7.1854719157928137,7.252008859103376,7.3185458024139383,7.3850827457245005,7.4516196890350628,7.518156632345625,7.5846935756561873,7.6512305189667495,{"$f":"AX392*$C$742","v":7.7177674622773127},{"$f":"BM392+($BR$392-$BM$392)/5","v":7.7941868915344088},{"$f":"BN392+($BR$392-$BM$392)/5","v":7.8706063207915049},{"$f":"BO392+($BR$392-$BM$392)/5","v":7.947025750048601},{"$f":"BP392+($BR$392-$BM$392)/5","v":8.023445179305698},{"$f":"BM392*$D$742","v":8.099864608562795}]
["Federal taxes, and dispensing costs or charges.  2007 transportation sector natural gas delivered prices are model results.  2006 and 2007 electric power sector natural gas prices:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z563+($AI$393-$Y$563)/10","v":1.3116492415795387},{"$f":"AA393+($AI$393-$Y$563)/10","v":1.314474997718583},1.3173007538576273,1.3201265099966717,1.322952266135716,1.3257780222747604,1.3286037784138047,1.3314295345528491,{"$f":"T563*$E$740","v":1.3342552906918941},{"$f":"AI393+($AX$393-$AI$393)/15","v":1.3381671025139799},{"$f":"AJ393+($AX$393-$AI$393)/15","v":1.3420789143360656},1.3459907261581514,1.3499025379802372,1.353814349802323,1.3577261616244087,1.3616379734464945,1.3655497852685803,1.3694615970906661,1.3733734089127518,1.3772852207348376,1.3811970325569234,1.3851088443790092,1.3890206562010949,{"$f":"AI393*$B$740","v":1.3929324680231794},{"$f":"AX393+($BM$393-$AX$393)/15","v":1.3955742685410359},{"$f":"AY393+($BM$393-$AX$393)/15","v":1.3982160690588925},1.4008578695767491,1.4034996700946056,1.4061414706124622,1.4087832711303188,1.4114250716481753,1.4140668721660319,1.4167086726838884,1.419350473201745,1.4219922737196016,1.4246340742374581,1.4272758747553147,1.4299176752731713,{"$f":"AX393*$C$740","v":1.4325594757910274},{"$f":"BM393+($BR$393-$BM$393)/5","v":1.4352764318903966},{"$f":"BN393+($BR$393-$BM$393)/5","v":1.4379933879897657},{"$f":"BO393+($BR$393-$BM$393)/5","v":1.4407103440891349},{"$f":"BP393+($BR$393-$BM$393)/5","v":1.4434273001885041},{"$f":"BM393*$D$740","v":1.4461442562878735}]
["EIA, Electric Power Monthly, April 2007 and April 2008, Table 4.13.B.  2006 and 2007 coal prices based on:  EIA, Quarterly Coal Report, October-December 2007,"]
["DOE/EIA-0121(2007/4Q) (Washington, DC, March 2008) and EIA, AEO2009 National Energy Modeling System run nostimls.d041409a.  2006 and 2007 electricity prices:  EIA, Annual"]
["Energy Review 2007, DOE/EIA-0384(2007) (Washington, DC, June 2008).  2006 and 2007 E85 prices derived from monthly prices in the Clean Cities Alternative Fuel Price Report."]
["Projections:  EIA, AEO2009 National Energy Modeling System run stimulus.d041409a."]
[]
[]
[]
[]
[]
["AEO 2007 Report #: DOE/EIA-0383(2007)"]
["Release date full report: February 2007"]
["Next release date full report: February 2008"]
[]
[" Table   3.  Energy Prices by Sector and Source"]
["                     (2005 dollars per million Btu, unless otherwise noted)"]
[]
[]
[]
[null,null,null,"2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026"]
[]
[]
[" Residential"]
["   Liquefied Petroleum Gases",null,null,18.210411071777301,19.293371200561499,21.158409118652301,24.5404376983643,24.494813919067401,23.9600429534912,23.672391891479499,23.2634162902832,23.106723785400401,22.905719757080099,22.942964553833001,22.881586074829102,22.979688644409201,23.190465927123999,23.129106521606399,23.088548660278299,23.183416366577099,23.1546516418457,23.285535812377901,23.420475006103501,23.540468215942401,23.532218933105501,23.562456130981399]
["   Distillate Fuel Oil",null,null,12.893347740173301,14.727064132690399,16.906724929809599,17.4485054016113,16.910488128662099,15.8367977142334,14.87486743927,14.031831741333001,13.359474182128899,12.596385955810501,12.5241403579712,12.595507621765099,12.630928039550801,12.738121032714799,12.8303670883179,13.052293777465801,13.1472158432007,13.2630777359009,13.422198295593301,13.360619544982899,13.513841629028301,13.560380935668899,13.627392768859901]
["   Natural Gas",null,null,10.721179008483899,12.4281768798828,13.040691375732401,11.8341617584229,11.7410221099854,11.2507781982422,10.9759874343872,10.5919141769409,10.441241264343301,10.249824523925801,10.2927255630493,10.2421607971191,10.3305416107178,10.557685852050801,10.4870929718018,10.439262390136699,10.539955139160201,10.5361185073853,10.6743927001953,10.830116271972701,10.948052406311,10.9735927581787,11.0174913406372]
["   Electricity",null,null,27.0989685058594,27.587884902954102,27.636594772338899,27.492031097412099,27.368114471435501,27.154861450195298,26.912786483764599,26.5094184875488,26.281187057495099,26.172458648681602,26.036540985107401,25.993564605712901,26.085290908813501,26.304872512817401,26.445003509521499,26.355556488037099,26.368726730346701,26.419284820556602,26.420993804931602,26.4647102355957,26.5621242523193,26.608213424682599,26.564920425415]
[" Commercial"]
["   Distillate Fuel Oil",null,null,10.4802904129028,12.6793832778931,14.632154464721699,15.3235988616943,14.4384679794312,13.4501142501831,12.7189273834229,11.9810342788696,11.338329315185501,10.8460388183594,10.667523384094199,10.728004455566399,10.8701782226563,10.9251909255981,11.0219278335571,11.292310714721699,11.349814414978001,11.461010932922401,11.6882877349854,11.5126600265503,11.6838274002075,11.8503408432007,11.857501029968301]
["   Residual Fuel Oil",null,null,6.2490105628967303,8.4144115447997994,10.1003465652466,7.8816242218017596,7.7979149818420401,7.67907810211182,7.5374598503112802,7.0601482391357404,6.9191079139709499,5.9906802177429199,6.31249952316284,6.4941840171814,6.4476203918456996,6.5857205390930202,6.7015118598937997,6.98899221420288,7.0690569877624503,7.2425847053527797,7.4012169837951696,7.2363023757934597,7.3775544166564897,7.1704416275024396,7.2997760772705096]
["   Natural Gas",null,null,9.4024562835693395,11.2028198242188,11.3786783218384,10.2688541412354,10.157588958740201,9.6297473907470703,9.3356885910034197,8.9214458465576207,8.7509040832519496,8.5351839065551793,8.5524559020996094,8.47686672210693,8.5459880828857404,8.7391986846923793,8.6564092636108398,8.5963792800903303,8.6742591857910192,8.6351099014282209,8.7470979690551793,8.8685941696166992,8.9716949462890607,8.9597854614257795,8.9777603149414098]
["   Electricity",null,null,24.591539382934599,25.251781463623001,25.738388061523398,25.3376979827881,25.268539428710898,24.918291091918899,24.500482559204102,23.8594665527344,23.593626022338899,23.443479537963899,23.311824798583999,23.328050613403299,23.4844055175781,23.749778747558601,23.944339752197301,23.889307022094702,23.952335357666001,24.000473022460898,24.006351470947301,24.077814102172901,24.1955890655518,24.23095703125,24.1812038421631]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",null,null,11.1755380630493,16.959981918335,18.9578742980957,17.513134002685501,17.389408111572301,16.750247955322301,16.423851013183601,15.943309783935501,15.769355773925801,15.620997428894,15.627494812011699,15.565483093261699,15.6823263168335,15.8655786514282,15.8662757873535,15.8647546768188,15.9073581695557,15.883088111877401,15.994482994079601,16.1067924499512,16.2546577453613,16.219263076782202,16.2301216125488]
["   Distillate Fuel Oil",null,null,10.9898891448975,13.0814533233643,15.1407413482666,15.435567855835,14.2919836044312,13.4232997894287,12.948052406311,12.4780015945435,11.882830619811999,11.641848564147899,11.349123954772899,11.401933670043899,11.6324548721313,11.632493019104,11.737724304199199,12.060711860656699,12.0405569076538,12.1396341323853,12.421196937561,12.169375419616699,12.3622283935547,12.619636535644499,12.5786838531494]
["   Residual Fuel Oil",null,null,5.7738895416259801,7.7708010673522896,9.3422021865844709,9.8767166137695295,10.084191322326699,9.7906637191772496,9.5023155212402308,8.7792091369628906,8.4676847457885707,8.0373468399047905,7.9767365455627397,8.2131023406982404,8.4110374450683594,8.5568304061889595,8.6100654602050799,8.8084278106689506,8.9135255813598597,9.0664196014404297,9.2084608078002894,9.1494617462158203,9.2910699844360405,9.2583961486816406,9.38494873046875]
["   Natural Gas 2/",null,null,6.4688553810119602,8.1627740859985405,7.4494204521179199,7.3632249832153303,7.2901554107665998,6.7422003746032697,6.4267692565918004,6.0213589668273899,5.8671450614929199,5.6813068389892596,5.6900143623352104,5.6504640579223597,5.7415480613708496,5.91982173919678,5.8755149841308603,5.8359832763671902,5.9000439643859899,5.8858833312988299,6.0041050910949698,6.1238050460815403,6.2412667274475098,6.2102909088134801,6.2538614273071298]
["   Metallurgical Coal",null,null,2.3078472614288299,3.0599997043609601,3.2548489570617698,3.2975256443023699,3.2872827053070099,3.1889374256134002,3.0940959453582799,2.9914577007293701,2.8927016258239702,2.78926348686218,2.7408642768859899,2.7166485786438002,2.7061200141906698,2.7063503265380899,2.7045123577117902,2.68979120254517,2.7072892189025901,2.71812868118286,2.7191135883331299,2.7064330577850302,2.68589544296265,2.69574999809265,2.7049932479858398]
["   Other Industrial Coal",null,null,1.80300605297089,2.1500017642974898,2.2005796432495099,2.2392640113830602,2.2450914382934601,2.2358458042144802,2.2614977359771702,2.2480733394622798,2.2308864593505899,2.2124359607696502,2.2059276103973402,2.1967613697052002,2.18912577629089,2.1856777667999299,2.1763286590576199,2.1755278110504199,2.18182468414307,2.19542455673218,2.2050869464874299,2.2089655399322501,2.2187693119049099,2.2309319972991899,2.2423520088195801]
["   Coal to Liquids",null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A",0.88956671953201305,0.881245017051697,0.88442194461822499,0.89085346460342396,0.88840740919113204,0.89322775602340698,0.90440875291824296,0.91453087329864502,0.95469778776168801,0.96978461742401101,1.01334369182587,1.02781510353088,1.0294380187988299,1.1219843626022299,1.2297383546829199,1.26935982704163]
["   Electricity",null,null,15.8847751617432,16.691057205200199,18.258220672607401,18.768579483032202,18.8538303375244,18.518165588378899,18.014034271240199,17.2542610168457,16.790317535400401,16.590124130248999,16.466903686523398,16.461626052856399,16.6055717468262,16.851476669311499,17.021175384521499,17.000881195068398,17.070917129516602,17.1260585784912,17.140884399414102,17.206485748291001,17.3262729644775,17.353824615478501,17.310489654541001]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",null,null,19.6766357421875,23.9161167144775,26.805564880371101,22.710954666137699,22.759067535400401,22.268846511840799,24.343835830688501,23.932544708251999,23.763250350952099,23.536403656005898,23.5618801116943,23.4868278503418,23.560710906982401,23.7542419433594,23.654756546020501,23.5774955749512,23.664421081543001,23.6253147125244,23.741106033325199,23.8700561523438,23.973831176757798,23.953416824340799,23.9759330749512]
["   E85 4/",null,null,20.914932250976602,23.101913452148398,24.811454772949201,27.774848937988299,25.9952602386475,24.2666110992432,21.291254043579102,20.525190353393601,20.3361301422119,20.197395324706999,20.009881973266602,20.093305587768601,20.196292877197301,20.4327602386475,20.4076957702637,20.624263763427699,20.610368728637699,20.617734909057599,21.067132949829102,20.970218658447301,20.962213516235401,21.257926940918001,21.098123550415]
["   Motor Gasoline 5/",null,null,15.721848487854,18.644901275634801,21.1534824371338,20.964454650878899,19.721015930175799,18.6920680999756,17.902309417724599,17.232242584228501,16.863773345947301,16.565891265869102,16.0857257843018,16.063297271728501,16.111997604370099,16.240406036376999,16.3247375488281,16.6728916168213,16.6320400238037,16.751285552978501,17.051519393920898,16.920253753662099,17.1026096343994,17.3232307434082,17.144313812255898]
["   Jet Fuel 6/",null,null,9.2184209823608398,13.1439361572266,14.9574270248413,12.9907026290894,11.722384452819799,11.2624855041504,10.9056959152222,10.3720808029175,10.059165954589799,10.0335283279419,9.8430700302124006,9.8874025344848597,10.0322532653809,10.087176322936999,10.2108345031738,10.523097038269,10.506872177124,10.5880041122437,10.8930578231812,10.788450241088899,10.9106340408325,11.0979099273682,11.0487413406372]
["   Distillate Fuel Oil 7/",null,null,13.583283424377401,17.522464752197301,19.7921543121338,19.706336975097699,18.211244583129901,17.3085613250732,16.8088684082031,16.001249313354499,15.3922462463379,15.213009834289601,14.822114944458001,14.859941482543899,15.1213598251343,15.075839042663601,15.158118247985801,15.4795846939087,15.4157457351685,15.4886207580566,15.773143768310501,15.4716739654541,15.639728546142599,15.912574768066399,15.834021568298301]
["   Residual Fuel Oil",null,null,4.8536195755004901,5.5067763328552202,7.1623473167419398,8.8221101760864293,9.0483112335205096,8.6029233932495099,8.0481967926025408,7.6902847290039098,7.3429737091064498,7.1018238067626998,6.97245073318481,7.0413579940795898,7.0324416160583496,7.12284135818481,7.14320993423462,7.1685328483581499,7.3589744567871103,7.4886426925659197,7.6476154327392596,7.6766633987426802,7.8515577316284197,7.8973522186279297,8.0370302200317401]
["   Natural Gas 8/",null,null,11.913727760314901,14.761161804199199,11.981869697570801,12.283256530761699,12.1389265060425,12.3170175552368,13.965456008911101,13.507596015930201,13.291357994079601,13.0437335968018,12.940827369689901,12.861621856689499,12.894752502441399,13.0291633605957,12.9489841461182,12.946153640747101,12.9756631851196,12.953050613403301,13.079764366149901,13.110743522644,13.198463439941399,13.2244005203247,13.175202369689901]
["   Electricity",null,null,26.1035976409912,25.216188430786101,26.121034622192401,25.629154205322301,25.7473449707031,25.392839431762699,24.861566543579102,24.317947387695298,24.125808715820298,23.980707168579102,23.787378311157202,23.809650421142599,23.876377105712901,24.074831008911101,24.262081146240199,24.183790206909201,24.2170009613037,24.245899200439499,24.2234077453613,24.307447433471701,24.4279899597168,24.465734481811499,24.386825561523398]
[" Electric Power 9/"]
["   Distillate Fuel Oil",null,null,9.5153579711914098,11.3847246170044,13.235827445983899,14.263434410095201,13.7692108154297,12.704180717468301,11.7051839828491,10.7794647216797,10.0299482345581,9.2896862030029297,9.1972703933715803,9.2599020004272496,9.2775526046752894,9.4403448104858398,9.5352287292480504,9.7515039443969709,9.8428487777709996,9.9595317840576207,10.1106100082397,10.0771369934082,10.217479705810501,10.254093170166,10.318883895874]
["   Residual Fuel Oil",null,null,4.9909768104553196,6.9611043930053702,7.8457942008972203,7.1943798065185502,7.2948379516601598,6.9926204681396502,6.5808119773864702,6.2065305709838903,5.9029440879821804,5.45705270767212,5.4534096717834499,5.5995068550109899,5.6287369728088397,5.7370648384094203,5.8140759468078604,6.0071105957031303,6.0822205543518102,6.22955322265625,6.4186983108520499,6.3188004493713397,6.5342454910278303,6.5804891586303702,6.6370191574096697]
["   Natural Gas",null,null,6.1140975952148402,8.1813249588012695,6.9707522392272896,7.1151452064514196,7.0668158531189,6.5265731811523402,6.2202811241149902,5.8298497200012198,5.6925516128540004,5.4995698928832999,5.54103326797485,5.5007095336914098,5.59739446640015,5.7880721092224103,5.7225790023803702,5.6709170341491699,5.7639327049255398,5.72597312927246,5.8378243446350098,5.9462161064147896,6.05735063552856,6.0477237701415998,6.0664491653442401]
["   Steam Coal",null,null,1.4011929035186801,1.5299999713897701,1.6714243888855,1.69177293777466,1.70398998260498,1.7000321149826001,1.7052028179168699,1.66678094863892,1.63700723648071,1.6199716329574601,1.61296951770782,1.59987056255341,1.59190189838409,1.5892090797424301,1.57604885101318,1.5779995918273899,1.5809644460678101,1.5890377759933501,1.59825491905212,1.6020262241363501,1.6148724555969201,1.62832856178284,1.63934326171875]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",null,null,12.6906900405884,17.482444763183601,19.464084625244102,18.995626449585,18.880571365356399,18.286575317382798,18.020065307617202,17.571559906005898,17.417589187622099,17.2678737640381,17.291303634643601,17.241743087768601,17.364793777465799,17.562221527099599,17.562810897827099,17.558799743652301,17.620630264282202,17.599321365356399,17.721448898315401,17.8418064117432,17.9907836914063,17.9618225097656,17.988685607910199]
["   E85 4/",null,null,20.914932250976602,23.101913452148398,24.811454772949201,27.774848937988299,25.9952602386475,24.2666110992432,21.291254043579102,20.525190353393601,20.3361301422119,20.197395324706999,20.009881973266602,20.093305587768601,20.196292877197301,20.4327602386475,20.4076957702637,20.624263763427699,20.610368728637699,20.617734909057599,21.067132949829102,20.970218658447301,20.962213516235401,21.257926940918001,21.098123550415]
["   Motor Gasoline 5/",null,null,15.706001281738301,18.602125167846701,21.1080112457275,20.962741851806602,19.720066070556602,18.690637588501001,17.900485992431602,17.230388641357401,16.861814498901399,16.564214706420898,16.0839519500732,16.0615749359131,16.110080718994102,16.238643646240199,16.322971343994102,16.671089172363299,16.630247116088899,16.7495441436768,17.049686431884801,16.918500900268601,17.100944519043001,17.321361541748001,17.142530441284201]
["   Jet Fuel",null,null,9.2184209823608398,13.1439361572266,14.9574270248413,12.9907026290894,11.722384452819799,11.2624855041504,10.9056959152222,10.3720808029175,10.059165954589799,10.0335283279419,9.8430700302124006,9.8874025344848597,10.0322532653809,10.087176322936999,10.2108345031738,10.523097038269,10.506872177124,10.5880041122437,10.8930578231812,10.788450241088899,10.9106340408325,11.0979099273682,11.0487413406372]
["   Distillate Fuel Oil",null,null,12.9106340408325,16.217037200927699,18.421550750732401,18.437913894653299,17.199058532714801,16.296318054199201,15.704516410827599,14.921827316284199,14.360170364379901,14.182985305786101,13.862556457519499,13.915904045105,14.153459548950201,14.1445617675781,14.2399711608887,14.558382987976101,14.527869224548301,14.6189737319946,14.9021968841553,14.6463842391968,14.8252000808716,15.0819444656372,15.031323432922401]
["   Residual Fuel Oil",null,null,5.0985417366027797,6.5886197090148899,7.9185199737548801,8.2529850006103498,8.4050197601318395,8.0572872161865199,7.6087560653686497,7.1943945884704599,6.8676166534423801,6.4547815322876003,6.4073238372802699,6.54701900482178,6.5695567131042498,6.6816062927246103,6.7372307777404803,6.86507225036621,6.9956922531127903,7.1396765708923304,7.3088741302490199,7.2670574188232404,7.4510564804077104,7.4737396240234402,7.5808291435241699]
["   Natural Gas",null,null,7.8259296417236301,9.6487970352172905,9.1377601623535192,8.7611961364746094,8.6626396179199201,8.1270828247070295,7.8336372375488299,7.4448304176330602,7.2887372970581099,7.0927038192748997,7.1150150299072301,7.0641679763793901,7.1520218849182102,7.3469972610473597,7.2896466255187997,7.2448530197143599,7.3207983970642099,7.3070926666259801,7.4372458457946804,7.5700182914733896,7.6924967765808097,7.6794857978820801,7.7304539680481001]
["   Metallurgical Coal",null,null,2.3078472614288299,3.0599997043609601,3.2548489570617698,3.2975256443023699,3.2872827053070099,3.1889374256134002,3.0940959453582799,2.9914577007293701,2.8927016258239702,2.78926348686218,2.7408642768859899,2.7166485786438002,2.7061200141906698,2.7063503265380899,2.7045123577117902,2.68979120254517,2.7072892189025901,2.71812868118286,2.7191135883331299,2.7064330577850302,2.68589544296265,2.69574999809265,2.7049932479858398,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["   Other Coal",null,null,1.43066883087158,1.5706532001495399,1.7059867382049601,1.7268872261047401,1.7392324209213299,1.7345312833786,1.7401528358459499,1.7026997804641699,1.67319643497467,1.6556009054184,1.6479283571243299,1.63474309444427,1.6263667345046999,1.6231272220611599,1.60980331897736,1.6111264228820801,1.61373710632324,1.6214674711227399,1.6300570964813199,1.6331868171691899,1.6452817916870099,1.6581670045852701,1.6686607599258401]
["   Coal to Liquids",null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A",0.88956671953201305,0.881245017051697,0.88442194461822499,0.89085346460342396,0.88840740919113204,0.89322775602340698,0.90440875291824296,0.91453087329864502,0.95469778776168801,0.96978461742401101,1.01334369182587,1.02781510353088,1.0294380187988299,1.1219843626022299,1.2297383546829199,1.26935982704163]
["   Electricity",null,null,23.009492874145501,23.734071731567401,24.3845615386963,24.318822860717798,24.297929763793899,24.022377014160199,23.662025451660199,23.093143463134801,22.802413940429702,22.663448333740199,22.5459308624268,22.5456428527832,22.688844680786101,22.9480895996094,23.136041641235401,23.0899753570557,23.154170989990199,23.213594436645501,23.230543136596701,23.3047065734863,23.429094314575199,23.4709377288818,23.433801651001001]
["Non-Renewable Energy Expenditures by Sector"]
["(billion 2005 dollars)"]
[" Residential",null,null,195.98880004882801,215.13366699218801,218.80557250976599,221.29866027832,223.50036621093801,221.10458374023401,220.438400268555,218.08479309082,218.45701599121099,217.84970092773401,219.40165710449199,221.00289916992199,224.59239196777301,228.53056335449199,230.97148132324199,232.57162475585901,236.03457641601599,237.58020019531301,240.43632507324199,243.39186096191401,247.24427795410199,248.98767089843801,251.02548217773401]
[" Commercial",null,null,141.77845764160199,154.38449096679699,157.84999084472699,156.06527709960901,159.312088012695,158.53677368164099,157.966796875,156.350173950195,157.31393432617199,158.58882141113301,160.74195861816401,163.37489318847699,167.20817565918,172.04411315918,175.58262634277301,178.093505859375,181.73991394043,185.01341247558599,188.79048156738301,192.86947631835901,197.36026000976599,201.10684204101599,204.49230957031301]
[" Industrial",null,null,184.22943115234401,196.07313537597699,205.39855957031301,217.87611389160199,214.14784240722699,207.11370849609401,200.48422241210901,191.81477355957,187.29217529296901,184.91578674316401,184.25204467773401,184.11447143554699,186.80691528320301,189.66255187988301,190.49990844726599,192.03105163574199,194.88296508789099,196.87213134765599,200.07191467285199,202.13279724121099,205.48814392089801,206.97822570800801,209.30905151367199]
[" Transportation",null,null,385.00112915039102,474.66281127929699,545.7236328125,538.79211425781295,508.11019897460898,488.44781494140602,476.37777709960898,463.41403198242199,458.16046142578102,458.57275390625,452.78533935546898,459.41848754882801,469.74392700195301,478.67190551757801,487.87078857421898,505.29348754882801,511.07485961914102,521.646240234375,538.77532958984398,540.642822265625,554.21173095703102,570.280029296875,574.30035400390602]
["   Total Non-Renewable Expenditures",null,null,906.997802734375,1040.25415039063,1127.77770996094,1134.0322265625,1105.07055664063,1075.20288085938,1055.26721191406,1029.66381835938,1021.22357177734,1019.92706298828,1017.18103027344,1027.91076660156,1048.35144042969,1068.9091796875,1084.9248046875,1107.98962402344,1123.73229980469,1141.11193847656,1168.07409667969,1179.03698730469,1204.30444335938,1227.35278320313,1239.12719726563]
[" Transportation Renewable Expenditures",null,null,2.27928571403027E-2,3.3822253346443197E-2,4.68330308794975E-2,4.2311083525419201E-2,4.6379543840885197E-2,5.0339180976152399E-2,6.3796535134315505E-2,7.1353547275066403E-2,7.5695373117923695E-2,8.06071981787682E-2,8.2480475306510898E-2,8.9031867682933793E-2,9.6231654286384596E-2,0.10344713926315301,0.112680315971375,0.13150542974471999,0.15408998727798501,0.18660007417201999,0.21707823872566201,0.243339464068413,0.28575915098190302,0.31987324357032798,0.34808513522148099]
["   Total Expenditures",null,null,907.02056884765602,1040.28796386719,1127.82458496094,1134.07458496094,1105.11694335938,1075.25317382813,1055.3310546875,1029.73522949219,1021.29925537109,1020.00769042969,1017.26348876953,1027.99975585938,1048.44763183594,1069.01257324219,1085.03747558594,1108.12109375,1123.88635253906,1141.29858398438,1168.29113769531,1179.2802734375,1204.59020996094,1227.67260742188,1239.47534179688]
["Woody Biomass","See High A Case"]
["Methanol","See High A Case"]
["Prices for Woody Biomass, Methanol and Steam are taken from the AEO High A case below",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,{"$f":"Z641+($AI$471-$Y$641)/10","v":8.1072037368774854},{"$f":"AA471+($AI$471-$Y$641)/10","v":8.1552847846985532},8.203365832519621,8.2514468803406888,8.2995279281617567,8.3476089759828245,8.3956900238038923,8.4437710716249601,{"$f":"T641*$E$742","v":8.4918521194460261},{"$f":"AI471+($AX$471-$AI$471)/15","v":8.5879736457897184},{"$f":"AJ471+($AX$471-$AI$471)/15","v":8.6840951721334108},8.7802166984771031,8.8763382248207954,8.9724597511644877,9.06858127750818,9.1647028038518723,9.2608243301955646,9.3569458565392569,9.4530673828829492,9.5491889092266415,9.6453104355703339,9.7414319619140262,9.8375534882577185,{"$f":"AI471*$B$742","v":9.9336750146014001},{"$f":"AX471+($BM$471-$AX$471)/15","v":10.032035813725209},{"$f":"AY471+($BM$471-$AX$471)/15","v":10.130396612849017},10.228757411972826,10.327118211096634,10.425479010220442,10.523839809344251,10.622200608468059,10.720561407591868,10.818922206715676,10.917283005839485,11.015643804963293,11.114004604087102,11.21236540321091,11.310726202334719,{"$f":"AX471*$C$742","v":11.409087001458516},{"$f":"BM471+($BR$471-$BM$471)/5","v":11.522056966057418},{"$f":"BN471+($BR$471-$BM$471)/5","v":11.63502693065632},{"$f":"BO471+($BR$471-$BM$471)/5","v":11.747996895255222},{"$f":"BP471+($BR$471-$BM$471)/5","v":11.860966859854123},{"$f":"BM471*$D$742","v":11.973936824453022}]
["   1/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z642+($AI$472-$Y$642)/10","v":22.490795032640289},{"$f":"AA472+($AI$472-$Y$642)/10","v":22.394891584604984},22.29898813656968,22.203084688534375,22.10718124049907,22.011277792463765,21.915374344428461,21.819470896393156,{"$f":"T642*$E$745","v":21.723567448357841},{"$f":"AI472+($AX$472-$AI$472)/15","v":21.715027463671497},{"$f":"AJ472+($AX$472-$AI$472)/15","v":21.706487478985153},21.697947494298809,21.689407509612465,21.680867524926121,21.672327540239777,21.663787555553434,21.65524757086709,21.646707586180746,21.638167601494402,21.629627616808058,21.621087632121714,21.61254764743537,21.604007662749027,{"$f":"AI472*$B$745","v":21.595467678062693},{"$f":"AX472+($BM$472-$AX$472)/15","v":21.609186144316791},{"$f":"AY472+($BM$472-$AX$472)/15","v":21.622904610570888},21.636623076824986,21.650341543079083,21.664060009333181,21.677778475587278,21.691496941841375,21.705215408095473,21.71893387434957,21.732652340603668,21.746370806857765,21.760089273111863,21.77380773936596,21.787526205620058,{"$f":"AX472*$C$745","v":21.801244671874137},{"$f":"BM472+($BR$472-$BM$472)/5","v":21.815093857443394},{"$f":"BN472+($BR$472-$BM$472)/5","v":21.82894304301265},{"$f":"BO472+($BR$472-$BM$472)/5","v":21.842792228581906},{"$f":"BP472+($BR$472-$BM$472)/5","v":21.856641414151163},{"$f":"BM472*$D$745","v":21.870490599720426}]
["   2/ Excludes use for lease and plant fuel."]
["   3/ Includes Federal and State taxes while excluding county and local taxes."]
["   4/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues, the percentage of ethanol actually"]
["varies seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   5/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
["   6/ Kerosene-type jet fuel.  Includes Federal and State taxes while excluding county and local taxes."]
["   7/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
["   8/ Compressed natural gas used as a vehicle fuel.  Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z650+($AI$480-$Y$650)/10","v":5.5873463921161282},{"$f":"AA480+($AI$480-$Y$650)/10","v":5.6146233040707969},5.6419002160254657,5.6691771279801344,5.6964540399348031,5.7237309518894719,5.7510078638441406,5.7782847757988094,{"$f":"T650*$E$742","v":5.8055616877534817},{"$f":"AI480+($AX$480-$AI$480)/15","v":5.8712763802445851},{"$f":"AJ480+($AX$480-$AI$480)/15","v":5.9369910727356885},6.0027057652267919,6.0684204577178953,6.1341351502089987,6.1998498427001021,6.2655645351912055,6.3312792276823089,6.3969939201734123,6.4627086126645157,6.5284233051556191,6.5941379976467225,6.6598526901378259,6.7255673826289293,{"$f":"AI480*$B$742","v":6.791282075120038},{"$f":"AX480+($BM$480-$AX$480)/15","v":6.858527674659193},{"$f":"AY480+($BM$480-$AX$480)/15","v":6.925773274198348},6.993018873737503,7.060264473276658,7.1275100728158129,7.1947556723549679,7.2620012718941229,7.3292468714332779,7.3964924709724329,7.4637380705115879,7.5309836700507429,7.5982292695898979,7.6654748691290528,7.7327204686682078,{"$f":"AX480*$C$742","v":7.7999660682073682},{"$f":"BM480+($BR$480-$BM$480)/5","v":7.8771994077800587},{"$f":"BN480+($BR$480-$BM$480)/5","v":7.9544327473527492},{"$f":"BO480+($BR$480-$BM$480)/5","v":8.0316660869254388},{"$f":"BP480+($BR$480-$BM$480)/5","v":8.1088994264981284},{"$f":"BM480*$D$742","v":8.1861327660708199}]
["   9/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   10/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z653+($AI$483-$Y$653)/10","v":15.747041087587585},{"$f":"AA483+($AI$483-$Y$653)/10","v":15.673905881106727},15.600770674625869,15.527635468145011,15.454500261664153,15.381365055183295,15.308229848702437,15.235094642221579,{"$f":"T653*$E$745","v":15.161959435740725},{"$f":"AI483+($AX$483-$AI$483)/15","v":15.155998955184113},{"$f":"AJ483+($AX$483-$AI$483)/15","v":15.150038474627502},15.144077994070891,15.138117513514279,15.132157032957668,15.126196552401057,15.120236071844445,15.114275591287834,15.108315110731223,15.102354630174611,15.096394149618,15.090433669061388,15.084473188504777,15.078512707948166,{"$f":"AI483*$B$745","v":15.072552227391549},{"$f":"AX483+($BM$483-$AX$483)/15","v":15.082127028094042},{"$f":"AY483+($BM$483-$AX$483)/15","v":15.091701828796536},15.101276629499029,15.110851430201523,15.120426230904016,15.130001031606509,15.139575832309003,15.149150633011496,15.15872543371399,15.168300234416483,15.177875035118976,15.18744983582147,15.197024636523963,15.206599437226457,{"$f":"AX483*$C$745","v":15.216174237928941},{"$f":"BM483+($BR$483-$BM$483)/5","v":15.225840274150585},{"$f":"BN483+($BR$483-$BM$483)/5","v":15.235506310372228},{"$f":"BO483+($BR$483-$BM$483)/5","v":15.245172346593872},{"$f":"BP483+($BR$483-$BM$483)/5","v":15.254838382815516},{"$f":"BM483*$D$745","v":15.264504419037157}]
["   N/A = Not applicable."]
["   Note:  Data for 2004 and 2005 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2004 and 2005 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual 2005,"]
["DOE/EIA-0487(2005) (Washington, DC, August 2006).  2004 residential and commercial natural gas delivered prices:  EIA, Natural Gas Annual 2004, DOE/EIA-0131(2004)"]
["(Washington, DC, December 2005).  2005 residential and commercial natural gas delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2006/04) (Washington, DC, April 2006).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z658+($AI$488-$Y$658)/10","v":13.224797394153365},{"$f":"AA488+($AI$488-$Y$658)/10","v":13.589441040570847},13.954084686988329,14.318728333405812,14.683371979823294,15.048015626240776,15.412659272658258,15.777302919075741,{"$f":"T658*$E$744","v":16.141946565493228},{"$f":"AI488+($AX$488-$AI$488)/15","v":16.312798018423909},{"$f":"AJ488+($AX$488-$AI$488)/15","v":16.483649471354589},16.654500924285269,16.82535237721595,16.99620383014663,17.16705528307731,17.337906736007991,17.508758188938671,17.679609641869352,17.850461094800032,18.021312547730712,18.192164000661393,18.363015453592073,18.533866906522753,{"$f":"AI488*$B$744","v":18.704718359453445},{"$f":"AX488+($BM$488-$AX$488)/15","v":18.811222625087144},{"$f":"AY488+($BM$488-$AX$488)/15","v":18.917726890720843},19.024231156354542,19.130735421988241,19.23723968762194,19.34374395325564,19.450248218889339,19.556752484523038,19.663256750156737,19.769761015790436,19.876265281424136,19.982769547057835,20.089273812691534,20.195778078325233,{"$f":"AX488*$C$744","v":20.302282343958908},{"$f":"BM488+($BR$488-$BM$488)/5","v":20.417883104696291},{"$f":"BN488+($BR$488-$BM$488)/5","v":20.533483865433674},{"$f":"BO488+($BR$488-$BM$488)/5","v":20.649084626171057},{"$f":"BP488+($BR$488-$BM$488)/5","v":20.76468538690844},{"$f":"BM488*$D$744","v":20.880286147645826}]
["2004 and 2005 industrial natural gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey 1994 and industrial and wellhead prices from the"]
["Natural Gas Annual 2004, DOE/EIA-0131(2004) (Washington, DC, December 2005) and the Natural Gas Monthly, DOE/EIA-0130(2006/04) (Washington, DC, April 2006).  2004",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z660+($AI$490-$Y$660)/10","v":15.4577980437679},{"$f":"AA490+($AI$490-$Y$660)/10","v":15.88385635596555},16.309914668163202,16.735972980360852,17.162031292558503,17.588089604756153,18.014147916953803,18.440206229151453,{"$f":"T660*$E$744","v":18.866264541349103},{"$f":"AI490+($AX$490-$AI$490)/15","v":19.065951034869943},{"$f":"AJ490+($AX$490-$AI$490)/15","v":19.265637528390783},19.465324021911623,19.665010515432463,19.864697008953303,20.064383502474143,20.264069995994983,20.463756489515823,20.663442983036663,20.863129476557503,21.062815970078343,21.262502463599183,21.462188957120024,21.661875450640864,{"$f":"AI490*$B$744","v":21.861561944161682},{"$f":"AX490+($BM$490-$AX$490)/15","v":21.986041209538687},{"$f":"AY490+($BM$490-$AX$490)/15","v":22.110520474915692},22.234999740292697,22.359479005669701,22.483958271046706,22.608437536423711,22.732916801800716,22.857396067177721,22.981875332554726,23.10635459793173,23.230833863308735,23.35531312868574,23.479792394062745,23.60427165943975,{"$f":"AX490*$C$744","v":23.728750924816747},{"$f":"BM490+($BR$490-$BM$490)/5","v":23.863861924249427},{"$f":"BN490+($BR$490-$BM$490)/5","v":23.998972923682107},{"$f":"BO490+($BR$490-$BM$490)/5","v":24.134083923114787},{"$f":"BP490+($BR$490-$BM$490)/5","v":24.269194922547467},{"$f":"BM490*$D$744","v":24.404305921980139}]
["transportation sector natural gas delivered prices are based on:  EIA, Natural Gas Annual 2004, DOE/EIA-0131(2004) (Washington, DC, December 2005) and estimated state taxes,"]
["federal taxes, and dispensing costs or charges.  2005 transportation sector natural gas delivered prices are model results.  2004 and 2005 electric power sector natural gas prices:"]
["EIA, Electric Power Monthly, May 2005 through April 2006, Table 4.11.A.  2004 and 2005 coal prices based on:  EIA, Quarterly Coal Report, October-December 2005, DOE/EIA-0121"]
["(2005/4Q) (Washington, DC, March 2006) and EIA, AEO2007 National Energy Modeling System run aeo2007.d112106a.  2004 and 2005 electricity prices:  EIA, Annual Energy Review",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z664+($AI$494-$Y$664)/10","v":19.493346965415647},{"$f":"AA494+($AI$494-$Y$664)/10","v":19.39274662152437},19.292146277633094,19.191545933741818,19.090945589850541,18.990345245959265,18.889744902067989,18.789144558176712,{"$f":"T664*$E$747","v":18.68854421428545},{"$f":"AI494+($AX$494-$AI$494)/15","v":18.700972398006513},{"$f":"AJ494+($AX$494-$AI$494)/15","v":18.713400581727576},18.72582876544864,18.738256949169703,18.750685132890766,18.763113316611829,18.775541500332892,18.787969684053955,18.800397867775018,18.812826051496081,18.825254235217145,18.837682418938208,18.850110602659271,18.862538786380334,{"$f":"AI494*$B$747","v":18.874966970101411},{"$f":"AX494+($BM$494-$AX$494)/15","v":18.881381252955478},{"$f":"AY494+($BM$494-$AX$494)/15","v":18.887795535809545},18.894209818663612,18.900624101517678,18.907038384371745,18.913452667225812,18.919866950079879,18.926281232933945,18.932695515788012,18.939109798642079,18.945524081496146,18.951938364350212,18.958352647204279,18.964766930058346,{"$f":"AX494*$C$747","v":18.971181212912409},{"$f":"BM494+($BR$494-$BM$494)/5","v":18.97762819226703},{"$f":"BN494+($BR$494-$BM$494)/5","v":18.984075171621651},{"$f":"BO494+($BR$494-$BM$494)/5","v":18.990522150976272},{"$f":"BP494+($BR$494-$BM$494)/5","v":18.996969130330893},{"$f":"BM494*$D$747","v":19.003416109685507}]
["2005, DOE/EIA-0384(2005) (Washington, DC, July 2006).  2004 and 2005 ethanol prices derived from weekly spot prices in the Oxy Fuel News.  Projections:  EIA, AEO2007 National"]
["Energy Modeling System run aeo2007.d112106a."]
[]
[]
[]
["Raw EIA Price Data"]
["AEO 2005 Reference Case"]
[" Report #: DOE/EIA-0383(2005)"]
["Release date full report: January 2005"]
["Energy Prices"]
["Name of file: aeotab_3.xls"]
["http://www.eia.doe.gov/oiaf/aeo/index.html",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z676+($AI$506-$Y$676)/10","v":5.5529965108452508},{"$f":"AA506+($AI$506-$Y$676)/10","v":5.5809474506703411},5.6088983904954315,5.6368493303205218,5.6648002701456122,5.6927512099707025,5.7207021497957928,5.7486530896208832,{"$f":"T676*$E$742","v":5.77660402944597},{"$f":"AI506+($AX$506-$AI$506)/15","v":5.8419909425225587},{"$f":"AJ506+($AX$506-$AI$506)/15","v":5.9073778555991474},5.9727647686757361,6.0381516817523249,6.1035385948289136,6.1689255079055023,6.234312420982091,6.2996993340586798,6.3650862471352685,6.4304731602118572,6.4958600732884459,6.5612469863650347,6.6266338994416234,6.6920208125182121,{"$f":"AI506*$B$742","v":6.7574077255948062},{"$f":"AX506+($BM$506-$AX$506)/15","v":6.8243179096825601},{"$f":"AY506+($BM$506-$AX$506)/15","v":6.8912280937703141},6.958138277858068,7.025048461945822,7.091958646033576,7.1588688301213299,7.2257790142090839,7.2926891982968378,7.3595993823845918,7.4265095664723457,7.4934197505600997,7.5603299346478536,7.6272401187356076,7.6941503028233615,{"$f":"AX506*$C$742","v":7.7610604869111093},{"$f":"BM506+($BR$506-$BM$506)/5","v":7.8379085930167243},{"$f":"BN506+($BR$506-$BM$506)/5","v":7.9147566991223393},{"$f":"BO506+($BR$506-$BM$506)/5","v":7.9916048052279542},{"$f":"BP506+($BR$506-$BM$506)/5","v":8.0684529113335692},{"$f":"BM506*$D$742","v":8.1453010174391842}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z677+($AI$507-$Y$677)/10","v":1.3364941226202385},{"$f":"AA507+($AI$507-$Y$677)/10","v":1.3402060190972878},1.343917915574337,1.3476298120513863,1.3513417085284356,1.3550536050054849,1.3587655014825342,1.3624773979595834,{"$f":"T677*$E$740","v":1.3661892944366323},{"$f":"AI507+($AX$507-$AI$507)/15","v":1.3701947313799723},{"$f":"AJ507+($AX$507-$AI$507)/15","v":1.3742001683233123},1.3782056052666523,1.3822110422099922,1.3862164791533322,1.3902219160966722,1.3942273530400122,1.3982327899833522,1.4022382269266922,1.4062436638700322,1.4102491008133722,1.4142545377567122,1.4182599747000522,1.4222654116433922,{"$f":"AI507*$B$740","v":1.4262708485867317},{"$f":"AX507+($BM$507-$AX$507)/15","v":1.428975877834666},{"$f":"AY507+($BM$507-$AX$507)/15","v":1.4316809070826002},1.4343859363305345,1.4370909655784687,1.439795994826403,1.4425010240743372,1.4452060533222715,1.4479110825702057,1.45061611181814,1.4533211410660742,1.4560261703140085,1.4587311995619427,1.461436228809877,1.4641412580578113,{"$f":"AX507*$C$740","v":1.4668462873057471},{"$f":"BM507+($BR$507-$BM$507)/5","v":1.4696282709053681},{"$f":"BN507+($BR$507-$BM$507)/5","v":1.4724102545049891},{"$f":"BO507+($BR$507-$BM$507)/5","v":1.4751922381046101},{"$f":"BP507+($BR$507-$BM$507)/5","v":1.4779742217042311},{"$f":"BM507*$D$740","v":1.4807562053038525}]
[" Table   3.  Energy Prices by Sector and Source"]
["                      (2003 Dollars per Million Btu, Unless Otherwise Noted)"]
[]
["","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025",2026]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Residential",15.0220499038696,15.811363220214799,16.4251308441162,16.464759826660199,15.680528640747101,15.0112085342407,14.5817928314209,14.458288192749,14.326377868652299,14.293612480163601,14.4205980300903,14.6031141281128,14.8352861404419,14.979790687561,15.0010738372803,15.073490142822299,15.2468109130859,15.482013702392599,15.6422672271729,15.809124946594199,15.869408607482899,15.910493850708001,16.000511169433601,16.127393722534201]
["   Primary Energy 1/",8.3285751342773402,9.67810153961182,10.6516561508179,10.5737972259521,9.7301187515258807,9.2126417160034197,8.7946681976318395,8.5506849288940394,8.3542766571044904,8.2684001922607404,8.3419942855834996,8.4596767425537092,8.6078786849975604,8.7398357391357404,8.7483062744140607,8.7686567306518608,8.8867673873901403,9.0631914138793892,9.2055320739746094,9.3421277999877894,9.4150266647338903,9.4582109451293892,9.5390539169311506,9.6245632171630895]
["     Petroleum Products 2/",10.0436496734619,11.266843795776399,13.0600261688232,12.5262813568115,11.260459899902299,10.814398765564,10.6458578109741,10.453662872314499,10.443992614746101,10.420529365539601,10.4911556243896,10.5971431732178,10.650529861450201,10.7566242218018,10.8697347640991,10.955939292907701,11.0780487060547,11.222780227661101,11.364427566528301,11.5109758377075,11.6184797286987,11.7467203140259,11.8437652587891,11.9311771392822]
["       Distillate Fuel",8.3698368072509801,9.5702075958252006,10.537187576293899,10.120927810668899,9.0704116821289098,8.6811342239379901,8.4951152801513707,8.3145399093627894,8.2864685058593803,8.2537784576415998,8.2966070175170898,8.3739995956420898,8.4385089874267596,8.4884243011474592,8.5346355438232404,8.5863618850708008,8.7058753967285192,8.7835302352905291,8.8462095260620099,8.9105930328369105,8.9716310501098597,9.0270709991455096,9.0740833282470703,9.1169166564941406]
["       Liquefied Petroleum Gas",12.976583480835,14.582922935485801,17.5701904296875,17.073207855224599,15.3619232177734,14.740796089172401,14.555371284484901,14.281338691711399,14.253823280334499,14.190848350524901,14.252662658691399,14.348473548889199,14.316626548767101,14.447472572326699,14.6025552749634,14.6705665588379,14.712552070617701,14.8757133483887,15.056845664978001,15.2477731704712,15.3445425033569,15.4947566986084,15.580441474914601,15.645468711853001]
["     Natural Gas",7.8179483413696298,9.2187824249267596,9.9373922348022496,10.0359506607056,9.3121318817138707,8.7750911712646502,8.2899227142334002,8.0357856750488299,7.7935147285461399,7.6957306861877397,7.7737927436828604,7.89709520339966,8.0722961425781303,8.21258449554443,8.1957035064697301,8.2030982971191406,8.3247480392456108,8.5131444931030291,8.6595201492309606,8.7975921630859393,8.8660669326782209,8.8930187225341797,8.9751634597778303,9.0651559829711896]
["   Electricity",25.222642898559599,25.415189743041999,25.1893119812012,25.147850036621101,24.3894958496094,23.460399627685501,22.990982055664102,23.018142700195298,22.960025787353501,22.974227905273398,23.1215305328369,23.312740325927699,23.5714206695557,23.632020950317401,23.589054107666001,23.650138854980501,23.8146667480469,24.0346794128418,24.122148513793899,24.230636596679702,24.181154251098601,24.130558013916001,24.148235321044901,24.238166809081999]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Commercial",15.064169883728001,15.629265785217299,15.835299491882299,15.918291091918899,15.0829524993896,14.3196773529053,13.910519599914601,13.8424997329712,13.762632369995099,13.8186712265015,14.058515548706101,14.316973686218301,14.661353111267101,14.869439125061,14.9301090240479,15.044508934021,15.2485342025757,15.517853736877401,15.7009220123291,15.889198303222701,15.933961868286101,15.975202560424799,16.0630493164063,16.195989608764599]
["   Primary Energy 1/",6.5697088241577104,7.9157042503356898,8.3734645843505895,8.3683490753173793,7.7444124221801802,7.3380589485168501,7.0368156433105504,6.9020848274231001,6.8100509643554696,6.84179735183716,6.8974781036376998,6.9808845520019496,7.1057710647582999,7.20139837265015,7.18692874908447,7.1932849884033203,7.2944316864013699,7.4377117156982404,7.5399260520935103,7.6392593383789098,7.6873850822448704,7.6958703994751003,7.7559337615966797,7.8220491409301802]
["     Petroleum Products 2/",6.9482707977294904,8.0266513824462908,8.9197750091552699,8.6532449722290004,7.9109911918640101,7.48618364334106,7.32971286773682,7.1282916069030797,7.1344366073608398,7.2035880088806197,7.21549415588379,7.2433881759643599,7.2548027038574201,7.2826437950134304,7.3254833221435502,7.3667011260986301,7.4382300376892099,7.5099358558654803,7.5474686622619602,7.6315479278564498,7.69354152679443,7.7161302566528303,7.7569241523742702,7.8363184928893999]
["       Distillate Fuel",6.1493649482727104,7.03082323074341,7.7272844314575204,7.4210705757141104,6.8826036453247097,6.5409913063049299,6.4167842864990199,6.2535924911498997,6.2965154647827104,6.4007697105407697,6.4218788146972701,6.4483299255371103,6.4679012298584002,6.4912290573120099,6.52826023101807,6.5738272666931197,6.6604804992675799,6.7330570220947301,6.75683689117432,6.8434348106384304,6.9099073410034197,6.9186587333679199,6.9633812904357901,7.0585165023803702]
["       Residual Fuel",4.2683343887329102,4.9646224975585902,5.0606441497802699,5.3499689102172896,5.0606269836425799,4.6454811096191397,4.44089698791504,4.3064308166503897,4.2577414512634304,4.3118896484375,4.3638815879821804,4.4166550636291504,4.4711151123046902,4.5238728523254403,4.5756058692932102,4.6275658607482901,4.6890521049499503,4.7516570091247603,4.8052668571472203,4.8599562644958496,4.9139251708984402,4.9674754142761204,5.0218071937561,5.0773591995239302]
["     Natural Gas",6.6170339584350604,8.0769119262695295,8.4474086761474592,8.5042705535888707,7.8856530189514196,7.4673976898193404,7.1177520751953098,6.9923906326293901,6.8716683387756303,6.8934268951415998,6.9598770141601598,7.0576272010803196,7.21203565597534,7.32529544830322,7.2944836616516104,7.2903637886047399,7.3995337486267099,7.56237888336182,7.6814393997192401,7.78521823883057,7.8287162780761701,7.8313083648681596,7.8953433036804199,7.9576945304870597,{"$f":"Y527+($AI$357-$Y$527)/10","v":8.0099991534203383}]
["   Electricity",23.353584289550799,23.2374382019043,23.0415229797363,22.938554763793899,21.8424968719482,20.6924953460693,20.1292018890381,20.063879013061499,19.9343872070313,19.938108444213899,20.262083053588899,20.589830398559599,21.038742065429702,21.2544975280762,21.300868988037099,21.4323215484619,21.647081375122099,21.937980651855501,22.104045867919901,22.281753540039102,22.24875831604,22.2471523284912,22.287950515747099,22.4030246734619,{"$f":"Y528+($AI$358-$Y$528)/10","v":22.313820934181763}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Industrial 3/",6.3922061920165998,7.7839651107788104,8.7301359176635707,8.5276689529418892,7.7321057319641104,7.2916359901428196,7.0938224792480504,6.9649901390075701,6.8520793914794904,6.8315567970275897,6.8953166007995597,6.99013376235962,7.1103782653808603,7.2379879951477104,7.276611328125,7.3343372344970703,7.4634890556335396,7.6215224266052202,7.7529444694518999,7.8803434371948198,7.9471721649169904,7.99715328216553,8.05676174163818,8.1260271072387695]
["   Primary Energy",4.9298634529113796,6.4939708709716797,7.4592456817626998,7.2321572303771999,6.3973078727722203,5.9808039665222203,5.7940292358398402,5.64864206314087,5.54791307449341,5.5448842048645002,5.5862631797790501,5.6484580039978001,5.7157526016235396,5.8273496627807599,5.8644676208496103,5.9049983024597203,6.0105843544006303,6.1420850753784197,6.2661328315734899,6.3902029991149902,6.4639844894409197,6.5222811698913601,6.5781168937683097,6.6401424407959002,null,{"$f":"Z701+($AI$531-$Y$701)/10","v":1.6707610713595051},{"$f":"AA531+($AI$531-$Y$701)/10","v":1.7872284374395671},1.903695803519629,2.0201631695996909,2.1366305356797528,2.2530979017598147,2.3695652678398766,2.4860326339199386,2.6025,{"$f":"AI531+($BM$531-$AI$531)/30","v":2.6824166666666667},{"$f":"AJ531+($BM$531-$AI$531)/30","v":2.7623333333333333},2.8422499999999999,2.9221666666666666,3.0020833333333332,3.0819999999999999,3.1619166666666665,3.2418333333333331,3.3217499999999998,3.4016666666666664,3.481583333333333,3.5614999999999997,3.6414166666666663,3.7213333333333329,3.8012499999999996,3.8811666666666662,3.9610833333333328,4.0409999999999995,4.1209166666666661,4.2008333333333328,4.2807499999999994,4.360666666666666,4.4405833333333327,4.5204999999999993,4.6004166666666659,4.6803333333333326,4.7602499999999992,4.8401666666666658,4.9200833333333325,5,5.0799166666666666,5.1598333333333333,5.2397499999999999,5.3196666666666665,5.3995833333333332]
["     Petroleum Products 2/",6.5291514396667498,8.2850980758666992,9.8001232147216797,9.3072748184204102,8.1255960464477504,7.6394152641296396,7.5353851318359402,7.29905128479004,7.2437157630920401,7.2615475654602104,7.28952884674072,7.3323044776916504,7.3129158020019496,7.4180650711059597,7.5101509094238299,7.5518846511840803,7.6326026916503897,7.7444272041320801,7.8752341270446804,8.0334920883178693,8.1469945907592791,8.2539978027343803,8.3047761917114293,8.3638219833374006,null,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.2799999999999994,8.2799999999999994,{"$f":"AI532+($AX$532-$AI$532)/15","v":8.2855063337213686},{"$f":"AJ532+($AX$532-$AI$532)/15","v":8.2910126674427378},8.296519001164107,8.3020253348854762,8.3075316686068454,8.3130380023282147,8.3185443360495839,8.3240506697709531,8.3295570034923223,8.3350633372136915,8.3405696709350607,8.34607600465643,8.3515823383777992,8.3570886720991684,{"$f":"AI532*$B$747","v":8.3625950058205305},{"$f":"AX532+($BM$532-$AX$532)/15","v":8.3654368677345836},{"$f":"AY532+($BM$532-$AX$532)/15","v":8.3682787296486367},8.3711205915626898,8.373962453476743,8.3768043153907961,8.3796461773048492,8.3824880392189023,8.3853299011329554,8.3881717630470085,8.3910136249610616,8.3938554868751147,8.3966973487891678,8.399539210703221,8.4023810726172741,{"$f":"AX532*$C$747","v":8.4052229345313236},{"$f":"BM532+($BR$532-$BM$532)/5","v":8.4080792827007791},{"$f":"BN532+($BR$532-$BM$532)/5","v":8.4109356308702345},{"$f":"BO532+($BR$532-$BM$532)/5","v":8.41379197903969},{"$f":"BP532+($BR$532-$BM$532)/5","v":8.4166483272091455},{"$f":"BM532*$D$747","v":8.4195046753785974}]
["       Distillate Fuel",6.3323707580566397,7.2384452819824201,7.96527099609375,7.6527137756347701,7.15256595611572,6.8207654953002903,6.8779778480529803,6.7174663543701199,6.78255271911621,7.1339807510376003,7.1601362228393599,7.1876134872436497,7.1760501861572301,7.19400835037231,7.2192950248718297,7.2771706581115696,7.32332468032837,7.37906789779663,7.3721222877502397,7.4461221694946298,7.5145907402038601,7.4954967498779297,7.5633401870727504,7.7325506210327104,null,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78]
["       Liquefied Petroleum Gas",8.4833917617797905,12.566796302795399,15.1470994949341,13.2375335693359,11.1595468521118,10.509430885314901,10.3245944976807,10.044970512390099,10.0157480239868,9.9449577331543004,10.002993583679199,10.097089767456101,10.020875930786101,10.2241611480713,10.3367824554443,10.319104194641101,10.409514427185099,10.552604675293001,10.737306594848601,10.9299325942993,11.0452260971069,11.198148727416999,11.303442955017101,11.352322578430201,null,{"$f":"AA533*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"AH533*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"BN533*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BO533*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BP533*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BQ533*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BR533*GJ_p_MMBtu","v":{"$error":"#NAME?"}}]
["       Residual Fuel",3.9384419918060298,4.5867881774902299,4.6800308227539098,4.9388971328735396,4.6724338531494096,4.2573971748352104,4.0660681724548304,3.9201312065124498,3.8699574470520002,3.9242179393768302,3.9701111316680899,4.0123748779296902,4.03127193450928,4.0987625122070304,4.1393604278564498,4.1877317428588903,4.2278647422790501,4.2813539505004901,4.3376803398132298,4.4096555709838903,4.4638853073120099,4.5156707763671902,4.5648870468139604,4.6165790557861301]
["     Natural Gas 4/",3.88655662536621,5.55936574935913,6.0491561889648402,6.0767245292663601,5.4288315773010298,4.9784579277038601,4.6095819473266602,4.5152282714843803,4.3734540939331099,4.3719940185546902,4.4435229301452601,4.5411396026611301,4.7005810737609899,4.81768798828125,4.7900476455688503,4.8231658935546902,4.9558763504028303,5.1147346496581996,5.2329874038696298,5.3250308036804199,5.3559622764587402,5.3499736785888699,5.4079699516296396,5.4724006652831996,{"$f":"Y536+($AI$366-$Y$536)/10","v":5.502911815190215}]
["     Metallurgical Coal",1.88388228416443,1.8499996662139899,1.9631321430206301,1.9065624475479099,1.8876701593398999,1.8568421602249101,1.8503668308258101,1.8461718559265099,1.81827020645142,1.79229772090912,1.7775920629501301,1.7720992565155,1.7673192024230999,1.76388168334961,1.7582092285156301,1.7531107664108301,1.7537478208541899,1.7550060749053999,1.75110328197479,1.741095662117,1.72283828258514,1.7066173553466799,1.6973831653595,1.68216860294342]
["     Steam Coal",1.5976041555404701,1.5543407201767001,1.5665656328201301,1.6037170886993399,1.59409379959106,1.5766631364822401,1.5775339603424099,1.5708864927291899,1.5649564266204801,1.56413578987122,1.5547889471054099,1.54732978343964,1.54787278175354,1.5495419502258301,1.5494637489318801,1.5568271875381501,1.55967605113983,1.5613601207733201,1.5625598430633501,1.5681461095809901,1.5708984136581401,1.6035954952239999,1.60524129867554,1.6024739742279099]
["   Electricity",14.734835624694799,15.0261535644531,15.7151737213135,15.5977983474731,15.0554456710815,14.415571212768601,14.123340606689499,14.033378601074199,13.8423414230347,13.6992740631104,13.8484916687012,14.089280128479,14.438159942626999,14.622407913208001,14.680962562561,14.817166328430201,15.035754203796399,15.3131446838379,15.467190742492701,15.608844757080099,15.623446464538601,15.6070909500122,15.6627254486084,15.7515544891357,{"$f":"Y539+($AI$369-$Y$539)/10","v":15.681619149325263}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Transportation",10.068477630615201,11.4567165374756,12.984972000122101,12.646059036254901,12.0215864181519,11.451254844665501,11.2903280258179,11.054517745971699,10.953487396240201,10.9616088867188,10.9120273590088,10.9370317459106,10.932166099548301,10.949841499328601,10.9948740005493,11.046938896179199,11.074780464172401,11.117128372192401,11.155697822570801,11.209436416626,11.2737817764282,11.3331050872803,11.350456237793001,11.462995529174799]
["   Primary Energy",10.0396184921265,11.4297380447388,12.961000442504901,12.6219329833984,11.9984340667725,11.4290685653687,11.2685947418213,11.0320892333984,10.930870056152299,10.938961982727101,10.8886499404907,10.913072586059601,10.9073333740234,10.9247722625732,10.969937324523899,11.021965980529799,11.049379348754901,11.0911350250244,11.129392623901399,11.182910919189499,11.247509956359901,11.307147026061999,11.324338912963899,11.436959266662599]
["     Petroleum Products 2/",10.0409812927246,11.431476593017599,12.9638833999634,12.6248769760132,12.0015964508057,11.432228088378899,11.2722625732422,11.0358724594116,10.934929847717299,10.9432172775269,10.892875671386699,10.9173030853271,10.911340713501,10.928663253784199,10.9740562438965,11.026309967041,11.0536193847656,11.0952548980713,11.1333513259888,11.1867895126343,11.251508712768601,11.3113117218018,11.328408241271999,11.4412240982056]
["       Distillate Fuel 5/",9.5535230636596697,10.9202365875244,12.0208587646484,11.5461339950562,11.286841392517101,11.003821372985801,10.8476676940918,10.675346374511699,10.7599039077759,10.8244476318359,10.807107925415,10.788902282714799,10.7359352111816,10.7108716964722,10.6978845596313,10.720422744751,10.715018272399901,10.7237329483032,10.658562660217299,10.6896152496338,10.7133436203003,10.6396188735962,10.6814889907837,10.8466644287109,{"$f":"Y544+($AI$374-$Y$544)/10","v":11.215393895691953}]
["       Jet Fuel 6/",6.0538434982299796,6.4578518867492702,8.1168746948242205,7.6875572204589799,7.0150871276855504,6.5790328979492196,6.5712537765502903,6.42602443695068,6.2476048469543501,6.2184038162231401,6.2436552047729501,6.2858424186706499,6.2737250328064,6.2926135063171396,6.3336305618286097,6.3623290061950701,6.4419050216674796,6.5377755165100098,6.5789065361022896,6.7034192085266104,6.8036813735961896,6.8691210746765101,6.8930430412292498,6.9258189201354998]
["       Motor Gasoline 7/",11.3207235336304,12.9284992218018,14.6530704498291,14.346965789794901,13.634911537170399,12.9354457855225,12.7248182296753,12.444727897644,12.3216390609741,12.333900451660201,12.228641510009799,12.2244319915771,12.232741355896,12.2594261169434,12.3207359313965,12.3872022628784,12.4125566482544,12.451280593872101,12.520702362060501,12.5581102371216,12.622034072876,12.7203483581543,12.7153625488281,12.8139133453369,{"$f":"Y546+($AI$376-$Y$546)/10","v":13.239838295522954}]
["       Residual Fuel",3.83150410652161,4.4939312934875497,4.5839381217956499,4.8374905586242702,4.5451078414917001,4.1204147338867196,3.9213058948516801,3.7859048843383798,3.7380118370056201,3.79148626327515,3.8454215526580802,3.8996179103851301,3.9557838439941402,4.0096635818481401,4.0587000846862802,4.1115031242370597,4.1679596900939897,4.2270021438598597,4.2823433876037598,4.3368558883667001,4.3924484252929696,4.4465680122375497,4.5027370452880904,4.5619544982910201]
["       Liquefied Petroleum Gas8/",15.146578788757299,16.654964447021499,20.603065490722699,20.419296264648398,16.382719039916999,15.8189392089844,15.6014108657837,15.311073303222701,15.2448682785034,15.179443359375,15.2014074325562,15.2481698989868,15.181710243225099,15.278540611267101,15.3825387954712,15.370577812194799,15.3893880844116,15.510032653808601,15.6597127914429,15.774450302124,15.847083091735801,16.037206649780298,16.107362747192401,16.244932174682599]
["     Natural Gas 9/",7.2317700386047399,9.0444478988647496,9.7142534255981392,9.7951860427856392,9.2951183319091797,8.9833269119262695,8.7195968627929705,8.6326360702514595,8.5613536834716797,8.6190090179443395,8.7080965042114293,8.8271207809448207,8.9910020828247106,9.1132879257202095,9.1042909622192401,9.1039905548095703,9.2009325027465803,9.3432521820068395,9.4465293884277308,9.5402717590331996,9.5791873931884801,9.5845136642456108,9.6436891555786097,9.694091796875]
["     Ethanol (E85) 10/",14.6543264389038,16.232709884643601,19.6646022796631,19.5902194976807,19.473403930664102,18.312351226806602,18.154972076416001,17.744245529174801,17.108533859252901,16.985416412353501,16.891477584838899,17.106473922729499,17.298709869384801,17.370653152465799,17.404756546020501,17.4316711425781,17.495216369628899,17.111986160278299,17.221326828002901,17.6731853485107,17.676996231079102,17.866504669189499,17.993064880371101,18.128524780273398,{"$f":"Y550+($AI$380-$Y$550)/10","v":18.036478922002154}]
["   Electricity",20.034517288208001,20.636144638061499,21.1998176574707,20.923387527465799,19.967187881469702,19.089002609252901,18.799640655517599,18.828804016113299,18.807792663574201,18.831340789794901,19.0241508483887,19.232509613037099,19.521226882934599,19.590469360351602,19.544775009155298,19.5792236328125,19.706111907958999,19.899772644043001,19.988050460815401,20.054973602294901,19.979206085205099,19.890190124511701,19.9172687530518,19.9590148925781]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Average End-Use Energy",10.2607097625732,11.4965677261353,12.498481750488301,12.3126974105835,11.5857706069946,11.0374755859375,10.8027191162109,10.6485815048218,10.5555610656738,10.564617156982401,10.6249675750732,10.7333173751831,10.851320266723601,10.9544372558594,11.0046529769897,11.070010185241699,11.175311088561999,11.313448905944799,11.4217777252197,11.534593582153301,11.6029949188232,11.660957336425801,11.7183265686035,11.827390670776399]
["   Primary Energy",7.8488264083862296,9.3171482086181605,10.5270042419434,10.2914838790894,9.5772314071655291,9.0944671630859393,8.8957033157348597,8.7092790603637695,8.6138839721679705,8.6225843429565394,8.6363019943237305,8.7009534835815394,8.7555856704711896,8.8331260681152308,8.8750228881835902,8.9212465286254901,8.9933633804321307,9.0904560089111293,9.1763067245483398,9.2688179016113299,9.3425512313842791,9.4030828475952095,9.4481410980224592,9.5455484390258807]
["   Electricity",21.599882125854499,21.735733032226602,21.728578567504901,21.659519195556602,20.859115600585898,19.947565078735401,19.5044040679932,19.468164443969702,19.363897323608398,19.340778350830099,19.565423965454102,19.829431533813501,20.184032440185501,20.348131179809599,20.384618759155298,20.4941310882568,20.6934413909912,20.961088180541999,21.1064147949219,21.2582683563232,21.2429523468018,21.2300205230713,21.277418136596701,21.3841457366943]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Electric Power 11/","","","","","","","","","","","","","","","","","","","","","","","",""]
["   Fossil Fuel Average",1.8996955156326301,2.2409727573394802,2.4238619804382302,2.3792355060577401,2.2243471145629901,2.11745405197144,2.0720956325531001,2.06648945808411,2.0576293468475302,2.0898380279540998,2.13185787200928,2.1827101707458501,2.2442750930786102,2.2846662998199498,2.2886507511138898,2.31255102157593,2.3658699989318799,2.41897773742676,2.4451649188995401,2.4616906642913801,2.4596512317657502,2.4499151706695601,2.46315670013428,2.4591720104217498]
["     Petroleum Products",4.3748912811279297,5.2786889076232901,5.9517397880554199,5.8145914077758798,5.36482858657837,4.9555935859680202,4.76583051681519,4.6106519699096697,4.5544371604919398,4.5760931968689,4.6005949974060103,4.65545606613159,4.7050404548645002,4.76641750335693,4.8219771385192898,4.8744759559631303,4.9555630683898899,5.0235657691955602,5.0990805625915501,5.1768889427185103,5.2447147369384801,5.3197603225707999,5.3696103096008301,5.4173326492309597]
["       Distillate Fuel",5.6938004493713397,6.4773354530334499,7.1750502586364702,6.8899459838867196,6.2672758102417001,5.8609590530395499,5.6430783271789604,5.4534807205200204,5.3617582321167001,5.3288640975952104,5.3712139129638699,5.41644287109375,5.4747476577758798,5.5268063545227104,5.5894103050231898,5.6297807693481401,5.7926478385925302,5.9167857170104998,6.0082931518554696,6.11431789398193,6.21482229232788,6.2930455207824698,6.3174986839294398,6.3298768997192401]
["       Residual Fuel",3.9850425720214799,4.7911210060119602,5.5054435729980504,5.3836607933044398,4.9928164482116699,4.5735058784484899,4.37508344650269,4.2357888221740696,4.1871180534362802,4.2367839813232404,4.2823972702026403,4.3351020812988299,4.38077735900879,4.4392328262329102,4.4927945137023899,4.5466628074645996,4.5988087654113796,4.6550941467285201,4.7130184173584002,4.7694864273071298,4.8261427879333496,4.8835220336914098,4.9410810470581099,5.0030183792114302]
["     Natural Gas",3.6857740879058798,5.4593739509582502,5.9836626052856401,5.9217834472656303,5.2677536010742196,4.83196926116943,4.4959845542907697,4.3869647979736301,4.2738447189331099,4.3073697090148899,4.4138617515564,4.5377993583679199,4.6997785568237296,4.8059244155883798,4.7723231315612802,4.7962751388549796,4.93237209320068,5.0951194763183603,5.2029786109924299,5.2939982414245597,5.3285460472106898,5.3187093734741202,5.3844461441040004,5.4420223236084002,{"$f":"Y562+($AI$392-$Y$562)/10","v":5.4722581683132612}]
["     Steam Coal",1.2699717283248899,1.27919089794159,1.2833664417266799,1.28942894935608,1.29215919971466,1.28011155128479,1.2771430015564,1.2664887905120801,1.2516112327575699,1.2440552711486801,1.2386393547058101,1.23525643348694,1.23468470573425,1.2341449260711701,1.23174548149109,1.2347780466079701,1.23870933055878,1.2427853345871001,1.24646520614624,1.2552444934845,1.26424860954285,1.2944931983947801,1.3030458688736,1.30599772930145,{"$f":"Y563+($AI$393-$Y$563)/10","v":1.3088234854404943}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Average Price to All Users 12/","","","","","","","","","","","","","","","","","","","","","","","",""]
["   Petroleum Products 2/",9.0916013717651403,10.5092258453369,12.005053520202599,11.630154609680201,10.867414474487299,10.341483116149901,10.206826210021999,9.9809312820434606,9.9117403030395508,9.9329805374145508,9.9184780120849592,9.9575662612915004,9.9538516998290998,10.000968933105501,10.066521644592299,10.122728347778301,10.166119575500501,10.2242088317871,10.2887620925903,10.370365142822299,10.451409339904799,10.528607368469199,10.560112953186,10.6600894927979]
["     Distillate Fuel",8.7129955291747994,9.89868068695068,10.9323616027832,10.516496658325201,10.0722150802612,9.7644062042236293,9.6708259582519496,9.5059432983398402,9.5328626632690394,9.6073579788208008,9.6717586517334002,9.7472448348999006,9.7227439880371094,9.7185726165771502,9.7264575958252006,9.7659683227539098,9.7933034896850604,9.8243274688720703,9.7878532409668004,9.8349857330322301,9.8761272430419904,9.8313732147216797,9.8799133300781303,10.0311069488525]
["     Jet Fuel",6.0538434982299796,6.4578518867492702,8.1168746948242205,7.6875572204589799,7.0150871276855504,6.5790328979492196,6.5712537765502903,6.42602443695068,6.2476048469543501,6.2184038162231401,6.2436552047729501,6.2858424186706499,6.2737250328064,6.2926135063171396,6.3336305618286097,6.3623290061950701,6.4419050216674796,6.5377755165100098,6.5789065361022896,6.7034192085266104,6.8036813735961896,6.8691210746765101,6.8930430412292498,6.9258189201354998]
["     Liquefied Petroleum Gas",9.5166797637939506,13.0396432876587,15.6858806610107,14.0742273330688,12.086350440979,11.4653730392456,11.285403251647899,11.0092105865479,10.989564895629901,10.925596237182599,10.987684249877899,11.0838632583618,11.0187425613403,11.2084665298462,11.3385829925537,11.336560249328601,11.412732124328601,11.5561437606812,11.7385349273682,11.9240121841431,12.033415794372599,12.184607505798301,12.2847499847412,12.335958480835]
["     Motor Gasoline 7/",11.3185987472534,12.9258327484131,14.650143623352101,14.3442440032959,13.623025894165,12.923449516296399,12.7128458023071,12.432819366455099,12.310016632080099,12.3222455978394,12.2171115875244,12.2130832672119,12.22132396698,12.248191833496101,12.309587478637701,12.376181602478001,12.4016332626343,12.440443038940399,12.509931564331101,12.547391891479499,12.611403465271,12.7098541259766,12.7049369812012,12.8036108016968]
["     Residual Fuel",3.9308724403381299,4.6628575325012198,5.07232666015625,5.1433629989623997,4.8060836791992196,4.3862032890319798,4.1832194328308097,4.0440359115600604,3.9943466186523402,4.04720115661621,4.0966601371765101,4.1477751731872603,4.19142723083496,4.2503523826599103,4.3018612861633301,4.3527650833129901,4.4055538177490199,4.4662823677062997,4.5225110054016104,4.5828208923339799,4.6386957168579102,4.6918659210205096,4.7469024658203098,4.8068332672119096]
["   Natural Gas",5.1461992263793901,6.8558807373046902,7.3508329391479501,7.3838677406311,6.7167663574218803,6.2544136047363299,5.8490047454834002,5.6922402381896999,5.5182204246520996,5.4887638092040998,5.5592789649963397,5.6574964523315403,5.8102455139160201,5.9230461120605504,5.8875889778137198,5.8938632011413601,6.0147280693054199,6.1772904396057102,6.2973737716674796,6.40012407302856,6.4435343742370597,6.4505195617675799,6.5169725418090803,6.5874438285827601]
["   Coal",1.2938040494918801,1.29924309253693,1.30395972728729,1.3117660284042401,1.3130011558532699,1.3001606464386,1.2972036600112899,1.28666663169861,1.2722240686416599,1.2649568319320701,1.25909507274628,1.25531446933746,1.25464415550232,1.25405156612396,1.2516055107116699,1.25465047359467,1.2582825422287001,1.2619441747665401,1.26514172554016,1.27338314056396,1.2817230224609399,1.31160092353821,1.3194112777710001,1.3217089176178001]
["   Ethanol (E85) 10/",14.6543264389038,16.232709884643601,19.6646022796631,19.5902194976807,19.473403930664102,18.312351226806602,18.154972076416001,17.744245529174801,17.108533859252901,16.985416412353501,16.891477584838899,17.106473922729499,17.298709869384801,17.370653152465799,17.404756546020501,17.4316711425781,17.495216369628899,17.111986160278299,17.221326828002901,17.6731853485107,17.676996231079102,17.866504669189499,17.993064880371101,18.128524780273398]
["   Electricity",21.599882125854499,21.735733032226602,21.728578567504901,21.659519195556602,20.859115600585898,19.947565078735401,19.5044040679932,19.468164443969702,19.363897323608398,19.340778350830099,19.565423965454102,19.829431533813501,20.184032440185501,20.348131179809599,20.384618759155298,20.4941310882568,20.6934413909912,20.961088180541999,21.1064147949219,21.2582683563232,21.2429523468018,21.2300205230713,21.277418136596701,21.3841457366943]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["Non-Renewable Energy Expenditures by Sector","","","","","","","","","","","","","","","","","","","","","","","",""]
["(billion 2003 dollars)","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Residential",163.90481567382801,177.16523742675801,181.72630310058599,185.23806762695301,178.77069091796901,174.57431030273401,173.49729919433599,174.68045043945301,175.87545776367199,177.93170166015599,181.97520446777301,185.45910644531301,189.89924621582,193.20950317382801,195.50482177734401,197.60719299316401,201.40017700195301,205.80612182617199,209.76078796386699,212.75457763671901,215.110427856445,217.42091369628901,220.97119140625,223.85739135742199]
[" Commercial",122.690147399902,128.153732299805,130.48348999023401,132.28971862793,128.48481750488301,125.5166015625,125.36106109619099,127.820442199707,129.92327880859401,133.10743713378901,137.92835998535199,142.925369262695,148.816970825195,153.52194213867199,157.03869628906301,161.345138549805,166.52362060546901,172.33033752441401,177.27947998046901,182.50421142578099,186.391357421875,190.50810241699199,195.38455200195301,200.92575073242199]
[" Industrial",124.39901733398401,147.11244201660199,168.10716247558599,167.31402587890599,151.68084716796901,143.54243469238301,141.56742858886699,140.77819824218801,139.57333374023401,140.39901733398401,142.75350952148401,145.42568969726599,149.20526123046901,152.35485839843801,153.50325012207,156.35830688476599,160.767654418945,165.76315307617199,169.931716918945,173.961990356445,176.65931701660199,179.21453857421901,182.00726318359401,184.95687866210901]
[" Transportation",263.72879028320301,302.59255981445301,352.23770141601602,351.05020141601602,340.83407592773398,332.5693359375,335.96701049804699,336.85531616210898,341.13198852539102,348.16427612304699,352.90618896484398,359.69818115234398,365.95080566406301,372.46246337890602,379.283447265625,387.02755737304699,393.88119506835898,401.07183837890602,407.83190917968801,415.10699462890602,423.06927490234398,431.36416625976602,438.52017211914102,449.30920410156301]
["   Total Non-Renewable Expenditures",674.72277832031295,755.02398681640602,832.5546875,835.89202880859398,799.77044677734398,776.20269775390602,776.392822265625,780.13439941406295,786.50402832031295,799.60241699218795,815.563232421875,833.50836181640602,853.872314453125,871.54876708984398,885.33020019531295,902.33819580078102,922.57263183593795,944.971435546875,964.80389404296898,984.32775878906295,1001.23034667969,1018.50769042969,1036.88317871094,1059.04919433594]
["   Transportation Renewable Expenditures",1.1704622767865699E-2,1.72001253813505E-2,2.0739471539855E-2,2.2893460467457799E-2,2.3359816521406201E-2,2.56899110972881E-2,2.8361881151795401E-2,3.0972529202699699E-2,3.4895084798336001E-2,3.86636592447758E-2,4.1480015963315998E-2,4.3943785130977603E-2,4.6801801770925501E-2,4.9450792372226701E-2,5.3890265524387401E-2,5.8303136378526701E-2,6.2215700745582601E-2,6.0202639549970599E-2,6.6687978804111495E-2,6.8060472607612596E-2,7.0131160318851499E-2,7.4032962322235094E-2,7.6179362833499895E-2,7.9960107803344699E-2]
["   Total Expenditures",674.73449707031295,755.04119873046898,832.575439453125,835.91491699218795,799.79382324218795,776.22839355468795,776.42120361328102,780.16534423828102,786.53894042968795,799.64105224609398,815.604736328125,833.55230712890602,853.91912841796898,871.59820556640602,885.38409423828102,902.396484375,922.63482666015602,945.03161621093795,964.87060546875,984.39581298828102,1001.30047607422,1018.58172607422,1036.95935058594,1059.12915039063]
["Woody Biomass","See High A Case"]
["Methanol","See High A Case"]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["   1/ Weighted average price includes fuels below as well as coal."]
["   2/ This quantity is the weighted average for all petroleum products, not just those listed below."]
["   3/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public."]
["   4/ Excludes use for lease and plant fuel."]
["   5/ Diesel fuel containing 500 parts per million (ppm) or 15 ppm sulfur.  Price includes Federal and State taxes while excluding county and local taxes."]
["   6/ Kerosene-type jet fuel.  Price includes Federal and State taxes while excluding county and local taxes."]
["   7/ Sales weighted-average price for all grades. Includes Federal, State, and local taxes."]
["   8/ Includes Federal and State taxes while excluding county and local taxes."]
["   9/ Compressed natural gas used as a vehicle fuel.  Price includes estimated motor vehicle fuel taxes."]
["   10/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues, the percentage of ethanol actually"]
["varies seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   11/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   12/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit."]
["   Note:  Data for 2002 and 2003 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2002 and 2003 prices for motor gasoline, distillate, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual"]
["2003, DOE/EIA-0487(2003) (Washington, DC, August 2004).  2002 residential and commercial natural gas delivered prices:  EIA, Natural Gas Annual 2002, DOE/EIA-0131(2002)"]
["(Washington, DC, January 2004).  2003 residential and commercial natural gas delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2004/07) (Washington, DC, July 2004)."]
["2002 and 2003 electric power sector natural gas prices:  EIA, Electric Power Monthly, DOE/EIA-0226, May 2003 through April 2004, Table 4.11.A.  2002 and 2003 industrial natural"]
["gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey 1994 and industrial and wellhead prices from the Natural Gas Annual 2002,"]
["DOE/EIA-0131(2002) (Washington, DC, January 2004) and the Natural Gas Monthly, DOE/EIA-0130(2004/07) (Washington, DC, July 2004).  2002 transportation sector natural"]
["gas delivered prices are based on:  EIA, Natural Gas Annual 2002, DOE/EIA-0131(2002) (Washington, DC, January 2004) and estimated state and federal taxes.  2003"]
["transportation sector natural gas delivered prices are model results.  2002 and 2003 coal prices based on:  EIA, Quarterly Coal Report, October-December 2003,"]
["DOE/EIA-0121(2003/4Q) (Washington, DC, March 2004) and EIA, AEO2005 National Energy Modeling System run aeo2005.d102004a.  2002 and 2003 electricity prices:"]
["Annual Energy Review 2003, DOE/EIA-0384(2003) (Washington, DC, September 2004).  2002 and 2003 ethanol prices derived from weekly spot prices in the Oxy Fuel"]
["News.  Projections:  EIA, AEO2005 National Energy Modeling System run aeo2005.d102004a."]
[]
[]
[]
["Energy Prices in High A Case File",null,"Projections Vary in Cases With Different Oil Price Assumptions  "]
["AEO 2005 Appendix C, Table 3",null,"The historical record shows substantial variability in world oil prices, and there is similar uncertainty about future prices. Four AEO2005 cases with different price paths allow an assessment of alternative views on the future of oil prices (Figure 40). In the reference case, with both OPEC and non-OPEC producers scheduled to add new production capacity over the next 5 years, prices in 2010 are projected to be more than $10 per barrel lower than current prices (all prices in 2003 dollars per barrel). After 2010, oil prices are projected to rise by about 1.3 percent per year, to more than $30 per barrel in 2025. (In nominal dollars, the reference case price is about $52 in 2025.) In the low price case, prices are projected to decline from their high in 2004 to $21 per barrel in 2009 and to remain at that level out to 2025. The high A price case projects that prices will remain at about $34 through 2015 and then increase on average by 1.4 percent per year, to more than $39 per barrel in 2025. In the high B case, world oil prices are projected to fall from current levels to $37 per barrel in 2010 and then rise to $48 per barrel in 2025.  "]
["Name of file: aeo_hw-3.xls",null,"Projected prices in all four cases are higher than in AEO2004 [130], reflecting recent improved production discipline by OPEC members and limited ability of other producers to expand production despite increasing demand and high utilization rates that have led to higher prices. The price projections in the high A and B cases are sufficiently robust to encourage greater market penetration of alternative energy supplies. "]
["http://www.eia.doe.gov/oiaf/aeo/index.html"]
[]
[" Table   3.  Energy Prices by Sector and Source"]
["                      (2003 Dollars per Million Btu, Unless Otherwise Noted)"]
[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,"Extrapolated values (DMS 8/14/07 based on PNNL Mini-CAM Model"]
["","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025",2026]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Residential",15.0220499038696,15.811363220214799,16.426000595092798,16.4650573730469,15.8399600982666,15.268068313598601,14.8466091156006,14.7514638900757,14.6550188064575,14.6146650314331,14.723385810852101,14.890528678894,15.1057291030884,15.213768959045399,15.3079509735107,15.3113193511963,15.4291744232178,15.6326360702515,15.9024982452393,16.1096382141113,16.157627105712901,16.2051906585693,16.309419631958001,16.471462249755898]
["   Primary Energy 1/",8.3285751342773402,9.67810153961182,10.65163230896,10.5740642547607,9.9307842254638707,9.5159215927124006,9.1046285629272496,8.8910932540893608,8.7197055816650408,8.6297874450683594,8.6824674606323207,8.7884712219238299,8.9080095291137695,9.0072793960571307,9.0682640075683594,9.0415534973144496,9.1060371398925799,9.2553215026855504,9.4607038497924805,9.6327857971191406,9.6968526840209996,9.7728433609008807,9.8535881042480504,9.9786624908447301]
["     Petroleum Products 2/",10.0436496734619,11.266843795776399,13.0600233078003,12.5262851715088,12.207064628601101,12.234001159668001,12.201937675476101,12.2015285491943,12.262092590331999,12.1512393951416,12.1732091903687,12.1968584060669,12.177050590515099,12.2115392684937,12.3804988861084,12.519121170043899,12.6585578918457,12.798875808715801,12.8676557540894,13.13560962677,13.328717231750501,13.556846618652299,13.722979545593301,13.940701484680201]
["       Distillate Fuel",8.3698368072509801,9.5702075958252006,10.537187576293899,10.120927810668899,9.8627185821533203,9.8399791717529297,9.8302927017211896,9.8297405242919904,9.8252134323120099,9.7093524932861293,9.7021694183349592,9.7383060455322301,9.80072116851807,9.7244081497192401,9.8378829956054705,9.8340024948120099,9.9226865768432599,10.0213985443115,10.078977584838899,10.280327796936,10.3802833557129,10.4678192138672,10.5482635498047,10.6469841003418]
["       Liquefied Petroleum Gas",12.976583480835,14.582922935485801,17.570188522338899,17.073205947876001,16.564285278320298,16.581449508666999,16.4250888824463,16.346086502075199,16.4532871246338,16.288703918456999,16.298521041870099,16.236286163330099,15.99489402771,16.1197624206543,16.286623001098601,16.56103515625,16.690963745117202,16.804660797119102,16.7820129394531,17.028240203857401,17.2251377105713,17.515983581543001,17.670423507690401,17.9113578796387]
["     Natural Gas",7.8179483413696298,9.2187824249267596,9.9373655319213903,10.036292076110801,9.3139858245849592,8.7959203720092791,8.3035001754760707,8.0470056533813494,7.8287873268127397,7.7531881332397496,7.8190288543701199,7.9488449096679696,8.1063919067382795,8.2242641448974592,8.2648267745971697,8.2073183059692401,8.2647809982299805,8.4262142181396502,8.6721630096435494,8.83197021484375,8.8790025711059606,8.93493747711182,9.0109558105468803,9.1305398941040004]
["   Electricity",25.222642898559599,25.415189743041999,25.1915378570557,25.148117065429702,24.4542636871338,23.578901290893601,23.091381072998001,23.1348171234131,23.120912551879901,23.118898391723601,23.2529602050781,23.4250183105469,23.684103012085,23.7079162597656,23.7613220214844,23.722099304199201,23.8309440612793,24.013486862182599,24.267650604248001,24.4126377105713,24.3365364074707,24.2477512359619,24.2885627746582,24.396659851074201]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Commercial",15.064169883728001,15.629265785217299,15.835695266723601,15.918652534484901,15.2065124511719,14.526217460632299,14.119109153747599,14.0872592926025,14.0534925460815,14.108097076416,14.338217735290501,14.584888458251999,14.9309749603271,15.096228599548301,15.2413949966431,15.255002975463899,15.399823188781699,15.6329202651978,15.9477081298828,16.179660797119102,16.227045059204102,16.249193191528299,16.367641448974599,16.5326118469238]
["   Primary Energy 1/",6.5697088241577104,7.9157042503356898,8.3734045028686506,8.3685989379882795,7.9054894447326696,7.6067800521850604,7.3189792633056596,7.2159371376037598,7.1498117446899396,7.1872353553771999,7.2290387153625497,7.30631303787231,7.4108529090881303,7.4683656692504901,7.4930505752563503,7.43192434310913,7.4779849052429199,7.60019826889038,7.7867598533630398,7.91162109375,7.9430484771728498,7.9890594482421902,8.0587644577026403,8.1779403686523402]
["     Petroleum Products 2/",6.9482707977294904,8.0266513824462908,8.9197740554809606,8.6532411575317401,8.7558631896972692,8.8328323364257795,8.8167963027954102,8.8182945251464808,8.8873138427734393,8.9125509262084996,8.9192247390747106,8.8803482055664098,8.8586578369140607,8.7692289352416992,8.7682600021362305,8.7373514175415004,8.7862501144409197,8.8491783142089808,8.8908815383911097,9.0514831542968803,9.1475715637206996,9.2663307189941406,9.3906812667846697,9.6513500213622994]
["       Distillate Fuel",6.1493649482727104,7.03082323074341,7.7272830009460396,7.4210705757141104,7.6805524826049796,7.8215904235839799,7.8266153335571298,7.8668313026428196,7.9658513069152797,8.0328092575073207,8.0569534301757795,8.0234899520874006,8.0314903259277308,7.91062688827515,7.8695487976074201,7.7933855056762704,7.8344025611877397,7.89571285247803,7.9562859535217303,8.1191616058349592,8.2043952941894496,8.3111848831176793,8.4434480667114293,8.7515277862548793]
["       Residual Fuel",4.2683343887329102,4.9646224975585902,5.0606441497802699,5.3499693870544398,5.6657009124755904,5.6566004753112802,5.6533966064453098,5.65053033828735,5.6487455368042001,5.6555466651916504,5.6602473258972203,5.6679368019104004,5.6729874610900897,5.6782984733581499,5.7556295394897496,5.8296666145324698,5.9058866500854501,5.9829258918762198,6.0580596923828098,6.1354246139526403,6.2122497558593803,6.2891340255737296,6.3645572662353498,6.4413762092590297]
["     Natural Gas",6.6170339584350604,8.0769119262695295,8.4473829269409197,8.5046024322509801,7.8886041641235396,7.4893965721130398,7.1298856735229501,7.0003471374511701,6.9035739898681596,6.94567918777466,6.9973711967468297,7.1022868156433097,7.2368607521057102,7.3275256156921396,7.3574790954589799,7.2871475219726598,7.3330197334289604,7.4703903198242196,7.6915035247802699,7.8109488487243697,7.8279361724853498,7.8590941429138201,7.9183402061462402,8.0110416412353498,{"$f":"Y641+($AI$471-$Y$641)/10","v":8.0591226890564176}]
["   Electricity",23.353584289550799,23.2374382019043,23.0424194335938,22.939121246337901,21.907506942748999,20.807579040527301,20.2319431304932,20.2009677886963,20.132976531982401,20.128959655761701,20.445728302001999,20.757715225219702,21.231256484985401,21.404373168945298,21.571121215820298,21.578863143920898,21.739751815795898,21.989313125610401,22.322486877441399,22.5522785186768,22.5369548797607,22.469936370849599,22.555665969848601,22.682601928710898,{"$f":"Y642+($AI$472-$Y$642)/10","v":22.586698480675594}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Industrial 3/",6.3922061920165998,7.7839651107788104,8.7313165664672905,8.5384979248046893,8.1135501861572301,7.8849329948425302,7.7104330062866202,7.6478543281555202,7.5814275741577104,7.5381202697753897,7.5780467987060502,7.6416735649108896,7.7132387161254901,7.8013410568237296,7.8755207061767596,7.9062352180481001,7.9948873519897496,8.1163215637206996,8.2487821578979492,8.4059162139892596,8.4608268737793004,8.5343141555786097,8.6114902496337908,8.7719221115112305]
["   Primary Energy",4.9298634529113796,6.4939708709716797,7.4592781066894496,7.2447438240051296,6.84521436691284,6.6732459068298304,6.51676225662231,6.4484291076660201,6.3966798782348597,6.3644347190856898,6.3782010078430202,6.3993859291076696,6.4120607376098597,6.4825568199157697,6.5450062751770002,6.5706739425659197,6.6389350891113299,6.7355680465698198,6.8303794860839799,6.9826822280883798,7.0502834320068404,7.1402068138122603,7.2155933380126998,7.3827753067016602]
["     Petroleum Products 2/",6.5291514396667498,8.2850980758666992,9.8001213073730504,9.3321943283081108,9.0226831436157209,9.0089912414550799,8.9738616943359393,8.8902368545532209,8.9552536010742205,8.9079008102416992,8.89520359039307,8.8468990325927699,8.7482786178588903,8.7885036468505895,8.8624305725097692,8.9473028182983398,9.0262336730956996,9.1055555343627894,9.0882310867309606,9.3312444686889595,9.4788913726806605,9.6528720855712908,9.7811794281005895,10.0579071044922]
["       Distillate Fuel",6.3323707580566397,7.2384452819824201,7.96527099609375,7.6527161598205602,7.9603652954101598,8.0741472244262695,8.2605934143066406,8.3100318908691406,8.4493141174316406,8.8189620971679705,8.8862495422363299,8.8418188095092791,8.8337812423706108,8.6748180389404297,8.5509977340698207,8.4207677841186506,8.4376201629638707,8.4841489791870099,8.5509052276611293,8.6700105667114293,8.74859523773193,8.8432664871215803,9.0058250427246094,9.3929624557495099]
["       Liquefied Petroleum Gas",8.4833917617797905,12.566796302795399,15.1471004486084,13.237501144409199,12.375891685485801,12.379506111145,12.2225999832153,12.080751419067401,12.212836265564,12.0270395278931,11.9549217224121,11.879666328430201,11.6303720474243,11.7905416488647,11.941043853759799,12.1426992416382,12.289721488952599,12.378883361816399,12.2595558166504,12.590350151061999,12.7815389633179,12.973883628845201,13.0949363708496,13.367587089538601]
["       Residual Fuel",3.9384419918060298,4.5867881774902299,4.6800308227539098,4.9388952255248997,5.2859730720520002,5.2723593711853001,5.2104086875915501,5.1732821464538601,5.1717634201049796,5.17871141433716,5.1878075599670401,5.1966009140014604,5.2060360908508301,5.2088470458984402,5.2896075248718297,5.3583388328552202,5.44156694412231,5.5192761421203604,5.5953726768493697,5.6724872589111301,5.7441039085388201,5.8200716972351101,5.9009070396423304,5.9898118972778303]
["     Natural Gas 4/",3.88655662536621,5.55936574935913,6.0491261482238796,6.0771641731262198,5.4298515319824201,5.0030980110168501,4.6280007362365696,4.5291852951049796,4.41147708892822,4.4342226982116699,4.4864263534545898,4.5912823677062997,4.7218933105468803,4.8130536079406703,4.8621869087219203,4.81842041015625,4.8841061592102104,5.0232949256896999,5.2583932876586896,5.3567323684692401,5.3575921058654803,5.37701320648193,5.4306664466857901,5.5327925682067898,{"$f":"Y650+($AI$480-$Y$650)/10","v":5.5600694801614594}]
["     Metallurgical Coal",1.88388228416443,1.8499996662139899,1.9633457660675,1.8999761343002299,1.88347840309143,1.8588999509811399,1.8578026294708301,1.85227739810944,1.8239538669586199,1.79700314998627,1.78184306621552,1.7756989002227801,1.77074086666107,1.7668309211730999,1.7627635002136199,1.7565006017684901,1.75614774227142,1.7571268081664999,1.75483202934265,1.7449706792831401,1.72660219669342,1.70969367027283,1.70006084442139,1.6866580247878999]
["     Steam Coal",1.5976041555404701,1.5543407201767001,1.5670678615570099,1.6038056612014799,1.6009258031845099,1.58739173412323,1.58863317966461,1.5846539735794101,1.5799860954284699,1.5764416456222501,1.5679914951324501,1.5610833168029801,1.5600349903106701,1.56054711341858,1.56748187541962,1.5675091743469201,1.5641727447509799,1.5615659952163701,1.58828938007355,1.58737933635712,1.59387278556824,1.5848928689956701,1.5860744714736901,1.5880702733993499]
["   Electricity",14.734835624694799,15.0261535644531,15.722662925720201,15.5983018875122,15.078427314758301,14.4692840576172,14.1632738113403,14.081834793090801,13.919806480407701,13.785112380981399,13.931169509887701,14.1889085769653,14.5255270004272,14.681715965271,14.814373970031699,14.8553409576416,15.0255784988403,15.2628774642944,15.5799751281738,15.7510900497437,15.7371273040771,15.705772399902299,15.779216766357401,15.8933115005493,{"$f":"Y653+($AI$483-$Y$653)/10","v":15.820176294068443}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Transportation",10.068477630615201,11.4567165374756,12.984992980956999,12.648449897766101,12.9899549484253,12.831539154052701,12.772025108337401,12.778377532959,12.6527404785156,12.633409500122101,12.627567291259799,12.5634212493896,12.5677394866943,12.4416351318359,12.463407516479499,12.3592376708984,12.3700494766235,12.4214639663696,12.406385421752899,12.599157333374,12.7199811935425,12.8404388427734,12.9761352539063,13.180356025695801]
["   Primary Energy",10.0396184921265,11.4297380447388,12.961000442504901,12.6243276596069,12.9694175720215,12.812975883483899,12.7542219161987,12.7604532241821,12.634376525878899,12.614933013916,12.6084880828857,12.543541908264199,12.546923637390099,12.4202537536621,12.441800117492701,12.3374538421631,12.3479681015015,12.3989114761353,12.3829250335693,12.575768470764199,12.6970834732056,12.8181715011597,12.9540061950684,13.1585645675659]
["     Petroleum Products 2/",10.0409812927246,11.431476593017599,12.9638833999634,12.6272735595703,12.9738121032715,12.8180704116821,12.7602338790894,12.7672443389893,12.6416578292847,12.622591972351101,12.616462707519499,12.551496505737299,12.554883956909199,12.4279336929321,12.4496717453003,12.3454332351685,12.356036186218301,12.4068956375122,12.3903903961182,12.5835561752319,12.7052898406982,12.826750755310099,12.9629173278809,13.167941093444799]
["       Distillate Fuel 5/",9.5535230636596697,10.9202365875244,12.0208587646484,11.5461339950562,12.0997161865234,12.488727569580099,12.3829002380371,12.4196271896362,12.508094787597701,12.555921554565399,12.5986595153809,12.507498741149901,12.460197448730501,12.2335548400879,12.028847694396999,11.832740783691399,11.7916069030762,11.803469657897899,11.8377895355225,11.9129686355591,11.9319505691528,11.983411788940399,12.11021900177,12.4955101013184,{"$f":"Y658+($AI$488-$Y$658)/10","v":12.860153747735882}]
["       Jet Fuel 6/",6.0538434982299796,6.4578518867492702,8.1168746948242205,7.6875567436218297,7.8739576339721697,7.8265089988708496,7.9840884208679199,8.0166091918945295,7.8608303070068404,7.81276655197144,7.8045797348022496,7.7928524017334002,7.7725591659545898,7.7157216072082502,7.7164225578308097,7.6991229057312003,7.7546834945678702,7.8412432670593297,7.8916783332824698,8.0530261993408203,8.1459932327270508,8.2922735214233398,8.4199304580688494,8.7479171752929705]
["       Motor Gasoline 7/",11.3207235336304,12.9284992218018,14.6530704498291,14.346966743469199,14.7094535827637,14.3600215911865,14.2510118484497,14.250683784484901,14.0786781311035,14.0637760162354,14.0259552001953,13.906542778015099,13.9343166351318,13.819755554199199,13.920813560485801,13.821713447570801,13.8340721130371,13.8936500549316,13.8356838226318,14.0806474685669,14.2383365631104,14.3749399185181,14.5092010498047,14.605681419372599,{"$f":"Y660+($AI$490-$Y$660)/10","v":15.03173973157025}]
["       Residual Fuel",3.83150410652161,4.4939312934875497,4.5839381217956499,4.8374896049499503,5.1729192733764604,5.1682701110839799,5.1688323020935103,5.1695828437805202,5.16760349273682,5.1733479499816903,5.1798586845397896,5.1877336502075204,5.1953010559081996,5.2001247406005904,5.2810626029968297,5.3552770614623997,5.4362750053405797,5.5152239799499503,5.5921721458435103,5.6705627441406303,5.7475032806396502,5.8269476890564,5.9046044349670401,5.9824995994567898]
["       Liquefied Petroleum Gas8/",15.146578788757299,16.654964447021499,20.603065490722699,20.419296264648398,17.4092102050781,17.409763336181602,17.1964435577393,17.156021118164102,17.248268127441399,17.105394363403299,17.085474014282202,16.997465133666999,16.7497043609619,16.830522537231399,16.954969406127901,17.1650085449219,17.2562961578369,17.321376800537099,17.262313842773398,17.454835891723601,17.584600448608398,17.847267150878899,17.9585571289063,18.1527404785156]
["     Natural Gas 9/",7.2317700386047399,9.0444478988647496,9.7142210006713903,9.7955017089843803,9.2987012863159197,9.0087041854858398,8.73461818695068,8.6602125167846697,8.6087532043456996,8.6854057312011701,8.7734069824218803,8.9131555557250994,9.0697097778320295,9.1761322021484393,9.2086582183837908,9.1414461135864293,9.1881532669067401,9.3183298110961896,9.5262966156005895,9.6340904235839808,9.6386470794677699,9.6553201675415004,9.7052288055419904,9.7829256057739293]
["     Ethanol (E85) 10/",14.6543264389038,16.232709884643601,19.6646022796631,19.716905593872099,20.910398483276399,20.088336944580099,20.034643173217798,19.876234054565401,19.0899848937988,19.0770473480225,18.9334907531738,18.8203315734863,18.8769016265869,18.733657836914102,18.836368560791001,18.717578887939499,18.677961349487301,18.768825531005898,18.702945709228501,19.039726257324201,19.213029861450199,19.429216384887699,19.537574768066399,19.6945476531982,{"$f":"Y664+($AI$494-$Y$664)/10","v":19.593947309306923}]
["   Electricity",20.034517288208001,20.636144638061499,21.2071418762207,20.9249382019043,20.016746520996101,19.1842136383057,18.876358032226602,18.930015563964801,18.9569396972656,18.971715927123999,19.161241531372099,19.352525711059599,19.6624240875244,19.699916839599599,19.754545211791999,19.6803493499756,19.749149322509801,19.913064956665,20.148523330688501,20.261070251464801,20.168498992919901,20.043989181518601,20.096965789794901,20.154518127441399]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Average End-Use Energy",10.2607097625732,11.4965677261353,12.4990587234497,12.3170623779297,12.135007858276399,11.845267295837401,11.6573295593262,11.6295518875122,11.5503234863281,11.540096282959,11.6076335906982,11.667243003845201,11.774538040161101,11.796236991882299,11.871965408325201,11.843188285827599,11.9137773513794,12.034348487854,12.153738975524901,12.3460960388184,12.4321403503418,12.5191946029663,12.636996269226101,12.8200740814209]
["   Primary Energy",7.8488264083862296,9.3171482086181605,10.527009010314901,10.2968044281006,10.2268390655518,10.0435380935669,9.9028997421264595,9.8629217147827095,9.7728738784790004,9.75823974609375,9.7822933197021502,9.7888011932372994,9.8279809951782209,9.8149814605712908,9.8643417358398402,9.8190460205078107,9.8615427017211896,9.9469861984252894,10.0096731185913,10.190193176269499,10.288735389709499,10.396104812622101,10.5091648101807,10.694952964782701]
["   Electricity",21.599882125854499,21.735733032226602,21.731866836547901,21.659553527831999,20.918876647949201,20.055833816528299,19.596654891967798,19.579929351806602,19.517631530761701,19.486770629882798,19.702039718627901,19.955158233642599,20.317079544067401,20.442613601684599,20.578334808349599,20.580734252929702,20.7274265289307,20.953577041626001,21.262916564941399,21.454774856567401,21.4308891296387,21.3733520507813,21.452013015747099,21.5757865905762]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Electric Power 11/","","","","","","","","","","","","","","","","","","","","","","","",""]
["   Fossil Fuel Average",1.8996955156326301,2.2409727573394802,2.4239859580993701,2.3793189525604199,2.2557969093322798,2.16659760475159,2.1260316371917698,2.1242508888244598,2.1216156482696502,2.1531240940093999,2.1922359466552699,2.2451419830322301,2.2968165874481201,2.3293662071228001,2.3501963615417498,2.3520054817199698,2.3871843814849898,2.4302341938018799,2.5017471313476598,2.5190291404724099,2.50686860084534,2.48747658729553,2.5030989646911599,2.5170097351074201]
["     Petroleum Products",4.3748912811279297,5.2786889076232901,5.9517350196838397,5.8146204948425302,6.06520652770996,6.0658583641052202,6.0610094070434597,6.0499844551086399,6.0430412292480504,6.00789546966553,5.9784431457519496,5.9840416908264196,6.0042037963867196,6.0128812789917001,6.0971722602844203,6.1627969741821298,6.2556800842285201,6.3419466018676802,6.4189195632934597,6.5561437606811497,6.6497230529785201,6.7551417350768999,6.8526744842529297,6.9808459281921396]
["       Distillate Fuel",5.6938004493713397,6.4773354530334499,7.1750593185424796,6.8899416923522896,7.0708780288696298,7.0249619483947798,6.9838500022888201,6.9665460586547896,6.9450497627258301,6.8211231231689498,6.8083920478820801,6.7952175140380904,6.8354115486145002,6.8402228355407697,6.9283905029296902,6.9566001892089799,7.0452814102172896,7.1418867111206099,7.2127375602722203,7.4472899436950701,7.5714774131774902,7.7267389297485396,7.8528199195861799,8.0614786148071307]
["       Residual Fuel",3.9850425720214799,4.7911210060119602,5.5054440498352104,5.3836627006530797,5.6116971969604501,5.6101722717285201,5.61515140533447,5.6134881973266602,5.6123900413513201,5.6186213493347203,5.6204733848571804,5.6265015602111799,5.6295571327209499,5.6379580497741699,5.71999168395996,5.7965455055236799,5.8776378631591797,5.9570369720459002,6.0351238250732404,6.1149992942810103,6.1950988769531303,6.27585792541504,6.3545475006103498,6.4353322982788104]
["     Natural Gas",3.6857740879058798,5.4593739509582502,5.9836130142211896,5.9218006134033203,5.2758417129516602,4.86041164398193,4.5085921287536603,4.4009499549865696,4.3143215179443404,4.3619651794433603,4.4577717781066903,4.5935211181640598,4.72908592224121,4.8101162910461399,4.8377823829650897,4.7923994064331099,4.8652648925781303,5.0083761215209996,5.2321648597717303,5.32541704177856,5.3230118751525897,5.3357062339782697,5.3972234725952104,5.4970946311950701,{"$f":"Y676+($AI$506-$Y$676)/10","v":5.5250455710201605}]
["     Steam Coal",1.2699717283248899,1.27919089794159,1.2835900783538801,1.28959560394287,1.29778397083282,1.28695380687714,1.28577756881714,1.27679371833801,1.26281106472015,1.25397908687592,1.2489364147186299,1.2449804544448899,1.2430621385574301,1.24259686470032,1.24424111843109,1.2428184747695901,1.24728739261627,1.2513284683227499,1.2762980461120601,1.2851967811584499,1.2969329357147199,1.3016670942306501,1.31676089763641,1.3290703296661399,{"$f":"Y677+($AI$507-$Y$677)/10","v":1.3327822261431892}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Average Price to All Users 12/","","","","","","","","","","","","","","","","","","","","","","","",""]
["   Petroleum Products 2/",9.0916013717651403,10.5092258453369,12.005053520202599,11.6376342773438,11.8251142501831,11.7351989746094,11.6926622390747,11.6848964691162,11.6311902999878,11.6124935150146,11.616386413574199,11.566198348999,11.5507049560547,11.475526809692401,11.520403861999499,11.477831840515099,11.5152139663696,11.577165603637701,11.5678558349609,11.7752237319946,11.90793800354,12.0465354919434,12.1843271255493,12.407506942749]
["     Distillate Fuel",8.7129955291747994,9.89868068695068,10.9323635101318,10.516573905944799,10.8896884918213,11.1545400619507,11.1602163314819,11.210696220397899,11.2655477523804,11.312797546386699,11.4240579605103,11.453408241271999,11.43030834198,11.241268157959,11.0996809005737,10.9476537704468,10.947796821594199,10.974308013916,11.019621849060099,11.1190385818481,11.172901153564499,11.2430562973022,11.376879692077599,11.7449541091919]
["     Jet Fuel",6.0538434982299796,6.4578518867492702,8.1168746948242205,7.6875567436218297,7.8739576339721697,7.8265089988708496,7.9840884208679199,8.0166091918945295,7.8608303070068404,7.81276655197144,7.8045797348022496,7.7928524017334002,7.7725591659545898,7.7157216072082502,7.7164225578308097,7.6991229057312003,7.7546834945678702,7.8412432670593297,7.8916783332824698,8.0530261993408203,8.1459932327270508,8.2922735214233398,8.4199304580688494,8.7479171752929705]
["     Liquefied Petroleum Gas",9.5166797637939506,13.0396432876587,15.6858806610107,14.0740518569946,13.2904262542725,13.309534072876,13.149743080139199,13.0244760513306,13.1580867767334,12.982262611389199,12.9337568283081,12.8646802902222,12.621651649475099,12.775475502014199,12.937217712402299,13.1492967605591,13.286898612976101,13.3753395080566,13.277045249939,13.584378242492701,13.775920867919901,13.987989425659199,14.116153717041,14.3756980895996]
["     Motor Gasoline 7/",11.3185987472534,12.9258327484131,14.650143623352101,14.344244956970201,14.6975507736206,14.347893714904799,14.238919258117701,14.238542556762701,14.0666351318359,14.0516872406006,14.0139780044556,13.894681930541999,13.9225015640259,13.8080444335938,13.9091501235962,13.810170173645,13.822598457336399,13.882239341735801,13.824323654174799,14.0693578720093,14.2271223068237,14.3637847900391,14.4981489181519,14.5947113037109]
["     Residual Fuel",3.9308724403381299,4.6628575325012198,5.07232666015625,5.1433587074279803,5.4173622131347701,5.4097323417663601,5.3977632522582999,5.3867764472961399,5.3854241371154803,5.3919448852539098,5.3981180191040004,5.4056487083435103,5.4104261398315403,5.4168543815612802,5.4972262382507298,5.5698432922363299,5.6456804275512704,5.7250947952270499,5.8020553588867196,5.88106393814087,5.9598326683044398,6.0394186973571804,6.11779880523682,6.2010583877563503]
["   Natural Gas",5.1461992263793901,6.8558807373046902,7.3508062362670898,7.3840570449829102,6.7167382240295401,6.27575588226318,5.86295366287231,5.7038016319274902,5.5520119667053196,5.5432248115539604,5.5985813140869096,5.70459079742432,5.8318381309509304,5.9191007614135698,5.9519534111022896,5.8878293037414604,5.94315385818481,6.08443307876587,6.3156557083129901,6.4281539916992196,6.4433326721191397,6.4763746261596697,6.5396862030029297,6.6462817192077601]
["   Coal",1.2938040494918801,1.29924309253693,1.3041912317276001,1.3119194507598899,1.3187216520309399,1.3072546720504801,1.3059933185577399,1.2971544265747099,1.2836289405822801,1.2749706506729099,1.26953566074371,1.2652333974838299,1.2631930112838701,1.2626041173934901,1.26433837413788,1.26277422904968,1.2691743373870801,1.27585673332214,1.3034254312515301,1.3139834403991699,1.32844221591949,1.3343856334686299,1.3519768714904801,1.3668735027313199]
["   Ethanol (E85) 10/",14.6543264389038,16.232709884643601,19.6646022796631,19.716905593872099,20.910398483276399,20.088336944580099,20.034643173217798,19.876234054565401,19.0899848937988,19.0770473480225,18.9334907531738,18.8203315734863,18.8769016265869,18.733657836914102,18.836368560791001,18.717578887939499,18.677961349487301,18.768825531005898,18.702945709228501,19.039726257324201,19.213029861450199,19.429216384887699,19.537574768066399,19.6945476531982]
["   Electricity",21.599882125854499,21.735733032226602,21.731866836547901,21.659553527831999,20.918876647949201,20.055833816528299,19.596654891967798,19.579929351806602,19.517631530761701,19.486770629882798,19.702039718627901,19.955158233642599,20.317079544067401,20.442613601684599,20.578334808349599,20.580734252929702,20.7274265289307,20.953577041626001,21.262916564941399,21.454774856567401,21.4308891296387,21.3733520507813,21.452013015747099,21.5757865905762]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["Non-Renewable Energy Expenditures by Sector","","","","","","","","","","","","","","","","","","","","","","","",""]
["(billion 2003 dollars)","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Residential",163.90481567382801,177.16523742675801,181.73590087890599,185.241622924805,180.05682373046901,176.427001953125,175.07618713378901,176.51165771484401,178.08059692382801,180.014236450195,183.85498046875,187.18310546875,191.43936157226599,194.37899780273401,197.52023315429699,198.76248168945301,201.94073486328099,206.017013549805,211.20541381835901,214.41099548339801,216.40347290039099,218.64796447753901,222.25126647949199,225.36584472656301]
[" Commercial",122.690147399902,128.153732299805,130.48612976074199,132.29133605957,129.27566528320301,126.887260437012,126.692184448242,129.41491699218801,131.90731811523401,135.04089355468801,139.741943359375,144.63902282714801,150.53921508789099,154.864669799805,159.25378417968801,162.59527587890599,167.29981994628901,172.854415893555,179.18412780761699,184.76553344726599,188.65592956543,192.56275939941401,197.80290222168,203.64804077148401]
[" Industrial",124.39901733398401,147.11244201660199,168.13270568847699,167.53501892089801,157.82022094726599,152.842697143555,151.28466796875,151.59564208984401,151.94683837890599,152.62234497070301,154.60144042968801,156.88139343261699,159.98997497558599,162.62356567382801,164.507247924805,166.59835815429699,170.382568359375,174.95167541503901,179.57080078125,184.12712097168,186.42012023925801,189.56260681152301,192.98284912109401,198.25885009765599]
[" Transportation",263.72879028320301,302.59255981445301,352.23825073242199,351.13717651367199,366.34793090820301,368.76159667968801,374.76626586914102,382.39471435546898,385.90115356445301,392.12625122070301,398.68222045898398,403.06192016601602,409.94515991210898,412.30630493164102,418.64147949218801,421.60382080078102,428.44393920898398,436.35858154296898,441.71078491210898,454.05059814453102,464.07431030273398,474.87463378906301,486.72909545898398,501.322265625]
["   Total Non-Renewable Expenditures",674.72277832031295,755.02398681640602,832.593017578125,836.20513916015602,833.50061035156295,824.91857910156295,827.8193359375,839.91693115234398,847.8359375,859.8037109375,876.880615234375,891.76544189453102,911.91369628906295,924.17352294921898,939.92272949218795,949.55993652343795,968.06707763671898,990.18170166015602,1011.67114257813,1037.35424804688,1055.55383300781,1075.64794921875,1099.76611328125,1128.59497070313]
["   Transportation Renewable Expenditures",1.1704622767865699E-2,1.72001253813505E-2,2.0739471539855E-2,2.2715086117386801E-2,2.5078095495700801E-2,2.8324941173195801E-2,3.1410280615091303E-2,3.5102743655443198E-2,3.9645586162805599E-2,4.3348435312509502E-2,4.6531450003385502E-2,4.9735426902771003E-2,5.3442426025867497E-2,5.6060969829559298E-2,6.0336232185363797E-2,6.3296250998973805E-2,6.6096656024455996E-2,6.9950148463249207E-2,7.2811737656593295E-2,7.6670221984386402E-2,8.0276548862457303E-2,8.4626309573650402E-2,8.8446177542209597E-2,9.2330038547515897E-2]
["   Total Expenditures",674.73449707031295,755.04119873046898,832.61376953125,836.22784423828102,833.52569580078102,824.94689941406295,827.85076904296898,839.95202636718795,847.87561035156295,859.84704589843795,876.92712402343795,891.815185546875,911.96716308593795,924.22961425781295,939.98309326171898,949.62322998046898,968.13317871093795,990.25164794921898,1011.74395751953,1037.43090820313,1055.63415527344,1075.73254394531,1099.85461425781,1128.68725585938]
["Biomass and Methanol data added from h2a_central_biomass_gasification_current_final.xls"]
["Woody Biomass",1.1960935989170374,1.1960935989170374,1.1960935989170374,1.1960935989170374,1.1960935989170374,1.1960935989170374,1.1960935989170374,1.1960935989170374,1.1960935989170374,1.198027460839296,1.2067298394894606,1.2415393540901181,1.244440146973506,1.2657126281183524,1.2686134210017406,1.2840843163798106,1.2792496615741635,1.3034229356023981,1.3217946238638563,1.3759427576871011,1.3943144459485595,1.4001160317153356,1.4242893057435699,1.4378263391993813,{"$f":"Y701+($AI$531-$Y$701)/10","v":1.5542937052794432}]
["Methanol",8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985]
["Steam $(2005)/GJ",4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78]
["Steam $(2005)/mmBTU",{"$f":"B703*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}]
["Values for steam were copied from the H2A model version 1.  Biomass values were taken from the note at the bottom of this section."]
["   1/ Weighted average price includes fuels below as well as coal.",null,null,null,"","","","","","","","","","","","","","","","","","","","",""]
["   2/ This quantity is the weighted average for all petroleum products, not just those listed below."]
["   3/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public."]
["   4/ Excludes use for lease and plant fuel."]
["   5/ Diesel fuel containing 500 parts per million (ppm) or 15 ppm sulfur.  Price includes Federal and State taxes while excluding county and local taxes."]
["   6/ Kerosene-type jet fuel.  Price includes Federal and State taxes while excluding county and local taxes."]
["   7/ Sales weighted-average price for all grades. Includes Federal, State, and local taxes."]
["   8/ Includes Federal and State taxes while excluding county and local taxes."]
["   9/ Compressed natural gas used as a vehicle fuel.  Price includes estimated motor vehicle fuel taxes."]
["   10/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues, the percentage of ethanol actually"]
["varies seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   11/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   12/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit."]
["   Note:  Data for 2002 and 2003 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2002 and 2003 prices for motor gasoline, distillate, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual"]
["2003, DOE/EIA-0487(2003) (Washington, DC, August 2004).  2002 residential and commercial natural gas delivered prices:  EIA, Natural Gas Annual 2002, DOE/EIA-0131(2002)"]
["(Washington, DC, January 2004).  2003 residential and commercial natural gas delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2004/07) (Washington, DC, July 2004)."]
["2002 and 2003 electric power sector natural gas prices:  EIA, Electric Power Monthly, DOE/EIA-0226, May 2003 through April 2004, Table 4.11.A.  2002 and 2003 industrial natural"]
["gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey 1994 and industrial and wellhead prices from the Natural Gas Annual 2002,"]
["DOE/EIA-0131(2002) (Washington, DC, January 2004) and the Natural Gas Monthly, DOE/EIA-0130(2004/07) (Washington, DC, July 2004).  2002 transportation sector natural"]
["gas delivered prices are based on:  EIA, Natural Gas Annual 2002, DOE/EIA-0131(2002) (Washington, DC, January 2004) and estimated state and federal taxes.  2003"]
["transportation sector natural gas delivered prices are model results.  2002 and 2003 coal prices based on:  EIA, Quarterly Coal Report, October-December 2003,"]
["DOE/EIA-0121(2003/4Q) (Washington, DC, March 2004) and EIA, AEO2005 National Energy Modeling System run aeo2005.d102004a.  2002 and 2003 electricity prices:"]
["Annual Energy Review 2003, DOE/EIA-0384(2003) (Washington, DC, September 2004).  2002 and 2003 ethanol prices derived from weekly spot prices in the Oxy Fuel"]
["News.  Projections:  EIA, AEO2005 National Energy Modeling System run hw2005.d102004a."]
["* Biomass prices shown for years 2001 through 2009 are the same as the EIA value for 2010.  For the post-2025 biomass prices:  The value for 2035 was chosen based on a review of the literature, which indicated a price of $2.50/MMBtu delivered dry English ton (in 2000$) was a reasonable mid-range projection.  Values for the 2026 through 2034 were interpolated from the 2025 and 2035 values.  The value of $5.00/MMBtu delivered dry English ton in 2065 was based on judgment.  An EIA paper by Zia Haq entitled, “Biomass for Electricity Generation” (available from EIA’s website) indicates that about 7 quads of biomass per year  would be available if the price rose to  $5/MMBtu."]
["Note:  when steam is an important input or output, the price should be externally provided and should be based on the specific characteristics of the steam needed or produced. "]
[]
[]
["Table E.  Price Ratios from PNNL Mini-CAM Model"]
[null," Ratio 2050 to 2035 Price"," Ratio 2065 to 2050 Price","Extrapolated Ratio 2070 to 2065 Price","Ratio 2035 to 2020 Price"]
[]
[]
["Coal Delivered to Utilities",1.0439774739816527,1.0284486209328481,1.0094828736442827,{"$f":"F752/E752","v":1.0704312355553662}]
["Wellhead Gas",1.2097805877102306,1.1729343042703535,1.0576447680901178,1.1340871534488071]
["Gas Delivered to Utilities",1.1697889782905726,1.1485262991479412,1.049508766382647,1.1040561955262993]
["Crude Oil Price",1.1587647303602575,1.0854096786599328,1.0284698928866443,1.363594657351775]
["Delivered Diesel",1.1587647303602575,1.0854096786599328,1.0284698928866443,1.3635946573517748]
["Average Electricity",0.99410318905494366,1.0095287120834378,1.0031762373611459,0.97316968165904427]
["Dry Biomass at Farmgate",1.0099752422488564,1.0050974522479115,1.0016991507493038,0.99922998787640482]
["Ethanol",1.0099752422488564,1.0050974522479115,1.0016991507493038,0.99922998787640471]
[]
[null,null,null,null,"From MiniCAM"]
["In Units Consistent with EIA AEO",null,"From AEO","From AEO"]
[null,"Units",2000,2005,2020,2035,2050,2065,2080]
["Coal Delivered to Utilities","$/English ton",25.276500000000002,25.071000000000002,24.427484559,26.147942478000001,27.297862937999998,28.074449492999999,29.9967939]
["Wellhead Gas","$/mcf",3.83,2.88,3.1020351176470586,3.5179781764705877,4.2559817058823528,4.9919869411764699,5.7211905294117642]
["Gas Delivered to Utilities","$/mcf",4.333333333333333,3.2058823529411766,4.0727964705882354,4.4965961764705868,5.2600686470588229,6.0413271764705883,6.8262844117647052]
["Crude Oil Price","$/bbl",28.35,23.27,17.294973600000002,23.583333599999996,27.327535199999996,29.661571199999997]
["Delivered Diesel","$/gallon",1.5176666666666667,1.2925714285714285,0.93587519480519499,1.2761544155844153,1.4787627272727271,1.6050633766233764]
["Average Electricity","c/kWh",6.9,6.4,6.9130361604720001,6.7275571995839982,6.6878860666559987,6.7516130074319989,6.8294477356799987]
["Dry Biomass at Farmgate","$/mmBtu",null,null,3.8637053999999993,3.8607302999999993,3.8992420199999995,3.9191182199999997,4.4580291000000001]
["Ethanol","$/mmBtu",null,null,19.318526999999996,19.303651499999994,19.496210099999995,19.595591099999996,22.290145499999998]
[]
["Biomass delivered (assuming $10/English ton average delivery price)","$/English ton",null,null,76.455732879999985,76.404561159999986,77.066962743999994,77.40883338399999,86.678100520000001]
[null,17.2,"MMBtu/English ton"]
[]
["AEO 2009 High price case"]
["Report #:DOE/EIA-0383(2009)"]
["Release date: March 2009"]
["Next release date, early release: November 2009"]
[]
[" Table   3.  Energy Prices by Sector and Source"]
["                      (2007 dollars per million Btu, unless otherwise noted)"]
[]
[]
[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,"2007-"]
[null,"2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2030"]
[]
[]
[" Residential"]
["   Liquefied Petroleum Gases",23.883546829223601,24.976987838745099,28.3833827972412,22.3542995452881,27.926952362060501,30.764682769775401,33.661342620849602,36.453559875488303,39.494522094726598,41.980697631835902,43.916378021240199,45.360519409179702,46.395816802978501,47.017768859863303,47.646530151367202,48.008190155029297,48.261722564697301,48.628421783447301,48.848987579345703,49.201820373535199,49.638439178466797,49.873706817627003,50.123619079589801,50.456356048583999,50.7625923156738,3.13153266906738E-2]
["   Distillate Fuel Oil",18.464220046997099,19.6639919281006,23.795093536376999,18.337640762329102,20.694063186645501,23.041601181030298,25.2962837219238,27.2604274749756,30.121095657348601,32.154388427734403,33.5627632141113,34.602504730224602,35.554206848144503,36.023918151855497,36.510219573974602,36.482681274414098,36.622692108154297,37.053558349609403,37.097206115722699,37.402278900146499,37.843147277832003,38.237148284912102,38.632442474365199,38.983299255371101,39.194442749023402,3.0443191528320299E-2]
["   Natural Gas",13.7000589370728,12.691158294677701,13.015861511230501,11.686484336853001,12.3283596038818,12.249480247497599,12.273024559021,12.2969045639038,12.4211750030518,12.5907487869263,12.705096244811999,12.9095964431763,13.0879106521606,13.1304607391357,12.9131679534912,12.562335968017599,12.61110496521,12.871636390686,13.125649452209499,13.3413944244385,13.6169128417969,13.8638000488281,14.1467199325562,14.4200448989868,14.611619949340801,6.1453580856323199E-3]
["   Electricity",31.206779479980501,31.187788009643601,32.338191986083999,32.416282653808601,31.140913009643601,31.8760585784912,31.922065734863299,32.300529479980497,32.352581024169901,32.639389038085902,32.894443511962898,33.117340087890597,33.414459228515597,33.629150390625,33.777111053466797,33.604824066162102,33.664745330810497,34.025123596191399,34.538562774658203,35.105255126953097,35.529582977294901,35.8877983093262,36.209835052490199,36.388431549072301,36.494224548339801,6.8550109863281302E-3]
[]
[" Commercial"]
["   Liquefied Petroleum Gases",21.1974983215332,23.041419982910199,23.604557037353501,18.681890487670898,24.74609375,27.568971633911101,30.4514064788818,33.230876922607401,36.258987426757798,38.733001708984403,40.657176971435497,42.090251922607401,43.1152153015137,43.7275390625,44.347579956054702,44.701267242431598,44.947372436523402,45.307144165039098,45.5213012695313,45.867866516113303,46.298439025878899,46.528209686279297,46.772487640380902,47.099220275878899,47.399448394775398,3.1858563423156697E-2]
["   Distillate Fuel Oil",15.0199489593506,16.054103851318398,20.836805343627901,16.0582466125488,18.1372261047363,20.7669353485107,23.078548431396499,25.270603179931602,28.107904434204102,30.082014083862301,31.343215942382798,32.504638671875,33.3633842468262,33.805187225341797,34.229515075683601,34.103286743164098,34.2811889648438,34.681198120117202,34.715034484863303,35.0353393554688,35.459774017333999,35.835098266601598,36.246971130371101,36.616977691650398,36.9903373718262,3.6957502365112298E-2]
["   Residual Fuel",8.8815975189209002,10.2142028808594,13.357634544372599,6.7629709243774396,12.823133468627899,15.3392543792725,17.4722385406494,19.700599670410199,21.254331588745099,22.305961608886701,23.786525726318398,25.024957656860401,25.9401969909668,26.507759094238299,27.019905090331999,27.1827697753906,27.4323539733887,27.776666641235401,28.037864685058601,28.392919540405298,28.7309265136719,28.9971923828125,29.337739944458001,29.677482604980501,29.9862384796143,4.79378700256348E-2]
["   Natural Gas",11.896094322204601,10.9898433685303,11.522585868835399,10.173228263855,10.782675743103001,10.7339086532593,10.799374580383301,10.8246822357178,10.967120170593301,11.158206939697299,11.2802991867065,11.486307144165,11.6717615127563,11.7226161956787,11.525540351867701,11.1890621185303,11.2596950531006,11.5338354110718,11.800594329834,12.0026235580444,12.273542404174799,12.5177307128906,12.805614471435501,13.061990737915,13.243557929992701,8.1434249877929705E-3]
["   Electricity",28.3762531280518,28.073511123657202,29.5588493347168,29.575660705566399,27.526445388793899,27.8994140625,27.624683380126999,27.748167037963899,27.707677841186499,28.011663436889599,28.3554382324219,28.5976047515869,28.930782318115199,29.165691375732401,29.300102233886701,29.014184951782202,29.003173828125,29.329126358032202,29.795009613037099,30.299129486083999,30.6775302886963,31.039953231811499,31.389379501342798,31.541213989257798,31.7004203796387,5.2967071533203099E-3]
[]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",21.0410861968994,23.3795356750488,25.519689559936499,18.770734786987301,23.917289733886701,26.7415580749512,29.674488067626999,32.454425811767599,35.485988616943402,37.9550170898438,39.876785278320298,41.308006286621101,42.332942962646499,42.9459419250488,43.565265655517599,43.919185638427699,44.164951324462898,44.525180816650398,44.739585876464801,45.087501525878899,45.519046783447301,45.747432708740199,45.991909027099602,46.318729400634801,46.6203422546387,3.0462384223937999E-2]
["   Distillate Fuel Oil",15.735449790954601,16.821935653686499,21.808429718017599,16.708997726440401,17.9886360168457,21.028125762939499,23.343002319335898,25.786291122436499,28.5029201507568,30.4483127593994,31.613187789916999,32.863849639892599,33.663894653320298,34.092327117919901,34.4815673828125,34.296230316162102,34.5044975280762,34.907333374023402,34.931465148925803,35.251617431640597,35.650547027587898,36.0166206359863,36.444431304931598,36.830661773681598,37.303695678710902,3.5232901573181201E-2]
["   Residual Fuel Oil",9.2125148773193395,10.494535446166999,13.694963455200201,6.9981408119201696,17.262666702270501,19.511152267456101,21.9067897796631,24.078254699706999,26.237388610839801,27.981674194335898,29.130001068115199,30.3923149108887,31.137657165527301,31.575212478637699,32.042640686035199,31.994066238403299,32.249111175537102,32.508918762207003,32.660282135009801,32.957084655761697,33.298637390136697,33.551937103271499,33.991706848144503,34.317066192627003,34.482418060302699,5.3082466125488302E-2]
["   Natural Gas 2/",7.9563031196594203,7.5151352882385298,8.9608917236328107,6.6214537620544398,7.1234536170959499,7.0705270767211896,7.1530704498290998,7.2213044166564897,7.3800201416015598,7.5896773338317898,7.6845889091491699,7.8647842407226598,8.0319690704345703,8.0643510818481392,7.8568081855773899,7.5151796340942401,7.5926008224487296,7.8076257705688503,8.0573301315307599,8.2859725952148402,8.5280551910400408,8.7343835830688494,8.9821290969848597,9.2285404205322301,9.4173421859741193,9.8584890365600603E-3]
["   Metallurgical Coal",3.6353600025177002,3.6099998950958301,4.0379996299743697,4.5020823478698704,4.3855228424072301,4.3762397766113299,4.3997368812561,4.4189567565918004,4.4347076416015598,4.4522905349731401,4.4603638648986799,4.4635276794433603,4.4729104042053196,4.4708456993103001,4.4873232841491699,4.5196957588195801,4.5735583305358896,4.6242790222168004,4.6478152275085396,4.6480631828308097,4.6606159210205096,4.6456594467163104,4.6185407638549796,4.56589651107788,4.4889969825744602,9.5199346542358398E-3]
["   Other Industrial Coal",2.4029979705810498,2.4299483299255402,2.5571811199188201,2.56162786483765,2.56748747825623,2.60902070999146,2.6235916614532502,2.6379292011261,2.6488504409789999,2.67559719085693,2.6456270217895499,2.6335513591766402,2.63612961769104,2.6347033977508501,2.63350534439087,2.6284878253936799,2.6334505081176802,2.6471104621887198,2.6563882827758798,2.6693737506866499,2.6800231933593799,2.6932156085968,2.7120738029479998,2.7318363189697301,2.7488965988159202,5.3765773773193403E-3]
["   Coal to Liquids","- -","- -",0,0,0,1.41293036937714,1.2184369564056401,1.17754483222961,1.3116322755813601,1.2733211517334,1.2851463556289699,1.28024590015411,1.30277991294861,1.29882299900055,1.29265284538269,1.32939457893372,1.3688597679138199,1.4024136066436801,1.4137438535690301,1.42857146263123,1.43632352352142,1.44281482696533,1.44536685943604,1.4501197338104199,1.4655066728591899,"- -"]
["   Electricity",18.411262512206999,18.634252548217798,20.706560134887699,20.639848709106399,18.9005832672119,18.9754123687744,18.748577117919901,18.7451286315918,18.622827529907202,18.823989868164102,19.081008911132798,19.220748901367202,19.446659088134801,19.608354568481399,19.6959743499756,19.505567550659201,19.549434661865199,19.802045822143601,20.232648849487301,20.693027496337901,21.023696899414102,21.339708328247099,21.629344940185501,21.733781814575199,21.762773513793899,6.7706108093261701E-3]
[]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",22.2963676452637,25.0072422027588,28.459692001342798,22.469375610351602,27.7350177764893,30.574182510376001,33.472511291503899,36.259494781494098,39.291736602783203,41.768077850341797,43.697544097900398,45.127403259277301,46.152801513671903,46.761356353759801,47.381011962890597,47.734935760497997,47.977794647216797,48.333538055419901,48.545326232910199,48.889308929443402,49.317207336425803,49.543441772460902,49.784286499023402,50.108409881591797,50.406246185302699,3.0945181846618701E-2]
["   E85 4/",25.5142211914063,26.671012878418001,33.849239349365199,33.586345672607401,27.6864833831787,30.227962493896499,32.657257080078097,32.785953521728501,32.346141815185497,33.964523315429702,35.691123962402301,37.409137725830099,37.7480278015137,37.745933532714801,36.169681549072301,35.874843597412102,36.162742614746101,36.566848754882798,36.620006561279297,36.971061706542997,37.408500671386697,37.711296081542997,38.137138366699197,38.524795532226598,38.908096313476598,1.65539979934692E-2]
["   Motor Gasoline 5/",21.784559249877901,22.982162475585898,26.493778228759801,18.863723754882798,25.437911987304702,27.775495529174801,29.9758186340332,32.350837707519503,35.054023742675803,37.158294677734403,38.482601165771499,39.982501983642599,40.787757873535199,41.354404449462898,41.681800842285199,41.651054382324197,41.988578796386697,42.463710784912102,42.524349212646499,42.938045501708999,43.455722808837898,43.8155326843262,44.317115783691399,44.772129058837898,45.225753784179702,2.9869914054870599E-2]
["   Jet Fuel 6/",15.2446508407593,16.0964660644531,22.0368041992188,14.6258354187012,18.117679595947301,20.790958404541001,23.098089218139599,25.277437210083001,28.108070373535199,30.063097000122099,31.2007732391357,32.563095092773402,33.216217041015597,33.609565734863303,33.985622406005902,33.9229927062988,34.1160697937012,34.517745971679702,34.4479789733887,34.882648468017599,35.356975555419901,35.6980171203613,36.117191314697301,36.502471923828097,36.943180084228501,3.6781191825866699E-2]
["   Diesel Fuel (distillate fuel oil) 7/",20.2724208831787,20.921422958373999,27.137769699096701,19.170770645141602,22.028490066528299,24.713983535766602,27.011182785034201,29.495634078979499,32.183456420898402,34.083713531494098,35.161376953125,36.449062347412102,37.198707580566399,37.612049102783203,37.951786041259801,37.7472534179688,37.957847595214801,38.353157043457003,38.333263397216797,38.682945251464801,39.052806854247997,39.384151458740199,39.812137603759801,40.192409515380902,40.681694030761697,2.93352603912354E-2]
["   Residual Fuel Oil",8.20648097991943,9.3524312973022496,13.736819267272899,7.9047741889953604,13.998456954956101,16.239332199096701,18.616979598998999,20.834623336791999,23.251203536987301,25.300340652465799,26.520757675170898,27.721658706665,28.4222621917725,28.894708633422901,29.233545303344702,29.354173660278299,29.542749404907202,29.811567306518601,29.883472442626999,30.208297729492202,30.753358840942401,31.1088161468506,31.5337104797363,31.915937423706101,32.455944061279297,5.55877685546875E-2]
["   Natural Gas 8/",16.0437107086182,15.4583129882813,17.019536972045898,14.5970249176025,15.1249084472656,15.054651260376,15.074832916259799,15.052045822143601,15.142041206359901,15.2916584014893,15.3377676010132,15.4715919494629,15.583300590515099,15.570981025695801,15.303962707519499,14.909815788269,14.9584617614746,15.1840562820435,15.399169921875,15.568284988403301,15.7804002761841,15.981484413146999,16.220918655395501,16.434350967407202,16.567071914672901,3.0162334442138698E-3]
["   Electricity",30.389289855956999,30.640342712402301,34.162754058837898,33.815212249755902,30.533897399902301,30.904481887817401,30.761266708373999,30.656822204589801,30.208518981933601,30.091423034668001,30.193696975708001,30.0047798156738,29.991252899169901,30.379962921142599,30.558404922485401,30.327966690063501,30.564914703369102,31.263238906860401,32.143627166747997,32.985675811767599,33.582263946533203,34.167488098144503,34.703441619872997,34.847152709960902,34.984054565429702,5.7690143585205104E-3]
[]
[" Electric Power 9/"]
["   Distillate Fuel Oil",13.773189544677701,14.7723951339722,19.0520629882813,14.607873916626,17.083803176879901,19.3275451660156,21.593971252441399,23.5840148925781,26.404422760009801,28.420751571655298,29.800575256347699,30.8314094543457,31.78662109375,32.266555786132798,32.755008697509801,32.748939514160199,32.898239135742202,33.249435424804702,33.280975341796903,33.615665435791001,34.1393432617188,34.519859313964801,34.915023803710902,35.267223358154297,35.541374206542997,3.8909077644348103E-2]
["   Residual Fuel Oil",8.3781757354736293,8.3772602081298793,13.767860412597701,8.0074138641357404,15.1507024765015,17.445198059081999,19.8086948394775,22.028682708740199,24.317232131958001,26.1839485168457,27.423599243164102,28.603431701660199,29.3214435577393,29.774486541748001,30.1320896148682,30.226545333862301,30.416906356811499,30.663860321044901,30.799253463745099,31.115032196044901,31.5948371887207,31.898286819458001,32.294849395752003,32.6415824890137,33.036785125732401,6.1471939086914097E-2]
["   Natural Gas",7.0546379089355504,7.0191588401794398,9.1784105300903303,6.3232793807983398,6.7862815856933603,6.7554225921630904,6.8966388702392596,6.9007439613342303,7.0371451377868697,7.2394108772277797,7.3461008071899396,7.5131673812866202,7.6775636672973597,7.7008471488952601,7.47206687927246,7.1458010673522896,7.2566452026367196,7.4941387176513699,7.74432277679443,7.9791569709777797,8.1962327957153303,8.3967161178588903,8.6154594421386701,8.8489608764648402,9.0075101852416992,1.09031200408936E-2]
["   Steam Coal",1.7355251312255899,1.78000032901764,1.9430780410766599,1.9159911870956401,1.9215773344039899,1.94381320476532,1.96493256092072,1.9859246015548699,2.01386618614197,2.0425341129303001,2.0265669822692902,2.0264971256256099,2.0284991264343302,2.03088283538818,2.0331871509552002,2.0308041572570801,2.03707003593445,2.0511178970336901,2.0604875087738002,2.07539582252502,2.08802461624146,2.09706377983093,2.11007905006409,2.1255011558532702,2.14128541946411,8.0668926239013707E-3]
[]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",15.6574239730835,18.532711029052699,19.588813781738299,17.695808410644499,22.89772605896,25.525800704956101,28.135374069213899,30.695905685424801,33.5143013000488,35.840816497802699,37.6836967468262,39.047306060791001,40.043754577636697,40.646400451660199,41.227584838867202,41.557403564453097,41.8039360046387,42.135208129882798,42.369644165039098,42.704635620117202,43.125633239746101,43.351551055908203,43.615390777587898,43.933467864990199,44.235824584960902,3.8550496101379401E-2]
["   E85 4/",25.5142211914063,26.671012878418001,33.849239349365199,33.586345672607401,27.6864833831787,30.227962493896499,32.657257080078097,32.785953521728501,32.346141815185497,33.964523315429702,35.691123962402301,37.409137725830099,37.7480278015137,37.745933532714801,36.169681549072301,35.874843597412102,36.162742614746101,36.566848754882798,36.620006561279297,36.971061706542997,37.408500671386697,37.711296081542997,38.137138366699197,38.524795532226598,38.908096313476598,1.65539979934692E-2]
["   Motor Gasoline 5/",21.648998260498001,22.819190979003899,26.322273254394499,18.9177551269531,25.436496734619102,27.772588729858398,29.973018646240199,32.347999572753899,35.050952911377003,37.155685424804702,38.4801635742188,39.979705810546903,40.785068511962898,41.3517036437988,41.679214477539098,41.648273468017599,41.985744476318402,42.461280822753899,42.522396087646499,42.935802459716797,43.453563690185497,43.8141899108887,44.316211700439503,44.771690368652301,45.225814819335902,3.0188679695129401E-2]
["   Jet Fuel",15.2446508407593,16.0964660644531,22.0368041992188,14.6258354187012,18.117679595947301,20.790958404541001,23.098089218139599,25.277437210083001,28.108070373535199,30.063097000122099,31.2007732391357,32.563095092773402,33.216217041015597,33.609565734863303,33.985622406005902,33.9229927062988,34.1160697937012,34.517745971679702,34.4479789733887,34.882648468017599,35.356975555419901,35.6980171203613,36.117191314697301,36.502471923828097,36.943180084228501,3.6781191825866699E-2]
["   Distillate Fuel Oil",19.1713962554932,19.9431247711182,25.703296661376999,18.5521545410156,20.9619140625,23.6791477203369,26.0628471374512,28.599927902221701,31.3183403015137,33.263851165771499,34.408931732177699,35.652828216552699,36.441574096679702,36.859718322753899,37.242115020752003,37.054904937744098,37.2623291015625,37.674507141113303,37.684783935546903,38.020187377929702,38.413318634033203,38.774890899658203,39.204498291015597,39.593456268310497,40.074676513671903,3.0806779861450199E-2]
["   Residual Fuel Oil",8.4246597290039098,9.2489309310913104,13.7205715179443,7.74660301208496,14.567358970642101,16.791095733642599,19.158735275268601,21.380689620971701,23.7013645172119,25.618089675903299,26.856208801269499,28.053350448608398,28.769941329956101,29.23703956604,29.5975856781006,29.6960258483887,29.894676208496101,30.160924911498999,30.265388488769499,30.587467193603501,31.0885925292969,31.417993545532202,31.8338527679443,32.200790405273402,32.660762786865199,5.6387543678283698E-2]
["   Natural Gas",9.5026035308837908,9.0057582855224592,10.3350286483765,8.2461471557617205,8.7815446853637695,8.7498798370361293,8.8216104507446307,8.8623371124267596,9.0222139358520508,9.1982822418212908,9.3107128143310494,9.4842357635497994,9.6566028594970703,9.6935338973999006,9.4843921661377006,9.1274719238281303,9.1924381256103498,9.4196281433105504,9.6638069152831996,9.8748388290405291,10.1317024230957,10.353573799133301,10.619698524475099,10.875740051269499,11.0649738311768,8.99326801300049E-3]
["   Metallurgical Coal",3.6353600025177002,3.6099998950958301,4.0379996299743697,4.5020823478698704,4.3855228424072301,4.3762397766113299,4.3997368812561,4.4189567565918004,4.4347076416015598,4.4522905349731401,4.4603638648986799,4.4635276794433603,4.4729104042053196,4.4708456993103001,4.4873232841491699,4.5196957588195801,4.5735583305358896,4.6242790222168004,4.6478152275085396,4.6480631828308097,4.6606159210205096,4.6456594467163104,4.6185407638549796,4.56589651107788,4.4889969825744602,9.5199346542358398E-3]
["   Other Coal",1.77764248847961,1.81885325908661,1.9807318449020399,1.95691537857056,1.96047616004944,1.9828474521637001,2.0030708312988299,2.0230474472045898,2.04939866065979,2.0778627395629901,2.0609514713287398,2.0600180625915501,2.0618624687194802,2.0638909339904798,2.06605005264282,2.0636281967163099,2.0698127746582,2.0836849212646502,2.0928261280059801,2.1075301170349099,2.11965775489807,2.12851786613464,2.1413710117340101,2.1563785076141402,2.1716537475585902,7.7377557754516602E-3]
["   Coal to Liquids","- -","- -",0,0,0,1.41293036937714,1.2184369564056401,1.17754483222961,1.3116322755813601,1.2733211517334,1.2851463556289699,1.28024590015411,1.30277991294861,1.29882299900055,1.29265284538269,1.32939457893372,1.3688597679138199,1.4024136066436801,1.4137438535690301,1.42857146263123,1.43632352352142,1.44281482696533,1.44536685943604,1.4501197338104199,1.4655066728591899,"- -"]
["   Electricity",26.6758422851563,26.701194763183601,28.207727432251001,28.274074554443398,26.651882171630898,27.076250076293899,26.8856010437012,27.034772872924801,27.029661178588899,27.3082084655762,27.613113403320298,27.833410263061499,28.1487426757813,28.391799926757798,28.5583095550537,28.353569030761701,28.399204254150401,28.738731384277301,29.230339050293001,29.757205963134801,30.155431747436499,30.516889572143601,30.855388641357401,31.007261276245099,31.1231689453125,6.6850185394287101E-3]
[]
["Non-Renewable Energy Expenditures by Sector"]
["(billion 2007 dollars)"]
[" Residential",231.08920288085901,238.37773132324199,252.94381713867199,239.17680358886699,239.69950866699199,245.75201416015599,249.44010925293,251.653884887695,255.77357482910199,260.52627563476602,265.15460205078102,269.22512817382801,274.38430786132801,278.28405761718801,280.47280883789102,279.25845336914102,282.19268798828102,287.70663452148398,294.26138305664102,299.7646484375,305.77548217773398,311.16711425781301,317.20748901367199,320.85021972656301,324.46701049804699,1.34958028793335E-2]
[" Commercial",170.28286743164099,173.08578491210901,185.76397705078099,178.33143615722699,175.53163146972699,180.70600891113301,182.55152893066401,186.30380249023401,190.25302124023401,195.77976989746099,200.96725463867199,206.10406494140599,211.46237182617199,215.83396911621099,218.91777038574199,219.36863708496099,222.59973144531301,228.27235412597699,234.30972290039099,240.46255493164099,246.24565124511699,251.95404052734401,257.89071655273398,262.67080688476602,267.35046386718801,1.9083023071289101E-2]
[" Industrial",216.12767028808599,226.84164428710901,256.28231811523398,205.24591064453099,215.22320556640599,231.62438964843801,251.65115356445301,268.80010986328102,283.12625122070301,295.85977172851602,303.21740722656301,310.33920288085898,314.45690917968801,315.63778686523398,314.44158935546898,311.38638305664102,313.677490234375,317.87069702148398,322.22720336914102,327.49166870117199,332.22317504882801,336.22024536132801,341.05575561523398,345.55453491210898,349.17462158203102,1.8929958343505901E-2]
[" Transportation",564.63043212890602,596.754638671875,694.30163574218795,484.89761352539102,634.28308105468795,713.26568603515602,779.22229003906295,844.09631347656295,905.84466552734398,934.9755859375,954.39727783203102,974.517578125,987.50305175781295,994.324462890625,995.15118408203102,988.80041503906295,994.07275390625,1004.81390380859,1007.67785644531,1021.18786621094,1038.30029296875,1054.15161132813,1073.83544921875,1093.56530761719,1116.07727050781,2.7594208717346198E-2]
["   Total Non-Renewable Expenditures",1182.13012695313,1235.05981445313,1389.29174804688,1107.65173339844,1264.73742675781,1371.34814453125,1462.86511230469,1550.85412597656,1634.99755859375,1687.14135742188,1723.73657226563,1760.18603515625,1787.806640625,1804.08032226563,1808.9833984375,1798.81384277344,1812.54272460938,1838.66357421875,1858.47619628906,1888.90673828125,1922.54455566406,1953.49304199219,1989.98937988281,2022.64086914063,2057.0693359375,2.2428870201110802E-2]
[" Transportation Renewable Expenditures",3.2134380191564602E-2,4.0766973048448597E-2,3.9758257567882503E-2,2.0912932232022299E-2,6.9471828639507294E-2,8.6778029799461406E-2,0.106363005936146,0.55913984775543202,7.9643964767456099,27.973939895629901,38.499557495117202,49.285560607910199,55.498867034912102,59.983543395996101,63.057430267333999,67.662658691406307,73.058197021484403,78.445304870605497,82.808517456054702,87.534194946289105,92.150848388671903,96.100090026855497,99.981544494628906,103.37892150878901,106.394973754883,0.407824020385742]
["   Total Expenditures",1182.16223144531,1235.1005859375,1389.33154296875,1107.67260742188,1264.80688476563,1371.43493652344,1462.97143554688,1551.41320800781,1642.9619140625,1715.11535644531,1762.23608398438,1809.47155761719,1843.30554199219,1864.06384277344,1872.04077148438,1866.4765625,1885.60095214844,1917.10888671875,1941.28466796875,1976.44091796875,2014.69543457031,2049.59301757813,2089.97094726563,2126.01977539063,2163.46435546875,2.4671554565429701E-2]
[]
[]
["Prices in Nominal Dollars"]
[" Residential"]
["   Liquefied Petroleum Gases",23.257051467895501,24.976987838745099,29.065778732299801,23.2960910797119,29.4280681610107,32.889183044433601,36.6288871765137,40.505104064941399,44.8352661132813,48.719963073730497,52.086635589599602,54.978519439697301,57.4362182617188,59.445770263671903,61.391433715820298,62.804817199707003,63.970870971679702,65.233825683593807,66.208908081054702,67.332000732421903,68.596176147460895,69.652244567871094,70.7481689453125,71.979537963867202,73.22802734375,4.7877073287963902E-2]
["   Distillate Fuel Oil",17.9798793792725,19.6639919281006,24.3671779632568,19.1102085113525,21.806400299072301,24.6327724456787,27.526374816894499,30.2902221679688,34.194293975830099,37.316211700439503,39.8068237304688,41.9394340515137,44.014728546142599,45.545963287353501,47.042560577392599,47.727027893066399,48.543346405029297,49.706432342529297,50.280788421630902,51.184494018554702,52.296066284179702,53.400947570800803,54.528671264648402,55.612415313720703,56.540290832519503,4.6990871429443401E-2]
["   Natural Gas",13.3406887054443,12.691158294677701,13.3287906646729,12.1788377761841,12.9910278320313,13.095386505126999,13.3549995422363,13.6636142730713,14.100858688354499,14.6119728088379,15.068768501281699,15.646878242492701,16.202325820922901,16.6011772155762,16.638313293456999,16.434179306030298,16.716007232666001,17.266981124877901,17.790235519409201,18.257511138916001,18.8174343109131,19.361801147460898,19.9677219390869,20.5712070465088,21.078121185302699,2.2302865982055699E-2]
["   Electricity",30.388185501098601,31.187788009643601,33.115669250488303,33.781986236572301,32.814785003662102,34.077308654785199,34.736278533935497,35.890495300292997,36.7275390625,37.879070281982401,39.014167785644503,40.139362335205099,41.365802764892599,42.518196105957003,43.5210151672363,43.962184906005902,44.622589111328097,45.6438598632813,46.812854766845703,48.041049957275398,49.098915100097699,50.119911193847699,51.109226226806598,51.910655975341797,52.645065307617202,2.3023962974548302E-2]
[]
[" Commercial"]
["   Liquefied Petroleum Gases",20.6414604187012,23.041419982910199,24.172060012817401,19.4689617156982,26.076234817504901,29.4727878570557,33.1359672546387,36.924243927002003,41.162197113037102,44.950904846191399,48.2210884094238,51.014842987060497,53.374961853027301,55.285846710205099,57.140815734863303,58.478668212890597,59.577701568603501,60.778411865234403,61.698631286621101,62.76953125,63.9805717468262,64.980018615722699,66.018135070800795,67.190345764160199,68.376495361328097,4.8429012298583998E-2]
["   Distillate Fuel Oil",14.6259565353394,16.054103851318398,21.337766647338899,16.734783172607401,19.112129211425799,22.201026916503899,25.113124847412099,28.0792446136475,31.9088649749756,34.911155700683601,37.174346923828097,39.3967475891113,41.302574157714801,42.740764617919901,44.103927612304702,44.6142768859863,45.439685821533203,46.523967742919901,47.052040100097699,47.945369720458999,49.002445220947301,50.046310424804702,51.161643981933601,52.236690521240199,53.3607368469238,5.3609848022460903E-2]
["   Residual Fuel",8.64862155914307,10.2142028808594,13.678780555725099,7.0478959083557102,13.512396812439,16.3985290527344,19.012569427490199,21.890174865722699,24.128501892089801,25.886793136596701,28.2118015289307,30.3311157226563,32.112957000732401,33.514438629150398,34.8145141601563,35.560783386230497,36.361560821533203,37.261711120605497,38.001945495605497,38.855312347412102,39.703739166259801,40.496681213378899,41.409446716308601,42.337013244628899,43.256912231445298,6.4766526222229004E-2]
["   Natural Gas",11.5840444564819,10.9898433685303,11.799612998962401,10.6018285751343,11.362260818481399,11.475154876709,11.7514343261719,12.0277652740479,12.4501762390137,12.9494619369507,13.3789005279541,13.921801567077599,14.449187278747599,14.8212032318115,14.8503885269165,14.6376485824585,14.924715995788601,15.472354888916,15.9942817687988,16.425422668456999,16.961009979248001,17.481918334960898,18.074787139892599,18.633848190307599,19.104610443115199,2.43330001831055E-2]
["   Electricity",27.631908416748001,28.073511123657202,30.269506454467798,30.8216876983643,29.006034851074201,29.8260498046875,30.060043334960898,30.832170486450199,31.454517364501999,32.508445739746101,33.630722045898402,34.661285400390597,35.815185546875,36.874931335449197,37.752494812011697,37.956661224365199,38.443679809570298,39.3442993164063,40.383541107177699,41.463935852050803,42.393783569335902,43.349544525146499,44.305282592773402,44.995758056640597,45.729721069335902,2.1440625190734901E-2]
[]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",20.489151000976602,23.3795356750488,26.133235931396499,19.561550140380898,25.202880859375,28.5882358551025,32.290554046630902,36.061496734619098,40.28466796875,44.048030853271499,47.2955131530762,50.066734313964801,52.406539916992202,54.297653198242202,56.132820129394503,57.455539703369098,58.540603637695298,59.729427337646499,60.639110565185497,61.701614379882798,62.903518676757798,63.889602661132798,64.916366577148395,66.076919555664105,67.252586364746094,4.7010421752929701E-2]
["   Distillate Fuel Oil",15.3226890563965,16.821935653686499,22.332750320434599,17.412950515747099,18.955553054809599,22.4802551269531,25.400894165039102,28.652246475219702,32.3572998046875,35.336254119872997,37.494544982910199,39.832122802734403,41.674594879150398,43.103801727294901,44.428688049316399,44.866687774658203,45.735679626464801,46.827323913574197,47.345386505127003,48.241344451904297,49.266075134277301,50.299819946289098,51.440353393554702,52.541526794433601,53.812774658203097,5.1857590675353997E-2]
["   Residual Fuel Oil",8.9708585739135707,10.494535446166999,14.024219512939499,7.2929735183715803,18.1905612945557,20.858524322509801,23.838066101074201,26.7543754577637,29.785404205322301,32.473640441894503,34.549385070800803,36.836536407470703,38.547210693359403,39.921348571777301,41.286190032958999,41.854972839355497,42.746166229247997,43.609909057617202,44.267074584960902,45.101306915283203,46.015933990478501,46.857711791992202,47.978397369384801,48.9557075500488,49.742916107177699,6.9993734359741197E-2]
["   Natural Gas 2/",7.7475991249084499,7.5151352882385298,9.17633056640625,6.9004168510437003,7.5063500404357901,7.5587930679321298,7.7836766242981001,8.0238990783691406,8.3780012130737305,8.8080673217773402,9.1142396926879901,9.5323905944824201,9.9432659149169904,10.195965766906699,10.1233129501343,9.8314371109008807,10.063985824585,10.473736763000501,10.920739173889199,11.339237213134799,11.7850589752197,12.198199272155801,12.6780385971069,13.1651611328125,13.585069656372101,2.6075601577758799E-2]
["   Metallurgical Coal",3.53999996185303,3.6099998950958301,4.1350817680358896,4.6917557716369602,4.6212515830993697,4.6784477233886701,4.7876124382018999,4.9100909233093297,5.03440189361572,5.1670279502868697,5.2901754379272496,5.4099502563476598,5.5372896194457999,5.6526045799255398,5.7818107604980504,5.9127135276794398,6.0622472763061497,6.2033557891845703,6.2995529174804696,6.3608093261718803,6.4405817985534703,6.4879999160766602,6.5189485549926802,6.51357221603394,6.4756422042846697,2.57315635681152E-2]
["   Other Industrial Coal",2.3399641513824498,2.4299483299255402,2.6186611652374299,2.6695497035980198,2.70549392700195,2.7891905307769802,2.8548843860626198,2.9311156272888201,3.00704789161682,3.1051175594329798,3.1378228664398198,3.19195532798767,3.2634260654449498,3.3311228752136199,3.39320969581604,3.4386153221130402,3.4906363487243701,3.5510332584381099,3.60041379928589,3.6530005931854199,3.7035679817199698,3.7612707614898699,3.82802057266235,3.89715647697449,3.9654450416564901,2.1521687507629401E-2]
["   Coal to Liquids","- -","- -",0,0,0,1.5105023384094201,1.3258528709411599,1.3084201812744101,1.4890010356903101,1.4777305126190201,1.52423667907715,1.55170238018036,1.6127909421920801,1.64213514328003,1.6655528545379601,1.7391279935836801,1.8144223690032999,1.881303191185,1.91615927219391,1.9549800157546999,1.98487901687622,2.0149953365325901,2.0400972366332999,2.06869769096375,2.1140794754028298,"- -"]
["   Electricity",17.9283123016357,18.634252548217798,21.204389572143601,21.5094089508057,19.916519165039102,20.2857875823975,20.401430130004901,20.8285102844238,21.1411457061768,21.845851898193398,22.630865097045898,23.2962131500244,24.0742092132568,24.791343688964801,25.377799987793001,25.517387390136701,25.912757873535199,26.5639553070068,27.422914505004901,28.318119049072301,29.052991867065401,29.802448272705099,30.529249191284201,31.004766464233398,31.394081115722699,2.29382514953613E-2]
[]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",21.711505889892599,25.0072422027588,29.143922805786101,23.416013717651399,29.225816726684599,32.6855278015137,36.423408508300803,40.289470672607401,44.605060577392599,48.473209381103501,51.827091217041001,54.695976257324197,57.1353759765625,59.121578216552699,61.049320220947301,62.447345733642599,63.594524383544901,64.838249206542997,65.797332763671903,66.904335021972699,68.152259826660199,69.191001892089801,70.269203186035199,71.483169555664105,72.713973999023395,4.7500967979431201E-2]
["   E85 4/",24.84494972229,26.671012878418001,34.663047790527301,35.0013427734375,29.174674987793001,32.315399169921903,35.536281585693402,36.4298706054688,36.720230102539098,39.4169311523438,42.331146240234403,45.341171264648402,46.730594635009801,47.723148345947301,46.603786468505902,46.931846618652301,47.933681488037102,49.053524017333999,49.634002685546903,50.5943794250488,51.695419311523402,52.666557312011697,53.829563140869098,54.958328247070298,56.1272163391113,3.2878637313842801E-2]
["   Motor Gasoline 5/",21.213121414184599,22.982162475585898,27.130744934081999,19.658454895019499,26.805238723754901,29.6935729980469,32.618450164794901,35.946395874023402,39.7942924499512,43.123409271240199,45.641952514648402,48.460178375244098,50.493659973144503,52.285430908203097,53.706020355224602,54.488346099853501,55.6558227539063,56.964015960693402,57.636627197265597,58.7601127624512,60.052177429199197,61.191566467285199,62.552440643310497,63.8705863952637,65.240806579589801,4.6408414840698201E-2]
["   Jet Fuel 6/",14.844763755798301,16.0964660644531,22.566616058349599,15.2420244216919,19.09153175354,22.226709365844702,25.1343898773193,28.086837768554702,31.909053802490199,34.889202117919901,37.005405426025398,39.467597961425803,41.120388031005902,42.493434906005902,43.789676666259801,44.378414154052699,45.220821380615199,46.304702758789098,46.690078735351598,47.736415863037102,48.860385894775398,49.854866027832003,50.978462219238303,52.073341369628899,53.292709350585902,5.3430676460266099E-2]
["   Diesel Fuel (distillate fuel oil) 7/",19.740650177001999,20.921422958373999,27.790218353271499,19.978439331054702,23.2125549316406,26.4206447601318,29.3924560546875,32.773857116699197,36.535545349121101,39.555255889892599,41.702842712402301,44.177524566650398,46.0505561828613,47.553874969482401,48.899986267089801,49.381351470947301,50.3130912780762,51.4498100280762,51.9561157226563,52.937068939208999,53.967716217041001,55.002819061279297,56.193782806396499,57.337295532226598,58.685737609863303,4.5865178108215297E-2]
["   Residual Fuel Oil",7.9912142753601101,9.3524312973022496,14.067081451416,8.2378034591674805,14.7508955001831,17.360763549804702,20.2582302093506,23.1502380371094,26.3954048156738,29.3618679046631,31.454713821411101,33.599609375,35.185657501220703,36.532318115234403,37.666736602783203,38.401439666747997,39.158885955810497,39.991481781005902,40.503440856933601,41.339633941650398,42.498569488525398,43.445716857910199,44.508998870849602,45.530326843261697,46.819606781005902,7.2539210319519001E-2]
["   Natural Gas 8/",15.6228637695313,15.4583129882813,17.4287223815918,15.2119998931885,15.9378957748413,16.094272613525401,16.403812408447301,16.724969863891602,17.189661026001001,17.746465682983398,18.191225051879901,18.7521057128906,19.291521072387699,19.686790466308601,19.718795776367202,19.5051784515381,19.827426910400401,20.369035720825199,20.871717453002901,21.304979324340799,21.807193756103501,22.319299697876001,22.895399093627901,23.444755554199201,23.898975372314499,1.91235542297363E-2]
["   Electricity",29.592140197753899,30.640342712402301,34.984100341796903,35.239852905273402,32.175140380859403,33.0386352539063,33.47314453125,34.064102172851598,34.293540954589801,34.922073364257798,35.810970306396499,36.366832733154297,37.128005981445298,38.410163879394503,39.373786926269503,39.675365447997997,40.513767242431598,41.9388618469238,43.566810607910199,45.140434265136697,46.407882690429702,47.717372894287102,48.982990264892599,49.711910247802699,50.466556549072301,2.1920561790466302E-2]
[]
[" Electric Power 9/"]
["   Distillate Fuel Oil",13.411901473999,14.7723951339722,19.510114669799801,15.2233066558838,18.0020847320557,20.662237167358398,23.4976692199707,26.205204010009801,29.975025177001999,32.983203887939503,35.344711303710902,37.368736267089801,39.350601196289098,40.795433044433601,42.204059600830099,42.842506408691399,43.6065864562988,44.603294372558601,45.108348846435497,46.002567291259801,47.177719116210902,48.209484100341797,49.2816352844238,50.311172485351598,51.270523071289098,5.5592775344848598E-2]
["   Residual Fuel Oil",8.1584053039550799,8.3772602081298793,14.098869323730501,8.3447675704956108,15.9650764465332,18.64990234375,21.555006027221701,24.477008819580099,27.6055908203125,30.387323379516602,32.525520324707003,34.668350219726598,36.2988090515137,37.644645690917997,38.824489593505902,39.542682647705099,40.317581176757798,41.134811401367202,41.744674682617202,42.580486297607401,43.661422729492202,44.548267364502003,45.583328247070298,46.565509796142599,47.657505035400398,7.8517913818359403E-2]
["   Natural Gas",6.8695855140686,7.0191588401794398,9.3990793228149396,6.5896801948547399,7.1510548591613796,7.2219285964965803,7.50463819503784,7.6677107810974103,7.9887604713439897,8.4015712738037092,8.7127790451049805,9.1062192916870099,9.5045261383056605,9.7363777160644496,9.6275825500488299,9.3482122421264595,9.6186761856079102,10.053201675415,10.4964952468872,10.919364929199199,11.3265085220337,11.7266225814819,12.160493850708001,12.623664855956999,12.993863105773899,2.71370410919189E-2]
["   Steam Coal",1.6900000572204601,1.78000032901764,1.9897937774658201,1.9967122077941899,2.0248651504516602,2.07804608345032,2.1381585597991899,2.2066454887390101,2.2861962318420401,2.3704271316528298,2.4035921096801802,2.4561846256256099,2.5112030506134002,2.5676970481872599,2.6197137832641602,2.6567192077636701,2.70013451576233,2.7515239715576199,2.79274225234985,2.8401501178741499,2.8854753971099898,2.9287014007568399,2.97832083702087,3.03217673301697,3.0889301300048801,2.4255156517028802E-2]
[]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",15.2467098236084,18.532711029052699,20.059770584106399,18.4413356781006,24.128513336181602,27.2885227203369,30.6157550811768,34.107528686523402,38.046356201171903,41.594432830810497,44.694419860839801,47.326686859130902,49.5726127624512,51.390285491943402,53.120773315429702,54.365833282470703,55.411079406738303,56.523338317871101,57.4269409179688,58.440696716308601,59.596019744872997,60.543582916259801,61.561973571777301,62.674179077148402,63.812778472900398,5.5228352546691901E-2]
["   E85 4/",24.84494972229,26.671012878418001,34.663047790527301,35.0013427734375,29.174674987793001,32.315399169921903,35.536281585693402,36.4298706054688,36.720230102539098,39.4169311523438,42.331146240234403,45.341171264648402,46.730594635009801,47.723148345947301,46.603786468505902,46.931846618652301,47.933681488037102,49.053524017333999,49.634002685546903,50.5943794250488,51.695419311523402,52.666557312011697,53.829563140869098,54.958328247070298,56.1272163391113,3.2878637313842801E-2]
["   Motor Gasoline 5/",21.081117630004901,22.819190979003899,26.955116271972699,19.714763641357401,26.803747177123999,29.690465927123999,32.615406036377003,35.943241119384801,39.790805816650398,43.1203804016113,45.639060974121101,48.456787109375,50.490329742431598,52.282016754150398,53.702690124511697,54.484706878662102,55.652065277099602,56.960758209228501,57.633979797363303,58.757045745849602,60.0491943359375,61.189689636230497,62.551162719726598,63.869960784912102,65.240898132324205,4.6732306480407701E-2]
["   Jet Fuel",14.844763755798301,16.0964660644531,22.566616058349599,15.2420244216919,19.09153175354,22.226709365844702,25.1343898773193,28.086837768554702,31.909053802490199,34.889202117919901,37.005405426025398,39.467597961425803,41.120388031005902,42.493434906005902,43.789676666259801,44.378414154052699,45.220821380615199,46.304702758789098,46.690078735351598,47.736415863037102,48.860385894775398,49.854866027832003,50.978462219238303,52.073341369628899,53.292709350585902,5.3430676460266099E-2]
["   Distillate Fuel Oil",18.668506622314499,19.9431247711182,26.3212585449219,19.3337593078613,22.088649749755898,25.314346313476602,28.360517501831101,31.778598785400401,35.553440093994098,38.6037788391113,40.810413360595703,43.2124633789063,45.113254547119098,46.602684020996101,47.985591888427699,48.475616455078097,49.391181945800803,50.539421081542997,51.077178955078097,52.030094146728501,53.083995819091797,54.151943206787102,55.336112976074197,56.4828491210938,57.8100776672363,4.7360301017761203E-2]
["   Residual Fuel Oil",8.2036705017089808,9.2489309310913104,14.050442695617701,8.0729684829711896,15.3503770828247,17.950630187988299,20.8477458953857,23.756994247436499,26.906440734863299,29.730625152587901,31.8525714874268,34.001632690429702,35.6160697937012,36.965137481689503,38.135795593261697,38.8486518859863,39.6253662109375,40.460136413574197,41.021083831787102,41.8585205078125,42.961837768554702,43.8775024414063,44.932643890380902,45.936691284179702,47.115070343017599,7.3351860046386705E-2]
["   Natural Gas",9.2533378601074201,9.0057582855224592,10.5835046768188,8.5935592651367205,9.2535657882690394,9.3541154861450195,9.5993127822875994,9.8473205566406303,10.2422647476196,10.6749057769775,11.042889595031699,11.495222091674799,11.954499244689901,12.2557830810547,12.220417022705099,11.9406547546387,12.184568405151399,12.6361980438232,13.0981245040894,13.513578414916999,14.0011653900146,14.459515571594199,14.989423751831101,15.515007019043001,15.961875915527299,2.51965522766113E-2]
["   Metallurgical Coal",3.53999996185303,3.6099998950958301,4.1350817680358896,4.6917557716369602,4.6212515830993697,4.6784477233886701,4.7876124382018999,4.9100909233093297,5.03440189361572,5.1670279502868697,5.2901754379272496,5.4099502563476598,5.5372896194457999,5.6526045799255398,5.7818107604980504,5.9127135276794398,6.0622472763061497,6.2033557891845703,6.2995529174804696,6.3608093261718803,6.4405817985534703,6.4879999160766602,6.5189485549926802,6.51357221603394,6.4756422042846697,2.57315635681152E-2]
["   Other Coal",1.73101270198822,1.81885325908661,2.02835273742676,2.0393605232238801,2.0658547878265399,2.1197760105133101,2.17965912818909,2.2478942871093799,2.3265335559845002,2.41142725944519,2.4443736076354998,2.4968132972717298,2.5525057315826398,2.6094300746917698,2.6620569229125999,2.6996600627899201,2.7435350418090798,2.7952117919921902,2.8365733623504599,2.8841254711151101,2.9291899204254199,2.9726293087005602,3.0224885940551802,3.0762255191803001,3.1327383518218999,2.3920774459838898E-2]
["   Coal to Liquids","- -","- -",0,0,0,1.5105023384094201,1.3258528709411599,1.3084201812744101,1.4890010356903101,1.4777305126190201,1.52423667907715,1.55170238018036,1.6127909421920801,1.64213514328003,1.6655528545379601,1.7391279935836801,1.8144223690032999,1.881303191185,1.91615927219391,1.9549800157546999,1.98487901687622,2.0149953365325901,2.0400972366332999,2.06869769096375,2.1140794754028298,"- -"]
["   Electricity",25.976100921630898,26.701194763183601,28.885900497436499,29.465267181396499,28.0844612121582,28.946041107177699,29.255804061889599,30.039487838745099,30.684814453125,31.692062377929702,32.750293731689503,33.735057830810497,34.847049713134801,35.896480560302699,36.796710968017599,37.092437744140597,37.643119812011697,38.552295684814503,39.618198394775398,40.722320556640597,41.672286987304702,42.619045257568402,43.551567077636697,44.234035491943402,44.897003173828097,2.2851228713989299E-2]
[]
["Non-Renewable Energy Expenditures by Sector"]
["(billion nominal dollars)"]
[" Residential",225.02744706750701,238.37773132324199,259.02512631031902,249.25337512780601,252.583736500312,262.72278901234898,271.43045070142699,279.62336448741098,290.36118712182201,302.34922046937697,314.484301838607,326.31017799182001,339.67713347638499,351.841652659175,361.38263928723802,365.32884829527302,374.04615460167003,385.95134111753299,398.835809936602,410.22373705988099,422.55616886606703,434.56743167122602,447.73002080536401,457.71538257287102,468.062769957282,2.9771340183983201E-2]
[" Commercial",165.816137057829,173.08578491210901,190.230139498157,185.844578933267,184.96673437998101,193.184934067249,198.64505320450101,207.01010076743199,215.98045512613399,227.20879369248601,238.355458583971,249.80526361731199,261.78221655566898,272.88440826998601,282.07041522732101,286.98036020566298,295.05574420107399,306.22172255954098,317.57856616547701,329.069649877649,340.29091622717101,351.87208183072499,364.00595788799001,374.718362251543,385.668787945372,3.54482424126734E-2]
[" Industrial",210.45837399270499,226.84164428710901,262.44389197505598,213.892966172706,226.79179338269401,247.619560147584,273.83641803280398,298.67526634090802,321.41269661935701,343.35489244766001,359.62835975479601,376.14186022230598,389.28546003433701,399.06892807031301,405.15061668110599,407.35894410523099,415.77923171469001,426.41568562175598,436.74010603899097,448.16777725737001,459.10467071246399,469.55594536729899,481.39122134917898,492.95782400236197,503.70495393538602,3.5292797975979E-2]
[" Transportation",549.81947704453,596.754638671875,710.99412877519103,505.32645703543398,668.37680019736001,762.52132045534597,847.91759438910901,937.91141444555603,1028.33974387788,1085.06959183805,1131.9545626373499,1181.14904998321,1222.4904861899099,1257.1498536367301,1282.2289721541099,1293.5591115037901,1317.64254291509,1347.93302348928,1365.7857849230099,1397.4813404476599,1434.8442550222801,1472.1991410293999,1515.6904697150001,1560.0477492924799,1610.00718661163,4.4096217008691797E-2]
["   Total Non-Renewable Expenditures",1151.1213905869799,1235.05981445313,1422.6932865587301,1154.31734546592,1332.71906446034,1466.04865262005,1591.82954953581,1723.220162996,1856.09413471179,1957.9824453226099,2044.42271900984,2133.4064257913801,2213.2352962563,2280.9449005124402,2330.8327023315501,2353.2272042248301,2402.5237543345802,2466.5217523188298,2518.9403084269702,2584.9425046425499,2656.7959475688699,2728.1946425186502,2808.81762668277,2885.4393181192499,2967.4436544262699,3.8847823819442302E-2]
[" Transportation Renewable Expenditures",3.1291455626044802E-2,4.0766973048448597E-2,4.0714130927948497E-2,2.1793998683964599E-2,7.3206049344282806E-2,9.2770617127286306E-2,0.115739841221496,0.62128413204559196,9.0414016273646407,32.464667528422702,45.662064193132402,59.735806102059101,68.705445338854702,75.838728317784501,81.248020694409604,88.517002347113603,96.838574567007299,105.232438138034,112.23695677008899,119.789323919834,127.344773281206,134.21074205079,141.121318213276,147.47729532082599,153.48101506159901,0.43043202909376699]
["   Total Expenditures",1151.1526529385901,1235.1005859375,1422.73403823545,1154.33909891658,1332.7922559459801,1466.1414381637601,1591.9452461077601,1723.8413828856601,1865.13548978575,1990.4471814707699,2090.0847289103099,2193.14218565799,2281.9407840971799,2356.78359989211,2412.0806492987499,2441.7442864187801,2499.3623693526101,2571.7542006915,2631.1772031527198,2704.7318076809502,2784.14076302281,2862.4052247444101,2949.93897720213,3032.91659167235,3120.92473552298,4.1126546811574502E-2]
[]
[]
[]
["   1/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public."]
["   2/ Excludes use for lease and plant fuel."]
["   3/ Includes Federal and State taxes while excluding county and local taxes."]
["   4/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues, the percentage of ethanol varies"]
["seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   5/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
["   6/ Kerosene-type jet fuel.  Includes Federal and State taxes while excluding county and local taxes."]
["   7/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
["   8/ Compressed natural gas used as a vehicle fuel.  Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges."]
["   9/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   10/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit."]
["   - - = Not applicable."]
["   Note:  Data for 2006 and 2007 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2006 and 2007 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual"]
["2007, DOE/EIA-0487(2007) (Washington, DC, August 2008).  2006 residential and commercial natural gas delivered prices:  EIA, Natural Gas Annual 2006, DOE/EIA-0131(2006)"]
["(Washington, DC, October, 2007).  2007 residential and commercial natural gas delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2008/04) (Washington, DC, April 2008)."]
["2006 and 2007 industrial natural gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey 1994 and industrial and wellhead prices from the"]
["Natural Gas Annual 2006, DOE/EIA-0131(2006) (Washington, DC, October, 2007) and the Natural Gas Monthly, DOE/EIA-0130(2008/04) (Washington, DC, April 2008).  2006"]
["transportation sector natural gas delivered prices are based on:  EIA, Natural Gas Annual 2006, DOE/EIA-0131(2006) (Washington, DC, October, 2007) and estimated State taxes,"]
["Federal taxes, and dispensing costs or charges.  2007 transportation sector natural gas delivered prices are model results.  2006 and 2007 electric power sector natural gas prices:"]
["EIA, Electric Power Monthly, April 2007 and April 2008, Table 4.13.B.  2006 and 2007 coal prices based on:  EIA, Quarterly Coal Report, October-December 2007,"]
["DOE/EIA-0121(2007/4Q) (Washington, DC, March 2008) and EIA, AEO2009 National Energy Modeling System run aeo2009.d120908a.  2006 and 2007 electricity prices:  EIA, Annual"]
["Energy Review 2007, DOE/EIA-0384(2007) (Washington, DC, June 2008).  2006 and 2007 E85 prices derived from monthly prices in the Clean Cities Alternative Fuel Price Report."]
["Projections:  EIA, AEO2009 National Energy Modeling System run hp2009.d121108a."]

{"sheet":"HyARC Physical Property Data","index":14,"n_rows":260,"n_cols":21,"rows_kept":260,"cut":false,"hidden":false,"merged":[[51,0,51,10],[50,0,50,10],[90,3,90,4],[58,0,58,10],[1,0,1,10],[2,0,2,10],[3,2,3,4],[3,6,3,8],[55,0,55,10],[56,0,56,10],[91,10,91,11],[90,0,90,1],[57,0,57,10],[52,0,52,10],[133,2,133,4],[133,5,133,7],[53,0,53,10],[90,6,90,7],[91,3,91,4],[54,0,54,10],[60,0,60,10],[61,0,61,10],[90,10,90,11]]}
["HyARC Energy Constants and Assumptions"]
["Hydrogen Analysis Resource Center:  Lower and Higher Heating Values of Hydrogen and Fuels"]
[]
["Fuels",null,"Lower Heating Value (LHV) [1]",null,null,null,"Higher Heating Value (HHV) [1]",null,null,null,"Density",null,null,null,"HHV/LHV Ratios for Price Tables (HHV values from EIA, LHV values from GREET)"]
["Gaseous Fuels @ 32 F and 1 atm",null,"Btu/ft3 [2]","Btu/lb [3]","MJ/kg [4]",null,"Btu/ft3 [2]","Btu/lb [3]","MJ/kg [4]",null,"grams/ft3",null,null,null,null,null,null,2005,2007,2005,2007]
["Natural gas",null,983,{"$f":"C6/$K6*453.59","v":20267.225909090906},{"$f":"D6*1.05506/1000*2.2046","v":47.141269049911173},null,1089,{"$f":"G6/$K6*453.59","v":22452.704999999998},{"$f":"H6*1.05506/1000*2.2046","v":52.224661236371581},null,22,null,null,null,"Feedstock","Units","LHV","HHV","HHV","HHV/LHV","HHV/LHV"]
["Hydrogen",null,290,{"$f":"C7/K7*453.59","v":51682.028917177428},{"$f":"D7*1.05506/1000*2.2046","v":120.21163829516094},null,343,{"$f":"G7/$K7*453.59","v":61127.365236523648},{"$f":"H7*1.05506/1000*2.2046","v":142.1813515008283},null,2.5451999999999999,null,null,null,"Commercial Natural Gas_metric","Btu/scf",930,1027,1030,{"$f":"R7/Q7","v":1.1043010752688172},{"$f":"S7/Q7","v":1.10752688172043}]
["Still gas (in refineries)",null,1458,20162.628658536585,46.897977385211739,null,1584,21905.078048780488,50.950889011094226,null,32.799999999999997,null,null,null,"Industrial Natural Gas_metric","Btu/scf",930,1027,1030,{"$f":"R8/Q8","v":1.1043010752688172},{"$f":"S8/Q8","v":1.10752688172043}]
["Liquid Fuels",null,"Btu/gal [2]","Btu/lb [3]","MJ/kg [4]",null,"Btu/gal [2]","Btu/lb [3]","MJ/kg [4]",null,"grams/gal",null,null,null,"Electric Utility Natural Gas_metric","Btu/scf",930,1027,1030,{"$f":"R9/Q9","v":1.1043010752688172},{"$f":"S9/Q9","v":1.10752688172043}]
["Crude oil",null,129670,18351.642839313572,42.685651034654214,null,138350,19580.086271450855,45.542992370204438,null,3205,null,null,null,"Commercial Electricity_metric",null,null,null,null,1,1]
["Conventional gasoline",null,116090,18679.412238382403,43.448037830811678,null,124340,20006.874991131608,46.535696648144757,null,2819,null,null,null,"Industrial Electricity_metric",null,null,null,null,1,1]
["Reformulated or low-sulfur gasoline",null,113601.50975397152,18210.67343395916,42.357758273433376,null,121848.38036482914,19532.672304147527,45.432708180380153,null,2829.5773353012783,null,null,null,"Electric Utility Steam Coal_metric","Btu/short ton",19546300,20754000,20231000,{"$f":"R12/Q12","v":1.0617866296946226},{"$f":"S12/Q12","v":1.0350296475547802}]
["CA reformulated gasoline",null,113927.15396104372,18271.813278014368,42.499968650482714,null,122174.43408423416,19594.524828536756,45.576576241392928,null,2828.193183616288,null,null,null,"Retail Diesel_metric","Btu/gallon",128450,{"$f":"5825000/42","v":138690.47619047618},{"$f":"5799000/42","v":138071.42857142858},{"$f":"R13/Q13","v":1.0797234425105191},{"$f":"S13/Q13","v":1.0749040760718458}]
["U.S. conventional diesel",null,128450,18397.106251973477,42.791398263097854,null,137380,19676.095421534574,45.766308239660439,null,3167,null,null,null,"E85 Ethanol_metric","Btu/gallon",86668,94706,94854,{"$f":"R14/Q14","v":1.0927447270041999},{"$f":"S14/Q14","v":1.0944523930401071}]
["Low-sulfur diesel",null,129487.84757606639,18320.147467881456,42.612393264440954,null,138490,19593.786369307545,45.574858596098856,null,3206,null,null,null,"Methanol_metric","Btu/gallon",null,null,null,{"$f":"$I$19/$E$19","v":1.1388646288209607},{"$f":"$I$19/$E$19","v":1.1388646288209607}]
["Petroleum naphtha",null,116920,19320.124881602911,44.938326005089621,null,125080,20668.501712204008,48.074630659567319,null,2745,null,null,null,"Retail Gasoline_metric","Btu/gallon",116090,{"$f":"5194000/42","v":123666.66666666667},{"$f":"5218000/42","v":124238.09523809524},{"$f":"R16/Q16","v":1.0652654549631033},{"$f":"S16/Q16","v":1.0701877443198831}]
["NG-based FT naphtha",null,111520,19081.236061863448,44.382674127774621,null,119740,20487.69015465862,47.654065638986118,null,2651,null,null,null,"Woody Biomass_metric","Btu/short ton",16811000,17200000,17200000,{"$f":"R17/Q17","v":1.0231396109690083},{"$f":"S17/Q17","v":1.0231396109690083}]
["Residual oil",null,140352.52220119376,16967.617416108602,39.466428278669781,null,150110,18147.226785714287,42.210182303804245,null,3752,null,null,null,"Steam_metric","GJ/kg",2.8300000000000001E-3,null,null,1,1]
["Methanol",null,57250,8638.7317032601459,20.093562745097504,null,65200,9838.345974717231,22.883847877386152,null,3006]
["Ethanol",null,76330,11587.19032797858,26.95163409308779,null,84530,12831.982161981257,29.847001570663057,null,2988]
["Butanol",null,99837,14774.898802610114,34.366197069261162,null,108458,16050.722420880913,37.33374402013208,null,3065]
["Acetone",null,83127,12721.179463562754,29.589276125600549,null,89511,13698.142540485829,31.861677857719279,null,2964]
["E-Diesel Additives",null,116090,18679.412238382403,43.448037830811678,null,124340,20006.874991131608,46.535696648144757,null,2819]
["Liquefied petroleum gas (LPG)",null,84950,20037.686167446696,46.607362990589891,null,91410,21561.446645865835,50.151607427543532,null,1923]
["Liquefied natural gas (LNG)",null,74720,20908.23244910549,48.632240823804793,null,84820,23734.425539790249,55.205924339870478,null,1621]
["Dimethyl ether (DME)",null,68930,12416.981215250198,28.881715479040551,null,75610,13620.3097299444,31.680639886410216,null,2518]
["Dimethoxy methane (DMM)",null,72200,10061.197542242702,23.402197342183918,null,79196.89540113158,11036.227276497471,25.670102147722705,null,3255]
["Methyl ester (biodiesel, BD)",null,119550,16134.09238321928,37.527661324991804,null,127960,17269.079559654863,40.167624785829787,null,3361]
["Fischer-Tropsch diesel (FTD)",null,123670,18593.130692741131,43.247348226059557,null,130030,19549.323069274113,45.471437614898726,null,3017]
["Renewable Diesel I (SuperCetane)",null,117059,18729.027093474426,43.563441253226593,null,125294,20046.598045855379,46.628091888549989,null,2835]
["Renewable Diesel II (UOP-HDO)",null,122887,18907.840681818183,43.979359026862895,null,130817,20127.979318181817,46.817383529723436,null,2948]
["Renewable Gasoline",null,115983,18589.656879858656,43.23926818844334,null,124230,19911.479045936394,46.313807084230582,null,2830]
["Liquid Hydrogen",null,30500,51621.249999999993,120.070267428715,null,36020,60963.849999999991,141.80101746827262,null,268]
["Methyl tertiary butyl ether (MTBE)",null,93540,15093.848665955175,35.108069755183983,null,101130,16318.59007470651,37.95680023884708,null,2811]
["Ethyl tertiary butyl ether (ETBE)",null,96720,15612.535516014234,36.314527731276172,null,104530,16873.225160142349,39.246873281123854,null,2810]
["Tertiary amyl methyl ether (TAME)",null,100480,15645.974322004806,36.392305901657274,null,108570,16905.687023686918,39.322379097760042,null,2913]
["Butane",null,94970,19465.631405332126,45.27677203684572,null,103220,21156.601807501127,49.209944294442614,null,2213]
["Isobutane",null,90060,19287.212181303115,44.861771548798892,null,98560,21107.568649669498,49.095893891290459,null,2118]
["Isobutylene",null,95720,19271.031868619615,44.824136379735997,null,103010,20738.706569019083,48.237926122822877,null,2253]
["Propane",null,84250,19903.623697916668,46.295535660398848,null,91420,21597.498854166668,50.235464333218552,null,1920]
["Solid Fuels",null,"Btu/ton [2]","Btu/lb [5]","MJ/kg [4]",null,"Btu/ton [2]","Btu/lb [5]","MJ/kg [4]"]
["Coal (wet basis) [6]",null,19546300,{"$f":"C42/2000","v":9773.15},{"$f":"D42*1.05506/1000*2.2046","v":22.7322030001394},null,20608570,{"$f":"G42/2000","v":10304.285},{"$f":"H42*1.05506/1000*2.2046","v":23.967615189707661}]
["Bituminous coal (wet basis) [7]",null,22460600,11230.3,26.121512445062798,null,23445900,{"$f":"G43/2000","v":11722.95},27.267409091284208]
["Coking coal (wet basis)",null,24600497.144575384,12300.248572287692,28.610197070281195,null,25679670,12839.834999999999,29.865267156269461]
["Farmed trees (dry basis)",null,16811000,8405.5,19.551069237418005,null,17703170,8851.5849999999991,20.588656379262464]
["Herbaceous biomass (dry basis)",null,14797554.763920812,7398.7773819604063,17.209447250841734,null,15582870,7791.4350000000004,18.122763088911064]
["Corn stover (dry basis)",null,14075990,7037.9949999999999,16.370272742561625,null,14974460,7487.23,17.415186738025483]
["Forest residue (dry basis)",null,13243490,6621.7449999999999,15.40208137142662,null,14164160,7082.08,16.472813803454081]
["Sugar cane bagasse",null,12947318,6473.6589999999997,15.057635515844886,null,14062678,7031.3389999999999,16.354790984564566]
["Petroleum coke",null,25370000,12685,29.505123226060004,null,26920000,13460,31.307761814960006]
["Notes:"]
["[1] The lower heating value (also known as net calorific value) of a fuel is defined as the amount of heat released by combusting a specified quantity (initially at 25°C) and returning the temperature of the combustion products to 150°C, which assumes the latent heat of vaporization of water in the reaction products is not recovered."]
["The higher heating value (also known as gross calorific value or gross energy) of a fuel is defined as the amount of heat released by a specified quantity (initially at 25°C) once it is combusted and the products have returned to a temperature of 25°C, which takes into account the latent heat of vaporization of water in the combustion products."]
["[2] Btu =  British thermal unit. "]
["[3] The heating values for gaseous fuels in units of Btu/lb are calculated based on the heating values in units of Btu/ft3 and the corresponding fuel density values. The heating values for liquid fuels in units of Btu/lb are calculated based on heating values in units of Btu/gal and the corresponding fuel density values."]
["[4] The heating values in units of MJ/kg, are converted from the heating values in units of Btu/lb."]
["[5] For solid fuels, the heating values in units of Btu/lb are converted from the heating values in units of Btu/ton."]
["[6] Coal characteristics assumed by GREET for electric power production."]
["[7] Coal characteristics assumed by GREET for hydrogen and Fischer-Tropsch diesel production."]
[]
["Source:"]
["GREET Transportation Fuel Cycle Analysis Model, GREET 1.8b, developed by Argonne National Laboratory, Argonne, IL, released May 8, 2008. http://www.transportation.anl.gov/software/GREET/index.html"]
[]
[]
[]
[]
[]
[]
["TABLE A - Energy Feedstock and Utility Properties Table"]
["Feedstock Type","Source","Source Year (for original price data)","H2a Reference Year","Units for Feedstock Price Table","HHV/LHV Source","HHV/LHV","H2A Usage Input Unit/ kg H2","H2A LHV (GJ/ H2A usage input unit)","List","CO2 Emissions Factor (kg CO2 produced/GJ feed)","Unit System","CH4 Emissions Factor (kg CH4 produced/GJ or mmBtu feed)","N2O Emissions Factor (kg N2O produced/GJ or mmBtu feed)"]
["Commercial Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"mmBtu",{"$f":"mmBTU_to_GJ","v":1.0549999999999999},"Feed Utility",56.31533863997597,"Metric"]
["Industrial Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"mmBtu",{"$f":"mmBTU_to_GJ","v":1.0549999999999999},"Feed Utility",56.31533863997597,"Metric"]
["Residential Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"mmBtu",{"$f":"mmBTU_to_GJ","v":1.0549999999999999},"Feed Utility",56.31533863997597,"Metric"]
["Electric Utility Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"mmBtu",{"$f":"mmBTU_to_GJ","v":1.0549999999999999},"Feed Utility",56.31533863997597,"Metric"]
["Bio Methane",null,"see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"mmBtu",{"$f":"mmBTU_to_GJ","v":1.0549999999999999},"Feed Utility",56.31533863997597,"Metric"]
["Commercial Electricity","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ",null,null,"kWh",{"$f":"1/MJ_to_kWh/1000","v":3.5999999999999995E-3},"Feed Utility Byprod",0,"Metric"]
["Industrial Electricity","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ",null,null,"kWh",{"$f":"1/MJ_to_kWh/1000","v":3.5999999999999995E-3},"Feed Utility Byprod",0,"Metric"]
["Residential Electricity","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ",null,null,"kWh",{"$f":"1/MJ_to_kWh/1000","v":3.5999999999999995E-3},"Feed Utility Byprod",0,"Metric"]
["Electric Utility Steam Coal","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"kg",{"$f":"$C$42/2000/lb_to_kg/1000000*mmBTU_to_GJ","v":2.2735034516249999E-2},"Feed",102.75287348239476,"Metric"]
["Metallurgical Coal","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"kg",{"$f":"$C$42/2000/lb_to_kg/1000000*mmBTU_to_GJ","v":2.2735034516249999E-2},"Feed",102.75287348239476,"Metric"]
["Other Industrial Coal","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"kg",{"$f":"$C$42/2000/lb_to_kg/1000000*mmBTU_to_GJ","v":2.2735034516249999E-2},"Feed",102.75287348239476,"Metric"]
["Retail Diesel","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"L",{"$f":"$C$14/gal_to_liters*mmBTU_to_GJ/1000000","v":3.5803104359313075E-2},"Feed Utility",74.122324937568308,"Metric"]
["E85 Ethanol","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"L",{"$f":"$Q$14/gal_to_liters*mmBTU_to_GJ/1000000","v":2.4157130779392338E-2},"Feed",71.019041167591709,"Metric"]
["Retail Gasoline","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"L",{"$f":"$C$11/gal_to_liters*mmBTU_to_GJ/1000000","v":3.2357978863936591E-2},"Feed",72.833307273582633,"Metric"]
["Woody Biomass","* Biomass prices shown for years 2001 through 2009 are the same as the EIA value for 2010.  For the post-2025 biomass prices:  The value for 2035 was chosen based on a review of the literature, which indicated a price of $2.50/MMBtu delivered dry English ton (in 2000$) was a reasonable mid-range projection.  Values for the 2026 through 2034 were interpolated from the 2025 and 2035 values.  The value of $5.00/MMBtu delivered dry English ton in 2065 was based on judgment.  An EIA paper by Zia Haq entitled, “Biomass for Electricity Generation” (available from EIA’s website) indicates that about 7 quads of biomass per year  would be available if the price rose to  $5/MMBtu.","see Energy Feed Tab",2007,"$(2007)/GJ",null,null,"kg",{"$f":"$E$45/1000","v":1.9551069237418006E-2},"Feed",97.876597052612851,"Metric"]
["Woody Biomass B2A",null,null,null,"$(2007)/GJ",null,null,"kg",{"$f":"$E$45/1000","v":1.9551069237418006E-2},"Feed",97.876597052612851,"Metric"]
["Woody Biomass MYPP","Biomass Multi-Year Program Plan April 2011, Table B-4. LHV from Table B-7 (8,000 Btu/lb). Prices starting in 2010 $82.70, 2011 $71.60, 2012, $61.57, 2013; $68.97",null,null,"$(2007)/GJ",null,null,"kg",{"$f":"18.608/1000","v":1.8608E-2},"Feed",97.876597052612851,"Metric"]
["Steam","Note:  when steam is an important input or output, the price should be externally provided and should be based on the specific characteristics of the steam needed or produced. ","see Energy Feed Tab",2007,"$(2007)/GJ",null,null,"kg",2.8300000000000001E-3,"Feed Utility Byprod",0,"Metric"]
[]
[]
["TABLE B - GDP Implicit Deflator Price Index",null,null,"TABLE B2 - Plant Cost Index",null,null,"TABLE B3 - Labor Index",null,null,null,"TABLE B4 - SRI Chemical Price Index"]
["GDP Implicit Price Deflator (Index, 2005=100), Available from Federal Reserve Bank of St. Louis (FRED): http://research.stlouisfed.org/fred2/series/GDPDEF/",null,null,"From Chemical Engineering Magazine                                              Averaged Annual Index",null,null,"From the Bureau of Labor Statistics, Average Hourly Earnings of Chemical Manufacturing Workers (Production and Nonsupervisory Employees)  From series CEU3232500008",null,null,null,"SRI Inorganic Price Index  (Index, 1982=100),                                                     Current Index at http://www.sriconsulting.com/CEH/ "]
["Year","Value",null,"Year","Value",null,"Year","Value",null,null,"Year","Value"]
[1992,76.71584,null,1992,358.2,null,1992,13.7,null,null,1980,89]
[1993,78.542310000000001,null,1993,359.2,null,1993,13.97,null,null,1981,98.4]
[1994,80.213300000000004,null,1994,368.1,null,1994,14.33,null,null,1982,100]
[1995,81.887559999999993,null,1995,381.1,null,1995,14.86,null,null,1983,100.3]
[1996,83.381349999999998,null,1996,381.7,null,1996,15.37,null,null,1984,102.9]
[1997,84.809910000000002,null,1997,386.5,null,1997,15.78,null,null,1985,103.62030000000001]
[1998,85.729659999999996,null,1998,389.5,null,1998,16.23,null,null,1986,103.41449999999999]
[1999,87.040800000000004,null,1999,390.6,null,1999,16.399999999999999,null,null,1987,106.60440000000001]
[2000,89.021649999999994,null,2000,394.1,null,2000,17.09,null,null,1988,116.277]
[2001,91.054670000000002,null,2001,394.3,null,2001,17.57,null,null,1989,123.0684]
[2002,92.451700000000002,null,2002,395.6,null,2002,17.97,null,null,1990,124.509]
[2003,94.290130000000005,null,2003,402,null,2003,18.5,null,null,1991,128.0076]
[2004,96.883049999999997,null,2004,444.2,null,2004,19.170000000000002,null,null,1992,129.44820000000001]
[2005,100,null,2005,468.2,null,2005,19.670000000000002,null,null,1993,130.8888]
[2006,103.07781,null,2006,499.6,null,2006,19.600000000000001,null,null,1994,133.77000000000001]
[2007,105.81968000000001,null,2007,525.4,null,2007,19.55,null,null,1995,147.55860000000001]
[2008,107.90272,null,2008,575.4,null,2008,19.5,null,null,1996,150.02820000000003]
[2009,108.71810000000001,null,2009,521.9,null,2009,20.3,null,null,1997,151.36589999999998]
[2010,110.0412,null,2010,550.79999999999995,null,2010,21.07,null,null,1998,153.01229999999998]
[2011,112.31341,null,2011,585.70000000000005,null,2011,21.45,null,null,1999,154.04130000000001]
[2012,114.33231000000001,null,2012,584.6,null,2012,21.45,null,null,2000,161.24430000000001]
[2013,116.03375,null,2013,567.29999999999995,null,2013,21.4,null,null,2001,162.99360000000001]
[null,null,null,null,null,null,"Source: http://data.bls.gov/timeseries/CEU3232500008?data_tool=Xgtable",null,null,null,2002,161.86170000000001]
[null,null,null,null,null,null,null,null,null,null,2003,169.3734]
[null,null,null,null,null,null,null,null,null,null,2004,177.81120000000004]
[null,null,null,null,null,null,null,null,null,null,2005,192.73170000000005]
[null,null,null,null,null,null,null,null,null,null,2006,202.50720000000004]
[null,null,null,null,null,null,null,null,null,null,2007,209.19570000000002]
[null,null,null,null,null,null,null,null,null,null,2008,234.81780000000001]
[null,null,null,null,null,null,null,null,null,null,2009,231.21629999999999]
[null,null,null,null,null,null,null,null,null,null,2010,240.47729999999999]
[null,null,null,null,null,null,null,null,null,null,2011,259.41090000000003]
[null,null,null,null,null,null,null,null,null,null,2012,267.84870000000001]
[null,null,null,null,null,null,null,null,null,null,2013,271.55309999999997]
[null,null,null,null,null,null,null,null,null,null,"Base date: December 1984 for the Producer price index - chemical mfg (adjusted to 1982 base)"]
[]
[]
[]
[]
["Table C1 2010 Upstream Energy and Emissions for H2 Feedstocks: for each MJ (LHV, or as noted) of feedstock available at H2 production site.  Source: GREET1_2013, 01/20/2014 for year 2010 technologies"]
[null,null,"Energy: J/MJ",null,null,"Greenhouse Gas Emissions: grams/MJ",null,null,"Total Greenhouse Gas Emissions: grams/MJ"]
["Feedstock/Fuel","Description","Total Energy ","Fossil Fuels","Petroleum","CO2","CH4","N2O","GHGs"]
[{"$f":"$A71","v":"Commercial Natural Gas"},"North American sources -- at plant gate",106626.71268987123,106020.98152856197,4272.0014748985031,6.4304597208459082,0.22284451507960687,1.1601139115232654E-3,{"$f":"$F136+GHG_CH4_factor*$G136+GHG_N2O_factor*$H136","v":12.347286543470014}]
[{"$f":"$A72","v":"Industrial Natural Gas"},"North American sources -- at plant gate",106626.71268987123,106020.98152856197,4272.0014748985031,6.4304597208459082,0.22284451507960687,1.1601139115232654E-3,12.347286543470014]
[{"$f":"$A74","v":"Electric Utility Natural Gas"},"North American sources -- at plant gate",106626.71268987123,106020.98152856197,4272.0014748985031,6.4304597208459082,0.22284451507960687,1.1601139115232654E-3,12.347286543470014]
[{"$f":"A73","v":"Residential Natural Gas"},"North American sources -- at plant gate",106626.71268987123,106020.98152856197,4272.0014748985031,6.4304597208459082,0.22284451507960687,1.1601139115232654E-3,12.347286543470014]
[{"$f":"A75","v":"Bio Methane"},null,0,0,0,-57.568197208207017,0.44712454640347432,-1.1071200129620471E-3,-46.720005311982852]
[{"$f":"$A76","v":"Commercial Electricity"},"U.S. Average - at Wall Outlet",1409460.6276124385,1374768.2589476979,48139.313426987261,173.35247416525704,0.30037174531453487,2.6918010049707041E-3,181.66392449760167]
[{"$f":"$A77","v":"Industrial Electricity"},"U.S. Average - at Wall Outlet",1409460.6276124385,1374768.2589476979,48139.313426987261,173.35247416525704,0.30037174531453487,2.6918010049707041E-3,181.66392449760167]
[{"$f":"A78","v":"Residential Electricity"},"U.S. Average - at Wall Outlet",1409460.6276124385,1374768.2589476979,48139.313426987261,173.35247416525704,0.30037174531453487,2.6918010049707041E-3,181.66392449760167]
[{"$f":"$A79","v":"Electric Utility Steam Coal"},"at Plant Gate",22974.488198623094,22317.657805834162,16109.86614149697,1.7397944977697688,0.14030211855396388,3.5323556515717441E-5,5.257873881460549]
[{"$f":"A80","v":"Metallurgical Coal"},"at Plant Gate",21226.426490732174,20577.701012981248,14572.262712598542,1.6091387352749389,0.14013468868676432,3.2174466578427167E-5,5.1220939434844182]
[{"$f":"A81","v":"Other Industrial Coal"},"at Plant Gate",21589.726667800536,20871.486611944834,14459.52570716857,1.6341290223050506,0.14018504359343359,3.2710671545674589E-5,5.1485028922615008]
[{"$f":"$A82","v":"Retail Diesel"},"at Forecourt",230069.71980611968,224352.70330698276,81337.63963914747,17.749683539608302,0.11148506793854018,2.9746548359818511E-4,20.625454952184068]
[{"$f":"$A83","v":"E85 Ethanol"},"84 wt% ethanol from corn and 16 wt% gasoline",1125117.8494743924,499800.88203434309,70176.683232294803,-13.662161054251797,0.10677949057110202,3.8825037122035208E-2,0.57718727239224421]
[{"$f":"$A84","v":"Retail Gasoline"},"at Forecourt",309840.27004699456,250093.42016434099,81325.016290888438,19.890560550344841,0.11127555208360101,3.6507071750195223E-3,23.760360090590684]
[{"$f":"$A85","v":"Woody Biomass"},"Poplar at Plant Gate",47281.174977718423,46796.893514444761,31029.947169003299,-95.612003543191662,5.5290533038446716E-3,4.6086485285355087E-3,{"$f":"$F150+GHG_CH4_factor*$G150+GHG_N2O_factor*$H150","v":-94.100399949091965}]
[{"$f":"A86","v":"Woody Biomass B2A"},"Poplar at Plant Gate",47281.174977718423,46796.893514444761,31029.947169003299,-95.612003543191662,5.5290533038446716E-3,4.6086485285355087E-3,{"$f":"$F151+GHG_CH4_factor*$G151+GHG_N2O_factor*$H151","v":-94.100399949091965}]
[{"$f":"A87","v":"Woody Biomass MYPP"},null,40271.588688603057,39966.407554766476,29165.133362047432,-93.844742966371669,4.4386257922167669E-3,3.0428287438988093E-3,{"$f":"$F152+GHG_CH4_factor*$G152+GHG_N2O_factor*$H152","v":-92.827014355884401}]
[{"$f":"$A88","v":"Steam"},null,291279.71142342035,290572.90726786712,4984.8325261359432,73.208809951569449,0.26124517378895951,2.5702599405539104E-3,{"$f":"$F153+GHG_CH4_factor*$G153+GHG_N2O_factor*$H153","v":80.505876758578509}]
[]
["Table C2 2020 Upstream Energy and Emissions for H2 Feedstocks: for each MJ (LHV, or as noted) of feedstock available at H2 production site.  Source: GREET1_2013, 01/20/2014 for year 2020 technologies"]
[null,null,"Energy: J/MJ",null,null,"Greenhouse Gas Emissions: grams/MJ",null,null,"Total Greenhouse Gas Emissions: grams/MJ"]
["Feedstock/Fuel","Description","Total Energy ","Fossil Fuels","Petroleum","CO2","CH4","N2O","GHGs"]
[{"$f":"A71","v":"Commercial Natural Gas"},"North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,{"$f":"$F158+GHG_CH4_factor*$G158+GHG_N2O_factor*$H158","v":12.511952460867183}]
[{"$f":"A72","v":"Industrial Natural Gas"},"North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,12.511952460867183]
[{"$f":"A74","v":"Electric Utility Natural Gas"},"North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,12.511952460867183]
[{"$f":"A73","v":"Residential Natural Gas"},"North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,12.511952460867183]
[{"$f":"A75","v":"Bio Methane"},null,0,0,0,-57.568197208207017,0.44712454640347432,-1.1071200129620471E-3,-46.720005311982852]
["Commercial Electricity","U.S. Average - at Wall Outlet",1097232.5635702149,1029989.5289775374,29467.554243447878,138.43116626340208,0.25104365105410181,2.1553413940266532E-3,145.34954927517455]
["Industrial Electricity","U.S. Average - at Wall Outlet",1097232.5635702149,1029989.5289775374,29467.554243447878,138.43116626340208,0.25104365105410181,2.1553413940266532E-3,145.34954927517455]
["Residential Electricity","U.S. Average - at Wall Outlet",1097232.5635702149,1029989.5289775374,29467.554243447878,138.43116626340208,0.25104365105410181,2.1553413940266532E-3,145.34954927517455]
["Electric Utility Steam Coal","at Plant Gate",22651.098318063545,21840.76869152626,16017.855642354734,1.6863995683139512,0.14016413402746389,3.4529496412135012E-5,5.200792708931365]
["Metallurgical Coal","at Plant Gate",20883.308795460714,20083.607615036904,14485.201926260561,1.5552135764526964,0.14000193216717172,3.1369428497926944E-5,5.0646099703243719]
["Other Industrial Coal","at Plant Gate",21139.04240222021,20262.598167302473,14367.364088984772,1.5701984734296655,0.14003759545952033,3.175118313811958E-5,5.0806002124928336]
["Retail Diesel","at Forecourt",243949.8940684816,236453.93734865182,77864.461822237412,18.122276549323512,0.10781418932508029,3.0518704187176127E-4,20.908577020928306]
["E85 Ethanol","84 wt% ethanol from corn and 16 wt% gasoline",1032323.0081488937,470101.42042448325,62563.808633083871,-16.317963884328577,0.10319823550540069,3.3760780932807231E-2,-3.6772952787170041]
["Retail Gasoline","at Forecourt",314342.41758293123,258433.15223365324,77480.266915500892,19.987816238050051,0.10759197220584731,3.2169712088768116E-3,23.636272963441524]
["Woody Biomass","at Plant Gate",47383.634715288717,46777.193755221095,30907.064657804545,-95.634646795104814,5.4633202761439981E-3,4.6083567044670802E-3,-94.124773490270016]
["Woody Biomass B2A",null,47383.634715288717,46777.193755221095,30907.064657804545,-95.634646795104814,5.4633202761439981E-3,4.6083567044670802E-3,-94.124773490270016]
["Woody Biomass MYPP",null,40506.76324224085,40120.074830546255,29060.4640188021,-93.85043241471142,4.3710709414798562E-3,3.0427944859104899E-3,{"$f":"$F174+GHG_CH4_factor*$G174+GHG_N2O_factor*$H174","v":-92.834402884373105}]
["Steam",null,290974.75185977737,290110.18059669109,4879.2292309885815,73.121081151107447,0.27245728589399487,2.5688111436062418E-3,{"$f":"$F175+GHG_CH4_factor*$G175+GHG_N2O_factor*$H175","v":80.698019019251987}]
[]
[]
[]
[]
["CO2 Property Data for CCS"]
[]
["P (MPa)","Z @ 50°C (from ASPEN, PR-BM Prop set)","K @ 50°C (from NIST Database)"]
[0,{"$f":"+B184","v":0.99622573000000003},{"$f":"+C184","v":1.2819786808794138}]
[0.1,0.99622573000000003,1.2819786808794138]
[0.3,0.98863077899999996,1.2908036454018228]
[0.5,0.98097237000000004,1.3000560482674492]
[0.7,0.97324857300000001,1.3096651470925846]
[0.9,0.96545733199999995,1.3197403190552313]
[1.1000000000000001,0.95759649300000005,1.3302939840353041]
[1.3,0.94966378799999995,1.3413587219622398]
[1.5,0.94165682900000003,1.3529336243420209]
[1.7,0.93357309300000002,1.3650494733482288]
[1.9,0.92540992399999999,1.3777453345182176]
[2.1,0.91716450400000005,1.3911451923380354]
[2.2999999999999998,0.90883386300000002,1.4052332695384808]
[2.5,0.90041484800000005,1.4200430429493778]
[2.7,0.89190411999999997,1.4356358901221555]
[2.9,0.88329813099999999,1.4521417565485362]
[3.1,0.87459311200000001,1.4695415148081221]
[3.3,0.86578505299999997,1.4879325562285055]
[3.5,0.85686966899999994,1.5074089754445386]
[3.7,0.84784241299999996,1.5281374876062854]
[3.9,0.83869840699999998,1.5500970004476942]
[4.0999999999999996,0.82943244100000002,1.5735206925174909]
[4.3,0.82003893299999997,1.598498454291182]
[4.5,0.81051189599999995,1.6251425230229499]
[4.7,0.80084490200000003,1.653663067456171]
[4.9000000000000004,0.79103103799999996,1.6842620872471616]
[5.0999999999999996,0.78106286400000002,1.7171699839853578]
[5.3,0.77093235999999998,1.7525752717159966]
[5.5,0.76063088000000001,1.7908443368338074]
[5.7,0.75014909100000005,1.8323047278617108]
[5.9,0.73947689100000003,1.8773435985488383]
[6.1,0.72860342499999997,1.9263611652617993]
[6.3,0.71751694099999996,1.9799972785412983]
[6.5,0.70620479300000005,2.0388598241734535]
[6.7,0.69465339999999998,2.1036490890634187]
[6.9,0.68284824399999999,2.1753392767387107]
[7.1,0.67077392999999996,2.2597034509906835]
[7.3,0.65841431699999997,2.3438463731308468]
[7.5,0.64575280599999996,2.4435756767842491]
[7.7,0.63277284,2.5558935361216726]
[7.9,0.61945875800000005,2.6835195670691987]
[8.1,0.605797209,2.8289603960396041]
[8.3000000000000007,0.59177938500000005,2.9957465532414198]
[8.5,0.57740463099999995,3.1876538442975044]
[8.6999999999999993,0.56268580899999998,3.4095455844527005]
[8.9,0.54765739000000002,3.6660164970742373]
[9.1,0.53238671999999998,3.9609034412392168]
[9.3000000000000007,0.51698836299999995,4.2955892787658216]
[9.5,0.50163918399999996,4.6663953514662326]
[9.6999999999999993,0.48658777199999997,5.061612434306161]
[9.9,0.47214709100000002,5.4583942900208369]
[10.1,0.45865950500000002,5.8181698021764996]
[10.3,0.446435841,6.0847699571757987]
[10.5,0.43569155799999998,6.2055257840639557]
[10.7,0.426512051,6.1699925113431124]
[10.9,0.418860921,6.03010514665191]
[11.1,0.41261751800000002,5.8195790177079845]
[11.3,0.40761977599999999,5.5749394564534942]
[11.5,0.403696956,5.3224677757962935]
[11.7,0.40068874300000001,5.0790621592148311]
[11.9,0.39845371400000001,4.8539495337356007]
[12.1,0.39687135299999998,4.6505160089181059]
[12.3,0.39584085200000002,4.4692943948985722]
[12.5,0.39527863000000002,4.3071708800520003]
[12.7,0.39511559899999998,4.1632082070412686]
[12.9,0.39529460700000002,4.0350671847932951]
[13.1,0.39576825199999999,3.9202556330913274]
[13.3,0.396497031,3.8168658792465284]
[13.5,0.397447881,3.7231576955822536]
[13.7,0.39859297100000002,3.6381964374659042]
[13.9,0.39990875399999998,3.5605393963897547]
[14.1,0.40137519300000002,3.4894256217066828]
[14.3,0.40297515099999998,3.4238325127861957]
[14.5,0.40469389700000002,3.3634338547031062]
[14.7,0.40651870200000001,3.3073304210071526]
[14.9,0.40843852200000003,3.2554895500132282]
[15.1,0.41044372200000001,3.2070743578622714]
[10000000000,{"$f":"+B259","v":0.41044372200000001},{"$f":"+C259","v":3.2070743578622714}]

{"sheet":"Debt Financing Calculations","index":15,"n_rows":57,"n_cols":7,"rows_kept":57,"cut":false,"hidden":false,"merged":[[11,1,11,6]]}
["Debt Financing Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANNUAL LOAN CALCULATION (if debt financing is assumed)"]
[]
["Analysis Year","Loan Year","Principal Owed","Annual Payment","Interest","Principal Payment","New Principal"]
[{"$f":"'Cash Flow Analysis'!B65","v":1},{"$f":"IF(B13=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A14=1,1,IF(A13=debt_period,\"\",B13+1))))","v":"N/A"},{"$f":"IF(OR(A14=\"\",B14=\"\",B14=\"N/A\"),\"\",IF(B14=1,-'Cash Flow Analysis'!G65,IF(B14=\"N/A\",0,G13)))","v":""},{"$f":"IF(OR(A14=\"\",B14=\"\",B14=\"N/A\"),\"\",IF(B14=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G65),IF(G13=0,\"\",D13)))","v":""},{"$f":"IF(OR(A14=\"\",B14=\"\",B14=\"N/A\"),\"\",C14*debt_interest)","v":""},{"$f":"IF(OR(A14=\"\",B14=\"\",B14=\"N/A\"),\"\",D14-E14)","v":""},{"$f":"IF(OR(A14=\"\",B14=\"\",B14=\"N/A\"),\"\",C14-F14)","v":""}]
[{"$f":"'Cash Flow Analysis'!B66","v":2},{"$f":"IF(B14=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A15=1,1,IF(A14=debt_period,\"\",B14+1))))","v":"N/A"},{"$f":"IF(OR(A15=\"\",B15=\"\",B15=\"N/A\"),\"\",IF(B15=1,-'Cash Flow Analysis'!G66,IF(B15=\"N/A\",0,G14)))","v":""},{"$f":"IF(OR(A15=\"\",B15=\"\",B15=\"N/A\"),\"\",IF(B15=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G66),IF(G14=0,\"\",D14)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B67","v":3},{"$f":"IF(B15=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A16=1,1,IF(A15=debt_period,\"\",B15+1))))","v":"N/A"},{"$f":"IF(OR(A16=\"\",B16=\"\",B16=\"N/A\"),\"\",IF(B16=1,-'Cash Flow Analysis'!G67,IF(B16=\"N/A\",0,G15)))","v":""},{"$f":"IF(OR(A16=\"\",B16=\"\",B16=\"N/A\"),\"\",IF(B16=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G67),IF(G15=0,\"\",D15)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B68","v":4},{"$f":"IF(B16=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A17=1,1,IF(A16=debt_period,\"\",B16+1))))","v":"N/A"},{"$f":"IF(OR(A17=\"\",B17=\"\",B17=\"N/A\"),\"\",IF(B17=1,-'Cash Flow Analysis'!G68,IF(B17=\"N/A\",0,G16)))","v":""},{"$f":"IF(OR(A17=\"\",B17=\"\",B17=\"N/A\"),\"\",IF(B17=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G68),IF(G16=0,\"\",D16)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B69","v":5},{"$f":"IF(B17=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A18=1,1,IF(A17=debt_period,\"\",B17+1))))","v":"N/A"},{"$f":"IF(OR(A18=\"\",B18=\"\",B18=\"N/A\"),\"\",IF(B18=1,-'Cash Flow Analysis'!G69,IF(B18=\"N/A\",0,G17)))","v":""},{"$f":"IF(OR(A18=\"\",B18=\"\",B18=\"N/A\"),\"\",IF(B18=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G69),IF(G17=0,\"\",D17)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B70","v":6},{"$f":"IF(B18=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A19=1,1,IF(A18=debt_period,\"\",B18+1))))","v":"N/A"},{"$f":"IF(OR(A19=\"\",B19=\"\",B19=\"N/A\"),\"\",IF(B19=1,-'Cash Flow Analysis'!G70,IF(B19=\"N/A\",0,G18)))","v":""},{"$f":"IF(OR(A19=\"\",B19=\"\",B19=\"N/A\"),\"\",IF(B19=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G70),IF(G18=0,\"\",D18)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B71","v":7},{"$f":"IF(B19=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A20=1,1,IF(A19=debt_period,\"\",B19+1))))","v":"N/A"},{"$f":"IF(OR(A20=\"\",B20=\"\",B20=\"N/A\"),\"\",IF(B20=1,-'Cash Flow Analysis'!G71,IF(B20=\"N/A\",0,G19)))","v":""},{"$f":"IF(OR(A20=\"\",B20=\"\",B20=\"N/A\"),\"\",IF(B20=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G71),IF(G19=0,\"\",D19)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B72","v":8},{"$f":"IF(B20=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A21=1,1,IF(A20=debt_period,\"\",B20+1))))","v":"N/A"},{"$f":"IF(OR(A21=\"\",B21=\"\",B21=\"N/A\"),\"\",IF(B21=1,-'Cash Flow Analysis'!G72,IF(B21=\"N/A\",0,G20)))","v":""},{"$f":"IF(OR(A21=\"\",B21=\"\",B21=\"N/A\"),\"\",IF(B21=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G72),IF(G20=0,\"\",D20)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B73","v":9},{"$f":"IF(B21=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A22=1,1,IF(A21=debt_period,\"\",B21+1))))","v":"N/A"},{"$f":"IF(OR(A22=\"\",B22=\"\",B22=\"N/A\"),\"\",IF(B22=1,-'Cash Flow Analysis'!G73,IF(B22=\"N/A\",0,G21)))","v":""},{"$f":"IF(OR(A22=\"\",B22=\"\",B22=\"N/A\"),\"\",IF(B22=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G73),IF(G21=0,\"\",D21)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B74","v":10},{"$f":"IF(B22=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A23=1,1,IF(A22=debt_period,\"\",B22+1))))","v":"N/A"},{"$f":"IF(OR(A23=\"\",B23=\"\",B23=\"N/A\"),\"\",IF(B23=1,-'Cash Flow Analysis'!G74,IF(B23=\"N/A\",0,G22)))","v":""},{"$f":"IF(OR(A23=\"\",B23=\"\",B23=\"N/A\"),\"\",IF(B23=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G74),IF(G22=0,\"\",D22)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B75","v":11},{"$f":"IF(B23=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A24=1,1,IF(A23=debt_period,\"\",B23+1))))","v":"N/A"},{"$f":"IF(OR(A24=\"\",B24=\"\",B24=\"N/A\"),\"\",IF(B24=1,-'Cash Flow Analysis'!G75,IF(B24=\"N/A\",0,G23)))","v":""},{"$f":"IF(OR(A24=\"\",B24=\"\",B24=\"N/A\"),\"\",IF(B24=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G75),IF(G23=0,\"\",D23)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B76","v":12},{"$f":"IF(B24=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A25=1,1,IF(A24=debt_period,\"\",B24+1))))","v":"N/A"},{"$f":"IF(OR(A25=\"\",B25=\"\",B25=\"N/A\"),\"\",IF(B25=1,-'Cash Flow Analysis'!G76,IF(B25=\"N/A\",0,G24)))","v":""},{"$f":"IF(OR(A25=\"\",B25=\"\",B25=\"N/A\"),\"\",IF(B25=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G76),IF(G24=0,\"\",D24)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B77","v":13},{"$f":"IF(B25=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A26=1,1,IF(A25=debt_period,\"\",B25+1))))","v":"N/A"},{"$f":"IF(OR(A26=\"\",B26=\"\",B26=\"N/A\"),\"\",IF(B26=1,-'Cash Flow Analysis'!G77,IF(B26=\"N/A\",0,G25)))","v":""},{"$f":"IF(OR(A26=\"\",B26=\"\",B26=\"N/A\"),\"\",IF(B26=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G77),IF(G25=0,\"\",D25)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B78","v":14},{"$f":"IF(B26=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A27=1,1,IF(A26=debt_period,\"\",B26+1))))","v":"N/A"},{"$f":"IF(OR(A27=\"\",B27=\"\",B27=\"N/A\"),\"\",IF(B27=1,-'Cash Flow Analysis'!G78,IF(B27=\"N/A\",0,G26)))","v":""},{"$f":"IF(OR(A27=\"\",B27=\"\",B27=\"N/A\"),\"\",IF(B27=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G78),IF(G26=0,\"\",D26)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B79","v":15},{"$f":"IF(B27=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A28=1,1,IF(A27=debt_period,\"\",B27+1))))","v":"N/A"},{"$f":"IF(OR(A28=\"\",B28=\"\",B28=\"N/A\"),\"\",IF(B28=1,-'Cash Flow Analysis'!G79,IF(B28=\"N/A\",0,G27)))","v":""},{"$f":"IF(OR(A28=\"\",B28=\"\",B28=\"N/A\"),\"\",IF(B28=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G79),IF(G27=0,\"\",D27)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B80","v":16},{"$f":"IF(B28=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A29=1,1,IF(A28=debt_period,\"\",B28+1))))","v":"N/A"},{"$f":"IF(OR(A29=\"\",B29=\"\",B29=\"N/A\"),\"\",IF(B29=1,-'Cash Flow Analysis'!G80,IF(B29=\"N/A\",0,G28)))","v":""},{"$f":"IF(OR(A29=\"\",B29=\"\",B29=\"N/A\"),\"\",IF(B29=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G80),IF(G28=0,\"\",D28)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B81","v":17},{"$f":"IF(B29=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A30=1,1,IF(A29=debt_period,\"\",B29+1))))","v":"N/A"},{"$f":"IF(OR(A30=\"\",B30=\"\",B30=\"N/A\"),\"\",IF(B30=1,-'Cash Flow Analysis'!G81,IF(B30=\"N/A\",0,G29)))","v":""},{"$f":"IF(OR(A30=\"\",B30=\"\",B30=\"N/A\"),\"\",IF(B30=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G81),IF(G29=0,\"\",D29)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B82","v":18},{"$f":"IF(B30=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A31=1,1,IF(A30=debt_period,\"\",B30+1))))","v":"N/A"},{"$f":"IF(OR(A31=\"\",B31=\"\",B31=\"N/A\"),\"\",IF(B31=1,-'Cash Flow Analysis'!G82,IF(B31=\"N/A\",0,G30)))","v":""},{"$f":"IF(OR(A31=\"\",B31=\"\",B31=\"N/A\"),\"\",IF(B31=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G82),IF(G30=0,\"\",D30)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B83","v":19},{"$f":"IF(B31=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A32=1,1,IF(A31=debt_period,\"\",B31+1))))","v":"N/A"},{"$f":"IF(OR(A32=\"\",B32=\"\",B32=\"N/A\"),\"\",IF(B32=1,-'Cash Flow Analysis'!G83,IF(B32=\"N/A\",0,G31)))","v":""},{"$f":"IF(OR(A32=\"\",B32=\"\",B32=\"N/A\"),\"\",IF(B32=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G83),IF(G31=0,\"\",D31)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B84","v":20},{"$f":"IF(B32=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A33=1,1,IF(A32=debt_period,\"\",B32+1))))","v":"N/A"},{"$f":"IF(OR(A33=\"\",B33=\"\",B33=\"N/A\"),\"\",IF(B33=1,-'Cash Flow Analysis'!G84,IF(B33=\"N/A\",0,G32)))","v":""},{"$f":"IF(OR(A33=\"\",B33=\"\",B33=\"N/A\"),\"\",IF(B33=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G84),IF(G32=0,\"\",D32)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B85","v":21},{"$f":"IF(B33=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A34=1,1,IF(A33=debt_period,\"\",B33+1))))","v":"N/A"},{"$f":"IF(OR(A34=\"\",B34=\"\",B34=\"N/A\"),\"\",IF(B34=1,-'Cash Flow Analysis'!G85,IF(B34=\"N/A\",0,G33)))","v":""},{"$f":"IF(OR(A34=\"\",B34=\"\",B34=\"N/A\"),\"\",IF(B34=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G85),IF(G33=0,\"\",D33)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B86","v":22},{"$f":"IF(B34=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A35=1,1,IF(A34=debt_period,\"\",B34+1))))","v":"N/A"},{"$f":"IF(OR(A35=\"\",B35=\"\",B35=\"N/A\"),\"\",IF(B35=1,-'Cash Flow Analysis'!G86,IF(B35=\"N/A\",0,G34)))","v":""},{"$f":"IF(OR(A35=\"\",B35=\"\",B35=\"N/A\"),\"\",IF(B35=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G86),IF(G34=0,\"\",D34)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B87","v":23},{"$f":"IF(B35=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A36=1,1,IF(A35=debt_period,\"\",B35+1))))","v":"N/A"},{"$f":"IF(OR(A36=\"\",B36=\"\",B36=\"N/A\"),\"\",IF(B36=1,-'Cash Flow Analysis'!G87,IF(B36=\"N/A\",0,G35)))","v":""},{"$f":"IF(OR(A36=\"\",B36=\"\",B36=\"N/A\"),\"\",IF(B36=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G87),IF(G35=0,\"\",D35)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B88","v":24},{"$f":"IF(B36=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A37=1,1,IF(A36=debt_period,\"\",B36+1))))","v":"N/A"},{"$f":"IF(OR(A37=\"\",B37=\"\",B37=\"N/A\"),\"\",IF(B37=1,-'Cash Flow Analysis'!G88,IF(B37=\"N/A\",0,G36)))","v":""},{"$f":"IF(OR(A37=\"\",B37=\"\",B37=\"N/A\"),\"\",IF(B37=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G88),IF(G36=0,\"\",D36)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B89","v":25},{"$f":"IF(B37=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A38=1,1,IF(A37=debt_period,\"\",B37+1))))","v":"N/A"},{"$f":"IF(OR(A38=\"\",B38=\"\",B38=\"N/A\"),\"\",IF(B38=1,-'Cash Flow Analysis'!G89,IF(B38=\"N/A\",0,G37)))","v":""},{"$f":"IF(OR(A38=\"\",B38=\"\",B38=\"N/A\"),\"\",IF(B38=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G89),IF(G37=0,\"\",D37)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B90","v":26},{"$f":"IF(B38=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A39=1,1,IF(A38=debt_period,\"\",B38+1))))","v":"N/A"},{"$f":"IF(OR(A39=\"\",B39=\"\",B39=\"N/A\"),\"\",IF(B39=1,-'Cash Flow Analysis'!G90,IF(B39=\"N/A\",0,G38)))","v":""},{"$f":"IF(OR(A39=\"\",B39=\"\",B39=\"N/A\"),\"\",IF(B39=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G90),IF(G38=0,\"\",D38)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B91","v":27},{"$f":"IF(B39=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A40=1,1,IF(A39=debt_period,\"\",B39+1))))","v":"N/A"},{"$f":"IF(OR(A40=\"\",B40=\"\",B40=\"N/A\"),\"\",IF(B40=1,-'Cash Flow Analysis'!G91,IF(B40=\"N/A\",0,G39)))","v":""},{"$f":"IF(OR(A40=\"\",B40=\"\",B40=\"N/A\"),\"\",IF(B40=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G91),IF(G39=0,\"\",D39)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B92","v":28},{"$f":"IF(B40=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A41=1,1,IF(A40=debt_period,\"\",B40+1))))","v":"N/A"},{"$f":"IF(OR(A41=\"\",B41=\"\",B41=\"N/A\"),\"\",IF(B41=1,-'Cash Flow Analysis'!G92,IF(B41=\"N/A\",0,G40)))","v":""},{"$f":"IF(OR(A41=\"\",B41=\"\",B41=\"N/A\"),\"\",IF(B41=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G92),IF(G40=0,\"\",D40)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B93","v":29},{"$f":"IF(B41=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A42=1,1,IF(A41=debt_period,\"\",B41+1))))","v":"N/A"},{"$f":"IF(OR(A42=\"\",B42=\"\",B42=\"N/A\"),\"\",IF(B42=1,-'Cash Flow Analysis'!G93,IF(B42=\"N/A\",0,G41)))","v":""},{"$f":"IF(OR(A42=\"\",B42=\"\",B42=\"N/A\"),\"\",IF(B42=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G93),IF(G41=0,\"\",D41)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B94","v":30},{"$f":"IF(B42=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A43=1,1,IF(A42=debt_period,\"\",B42+1))))","v":"N/A"},{"$f":"IF(OR(A43=\"\",B43=\"\",B43=\"N/A\"),\"\",IF(B43=1,-'Cash Flow Analysis'!G94,IF(B43=\"N/A\",0,G42)))","v":""},{"$f":"IF(OR(A43=\"\",B43=\"\",B43=\"N/A\"),\"\",IF(B43=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G94),IF(G42=0,\"\",D42)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B95","v":31},{"$f":"IF(B43=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A44=1,1,IF(A43=debt_period,\"\",B43+1))))","v":"N/A"},{"$f":"IF(OR(A44=\"\",B44=\"\",B44=\"N/A\"),\"\",IF(B44=1,-'Cash Flow Analysis'!G95,IF(B44=\"N/A\",0,G43)))","v":""},{"$f":"IF(OR(A44=\"\",B44=\"\",B44=\"N/A\"),\"\",IF(B44=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G95),IF(G43=0,\"\",D43)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B96","v":32},{"$f":"IF(B44=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A45=1,1,IF(A44=debt_period,\"\",B44+1))))","v":"N/A"},{"$f":"IF(OR(A45=\"\",B45=\"\",B45=\"N/A\"),\"\",IF(B45=1,-'Cash Flow Analysis'!G96,IF(B45=\"N/A\",0,G44)))","v":""},{"$f":"IF(OR(A45=\"\",B45=\"\",B45=\"N/A\"),\"\",IF(B45=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G96),IF(G44=0,\"\",D44)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B97","v":33},{"$f":"IF(B45=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A46=1,1,IF(A45=debt_period,\"\",B45+1))))","v":"N/A"},{"$f":"IF(OR(A46=\"\",B46=\"\",B46=\"N/A\"),\"\",IF(B46=1,-'Cash Flow Analysis'!G97,IF(B46=\"N/A\",0,G45)))","v":""},{"$f":"IF(OR(A46=\"\",B46=\"\",B46=\"N/A\"),\"\",IF(B46=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G97),IF(G45=0,\"\",D45)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B98","v":34},{"$f":"IF(B46=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A47=1,1,IF(A46=debt_period,\"\",B46+1))))","v":"N/A"},{"$f":"IF(OR(A47=\"\",B47=\"\",B47=\"N/A\"),\"\",IF(B47=1,-'Cash Flow Analysis'!G98,IF(B47=\"N/A\",0,G46)))","v":""},{"$f":"IF(OR(A47=\"\",B47=\"\",B47=\"N/A\"),\"\",IF(B47=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G98),IF(G46=0,\"\",D46)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B99","v":35},{"$f":"IF(B47=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A48=1,1,IF(A47=debt_period,\"\",B47+1))))","v":"N/A"},{"$f":"IF(OR(A48=\"\",B48=\"\",B48=\"N/A\"),\"\",IF(B48=1,-'Cash Flow Analysis'!G99,IF(B48=\"N/A\",0,G47)))","v":""},{"$f":"IF(OR(A48=\"\",B48=\"\",B48=\"N/A\"),\"\",IF(B48=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G99),IF(G47=0,\"\",D47)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B100","v":36},{"$f":"IF(B48=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A49=1,1,IF(A48=debt_period,\"\",B48+1))))","v":"N/A"},{"$f":"IF(OR(A49=\"\",B49=\"\",B49=\"N/A\"),\"\",IF(B49=1,-'Cash Flow Analysis'!G100,IF(B49=\"N/A\",0,G48)))","v":""},{"$f":"IF(OR(A49=\"\",B49=\"\",B49=\"N/A\"),\"\",IF(B49=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G100),IF(G48=0,\"\",D48)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B101","v":37},{"$f":"IF(B49=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A50=1,1,IF(A49=debt_period,\"\",B49+1))))","v":"N/A"},{"$f":"IF(OR(A50=\"\",B50=\"\",B50=\"N/A\"),\"\",IF(B50=1,-'Cash Flow Analysis'!G101,IF(B50=\"N/A\",0,G49)))","v":""},{"$f":"IF(OR(A50=\"\",B50=\"\",B50=\"N/A\"),\"\",IF(B50=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G101),IF(G49=0,\"\",D49)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B102","v":38},{"$f":"IF(B50=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A51=1,1,IF(A50=debt_period,\"\",B50+1))))","v":"N/A"},{"$f":"IF(OR(A51=\"\",B51=\"\",B51=\"N/A\"),\"\",IF(B51=1,-'Cash Flow Analysis'!G102,IF(B51=\"N/A\",0,G50)))","v":""},{"$f":"IF(OR(A51=\"\",B51=\"\",B51=\"N/A\"),\"\",IF(B51=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G102),IF(G50=0,\"\",D50)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B103","v":39},{"$f":"IF(B51=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A52=1,1,IF(A51=debt_period,\"\",B51+1))))","v":"N/A"},{"$f":"IF(OR(A52=\"\",B52=\"\",B52=\"N/A\"),\"\",IF(B52=1,-'Cash Flow Analysis'!G103,IF(B52=\"N/A\",0,G51)))","v":""},{"$f":"IF(OR(A52=\"\",B52=\"\",B52=\"N/A\"),\"\",IF(B52=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G103),IF(G51=0,\"\",D51)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B104","v":40},{"$f":"IF(B52=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A53=1,1,IF(A52=debt_period,\"\",B52+1))))","v":"N/A"},{"$f":"IF(OR(A53=\"\",B53=\"\",B53=\"N/A\"),\"\",IF(B53=1,-'Cash Flow Analysis'!G104,IF(B53=\"N/A\",0,G52)))","v":""},{"$f":"IF(OR(A53=\"\",B53=\"\",B53=\"N/A\"),\"\",IF(B53=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G104),IF(G52=0,\"\",D52)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B105","v":41},{"$f":"IF(B53=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A54=1,1,IF(A53=debt_period,\"\",B53+1))))","v":"N/A"},{"$f":"IF(OR(A54=\"\",B54=\"\",B54=\"N/A\"),\"\",IF(B54=1,-'Cash Flow Analysis'!G105,IF(B54=\"N/A\",0,G53)))","v":""},{"$f":"IF(OR(A54=\"\",B54=\"\",B54=\"N/A\"),\"\",IF(B54=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G105),IF(G53=0,\"\",D53)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B106","v":42},{"$f":"IF(B54=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A55=1,1,IF(A54=debt_period,\"\",B54+1))))","v":"N/A"},{"$f":"IF(OR(A55=\"\",B55=\"\",B55=\"N/A\"),\"\",IF(B55=1,-'Cash Flow Analysis'!G106,IF(B55=\"N/A\",0,G54)))","v":""},{"$f":"IF(OR(A55=\"\",B55=\"\",B55=\"N/A\"),\"\",IF(B55=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G106),IF(G54=0,\"\",D54)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B107","v":43},{"$f":"IF(B55=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A56=1,1,IF(A55=debt_period,\"\",B55+1))))","v":"N/A"},{"$f":"IF(OR(A56=\"\",B56=\"\",B56=\"N/A\"),\"\",IF(B56=1,-'Cash Flow Analysis'!G107,IF(B56=\"N/A\",0,G55)))","v":""},{"$f":"IF(OR(A56=\"\",B56=\"\",B56=\"N/A\"),\"\",IF(B56=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G107),IF(G55=0,\"\",D55)))","v":""},"","",""]
[{"$f":"'Cash Flow Analysis'!B108","v":""},{"$f":"IF(B56=\"\",\"\",IF('Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A57=1,1,IF(A56=debt_period,\"\",B56+1))))","v":"N/A"},{"$f":"IF(OR(A57=\"\",B57=\"\",B57=\"N/A\"),\"\",IF(B57=1,-'Cash Flow Analysis'!G108,IF(B57=\"N/A\",0,G56)))","v":""},{"$f":"IF(OR(A57=\"\",B57=\"\",B57=\"N/A\"),\"\",IF(B57=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Cash Flow Analysis'!G108),IF(G56=0,\"\",D56)))","v":""},"","",""]

{"sheet":"Depreciation","index":16,"n_rows":166,"n_cols":24,"rows_kept":166,"cut":false,"hidden":false,"merged":[[12,2,12,7],[143,0,143,1]]}
["Depreciation"]
[]
["DO NOT ENTER ANYTHING ON THIS PAGE.  THE VALUES CALCULATED"]
["ON THIS PAGE ARE USED IN THE CASH FLOW ANALYSIS TAB."]
[]
[null,"= Calculated Cells (do not change formulas)"]
[null,"= Input Required"]
[null,"= Optional Input; To Provide Additional Information Only"]
[null,"= H2A Guidelines/Information Cells"]
[]
[]
[null,"MACRS Depreciation Table (Half-Year Convention)"]
[null,null,"Recovery Period"]
[null,"Recovery Period",3,5,7,10,15,20]
[null,1,0.33329999999999999,0.2,0.1429,0.1,0.05,3.7499999999999999E-2]
[null,2,0.44450000000000001,0.32,0.24490000000000001,0.18,9.5000000000000001E-2,7.2190000000000004E-2]
[null,3,0.14810000000000001,0.192,0.1749,0.14399999999999999,8.5500000000000007E-2,6.6769999999999996E-2]
[null,4,7.4099999999999999E-2,0.1152,0.1249,0.1152,7.6999999999999999E-2,6.1769999999999999E-2]
[null,5,null,0.1152,8.9300000000000004E-2,9.2200000000000004E-2,6.93E-2,5.713E-2]
[null,6,null,5.7599999999999998E-2,8.9200000000000002E-2,7.3700000000000002E-2,6.2300000000000001E-2,5.2850000000000001E-2]
[null,7,null,null,8.9300000000000004E-2,6.5500000000000003E-2,5.8999999999999997E-2,4.888E-2]
[null,8,null,null,4.4600000000000001E-2,6.5500000000000003E-2,5.8999999999999997E-2,4.5220000000000003E-2]
[null,9,null,null,null,6.5600000000000006E-2,5.91E-2,4.462E-2]
[null,10,null,null,null,6.5500000000000003E-2,5.8999999999999997E-2,4.4609999999999997E-2]
[null,11,null,null,null,3.2800000000000003E-2,5.91E-2,4.462E-2]
[null,12,null,null,null,null,5.8999999999999997E-2,4.4609999999999997E-2]
[null,13,null,null,null,null,5.91E-2,4.462E-2]
[null,14,null,null,null,null,5.8999999999999997E-2,4.4609999999999997E-2]
[null,15,null,null,null,null,5.91E-2,4.462E-2]
[null,16,null,null,null,null,2.9499999999999998E-2,4.4609999999999997E-2]
[null,17,null,null,null,null,null,4.462E-2]
[null,18,null,null,null,null,null,4.4609999999999997E-2]
[null,19,null,null,null,null,null,4.462E-2]
[null,20,null,null,null,null,null,4.4609999999999997E-2]
[null,21,null,null,null,null,null,2.231E-2]
[null,"NPV - Real IRR",{"$f":"NPV(real_irr,C15:C35)","v":0.83223639095690172},0.77326041835420833,0.7214497222020857,0.65413075678021171,0.51734170112373268,0.44242184434524368]
[null,"NPV - Nominal IRR",{"$f":"NPV(nominal_irr,C15:C35)","v":0.80323597675392511},0.73657752997876436,0.67922699226875871,0.60647139256063587,0.46310105446918032,0.38899409840521082]
[]
[]
[]
["Inputs from Cash-Input Sheet"]
["Depreciation Type",{"$f":"depr_type","v":"MACRS"}]
["Depreciation Period (yrs)",{"$f":"depr_length","v":20}]
["Total Initial Depreciable Capital",{"$f":"-('Cash Flow Analysis'!G65+SUM('Cash Flow Analysis'!H65:H113))","v":221745567.81441835}]
[]
[]
["DEPRECIATION CALCULATION TABLE"]
["Operation Year","Annual Depreciable Capital",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,"Total"]
[{"$f":"IF('Cash Flow Analysis'!C65=\"\",\"\",'Cash Flow Analysis'!C65)","v":-3},{"$f":"IF(A49=\"\",\"\",IF(A49<1,0,IF(A49=1,$B$44-'Cash Flow Analysis'!I65,-'Cash Flow Analysis'!I65)))","v":0},{"$f":"IF(B49=\"\",\"\",IF(AND($B$42=\"Straight Line\",$C$48<=depr_length),B49/depr_length,IF(AND($B$42=\"MACRS\",$C$48<=depr_length+1),B49*INDEX(MACRS_Table,MATCH($C$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":0},{"$f":"IF($B$49=\"\",\"\",IF(AND($B$42=\"Straight Line\",D48<=depr_length),$B$49/depr_length,IF(AND($B$42=\"MACRS\",D48<=depr_length+1),$B$49*INDEX(MACRS_Table,MATCH(D48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C49:W49)","v":0}]
[{"$f":"IF('Cash Flow Analysis'!C66=\"\",\"\",'Cash Flow Analysis'!C66)","v":-2},{"$f":"IF(A50=\"\",\"\",IF(A50<1,0,IF(A50=1,$B$44-'Cash Flow Analysis'!I66,-'Cash Flow Analysis'!I66)))","v":0},{"$f":"IF($B$50=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$50/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$50*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Cash Flow Analysis'!C67=\"\",\"\",'Cash Flow Analysis'!C67)","v":-1},{"$f":"IF(A51=\"\",\"\",IF(A51<1,0,IF(A51=1,$B$44-'Cash Flow Analysis'!I67,-'Cash Flow Analysis'!I67)))","v":0},{"$f":"IF($B$51=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$51/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$51*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF('Cash Flow Analysis'!C68=\"\",\"\",'Cash Flow Analysis'!C68)","v":1},{"$f":"IF(A52=\"\",\"\",IF(A52<1,0,IF(A52=1,$B$44-'Cash Flow Analysis'!I68,-'Cash Flow Analysis'!I68)))","v":222891569.315864},{"$f":"IF($B$52=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$52/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$52*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":8358433.8493448999},16090542.388912223,14882470.083220238,13768012.236640919,12733795.35501531,11779819.438343413,10894939.908159433,10079156.764463371,9945421.8228738513,9943192.907180693,9945421.8228738513,9943192.907180693,9945421.8228738513,9943192.907180693,9945421.8228738513,9943192.907180693,9945421.8228738513,9943192.907180693,9945421.8228738513,9943192.907180693,4972710.9114369256,222891569.31586403]
[{"$f":"IF('Cash Flow Analysis'!C69=\"\",\"\",'Cash Flow Analysis'!C69)","v":2},{"$f":"IF(A53=\"\",\"\",IF(A53<1,0,IF(A53=1,$B$44-'Cash Flow Analysis'!I69,-'Cash Flow Analysis'!I69)))","v":1167775.5299731246},{"$f":"IF($B$53=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$53/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$53*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":43791.582373992169},84301.715508759866,77972.372136305523,72133.4944864399,66715.016027364603,61716.936759079639,57080.867905086328,52806.8094653847,52106.144147400817,52094.466392101087,52106.144147400817,52094.466392101087,52106.144147400817,52094.466392101087,52106.144147400817,52094.466392101087,52106.144147400817,52094.466392101087,52106.144147400817,52094.466392101087,26053.072073700409,1167775.5299731249]
[{"$f":"IF('Cash Flow Analysis'!C70=\"\",\"\",'Cash Flow Analysis'!C70)","v":3},{"$f":"IF(A54=\"\",\"\",IF(A54<1,0,IF(A54=1,$B$44-'Cash Flow Analysis'!I70,-'Cash Flow Analysis'!I70)))","v":1189963.265042614},{"$f":"IF($B$54=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$54/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$54*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":44623.622439098021},85903.448103426301,79453.847206895327,73504.030881682265,67982.601331884536,62889.558557502147,58165.404395282967,53810.138845227004,53096.160886201433,53084.261253551005,53096.160886201433,53084.261253551005,53096.160886201433,53084.261253551005,53096.160886201433,53084.261253551005,53096.160886201433,53084.261253551005,53096.160886201433,53084.261253551005,26548.080443100716,1189963.2650426142]
[{"$f":"IF('Cash Flow Analysis'!C71=\"\",\"\",'Cash Flow Analysis'!C71)","v":4},{"$f":"IF(A55=\"\",\"\",IF(A55<1,0,IF(A55=1,$B$44-'Cash Flow Analysis'!I71,-'Cash Flow Analysis'!I71)))","v":1212572.5670784237},{"$f":"IF($B$55=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$55/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$55*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":45471.471265440887},87535.613617391413,80963.47030382634,74900.607468434231,69274.270757190345,64084.460170094695,59270.547078793352,54832.531483286322,54104.987943039268,54092.862217368478,54104.987943039268,54092.862217368478,54104.987943039268,54092.862217368478,54104.987943039268,54092.862217368478,54104.987943039268,54092.862217368478,54104.987943039268,54092.862217368478,27052.493971519634,1212572.5670784237]
[{"$f":"IF('Cash Flow Analysis'!C72=\"\",\"\",'Cash Flow Analysis'!C72)","v":5},{"$f":"IF(A56=\"\",\"\",IF(A56<1,0,IF(A56=1,$B$44-'Cash Flow Analysis'!I72,-'Cash Flow Analysis'!I72)))","v":1235611.4458529137},{"$f":"IF($B$56=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$56/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$56*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":46335.429219484264},89198.790276121843,82501.776239599043,76323.719010334476,70590.481901576961,65302.064913326489,60396.687473290418,55874.349581468763,55132.982713957004,55120.626599498471,55132.982713957004,55120.626599498471,55132.982713957004,55120.626599498471,55132.982713957004,55120.626599498471,55132.982713957004,55120.626599498471,55132.982713957004,55120.626599498471,27566.491356978502,1235611.4458529134]
[{"$f":"IF('Cash Flow Analysis'!C73=\"\",\"\",'Cash Flow Analysis'!C73)","v":6},{"$f":"IF(A57=\"\",\"\",IF(A57<1,0,IF(A57=1,$B$44-'Cash Flow Analysis'!I73,-'Cash Flow Analysis'!I73)))","v":1259088.063324119},{"$f":"IF($B$57=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$57/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$57*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":47215.802374654457},90893.567291368148,84069.309988151421,77773.869671530832,71931.701057706916,66542.804146679686,61544.224535282934,56935.962223516661,56180.509385522186,56167.918504888941,56180.509385522186,56167.918504888941,56180.509385522186,56167.918504888941,56180.509385522186,56167.918504888941,56180.509385522186,56167.918504888941,56180.509385522186,56167.918504888941,28090.254692761093,1259088.0633241187]
[{"$f":"IF('Cash Flow Analysis'!C74=\"\",\"\",'Cash Flow Analysis'!C74)","v":7},{"$f":"IF(A58=\"\",\"\",IF(A58<1,0,IF(A58=1,$B$44-'Cash Flow Analysis'!I74,-'Cash Flow Analysis'!I74)))","v":1283010.7365272774},{"$f":"IF($B$58=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$58/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$58*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":48112.902619772904},92620.545069904154,85666.626877926305,79251.573195289922,73298.403377803363,67807.117425466611,62713.564801453322,58017.745505763487,57247.939063847116,57235.108956481839,57247.939063847116,57235.108956481839,57247.939063847116,57235.108956481839,57247.939063847116,57235.108956481839,57247.939063847116,57235.108956481839,57247.939063847116,57235.108956481839,28623.969531923558,1283010.7365272767]
[{"$f":"IF('Cash Flow Analysis'!C75=\"\",\"\",'Cash Flow Analysis'!C75)","v":8},{"$f":"IF(A59=\"\",\"\",IF(A59<1,0,IF(A59=1,$B$44-'Cash Flow Analysis'!I75,-'Cash Flow Analysis'!I75)))","v":1307387.9405212954},{"$f":"IF($B$59=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$59/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$59*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":49027.047769548575},94380.335426232326,87294.292788606894,80757.35308600041,74691.07304198161,69095.452656550464,63905.122532680922,59120.082670372984,58335.6499060602,58322.576026654984,58335.6499060602,58322.576026654984,58335.6499060602,58322.576026654984,58335.6499060602,58322.576026654984,58335.6499060602,58322.576026654984,58335.6499060602,58322.576026654984,29167.8249530301,1307387.9405212956]
[{"$f":"IF('Cash Flow Analysis'!C76=\"\",\"\",'Cash Flow Analysis'!C76)","v":9},{"$f":"IF(A60=\"\",\"\",IF(A60<1,0,IF(A60=1,$B$44-'Cash Flow Analysis'!I76,-'Cash Flow Analysis'!I76)))","v":1332228.3113911999},{"$f":"IF($B$60=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$60/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$60*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":49958.561677169993},96173.561799330724,88952.884351590415,82291.742794634425,76110.203429779256,70408.266257024923,65119.31986080185,60243.364241110066,59444.027254275345,59430.704971161424,59444.027254275345,59430.704971161424,59444.027254275345,59430.704971161424,59444.027254275345,59430.704971161424,59444.027254275345,59430.704971161424,59444.027254275345,59430.704971161424,29722.013627137672,1332228.3113912002]
[{"$f":"IF('Cash Flow Analysis'!C77=\"\",\"\",'Cash Flow Analysis'!C77)","v":10},{"$f":"IF(A61=\"\",\"\",IF(A61<1,0,IF(A61=1,$B$44-'Cash Flow Analysis'!I77,-'Cash Flow Analysis'!I77)))","v":1357540.6493076326},{"$f":"IF($B$61=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$61/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$61*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":50907.774349036219},98000.859473518009,90642.989154270617,83855.285907732468,77556.297294945049,71746.023315908387,66356.586938157081,61387.988161691152,60573.463772106566,60559.888365613486,60573.463772106566,60559.888365613486,60573.463772106566,60559.888365613486,60573.463772106566,60559.888365613486,60573.463772106566,60559.888365613486,60573.463772106566,60559.888365613486,30286.731886053283,1357540.6493076328]
[{"$f":"IF('Cash Flow Analysis'!C78=\"\",\"\",'Cash Flow Analysis'!C78)","v":11},{"$f":"IF(A62=\"\",\"\",IF(A62<1,0,IF(A62=1,$B$44-'Cash Flow Analysis'!I78,-'Cash Flow Analysis'!I78)))","v":1383333.9216444776},{"$f":"IF($B$62=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$62/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$62*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":51875.022061667907},99862.875803514849,92365.205948201765,85448.536339979386,79029.866943549001,73109.197758910639,67617.362089982067,62554.359936763285,61724.35958377659,61710.52624456014,61724.35958377659,61710.52624456014,61724.35958377659,61710.52624456014,61724.35958377659,61710.52624456014,61724.35958377659,61710.52624456014,61724.35958377659,61710.52624456014,30862.179791888295,1383333.9216444776]
[{"$f":"IF('Cash Flow Analysis'!C79=\"\",\"\",'Cash Flow Analysis'!C79)","v":12},{"$f":"IF(A63=\"\",\"\",IF(A63<1,0,IF(A63=1,$B$44-'Cash Flow Analysis'!I79,-'Cash Flow Analysis'!I79)))","v":1409617.2661557228},{"$f":"IF($B$63=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$63/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$63*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":52860.647480839601},101760.27044378163,94120.144861217603,87072.058530438997,80531.43441547644,74498.272516329947,68902.091969691726,63742.892775561791,62897.122415868347,62883.02624320679,62897.122415868347,62883.02624320679,62897.122415868347,62883.02624320679,62897.122415868347,62883.02624320679,62897.122415868347,62883.02624320679,62897.122415868347,62883.02624320679,31448.561207934174,1409617.266155723]
[{"$f":"IF('Cash Flow Analysis'!C80=\"\",\"\",'Cash Flow Analysis'!C80)","v":13},{"$f":"IF(A64=\"\",\"\",IF(A64<1,0,IF(A64=1,$B$44-'Cash Flow Analysis'!I80,-'Cash Flow Analysis'!I80)))","v":1436399.9942126814},{"$f":"IF($B$64=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$64/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$64*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":53864.999782975552},103693.71558221348,95908.42761358073,88726.42764251733,82061.531669370495,75913.739694140211,70211.231717115865,64954.007738297456,64092.167741769845,64077.803741827716,64092.167741769845,64077.803741827716,64092.167741769845,64077.803741827716,64092.167741769845,64077.803741827716,64092.167741769845,64077.803741827716,64092.167741769845,64077.803741827716,32046.083870884922,1436399.9942126812]
[{"$f":"IF('Cash Flow Analysis'!C81=\"\",\"\",'Cash Flow Analysis'!C81)","v":14},{"$f":"IF(A65=\"\",\"\",IF(A65<1,0,IF(A65=1,$B$44-'Cash Flow Analysis'!I81,-'Cash Flow Analysis'!I81)))","v":1463691.5941027219},{"$f":"IF($B$65=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$65/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$65*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":54888.434778852068},105663.89617827551,97730.687738238732,90412.229767725134,83620.700771088508,77356.100748328856,71545.245119741041,66188.133885325093,65309.918928863452,65295.28201292242,65309.918928863452,65295.28201292242,65309.918928863452,65295.28201292242,65309.918928863452,65295.28201292242,65309.918928863452,65295.28201292242,65309.918928863452,65295.28201292242,32654.959464431726,1463691.5941027221]
[{"$f":"IF('Cash Flow Analysis'!C82=\"\",\"\",'Cash Flow Analysis'!C82)","v":15},{"$f":"IF(A66=\"\",\"\",IF(A66<1,0,IF(A66=1,$B$44-'Cash Flow Analysis'!I82,-'Cash Flow Analysis'!I82)))","v":1491501.7343906739},{"$f":"IF($B$66=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$66/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$66*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":55931.315039650268},107671.51020566275,99587.570805265292,92130.06213331192,85209.494085739207,78825.866662547123,72904.604777016139,67445.708429146282,66550.807388511865,66535.892371167953,66550.807388511865,66535.892371167953,66550.807388511865,66535.892371167953,66550.807388511865,66535.892371167953,66550.807388511865,66535.892371167953,66550.807388511865,66535.892371167953,33275.403694255932,1491501.7343906739]
[{"$f":"IF('Cash Flow Analysis'!C83=\"\",\"\",'Cash Flow Analysis'!C83)","v":16},{"$f":"IF(A67=\"\",\"\",IF(A67<1,0,IF(A67=1,$B$44-'Cash Flow Analysis'!I83,-'Cash Flow Analysis'!I83)))","v":1519840.2673440967},{"$f":"IF($B$67=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$67/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$67*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":56994.010025403622},109717.26889957035,101479.73465056533,93880.533313844848,86828.474473368246,80323.558129135505,74289.792267779441,68727.176889300055,67815.2727288936,67800.074326220143,67815.2727288936,67800.074326220143,67815.2727288936,67800.074326220143,67815.2727288936,67800.074326220143,67815.2727288936,67800.074326220143,67815.2727288936,67800.074326220143,33907.6363644468,1519840.2673440967]
[{"$f":"IF('Cash Flow Analysis'!C84=\"\",\"\",'Cash Flow Analysis'!C84)","v":17},{"$f":"IF(A68=\"\",\"\",IF(A68<1,0,IF(A68=1,$B$44-'Cash Flow Analysis'!I84,-'Cash Flow Analysis'!I84)))","v":1548717.2324236345},{"$f":"IF($B$68=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$68/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$68*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":58076.896215886292},111801.89700866218,103407.84960892607,95664.263446807905,88478.215488362242,81849.705733589086,75701.298320867252,70032.993250196756,69103.762910742575,69088.275738418335,69103.762910742575,69088.275738418335,69103.762910742575,69088.275738418335,69103.762910742575,69088.275738418335,69103.762910742575,69088.275738418335,69103.762910742575,69088.275738418335,34551.881455371287,1548717.2324236345]
[{"$f":"IF('Cash Flow Analysis'!C85=\"\",\"\",'Cash Flow Analysis'!C85)","v":18},{"$f":"IF(A69=\"\",\"\",IF(A69<1,0,IF(A69=1,$B$44-'Cash Flow Analysis'!I85,-'Cash Flow Analysis'!I85)))","v":1578142.8598396834},{"$f":"IF($B$69=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$69/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$69*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":59180.357243988125},113926.13305182675,105372.59875149565,97481.884452297236,90159.301582641114,83404.85014252727,77139.622988963718,71363.620121950487,70416.734406046671,70400.952977448265,70416.734406046671,70400.952977448265,70416.734406046671,70400.952977448265,70416.734406046671,70400.952977448265,70416.734406046671,70400.952977448265,70416.734406046671,70400.952977448265,35208.367203023336,1578142.8598396827]
[{"$f":"IF('Cash Flow Analysis'!C86=\"\",\"\",'Cash Flow Analysis'!C86)","v":19},{"$f":"IF(A70=\"\",\"\",IF(A70<1,0,IF(A70=1,$B$44-'Cash Flow Analysis'!I86,-'Cash Flow Analysis'!I86)))","v":1608127.5741766372},{"$f":"IF($B$70=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$70/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$70*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":60304.784031623894},116090.72957981145,107374.67812777407,99334.040256890876,91872.328312711281,84989.542295235282,78605.275825754026,72719.528904267543,71754.65235976156,71738.571084019786,71754.65235976156,71738.571084019786,71754.65235976156,71738.571084019786,71754.65235976156,71738.571084019786,71754.65235976156,71738.571084019786,71754.65235976156,71738.571084019786,35877.32617988078,1608127.574176637]
[{"$f":"IF('Cash Flow Analysis'!C87=\"\",\"\",'Cash Flow Analysis'!C87)","v":20},{"$f":"IF(A71=\"\",\"\",IF(A71<1,0,IF(A71=1,$B$44-'Cash Flow Analysis'!I87,-'Cash Flow Analysis'!I87)))","v":1638681.9980859936},{"$f":"IF($B$71=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$71/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$71*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":61450.574928224756},118296.45344182788,109414.79701220179,101221.38702177182,93617.902550652812,86604.34359884476,80098.776066443359,74101.199953448639,73117.990754597035,73101.603934616171,73117.990754597035,73101.603934616171,73117.990754597035,73101.603934616171,73117.990754597035,73101.603934616171,73117.990754597035,73101.603934616171,73117.990754597035,73101.603934616171,36558.995377298517,1638681.9980859933]
[{"$f":"IF('Cash Flow Analysis'!C88=\"\",\"\",'Cash Flow Analysis'!C88)","v":21},{"$f":"IF(A72=\"\",\"\",IF(A72<1,0,IF(A72=1,$B$44-'Cash Flow Analysis'!I88,-'Cash Flow Analysis'!I88)))","v":1669816.9560496272},{"$f":"IF($B$72=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$72/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$72*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":62618.135851861014},120544.08605722259,111493.6781554336,103144.59337518546,95396.642699115197,88249.826127222797,81620.652811705775,75509.122752564144,74507.232578934359,74490.534409373868,74507.232578934359,74490.534409373868,74507.232578934359,74490.534409373868,74507.232578934359,74490.534409373868,74507.232578934359,74490.534409373868,74507.232578934359,74490.534409373868,37253.61628946718,1669816.9560496269]
[{"$f":"IF('Cash Flow Analysis'!C89=\"\",\"\",'Cash Flow Analysis'!C89)","v":22},{"$f":"IF(A73=\"\",\"\",IF(A73<1,0,IF(A73=1,$B$44-'Cash Flow Analysis'!I89,-'Cash Flow Analysis'!I89)))","v":1701543.4782145699},{"$f":"IF($B$73=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$73/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$73*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":63807.880433046368},122834.42369230981,113612.05804038682,105104.34064931398,97209.178910398376,89926.572823640017,83171.445215128173,76943.796084862857,75922.869997934104,75905.854563151952,75922.869997934104,75905.854563151952,75922.869997934104,75905.854563151952,75922.869997934104,75905.854563151952,75922.869997934104,75905.854563151952,75922.869997934104,75905.854563151952,37961.434998967052,1701543.4782145701]
[{"$f":"IF('Cash Flow Analysis'!C90=\"\",\"\",'Cash Flow Analysis'!C90)","v":23},{"$f":"IF(A74=\"\",\"\",IF(A74<1,0,IF(A74=1,$B$44-'Cash Flow Analysis'!I90,-'Cash Flow Analysis'!I90)))","v":1733872.804300647},{"$f":"IF($B$74=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$74/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$74*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":65020.230161274259},125168.27774246372,115770.68714315419,107101.32312165096,99056.153309695961,91635.1777072892,84751.70267421563,78405.728210475267,77365.404527894876,77348.065799851858,77365.404527894876,77348.065799851858,77365.404527894876,77348.065799851858,77365.404527894876,77348.065799851858,77365.404527894876,77348.065799851858,77365.404527894876,77348.065799851858,38682.702263947438,1733872.8043006475]
[{"$f":"IF('Cash Flow Analysis'!C91=\"\",\"\",'Cash Flow Analysis'!C91)","v":24},{"$f":"IF(A75=\"\",\"\",IF(A75<1,0,IF(A75=1,$B$44-'Cash Flow Analysis'!I91,-'Cash Flow Analysis'!I91)))","v":1766816.3875823589},{"$f":"IF($B$75=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$75/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$75*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":66255.614534338456},127546.4750195705,117970.3301988741,109136.24826096231,100938.22022258016,93376.246083727674,86361.9850250257,79895.437046474282,78835.347213924848,78817.679050049032,78835.347213924848,78817.679050049032,78835.347213924848,78817.679050049032,78835.347213924848,78817.679050049032,78835.347213924848,78817.679050049032,78835.347213924848,78817.679050049032,39417.673606962424,1766816.3875823591]
[{"$f":"IF('Cash Flow Analysis'!C92=\"\",\"\",'Cash Flow Analysis'!C92)","v":25},{"$f":"IF(A76=\"\",\"\",IF(A76<1,0,IF(A76=1,$B$44-'Cash Flow Analysis'!I92,-'Cash Flow Analysis'!I92)))","v":1800385.8989464238},{"$f":"IF($B$76=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$76/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$76*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":67514.471210490883},129969.85804494235,120211.76647265271,111209.8369779206,102856.0464068092,95150.3947593185,88002.862740501194,81413.450350357292,80333.218810989434,80315.214951999966,80333.218810989434,80315.214951999966,80333.218810989434,80315.214951999966,80333.218810989434,80315.214951999966,80333.218810989434,80315.214951999966,80333.218810989434,80315.214951999966,40166.609405494717,1800385.8989464242]
[{"$f":"IF('Cash Flow Analysis'!C93=\"\",\"\",'Cash Flow Analysis'!C93)","v":26},{"$f":"IF(A77=\"\",\"\",IF(A77<1,0,IF(A77=1,$B$44-'Cash Flow Analysis'!I93,-'Cash Flow Analysis'!I93)))","v":1834593.2310264057},{"$f":"IF($B$77=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$77/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$77*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":68797.246163490214},132439.28534779625,122495.79003563311,113322.82388050108,104810.31128853856,96958.252259745539,89674.917132570714,82960.305907014073,81859.54996839822,81841.204036087947,81859.54996839822,81841.204036087947,81859.54996839822,81841.204036087947,81859.54996839822,81841.204036087947,81859.54996839822,81841.204036087947,81859.54996839822,81841.204036087947,40929.77498419911,1834593.2310264055]
[{"$f":"IF('Cash Flow Analysis'!C94=\"\",\"\",'Cash Flow Analysis'!C94)","v":27},{"$f":"IF(A78=\"\",\"\",IF(A78<1,0,IF(A78=1,$B$44-'Cash Flow Analysis'!I94,-'Cash Flow Analysis'!I94)))","v":1869450.5024159073},{"$f":"IF($B$78=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$78/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$78*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":70104.393840596516},134955.63176940437,124823.21004631012,115475.95753423059,106801.70720302079,98800.459052680701,91378.740558089557,84536.551719247334,83414.881417797791,83396.186912773614,83414.881417797791,83396.186912773614,83414.881417797791,83396.186912773614,83414.881417797791,83396.186912773614,83414.881417797791,83396.186912773614,83414.881417797791,83396.186912773614,41707.440708898896,1869450.502415908]
[{"$f":"IF('Cash Flow Analysis'!C95=\"\",\"\",'Cash Flow Analysis'!C95)","v":28},{"$f":"IF(A79=\"\",\"\",IF(A79<1,0,IF(A79=1,$B$44-'Cash Flow Analysis'!I95,-'Cash Flow Analysis'!I95)))","v":1904970.0619618096},{"$f":"IF($B$79=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$79/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$79*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":71436.377323567853},137519.78877302306,127194.85103719002,117670.00072738098,108830.93963987818,100677.66777468164,93114.936628693249,86142.746201913033,84999.764164735941,84980.714464116318,84999.764164735941,84980.714464116318,84999.764164735941,84980.714464116318,84999.764164735941,84980.714464116318,84999.764164735941,84980.714464116318,84999.764164735941,84980.714464116318,42499.882082367971,1904970.0619618103]
[{"$f":"IF('Cash Flow Analysis'!C96=\"\",\"\",'Cash Flow Analysis'!C96)","v":29},{"$f":"IF(A80=\"\",\"\",IF(A80<1,0,IF(A80=1,$B$44-'Cash Flow Analysis'!I96,-'Cash Flow Analysis'!I96)))","v":1941164.4931390837},{"$f":"IF($B$80=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$80/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$80*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":72793.668492715631},140132.66475971046,129611.55320689661,119905.7307412012,110898.72749303585,102590.54346240057,94884.120424638415,87779.458379749369,86614.759683865923,86595.34803893452,86614.759683865923,86595.34803893452,86614.759683865923,86595.34803893452,86614.759683865923,86595.34803893452,86614.759683865923,86595.34803893452,86614.759683865923,86595.34803893452,43307.379841932961,1941164.493139083]
[{"$f":"IF('Cash Flow Analysis'!C97=\"\",\"\",'Cash Flow Analysis'!C97)","v":30},{"$f":"IF(A81=\"\",\"\",IF(A81<1,0,IF(A81=1,$B$44-'Cash Flow Analysis'!I97,-'Cash Flow Analysis'!I97)))","v":1978046.6185087259},{"$f":"IF($B$81=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$81/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$81*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":74176.748194077212},142795.18539014494,132074.17271782763,122183.93962528399,113005.80331540351,104539.76378818616,96686.918712706523,89447.268088964585,88260.440117859354,88240.659651674257,88260.440117859354,88240.659651674257,88260.440117859354,88240.659651674257,88260.440117859354,88240.659651674257,88260.440117859354,88240.659651674257,88260.440117859354,88240.659651674257,44130.220058929677,1978046.6185087259]
[{"$f":"IF('Cash Flow Analysis'!C98=\"\",\"\",'Cash Flow Analysis'!C98)","v":31},{"$f":"IF(A82=\"\",\"\",IF(A82<1,0,IF(A82=1,$B$44-'Cash Flow Analysis'!I98,-'Cash Flow Analysis'!I98)))","v":2015629.5042603922},{"$f":"IF($B$82=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$82/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$82*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":75586.106409764703},145508.29391255771,134583.58199946638,124505.43447816442,115152.9135783962,106526.01930016173,98523.970168247964,91146.766182654945,89937.3884800987,89917.232185056084,89937.3884800987,89917.232185056084,89937.3884800987,89917.232185056084,89937.3884800987,89917.232185056084,89937.3884800987,89917.232185056084,89937.3884800987,89917.232185056084,44968.69424004935,2015629.5042603929]
[{"$f":"IF('Cash Flow Analysis'!C99=\"\",\"\",'Cash Flow Analysis'!C99)","v":32},{"$f":"IF(A83=\"\",\"\",IF(A83<1,0,IF(A83=1,$B$44-'Cash Flow Analysis'!I99,-'Cash Flow Analysis'!I99)))","v":2053926.4648413395},{"$f":"IF($B$83=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$83/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$83*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":77022.242431550229},148272.9514968963,137140.67005745624,126871.03773324954,117340.81893638572,108550.01366686479,100395.92560144467,92878.554740125386,91646.198861220575,91625.65959657215,91646.198861220575,91625.65959657215,91646.198861220575,91625.65959657215,91646.198861220575,91625.65959657215,91646.198861220575,91625.65959657215,91646.198861220575,91625.65959657215,45823.099430610288,2053926.4648413397]
[{"$f":"IF('Cash Flow Analysis'!C100=\"\",\"\",'Cash Flow Analysis'!C100)","v":33},{"$f":"IF(A84=\"\",\"\",IF(A84<1,0,IF(A84=1,$B$44-'Cash Flow Analysis'!I100,-'Cash Flow Analysis'!I100)))","v":2092951.0676733248},{"$f":"IF($B$84=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$84/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$84*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":78485.665037749684},151090.13757533734,139746.34278854789,129281.58745018127,119570.29449617706,110612.46392653522,102303.44818787211,94643.247280187759,93387.476639583751,93366.547128907012,93387.476639583751,93366.547128907012,93387.476639583751,93366.547128907012,93387.476639583751,93366.547128907012,93387.476639583751,93366.547128907012,93387.476639583751,93366.547128907012,46693.738319791875,2092951.0676733241]
[{"$f":"IF('Cash Flow Analysis'!C101=\"\",\"\",'Cash Flow Analysis'!C101)","v":34},{"$f":"IF(A85=\"\",\"\",IF(A85<1,0,IF(A85=1,$B$44-'Cash Flow Analysis'!I101,-'Cash Flow Analysis'!I101)))","v":2132717.1379591175},{"$f":"IF($B$85=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$85/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$85*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":79976.892673466908},153960.85018926871,142401.52330153028,131737.9376117347,121842.13009160438,112714.10074113937,104247.21370344167,96441.468978511301,95161.838695735831,95140.511524356232,95161.838695735831,95140.511524356232,95161.838695735831,95140.511524356232,95161.838695735831,95140.511524356232,95161.838695735831,95140.511524356232,95161.838695735831,95140.511524356232,47580.919347867915,2132717.137959118]
[{"$f":"IF('Cash Flow Analysis'!C102=\"\",\"\",'Cash Flow Analysis'!C102)","v":35},{"$f":"IF(A86=\"\",\"\",IF(A86<1,0,IF(A86=1,$B$44-'Cash Flow Analysis'!I102,-'Cash Flow Analysis'!I102)))","v":2173238.7635803409},{"$f":"IF($B$86=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$86/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$86*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":81496.453634262783},156886.1063428648,145107.15224425934,134240.95842635765,124157.13056334488,114855.66865522102,106227.91076380706,98273.856889103015,96969.913630954805,96948.181243319006,96969.913630954805,96948.181243319006,96969.913630954805,96948.181243319006,96969.913630954805,96948.181243319006,96969.913630954805,96948.181243319006,96969.913630954805,96948.181243319006,48484.956815477402,2173238.7635803418]
[{"$f":"IF('Cash Flow Analysis'!C103=\"\",\"\",'Cash Flow Analysis'!C103)","v":36},{"$f":"IF(A87=\"\",\"\",IF(A87<1,0,IF(A87=1,$B$44-'Cash Flow Analysis'!I103,-'Cash Flow Analysis'!I103)))","v":2214530.3000883674},{"$f":"IF($B$87=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$87/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$87*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":83044.886253313773},159866.94236337926,147864.18813690028,136791.53663645845,126516.11604404844,117037.92635967022,108246.2410683194,100141.06016999598,98812.341989942957,98790.196686942058,98812.341989942957,98790.196686942058,98812.341989942957,98790.196686942058,98812.341989942957,98790.196686942058,98812.341989942957,98790.196686942058,98812.341989942957,98790.196686942058,49406.170994971479,2214530.3000883684]
[{"$f":"IF('Cash Flow Analysis'!C104=\"\",\"\",'Cash Flow Analysis'!C104)","v":37},{"$f":"IF(A88=\"\",\"\",IF(A88<1,0,IF(A88=1,$B$44-'Cash Flow Analysis'!I104,-'Cash Flow Analysis'!I104)))","v":2256606.3757900465},{"$f":"IF($B$88=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$88/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$88*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":84622.739092126736},162904.41426828346,150673.60771150139,139390.57583255117,128919.92224888536,119261.64696050396,110302.91964861748,102043.74031322591,100689.77648775188,100667.21042399397,100689.77648775188,100667.21042399397,100689.77648775188,100667.21042399397,100689.77648775188,100667.21042399397,100689.77648775188,100667.21042399397,100689.77648775188,100667.21042399397,50344.888243875939,2256606.3757900461]
[{"$f":"IF('Cash Flow Analysis'!C105=\"\",\"\",'Cash Flow Analysis'!C105)","v":38},{"$f":"IF(A89=\"\",\"\",IF(A89<1,0,IF(A89=1,$B$44-'Cash Flow Analysis'!I105,-'Cash Flow Analysis'!I105)))","v":2299481.8969300566},{"$f":"IF($B$89=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$89/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$89*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":86230.571134877115},165999.5981393808,153536.40625801988,142038.99677336958,131369.40077161414,121527.6182527535,112398.67512194117,103982.57137917717,102602.88224101912,102579.88742204983,102602.88224101912,102579.88742204983,102602.88224101912,102579.88742204983,102602.88224101912,102579.88742204983,102602.88224101912,102579.88742204983,102602.88224101912,102579.88742204983,51301.44112050956,2299481.8969300566]
[{"$f":"IF('Cash Flow Analysis'!C106=\"\",\"\",'Cash Flow Analysis'!C106)","v":39},{"$f":"IF(A90=\"\",\"\",IF(A90<1,0,IF(A90=1,$B$44-'Cash Flow Analysis'!I106,-'Cash Flow Analysis'!I106)))","v":2343172.0529717281},{"$f":"IF($B$90=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$90/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$90*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":87868.951986439803},169153.59050402907,156453.59797692229,144737.73771206365,133865.41938627482,123836.64299955583,114534.24994925807,105958.24023538156,104552.33700359851,104528.90528306879,104552.33700359851,104528.90528306879,104552.33700359851,104528.90528306879,104552.33700359851,104528.90528306879,104552.33700359851,104528.90528306879,104552.33700359851,104528.90528306879,52276.168501799257,2343172.0529717281]
[{"$f":"IF('Cash Flow Analysis'!C107=\"\",\"\",'Cash Flow Analysis'!C107)","v":40},{"$f":"IF(A91=\"\",\"\",IF(A91<1,0,IF(A91=1,$B$44-'Cash Flow Analysis'!I107,-'Cash Flow Analysis'!I107)))","v":2387692.3219781909},{"$f":"IF($B$91=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$91/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$91*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":89538.462074182156},172367.5087236056,159426.21633848379,147487.75472859284,136408.86235461404,126189.53921654739,116710.40069829398,107971.4467998538,106538.83140666688,106514.95448344709,106538.83140666688,106514.95448344709,106538.83140666688,106514.95448344709,106538.83140666688,106514.95448344709,106538.83140666688,106514.95448344709,106538.83140666688,106514.95448344709,53269.415703333441,2387692.3219781909]
[{"$f":"IF('Cash Flow Analysis'!C108=\"\",\"\",'Cash Flow Analysis'!C108)","v":""},{"$f":"IF(A92=\"\",\"\",IF(A92<1,0,IF(A92=1,$B$44-'Cash Flow Analysis'!I108,-'Cash Flow Analysis'!I108)))","v":""},{"$f":"IF($B$92=\"\",\"\",IF(AND($B$42=\"Straight Line\",C48<=depr_length),$B$92/depr_length,IF(AND($B$42=\"MACRS\",C48<=depr_length+1),$B$92*INDEX(MACRS_Table,MATCH(C48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","","","","","","","","","","","",0]
[]
[]
["DEPRECIATION CHARGES TO CASH FLOW TAB"]
["Operation Year","Depreciation Charge","Post Analysis Depreciation"]
[{"$f":"IF('Cash Flow Analysis'!C65=\"\",\"\",'Cash Flow Analysis'!C65)","v":-3},{"$f":"C49","v":0},{"$f":"IF(A97=\"\",B97,0)","v":0}]
[{"$f":"IF('Cash Flow Analysis'!C66=\"\",\"\",'Cash Flow Analysis'!C66)","v":-2},{"$f":"SUM(D49,C50)","v":0},0]
[{"$f":"IF('Cash Flow Analysis'!C67=\"\",\"\",'Cash Flow Analysis'!C67)","v":-1},{"$f":"SUM(E49,D50,C51)","v":0},0]
[{"$f":"IF('Cash Flow Analysis'!C68=\"\",\"\",'Cash Flow Analysis'!C68)","v":1},{"$f":"SUM(F49,E50,D51,C52)","v":8358433.8493448999},0]
[{"$f":"IF('Cash Flow Analysis'!C69=\"\",\"\",'Cash Flow Analysis'!C69)","v":2},{"$f":"SUM(G49,F50,E51,D52,C53)","v":16134333.971286215},0]
[{"$f":"IF('Cash Flow Analysis'!C70=\"\",\"\",'Cash Flow Analysis'!C70)","v":3},{"$f":"SUM(H49,G50,F51,E52,D53,C54)","v":15011395.421168095},0]
[{"$f":"IF('Cash Flow Analysis'!C71=\"\",\"\",'Cash Flow Analysis'!C71)","v":4},{"$f":"SUM(I49,H50,G51,F52,E53,D54,C55)","v":13977359.528146092},0]
[{"$f":"IF('Cash Flow Analysis'!C72=\"\",\"\",'Cash Flow Analysis'!C72)","v":5},{"$f":"SUM(J49,I50,H51,G52,F53,E54,D55,C56)","v":13019253.739545522},0]
[{"$f":"IF('Cash Flow Analysis'!C73=\"\",\"\",'Cash Flow Analysis'!C73)","v":6},{"$f":"SUM(K49,J50,I51,H52,G53,F54,E55,D56,C57)","v":12137416.548207063},0]
[{"$f":"IF('Cash Flow Analysis'!C74=\"\",\"\",'Cash Flow Analysis'!C74)","v":7},{"$f":"SUM(L49,K50,J51,I52,H53,G54,F55,E56,D57,C58)","v":11321048.299869569},0]
[{"$f":"IF('Cash Flow Analysis'!C75=\"\",\"\",'Cash Flow Analysis'!C75)","v":8},{"$f":"SUM(M49,L50,K51,J52,I53,H54,G55,F56,E57,D58,C59)","v":10570442.08352109},0]
[{"$f":"IF('Cash Flow Analysis'!C76=\"\",\"\",'Cash Flow Analysis'!C76)","v":9},{"$f":"SUM(N49,M50,L51,K52,J53,I54,H55,G56,F57,E58,D59,C60)","v":10498848.372459048},0]
[{"$f":"IF('Cash Flow Analysis'!C77=\"\",\"\",'Cash Flow Analysis'!C77)","v":10},{"$f":"SUM(O49,N50,M51,L52,K53,J54,I55,H56,G57,F58,E59,D60,C61)","v":10559240.705355411},0]
[{"$f":"IF('Cash Flow Analysis'!C78=\"\",\"\",'Cash Flow Analysis'!C78)","v":11},{"$f":"SUM(P49,O50,N51,M52,L53,K54,J55,I56,H57,G58,F59,E60,D61,C62)","v":10625268.99560599},0]
[{"$f":"IF('Cash Flow Analysis'!C79=\"\",\"\",'Cash Flow Analysis'!C79)","v":12},{"$f":"SUM(Q49,P50,O51,N52,M53,L54,K55,J56,I57,H58,G59,F60,E61,D62,C63)","v":10688063.320342142},0]
[{"$f":"IF('Cash Flow Analysis'!C80=\"\",\"\",'Cash Flow Analysis'!C80)","v":13},{"$f":"SUM(R49,Q50,P51,O52,N53,M54,L55,K56,J57,I58,H59,G60,F61,E62,D63,C64)","v":10756539.240277471},0]
[{"$f":"IF('Cash Flow Analysis'!C81=\"\",\"\",'Cash Flow Analysis'!C81)","v":14},{"$f":"SUM(S49,R50,Q51,P52,O53,N54,M55,L56,K57,J58,I59,H60,G61,F62,E63,D64,C65)","v":10821827.699662382},0]
[{"$f":"IF('Cash Flow Analysis'!C82=\"\",\"\",'Cash Flow Analysis'!C82)","v":15},{"$f":"SUM(T49,S50,R51,Q52,P53,O54,N55,M56,L57,K58,J59,I60,H61,G62,F63,E64,D65,C66)","v":10892845.142804792},0]
[{"$f":"IF('Cash Flow Analysis'!C83=\"\",\"\",'Cash Flow Analysis'!C83)","v":16},{"$f":"SUM(U49,T50,S51,R52,Q53,P54,O55,N56,M57,L58,K59,J60,I61,H62,G63,F64,E65,D66,C67)","v":10960723.414337723},0]
[{"$f":"IF('Cash Flow Analysis'!C84=\"\",\"\",'Cash Flow Analysis'!C84)","v":17},{"$f":"SUM(V49,U50,T51,S52,R53,Q54,P55,O56,N57,M58,L59,K60,J61,I62,H63,G64,F65,E66,D67,C68)","v":11034379.876058968},0]
[{"$f":"IF('Cash Flow Analysis'!C85=\"\",\"\",'Cash Flow Analysis'!C85)","v":18},{"$f":"SUM(W49,V50,U51,T52,S53,R54,Q55,P56,O57,N58,M59,L60,K61,J62,I63,H64,G65,F66,E67,D68,C69)","v":11104947.307523726},0]
[{"$f":"IF('Cash Flow Analysis'!C86=\"\",\"\",'Cash Flow Analysis'!C86)","v":19},11181344.023215503,0]
[{"$f":"IF('Cash Flow Analysis'!C87=\"\",\"\",'Cash Flow Analysis'!C87)","v":20},11254703.773476237,0]
[{"$f":"IF('Cash Flow Analysis'!C88=\"\",\"\",'Cash Flow Analysis'!C88)","v":21},6361234.9505841844,0]
[{"$f":"IF('Cash Flow Analysis'!C89=\"\",\"\",'Cash Flow Analysis'!C89)","v":22},1440959.0679647585,0]
[{"$f":"IF('Cash Flow Analysis'!C90=\"\",\"\",'Cash Flow Analysis'!C90)","v":23},1468337.2902560891,0]
[{"$f":"IF('Cash Flow Analysis'!C91=\"\",\"\",'Cash Flow Analysis'!C91)","v":24},1496235.6987709545,0]
[{"$f":"IF('Cash Flow Analysis'!C92=\"\",\"\",'Cash Flow Analysis'!C92)","v":25},1524664.1770476026,0]
[{"$f":"IF('Cash Flow Analysis'!C93=\"\",\"\",'Cash Flow Analysis'!C93)","v":26},1553632.7964115071,0]
[{"$f":"IF('Cash Flow Analysis'!C94=\"\",\"\",'Cash Flow Analysis'!C94)","v":27},1583151.8195433253,0]
[{"$f":"IF('Cash Flow Analysis'!C95=\"\",\"\",'Cash Flow Analysis'!C95)","v":28},1613231.7041146485,0]
[{"$f":"IF('Cash Flow Analysis'!C96=\"\",\"\",'Cash Flow Analysis'!C96)","v":29},1643883.1064928272,0]
[{"$f":"IF('Cash Flow Analysis'!C97=\"\",\"\",'Cash Flow Analysis'!C97)","v":30},1675116.8855161907,0]
[{"$f":"IF('Cash Flow Analysis'!C98=\"\",\"\",'Cash Flow Analysis'!C98)","v":31},1706944.1063409981,0]
[{"$f":"IF('Cash Flow Analysis'!C99=\"\",\"\",'Cash Flow Analysis'!C99)","v":32},1739376.0443614773,0]
[{"$f":"IF('Cash Flow Analysis'!C100=\"\",\"\",'Cash Flow Analysis'!C100)","v":33},1772424.189204345,0]
[{"$f":"IF('Cash Flow Analysis'!C101=\"\",\"\",'Cash Flow Analysis'!C101)","v":34},1806100.2487992274,0]
[{"$f":"IF('Cash Flow Analysis'!C102=\"\",\"\",'Cash Flow Analysis'!C102)","v":35},1840416.153526413,0]
[{"$f":"IF('Cash Flow Analysis'!C103=\"\",\"\",'Cash Flow Analysis'!C103)","v":36},1875384.0604434141,0]
[{"$f":"IF('Cash Flow Analysis'!C104=\"\",\"\",'Cash Flow Analysis'!C104)","v":37},1911016.3575918393,0]
[{"$f":"IF('Cash Flow Analysis'!C105=\"\",\"\",'Cash Flow Analysis'!C105)","v":38},1947325.668386084,0]
[{"$f":"IF('Cash Flow Analysis'!C106=\"\",\"\",'Cash Flow Analysis'!C106)","v":39},1984324.8560854194,0]
[{"$f":"IF('Cash Flow Analysis'!C107=\"\",\"\",'Cash Flow Analysis'!C107)","v":40},2022027.0283510427,0]
[{"$f":"IF('Cash Flow Analysis'!C108=\"\",\"\",'Cash Flow Analysis'!C108)","v":""},1969205.8490361208,1969205.8490361208]
["Totals",{"$f":"SUM(B97:B140)","v":271843407.37103641},{"$f":"SUM(C97:C140)","v":1969205.8490361208}]
[]
[{"$f":"IF('Cash Flow Analysis'!C109=\"\",\"\",'Cash Flow Analysis'!C109)","v":""}]
["Remaining Book Value Calculation for Greater than 40-year Plant Life "]
["Year after 40","Depreciation Charge"]
[1,{"$f":"SUM(D92,E91,F90,G89,H88,I87,J86,K85,L84,M83,N82,O81,P80,Q79,R78,S77,T76,U75,V74,W73)","v":1830978.2687784529}]
[2,{"$f":"SUM(E92,F91,G90,H89,I88,J87,K86,L85,M84,N83,O82,P81,Q80,R79,S78,T77,U76,V75,W74)","v":1703311.5414363286}]
[3,{"$f":"SUM(F92,G91,H90,I89,J88,K87,L86,M85,N84,O83,P82,Q81,R80,S79,T78,U77,V76,W75)","v":1585384.4386551827}]
[4,{"$f":"SUM(G92,H91,I90,J89,K88,L87,M86,N85,O84,P83,Q82,R81,S80,T79,U78,V77,W76)","v":1476506.1122502792}]
[5,{"$f":"SUM(H92,I91,J90,K89,L88,M87,N86,O85,P84,Q83,R82,S81,T80,U79,V78,W77)","v":1375972.5879213726}]
[6,{"$f":"SUM(I92,J91,K90,L89,M88,N87,O86,P85,Q84,R83,S82,T81,U80,V79,W78)","v":1283188.1687803171}]
[7,{"$f":"SUM(J92,K91,L90,M89,N88,O87,P86,Q85,R84,S83,T82,U81,V80,W79)","v":1197545.8396980923}]
[8,{"$f":"SUM(K92,L91,M90,N89,O88,P87,Q86,R85,S84,T83,U82,V81,W80)","v":1111736.1414489623}]
[9,{"$f":"SUM(L92,M91,N90,O89,P88,Q87,R86,S85,T84,U83,V82,W81)","v":1024320.3895178599}]
[10,{"$f":"SUM(M92,N91,O90,P89,Q88,R87,S86,T85,U84,V83,W82)","v":935219.40771530557}]
[11,{"$f":"SUM(N92,O91,P90,Q89,R88,S87,T86,U85,V84,W83)","v":844449.83784326387}]
[12,{"$f":"SUM(O92,P91,Q90,R89,S88,T87,U86,V85,W84)","v":751931.31555889221}]
[13,{"$f":"SUM(P92,Q91,R90,S89,T88,U87,V86,W85)","v":657679.27193587867}]
[14,{"$f":"SUM(Q92,R91,S90,T89,U88,V87,W86)","v":561612.10889926669}]
[15,{"$f":"SUM(R92,S91,T90,U89,V88,W87)","v":463744.00034972018}]
[16,{"$f":"SUM(S92,T91,U90,V89,W88)","v":363992.06715297134}]
[17,{"$f":"SUM(T92,U91,V90,W89)","v":262369.17781024525}]
[18,{"$f":"SUM(U92,V91,W90)","v":158791.12298524636}]
[19,{"$f":"SUM(V92,W91)","v":53269.415703333441}]
[20,{"$f":"SUM(W92)","v":0}]
["Totals",{"$f":"SUM(B146:B165)","v":17642001.214440968}]

{"sheet":"Constants and Conversions","index":17,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["To Convert From","To","Multiply by:"]
["General"]
["miles","km",1.6093,"km/mile"]
["gallons","liters",3.7850000000000001,"L/gal"]
["MPG","kWh/km",1.8263969224024776E-2,"(kWh/km)/MPG"]
["scf","Nm3",2.6852999999999998E-2,"Nm3/scf","60 degrees F, 1 atm"]
["lb","kg",{"$f":"1/2.205","v":0.45351473922902491},"kg/lb"]
["ncf","Nm3",2.8316999999999998E-2,"Nm3/ncf","0 degrees C (32 F), 1 atm"]
["MPa","psi",145.03800000000001,"psi/MPa"]
[]
["Energy"]
["MJ","kWh",0.27777777777777779]
["gallon of gasoline eq (GGE) -conventional gasoline","kWh",34.022625288888882]
["kg H2 (LHV)","GGE",0.97933196399532141]
["kg H2 (LHV)","kWh",{"$f":"kgH2_to_GJ*MJ_to_kWh*1000","v":33.392121748655818}]
["kg H2 (LHV)","GJ",{"$f":"H2_LHV_MJ_p_kg/1000","v":0.12021163829516093}]
["btu ","kWh",2.9308323563892143E-4]
["mmBTU","GJ",1.0549999999999999]
[]
[]
["Greenhouse Gas Emissions Factors",null,"IPCC Fourth Assessment Report: Climate Change 2007 (http://www.ipcc.ch/publications_and_data/ar4/wg1/en/ch2s2-10-2.html) Table 2.14 100-year potential"]
["CO2",1]
["CH4",25]
["N2O",298]
[]
[]
["Energy Feedstock Conversions"]
["Usage unit","Conversion from $/GJ"]
["mmBtu",{"$f":"mmBTU_to_GJ","v":1.0549999999999999}]
["kWh",{"$f":"1/MJ_to_kWh/1000","v":3.5999999999999995E-3}]
["GJ",1]

{"sheet":"Lists","index":18,"n_rows":80,"n_cols":29,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Cancelled"]
[null,null,null,null,null,null,null,null,null,"Price_Tables"]
["Use_Default",null,"Yes_No",null,"Temp_var_location",null,"Sensitivity_Variables",null,null,"AEO_2009_Reference_Case",null,null,"Import_Variable_List",null,"Input_Value_Defaults",null,null,"Export_Variable_List",null,"CO2_Location",null,"CO2_Terrain",null,null,"CO2_Value_Defaults",null,null,"Scaling_Method_Defaults"]
["Use H2A Value",null,"Yes",null,100000,null,"Operating Capacity Factor (fraction)","cap_factor",null,"AEO_2013_Reference_Case",null,null,"title",null,{"$f":"M7","v":"ref_year"},2007,null,"title",null,1,"USA, Canada, Europe, Japan, Australia","cultivated land",1.1000000000000001,null,"CO2_Capture_Efficiency",0.9,null,"Engin","Skip"]
["Enter Value",null,"No",null,null,null,"Plant Design Capacity (kg of H2/day)","design_cap",null,"AEO_2013_High_Price_Case",null,null,"cap_factor",null,{"$f":"M18","v":"depr_type"},"MACRS",null,"H2_Price_real",null,1.2,"UK","grassland",1,null,"CO2_MaintFactor",0.04,null,"Site_prep","Skip"]
[null,null,null,null,null,null,"Assumed start-up year","startup_year",null,"AEO_2014_Reference_Case",null,null,"design_cap",null,{"$f":"M19","v":"equity"},1,null,"H2_Price_nominal",null,null,null,"wooded",1.05,null,"CO2_PipeFactor",2.5000000000000001E-2,null,"Process_cont","Skip"]
["Add_As_List",null,"Feed_Type_List",null,null,null,"Length of Construction Period (years)","construct",null,null,null,null,"ref_year",null,{"$f":"M25","v":"decom_percent"},0.1,null,"result_cap_contr",null,null,null,"jungle",1.1000000000000001,null,"CO2_SiteCap",1857773,null,"Project_cont","Skip"]
["Feedstock",null,"Feed",null,null,null,"Start-up Time (years)","start_time",null,"Price_Table_in_Use","Energy_Feed_List",null,"startup_year",null,"salvage_perct",0.1,null,"result_decom_contr",null,null,null,"stony desert",1.1000000000000001,null,"CO2_NWells",1,null,"Fees","Skip"]
["Utility",null,"Utility",null,null,null,"Plant life (years)","plant_life",null,{"$f":"TMP_PriceTable","v":"AEO_2009_Reference_Case"},{"$f":"J9&\"_Feeds\"","v":"AEO_2009_Reference_Case_Feeds"},null,"construct",null,"inflation_rate",1.9E-2,null,"result_fixed_o_m_contr",null,null,null,"<20% Mountainous",1.3,null,"CO2_WellDepth",1524,null,"Other_indirect","Skip"]
["Byproduct",null,"Feed Utility",null,null,null,"Decommissioning costs (fraction of depreciable capital investment)","decom_percent",null,null,"Energy_Feed_Years",null,"percent_cap1",null,"real_irr",0.1,null,"result_feed_contr",null,null,null,">50% Mountainous",1.5,null,"CO2_Location_Factor",1,null,"Permitting","Skip"]
[null,null,"Feed Utility Byprod",null,null,null,"Salvage value (fraction of total capital investment)","salvage_perct",null,null,{"$f":"J9&\"_Years\"","v":"AEO_2009_Reference_Case_Years"},null,"percent_cap2",null,"state_tax_rate",0.06,null,"result_byprod_contr",null,null,null,null,null,null,"CO2_TerrainType","<20% Mountainous",null,"acre_cost","Use Baseline Value"]
[null,null,"Byproduct",null,null,null,"Inflation rate (fraction)","inflation_rate",null,null,null,null,"percent_cap3",null,"fed_tax_rate",0.35,null,"result_other_var_contr",null,null,null,null,null,null,"CO2_PipeLength",100,null,"acres","Use Scale Factor"]
[null,null,null,null,null,null,"After-tax Real IRR (fraction)","real_irr",null,null,null,null,"percent_cap4",null,"WorkingCap",0.15,null,"result_other_mat_contr",null,null,null,null,null,null,"CO2_Pin_psia",14.7,null,"FTEs",0.25]
["Delete_As_List",null,"ColorList",null,null,null,"State Taxes (fraction)","state_tax_rate",null,null,null,null,"start_time",null,"overhead_rate",0.2,null,"cap_factor",null,null,null,null,null,null,"CO2_credit",0,null,"FTE_cost","Use Baseline Value"]
["Energy Feedstock",null,"Input",null,null,null,"Federal Taxes (fraction)","fed_tax_rate",null,null,null,null,"plant_life",null,"tax_ins_rate",0.02,null,"design_cap",null,null,null,null,null,null,null,null,null,"licensing","Use Scale Factor"]
["Energy Utility",null,"Calculated",null,null,null,"WORKING CAPITAL (fraction of yearly change in operating costs)","WorkingCap",null,null,null,null,"anal_period",null,"royalties",0,null,"ref_year",null,null,null,null,null,null,null,null,null,"rent","Use Scale Factor"]
["Energy Byproduct",null,"Error",null,null,null,"Total Direct Capital Cost","direct_cap",null,null,null,null,"depr_length",null,"operator_profit",0,null,"startup_year",null,null,null,null,null,null,null,null,null,"material","Use Scale Factor"]
["Other Feed",null,"Information",null,null,null,"Total Capital Investment","total_cap",null,null,null,null,"depr_type",null,"tax_credit",0,null,"construct",null,null,null,null,null,null,null,null,null,"prod_maint","Use Scale Factor"]
["Other Byproduct",null,"UserInfo",null,null,null,"Total Fixed Operating Cost","fixed",null,null,null,null,"equity",null,"Proc_CO2_tax",0,null,"percent_cap1",null,null,null,null,null,null,null,null,null,"other_fees","Use Scale Ratio"]
["All",null,null,null,null,null,"Cost of land ($/acre)","acre_cost",null,null,null,null,"debt_interest",null,"Upstream_CO2_tax",0,null,"percent_cap2",null,null,null,null,null,null,null,null,null,"other_fixed","Use Scale Factor"]
[null,null,null,null,null,null,"Labor Requirement (FTE)","FTEs",null,null,null,null,"debt_period",null,null,null,null,"percent_cap3",null,null,null,null,null,null,null,null,null,"var_misc","Use Scale Ratio"]
[null,null,null,null,null,null,"G&A rate (fraction of labor cost)","overhead_rate",null,null,null,null,"percnt_fixed",null,null,null,null,"percent_cap4",null,null,null,null,null,null,null,null,null,"total_other_raw","Use Scale Ratio"]
["Scaling_validation",null,null,null,null,null,"Property tax and insurance rate (fraction of total capital investment)","tax_ins_rate",null,null,null,null,"percnt_revs",null,null,null,null,"start_time",null,null,null,null,null,null,null,null,null,"waste_treat","Use Scale Ratio"]
["Use Scale Ratio",null,null,null,null,null,"Rent ($/year)","rent",null,null,null,null,"percnt_var",null,null,null,null,"plant_life",null,null,null,null,null,null,null,null,null,"solidwaste_treat","Use Scale Ratio"]
["Use Scale Factor",null,null,null,null,null,"Material costs for maintenance and repairs ($/year)","material",null,null,null,null,"decom_percent",null,null,null,null,"anal_period",null,null,null,null,null,null,null,null,null,"royalties","Use Scale Ratio"]
["Use Baseline Value",null,null,null,null,null,"Production Maintenance and Repairs ($/year)","prod_maint",null,null,null,null,"salvage_perct",null,null,null,null,"depr_length",null,null,null,null,null,null,null,null,null,"operator_profit","Use Scale Ratio"]
["Skip",null,null,null,null,null,"Waste treatment costs ($/year)","waste_treat",null,null,null,null,"inflation_rate",null,null,null,null,"depr_type",null,null,null,null,null,null,null,null,null,"tax_credit","Use Scale Ratio"]
[0.1,null,null,null,null,null,"Solid waste disposal costs ($/year)","solidwaste_treat",null,null,null,null,"real_irr",null,null,null,null,"equity",null,null,null,null,null,null,null,null,null,"CO2_OandMCost","Skip"]
[0.2,null,null,null,null,null,"CO2 sequestration capital costs ($/year)","CO2_seq",null,null,null,null,"state_tax_rate",null,null,null,null,"debt_interest"]
[0.25,null,null,null,null,null,"utility Industrial Electricity Usage","utilityIndustrial_Electricity_Usage",null,null,null,null,"fed_tax_rate",null,null,null,null,"debt_period"]
[0.3,null,null,null,null,null,"feedstock Industrial Natural Gas Usage","feedstockIndustrial_Natural_Gas_Usage",null,null,null,null,"WorkingCap",null,null,null,null,"percnt_fixed"]
[0.4,null,null,null,null,null,"feedstock Industrial Natural Gas Usage","feedstockIndustrial_Natural_Gas_Usage",null,null,null,null,"acre_cost",null,null,null,null,"percnt_revs"]
[0.5,null,null,null,null,null,null,null,null,null,null,null,"acres",null,null,null,null,"percnt_var"]
[0.6,null,null,null,null,null,null,null,null,null,null,null,"FTEs",null,null,null,null,"decom_percent"]
[0.7,null,null,null,null,null,null,null,null,null,null,null,"FTE_cost",null,null,null,null,"salvage_perct"]
[0.8,null,null,null,null,null,null,null,null,null,null,null,"overhead_rate",null,null,null,null,"inflation_rate"]
[0.9,null,null,null,null,null,null,null,null,null,null,null,"tax_ins_rate",null,null,null,null,"real_irr"]
[null,null,null,null,null,null,null,null,null,null,null,null,"rent",null,null,null,null,"state_tax_rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"material",null,null,null,null,"fed_tax_rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"prod_maint",null,null,null,null,"WorkingCap"]
[null,null,null,null,null,null,null,null,null,null,null,null,"other_fees",null,null,null,null,"direct_cap"]
[null,null,null,null,null,null,null,null,null,null,null,null,"other_fixed",null,null,null,null,"Engin"]
[null,null,null,null,null,null,null,null,null,null,null,null,"total_other_raw",null,null,null,null,"Site_prep"]
[null,null,null,null,null,null,null,null,null,null,null,null,"var_misc",null,null,null,null,"Process_cont"]
[null,null,null,null,null,null,null,null,null,null,null,null,"waste_treat",null,null,null,null,"Project_cont"]
[null,null,null,null,null,null,null,null,null,null,null,null,"solidwaste_treat",null,null,null,null,"Fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,"replace_factor",null,null,null,null,"Other_indirect"]
[null,null,null,null,null,null,null,null,null,null,null,null,"royalties",null,null,null,null,"Permitting"]
[null,null,null,null,null,null,null,null,null,null,null,null,"operator_profit",null,null,null,null,"acre_cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"tax_credit",null,null,null,null,"acres"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_seq",null,null,null,null,"FTEs"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_OandMCost",null,null,null,null,"FTE_cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_capture_efficiency",null,null,null,null,"overhead_rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_MaintFactor",null,null,null,null,"tax_ins_rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_PipeFactor",null,null,null,null,"rent"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_SiteCap",null,null,null,null,"material"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_Nwells",null,null,null,null,"prod_maint"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_WellDepth",null,null,null,null,"other_fees"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_location_factor",null,null,null,null,"other_fixed"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_TerrainType",null,null,null,null,"total_other_raw"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CO2_PipeLength",null,null,null,null,"total_utilities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_byproducts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"var_misc"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"waste_treat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solidwaste_treat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace_factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"royalties"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operator_profit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax_credit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_seq"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_OandMCost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_capture_efficiency"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_MaintFactor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_PipeFactor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_SiteCap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_Nwells"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_WellDepth"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_location_factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_TerrainType"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2_PipeLength"]

{"sheet":"ProcessFlow - blank","index":19,"n_rows":29,"n_cols":2,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Central Hydrogen Production - Process Flow Diagram"]
[]
[]
[]
[null,"Process Flow Diagram"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stream Summaries"]

{"sheet":"Description - blank","index":20,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Central Hydrogen Production - Description"]
[]
[]
[]
[null,"Purpose:"]
[]
[]
[]
[null,"System Description:"]
[]
[]
[]
[null,"Analysis Methodology Summary:"]
[]
[]
[]
[null,"Plant Ownership and Entity Type Assumptions:"]
[]
[]
[null,"References:"]

{"sheet":"Title - blank","index":21,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":true,"merged":[[25,1,25,3]]}
[]
[null,"Central Hydrogen Production - Project Information"]
[]
[]
[null,"Title:"]
[null,"Authors:"]
[null,"Contact:"]
[null,"Contact phone:"]
[null,"Contact e-mail:"]
[null,"Organization:"]
[null,"Date:"]
[null,"Web Site:"]
[]
[null,"Plant Design Capacity (kg/day):"]
[null,"Start-up Year:"]
[null,"Primary Product Feedstock Source:"]
[null,"Secondary Feedstock Source:"]
[null,"Process Energy Source:"]
[null,"Conversion Technology:"]
[null,"Primary By-Product:"]
[null,"Secondary By-Product:"]
[null,"Based on Number of Plants Installed per Year (per manufacturer):"]
[null,"H2 Onsite Storage Type"]
[null,"Assumed plant location:"]
[]
[null,"Reporting Spreadsheet Change History:"]
[null,"Date spreadsheet created / modified","Name","Comments"]