{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Title","Description","ProcessFlow","Input_Sheet_Template","Replacement Costs","Capital Costs","Plant Scaling","storage and refueling","Refueling Station - GH2","Results","Tornado Charts","Production Cash Flow Analysis","Refueling Cash Flow Analysis","Tornado Chart Production","Energy Feed & Utility Prices","Non-Energy Material Prices","AEO Data","HyARC Physical Property Data","Debt Financing Calculations","Depreciation","Constants and Conversions","Lists","Title - blank","Description - blank","ProcessFlow - blank"],"not_rendered":{"charts":13,"images":28,"macros":1,"external_links":0,"defined_names":504,"comments":7,"pivot_tables":0},"unopened":[{"sheet":"storage and refueling","index":7,"reason":"not_a_worksheet"},{"sheet":"Tornado Chart Production","index":13,"reason":"not_a_worksheet"}],"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":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[[25,1,25,3]]}
[]
[null,"Forecourt Hydrogen Production - Project Information"]
[]
[]
[null,"Title:","Current (2010) Hydrogen Production from Distributed Grid PEM Electrolysis"]
[null,"Authors:","G. Saur, T. Ramsden, B. James, W. Colella"]
[null,"Contact:","Genevieve Saur"]
[null,"Contact phone:","303-275-3783"]
[null,"Contact e-mail:","genevieve.saur@nrel.gov"]
[null,"Organization:","NREL"]
[null,"Date:","2013-09-30"]
[null,"Web Site:","http://www.hydrogen.energy.gov/h2a_production.html"]
[]
[null,"Plant Design Capacity (kg/day):",1500]
[null,"Start-up Year:",2010]
[null,"Primary Product Feedstock Source:","Process Water"]
[null,"Secondary Feedstock Source:"]
[null,"Process Energy Source:","Grid Electricity (industrial)"]
[null,"Conversion Technology:","PEM electrolysis"]
[null,"Primary By-Product:","none"]
[null,"Secondary By-Product:","none"]
[null,"Based on Number of Plants Installed per Year (per manufacturer):"]
[null,"H2 Onsite Storage Type","none"]
[null,"Assumed plant location:","USA"]
[]
[null,"Reporting Spreadsheet Change History:"]
[null,"Date spreadsheet created / modified","Name","Comments"]
[null,"2013-09-30","Genevieve Saur","PEM electrolysis case study"]

{"sheet":"Description","index":1,"n_rows":26,"n_cols":2,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Forecourt Hydrogen Production - Description"]
[]
[]
[]
[null,"Purpose:"]
[null,"The purpose of this analysis was to analyze the technical and economic aspects of a process for production of hydrogen from the electrolysis of water using grid-based electricity."]
[]
[]
[null,"System Description:"]
[null,"The system modeled is a standalone grid powered PEM electrolyzer system and hydrogen refueling station with a total hydrogen production capacity of 1,500 kg/day.  The production system is based on a generic system using input from several key industry collaborators (KIC) with commercial experience in PEM electrolysis.  The electrolyzer units use process water and grid electricity for electrolysis.  "]
[]
[]
[null,"Analysis Methodology Summary:"]
[null,"Energy balances done manually from generic system estimates, equipment costing and performance from input from key industry collaborators (KIC).\n\nThe delivered cost of hydrogen was determined using a discounted cash flow analysis on the total capital investment and the periodic expenditures for repair, maintenance, and replacement.\n\nA tornado plot was developed to show the sensitivity of the delivered hydrogen cost to several important variables."]
[]
[]
[null,"Plant Ownership and Entity Type Assumptions:"]
[null,"Owner operated large for-profit business."]
[]
[null,"References:"]
[null,"PEP Yearbook 2002"]
[null,"Plant Design and Economics for Chemical Engineers, Max S. Peters, Klaus D. Timmerhaus, Ronald E. West"]
[null,"Johanna Ivy, \"Summary of Electrolytic Hydrogen Production,\" September, 2004.  NREL Report:  NREL/MP-560-36734."]
[null,"Cost and performance projections based on input from H2A development team and key industrial collaborators (KIC) collected during H2A model development meetings, May-September 2013"]
[null,"Plant Design and Economics for Chemical Engineers, Max S. Peters, Klaus D. Timmerhaus, Ronald E. West"]

{"sheet":"ProcessFlow","index":2,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[[6,1,14,1],[7,3,7,4]]}
[]
[null,"Forecourt Hydrogen Production - Process Flow Diagram"]
[]
[]
[]
[null,"Process Flow Diagram"]
[]
[null,null,null,"Energy Efficiency Calculations",null,null,"Forecourt","Basis for Assumptions"]
[null,null,null,null,null,null,"Current"]
[null,null,null,null,"H2 Outlet Pressure","psi",450,"Industry feedback"]
[null,null,null,"Stack Electrical Usage"]
[null,null,null,null,"Cell voltage","volts/cell",1.75,"Based on literature and industry input (assuming  1.5A/cm2 current density)."]
[null,null,null,null,"Voltage Efficiency","% LHV",{"$f":"1.23/G12","v":0.70285714285714285},"Equation: 1.23/cell voltage"]
[null,null,null,null,"Dryer Loss","% of gross H2",0.03,"The 3% Dryer loss comes from industry input (\"3-4%\"). "]
[null,null,null,null,"Permeation Loss","% of gross H2",7.0000000000000001E-3,"Based on back diffusion model (1.85x10-7cm2/s back diffusion coefficient): Industry input is 0.7% at 450psi, model says 0.5% at 450psi for a 3µm thick membrane."]
[null,null,null,null,"Total Stack Energy Usage per mass net H2","kWhelec/kgNet H2 ",{"$f":"1/(1-G14)/(1-G15)/G13*33.33","v":49.231976108343019},"Based on 33.33 kWh/kg H2"]
[null,null,null,"BOP Loads"]
[null,"Stream Summaries",null,null,"Power Inverter Efficiency","%",0.94350000000000001,"Based on industry input."]
[null,null,null,null,"Inverter Electrical Load","kWhelec/kgNet H2",{"$f":"G16/G18-G16","v":2.9481787494662228}]
[null,null,null,null,"Dryer Thermal Load","kWhtherm/kgNet H2",{"$f":"21.3/(1500/24)","v":0.34079999999999999},"Based on Hysys Simulation."]
[null,null,null,null,"Dryer Efficiency","kWhelec/kWhtherm",3.67,"Based on industry input for the ratio of net electrical energy for the chiller. "]
[null,null,null,null,"Dryer Electrical Load ","kWhelec/kgNet H2",{"$f":"G20*G21","v":1.2507359999999998}]
[null,null,null,null,"Misc Electrical Load ","kWhelec/kgNet H2",1.2,"Based on industry input for current. "]
[null,null,null,null,"Total BOP Electrical Load ","kWhelec/kgNet H2",{"$f":"G19+G22+G23","v":5.3989147494662229}]
[null,null,null,"Summary"]
[null,null,null,null,"Stack Electrical Usage","kWhelec/kgH2",{"$f":"G16","v":49.231976108343019}]
[null,null,null,null,"BOP Electrical Usage","kWhelec/kgH2",{"$f":"G24","v":5.3989147494662229}]
[null,null,null,"Total System Electral Usage per mass net H2",null,"kWhelec/kgNet H2",{"$f":"G16+G24","v":54.630890857809241}]

{"sheet":"Input_Sheet_Template","index":3,"n_rows":162,"n_cols":9,"rows_kept":162,"cut":false,"hidden":false,"merged":[[40,4,40,6],[43,4,43,6],[34,4,34,6],[28,4,28,6],[21,4,21,6],[27,4,27,6],[23,4,23,6],[24,4,24,6],[32,4,32,6],[7,3,7,4],[9,3,9,4],[35,4,35,6],[20,4,20,6],[29,4,29,6],[26,4,26,6],[1,1,1,6],[59,4,59,6],[58,4,58,6],[53,4,53,6],[56,4,56,6],[2,1,2,3],[30,4,30,6],[17,1,17,2],[22,4,22,6],[33,4,33,6],[36,4,36,6],[38,4,38,6],[37,4,37,6],[15,1,15,2],[31,4,31,6],[19,4,19,6],[48,4,48,6],[52,4,52,6],[16,1,16,2],[69,5,69,6],[42,4,42,6],[50,4,50,6],[47,4,47,6],[54,4,54,6],[55,4,55,6],[46,4,46,6],[51,4,51,6],[45,4,45,6],[44,4,44,6],[65,4,65,6],[60,4,60,6],[61,4,61,6],[150,4,150,6],[146,4,146,6],[57,4,57,6],[49,4,49,6],[63,4,63,6],[62,4,62,6],[67,4,67,6],[70,5,70,6],[147,4,147,6],[117,6,119,6],[157,5,157,6],[71,5,71,6],[72,5,72,6],[75,5,76,6],[95,5,95,6],[96,5,96,6],[87,4,87,6],[79,5,79,6],[97,5,97,6],[98,5,98,6],[100,5,100,6],[153,5,156,6],[151,4,151,6],[149,4,149,6]]}
["Utility"]
[null,"H2A Hydrogen Production Cash Flow Analysis Tool v3.1"]
["title","1500 kg/day Hydrogen Production Capacity - 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,null,null,null,null,"Cash Flow NPV (Error if not 0)","Cash Flow NPV (Error if not 0)"]
[null,"Financial Input Values",null,null,null,null,null,{"$f":"+NPV","v":5.7381983503775081E-9},{"$f":"+'Refueling Cash Flow Analysis'!NPV","v":2.3368228576197995E-9}]
[null,"Capital Costs"]
[null,"Fixed Operating Costs"]
[null,"Variable Operating Costs - Energy Feedstocks, Utilities, and Byproducts"]
[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"]
[null,"Hydrogen Production Facility Design Capacity (kg of H2/day)",1500]
[null,{"$f":"IF('Refueling Station - GH2'!B100=\"no\",\"\",\"Summer Surge: % Above the System Average Demand\")","v":"Summer Surge: % Above the System Average Demand"},0.1,null,"This number refers to the peak percentage of the System Hydrogen Demand that is required for the surge period.  For example, if the surge period has an average hydrogen demand which is 20% greater than the System Hydrogen Demand, 20% should be entered"]
[null,"Friday Average above Weekly Average (%)",0.08,null,"This number represents the percentage that the Friday demand is higher than the average demand.  Typically gas stations see a surge in demand prior to the weekend… it is this surge percentage that is important for sizing refueling station equipment"]
[null,"Hours per unplanned outage (enter whole numbers only)",14]
[null,"Number of outages per year",10]
[null,"Days per planned outage (enter as whole numbers only)",5]
[null,"Number of planned outages per year",1,null,"Planned outages are not covered by onsite storage. It is assumed that the station will close or hydrogen will be delivered."]
[null,"Maximum Daily Dispensing Rate (kg/day summer Friday) ",{"$f":"YearlyDispensing*(1+Summer_surge)*(1+Friday_peak)","v":1578.7884396736456},null,"=YearlyDispensing*(1+Summer_surge)*(1+Friday_peak)"]
[null,"Production equipment availability (%)",{"$f":"(8760-Outage_hrs*Outages_p_Year-C26*C27*24)/8760","v":0.97031963470319638},null,"Availability includes planned and unplanned outages"]
[null,"Average period without outage (days)",{"$f":"(365*24-Outages_p_Year*Outage_hrs-C26*C27*24)/Outages_p_Year/24","v":35.416666666666664}]
[null,"Storage Size For Daily Variation Profile (kg)",{"$f":"'Refueling Station - GH2'!Daily_Storage","v":491.77544372423773},null,"To edit see Refueling Station table"]
[null,"Storage required for weekly demand variation - summer (kg H2)",{"$f":"WeeklyStorage","v":191.50119036782178},null,"To edit see Refueling Station table"]
[null,"Storage required for supply of hydrogen during outages (kg)",{"$f":"(VLOOKUP(MOD(Outage_hrs,24),Outage_dispensing,2,FALSE)+TRUNC(Outage_hrs/24)*Daily_demand)","v":1351.4429043606403},null,"Storage needed for \"worst-case\" hydrogen supply during an outage on a summer Friday. See outage table ~line 444 on \"Refueling Station - GH2\" tab."]
[null,"Yearly average system demand (kg/day)",1328.946498041789,null,"calculated without regard to outages",null,null,"Set by macro"]
[null,"Summer weekly average system demand (kg/day)",{"$f":"YearlyDispensing*(1+Summer_surge)","v":1461.841147845968},null,"calculated without regard to outages"]
["cap_factor","Plant Usage Factor (%)",{"$f":"output_kgyear/(design_cap*365)","v":0.85966858701333382},null,"Actual annual plant output/design output (includes overcapacity needed for summer period and outage supply)"]
["Soutput_kgyear","Plant Output (kg/year)",{"$f":"YearlyDispensing*365*C29","v":470668.55138980027}]
[null,"Financial Input Values",null,null,"Notes"]
["ref_year","Reference year",2007]
[null,"Basis Year for production system costs",2012]
["startup_year","Assumed start-up year",2010]
[null,"Current year for costs",2010]
["construct","Length of Construction Period (years)",1]
["percent_cap1","% of Capital Spent in 1st Year of Construction",1]
["percent_cap2","% of Capital Spent in 2nd Year of Construction"]
["start_time","Start-up Time (years)",0]
["plant_life","Plant life (years)",20]
["anal_period","Analysis period (years)",20]
["depr_length","Depreciation Schedule Length (years)",7]
["depr_type","Depreciation Type","MACRS"]
["equity"," % Equity Financing",1]
["debt_interest","Interest rate on debt, if applicable (%)",0.06]
["debt_period","Debt Period (years)",{"$f":"+depr_length","v":7}]
["percnt_fixed","% of Fixed Operating Costs During Start-up (%)",0.75]
["percnt_revs","% of Revenues During Start-up (%)",0.5]
["percnt_var","% of Variable Operating Costs During Start-up (%)",0.5]
["decom_percent","Decommissioning costs (% of depreciable capital investment)",0.1,null,"For Forecourt Production, salvage value is assumed to equal decommissioning costs."]
["salvage_perct","Salvage value (% of total capital investment)",0.1]
["inflation_rate","Inflation rate (%)",1.9E-2]
["real_irr","After-tax Real IRR (%)",{"$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 (%)",{"$f":"fed_tax_rate+state_tax_rate*(1-fed_tax_rate)","v":0.38899999999999996}]
["WorkingCap","WORKING CAPITAL (% of yearly change in operating costs)",0.01,null,"Based on 2009 electrolysis independent panel review where the H2A Default of 15% was thought to be too high."]
[]
[null,"Capital Costs - Hydrogen Production Facility",null,null,"Notes"]
[]
["direct_cap","H2A Production Process Total Direct Capital Cost",{"$f":"Det_scaled_cap","v":3255103.3575351276},null,"Click to enter details on the Cost Detail Sheet"]
[null,"Indirect Depreciable Capital Costs",{"$f":"\"Enter values in basis year (\" &BasisYear_production& \") dollars\"","v":"Enter values in basis year (2012) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":" \"Reference Year (\"& ref_year & \") Dollars\"","v":"Reference Year (2007) Dollars"}]
["Site_prep","Site Preparation ($)",{"$f":"0.1885*direct_cap/(CPIinflator_production*CEPCInflator_production)","v":677220.17999999993},{"$f":"Site_prep_multiplier","v":0.90603765365552391},{"$f":"C70*D70","v":613586.9828953715},"H2A Default for 1500kg/day. Site Prep Using AACE* cost categories  for a “>150psi, >400F Gas Process”: Foundation: (% of process cost); Materials:  5% Labor: 6.65%.  Miscellaneous (% of process cost); Materials: 4% Labor: 3.2% "]
["Engin","Engineering & design ($)",{"$f":"50000","v":50000},{"$f":"Engin_multiplier","v":0.90603765365552391},45301.882682776195,"H2A Default for 1500kg/day."]
["Process_cont","Process contingency ($)",0,{"$f":"Process_cont_multiplier","v":0.90603765365552391},0,"H2A Default for 1500kg/day FC Prod.: 0%"]
["Project_cont","Project contingency ($)",{"$f":"0.15*direct_cap/(CPIinflator_production*CEPCInflator_production)","v":538901.99999999988},{"$f":"Project_cont_multiplier","v":0.90603765365552391},488265.50363026903,"H2A Default for 1500kg/day FC Prod.: 15% of Total Direct Cap. Cost"]
["Other_indirect","Other (Depreciable) capital ($)",0,{"$f":"Other_indirect_multiplier","v":0.90603765365552391},0]
["Fees","One-time Licensing Fees ($)",0,{"$f":"Fees_multiplier","v":0.90603765365552391},0]
["Permitting","Up-Front Permitting Costs ($)",30000,{"$f":"Permitting_multiplier","v":0.90603765365552391},27181.129609665717,"H2A Default for 1500kg/day FC Prod.: $30,000.  Includes multiple visits to multiple agencies and a public review/ comment process."]
["Sdepr_cap","Total Depreciable Capital Costs",null,null,{"$f":"direct_cap+ SUM(E70:E76)","v":4429438.8563532103}]
[]
[null,"Non-Depreciable Capital Costs",{"$f":"\"Enter values in basis year (\" & BasisYear_production& \") dollars\"","v":"Enter values in basis year (2012) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":"\"Reference Year (\" & ref_year&\") Dollars\"","v":"Reference Year (2007) Dollars"}]
["acre_cost","Cost of land ($/acre)",0,{"$f":"acre_cost_multiplier","v":0.96163691417396391},{"$f":"C80*D80","v":0},"Land is rented, not purchased."]
["acres","Land required (acres)",null,{"$f":"acres_multiplier","v":1},{"$f":"C81*D81","v":0}]
["Sland_cost","Land Cost ($)",null,null,{"$f":"acre_cost*acres","v":0}]
[null,"Other non depreciable capital costs",null,{"$f":"Other_non_depr_multiplier","v":1},{"$f":"C83*D83","v":0}]
["Snon_dep_cap","Total Non-Depreciable Capital Costs",null,null,{"$f":"land_cost+Other_non_depr","v":0}]
[]
["Stotal_cap","Total Capital Costs",null,null,{"$f":"(depr_cap+non_dep_cap)*sensitivity_06","v":4429438.8563532103}]
[]
[null,"H2A Compression, Storage, and Dispensing Capital Cost",null,null,"Click to enter or view details on the Refueling Station calculation sheet."]
[]
[null,"Fixed Operating Costs - Hydrogen Production Facility",{"$f":"\"Enter values in basis year (\" & BasisYear_production& \") dollars\"","v":"Enter values in basis year (2012) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":"\"Reference Year (\" & ref_year&\") Dollars\"","v":"Reference Year (2007) Dollars"}]
["FTEs","Production facility plant staff (number of FTEs)",0,{"$f":"FTEs_multiplier","v":1},{"$f":"C91*D91","v":0}]
["FTE_cost","Burdened labor cost, including overhead ($/man-hr)",50,{"$f":"FTE_cost_multiplier","v":0.91142191142191153},{"$f":"C92*D92","v":45.571095571095576}]
["Slabor_cost","Production Facility Labor cost, $/year",null,null,{"$f":"FTEs*FTE_cost*2080","v":0}]
["overhead_rate","G&A rate (% of labor cost)",0.2]
["Soverhead_GA","G&A ($/year)",null,null,{"$f":"(labor_cost)*overhead_rate","v":0}]
["licensing","Licensing, Permits and Fees ($/year)",1000,{"$f":"licensing_multiplier","v":0.90603765365552391},{"$f":"1000*106.22/100*Scale_Factor","v":1062.2},"H2A Default for 1500kg/day FC Prod.: $1000.  Water, electrical, fire equipment permits but will be site specific"]
["tax_ins_rate","Property tax and insurance rate (% of total capital investment/year)",0.02,null,null,"H2A Default for 1500kg/day FC Prod.: 1% insurance rate, 1% property tax."]
["Stax_insurance","Property taxes and insurance ($/year)",null,null,{"$f":"tax_ins_rate*total_cap","v":88588.777127064212}]
["rent","Rent ($/year)",3370,{"$f":"rent_multiplier","v":0.96163691417396391},{"$f":"C99*D99","v":3240.7164007662582},"Based on $0.30/ft2/month ($3.23/m2/month) and 936 ft2 . (Square footage and rent for H2 dispensing operations are calculated on the Refueling tab.)"]
["material","Material costs for maintenance and repairs ($/year)",null,{"$f":"material_multiplier","v":0.90603765365552391},{"$f":"C100*D100","v":0}]
["prod_maint","Production Maintenance and Repairs ($/year)",{"$f":"0.032*direct_cap/(CPIinflator_production*CEPCInflator_production)","v":114965.75999999999},{"$f":"prod_maint_multiplier","v":0.90603765365552391},{"$f":"C101*D101","v":104163.30744112408},3.2000000000000001E-2]
["other_fees","Other Fees ($/year)",null,{"$f":"other_fees_multiplier","v":0.90603765365552391},{"$f":"C102*D102","v":0}]
["other_fixed","Other Fixed O&M Costs ($/year)",null,{"$f":"other_fixed_multiplier","v":0.90603765365552391},{"$f":"C103*D103","v":0}]
["Sfixed","Total Fixed Operating Costs",null,null,{"$f":"(labor_cost+overhead_GA+tax_insurance+licensing+rent+material+prod_maint+other_fees+other_fixed)*sensitivity_07","v":197055.00096895455}]
[]
[null,"Variable Operating Costs"]
[null,"Energy Feedstocks, Utilities, and Byproducts",null,null,null,null,"Notes"]
[null,"Select the Price Table to Use"]
[null,"AEO_2009_Reference_Case"]
[null,"Select the Use"]
[null,"feedstock",{"$f":"IF(OR(TMP_FeedType=\"Feedstock\",TMP_FeedType = \"Utility\"),\" Enter usage in\",\"Enter production in\")","v":" Enter usage in"},{"$f":"VLOOKUP(TMP_FeedName,INDIRECT(TMP_PriceTable),4,FALSE)","v":"kWh"}]
[null,"Select the Feed Type"]
[null,"Industrial Electricity"]
[]
[null,{"$f":"SELECTED_FEED","v":"feedstock"},{"$f":"B113","v":"Industrial Electricity"}]
[null,{"$f":"\"Price Conversion Factor (GJ/\"&TMP_Units&\")\"","v":"Price Conversion Factor (GJ/kWh)"},{"$f":"VLOOKUP(TMP_FeedName,MASTER_PROPERTY_TABLE,9,FALSE)","v":3.5999999999999995E-3}]
[null,{"$f":"\"Price in Startup Year ($\" & ref_year & \")/\" & TMP_Units","v":"Price in Startup Year ($2007)/kWh"},{"$f":"HLOOKUP(startup_year,INDIRECT(TMP_PriceTable),MATCH(TMP_FeedName,INDIRECT(Energy_Feed_List),0),FALSE)*TMP_Conversion","v":5.7423148494196087E-2}]
[null,{"$f":"IF(OR(TMP_FeedType=\"Feedstock\",TMP_FeedType = \"Utility\"),\"Usage (\"&TMP_Units&\"/kg H2)\",\"Production (\"&TMP_Units&\"/kg H2)\")","v":"Usage (kWh/kg H2)"},54.6,null,null,null,"54.6 kWh/kg based on 49.2kWh/kg for stack usage and 5.4kWh/kg for BOP usage. See Process Flow tab."]
[null,{"$f":"IF(OR(TMP_FeedType = \"Feedstock\",TMP_FeedType = \"Utility\"), \"Cost in Startup Year\",\"Income in Startup Year\")","v":"Cost in Startup Year"},{"$f":"output_kgyear*TMP_Usage*TMP_StartPrice","v":1475688.9484430547}]
[null,"Lookup Prices","yes"]
[]
[null,"Energy feedstocks, utilities, and byproducts currently in use "]
["START_TOP"]
[null,"feedstock","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":"54.6*sensitivity_04*sensitivity_01","v":54.6},1475689.37092862,"yes"]
["START_FEED"]
["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":1475689.37092862}]
["Total_Energy_Utilities_Cost","Total Energy Utilities Cost ($/year)",null,null,null,{"$f":"SUM(Dynamic_Utilities_Total)","v":0}]
["Total_Energy_Byproduct_Credit","Total Energy Byproduct Credit ($/year)",null,null,null,{"$f":"SUM(Dynamic_Byproduct_Total)","v":0}]
[null,"Other Materials and Byproducts"]
[]
[null,"Select the Material"]
[null,"Process Water"]
[null,"Feed or utility",{"$f":"B136","v":"Process Water"}]
[null,{"$f":"VLOOKUP(TMP_NonE_Feed,MASTER_OTHER_PRICES,2,FALSE)","v":"$(2007)/gal"},{"$f":"HLOOKUP(startup_year,Tbl_Other_Inputs_and_Byproducts,MATCH(TMP_NonE_Feed,Other_Inputs_List,0),FALSE)","v":1.8076658836091828E-3}]
[null,{"$f":"IF(TMP_NonE_Type=\"Feed or utility\",\"Usage per kg H2\",\"Production per kg H2\")&\" (\" &RIGHT(TMP_NonE_Usage_txt,RIGHT(LEN(TMP_NonE_Usage_txt)-SEARCH(\"/\",TMP_NonE_Usage_txt)))& \")\"","v":"Usage per kg H2 (gal)"}]
[null,{"$f":"IF(TMP_NonE_Type = \"Feed or utility\", \"Cost in Startup Year\",\"Income in Startup Year\")","v":"Cost in Startup Year"},{"$f":"design_cap*365*cap_factor*TMP_NonE_Usage*TMP_NonE_StartPrice","v":0}]
[null,"Lookup Prices","Yes"]
["START_NONE_TOP"]
[null,"Feed or utility","$(2007)/gal","Usage per kg H2 (gal)","Cost in Startup Year","Lookup Prices"]
[null,"Process Water",1.8076658836091828E-3,4.76,4049.8638177592693,"Yes"]
["START_NONE_FEED"]
["START_NONE_BYPROD"]
[null,"Total Non Energy Utility and Material Costs ($/year)",{"$f":"SUM(Dynamic_NonE_Feed_Total)","v":4049.8638177592693}]
["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":1475689.37092862}]
["Stotal_utilities","Total Utility Costs ($/year)",{"$f":"Total_Energy_Utilities_Cost+Total_Non_Energy_Feed_Cost","v":4049.8638177592693}]
["Stotal_byproducts","Total Byproduct Credits ($/year)",{"$f":"Total_Energy_Byproduct_Credit+total_non_energy_byproduct_credit","v":0}]
[null,"Other Variable Operating Costs",{"$f":"\"Enter values in basis year (\" & BasisYear_production& \") dollars\"","v":"Enter values in basis year (2012) dollars"},"Combined Plant Scaling and Escalation Factor",{"$f":"\"Reference Year (\" & ref_year&\") Dollars\"","v":"Reference Year (2007) Dollars"}]
["var_misc","Other variable operating costs (e.g. environmental surcharges) ($/year)",1800,{"$f":"var_misc_multiplier","v":0.78102189781021902},{"$f":"1800*106.22/100*Scale_Ratio","v":1911.96},"This covers waste disposal costs, non-feedstock fuels, environmental surcharges, etc. and is estimated at $800/month with 50% being attributed to refueling operations (the other 50% goes to convenience store operations) and is further pro-rata for the fraction of hydrogen dispensers out of total dispensers (3 out of 8 for large stations). Thus for a large station, annual “Other Variable Costs” are $800/month * 12 months/year * 50% fueling fraction * (3 H2 dispensers/8 total dispensers) = $1,800/year."]
["total_other_raw","Other Material Costs ($/year)",null,{"$f":"total_other_raw_multiplier","v":0.78102189781021902},{"$f":"C155*D155","v":0}]
["waste_treat","Waste treatment costs ($/year)",null,{"$f":"waste_treat_multiplier","v":0.78102189781021902},{"$f":"C156*D156","v":0}]
["solidwaste_treat","Solid waste disposal costs ($/year)",null,{"$f":"solidwaste_treat_multiplier","v":0.78102189781021902},{"$f":"C157*D157","v":0}]
["replace_factor","Total Unplanned Replacement Capital Cost Factor (% of total direct depreciable costs/year)",0,null,null,"0% replacement capital assumes the equipment is skid mounted and the \"facilities\" for production do not need funds available for upkeep. Upkeep to the equipment is covered by the maintenance and replacement costs."]
["royalties","Royalties ($/year)",null,{"$f":"royalties_multiplier","v":0.96163691417396391},0]
["operator_profit","Operator Profit ($/year) ",null,{"$f":"operator_profit_multiplier","v":0.96163691417396391},0]
["tax_credit","Subsidies, Tax Incentives ($/year)",null,{"$f":"tax_credit_multiplier","v":0.96163691417396391},0,null,"Enter as a positive number"]
["Stotal_var","Total Variable Operating Costs ($/year)",null,null,{"$f":"total_feedstock+total_utilities+total_other_raw-total_byproducts+var_misc+waste_treat+solidwaste_treat+royalties+operator_profit-tax_credit","v":1481651.1947463793}]

{"sheet":"Replacement Costs","index":4,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[[12,2,12,4],[13,2,13,4]]}
[]
["Replacement Costs"]
[]
[]
[null,null,"Color Key"]
[]
[]
[{"$f":"\"NOTE: Enter costs in year \"&TEXT(BasisYear_production,\"0\")&\" $ - Do not inflate\"","v":"NOTE: Enter costs in year 2012 $ - Do not inflate"}]
["NOTE: All replacement costs are assumed to be equity financed."]
[]
[]
["Unplanned Yearly Replacement Capital (Depreciable)"]
[null,null,"Notes"]
["Total Unplanned Replacement Capital Cost Factor (% of total depreciable capital costs/year)",{"$f":"replace_factor","v":0},"The yearly replacement percentage is entered on the Input Sheet Template"]
["Actual Year","Analysis Year","Operations Year","Specified Yearly Replacement Costs","Specified Yearly Replacement Costs","Unplanned Replacement Costs","Total Yearly Replacement Costs","Notes"]
[null,null,null,"Percent of Production System Direct Capital Cost",{"$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(C17<>\"\",'Production Cash Flow Analysis'!A65,\"\")","v":2009},{"$f":"construct+1","v":2},1,null,{"$f":"direct_cap*D17","v":0},{"$f":"IF(C17>anal_period,0,IF(replace_factor<>\"\",replace_factor*depr_cap,0))","v":0},{"$f":"(E17+F17)*((1+inflation_rate)^(startup_year-ref_year))","v":0}]
[{"$f":"IF(C18<>\"\",'Production Cash Flow Analysis'!A66,\"\")","v":2010},{"$f":"IF(B17<anal_period+construct,B17+1,\"\")","v":3},{"$f":"IF(B18=\"\",\"\",C17+1)","v":2},null,0,0,0]
[{"$f":"IF(C19<>\"\",'Production Cash Flow Analysis'!A67,\"\")","v":2011},4,3,null,0,0,0]
[{"$f":"IF(C20<>\"\",'Production Cash Flow Analysis'!A68,\"\")","v":2012},5,4,null,0,0,0]
[{"$f":"IF(C21<>\"\",'Production Cash Flow Analysis'!A69,\"\")","v":2013},6,5,null,0,0,0]
[{"$f":"IF(C22<>\"\",'Production Cash Flow Analysis'!A70,\"\")","v":2014},7,6,null,0,0,0]
[{"$f":"IF(C23<>\"\",'Production Cash Flow Analysis'!A71,\"\")","v":2015},8,7,null,0,0,0]
[{"$f":"IF(C24<>\"\",'Production Cash Flow Analysis'!A72,\"\")","v":2016},9,8,0.15,488265.50363026909,0,516628.77789071534,"15% of direct capital cost based on industry input.  15% is less than the full replacement cost of stack or stack refurbishment.  Lower replacement cost given a seven year design advancement. "]
[{"$f":"IF(C25<>\"\",'Production Cash Flow Analysis'!A73,\"\")","v":2017},10,9,null,0,0,0]
[{"$f":"IF(C26<>\"\",'Production Cash Flow Analysis'!A74,\"\")","v":2018},11,10,null,0,0,0]
[{"$f":"IF(C27<>\"\",'Production Cash Flow Analysis'!A75,\"\")","v":2019},12,11,null,0,0,0]
[{"$f":"IF(C28<>\"\",'Production Cash Flow Analysis'!A76,\"\")","v":2020},13,12,null,0,0,0]
[{"$f":"IF(C29<>\"\",'Production Cash Flow Analysis'!A77,\"\")","v":2021},14,13,null,0,0,0]
[{"$f":"IF(C30<>\"\",'Production Cash Flow Analysis'!A78,\"\")","v":2022},15,14,null,0,0,0]
[{"$f":"IF(C31<>\"\",'Production Cash Flow Analysis'!A79,\"\")","v":2023},16,15,0.15,488265.50363026909,0,516628.77789071534,"15% of direct capital cost based on industry input.  15% is less than the full replacement cost of stack or stack refurbishment.  Lower replacement cost given a seven year design advancement. "]
[{"$f":"IF(C32<>\"\",'Production Cash Flow Analysis'!A80,\"\")","v":2024},17,16,null,0,0,0]
[{"$f":"IF(C33<>\"\",'Production Cash Flow Analysis'!A81,\"\")","v":2025},18,17,null,0,0,0]
[{"$f":"IF(C34<>\"\",'Production Cash Flow Analysis'!A82,\"\")","v":2026},19,18,null,0,0,0]
[{"$f":"IF(C35<>\"\",'Production Cash Flow Analysis'!A83,\"\")","v":2027},20,19,null,0,0,0]
[{"$f":"IF(C36<>\"\",'Production Cash Flow Analysis'!A84,\"\")","v":2028},21,20,null,0,0,0]
[{"$f":"IF(C37<>\"\",'Production Cash Flow Analysis'!A85,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C38<>\"\",'Production Cash Flow Analysis'!A86,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C39<>\"\",'Production Cash Flow Analysis'!A87,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C40<>\"\",'Production Cash Flow Analysis'!A88,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C41<>\"\",'Production Cash Flow Analysis'!A89,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C42<>\"\",'Production Cash Flow Analysis'!A90,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C43<>\"\",'Production Cash Flow Analysis'!A91,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C44<>\"\",'Production Cash Flow Analysis'!A92,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C45<>\"\",'Production Cash Flow Analysis'!A93,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C46<>\"\",'Production Cash Flow Analysis'!A94,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C47<>\"\",'Production Cash Flow Analysis'!A95,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C48<>\"\",'Production Cash Flow Analysis'!A96,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C49<>\"\",'Production Cash Flow Analysis'!A97,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C50<>\"\",'Production Cash Flow Analysis'!A98,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C51<>\"\",'Production Cash Flow Analysis'!A99,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C52<>\"\",'Production Cash Flow Analysis'!A100,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C53<>\"\",'Production Cash Flow Analysis'!A101,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C54<>\"\",'Production Cash Flow Analysis'!A102,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C55<>\"\",'Production Cash Flow Analysis'!A103,\"\")","v":""},"","",null,0,0,0]
[{"$f":"IF(C56<>\"\",'Production Cash Flow Analysis'!A104,\"\")","v":""},"","",null,0,0,0]

{"sheet":"Capital Costs","index":5,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[7,1,7,6]]}
[]
[null,"Capital Costs"]
[]
[null,null,"Color Key"]
[]
[]
[]
[null,"Note:  Capital and operating costs for compression, storage, and dispensing can be entered on the \"Input Sheet Template\" or click the link button to automatically calculate optimized storage and dispensing values on the \"Refueling Station\" sheet."]
[null,"Basis year for capital costs",{"$f":"BasisYear_production","v":2012}]
[null,"Current year for capital costs",{"$f":"CurrentYear","v":2010}]
[null,{"$f":"\"CEPCI Inflator (\" & BasisYear_production & \" to \" & CurrentYear & \")\"","v":"CEPCI Inflator (2012 to 2010)"},{"$f":"VLOOKUP(CurrentYear,Tbl_PlantCostIndexes,2,FALSE)/VLOOKUP(BasisYear_production,Tbl_PlantCostIndexes,2,FALSE)","v":0.94218268901813196}]
[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}]
[]
[]
[null,{"$f":" \"PRODUCTION UNIT CAPITAL INVESTMENT (Inputs REQUIRED in basis year, (\" & BasisYear_production & \") $)\"","v":"PRODUCTION UNIT CAPITAL INVESTMENT (Inputs REQUIRED in basis year, (2012) $)"}]
[null,"Major pieces/systems of equipment",{"$f":"\"Baseline Uninstalled Costs $\" & BasisYear_production & \" Dollars\"","v":"Baseline Uninstalled Costs $2012 Dollars"},{"$f":"\"Baseline Uninstalled Costs $\"&ref_year&\" Dollars\"","v":"Baseline Uninstalled Costs $2007 Dollars"},"Installation Cost Factor","Baseline Installed Costs","Comments","Data Source"]
[null,"Stacks",{"$f":"$C$42*$C$44*C45","v":1315177.5},{"$f":"CEPCInflator_production*CPIinflator_production*C17","v":1191600.3362405377},1.1200000000000001,{"$f":"$D17*$E17","v":1334592.3765894023},"12% installation factor based on industry feedback."]
[null,"BoP Breakdown",null,0,1.1200000000000001,{"$f":"$D18*$E18","v":0}]
[null,"Hydrogen Gas Management System-Cathode system side",{"$f":"$C$42*$C$44*C47","v":320775},290634.2283513507,1.1200000000000001,325510.3357535128]
[null,"Oxygen Gas Management System-Anode system side",160387.5,145317.11417567535,1.1200000000000001,162755.1678767564]
[null,"Water Reacant Delivery Management System",192465,174380.5370108104,1.1200000000000001,195306.20145210766]
[null,"Thermal Management System",160387.5,145317.11417567535,1.1200000000000001,162755.1678767564]
[null,"Power Electronics",641550,581268.4567027014,1.1200000000000001,651020.6715070256]
[null,"Controls & Sensors",96232.5,87190.268505405198,1.1200000000000001,97653.100726053832]
[null,"Mechanical Balance of Plant-ss plumbing/copper cabling/Dryer valves...",160387.5,145317.11417567535,1.1200000000000001,162755.1678767564]
[null,"Item Breakdown- Other",32077.5,29063.422835135068,1.1200000000000001,32551.033575351281]
[null,"Item Breakdown-Assembly Labor",128310,116253.69134054027,1.1200000000000001,130204.13430140512]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,null,null,0,null,0]
[null,"TOTALS",{"$f":"SUM(C17:C38)","v":3207750},{"$f":"SUM(D17:D38)","v":2906342.2835135064},null,{"$f":"SUM(F17:F38)","v":3255103.3575351276}]
[]
[]
[null,"Uninstalled Cost - ($/kW)  (with suggested subsystem breakdown, further breakdown desirable if available )",940]
[null,"Electricity Usage (kWh/kg)",{"$f":"feedstockIndustrial_Electricity_Usage","v":54.6}]
[null,"System Power (kW)",{"$f":"design_cap*C43/24","v":3412.5}]
[null,"Stacks",0.41]
[null,"BoP Total",0.59]
[null,"Hydrogen Gas Management System-Cathode system side",0.1]
[null,"Oxygen Gas Management System-Anode system side",0.05]
[null,"Water Reacant Delivery Management System",0.06]
[null,"Thermal Management System",0.05]
[null,"Power Electronics",0.2]
[null,"Controls & Sensors",0.03]
[null,"Mechanical Balance of Plant-ss plumbing/copper cabling/Dryer valves...",0.05]
[null,"Item Breakdown- Other",0.01]
[null,"Item Breakdown-Assembly Labor",0.04]

{"sheet":"Plant Scaling","index":6,"n_rows":63,"n_cols":10,"rows_kept":63,"cut":false,"hidden":false,"merged":[[2,3,2,5],[4,3,4,5],[5,3,5,5],[3,3,3,5]]}
[null,"leave this sheet as is for scaled costs"]
[null,"Plant Scaling Factors"]
[null,"Baseline Design Capacity (kg H2/day)",1500,"Design capacity for original H2A case.  Imported from capital cost input 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$35/Det_direct_cap","v":1},"Ratio of total scaled installed capital capital cost to total baseline installed capital costs.  Used for exponential scaling."]
[null,"Default Scaling Factor Exponent",0.6,"Scaling factor exponent used for scaling all capital equipment where an individual factor has not been entered below."]
[null,"Lower Limit for Scaling Capacity (kg H2/day)",1500]
[null,"Upper Limit for Scaling Capacity (kg H2/day)",1500]
[]
[]
[null,{"$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'!B17","v":"Stacks"},{"$f":"'Capital Costs'!D17","v":1191600.3362405377},null,{"$f":"IF($D13=\"\",$C13*Scale_Ratio^Scaling_Factor_Exponent,$C13*Scale_Ratio^$D13)","v":1191600.3362405377},{"$f":"'Capital Costs'!E17","v":1.1200000000000001},{"$f":"$E13*$F13","v":1334592.3765894023},{"$f":"C13*F13","v":1334592.3765894023}]
[null,{"$f":"'Capital Costs'!B18","v":"BoP Breakdown"},{"$f":"'Capital Costs'!D18","v":0},null,0,{"$f":"'Capital Costs'!E18","v":1.1200000000000001},{"$f":"$E14*$F14","v":0},{"$f":"C14*F14","v":0}]
[null,{"$f":"'Capital Costs'!B19","v":"Hydrogen Gas Management System-Cathode system side"},{"$f":"'Capital Costs'!D19","v":290634.2283513507},null,290634.2283513507,{"$f":"'Capital Costs'!E19","v":1.1200000000000001},325510.3357535128,325510.3357535128]
[null,{"$f":"'Capital Costs'!B20","v":"Oxygen Gas Management System-Anode system side"},{"$f":"'Capital Costs'!D20","v":145317.11417567535},null,145317.11417567535,{"$f":"'Capital Costs'!E20","v":1.1200000000000001},162755.1678767564,162755.1678767564]
[null,{"$f":"'Capital Costs'!B21","v":"Water Reacant Delivery Management System"},{"$f":"'Capital Costs'!D21","v":174380.5370108104},null,174380.5370108104,{"$f":"'Capital Costs'!E21","v":1.1200000000000001},195306.20145210766,195306.20145210766]
[null,{"$f":"'Capital Costs'!B22","v":"Thermal Management System"},{"$f":"'Capital Costs'!D22","v":145317.11417567535},null,145317.11417567535,{"$f":"'Capital Costs'!E22","v":1.1200000000000001},162755.1678767564,162755.1678767564]
[null,{"$f":"'Capital Costs'!B23","v":"Power Electronics"},{"$f":"'Capital Costs'!D23","v":581268.4567027014},null,581268.4567027014,{"$f":"'Capital Costs'!E23","v":1.1200000000000001},651020.6715070256,651020.6715070256]
[null,{"$f":"'Capital Costs'!B24","v":"Controls & Sensors"},{"$f":"'Capital Costs'!D24","v":87190.268505405198},null,87190.268505405198,{"$f":"'Capital Costs'!E24","v":1.1200000000000001},97653.100726053832,97653.100726053832]
[null,{"$f":"'Capital Costs'!B25","v":"Mechanical Balance of Plant-ss plumbing/copper cabling/Dryer valves..."},{"$f":"'Capital Costs'!D25","v":145317.11417567535},null,145317.11417567535,{"$f":"'Capital Costs'!E25","v":1.1200000000000001},162755.1678767564,162755.1678767564]
[null,{"$f":"'Capital Costs'!B26","v":"Item Breakdown- Other"},{"$f":"'Capital Costs'!D26","v":29063.422835135068},null,29063.422835135068,{"$f":"'Capital Costs'!E26","v":1.1200000000000001},32551.033575351281,32551.033575351281]
[null,{"$f":"'Capital Costs'!B27","v":"Item Breakdown-Assembly Labor"},{"$f":"'Capital Costs'!D27","v":116253.69134054027},null,116253.69134054027,{"$f":"'Capital Costs'!E27","v":1.1200000000000001},130204.13430140512,130204.13430140512]
[null,{"$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,{"$f":"'Capital Costs'!E29","v":0},0,0]
[null,{"$f":"'Capital Costs'!B30","v":0},{"$f":"'Capital Costs'!D30","v":0},null,0,{"$f":"'Capital Costs'!E30","v":0},0,0]
[null,{"$f":"'Capital Costs'!B31","v":0},{"$f":"'Capital Costs'!D31","v":0},null,0,{"$f":"'Capital Costs'!E31","v":0},0,0]
[null,{"$f":"'Capital Costs'!B32","v":0},{"$f":"'Capital Costs'!D32","v":0},null,0,{"$f":"'Capital Costs'!E32","v":0},0,0]
[null,{"$f":"'Capital Costs'!B33","v":0},{"$f":"'Capital Costs'!D33","v":0},null,0,{"$f":"'Capital Costs'!E33","v":0},0,0]
[null,{"$f":"'Capital Costs'!B34","v":0},{"$f":"'Capital Costs'!D34","v":0},null,0,{"$f":"'Capital Costs'!E34","v":0},0,0]
[null,{"$f":"'Capital Costs'!B35","v":0},{"$f":"'Capital Costs'!D35","v":0},null,0,{"$f":"'Capital Costs'!E35","v":0},0,0]
[null,{"$f":"'Capital Costs'!B36","v":0},{"$f":"'Capital Costs'!D36","v":0},null,0,{"$f":"'Capital Costs'!E36","v":0},0,0]
[null,{"$f":"'Capital Costs'!B37","v":0},{"$f":"'Capital Costs'!D37","v":0},null,0,{"$f":"'Capital Costs'!E37","v":0},0,0]
[null,{"$f":"'Capital Costs'!B38","v":0},{"$f":"'Capital Costs'!D38","v":0},null,0,{"$f":"'Capital Costs'!E38","v":0},0,0]
[null,"TOTALS (including scaling)",{"$f":"SUM(C13:C34)","v":2906342.2835135064},null,{"$f":"SUM(E13:E34)","v":2906342.2835135064},null,{"$f":"SUM(G13:G34)","v":3255103.3575351276},{"$f":"SUM(H13:H34)","v":3255103.3575351276}]
[]
[]
[null,"Plant Scaling Method","Variable Name","Select Method","Scaling Value",{"$f":" \"Reference Year (\" & ref_year & \") Escalation\"","v":"Reference Year (2007) Escalation"},"Combined Multiplier","Notes"]
[null,"Engineering & design ($)","Engin","Use Scale Factor",{"$f":"VLOOKUP(D39,Scaling_validation_Lookup,2,FALSE)","v":1},{"$f":"CPIinflator_production*CEPCInflator_production","v":0.90603765365552391},{"$f":"E39*F39","v":0.90603765365552391},{"$f":"C39&\"_multiplier\"","v":"Engin_multiplier"}]
[null,"Site Preparation ($)","Site_prep","Use Scale Factor",1,0.90603765365552391,{"$f":"E40*F40","v":0.90603765365552391},{"$f":"C40&\"_multiplier\"","v":"Site_prep_multiplier"}]
[null,"Process contingency ($)","Process_cont","Use Scale Factor",1,0.90603765365552391,0.90603765365552391,"Process_cont_multiplier"]
[null,"Project contingency ($)","Project_cont","Skip",1,0.90603765365552391,0.90603765365552391,"Project_cont_multiplier"]
[null,"One-time Licensing Fees ($)","Fees","Use Scale Factor",1,0.90603765365552391,0.90603765365552391,"Fees_multiplier"]
[null,"Other (Depreciable) capital ($)","Other_indirect","Use Scale Factor",1,0.90603765365552391,0.90603765365552391,"Other_indirect_multiplier"]
[null,"Up-Front Permitting Costs ($)","Permitting","Use Scale Factor",1,0.90603765365552391,0.90603765365552391,"Permitting_multiplier"]
[null,"Cost of Land ($/acre)","acre_cost","Use Baseline Value",1,{"$f":"CPIinflator_production","v":0.96163691417396391},0.96163691417396391,"acre_cost_multiplier"]
[null,"Land required (acres)","acres","Use Scale Factor",1,1,1,"acres_multiplier"]
[null,"Other non-depreciable costs ($)","Other_non_depr","Use Scale Factor",1,1,{"$f":"E48*F48","v":1},"Other_non_depr_multiplier"]
[null,"Total plant staff (number of FTEs employed by plant)","FTEs",0.25,1,1,1,"FTEs_multiplier"]
[null,"Burdened labor cost, including overhead ($/man-hr)","FTE_cost","Use Baseline Value",1,{"$f":"VLOOKUP(ref_year,Tbl_labor_indexes,2,FALSE)/VLOOKUP(BasisYear_production,Tbl_labor_indexes,2,FALSE)","v":0.91142191142191153},0.91142191142191153,"FTE_cost_multiplier"]
[null,"Licensing, Permits and Fees ($/year)","licensing","Use Scale Factor",1,{"$f":"CPIinflator_production*CEPCInflator_production","v":0.90603765365552391},0.90603765365552391,"licensing_multiplier"]
[null,"Rent ($/year)","rent","Use Scale Ratio",1,{"$f":"CPIinflator_production","v":0.96163691417396391},0.96163691417396391,"rent_multiplier"]
[null,"Material costs for maintenance and repairs ($/year)","material","Skip",1,{"$f":"CEPCInflator_production*CPIinflator_production","v":0.90603765365552391},0.90603765365552391,"material_multiplier"]
[null,"Production Maintenance and Repairs ($/year)","prod_maint","Skip",1,{"$f":"CEPCInflator_production*CPIinflator_production","v":0.90603765365552391},0.90603765365552391,"prod_maint_multiplier"]
[null,"Other Fees ($/year)","other_fees","Use Scale Ratio",1,{"$f":"CEPCInflator_production*CPIinflator_production","v":0.90603765365552391},0.90603765365552391,"other_fees_multiplier"]
[null,"Other Fixed O&M Costs ($/year)","other_fixed","Use Scale Factor",1,{"$f":"CEPCInflator_production*CPIinflator_production","v":0.90603765365552391},0.90603765365552391,"other_fixed_multiplier"]
[null,"Other variable operating costs ($/year)","var_misc","Use Scale Ratio",1,{"$f":"VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear_production,Chemical_price_indexes,2,FALSE)","v":0.78102189781021902},0.78102189781021902,"var_misc_multiplier"]
[null,"Other Material Costs ($/year)","total_other_raw","Use Scale Ratio",1,{"$f":"VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear_production,Chemical_price_indexes,2,FALSE)","v":0.78102189781021902},{"$f":"E58*F58","v":0.78102189781021902},"total_other_raw_multiplier"]
[null,"Waste treatment costs ($/year)","waste_treat","Use Scale Ratio",1,{"$f":"VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear_production,Chemical_price_indexes,2,FALSE)","v":0.78102189781021902},0.78102189781021902,"waste_treat_multiplier"]
[null,"Solid waste disposal costs ($/year)","solidwaste_treat","Use Scale Ratio",1,{"$f":"VLOOKUP(ref_year,Chemical_price_indexes,2,FALSE)/VLOOKUP(BasisYear_production,Chemical_price_indexes,2,FALSE)","v":0.78102189781021902},0.78102189781021902,"solidwaste_treat_multiplier"]
[null,"Royalties ($/year)","royalties","Use Scale Ratio",1,{"$f":"CPIinflator_production","v":0.96163691417396391},0.96163691417396391,"royalties_multiplier"]
[null,"Operator Profit ($/year) ","operator_profit","Use Scale Ratio",1,{"$f":"CPIinflator_production","v":0.96163691417396391},0.96163691417396391,"operator_profit_multiplier"]
[null,"Subsidies, Tax Incentives ($/year)","tax_credit","Use Scale Ratio",1,{"$f":"CPIinflator_production","v":0.96163691417396391},0.96163691417396391,"tax_credit_multiplier"]

{"sheet":"Refueling Station - GH2","index":8,"n_rows":612,"n_cols":30,"rows_kept":612,"cut":false,"hidden":false,"merged":[[47,9,47,10],[46,7,46,10],[358,0,358,1],[335,2,335,3],[336,2,336,3],[337,2,337,3],[343,2,343,3],[346,2,346,3],[469,0,469,1],[339,2,339,3],[340,2,340,3],[442,1,442,2],[348,2,348,3],[349,2,349,3],[350,2,350,3],[351,2,351,3],[352,2,352,3],[353,2,353,3],[323,2,323,3],[324,2,324,3],[333,2,333,3],[328,2,328,3],[327,2,327,3],[325,2,325,3],[326,2,326,3],[332,2,332,3],[441,22,441,23],[338,2,338,3],[341,2,341,3],[342,2,342,3],[354,2,354,3],[334,2,334,3],[320,0,320,5],[321,2,321,3],[322,2,322,3],[290,8,290,9],[291,8,291,9],[292,8,292,9],[293,8,293,9],[286,8,286,9],[254,3,254,4],[255,3,255,4],[278,8,278,9],[279,8,279,9],[260,2,260,5],[259,0,259,9],[267,8,267,9],[282,8,282,9],[283,8,283,9],[284,8,284,9],[275,8,275,9],[276,8,276,9],[277,8,277,9],[280,8,280,9],[285,8,285,9],[265,0,265,1],[289,8,289,9],[288,8,288,9],[238,3,238,4],[239,3,239,4],[242,3,242,4],[244,3,244,4],[281,8,281,9],[245,3,245,4],[249,3,249,4],[250,3,250,4],[251,3,251,4],[246,3,246,4],[257,3,257,5],[270,8,270,9],[274,8,274,9],[236,0,236,5],[132,2,132,3],[237,3,237,4],[228,2,228,4],[195,0,195,1],[125,2,125,3],[126,2,126,3],[127,2,127,3],[128,2,128,3],[129,2,129,3],[130,2,130,3],[131,2,131,3],[120,2,120,3],[121,2,121,3],[122,2,122,3],[115,2,115,3],[116,2,116,3],[117,2,117,3],[118,2,118,3],[119,2,119,3],[138,0,138,1],[123,2,123,3],[124,2,124,3],[133,2,133,3],[134,2,134,3],[112,2,112,3],[98,2,98,3],[97,2,97,3],[114,2,114,3],[113,2,113,3],[100,2,100,3],[101,2,101,3],[103,2,103,3],[104,2,104,3],[105,2,105,3],[111,0,111,5],[102,2,102,3],[99,2,99,3],[77,2,77,3],[78,2,78,3],[79,2,79,3],[93,2,93,3],[94,2,94,3],[95,2,95,3],[76,2,76,3],[74,2,74,3],[96,2,96,3],[75,2,75,3],[1,0,5,2],[8,0,8,8],[10,0,10,5],[11,1,11,4],[31,0,31,2],[55,2,55,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[46,0,46,5],[47,2,47,3],[48,2,48,3],[49,2,49,3],[72,2,72,3],[73,2,73,3],[56,2,56,3],[70,2,70,3],[57,2,57,3],[58,2,58,3],[71,2,71,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[67,2,67,3],[69,2,69,3],[269,12,269,13],[252,3,252,4],[253,3,253,4],[261,2,261,5],[262,2,262,5],[263,2,263,5],[264,2,264,5],[266,8,266,9],[287,8,287,9]]}
[]
["The refueling station in this tab takes gaseous H2 from either a gaseous-truck or a pipeline.  The average capacity can be varied up to 6000 kg/day, and the capital, fixed and operating costs will be varied accordingly.  This tab includes storage, dispensing and compression.",null,null,null,null,"COLOR CODING"]
[null,null,null,null,null,null,"= Calculated Cells (do not change formulas)"]
[null,null,null,null,null,null,"= Input Required; Input Used in Revenue Calculation"]
[null,null,null,null,null,null,"= Input Required via Pull-Down Menu"]
[null,null,null,null,null,null,"= Optional Input; Input NOT Used in Revenue Calculation"]
[null,null,null,null,null,null,"= Information Cells"]
[]
["Unless noted otherwise, data sources can be found in the report: \"H2A Hydrogen Delivery Infrastructure Analysis Models and Conventional Pathway Options Analysis Results\"\n\nhttp://www.hydrogen.energy.gov/systems_analysis.html "]
[]
["Calculation Outputs (Be sure ALL data is entered before checking)",null,null,null,null,null,null,null,"GH2 Refueling Station Energy Use",null,null,"GH2 Refueling Station Emissions"]
[null,"Components",null,null,null,null,null,null,"On-Site Energy Use \n[MJ / MJ H2 out]","Upstream Energy Use \n[MJ / MJ H2 out]","Total Energy Use \n[MJ / MJ H2 out]","Onsite Emissions \n[g / MJ H2 out]","Upstream Emissions \n[g / MJ H2 out]","Total Emissions\n[g / MJ H2 out]"]
["Results","Compressor","Storage","Dispenser","Refrigeration","Remainder of Station","Total",null,{"$f":"G19/(('HyARC Physical Property Data'!C7*'Constants and Conversions'!B29/(1000*ncf_to_Nm3))*1000/('HyARC Physical Property Data'!K7/ncf_to_Nm3))","v":0.12607493521652002},{"$f":"IF($B$106=2005,IF($B$105=\"U.S. Average Mix\",I13*'HyARC Physical Property Data'!C139/1000000,\"N/A\"),IF($B$106=2020,IF($B$105=\"U.S. Average Mix\",I13*'HyARC Physical Property Data'!C163/1000000,\"N/A\"),\"N/A\"))","v":1.3442955894726008E-2},{"$f":"I13+J13","v":0.13951789111124602},0,{"$f":"IF($B$106=2005,IF($B$105=\"U.S. Average Mix\",$I$13*'HyARC Physical Property Data'!F139,\"N/A\"),IF($B$106=2020,IF($B$105=\"U.S. Average Mix\",$I$13*'HyARC Physical Property Data'!F163,\"N/A\")))","v":0.81071979271808936},{"$f":"L13+M13","v":0.81071979271808936}," CO2"]
[{"$f":"\"Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(\"&TEXT(ref_year,\"0\")&\")/kg of Hydrogen)\"","v":"Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(2007)/kg of Hydrogen)"},{"$f":"B392","v":0.79136453603751866},{"$f":"B399","v":0.93103482041610219},{"$f":"B406","v":0.24715262136154945},{"$f":"B413","v":8.4987374768138058E-2},{"$f":"B420","v":0.14288686364801706},{"$f":"SUM(B14:F14)","v":2.1974262162313254},null,null,null,null,0,{"$f":"IF($B$106=2005,IF($B$105=\"U.S. Average Mix\",$I$13*'HyARC Physical Property Data'!G139,\"N/A\"),IF($B$106=2020,IF($B$105=\"U.S. Average Mix\",$I$13*'HyARC Physical Property Data'!G163,\"N/A\")))","v":2.8095107802018255E-2},{"$f":"L14+M14","v":2.8095107802018255E-2},"CH4"]
[{"$f":"\"Capital Cost Contribution to the Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(\"&TEXT(ref_year,\"0\")&\")/kg of Hydrogen)\"","v":"Capital Cost Contribution to the Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(2007)/kg of Hydrogen)"},{"$f":"B387*B368/B168","v":0.33170082645849458},{"$f":"B394*B372/B168","v":0.73253155267878955},{"$f":"B401*B376/B168","v":0.20458966064486217},{"$f":"B408*B380/NetH_ForeC","v":5.2377170158651502E-2},{"$f":"B415*B384/B168","v":2.9669545281314599E-2},{"$f":"SUM(B15:F15)","v":1.3508687552221121},null,null,null,null,0,{"$f":"IF($B$106=2005,IF($B$105=\"U.S. Average Mix\",$I$13*'HyARC Physical Property Data'!H139,\"N/A\"),IF($B$106=2020,IF($B$105=\"U.S. Average Mix\",$I$13*'HyARC Physical Property Data'!H163,\"N/A\")))","v":1.4626128623907933E-4},{"$f":"L15+M15","v":1.4626128623907933E-4},"N2O"]
[{"$f":"\"Energy/Fuel Contribution to the Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(\"&TEXT(ref_year,\"0\")&\")/kg of Hydrogen)\"","v":"Energy/Fuel Contribution to the Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(2007)/kg of Hydrogen)"},{"$f":"B388/B168","v":0.35676252166375244},0,0,{"$f":"B409/B168","v":2.0729265205222159E-2},{"$f":"B416/B168","v":0},{"$f":"SUM(B16:F16)","v":0.37749178686897461},null,null,null,null,{"$f":"L13+23*L14+296*L15","v":0},{"$f":"M13+23*M14+296*M15","v":1.5002006128912768},{"$f":"L16+M16","v":1.5002006128912768},"GHGs"]
[{"$f":"\"Other Cost Contribution to the Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(\"&TEXT(ref_year,\"0\")&\")/kg of Hydrogen)\"","v":"Other Cost Contribution to the Gaseous Refueling Station Portion of the Delivered Real Levelized Hydrogen Cost ($(2007)/kg of Hydrogen)"},{"$f":"SUM(B389:B390)/B168","v":0.10290118791527161},{"$f":"SUM(B396:B397)/B168","v":0.19850326773731258},{"$f":"SUM(B403:B404)/B168","v":4.2562960716687276E-2},{"$f":"(B410+B411)/B168","v":1.1880939404264384E-2},{"$f":"SUM(B417:B418)/B168","v":0.11321731836670247},{"$f":"SUM(B17:F17)","v":0.46906567414023836}]
["Mass Efficiency (H2 out/H2 in)",{"$f":"1-B103","v":0.99999829244358829},"-","-","-","-",{"$f":"B18","v":0.99999829244358829}]
["System Energy Use (MJ/kg of H2 out)",{"$f":"B332/8760/(1000*(B168/8760/60/60))","v":15.155047316318678},"-","-",{"$f":"(B331)/8760/(1000*(B168/8760/60/60))","v":0.88056613557000385},"-",{"$f":"B19","v":15.155047316318678}]
["System Energy Efficiency, LHV (%, H2 out/(H2 in + Energy/Fuel Use))","-","-","-","-","-",{"$f":"(B168*('HyARC Physical Property Data'!C7*'Constants and Conversions'!B29/(1000*ncf_to_Nm3))/0.08988)/(((B168/(1-B103)*('HyARC Physical Property Data'!C7*'Constants and Conversions'!B29/(1000*ncf_to_Nm3))/0.08988))+(G19*B168))","v":0.88804167940079937}]
["Real After-Tax IRR (%)","-","-","-","-","-",{"$f":"B239","v":0.1}]
["Land Area (m2)","-","-","-","-","-",{"$f":"B301","v":887.05798400000003}]
[{"$f":"IF(AND(A24=\"\",A25=\"\",A26=\"\",A27=\"\",A28=\"\",A29=\"\",A30=\"\"),\"THERE ARE NO ERRORS PRESENT ON THIS SHEET\",\"\")","v":"THERE ARE NO ERRORS PRESENT ON THIS SHEET"}]
[{"$f":"IF(OR(D37<>\"\"),\"Please see the error message to the right of the Refueling Station Definition table, and make appropriate changes\",\"\")","v":""}]
[{"$f":"IF(OR(G50<>\"\",G51<>\"\",G52<>\"\",G53<>\"\",G54<>\"\",G55<>\"\",G56<>\"\",G57<>\"\",G58<>\"\",G60<>\"\",G61<>\"\",G63<>\"\",G64<>\"\",G66<>\"\",G67<>\"\",G68<>\"\",G69<>\"\",G70<>\"\"),\"ERROR:  Please check the error messages to the right of the top half of the Refueling Station Design Inputs table and fix the appropriate row.\",\"\")","v":""}]
[{"$f":"IF(OR(G70<>\"\",G71<>\"\",G72<>\"\",G73<>\"\",G74<>\"\",G75<>\"\",G76<>\"\",G77<>\"\",G78<>\"\",G79<>\"\",G80<>\"\",G96<>\"\",G95<>\"\",G99<>\"\",G98<>\"\",G101<>\"\",G102<>\"\",G103<>\"\",G104<>\"\"),\"ERROR:  Please check the error messages to the right of the bottom half of the Refueling Station Design Inputs table and fix the appropriate row.\",\"\")","v":""}]
[{"$f":"IF(OR(G115<>\"\",G116<>\"\",G118<>\"\",G119<>\"\",G120<>\"\",G121<>\"\",G122<>\"\",G123<>\"\",G124<>\"\",G125<>\"\",G126<>\"\",G127<>\"\",G128<>\"\",G129<>\"\",G130<>\"\",G131<>\"\",G132<>\"\",G133<>\"\",G134<>\"\",G135<>\"\"),\"ERROR:  Please check the error messages to the right of the Refueling Station Scenario Inputs table and fix the appropriate row.\",\"\")","v":""}]
[{"$f":"IF(OR(G239<>\"\",G240<>\"\",G243<>\"\",G245<>\"\",G246<>\"\",G250<>\"\",G251<>\"\",G252<>\"\",G253<>\"\",G254<>\"\",G255<>\"\",G258<>\"\"),\"ERROR:  Please check the error messages to the right of the Economic Assumptions table and fix the appropriate row.\",\"\")","v":""}]
[{"$f":"IF(OR(F304<>\"\",F306<>\"\",F308<>\"\",F310<>\"\",F312<>\"\"),\"ERROR: Please check the error messages to the right of the table located below the Capital Investments table.\",\"\")","v":""}]
[{"$f":"IF(OR(G325<>\"\",G335<>\"\",G337<>\"\",G339<>\"\",G341<>\"\",G343<>\"\",G344<>\"\",G347<>\"\",G350<>\"\"),\"ERROR:  Please check the error messages to the right of the Fixed O&M Costs table and fix the appropriate row.\",\"\")","v":""}]
[]
["Refueling Station Definition"]
["Description","Value","Information"]
["Select Mechanism of Delivery for the Gaseous Hydrogen","onsite production","Please use the pull-down menu to select gaseous - truck or onsite production.",null," "]
["Vehicle Maximum Pressure (bar)",700]
["Dispensing Components","Cascade"]
["Average Daily Capacity of Hydrogen Refueling Station (kg/day)",{"$f":"ROUNDUP(YearlyDispensing,0)","v":1329},"Value input on main input sheet",{"$f":"IF(B37=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Utilization of H2 stations full capacity (% of total number of H2 stations)",1]
[]
["Basis year for capital costs",2007]
["Current year for capital costs",{"$f":"CurrentYear","v":2010}]
[{"$f":"\"CEPCI Inflator (\" & BasisYear_refueling & \" to \" & CurrentYear & \")\"","v":"CEPCI Inflator (2007 to 2010)"},{"$f":"VLOOKUP(CurrentYear,Tbl_PlantCostIndexes,2,FALSE)/VLOOKUP(BasisYear_refueling,Tbl_PlantCostIndexes,2,FALSE)","v":1.048344118766654}]
[{"$f":"\"Consumer Price Inflator (\" & CurrentYear & \" to \" & ref_year &\")\"","v":"Consumer Price Inflator (2010 to 2007)"},{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(CurrentYear,DeflatorTable,2,FALSE)","v":0.96163691417396391}]
["Basis year conversion for calculated values",{"$f":"VLOOKUP(BasisYear_refueling,DeflatorTable,2,FALSE)/VLOOKUP(2007,DeflatorTable,2,FALSE)","v":1}]
[]
[]
["Refueling Station Design Inputs",null,null,null,null,null,null,"Leak Rate Allowance Estimate Table"]
["Design Input","Value","Comments",null,"Data Source ","Information",null,"Design Input","Value","Units","Data Source"]
[{"$f":"IF(B34=\"gaseous - truck\",\"Determine GH2 Truck Capacity Based on Tube Water Volume and Pressures?\",\"\")","v":""},"yes",null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"Please use the pull-down menu to the right of the value cell to enter yes or no.  If 'no' is selected, input is required in \" & CELL(\"address\", B55) & \".\",\"Entry only required if \" & CELL(\"address\", B34) & \" = gaseous - truck\")","v":"Entry only required if $B$34 = gaseous - truck"},null,"Per-fitting limit",0.17,"cc/min","NFPA 2"]
[{"$f":"IF(B34=\"gaseous - truck\",\"Maximum Pressure in the Tube Trailer (atm)\",\"\")","v":""},180,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"\",\"No input required\")","v":"No input required"},{"$f":"IF(AND($B$34=\"gaseous - truck\",B50=\"\"),\"ERROR: Input required\",\"\")","v":""},"Number of fittings",100]
[{"$f":"IF(B34=\"gaseous - truck\",\"Minimum Pressure in the Tube Trailer (atm)\",\"\")","v":""},15,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"\",\"No input required\")","v":"No input required"},{"$f":"IF(AND($B$34=\"gaseous - truck\",B51=\"\"),\"ERROR: Input required\",\"\")","v":""},"Volumetric flow",{"$f":"+I49*I50","v":17},"cc/min"]
[{"$f":"IF(AND(B49=\"yes\",B34=\"gaseous - truck\"),\"Number of Tubes\",\"\")","v":""},9,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"\",\"No input required\")","v":"No input required"},{"$f":"IF(AND($B$34=\"gaseous - truck\",B50=\"\",$B$49=\"yes\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(AND(B49=\"yes\",B34=\"gaseous - truck\"),\"Tube Water Volume (m3)\",\"\")","v":""},2.6,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"\",\"No input required\")","v":"No input required"},{"$f":"IF(AND($B$34=\"gaseous - truck\",B51=\"\",$B$49=\"yes\"),\"ERROR: Input required\",\"\")","v":""},"STP temperature",273.14,"K"]
[{"$f":"IF(AND(B49=\"yes\",B34=\"gaseous - truck\"),\"Tube Operating Temperature (degrees C)\",\"\")","v":""},25,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"\",\"No input required\")","v":"No input required"},{"$f":"IF(AND($B$34=\"gaseous - truck\",B52=\"\",$B$49=\"yes\"),\"ERROR: Input required\",\"\")","v":""},"STP pressure",101325,"P"]
[{"$f":"IF(AND(B49=\"no\",B34=\"gaseous - truck\"),\"Enter Hydrogen Tube Trailer Capacity (kg)\",\"\")","v":""},300,null,null,null,{"$f":"IF(AND(B34=\"gaseous - truck\",B49=\"no\"),\"\",\"No input required\")","v":"No input required"},{"$f":"IF(AND($B$34=\"gaseous - truck\",B53=\"\",$B$49=\"no\"),\"ERROR: Input required\",\"\")","v":""},"H2 MW",{"$f":"1.00794*2/1000","v":2.0158800000000003E-3},"kg/mol"]
[{"$f":"IF(B34=\"onsite production\",\"Pressure of Hydrogen Delivered to Refueling Station (atm)\",\"\")","v":"Pressure of Hydrogen Delivered to Refueling Station (atm)"},20,{"$f":"IF(B34=\"onsite production\",\"Assumed to be 300 psig for the pipeline\",\"\")","v":"Assumed to be 300 psig for the pipeline"},null,null,{"$f":"\"Entry only required if \" & CELL(\"address\", B34) & \" = onsite production\"","v":"Entry only required if $B$34 = onsite production"},{"$f":"IF(AND($B$34=\"onsite production\",B56=\"\"),\"ERROR: Input required\",\"\")","v":""}]
["Dispensing Pressure (atm)",{"$f":"B81","v":863.33309517247949},null,null,null,null,{"$f":"IF(B57=\"\",\"ERROR: Input required\",\"\")","v":""},"Mass density",{"$f":"I54/8.314/I53/(100)^3*I55","v":8.9946850963841467E-8},"kg/cc"]
["Hydrogen Temperature at the Station (degrees C)",25,"Approximately ambient temperature",null,null,null,{"$f":"IF(B58=\"\",\"ERROR: Input required\",\"\")","v":""},"Mole density",{"$f":"I54/8.314/I53/(100)^3","v":4.4619149435403621E-5},"mol/cc"]
["High Pressure Cascade Storage Vessel"]
["Maximum Pressure (psia)",{"$f":"IF(B36=\"Cascade\",B35*14.5*1.25,350*14.5*1.25)","v":12687.5},null,null,null,null,{"$f":"IF(B60=\"\",\"ERROR: Input required\",\"\")","v":""},"Heat of combustion ",286000,"J/mol, HHV"]
["Minimum Pressure (psia)",{"$f":"IF(OR(B36=\"Booster Compressor\",B35=350),6000,11000)","v":11000},null,null,null,null,{"$f":"IF(B61=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Medium Pressure Cascade Storage Vessel",null,null,null,null,null,null,"Leak enthalpy flow",{"$f":"I51*I58*I60/60","v":3.6156384092488731},"W HHV"]
["Maximum Pressure (psia)",{"$f":"IF(B36=\"Cascade\",B35*14.5*1.25,350*14.5*1.25)","v":12687.5},null,null,null,null,{"$f":"IF(B63=\"\",\"ERROR: Input required\",\"\")","v":""},"Leak rate",{"$f":"I51*I57*60*24","v":2.2018989115948394E-3},"kg/day"]
["Minimum Pressure (psia)",{"$f":"IF(OR(B36=\"Booster Compressor\",B35=350),4350,8000)","v":8000},null,null,null,null,{"$f":"IF(B64=\"\",\"ERROR: Input required\",\"\")","v":""},"Leak rate",{"$f":"+I63/(output_kgyear/365)","v":1.7075564117444305E-6},"% of production"]
["Low Pressure Cascade Storage Vessel"]
["Maximum Pressure (psia)",{"$f":"IF(B36=\"Cascade\",B35*14.5*1.25,350*14.5*1.25)","v":12687.5},null,null,null,null,{"$f":"IF(B66=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Minimum Pressure (psia)",{"$f":"IF(OR(B36=\"Booster Compressor\",B35=350),2000,4000)","v":4000},null,null,null,null,""]
["Vehicle Tank Maximum Pressure (psia)",{"$f":"B35*14.5","v":10150},null,null,null,null,""]
["Vehicle fill time (min)",4.7,null,null,null,null,""]
["Vehicle Lingering time (min)",2.2400000000000002,null,null,null,null,""]
["Hoses per dispenser",2,null,null,null,null,""]
["Maximum Dispensed Amount per Vehicle (kg)",7,null,null,null,null,""]
["Scaling daily demand profile as % of Chevron peak above average",1,null,null,null,null,""]
["Design (Average) Hose Occupied Fraction During Peak Hour",0.5,null,null,null,null,""]
[{"$f":"IF(B34=\"onsite production\",\"Maximum Low Pressure Storage Pressure (atm)\",\"\")","v":"Maximum Low Pressure Storage Pressure (atm)"},{"$f":"IF(B34=\"onsite production\",172,\"N/A\")","v":172},"Approximately 2500 psia. Storage at this pressure was found to be more economical",null,null,null,""]
[{"$f":"IF(B34=\"onsite production\",\"Minimum Low Pressure Storage Pressure (atm)\",\"\")","v":"Minimum Low Pressure Storage Pressure (atm)"},{"$f":"IF(B34=\"onsite production\",15,\"N/A\")","v":15},"Assumption that tank can never be \"completely\" emptied.  15 atm corresponds to ~200 psia.",null,null,null,""]
["Hydrogen Temperature at the Station (degrees C)",25,null,null,null,null,""]
["Cp/Cv ratio",1.41,"Value for hydrogen",null,null,null,""]
["Enter Number of Installed Compressors",2,null,null,null,"Often times, an extra compressor is purchased and installed so that the system can operate at a higher availability.  For example, if two compressors, each designed at 50% of the design flowrate, were installed, and one of those compressors went down, then the system would only be able to operate at 50% capacity.",""]
["Enter Number of Compressors in Operation at Any Time",2,"2 compressors are in operation at any one time.",null,null,"Enter the number of required compressors, entered in the row above, that are operating at any given time.  ",""]
["Main Compressor Discharge Pressure (atm)",{"$f":"B60/14.69595","v":863.33309517247949},"Corresponds to a dispensing pressure",null,null,null,null,{"$f":"\"Steady State COP at \" & B82 &\"C\"","v":"Steady State COP at -40C"},{"$f":"(B82-10+273)/((B77+10+273)-(B82-10+273))","v":2.6235294117647059}]
["Max dispensing Temperature (degree C)",-40,null,null,null,null,null,"Steady State COP at 4C",{"$f":"(4-10+273)/((B77+10+273)-(4-10+273))","v":6.5121951219512191}]
["Number of Booster Compressors",{"$f":"IF(OR(B36=\"Cascade\",B35=350),0,B152)","v":0},null,null,null,null,null,"Transient degradation coef.",0.9,{"$f":"I81*I83/I82","v":0.36257766027759425},"COP at -40C as a % of COP at 4C (actual COP at 4C is about 3.0)"]
["Booster Compressor Discharge Pressure (atm)",{"$f":"B35*14.5/14.69595*1.4","v":966.93306659317705}]
["Booster Compressor Flow rate (kg/min)",{"$f":"IF(OR(B36=\"Cascade\",B35=350),0,B72/B69)","v":0}]
["Number of Refrigeration Units",{"$f":"IF(B35=350,0,1)","v":1}]
["Max H2 Flow Rate in Refrigeration Unit (kg/min)",{"$f":"IF(B35=350,0,B72/B69*B152*B74)","v":3.7234042553191489}]
["Capacity of Refrigeration Unit (ton)",{"$f":"IF(B35=350,0,B87*60*B93*B89*3412/12000)","v":16.398253175813011}]
["Refrigeration Unit COP",{"$f":"3*J83","v":1.0877329808327827}]
["Booster Compressor Average Inlet Pressure (atm)",350]
["Booster Compressor Shaft Specific Power (kWh/kg)",{"$f":"B145*B144/2.0158*(B77+273.15)*(B78/(B78-1))*((B84/B90)^((B78-1)/B78)-1)/B98/3600","v":0.76371134829114873}]
["Booster Compressor Shaft Power (kW)",{"$f":"B91*B72/B69*60","v":68.246546017506915}]
["Refrigeration Specific Electricity Use (kWh/kg)",{"$f":"B78/(B78-1)*(8.315/2)*(B77-B82)/3600/B89","v":0.23733187638748221}]
["Design Refueling Station Compressor Based on Compression Ratio per Stage?","no",null,null,null,{"$f":"\"Please select yes or no from the pull-down to the right of the value cell.  If yes entered, number of compression stages are calculated using the compression ratio.  Otherwise, the number of stages is a required entry in \" & CELL(\"address\", B96) & \".\"","v":"Please select yes or no from the pull-down to the right of the value cell.  If yes entered, number of compression stages are calculated using the compression ratio.  Otherwise, the number of stages is a required entry in $B$96."}]
[{"$f":"IF(B94=\"yes\", \"Enter Compression Ratio Per Stage for Refueling Station Compressor\",\"\")","v":""},null,null,null,null,"The compression ratio is defined as the outlet pressure from a stage divided by the inlet pressure to the same stage.  If a multi stage compressor is used, the compression ratio per stage is defined calculated by the following:  10^((log(Outlet P)-log(inlet P))/number of stages).  An unreasonable high pressure ratio per stage will cause the interstage temperature to exceed material specifications.",{"$f":"IF(AND($B$94=\"yes\",B95=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(B94=\"no\",\"Number of Compressor Stages for Refueling Station Compressor\",\"\")","v":"Number of Compressor Stages for Refueling Station Compressor"},{"$f":"IF(AND(B35=700,B36=\"Cascade\"),3,2)","v":3},"Number of stages required in a piston compressor specified",null,null,{"$f":"\"Entry is only required if \" & CELL(\"address\", B94) & \" is no.\"","v":"Entry is only required if $B$94 is no."},{"$f":"IF(AND($B$94=\"no\",B96=\"\"),\"ERROR: Input required\",\"\")","v":""}]
["Isentropic Compressor Efficiency Available for Refueling Station Compressor?","yes",null,null,null,{"$f":"\"If the isentropic compressor efficiency is available, the power requirement for the compressor is calculated using first principles.  If 'No' is entered, then the user must enter data in \" & CELL(\"address\", B99) & \".\"","v":"If the isentropic compressor efficiency is available, the power requirement for the compressor is calculated using first principles.  If 'No' is entered, then the user must enter data in $B$99."}]
[{"$f":"IF(B97=\"yes\", \"Isentropic Compressor Efficiency for Refueling Station Compressor (%)\", \"\")","v":"Isentropic Compressor Efficiency for Refueling Station Compressor (%)"},0.75,null,null,null,"Only enter a value in this cell if the Isentropic compressor efficiency is available.",{"$f":"IF(AND($B$97=\"yes\",B98=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(B97=\"yes\",\"\",\"Refueling Station Compressor Efficiency (%)\")","v":""},null,null,null,null,{"$f":"\"Entry is only required if \" & CELL(\"address\", B97) & \" is no.\"","v":"Entry is only required if $B$97 is no."},{"$f":"IF(AND($B$97=\"no\",B99=\"\"),\"ERROR: Input required\",\"\")","v":""}]
["Use Isentropic Compressor Efficiency to Calculate Refueling Station Compressor Power Requirement?","yes",null,null,null,{"$f":"\"Please select yes or no from the pull-down menu.  If No is selected, entry is required in \" & CELL(\"address\", B101) & \".\"","v":"Please select yes or no from the pull-down menu.  If No is selected, entry is required in $B$101."}]
[{"$f":"IF(OR(B100=\"no\",B97=\"no\"), \"Please Enter Refueling Station Compressor Power Requirement (kW/(kg of H2/hr))\",\"\")","v":""},null,null,null,null,{"$f":"\"Entry is only required if \" & CELL(\"address\", B100) & \" is no.\"","v":"Entry is only required if $B$100 is no."},{"$f":"IF(AND(B100=\"no\",B101=\"\"),\"ERROR: Input required\",\"\")","v":""}]
["Compressor Motor Sizing Factor+",1.1000000000000001,"Base case value is 110% based on typical industrial practices",null,null,{"$f":"IF(B47=\"pipeline\",\"No entry is required\",\"Enter the factor, in percentage form, that is required to size the compressor motor.\")","v":"Enter the factor, in percentage form, that is required to size the compressor motor."},{"$f":"IF(B102=\"\",\"ERROR: Input required\",IF(AND(B102<>\"\",B102<=1),\"ERROR: Motor sizing factor cannot be less than 100%\",\"\"))","v":""}]
["Hydrogen Lost During Compression (%) ",{"$f":"+I64","v":1.7075564117444305E-6},null,null,null,null,{"$f":"IF(B103=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Percentage of Energy Use from On-site Fuel Combustion",0]
["Electricity Generation Technology","U.S. Average Mix"]
["Technology Year for Energy Use and Emissions Calculations",2005]
[]
[]
[]
[]
[]
["Refueling Station Scenario Inputs"]
["Delivery Scenario Input","Value","Comments",null,"Data Source","Information"]
["Low Pressure Storage Vessel Capacity For Outage (kg)",{"$f":"Outage_storagekg","v":1351.4429043606403},"=Outage_storagekg"]
["Distance from Refueling Station to Nearest Electrical Substation (mi)",1,null,null,null,"It is possible that the amount of power required by the refueling station compressors will necessitate the construction of a trench to bring higher voltage power to the compressor(s).  The number entered here is used if and only if the compressor size means higher voltage power is required.",{"$f":"IF(B115=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Cascade Vessel Outer Diameter (m)",0.40639999999999998,null,null,null,null,{"$f":"IF(B116=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Cascade Vessel Wall Thickness (m)",{"$f":"IF(B35=350,0.0362966,0.0362966*2)","v":7.2593199999999997E-2},null,null,null,null,{"$f":"IF(B117=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Cascade Vessel Length (m)",9.1440000000000001,null,null,null,null,{"$f":"IF(B118=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Cascade Vessel Stacking",6,"H2A Base Case value is 6 which allows cascades to be stacked vertically to save space",null,null,null,{"$f":"IF(B119=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Vessel Outer Diameter (m)\")","v":"Low Pressure Storage Vessel Outer Diameter (m)"},1.2490000000000001,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"No input is required.  LP storage not need for gaseous truck case\",\"\")","v":""},{"$f":"IF(AND($B$34=\"onsite production\",B120=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Vessel Wall Thickness (m)\")","v":"Low Pressure Storage Vessel Wall Thickness (m)"},6.3500000000000001E-2,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"No input is required.  LP storage not need for gaseous truck case\",\"\")","v":""},{"$f":"IF(AND($B$34=\"onsite production\",B121=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Vessel Length (m)\")","v":"Low Pressure Storage Vessel Length (m)"},7.5890000000000004,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"No input is required.  LP storage not need for gaseous truck case\",\"\")","v":""},{"$f":"IF(AND($B$34=\"onsite production\",B122=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Stacking\")","v":"Low Pressure Storage Stacking"},2,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"No input is required.  LP storage not need for gaseous truck case\",\"\")","v":""},{"$f":"IF(AND($B$34=\"onsite production\",B123=\"\"),\"ERROR: Input required\",\"\")","v":""}]
["Baseline Station Length (m)",39.619999999999997,null,null,null,null,{"$f":"IF(B124=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Baseline Station Width (m)",33.53,null,null,null,null,""]
["Number of Dispensers for Baseline Station Dimensions",6,null,null,null,null,""]
["Convenience Store Length (m)",15.24,null,null,null,null,""]
["Convenience Store Width (m)",9.14,null,null,null,null,""]
["Baseline Storage Length (m)",6.1,"Baseline Station is a 6-dispenser Gasoline Station",null,null,null,""]
["Baseline Storage Width (m)",13.72,"Baseline Station is a 6-dispenser Gasoline Station",null,null,null,""]
["Setback from Wall Opening (m)",7.62,"Assumption based on safety requirements",null,null,null,""]
["Lot Line Setback (m)",1.52,"Assumption based on safety requirements",null,null,null,""]
["Parked Vehicle Setback (m)",4.57,"Assumption based on safety requirements",null,null,null,""]
["Area per Additional Dispenser Island (m2)",{"$f":"IF(B153>6,(ROUNDUP((B153-6)/2,0))*20*(B125+B182+B183),0)","v":0},"Dispenser island contains two additional dispensers",null,null,null,""]
[{"$f":"IF(B34=\"gaseous - truck\",\"Tube Trailer Width (m)\",\"\")","v":""},4.5720000000000001,null,null,null,{"$f":"IF(B34=\"gaseous - truck\",\"\",\"No entry required\")","v":"No entry required"},{"$f":"IF(AND(B34=\"gaseous - truck\",B135=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[]
[]
[]
["Refueling Station Calculations"]
["Item","Value"]
["Hydrogen Delivered Per Tube (kg)",{"$f":"IF(B34=\"onsite production\",\"N/A\",IF(B49=\"yes\",2/1000*((B50*B53/((B54+273.16)*0.00008205*(H2_ZFactor(B54,B50))))-(B51*B53/((B54+273.16)*0.00008205*(H2_ZFactor(B54,B51))))),B55/B52))","v":"N/A"}]
["Number of Tubes",{"$f":"IF(B34=\"onsite production\",\"N/A\",B52)","v":"N/A"}]
["Tube Trailer Delivered Hydrogen Capacity (kg)",{"$f":"IF(B34=\"onsite production\",0,IF(B49=\"yes\",B142*B141,B55))","v":0}]
["Gas Constant (kJ/K.kg-mol)",8.3143999999999991]
["Booster Compressor Compressibility Factor",{"$f":"(H2_ZFactor(B77,B84)-H2_ZFactor(B77,B90))/LN(H2_ZFactor(B77,B84)/H2_ZFactor(B77,B90))","v":1.4182525453432619}]
["Mean Compressibility Factor",{"$f":"IF(B34=\"onsite production\",(H2_ZFactor(B77,B81)-H2_ZFactor(B77,B56))/LN(H2_ZFactor(B77,B81)/H2_ZFactor(B77,B56)),(H2_ZFactor(B77,B81)-H2_ZFactor(B77,(B50-B51)/LN(B50/B51)))/LN(H2_ZFactor(B77,B81)/H2_ZFactor(B77,(B50-B51)/LN(B50/B51))))","v":1.2675843741053248}]
["Compressibility Factor for Cascade Storage Tanks at Maximum Pressure",{"$f":"H2_ZFactor(B58,B60/14.7)","v":1.5618214553969016}]
["Compressibility Factor for Low Pressure Storage Tanks at Maximum Pressure",{"$f":"IF(B34=\"onsite production\",H2_ZFactor(B77,B75),\"N/A\")","v":1.1101077880008321}]
["Total Cascade Capacity (kg)",{"$f":"B227","v":195.73998706260417}]
["Low Pressure Storage Required at Refueling Station (kg)",{"$f":"WeeklyStorage + MAX(Outage_storagekg,Daily_Storage)","v":1542.944094728462}]
["Maximum Number of Fills During Peak Hour",{"$f":"MAX(Hourly_Demand_ForeC)/B72","v":17.592214042077764}]
["Hoses Required",{"$f":"ROUNDUP(B151*(B69+B70)/60/B74,0)","v":5}]
["Dispensers Required ",{"$f":"ROUNDUP(B152/B71,0)","v":3}]
["C, Compressor Capacity to Meet Demand Requirements (kg/hr)",{"$f":"B202*B233","v":125.51479500727068}]
["Design flowrate to each compressor (kg/hr)",{"$f":"B154/num_op_comp_ForeC","v":62.757397503635339}]
[{"$f":"IF(B155>250, \"Recommended Number of Compressors\",\"\")","v":""},{"$f":"IF(B155>250,ROUNDUP(B80*B155/250,0),\"\")","v":""},"Values only show up in this cell if the Design Compressor Capacity is greater than 250 kg/hr."]
[{"$f":"IF(B155>250, \"Recommended Number of Compressors Installed\",\"\")","v":""},{"$f":"IF(B155>250,B156+(B79-B80),\"\")","v":""},"Values only show up in this cell if the Design Compressor Capacity is greater than 250 kg/hr."]
[{"$f":"IF(B155>250, \"Recommended Flowrate to Each Compressor (kg/day)\",\"\")","v":""},{"$f":"IF(B155>250,B155*B80/B156,\"\")","v":""},"Values only show up in this cell if the Design Compressor Capacity is greater than 250 kg/hr."]
["Pressure Ratio",{"$f":"IF(B94=\"yes\",B95,IF(AND(B94=\"no\",B34=\"onsite production\"),10^((LOG(B57)-LOG(B56))/B96),10^((LOG(B57)-LOG(B51))/B96)))","v":3.5079182564602052}]
["Number of Stages",{"$f":"IF(B94=\"no\",B96,ROUNDUP(((LOG(B57)-LOG(B56))/LOG(B95)),0))","v":3}]
["Theoretical Power Requirement for each Compressor (kW)",{"$f":"IF(OR(B97=\"no\",B100=\"no\"), \"N/A\",IF(B34=\"onsite production\",B146*1/B80*(B154/60/60/2.0158)*B144*(B77+273.15)*B160*(B78/(B78-1))*((B81/B56)^((B78-1)/(B160*B78))-1),B146*1/B80*(B154/60/60/2.0158)*B144*(B77+273.15)*B160*(B78/(B78-1))*((B81/B51)^((B78-1)/(B160*B78))-1)))","v":123.47598470602091},"ASSUMES EQUAL WORK BY ALL STAGES, AND INTERCOOLING BACK TO ORIGINAL FEED TEMPERATURE"]
["Actual Shaft Power Required per Compressor (kW)",{"$f":"IF(AND(B100=\"no\",B101<>\"\"),B101*B37,IF(B161=\"N/A\",\"\",B161/B98))","v":164.63464627469455}]
["Motor Efficiency",{"$f":"IF(AND(B162<>0,B162<>\"\"),0.00008*(LN(B162)^4)-0.0015*(LN(B162)^3)+0.0061*(LN(B162)^2)+0.0311*LN(B162)+0.7617,1)","v":0.93418586196523823}]
["Motor Rating per Compressor (kW)",{"$f":"IF(OR(B162=\"N/A\",B162=\"\"),B162,B162*B102/B163)","v":193.85661705604235}]
["Motor Efficiency for Booster Compressor",{"$f":"IF(AND(B92<>\"N/A\",B92<>0,B92<>\"\"),0.00008*(LN(B92))^4-0.0015*(LN(B92))^3+0.0061*(LN(B92))^2+0.0311*(LN(B92))+0.7617,1)","v":0.91429999856395661}]
["Motor Rating Per Booster Compressor (kW)",{"$f":"IF(OR(B92=\"N/A\",B92=\"\"),B92,B92/B165*B102)","v":82.107842871232677}]
["Electrical Voltage Supply Requirement (Volts)",{"$f":"IF(OR(B162=0,B162=\"\"),\"\",IF(B164*B80/0.7456999>600,4160,480))","v":480}]
["Net Hydrogen Delivered (kg/year)",{"$f":"output_kgyear","v":470668.55138980027}]
["Cascade Vessel Capacity (kg)",{"$f":"((PI()/4)*(B116-2*B117)^2*(B118-2*B117)-(0.083*PI()*(B116-2*B117)^3))/B147*(B60/14.7)*101325/8314*2/(B77+273.16)","v":21.576231421371432}]
["Cascade Vessel Volume (ft3)",{"$f":"((PI()/4)*(B116-2*B117)^2*(B118-2*B117)-(0.083*PI()*(B116-2*B117)^3))*35.3147","v":16.866173704447299}]
["Cascade Vessel Groups",{"$f":"num_Cascade","v":3}]
["Total Cascade Vessels",{"$f":"B171*3","v":9},"Three cascade levels per group"]
["Number of Cascade Vessel Stacks",{"$f":"ROUNDUP(B172/B119,0)","v":2}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Vessel Capacity (kg)\")","v":"Low Pressure Storage Vessel Capacity (kg)"},{"$f":"IF(B34=\"Onsite Production\",((PI()/4*(B120-2*B121)^2*(B122-2*B121))-(0.083*PI()*(B120-2*B121)^3))/B148*B75*101325/8314*2/(B77+273.16),\"N/A\")","v":88.7853809834575}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Calculated storage useable tank capacity (% of design useable capacity)\")","v":"Calculated storage useable tank capacity (% of design useable capacity)"},{"$f":"IF(B34=\"onsite production\",((B75/(H2_ZFactor(B77,B75)))-B76)/(B75/(H2_ZFactor(B77,B75))),\"N/A\")","v":0.90318827430225301},{"$f":"IF(B34=\"onsite production\",\"\",\"Calculation not required for gaseous truck delivery\")","v":""}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Vessel Useable Capacity (kg)\")","v":"Low Pressure Storage Vessel Useable Capacity (kg)"},{"$f":"IF(B34=\"gaseous - truck\",\"N/A\",B174*B175)","v":80.189915033717057}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage Vessels Required\")","v":"Low Pressure Storage Vessels Required"},{"$f":"IF(B34=\"onsite production\",ROUNDUP(B150/B176,0),\"N/A\")","v":20}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Number of Low Pressure Storage Vessel Stacks\")","v":"Number of Low Pressure Storage Vessel Stacks"},{"$f":"IF(B34=\"onsite production\",ROUNDUP(B177/B123,0),\"N/A\")","v":10},{"$f":"IF(B34=\"onsite production\",\"\",\"Calculation not required for gaseous truck delivery\")","v":""}]
["Total Storage Length, Without Setbacks (m)",{"$f":"IF(B34=\"onsite production\",B173*(B116)+B178*B120,B173*B116)","v":13.302800000000001},"Vessel and storage length and width are swapped to be consistent with the orientation of the vessels on the station layout - see schematics"]
["Total Storage Width, Without Setbacks (m)",{"$f":"IF(B34=\"Gaseous - Truck\",B118,IF(B177=0,B118,MAX(B122,B118)))","v":9.1440000000000001},"Vessel and storage length and width are swapped to be consistent with the orientation of the vessels on the station layout - see schematics"]
["Total Storage Area, Without Setbacks (m2)",{"$f":"B179*B180","v":121.64080320000001}]
["Additional Setback Length between the Lot Line and Storage (m)",{"$f":"IF(B34=\"Gaseous - Truck\",IF(B132+2*B135+B179>B129,B132+2*B135+B179-B129,B129),IF(B131<B127,0,B131-B127))","v":0}]
["Additional Setback Width between Lot Line and Storage ",{"$f":"IF(B34=\"Gaseous - Truck\",IF(B130>B180,0,B180-B130),IF(B180+B132>B130,B180+B132-B130,0))","v":0}]
["Total Storage Length, Including Setbacks (m)",{"$f":"IF(B34=\"Gaseous - Truck\",B132+2*B135+B179,IF(B129>=B132+B179,B129,B132+B179))","v":14.822800000000001}]
["Total Storage Width, Including Setbacks (m)",{"$f":"IF(B34=\"Gaseous - Truck\",B183+B130,MAX(B180+B132,B130))","v":13.72}]
["Overall Station Length (m)",{"$f":"IF(B34=\"Gaseous - Truck\",B182+B124,B124+B184-B129)","v":48.342799999999997}]
["Overall Station Width (m)",{"$f":"B125+B183","v":33.53}]
["Overall Station Area (m2)",{"$f":"B186*B187","v":1620.934084}]
["Baseline Station Area With 6 Dispensers (m2)",{"$f":"B124*B125","v":1328.4585999999999}]
["Baseline Station Area With No Convenience Store (m2)",{"$f":"B189-B127*B128","v":1189.165}]
["Overall Area Increase to Accommodate Additional Storage Requirements (m2)",{"$f":"B188-B189","v":292.47548400000005}]
["Total H2 Area (m2)",{"$f":"IF(B34=\"Gaseous - Truck\",B191+B190*(B153/B126),IF(B153<=B126,B191+B190*(B153/B126),B190+B191+B134*ROUNDUP((B153-B126)/2,0)))","v":887.05798400000003}]
[]
[]
[]
["Refueling Station Optimization Calculations"]
["Item","Value"]
["Hours the Refueling Station Is Operating",24]
[]
["Cap, Adjusted Refueling Station Daily Demand for a Friday in the Summer (kg/day)",{"$f":"Daily_demand","v":1578.7884396736456}]
["Optimum Number of Cascade Systems",3]
["Cm, Lower Limit on Compressor Capacity (kg/hr)",{"$f":"Daily_demand/B198","v":65.782851653068562}]
["Average Compressor Demand During Day Based on Lower Limit of Compressor Capacity (kg/min)",{"$f":"B202/60","v":1.0963808608844761}]
["High Pressure Cascade Tank Capacity at Maximum Specified Unit Pressure (kg)",{"$f":"B170*0.02831685*$B$201*(B60*6894.757)/H2_ZFactor(B58,B60*0.06804596)/(8314.9/2.0158)/(B58+273.15)","v":65.246662354201391}]
["High Pressure Cascade Tank Capacity at Minimum Specified Unit Pressure (kg)",{"$f":"B170*0.02831685*$B$201*(B61*6894.757)/H2_ZFactor(B58,B61*0.06804596)/(8314.9/2.0158)/(B58+273.15)","v":59.451966118443352}]
["Difference Between Capacity at Maximum and Minimum Specified Unit Pressure - High Pressure Cascade Tank (kg)",{"$f":"B204-B205","v":5.7946962357580389}]
["Medium Pressure Cascade Tank Capacity at Maximum Specified Unit Pressure (kg)",{"$f":"B170*0.02831685*$B$201*(B63*6894.757)/H2_ZFactor(B58,B63*0.06804596)/(8314.9/2.0158)/(B58+273.15)","v":65.246662354201391}]
["Medium Pressure Cascade Tank Capacity at Minimum Specified Unit Pressure (kg)",{"$f":"B170*0.02831685*$B$201*(B64*6894.757)/H2_ZFactor(B58,B64*0.06804596)/(8314.9/2.0158)/(B58+273.15)","v":47.52631378088806}]
["Difference Between Capacity at Maximum and Minimum Specified Unit Pressure - Medium Pressure Cascade Tank (kg)",{"$f":"B207-B208","v":17.720348573313331}]
["Low Pressure Cascade Tank Capacity at Maximum Specified Unit Pressure (kg)",{"$f":"B170*0.02831685*$B$201*(B66*6894.757)/H2_ZFactor(B77,B66*0.06804596)/(8314.9/2.0158)/(B77+273.15)","v":65.246662354201391}]
["Low Pressure Cascade Tank Capacity at Minimum Specified Unit Pressure (kg)",{"$f":"B170*0.02831685*$B$201*(B67*6894.757)/H2_ZFactor(B58,B67*0.06804596)/(8314.9/2.0158)/(B58+273.15)","v":27.349748954540868}]
["Difference Between Capacity at Maximum and Minimum Specified Unit Pressure - Low Pressure Cascade Tank (kg)",{"$f":"B210-B211","v":37.896913399660519}]
["Total Dispensible from Cascade Before Compressor is Needed (kg)",{"$f":"SUM(B206,B209,B212)","v":61.411958208731889}]
["Vehicle Tank maximum pressure (psia)",{"$f":"B68","v":10150}]
["Vehicle Tank Useable Volume (ft3)",{"$f":"$B$72/0.02831685/($B$214*6894.757)*H2_ZFactor($B$58,$B$214*0.06804596)*(8314.9/2.0158)*($B$58+273)","v":6.2879062820935827}]
["Maximum number of dispensing vehicles",{"$f":"B71*B153","v":6}]
["Total vehicles tank useable volume (ft3)",{"$f":"B215*B216","v":37.727437692561494}]
[{"$f":"\"Maximum mass (kg) inside vehicle tanks at \"  & TEXT(B61,\"0\") & \" psia\"","v":"Maximum mass (kg) inside vehicle tanks at 11000 psia"},{"$f":"B217*0.02831685*(B68*6894.757)/H2_ZFactor($B$58,B68*0.06804596)/(8314.9/2.0158)/($B$58+273.15)","v":41.978869696461516}]
[{"$f":"\"Maximum mass (kg) inside vehicle tanks at \"  & TEXT(B64,\"0\") & \" psia\"","v":"Maximum mass (kg) inside vehicle tanks at 8000 psia"},{"$f":"B217*0.02831685*(B64*6894.757)/H2_ZFactor($B$58,B64*0.06804596)/(8314.9/2.0158)/($B$58+273)","v":35.454565517064864}]
[{"$f":"\"Maximum mass (kg) inside vehicle tanks at \"  & TEXT(B67,\"0\") & \" psia\"","v":"Maximum mass (kg) inside vehicle tanks at 4000 psia"},{"$f":"B217*0.02831685*(B67*6894.757)/H2_ZFactor($B$58,B67*0.06804596)/(8314.9/2.0158)/($B$58+273)","v":20.402875566040301}]
["Mass required from high-pressure cascade vessel (kg)",{"$f":"B218-B219","v":6.5243041793966512}]
["Mass required from med-pressure cascade vessel (kg)",{"$f":"B219-B220","v":15.051689951024564}]
["Mass required from low-pressure cascade vessel (kg)",{"$f":"B220","v":20.402875566040301}]
["Cascade Vessel Capacity (kg)",{"$f":"(B204+B207+B210)/B201","v":65.246662354201391}]
["Cascade Size as a Percent of Average Daily Demand",{"$f":"B201*B224/B200","v":0.12398113777870451}]
["Useable Capacity Fraction",{"$f":"(B206+B209+B212)/(B204+B207+B210)","v":0.31374252716738099}]
["St, Optimum Required Cascade Capacity (kg)",{"$f":"B225*B200","v":195.73998706260417}]
["Mass Flowrate Cascade Must Sustain (kg/min)",{"$f":"B153*B71*B72","v":42}]
["C, Required Compressor Flowrate for Peak and Adjacent Hour (kg/hr)",{"$f":"MAX(T444:T467)","v":125.51458068367769}]
["Calculated storage useable tank capacity (% of design useable capacity)",{"$f":"IF(B34=\"onsite production\",((B75/(H2_ZFactor(B77,B75)))-B76)/(B75/(H2_ZFactor(B77,B75))),\"N/A\")","v":0.90318827430225301}]
["Required Compressor Flowrate Above Average for Peak Hour (kg/min)",0.99552881717681885]
["Optimum St/Cap",{"$f":"B227/Daily_demand","v":0.12398113777870451}]
["Optimum C/Cm",{"$f":"B229/B202/G18","v":1.908016935313503}]
["Ratio of Required Compressor Flowrate for Peak Hour to Average Flowrate",{"$f":"(min_comp_cap+avg_daily_demand_GH2/24/60)/(avg_daily_demand_GH2/24/60)","v":2.0786768222231897}]
[]
[]
["Economic Assumptions"]
[null,"Base Case",null,"Comments",null,"Data source"]
["Real After-tax Internal Rate of Return (%)",{"$f":"real_irr","v":0.1},null,"This discount rate is used throughout the H2A analyses",null,null,{"$f":"IF(B239=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Compressor MACRS Depreciation Schedule Length (years)",5,null,"Taken from IRS Publication 946, Table B-2 \"Certain Property for Which Recovery Periods Assigned - Qualified Technical Equipment\"",null,"IRS",{"$f":"IF(B240=\"\",\"ERROR: Input required\",IF(B240>B246,\"ERROR: Depreciation schedule length can't be greater than the lifetime.\",\"\"))","v":""}]
["Refrigeration Equipment MACRS Depreciation Schedule (years)",5]
["Electrical MACRS Depreciation Schedule (years)",5]
["Dispenser MACRS Depreciation Schedule (years)",5,null,"All H2A Refueling Station equipment is depreciated over a 7-year period",null,"IRS",{"$f":"IF(B243=\"\",\"ERROR: Input required\",IF(B243>B250,\"ERROR: Depreciation schedule length can't be greater than the lifetime.\",\"\"))","v":""}]
["Storage MACRS Depreciation Schedule (years)\n",5]
["Remainder of Station MACRS Depreciation Schedule Length (years)",5,null,"All H2A Refueling Station equipment is depreciated over a 7-year period",null,"IRS",{"$f":"IF(B245=\"\",\"ERROR: Input required\",IF(B245>B251,\"ERROR: Depreciation schedule length can't be greater than the lifetime.\",\"\"))","v":""}]
["Compressor Lifetime (years)",10,null,null,null,null,{"$f":"IF(B246=\"\",\"ERROR: Input Required\",IF(B246>$B$252,\"ERROR: Lifetime can't be more than the analysis period\",\"\"))","v":""}]
["Refrigeration Equipment Lifetime (years)",15,null,null,null,null,{"$f":"IF(B247=\"\",\"ERROR: Input Required\",IF(B247>$B$252,\"ERROR: Lifetime can't be more than the analysis period\",\"\"))","v":""}]
["Storage Lifetime (years)",20]
["Electrical Lifetime (years)",20]
["Dispenser Lifetime (years)",10,null,null,null,null,{"$f":"IF(B250=\"\",\"ERROR: Input Required\",IF(B250>$B$252,\"ERROR: Lifetime can't be more than the analysis period\",\"\"))","v":""}]
["Remainder of Station Lifetime (years)",{"$f":"plant_life","v":20},null,"30 years now",null,null,{"$f":"IF(B251=\"\",\"ERROR: Input Required\",IF(B251>$B$252,\"ERROR: Lifetime can't be more than the analysis period\",\"\"))","v":""}]
["Analysis period (years)",{"$f":"anal_period","v":20},null,"30 years now",null,null,{"$f":"IF(B252=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Inflation Rate (%)",{"$f":"inflation_rate","v":1.9E-2},null,"Reference inflation rate for H2A is 1.9%",null,null,{"$f":"IF(B253=\"\",\"ERROR: Input required\",\"\")","v":""}]
["State Taxes (%)",{"$f":"state_tax_rate","v":0.06},null,null,null,null,{"$f":"IF(B254=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Federal Taxes (%)",{"$f":"fed_tax_rate","v":0.35},null,"Corporate Tax Bracket - H2A standard",null,null,{"$f":"IF(B255=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Total Tax Rate (%)",{"$f":"B255+B254*(1-B255)","v":0.38899999999999996}]
[null,{"$f":" \"Enter values in basis year (\" & BasisYear_refueling & \") dollars\"","v":"Enter values in basis year (2007) dollars"}]
["Trenching Costs for Electrical Upgrading ($/mi)",1031086.3874345551,null,"CEPCI construction labor index used for escalating from 2005 to 2007 dollars. See table on HyARC Physical Properties sheet"]
[]
[{"$f":"\"CAPITAL INVESTMENT - Equipment Costs (Inputs REQUIRED in basis year $)\"","v":"CAPITAL INVESTMENT - Equipment Costs (Inputs REQUIRED in basis year $)"}]
["Use H2A  costs for compressor?","yes",{"$f":"\"The H2A compressor cost function is based on data points encompassing both reciprocating and diaphragm compressors with both two and three stages.  If no is selected, input is required in \" & CELL(\"address\", D278) & \" or \" & CELL(\"address\", E278) & \" and \" & CELL(\"address\", G278) & \".\"","v":"The H2A compressor cost function is based on data points encompassing both reciprocating and diaphragm compressors with both two and three stages.  If no is selected, input is required in $D$278 or $E$278 and $G$278."}]
["Use H2A dispenser costs?","yes",{"$f":"\"The team uses an uninstalled cost of $22,400 per dispenser.  If no is selected, input is required in cells \" & CELL(\"address\", D280) & \" or \" & CELL(\"address\", E280) & \" and \" & CELL(\"address\", G280) & \".\"","v":"The team uses an uninstalled cost of $22,400 per dispenser.  If no is selected, input is required in cells $D$280 or $E$280 and $G$280."}]
["Use H2A Refueling Station compressed gas storage costs for Cascade Storage? ","yes",{"$f":"\"Capital Cost (uninstalled) = $926*(Design Tank Capacity (kg)).  This cost is based on ASME metal cylinders holding 14kg. Includes peripherals and mounting structures.  If No is selected, the user needs to put values in either \" & CELL(\"address\", D282) & \" or \" & CELL(\"address\", E282) & \"and \" & CELL(\"address\", G282) & \".\"","v":"Capital Cost (uninstalled) = $926*(Design Tank Capacity (kg)).  This cost is based on ASME metal cylinders holding 14kg. Includes peripherals and mounting structures.  If No is selected, the user needs to put values in either $D$282 or $E$282and $G$282."}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Use H2A Refueling Station compressed gas storage costs for low pressure storage?\")","v":"Use H2A Refueling Station compressed gas storage costs for low pressure storage?"},"yes",{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Capital Cost (uninstalled) = $900*(Design Tank Capacity (kg)).  This cost is based on ASME metal cylinders holding 14 kg. Includes peripherals and mounting structures.  If No is selected, the user needs to put values in either \" & CELL(\"address\", D285) & \" or \" & CELL(\"address\", E285) & \" and \" & CELL(\"address\", G285) & \".\")","v":"Capital Cost (uninstalled) = $900*(Design Tank Capacity (kg)).  This cost is based on ASME metal cylinders holding 14 kg. Includes peripherals and mounting structures.  If No is selected, the user needs to put values in either $D$285 or $E$285 and $G$285."}]
["Use H2A Refueling Station costs for electrical upgrading?  ","yes",{"$f":"\"If no is selected, input is required in \"&CELL(\"address\",D287)&\" or \"&CELL(\"address\",E287)&\".  \"","v":"If no is selected, input is required in $D$287 or $E$287.  "}]
[{"$f":"\"All Costs Must be Entered in Basis Year (\"& BasisYear_refueling&\") Dollars\"","v":"All Costs Must be Entered in Basis Year (2007) Dollars"}]
["Major Pieces/Systems of Equipment","Value",{"$f":"\"Costs from H2A Data ($(\"&BasisYear_refueling&\"))\"","v":"Costs from H2A Data ($(2007))"},{"$f":"\"User-Input Installed Costs ($\"&BasisYear_refueling&\"))\"","v":"User-Input Installed Costs ($2007))"},{"$f":"\"User-Input Uninstalled Costs ($(\"&BasisYear_refueling&\"))\"","v":"User-Input Uninstalled Costs ($(2007))"},{"$f":"\"Dollar Year Escalation Factor (\" & BasisYear_refueling& \" to \" & ref_year &\")\"","v":"Dollar Year Escalation Factor (2007 to 2007)"},"User-Input Installation Cost Factor (only needed if uninstalled costs entered)",{"$f":"\"Calculated Installed Cost ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Calculated Installed Cost ($(2007))"},"Comments",null,"Data Source"]
[]
["Refrigeration Equipment"]
["Number of Condensing Units",{"$f":"B86","v":1},null,null,null,null,null,null,null,null,null,null,"Chemical Engineering Plant Cost Index (CEPCI) - escalation values 2005 to 2007"]
["Refrigeration Capacity per Unit (tons)",{"$f":"B88","v":16.398253175813011},{"$f":"(1.25*11092*(100*B271/(B82+273.15))^0.8579)*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling","v":67403.494549318028},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},{"$f":"1+(289.29*B271+33573)*0.8596*EXP(7.1334/(B82+273.15))/(1.25*11092*(100*B271/(B82+273.15))^0.8579)","v":1.4594872688885356},{"$f":"IF(B261=\"yes\",G271*C271+G272*C272,IF(D271=\"\",B270*E271*G271+B272*E272*G272,B270*D271+B272*D272))*F271","v":130426.81957063108},null,null,null,null,"Overall Index",1.1221700128150363]
["Number of Heat Exchanger",1,{"$f":"5538.5*B271^0.3509*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling","v":13478.660958574155},null,null,null,2.2999999999999998]
["Booster Compressor",null,null,null,null,null,null,null,null,null,null,null,"Equipment",1.1484274416038256]
["Number of Compressors",{"$f":"B83","v":0},null,null,null,null,null,null,null,null,null,null,"Heat Exchanges and Tanks",1.15216968281767]
["Booster Compressor Power Per Unit (kW)",{"$f":"B166","v":82.107842871232677},{"$f":"IF(B261=\"yes\",B274*(3600*B275)*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling,\"\")","v":0},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},1.2,{"$f":"G275*C275*F275","v":0},null,null,null,null,"Process Machinery",1.1512411006349816]
["Compressor",null,null,null,null,null,null,null,null,null,null,null,"Pipe, valves and fittings",1.17620650953984]
["Number of Compressors",{"$f":"B79","v":2},null,null,null,null,null,null,null,null,null,null,"Process Instruments",1.1136720796228392]
["Main Compressor Power Per unit (kW)",{"$f":"B164","v":193.85661705604235},{"$f":"(IF(B261=\"yes\",B277*(IF(B35=\"700\",(0.6*40035*B278^0.6038),(0.6*40528*B278^0.4603)))*BasisYear_Adj_refueling,\"\"))","v":549368.49793629174},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},1.2,{"$f":"(IF(B261=\"yes\",G278*C278,IF(D278=\"\",B277*E278*G278,B277*D278)))*F278","v":664599.46553466131},null,null,null,null,"Pumps and Compressors",1.1045847176079699]
["Dispenser",null,null,null,null,null,null,null,null,null,null,null,"Electrical equipment",1.1569470572426801]
["Number of Hoses",{"$f":"B153*B71","v":6},{"$f":"IF(B262=\"yes\",B280*70000*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling,\"N/A\")","v":383028.7791267627},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},1.2,{"$f":"IF(B262=\"yes\",G280*C280,IF(D280=\"\",E280*G280,D280))*F280","v":463369.71058278775},null,null,null,null,"Structural supports",1.1330369357045145]
["Cascade Storage",null,null,null,null,null,null,null,null,null,null,null,"Construction Labor",1.0310863874345551]
["Capacity (kg of Hydrogen)",{"$f":"B149","v":195.73998706260417},{"$f":"IF(B263=\"yes\",B282*1150*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling,\"N/A\")","v":205286.08455121249},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},1.3,{"$f":"IF(B263=\"yes\",G282*C282,IF(D282=\"\",E282*G282,D282))*F282","v":269040.61870286288},null,null,null,null,"Buildings",1.071219950572905]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Low Pressure Storage\")","v":"Low Pressure Storage"},null,null,null,null,null,null,null,null,null,null,null,"Engineering Supervision",1.0294117647058822]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Number of Units\")","v":"Number of Units"},{"$f":"IF(B34=\"gaseous - truck\",\"N/A\",ROUNDUP(B150/B174,0))","v":18}]
[{"$f":"IF(B34=\"gaseous - truck\",\"\",\"Unit Size (kg of Hydrogen)\")","v":"Unit Size (kg of Hydrogen)"},{"$f":"B174","v":88.7853809834575},{"$f":"IF(B285=\"N/A\",0,IF(B264=\"yes\",B284*B285*1000*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling,\"N/A\"))","v":1457458.1178170666},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},1.3,{"$f":"IF(B264=\"yes\",G285*C285,IF(D285=\"\",E285*G285,D285))*F285","v":1910092.6134776226}]
["Electrical Upgrading"]
["Electric Voltage Supply (Volts)",{"$f":"B167","v":480},{"$f":"IF(B263=\"yes\",(IF(B287=\"\",\"\",IF(B287=480,(-0.004318*(B164*B80/0.7457)^2+46.18*(B164*B80/0.7457)+20724),(1.0658*(B164*B80/0.7456999)+54393))*(1.15695/1*BasisYear_Adj_refueling))),\"N/A\")","v":50405.042711652663},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},{"$f":"IF(B287=480,2.24,1.85)","v":2.2400000000000002},{"$f":"IF(B287=\"\",0,IF(B265=\"yes\",G287*C287,IF(D287=\"\",E287*G287,D287)))*F287","v":113824.82590139654}]
["Trenching Costs for Higher Voltage Lines"]
["Distance to  Nearest Substation (mi)",{"$f":"IF(B287=480,\"N/A\",B115)","v":"N/A"},{"$f":"IF(B287=4160,B289*RS_trenching,\"N/A\")","v":"N/A"},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},null,{"$f":"IF(C289=\"N/A\",0,B289*C289)*F289","v":0}]
["Remainder of Station"]
["Overall Control and Safety Equipment",null,{"$f":"80000*'HyARC Physical Property Data'!B111/'HyARC Physical Property Data'!B117*BasisYear_Adj_refueling","v":72957.862690811948},null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},1.2,{"$f":"IF(AND(D291=0,E291=0),C291*G291,IF(D291=0,E291*G291,D291))*F291","v":88260.897253864343}]
["Balance of Component",null,null,null,null,{"$f":"CPIinflator_refueling*CEPCInflator_refueling","v":1.0081264033631887},null,{"$f":"IF(D292=0,E292*G292,D292)*F292","v":0}]
[]
[{"$f":"\"Total Initial Capital Investment ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Total Initial Capital Investment ($(2007))"},{"$f":"SUM(H271:H292)","v":3639614.9510238268}]
[]
[]
[]
[null,"Value","Comments","Data source","Information"]
["Land Costs",null,null,null,"For simplicity in this analysis, land is assumed to be depreciable, as with the rest of the capital investments.  In a real analysis, land is a non-depreciable capital cost."]
[{"$f":"\"Land Cost ($(\"&TEXT(ref_year,\"0\")&\")/m2)\"","v":"Land Cost ($(2007)/m2)"},0,"Land assumed to be rented"]
["Total H2 Land Area at Refueling Station (m2)",{"$f":"B192","v":887.05798400000003}]
[{"$f":"\"Total Land Cost ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Total Land Cost ($(2007))"},{"$f":"DR_Forecourt_21*B301","v":0}]
["Other Capital Costs"]
["Site Preparation (% of Initial Capital Investment)",0.05,null,null,null,{"$f":"IF(B304=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Site Preparation ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Site Preparation ($(2007))"},{"$f":"B304*$B$294","v":181980.74755119137}]
["Engineering & Design (% of Initial Capital Investment)",0.1,null,null,null,{"$f":"IF(B306=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Engineering & design ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Engineering & design ($(2007))"},{"$f":"B306*$B$294","v":363961.49510238273}]
["Project Contingency (% of Initial Capital Investment)",0.05,null,null,null,{"$f":"IF(B308=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Project contingency ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Project contingency ($(2007))"},{"$f":"B308*$B$294","v":181980.74755119137}]
["One-time Licensing Fees (% of Initial Capital Investment)",0,null,null,null,{"$f":"IF(B310=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"One-time Licensing Fees ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"One-time Licensing Fees ($(2007))"},{"$f":"B310*$B$294","v":0}]
["Up-Front Permitting Costs (% of Initial Capital Investment)",0.03,null,null,null,{"$f":"IF(B312=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Up-Front Permitting Costs ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Up-Front Permitting Costs ($(2007))"},{"$f":"B312*$B$294","v":109188.4485307148}]
[{"$f":"\"Other capital ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"Other capital ($(2007))"}]
[{"$f":"\"TOTAL LAND/OTHER CAPITAL COSTS ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"TOTAL LAND/OTHER CAPITAL COSTS ($(2007))"},{"$f":"B302+SUM(B305,B307,B309,B314,B311,B313)","v":837111.4387354803}]
[]
[{"$f":"\"TOTAL CAPITAL INVESTMENT ($(\"&TEXT(ref_year,\"0\")&\"))\"","v":"TOTAL CAPITAL INVESTMENT ($(2007))"},{"$f":"(B315+B294)","v":4476726.3897593068}]
[]
[]
[]
[{"$f":"\"O&M Costs (Monetary Inputs REQUIRED in Year \"&TEXT(ref_year,\"0\")&\" $)\"","v":"O&M Costs (Monetary Inputs REQUIRED in Year 2007 $)"}]
[null,"Cost","Comments",null,"Data source","Information"]
["Labor Cost"]
["Refueling station labor required (hr/yr)",{"$f":"18*365*0.33*1.5*(B37/1050)^0.25","v":3449.4868124813775},null,null,null,"Base case for a 1050 kg/hour average capacity station is: 1.5 people per station  with 0.33 of time to fueling (rest to running convenience store).  The station is open for 18 hr/day, 365 day/year.  These assumptions total to 3,250 hours/year to refueling station labor at 1050 kg/day."]
[{"$f":"\"Other Station Labor cost ($(\"&TEXT(ref_year,\"0\")&\"/man-hr)\"","v":"Other Station Labor cost ($(2007/man-hr)"},{"$f":"10*FTE_cost_multiplier","v":9.1142191142191145},"Labor indexes used to escalate from 2005 to 2007 dollars",null,null,null,{"$f":"IF(B325=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"TOTAL LABOR COST ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"TOTAL LABOR COST ($(2007)/year)"},{"$f":"B324*B325","v":31439.378640564537}]
[]
["Utility Costs"]
["Main Compressors Electricity Consumption (kWh)",{"$f":"IF(AND(B101<>\"\",OR(B97=\"no\",B100=\"no\")),B101*(B37/G18/24)*8760,IF(B34=\"gaseous - truck\",8760*((B37/G18/24/60/60/2.0158)*B146*B144*(B77+273.15)*B160*(B78/(B78-1))*((B81/((B50-B51)/LN(B50/B51)))^((B78-1)/B160/B78)-1))/B98/B163,(1+Daily_Storage/B37)*8760*((B37/G18/24/60/60/2.0158)*B146*B144*(B77+273.15)*B160*(B78/(B78-1))*((B81/B56)^((B78-1)/B160/B78)-1))/B98/B163))","v":1866263.7164399845}]
["Booster Compressors Electricity Consumption (kWh)",{"$f":"IF(B36=\"Cascade\",0,8760*B37/G18*B145*B144/2.0158*(B77+273.15)*(B78/(B78-1))*((B84/B90)^((B78-1)/B78)-1)/B98/B163/3600/24)","v":0}]
["Refrigeration Electricity Consumption (kWh)",{"$f":"IF(B35=700,8760*B37/(1-B103)*B38*B78/(B78-1)*(8.315/2)*(B77-B82)/3600/B89/24,0)","v":115126.32984212448}]
["Total Electricity Consumption (kWh)",{"$f":"B329+B330+B331","v":1981390.0462821089}]
["Use the H2A Commercial Electricity Cost Projection?","yes",{"$f":"Price_Table_in_Use","v":"AEO_2009_Reference_Case"},null,null,"Change price table in Input_Sheet_Template!B96"]
[{"$f":"IF(B333=\"yes\", \"Electricity Cost ($(\"&TEXT(ref_year,\"0\")&\")/kWh)\",\"\")","v":"Electricity Cost ($(2007)/kWh)"},{"$f":"IF(B333=\"yes\",HLOOKUP(startup_year,INDIRECT(Price_Table_in_Use),MATCH(\"Commercial Electricity\",INDIRECT(Energy_Feed_List),0),FALSE)*VLOOKUP(\"kWh\",CC_feedconversion,2,FALSE),\"N/A\")","v":8.474701867849331E-2}]
[{"$f":"IF(B333=\"no\", \"Please Enter the Electricity Price ($(\"&TEXT(B256,\"0\")&\")/kWh)\",\"\")","v":""},null,null,null,null,{"$f":"\"Only enter a value here if no is selected in cell \" & CELL(\"address\", B333) & \"!\"","v":"Only enter a value here if no is selected in cell $B$333!"},{"$f":"IF(AND(B333=\"no\",B335=\"\"),\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Total Electricity Cost ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Electricity Cost ($(2007)/year)"},{"$f":"IF(AND(B335<>\"\",B333=\"no\"),B332*B335,B332*B334)","v":167916.8992616506}]
["Insurance (% of Total Capital Investment)",0.01,"1.75% total for property tax and insurance.  Split into 1% for insurance and 0.75% for property taxes",null,null,null,{"$f":"IF(B337=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Insurance ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Insurance ($(2007)/year)"},{"$f":"B337*B317","v":44767.263897593068}]
["Property Taxes (% of Total Capital Investment)",7.4999999999999997E-3,"1.75% total for property tax and insurance.  Split into 1% for insurance and 0.75% for property taxes",null,null,null,{"$f":"IF(B339=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Property Taxes ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Property Taxes ($(2007)/year)"},{"$f":"B339*B317","v":33575.447923194799}]
["Licensing and Permits (% of Total Capital Investment)",1E-3,null,null,null,null,{"$f":"IF(B341=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Licensing and permits ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Licensing and permits ($(2007)/year)"},{"$f":"B317*B341","v":4476.7263897593066}]
["Operating, Maintenance and Repairs for Compressor (% of Compressor Installed Capital)",0.04,null,null,null,null,{"$f":"IF(B343=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Operating, Maintenance and Repairs for Storage (% of Storage Installed Capital)",0.01,null,null,null,null,{"$f":"IF(B344=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Operating, Maintenance and Repairs for Refrigeration (% of Refrigeration Installed Capital)",0.02]
["Operating, Maintenance and Repairs for Electrical (% of Electrical Installed Capital)",0.01]
["Operating, Maintenance and Repairs for Dispensers ($/dispenser per year)",800,null,null,null,null,{"$f":"IF(B347=\"\",\"ERROR: Input required\",\"\")","v":""}]
["Operating, Maintenance and Repairs for Remainder (% of Remainder Installed Capital)",0.01]
[{"$f":"\"Operating, Maintenance and Repairs ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Operating, Maintenance and Repairs ($(2007)/year)"},{"$f":"(B343*(H278+H275)+H271*B345+(H282+H285)*B344+B347*B280+H287*B346+H291*B348)","v":57804.704566156535},"Includes $800/yr/dispenser"]
["Overhead and G&A (% of Total Labor Cost)",0.2,null,null,null,null,{"$f":"IF(B350=\"\",\"ERROR: Input required\",\"\")","v":""}]
[{"$f":"\"Overhead and G&A ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Overhead and G&A ($(2007)/year)"},{"$f":"B350*B326","v":6287.8757281129074},{"$f":"'Energy Feed & Utility Prices'!N115","v":0}]
[{"$f":"\"Other Fixed Operating Costs ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Other Fixed Operating Costs ($(2007)/year)"},{"$f":"12*3.23*B301*1.07122*BasisYear_Adj_refueling","v":36831.079670329811},"RENT - $3.23/m2 per month($0.3/ft2 per month) rent and H2 area based on site plan",null,"CEPCI Buildings index used to escalate from 2005 to 2007 dollars."]
[{"$f":"\"TOTAL OTHER FIXED COSTS ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"TOTAL OTHER FIXED COSTS ($(2007)/year)"},{"$f":"SUM(B338,B340,B342,B349,B351,B352)","v":183743.09817514641}]
[]
[{"$f":"\"TOTAL O&M COSTS ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"TOTAL O&M COSTS ($(2007)/year)"},{"$f":"SUM(B326,B353,B336)","v":383099.37607736152}]
[]
[]
[]
["Cost Calculations",null,null,null,"Replacement Capital Calculation"]
["Costs Item","Value",null,null,"Analysis Year","Compressor Lifetime","Dispenser Lifetime","Refrigeration Lifetime","Compressor","Dispenser","Refrigeration"]
["Real After-tax Internal Rate of Return (%)",{"$f":"B239","v":0.1},null,null,1,{"$f":"IF(E361=\"\",\"\",IF(B246<B252,1,\"\"))","v":1},{"$f":"IF(E361=\"\",\"\",IF(B250<B252,1,\"\"))","v":1},{"$f":"IF(E361=\"\",\"\",IF(C247<B252,1,\"\"))","v":1}]
["After-tax Nominal Discount rate (%)",{"$f":"(1+B361)*(1+B253)-1","v":0.12090000000000001},null,null,{"$f":"IF(OR(E361=\"\",E361>=$B$252),\"\",E361+1)","v":2},{"$f":"IF(OR(E362=\"\",F361=\"\"),\"\",IF(AND(E362<=$B$252,F361<$B$246),F361+1,IF(AND(E362<=$B$252,F361=$B$246),1,\"\")))","v":2},{"$f":"IF(OR(E362=\"\",G361=\"\"),\"\",IF(AND(E362<=$B$252,G361<$B$250),G361+1,IF(AND(E362<=$B$252,G361=$B$250),1,\"\")))","v":2},{"$f":"IF(OR(E362=\"\",H361=\"\"),\"\",IF(AND(E362<=$B$252,H361<$B$247),H361+1,IF(AND(E362<=$B$252,H361=$B$247),1,\"\")))","v":2},{"$f":"IF(F362=\"\",\"\",IF(F362=1,((1+$B$253)^(E362-1))*($H$278+$H$275)/((1+$B$362)^(E362-1)),\"\"))","v":""},{"$f":"IF(G362=\"\",\"\",IF(G362=1,((1+$B$253)^(E362-1))*$H$280/((1+$B$362)^(E362-1)),\"\"))","v":""},{"$f":"IF(H362=\"\",\"\",IF(H362=1,((1+$B$253)^(E362-1))*$H$271/((1+$B$362)^(E362-1)),\"\"))","v":""}]
[null,null,null,null,{"$f":"IF(OR(E362=\"\",E362>=$B$252),\"\",E362+1)","v":3},3,{"$f":"IF(OR(E363=\"\",G362=\"\"),\"\",IF(AND(E363<=$B$252,G362<$B$250),G362+1,IF(AND(E363<=$B$252,G362=$B$250),1,\"\")))","v":3},3,"","",""]
["Fixed Charge Rate Calculation",null,null,null,4,4,4,4,"","",""]
["Compressor",null,null,null,5,5,5,5,"","",""]
["After-Tax Real Capital Recovery Factor",{"$f":"(B361*(1+B361)^B252)/(((B361+1)^B252)-1)","v":0.11745962477254576},null,null,6,6,6,6,"","",""]
["Real Present Value of Depreciation",{"$f":"INDEX(MACRS_Table,MATCH(\"NPV - Real IRR\",recovery_year,0),MATCH($B$240,recovery_period,0))*(1+B361)","v":0.85058646018962925},null,null,7,7,7,7,"","",""]
["Real Fixed Charge Rate",{"$f":"(B366*(1-B256*B367))/(1-B256)","v":0.12863306615926082},null,null,8,8,8,8,"","",""]
["Storage",null,null,null,9,9,9,9,"","",""]
["After-Tax Real Capital Recovery Factor",{"$f":"(B361*(1+B361)^B252)/(((B361+1)^B252)-1)","v":0.11745962477254576},null,null,10,10,10,10,"","",""]
["Real Present Value of Depreciation",{"$f":"INDEX(MACRS_Table,MATCH(\"NPV - Real IRR\",recovery_year,0),MATCH($B$245,recovery_period,0))*(1+B361)","v":0.85058646018962925},null,null,11,1,1,11,256231.86409534197,178649.08244009805,""]
["Real Fixed Charge Rate",{"$f":"(B370*(1-B256*B371))/(1-B256)","v":0.12863306615926082},null,null,12,2,2,12,"","",""]
["Dispenser",null,null,null,13,3,3,13,"","",""]
["After-Tax Real Capital Recovery Factor",{"$f":"(B361*(1+B361)^B252)/(((B361+1)^B252)-1)","v":0.11745962477254576},null,null,14,4,4,14,"","",""]
["Real Present Value of Depreciation",{"$f":"INDEX(MACRS_Table,MATCH(\"NPV - Real IRR\",recovery_year,0),MATCH($B$243,recovery_period,0))*(1+B361)","v":0.85058646018962925},null,null,15,5,5,15,"","",""]
["Real Fixed Charge Rate",{"$f":"(B370*(1-B256*B371))/(1-B256)","v":0.12863306615926082},null,null,16,6,6,1,"","",31223.143629715501]
["Refrigeration",null,null,null,17,7,7,2,"","",""]
["After-Tax Real Capital Recovery Factor",{"$f":"(B361*(1+B361)^B252)/(((B361+1)^B252)-1)","v":0.11745962477254576},null,null,18,8,8,3,"","",""]
["Real Present Value of Depreciation",{"$f":"INDEX(MACRS_Table,MATCH(\"NPV - Real IRR\",recovery_year,0),MATCH($B$241,recovery_period,0))*(1+B361)","v":0.85058646018962925},null,null,19,9,9,4,"","",""]
["Real Fixed Charge Rate",{"$f":"(B378*(1-B256*B379))/(1-B256)","v":0.12863306615926082},null,null,20,10,10,5,"","",""]
["Remainder of Station",null,null,null,"","","","","","",""]
["After-Tax Real Capital Recovery Factor",{"$f":"(B361*(1+B361)^B252)/(((B361+1)^B252)-1)","v":0.11745962477254576},null,null,"","","","","","",""]
["Real Present Value of Depreciation",{"$f":"INDEX(MACRS_Table,MATCH(\"NPV - Real IRR\",recovery_year,0),MATCH($B$245,recovery_period,0))*(1+B361)","v":0.85058646018962925},null,null,"","","","","","",""]
["Real Fixed Charge Rate",{"$f":"(B382*(1-B256*B383))/(1-B256)","v":0.12863306615926082},null,null,"","","","","","",""]
[null,null,null,null,"","","","","","",""]
["Compressor-Related Costs",null,null,null,"","","","","","",""]
[{"$f":"\"Total Present Value of Compressor Capital Investment (Year \"&TEXT(ref_year,\"0\")&\" $)\"","v":"Total Present Value of Compressor Capital Investment (Year 2007 $)"},{"$f":"SUM(I361:I401)+SUM(H278,H275,H287)+B315*(SUM(H278,H275,H287)/B294)","v":1213693.7425616933},null,null,"","","","","","",""]
[{"$f":"\"Total Compressor Energy Cost($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Compressor Energy Cost($(2007)/year)"},{"$f":"B336","v":167916.8992616506},null,null,"","","","","","",""]
[{"$f":"\"Total Compressor Labor Cost ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Compressor Labor Cost ($(2007)/year)"},{"$f":"0","v":0},null,null,"","","","","","",""]
[{"$f":"\"Total Compressor Other O&M Costs ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Compressor Other O&M Costs ($(2007)/year)"},{"$f":"(H278/$B$294)*(B338+B340+B342+B352)+B343*H278","v":48432.353052370512},null,null,"","","","","","",""]
[{"$f":"\"Required Compressor Revenues ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Required Compressor Revenues ($(2007)/year)"},{"$f":"SUM(B388:B390)+B368*B387","v":372470.39979804028},null,null,"","","","","","",""]
[{"$f":"\"Required Compressor Levelized Hydrogen Selling Cost (Year \"&TEXT(ref_year,\"0\")&\" $/kg)\"","v":"Required Compressor Levelized Hydrogen Selling Cost (Year 2007 $/kg)"},{"$f":"B391/B168","v":0.79136453603751866},null,null,"","","","","","",""]
["Storage-Related Costs",null,null,null,"","","","","","",""]
[{"$f":"\"Total Present Value of Storage Capital Investment (Year \"&TEXT(ref_year,\"0\")&\" $)\"","v":"Total Present Value of Storage Capital Investment (Year 2007 $)"},{"$f":"H282+H285+B315*((H282+H285)/B294)","v":2680333.8755819974},null,null,"","","","","","",""]
[{"$f":"\"Total Storage Energy Cost($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Storage Energy Cost($(2007)/year)"},0,null,null,"","","","","","",""]
[{"$f":"\"Total Storage Labor Cost ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Storage Labor Cost ($(2007)/year)"},0,null,null,"","","","","","",""]
[{"$f":"\"Total Storage Other O&M Costs ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Storage Other O&M Costs ($(2007)/year)"},{"$f":"((H282+H285)/$B$294)*(B338+B340+B342+B352)+B344*(H282+H285)","v":93429.245472062583},null,null,"","","","","","",""]
[{"$f":"\"Required Storage Revenues ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Required Storage Revenues ($(2007)/year)"},{"$f":"SUM(B395:B397)+B394*B372","v":438208.81021870964},null,null,null,null,null,null,"","",""]
[{"$f":"\"Required Storage Levelized Hydrogen Selling Cost (Year \"&TEXT(ref_year,\"0\")&\" $/kg)\"","v":"Required Storage Levelized Hydrogen Selling Cost (Year 2007 $/kg)"},{"$f":"B398/B168","v":0.93103482041610219},null,null,{"$f":"IF(OR(E397=\"\",E397>=$B$252),\"\",E397+1)","v":""},{"$f":"IF(OR(E399=\"\",F397=\"\"),\"\",IF(AND(E399<=$B$252,F397<$B$246),F397+1,IF(AND(E399<=$B$252,F397=$B$246),1,\"\")))","v":""},{"$f":"IF(OR(E399=\"\",G397=\"\"),\"\",IF(AND(E399<=$B$252,G397<$B$250),G397+1,IF(AND(E399<=$B$252,G397=$B$250),1,\"\")))","v":""},{"$f":"IF(OR(F399=\"\",H397=\"\"),\"\",IF(AND(F399<=$B$252,H397<$B$250),H397+1,IF(AND(F399<=$B$252,H397=$B$250),1,\"\")))","v":""},"","",""]
["Dispenser-Related Costs",null,null,null,"",{"$f":"IF(OR(E400=\"\",F399=\"\"),\"\",IF(AND(E400<=$B$252,F399<$B$246),F399+1,IF(AND(E400<=$B$252,F399=$B$246),1,\"\")))","v":""},"","","","",""]
[{"$f":"\"Total Present Value of Dispenser Capital Investment (Year \"&TEXT(ref_year,\"0\")&\" $)\"","v":"Total Present Value of Dispenser Capital Investment (Year 2007 $)"},{"$f":"H280+SUM(J361:J400)+B315*((H280)/B294)","v":748593.826456927},null,null,"",{"$f":"IF(OR(E401=\"\",F400=\"\"),\"\",IF(AND(E401<=$B$252,F400<$B$246),F400+1,IF(AND(E401<=$B$252,F400=$B$246),1,\"\")))","v":""},"","","","",""]
[{"$f":"\"Total Dispenser Energy Cost($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Dispenser Energy Cost($(2007)/year)"},0]
[{"$f":"\"Total Dispenser Labor Cost ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Dispenser Labor Cost ($(2007)/year)"},0]
[{"$f":"\"Total Dispenser Other O&M Costs ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Dispenser Other O&M Costs ($(2007)/year)"},{"$f":"(H280/$B$294)*(B338+B340+B342+B352)+B347*B280","v":20033.047063384176},null,null,null,"Hourly storage needed to supply the compressor suction side [kg]","Hourly average demand (kg in that hr)","Cumulative actual demand [kg]","Additional amount (kg) needed above average in each hr","Additional amount needed in the first dispensing min of each hr (kg)","Additional amount needed in the remaining minutes of each hr (kg)","Average dispensing rate (kg/min) during remaining minutes","Required Compression rate above average (kg/min) based on the critical hour of the day","Amount (kg) useable in Cascade at end of the first dispensing peak minutes","Amount Useable in the high-pressure vessel at the end of the first dispensing peak minutes(kg)","Amount Useable in the med-pressure vessel at the end of the first dispensing peak minutes(kg)","Amount Useable in the low-pressure vessel at the end of the first dispensing peak minutes(kg)","Amount (kg) useable in Cascade at end of this hr","Required Compression rate (kg/min)","Required Compression rate (kg/hr)"]
[{"$f":"\"Required Dispenser Revenues ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Required Dispenser Revenues ($(2007)/year)"},{"$f":"SUM(B402:B404)+B401*B376","v":116326.96626843228},null,null,null,0,2.6042181992249716,2.6042181992249716,-7.2602446766271935,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Required Dispenser Levelized Hydrogen Selling Cost (Year \"&TEXT(ref_year,\"0\")&\" $/kg)\"","v":"Required Dispenser Levelized Hydrogen Selling Cost (Year 2007 $/kg)"},{"$f":"B405/B168","v":0.24715262136154945},null,null,null,0,1.6572297631431638,4.2614479623681358,-8.2072331127090017,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Refrigeration-Related Costs",null,null,null,null,0,1.4204826541227118,5.6819306164908472,-8.4439802217294542,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Total Present Value of Refrigeration Capital Investment (Year 2007 $)",{"$f":"H271+SUM(K361:K401)+B315*((H271)/B294)","v":191648.13170159172},null,null,null,0,1.18373554510226,6.8656661615931069,-8.6807273307499049,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Total Refrigeration Energy Cost($(2007)/year)",{"$f":"(IF(AND(B335<>\"\",B333=\"no\"),(B331)*B335,(B331)*B334))","v":9756.613225516905},null,null,null,0,1.6572297631431638,8.5228959247362717,-8.2072331127090017,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Total Refrigeration Labor Cost ($(2007)/year)",0,null,null,null,0,2.8409653082454236,11.363861232981694,-7.0234975676067419,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Total Refrigeration Other O&M Costs ($(2007)/year)",{"$f":"((H271)/B294)*(B338+B340+B342+B352)+B346*(H271)","v":5591.9845385551143},null,null,null,0,4.9716892894294915,16.335550522411186,-4.892773586422674,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Required Refrigeration Revenues ($(2007)/year)",{"$f":"SUM(B409:B411)+B408*B380","v":40000.884568541602},null,null,null,0,7.339160379634011,23.674710902045199,-2.5253024962181545,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Required Refrigeration Levelized Hydrogen Selling Cost (Year 2007 $/kg)",{"$f":"B412/B168","v":8.4987374768138058E-2},null,null,null,7.8915703006818494E-2,9.943378578858983,33.618089480904182,7.8915703006817495E-2,7.8915703006817495E-2,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["Remainder of Station-Related Costs",null,null,null,null,3.1566281202726936,13.021090996124858,46.639180477029043,3.1566281202726927,3.1566281202726927,0,0,0.14336352050304413,15.711063289747621,1.2196161711477056,4.4100220609012561,10.081425057698659,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Total Present Value of Capital Investment (Year \"&TEXT(ref_year,\"0\")&\" $)\"","v":"Total Present Value of Capital Investment (Year 2007 $)"},{"$f":"SUM(H289:H292)+B315*(SUM(H289:H292)/B294)","v":108560.90362225314},null,null,null,4.5771107743954049,14.44157365024757,61.080754127276613,4.577110774395404,4.577110774395404,0,0,0.14336352050304413,14.290580635624909,0.93467719619696765,3.9279444741228859,9.4279589653050557,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Total Remainder of Station Energy Cost($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Remainder of Station Energy Cost($(2007)/year)"},{"$f":"0","v":0},null,null,null,4.8138578834158574,14.678320759268022,75.759074886544639,4.8138578834158565,4.8138578834158565,0,0,0.14336352050304413,14.053833526604457,0.8871873670385112,3.8475982096598242,9.3190479499061212,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Total Remainder of Station Labor Cost ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Remainder of Station Labor Cost ($(2007)/year)"},{"$f":"B326","v":31439.378640564537},null,null,null,5.524099210477214,15.388562086329379,91.147636972874011,5.524099210477214,5.524099210477214,0,0,0.14336352050304413,13.343592199543099,0.74471787956314173,3.6065594162706383,8.9923149037093193,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Total Remainder of Station Other O&M Costs ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Total Remainder of Station Other O&M Costs ($(2007)/year)"},{"$f":"B353-B397-B390-B404","v":21848.452587329142},null,null,null,6.7078347555794746,16.572297631431638,107.71993460430565,6.7078347555794728,6.7078347555794728,0,0,0.14336352050304413,12.159856654440841,0.50726873377086013,3.2048280939553302,8.4477598267146501,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Required Remainder of Station Revenues ($(\"&TEXT(ref_year,\"0\")&\")/year)\"","v":"Required Remainder of Station Revenues ($(2007)/year)"},{"$f":"SUM(B416:B418)+B415*B384","v":67252.353125844107},null,null,null,7.4180760826408276,17.282538958492992,125.00247356279864,7.4180760826408267,7.4180760826408267,0,0,0.14336352050304413,11.449615327379487,0.36479924629549143,2.9637893005661455,8.12102678051785,18.193882863656007,0.30777123510058024,18.466274106034813]
[{"$f":"\"Required Remainder of Station Levelized Hydrogen Selling Price (Year \"&TEXT(ref_year,\"0\")&\" $/kg)\"","v":"Required Remainder of Station Levelized Hydrogen Selling Price (Year 2007 $/kg)"},{"$f":"B419/B168","v":0.14288686364801706},null,null,null,8.3650645187226367,18.229527394574802,143.23200095737343,8.3650645187226367,8.3650645187226367,0,0,0.14336352050304413,10.502626891297677,0.17483992966166539,2.6424042427138983,7.6853827189221136,18.193882863656007,0.30777123510058024,18.466274106034813]
[null,null,null,null,null,8.6018116277430892,18.466274503595255,161.69827546096869,8.6018116277430892,8.6018116277430892,0,0,0.14336352050304413,10.265879782277224,0.12735010050320916,2.5620579782508361,7.576471703523179,18.193882466095566,0.30777123510058024,18.466274106034813]
[null,null,null,null,null,7.6548231916612837,17.519286067513448,179.21756152848212,7.6548231916612828,7.6548231916612828,0,0,0.14336352050304413,11.212867820798589,0.31730937960405026,2.8834429213261332,8.0121155198684058,18.193882863656007,0.30777123510058024,18.466274106034813]
["NO INPUT REQUIRED BELOW THIS ROW!!!!!!!!!!!",null,null,null,null,5.9975934285181181,15.862056304370283,195.07961783285239,5.9975934285181172,5.9975934285181172,0,0,0.14336352050304413,12.870097981502196,0.64973822124622926,3.4458668873445149,8.774492872911452,18.193882863656007,0.30777123510058024,18.466274106034813]
[null,null,null,null,null,3.3933752292931443,13.257838105145309,208.3374559379977,3.3933752292931434,3.3933752292931434,0,0,0.14336352050304413,15.47431618072717,1.1721263419892496,4.3296757964381944,9.9725140422997249,18.193882863656007,0.30777123510058024,18.466274106034813]
["Toggle Values… DO NOT CHANGE",null,null,null,null,0.31566281202726904,10.180125687879434,218.51758162587714,0.3156628120272682,0.3156628120272682,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["yes","gaseous - truck",null,null,null,0,7.8126545976749151,226.33023622355205,-2.0518082781772504,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
["no","onsite production",null,null,null,0,6.1554248345317513,232.48566105808379,-3.7090380413204143,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
[null,null,null,null,null,0,4.2614479623681358,236.74710902045192,-5.6030149134840297,0,0,0,0.14336352050304413,18.193882863656007,1.7176525690747226,5.2526312016197441,11.223599092961539,18.193882863656007,0.30777123510058024,18.466274106034813]
[3,"U.S. Average Mix"]
[5,"NGCC"]
[7]
[10,2005]
[15,2020]
[20]
["Vehicle Max Pressure (bar)",350]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reformer design capacity maximum output (kg/h)",null,null,null,{"$f":"design_cap/24","v":62.5}]
["Dispensing Components","Cascade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"weekly average (kg/day)",{"$f":"YearlyDispensing*(1+Summer_surge)","v":1461.841147845968},{"$f":"W437*7","v":10232.888034921776},null,"hydrogen in storage at the end of a normal week =",null,null,null,{"$f":"design_cap*7-X437","v":267.11196507822388}]
[null,"Booster Compressor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Friday = ",{"$f":"Daily_demand","v":1578.7884396736456},null,null,"hydrogen in storage at the end of 31 days (the end of the week before)",null,null,null,{"$f":"design_cap*31-W437*31","v":1182.924416774993}]
["Max Tube Pressure (atm)",180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remainder of week (kg/day)",{"$f":"(W437*7-W438)/6","v":1442.349932541355},{"$f":"W439*6","v":8654.0995952481298},null,"hydrogen added to storage during a full week",null,null,null,{"$f":"(design_cap-W437)*7","v":267.11196507822433}]
[null,480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remainder of week (% of Friday)",{"$f":"W439/W438","v":0.91358024691358009},{"$f":"W438+X439-X437","v":0},null,"full weeks (in 31 days)",null,null,null,{"$f":"TRUNC(31/7,0)","v":4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$W$440","v":0.91358024691358009},null,null,"additional days",null,null,null,{"$f":"MOD(31,7)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"One week dispensing (summer)","Assumes reformer operates at full design capacity except for outages",null,null,"total H2 added to storage at the end of 31 days"]
[null,"bin hr range",null,"Total Demand as % of Av. Daily demand\n(Chevron Profile on a Friday)","Total Demand as % of Av. Daily demand\n(Modified Chevron Profile)","Hourly storage needed to supply the compressor suction side [kg]","Hourly average demand (kg in that hr)","Cumulative actual demand [kg]","Additional amount (kg) needed above average in each hr","Additional amount needed in the first dispensing min of each hr (kg)","Additional amount needed in the remaining minutes of each hr (kg)","Average dispensing rate (kg/min) during remaining minutes","Required Compression rate above average (kg/min) based on the critical hour of the day","Amount (kg) useable in Cascade at end of the first dispensing peak minutes","Amount Useable in the high-pressure vessel at the end of the first dispensing peak minutes(kg)","Amount Useable in the med-pressure vessel at the end of the first dispensing peak minutes(kg)","Amount Useable in the low-pressure vessel at the end of the first dispensing peak minutes(kg)","Amount (kg) useable in Cascade at end of this hr","Required Compression rate (kg/min)","Required Compression rate (kg/hr)",null,"Day","Hour","Hydrogen demand (kg/day)","Hydrogen demand (wth weekly variation) kg/h","Cummulative total (kg)","Hydrogen from reformer","Hydrogen to storage (kg)","Hydrogen from storage (kg)","Hydrogen in Storage (kg)"]
[1,0,1,1.0999999999999999E-2,{"$f":"D444+((1/hrs_operation)-D444)*(1-$B$73)","v":1.0999999999999999E-2},{"$f":"MAX(((E444-(1/hrs_operation))*Daily_demand),0)","v":0},{"$f":"(E444)*Daily_demand","v":17.3666728364101},{"$f":"G444","v":17.3666728364101},{"$f":"G444-$B$202","v":-48.416178816658459},{"$f":"IF($B$228=0,0,IF($B$228-(Comp_Ave)*$B$69<I444,$B$228-(Comp_Ave)*$B$69,IF(I444<0,0,I444)))","v":0},{"$f":"IF((I444-J444)>0,(I444-J444),0)","v":0},{"$f":"K444/(60-$B$69-$B$70)","v":0},{"$f":"$B$231","v":0.99552881717681885},{"$f":"MIN($B$213+M444*$B$69-J444,$B$213)","v":61.411958208731889},{"$f":"MIN($B$213*$B$206/$B$213+(M444*$B$69-J444)*$B$221/$B$218,$B$213*$B$206/$B$213)","v":5.7946962357580389},{"$f":"MIN($B$213*$B$209/$B$213+(M444*$B$69-J444)*$B$222/$B$218,$B$213*$B$209/$B$213)","v":17.720348573313331},{"$f":"MIN($B$213*$B$212/$B$213+(M444*$B$69-J444)*$B$223/$B$218,$B$213*$B$212/$B$213)","v":37.896913399660519},{"$f":"MIN($B$213+M444*60-F444,$B$213)","v":61.411958208731889},{"$f":"M444+Comp_Ave","v":2.0919096780612949},{"$f":"S444*60","v":125.51458068367769},null,null,0,{"$f":"SUM(X445:X612)","v":10232.888034921774},null,null,null,null,null,{"$f":"AD438-Daily_Storage","v":691.14897305075533}]
[2,1,2,7.0000000000000001E-3,7.0000000000000001E-3,0,{"$f":"(E445)*Daily_demand","v":11.05151907771552},{"$f":"G445+H444","v":28.418191914125622},-54.731332575353044,0,0,0,0.99552881717681885,{"$f":"MIN(R444+M445*$B$69-J445,$B$213)","v":61.411958208731889},{"$f":"MIN(R444*$B$206/$B$213+(M445*$B$69-J445)*$B$221/$B$218,$B$213*$B$206/$B$213)","v":5.7946962357580389},{"$f":"MIN(R444*$B$209/$B$213+(M445*$B$69-J445)*$B$222/$B$218,$B$213*$B$209/$B$213)","v":17.720348573313331},{"$f":"MIN(R444*$B$212/$B$213+(M445*$B$69-J445)*$B$223/$B$218,$B$213*$B$212/$B$213)","v":37.896913399660519},{"$f":"MIN(R444+M445*60-F445,$B$213)","v":61.411958208731889},2.0919096780612949,125.51458068367769,null,"Sunday",1,{"$f":"$W$437*$H$473/$G$471","v":1473.5358770287357},{"$f":"$X$445*E444","v":16.208894647316093},{"$f":"Y445","v":16.208894647316093},{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y445)","v":16.208894647316093},{"$f":"MAX(design_cap/24-AA445,0)","v":46.291105352683907},{"$f":"MIN(Y445-AA445,AD445)","v":0},{"$f":"AD444+AB444-AC444","v":691.14897305075533}]
[3,2,3,6.0000000000000001E-3,6.0000000000000001E-3,0,9.4727306380418739,37.890922552167495,-56.310121015026688,0,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,{"$f":"MIN(R445+M446*60-F446,$B$213)","v":61.411958208731889},2.0919096780612949,125.51458068367769,null,null,2,null,{"$f":"$X$445*E445","v":10.314751139201151},{"$f":"Z445+Y446","v":26.523645786517243},{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y446)","v":10.314751139201151},52.185248860798851,{"$f":"MIN(Y446-AA446,AD446)","v":0},{"$f":"AD445+AB445-AC445","v":737.4400784034392}]
[4,3,4,5.0000000000000001E-3,5.0000000000000001E-3,0,7.8939421983682285,45.784864750535725,-57.888909454700332,0,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,3,null,8.8412152621724154,{"$f":"Z446+Y447","v":35.364861048689662},{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y447)","v":8.8412152621724154},53.658784737827588,0,{"$f":"AD446+AB446-AC446","v":789.62532726423808}]
[5,4,5,7.0000000000000001E-3,7.0000000000000001E-3,0,11.05151907771552,56.836383828251243,-54.731332575353044,0,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,4,null,7.3676793851436786,42.732540433833343,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y448)","v":7.3676793851436786},55.132320614856319,0,843.28411200206563]
[6,5,6,1.2E-2,1.2E-2,0,18.945461276083748,75.781845104334991,-46.837390376984814,0,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,5,null,10.314751139201151,53.047291573034492,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y449)","v":10.314751139201151},52.185248860798851,0,898.41643261692195]
[7,6,7,2.1000000000000001E-2,2.1000000000000001E-2,0,33.154557233146562,108.93640233748155,-32.628294419922,0,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,6,null,17.682430524344831,70.729722097379323,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y450)","v":17.682430524344831},44.817569475655169,0,950.60168147772083]
[8,7,8,3.1E-2,3.1E-2,0,48.942441629883014,157.87884396736456,-16.840410023185548,0,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,7,null,30.944253417603452,101.67397551498277,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y451)","v":30.944253417603452},31.555746582396548,0,995.41925095337604]
[9,8,9,4.2000000000000003E-2,4.2000000000000003E-2,0.52626281322455626,66.309114466293124,224.18795843365768,0.52626281322456236,0.52626281322456236,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,{"$f":"S452*60","v":125.51458068367769},null,null,8,null,45.679612187890811,147.3535877028736,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y452)","v":45.679612187890811},16.820387812109189,0,1026.9749975357727]
[10,9,10,5.5E-2,5.5E-2,21.050512528981944,86.833364182050502,311.02132261570819,21.05051252898194,21.05051252898194,0,0,0.99552881717681885,45.040431120481003,3.2502536774586606,11.850272710410248,29.939904732612089,61.411958208731889,2.0919096780612949,{"$f":"S453*60","v":125.51458068367769},null,null,9,null,61.888506835206904,209.24209453808049,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y453)","v":61.888506835206904},0.6114931647930959,0,1043.7953853478818]
[11,10,11,6.0999999999999999E-2,6.0999999999999999E-2,30.523243167023818,96.306094820092383,407.32741743580056,30.523243167023821,30.523243167023821,0,0,0.99552881717681885,35.567700482439122,1.7780135590620274,8.4537876315040883,25.335899291872998,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,10,null,81.044473236580473,290.28656777466097,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y454)","v":62.5},0,18.544473236580473,1044.4068785126749]
[12,11,12,6.2E-2,6.2E-2,32.102031606697466,97.884883259766028,505.21230069556657,32.102031606697466,32.102031606697466,0,0,0.99552881717681885,33.988912042765477,1.5326402059959214,7.8877067850197289,24.568565051749818,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,11,null,89.885688498752884,380.17225627341384,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y455)","v":62.5},0,27.385688498752884,1025.8624052760945]
[13,12,13,6.5000000000000002E-2,6.5000000000000002E-2,36.838396925718406,102.62124857878696,607.83354927435357,36.838396925718399,36.838396925718399,0,0,0.99552881717681885,29.252546723744544,0.79652014679760619,6.1894642455666506,22.266562331380278,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,12,null,91.359224375781622,471.53148064919549,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y456)","v":62.5},0,28.859224375781622,998.47671677734161]
[14,13,14,7.0000000000000007E-2,7.0000000000000007E-2,44.732339124086643,110.5151907771552,718.3487400515088,44.732339124086636,36.847009953842964,7.8853291702436721,0.14861155616742694,0.99552881717681885,29.24393369561998,0.79518152058406866,6.1863760102280683,22.262376164807833,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,13,null,95.779832006867821,567.31131265606336,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y457)","v":62.5},0,33.279832006867821,969.61749240155996]
[15,14,15,7.2999999999999995E-2,7.2999999999999995E-2,49.468704443107562,115.25155609617612,833.60029614768496,49.468704443107555,36.847009953842964,12.621694489264591,0.23787588558734626,0.99552881717681885,29.24393369561998,0.79518152058406866,6.1863760102280683,22.262376164807833,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,14,null,103.14751139201151,670.45882404807492,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y458)","v":62.5},0,40.647511392011509,936.33766039469219]
[16,15,16,7.6999999999999999E-2,7.6999999999999999E-2,55.783858201802147,121.56670985487071,955.16700600255569,55.783858201802147,36.847009953842964,18.936848247959183,0.35689499148057263,0.99552881717681885,29.24393369561998,0.79518152058406866,6.1863760102280683,22.262376164807833,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,15,null,107.56811902309771,778.02694307117258,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y459)","v":62.5},0,45.068119023097708,895.69014900268064]
[17,16,17,7.8E-2,7.8E-2,57.362646641475791,123.14549829454435,1078.3125042971001,57.362646641475791,36.847009953842964,20.515636687632828,0.38664976795387918,0.99552881717681885,29.24393369561998,0.79518152058406866,6.1863760102280683,22.262376164807833,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,16,null,113.46226253121264,891.48920560238525,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y460)","v":62.5},0,50.962262531212644,850.62202997958298]
[18,17,18,7.400000000000001E-2,7.400000000000001E-2,51.047492882781228,116.83034453584979,1195.1428488329498,51.047492882781228,36.847009953842964,14.200482928938264,0.26763066206065333,0.99552881717681885,29.24393369561998,0.79518152058406866,6.1863760102280683,22.262376164807833,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,17,null,114.93579840824138,1006.4250040106266,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y461)","v":62.5},0,52.435798408241382,799.6597674483703]
[19,18,19,6.7000000000000004E-2,6.7000000000000004E-2,39.995973805065695,105.77882545813426,1300.9216742910839,39.995973805065702,36.847009953842964,3.1489638512227387,5.934722674750733E-2,0.99552881717681885,29.24393369561998,0.79518152058406866,6.1863760102280683,22.262376164807833,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,18,null,109.04165490012646,1115.466658910753,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y462)","v":62.5},0,46.54165490012646,747.22396904012896]
[20,19,20,5.5999999999999994E-2,5.5999999999999994E-2,22.629300968655581,88.412152621724147,1389.333826912808,22.629300968655585,22.629300968655585,0,0,0.99552881717681885,43.461642680807358,3.0048803243925555,11.284191863925889,29.172570492488909,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,19,null,98.726903760925296,1214.1935626716784,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y463)","v":62.5},0,36.226903760925296,700.68231414000252]
[21,20,21,4.2999999999999997E-2,4.2999999999999997E-2,2.1050512528981922,67.887902905966754,1457.2217298187747,2.1050512528981926,2.1050512528981926,0,0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,20,null,82.518009113609196,1296.7115717852876,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y464)","v":62.5},0,20.018009113609196,664.45541037907719]
[22,21,22,3.3000000000000002E-2,3.3000000000000002E-2,0,52.10001850923031,1509.321748328005,-13.682833143838252,0,{"$f":"IF((I465-J465)>0,(I465-J465),0)","v":0},0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,21,null,63.362042712235635,1360.0736144975233,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y465)","v":62.5},0,0.86204271223563467,644.437401265468]
[23,22,23,2.5999999999999999E-2,2.5999999999999999E-2,0,41.048499431514784,1550.3702477595198,-24.734352221553777,0,{"$f":"IF((I466-J466)>0,(I466-J466),0)","v":0},0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,22,null,48.626683941948279,1408.7002984394717,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y466)","v":48.626683941948279},13.873316058051721,0,643.57535855323238]
[24,23,24,{"$f":"1-SUM(D444:D466)","v":1.8000000000000016E-2},1.8000000000000016E-2,0,28.418191914125646,1578.7884396736454,-37.364659738942919,0,{"$f":"IF((I467-J467)>0,(I467-J467),0)","v":0},0,0.99552881717681885,61.411958208731889,5.7946962357580389,17.720348573313331,37.896913399660519,61.411958208731889,2.0919096780612949,125.51458068367769,null,null,23,null,38.31193280274713,1447.0122312422188,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y467)","v":38.31193280274713},24.18806719725287,0,657.4486746112841]
[null,null,null,{"$f":"SUM(D444:D467)","v":1},{"$f":"SUM(E444:E467)","v":1},{"$f":"IF(B34=\"onsite production\",SUM(F444:F467)/$B$230,SUM(F444:F467)/ttube_useable_cap)","v":491.77544372423773},"<- Total storage needed to supply the compressor suction side, including the heel [kg]",null,{"$f":"IF(B34=\"onsite production\",(SUM(I444:I451)+SUM(I465:I467))/$B$230,(SUM(I444:I451)+SUM(I465:I467))/ttube_useable_cap)","v":-491.77544372423756},{"$f":"MAX(J444:J467)","v":36.847009953842964},null,null,null,{"$f":"MIN(Cascade_Useable_Cap2)","v":29.24393369561998},{"$f":"MIN(Cascade_Useable_Cap3)","v":0.79518152058406866},null,null,{"$f":"MIN(Cascade_Useable_Cap)","v":61.411958208731889},null,null,null,null,24,null,26.523645786517267,1473.5358770287362,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y468)","v":26.523645786517267},35.976354213482736,0,681.63674180853695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monday",{"$f":"W468+1","v":25},{"$f":"$W$437*$H$474/$G$471","v":1371.2069966795182},{"$f":"$X$469*E444","v":15.083276963474699},1488.6191539922108,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y469)","v":15.083276963474699},47.416723036525298,0,717.6130960220197]
["Calculation of Maximum Storage Required for an Outage of a Given Duration",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W469+1","v":26},null,{"$f":"$X$469*E445","v":9.598448976756627},1498.2176029689674,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y470)","v":9.598448976756627},52.901551023243371,0,765.02981905854494]
["Outage Period (h)","Maximum Dispensed (kg)",null,{"$f":"YearlyDispensing*(1+Summer_surge)+Outage_storagekg/Input_Sheet_Template!C30","v":1499.9995357337978},null,"Weekly dispensing profile",{"$f":"1/7","v":0.14285714285714285},"Period with maximum above average demand (total percent above average)",{"$f":"MAX(J473:J479)","v":0.13099999999999998},"Storage required for weekly demand variation - summer (kg H2)",{"$f":"SummerWeekly*'Refueling Station - GH2'!I471","v":191.50119036782178},null,null,null,null,null,null,null,null,null,null,null,27,null,8.2272419800771086,1506.4448449490444,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y471)","v":8.2272419800771086},54.27275801992289,0,817.93137008178837]
[0,0,null,null,null,"Day","Weekly average demand","Demand percent of weekly average","Percent above average","Cumulative percent above average",null,null,null,null,null,null,null,null,null,null,null,null,28,null,6.8560349833975911,1513.3008799324421,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y472)","v":6.8560349833975911},55.643965016602408,0,872.20412810171126]
[1,{"$f":"MAX(Hourly_Demand_ForeC)","v":123.14549829454435},null,null,null,"Sunday",{"$f":"$G$471","v":0.14285714285714285},0.14399999999999999,{"$f":"(H473-$G$471)/$G$471","v":7.9999999999999793E-3},{"$f":"IF(I473<0,0,I473)","v":7.9999999999999793E-3},null,null,null,null,null,null,null,null,null,null,null,null,29,null,9.598448976756627,1522.8993289091986,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y473)","v":9.598448976756627},52.901551023243371,0,927.84809311831373]
[2,{"$f":"MaxDispensed(A474)","v":244.71220814941506},null,null,null,"Monday",{"$f":"$G$471","v":0.14285714285714285},0.13400000000000001,{"$f":"(H474-$G$471)/$G$471","v":-6.1999999999999889E-2},{"$f":"IF(J473>0,IF(I474>0,J473+(I474),0),IF(I474<0,0,I474))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,30,null,16.454483960154217,1539.3538128693529,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y474)","v":16.454483960154217},46.045516039845779,0,980.74964414155716]
[3,{"$f":"MaxDispensed(A475)","v":361.54255268526487},null,null,null,"Tuesday",0.14285714285714285,0.13700000000000001,-4.099999999999987E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,31,null,28.795346930269883,1568.1491597996228,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y475)","v":28.795346930269883},33.704653069730114,0,1026.7951601814029]
[4,476.79410878144097,null,null,null,"Wednesday",0.14285714285714285,0.14299999999999999,9.9999999999997313E-4,9.9999999999997313E-4,null,null,null,null,null,null,null,null,null,null,null,null,32,null,42.507416897065063,1610.6565766966878,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y476)","v":42.507416897065063},19.992583102934937,0,1060.499813251133]
[5,587.30929955859619,null,null,null,"Thursday",0.14285714285714285,0.15,5.0000000000000017E-2,5.099999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,null,33,null,57.590693860539766,1668.2472705572275,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y477)","v":57.590693860539766},{"$f":"MAX(design_cap/24-AA477,0)","v":4.9093061394602344},0,1080.492396354068]
[6,693.08812501673049,null,null,null,"Friday",0.14285714285714285,{"$f":"G471*(1+Friday_peak)","v":0.15428571428571428},7.9999999999999988E-2,0.13099999999999998,null,null,null,null,null,null,null,null,null,null,null,null,34,null,75.416384817373498,1743.6636553746009,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y478)","v":62.5},0,12.916384817373498,1085.4017024935283]
[7,795.70937359551749,null,null,null,"Saturday",0.14285714285714285,{"$f":"1-SUM(H473:H478)","v":0.13771428571428568},-3.6000000000000199E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,35,null,83.643626797450608,1827.3072821720516,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y479)","v":62.5},0,21.143626797450608,1072.4853176761549]
[8,893.59425685528345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,85.014833794130126,1912.3221159661816,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y480)","v":62.5},0,22.514833794130126,1051.3416908787042]
[9,989.90035167537599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,89.128454784168682,2001.4505707503504,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y481)","v":62.5},0,26.628454784168682,1028.8268570845742]
[10,1078.3125042971001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,95.984489767566288,2097.4350605179166,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y482)","v":62.5},0,33.484489767566288,1002.1984023004055]
[11,1165.1458684791505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,100.09811075760481,2197.5331712755215,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y483)","v":62.5},0,37.598110757604815,968.71391253283923]
[12,1233.0337713851172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,105.5829387443229,2303.1161100198442,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y484)","v":62.5},0,43.082938744322902,931.11580177523444]
[13,1299.3428858514101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,106.95414574100242,2410.0702557608465,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y485)","v":62.5},0,44.454145741002421,888.03286303091159]
[14,1351.4429043606403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,101.46931775428436,2511.539573515131,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y486)","v":62.5},0,38.969317754284361,843.57871728990915]
[15,1400.3853459905235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,91.870868777527718,2603.4104422926589,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y487)","v":62.5},0,29.370868777527718,804.60939953562479]
[16,1441.4338454220383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,76.787591814053016,2680.1980341067119,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y488)","v":62.5},0,14.287591814053016,775.23853075809711]
[17,1474.5884026551848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,58.961900857219277,2739.1599349639314,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y489)","v":58.961900857219277},3.5380991427807231,0,760.95093894404408]
[18,1503.0065945693104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,45.2498308904241,2784.4097658543556,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y490)","v":45.2498308904241},17.2501691095759,0,764.48903808682485]
[19,1521.9520558453942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,35.651381913667471,2820.0611477680231,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y491)","v":35.651381913667471},26.848618086332529,0,781.7392071964008]
[20,1539.3187286818043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,24.681725940231349,2844.7428737082546,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y492)","v":24.681725940231349},37.818274059768655,0,808.58782528273332]
[21,1550.3702477595198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tuesday",49,{"$f":"$W$437*$H$475/$G$471","v":1401.9056607842833},{"$f":"$X$493*E444","v":15.420962268627116},2860.1638359768817,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y493)","v":15.420962268627116},47.079037731372885,0,846.40609934250199]
[22,1561.4217668372353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,{"$f":"$X$493*E445","v":9.8133396254899843},2869.9771756023715,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y494)","v":9.8133396254899843},52.686660374510012,0,893.48513707387485]
[23,1570.8944974752771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,8.4114339647057008,2878.3886095670773,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y495)","v":8.4114339647057008},54.088566035294299,0,946.17179744838484]
[24,{"$f":"MaxDispensed(A496)","v":1578.7884396736454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,7.0095283039214165,2885.3981378709987,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y496)","v":7.0095283039214165},55.490471696078586,0,1000.2603634836792]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,9.8133396254899843,2895.2114774964884,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y497)","v":9.8133396254899843},52.686660374510012,0,1055.7508351797578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,16.822867929411402,2912.0343454259,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y498)","v":16.822867929411402},45.677132070588598,0,1108.4374955542678]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,29.440018876469953,2941.4743643023698,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y499)","v":29.440018876469953},33.059981123530051,0,1154.1146276248564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,43.459075484312784,2984.9334397866828,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y500)","v":43.459075484312784},19.040924515687216,0,1187.1746087483864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,58.880037752939906,3043.8134775396229,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y501)","v":58.880037752939906},3.6199622470600943,0,1206.2155332640737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,77.10481134313558,3120.9182888827586,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y502)","v":62.5},0,14.60481134313558,1209.8354955111338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,85.516245307841288,3206.4345341906001,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y503)","v":62.5},0,23.016245307841288,1195.2306841679981]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,86.918150968625568,3293.3526851592255,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y504)","v":62.5},0,24.418150968625568,1172.2144388601569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,91.123867950978422,3384.4765531102039,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y505)","v":62.5},0,28.623867950978422,1147.7962878915314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,98.133396254899836,3482.6099493651036,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y506)","v":62.5},0,35.633396254899836,1119.172419940553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,102.33911323725268,3584.9490626023562,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y507)","v":62.5},0,39.839113237252676,1083.5390236856531]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,107.94673588038981,3692.8957984827462,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y508)","v":62.5},0,45.446735880389809,1043.6999104484005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,109.3486415411741,3802.2444400239201,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y509)","v":62.5},{"$f":"MAX(design_cap/24-AA509,0)","v":0},46.848641541174104,998.25317456801065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,103.74101889803698,3905.9854589219572,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y510)","v":62.5},0,{"$f":"MIN(Y510-AA510,AD510)","v":41.241018898036984},951.40453302683659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,93.927679272546982,{"$f":"Z510+Y511","v":3999.913138194504},{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y511)","v":62.5},0,31.427679272546982,{"$f":"AD510+AB510-AC510","v":910.16351412879965}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,78.50671700391986,4078.4198551984236,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y512)","v":62.5},0,16.00671700391986,878.73583485625272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,60.281943413724179,4138.7017986121482,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y513)","v":60.281943413724179},2.2180565862758215,0,862.72911785233282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,46.262886805881351,4184.9646854180291,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y514)","v":46.262886805881351},16.237113194118649,0,864.94717443860861]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,36.449547180391363,4221.4142325984203,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y515)","v":36.449547180391363},26.050452819608637,0,881.18428763272732]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,25.234301894117124,4246.6485344925377,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y516)","v":25.234301894117124},37.265698105882876,0,907.23474045233593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wednesday",73,{"$f":"$W$437*$H$476/$G$471","v":1463.3029889938139},{"$f":"$X$517*E444","v":16.096332878931953},4262.7448673714698,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y517)","v":16.096332878931953},46.403667121068047,0,944.50043855821878]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,{"$f":"$X$517*E445","v":10.243120922956697},4272.9879882944269,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y518)","v":10.243120922956697},52.256879077043301,0,990.90410567928677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,8.7798179339628835,4281.7678062283894,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y519)","v":8.7798179339628835},53.720182066037118,0,1043.16098475633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,7.3165149449690698,4289.0843211733581,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y520)","v":7.3165149449690698},55.183485055030928,0,1096.881166822367]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,10.243120922956697,4299.3274420963153,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y521)","v":10.243120922956697},52.256879077043301,0,1152.0646518773979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,17.559635867925767,4316.8870779642411,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y522)","v":17.559635867925767},44.940364132074237,0,1204.3215309544412]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,30.729362768870093,4347.6164407331116,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y523)","v":30.729362768870093},31.770637231129907,0,1249.2618950865153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,45.362392658808233,4392.9788333919196,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y524)","v":45.362392658808233},17.137607341191767,0,1281.0325323176453]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,61.458725537740186,4454.4375589296596,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y525)","v":61.458725537740186},1.041274462259814,0,1298.1701396588371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,80.481664394659759,4534.9192233243193,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y526)","v":62.5},0,17.981664394659759,1299.2114141210968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,89.261482328622648,4624.1807056529424,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y527)","v":62.5},0,26.761482328622648,1281.2297497264371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,90.724785317616465,4714.9054909705592,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y528)","v":62.5},0,28.224785317616465,1254.4682673978145]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,95.114694284597903,4810.0201852551572,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y529)","v":62.5},0,32.614694284597903,1226.2434820801982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,102.43120922956697,4912.451394484724,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y530)","v":62.5},0,39.931209229566974,1193.6287877956004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,106.82111819654841,5019.272512681272,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y531)","v":62.5},0,44.321118196548412,1153.6975785660334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,112.67433015252367,5131.9468428337959,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y532)","v":62.5},0,50.174330152523666,1109.3764603694849]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,114.13763314151748,5246.0844759753136,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y533)","v":62.5},0,51.637633141517483,1059.2021302169612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W533+1","v":90},null,108.28442118554224,5354.3688971608562,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y534)","v":62.5},0,45.784421185542243,1007.5644970754438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,98.041300262585537,5452.4101974234418,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y535)","v":62.5},0,35.541300262585537,961.78007588990158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,81.944967383653562,5534.3551648070952,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y536)","v":62.5},0,19.444967383653562,926.23877562731604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,62.922028526733989,5597.277193333829,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y537)","v":62.5},0,0.42202852673398894,906.79380824366251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,48.28899863679586,5645.5661919706245,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y538)","v":48.28899863679586},14.21100136320414,0,906.37177971692847]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,38.045877713839161,5683.6120696844637,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y539)","v":38.045877713839161},24.454122286160839,0,920.58278108013258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,26.339453801888673,5709.951523486352,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y540)","v":26.339453801888673},36.160546198111327,0,945.03690336629347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thursday",97,{"$f":"$W$437*$H$477/$G$471","v":1534.9332052382663},{"$f":"$X$541*E444","v":16.884265257620928},5726.8357887439734,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y541)","v":16.884265257620928},{"$f":"MAX(design_cap/24-AA541,0)","v":45.615734742379075},0,981.19744956440479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,{"$f":"$X$541*E445","v":10.744532436667864},5737.5803211806415,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y542)","v":10.744532436667864},51.755467563332132,0,1026.8131843067838]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,9.209599231429598,5746.7899204120713,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y543)","v":9.209599231429598},53.2904007685704,0,1078.5686518701159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,7.674666026191332,5754.4645864382628,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y544)","v":7.674666026191332},54.825333973808668,0,1131.8590526386863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,10.744532436667864,5765.2091188749309,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y545)","v":10.744532436667864},51.755467563332132,0,1186.684386612495]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,18.419198462859196,5783.6283173377906,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y546)","v":18.419198462859196},44.0808015371408,0,1238.4398541758271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,32.233597310003596,5815.861914647794,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y547)","v":32.233597310003596},30.266402689996404,0,1282.5206557129679]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,47.582929362386253,5863.4448440101805,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y548)","v":47.582929362386253},14.917070637613747,0,1312.7870584029642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,64.467194620007191,5927.9120386301875,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y549)","v":62.5},0,1.9671946200071915,1327.704129040578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,84.421326288104652,6012.3333649182923,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y550)","v":62.5},0,21.921326288104652,1325.7369344205708]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,93.630925519534244,6105.964290437827,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y551)","v":62.5},0,31.130925519534244,1303.8156081324662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,95.165858724772505,6201.1301491625991,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y552)","v":62.5},0,32.665858724772505,1272.684682612932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,99.770658340487316,6300.9008075030861,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y553)","v":62.5},0,37.270658340487316,1240.0188238881594]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,107.44532436667865,6408.3461318697646,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y554)","v":62.5},0,44.945324366678648,1202.7481655476722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,112.05012398239343,6520.396255852158,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y555)","v":62.5},0,49.55012398239343,1157.8028411809935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,118.1898568033465,6638.5861126555046,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y556)","v":62.5},0,55.689856803346501,1108.2527171986001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,119.72479000858478,6758.3109026640896,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y557)","v":62.5},0,57.224790008584776,1052.5628603952537]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,113.58505718763172,6871.8959598517213,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y558)","v":62.5},0,51.085057187631719,995.33807038666885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,102.84052475096385,6974.7364846026849,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y559)","v":62.5},0,40.340524750963851,944.25301319903713]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,85.956259493342898,7060.692744096028,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y560)","v":62.5},0,23.456259493342898,903.9124884480733]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,66.002127825245438,7126.6948719212733,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y561)","v":62.5},0,3.502127825245438,880.45622895473036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,50.652795772862788,7177.3476676941364,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y562)","v":50.652795772862788},11.847204227137212,0,876.95410112948491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,39.908263336194921,7217.2559310303313,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y563)","v":39.908263336194921},22.591736663805079,0,888.80130535662215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,27.628797694288817,7244.8847287246199,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y564)","v":27.628797694288817},34.871202305711179,0,911.39304202042717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Friday = 8% above the rest of the week",121,{"$f":"$W$437*$H$478/$G$471","v":1578.7884396736454},{"$f":"$X$565*E444","v":17.3666728364101},7262.2514015610304,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y565)","v":17.3666728364101},45.133327163589897,0,946.2642443261384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,{"$f":"$X$565*E445","v":11.051519077715518},7273.3029206387464,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y566)","v":11.051519077715518},51.448480922284482,0,991.39757148972831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,9.4727306380418721,7282.7756512767883,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y567)","v":9.4727306380418721},53.027269361958126,0,1042.8460524120128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,7.8939421983682267,7290.6695934751569,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y568)","v":7.8939421983682267},54.606057801631771,0,1095.8733217739709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,11.051519077715518,7301.7211125528729,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y569)","v":11.051519077715518},51.448480922284482,0,1150.4793795756027]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,18.945461276083744,7320.6665738289566,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y570)","v":18.945461276083744},43.554538723916252,0,1201.9278604978872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,33.154557233146555,7353.8211310621036,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y571)","v":33.154557233146555},29.345442766853445,0,1245.4823992218035]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,48.942441629883007,7402.7635726919871,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y572)","v":48.942441629883007},13.557558370116993,0,1274.8278419886569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"outage",129,null,66.30911446629311,7469.0726871582801,null,null,66.30911446629311,1288.3854003587739]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,86.833364182050502,7555.906051340331,null,null,{"$f":"MIN(Y574-AA574,AD574)","v":86.833364182050502},1222.0762858924809]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,96.306094820092369,{"$f":"Z574+Y575","v":7652.2121461604238},null,null,96.306094820092369,{"$f":"AD574+AB574-AC574","v":1135.2429217104304}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,97.884883259766013,7750.0970294201898,null,null,97.884883259766013,1038.9368268903381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,102.62124857878695,7852.7182779989771,null,null,102.62124857878695,941.05194363057217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,110.51519077715518,7963.2334687761322,null,null,110.51519077715518,838.43069505178528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,115.2515560961761,8078.4850248723087,null,null,115.2515560961761,727.91550427463005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,121.56670985487069,8200.0517347271798,null,null,121.56670985487069,612.66394817845389]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,123.14549829454434,8323.197233021725,null,null,123.14549829454434,491.09723832358321]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,116.83034453584978,8440.0275775575756,null,null,116.83034453584978,367.95174002903889]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,105.77882545813425,8545.8064030157093,null,null,105.77882545813425,251.12139549318911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,88.412152621724132,8634.2185556374334,null,null,88.412152621724132,145.34257003505485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,67.88790290596674,8702.1064585433996,null,null,56.930417413330716,56.930417413330716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,52.100018509230303,8754.2064770526304,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen from storage during outage",143,null,41.048499431514777,8795.254976484146,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y587)","v":41.048499431514777},{"$f":"MAX(design_cap/24-AA587,0)","v":21.451500568485223},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC573:AC586)","v":1288.3854003587742},144,null,28.418191914125643,8823.6731683982725,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y588)","v":28.418191914125643},34.081808085874357,0,21.451500568485223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saturday",145,{"$f":"$W$437*$H$479/$G$471","v":1409.2148665235127},{"$f":"$X$589*E444","v":15.501363531758638},8839.1745319300317,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y589)","v":15.501363531758638},46.998636468241358,0,55.53330865435958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,{"$f":"$X$589*E445","v":9.8645040656645886},8849.0390359956964,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y590)","v":9.8645040656645886},52.63549593433541,0,102.53194512260094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,8.4552891991410757,8857.4943251948371,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y591)","v":8.4552891991410757},54.044710800858923,0,155.16744105693635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,7.0460743326175637,8864.5403995274555,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y592)","v":7.0460743326175637},55.453925667382435,0,209.21215185779528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,null,9.8645040656645886,8874.4049035931203,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y593)","v":9.8645040656645886},52.63549593433541,0,264.66607752517768]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,null,16.910578398282151,8891.3154819914016,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y594)","v":16.910578398282151},45.589421601717845,0,317.30157345951307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,null,29.593512196993768,8920.9089941883958,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y595)","v":29.593512196993768},32.906487803006229,0,362.89099506123091]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,43.685660862228893,8964.5946550506251,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y596)","v":43.685660862228893},18.814339137771107,0,395.79748286423717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,59.187024393987535,9023.7816794446135,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y597)","v":59.187024393987535},3.3129756060124649,0,414.6118220020083]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W597+1","v":154},null,77.506817658793196,9101.2884971034073,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y598)","v":62.5},0,15.006817658793196,417.92479760802075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,85.962106857934273,9187.2506039613418,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y599)","v":62.5},0,23.462106857934273,402.91797994922757]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,null,87.371321724457786,9274.6219256858003,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y600)","v":62.5},0,24.871321724457786,379.45587309129331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,null,91.598966324028325,9366.2208920098292,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y601)","v":62.5},0,29.098966324028325,354.58455136683551]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,null,98.645040656645904,9464.8659326664747,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y602)","v":62.5},0,36.145040656645904,325.4855850428072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,null,102.87268525621641,9567.7386179226905,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y603)","v":62.5},0,40.372685256216414,289.3405443861613]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,null,108.50954472231048,9676.2481626450008,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y604)","v":62.5},0,46.00954472231048,248.96785912994488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,null,109.91875958883399,9786.1669222338351,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y605)","v":62.5},0,47.418759588833993,202.95831440763442]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,null,104.28190012273996,9890.448822356575,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y606)","v":62.5},0,41.781900122739955,155.53955481880041]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,null,94.417396057075351,9984.8662184136501,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y607)","v":62.5},0,31.917396057075351,113.75765469606046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,null,78.916032525316709,10063.782250938966,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y608)","v":62.5},0,16.416032525316709,81.840258638985105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,null,60.596239260511041,10124.378490199477,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y609)","v":60.596239260511041},1.9037607394889591,0,65.424226113668396]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,null,46.504090595275919,10170.882580794752,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y610)","v":46.504090595275919},15.995909404724081,0,67.327986853157356]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,null,36.639586529611329,10207.522167324363,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y611)","v":36.639586529611329},25.860413470388671,0,83.323896257881444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,null,25.36586759742325,10232.888034921787,{"$f":"MIN(design_cap/24,'Refueling Station - GH2'!Y612)","v":25.36586759742325},37.134132402576753,0,109.18430972827011]

{"sheet":"Results","index":9,"n_rows":99,"n_cols":13,"rows_kept":99,"cut":false,"hidden":false,"merged":[[19,1,19,2],[31,1,31,3],[48,1,48,3],[67,4,67,5],[36,5,36,6],[37,5,37,6],[38,5,38,6],[67,7,67,8],[84,1,84,2],[33,5,33,6],[86,4,86,7],[86,8,86,11],[49,1,50,1],[49,2,49,5],[49,6,49,9],[34,5,34,6],[35,5,35,6]]}
[]
[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,"COST RESULTS"]
[]
[]
[null,"Specific Item Cost Calculation",null,"Total Cost of Delivered Hydrogen",null,{"$f":"Result_price+D29","v":7.3684173616942577}]
[null,"Cost Component","Hydrogen Production Cost Contribution ($/kg)","Compression, Storage, and Dispensing Cost Contribution ($/kg)*",null,"Percentage of H2 Cost"]
[null,"Capital Costs",{"$f":"'Production Cash Flow Analysis'!D119","v":1.4201412653013412},{"$f":"+'Tornado Charts'!AT64+'Tornado Charts'!AW64+'Tornado Charts'!BC64+'Tornado Charts'!BE64","v":1.1172078533774701},null,{"$f":"IF(D22=\"\",result_cap_contr/H2_TotalPrice_real,(result_cap_contr+D22)/H2_TotalPrice_real)","v":0.34435469574098421}]
[null,"Decommissioning Costs",{"$f":"'Production Cash Flow Analysis'!D120","v":1.6431167996353479E-2},{"$f":"-'Tornado Charts'!AS64+'Tornado Charts'!AX64","v":0},null,{"$f":"IF(D23=\"\",result_decom_contr/H2_TotalPrice_real,(result_decom_contr+D23)/H2_TotalPrice_real)","v":2.2299453450849828E-3}]
[null,"Fixed O&M",{"$f":"'Production Cash Flow Analysis'!D121","v":0.41867042186499681},{"$f":"+'Tornado Charts'!AU64++'Tornado Charts'!AY64","v":0.42794036096855542},null,{"$f":"IF(D24=\"\",result_Fixed_O_M_contr/H2_TotalPrice_real,(result_Fixed_O_M_contr+D24)/H2_TotalPrice_real)","v":0.11489723522377766}]
[null,"Feedstock Costs",{"$f":"'Production Cash Flow Analysis'!D122","v":3.3402114480022953},{"$f":"+'Tornado Charts'!AZ64","v":0},null,{"$f":"IF(D25=\"\",result_feed_contr/H2_TotalPrice_real,(result_feed_contr+D25)/H2_TotalPrice_real)","v":0.45331463787147142}]
[null,"Other Raw Material Costs",{"$f":"'Production Cash Flow Analysis'!D123","v":0},{"$f":"+'Tornado Charts'!BA64","v":0},null,{"$f":"IF(D26=\"\",result_Other_Mat_contr/H2_TotalPrice_real,(result_Other_Mat_contr+D26)/H2_TotalPrice_real)","v":0}]
[null,"Byproduct Credits",{"$f":"'Production Cash Flow Analysis'!D124","v":0},{"$f":"-'Tornado Charts'!AR64","v":0},null,{"$f":"IF(D27=\"\",result_byprod_contr/H2_TotalPrice_real,(result_byprod_contr+D27)/H2_TotalPrice_real)","v":0}]
[null,"Other Variable Costs (including utilities)",{"$f":"'Production Cash Flow Analysis'!D125","v":1.2666711299683969E-2},{"$f":"+'Tornado Charts'!AV64+'Tornado Charts'!BB64+'Tornado Charts'!BD64","v":0.61514813288356041},null,{"$f":"IF(D28=\"\",result_other_var_contr/H2_TotalPrice_real,(result_other_var_contr+D28)/H2_TotalPrice_real)","v":8.520348581868166E-2}]
[null,"Total",{"$f":"SUM(C22:C28)","v":5.2081210144646715},{"$f":"SUM(D22:D28)","v":2.1602963472295862}]
[null,"* Results will be shown in this column only if the detail Refueling Station calculation sheet is used."]
[]
[null,"SUMMARY ENERGY RESULTS"]
[null,"Energy Usage (kWh/y)"]
[null,null,"Total Including Production of Fuel","Onsite",null,"Facility Energy Efficiency",null,null,{"$f":"SUM(H38:H39)/SUM(H35:H37)","v":0.56779758165952465}]
[null,"Production Process Total",{"$f":"C36+C41","v":61919530.940309159},{"$f":"D36+D41","v":25698502.905883096},null,"Feedstock energy input (kWh/yr)",null,{"$f":"D36","v":25698502.905883096},{"$f":"H38/(H35+H36)","v":0.61157732140395271}]
[null,"Total Production Feedstocks",{"$f":"SUM(C37:C40)","v":61919530.940309159},{"$f":"SUM(D37:D40)","v":25698502.905883096},null,"Utility energy input (kWh/yr)",null,{"$f":"D41","v":0}]
[null,{"$f":"B89","v":"Industrial Electricity"},{"$f":"IF(C70=0,\"\",(C70*(1+VLOOKUP(B89,Tbl_Emissions,3,FALSE)/1000000)))","v":61919530.940309159},{"$f":"IF(C70=0,\"\",C70)","v":25698502.905883096},null,"Refueling Station energy input (kWh/yr)",null,{"$f":"D46","v":1981469.8149165963}]
[null,{"$f":"B90","v":""},{"$f":"IF(C71=0,\"\",(C71*(1+VLOOKUP(B90,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C71=0,\"\",C71)","v":""},null,"Hydrogen energy output (kWh/yr)",null,{"$f":"L79","v":15716621.571271678}]
[null,{"$f":"B91","v":""},{"$f":"IF(C72=0,\"\",(C72*(1+VLOOKUP(B91,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C72=0,\"\",C72)","v":""},null,"Byproduct energy output (kWh/yr)",null,{"$f":"output_kgyear*MJ_to_kWh*1000*(('Production Cash Flow Analysis'!K132*'Production Cash Flow Analysis'!K133)+('Production Cash Flow Analysis'!L132*'Production Cash Flow Analysis'!L133)+('Production Cash Flow Analysis'!M132*'Production Cash Flow Analysis'!M133)+('Production Cash Flow Analysis'!N132*'Production Cash Flow Analysis'!N133))","v":0}]
[null,{"$f":"B92","v":""},{"$f":"IF(C73=0,\"\",(C73*(1+VLOOKUP(B92,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C73=0,\"\",C73)","v":""}]
[null,"Total Production Utilities",{"$f":"SUM(C42:C45)","v":0},{"$f":"SUM(D42:D45)","v":0}]
[null,{"$f":"B94","v":""},{"$f":"IF(C75=0,\"\",(C75*(1+VLOOKUP(B94,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C75=0,\"\",C75)","v":""}]
[null,{"$f":"B95","v":""},{"$f":"IF(C76=0,\"\",(C76*(1+VLOOKUP(B95,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C76=0,\"\",C76)","v":""}]
[null,{"$f":"B96","v":""},{"$f":"IF(C77=0,\"\",(C77*(1+VLOOKUP(B96,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C77=0,\"\",C77)","v":""}]
[null,{"$f":"B97","v":""},{"$f":"IF(C78=0,\"\",(C78*(1+VLOOKUP(B97,Tbl_Emissions,3,FALSE)/1000000)))","v":""},{"$f":"IF(C78=0,\"\",C78)","v":""}]
[null,"Refueling Station Total",{"$f":"IF(C47=0,\"\",C47)","v":4774273.5038440451},{"$f":"IF(D47=0,\"\",D47)","v":1981469.8149165963}]
[null,{"$f":"B99","v":"Commercial Electricity"},{"$f":"IF(C81=0,\"\",(C81*(1+VLOOKUP(B99,Tbl_Emissions,3,FALSE)/1000000)))","v":4774273.5038440451},{"$f":"IF(C81=0,\"\",C81)","v":1981469.8149165963}]
[]
[null,"SUMMARY EMISSIONS RESULTS"]
[null,"GHG Emissions (kg CO2eq/y)","Upstream",null,null,null,"Onsite"]
[null,null,"CO2","CH4","N2O","Total GHG (CO2 eq)","CO2","CH4","N2O","Total GHG (CO2 eq)"]
[null,"Production Process Total",{"$f":"C53+C58","v":16037636.619880376},27788.775011318707,249.03092141387523,16806567.209744677,0,0,0,0]
[null,"Total Production Feedstocks",{"$f":"SUM(C54:C57)","v":16037636.619880376},27788.775011318707,249.03092141387523,16806567.209744677,0,0,0,0]
[null,{"$f":"B89","v":"Industrial Electricity"},{"$f":"IF($C70=0,\"\",($C70*I89))","v":16037636.619880376},{"$f":"IF($C70=0,\"\",($C70*J89))","v":27788.775011318707},249.03092141387523,16806567.209744677,{"$f":"IF($C70=0,\"\",($C70*E89))","v":0},{"$f":"IF($C70=0,\"\",($C70*F89))","v":0},0,0]
[null,{"$f":"B90","v":""},{"$f":"IF($C71=0,\"\",($C71*I90))","v":""},"","","",{"$f":"IF($C71=0,\"\",($C71*E90))","v":""},"","",""]
[null,{"$f":"B91","v":""},{"$f":"IF($C72=0,\"\",($C72*I91))","v":""},"","","",{"$f":"IF($C72=0,\"\",($C72*E91))","v":""},"","",""]
[null,{"$f":"B92","v":""},{"$f":"IF($C73=0,\"\",($C73*I92))","v":""},"","","",{"$f":"IF($C73=0,\"\",($C73*E92))","v":""},"","",""]
[null,"Total Production Utilities",{"$f":"SUM(C59:C62)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"B94","v":""},{"$f":"IF($C75=0,\"\",($C75*I94))","v":""},{"$f":"IF($C75=0,\"\",($C75*J94))","v":""},"","",{"$f":"IF($C75=0,\"\",($C75*E94))","v":""},{"$f":"IF($C75=0,\"\",($C75*F94))","v":""},"",""]
[null,{"$f":"B95","v":""},{"$f":"IF($C76=0,\"\",($C76*I95))","v":""},"","","",{"$f":"IF($C76=0,\"\",($C76*E95))","v":""},"","",""]
[null,{"$f":"B96","v":""},{"$f":"IF($C77=0,\"\",($C77*I96))","v":""},"","","",{"$f":"IF($C77=0,\"\",($C77*E96))","v":""},"","",""]
[null,{"$f":"B97","v":""},{"$f":"IF($C78=0,\"\",($C78*I97))","v":""},"","","",{"$f":"IF($C78=0,\"\",($C78*E97))","v":""},"","",""]
[null,"Refueling Station Total",{"$f":"C64","v":1236573.7016384373},2142.639167740439,19.201400780801791,1295861.6982646273,0,0,0,0]
[null,{"$f":"B99","v":"Commercial Electricity"},{"$f":"IF($C81=0,0,($C81*I99))","v":1236573.7016384373},{"$f":"IF($C81=0,0,($C81*J99))","v":2142.639167740439},{"$f":"IF($C81=0,0,($C81*K99))","v":19.201400780801791},{"$f":"IF($C81=0,0,($C81*L99))","v":1295861.6982646273},null,{"$f":"IF($C81=0,0,($C81*E99))","v":0},{"$f":"IF($C81=0,0,($C81*F99))","v":0},{"$f":"IF($C81=0,0,($C81*G99))","v":0}]
[]
[null,null,"Energy use kWh/y"]
[null,null,"GHG Emissions (kg CO2 eq/year)"]
[null,"System Inputs",null,null,"Upstream Energy and Emissions",null,null,"Onsite Energy and Emissions"]
[null,{"$f":"B88","v":"Production Feedstocks"},"Energy (kWh/year)",null,{"$f":"B88","v":"Production Feedstocks"}]
[null,"Industrial Electricity",{"$f":"('Production Cash Flow Analysis'!B133*'Production Cash Flow Analysis'!B132)*output_kgyear*MJ_to_kWh*1000","v":25698502.905883096},null,"Energy (kWh/year)","GHG Emissions (kg CO2eq/year)"]
[null,"",{"$f":"('Production Cash Flow Analysis'!C133*'Production Cash Flow Analysis'!C132)*output_kgyear*MJ_to_kWh*1000","v":0},null,{"$f":"IF(C70=0,0,(C70*(1+VLOOKUP($B$89,Tbl_Emissions,3,FALSE)/1000000)))+IF(C71=0,0,(C71*(1+VLOOKUP($B$90,Tbl_Emissions,3,FALSE)/1000000)))+IF(C72=0,0,(C72*(1+VLOOKUP($B$91,Tbl_Emissions,3,FALSE)/1000000)))+IF(C73=0,0,(C73*(1+VLOOKUP($B$92,Tbl_Emissions,3,FALSE)/1000000)))","v":61919530.940309159},{"$f":"IF(C70=0,0,(C70*L89))+IF(C71=0,0,(C71*L90))+IF(C72=0,0,(C72*L91))+IF(C73=0,0,(C73*L92))","v":16806567.209744677}]
[null,"",{"$f":"('Production Cash Flow Analysis'!D133*'Production Cash Flow Analysis'!D132)*output_kgyear*MJ_to_kWh*1000","v":0},null,{"$f":"B93","v":"Production Utility"},null,null,"Hydrogen Production"]
[null,"",{"$f":"('Production Cash Flow Analysis'!E133*'Production Cash Flow Analysis'!E132)*output_kgyear*MJ_to_kWh*1000","v":0},null,"Energy (kWh/year)","GHG Emissions (kg CO2eq/year)",null,"Energy (kWh/year)","GHG Emissions (kg CO2eq/year)"]
[null,"Production Utility","Energy (kWh/year)",null,{"$f":"IF(C75=0,0,(C75*(1+VLOOKUP(B94,Tbl_Emissions,3,FALSE)/1000000)))+IF(C76=0,0,(C76*(1+VLOOKUP($B$95,Tbl_Emissions,3,FALSE)/1000000)))+IF(C77=0,0,(C77*(1+VLOOKUP($B$96,Tbl_Emissions,3,FALSE)/1000000)))+IF(C78=0,0,(C78*(1+VLOOKUP($B$97,Tbl_Emissions,3,FALSE)/1000000)))","v":0},{"$f":"IF(C75=0,0,(C75*L94))+IF(C76=0,0,(C76*L95))+IF(C77=0,0,(C77*L96))+IF(C78=0,0,(C78*L97))","v":0},null,{"$f":"SUM(C70:C73,C75:C78)","v":25698502.905883096},{"$f":"IF(C70=0,0,(C70*H89))+IF(C71=0,0,(C71*H90))+IF(C72=0,0,(C72*H91))+IF(C73=0,0,(C73*H92))+IF(C75=0,0,(C75*H94))+IF(C76=0,0,(C76*H95))+IF(C77=0,0,(C77*H96))+IF(C78=0,0,(C78*H97))","v":0}]
[null,"",{"$f":"('Production Cash Flow Analysis'!F133*'Production Cash Flow Analysis'!F132)*output_kgyear*MJ_to_kWh*1000","v":0}]
[null,"",{"$f":"('Production Cash Flow Analysis'!G133*'Production Cash Flow Analysis'!G132)*output_kgyear*MJ_to_kWh*1000","v":0}]
[null,"",{"$f":"('Production Cash Flow Analysis'!H133*'Production Cash Flow Analysis'!H132)*output_kgyear*MJ_to_kWh*1000","v":0},null,{"$f":"B98","v":"Refueling Station Utility"},null,null,"Refueling Station"]
[null,"",{"$f":"('Production Cash Flow Analysis'!I133*'Production Cash Flow Analysis'!I132)*output_kgyear*MJ_to_kWh*1000","v":0},null,"Energy (kWh/year)","GHG Emissions (kg CO2eq/year)",null,"Energy (kWh/year)","GHG Emissions (kg CO2eq/year)",null,"Hydrogen Delivered (kg/year)","Hydrogen Delivered (kWh/year)"]
[null,null,null,null,{"$f":"IF(C81=0,0,(C81*(1+VLOOKUP(B99,Tbl_Emissions,3,FALSE)/1000000)))","v":4774273.5038440451},{"$f":"IF(C81=0,0,(C81*L99))","v":1295861.6982646273},null,{"$f":"C81","v":1981469.8149165963},{"$f":"IF(C81=0,0,(C81*H99))","v":0},null,{"$f":"output_kgyear","v":470668.55138980027},{"$f":"output_kgyear*kgH2_to_kWh","v":15716621.571271678}]
[null,{"$f":"B98","v":"Refueling Station Utility"},"Energy (kWh/year)"]
[null,{"$f":"B99","v":"Commercial Electricity"},{"$f":"('Production Cash Flow Analysis'!J133*'Production Cash Flow Analysis'!J132)*output_kgyear*MJ_to_kWh*1000*avg_daily_demand_GH2/YearlyDispensing","v":1981469.8149165963}]
[]
[]
[]
[null,"Energy and Emissions Results"]
[]
[null,"Energy Data",null,null,"Process Emissions Factors ",null,null,null,"Upstream Emissions Factors "]
[null,"Production Feedstocks","Unit","Unit System Conversion Factor","CO2 (kg/kWh feed)","CH4 (kg/kWh feed)","N2O (kg/kWh feed)","Total (kg CO2 eq/kWh feed)","CO2 (kg/kWh feed)","CH4 (kg/kWh feed)","N2O (kg/kWh feed)","Total (kg CO2 eq/kWh feed)","Real levelized cost"]
[null,{"$f":"IF('Production Cash Flow Analysis'!B$131=0,\"\",'Production Cash Flow Analysis'!$B$131)","v":"Industrial Electricity"},{"$f":"IF($B$89<>\"\",VLOOKUP($B$89,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":"kWh"},{"$f":"IF($B89=\"\",\"\",IF(VLOOKUP($B89,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":1},{"$f":"IF($B89=\"\",\"\",VLOOKUP($B89,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D89/MJ_to_kWh/1000)","v":0},{"$f":"IF($B89=\"\",\"\",VLOOKUP($B89,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D89/MJ_to_kWh/1000)","v":0},{"$f":"IF($B89=\"\",\"\",VLOOKUP($B89,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D89/MJ_to_kWh/1000)","v":0},{"$f":"IF($B89=\"\",\"\",$E89*GHG_CO2_factor+$F89*GHG_CH4_factor+$G89*GHG_N2O_factor)","v":0},{"$f":"IF($B89=\"\",\"\",VLOOKUP($B89,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":0.62406890699492534},{"$f":"IF($B89=\"\",\"\",VLOOKUP($B89,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":1.0813382831323256E-3},{"$f":"IF($B89=\"\",\"\",VLOOKUP($B89,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":9.6904836178945345E-6},{"$f":"IF($B89=\"\",\"\",$I89*GHG_CO2_factor+$J89*GHG_CH4_factor+$K89*GHG_N2O_factor)","v":0.65399012819136604},{"$f":"+'Production Cash Flow Analysis'!$B$233","v":6.1699161734782161E-2}]
[null,{"$f":"IF('Production Cash Flow Analysis'!$C$131=0,\"\",'Production Cash Flow Analysis'!$C$131)","v":""},{"$f":"IF($B$90<>\"\",VLOOKUP($B$90,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP($B90,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D90/MJ_to_kWh/1000)","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP($B90,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D90/MJ_to_kWh/1000)","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP($B90,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D90/MJ_to_kWh/1000)","v":""},{"$f":"IF($B90=\"\",\"\",$E90*GHG_CO2_factor+$F90*GHG_CH4_factor+$G90*GHG_N2O_factor)","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP($B90,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP($B90,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B90=\"\",\"\",VLOOKUP($B90,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B90=\"\",\"\",$I90*GHG_CO2_factor+$J90*GHG_CH4_factor+$K90*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$C$233","v":""}]
[null,{"$f":"IF('Production Cash Flow Analysis'!D$131=0,\"\",'Production Cash Flow Analysis'!$D$131)","v":""},{"$f":"IF($B$91<>\"\",VLOOKUP($B$91,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B91=\"\",\"\",IF(VLOOKUP($B91,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B91=\"\",\"\",VLOOKUP($B91,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D91/MJ_to_kWh/1000)","v":""},{"$f":"IF($B91=\"\",\"\",VLOOKUP($B91,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D91/MJ_to_kWh/1000)","v":""},{"$f":"IF($B91=\"\",\"\",VLOOKUP($B91,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D91/MJ_to_kWh/1000)","v":""},{"$f":"IF($B91=\"\",\"\",$E91*GHG_CO2_factor+$F91*GHG_CH4_factor+$G91*GHG_N2O_factor)","v":""},{"$f":"IF($B91=\"\",\"\",VLOOKUP($B91,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B91=\"\",\"\",VLOOKUP($B91,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B91=\"\",\"\",VLOOKUP($B91,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B91=\"\",\"\",$I91*GHG_CO2_factor+$J91*GHG_CH4_factor+$K91*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$D$233","v":""}]
[null,{"$f":"IF('Production Cash Flow Analysis'!E$131=0,\"\",'Production Cash Flow Analysis'!$E$131)","v":""},{"$f":"IF($B$92<>\"\",VLOOKUP($B$92,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B92=\"\",\"\",IF(VLOOKUP($B92,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B92=\"\",\"\",VLOOKUP($B92,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D92/MJ_to_kWh/1000)","v":""},{"$f":"IF($B92=\"\",\"\",VLOOKUP($B92,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D92/MJ_to_kWh/1000)","v":""},{"$f":"IF($B92=\"\",\"\",VLOOKUP($B92,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D92/MJ_to_kWh/1000)","v":""},{"$f":"IF($B92=\"\",\"\",$E92*GHG_CO2_factor+$F92*GHG_CH4_factor+$G92*GHG_N2O_factor)","v":""},{"$f":"IF($B92=\"\",\"\",VLOOKUP($B92,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B92=\"\",\"\",VLOOKUP($B92,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B92=\"\",\"\",VLOOKUP($B92,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B92=\"\",\"\",$I92*GHG_CO2_factor+$J92*GHG_CH4_factor+$K92*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$E$233","v":""}]
[null,"Production Utility"]
[null,{"$f":"IF('Production Cash Flow Analysis'!F$131=0,\"\",'Production Cash Flow Analysis'!$F$131)","v":""},{"$f":"IF($B$94<>\"\",VLOOKUP($B$94,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B94=\"\",\"\",IF(VLOOKUP($B94,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B94=\"\",\"\",VLOOKUP($B94,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D94/MJ_to_kWh/1000)","v":""},{"$f":"IF($B94=\"\",\"\",VLOOKUP($B94,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D94/MJ_to_kWh/1000)","v":""},{"$f":"IF($B94=\"\",\"\",VLOOKUP($B94,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D94/MJ_to_kWh/1000)","v":""},{"$f":"IF($B94=\"\",\"\",$E94*GHG_CO2_factor+$F94*GHG_CH4_factor+$G94*GHG_N2O_factor)","v":""},{"$f":"IF($B94=\"\",\"\",VLOOKUP($B94,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B94=\"\",\"\",VLOOKUP($B94,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B94=\"\",\"\",VLOOKUP($B94,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B94=\"\",\"\",$I94*GHG_CO2_factor+$J94*GHG_CH4_factor+$K94*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$F$233","v":""}]
[null,{"$f":"IF('Production Cash Flow Analysis'!G$131=0,\"\",'Production Cash Flow Analysis'!$G$131)","v":""},{"$f":"IF($B$95<>\"\",VLOOKUP($B$95,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B95=\"\",\"\",IF(VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D95/MJ_to_kWh/1000)","v":""},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D95/MJ_to_kWh/1000)","v":""},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D95/MJ_to_kWh/1000)","v":""},{"$f":"IF($B95=\"\",\"\",$E95*GHG_CO2_factor+$F95*GHG_CH4_factor+$G95*GHG_N2O_factor)","v":""},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B95=\"\",\"\",VLOOKUP($B95,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B95=\"\",\"\",$I95*GHG_CO2_factor+$J95*GHG_CH4_factor+$K95*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$G$233","v":""}]
[null,{"$f":"IF('Production Cash Flow Analysis'!H$131=0,\"\",'Production Cash Flow Analysis'!$H$131)","v":""},{"$f":"IF($B$96<>\"\",VLOOKUP($B$96,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B96=\"\",\"\",IF(VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D96/MJ_to_kWh/1000)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D96/MJ_to_kWh/1000)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D96/MJ_to_kWh/1000)","v":""},{"$f":"IF($B96=\"\",\"\",$E96*GHG_CO2_factor+$F96*GHG_CH4_factor+$G96*GHG_N2O_factor)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B96=\"\",\"\",VLOOKUP($B96,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B96=\"\",\"\",$I96*GHG_CO2_factor+$J96*GHG_CH4_factor+$K96*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$H$233","v":""}]
[null,{"$f":"IF('Production Cash Flow Analysis'!I$131=0,\"\",'Production Cash Flow Analysis'!$I$131)","v":""},{"$f":"IF($B$97<>\"\",VLOOKUP($B$97,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":""},{"$f":"IF($B97=\"\",\"\",IF(VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D97/MJ_to_kWh/1000)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D97/MJ_to_kWh/1000)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D97/MJ_to_kWh/1000)","v":""},{"$f":"IF($B97=\"\",\"\",$E97*GHG_CO2_factor+$F97*GHG_CH4_factor+$G97*GHG_N2O_factor)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B97=\"\",\"\",VLOOKUP($B97,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":""},{"$f":"IF($B97=\"\",\"\",$I97*GHG_CO2_factor+$J97*GHG_CH4_factor+$K97*GHG_N2O_factor)","v":""},{"$f":"+'Production Cash Flow Analysis'!$I$233","v":""}]
[null,"Refueling Station Utility"]
[null,{"$f":"IF('Production Cash Flow Analysis'!J$131=0,\"\",'Production Cash Flow Analysis'!$J$131)","v":"Commercial Electricity"},{"$f":"IF($B$99<>\"\",VLOOKUP($B$99,MASTER_PROPERTY_TABLE,MATCH(\"H2A Usage Input Unit/ kg H2\",key_MPTable,0),FALSE),\"\")","v":"kWh"},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,MASTER_PROPERTY_TABLE,MATCH(\"Unit System\",key_MPTable,0),FALSE)=\"English\",mmBTU_to_GJ,1))","v":1},{"$f":"IF($B99=\"\",\"\",VLOOKUP($B99,MASTER_PROPERTY_TABLE,MATCH(\"CO2 Emissions Factor (kg CO2 produced/GJ feed)\",key_MPTable,0),FALSE)/$D99/MJ_to_kWh/1000)","v":0},{"$f":"IF($B99=\"\",\"\",VLOOKUP($B99,MASTER_PROPERTY_TABLE,MATCH(\"CH4 Emissions Factor (kg CH4 produced/GJ feed)\",key_MPTable,0),FALSE)/$D99/MJ_to_kWh/1000)","v":0},{"$f":"IF($B99=\"\",\"\",VLOOKUP($B99,MASTER_PROPERTY_TABLE,MATCH(\"N2O Emissions Factor (kg N2O produced/GJ feed)\",key_MPTable,0),FALSE)/$D99/MJ_to_kWh/1000)","v":0},{"$f":"IF($B99=\"\",\"\",$E99*GHG_CO2_factor+$F99*GHG_CH4_factor+$G99*GHG_N2O_factor)","v":0},{"$f":"IF($B99=\"\",\"\",VLOOKUP($B99,Tbl_Emissions,6,FALSE)/1000/MJ_to_kWh)","v":0.62406890699492534},{"$f":"IF($B99=\"\",\"\",VLOOKUP($B99,Tbl_Emissions,7,FALSE)/1000/MJ_to_kWh)","v":1.0813382831323256E-3},{"$f":"IF($B99=\"\",\"\",VLOOKUP($B99,Tbl_Emissions,8,FALSE)/1000/MJ_to_kWh)","v":9.6904836178945345E-6},{"$f":"IF($B99=\"\",\"\",$I99*GHG_CO2_factor+$J99*GHG_CH4_factor+$K99*GHG_N2O_factor)","v":0.65399012819136604},{"$f":"+'Refueling Cash Flow Analysis'!$J$233","v":9.1029650512607418E-2}]

{"sheet":"Tornado Charts","index":10,"n_rows":261,"n_cols":73,"rows_kept":261,"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,"Realized fraction of design capacity",1,0.05,0.05,{"$f":"1+D3","v":1.05},{"$f":"1-E3","v":0.95},{"$f":"+C3*F3","v":1.05},{"$f":"+C3*G3","v":0.95}]
[null,"Plant design capacity (kg of H2/day)",{"$f":"+design_cap","v":1500},0.05,0.05,{"$f":"1+D4","v":1.05},{"$f":"1-E4","v":0.95},1575,1425]
[null,"After-tax real IRR",{"$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+'Refueling Station - GH2'!B317","v":8906165.246112518},0.05,0.05,{"$f":"1-D8","v":0.95},1.05,8460856.9838068914,9351473.5084181447]
[null,"Total fixed operating cost",{"$f":"+fixed+'Refueling Station - GH2'!B353","v":380798.09914410097},0.05,0.05,{"$f":"1-D9","v":0.95},1.05,361758.19418689591,399838.00410130603]
[]
[]
[]
[]
[null,null,"Include in tornado:","Production","<-- Choose one from drop-down menu"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Visuals data formatting below"]
[]
[null,"Displayed case",1,2,3,4,5,6,7,null,{"$f":"+D14","v":"Production"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Refueling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Both"]
[null,1,{"$f":"+OFFSET(C66,$B$64,0)","v":1},1,1,1,{"$f":"+OFFSET(G66,$B$64,0)","v":1},{"$f":"+OFFSET(H66,$B$64,0)","v":1},{"$f":"+OFFSET(I66,$B$64,0)","v":1},null,{"$f":"($D$14=\"Production\")*AA64+($D$14=\"Refueling\")*AQ64+($D$14=\"Both\")*(AA64+AQ64)","v":5.2081210144646732},0,1.6431167996353482E-2,1.1054068186282859,8.601462516839839E-2,3.988653680336708E-3,0,1.6431167996353482E-2,0.41867042186499687,3.3402114480022953,0,1.2666711299683968E-2,0,0.24116233582067456,0,null,{"$f":"+'Production Cash Flow Analysis'!F118","v":5.2081210144646732},{"$f":"+'Production Cash Flow Analysis'!Q118","v":0},{"$f":"+'Production Cash Flow Analysis'!L118","v":1.6431167996353482E-2},{"$f":"+'Production Cash Flow Analysis'!H117","v":1.1054068186282859},{"$f":"+'Production Cash Flow Analysis'!I117","v":8.601462516839839E-2},{"$f":"+'Production Cash Flow Analysis'!J117","v":3.988653680336708E-3},{"$f":"+'Production Cash Flow Analysis'!K117","v":0},{"$f":"+'Production Cash Flow Analysis'!M117","v":1.6431167996353482E-2},{"$f":"+'Production Cash Flow Analysis'!N117","v":0.41867042186499687},{"$f":"+'Production Cash Flow Analysis'!O117","v":3.3402114480022953},{"$f":"+'Production Cash Flow Analysis'!P117","v":0},{"$f":"+'Production Cash Flow Analysis'!R117","v":1.2666711299683968E-2},{"$f":"+'Production Cash Flow Analysis'!S117","v":0},{"$f":"+'Production Cash Flow Analysis'!X117","v":0.24116233582067456},{"$f":"+'Production Cash Flow Analysis'!Z117","v":0},null,{"$f":"+'Refueling Cash Flow Analysis'!F118","v":2.1602963472295866},{"$f":"+'Refueling Cash Flow Analysis'!Q118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!L118","v":1.6606582858309255E-2},{"$f":"+'Refueling Cash Flow Analysis'!H117","v":1.1172078533774701},{"$f":"+'Refueling Cash Flow Analysis'!I117","v":3.7552905438361366E-2},{"$f":"+'Refueling Cash Flow Analysis'!J117","v":8.156341745384594E-4},{"$f":"+'Refueling Cash Flow Analysis'!K117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!M117","v":1.6606582858309255E-2},{"$f":"+'Refueling Cash Flow Analysis'!N117","v":0.39038745553019405},{"$f":"+'Refueling Cash Flow Analysis'!O117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!P117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!R117","v":0.37997335146694494},{"$f":"+'Refueling Cash Flow Analysis'!S117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!X117","v":0.23435914724207701},{"$f":"+'Refueling Cash Flow Analysis'!Z117","v":0},null,{"$f":"+AA64+AQ64","v":7.3684173616942594},0,3.3037750854662734E-2,2.222614672005756,0.12356753060675976,4.8042878548751672E-3,0,3.3037750854662734E-2,0.80905787739519086,3.3402114480022953,0,0.39264006276662888,0,0.47552148306275155,0]
[]
[null,"Case","Realized fraction of design capacity","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,"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,"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,"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,{"$f":"($D$14=\"Production\")*AA67+($D$14=\"Refueling\")*AQ67+($D$14=\"Both\")*BG67","v":5.2081204838100925},{"$f":"($D$14=\"Production\")*AB67+($D$14=\"Refueling\")*AR67+($D$14=\"Both\")*BH67","v":0},{"$f":"($D$14=\"Production\")*AC67+($D$14=\"Refueling\")*AS67+($D$14=\"Both\")*BI67","v":1.6431163292157977E-2},{"$f":"($D$14=\"Production\")*AD67+($D$14=\"Refueling\")*AT67+($D$14=\"Both\")*BJ67","v":1.1054065021535351},{"$f":"($D$14=\"Production\")*AE67+($D$14=\"Refueling\")*AU67+($D$14=\"Both\")*BK67","v":8.6014600542661898E-2},{"$f":"($D$14=\"Production\")*AF67+($D$14=\"Refueling\")*AV67+($D$14=\"Both\")*BL67","v":3.9886535520763187E-3},{"$f":"($D$14=\"Production\")*AG67+($D$14=\"Refueling\")*AW67+($D$14=\"Both\")*BM67","v":0},{"$f":"($D$14=\"Production\")*AH67+($D$14=\"Refueling\")*AX67+($D$14=\"Both\")*BN67","v":1.6431163292157977E-2},{"$f":"($D$14=\"Production\")*AI67+($D$14=\"Refueling\")*AY67+($D$14=\"Both\")*BO67","v":0.41867030200087529},{"$f":"($D$14=\"Production\")*AJ67+($D$14=\"Refueling\")*AZ67+($D$14=\"Both\")*BP67","v":3.3402114480022931},{"$f":"($D$14=\"Production\")*AK67+($D$14=\"Refueling\")*BA67+($D$14=\"Both\")*BQ67","v":0},{"$f":"($D$14=\"Production\")*AL67+($D$14=\"Refueling\")*BB67+($D$14=\"Both\")*BR67","v":1.2666710136681733E-2},{"$f":"($D$14=\"Production\")*AM67+($D$14=\"Refueling\")*BC67+($D$14=\"Both\")*BS67","v":0},{"$f":"($D$14=\"Production\")*AN67+($D$14=\"Refueling\")*BD67+($D$14=\"Both\")*BT67","v":0.24116226742196953},{"$f":"($D$14=\"Production\")*AO67+($D$14=\"Refueling\")*BE67+($D$14=\"Both\")*BU67","v":0},null,5.2081204838100925,0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0,null,2.1602957782333911,0,1.6606578300948548E-2,1.1172075467810307,3.7552895848538562E-2,8.1563397502351219E-4,0,1.6606578300948548E-2,0.39038734909174655,0,0,0.37997326948581811,0,0.23435908305123321,0,null,7.3684162620434837,0,3.3037741593106525E-2,2.2226140489345658,0.12356749639120046,4.8042875270998308E-3,0,3.3037741593106525E-2,0.80905765109262184,3.3402114480022931,0,0.39263997962249986,0,0.47552135047320276,0]
[null,{"$f":"+B67+1","v":2},{"$f":"+F3","v":1.05},1,1,1,1,1,1,null,5.2058959616004508,0,1.6418359561208146E-2,1.104545131160374,8.6014600542661912E-2,3.9873975356942634E-3,0,1.6418359561208146E-2,0.41808829552937343,3.340211448002294,0,1.206353346350641E-2,0,0.24098555536654431,0,null,5.2058959616004508,0,1.6418359561208146E-2,1.104545131160374,8.6014600542661912E-2,3.9873975356942634E-3,0,1.6418359561208146E-2,0.41808829552937343,3.340211448002294,0,1.206353346350641E-2,0,0.24098555536654431,0,null,2.0755498396493897,0,1.5815788858046236E-2,1.0640071874105055,3.5764662712893872E-2,7.9593306542514791E-4,0,1.5815788858046236E-2,0.37179747532547291,0,0,0.37997326948581811,0,0.2232113116492748,0,null,7.2814458012498404,0,3.2234148419254385E-2,2.1685523185708795,0.12177926325555578,4.7833306011194118E-3,0,3.2234148419254385E-2,0.78988577085484635,3.340211448002294,0,0.39203680294932453,0,0.46419686701581908,0]
[null,{"$f":"+B68+1","v":3},{"$f":"+G3","v":0.95},1,1,1,1,1,1,null,5.21057916625234,0,1.644531478426042E-2,1.1063585437775563,8.6014600542661954E-2,3.9900417807091169E-3,0,1.644531478426042E-2,0.41931357231148308,3.3402114480022949,0,1.3333379091243934E-2,0,0.24135758074638961,0,null,5.21057916625234,0,1.644531478426042E-2,1.1063585437775563,8.6014600542661954E-2,3.9900417807091169E-3,0,1.644531478426042E-2,0.41931357231148308,3.3402114480022949,0,1.3333379091243934E-2,0,0.24135758074638961,0,null,2.2539623419314978,0,1.7480608737840582E-2,1.1760079439800326,3.9529364051093238E-2,8.3740866457959881E-4,0,1.7480608737840582E-2,0.41093405167552283,0,0,0.3799732694858185,0,0.24668030407445088,0,null,7.4645415081838378,0,3.3925923522100998E-2,2.2823664877575887,0.12554396459375519,4.8274504452887161E-3,0,3.3925923522100998E-2,0.83024762398700591,3.3402114480022949,0,0.39330664857706243,0,0.48803788482084048,0]
[null,4,1,{"$f":"+F4","v":1.05},1,1,1,1,1,null,5.2679641866695999,0,1.6975706652310008E-2,1.1420406564318195,8.8569741741470254E-2,4.002184963095002E-3,0,1.6975706652310008E-2,0.43143861054512889,3.340211448002294,0,1.2666706601946071E-2,0,0.24903483838384416,0,null,5.2679641866695999,0,1.6975706652310008E-2,1.1420406564318195,8.8569741741470254E-2,4.002184963095002E-3,0,1.6975706652310008E-2,0.43143861054512889,3.340211448002294,0,1.2666706601946071E-2,0,0.24903483838384416,0,null,2.128180030073763,0,1.6317109931221447E-2,1.0977335623543261,3.6001439751137017E-2,8.0835684747894432E-4,0,1.6317109931221447E-2,0.38359316467627808,0,0,0.37990058250264341,0,0.23014292394189886,0,null,7.3961442167433624,0,3.3292816583531455E-2,2.2397742187861454,0.12457118149260726,4.8105418105739463E-3,0,3.3292816583531455E-2,0.81503177522140691,3.340211448002294,0,0.39256728910458949,0,0.47917776232574305,0]
[null,5,1,{"$f":"+G4","v":0.95},1,1,1,1,1,null,5.147479210521821,0,1.5880040140601456E-2,1.0683296924118488,8.3407891562542025E-2,3.9749050229969654E-3,0,1.5880040140601456E-2,0.40569711582620571,3.340211448002294,0,1.2666717647642455E-2,0,0.23319144004828893,0,null,5.147479210521821,0,1.5880040140601456E-2,1.0683296924118488,8.3407891562542025E-2,3.9749050229969654E-3,0,1.5880040140601456E-2,0.40569711582620571,3.340211448002294,0,1.2666717647642455E-2,0,0.23319144004828893,0,null,2.0963936034964719,0,1.6112262003402204E-2,1.083952418114092,3.3888508556704895E-2,7.9485965162467119E-4,0,1.6112262003402204E-2,0.370492133387961,0,0,0.3802662916279721,0,0.22699939215811679,0,null,7.2438728140182924,0,3.1992302144003656E-2,2.1522821105259409,0.11729640011924691,4.7697646746216365E-3,0,3.1992302144003656E-2,0.77618924921416665,3.340211448002294,0,0.39293300927561453,0,0.46019083220640572,0]
[null,6,1,1,{"$f":"+F5","v":0.95},1,1,1,1,null,5.1611855881103006,0,1.7388307243568914E-2,1.0679223823706792,8.7129452881198013E-2,3.8380516778224894E-3,0,1.7388307243568914E-2,0.41866991995310177,3.3445381815110196,0,1.2666706429797572E-2,0,0.22642089328668349,0,null,5.1611855881103006,0,1.7388307243568914E-2,1.0679223823706792,8.7129452881198013E-2,3.8380516778224894E-3,0,1.7388307243568914E-2,0.41866991995310177,3.3445381815110196,0,1.2666706429797572E-2,0,0.22642089328668349,0,null,2.1108659783193584,0,1.7573941303375265E-2,1.079323306257095,4.0001301659292846E-2,7.8441305067993841E-4,0,1.7573941303375265E-2,0.39038701381705371,0,0,0.38039806824014483,0,0.21997187529509202,0,null,7.272051566429659,0,3.4962248546944179E-2,2.1472456886277742,0.12713075454049086,4.6224647285024283E-3,0,3.4962248546944179E-2,0.80905693377015542,3.3445381815110196,0,0.39306477466994239,0,0.44639276858177551,0]
[null,7,1,1,{"$f":"+G5","v":1.05},1,1,1,1,null,5.2559868884032062,0,1.5521713155682015E-2,1.1433658425375985,8.4889088121903947E-2,4.137750048011651E-3,0,1.5521713155682015E-2,0.41866991995310199,3.3359751661179065,0,1.2666706429797578E-2,0,0.25628241519488359,0,null,5.2559868884032062,0,1.5521713155682015E-2,1.1433658425375985,8.4889088121903947E-2,4.137750048011651E-3,0,1.5521713155682015E-2,0.41866991995310199,3.3359751661179065,0,1.2666706429797578E-2,0,0.25628241519488359,0,null,2.2107549654030541,0,1.5687419833616673E-2,1.1555721855830186,3.5247040287134483E-2,8.4657044927502402E-4,0,1.5687419833616673E-2,0.39038701381705415,0,0,0.37955615665210918,0,0.2491459986144616,0,null,7.4667418538062602,0,3.1209132989298689E-2,2.2989380281206171,0.12013612840903842,4.9843204972866749E-3,0,3.1209132989298689E-2,0.80905693377015608,3.3359751661179065,0,0.39222286308190674,0,0.50542841380934522,0]
[null,8,1,1,1,{"$f":"+F6","v":0.95},1,1,1,null,4.9500485993935639,0,1.5623034788600084E-2,1.0510396574861922,8.1713795949451079E-2,3.7905393025172008E-3,0,1.5623034788600084E-2,0.39834753019287283,3.1732008756021783,0,1.2666706429797576E-2,0,0.22928949443055477,0,null,4.9500485993935639,0,1.5623034788600084E-2,1.0510396574861922,8.1713795949451079E-2,3.7905393025172008E-3,0,1.5623034788600084E-2,0.39834753019287283,3.1732008756021783,0,1.2666706429797576E-2,0,0.22928949443055477,0,null,2.1602939809118715,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,8.1563334263238456E-4,0,1.6606563922311194E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.23435888060997204,0,null,7.110342580305435,0,3.2229598710911279E-2,2.1682462369444022,0.11926666209970632,4.6061726451495852E-3,0,3.2229598710911279E-2,0.78873454400992693,3.1732008756021783,0,0.39263971396354497,0,0.46364837504052681,0]
[null,9,1,1,1,{"$f":"+G6","v":1.05},1,1,1,null,5.4661889854729493,0,1.7239261807969797E-2,1.1597713293952767,9.0315248154656455E-2,4.1867669840163647E-3,0,1.7239261807969797E-2,0.43899230971333114,3.5072220204024087,0,1.2666706429797576E-2,0,0.25303460439346515,0,null,5.4661889854729493,0,1.7239261807969797E-2,1.1597713293952767,9.0315248154656455E-2,4.1867669840163647E-3,0,1.7239261807969797E-2,0.43899230971333114,3.5072220204024087,0,1.2666706429797576E-2,0,0.25303460439346515,0,null,2.1602939809118715,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,8.1563334263238456E-4,0,1.6606563922311194E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.23435888060997204,0,null,7.6264829663848204,0,3.3845825730280991E-2,2.2769779088534867,0.12786811430491168,5.0024003266487494E-3,0,3.3845825730280991E-2,0.82937932353038524,3.5072220204024087,0,0.39263971396354497,0,0.48739348500343715,0]
[null,10,1,1,1,1,{"$f":"+F7","v":0.95},1,1,null,5.2081187924332575,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0,null,5.2081187924332575,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0,null,2.1412624406336804,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,7.9553761281341766E-4,0,1.6606563922311194E-2,0.3903870138170541,0,0,0.36097435715705994,0,0.23434608643828714,0,null,7.3493812330669375,0,3.3037712220596135E-2,2.2226120728989445,0.12356738820230898,4.7841907560802008E-3,0,3.3037712220596135E-2,0.80905693377015586,3.3402114480022935,0,0.3736410635868575,0,0.47550813585029694,0]
[null,11,1,1,1,1,{"$f":"+G6","v":1.05},1,1,null,5.2081187924332575,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0,null,5.2081187924332575,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0,null,2.1793255211900617,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,8.3572907245135167E-4,0,1.6606563922311194E-2,0.3903870138170541,0,0,0.39897165791043476,0,0.2343716747816571,0,null,7.3874443136233197,0,3.3037712220596135E-2,2.2226120728989445,0.12356738820230898,4.8243822157181347E-3,0,3.3037712220596135E-2,0.80905693377015586,3.3402114480022935,0,0.41163836434023232,0,0.47553372419366691,0]
[null,12,1,1,1,1,1,{"$f":"+F8","v":0.95},1,null,5.1321337528543349,0,1.5609590883370689E-2,1.0501352187686976,8.6014522052053732E-2,3.9786797522385828E-3,0,1.5609590883370689E-2,0.40925897984852305,3.3402114480022935,0,1.2666706429797576E-2,0,0.22986819800073177,0,null,5.1321337528543349,0,1.5609590883370689E-2,1.0501352187686976,8.6014522052053732E-2,3.9786797522385828E-3,0,1.5609590883370689E-2,0.40925897984852305,3.3402114480022935,0,1.2666706429797576E-2,0,0.22986819800073177,0,null,2.0930256471077224,0,1.5776235726195631E-2,1.0613462504852993,3.7552866150255236E-2,8.1563334263238456E-4,0,1.5776235726195631E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.22295087577873407,0,null,7.2251593999620578,0,3.138582660956632E-2,2.1114814692539969,0.12356738820230898,4.7943130948709676E-3,0,3.138582660956632E-2,0.79964599366557709,3.3402114480022935,0,0.39263971396354497,0,0.45281907377946584,0]
[null,13,1,1,1,1,1,{"$f":"+G8","v":1.05},1,null,5.2841038320121774,0,1.7252705713199184E-2,1.1606757681127715,8.6014522052053732E-2,3.9986265342949832E-3,0,1.7252705713199184E-2,0.4280808600576807,3.3402114480022935,0,1.2666706429797576E-2,0,0.25245590082328784,0,null,5.2841038320121774,0,1.7252705713199184E-2,1.1606757681127715,8.6014522052053732E-2,3.9986265342949832E-3,0,1.7252705713199184E-2,0.4280808600576807,3.3402114480022935,0,1.2666706429797576E-2,0,0.25245590082328784,0,null,2.2275623147160202,0,1.7436892118426753E-2,1.1730669084311207,3.7552866150255236E-2,8.1563334263238456E-4,0,1.7436892118426753E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.24576688544121003,0,null,7.5116661467281975,0,3.4689597831625937E-2,2.333742676543892,0.12356738820230898,4.8142598769273679E-3,0,3.4689597831625937E-2,0.81846787387473485,3.3402114480022935,0,0.39263971396354497,0,0.4982227862644979,0]
[null,14,1,1,1,1,1,1,{"$f":"+F9","v":0.95},null,5.1871489877614163,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.9664685433382068E-3,0,1.6431148298284941E-2,0.39773642395544678,3.3402114480022935,0,1.2666706429797576E-2,0,0.24114792533775098,0,null,5.1871489877614163,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.9664685433382068E-3,0,1.6431148298284941E-2,0.39773642395544678,3.3402114480022935,0,1.2666706429797576E-2,0,0.24114792533775098,0,null,2.1407407743498013,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,7.9494740531973237E-4,0,1.6606563922311194E-2,0.37086766312620117,0,0,0.37997300753374741,0,0.23434571067606899,0,null,7.3278897621112176,0,3.3037712220596135E-2,2.2226120728989445,0.12356738820230898,4.7614159486579393E-3,0,3.3037712220596135E-2,0.76860408708164796,3.3402114480022935,0,0.39263971396354497,0,0.47549363601382,0]
[null,15,1,1,1,1,1,1,{"$f":"+G9","v":1.05},null,5.2290885971051022,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,4.0108377431953592E-3,0,1.6431148298284941E-2,0.43960341595075703,3.3402114480022935,0,1.2666706429797576E-2,0,0.24117617348626919,0,null,5.2290885971051022,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,4.0108377431953592E-3,0,1.6431148298284941E-2,0.43960341595075703,3.3402114480022935,0,1.2666706429797576E-2,0,0.24117617348626919,0,null,2.17984718747394,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,8.3631927994503663E-4,0,1.6606563922311194E-2,0.40990636450790668,0,0,0.37997300753374741,0,0.23437205054387494,0,null,7.4089357845790422,0,3.3037712220596135E-2,2.2226120728989445,0.12356738820230898,4.8471570231403954E-3,0,3.3037712220596135E-2,0.84950978045866377,3.3402114480022935,0,0.39263971396354497,0,0.47554822403014413,0]
["Production",{"$f":"+B81+1","v":16},{"$f":"(C$98=1)*$F$3\n+(C$98=2)\n+(C$98=3)\n+(C$98=4)\n+(C$98=5)","v":1},1,1,{"$f":"(F$98=1)*$F$6\n+(F$98=2)\n+(F$98=3)\n+(F$98=4)\n+(F$98=5)","v":0.95},{"$f":"(G$98=1)*$F$7\n+(G$98=2)\n+(G$98=3)\n+(G$98=4)\n+(G$98=5)","v":1},{"$f":"(H$98=1)*$F$8\n+(H$98=2)\n+(H$98=3)\n+(H$98=4)\n+(H$98=5)","v":1},{"$f":"(I$98=1)*$F$9\n+(I$98=2)\n+(I$98=3)\n+(I$98=4)\n+(I$98=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9500485993935639,0,1.5623034788600084E-2,1.0510396574861922,8.1713795949451079E-2,3.7905393025172008E-3,0,1.5623034788600084E-2,0.39834753019287283,3.1732008756021783,0,1.2666706429797576E-2,0,0.22928949443055477,0,null,2.1602939809118715,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,8.1563334263238456E-4,0,1.6606563922311194E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.23435888060997204,0,null,7.110342580305435,0,3.2229598710911279E-2,2.1682462369444022,0.11926666209970632,4.6061726451495852E-3,0,3.2229598710911279E-2,0.78873454400992693,3.1732008756021783,0,0.39263971396354497,0,0.46364837504052681,0]
[null,{"$f":"+B82+1","v":17},{"$f":"(C$98=1)*$F$3\n+(C$98=2)*$F$3\n+(C$98=3)\n+(C$98=4)\n+(C$98=5)","v":1},1,1,{"$f":"(F$98=1)*$F$6\n+(F$98=2)*$F$6\n+(F$98=3)\n+(F$98=4)\n+(F$98=5)","v":0.95},{"$f":"(G$98=1)*$F$7\n+(G$98=2)*$F$7\n+(G$98=3)\n+(G$98=4)\n+(G$98=5)","v":1},{"$f":"(H$98=1)*$F$8\n+(H$98=2)*$F$8\n+(H$98=3)\n+(H$98=4)\n+(H$98=5)","v":0.95},{"$f":"(I$98=1)*$F$9\n+(I$98=2)*$F$9\n+(I$98=3)\n+(I$98=4)\n+(I$98=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8778006411130983,0,1.4841883049170074E-2,0.99848767461188259,8.1713795949451079E-2,3.7810564208484781E-3,0,1.4841883049170074E-2,0.38939943709687108,3.1732008756021783,0,1.2666706429797576E-2,0,0.21855109500206851,0,null,2.0930256471077224,0,1.5776235726195631E-2,1.0613462504852993,3.7552866150255236E-2,8.1563334263238456E-4,0,1.5776235726195631E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.22295087577873407,0,null,6.9708262882208203,0,3.0618118775365705E-2,2.0598339250971818,0.11926666209970632,4.5966897634808629E-3,0,3.0618118775365705E-2,0.77978645091392518,3.1732008756021783,0,0.39263971396354497,0,0.44150197078080256,0]
[null,18,{"$f":"(C$98=1)*$F$3\n+(C$98=2)*$F$3\n+(C$98=3)*$F$3\n+(C$98=4)\n+(C$98=5)","v":1},1,1,{"$f":"(F$98=1)*$F$6\n+(F$98=2)*$F$6\n+(F$98=3)*$F$6\n+(F$98=4)\n+(F$98=5)","v":0.95},{"$f":"(G$98=1)*$F$7\n+(G$98=2)*$F$7\n+(G$98=3)*$F$7\n+(G$98=4)\n+(G$98=5)","v":1},{"$f":"(H$98=1)*$F$8\n+(H$98=2)*$F$8\n+(H$98=3)*$F$8\n+(H$98=4)\n+(H$98=5)","v":0.95},{"$f":"(I$98=1)*$F$9\n+(I$98=2)*$F$9\n+(I$98=3)*$F$9\n+(I$98=4)\n+(I$98=5)","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.85829689903351,0,1.4841883049170074E-2,0.99848767461188259,8.1713795949451079E-2,3.7604228135299151E-3,0,1.4841883049170074E-2,0.36992946524202741,3.1732008756021783,0,1.2666706429797576E-2,0,0.21853795838464291,0,null,2.0734724405456548,0,1.5776235726195631E-2,1.0613462504852993,3.7552866150255236E-2,7.9494740531973237E-4,0,1.5776235726195631E-2,0.37086766312620117,0,0,0.37997300753374741,0,0.22293770584483133,0,null,6.9317693395791649,0,3.0618118775365705E-2,2.0598339250971818,0.11926666209970632,4.5553702188496472E-3,0,3.0618118775365705E-2,0.74079712836822864,3.1732008756021783,0,0.39263971396354497,0,0.44147566422947426,0]
[null,19,{"$f":"(C$98=1)*$F$3\n+(C$98=2)*$F$3\n+(C$98=3)*$F$3\n+(C$98=4)*$F$3\n+(C$98=5)","v":1.05},1,1,{"$f":"(F$98=1)*$F$6\n+(F$98=2)*$F$6\n+(F$98=3)*$F$6\n+(F$98=4)*$F$6\n+(F$98=5)","v":0.95},{"$f":"(G$98=1)*$F$7\n+(G$98=2)*$F$7\n+(G$98=3)*$F$7\n+(G$98=4)*$F$7\n+(G$98=5)","v":1},{"$f":"(H$98=1)*$F$8\n+(H$98=2)*$F$8\n+(H$98=3)*$F$8\n+(H$98=4)*$F$8\n+(H$98=5)","v":0.95},{"$f":"(I$98=1)*$F$9\n+(I$98=2)*$F$9\n+(I$98=3)*$F$9\n+(I$98=4)*$F$9\n+(I$98=5)","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8561603721194952,0,1.48297195158673E-2,0.99766937291510194,8.1713795949451079E-2,3.75920502042366E-3,0,1.48297195158673E-2,0.36938352626227955,3.1732008756021792,0,1.2063529933140554E-2,0,0.21837006643691878,0,null,1.9928609341179502,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.7623155727495248E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.37997300753374752,0,0.21233380953953981,0,null,6.8490213062374456,0,2.9854705921767904E-2,2.0084753257582446,0.11747843037826561,4.5354365776986124E-3,0,2.9854705921767904E-2,0.72259082447770928,3.1732008756021792,0,0.39203653746688805,0,0.43070387597645859,0]
[null,20,{"$f":"(C$98=1)*$F$3\n+(C$98=2)*$F$3\n+(C$98=3)*$F$3\n+(C$98=4)*$F$3\n+(C$98=5)*$F$3","v":1.05},1,1,{"$f":"(F$98=1)*$F$6\n+(F$98=2)*$F$6\n+(F$98=3)*$F$6\n+(F$98=4)*$F$6\n+(F$98=5)*$F$6","v":0.95},{"$f":"(G$98=1)*$F$7\n+(G$98=2)*$F$7\n+(G$98=3)*$F$7\n+(G$98=4)*$F$7\n+(G$98=5)*$F$7","v":0.95},{"$f":"(H$98=1)*$F$8\n+(H$98=2)*$F$8\n+(H$98=3)*$F$8\n+(H$98=4)*$F$8\n+(H$98=5)*$F$8","v":0.95},{"$f":"(I$98=1)*$F$9\n+(I$98=2)*$F$9\n+(I$98=3)*$F$9\n+(I$98=4)*$F$9\n+(I$98=5)*$F$9","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8561603721194952,0,1.48297195158673E-2,0.99766937291510194,8.1713795949451079E-2,3.75920502042366E-3,0,1.48297195158673E-2,0.36938352626227955,3.1732008756021792,0,1.2063529933140554E-2,0,0.21837006643691878,0,null,1.9738293938397589,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.5613582745598493E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.36097435715706,0,0.21232101536785472,0,null,6.8299897659592546,0,2.9854705921767904E-2,2.0084753257582446,0.11747843037826561,4.5153408478796446E-3,0,2.9854705921767904E-2,0.72259082447770928,3.1732008756021792,0,0.37303788709020058,0,0.4306910818047735,0]
["Refueling",21,{"$f":"(C$99=1)*$F$3\n+(C$99=2)\n+(C$99=3)\n+(C$99=4)\n+(C$99=5)","v":1.05},1,1,{"$f":"(F$99=1)*$F$6\n+(F$99=2)\n+(F$99=3)\n+(F$99=4)\n+(F$99=5)","v":1},{"$f":"(G$99=1)*$F$7\n+(G$99=2)\n+(G$99=3)\n+(G$99=4)\n+(G$99=5)","v":1},{"$f":"(H$99=1)*$F$8\n+(H$99=2)\n+(H$99=3)\n+(H$99=4)\n+(H$99=5)","v":1},{"$f":"(I$99=1)*$F$9\n+(I$99=2)\n+(I$99=3)\n+(I$99=4)\n+(I$99=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2058942718790062,0,1.6418344579018862E-2,1.1045441232335973,8.6014522052053802E-2,3.9873971276346348E-3,0,1.6418344579018862E-2,0.41808791401269652,3.3402114480022944,0,1.2063529933140554E-2,0,0.24098533751758702,0,null,2.0755481154191084,0,1.5815775164105907E-2,1.0640062661506764,3.5764634428814522E-2,7.9593244995366857E-4,0,1.5815775164105907E-2,0.37179715601624214,0,0,0.37997300753374752,0,0.22321111883967382,0,null,7.2814423872981147,0,3.2234119743124769E-2,2.1685503893842739,0.12177915648086832,4.7833295775883029E-3,0,3.2234119743124769E-2,0.7898850700289386,3.3402114480022944,0,0.39203653746688805,0,0.46419645635726081,0]
[null,22,{"$f":"(C$99=1)*$F$3\n+(C$99=2)*$F$3\n+(C$99=3)\n+(C$99=4)\n+(C$99=5)","v":1.05},1,1,{"$f":"(F$99=1)*$F$6\n+(F$99=2)*$F$6\n+(F$99=3)\n+(F$99=4)\n+(F$99=5)","v":1},{"$f":"(G$99=1)*$F$7\n+(G$99=2)*$F$7\n+(G$99=3)\n+(G$99=4)\n+(G$99=5)","v":1},{"$f":"(H$99=1)*$F$8\n+(H$99=2)*$F$8\n+(H$99=3)\n+(H$99=4)\n+(H$99=5)","v":0.95},{"$f":"(I$99=1)*$F$9\n+(I$99=2)*$F$9\n+(I$99=3)\n+(I$99=4)\n+(I$99=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1299684424719798,0,1.5597427350067918E-2,1.0493169170719177,8.6014522052053802E-2,3.9774315082177977E-3,0,1.5597427350067918E-2,0.40868430723826232,3.3402114480022944,0,1.2063529933140554E-2,0,0.22970028666609177,0,null,2.0114830356056341,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.9593244995366857E-4,0,1.5024986405900604E-2,0.37179715601624214,0,0,0.37997300753374752,0,0.21234635233373306,0,null,7.1414514780776139,0,3.0622413755968522E-2,2.0601228699150607,0.12177915648086832,4.7733639581714667E-3,0,3.0622413755968522E-2,0.78048146325450451,3.3402114480022944,0,0.39203653746688805,0,0.44204663899982483,0]
[null,23,{"$f":"(C$99=1)*$F$3\n+(C$99=2)*$F$3\n+(C$99=3)*$F$3\n+(C$99=4)\n+(C$99=5)","v":1.05},1,1,{"$f":"(F$99=1)*$F$6\n+(F$99=2)*$F$6\n+(F$99=3)*$F$6\n+(F$99=4)\n+(F$99=5)","v":1},{"$f":"(G$99=1)*$F$7\n+(G$99=2)*$F$7\n+(G$99=3)*$F$7\n+(G$99=4)\n+(G$99=5)","v":1},{"$f":"(H$99=1)*$F$8\n+(H$99=2)*$F$8\n+(H$99=3)*$F$8\n+(H$99=4)\n+(H$99=5)","v":0.95},{"$f":"(I$99=1)*$F$9\n+(I$99=2)*$F$9\n+(I$99=3)*$F$9\n+(I$99=4)\n+(I$99=5)","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1094987844268225,0,1.5597427350067918E-2,1.0493169170719177,8.6014522052053802E-2,3.9557760287551634E-3,0,1.5597427350067918E-2,0.38825009187634907,3.3402114480022944,0,1.2063529933140554E-2,0,0.22968649946230965,0,null,1.9928609341179502,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.7623155727495248E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.37997300753374752,0,0.21233380953953981,0,null,7.1023597185447729,0,3.0622413755968522E-2,2.0601228699150607,0.12177915648086832,4.7320075860301158E-3,0,3.0622413755968522E-2,0.74145739009177891,3.3402114480022944,0,0.39203653746688805,0,0.44202030900184947,0]
[null,24,{"$f":"(C$99=1)*$F$3\n+(C$99=2)*$F$3\n+(C$99=3)*$F$3\n+(C$99=4)*$F$3\n+(C$99=5)","v":1.05},1,1,{"$f":"(F$99=1)*$F$6\n+(F$99=2)*$F$6\n+(F$99=3)*$F$6\n+(F$99=4)*$F$6\n+(F$99=5)","v":1},{"$f":"(G$99=1)*$F$7\n+(G$99=2)*$F$7\n+(G$99=3)*$F$7\n+(G$99=4)*$F$7\n+(G$99=5)","v":0.95},{"$f":"(H$99=1)*$F$8\n+(H$99=2)*$F$8\n+(H$99=3)*$F$8\n+(H$99=4)*$F$8\n+(H$99=5)","v":0.95},{"$f":"(I$99=1)*$F$9\n+(I$99=2)*$F$9\n+(I$99=3)*$F$9\n+(I$99=4)*$F$9\n+(I$99=5)","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1094987844268225,0,1.5597427350067918E-2,1.0493169170719177,8.6014522052053802E-2,3.9557760287551634E-3,0,1.5597427350067918E-2,0.38825009187634907,3.3402114480022944,0,1.2063529933140554E-2,0,0.22968649946230965,0,null,1.9738293938397589,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.5613582745598493E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.36097435715706,0,0.21232101536785472,0,null,7.0833281782665818,0,3.0622413755968522E-2,2.0601228699150607,0.12177915648086832,4.711911856211148E-3,0,3.0622413755968522E-2,0.74145739009177891,3.3402114480022944,0,0.37303788709020058,0,0.44200751483016437,0]
["Both",25,{"$f":"(C$99=1)*$F$3\n+(C$99=2)*$F$3\n+(C$99=3)*$F$3\n+(C$99=4)*$F$3\n+(C$99=5)*$F$3","v":1.05},1,1,{"$f":"(F$99=1)*$F$6\n+(F$99=2)*$F$6\n+(F$99=3)*$F$6\n+(F$99=4)*$F$6\n+(F$99=5)*$F$6","v":0.95},{"$f":"(G$99=1)*$F$7\n+(G$99=2)*$F$7\n+(G$99=3)*$F$7\n+(G$99=4)*$F$7\n+(G$99=5)*$F$7","v":0.95},{"$f":"(H$99=1)*$F$8\n+(H$99=2)*$F$8\n+(H$99=3)*$F$8\n+(H$99=4)*$F$8\n+(H$99=5)*$F$8","v":0.95},{"$f":"(I$99=1)*$F$9\n+(I$99=2)*$F$9\n+(I$99=3)*$F$9\n+(I$99=4)*$F$9\n+(I$99=5)*$F$9","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8561603721194952,0,1.48297195158673E-2,0.99766937291510194,8.1713795949451079E-2,3.75920502042366E-3,0,1.48297195158673E-2,0.36938352626227955,3.1732008756021792,0,1.2063529933140554E-2,0,0.21837006643691878,0,null,1.9738293938397589,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.5613582745598493E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.36097435715706,0,0.21232101536785472,0,null,6.8299897659592546,0,2.9854705921767904E-2,2.0084753257582446,0.11747843037826561,4.5153408478796446E-3,0,2.9854705921767904E-2,0.72259082447770928,3.1732008756021792,0,0.37303788709020058,0,0.4306910818047735,0]
[null,26,{"$f":"(C$100=1)*$F$3\n+(C$100=2)\n+(C$100=3)\n+(C$100=4)\n+(C$100=5)","v":1},1,1,{"$f":"(F$100=1)*$F$6\n+(F$100=2)\n+(F$100=3)\n+(F$100=4)\n+(F$100=5)","v":0.95},{"$f":"(G$100=1)*$F$7\n+(G$100=2)\n+(G$100=3)\n+(G$100=4)\n+(G$100=5)","v":1},{"$f":"(H$100=1)*$F$8\n+(H$100=2)\n+(H$100=3)\n+(H$100=4)\n+(H$100=5)","v":1},{"$f":"(I$100=1)*$F$9\n+(I$100=2)\n+(I$100=3)\n+(I$100=4)\n+(I$100=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9500485993935639,0,1.5623034788600084E-2,1.0510396574861922,8.1713795949451079E-2,3.7905393025172008E-3,0,1.5623034788600084E-2,0.39834753019287283,3.1732008756021783,0,1.2666706429797576E-2,0,0.22928949443055477,0,null,2.1602939809118715,0,1.6606563922311194E-2,1.11720657945821,3.7552866150255236E-2,8.1563334263238456E-4,0,1.6606563922311194E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.23435888060997204,0,null,7.110342580305435,0,3.2229598710911279E-2,2.1682462369444022,0.11926666209970632,4.6061726451495852E-3,0,3.2229598710911279E-2,0.78873454400992693,3.1732008756021783,0,0.39263971396354497,0,0.46364837504052681,0]
[null,27,{"$f":"(C$100=1)*$F$3\n+(C$100=2)*$F$3\n+(C$100=3)\n+(C$100=4)\n+(C$100=5)","v":1},1,1,{"$f":"(F$100=1)*$F$6\n+(F$100=2)*$F$6\n+(F$100=3)\n+(F$100=4)\n+(F$100=5)","v":0.95},{"$f":"(G$100=1)*$F$7\n+(G$100=2)*$F$7\n+(G$100=3)\n+(G$100=4)\n+(G$100=5)","v":1},{"$f":"(H$100=1)*$F$8\n+(H$100=2)*$F$8\n+(H$100=3)\n+(H$100=4)\n+(H$100=5)","v":0.95},{"$f":"(I$100=1)*$F$9\n+(I$100=2)*$F$9\n+(I$100=3)\n+(I$100=4)\n+(I$100=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8778006411130983,0,1.4841883049170074E-2,0.99848767461188259,8.1713795949451079E-2,3.7810564208484781E-3,0,1.4841883049170074E-2,0.38939943709687108,3.1732008756021783,0,1.2666706429797576E-2,0,0.21855109500206851,0,null,2.0930256471077224,0,1.5776235726195631E-2,1.0613462504852993,3.7552866150255236E-2,8.1563334263238456E-4,0,1.5776235726195631E-2,0.3903870138170541,0,0,0.37997300753374741,0,0.22295087577873407,0,null,6.9708262882208203,0,3.0618118775365705E-2,2.0598339250971818,0.11926666209970632,4.5966897634808629E-3,0,3.0618118775365705E-2,0.77978645091392518,3.1732008756021783,0,0.39263971396354497,0,0.44150197078080256,0]
[null,28,{"$f":"(C$100=1)*$F$3\n+(C$100=2)*$F$3\n+(C$100=3)*$F$3\n+(C$100=4)\n+(C$100=5)","v":1.05},1,1,{"$f":"(F$100=1)*$F$6\n+(F$100=2)*$F$6\n+(F$100=3)*$F$6\n+(F$100=4)\n+(F$100=5)","v":0.95},{"$f":"(G$100=1)*$F$7\n+(G$100=2)*$F$7\n+(G$100=3)*$F$7\n+(G$100=4)\n+(G$100=5)","v":1},{"$f":"(H$100=1)*$F$8\n+(H$100=2)*$F$8\n+(H$100=3)*$F$8\n+(H$100=4)\n+(H$100=5)","v":0.95},{"$f":"(I$100=1)*$F$9\n+(I$100=2)*$F$9\n+(I$100=3)*$F$9\n+(I$100=4)\n+(I$100=5)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8756353307307405,0,1.48297195158673E-2,0.99766937291510194,8.1713795949451079E-2,3.7798081768276939E-3,0,1.48297195158673E-2,0.38882476448661007,3.1732008756021792,0,1.2063529933140554E-2,0,0.21838318366742804,0,null,2.0114830356056341,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.9593244995366857E-4,0,1.5024986405900604E-2,0.37179715601624214,0,0,0.37997300753374752,0,0.21234635233373306,0,null,6.8871183663363746,0,2.9854705921767904E-2,2.0084753257582446,0.11747843037826561,4.5757406267813629E-3,0,2.9854705921767904E-2,0.76062192050285216,3.1732008756021792,0,0.39203653746688805,0,0.4307295360011611,0]
[null,29,{"$f":"(C$100=1)*$F$3\n+(C$100=2)*$F$3\n+(C$100=3)*$F$3\n+(C$100=4)*$F$3\n+(C$100=5)","v":1.05},1,1,{"$f":"(F$100=1)*$F$6\n+(F$100=2)*$F$6\n+(F$100=3)*$F$6\n+(F$100=4)*$F$6\n+(F$100=5)","v":0.95},{"$f":"(G$100=1)*$F$7\n+(G$100=2)*$F$7\n+(G$100=3)*$F$7\n+(G$100=4)*$F$7\n+(G$100=5)","v":1},{"$f":"(H$100=1)*$F$8\n+(H$100=2)*$F$8\n+(H$100=3)*$F$8\n+(H$100=4)*$F$8\n+(H$100=5)","v":0.95},{"$f":"(I$100=1)*$F$9\n+(I$100=2)*$F$9\n+(I$100=3)*$F$9\n+(I$100=4)*$F$9\n+(I$100=5)","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8561603721194952,0,1.48297195158673E-2,0.99766937291510194,8.1713795949451079E-2,3.75920502042366E-3,0,1.48297195158673E-2,0.36938352626227955,3.1732008756021792,0,1.2063529933140554E-2,0,0.21837006643691878,0,null,1.9928609341179502,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.7623155727495248E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.37997300753374752,0,0.21233380953953981,0,null,6.8490213062374456,0,2.9854705921767904E-2,2.0084753257582446,0.11747843037826561,4.5354365776986124E-3,0,2.9854705921767904E-2,0.72259082447770928,3.1732008756021792,0,0.39203653746688805,0,0.43070387597645859,0]
[null,30,{"$f":"(C$100=1)*$F$3\n+(C$100=2)*$F$3\n+(C$100=3)*$F$3\n+(C$100=4)*$F$3\n+(C$100=5)*$F$3","v":1.05},1,1,{"$f":"(F$100=1)*$F$6\n+(F$100=2)*$F$6\n+(F$100=3)*$F$6\n+(F$100=4)*$F$6\n+(F$100=5)*$F$6","v":0.95},{"$f":"(G$100=1)*$F$7\n+(G$100=2)*$F$7\n+(G$100=3)*$F$7\n+(G$100=4)*$F$7\n+(G$100=5)*$F$7","v":0.95},{"$f":"(H$100=1)*$F$8\n+(H$100=2)*$F$8\n+(H$100=3)*$F$8\n+(H$100=4)*$F$8\n+(H$100=5)*$F$8","v":0.95},{"$f":"(I$100=1)*$F$9\n+(I$100=2)*$F$9\n+(I$100=3)*$F$9\n+(I$100=4)*$F$9\n+(I$100=5)*$F$9","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8561603721194952,0,1.48297195158673E-2,0.99766937291510194,8.1713795949451079E-2,3.75920502042366E-3,0,1.48297195158673E-2,0.36938352626227955,3.1732008756021792,0,1.2063529933140554E-2,0,0.21837006643691878,0,null,1.9738293938397589,0,1.5024986405900604E-2,1.0108059528431428,3.5764634428814522E-2,7.5613582745598493E-4,0,1.5024986405900604E-2,0.35320729821542979,0,0,0.36097435715706,0,0.21232101536785472,0,null,6.8299897659592546,0,2.9854705921767904E-2,2.0084753257582446,0.11747843037826561,4.5153408478796446E-3,0,2.9854705921767904E-2,0.72259082447770928,3.1732008756021792,0,0.37303788709020058,0,0.4306910818047735,0]
[]
[null,"Production waterfall priority",{"$f":"6-RANK($S$130,($S$130,$S$133:$S$136))","v":4},null,null,{"$f":"6-RANK($S$133,($S$130,$S$133:$S$136))","v":1},{"$f":"6-RANK($S$134,($S$130,$S$133:$S$136))","v":5},{"$f":"6-RANK($S$135,($S$130,$S$133:$S$136))","v":2},{"$f":"6-RANK($S$136,($S$130,$S$133:$S$136))","v":3}]
[null,"Refueling waterfall priority",{"$f":"6-RANK($T$130,($T$130,$T$133:$T$136))","v":1},null,null,{"$f":"6-RANK($T$133,($T$130,$T$133:$T$136))","v":5},{"$f":"6-RANK($T$134,($T$130,$T$133:$T$136))","v":4},{"$f":"6-RANK($T$135,($T$130,$T$133:$T$136))","v":2},{"$f":"6-RANK($T$136,($T$130,$T$133:$T$136))","v":3}]
[null,"Both waterfall priority",{"$f":"6-RANK($U$130,($U$130,$U$133:$U$136))","v":3},null,null,{"$f":"6-RANK($U$133,($U$130,$U$133:$U$136))","v":1},{"$f":"6-RANK($U$134,($U$130,$U$133:$U$136))","v":5},{"$f":"6-RANK($U$135,($U$130,$U$133:$U$136))","v":2},{"$f":"6-RANK($U$136,($U$130,$U$133:$U$136))","v":4}]
[]
[]
[]
[null,"Visualization data formatting"]
[]
[null,"parameter","level","Chart titles","Revenue from Hydrogen Sales","Revenue from Byproduct Sales","Salvage Value","Initial Equity Depreciable Capital","Yearly Replacement Costs","Cash for Working Capital Reserve","Other Non-Depreciable Capital Costs","Decommissioning Costs","Fixed Operating Cost","Feedstock Cost","Other Raw Material Cost","Other Variable Operating Costs","Debt Interest","Taxes","Principal Payment"]
[null,{"$f":"+$B$3","v":"Realized fraction of design capacity"},{"$f":"+H3","v":1.05},{"$f":"+B107&\" = \"&C107*100&\"%\"","v":"Realized fraction of design capacity = 105%"},{"$f":"+K68","v":5.2058959616004508},{"$f":"+L68","v":0},{"$f":"+M68","v":1.6418359561208146E-2},1.104545131160374,8.6014600542661912E-2,3.9873975356942634E-3,0,1.6418359561208146E-2,0.41808829552937343,3.340211448002294,0,1.206353346350641E-2,0,0.24098555536654431,0]
[null,{"$f":"+$B$3","v":"Realized fraction of design capacity"},{"$f":"+C3","v":1},{"$f":"+B108&\" = \"&C108*100&\"%\"","v":"Realized fraction of design capacity = 100%"},{"$f":"+K$67","v":5.2081204838100925},0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"Realized fraction of design capacity",{"$f":"+I3","v":0.95},"Realized fraction of design capacity = 95%",{"$f":"+K69","v":5.21057916625234},0,1.644531478426042E-2,1.1063585437775563,8.6014600542661954E-2,3.9900417807091169E-3,0,1.644531478426042E-2,0.41931357231148308,3.3402114480022949,0,1.3333379091243934E-2,0,0.24135758074638961,0]
[null,{"$f":"+$B$4","v":"Plant design capacity (kg of H2/day)"},{"$f":"ROUND(H4,0)","v":1575},{"$f":"+B110&\" = \"&TEXT(C110,\"0,000\")","v":"Plant design capacity (kg of H2/day) = 1,575"},5.2679641866695999,0,1.6975706652310008E-2,1.1420406564318195,8.8569741741470254E-2,4.002184963095002E-3,0,1.6975706652310008E-2,0.43143861054512889,3.340211448002294,0,1.2666706601946071E-2,0,0.24903483838384416,0]
[null,{"$f":"+$B$4","v":"Plant design capacity (kg of H2/day)"},{"$f":"+ROUND(C4,0)","v":1500},{"$f":"+B111&\" = \"&TEXT(C111,\"0,000\")","v":"Plant design capacity (kg of H2/day) = 1,500"},{"$f":"+K$67","v":5.2081204838100925},0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"Plant design capacity (kg of H2/day)",{"$f":"ROUND(I4,0)","v":1425},"Plant design capacity (kg of H2/day) = 1,425",{"$f":"+K71","v":5.147479210521821},0,1.5880040140601456E-2,1.0683296924118488,8.3407891562542025E-2,3.9749050229969654E-3,0,1.5880040140601456E-2,0.40569711582620571,3.340211448002294,0,1.2666717647642455E-2,0,0.23319144004828893,0]
[null,{"$f":"+$B$5","v":"After-tax real IRR"},{"$f":"+ROUND(H5,2)","v":0.1},{"$f":"+B113&\" = \"&C113*100&\"%\"","v":"After-tax real IRR = 10%"},5.1611855881103006,0,1.7388307243568914E-2,1.0679223823706792,8.7129452881198013E-2,3.8380516778224894E-3,0,1.7388307243568914E-2,0.41866991995310177,3.3445381815110196,0,1.2666706429797572E-2,0,0.22642089328668349,0]
[null,{"$f":"+$B$5","v":"After-tax real IRR"},{"$f":"ROUND(C5,2)","v":0.1},"After-tax real IRR = 10%",{"$f":"+K$67","v":5.2081204838100925},0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"After-tax real IRR",{"$f":"ROUND(I5,2)","v":0.11},"After-tax real IRR = 11%",{"$f":"+K73","v":5.2559868884032062},0,1.5521713155682015E-2,1.1433658425375985,8.4889088121903947E-2,4.137750048011651E-3,0,1.5521713155682015E-2,0.41866991995310199,3.3359751661179065,0,1.2666706429797578E-2,0,0.25628241519488359,0]
[null,{"$f":"+$B$6","v":"Feedstock consumption (% of baseline)"},{"$f":"+ROUND(H6,3)","v":0.95},{"$f":"+B116&\" = \"&C116*100&\"%\"","v":"Feedstock consumption (% of baseline) = 95%"},4.9500485993935639,0,1.5623034788600084E-2,1.0510396574861922,8.1713795949451079E-2,3.7905393025172008E-3,0,1.5623034788600084E-2,0.39834753019287283,3.1732008756021783,0,1.2666706429797576E-2,0,0.22928949443055477,0]
[null,{"$f":"+$B$6","v":"Feedstock consumption (% of baseline)"},{"$f":"+ROUND(C6,3)","v":1},{"$f":"+B117&\" = \"&C117*100&\"%\"","v":"Feedstock consumption (% of baseline) = 100%"},{"$f":"+K$67","v":5.2081204838100925},0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"Feedstock consumption (% of baseline)",{"$f":"+ROUND(I6,3)","v":1.05},{"$f":"+B118&\" = \"&C118*100&\"%\"","v":"Feedstock consumption (% of baseline) = 105%"},{"$f":"+K75","v":5.4661889854729493},0,1.7239261807969797E-2,1.1597713293952767,9.0315248154656455E-2,4.1867669840163647E-3,0,1.7239261807969797E-2,0.43899230971333114,3.5072220204024087,0,1.2666706429797576E-2,0,0.25303460439346515,0]
[null,{"$f":"+$B$7","v":"Utilities consumption (% of baseline)"},{"$f":"+ROUND(H7,3)","v":0.95},{"$f":"+B119&\" = \"&C119*100&\"%\"","v":"Utilities consumption (% of baseline) = 95%"},5.2081187924332575,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0]
[null,{"$f":"+$B$7","v":"Utilities consumption (% of baseline)"},{"$f":"+ROUND(C7,3)","v":1},"Utilities consumption (% of baseline) = 100%",{"$f":"+K$67","v":5.2081204838100925},{"$f":"+L$67","v":0},1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"Utilities consumption (% of baseline)",{"$f":"+ROUND(I7,3)","v":1.05},"Utilities consumption (% of baseline) = 105%",{"$f":"+K77","v":5.2081187924332575},0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0]
[null,{"$f":"+$B$8","v":"Total capital investment"},{"$f":"+ROUND(H8,0)","v":8460857},{"$f":"+B122&\" = \"&TEXT(C122/1000,\"$0,000K\")","v":"Total capital investment = $8,461K"},5.1321337528543349,0,1.5609590883370689E-2,1.0501352187686976,8.6014522052053732E-2,3.9786797522385828E-3,0,1.5609590883370689E-2,0.40925897984852305,3.3402114480022935,0,1.2666706429797576E-2,0,0.22986819800073177,0]
[null,{"$f":"+$B$8","v":"Total capital investment"},{"$f":"+ROUND(C8,0)","v":8906165},"Total capital investment = $8,906K",{"$f":"+K$67","v":5.2081204838100925},0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"Total capital investment",{"$f":"+ROUND(I8,0)","v":9351474},"Total capital investment = $9,351K",{"$f":"+K79","v":5.2841038320121774},0,1.7252705713199184E-2,1.1606757681127715,8.6014522052053732E-2,3.9986265342949832E-3,0,1.7252705713199184E-2,0.4280808600576807,3.3402114480022935,0,1.2666706429797576E-2,0,0.25245590082328784,0]
[null,{"$f":"+$B$9","v":"Total fixed operating cost"},{"$f":"+ROUND(H9,0)","v":361758},"Total fixed operating cost = $0,362K",5.1871489877614163,0,1.6431148298284941E-2,1.1054054934407347,8.6014522052053732E-2,3.9664685433382068E-3,0,1.6431148298284941E-2,0.39773642395544678,3.3402114480022935,0,1.2666706429797576E-2,0,0.24114792533775098,0]
[null,{"$f":"+$B$9","v":"Total fixed operating cost"},{"$f":"+ROUND(C9,0)","v":380798},"Total fixed operating cost = $0,381K",{"$f":"+K$67","v":5.2081204838100925},0,1.6431163292157977E-2,1.1054065021535351,8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[null,"Total fixed operating cost",{"$f":"+ROUND(I9,0)","v":399838},"Total fixed operating cost = $0,400K",{"$f":"+K81","v":5.2290885971051022},{"$f":"+L81","v":0},{"$f":"+M81","v":1.6431148298284941E-2},1.1054054934407347,8.6014522052053732E-2,4.0108377431953592E-3,0,1.6431148298284941E-2,0.43960341595075703,3.3402114480022935,0,1.2666706429797576E-2,0,0.24117617348626919,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aa","aq","bg"]
[null,"Standard Toranado","Rank","Titles","Low cost price","Default price","High price","dL0","dL1","dL2",null,"Unsorted titles","Results spread ($/kg)","Importance ranking",null,"Production spread ($/kg)","Refueling spread ($/kg)","Both spread ($/kg)","Production ranking","Refueling ranking","Both ranking"]
[null,null,1,{"$f":"OFFSET(L$129,MATCH($C130,$N$130:$N$136,0),0)","v":"Feedstock consumption (% of baseline)\n(95%, 100%, 105%)"},{"$f":"OFFSET(E$106,MATCH($C130,$N$130:$N$136,0)*3-2,0)","v":4.9500485993935639},{"$f":"+$K$67","v":5.2081204838100925},{"$f":"OFFSET(E$106,MATCH($C130,$N$130:$N$136,0)*3,0)","v":5.4661889854729493},{"$f":"MIN(E130:G130)","v":4.9500485993935639},{"$f":"+MEDIAN(E130:G130)-H130","v":0.25807188441652862},{"$f":"+MAX(E130:G130)-MEDIAN(E130:G130)","v":0.25806850166285678},null,{"$f":"+B3&\"\n(\"&TEXT(H3,\"0%, \")&TEXT(C3,\"0%, \")&TEXT(I3,\"0%)\")","v":"Realized fraction of design capacity\n(105%, 100%, 95%)"},{"$f":"ABS(K68-K69)+0.000000001","v":4.683205651889206E-3},{"$f":"+RANK(M130,$M$130:$M$136)","v":6},null,{"$f":"ABS(AA68-AA69)+0.000000001","v":4.683205651889206E-3},{"$f":"ABS(AQ68-AQ69)+0.000000001","v":0.17841250328210814},{"$f":"ABS(BG68-BG69)+0.000000001","v":0.18309570793399735},{"$f":"+RANK(P130,P$130:P$136)","v":6},{"$f":"+RANK(Q130,Q$130:Q$136)","v":1},4]
[null,null,2,"Total capital investment\n($8,461K, $8,906K, $9,351K) ",5.1321337528543349,5.2081204838100925,5.2841038320121774,5.1321337528543349,7.5986730955757587E-2,7.5983348202084855E-2,null,{"$f":"+B4&\"\n(\"&TEXT(C209,\"0,000\")&\", \"&TEXT(D209,\"0,000\")&\", \"&TEXT(E209,\"0,000\")&\") \"","v":"Plant design capacity (kg of H2/day)\n(1,425, 1,500, 1,575) "},{"$f":"+ABS(K70-K71)+0.000000002","v":0.12048497814777887},3,null,{"$f":"+ABS(AA70-AA71)+0.000000002","v":0.12048497814777887},{"$f":"+ABS(AQ70-AQ71)+0.000000002","v":3.1786428577291137E-2},{"$f":"+ABS(BG70-BG71)+0.000000002","v":0.15227140472507},{"$f":"+RANK(P131,P$130:P$136)","v":3},6,5]
[null,null,3,"Plant design capacity (kg of H2/day)\n(1,425, 1,500, 1,575) ",5.2679641866695999,5.2081204838100925,5.147479210521821,5.147479210521821,6.0641273288271513E-2,5.9843702859507353E-2,null,{"$f":"+B5&\"\n(\"&TEXT(H5,\"0%, \")&TEXT(C5,\"0%, \")&TEXT(I5,\"0%)\")","v":"After-tax real IRR\n(10%, 10%, 11%)"},{"$f":"+ABS(K72-K73)+0.000000003","v":9.4801303292905564E-2},4,null,{"$f":"+ABS(AA72-AA73)+0.000000003","v":9.4801303292905564E-2},{"$f":"+ABS(AQ72-AQ73)+0.000000003","v":9.9888990083695645E-2},{"$f":"+ABS(BG72-BG73)+0.000000003","v":0.19469029037660121},4,3,3]
[null,null,4,"After-tax real IRR\n(10%, 10%, 11%)",5.1611855881103006,5.2081204838100925,5.2559868884032062,5.1611855881103006,4.6934895699791923E-2,4.7866404593113643E-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(K74-K75)+0.000000004","v":0.51614039007938539},1,null,{"$f":"+ABS(AA74-AA75)+0.000000004","v":0.51614039007938539},{"$f":"+ABS(AQ74-AQ75)+0.000000004","v":4.0000000000000002E-9},{"$f":"+ABS(BG74-BG75)+0.000000004","v":0.51614039007938539},1,7,1]
[null,null,5,"Total fixed operating cost\n($0,362K, $0,381K, $0,400K) ",5.1871489877614163,5.2081204838100925,5.2290885971051022,5.1871489877614163,2.0971496048676208E-2,2.0968113295009694E-2,null,{"$f":"+B7&\"\n(\"&TEXT(H7,\"0%, \")&TEXT(C7,\"0%, \")&TEXT(I7,\"0%)\")","v":"Utilities consumption (% of baseline)\n(95%, 100%, 105%)"},{"$f":"+ABS(K76-K77)+0.000000005","v":5.0000000000000001E-9},7,null,{"$f":"+ABS(AA76-AA77)+0.000000005","v":5.0000000000000001E-9},{"$f":"+ABS(AQ76-AQ77)+0.000000005","v":3.8063085556381299E-2},{"$f":"+ABS(BG76-BG77)+0.000000005","v":3.8063085556382187E-2},7,5,7]
[null,null,6,"Realized fraction of design capacity\n(105%, 100%, 95%)",5.2058959616004508,5.2081204838100925,5.21057916625234,5.2058959616004508,2.224522209641755E-3,2.4586824422474507E-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($8,461K, $8,906K, $9,351K) "},{"$f":"+ABS(K78-K79)+0.000000006","v":0.15197008515784244},2,null,{"$f":"+ABS(AA78-AA79)+0.000000006","v":0.15197008515784244},{"$f":"+ABS(AQ78-AQ79)+0.000000006","v":0.13453667360829774},{"$f":"+ABS(BG78-BG79)+0.000000006","v":0.28650675276613974},2,2,2]
[null,null,7,"Utilities consumption (% of baseline)\n(95%, 100%, 105%)",5.2081187924332575,5.2081204838100925,5.2081187924332575,5.2081187924332575,0,1.691376835033509E-6,null,{"$f":"+B9&\"\n(\"&TEXT(H9/1000,\"$0,000K\")&\", \"&TEXT(C9/1000,\"$0,000K\")&\", \"&TEXT(I9/1000,\"$0,000K\")&\") \"","v":"Total fixed operating cost\n($0,362K, $0,381K, $0,400K) "},{"$f":"+ABS(K80-K81)+0.00000007","v":4.19396793436859E-2},5,null,{"$f":"+ABS(AA80-AA81)+0.00000007","v":4.19396793436859E-2},{"$f":"+ABS(AQ80-AQ81)+0.00000007","v":3.9106483124138759E-2},{"$f":"+ABS(BG80-BG81)+0.00000007","v":8.1046092467824668E-2},5,4,6]
[]
[]
[null,"Simple bar chart","Rank","Chart titles","Hydrogen Sales","Byproduct Sales","Salvage Value","Initial Equity Depreciable Capital","Yearly Replacement Costs","Cash for Working Capital Reserve","Other Non-Depreciable Capital Costs","Decommissioning Costs","Fixed Operating Cost","Feedstock Cost","Other Raw Material Cost","Other Variable Operating Costs","Debt Interest","Taxes","Principal Payment"]
[null,null,1,"Base case",{"$f":"OFFSET(E$106,MATCH($C140,$N$130:$N$136,0)*3-1,0)","v":5.2081204838100925},{"$f":"OFFSET(F$106,MATCH($C140,$N$130:$N$136,0)*3-1,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C140,$N$130:$N$136,0)*3-1,0)","v":1.6431163292157977E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C140,$N$130:$N$136,0)*3-1,0)","v":1.1054065021535351},8.6014600542661898E-2,3.9886535520763187E-3,0,1.6431163292157977E-2,0.41867030200087529,3.3402114480022931,0,1.2666710136681733E-2,0,0.24116226742196953,0]
[]
[]
[null,null,1,{"$f":"OFFSET(D$106,MATCH($C144,$N$130:$N$136,0)*3-2,0)","v":"Feedstock consumption (% of baseline) = 95%"},{"$f":"OFFSET(E$106,MATCH($C144,$N$130:$N$136,0)*3-2,0)","v":4.9500485993935639},{"$f":"OFFSET(F$106,MATCH($C144,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C144,$N$130:$N$136,0)*3-2,0)","v":1.5623034788600084E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C144,$N$130:$N$136,0)*3-2,0)","v":1.0510396574861922},8.1713795949451079E-2,3.7905393025172008E-3,0,1.5623034788600084E-2,0.39834753019287283,3.1732008756021783,0,1.2666706429797576E-2,0,0.22928949443055477,0]
[null,null,1,{"$f":"OFFSET(D$106,MATCH($C146,$N$130:$N$136,0)*3,0)","v":"Feedstock consumption (% of baseline) = 105%"},{"$f":"OFFSET(E$106,MATCH($C146,$N$130:$N$136,0)*3,0)","v":5.4661889854729493},{"$f":"OFFSET(F$106,MATCH($C146,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C146,$N$130:$N$136,0)*3,0)","v":1.7239261807969797E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C146,$N$130:$N$136,0)*3,0)","v":1.1597713293952767},9.0315248154656455E-2,4.1867669840163647E-3,0,1.7239261807969797E-2,0.43899230971333114,3.5072220204024087,0,1.2666706429797576E-2,0,0.25303460439346515,0]
[]
[null,null,2,{"$f":"OFFSET(D$106,MATCH($C149,$N$130:$N$136,0)*3-2,0)","v":"Total capital investment = $8,461K"},{"$f":"OFFSET(E$106,MATCH($C149,$N$130:$N$136,0)*3-2,0)","v":5.1321337528543349},{"$f":"OFFSET(F$106,MATCH($C149,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C149,$N$130:$N$136,0)*3-2,0)","v":1.5609590883370689E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C149,$N$130:$N$136,0)*3-2,0)","v":1.0501352187686976},8.6014522052053732E-2,3.9786797522385828E-3,0,1.5609590883370689E-2,0.40925897984852305,3.3402114480022935,0,1.2666706429797576E-2,0,0.22986819800073177,0]
[null,null,2,{"$f":"OFFSET(D$106,MATCH($C151,$N$130:$N$136,0)*3,0)","v":"Total capital investment = $9,351K"},{"$f":"OFFSET(E$106,MATCH($C151,$N$130:$N$136,0)*3,0)","v":5.2841038320121774},{"$f":"OFFSET(F$106,MATCH($C151,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C151,$N$130:$N$136,0)*3,0)","v":1.7252705713199184E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C151,$N$130:$N$136,0)*3,0)","v":1.1606757681127715},8.6014522052053732E-2,3.9986265342949832E-3,0,1.7252705713199184E-2,0.4280808600576807,3.3402114480022935,0,1.2666706429797576E-2,0,0.25245590082328784,0]
[]
[null,null,3,{"$f":"OFFSET(D$106,MATCH($C154,$N$130:$N$136,0)*3-2,0)","v":"Plant design capacity (kg of H2/day) = 1,575"},{"$f":"OFFSET(E$106,MATCH($C154,$N$130:$N$136,0)*3-2,0)","v":5.2679641866695999},{"$f":"OFFSET(F$106,MATCH($C154,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C154,$N$130:$N$136,0)*3-2,0)","v":1.6975706652310008E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C154,$N$130:$N$136,0)*3-2,0)","v":1.1420406564318195},8.8569741741470254E-2,4.002184963095002E-3,0,1.6975706652310008E-2,0.43143861054512889,3.340211448002294,0,1.2666706601946071E-2,0,0.24903483838384416,0]
[null,null,3,{"$f":"OFFSET(D$106,MATCH($C156,$N$130:$N$136,0)*3,0)","v":"Plant design capacity (kg of H2/day) = 1,425"},{"$f":"OFFSET(E$106,MATCH($C156,$N$130:$N$136,0)*3,0)","v":5.147479210521821},{"$f":"OFFSET(F$106,MATCH($C156,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C156,$N$130:$N$136,0)*3,0)","v":1.5880040140601456E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C156,$N$130:$N$136,0)*3,0)","v":1.0683296924118488},8.3407891562542025E-2,3.9749050229969654E-3,0,1.5880040140601456E-2,0.40569711582620571,3.340211448002294,0,1.2666717647642455E-2,0,0.23319144004828893,0]
[]
[null,null,4,{"$f":"OFFSET(D$106,MATCH($C159,$N$130:$N$136,0)*3-2,0)","v":"After-tax real IRR = 10%"},{"$f":"OFFSET(E$106,MATCH($C159,$N$130:$N$136,0)*3-2,0)","v":5.1611855881103006},{"$f":"OFFSET(F$106,MATCH($C159,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C159,$N$130:$N$136,0)*3-2,0)","v":1.7388307243568914E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C159,$N$130:$N$136,0)*3-2,0)","v":1.0679223823706792},8.7129452881198013E-2,3.8380516778224894E-3,0,1.7388307243568914E-2,0.41866991995310177,3.3445381815110196,0,1.2666706429797572E-2,0,0.22642089328668349,0]
[null,null,4,{"$f":"OFFSET(D$106,MATCH($C161,$N$130:$N$136,0)*3,0)","v":"After-tax real IRR = 11%"},{"$f":"OFFSET(E$106,MATCH($C161,$N$130:$N$136,0)*3,0)","v":5.2559868884032062},{"$f":"OFFSET(F$106,MATCH($C161,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C161,$N$130:$N$136,0)*3,0)","v":1.5521713155682015E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C161,$N$130:$N$136,0)*3,0)","v":1.1433658425375985},8.4889088121903947E-2,4.137750048011651E-3,0,1.5521713155682015E-2,0.41866991995310199,3.3359751661179065,0,1.2666706429797578E-2,0,0.25628241519488359,0]
[]
[null,null,5,{"$f":"OFFSET(D$106,MATCH($C164,$N$130:$N$136,0)*3-2,0)","v":"Total fixed operating cost = $0,362K"},{"$f":"OFFSET(E$106,MATCH($C164,$N$130:$N$136,0)*3-2,0)","v":5.1871489877614163},{"$f":"OFFSET(F$106,MATCH($C164,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C164,$N$130:$N$136,0)*3-2,0)","v":1.6431148298284941E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C164,$N$130:$N$136,0)*3-2,0)","v":1.1054054934407347},8.6014522052053732E-2,3.9664685433382068E-3,0,1.6431148298284941E-2,0.39773642395544678,3.3402114480022935,0,1.2666706429797576E-2,0,0.24114792533775098,0]
[null,null,5,{"$f":"OFFSET(D$106,MATCH($C166,$N$130:$N$136,0)*3,0)","v":"Total fixed operating cost = $0,400K"},{"$f":"OFFSET(E$106,MATCH($C166,$N$130:$N$136,0)*3,0)","v":5.2290885971051022},{"$f":"OFFSET(F$106,MATCH($C166,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C166,$N$130:$N$136,0)*3,0)","v":1.6431148298284941E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C166,$N$130:$N$136,0)*3,0)","v":1.1054054934407347},8.6014522052053732E-2,4.0108377431953592E-3,0,1.6431148298284941E-2,0.43960341595075703,3.3402114480022935,0,1.2666706429797576E-2,0,0.24117617348626919,0]
[]
[null,null,6,{"$f":"OFFSET(D$106,MATCH($C169,$N$130:$N$136,0)*3-2,0)","v":"Realized fraction of design capacity = 105%"},{"$f":"OFFSET(E$106,MATCH($C169,$N$130:$N$136,0)*3-2,0)","v":5.2058959616004508},{"$f":"OFFSET(F$106,MATCH($C169,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C169,$N$130:$N$136,0)*3-2,0)","v":1.6418359561208146E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C169,$N$130:$N$136,0)*3-2,0)","v":1.104545131160374},8.6014600542661912E-2,3.9873975356942634E-3,0,1.6418359561208146E-2,0.41808829552937343,3.340211448002294,0,1.206353346350641E-2,0,0.24098555536654431,0]
[null,null,6,{"$f":"OFFSET(D$106,MATCH($C171,$N$130:$N$136,0)*3,0)","v":"Realized fraction of design capacity = 95%"},{"$f":"OFFSET(E$106,MATCH($C171,$N$130:$N$136,0)*3,0)","v":5.21057916625234},{"$f":"OFFSET(F$106,MATCH($C171,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C171,$N$130:$N$136,0)*3,0)","v":1.644531478426042E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C171,$N$130:$N$136,0)*3,0)","v":1.1063585437775563},8.6014600542661954E-2,3.9900417807091169E-3,0,1.644531478426042E-2,0.41931357231148308,3.3402114480022949,0,1.3333379091243934E-2,0,0.24135758074638961,0]
[]
[null,null,7,{"$f":"OFFSET(D$106,MATCH($C174,$N$130:$N$136,0)*3-2,0)","v":"Utilities consumption (% of baseline) = 95%"},{"$f":"OFFSET(E$106,MATCH($C174,$N$130:$N$136,0)*3-2,0)","v":5.2081187924332575},{"$f":"OFFSET(F$106,MATCH($C174,$N$130:$N$136,0)*3-2,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C174,$N$130:$N$136,0)*3-2,0)","v":1.6431148298284941E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C174,$N$130:$N$136,0)*3-2,0)","v":1.1054054934407347},8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0]
[null,null,7,{"$f":"OFFSET(D$106,MATCH($C176,$N$130:$N$136,0)*3,0)","v":"Utilities consumption (% of baseline) = 105%"},{"$f":"OFFSET(E$106,MATCH($C176,$N$130:$N$136,0)*3,0)","v":5.2081187924332575},{"$f":"OFFSET(F$106,MATCH($C176,$N$130:$N$136,0)*3,0)","v":0},{"$f":"OFFSET(G$106,MATCH($C176,$N$130:$N$136,0)*3,0)","v":1.6431148298284941E-2}]
[null,null,null,null,null,null,null,{"$f":"OFFSET(H$106,MATCH($C176,$N$130:$N$136,0)*3,0)","v":1.1054054934407347},8.6014522052053732E-2,3.988653143266783E-3,0,1.6431148298284941E-2,0.41866991995310182,3.3402114480022935,0,1.2666706429797576E-2,0,0.2411620494120098,0]
[]
[]
[]
[null,"Parado chart"]
[null,null,null,"Unsorted"]
[null,null,null,"Title","Unsorted production values","Unsorted refueling values","Unsorted total",null,"Y value","Unsorted Ranking","Sorted ranking","Sorted titles","Sorted production values","Sorted refueling values","Sorted total value",null,null,"Grayed Titles","Colored titles","Revenues $/kg H2","Expenses $/kg H2",null,"Revenues $/kg H2","Expenses $/kg H2"]
[null,"Revenues",1,"Cost of Hydrogen",{"$f":"+AA64+C184/10000000000","v":5.2081210145646732},{"$f":"+AQ64+C184/10000000000","v":2.1602963473295866},{"$f":"+F184+E184","v":7.3684173618942594},null,16,{"$f":"+RANK(G184,$G$184:$G$186)","v":1},1,{"$f":"OFFSET($D$183,MATCH($K184,$J$184:$J$186,0),0)","v":"Cost of Hydrogen"},{"$f":"OFFSET($E$183,MATCH($K184,$J$184:$J$186,0),0)-OFFSET($C$183,MATCH($K184,$J$184:$J$186,0),0)/10000000000","v":5.2081210144646732},{"$f":"OFFSET($F$183,MATCH($K184,$J$184:$J$186,0),0)-OFFSET($C$183,MATCH($K184,$J$184:$J$186,0),0)/10000000000","v":2.1602963472295866},{"$f":"+SUM(M184:N184)","v":7.3684173616942594},null,null,{"$f":"+L184","v":"Cost of Hydrogen"},{"$f":"+IF(O184>0,R184,\"\")","v":"Cost of Hydrogen"},{"$f":"+M184","v":5.2081210144646732},null,null,{"$f":"+N184","v":2.1602963472295866}]
[null,null,2,{"$f":"+F139","v":"Byproduct Sales"},{"$f":"+AB64+C185/10000000000","v":2.0000000000000001E-10},{"$f":"+AR64+C185/10000000000","v":2.0000000000000001E-10},{"$f":"+F185+E185","v":4.0000000000000001E-10},null,{"$f":"+I184-1","v":15},{"$f":"+RANK(G185,$G$184:$G$186)","v":3},2,{"$f":"OFFSET($D$183,MATCH($K185,$J$184:$J$186,0),0)","v":"Salvage Value"},{"$f":"OFFSET($E$183,MATCH($K185,$J$184:$J$186,0),0)-OFFSET($C$183,MATCH($K185,$J$184:$J$186,0),0)/10000000000","v":1.6431167996353482E-2},{"$f":"OFFSET($F$183,MATCH($K185,$J$184:$J$186,0),0)-OFFSET($C$183,MATCH($K185,$J$184:$J$186,0),0)/10000000000","v":1.6606582858309255E-2},{"$f":"+SUM(M185:N185)","v":3.3037750854662734E-2},null,null,{"$f":"+L185","v":"Salvage Value"},{"$f":"+IF(O185>0,R185,\"\")","v":"Salvage Value"},{"$f":"+M185","v":1.6431167996353482E-2},null,null,{"$f":"+N185","v":1.6606582858309255E-2}]
[null,null,3,{"$f":"+G139","v":"Salvage Value"},{"$f":"+AC64+C186/10000000000","v":1.6431168296353483E-2},{"$f":"+AS64+C186/10000000000","v":1.6606583158309256E-2},{"$f":"+F186+E186","v":3.3037751454662742E-2},null,{"$f":"+I185-1","v":14},2,3,{"$f":"OFFSET($D$183,MATCH($K186,$J$184:$J$186,0),0)","v":"Byproduct Sales"},{"$f":"OFFSET($E$183,MATCH($K186,$J$184:$J$186,0),0)-OFFSET($C$183,MATCH($K186,$J$184:$J$186,0),0)/10000000000","v":0},{"$f":"OFFSET($F$183,MATCH($K186,$J$184:$J$186,0),0)-OFFSET($C$183,MATCH($K186,$J$184:$J$186,0),0)/10000000000","v":0},0,null,null,"Byproduct Sales","",0,null,null,0]
[null,null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,null,{"$f":"+IF(T187>0.01,R187,\"\")","v":""}]
[null,"Expenses",1,{"$f":"+H139","v":"Initial Equity Depreciable Capital"},{"$f":"+AD64+C188/10000000000","v":1.1054068187282859},{"$f":"+AT64+C188/10000000000","v":1.1172078534774701},{"$f":"+F188+E188","v":2.222614672205756},null,12,{"$f":"+RANK(G188,$G$188:$G$199)","v":2},1,{"$f":"OFFSET($D$187,MATCH($K188,$J$188:$J$199,0),0)","v":"Feedstock Cost"},{"$f":"OFFSET($E$187,MATCH($K188,$J$188:$J$199,0),0)-OFFSET($C$187,MATCH($K188,$J$188:$J$199,0),0)/10000000000","v":3.3402114480022953},{"$f":"OFFSET($F$187,MATCH($K188,$J$188:$J$199,0),0)-OFFSET($C$187,MATCH($K188,$J$188:$J$199,0),0)/10000000000","v":0},{"$f":"+SUM(M188:N188)","v":3.3402114480022953},null,null,"Feedstock Cost",{"$f":"+IF(O188>0,R188,\"\")","v":"Feedstock Cost"},null,{"$f":"+M188","v":3.3402114480022953},null,null,{"$f":"+N188","v":0}]
[null,null,{"$f":"+C188+1","v":2},{"$f":"+I139","v":"Yearly Replacement Costs"},{"$f":"+AE64+C189/10000000000","v":8.6014625368398392E-2},{"$f":"+AU64+C189/10000000000","v":3.7552905638361368E-2},0.12356753100675977,null,11,{"$f":"+RANK(G189,$G$188:$G$199)","v":6},2,"Initial Equity Depreciable Capital",1.1054068186282859,1.1172078533774701,2.222614672005756,null,null,"Initial Equity Depreciable Capital",{"$f":"+IF(O189>0,R189,\"\")","v":"Initial Equity Depreciable Capital"},null,{"$f":"+M189","v":1.1054068186282859},null,null,{"$f":"+N189","v":1.1172078533774701}]
[null,null,{"$f":"+C189+1","v":3},{"$f":"+J139","v":"Cash for Working Capital Reserve"},{"$f":"+AF64+C190/10000000000","v":3.9886539803367076E-3},{"$f":"+AV64+C190/10000000000","v":8.1563447453845939E-4},4.8042884548751674E-3,null,10,8,3,"Fixed Operating Cost",0.41867042186499687,0.39038745553019405,0.80905787739519086,null,null,"Fixed Operating Cost","Fixed Operating Cost",null,0.41867042186499687,null,null,0.39038745553019405]
[null,null,4,{"$f":"+K139","v":"Other Non-Depreciable Capital Costs"},{"$f":"+AG64+C191/10000000000","v":4.0000000000000001E-10},{"$f":"+AW64+C191/10000000000","v":4.0000000000000001E-10},8.0000000000000003E-10,null,9,12,4,"Taxes",0.24116233582067456,0.23435914724207701,0.47552148306275155,null,null,"Taxes","Taxes",null,0.24116233582067456,null,null,0.23435914724207701]
[null,null,5,{"$f":"+L139","v":"Decommissioning Costs"},{"$f":"+AH64+C192/10000000000","v":1.6431168496353482E-2},{"$f":"+AX64+C192/10000000000","v":1.6606583358309255E-2},3.3037751854662734E-2,null,8,7,5,"Other Variable Operating Costs",1.2666711299683968E-2,0.37997335146694494,0.39264006276662888,null,null,"Other Variable Operating Costs","Other Variable Operating Costs",null,1.2666711299683968E-2,null,null,0.37997335146694494]
[null,null,6,{"$f":"+M139","v":"Fixed Operating Cost"},{"$f":"+AI64+C193/10000000000","v":0.41867042246499686},{"$f":"+AY64+C193/10000000000","v":0.39038745613019404},0.80905787859519096,null,7,3,6,"Yearly Replacement Costs",8.601462516839839E-2,3.7552905438361366E-2,0.12356753060675976,null,null,"Yearly Replacement Costs","Yearly Replacement Costs",null,8.601462516839839E-2,null,null,3.7552905438361366E-2]
[null,null,7,{"$f":"+N139","v":"Feedstock Cost"},{"$f":"+AJ64+C194/10000000000","v":3.3402114487022954},{"$f":"+AZ64+C194/10000000000","v":6.9999999999999996E-10},3.3402114494022954,null,6,1,7,"Decommissioning Costs",1.6431167996353482E-2,1.6606582858309255E-2,3.3037750854662734E-2,null,null,"Decommissioning Costs","Decommissioning Costs",null,1.6431167996353482E-2,null,null,1.6606582858309255E-2]
[null,null,8,{"$f":"+O139","v":"Other Raw Material Cost"},{"$f":"+AK64+C195/10000000000","v":8.0000000000000003E-10},{"$f":"+BA64+C195/10000000000","v":8.0000000000000003E-10},1.6000000000000001E-9,null,5,11,8,"Cash for Working Capital Reserve",3.988653680336708E-3,8.156341745384594E-4,4.8042878548751672E-3,null,null,"Cash for Working Capital Reserve","Cash for Working Capital Reserve",null,3.988653680336708E-3,null,null,8.156341745384594E-4]
[null,null,9,{"$f":"+P139","v":"Other Variable Operating Costs"},{"$f":"+AL64+C196/10000000000","v":1.2666712199683967E-2},{"$f":"+BB64+C196/10000000000","v":0.37997335236694496},0.39264006456662892,null,4,5,9,"Principal Payment",0,0,0,null,null,"Principal Payment","",null,0,null,null,0]
[null,null,10,{"$f":"+Q139","v":"Debt Interest"},{"$f":"+AM64+C197/10000000000","v":1.0000000000000001E-9},{"$f":"+BC64+C197/10000000000","v":1.0000000000000001E-9},2.0000000000000001E-9,null,3,10,10,"Debt Interest",0,0,0,null,null,"Debt Interest","",null,0,null,null,0]
[null,null,11,{"$f":"+R139","v":"Taxes"},{"$f":"+AN64+C198/10000000000","v":0.24116233692067457},{"$f":"+BD64+C198/10000000000","v":0.23435914834207702},0.47552148526275162,null,2,4,11,"Other Raw Material Cost",0,0,0,null,null,"Other Raw Material Cost","",null,0,null,null,0]
[null,null,12,{"$f":"+S139","v":"Principal Payment"},{"$f":"+AO64+C199/10000000000","v":1.2E-9},{"$f":"+BE64+C199/10000000000","v":1.2E-9},2.4E-9,null,1,9,12,"Other Non-Depreciable Capital Costs",0,0,0,null,null,"Other Non-Depreciable Capital Costs","",null,0,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"+SUM(T184:T199)","v":5.2245521824610268},{"$f":"+SUM(U184:U199)","v":5.2245521824610259},null,{"$f":"+SUM(W184:W199)","v":2.1769029300878957},{"$f":"+SUM(X184:X199)","v":2.1769029300878948}]
[]
[]
[null,"Fix for plant capacity tornado chart (sizes are not always monotonous vs. capacity)"]
[null,"Size",{"$f":"+H4","v":1575},{"$f":"+C4","v":1500},{"$f":"+I4","v":1425}]
[null,"Hydrogen cost",{"$f":"+K70+0.000000001","v":5.2679641876696},{"$f":"+K67+0.000000002","v":5.2081204858100927},{"$f":"+K71+0.000000003","v":5.1474792135218213}]
[null,"Rank",{"$f":"4-RANK(C205,$C$205:$E$205)","v":3},{"$f":"4-RANK(D205,$C$205:$E$205)","v":2},1]
[]
[null,"Sorted"]
[null,"Size",{"$f":"+OFFSET($B$204,0,MATCH(1,$C206:$E206,0))","v":1425},{"$f":"+OFFSET($B$204,0,MATCH(2,$C206:$E206,0))","v":1500},{"$f":"+OFFSET($B$204,0,MATCH(3,$C206:$E206,0))","v":1575}]
[]
[]
[null,"Data for visuals in Results sheet"]
[null,null,null,{"$f":"+'Production Cash Flow Analysis'!F64","v":"Revenue"},{"$f":"+'Production Cash Flow Analysis'!G64","v":"Portion of Initial Depreciable Capital Investment Financed with Debt (value ONLY used in debt financing calculations)"},{"$f":"+'Production Cash Flow Analysis'!H64","v":"Initial Equity Depreciable Capital"},{"$f":"+'Production Cash Flow Analysis'!I64","v":"Yearly Replacement Costs"},{"$f":"+'Production Cash Flow Analysis'!J64","v":"Working Capital"},{"$f":"+'Production Cash Flow Analysis'!K64","v":"Other Non-Depreciable Capital Costs"},{"$f":"+'Production Cash Flow Analysis'!L64","v":"Salvage Value"},{"$f":"+'Production Cash Flow Analysis'!M64","v":"Decommissioning Costs"},{"$f":"+'Production Cash Flow Analysis'!N64","v":"Fixed Operating Cost"},{"$f":"+'Production Cash Flow Analysis'!O64","v":"Feed Cost"},{"$f":"+'Production Cash Flow Analysis'!P64","v":"Other Raw Material Cost"},{"$f":"+'Production Cash Flow Analysis'!Q64","v":"Byproduct Credit"},{"$f":"+'Production Cash Flow Analysis'!R64","v":"Other Variable Operating Costs"},{"$f":"+'Production Cash Flow Analysis'!S64","v":"Debt Interest"},{"$f":"+'Production Cash Flow Analysis'!T64","v":"Pre-Depreciation Income"},{"$f":"+'Production Cash Flow Analysis'!U64","v":"Depreciation Charge"},{"$f":"+'Production Cash Flow Analysis'!V64","v":"Taxable Income"},{"$f":"+'Production Cash Flow Analysis'!W64","v":"Tax Rate"},{"$f":"+'Production Cash Flow Analysis'!X64","v":"Total Taxes"},{"$f":"+'Production Cash Flow Analysis'!Y64","v":"After-Tax Income"},{"$f":"+'Production Cash Flow Analysis'!Z64","v":"Principal Payment"},{"$f":"+'Production Cash Flow Analysis'!AA64","v":"After-Tax Post-Depreciation Cash Flow"},{"$f":"+'Production Cash Flow Analysis'!AB64","v":"Cumulative Cash Flow"},{"$f":"+'Production Cash Flow Analysis'!AC64","v":"Pre-Tax Cash Flow"},{"$f":"+'Production Cash Flow Analysis'!AD64","v":0},{"$f":"+'Production Cash Flow Analysis'!AE64","v":"H2 sales (kg/year)"},{"$f":"+'Production Cash Flow Analysis'!AF64","v":"Tax Credit"},{"$f":"+'Production Cash Flow Analysis'!AG64","v":"output_kgyear"}]
[null,null,{"$f":"+'Production Cash Flow Analysis'!E117","v":"Expenses $/kg H2"},{"$f":"+'Refueling Cash Flow Analysis'!F117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!G117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!H117","v":1.1172078533774701},{"$f":"+'Refueling Cash Flow Analysis'!I117","v":3.7552905438361366E-2},{"$f":"+'Refueling Cash Flow Analysis'!J117","v":8.156341745384594E-4},{"$f":"+'Refueling Cash Flow Analysis'!K117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!L117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!M117","v":1.6606582858309255E-2},{"$f":"+'Refueling Cash Flow Analysis'!N117","v":0.39038745553019405},{"$f":"+'Refueling Cash Flow Analysis'!O117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!P117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!Q117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!R117","v":0.37997335146694494},{"$f":"+'Refueling Cash Flow Analysis'!S117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!T117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!U117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!V117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!W117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!X117","v":0.23435914724207701},{"$f":"+'Refueling Cash Flow Analysis'!Y117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!Z117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AA117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AB117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AC117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AD117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AE117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AF117","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AG117","v":2.1769029300878953}]
[null,null,{"$f":"+'Production Cash Flow Analysis'!E118","v":"Revenues $/kg H2"},{"$f":"+'Refueling Cash Flow Analysis'!F118","v":2.1602963472295866},{"$f":"+'Refueling Cash Flow Analysis'!G118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!H118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!I118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!J118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!K118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!L118","v":1.6606582858309255E-2},{"$f":"+'Refueling Cash Flow Analysis'!M118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!N118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!O118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!P118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!Q118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!R118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!S118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!T118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!U118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!V118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!W118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!X118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!Y118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!Z118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AA118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AB118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AC118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AD118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AE118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AF118","v":0},{"$f":"+'Refueling Cash Flow Analysis'!AG118","v":2.1769029300878957}]
[]
[null,null,{"$f":"+C214","v":"Expenses $/kg H2"},{"$f":"+'Production Cash Flow Analysis'!F117","v":0},{"$f":"+'Production Cash Flow Analysis'!G117","v":0},{"$f":"+'Production Cash Flow Analysis'!H117","v":1.1054068186282859},{"$f":"+'Production Cash Flow Analysis'!I117","v":8.601462516839839E-2},{"$f":"+'Production Cash Flow Analysis'!J117","v":3.988653680336708E-3},{"$f":"+'Production Cash Flow Analysis'!K117","v":0},{"$f":"+'Production Cash Flow Analysis'!L117","v":0},{"$f":"+'Production Cash Flow Analysis'!M117","v":1.6431167996353482E-2},{"$f":"+'Production Cash Flow Analysis'!N117","v":0.41867042186499687},{"$f":"+'Production Cash Flow Analysis'!O117","v":3.3402114480022953},{"$f":"+'Production Cash Flow Analysis'!P117","v":0},{"$f":"+'Production Cash Flow Analysis'!Q117","v":0},{"$f":"+'Production Cash Flow Analysis'!R117","v":1.2666711299683968E-2},{"$f":"+'Production Cash Flow Analysis'!S117","v":0},{"$f":"+'Production Cash Flow Analysis'!T117","v":0},{"$f":"+'Production Cash Flow Analysis'!U117","v":0},{"$f":"+'Production Cash Flow Analysis'!V117","v":0},{"$f":"+'Production Cash Flow Analysis'!W117","v":0},{"$f":"+'Production Cash Flow Analysis'!X117","v":0.24116233582067456},{"$f":"+'Production Cash Flow Analysis'!Y117","v":0},{"$f":"+'Production Cash Flow Analysis'!Z117","v":0},{"$f":"+'Production Cash Flow Analysis'!AA117","v":0},{"$f":"+'Production Cash Flow Analysis'!AB117","v":0},{"$f":"+'Production Cash Flow Analysis'!AC117","v":0},{"$f":"+'Production Cash Flow Analysis'!AD117","v":0},{"$f":"+'Production Cash Flow Analysis'!AE117","v":0},{"$f":"+'Production Cash Flow Analysis'!AF117","v":0},{"$f":"+'Production Cash Flow Analysis'!AG117","v":5.224552182461025}]
[null,null,{"$f":"+C215","v":"Revenues $/kg H2"},{"$f":"+'Production Cash Flow Analysis'!F118","v":5.2081210144646732},{"$f":"+'Production Cash Flow Analysis'!G118","v":0},{"$f":"+'Production Cash Flow Analysis'!H118","v":0},{"$f":"+'Production Cash Flow Analysis'!I118","v":0},{"$f":"+'Production Cash Flow Analysis'!J118","v":0},{"$f":"+'Production Cash Flow Analysis'!K118","v":0},{"$f":"+'Production Cash Flow Analysis'!L118","v":1.6431167996353482E-2},{"$f":"+'Production Cash Flow Analysis'!M118","v":0},{"$f":"+'Production Cash Flow Analysis'!N118","v":0},{"$f":"+'Production Cash Flow Analysis'!O118","v":0},{"$f":"+'Production Cash Flow Analysis'!P118","v":0},{"$f":"+'Production Cash Flow Analysis'!Q118","v":0},{"$f":"+'Production Cash Flow Analysis'!R118","v":0},{"$f":"+'Production Cash Flow Analysis'!S118","v":0},{"$f":"+'Production Cash Flow Analysis'!T118","v":0},{"$f":"+'Production Cash Flow Analysis'!U118","v":0},{"$f":"+'Production Cash Flow Analysis'!V118","v":0},{"$f":"+'Production Cash Flow Analysis'!W118","v":0},{"$f":"+'Production Cash Flow Analysis'!X118","v":0},{"$f":"+'Production Cash Flow Analysis'!Y118","v":0},{"$f":"+'Production Cash Flow Analysis'!Z118","v":0},{"$f":"+'Production Cash Flow Analysis'!AA118","v":0},{"$f":"+'Production Cash Flow Analysis'!AB118","v":0},{"$f":"+'Production Cash Flow Analysis'!AC118","v":0},{"$f":"+'Production Cash Flow Analysis'!AD118","v":0},{"$f":"+'Production Cash Flow Analysis'!AE118","v":0},{"$f":"+'Production Cash Flow Analysis'!AF118","v":0},{"$f":"+'Production Cash Flow Analysis'!AG118","v":5.2245521824610268}]
[]
[null,"Waterfall Chart",null,"Value","Base","Decrease","Increase"]
[null,0,"Baseline",{"$f":"($D$14=\"Production\")*$AA$67+\n($D$14=\"Refueling\")*$AQ$67+\n($D$14=\"Both\")*$BG$67","v":5.2081204838100925},{"$f":"+D221","v":5.2081204838100925}]
[null,1,{"$f":"OFFSET($B$66,0,MATCH($B222,\n\nIF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0))&\nIF(OFFSET($F$2,MATCH($B222,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B222,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B222,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100)\n&\"%\"","v":"Feedstock consumption\n= -5%"},{"$f":"($D$14=\"Production\")*$AA$82+\n($D$14=\"Refueling\")*$AQ$87+\n($D$14=\"Both\")*$BG$92","v":4.9500485993935639},{"$f":"+E221+G221-F222","v":4.9500485993935639},{"$f":"+MAX(D221-D222,0)","v":0.25807188441652862},{"$f":"+MAX(D222-D221,0)","v":0}]
[null,2,{"$f":"OFFSET($B$66,0,MATCH($B223,\n\nIF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0))&\nIF(OFFSET($F$2,MATCH($B223,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B223,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B223,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100)\n&\"%\"","v":"Total Capital Investment\n= -5%"},{"$f":"($D$14=\"Production\")*$AA$83+\n($D$14=\"Refueling\")*$AQ$88+\n($D$14=\"Both\")*$BG$93","v":4.8778006411130983},4.8778006411130983,{"$f":"+MAX(D222-D223,0)","v":7.2247958280465596E-2},{"$f":"+MAX(D223-D222,0)","v":0}]
[null,3,{"$f":"OFFSET($B$66,0,MATCH($B224,\n\nIF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0))&\nIF(OFFSET($F$2,MATCH($B224,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B224,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B224,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100)\n&\"%\"","v":"Total Fixed Operating Cost\n= -5%"},{"$f":"($D$14=\"Production\")*$AA$84+\n($D$14=\"Refueling\")*$AQ$89+\n($D$14=\"Both\")*$BG$94","v":4.85829689903351},4.85829689903351,{"$f":"+MAX(D223-D224,0)","v":1.9503742079588271E-2},{"$f":"+MAX(D224-D223,0)","v":0}]
[null,4,{"$f":"OFFSET($B$66,0,MATCH($B225,\n\nIF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0))&\nIF(OFFSET($F$2,MATCH($B225,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B225,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B225,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100)\n&\"%\"","v":"Realized fraction of design capacity\n= +5%"},{"$f":"($D$14=\"Production\")*$AA$85+\n($D$14=\"Refueling\")*$AQ$90+\n($D$14=\"Both\")*$BG$95","v":4.8561603721194952},4.8561603721194952,{"$f":"+MAX(D224-D225,0)","v":2.1365269140147802E-3},{"$f":"+MAX(D225-D224,0)","v":0}]
[null,5,{"$f":"OFFSET($B$66,0,MATCH($B226,\n\nIF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0))&\nIF(OFFSET($F$2,MATCH($B226,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)<1,\n\"\n= \"&OFFSET($F$2,MATCH($B226,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100,\n\"\n= +\"&OFFSET($F$2,MATCH($B226,IF($D$14=\"Production\",$C$98:$I$98,\nIF($D$14=\"Refueling\",$C$99:$I$99, $C$100:$I$100)),0),0)*100-100)\n&\"%\"","v":"Utilities consumption\n= -5%"},{"$f":"($D$14=\"Production\")*$AA$86+\n($D$14=\"Refueling\")*$AQ$91+\n($D$14=\"Both\")*$BG$96","v":4.8561603721194952},4.8561603721194952,{"$f":"+MAX(D225-D226,0)","v":0},{"$f":"+MAX(D226-D225,0)","v":0}]
[null,6,"Adjusted",{"$f":"($D$14=\"Production\")*$AA$86+\n($D$14=\"Refueling\")*$AQ$91+\n($D$14=\"Both\")*$BG$96","v":4.8561603721194952},4.8561603721194952]
[]
[]
[]
[null,"Sensivity Chart"]
[null,null,"Y-value",null,null,null,null,null,"Arrows data"]
[null,null,{"$f":"+C234+1","v":22},{"$f":"+D140","v":"Base case"},{"$f":"+E140","v":5.2081204838100925},null,null,null,22,{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,21,null,null,null,null,null,{"$f":"+I233-1","v":21}]
[null,null,20,{"$f":"+D144","v":"Feedstock consumption (% of baseline) = 95%"},{"$f":"+E144","v":4.9500485993935639},null,null,null,{"$f":"+I234-1","v":20},{"$f":"+E235","v":4.9500485993935639}]
[null,null,19,{"$f":"+D146","v":"Feedstock consumption (% of baseline) = 105%"},{"$f":"+E146","v":5.4661889854729493},null,null,null,{"$f":"+I235-0.5","v":19.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,18,null,null,null,null,null,{"$f":"+I236-0.5","v":19},{"$f":"+E236","v":5.4661889854729493}]
[null,null,17,{"$f":"+D149","v":"Total capital investment = $8,461K"},{"$f":"+E149","v":5.1321337528543349},null,null,null,18]
[null,null,16,{"$f":"+D151","v":"Total capital investment = $9,351K"},{"$f":"+E151","v":5.2841038320121774},null,null,null,17,{"$f":"+E238","v":5.1321337528543349}]
[null,null,15,null,null,null,null,null,{"$f":"+I239-0.5","v":16.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,14,{"$f":"+D154","v":"Plant design capacity (kg of H2/day) = 1,575"},{"$f":"+E154","v":5.2679641866695999},null,null,null,{"$f":"+I240-0.5","v":16},{"$f":"+E239","v":5.2841038320121774}]
[null,null,13,{"$f":"+D156","v":"Plant design capacity (kg of H2/day) = 1,425"},{"$f":"+E156","v":5.147479210521821},null,null,null,15]
[null,null,12,null,null,null,null,null,14,{"$f":"+E241","v":5.2679641866695999}]
[null,null,11,{"$f":"+D159","v":"After-tax real IRR = 10%"},{"$f":"+E159","v":5.1611855881103006},null,null,null,{"$f":"+I243-0.5","v":13.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,10,{"$f":"+D161","v":"After-tax real IRR = 11%"},{"$f":"+E161","v":5.2559868884032062},null,null,null,{"$f":"+I244-0.5","v":13},{"$f":"+E242","v":5.147479210521821}]
[null,null,9,null,null,null,null,null,12]
[null,null,8,{"$f":"+D164","v":"Total fixed operating cost = $0,362K"},{"$f":"+E164","v":5.1871489877614163},null,null,null,11,{"$f":"+E244","v":5.1611855881103006}]
[null,null,7,{"$f":"+D166","v":"Total fixed operating cost = $0,400K"},{"$f":"+E166","v":5.2290885971051022},null,null,null,{"$f":"+I247-0.5","v":10.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,6,null,null,null,null,null,{"$f":"+I248-0.5","v":10},{"$f":"+E245","v":5.2559868884032062}]
[null,null,5,{"$f":"+D169","v":"Realized fraction of design capacity = 105%"},{"$f":"+E169","v":5.2058959616004508},null,null,null,9]
[null,null,4,{"$f":"+D171","v":"Realized fraction of design capacity = 95%"},{"$f":"+E171","v":5.21057916625234},null,null,null,8,{"$f":"+E247","v":5.1871489877614163}]
[null,null,3,null,null,null,null,null,{"$f":"+I251-0.5","v":7.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,{"$f":"+C254+1","v":2},{"$f":"+D174","v":"Utilities consumption (% of baseline) = 95%"},{"$f":"+E174","v":5.2081187924332575},null,null,null,{"$f":"+I252-0.5","v":7},{"$f":"+E248","v":5.2290885971051022}]
[null,null,1,{"$f":"+D176","v":"Utilities consumption (% of baseline) = 105%"},{"$f":"+E176","v":5.2081187924332575},null,null,null,6]
[null,null,null,null,null,null,null,null,5,{"$f":"+E250","v":5.2058959616004508}]
[null,null,null,null,null,null,null,null,{"$f":"+I255-0.5","v":4.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,null,null,null,null,null,null,{"$f":"+I256-0.5","v":4},{"$f":"+E251","v":5.21057916625234}]
[null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,2,{"$f":"+E253","v":5.2081187924332575}]
[null,null,null,null,null,null,null,null,{"$f":"+I259-0.5","v":1.5},{"$f":"+$E$233","v":5.2081204838100925}]
[null,null,null,null,null,null,null,null,{"$f":"+I260-0.5","v":1},{"$f":"+E254","v":5.2081187924332575}]

{"sheet":"Production Cash Flow Analysis","index":11,"n_rows":281,"n_cols":33,"rows_kept":281,"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":5.2081210144646706}]
["Actual Hydrogen Produced (kg/yr)",{"$f":"output_kgyear*sensitivity_01","v":470668.55138980027},null,"Hydrogen Cost (Start-up Year Nominal $/kg)",{"$f":"+SUM(X57:AB57)/AC57*(1+inflation_rate)^construct","v":5.5106600298498591}]
["Actual Hydrogen Energy Produced (MMBtu(LHV)/yr)",{"$f":"B17*H2_LHV_MJ_p_kg/1000/mmBTU_to_GJ","v":53630.177873533692},null,"After Tax Real IRR",{"$f":"((E20+1)/(1+B30))-1","v":9.9999999999997868E-2}]
["Actual Hydrogen Energy Produced (MJ(LHV)/yr)",{"$f":"B17*H2_LHV_MJ_p_kg","v":56579837.656578042},null,"Pre Tax Real IRR",{"$f":"((E21+1)/(1+B30))-1","v":0.13516417602407671}]
["Design Capacity (kg/day)",{"$f":"design_cap","v":1500},null,"After Tax Nominal IRR",{"$f":"IRR(AA65:AA113)","v":0.12089999999999779}]
["Design Capacity (kg/yr)",{"$f":"B20*365","v":547500},null,"Pre Tax Nominal IRR",{"$f":"IRR(AC65:AC113)","v":0.15673229536853417}]
["Capacity Factor",{"$f":"cap_factor","v":0.85966858701333382},null,"After Tax Real Capital Recovery Factor",{"$f":"(real_irr*(1+real_irr)^anal_period)/(((1+real_irr)^anal_period)-1)","v":0.11745962477254576}]
[null,null,null,"After Tax Nominal Capital Recovery Factor",{"$f":"(nominal_irr*(1+nominal_irr)^anal_period)/(((1+nominal_irr)^anal_period)-1)","v":0.13463471570309099}]
["Financial",null,null,"Total Real Fixed Charge Rate",{"$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":0.13829016801633925}]
["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":0.16213031974684894}]
["After-Tax Real IRR",{"$f":"real_irr","v":0.1},null,"NPV",{"$f":"NPV(nominal_irr,AA65:AA113)","v":5.7381983503775081E-9}]
["After-Tax Nominal IRR",{"$f":"((1+B26)*(1+B30))-1","v":0.12090000000000001}]
["Analysis Period (yrs)",{"$f":"anal_period","v":20}]
["Plant Life (yrs)",{"$f":"plant_life","v":20}]
["Inflation Rate",{"$f":"inflation_rate","v":1.9E-2}]
["Debt Financing",{"$f":"100%-B32","v":0}]
["Equity Financing",{"$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":7}]
["Interest Rate on Debt",{"$f":"debt_interest","v":0.06}]
[]
["Construction/Start Up Information"]
["Construction Period (yrs)",{"$f":"construct","v":1}]
["Start-up Period (yrs)",{"$f":"start_time","v":0}]
["% Revenue During Start-up",{"$f":"percnt_revs","v":0.5}]
["% Variable Costs During Start-up",{"$f":"percnt_var","v":0.5}]
["% Fixed Costs During Start-up",{"$f":"percnt_fixed","v":0.75}]
[]
["Depreciation Parameters"]
["Depreciation Type",{"$f":"depr_type","v":"MACRS"}]
["Depreciation Period (yrs)",{"$f":"depr_length","v":7}]
[]
["Plant Costs (Inflated to Start-up Year $)"]
["Total Depreciable Capital Costs",{"$f":"(total_cap-non_dep_cap)*INFLATION_FACTOR","v":4686744.3349678889}]
["Total Non-Depreciable Capital Costs",{"$f":"non_dep_cap*INFLATION_FACTOR","v":0}]
["Total Capital Investment",{"$f":"SUM(B51:B52)","v":4686744.3349678889},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",{"$f":"decom_percent*depr_cap_infl","v":468674.4334967889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","Depr","Principal","Op costs","Tax incentives","H2 sales (kg)"]
["Salvage Value",{"$f":"salvage_perct*B53","v":468674.4334967889},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted values",{"$f":"-SUM(H116:K116)","v":4973840.5639007343},{"$f":"-U116","v":3397768.6475958023},{"$f":"-Z116","v":0},{"$f":"-SUM(L116:S116)","v":15692590.652632637},{"$f":"+AF116","v":0},{"$f":"+AE116","v":4007066.7031435189}]
["Fixed Operating Costs ($/year)",{"$f":"fixed*INFLATION_FACTOR","v":208501.89819048595},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)",{"$f":"total_other_raw*INFLATION_FACTOR*sensitivity_01","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE cost contribution factors",{"$f":"+X55*X56","v":4973840.5639007343},-1321732.0039147669,0,{"$f":"+AA55*AA56","v":9588172.8887585402},{"$f":"+AB55*AB56","v":0},{"$f":"+AC55*AC56","v":2448317.7556206901}]
["Other Variable O&M Costs (not including tax credits and incentives)",{"$f":"(var_misc+royalties+operator_profit+waste_treat+solidwaste_treat)*INFLATION_FACTOR","v":2023.0254868136399}]
[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":5.2081210144646706}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O66*2","v":-3122823.0227719392}]
[]
["CASH FLOW ANALYSIS"]
["Actual Year","Analysis Year","Operation Year","Plant Life","Inflation Price Increase Factor","Revenue","Portion of Initial Depreciable Capital Investment Financed with Debt (value ONLY used in debt financing calculations)","Initial Equity Depreciable Capital","Yearly Replacement Costs","Working Capital","Other Non-Depreciable Capital Costs","Salvage Value","Decommissioning Costs","Fixed Operating Cost","Feed Cost","Other Raw Material Cost","Byproduct Credit","Other Variable Operating Costs","Debt Interest","Pre-Depreciation Income","Depreciation Charge","Taxable Income","Tax Rate","Total Taxes","After-Tax Income","Principal Payment","After-Tax Post-Depreciation Cash Flow","Cumulative Cash Flow","Pre-Tax Cash Flow",null,"H2 sales (kg/year)","Tax Credit","output_kgyear"]
[{"$f":"startup_year-construct","v":2009},1,{"$f":"IF(construct=0,1,-construct)","v":-1},{"$f":"IF(C65=\"\",\"\",IF(C65<=plant_life,C65,IF(D64=plant_life,1,D64+1)))","v":-1},{"$f":"IF(C65=\"\",\"\",(1+inflation_rate)^(A65-$B$25))","v":0.9813542688910698},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),E65*(H2_price_nominal*output_kgyear*sensitivity_01*start_time*percnt_revs+H2_price_nominal*output_kgyear*sensitivity_01*(1-start_time)),IF(C65<=start_time,H2_price_nominal*E65*output_kgyear*sensitivity_01*percnt_revs,H2_price_nominal*output_kgyear*sensitivity_01*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":-4599356.5603217762},{"$f":"IF(OR(C65<0,C65=\"\"),\"\",-E65*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C65,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C65>=1,C65<anal_period),WorkingCap*SUM(N65:R65)-WorkingCap*SUM(N64:R64),0)","v":0},{"$f":"IF(C65=-construct,-E65*non_dep_infl,\"\")","v":0},{"$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},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-(SUM(B138:E138)*output_kgyear*E65*percnt_var*start_time+SUM(B138:E138)*output_kgyear*E65*(1-start_time)),IF(C65<=start_time,-SUM(B138:E138)*output_kgyear*E65*percnt_var,-SUM(B138:E138)*output_kgyear*E65))))","v":0},{"$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},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),SUM(K138:N138,T138:V138)*output_kgyear*E65*percnt_var*start_time+SUM(K138:N138,T138:V138)*output_kgyear*E65*(1-start_time),IF(C65<=start_time,SUM(K138:N138,T138:V138)*output_kgyear*E65*percnt_var,SUM(K138:N138,T138:V138)*output_kgyear*E65))))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-((SUM(F138:I138,P138:R138)*output_kgyear+inflated_othervar)*E65*percnt_var*start_time+(SUM(F138:I138,P138:R138)*output_kgyear+inflated_othervar)*E65*(1-start_time)),IF(C65<=start_time,-(SUM(F138:I138,P138:R138)*output_kgyear+inflated_othervar)*E65*percnt_var,-E65*(SUM(F138:I138,P138:R138)*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=\"\",\"\",-V65*W65 + tax_credit)","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":-4599356.5603217762},{"$f":"AA65","v":-4599356.5603217762},{"$f":"IF(C65=\"\",\"\",SUM(H65,I65,J65,K65,T65,Z65))","v":-4599356.5603217762},null,{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),(output_kgyear*sensitivity_01*start_time*percnt_revs+output_kgyear*sensitivity_01*(1-start_time)),IF(C65<=start_time,output_kgyear*sensitivity_01*percnt_revs,output_kgyear*sensitivity_01))))","v":0},{"$f":"IF(C65=\"\",\"\",tax_credit)","v":0}]
[{"$f":"IF(B66<>\"\",A65+1,\"\")","v":2010},{"$f":"IF(MAX($B$65:B65)<(construct+anal_period),B65+1,\"\")","v":2},{"$f":"IF(B66=\"\",\"\",IF(C65=-1,1,C65+1))","v":1},1,1,2593694.3734511067,null,{"$f":"IF(C66<0,-E66*equity*depr_cap_infl*percent_cap2,0)","v":0},{"$f":"IF(OR(C66<0,C66=\"\"),\"\",-E66*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C66,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C66>=1,C66<anal_period),WorkingCap*SUM(N66:R66)-WorkingCap*SUM(N65:R65),IF(C66<0,0,IF(B66=\"\",\"\",-SUM(J$65:J65))))","v":-17762.215536723539},"","","",-208501.89819048595,-1561411.5113859696,0,0,{"$f":"IF(C66=\"\",\"\",IF(C66<0,0,IF(AND(C66=1,start_time<1),-((SUM(F139:I139,P139:R139)*output_kgyear+inflated_othervar)*E66*percnt_var*start_time+(SUM(F139:I139,P139:R139)*output_kgyear+inflated_othervar)*E66*(1-start_time)),IF(C66<=start_time,-(SUM(F139:I139,P139:R139)*output_kgyear+inflated_othervar)*E66*percnt_var,-E66*(SUM(F139:I139,P139:R139)*output_kgyear+inflated_othervar)))))","v":-6308.1440958984285},{"$f":"IF(B66=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E15))","v":""},817472.81977875275,{"$f":"IF(C66=\"\",\"\",IF(C66<-1,0,IF(C66=anal_period,-LOOKUP(C66,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C66,depr_yr,depr_cost))))","v":-657248.05246998183},160224.76730877091,0.38899999999999996,{"$f":"IF(C66=\"\",\"\",-V66*W66+tax_credit)","v":-62327.43448311188},755145.38529564091,{"$f":"IF(C66=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F15))","v":""},737383.16975891741,{"$f":"IF(C66=\"\",\"\",AB65+AA66)","v":-3861973.3905628589},799710.60424202925,null,470668.55138980027,0]
[2011,{"$f":"IF(MAX($B$65:B66)<(construct+anal_period),B66+1,\"\")","v":3},2,2,1.0189999999999999,2642974.5665466776,null,{"$f":"IF(C67=\"\",\"\",0)","v":0},{"$f":"IF(OR(C67<0,C67=\"\"),\"\",-E67*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C67,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C67>=1,C67<anal_period),WorkingCap*SUM(N67:R67)-WorkingCap*SUM(N66:R66),IF(C67<0,0,IF(B67=\"\",\"\",-SUM(J$65:J66))))","v":-749.84233334817327},"","","",-212463.43425610516,-1632314.3539173454,0,0,-6427.9988337204977,{"$f":"IF(B67=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E16))","v":""},791768.77953950642,{"$f":"IF(C67=\"\",\"\",IF(C67<-1,0,IF(C67=anal_period,-LOOKUP(C67,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C67,depr_yr,depr_cost))))","v":-1126382.421622803},-334613.64208329655,0.38899999999999996,130164.70677040235,921933.4863099088,{"$f":"IF(C67=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F16))","v":""},921183.64397656068,-2940789.7465862981,791018.9372061583,null,470668.55138980027,0]
[2012,{"$f":"IF(MAX($B$65:B67)<(construct+anal_period),B67+1,\"\")","v":4},3,3,1.0383609999999999,2693191.0833110642,null,0,{"$f":"IF(OR(C68<0,C68=\"\"),\"\",-E68*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C68,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C68>=1,C68<anal_period),WorkingCap*SUM(N68:R68)-WorkingCap*SUM(N67:R67),IF(C68<0,0,IF(B68=\"\",\"\",-SUM(J$65:J67))))","v":-247.44708138368878},"","","",-216500.23950697115,-1652900.124827008,0,0,-6550.1308115611873,{"$f":"IF(B68=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E17))","v":""},817240.58816552395,{"$f":"IF(C68=\"\",\"\",IF(C68<-1,0,IF(C68=anal_period,-LOOKUP(C68,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C68,depr_yr,depr_cost))))","v":-804427.46240027866},12813.125765245291,0.38899999999999996,-4984.305922680418,812256.28224284353,{"$f":"IF(C68=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F17))","v":""},812008.83516145987,-2128780.911424838,816993.14108414028,null,470668.55138980027,0]
[2013,{"$f":"IF(MAX($B$65:B68)<(construct+anal_period),B68+1,\"\")","v":5},4,4,1.0580898589999999,2744361.7138939747,null,0,{"$f":"IF(OR(C69<0,C69=\"\"),\"\",-E69*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C69,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C69>=1,C69<anal_period),WorkingCap*SUM(N69:R69)-WorkingCap*SUM(N68:R68),IF(C69<0,0,IF(B69=\"\",\"\",-SUM(J$65:J68))))","v":-285.28686279065732},"","","",-220613.74405760362,-1677190.8540700211,0,0,-6674.5832969808498,{"$f":"IF(B69=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E18))","v":""},839882.53246936901,{"$f":"IF(C69=\"\",\"\",IF(C69<-1,0,IF(C69=anal_period,-LOOKUP(C69,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C69,depr_yr,depr_cost))))","v":-574459.63438418985},265422.89808517916,0.38899999999999996,-103249.50735513469,736633.0251142343,{"$f":"IF(C69=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F18))","v":""},736347.7382514436,-1392433.1731733945,839597.2456065783,null,470668.55138980027,0]
[2014,{"$f":"IF(MAX($B$65:B69)<(construct+anal_period),B69+1,\"\")","v":6},5,5,1.0781935663209998,2796504.5864579598,null,0,{"$f":"IF(OR(C70<0,C70=\"\"),\"\",-E70*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C70,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C70>=1,C70<anal_period),WorkingCap*SUM(N70:R70)-WorkingCap*SUM(N69:R69),IF(C70<0,0,IF(B70=\"\",\"\",-SUM(J$65:J69))))","v":-477.12670990300103},"","","",-224805.40519469808,-1720585.0468405844,0,0,-6801.4003796234856,{"$f":"IF(B70=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E19))","v":""},844312.73404305382,{"$f":"IF(C70=\"\",\"\",IF(C70<-1,0,IF(C70=anal_period,-LOOKUP(C70,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C70,depr_yr,depr_cost))))","v":-410722.54083673464},433590.19320631918,0.38899999999999996,-168666.58515725815,675646.14888579561,{"$f":"IF(C70=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F19))","v":""},675169.02217589272,-717264.1509975018,843835.60733315081,null,470668.55138980027,0]
[2015,{"$f":"IF(MAX($B$65:B70)<(construct+anal_period),B70+1,\"\")","v":7},6,6,1.0986792440810986,2849638.1736006606,null,0,{"$f":"IF(OR(C71<0,C71=\"\"),\"\",-E71*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C71,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C71>=1,C71<anal_period),WorkingCap*SUM(N71:R71)-WorkingCap*SUM(N70:R70),IF(C71<0,0,IF(B71=\"\",\"\",-SUM(J$65:J70))))","v":-492.54333086044062},"","","",-229076.70789339728,-1765438.8506207166,0,0,-6930.6269868363306,{"$f":"IF(B71=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E20))","v":""},848191.98809971055,{"$f":"IF(C71=\"\",\"\",IF(C71<-1,0,IF(C71=anal_period,-LOOKUP(C71,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C71,depr_yr,depr_cost))))","v":-410262.60518070246},437929.38291900809,0.38899999999999996,-170354.52995549413,677837.45814421645,{"$f":"IF(C71=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F20))","v":""},677344.91481335601,-39919.23618414579,847699.44476885011,null,470668.55138980027,0]
[2016,{"$f":"IF(MAX($B$65:B71)<(construct+anal_period),B71+1,\"\")","v":8},7,7,1.1195541497186396,2903781.2988990736,null,0,{"$f":"IF(OR(C72<0,C72=\"\"),\"\",-E72*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C72,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C72>=1,C72<anal_period),WorkingCap*SUM(N72:R72)-WorkingCap*SUM(N71:R71),IF(C72<0,0,IF(B72=\"\",\"\",-SUM(J$65:J71))))","v":-688.72142483314019},"","","",-233429.16534337186,-1829826.8537413059,0,0,-7062.3088995862217,{"$f":"IF(B72=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E21))","v":""},833462.9709148095,{"$f":"IF(C72=\"\",\"\",IF(C72<-1,0,IF(C72=anal_period,-LOOKUP(C72,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C72,depr_yr,depr_cost))))","v":-410722.54083673464},422740.43007807486,0.38899999999999996,-164446.02730037109,669016.94361443841,{"$f":"IF(C72=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F21))","v":""},668328.22218960524,628408.98600545945,832774.24948997633,null,470668.55138980027,0]
[2017,{"$f":"IF(MAX($B$65:B72)<(construct+anal_period),B72+1,\"\")","v":9},8,8,1.1408256785632938,2958953.1435781559,null,0,{"$f":"IF(OR(C73<0,C73=\"\"),\"\",-E73*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C73,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":-589383.37610250048},{"$f":"IF(AND(C73>=1,C73<anal_period),WorkingCap*SUM(N73:R73)-WorkingCap*SUM(N72:R72),IF(C73<0,0,IF(B73=\"\",\"\",-SUM(J$65:J72))))","v":-705.70921770092173},"","","",-237864.31948489594,-1895828.4375007821,0,0,-7196.4927686783603,{"$f":"IF(B73=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E22))","v":""},818063.89382379968,{"$f":"IF(C73=\"\",\"\",IF(C73<-1,0,IF(C73=anal_period,-LOOKUP(C73,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C73,depr_yr,depr_cost))))","v":-289354.18703539856},528709.70678840112,0.38899999999999996,-205668.07594068802,612395.81788311165,{"$f":"IF(C73=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F22))","v":""},22306.7325629103,650715.71856836975,227974.80850359832,null,470668.55138980027,0]
[2018,{"$f":"IF(MAX($B$65:B73)<(construct+anal_period),B73+1,\"\")","v":10},9,9,1.1625013664559962,3015173.2533061407,null,0,{"$f":"IF(OR(C74<0,C74=\"\"),\"\",-E74*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C74,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C74>=1,C74<anal_period),WorkingCap*SUM(N74:R74)-WorkingCap*SUM(N73:R73),IF(C74<0,0,IF(B74=\"\",\"\",-SUM(J$65:J73))))","v":-730.37668900073186},"","","",-242383.74155510892,-1964209.9509680374,0,0,-7333.2261312832479,{"$f":"IF(B74=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E23))","v":""},801246.3346517114,{"$f":"IF(C74=\"\",\"\",IF(C74<-1,0,IF(C74=anal_period,-LOOKUP(C74,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C74,depr_yr,depr_cost))))","v":-144339.98880750238},656906.34584420896,0.38899999999999996,-255536.56853339725,545709.76611831412,{"$f":"IF(C74=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F23))","v":""},544979.38942931336,1195695.1079976831,800515.95796271064,null,470668.55138980027,0]
[2019,{"$f":"IF(MAX($B$65:B74)<(construct+anal_period),B74+1,\"\")","v":11},10,10,1.1845888924186601,3072461.5451189568,null,0,{"$f":"IF(OR(C75<0,C75=\"\"),\"\",-E75*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C75,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C75>=1,C75<anal_period),WorkingCap*SUM(N75:R75)-WorkingCap*SUM(N74:R74),IF(C75<0,0,IF(B75=\"\",\"\",-SUM(J$65:J74))))","v":-691.81166556800235},"","","",-246989.03264465596,-2028646.4951387963,0,0,-7472.5574277776295,{"$f":"IF(B75=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E24))","v":""},789353.45990772732,{"$f":"IF(C75=\"\",\"\",IF(C75<-1,0,IF(C75=anal_period,-LOOKUP(C75,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C75,depr_yr,depr_cost))))","v":-103083.15248032734},686270.30742740002,0.38899999999999996,-266959.1495892586,522394.31031846872,{"$f":"IF(C75=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F24))","v":""},521702.49865290069,1717397.6066505839,788661.64824215928,null,470668.55138980027,0]
[2020,{"$f":"IF(MAX($B$65:B75)<(construct+anal_period),B75+1,\"\")","v":12},11,11,1.2070960813746145,3130838.3144762171,null,0,{"$f":"IF(OR(C76<0,C76=\"\"),\"\",-E76*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C76,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C76>=1,C76<anal_period),WorkingCap*SUM(N76:R76)-WorkingCap*SUM(N75:R75),IF(C76<0,0,IF(B76=\"\",\"\",-SUM(J$65:J75))))","v":-821.44965027485887},"","","",-251681.82426490443,-2105956.6899549058,0,0,-7614.5360189054036,{"$f":"IF(B76=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E25))","v":""},765585.26423750166,{"$f":"IF(C76=\"\",\"\",IF(C76<-1,0,IF(C76=anal_period,-LOOKUP(C76,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C76,depr_yr,depr_cost))))","v":-73613.983675202311},691971.2805622993,0.38899999999999996,-269176.82813873439,496408.43609876727,{"$f":"IF(C76=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F25))","v":""},495586.98644849245,2212984.5930990763,764763.81458722684,null,470668.55138980027,0]
[2021,{"$f":"IF(MAX($B$65:B76)<(construct+anal_period),B76+1,\"\")","v":13},12,12,1.2300309069207322,3190324.242451265,null,0,{"$f":"IF(OR(C77<0,C77=\"\"),\"\",-E77*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C77,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C77>=1,C77<anal_period),WorkingCap*SUM(N77:R77)-WorkingCap*SUM(N76:R76),IF(C77<0,0,IF(B77=\"\",\"\",-SUM(J$65:J76))))","v":-771.47680600213425},"","","",-256463.77892593763,-2178177.7397097265,0,0,-7759.2122032646066,{"$f":"IF(B77=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E26))","v":""},747923.51161233615,{"$f":"IF(C77=\"\",\"\",IF(C77<-1,0,IF(C77=anal_period,-LOOKUP(C77,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C77,depr_yr,depr_cost))))","v":-52631.935485953298},695291.5761263828,0.38899999999999996,-270468.42311316286,477455.08849917329,{"$f":"IF(C77=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F26))","v":""},476683.6116931712,2689668.2047922476,747152.03480633406,null,470668.55138980027,0]
[2022,{"$f":"IF(MAX($B$65:B77)<(construct+anal_period),B77+1,\"\")","v":14},13,13,1.253401494152226,3250940.4030578388,null,0,{"$f":"IF(OR(C78<0,C78=\"\"),\"\",-E78*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C78,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C78>=1,C78<anal_period),WorkingCap*SUM(N78:R78)-WorkingCap*SUM(N77:R77),IF(C78<0,0,IF(B78=\"\",\"\",-SUM(J$65:J77))))","v":-721.01021246404707},"","","",-261336.5907255304,-2245258.5241246768,0,0,-7906.6372351266336,{"$f":"IF(B78=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E27))","v":""},736438.6509725051,{"$f":"IF(C78=\"\",\"\",IF(C78<-1,0,IF(C78=anal_period,-LOOKUP(C78,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C78,depr_yr,depr_cost))))","v":-52572.997148343042},683865.65382416209,0.38899999999999996,-266023.73933759902,470414.91163490608,{"$f":"IF(C78=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F27))","v":""},469693.90142244205,3159362.1062146896,735717.64076004107,null,470668.55138980027,0]
[2023,{"$f":"IF(MAX($B$65:B78)<(construct+anal_period),B78+1,\"\")","v":15},14,14,1.277216122541118,3312708.270715937,null,0,{"$f":"IF(OR(C79<0,C79=\"\"),\"\",-E79*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C79,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C79>=1,C79<anal_period),WorkingCap*SUM(N79:R79)-WorkingCap*SUM(N78:R78),IF(C79<0,0,IF(B79=\"\",\"\",-SUM(J$65:J78))))","v":-475.59670262529107},"","","",-266301.98594931542,-2287702.5730559533,0,0,-8056.8633425940379,{"$f":"IF(B79=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E28))","v":""},750646.84836807428,{"$f":"IF(C79=\"\",\"\",IF(C79<-1,0,IF(C79=anal_period,-LOOKUP(C79,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C79,depr_yr,depr_cost))))","v":-52631.935485953298},698014.91288212093,0.38899999999999996,-271527.801111145,479119.04725692928,{"$f":"IF(C79=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F28))","v":""},478643.450554304,3638005.5567689934,750171.251665449,null,470668.55138980027,0]
[2024,{"$f":"IF(MAX($B$65:B79)<(construct+anal_period),B79+1,\"\")","v":16},15,15,1.3014832288693996,3375649.7278595408,null,0,{"$f":"IF(OR(C80<0,C80=\"\"),\"\",-E80*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C80,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":-672383.68997606006},{"$f":"IF(AND(C80>=1,C80<anal_period),WorkingCap*SUM(N80:R80)-WorkingCap*SUM(N79:R79),IF(C80<0,0,IF(B80=\"\",\"\",-SUM(J$65:J79))))","v":-512.17164924905228},"","","",-271361.72368235246,-2333706.9198443121,0,0,-8209.9437461033267,{"$f":"IF(B80=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E29))","v":""},762371.14058677293,{"$f":"IF(C80=\"\",\"\",IF(C80<-1,0,IF(C80=anal_period,-LOOKUP(C80,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C80,depr_yr,depr_cost))))","v":-122370.1278717505},640001.01271502243,0.38899999999999996,-248960.39394614371,513410.74664062925,{"$f":"IF(C80=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F29))","v":""},-159485.11498467988,3478520.4417843134,89475.278961463831,null,470668.55138980027,0]
[2025,{"$f":"IF(MAX($B$65:B80)<(construct+anal_period),B80+1,\"\")","v":17},16,16,1.3262114102179181,3439787.072688872,null,0,{"$f":"IF(OR(C81<0,C81=\"\"),\"\",-E81*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C81,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C81>=1,C81<anal_period),WorkingCap*SUM(N81:R81)-WorkingCap*SUM(N80:R80),IF(C81<0,0,IF(B81=\"\",\"\",-SUM(J$65:J80))))","v":-495.8657561930122},"","","",-276517.59643231716,-2377981.6337824729,0,0,-8365.9326772792883,{"$f":"IF(B81=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E30))","v":""},776921.90979680279,{"$f":"IF(C81=\"\",\"\",IF(C81<-1,0,IF(C81=anal_period,-LOOKUP(C81,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C81,depr_yr,depr_cost))))","v":-164666.76567513711},612255.14412166574,0.38899999999999996,-238167.25106332795,538754.65873347479,{"$f":"IF(C81=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F30))","v":""},538258.79297728185,4016779.2347615953,776426.04404060973,null,470668.55138980027,0]
[2026,{"$f":"IF(MAX($B$65:B81)<(construct+anal_period),B81+1,\"\")","v":18},17,17,1.3514094270120585,3505143.0270699603,null,0,{"$f":"IF(OR(C82<0,C82=\"\"),\"\",-E82*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C82,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C82>=1,C82<anal_period),WorkingCap*SUM(N82:R82)-WorkingCap*SUM(N81:R81),IF(C82<0,0,IF(B82=\"\",\"\",-SUM(J$65:J81))))","v":-542.81643364768024},"","","",-281771.43076453119,-2426850.4900941583,0,0,-8524.885398147595,{"$f":"IF(B82=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E31))","v":""},787996.22081312304,{"$f":"IF(C82=\"\",\"\",IF(C82<-1,0,IF(C82=anal_period,-LOOKUP(C82,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C82,depr_yr,depr_cost))))","v":-117599.9073768129},670396.31343631016,0.38899999999999996,-260784.16592672461,527212.05488639837,{"$f":"IF(C82=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F31))","v":""},526669.23845275072,4543448.473214346,787453.4043794754,null,470668.55138980027,0]
[2027,{"$f":"IF(MAX($B$65:B82)<(construct+anal_period),B82+1,\"\")","v":19},18,18,1.3770862061252875,3571740.7445842894,null,0,{"$f":"IF(OR(C83<0,C83=\"\"),\"\",-E83*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C83,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C83>=1,C83<anal_period),WorkingCap*SUM(N83:R83)-WorkingCap*SUM(N82:R82),IF(C83<0,0,IF(B83=\"\",\"\",-SUM(J$65:J82))))","v":-849.3179696827392},"","","",-287125.08794905728,-2506266.6570553416,0,0,-8686.8582207123982,{"$f":"IF(B83=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E32))","v":""},769662.14135917835,{"$f":"IF(C83=\"\",\"\",IF(C83<-1,0,IF(C83=anal_period,-LOOKUP(C83,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C83,depr_yr,depr_cost))))","v":-83980.722878009896},685681.41848116845,0.38899999999999996,-266730.07178917452,502932.06957000383,{"$f":"IF(C83=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F32))","v":""},502082.75160032109,5045531.2248146674,768812.82338949561,null,470668.55138980027,0]
[2028,{"$f":"IF(MAX($B$65:B83)<(construct+anal_period),B83+1,\"\")","v":20},19,19,1.4032508440416678,3639603.8187313899,null,0,{"$f":"IF(OR(C84<0,C84=\"\"),\"\",-E84*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C84,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C84>=1,C84<anal_period),WorkingCap*SUM(N84:R84)-WorkingCap*SUM(N83:R83),IF(C84<0,0,IF(B84=\"\",\"\",-SUM(J$65:J83))))","v":-997.87505291376146},"","","",-292580.46462008927,-2600433.7353694923,0,0,-8851.9085269059324,{"$f":"IF(B84=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E33))","v":""},737737.71021490265,{"$f":"IF(C84=\"\",\"\",IF(C84<-1,0,IF(C84=anal_period,-LOOKUP(C84,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C84,depr_yr,depr_cost))))","v":-60043.863514862169},677693.84670004051,0.38899999999999996,-263622.90636631573,474114.80384858692,{"$f":"IF(C84=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F33))","v":""},473116.92879567313,5518648.1536103403,736739.83516198886,null,470668.55138980027,0]
[2029,{"$f":"IF(MAX($B$65:B84)<(construct+anal_period),B84+1,\"\")","v":21},20,20,1.4299126100784596,3708756.2912872871,null,0,{"$f":"IF(OR(C85<0,C85=\"\"),\"\",-E85*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C85,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":0},{"$f":"IF(AND(C85>=1,C85<anal_period),WorkingCap*SUM(N85:R85)-WorkingCap*SUM(N84:R84),IF(C85<0,0,IF(B85=\"\",\"\",-SUM(J$65:J84))))","v":29018.661085164873},"",670163.4824784369,-670163.4824784369,-298139.49344787101,-2692604.2158227465,0,0,-9020.0947889171475,{"$f":"IF(B85=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E34))","v":""},708992.48722775234,{"$f":"IF(C85=\"\",\"\",IF(C85<-1,0,IF(C85=anal_period,-LOOKUP(C85,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C85,depr_yr,depr_cost))))","v":-150008.801233659},558983.68599409331,0.38899999999999996,-217444.65385170229,491547.83337605005,{"$f":"IF(C85=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F34))","v":""},520566.49446121493,6039214.6480715554,738011.14831291721,null,470668.55138980027,0]
["",{"$f":"IF(MAX($B$65:B85)<(construct+anal_period),B85+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C86<0,C86=\"\"),\"\",-E86*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C86,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C86>=1,C86<anal_period),WorkingCap*SUM(N86:R86)-WorkingCap*SUM(N85:R85),IF(C86<0,0,IF(B86=\"\",\"\",-SUM(J$65:J85))))","v":""},"","","","","","","","",{"$f":"IF(B86=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E35))","v":""},"",{"$f":"IF(C86=\"\",\"\",IF(C86<-1,0,IF(C86=anal_period,-LOOKUP(C86,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C86,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C86=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F35))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B86)<(construct+anal_period),B86+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C87<0,C87=\"\"),\"\",-E87*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C87,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C87>=1,C87<anal_period),WorkingCap*SUM(N87:R87)-WorkingCap*SUM(N86:R86),IF(C87<0,0,IF(B87=\"\",\"\",-SUM(J$65:J86))))","v":""},"","","","","","","","",{"$f":"IF(B87=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E36))","v":""},"",{"$f":"IF(C87=\"\",\"\",IF(C87<-1,0,IF(C87=anal_period,-LOOKUP(C87,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C87,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C87=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F36))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B87)<(construct+anal_period),B87+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C88<0,C88=\"\"),\"\",-E88*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C88,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C88>=1,C88<anal_period),WorkingCap*SUM(N88:R88)-WorkingCap*SUM(N87:R87),IF(C88<0,0,IF(B88=\"\",\"\",-SUM(J$65:J87))))","v":""},"","","","","","","","",{"$f":"IF(B88=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E37))","v":""},"",{"$f":"IF(C88=\"\",\"\",IF(C88<-1,0,IF(C88=anal_period,-LOOKUP(C88,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C88,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C88=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F37))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B88)<(construct+anal_period),B88+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C89<0,C89=\"\"),\"\",-E89*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C89,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C89>=1,C89<anal_period),WorkingCap*SUM(N89:R89)-WorkingCap*SUM(N88:R88),IF(C89<0,0,IF(B89=\"\",\"\",-SUM(J$65:J88))))","v":""},"","","","","","","","",{"$f":"IF(B89=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E38))","v":""},"",{"$f":"IF(C89=\"\",\"\",IF(C89<-1,0,IF(C89=anal_period,-LOOKUP(C89,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C89,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C89=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F38))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B89)<(construct+anal_period),B89+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C90<0,C90=\"\"),\"\",-E90*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C90,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C90>=1,C90<anal_period),WorkingCap*SUM(N90:R90)-WorkingCap*SUM(N89:R89),IF(C90<0,0,IF(B90=\"\",\"\",-SUM(J$65:J89))))","v":""},"","","","","","","","",{"$f":"IF(B90=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E39))","v":""},"",{"$f":"IF(C90=\"\",\"\",IF(C90<-1,0,IF(C90=anal_period,-LOOKUP(C90,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C90,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C90=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F39))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B90)<(construct+anal_period),B90+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C91<0,C91=\"\"),\"\",-E91*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C91,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C91>=1,C91<anal_period),WorkingCap*SUM(N91:R91)-WorkingCap*SUM(N90:R90),IF(C91<0,0,IF(B91=\"\",\"\",-SUM(J$65:J90))))","v":""},"","","","","","","","",{"$f":"IF(B91=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E40))","v":""},"",{"$f":"IF(C91=\"\",\"\",IF(C91<-1,0,IF(C91=anal_period,-LOOKUP(C91,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C91,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C91=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F40))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B91)<(construct+anal_period),B91+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C92<0,C92=\"\"),\"\",-E92*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C92,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C92>=1,C92<anal_period),WorkingCap*SUM(N92:R92)-WorkingCap*SUM(N91:R91),IF(C92<0,0,IF(B92=\"\",\"\",-SUM(J$65:J91))))","v":""},"","","","","","","","",{"$f":"IF(B92=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E41))","v":""},"",{"$f":"IF(C92=\"\",\"\",IF(C92<-1,0,IF(C92=anal_period,-LOOKUP(C92,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C92,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C92=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F41))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B92)<(construct+anal_period),B92+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C93<0,C93=\"\"),\"\",-E93*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C93,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C93>=1,C93<anal_period),WorkingCap*SUM(N93:R93)-WorkingCap*SUM(N92:R92),IF(C93<0,0,IF(B93=\"\",\"\",-SUM(J$65:J92))))","v":""},"","","","","","","","",{"$f":"IF(B93=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E42))","v":""},"",{"$f":"IF(C93=\"\",\"\",IF(C93<-1,0,IF(C93=anal_period,-LOOKUP(C93,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C93,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C93=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F42))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B93)<(construct+anal_period),B93+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C94<0,C94=\"\"),\"\",-E94*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C94,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C94>=1,C94<anal_period),WorkingCap*SUM(N94:R94)-WorkingCap*SUM(N93:R93),IF(C94<0,0,IF(B94=\"\",\"\",-SUM(J$65:J93))))","v":""},"","","","","","","","",{"$f":"IF(B94=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E43))","v":""},"",{"$f":"IF(C94=\"\",\"\",IF(C94<-1,0,IF(C94=anal_period,-LOOKUP(C94,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C94,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C94=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F43))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B94)<(construct+anal_period),B94+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C95<0,C95=\"\"),\"\",-E95*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C95,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C95>=1,C95<anal_period),WorkingCap*SUM(N95:R95)-WorkingCap*SUM(N94:R94),IF(C95<0,0,IF(B95=\"\",\"\",-SUM(J$65:J94))))","v":""},"","","","","","","","",{"$f":"IF(B95=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E44))","v":""},"",{"$f":"IF(C95=\"\",\"\",IF(C95<-1,0,IF(C95=anal_period,-LOOKUP(C95,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C95,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C95=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F44))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B95)<(construct+anal_period),B95+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C96<0,C96=\"\"),\"\",-E96*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C96,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C96>=1,C96<anal_period),WorkingCap*SUM(N96:R96)-WorkingCap*SUM(N95:R95),IF(C96<0,0,IF(B96=\"\",\"\",-SUM(J$65:J95))))","v":""},"","","","","","","","",{"$f":"IF(B96=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E45))","v":""},"",{"$f":"IF(C96=\"\",\"\",IF(C96<-1,0,IF(C96=anal_period,-LOOKUP(C96,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C96,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C96=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F45))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B96)<(construct+anal_period),B96+1,\"\")","v":""},"",{"$f":"IF(C97=\"\",\"\",IF(C97<=plant_life,C97,IF(D96=plant_life,1,D96+1)))","v":""},{"$f":"IF(C97=\"\",\"\",(1+inflation_rate)^(A97-$B$25))","v":""},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),E97*(H2_price_nominal*output_kgyear*sensitivity_01*start_time*percnt_revs+H2_price_nominal*output_kgyear*sensitivity_01*(1-start_time)),IF(C97<=start_time,H2_price_nominal*E97*output_kgyear*sensitivity_01*percnt_revs,H2_price_nominal*output_kgyear*sensitivity_01*E97))))","v":""},null,"",{"$f":"IF(OR(C97<0,C97=\"\"),\"\",-E97*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C97,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C97>=1,C97<anal_period),WorkingCap*SUM(N97:R97)-WorkingCap*SUM(N96:R96),IF(C97<0,0,IF(B97=\"\",\"\",-SUM(J$65:J96))))","v":""},{"$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":""},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-(inflated_fixed*percnt_fixed*start_time+(inflated_fixed*(1-start_time))),IF(C97<=start_time,-inflated_fixed*percnt_fixed*E97,-inflated_fixed*E97))))","v":""},"",{"$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":""},"","",{"$f":"IF(B97=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E46))","v":""},{"$f":"IF(C97=\"\",\"\",F97+SUM(L97:S97))","v":""},{"$f":"IF(C97=\"\",\"\",IF(C97<-1,0,IF(C97=anal_period,-LOOKUP(C97,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C97,depr_yr,depr_cost))))","v":""},{"$f":"IF(C97=\"\",\"\",SUM(T97:U97))","v":""},{"$f":"IF(C97=\"\",\"\",$B$33)","v":""},{"$f":"IF(C97=\"\",\"\",-V97*W97+tax_credit)","v":""},{"$f":"IF(C97=\"\",\"\",SUM(T97,X97))","v":""},{"$f":"IF(C97=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F46))","v":""},{"$f":"IF(C97=\"\",\"\",SUM(H97,I97,J97,K97,T97,X97,Z97))","v":""},"",{"$f":"IF(C97=\"\",\"\",SUM(H97,I97,J97,K97,T97,Z97))","v":""},null,"",{"$f":"IF(C97=\"\",\"\",tax_credit)","v":""}]
["",{"$f":"IF(MAX($B$65:B97)<(construct+anal_period),B97+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C98<0,C98=\"\"),\"\",-E98*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C98,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C98>=1,C98<anal_period),WorkingCap*SUM(N98:R98)-WorkingCap*SUM(N97:R97),IF(C98<0,0,IF(B98=\"\",\"\",-SUM(J$65:J97))))","v":""},"","","","","","","","",{"$f":"IF(B98=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E47))","v":""},"",{"$f":"IF(C98=\"\",\"\",IF(C98<-1,0,IF(C98=anal_period,-LOOKUP(C98,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C98,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C98=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F47))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B98)<(construct+anal_period),B98+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C99<0,C99=\"\"),\"\",-E99*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C99,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C99>=1,C99<anal_period),WorkingCap*SUM(N99:R99)-WorkingCap*SUM(N98:R98),IF(C99<0,0,IF(B99=\"\",\"\",-SUM(J$65:J98))))","v":""},"","","","","","","","",{"$f":"IF(B99=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E48))","v":""},"",{"$f":"IF(C99=\"\",\"\",IF(C99<-1,0,IF(C99=anal_period,-LOOKUP(C99,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C99,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C99=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F48))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B99)<(construct+anal_period),B99+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C100<0,C100=\"\"),\"\",-E100*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C100,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C100>=1,C100<anal_period),WorkingCap*SUM(N100:R100)-WorkingCap*SUM(N99:R99),IF(C100<0,0,IF(B100=\"\",\"\",-SUM(J$65:J99))))","v":""},"","","","","","","","",{"$f":"IF(B100=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E49))","v":""},"",{"$f":"IF(C100=\"\",\"\",IF(C100<-1,0,IF(C100=anal_period,-LOOKUP(C100,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C100,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C100=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F49))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B100)<(construct+anal_period),B100+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C101<0,C101=\"\"),\"\",-E101*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C101,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C101>=1,C101<anal_period),WorkingCap*SUM(N101:R101)-WorkingCap*SUM(N100:R100),IF(C101<0,0,IF(B101=\"\",\"\",-SUM(J$65:J100))))","v":""},"","","","","","","","",{"$f":"IF(B101=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E50))","v":""},"",{"$f":"IF(C101=\"\",\"\",IF(C101<-1,0,IF(C101=anal_period,-LOOKUP(C101,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C101,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C101=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F50))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B101)<(construct+anal_period),B101+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C102<0,C102=\"\"),\"\",-E102*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C102,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C102>=1,C102<anal_period),WorkingCap*SUM(N102:R102)-WorkingCap*SUM(N101:R101),IF(C102<0,0,IF(B102=\"\",\"\",-SUM(J$65:J101))))","v":""},"","","","","","","","",{"$f":"IF(B102=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E51))","v":""},"",{"$f":"IF(C102=\"\",\"\",IF(C102<-1,0,IF(C102=anal_period,-LOOKUP(C102,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C102,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C102=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F51))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B102)<(construct+anal_period),B102+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C103<0,C103=\"\"),\"\",-E103*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C103,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C103>=1,C103<anal_period),WorkingCap*SUM(N103:R103)-WorkingCap*SUM(N102:R102),IF(C103<0,0,IF(B103=\"\",\"\",-SUM(J$65:J102))))","v":""},"","","","","","","","",{"$f":"IF(B103=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E52))","v":""},"",{"$f":"IF(C103=\"\",\"\",IF(C103<-1,0,IF(C103=anal_period,-LOOKUP(C103,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C103,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C103=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F52))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B103)<(construct+anal_period),B103+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C104<0,C104=\"\"),\"\",-E104*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C104,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C104>=1,C104<anal_period),WorkingCap*SUM(N104:R104)-WorkingCap*SUM(N103:R103),IF(C104<0,0,IF(B104=\"\",\"\",-SUM(J$65:J103))))","v":""},"","","","","","","","",{"$f":"IF(B104=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E53))","v":""},"",{"$f":"IF(C104=\"\",\"\",IF(C104<-1,0,IF(C104=anal_period,-LOOKUP(C104,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C104,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C104=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F53))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B104)<(construct+anal_period),B104+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C105<0,C105=\"\"),\"\",-E105*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C105,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C105>=1,C105<anal_period),WorkingCap*SUM(N105:R105)-WorkingCap*SUM(N104:R104),IF(C105<0,0,IF(B105=\"\",\"\",-SUM(J$65:J104))))","v":""},"","","","","","","","",{"$f":"IF(B105=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E54))","v":""},"",{"$f":"IF(C105=\"\",\"\",IF(C105<-1,0,IF(C105=anal_period,-LOOKUP(C105,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C105,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C105=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F54))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B105)<(construct+anal_period),B105+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C106<0,C106=\"\"),\"\",-E106*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C106,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C106>=1,C106<anal_period),WorkingCap*SUM(N106:R106)-WorkingCap*SUM(N105:R105),IF(C106<0,0,IF(B106=\"\",\"\",-SUM(J$65:J105))))","v":""},"","","","","","","","",{"$f":"IF(B106=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E55))","v":""},"",{"$f":"IF(C106=\"\",\"\",IF(C106<-1,0,IF(C106=anal_period,-LOOKUP(C106,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C106,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C106=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F55))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B106)<(construct+anal_period),B106+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C107<0,C107=\"\"),\"\",-E107*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C107,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$f":"IF(AND(C107>=1,C107<anal_period),WorkingCap*SUM(N107:R107)-WorkingCap*SUM(N106:R106),IF(C107<0,0,IF(B107=\"\",\"\",-SUM(J$65:J106))))","v":""},"","","","","","","","",{"$f":"IF(B107=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E56))","v":""},"",{"$f":"IF(C107=\"\",\"\",IF(C107<-1,0,IF(C107=anal_period,-LOOKUP(C107,depr_yr,depr_cost)-Depreciation!$C$141-Depreciation!$B$166,-LOOKUP(C107,depr_yr,depr_cost))))","v":""},"","","","",{"$f":"IF(C107=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F56))","v":""},"","","",null,"",""]
["",{"$f":"IF(MAX($B$65:B107)<(construct+anal_period),B107+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C108<0,C108=\"\"),\"\",-E108*INDEX('Replacement Costs'!$A$15:$G$56,MATCH(C108,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$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$15:$G$56,MATCH(C109,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$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$15:$G$56,MATCH(C110,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$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(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$15:$G$56,MATCH(C111,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$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(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$15:$G$56,MATCH(C112,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$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:I279,P279:R279)*output_kgyear+inflated_othervar)*E112*percnt_var*start_time+(SUM(F279:I279,P279:R279)*output_kgyear+inflated_othervar)*E112*(1-start_time)),IF(C112<=start_time,-(SUM(F279:I279,P279:R279)*output_kgyear+inflated_othervar)*E112*percnt_var,-E112*(SUM(F279:I279,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$15:$G$56,MATCH(C113,'Replacement Costs'!$C$15:$C$56,0),MATCH(\"Total Yearly Replacement Costs\",'Replacement Costs'!$A$15:$G$15,0)))","v":""},{"$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:D280)*output_kgyear*E113*percnt_var*start_time+SUM(B280:D280)*output_kgyear*E113*(1-start_time)),IF(C113<=start_time,-SUM(B280:D280)*output_kgyear*E113*percnt_var,-SUM(B280:D280)*output_kgyear*E113))))","v":""},"",{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),SUM(J280:M280,S280:U280)*output_kgyear*E113*percnt_var*start_time+SUM(J280:M280,S280:U280)*output_kgyear*E113*(1-start_time),IF(C113<=start_time,SUM(J280:M280,S280:U280)*output_kgyear*E113*percnt_var,SUM(J280:M280,S280:U280)*output_kgyear*E113))))","v":""},{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),-((SUM(E280:H280,O280:Q280)*output_kgyear+inflated_othervar)*E113*percnt_var*start_time+(SUM(E280:H280,O280:Q280)*output_kgyear+inflated_othervar)*E113*(1-start_time)),IF(C113<=start_time,-(SUM(E280:H280,O280:Q280)*output_kgyear+inflated_othervar)*E113*percnt_var,-E113*(SUM(E280:H280,O280:Q280)*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$31=0,\"\",-'Debt Financing Calculations'!F62))","v":""},"","","",null,{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),(output_kgyear*start_time*percnt_revs+output_kgyear*(1-start_time)),IF(C113<=start_time,output_kgyear*percnt_revs,output_kgyear))))","v":""},""]
[null,null,null,null,"Cumulative Total",{"$f":"SUM(F65:F113)","v":62396225.651086375},0,-4599356.5603217762,-1261767.0660785604,0,0,670163.4824784369,-670163.4824784369,-5015907.6648892006,-41483291.65782436,0,0,-151754.34178990257,0,15745271.986582913,-5861123.6264003366,9884148.3601825759,8.1690000000000005,-3844933.7121110219,11900338.274471892,0,6039214.6480715554,28853862.887103111,9884148.3601825759]
[null,null,null,null,"PV of Cash Flow",{"$f":"NPV(nominal_irr,F65:F113)","v":19332549.800691366},0,-4103271.086021747,-319286.36451370653,-14805.885980501989,0,60992.510099284002,-60992.510099284002,-1554104.9753455985,{"$f":"NPV(nominal_irr,$O$65:$O$113)","v":-12398867.841971839},0,0,-47018.843519958187,0,5332558.1398539683,-3031286.1518385243,2301271.9880154436,2.9247028062167963,-895194.8033380073,4437363.3365159631,0,5.7381983503775081E-9,-4546214.3913551709,895194.80333801347]
[null,null,null,null,"Discounted Values ",{"$f":"+F65+NPV($X$59,F66:F113)","v":21669855.071594954},0,-4599356.5603217762,-357888.08598341368,-16595.917595544681,0,68366.504570287449,-68366.504570287449,-1741996.2668648814,-13897890.964066235,0,0,-52703.421701521125,0,5977264.4189623157,-3397768.6475958023,2579495.7713665101,3.2782993754884071,-1003423.8550615725,4973840.5639007408,0,8.3819031715393066E-9,-5095851.7112700101,1003423.8550615795,null,{"$f":"+AE65+NPV(real_irr,AE66:AE113)","v":4007066.7031435189},{"$f":"+AF65+NPV($X$59,AF66:AF113)","v":0}]
["Specific Item Cost Calculation",null,null,null,"Expenses $/kg H2",null,null,{"$f":"-H116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.1054068186282859},{"$f":"-I116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":8.601462516839839E-2},{"$f":"-J116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":3.988653680336708E-3},{"$f":"-K116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,{"$f":"-M116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.6431167996353482E-2},{"$f":"-N116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0.41867042186499687},{"$f":"-O116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":3.3402114480022953},{"$f":"-P116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,{"$f":"-R116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.2666711299683968E-2},{"$f":"-S116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,{"$f":"-X116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0.24116233582067456},null,{"$f":"-Z116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,null,null,{"$f":"+SUM(F117:AC117)","v":5.224552182461025}]
["Cost Component","After Tax Present Value","% of Total","$/kg of H2","Revenues $/kg H2",{"$f":"F116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":5.2081210144646732},null,null,null,null,null,{"$f":"L116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.6431167996353482E-2},null,null,null,null,{"$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":5.2245521824610268}]
["Capital-Related Costs",{"$f":"(SUM(H115:K115)+L115*(1-total_tax_rate)+S115*(1-total_tax_rate)+U115*(-total_tax_rate)+Z115)/(1-total_tax_rate)","v":-5271565.6297546756},{"$f":"B119/SUM($B$118:$B$125)","v":0.27267823872700736},{"$f":"H2_price_real*C119","v":1.4201412653013412}]
["Decommissioning Costs",{"$f":"M115","v":-60992.510099284002},3.1549128660257135E-3,1.6431167996353479E-2]
["Fixed O&M",{"$f":"N115","v":-1554104.9753455985},8.0387998032728294E-2,0.41867042186499681]
["Feedstock Costs",{"$f":"O115","v":-12398867.841971839},0.64134674265928648,3.3402114480022953]
["Other Raw Material Costs",{"$f":"P115","v":0},0,0]
["Byproduct Credits",{"$f":"Q115","v":0},0,0]
["Other Variable Costs (including utilities)",{"$f":"R115","v":-47018.843519958187},2.432107714952155E-3,1.2666711299683969E-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 $)"]
[null,"Energy Feedstocks",null,null,null,"Energy Utilities",null,null,null,"Forecourt Station Electricity Usage","Energy Byproducts",null,null,null,"Other Material Inputs",null,null,null,"Other Material Byproducts"]
["Feedstock Name",{"$f":"Input_Sheet_Template!$B$125","v":"Industrial Electricity"},null,null,null,null,null,null,null,{"$f":"IF(FC_CashFlow_euse>0,\"Commercial Electricity\",\"\")","v":"Commercial Electricity"},null,null,null,null,"Type",{"$f":"Input_Sheet_Template!$B$144","v":"Process Water"},null,null,"Type"]
["Conversion to $/GJ",{"$f":"Input_Sheet_Template!$C$125","v":3.5999999999999995E-3},null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",0,VLOOKUP(J131,MASTER_PROPERTY_TABLE,9,FALSE))","v":3.5999999999999995E-3},null,null,null,null,"Usage (/kg H2)",{"$f":"Input_Sheet_Template!$D$144","v":4.76},null,null,"Usage (/kg H2)"]
["Usage (/kg H2)",{"$f":"feedstockIndustrial_Electricity_Usage","v":54.6},null,null,null,null,null,null,null,{"$f":" FC_eUse_kWhpkg","v":4.209735365644077},null,null,null,null,"Cost (/usage unit)",{"$f":"Input_Sheet_Template!$C$144","v":1.8076658836091828E-3},null,null,"Price (/usage unit)"]
["Price ($/ usage unit)",{"$f":"feedstockIndustrial_Electricity_Price","v":5.7423148494196087E-2},null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",0,StartYr_comm_electricity)","v":8.681024849697315E-2},null,null,null,null,"Lookup Price?",{"$f":"Input_Sheet_Template!$F$144","v":"Yes"},null,null,"Lookup Price?"]
["Lookup Price?",{"$f":"Input_Sheet_Template!$G$125","v":"yes"},null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",\"\",\"yes\")","v":"yes"}]
["CO2 Emissions (kg CO2/kg H2)",{"$f":"IF(B131=\"\",0,VLOOKUP(B131,MASTER_PROPERTY_TABLE,11,FALSE)*B132*B133)","v":0},{"$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$133)","v":0}]
["Actual Year",{"$f":"IF(B$131=\"\",\"\",B$131&\" ($/kg of H2)\")","v":"Industrial Electricity ($/kg of H2)"},"","","","","","","",null,"","","","",null,{"$f":"IF(P$131=\"\",\"\",P$131&\" ($/kg of H2)\")","v":"Process Water ($/kg of H2)"},{"$f":"IF(Q$131=\"\",\"\",Q$131&\" ($/kg of H2)\")","v":""},{"$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":""}]
[{"$f":"IF(A65=\"\",\"\",A65)","v":2009},{"$f":"IF($A138=\"\",\"\",IF($B$131=\"\",\"\",IF($B$135=\"no\",INFLATION_FACTOR*$B$133*$B$134,INFLATION_FACTOR*$B$133*$B$132*INDEX(FEEDPRICETABLE,MATCH($B$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":3.777018458155641},{"$f":"IF($A138=\"\",\"\",IF($C$131=\"\",\"\",IF($C$135=\"no\",INFLATION_FACTOR*$C$133*$C$134,INFLATION_FACTOR*$C$133*$C$132*INDEX(FEEDPRICETABLE,MATCH($C$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($D$131=\"\",\"\",IF($D$135=\"no\",INFLATION_FACTOR*$D$133*$D$134,INFLATION_FACTOR*$D$133*$D$132*INDEX(FEEDPRICETABLE,MATCH($D$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($E$131=\"\",\"\",IF($E$135=\"no\",INFLATION_FACTOR*$E$133*$E$134,INFLATION_FACTOR*$E$133*$E$132*INDEX(FEEDPRICETABLE,MATCH($E$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($F$131=\"\",\"\",IF($F$135=\"no\",INFLATION_FACTOR*$F$133*$F$134,INFLATION_FACTOR*$F$133*$F$132*INDEX(FEEDPRICETABLE,MATCH($F$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($G$131=\"\",\"\",IF($G$135=\"no\",INFLATION_FACTOR*$G$133*$G$134,INFLATION_FACTOR*$G$133*$G$132*INDEX(FEEDPRICETABLE,MATCH($G$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($H$131=\"\",\"\",IF($H$135=\"no\",INFLATION_FACTOR*$H$133*$H$134,INFLATION_FACTOR*$H$133*$H$132*INDEX(FEEDPRICETABLE,MATCH(H$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($I$131=\"\",\"\",IF($I$135=\"no\",INFLATION_FACTOR*$I$133*$I$134,INFLATION_FACTOR*$I$133*$I$132*INDEX(FEEDPRICETABLE,MATCH($I$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($J$131=\"\",\"\",IF($J$135=\"no\",INFLATION_FACTOR*$J$133*$J$134,INFLATION_FACTOR*$J$133*$J$132*INDEX(FEEDPRICETABLE,MATCH($J$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":0.41960727494132044},{"$f":"IF($A138=\"\",\"\",IF($K$131=\"\",\"\",IF($K$135=\"no\",INFLATION_FACTOR*$K$133*$K$134,INFLATION_FACTOR*$K$133*$K$132*INDEX(FEEDPRICETABLE,MATCH($K$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($L$131=\"\",\"\",IF($L$135=\"no\",INFLATION_FACTOR*$L$133*$L$134,INFLATION_FACTOR*$L$133*$L$132*INDEX(FEEDPRICETABLE,MATCH($L$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF(M$131=\"\",\"\",IF($M$135=\"no\",INFLATION_FACTOR*$M$133*$M$134,INFLATION_FACTOR*$M$133*$M$132*INDEX(FEEDPRICETABLE,MATCH($M$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($N$131=\"\",\"\",IF($N$135=\"no\",INFLATION_FACTOR*$N$133*$N$134,INFLATION_FACTOR*$N$133*$N$132*INDEX(FEEDPRICETABLE,MATCH($N$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},null,{"$f":"IF(OR($A138=\"\",$P$131=\"\"),\"\",IF($P$134=\"No\",INFLATION_FACTOR*$P$132*$P$133,INFLATION_FACTOR*$P$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($P$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":9.1043231939580364E-3},{"$f":"IF(OR($A138=\"\",$Q$131=\"\"),\"\",IF($Q$134=\"No\",INFLATION_FACTOR*$Q$132*$Q$133,INFLATION_FACTOR*$Q$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($Q$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$R$131=\"\"),\"\",IF($R$134=\"No\",INFLATION_FACTOR*$R$132*$R$133,INFLATION_FACTOR*$R$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($R$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},null,{"$f":"IF(OR($A138=\"\",$T$131=\"\"),\"\",IF($T$134=\"No\",INFLATION_FACTOR*$T$132*$T$133,INFLATION_FACTOR*$T$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($T$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$U$131=\"\"),\"\",IF($U$134=\"No\",INFLATION_FACTOR*$U$132*$U$133,INFLATION_FACTOR*$U$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($U$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$V$131=\"\"),\"\",IF($V$134=\"No\",INFLATION_FACTOR*$V$132*$V$133,INFLATION_FACTOR*$V$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($V$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""}]
[2010,{"$f":"IF($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":3.3174332697083755},"","","",{"$f":"IF($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":""},"","","",0.37748680624368414,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2011,3.403411285200368,"","","","","","","",0.38882051435472392,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2012,3.3820736700270713,"","","","","","","",0.38667700605094113,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2013,{"$f":"IF($A142=\"\",\"\",IF($B$131=\"\",\"\",IF($B$135=\"no\",INFLATION_FACTOR*$B$133*$B$134,INFLATION_FACTOR*$B$133*$B$132*INDEX(FEEDPRICETABLE,MATCH($B$131,List_Energy_Feedstocks,0),MATCH($A142,Feedstock_Year,0)))))","v":3.367788056203179},"","","","","","","",0.38713152095784509,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2014,3.3905037350899025,"","","","","","","",0.39020414957361799,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2015,3.4140240678229397,"","","","","","","",0.39158729195200914,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2016,3.4725596270907766,"","","","","","","",0.39671538436510473,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2017,3.5307304600825034,"","","","","","","",0.40229926727229282,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2018,3.5898743978191923,"","","","","","","",0.40864606727924335,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2019,3.6385097067255714,"","","","","","","",0.41296024809574877,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2020,3.7067424728609595,"","","","","","","",0.41981000633205856,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2021,3.7623752621785305,"","","","","","","",0.42562132063640279,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2022,3.8059314756848877,"","","","","","","",0.42931417453080439,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2023,3.8055723895058131,"","","","","","","",0.42841691490784828,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2024,3.8097156048013967,"","","","","","","",0.42867339490410961,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2025,3.8096103229897267,"","","","","","","",0.42770765944175532,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2026,3.8154072147414522,"","","","","","","",0.42829671980617601,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2027,3.8667933869841282,"","","","","","","",0.43311061190283934,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2028,3.9372709117468419,"","","","","","","",0.43950020206176121,"","","","",null,9.1043231939580364E-3,"","",null,"","",""]
[2029,4.0008092371012722,"","","","","","","",0.44518245013536695,"","","","",null,9.1043231939580364E-3,"","",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,"","","",null,"","",""]
["","","","","","","","","","","","","","",null,"","","",null,"","",""]
["","","","","","","","","","","","","","",null,"","","",null,"","",""]
[]
[]
["Tables to calculate equivalent price in startup year"]
["Actual Year",{"$f":"IF(B$131=\"\",\"\",B$131&\" ($/year)\")","v":"Industrial Electricity ($/year)"},{"$f":"IF(C$131=\"\",\"\",C$131&\" ($/year)\")","v":""},"","","","","","","Commercial Electricity ($/year)","","","",""]
[{"$f":"+A139","v":2010},{"$f":"IF($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":2011},{"$f":"IF($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*$E66))))","v":-1601878.6593889554},0,0,0,0,0,0,0,-183005.58824197494,0,0,0,0]
[2012,{"$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":-1622080.5935495661},0,0,0,0,0,0,0,-185454.64371332258,0,0,0,0]
[2013,{"$f":"IF($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*$E68))))","v":-1645918.4043866743},0,0,0,0,0,0,0,-189200.41422710041,0,0,0,0]
[2014,{"$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":-1688503.4807071486},0,0,0,0,0,0,0,-194325.42071037018,0,0,0,0]
[2015,{"$f":"IF($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*$E70))))","v":-1732520.952522784},0,0,0,0,0,0,0,-198719.50946178797,0,0,0,0]
[2016,{"$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":-1795708.3942505452},0,0,0,0,0,0,0,-205146.9873332509,0,0,0,0]
[2017,{"$f":"IF($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*$E72))))","v":-1860479.3302264791},0,0,0,0,0,0,0,-211987.14537610693,0,0,0,0]
[2018,{"$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":-1927585.8203808023},0,0,0,0,0,0,0,-219422.82028595984,0,0,0,0]
[2019,{"$f":"IF($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*$E74))))","v":-1990820.8980753645},0,0,0,0,0,0,0,-225952.37013212996,0,0,0,0]
[2020,{"$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":-2066689.5877869537},0,0,0,0,0,0,0,-234064.53922481195,0,0,0,0]
[2021,{"$f":"IF($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*$E76))))","v":-2137564.0232676417},0,0,0,0,0,0,0,-241813.41815468934,0,0,0,0]
[2022,{"$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":-2203394.0374138146},0,0,0,0,0,0,0,-248545.80235661817,0,0,0,0]
[2023,{"$f":"IF($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*$E78))))","v":-2245046.6860215445},0,0,0,0,0,0,0,-252738.84625128336,0,0,0,0]
[2024,{"$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":-2290193.2481298447},0,0,0,0,0,0,0,-257695.06611595736,0,0,0,0]
[2025,{"$f":"IF($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*$E80))))","v":-2333642.4276569905},0,0,0,0,0,0,0,-261999.69447894598,0,0,0,0]
[2026,{"$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":-2381600.0884142872},0,0,0,0,0,0,0,-267345.38368981396,0,0,0,0]
[2027,{"$f":"IF($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*$E82))))","v":-2459535.48288061},0,0,0,0,0,0,0,-275486.89867239055,0,0,0,0]
[2028,{"$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":-2551946.7471732022},0,0,0,0,0,0,0,-284862.57008305955,0,0,0,0]
[2029,{"$f":"IF($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*$E84))))","v":-2642398.6416317434},0,0,0,0,0,0,0,-294027.89080948324,0,0,0,0]
["",{"$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":0},0,0,0,0,0,0,0,0,0,0,0,0]
["",{"$f":"IF($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*$E86))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E88))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E90))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E92))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E94))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E96))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E98))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E100))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E102))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E104))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
["",{"$f":"IF($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*$E106))))","v":""},"","","","","","","","","","","",""]
["",{"$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":""},"","","","","","","","","","","",""]
[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$59,B187:B228)","v":-13755382.20827858},{"$f":"+C186+NPV($X$59,C187:C228)","v":0},0,0,0,0,0,0,-1564726.4617397257,0,0,0,0]
["Cost per kg H2",{"$f":"-B231/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":3.3059609722464245},0,0,0,0,0,0,0,0.37606549468610789,0,0,0,0]
["Levelized and escalated cost in startup year",{"$f":"IF(B132>0,B232/B133*(1+inflation_rate)^construct,\"\")","v":6.1699161734782161E-2},"","","","","","","",9.1029650512607418E-2,"","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Lookup Electricity prices for forecourt and CCS"]
["Feed","LHV","Start Year Column","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)+2","v":16},{"$f":"VLOOKUP(A281,FEEDPRICETABLE,C281,FALSE)","v":24.113957915825878},{"$f":"B281*D281","v":8.681024849697315E-2}]

{"sheet":"Refueling Cash Flow Analysis","index":12,"n_rows":281,"n_cols":33,"rows_kept":281,"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":2.1602963472295853}]
["Actual Hydrogen Produced (kg/yr)",{"$f":"output_kgyear*sensitivity_01","v":470668.55138980027},null,"Hydrogen Cost (Start-up Year Nominal $/kg)",{"$f":"+SUM(X57:AB57)/AC57*(1+inflation_rate)^construct","v":2.2857876574383669}]
["Actual Hydrogen Energy Produced (MMBtu(LHV)/yr)",{"$f":"B17*H2_LHV_MJ_p_kg/1000/mmBTU_to_GJ","v":53630.177873533692},null,"After Tax Real IRR",{"$f":"((E20+1)/(1+B30))-1","v":0.10000000000000009}]
["Actual Hydrogen Energy Produced (MJ(LHV)/yr)",{"$f":"B17*H2_LHV_MJ_p_kg","v":56579837.656578042},null,"Pre Tax Real IRR",{"$f":"((E21+1)/(1+B30))-1","v":0.13046060940859872}]
["Design Capacity (kg/day)",{"$f":"design_cap","v":1500},null,"After Tax Nominal IRR",{"$f":"IRR(AA65:AA113)","v":0.12090000000000001}]
["Design Capacity (kg/yr)",{"$f":"B20*365","v":547500},null,"Pre Tax Nominal IRR",{"$f":"IRR(AC65:AC113)","v":0.15193936098736205}]
["Capacity Factor",{"$f":"cap_factor","v":0.85966858701333382},null,"After Tax Real Capital Recovery Factor",{"$f":"(real_irr*(1+real_irr)^anal_period)/(((1+real_irr)^anal_period)-1)","v":0.11745962477254576}]
[null,null,null,"After Tax Nominal Capital Recovery Factor",{"$f":"(nominal_irr*(1+nominal_irr)^anal_period)/(((1+nominal_irr)^anal_period)-1)","v":0.13463471570309099}]
["Financial",null,null,"Total Real Fixed Charge Rate",{"$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":0.13829016801633925}]
["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":0.16213031974684894}]
["After-Tax Real IRR",{"$f":"real_irr","v":0.1},null,"NPV",{"$f":"NPV(nominal_irr,AA65:AA113)","v":2.3368228576197995E-9}]
["After-Tax Nominal IRR",{"$f":"((1+B26)*(1+B30))-1","v":0.12090000000000001}]
["Analysis Period (yrs)",{"$f":"anal_period","v":20}]
["Plant Life (yrs)",{"$f":"plant_life","v":20}]
["Inflation Rate",{"$f":"inflation_rate","v":1.9E-2}]
["Debt Financing",{"$f":"100%-B32","v":0}]
["Equity Financing",{"$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":7}]
["Interest Rate on Debt",{"$f":"debt_interest","v":0.06}]
[]
["Construction/Start Up Information"]
["Construction Period (yrs)",{"$f":"construct","v":1}]
["Start-up Period (yrs)",{"$f":"start_time","v":0}]
["% Revenue During Start-up",{"$f":"percnt_revs","v":0.5}]
["% Variable Costs During Start-up",{"$f":"percnt_var","v":0.5}]
["% Fixed Costs During Start-up",{"$f":"percnt_fixed","v":0.75}]
[]
["Depreciation Parameters"]
["Depreciation Type",{"$f":"depr_type","v":"MACRS"}]
["Depreciation Period (yrs)",{"$f":"depr_length","v":7}]
[]
["Plant Costs (Inflated to Start-up Year $)"]
["Total Depreciable Capital Costs",{"$f":"('Refueling Station - GH2'!B317-'Refueling Station - GH2'!B302)*INFLATION_FACTOR*sensitivity_06","v":4736778.7945220033}]
["Total Non-Depreciable Capital Costs",{"$f":"+'Refueling Station - GH2'!B302*INFLATION_FACTOR","v":0},"land"]
["Total Capital Investment",{"$f":"SUM(B51:B52)","v":4736778.7945220033},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",{"$f":"decom_percent*depr_cap_infl","v":473677.87945220037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Costs","Depr","Principal","Op costs","Tax incentives","H2 sales (kg)"]
["Salvage Value",{"$f":"salvage_perct*B53","v":473677.87945220037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discounted values",{"$f":"-SUM(H116:K116)","v":4808101.2116865478},{"$f":"-U116","v":3276490.2781613907},{"$f":"-Z116","v":0},{"$f":"-SUM(L116:S116)","v":3205303.2166689802},{"$f":"+AF116","v":0},{"$f":"+AE116","v":4007066.7031435189}]
["Fixed Operating Costs ($/year)",{"$f":"'Refueling Station - GH2'!B353*INFLATION_FACTOR*sensitivity_07","v":194416.7088403638},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)",{"$f":"0*INFLATION_FACTOR","v":0},"N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE cost contribution factors",{"$f":"+X55*X56","v":4808101.2116865478},-1274554.7182047809,0,{"$f":"+AA55*AA56","v":1958440.2653847469},{"$f":"+AB55*AB56","v":0},{"$f":"+AC55*AC56","v":2448317.7556206901}]
["Other Variable O&M Costs (not including tax credits and incentives)",{"$f":"(0)*INFLATION_FACTOR","v":0},"N/A"]
[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":2.1602963472295853}]
[]
[]
["CASH FLOW ANALYSIS"]
["Actual Year","Analysis Year","Operation Year","Plant Life","Inflation Price Increase Factor","Revenue","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","Feed Cost","Other Raw Material Cost","Byproduct Credit","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)"]
[{"$f":"startup_year-construct","v":2009},1,{"$f":"IF(construct=0,1,-construct)","v":-1},{"$f":"IF(C65=\"\",\"\",IF(C65<=plant_life,C65,IF(D64=plant_life,1,D64+1)))","v":-1},{"$f":"IF(C65=\"\",\"\",(1+inflation_rate)^(A65-$B$25))","v":0.9813542688910698},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),E65*(H2_price_nominal*output_kgyear*sensitivity_01*start_time*percnt_revs+H2_price_nominal*output_kgyear*sensitivity_01*(1-start_time)),IF(C65<=start_time,H2_price_nominal*E65*output_kgyear*sensitivity_01*percnt_revs,H2_price_nominal*output_kgyear*sensitivity_01*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":-4648458.0907968637},{"$f":"IF(OR(C65<0,C65=\"\"),\"\",-E65*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C65,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C65>=1,C65<anal_period),WorkingCap*SUM(N65:R65)-WorkingCap*SUM(N64:R64),0)","v":0},{"$f":"IF(C65=-construct,-E65*non_dep_infl,\"\")","v":0},{"$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},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-(SUM(B138:E138)*output_kgyear*E65*percnt_var*start_time+SUM(B138:E138)*output_kgyear*E65*(1-start_time)),IF(C65<=start_time,-SUM(B138:E138)*output_kgyear*E65*percnt_var,-SUM(B138:E138)*output_kgyear*E65))))","v":0},{"$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},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),SUM(K138:N138,T138:V138)*output_kgyear*E65*percnt_var*start_time+SUM(K138:N138,T138:V138)*output_kgyear*E65*(1-start_time),IF(C65<=start_time,SUM(K138:N138,T138:V138)*output_kgyear*E65*percnt_var,SUM(K138:N138,T138:V138)*output_kgyear*E65))))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),-((SUM(J138,P138:R138)*output_kgyear+inflated_othervar)*E65*percnt_var*start_time+(SUM(J138,P138:R138)*output_kgyear+inflated_othervar)*E65*(1-start_time)),IF(C65<=start_time,-(SUM(J138,P138:R138)*output_kgyear+inflated_othervar)*E65*percnt_var,-E65*(SUM(J138,P138:R138)*output_kgyear+inflated_othervar)))))","v":0},{"$f":"IF(B65=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E69))","v":""},{"$f":"IF(C65=\"\",\"\",F65+SUM(L65:S65))","v":0},{"$f":"IF(C65=\"\",\"\",IF(C65<-1,0,IF(C65=anal_period,-LOOKUP(C65,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C65,depr_yr2,depr_cost2))))","v":0},{"$f":"IF(C65=\"\",\"\",SUM(T65:U65))","v":0},{"$f":"IF(C65=\"\",\"\",$B$33)","v":0.38899999999999996},{"$f":"IF(C65=\"\",\"\",-V65*W65 + tax_credit)","v":0},{"$f":"IF(C65=\"\",\"\",SUM(T65,X65))","v":0},{"$f":"IF(C65=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F69))","v":""},{"$f":"IF(C65=\"\",\"\",SUM(H65,I65,J65,K65,T65,X65,Z65))","v":-4648458.0907968637},{"$f":"AA65","v":-4648458.0907968637},{"$f":"IF(C65=\"\",\"\",SUM(H65,I65,J65,K65,T65,Z65))","v":-4648458.0907968637},null,{"$f":"IF(C65=\"\",\"\",IF(C65<0,0,IF(AND(C65=1,start_time<1),(output_kgyear*sensitivity_01*start_time*percnt_revs+output_kgyear*sensitivity_01*(1-start_time)),IF(C65<=start_time,output_kgyear*sensitivity_01*percnt_revs,output_kgyear*sensitivity_01))))","v":0}]
[{"$f":"IF(B66<>\"\",A65+1,\"\")","v":2010},{"$f":"IF(MAX($B$65:B65)<(construct+anal_period),B65+1,\"\")","v":2},{"$f":"IF(B66=\"\",\"\",IF(C65=-1,1,C65+1))","v":1},1,1,1075848.3655112011,null,{"$f":"IF(C66<0,-E66*equity*depr_cap_infl*percent_cap2,0)","v":0},{"$f":"IF(OR(C66<0,C66=\"\"),\"\",-E66*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C66,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C66>=1,C66<anal_period),WorkingCap*SUM(N66:R66)-WorkingCap*SUM(N65:R65),IF(C66<0,0,IF(B66=\"\",\"\",-SUM(J$65:J65))))","v":-3720.8787710384081},"","","",-194416.7088403638,0,0,0,-177671.16826347701,{"$f":"IF(B66=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E70))","v":""},703760.48840736027,{"$f":"IF(C66=\"\",\"\",IF(C66<-1,0,IF(C66=anal_period,-LOOKUP(C66,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C66,depr_yr2,depr_cost2))))","v":-664264.66117487184},39495.827232488431,0.38899999999999996,{"$f":"IF(C66=\"\",\"\",-V66*W66+tax_credit)","v":-15363.876793437998},688396.61161392229,{"$f":"IF(C66=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F70))","v":""},684675.73284288391,{"$f":"IF(C66=\"\",\"\",AB65+AA66)","v":-3963782.3579539796},700039.6096363219,null,470668.55138980027]
[2011,{"$f":"IF(MAX($B$65:B66)<(construct+anal_period),B66+1,\"\")","v":3},2,2,1.0189999999999999,1096289.4844559138,null,{"$f":"IF(C67=\"\",\"\",0)","v":0},{"$f":"IF(OR(C67<0,C67=\"\"),\"\",-E67*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C67,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C67>=1,C67<anal_period),WorkingCap*SUM(N67:R67)-WorkingCap*SUM(N66:R66),IF(C67<0,0,IF(B67=\"\",\"\",-SUM(J$65:J66))))","v":-125.05443623062365},"","","",-198110.62630833068,0,0,0,-186482.69441857244,{"$f":"IF(B67=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E71))","v":""},711696.16372901062,{"$f":"IF(C67=\"\",\"\",IF(C67<-1,0,IF(C67=anal_period,-LOOKUP(C67,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C67,depr_yr2,depr_cost2))))","v":-1138407.386436152},-426711.22270714142,0.38899999999999996,165990.665633078,877686.82936208858,{"$f":"IF(C67=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F71))","v":""},877561.77492585802,-3086220.5830281219,711571.10929278005,null,470668.55138980027]
[2012,{"$f":"IF(MAX($B$65:B67)<(construct+anal_period),B67+1,\"\")","v":4},3,3,1.0383609999999999,1117118.9846605761,null,0,{"$f":"IF(OR(C68<0,C68=\"\"),\"\",-E68*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C68,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C68>=1,C68<anal_period),WorkingCap*SUM(N68:R68)-WorkingCap*SUM(N67:R67),IF(C68<0,0,IF(B68=\"\",\"\",-SUM(J$65:J67))))","v":-62.59689425161514},"","","",-201874.72820818899,0,0,0,-188978.28194387569,{"$f":"IF(B68=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E72))","v":""},726265.97450851137,{"$f":"IF(C68=\"\",\"\",IF(C68<-1,0,IF(C68=anal_period,-LOOKUP(C68,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C68,depr_yr2,depr_cost2))))","v":-813015.32008037146},-86749.345571860089,0.38899999999999996,33745.49542745357,760011.46993596491,{"$f":"IF(C68=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F72))","v":""},759948.87304171326,-2326271.7099864087,726203.37761425972,null,470668.55138980027]
[2013,{"$f":"IF(MAX($B$65:B68)<(construct+anal_period),B68+1,\"\")","v":5},4,4,1.0580898589999999,1138344.245369127,null,0,{"$f":"IF(OR(C69<0,C69=\"\"),\"\",-E69*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C69,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C69>=1,C69<anal_period),WorkingCap*SUM(N69:R69)-WorkingCap*SUM(N68:R68),IF(C69<0,0,IF(B69=\"\",\"\",-SUM(J$65:J68))))","v":-76.525599894951938},"","","",-205710.34804414457,0,0,0,-192795.2220974153,{"$f":"IF(B69=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E73))","v":""},739838.67522756709,{"$f":"IF(C69=\"\",\"\",IF(C69<-1,0,IF(C69=anal_period,-LOOKUP(C69,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C69,depr_yr2,depr_cost2))))","v":-580592.41554052825},159246.25968703884,0.38899999999999996,-61946.795018258097,677891.88020930905,{"$f":"IF(C69=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F73))","v":""},677815.354609414,-1648456.3553769947,739762.14962767216,null,470668.55138980027]
[2014,{"$f":"IF(MAX($B$65:B69)<(construct+anal_period),B69+1,\"\")","v":6},5,5,1.0781935663209998,1159972.7860311405,null,0,{"$f":"IF(OR(C70<0,C70=\"\"),\"\",-E70*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C70,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C70>=1,C70<anal_period),WorkingCap*SUM(N70:R70)-WorkingCap*SUM(N69:R69),IF(C70<0,0,IF(B70=\"\",\"\",-SUM(J$65:J69))))","v":-91.308782192906165},"","","",-209618.8446569833,0,0,0,-198017.60370386721,{"$f":"IF(B70=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E74))","v":""},752336.33767028991,{"$f":"IF(C70=\"\",\"\",IF(C70<-1,0,IF(C70=anal_period,-LOOKUP(C70,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C70,depr_yr2,depr_cost2))))","v":-415107.30750815995},337229.03016212996,0.38899999999999996,-131182.09273306854,621154.2449372214,{"$f":"IF(C70=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F74))","v":""},621062.93615502852,-1027393.4192219662,752245.02888809703,null,470668.55138980027]
[2015,{"$f":"IF(MAX($B$65:B70)<(construct+anal_period),B70+1,\"\")","v":7},6,6,1.0986792440810986,1182012.2689657318,null,0,{"$f":"IF(OR(C71<0,C71=\"\"),\"\",-E71*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C71,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C71>=1,C71<anal_period),WorkingCap*SUM(N71:R71)-WorkingCap*SUM(N70:R70),IF(C71<0,0,IF(B71=\"\",\"\",-SUM(J$65:J70))))","v":-84.603344861773621},"","","",-213601.60270546595,0,0,0,-202495.1801415619,{"$f":"IF(B71=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E75))","v":""},765915.48611870396,{"$f":"IF(C71=\"\",\"\",IF(C71<-1,0,IF(C71=anal_period,-LOOKUP(C71,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C71,depr_yr2,depr_cost2))))","v":-414642.46169908025},351273.02441962372,0.38899999999999996,-136645.20649923361,629270.27961947036,{"$f":"IF(C71=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F75))","v":""},629185.67627460859,-398207.74294735759,765830.8827738422,null,470668.55138980027]
[2016,{"$f":"IF(MAX($B$65:B71)<(construct+anal_period),B71+1,\"\")","v":8},7,7,1.1195541497186396,1204470.502076081,null,0,{"$f":"IF(OR(C72<0,C72=\"\"),\"\",-E72*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C72,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C72>=1,C72<anal_period),WorkingCap*SUM(N72:R72)-WorkingCap*SUM(N71:R71),IF(C72<0,0,IF(B72=\"\",\"\",-SUM(J$65:J71))))","v":-106.08030402424629},"","","",-217660.03315686982,0,0,0,-209044.78009258269,{"$f":"IF(B72=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E76))","v":""},777765.6888266285,{"$f":"IF(C72=\"\",\"\",IF(C72<-1,0,IF(C72=anal_period,-LOOKUP(C72,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C72,depr_yr2,depr_cost2))))","v":-415107.30750815995},362658.38131846854,0.38899999999999996,-141074.11033288424,636691.57849374425,{"$f":"IF(C72=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F76))","v":""},636585.49818971998,238377.75524236239,777659.60852260422,null,470668.55138980027]
[2017,{"$f":"IF(MAX($B$65:B72)<(construct+anal_period),B72+1,\"\")","v":9},8,8,1.1408256785632938,1227355.4416155266,null,0,{"$f":"IF(OR(C73<0,C73=\"\"),\"\",-E73*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C73,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C73>=1,C73<anal_period),WorkingCap*SUM(N73:R73)-WorkingCap*SUM(N72:R72),IF(C73<0,0,IF(B73=\"\",\"\",-SUM(J$65:J72))))","v":-111.05661675650845},"","","",-221795.57378685035,0,0,0,-216014.90113825296,{"$f":"IF(B73=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E77))","v":""},789544.9666904232,{"$f":"IF(C73=\"\",\"\",IF(C73<-1,0,IF(C73=anal_period,-LOOKUP(C73,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C73,depr_yr2,depr_cost2))))","v":-207321.23084954012},582223.73584088311,0.38899999999999996,-226485.0332421035,563059.93344831967,{"$f":"IF(C73=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F77))","v":""},562948.87683156319,801326.63207392558,789433.91007366672,null,470668.55138980027]
[2018,{"$f":"IF(MAX($B$65:B73)<(construct+anal_period),B73+1,\"\")","v":10},9,9,1.1625013664559962,1250675.1950062213,null,0,{"$f":"IF(OR(C74<0,C74=\"\"),\"\",-E74*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C74,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C74>=1,C74<anal_period),WorkingCap*SUM(N74:R74)-WorkingCap*SUM(N73:R73),IF(C74<0,0,IF(B74=\"\",\"\",-SUM(J$65:J73))))","v":-117.91068635090141},"","","",-226009.68968880048,0,0,0,-223591.85387139305,{"$f":"IF(B74=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E78))","v":""},801073.6514460278,{"$f":"IF(C74=\"\",\"\",IF(C74<-1,0,IF(C74=anal_period,-LOOKUP(C74,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C74,depr_yr2,depr_cost2))))","v":0},801073.6514460278,0.38899999999999996,-311617.65041250479,489456.001033523,{"$f":"IF(C74=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F78))","v":""},489338.09034717211,1290664.7224210976,800955.7407596769,null,470668.55138980027]
[2019,{"$f":"IF(MAX($B$65:B74)<(construct+anal_period),B74+1,\"\")","v":11},10,10,1.1845888924186601,1274438.0237113393,null,0,{"$f":"IF(OR(C75<0,C75=\"\"),\"\",-E75*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C75,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C75>=1,C75<anal_period),WorkingCap*SUM(N75:R75)-WorkingCap*SUM(N74:R74),IF(C75<0,0,IF(B75=\"\",\"\",-SUM(J$65:J74))))","v":-109.4779539733463},"","","",-230303.87379288767,0,0,0,-230245.46516464039,{"$f":"IF(B75=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E79))","v":""},813888.68475381122,{"$f":"IF(C75=\"\",\"\",IF(C75<-1,0,IF(C75=anal_period,-LOOKUP(C75,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C75,depr_yr2,depr_cost2))))","v":0},813888.68475381122,0.38899999999999996,-316602.69836923253,497285.98638457869,{"$f":"IF(C75=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F79))","v":""},497176.50843060535,1787841.2308517029,813779.20679983788,null,470668.55138980027]
[2020,{"$f":"IF(MAX($B$65:B75)<(construct+anal_period),B75+1,\"\")","v":12},11,11,1.2070960813746145,1298652.3461618549,null,0,{"$f":"IF(OR(C76<0,C76=\"\"),\"\",-E76*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C76,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":-524943.08642741293},{"$f":"IF(AND(C76>=1,C76<anal_period),WorkingCap*SUM(N76:R76)-WorkingCap*SUM(N75:R75),IF(C76<0,0,IF(B76=\"\",\"\",-SUM(J$65:J75))))","v":-126.42073907507802},"","","",-234679.64739495254,0,0,0,-238511.76547008337,{"$f":"IF(B76=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E80))","v":""},825460.93329681898,{"$f":"IF(C76=\"\",\"\",IF(C76<-1,0,IF(C76=anal_period,-LOOKUP(C76,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C76,depr_yr2,depr_cost2))))","v":-75014.367050477304},750446.56624634168,0.38899999999999996,-291923.71426982689,533537.2190269921,{"$f":"IF(C76=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F80))","v":""},8467.7118605041178,1796308.9427122069,300391.426130331,null,470668.55138980027]
[2021,{"$f":"IF(MAX($B$65:B76)<(construct+anal_period),B76+1,\"\")","v":13},12,12,1.2300309069207322,1323326.7407389302,null,0,{"$f":"IF(OR(C77<0,C77=\"\"),\"\",-E77*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C77,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C77>=1,C77<anal_period),WorkingCap*SUM(N77:R77)-WorkingCap*SUM(N76:R76),IF(C77<0,0,IF(B77=\"\",\"\",-SUM(J$65:J76))))","v":-123.55020930049159},"","","",-239138.56069545663,0,0,0,-246407.87309962843,{"$f":"IF(B77=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E81))","v":""},837780.30694384512,{"$f":"IF(C77=\"\",\"\",IF(C77<-1,0,IF(C77=anal_period,-LOOKUP(C77,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C77,depr_yr2,depr_cost2))))","v":-128558.56186607343},709221.74507777172,0.38899999999999996,-275887.25883525319,561893.04810859193,{"$f":"IF(C77=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F81))","v":""},561769.49789929145,2358078.4406114984,837656.75673454464,null,470668.55138980027]
[2022,{"$f":"IF(MAX($B$65:B77)<(construct+anal_period),B77+1,\"\")","v":14},13,13,1.253401494152226,1348469.9488129697,null,0,{"$f":"IF(OR(C78<0,C78=\"\"),\"\",-E78*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C78,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C78>=1,C78<anal_period),WorkingCap*SUM(N78:R78)-WorkingCap*SUM(N77:R77),IF(C78<0,0,IF(B78=\"\",\"\",-SUM(J$65:J77))))","v":-114.03932154979066},"","","",-243682.19334867029,0,0,0,-253268.17260139389,{"$f":"IF(B78=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E82))","v":""},851519.58286290558,{"$f":"IF(C78=\"\",\"\",IF(C78<-1,0,IF(C78=anal_period,-LOOKUP(C78,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C78,depr_yr2,depr_cost2))))","v":-91812.545816154525},759707.03704675101,0.38899999999999996,-295526.03741118609,555993.54545171955,{"$f":"IF(C78=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F82))","v":""},555879.50613016961,2913957.946741668,851405.54354135576,null,470668.55138980027]
[2023,{"$f":"IF(MAX($B$65:B78)<(construct+anal_period),B78+1,\"\")","v":15},14,14,1.277216122541118,1374090.8778404158,null,0,{"$f":"IF(OR(C79<0,C79=\"\"),\"\",-E79*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C79,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C79>=1,C79<anal_period),WorkingCap*SUM(N79:R79)-WorkingCap*SUM(N78:R78),IF(C79<0,0,IF(B79=\"\",\"\",-SUM(J$65:J78))))","v":-89.026734022885648},"","","",-248312.15502229496,0,0,0,-257540.88433005771,{"$f":"IF(B79=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E83))","v":""},868237.83848806308,{"$f":"IF(C79=\"\",\"\",IF(C79<-1,0,IF(C79=anal_period,-LOOKUP(C79,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C79,depr_yr2,depr_cost2))))","v":-65565.391494783878},802672.44699327915,0.38899999999999996,-312239.58188038558,555998.25660767755,{"$f":"IF(C79=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F83))","v":""},555909.22987365467,3469867.1766153229,868148.81175404019,null,470668.55138980027]
[2024,{"$f":"IF(MAX($B$65:B79)<(construct+anal_period),B79+1,\"\")","v":16},15,15,1.3014832288693996,1400198.604519384,null,0,{"$f":"IF(OR(C80<0,C80=\"\"),\"\",-E80*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C80,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C80>=1,C80<anal_period),WorkingCap*SUM(N80:R80)-WorkingCap*SUM(N79:R79),IF(C80<0,0,IF(B80=\"\",\"\",-SUM(J$65:J79))))","v":-97.683189875265271},"","","",-253030.08596771862,0,0,0,-262591.27237216063,{"$f":"IF(B80=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E84))","v":""},884577.24617950479,{"$f":"IF(C80=\"\",\"\",IF(C80<-1,0,IF(C80=anal_period,-LOOKUP(C80,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C80,depr_yr2,depr_cost2))))","v":-46877.417617967978},837699.82856153685,0.38899999999999996,-325865.23331043782,558712.01286906702,{"$f":"IF(C80=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F84))","v":""},558614.32967919181,4028481.506294515,884479.56298962957,null,470668.55138980027]
[2025,{"$f":"IF(MAX($B$65:B80)<(construct+anal_period),B80+1,\"\")","v":17},16,16,1.3262114102179181,1426802.3780052522,null,0,{"$f":"IF(OR(C81<0,C81=\"\"),\"\",-E81*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C81,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":-41408.489344601599},{"$f":"IF(AND(C81>=1,C81<anal_period),WorkingCap*SUM(N81:R81)-WorkingCap*SUM(N80:R80),IF(C81<0,0,IF(B81=\"\",\"\",-SUM(J$65:J80))))","v":-91.939879352720709},"","","",-257837.65760110525,0,0,0,-266977.68867404596,{"$f":"IF(B81=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E85))","v":""},901987.03173010098,{"$f":"IF(C81=\"\",\"\",IF(C81<-1,0,IF(C81=anal_period,-LOOKUP(C81,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C81,depr_yr2,depr_cost2))))","v":-52742.196436668804},849244.83529343223,0.38899999999999996,-330356.24092914507,571630.79080095585,{"$f":"IF(C81=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F85))","v":""},530130.36157700163,4558611.8678715164,860486.60250614665,null,470668.55138980027]
[2026,{"$f":"IF(MAX($B$65:B81)<(construct+anal_period),B81+1,\"\")","v":18},17,17,1.3514094270120585,1453911.623187352,null,0,{"$f":"IF(OR(C82<0,C82=\"\"),\"\",-E82*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C82,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C82>=1,C82<anal_period),WorkingCap*SUM(N82:R82)-WorkingCap*SUM(N81:R81),IF(C82<0,0,IF(B82=\"\",\"\",-SUM(J$65:J81))))","v":-103.46172800295335},"","","",-262736.57309552626,0,0,0,-272424.94597992039,{"$f":"IF(B82=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E86))","v":""},918750.10411190533,{"$f":"IF(C82=\"\",\"\",IF(C82<-1,0,IF(C82=anal_period,-LOOKUP(C82,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C82,depr_yr2,depr_cost2))))","v":-57018.356658460907},861731.7474534444,0.38899999999999996,-335213.64975938981,583536.45435251552,{"$f":"IF(C82=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F86))","v":""},583432.99262451252,5142044.8604960293,918646.64238390233,null,470668.55138980027]
[2027,{"$f":"IF(MAX($B$65:B82)<(construct+anal_period),B82+1,\"\")","v":19},18,18,1.3770862061252875,1481535.9440279116,null,0,{"$f":"IF(OR(C83<0,C83=\"\"),\"\",-E83*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C83,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C83>=1,C83<anal_period),WorkingCap*SUM(N83:R83)-WorkingCap*SUM(N82:R82),IF(C83<0,0,IF(B83=\"\",\"\",-SUM(J$65:J82))))","v":-132.88198656060649},"","","",-267728.56798434124,0,0,0,-280721.14974716597,{"$f":"IF(B83=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E87))","v":""},933086.22629640438,{"$f":"IF(C83=\"\",\"\",IF(C83<-1,0,IF(C83=anal_period,-LOOKUP(C83,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C83,depr_yr2,depr_cost2))))","v":-30654.806441033437},902431.41985537088,0.38899999999999996,-351045.82232373924,582040.40397266508,{"$f":"IF(C83=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F87))","v":""},581907.52198610455,5723952.3824821338,932953.34430984373,null,470668.55138980027]
[2028,{"$f":"IF(MAX($B$65:B83)<(construct+anal_period),B83+1,\"\")","v":20},19,19,1.4032508440416678,1509685.1269644417,null,0,{"$f":"IF(OR(C84<0,C84=\"\"),\"\",-E84*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C84,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C84>=1,C84<anal_period),WorkingCap*SUM(N84:R84)-WorkingCap*SUM(N83:R83),IF(C84<0,0,IF(B84=\"\",\"\",-SUM(J$65:J83))))","v":-146.40651959174102},"","","",-272815.41077604366,0,0,0,-290274.95891463762,{"$f":"IF(B84=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E88))","v":""},946594.75727376039,{"$f":"IF(C84=\"\",\"\",IF(C84<-1,0,IF(C84=anal_period,-LOOKUP(C84,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C84,depr_yr2,depr_cost2))))","v":-5171.9203191407396},941422.83695461962,0.38899999999999996,-366213.483575347,580381.2736984134,{"$f":"IF(C84=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F88))","v":""},580234.8671788217,6304187.2496609557,946448.3507541687,null,470668.55138980027]
[2029,{"$f":"IF(MAX($B$65:B84)<(construct+anal_period),B84+1,\"\")","v":21},20,20,1.4299126100784596,1538369.1443767662,null,0,{"$f":"IF(OR(C85<0,C85=\"\"),\"\",-E85*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C85,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":0},{"$f":"IF(AND(C85>=1,C85<anal_period),WorkingCap*SUM(N85:R85)-WorkingCap*SUM(N84:R84),IF(C85<0,0,IF(B85=\"\",\"\",-SUM(J$65:J84))))","v":5630.9036969068138},"",677317.97294392576,-677317.97294392576,-277998.90358078852,0,0,0,-299614.42073486344,{"$f":"IF(B85=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E89))","v":""},960755.82006111415,{"$f":"IF(C85=\"\",\"\",IF(C85<-1,0,IF(C85=anal_period,-LOOKUP(C85,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C85,depr_yr2,depr_cost2))))","v":-12936.012071253541},947819.80798986065,0.38899999999999996,-368701.90530805575,592053.91475305846,{"$f":"IF(C85=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F89))","v":""},597684.81844996521,6901872.0681109205,966386.72375802102,null,470668.55138980027]
["",{"$f":"IF(MAX($B$65:B85)<(construct+anal_period),B85+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C86<0,C86=\"\"),\"\",-E86*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C86,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C86>=1,C86<anal_period),WorkingCap*SUM(N86:R86)-WorkingCap*SUM(N85:R85),IF(C86<0,0,IF(B86=\"\",\"\",-SUM(J$65:J85))))","v":""},"","","","","","","","",{"$f":"IF(B86=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E90))","v":""},"",{"$f":"IF(C86=\"\",\"\",IF(C86<-1,0,IF(C86=anal_period,-LOOKUP(C86,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C86,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C86=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F90))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B86)<(construct+anal_period),B86+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C87<0,C87=\"\"),\"\",-E87*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C87,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C87>=1,C87<anal_period),WorkingCap*SUM(N87:R87)-WorkingCap*SUM(N86:R86),IF(C87<0,0,IF(B87=\"\",\"\",-SUM(J$65:J86))))","v":""},"","","","","","","","",{"$f":"IF(B87=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E91))","v":""},"",{"$f":"IF(C87=\"\",\"\",IF(C87<-1,0,IF(C87=anal_period,-LOOKUP(C87,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C87,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C87=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F91))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B87)<(construct+anal_period),B87+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C88<0,C88=\"\"),\"\",-E88*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C88,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C88>=1,C88<anal_period),WorkingCap*SUM(N88:R88)-WorkingCap*SUM(N87:R87),IF(C88<0,0,IF(B88=\"\",\"\",-SUM(J$65:J87))))","v":""},"","","","","","","","",{"$f":"IF(B88=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E92))","v":""},"",{"$f":"IF(C88=\"\",\"\",IF(C88<-1,0,IF(C88=anal_period,-LOOKUP(C88,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C88,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C88=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F92))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B88)<(construct+anal_period),B88+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C89<0,C89=\"\"),\"\",-E89*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C89,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C89>=1,C89<anal_period),WorkingCap*SUM(N89:R89)-WorkingCap*SUM(N88:R88),IF(C89<0,0,IF(B89=\"\",\"\",-SUM(J$65:J88))))","v":""},"","","","","","","","",{"$f":"IF(B89=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E93))","v":""},"",{"$f":"IF(C89=\"\",\"\",IF(C89<-1,0,IF(C89=anal_period,-LOOKUP(C89,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C89,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C89=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F93))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B89)<(construct+anal_period),B89+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C90<0,C90=\"\"),\"\",-E90*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C90,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C90>=1,C90<anal_period),WorkingCap*SUM(N90:R90)-WorkingCap*SUM(N89:R89),IF(C90<0,0,IF(B90=\"\",\"\",-SUM(J$65:J89))))","v":""},"","","","","","","","",{"$f":"IF(B90=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E94))","v":""},"",{"$f":"IF(C90=\"\",\"\",IF(C90<-1,0,IF(C90=anal_period,-LOOKUP(C90,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C90,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C90=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F94))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B90)<(construct+anal_period),B90+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C91<0,C91=\"\"),\"\",-E91*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C91,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C91>=1,C91<anal_period),WorkingCap*SUM(N91:R91)-WorkingCap*SUM(N90:R90),IF(C91<0,0,IF(B91=\"\",\"\",-SUM(J$65:J90))))","v":""},"","","","","","","","",{"$f":"IF(B91=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E95))","v":""},"",{"$f":"IF(C91=\"\",\"\",IF(C91<-1,0,IF(C91=anal_period,-LOOKUP(C91,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C91,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C91=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F95))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B91)<(construct+anal_period),B91+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C92<0,C92=\"\"),\"\",-E92*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C92,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C92>=1,C92<anal_period),WorkingCap*SUM(N92:R92)-WorkingCap*SUM(N91:R91),IF(C92<0,0,IF(B92=\"\",\"\",-SUM(J$65:J91))))","v":""},"","","","","","","","",{"$f":"IF(B92=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E96))","v":""},"",{"$f":"IF(C92=\"\",\"\",IF(C92<-1,0,IF(C92=anal_period,-LOOKUP(C92,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C92,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C92=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F96))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B92)<(construct+anal_period),B92+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C93<0,C93=\"\"),\"\",-E93*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C93,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C93>=1,C93<anal_period),WorkingCap*SUM(N93:R93)-WorkingCap*SUM(N92:R92),IF(C93<0,0,IF(B93=\"\",\"\",-SUM(J$65:J92))))","v":""},"","","","","","","","",{"$f":"IF(B93=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E97))","v":""},"",{"$f":"IF(C93=\"\",\"\",IF(C93<-1,0,IF(C93=anal_period,-LOOKUP(C93,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C93,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C93=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F97))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B93)<(construct+anal_period),B93+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C94<0,C94=\"\"),\"\",-E94*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C94,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C94>=1,C94<anal_period),WorkingCap*SUM(N94:R94)-WorkingCap*SUM(N93:R93),IF(C94<0,0,IF(B94=\"\",\"\",-SUM(J$65:J93))))","v":""},"","","","","","","","",{"$f":"IF(B94=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E98))","v":""},"",{"$f":"IF(C94=\"\",\"\",IF(C94<-1,0,IF(C94=anal_period,-LOOKUP(C94,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C94,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C94=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F98))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B94)<(construct+anal_period),B94+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C95<0,C95=\"\"),\"\",-E95*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C95,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C95>=1,C95<anal_period),WorkingCap*SUM(N95:R95)-WorkingCap*SUM(N94:R94),IF(C95<0,0,IF(B95=\"\",\"\",-SUM(J$65:J94))))","v":""},"","","","","","","","",{"$f":"IF(B95=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E99))","v":""},"",{"$f":"IF(C95=\"\",\"\",IF(C95<-1,0,IF(C95=anal_period,-LOOKUP(C95,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C95,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C95=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F99))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B95)<(construct+anal_period),B95+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C96<0,C96=\"\"),\"\",-E96*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C96,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C96>=1,C96<anal_period),WorkingCap*SUM(N96:R96)-WorkingCap*SUM(N95:R95),IF(C96<0,0,IF(B96=\"\",\"\",-SUM(J$65:J95))))","v":""},"","","","","","","","",{"$f":"IF(B96=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E100))","v":""},"",{"$f":"IF(C96=\"\",\"\",IF(C96<-1,0,IF(C96=anal_period,-LOOKUP(C96,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C96,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C96=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F100))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B96)<(construct+anal_period),B96+1,\"\")","v":""},"","","",{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),E97*(H2_price_nominal*output_kgyear*sensitivity_01*start_time*percnt_revs+H2_price_nominal*output_kgyear*sensitivity_01*(1-start_time)),IF(C97<=start_time,H2_price_nominal*E97*output_kgyear*sensitivity_01*percnt_revs,H2_price_nominal*output_kgyear*sensitivity_01*E97))))","v":""},null,"",{"$f":"IF(OR(C97<0,C97=\"\"),\"\",-E97*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C97,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C97>=1,C97<anal_period),WorkingCap*SUM(N97:R97)-WorkingCap*SUM(N96:R96),IF(C97<0,0,IF(B97=\"\",\"\",-SUM(J$65:J96))))","v":""},{"$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":""},{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-(inflated_fixed*percnt_fixed*start_time+(inflated_fixed*(1-start_time))),IF(C97<=start_time,-inflated_fixed*percnt_fixed*E97,-inflated_fixed*E97))))","v":""},"",{"$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":""},"",{"$f":"IF(C97=\"\",\"\",IF(C97<0,0,IF(AND(C97=1,start_time<1),-((SUM(J170,P170:R170)*output_kgyear+inflated_othervar)*E97*percnt_var*start_time+(SUM(J170,P170:R170)*output_kgyear+inflated_othervar)*E97*(1-start_time)),IF(C97<=start_time,-(SUM(J170,P170:R170)*output_kgyear+inflated_othervar)*E97*percnt_var,-E97*(SUM(J170,P170:R170)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B97=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E101))","v":""},"",{"$f":"IF(C97=\"\",\"\",IF(C97<-1,0,IF(C97=anal_period,-LOOKUP(C97,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C97,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C97=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F101))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B97)<(construct+anal_period),B97+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C98<0,C98=\"\"),\"\",-E98*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C98,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C98>=1,C98<anal_period),WorkingCap*SUM(N98:R98)-WorkingCap*SUM(N97:R97),IF(C98<0,0,IF(B98=\"\",\"\",-SUM(J$65:J97))))","v":""},"","","","","","","","",{"$f":"IF(B98=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E102))","v":""},"",{"$f":"IF(C98=\"\",\"\",IF(C98<-1,0,IF(C98=anal_period,-LOOKUP(C98,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C98,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C98=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F102))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B98)<(construct+anal_period),B98+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C99<0,C99=\"\"),\"\",-E99*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C99,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C99>=1,C99<anal_period),WorkingCap*SUM(N99:R99)-WorkingCap*SUM(N98:R98),IF(C99<0,0,IF(B99=\"\",\"\",-SUM(J$65:J98))))","v":""},"","","","","","","","",{"$f":"IF(B99=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E103))","v":""},"",{"$f":"IF(C99=\"\",\"\",IF(C99<-1,0,IF(C99=anal_period,-LOOKUP(C99,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C99,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C99=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F103))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B99)<(construct+anal_period),B99+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C100<0,C100=\"\"),\"\",-E100*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C100,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C100>=1,C100<anal_period),WorkingCap*SUM(N100:R100)-WorkingCap*SUM(N99:R99),IF(C100<0,0,IF(B100=\"\",\"\",-SUM(J$65:J99))))","v":""},"","","","","","","","",{"$f":"IF(B100=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E104))","v":""},"",{"$f":"IF(C100=\"\",\"\",IF(C100<-1,0,IF(C100=anal_period,-LOOKUP(C100,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C100,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C100=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F104))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B100)<(construct+anal_period),B100+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C101<0,C101=\"\"),\"\",-E101*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C101,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C101>=1,C101<anal_period),WorkingCap*SUM(N101:R101)-WorkingCap*SUM(N100:R100),IF(C101<0,0,IF(B101=\"\",\"\",-SUM(J$65:J100))))","v":""},"","","","","","","","",{"$f":"IF(B101=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E105))","v":""},"",{"$f":"IF(C101=\"\",\"\",IF(C101<-1,0,IF(C101=anal_period,-LOOKUP(C101,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C101,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C101=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F105))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B101)<(construct+anal_period),B101+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C102<0,C102=\"\"),\"\",-E102*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C102,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C102>=1,C102<anal_period),WorkingCap*SUM(N102:R102)-WorkingCap*SUM(N101:R101),IF(C102<0,0,IF(B102=\"\",\"\",-SUM(J$65:J101))))","v":""},"","","","","","","","",{"$f":"IF(B102=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E106))","v":""},"",{"$f":"IF(C102=\"\",\"\",IF(C102<-1,0,IF(C102=anal_period,-LOOKUP(C102,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C102,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C102=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F106))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B102)<(construct+anal_period),B102+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C103<0,C103=\"\"),\"\",-E103*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C103,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C103>=1,C103<anal_period),WorkingCap*SUM(N103:R103)-WorkingCap*SUM(N102:R102),IF(C103<0,0,IF(B103=\"\",\"\",-SUM(J$65:J102))))","v":""},"","","","","","","","",{"$f":"IF(B103=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E107))","v":""},"",{"$f":"IF(C103=\"\",\"\",IF(C103<-1,0,IF(C103=anal_period,-LOOKUP(C103,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C103,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C103=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F107))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B103)<(construct+anal_period),B103+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C104<0,C104=\"\"),\"\",-E104*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C104,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C104>=1,C104<anal_period),WorkingCap*SUM(N104:R104)-WorkingCap*SUM(N103:R103),IF(C104<0,0,IF(B104=\"\",\"\",-SUM(J$65:J103))))","v":""},"","","","","","","","",{"$f":"IF(B104=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E108))","v":""},"",{"$f":"IF(C104=\"\",\"\",IF(C104<-1,0,IF(C104=anal_period,-LOOKUP(C104,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C104,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C104=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F108))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B104)<(construct+anal_period),B104+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C105<0,C105=\"\"),\"\",-E105*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C105,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C105>=1,C105<anal_period),WorkingCap*SUM(N105:R105)-WorkingCap*SUM(N104:R104),IF(C105<0,0,IF(B105=\"\",\"\",-SUM(J$65:J104))))","v":""},"","","","","","","","",{"$f":"IF(B105=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E109))","v":""},"",{"$f":"IF(C105=\"\",\"\",IF(C105<-1,0,IF(C105=anal_period,-LOOKUP(C105,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C105,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C105=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F109))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B105)<(construct+anal_period),B105+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C106<0,C106=\"\"),\"\",-E106*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C106,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C106>=1,C106<anal_period),WorkingCap*SUM(N106:R106)-WorkingCap*SUM(N105:R105),IF(C106<0,0,IF(B106=\"\",\"\",-SUM(J$65:J105))))","v":""},"","","","","","","","",{"$f":"IF(B106=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E110))","v":""},"",{"$f":"IF(C106=\"\",\"\",IF(C106<-1,0,IF(C106=anal_period,-LOOKUP(C106,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C106,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C106=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F110))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B106)<(construct+anal_period),B106+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C107<0,C107=\"\"),\"\",-E107*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C107,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$f":"IF(AND(C107>=1,C107<anal_period),WorkingCap*SUM(N107:R107)-WorkingCap*SUM(N106:R106),IF(C107<0,0,IF(B107=\"\",\"\",-SUM(J$65:J106))))","v":""},"","","","","","","","",{"$f":"IF(B107=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E111))","v":""},"",{"$f":"IF(C107=\"\",\"\",IF(C107<-1,0,IF(C107=anal_period,-LOOKUP(C107,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C107,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C107=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F111))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B107)<(construct+anal_period),B107+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C108<0,C108=\"\"),\"\",-E108*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C108,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$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$31=0,\"\",-'Debt Financing Calculations'!E112))","v":""},"",{"$f":"IF(C108=\"\",\"\",IF(C108<-1,0,IF(C108=anal_period,-LOOKUP(C108,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C108,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C108=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F112))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B108)<(construct+anal_period),B108+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C109<0,C109=\"\"),\"\",-E109*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C109,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$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$31=0,\"\",-'Debt Financing Calculations'!E113))","v":""},"",{"$f":"IF(C109=\"\",\"\",IF(C109<-1,0,IF(C109=anal_period,-LOOKUP(C109,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C109,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C109=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F113))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B109)<(construct+anal_period),B109+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C110<0,C110=\"\"),\"\",-E110*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C110,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$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(B110=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E114))","v":""},"",{"$f":"IF(C110=\"\",\"\",IF(C110<-1,0,IF(C110=anal_period,-LOOKUP(C110,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C110,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C110=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F114))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B110)<(construct+anal_period),B110+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C111<0,C111=\"\"),\"\",-E111*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C111,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$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(B111=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E115))","v":""},"",{"$f":"IF(C111=\"\",\"\",IF(C111<-1,0,IF(C111=anal_period,-LOOKUP(C111,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C111,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C111=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F115))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B111)<(construct+anal_period),B111+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C112<0,C112=\"\"),\"\",-E112*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C112,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$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(J279,P279:R279)*output_kgyear+inflated_othervar)*E112*percnt_var*start_time+(SUM(J279,P279:R279)*output_kgyear+inflated_othervar)*E112*(1-start_time)),IF(C112<=start_time,-(SUM(J279,P279:R279)*output_kgyear+inflated_othervar)*E112*percnt_var,-E112*(SUM(J279,P279:R279)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B112=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E116))","v":""},"",{"$f":"IF(C112=\"\",\"\",IF(C112<-1,0,IF(C112=anal_period,-LOOKUP(C112,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C112,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C112=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F116))","v":""},"","","",null,""]
["",{"$f":"IF(MAX($B$65:B112)<(construct+anal_period),B112+1,\"\")","v":""},"","","","",null,"",{"$f":"IF(OR(C113<0,C113=\"\"),\"\",-E113*SUM(OFFSET('Refueling Station - GH2'!$I$360:$K$360,MATCH(C113,'Refueling Station - GH2'!$E$361:$E$401,0),0)))","v":""},{"$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:D280)*output_kgyear*E113*percnt_var*start_time+SUM(B280:D280)*output_kgyear*E113*(1-start_time)),IF(C113<=start_time,-SUM(B280:D280)*output_kgyear*E113*percnt_var,-SUM(B280:D280)*output_kgyear*E113))))","v":""},"",{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),SUM(J280:M280,S280:U280)*output_kgyear*E113*percnt_var*start_time+SUM(J280:M280,S280:U280)*output_kgyear*E113*(1-start_time),IF(C113<=start_time,SUM(J280:M280,S280:U280)*output_kgyear*E113*percnt_var,SUM(J280:M280,S280:U280)*output_kgyear*E113))))","v":""},{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),-((SUM(J280,P280:R280)*output_kgyear+inflated_othervar)*E113*percnt_var*start_time+(SUM(J280,P280:R280)*output_kgyear+inflated_othervar)*E113*(1-start_time)),IF(C113<=start_time,-(SUM(J280,P280:R280)*output_kgyear+inflated_othervar)*E113*percnt_var,-E113*(SUM(J280,P280:R280)*output_kgyear+inflated_othervar)))))","v":""},{"$f":"IF(B113=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!E117))","v":""},"",{"$f":"IF(C113=\"\",\"\",IF(C113<-1,0,IF(C113=anal_period,-LOOKUP(C113,depr_yr2,depr_cost2)-Depreciation!$C$279-Depreciation!$B$304,-LOOKUP(C113,depr_yr2,depr_cost2))))","v":""},"","","","",{"$f":"IF(C113=\"\",\"\",IF($B$31=0,\"\",-'Debt Financing Calculations'!F117))","v":""},"","","",null,{"$f":"IF(C113=\"\",\"\",IF(C113<0,0,IF(AND(C113=1,start_time<1),(output_kgyear*start_time*percnt_revs+output_kgyear*(1-start_time)),IF(C113<=start_time,output_kgyear*percnt_revs,output_kgyear))))","v":""}]
[null,null,null,null,"Cumulative Total",{"$f":"SUM(F65:F113)","v":25881568.032038134},0,-4648458.0907968637,-566351.57577201456,0,0,677317.97294392576,-677317.97294392576,-4677061.7846557833,0,0,0,-4693670.2827595957,0,16510835.964622755,-5214809.6665688781,11296026.298053877,8.1690000000000005,-4394154.2299429579,12116681.734679798,0,6901872.0681109205,30216782.522874162,11296026.298053879]
[null,null,null,null,"PV of Cash Flow",{"$f":"NPV(nominal_irr,F65:F113)","v":8019021.9468931491},0,-4147076.5374224852,-139396.4181192125,-3027.6347755009556,0,61643.650221628108,-61643.650221628108,-1449118.5793574373,{"$f":"NPV(nominal_irr,$O$65:$O$113)","v":0},0,0,-1410461.4158865456,0,5159441.9516491657,-2923088.8376852446,2236353.1139639216,2.9247028062167963,-869941.36133196508,4289500.5903172009,0,2.3368228576197995E-9,-5195607.6993153123,869941.36133196775]
[null,null,null,null,"Discounted Values ",{"$f":"+F65+NPV($X$59,F66:F113)","v":8988521.7002725322},0,-4648458.0907968637,-156249.44506982528,-3393.675819859021,0,69096.367533422948,-69096.367533422948,-1624317.0156017514,0,0,0,-1580986.201067229,0,5783218.4836035501,-3276490.2781613907,2506728.2054421599,3.2782993754884071,-975117.27191699995,4808101.2116865497,0,0,-5823756.6701625353,975117.27191700228,null,{"$f":"+AE65+NPV(real_irr,AE66:AE113)","v":4007066.7031435189}]
["Specific Item Cost Calculation",null,null,null,"Expenses $/kg H2",null,null,{"$f":"-H116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.1172078533774701},{"$f":"-I116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":3.7552905438361366E-2},{"$f":"-J116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":8.156341745384594E-4},{"$f":"-K116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,{"$f":"-M116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.6606582858309255E-2},{"$f":"-N116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0.39038745553019405},{"$f":"-O116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},{"$f":"-P116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,{"$f":"-R116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0.37997335146694494},{"$f":"-S116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,{"$f":"-X116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0.23435914724207701},null,{"$f":"-Z116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},null,null,null,null,null,null,{"$f":"+SUM(F117:AC117)","v":2.1769029300878953}]
["Cost Component","After Tax Present Value","% of Total","$/kg of H2","Revenues $/kg H2",{"$f":"F116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":2.1602963472295866},null,null,null,null,null,{"$f":"L116/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":1.6606582858309255E-2},null,null,null,null,{"$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":2.1769029300878957}]
["Capital-Related Costs",{"$f":"(SUM(H115:K115)+L115*(1-total_tax_rate)+S115*(1-total_tax_rate)+U115*(-total_tax_rate)+Z115)/(1-total_tax_rate)","v":-5097798.3014275348},{"$f":"B119/SUM($B$118:$B$125)","v":0.63571322477831638},{"$f":"H2_price_real*C119","v":1.3733289573741372}]
["Decommissioning Costs",{"$f":"M115","v":-61643.650221628108},7.6871781409091969E-3,1.6606582858309252E-2]
["Fixed O&M",{"$f":"N115","v":-1449118.5793574373},0.180710140083714,0.39038745553019399]
["Feedstock Costs",{"$f":"O115","v":0},0,0]
["Other Raw Material Costs",{"$f":"P115","v":0},0,0]
["Byproduct Credits",{"$f":"Q115","v":0},0,0]
["Other Variable Costs (including utilities)",{"$f":"R115","v":-1410461.4158865456},0.17588945699706041,0.37997335146694483]
[]
[]
["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 $)"]
[null,"Energy Feedstocks",null,null,null,"Energy Utilities",null,null,null,"Forecourt Station Electricity Usage","Energy Byproducts",null,null,null,"Other Material Inputs",null,null,null,"Other Material Byproducts"]
["Feedstock Name",null,null,null,null,null,null,null,null,{"$f":"IF(FC_CashFlow_euse>0,\"Commercial Electricity\",\"\")","v":"Commercial Electricity"},null,null,null,null,"Type",null,null,null,"Type"]
["Conversion to $/GJ",null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",0,VLOOKUP(J131,MASTER_PROPERTY_TABLE,9,FALSE))","v":3.5999999999999995E-3},null,null,null,null,"Usage (/kg H2)",null,null,null,"Usage (/kg H2)"]
["Usage (/kg H2)",null,null,null,null,null,null,null,null,{"$f":" FC_eUse_kWhpkg*sensitivity_05*sensitivity_01","v":4.209735365644077},null,null,null,null,"Cost (/usage unit)",null,null,null,"Price (/usage unit)"]
["Price ($/ usage unit)",null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",0,StartYr_comm_electricity)","v":8.681024849697315E-2},null,null,null,null,"Lookup Price?",null,null,null,"Lookup Price?"]
["Lookup Price?",null,null,null,null,null,null,null,null,{"$f":"IF(J131=\"\",\"\",\"yes\")","v":"yes"}]
["CO2 Emissions (kg CO2/kg H2)",{"$f":"IF(B131=\"\",0,VLOOKUP(B131,MASTER_PROPERTY_TABLE,11,FALSE)*B132*B133)","v":0},{"$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$133)","v":0}]
["Actual Year",{"$f":"IF(B$131=\"\",\"\",B$131&\" ($/kg of H2)\")","v":""},"","","","","","","",null,"","","","",null,{"$f":"IF(P$131=\"\",\"\",P$131&\" ($/kg of H2)\")","v":""},{"$f":"IF(Q$131=\"\",\"\",Q$131&\" ($/kg of H2)\")","v":""},{"$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":""}]
[{"$f":"IF(A65=\"\",\"\",A65)","v":2009},{"$f":"IF($A138=\"\",\"\",IF($B$131=\"\",\"\",IF($B$135=\"no\",INFLATION_FACTOR*$B$133*$B$134,INFLATION_FACTOR*$B$133*$B$132*INDEX(FEEDPRICETABLE,MATCH($B$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($C$131=\"\",\"\",IF($C$135=\"no\",INFLATION_FACTOR*$C$133*$C$134,INFLATION_FACTOR*$C$133*$C$132*INDEX(FEEDPRICETABLE,MATCH($C$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($D$131=\"\",\"\",IF($D$135=\"no\",INFLATION_FACTOR*$D$133*$D$134,INFLATION_FACTOR*$D$133*$D$132*INDEX(FEEDPRICETABLE,MATCH($D$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($E$131=\"\",\"\",IF($E$135=\"no\",INFLATION_FACTOR*$E$133*$E$134,INFLATION_FACTOR*$E$133*$E$132*INDEX(FEEDPRICETABLE,MATCH($E$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($F$131=\"\",\"\",IF($F$135=\"no\",INFLATION_FACTOR*$F$133*$F$134,INFLATION_FACTOR*$F$133*$F$132*INDEX(FEEDPRICETABLE,MATCH($F$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($G$131=\"\",\"\",IF($G$135=\"no\",INFLATION_FACTOR*$G$133*$G$134,INFLATION_FACTOR*$G$133*$G$132*INDEX(FEEDPRICETABLE,MATCH($G$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($H$131=\"\",\"\",IF($H$135=\"no\",INFLATION_FACTOR*$H$133*$H$134,INFLATION_FACTOR*$H$133*$H$132*INDEX(FEEDPRICETABLE,MATCH(H$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($I$131=\"\",\"\",IF($I$135=\"no\",INFLATION_FACTOR*$I$133*$I$134,INFLATION_FACTOR*$I$133*$I$132*INDEX(FEEDPRICETABLE,MATCH($I$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($J$131=\"\",\"\",IF($J$135=\"no\",INFLATION_FACTOR*$J$133*$J$134,INFLATION_FACTOR*$J$133*$J$132*INDEX(FEEDPRICETABLE,MATCH($J$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":0.41960727494132044},{"$f":"IF($A138=\"\",\"\",IF($K$131=\"\",\"\",IF($K$135=\"no\",INFLATION_FACTOR*$K$133*$K$134,INFLATION_FACTOR*$K$133*$K$132*INDEX(FEEDPRICETABLE,MATCH($K$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($L$131=\"\",\"\",IF($L$135=\"no\",INFLATION_FACTOR*$L$133*$L$134,INFLATION_FACTOR*$L$133*$L$132*INDEX(FEEDPRICETABLE,MATCH($L$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF(M$131=\"\",\"\",IF($M$135=\"no\",INFLATION_FACTOR*$M$133*$M$134,INFLATION_FACTOR*$M$133*$M$132*INDEX(FEEDPRICETABLE,MATCH($M$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},{"$f":"IF($A138=\"\",\"\",IF($N$131=\"\",\"\",IF($N$135=\"no\",INFLATION_FACTOR*$N$133*$N$134,INFLATION_FACTOR*$N$133*$N$132*INDEX(FEEDPRICETABLE,MATCH($N$131,List_Energy_Feedstocks,0),MATCH($A138,Feedstock_Year,0)))))","v":""},null,{"$f":"IF(OR($A138=\"\",$P$131=\"\"),\"\",IF($P$134=\"No\",INFLATION_FACTOR*$P$132*$P$133,INFLATION_FACTOR*$P$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($P$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$Q$131=\"\"),\"\",IF($Q$134=\"No\",INFLATION_FACTOR*$Q$132*$Q$133,INFLATION_FACTOR*$Q$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($Q$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$R$131=\"\"),\"\",IF($R$134=\"No\",INFLATION_FACTOR*$R$132*$R$133,INFLATION_FACTOR*$R$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($R$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},null,{"$f":"IF(OR($A138=\"\",$T$131=\"\"),\"\",IF($T$134=\"No\",INFLATION_FACTOR*$T$132*$T$133,INFLATION_FACTOR*$T$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($T$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$U$131=\"\"),\"\",IF($U$134=\"No\",INFLATION_FACTOR*$U$132*$U$133,INFLATION_FACTOR*$U$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($U$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""},{"$f":"IF(OR($A138=\"\",$V$131=\"\"),\"\",IF($V$134=\"No\",INFLATION_FACTOR*$V$132*$V$133,INFLATION_FACTOR*$V$132*INDEX(Tbl_Other_Inputs_and_Byproducts,MATCH($V$131,Other_Inputs_List,0),MATCH($A138,Other_Inputs_years,0))))","v":""}]
[2010,{"$f":"IF($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":""},"","","",{"$f":"IF($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":""},"","","",0.37748680624368414,"","","","",null,"","","",null,"","",""]
[2011,"","","","","","","","",0.38882051435472392,"","","","",null,"","","",null,"","",""]
[2012,"","","","","","","","",0.38667700605094113,"","","","",null,"","","",null,"","",""]
[2013,{"$f":"IF($A142=\"\",\"\",IF($B$131=\"\",\"\",IF($B$135=\"no\",INFLATION_FACTOR*$B$133*$B$134,INFLATION_FACTOR*$B$133*$B$132*INDEX(FEEDPRICETABLE,MATCH($B$131,List_Energy_Feedstocks,0),MATCH($A142,Feedstock_Year,0)))))","v":""},"","","","","","","",0.38713152095784509,"","","","",null,"","","",null,"","",""]
[2014,"","","","","","","","",0.39020414957361799,"","","","",null,"","","",null,"","",""]
[2015,"","","","","","","","",0.39158729195200914,"","","","",null,"","","",null,"","",""]
[2016,"","","","","","","","",0.39671538436510473,"","","","",null,"","","",null,"","",""]
[2017,"","","","","","","","",0.40229926727229282,"","","","",null,"","","",null,"","",""]
[2018,"","","","","","","","",0.40864606727924335,"","","","",null,"","","",null,"","",""]
[2019,"","","","","","","","",0.41296024809574877,"","","","",null,"","","",null,"","",""]
[2020,"","","","","","","","",0.41981000633205856,"","","","",null,"","","",null,"","",""]
[2021,"","","","","","","","",0.42562132063640279,"","","","",null,"","","",null,"","",""]
[2022,"","","","","","","","",0.42931417453080439,"","","","",null,"","","",null,"","",""]
[2023,"","","","","","","","",0.42841691490784828,"","","","",null,"","","",null,"","",""]
[2024,"","","","","","","","",0.42867339490410961,"","","","",null,"","","",null,"","",""]
[2025,"","","","","","","","",0.42770765944175532,"","","","",null,"","","",null,"","",""]
[2026,"","","","","","","","",0.42829671980617601,"","","","",null,"","","",null,"","",""]
[2027,"","","","","","","","",0.43311061190283934,"","","","",null,"","","",null,"","",""]
[2028,"","","","","","","","",0.43950020206176121,"","","","",null,"","","",null,"","",""]
[2029,"","","","","","","","",0.44518245013536695,"","","","",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,"","",""]
["","","","","","","","","","","","","","",null,"","","",null,"","",""]
["","","","","","","","","","","","","","",null,"","","",null,"","",""]
["","","","","","","","","","","","","","",null,"","","",null,"","",""]
[]
[]
["Tables to calculate equivalent price in startup year"]
["Actual Year",{"$f":"IF(B$131=\"\",\"\",B$131&\" ($/year)\")","v":""},{"$f":"IF(C$131=\"\",\"\",C$131&\" ($/year)\")","v":""},"","","","","","","Commercial Electricity ($/year)","","","",""]
[{"$f":"+A139","v":2010},{"$f":"IF($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":2011},{"$f":"IF($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*$E66))))","v":0},0,0,0,0,0,0,0,-183005.58824197494,0,0,0,0]
[2012,0,0,0,0,0,0,0,0,-185454.64371332258,0,0,0,0]
[2013,0,0,0,0,0,0,0,0,-189200.41422710041,0,0,0,0]
[2014,0,0,0,0,0,0,0,0,-194325.42071037018,0,0,0,0]
[2015,0,0,0,0,0,0,0,0,-198719.50946178797,0,0,0,0]
[2016,0,0,0,0,0,0,0,0,-205146.9873332509,0,0,0,0]
[2017,0,0,0,0,0,0,0,0,-211987.14537610693,0,0,0,0]
[2018,0,0,0,0,0,0,0,0,-219422.82028595984,0,0,0,0]
[2019,0,0,0,0,0,0,0,0,-225952.37013212996,0,0,0,0]
[2020,0,0,0,0,0,0,0,0,-234064.53922481195,0,0,0,0]
[2021,0,0,0,0,0,0,0,0,-241813.41815468934,0,0,0,0]
[2022,0,0,0,0,0,0,0,0,-248545.80235661817,0,0,0,0]
[2023,0,0,0,0,0,0,0,0,-252738.84625128336,0,0,0,0]
[2024,0,0,0,0,0,0,0,0,-257695.06611595736,0,0,0,0]
[2025,0,0,0,0,0,0,0,0,-261999.69447894598,0,0,0,0]
[2026,0,0,0,0,0,0,0,0,-267345.38368981396,0,0,0,0]
[2027,{"$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":0},0,0,0,0,0,0,0,-275486.89867239055,0,0,0,0]
[2028,0,0,0,0,0,0,0,0,-284862.57008305955,0,0,0,0]
[2029,0,0,0,0,0,0,0,0,-294027.89080948324,0,0,0,0]
["",0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["",{"$f":"IF($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*$E98))))","v":""},"","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
["","","","","","","","","","","","","",""]
[0,"","","","","","","","","","","","",""]
[]
["Discounted value",{"$f":"+B186+NPV($X$59,B187:B228)","v":0},{"$f":"+C186+NPV($X$59,C187:C228)","v":0},0,0,0,0,0,0,-1564726.4617397257,0,0,0,0]
["Cost per kg H2",{"$f":"-B231/$AE$116*(1+inflation_rate)^construct/INFLATION_FACTOR","v":0},0,0,0,0,0,0,0,0.37606549468610789,0,0,0,0]
["Levelized and escalated cost in startup year",{"$f":"IF(B132>0,B232/B133*(1+inflation_rate)^construct,\"\")","v":""},"","","","","","","",9.1029650512607418E-2,"","","",""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Lookup Electricity prices for forecourt and CCS"]
["Feed","LHV","Start Year Column","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)+2","v":16},{"$f":"VLOOKUP(A281,FEEDPRICETABLE,C281,FALSE)","v":24.113957915825878},{"$f":"B281*D281","v":8.681024849697315E-2}]

{"sheet":"Energy Feed & Utility Prices","index":14,"n_rows":126,"n_cols":74,"rows_kept":126,"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'!$A$73","v":"Residential Natural Gas"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B7,DeflatorTable,2,FALSE)","v":1},{"$f":"'HyARC Physical Property Data'!$H$73","v":"mmBtu"},"Feed Utility",{"$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'!$A$71","v":"Commercial Natural Gas"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B8,DeflatorTable,2,FALSE)","v":1},{"$f":"'HyARC Physical Property Data'!$H$71","v":"mmBtu"},"Feed Utility",{"$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'!$A$72","v":"Industrial Natural Gas"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B9,DeflatorTable,2,FALSE)","v":1},{"$f":"'HyARC Physical Property Data'!$H$72","v":"mmBtu"},"Feed Utility",{"$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'!$A$74","v":"Electric Utility Natural Gas"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$74","v":"mmBtu"},"Feed Utility",{"$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'!$A$75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$75","v":"mmBtu"},"Feed Utility",{"$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'!$A$85","v":"Woody Biomass"},2005,{"$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'!$A$86","v":"Woody Biomass B2A"},2007,1,{"$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'!A87","v":"Pyrolysis Oil"},2007,1,{"$f":"+'HyARC Physical Property Data'!$H$87","v":"kg"},{"$f":"'HyARC Physical Property Data'!J87","v":"Feed"},{"$f":"'AEO Data'!C376","v":17.399999999999999},"N/A",{"$f":"13.6*$C$14","v":13.6},{"$f":"13.6*$C$14","v":13.6},13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,13.6,{"$f":"14.11*$C$14","v":14.11},{"$f":"14.11*$C$14","v":14.11},14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11]
[{"$f":"'HyARC Physical Property Data'!A88","v":"Methanol"},2007,1,{"$f":"+'HyARC Physical Property Data'!$H$88","v":"kg"},{"$f":"'HyARC Physical Property Data'!J88","v":"Feed"},{"$f":"'HyARC Physical Property Data'!E19","v":20.093562745097504},{"$f":"'HyARC Physical Property Data'!I19","v":22.883847877386152},{"$f":"23.6*$C$15","v":23.6},{"$f":"23.6*$C$15","v":23.6},23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,{"$f":"23.6*$C$15","v":23.6},{"$f":"23.6*$C$15","v":23.6}]
[{"$f":"'HyARC Physical Property Data'!A89","v":"Ethanol"},2007,1,{"$f":"+'HyARC Physical Property Data'!$H$89","v":"gallons"},{"$f":"'HyARC Physical Property Data'!J89","v":"Feed"},{"$f":"'HyARC Physical Property Data'!E20","v":26.95163409308779},{"$f":"'HyARC Physical Property Data'!I20","v":29.847001570663057},{"$f":"48.3*$C$16","v":48.3},{"$f":"48.3*$C$16","v":48.3},{"$f":"48.3*$C$16","v":48.3},{"$f":"48.3*$C$16","v":48.3},{"$f":"47.43*$C$16","v":47.43},{"$f":"42.59*$C$16","v":42.59},{"$f":"37.5*$C$16","v":37.5},{"$f":"35.64*$C$16","v":35.64},{"$f":"29.8*$C$16","v":29.8},{"$f":"29.8*$C$16","v":29.8},29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8,29.8]
[{"$f":"'HyARC Physical Property Data'!$A$79","v":"Electric Utility Steam Coal"},2007,1,{"$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$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.7344499599167666},{"$f":"1.73552525043488*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.7344499599167666},{"$f":"1.73552525043488*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.7344499599167666},{"$f":"1.78000020980835*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.7788973636542149},{"$f":"1.9310736656189*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9298772179141501},{"$f":"1.98230564594269*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9810774561110811},{"$f":"1.86225914955139*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.8611053376980158},{"$f":"1.87335216999054*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.8721914851632966},{"$f":"1.85759365558624*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.8564427343629051},{"$f":"1.88174879550934*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.8805829083309338},{"$f":"1.90431761741638*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.903137747128137},{"$f":"1.90719401836395*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9060123659255108},{"$f":"1.91704928874969*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9158615302181263},{"$f":"1.92595064640045*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9247573727975973},{"$f":"1.94080138206482*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9395989072963586},{"$f":"1.94636797904968*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9451620553489981},{"$f":"1.95628917217255*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.95507710153457},{"$f":"1.96225011348724*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9610343495905922},{"$f":"1.97535526752472*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9741313839836754},{"$f":"1.98115420341492*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9799267269899481},{"$f":"1.98549652099609*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.984266354173545},{"$f":"1.98988306522369*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9886501806017849},{"$f":"1.99634909629822*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":1.9951122054759427},{"$f":"2.00744533538818*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":2.0062015695978332},{"$f":"2.02021908760071*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":2.0189674074947224},{"$f":"2.03361201286316*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":2.0323520348165109},{"$f":"2.04451942443848*($C$17/mmBTU_to_GJ*$G$17/$F$17)","v":2.0432526884168372},{"$f":"(($BB$17-$AH$17)/20+AH17)","v":2.0477455430139764},{"$f":"(($BB$17-$AH$17)/20+AI17)","v":2.0522383976111156},2.0567312522082548,2.061224106805394,2.0657169614025332,2.0702098159996725,2.0747026705968117,2.0791955251939509,2.0836883797910901,2.0881812343882293,2.0926740889853686,2.0971669435825078,2.101659798179647,2.1061526527767862,2.1106455073739254,2.1151383619710646,2.1196312165682039,2.1241240711653431,2.1286169257624823,{"$f":"(1.04397747398165*AH17)","v":2.1331097803596251},{"$f":"(($BQ$17-$BB$17)/15+BB17)","v":2.1371553824629324},{"$f":"(($BQ$17-$BB$17)/15+BC17)","v":2.1412009845662396},2.1452465866695469,2.1492921887728542,2.1533377908761615,2.1573833929794688,2.1614289950827761,2.1654745971860834,2.1695201992893907,2.1735658013926979,2.1776114034960052,2.1816570055993125,2.1857026077026198,2.1897482098059271,{"$f":"(1.02844862093285*BB17)","v":2.1937938119092313},{"$f":"(($BV$17-$BQ$17)/5+BQ17)","v":2.1979545058132191},{"$f":"(($BV$17-$BQ$17)/5+BR17)","v":2.2021151997172068},{"$f":"(($BV$17-$BQ$17)/5+BS17)","v":2.2062758936211946},{"$f":"(($BV$17-$BQ$17)/5+BT17)","v":2.2104365875251824},{"$f":"(1.00948287364428*BQ17)","v":2.2145972814291701}]
[{"$f":"'HyARC Physical Property Data'!$A$76","v":"Commercial Electricity"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,{"$f":"(28.3762531280518/(mmBTU_to_GJ))*($C$18)","v":26.896922396257633},{"$f":"(28.3762531280518/(mmBTU_to_GJ))*($C$18)","v":26.896922396257633},{"$f":"(28.3762531280518/(mmBTU_to_GJ))*($C$18)","v":26.896922396257633},{"$f":"(28.0297355651855/(mmBTU_to_GJ))*($C$18)","v":26.568469730033652},{"$f":"(29.057315826416/(mmBTU_to_GJ))*($C$18)","v":27.542479456318485},{"$f":"(27.6067714691162/(mmBTU_to_GJ))*($C$18)","v":26.167555894896875},{"$f":"(24.8355846405029/(mmBTU_to_GJ))*($C$18)","v":23.5408385218037},{"$f":"(25.5812511444092/(mmBTU_to_GJ))*($C$18)","v":24.247631416501612},{"$f":"(25.4402256011963/(mmBTU_to_GJ))*($C$18)","v":24.113957915825878},{"$f":"(25.4701290130615/(mmBTU_to_GJ))*($C$18)","v":24.142302382048815},{"$f":"(25.6722831726074/(mmBTU_to_GJ))*($C$18)","v":24.333917699153936},{"$f":"(25.7632827758789/(mmBTU_to_GJ))*($C$18)","v":24.42017324727858},{"$f":"(26.1006698608398/(mmBTU_to_GJ))*($C$18)","v":24.739971432075642},{"$f":"(26.4680442810059/(mmBTU_to_GJ))*($C$18)","v":25.088193631285215},{"$f":"(26.885612487793/(mmBTU_to_GJ))*($C$18)","v":25.483992879424648},{"$f":"(27.1694507598877/(mmBTU_to_GJ))*($C$18)","v":25.753033895628153},{"$f":"(27.6201095581055/(mmBTU_to_GJ))*($C$18)","v":26.180198633275356},{"$f":"(28.0024471282958/(mmBTU_to_GJ))*($C$18)","v":26.542603913076587},{"$f":"(28.2454071044922/(mmBTU_to_GJ))*($C$18)","v":26.772897729376496},{"$f":"(28.1863746643066/(mmBTU_to_GJ))*($C$18)","v":26.716942809769293},{"$f":"(28.2032489776611/(mmBTU_to_GJ))*($C$18)","v":26.732937419583983},{"$f":"(28.1397113800049/(mmBTU_to_GJ))*($C$18)","v":26.672712208535451},{"$f":"(28.178466796875/(mmBTU_to_GJ))*($C$18)","v":26.709447200829384},{"$f":"(28.4951820373535/(mmBTU_to_GJ))*($C$18)","v":27.009651220240286},{"$f":"(28.9155654907227/(mmBTU_to_GJ))*($C$18)","v":27.408118948552321},{"$f":"(29.2894115447998/(mmBTU_to_GJ))*($C$18)","v":27.762475397914503},{"$f":"(29.6516952514648/(mmBTU_to_GJ))*($C$18)","v":28.105872276269956},{"$f":"($BB18-$AH18)/20+AH18","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,{"$f":"($BB18-$AH18)/20+AX18","v":27.964997513299767},27.956710762536815,27.948424011773863,{"$f":"0.994103189054944*AH18","v":27.9401372610109},{"$f":"($BQ18-$BB18)/15+BB18","v":27.957886162579697},27.975635064148495,27.993383965717292,28.01113286728609,28.028881768854887,28.046630670423685,28.064379571992482,28.08212847356128,28.099877375130077,28.117626276698875,28.135375178267672,28.15312407983647,28.170872981405267,28.188621882974065,{"$f":"1.00952871208344*BB18","v":28.206370784542866},{"$f":"($BV18-$BQ18)/5+BQ18","v":28.224288810284527},28.242206836026188,28.260124861767849,28.27804288750951,{"$f":"1.00317623736115*BQ18","v":28.295960913251179}]
[{"$f":"'HyARC Physical Property Data'!$A$77","v":"Industrial Electricity"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,{"$f":"(18.4008941650391/(mmBTU_to_GJ))*($C$19)","v":17.44160584363896},{"$f":"(18.4008941650391/(mmBTU_to_GJ))*($C$19)","v":17.44160584363896},{"$f":"(18.4008941650391/(mmBTU_to_GJ))*($C$19)","v":17.44160584363896},{"$f":"(18.6226921081543/(mmBTU_to_GJ))*($C$19)","v":17.651840860809763},{"$f":"(20.3344097137451/(mmBTU_to_GJ))*($C$19)","v":19.274322003549859},{"$f":"(19.1594867706299/(mmBTU_to_GJ))*($C$19)","v":18.160650967421709},{"$f":"(16.8281726837158/(mmBTU_to_GJ))*($C$19)","v":15.950874581721138},{"$f":"(17.2643089294434/(mmBTU_to_GJ))*($C$19)","v":16.364273866770993},{"$f":"(17.1560707092285/(mmBTU_to_GJ))*($C$19)","v":16.261678397372989},{"$f":"(17.0836048126221/(mmBTU_to_GJ))*($C$19)","v":16.192990343717629},{"$f":"(17.1988334655762/(mmBTU_to_GJ))*($C$19)","v":16.302211815712038},{"$f":"(17.3181438446045/(mmBTU_to_GJ))*($C$19)","v":16.415302222373935},{"$f":"(17.6150741577148/(mmBTU_to_GJ))*($C$19)","v":16.696752756127776},{"$f":"(17.9101543426514/(mmBTU_to_GJ))*($C$19)","v":16.976449613887585},{"$f":"(18.2101707458496/(mmBTU_to_GJ))*($C$19)","v":17.260825351516207},{"$f":"(18.456880569458/(mmBTU_to_GJ))*($C$19)","v":17.49467352555261},{"$f":"(18.8030014038086/(mmBTU_to_GJ))*($C$19)","v":17.822750145790145},{"$f":"(19.0852069854736/(mmBTU_to_GJ))*($C$19)","v":18.090243588126636},{"$f":"(19.30615234375/(mmBTU_to_GJ))*($C$19)","v":18.299670468009481},{"$f":"(19.3043308258057/(mmBTU_to_GJ))*($C$19)","v":18.297943910716302},{"$f":"(19.3253479003906/(mmBTU_to_GJ))*($C$19)","v":18.317865308427109},{"$f":"(19.3248138427734/(mmBTU_to_GJ))*($C$19)","v":18.31735909267621},{"$f":"(19.3542194366455/(mmBTU_to_GJ))*($C$19)","v":18.345231693502846},{"$f":"(19.6148834228516/(mmBTU_to_GJ))*($C$19)","v":18.592306561944646},{"$f":"(19.97239112854/(mmBTU_to_GJ))*($C$19)","v":18.931176425156398},{"$f":"(20.29469871521/(mmBTU_to_GJ))*($C$19)","v":19.236681246644551},{"$f":"(20.5609893798828/(mmBTU_to_GJ))*($C$19)","v":19.48908945960455},19.483343285802821,19.477597112001092,19.471850938199363,19.466104764397635,19.460358590595906,19.454612416794177,19.448866242992448,19.443120069190719,19.437373895388991,19.431627721587262,19.425881547785533,19.420135373983804,19.414389200182075,19.408643026380346,19.402896852578618,19.397150678776889,19.39140450497516,19.385658331173431,19.379912157371702,{"$f":"0.994103189054944*AH19","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,{"$f":"1.00952871208344*BB19","v":19.558776833084192},19.571201496627317,19.583626160170443,19.596050823713568,19.608475487256694,{"$f":"1.00317623736115*BQ19","v":19.620900150799827}]
[{"$f":"'HyARC Physical Property Data'!$A$78","v":"Residential Electricity"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,{"$f":"(31.2067794799805/(mmBTU_to_GJ))*($C$20)","v":29.579885763014694},{"$f":"(31.2067794799805/(mmBTU_to_GJ))*($C$20)","v":29.579885763014694},{"$f":"(31.2067794799805/(mmBTU_to_GJ))*($C$20)","v":29.579885763014694},{"$f":"(31.181957244873/(mmBTU_to_GJ))*($C$20)","v":29.556357578078675},{"$f":"(31.772819519043/(mmBTU_to_GJ))*($C$20)","v":30.116416605727963},{"$f":"(30.736837387085/(mmBTU_to_GJ))*($C$20)","v":29.134443020933652},{"$f":"(28.6163578033447/(mmBTU_to_GJ))*($C$20)","v":27.124509766203509},{"$f":"(29.8736190795898/(mmBTU_to_GJ))*($C$20)","v":28.316226615724933},{"$f":"(30.101655960083/(mmBTU_to_GJ))*($C$20)","v":28.532375317614221},{"$f":"(30.4253902435303/(mmBTU_to_GJ))*($C$20)","v":28.839232458322559},{"$f":"(30.7938537597656/(mmBTU_to_GJ))*($C$20)","v":29.188486976081141},{"$f":"(30.8830280303955/(mmBTU_to_GJ))*($C$20)","v":29.273012351085786},{"$f":"(31.1491451263428/(mmBTU_to_GJ))*($C$20)","v":29.525256043926824},{"$f":"(31.4898681640625/(mmBTU_to_GJ))*($C$20)","v":29.848216269253555},{"$f":"(31.8156299591064/(mmBTU_to_GJ))*($C$20)","v":30.156995221901802},{"$f":"(32.0206985473633/(mmBTU_to_GJ))*($C$20)","v":30.351373030676118},{"$f":"(32.4303588867188/(mmBTU_to_GJ))*($C$20)","v":30.739676669875642},{"$f":"(32.7907905578613/(mmBTU_to_GJ))*($C$20)","v":31.081318064323508},{"$f":"(32.9940071105957/(mmBTU_to_GJ))*($C$20)","v":31.273940389190241},{"$f":"(32.9234657287598/(mmBTU_to_GJ))*($C$20)","v":31.207076520151471},{"$f":"(32.9201545715332/(mmBTU_to_GJ))*($C$20)","v":31.20393798249593},{"$f":"(32.902271270752/(mmBTU_to_GJ))*($C$20)","v":31.186986986494791},{"$f":"(32.9582405090332/(mmBTU_to_GJ))*($C$20)","v":31.24003839718787},{"$f":"(33.321102142334/(mmBTU_to_GJ))*($C$20)","v":31.58398307330237},{"$f":"(33.7343635559082/(mmBTU_to_GJ))*($C$20)","v":31.97570005299356},{"$f":"(34.1495399475098/(mmBTU_to_GJ))*($C$20)","v":32.369232177734411},{"$f":"(34.4904899597167/(mmBTU_to_GJ))*($C$20)","v":32.692407544755163},32.682768497423659,32.673129450092155,32.663490402760651,32.653851355429147,32.644212308097643,32.634573260766139,32.624934213434635,32.615295166103131,32.605656118771627,32.596017071440123,32.586378024108619,32.576738976777115,32.567099929445611,32.557460882114107,32.547821834782603,32.538182787451099,32.528543740119595,32.518904692788091,32.509265645456587,{"$f":"0.994103189054944*AH20","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,{"$f":"1.00952871208344*BB20","v":32.809306182797862},32.830148211616105,32.850990240434349,32.871832269252593,32.892674298070837,{"$f":"1.00317623736115*BQ20","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'!$A$73","v":"Residential Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B27,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!$H$73","v":"mmBtu"},"Feed Utility",{"$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":"((N45/(mmBTU_to_GJ))*($C27))*($G27/$F27)","v":11.238570993012646},10.687464765561726,10.353096844907959,10.366477023031305,10.144443632433784,10.048074492378749,10.54938397882818,10.873626733634985,11.276310337475449,11.501279175314314,11.651007761297056,11.832813553366391,12.073403482035591,12.300056219842359,12.450699968851136,12.539539048591415,12.705339876042194,12.795844057807139,12.946419540601001,13.093643053305994,13.226824502412596,13.403021581839129,13.575881531658295,13.787692798596364,14.097399796453439,14.443574804191201,14.863932432136622,15.251953640251861,15.67379927380934,15.88501494275641,16.189058812871838,{"$f":"($BB27-$AR27)/10+AR27","v":16.195384092982586},{"$f":"($BB27-$AR27)/10+AS27","v":16.201709373093333},16.208034653204081,16.214359933314828,16.220685213425575,16.227010493536323,16.23333577364707,16.239661053757818,16.245986333868565,{"$f":"'AEO Data'!$B$340*AM27","v":16.252311613979316},{"$f":"($BQ27-$BB27)/15+BB27","v":16.384740826357653},{"$f":"($BQ27-$BB27)/15+BC27","v":16.517170038735991},16.649599251114328,16.782028463492665,16.914457675871002,17.04688688824934,17.179316100627677,17.311745313006014,17.444174525384351,17.576603737762689,17.709032950141026,17.841462162519363,17.973891374897701,18.106320587276038,{"$f":"'AEO Data'!$C$340*BB27","v":18.238749799654386},{"$f":"($BV27-$BQ27)/5+BQ27","v":18.343000111491552},{"$f":"($BV27-$BQ27)/5+BR27","v":18.447250423328718},{"$f":"($BV27-$BQ27)/5+BS27","v":18.551500735165884},{"$f":"($BV27-$BQ27)/5+BT27","v":18.655751047003051},{"$f":"'AEO Data'!$D$340*BQ27","v":18.760001358840217}]
[{"$f":"'HyARC Physical Property Data'!$A$71","v":"Commercial Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B28,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!$H$71","v":"mmBtu"},"Feed Utility",{"$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":"((N46/(mmBTU_to_GJ))*($C28))*($G28/$F28)","v":9.297042244943011},8.7428848144950209,7.9869453145088656,8.3727364929368786,8.1476835590361656,8.0181756237843373,8.469996061882112,8.730943173712058,9.0747367788512658,9.2513731365302956,9.3673327015350765,9.5087337986636182,9.7147592565462801,9.9051289958084308,10.025257746750196,10.085248909178997,10.225626013083815,10.277546921671139,10.388341999112781,10.492539987843507,10.583460692455979,10.717213005417738,10.838104557108768,11.000239785628242,11.262349401842611,11.557427642399201,11.932828505044059,12.269420519192451,12.645595065606351,12.811188126316083,13.072408303005689,{"$f":"($BB28-$AR28)/10+AR28","v":13.065641337705527},13.058874372405365,13.052107407105202,13.04534044180504,13.038573476504878,13.031806511204715,13.025039545904553,13.018272580604391,13.011505615304229,{"$f":"'AEO Data'!$B$340*AM28","v":13.004738650004059},{"$f":"($BQ28-$BB28)/15+BB28","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$340*BB28","v":14.594242350319057},{"$f":"($BV28-$BQ28)/5+BQ28","v":14.677661133555876},14.761079916792696,14.844498700029515,14.927917483266334,{"$f":"'AEO Data'!$D$340*BQ28","v":15.01133626650315}]
[{"$f":"'HyARC Physical Property Data'!$A$72","v":"Industrial Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B29,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!$H$72","v":"mmBtu"},"Feed Utility",{"$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":"((N47/(mmBTU_to_GJ))*($C29))*($G29/$F29)","v":5.4256404629764008},4.837811958728369,3.7197033694056656,4.2878979166248774,4.3285252187882177,4.3755032576695196,4.8142878168148266,5.0140456446759432,5.2646677388413501,5.3918417610354314,5.4706091006621618,5.5806977711842505,5.7657991395127421,5.9467837582722272,6.045031703285578,6.085783665493544,6.1892327045910722,6.2279722975071943,6.3287549967613019,6.4172735221011115,6.4917044730325868,6.6056279239751188,6.6991259255419893,6.8424434235153226,7.0925174092305427,7.3662362394421983,7.7301149522479253,8.066949360927536,8.4085366811499238,8.5475049286773643,8.7866464263518473,{"$f":"($BB29-$AR29)/10+AR29","v":8.7368511488745337},8.6870558713972201,8.6372605939199065,8.5874653164425929,8.5376700389652793,8.4878747614879657,8.4380794840106521,8.3882842065333385,8.3384889290560249,{"$f":"'AEO Data'!$B$340*AM29","v":8.288693651578706},8.3562326699039353,8.4237716882291647,8.491310706554394,8.5588497248796234,8.6263887432048527,8.6939277615300821,8.7614667798553114,8.8290057981805408,8.8965448165057701,8.9640838348309995,9.0316228531562288,9.0991618714814582,9.1667008898066875,9.2342399081319169,{"$f":"'AEO Data'!$C$340*BB29","v":9.3017789264571569},9.3549466799696219,9.408114433482087,9.461282186994552,9.5144499405070171,{"$f":"'AEO Data'!$D$340*BQ29","v":9.5676176940194804}]
[{"$f":"'HyARC Physical Property Data'!$A$74","v":"Electric Utility Natural Gas"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$74","v":"mmBtu"},"Feed Utility",{"$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":"((N48/(mmBTU_to_GJ))*($C30))*($G30/$F30)","v":5.2022466949077515},4.723936986692082,3.2864305650906713,3.6760169493217876,3.7182519703146464,3.8012122406487654,4.2370742143033633,4.401363291371676,4.6526007708367532,4.7709496533635578,4.8446840910298139,4.9541672699065691,5.1470252632341014,5.331468703549282,5.4592541535812957,5.5186418030956297,5.6480973019794787,5.6995086873685237,5.8044526576361468,5.9015836090750176,5.9884805644692367,6.1179212228715825,6.2262527803836827,6.3773239352597537,6.627113973095546,6.9062119831694186,7.2670602696521787,7.5933292448668963,7.9366697206375374,8.0682632382232899,8.2886889099912882,{"$f":"($BB30-$AR30)/10+AR30","v":8.2369261768811146},8.1851634437709411,8.1334007106607675,8.081637977550594,8.0298752444404204,7.9781125113302469,7.9263497782200734,7.8745870451098998,7.8228243119997263,{"$f":"'AEO Data'!$B$340*AM30","v":7.7710615788895554},7.8343827598193325,7.8977039407491096,7.9610251216788868,8.0243463026086648,8.0876674835384428,8.1509886644682208,8.2143098453979988,8.2776310263277768,8.3409522072575548,8.4042733881873328,8.4675945691171108,8.5309157500468888,8.5942369309766669,8.6575581119064449,{"$f":"'AEO Data'!$C$340*BB30","v":8.7208792928362175},8.7707266999095737,8.8205741069829298,8.8704215140562859,8.920268921129642,{"$f":"'AEO Data'!$D$340*BQ30","v":8.9701163282029981}]
[{"$f":"'HyARC Physical Property Data'!$A$75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$75","v":"mmBtu"},"Feed Utility",{"$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$31/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$31/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!$A$85","v":"Woody Biomass"},2005,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B32,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$32)","v":1.3439099360000002},{"$f":"1.27*($C$32)","v":1.3439099360000002},{"$f":"1.28*($C$32)","v":1.3544919040000003},{"$f":"1.32*($C$32)","v":1.3968197760000003},{"$f":"1.32*($C$32)","v":1.3968197760000003},{"$f":"1.34*($C$32)","v":1.4179837120000003},{"$f":"1.34*($C$32)","v":1.4179837120000003},{"$f":"1.36*($C$32)","v":1.4391476480000003},{"$f":"1.36*($C$32)","v":1.4391476480000003},{"$f":"1.38*($C$32)","v":1.4603115840000001},{"$f":"1.4*($C$32)","v":1.48147552},{"$f":"1.46*($C$32)","v":1.5449673280000003},{"$f":"1.48*($C$32)","v":1.5661312640000002},{"$f":"1.48*($C$32)","v":1.5661312640000002},{"$f":"1.51*($C$32)","v":1.5978771680000003},{"$f":"1.52*($C$32)","v":1.6084591360000002},{"$f":"1.62*($C$32)","v":1.7142788160000004},{"$f":"1.72*($C$32)","v":1.8200984960000002},{"$f":"1.82*($C$32)","v":1.9259181760000004},{"$f":"1.91*($C$32)","v":2.021155888},{"$f":"2.01*($C$32)","v":2.1269755680000002},{"$f":"2.11*($C$32)","v":2.2327952480000004},{"$f":"2.2*($C$32)","v":2.3280329600000007},{"$f":"2.3*($C$32)","v":2.43385264},{"$f":"2.4*($C$32)","v":2.5396723200000002},{"$f":"2.5*($C$32)","v":2.6454920000000004},{"$f":"2.57*($C$32)","v":2.719565776},{"$f":"2.64*($C$32)","v":2.7936395520000006},{"$f":"2.71*($C$32)","v":2.8677133280000002},{"$f":"2.78*($C$32)","v":2.9417871040000003},{"$f":"2.85*($C$32)","v":3.0158608800000004},{"$f":"2.92*($C$32)","v":3.0899346560000005},{"$f":"2.99*($C$32)","v":3.1640084320000006},{"$f":"3.07*($C$32)","v":3.2486641760000001},{"$f":"3.14*($C$32)","v":3.3227379520000007},{"$f":"3.21*($C$32)","v":3.3968117280000003},{"$f":"3.28*($C$32)","v":3.4708855040000004},{"$f":"3.35*($C$32)","v":3.5449592800000005},{"$f":"3.42*($C$32)","v":3.6190330560000006},{"$f":"3.49*($C$32)","v":3.6931068320000007},{"$f":"3.56*($C$32)","v":3.7671806080000008},{"$f":"3.64*($C$32)","v":3.8518363520000007},{"$f":"3.71*($C$32)","v":3.9259101280000004},{"$f":"3.78*($C$32)","v":3.9999839040000005},{"$f":"3.85*($C$32)","v":4.074057680000001},{"$f":"3.92*($C$32)","v":4.1481314560000007},{"$f":"3.99*($C$32)","v":4.2222052320000012},{"$f":"4.06*($C$32)","v":4.296279008},{"$f":"4.14*($C$32)","v":4.3809347519999999},{"$f":"4.21*($C$32)","v":4.4550085280000005},{"$f":"4.28*($C$32)","v":4.529082304000001},{"$f":"4.35*($C$32)","v":4.6031560800000006},{"$f":"4.42*($C$32)","v":4.6772298560000003},{"$f":"4.49*($C$32)","v":4.7513036320000008},{"$f":"4.56*($C$32)","v":4.8253774080000005},{"$f":"4.63*($C$32)","v":4.899451184000001},{"$f":"4.71*($C$32)","v":4.984106928000001},{"$f":"4.78*($C$32)","v":5.0581807040000006},{"$f":"4.85*($C$32)","v":5.1322544800000003},{"$f":"4.92*($C$32)","v":5.2063282560000008},{"$f":"4.99*($C$32)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!A87","v":"Pyrolysis Oil"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B33,DeflatorTable,2,FALSE)","v":1},{"$f":"+'HyARC Physical Property Data'!$H$87","v":"kg"},{"$f":"'HyARC Physical Property Data'!J87","v":"Feed"},{"$f":"'AEO Data'!C376","v":17.399999999999999},"N/A",13.6,13.6,13.6,13.6,13.6,13.6,{"$f":"N50*$C$33","v":13.6},{"$f":"O50*$C$33","v":13.6},13.6,13.6,13.6,13.6,13.6,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11,14.11]
[{"$f":"'HyARC Physical Property Data'!A88","v":"Methanol"},2007,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B34,DeflatorTable,2,FALSE)","v":1},{"$f":"+'HyARC Physical Property Data'!$H$88","v":"kg"},{"$f":"'HyARC Physical Property Data'!J88","v":"Feed"},{"$f":"'HyARC Physical Property Data'!E19","v":20.093562745097504},{"$f":"'HyARC Physical Property Data'!I19","v":22.883847877386152},23.6,23.6,23.6,23.6,23.6,23.6,{"$f":"N51*$C$34","v":23.6},{"$f":"23.6*$C$34","v":23.6},23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,23.6,{"$f":"23.6*$C$34","v":23.6},{"$f":"23.6*$C$34","v":23.6}]
[{"$f":"'HyARC Physical Property Data'!A89","v":"Ethanol"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B35,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"+'HyARC Physical Property Data'!$H$89","v":"gallons"},{"$f":"'HyARC Physical Property Data'!J89","v":"Feed"},{"$f":"'HyARC Physical Property Data'!E20","v":26.95163409308779},{"$f":"'HyARC Physical Property Data'!I20","v":29.847001570663057},48.3,48.3,48.3,48.3,47.43,42.59,{"$f":"N52*$C$35","v":24.083760088319995},{"$f":"O52*$C$35","v":23.840801484870596},31.696902053241196,29.320974229246534,23.371229252348762,23.499478132174598,23.093266701006051,23.340790176536178,24.346924728228267,25.258536749114462,27.930626313122893,27.684882619504119,26.592562906055118,26.619924815259726,25.575933388396631,25.69560935365848,25.928232219909628,24.839388216079985,24.724239435616461,25.061117573353354,25.383334416054502,25.716440999005194,26.068163215097467,26.564344553357966,26.976617983900589,27.499216222759507,28.06767046247888,28.640106363583833,29.198434030522268,29.839881940976415,28.808498794440307,{"$f":"AR35","v":28.808498794440307},{"$f":"AS35","v":28.808498794440307},28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,{"$f":"BP35","v":28.808498794440307},28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307,28.808498794440307]
[{"$f":"'HyARC Physical Property Data'!$A$79","v":"Electric Utility Steam Coal"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B36,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":"N53*($C$36/mmBTU_to_GJ*$G$36/$F$36)","v":2.1637825501104153},2.2410039688017602,2.264801924393145,2.2004314393850803,2.2551420673696421,2.2561702927200336,2.3147358241702571,2.3278974852945891,2.3354104981799124,2.3387644713466651,2.3691150095510296,2.397738656461788,2.4401134050365716,2.4745937934120135,2.5040837107644935,2.5344464897468391,2.5692272479819649,2.600579646784146,2.6289339965793257,2.66308765034251,2.6996470877780836,2.7278102931171007,2.7530856164509436,2.7816923145921897,2.8131096836775003,2.8532358954970327,2.8878923627557378,2.9201468127352772,2.9519059820057456,2.9848609811251121,3.0145684076863293,{"$f":"(($BB36-$AR36)/10+AR36)","v":3.0121959776903715},{"$f":"(($BB$36-$AR$36)/10+AS36)","v":3.0098235476944137},3.007451117698456,3.0050786877024982,3.0027062577065404,3.0003338277105827,2.9979613977146249,2.9955889677186671,2.9932165377227093,{"$f":"('AEO Data'!$B$338*AM36)","v":2.9908441077267529},{"$f":"(($BQ$36-$BB$36)/15+BB36)","v":3.0013402852521693},{"$f":"(($BQ$36-$BB$36)/15+BC36)","v":3.0118364627775858},3.0223326403030022,3.0328288178284186,3.043324995353835,3.0538211728792515,3.0643173504046679,3.0748135279300843,3.0853097054555008,3.0958058829809172,3.1063020605063336,3.11679823803175,3.1272944155571665,3.1377905930825829,{"$f":"('AEO Data'!$C$338*BB36)","v":3.1482867706079993},{"$f":"(($BV$36-$BQ$36)/5+BQ36)","v":3.1583798660860762},{"$f":"(($BV$36-$BQ$36)/5+BR36)","v":3.1684729615641531},{"$f":"(($BV$36-$BQ$36)/5+BS36)","v":3.1785660570422301},{"$f":"(($BV$36-$BQ$36)/5+BT36)","v":3.188659152520307},{"$f":"('AEO Data'!$D$338*BQ36)","v":3.1987522479983848}]
[{"$f":"'HyARC Physical Property Data'!$A$76","v":"Commercial Electricity"},2011,0.94218206000512317,{"$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":"(N54/(mmBTU_to_GJ))*($C$37)","v":27.231811276861574},26.774627925740965,25.419687068542146,24.80081545222545,24.866686927641492,24.768219525203531,25.211429110738457,25.468176847812323,25.58180311118538,25.520910465138567,25.511752991353454,25.609263029650819,25.599318766865835,25.567019336947158,25.57087379928932,25.439667579659204,25.343957957506834,25.335936460575113,25.437097342722048,25.521374858191834,25.588326940520297,25.703327628718323,25.820760129001084,25.971829868421377,26.140963604550407,26.486904278950242,26.882735056288588,27.241179513647786,27.635020545365567,28.110570641743109,28.352220246204233,{"$f":"(($BB37-$AR37)/10+AR37)","v":28.099660857990326},{"$f":"(($BB37-$AR37)/10+AS37)","v":27.847101469776419},27.594542081562512,27.341982693348605,27.089423305134698,26.836863916920791,26.584304528706884,26.331745140492977,26.07918575227907,{"$f":"'AEO Data'!$B$343*AM37","v":25.826626364065156},{"$f":"($BQ37-$BB37)/15+BB37","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$343*BB37","v":26.052334476486351},{"$f":"($BV37-$BQ37)/5+BQ37","v":26.034792131369802},26.017249786253252,25.999707441136703,25.982165096020154,{"$f":"'AEO Data'!$D$343*BQ37","v":25.964622750903604}]
[{"$f":"'HyARC Physical Property Data'!$A$77","v":"Industrial Electricity"},2011,0.94218206000512317,{"$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":"(N55/(mmBTU_to_GJ))*($C$38)","v":18.093863433513153},17.839605557655677,16.464534154661052,16.202820984171424,16.116325098808694,15.971987272533733,16.403892459475717,16.643380850111996,16.77450580095779,16.724520140217933,16.718409799313143,16.838214276421855,16.933908716493637,17.048452156146901,17.109995845531863,17.130710454898516,17.213215239193786,17.291919144960737,17.385269293177053,17.513310495536405,17.616891579941747,17.742392016461558,17.887527348499159,18.04418052132149,18.244109768327451,18.571273781294483,18.990077725752798,19.35341170612482,19.707640010398439,20.083791239040789,20.312222609691357,{"$f":"(($BB38-$AR38)/10+AR38)","v":20.091832388597219},19.871442167503076,19.651051946408934,19.430661725314792,19.21027150422065,18.989881283126508,18.769491062032365,18.549100840938223,18.328710619844081,{"$f":"'AEO Data'!$B$343*AM38","v":18.108320398749953},18.118870737403572,18.129421076057191,18.139971414710811,18.15052175336443,18.161072092018049,18.171622430671668,18.182172769325287,18.192723107978907,18.203273446632526,18.213823785286145,18.224374123939764,18.234924462593384,18.245474801247003,18.256025139900622,{"$f":"'AEO Data'!$C$343*BB38","v":18.266575478554216},18.25427567596142,18.241975873368624,18.229676070775827,18.217376268183031,{"$f":"'AEO Data'!$D$343*BQ38","v":18.205076465590235}]
[{"$f":"'HyARC Physical Property Data'!$A$78","v":"Residential Electricity"},2011,0.94218206000512317,{"$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":"(N56/(mmBTU_to_GJ))*($C$39)","v":30.831075347234364},30.664119793137885,29.709291953066725,29.068690314111123,29.47778487150179,29.526791734575511,29.987559842841964,30.209000311913648,30.216477933134897,30.044971327116357,30.020728223608394,30.059459497314904,30.088427800139907,30.09935621897241,30.221244213375897,30.327882254360766,30.476755057413644,30.601452629789431,30.733577811826894,30.820487185619744,30.865698528546528,30.977160898904039,31.085226948527719,31.189102743909174,31.330926596251519,31.633461702250951,32.003804445473136,32.30744605722834,32.599320663464468,32.95948069593009,33.131403469569449,32.902751922744869,32.67410037592029,32.44544882909571,32.216797282271131,31.988145735446547,31.759494188621964,31.530842641797381,31.302191094972798,31.073539548148215,{"$f":"'AEO Data'!$B$343*AM39","v":30.844888001323628},30.86285896754142,30.880829933759212,30.898800899977005,30.916771866194797,30.934742832412589,30.952713798630381,30.970684764848173,30.988655731065965,31.006626697283757,31.024597663501549,31.042568629719341,31.060539595937133,31.078510562154925,31.096481528372717,{"$f":"'AEO Data'!$C$343*BB39","v":31.114452494590495},31.093501571199532,31.072550647808569,31.051599724417606,31.030648801026643,{"$f":"'AEO Data'!$D$343*BQ39","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'!$A$73","v":"Residential Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B65,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!$H$73","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},14.386141835345208,14.386141835345208,14.386141835345208,13.326716630976858,13.667680604137653,12.271729778589497,{"$f":"N80*(1/mmBTU_to_GJ*$C$65*$G$65/$F$65)","v":11.238570993012646},10.687464765561728,10.362380060770969,10.390251474399534,10.224124156355684,10.121002597216663,10.634564385195189,10.974371837002618,11.393009947824526,11.64967409669263,11.868836348801983,12.079677048249737,12.347262802138811,12.593980860303427,12.716549386404326,12.879730374187064,13.07219954689921,13.224364939944788,13.458566536009549,13.637911776245643,13.842258280987568,14.080377764169192,14.422747672449519,14.797550958372517,15.184744067619873,15.541108549957778,15.997826346951632,16.296310972695938,16.769665938820381,17.195629311312302,17.485936831748308,{"$f":"($BB65-$AR65)/10+AR65","v":17.486071856007452},{"$f":"($BB65-$AR65)/10+AS65","v":17.486206880266597},17.486341904525741,17.486476928784885,17.486611953044029,17.486746977303174,17.486882001562318,17.487017025821462,17.487152050080606,{"$f":"'AEO Data'!$B$340*AM65","v":17.487287074339751},{"$f":"($BQ65-$BB65)/15+BB65","v":17.629779275381278},{"$f":"($BQ65-$BB65)/15+BC65","v":17.772271476422805},17.914763677464332,18.05725587850586,18.199748079547387,18.342240280588914,18.484732481630441,18.627224682671969,18.769716883713496,18.912209084755023,19.054701285796551,19.197193486838078,19.339685687879605,19.482177888921132,{"$f":"'AEO Data'!$C$340*BB65","v":19.624670089962674},{"$f":"($BV65-$BQ65)/5+BQ65","v":19.736842141175245},{"$f":"($BV65-$BQ65)/5+BR65","v":19.849014192387816},19.961186243600388,20.073358294812959,{"$f":"'AEO Data'!$D$340*BQ65","v":20.185530346025534}]
[{"$f":"'HyARC Physical Property Data'!$A$71","v":"Commercial Natural Gas"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B66,DeflatorTable,2,FALSE)","v":0.94218206000512317},{"$f":"'HyARC Physical Property Data'!$H$71","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},12.491836786393147,12.491836786393147,12.491836786393147,11.540201846875071,12.099623467344621,10.68269161464141,{"$f":"N81*(1/mmBTU_to_GJ*$C$66*$G$66/$F$66)","v":9.2970422449430092},8.7428798676678507,7.9955053042399493,8.3942502442894469,8.2271197096959749,8.0903419172384137,8.5512140596877479,8.8256462223769958,9.1824242594661243,9.3911031954415716,9.5728219233527536,9.7451030943932917,9.9762119341127722,10.183138703905399,10.275724510542537,10.411071680583182,10.575309310648949,10.688569886751003,10.877153821405594,11.014360998461315,11.170275097134621,11.36134926458546,11.649519755684995,11.975896571731971,12.311098527446221,12.610935615738191,13.019938296602746,13.274335809262585,13.70645303475119,14.088411411489627,14.326894981150797,{"$f":"($BB66-$AR66)/10+AR66","v":14.313222991854472},14.299551002558147,14.285879013261821,14.272207023965496,14.258535034669171,14.244863045372846,14.23119105607652,14.217519066780195,14.20384707748387,{"$f":"'AEO Data'!$B$340*AM66","v":14.190175088187541},{"$f":"($BQ66-$BB66)/15+BB66","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$340*BB66","v":15.924568713297781},{"$f":"($BV66-$BQ66)/5+BQ66","v":16.015591468282068},16.106614223266355,16.197636978250642,16.28865973323493,{"$f":"'AEO Data'!$D$340*BQ66","v":16.37968248821922}]
[{"$f":"'HyARC Physical Property Data'!$A$72","v":"Industrial Natural Gas"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$72","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},8.354745456947354,8.354745456947354,8.354745456947354,7.8914844574754319,9.4096426810625466,6.9530484076478176,{"$f":"N82*(1/mmBTU_to_GJ*$C$67*$G$67/$F$67)","v":5.4256374948801005},4.8369957322456898,3.7268169068728971,4.3037643700827353,4.3691871487417302,4.4060014365241633,4.8642270264387468,5.0775777459914213,5.3299520063396475,5.4943083602574418,5.638808149923868,5.7822770208085341,5.9909678291691826,6.1840533765464318,6.2576977819582353,6.3758299934550928,6.4990890966286115,6.5916046583199668,6.7805121154713293,6.9078483935965123,7.0446558670170791,7.2260461256043218,7.5088918519404855,7.8269599770764993,8.1533644953556141,8.4393158397876959,8.8065692780872631,9.0145517007974902,9.3905174911049087,9.7083204663047304,9.9057552641278708,{"$f":"($BB67-$AR67)/10+AR67","v":9.8647950005322969},9.8238347369367247,9.7828744733411526,9.7419142097455804,9.7009539461500083,9.6599936825544361,9.619033418958864,9.5780731553632918,9.5371128917677197,{"$f":"'AEO Data'!$B$340*AM67","v":9.4961526281721405},{"$f":"($BQ67-$BB67)/15+BB67","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$340*BB67","v":10.656819531788146},{"$f":"($BV67-$BQ67)/5+BQ67","v":10.717732520429635},10.778645509071124,10.839558497712613,10.900471486354101,{"$f":"'AEO Data'!$D$340*BQ67","v":10.961384474995594}]
[{"$f":"'HyARC Physical Property Data'!$A$74","v":"Electric Utility Natural Gas"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$74","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.4079259090132386,7.4079259090132386,7.4079259090132386,7.3706700900670734,9.6380545744657944,6.6399418027697319,{"$f":"N83*(1/mmBTU_to_GJ*$C$68*$G$68/$F$68)","v":5.2022476842731846},4.7239369866920811,3.2926210246084002,3.6865794146903776,3.7934862859781657,3.8746023791441457,4.3007062415276298,4.4754083897840671,4.72132605131294,4.8779703016762044,5.0128504912322134,5.1476920955363141,5.3565570322132681,5.5523504727821464,5.6572459641435247,5.7875780408015007,5.9326665029008891,6.048625078540236,6.2140954579362084,6.3417522904618622,6.4791781172783978,6.6591832642586688,6.9420339374220008,7.2448826540936997,7.5530412950472661,7.8187126268224185,8.1772982345586467,8.3872475157507722,8.7609694252548991,9.0740105846230374,9.2366197191851818,{"$f":"($BB68-$AR68)/10+AR68","v":9.192741012517585},9.1488623058499883,9.1049835991823915,9.0611048925147948,9.017226185847198,8.9733474791796013,8.9294687725120045,8.8855900658444078,8.8417113591768111,{"$f":"'AEO Data'!$B$340*AM68","v":8.7978326525092143},{"$f":"($BQ68-$BB68)/15+BB68","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$340*BB68","v":9.8731474229380023},{"$f":"($BV68-$BQ68)/5+BQ68","v":9.9295810441544692},9.9860146653709361,10.042448286587403,10.09888190780387,{"$f":"'AEO Data'!$D$340*BQ68","v":10.155315529020335}]
[{"$f":"'HyARC Physical Property Data'!$A$75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$75","v":"mmBtu"},"Feed Utility",{"$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$69/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$69/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!$A$85","v":"Woody Biomass"},2005,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B70,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$70)","v":1.3439099360000002},{"$f":"1.27*($C$70)","v":1.3439099360000002},{"$f":"1.28*($C$70)","v":1.3544919040000003},{"$f":"1.32*($C$70)","v":1.3968197760000003},{"$f":"1.32*($C$70)","v":1.3968197760000003},{"$f":"1.34*($C$70)","v":1.4179837120000003},{"$f":"1.34*($C$70)","v":1.4179837120000003},{"$f":"1.36*($C$70)","v":1.4391476480000003},{"$f":"1.36*($C$70)","v":1.4391476480000003},{"$f":"1.38*($C$70)","v":1.4603115840000001},{"$f":"1.4*($C$70)","v":1.48147552},{"$f":"1.46*($C$70)","v":1.5449673280000003},{"$f":"1.48*($C$70)","v":1.5661312640000002},{"$f":"1.48*($C$70)","v":1.5661312640000002},{"$f":"1.51*($C$70)","v":1.5978771680000003},{"$f":"1.52*($C$70)","v":1.6084591360000002},{"$f":"1.62*($C$70)","v":1.7142788160000004},{"$f":"1.72*($C$70)","v":1.8200984960000002},{"$f":"1.82*($C$70)","v":1.9259181760000004},{"$f":"1.91*($C$70)","v":2.021155888},{"$f":"2.01*($C$70)","v":2.1269755680000002},{"$f":"2.11*($C$70)","v":2.2327952480000004},{"$f":"2.2*($C$70)","v":2.3280329600000007},{"$f":"2.3*($C$70)","v":2.43385264},{"$f":"2.4*($C$70)","v":2.5396723200000002},{"$f":"2.5*($C$70)","v":2.6454920000000004},{"$f":"2.57*($C$70)","v":2.719565776},{"$f":"2.64*($C$70)","v":2.7936395520000006},{"$f":"2.71*($C$70)","v":2.8677133280000002},{"$f":"2.78*($C$70)","v":2.9417871040000003},{"$f":"2.85*($C$70)","v":3.0158608800000004},{"$f":"2.92*($C$70)","v":3.0899346560000005},{"$f":"2.99*($C$70)","v":3.1640084320000006},{"$f":"3.07*($C$70)","v":3.2486641760000001},{"$f":"3.14*($C$70)","v":3.3227379520000007},{"$f":"3.21*($C$70)","v":3.3968117280000003},{"$f":"3.28*($C$70)","v":3.4708855040000004},{"$f":"3.35*($C$70)","v":3.5449592800000005},{"$f":"3.42*($C$70)","v":3.6190330560000006},{"$f":"3.49*($C$70)","v":3.6931068320000007},{"$f":"3.56*($C$70)","v":3.7671806080000008},{"$f":"3.64*($C$70)","v":3.8518363520000007},{"$f":"3.71*($C$70)","v":3.9259101280000004},{"$f":"3.78*($C$70)","v":3.9999839040000005},{"$f":"3.85*($C$70)","v":4.074057680000001},{"$f":"3.92*($C$70)","v":4.1481314560000007},{"$f":"3.99*($C$70)","v":4.2222052320000012},{"$f":"4.06*($C$70)","v":4.296279008},{"$f":"4.14*($C$70)","v":4.3809347519999999},{"$f":"4.21*($C$70)","v":4.4550085280000005},{"$f":"4.28*($C$70)","v":4.529082304000001},{"$f":"4.35*($C$70)","v":4.6031560800000006},{"$f":"4.42*($C$70)","v":4.6772298560000003},{"$f":"4.49*($C$70)","v":4.7513036320000008},{"$f":"4.56*($C$70)","v":4.8253774080000005},{"$f":"4.63*($C$70)","v":4.899451184000001},{"$f":"4.71*($C$70)","v":4.984106928000001},{"$f":"4.78*($C$70)","v":5.0581807040000006},{"$f":"4.85*($C$70)","v":5.1322544800000003},{"$f":"4.92*($C$70)","v":5.2063282560000008},{"$f":"4.99*($C$70)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!$A$79","v":"Electric Utility Steam Coal"},2011,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B71,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$42","v":23.967615189707661},1.734449840781336,1.734449840781336,1.734449840781336,1.7788974827896455,1.9418741557439629,1.9148040841389091,{"$f":"N85*($C$71/mmBTU_to_GJ*$G$71/$F$71)","v":2.1637825501104153},2.2410039688017602,2.273546547863003,2.1951810872296016,2.3226198267882303,2.3448566123879035,2.4199613180868678,2.4257756876277718,2.4434400718524443,2.4562580495950064,2.4889814155310437,2.514834880224905,2.5557030715097375,2.5886232314917743,2.625607329763453,2.6664896450228794,2.7016470425804933,2.7301030849927446,2.7652887304995444,2.8041946309142167,2.8416975498526225,2.8744501053361522,2.9098391360770957,2.9470624003185537,2.9853854513816764,3.0285417265506225,3.0617905043415292,3.0868586760480041,3.1180171055991042,3.1602063593075633,3.2003937750169995,{"$f":"($BB71-$AR71)/10+AR71","v":3.1978148708029686},{"$f":"($BB71-$AR71)/10+AS71","v":3.1952359665889376},3.1926570623749067,3.1900781581608757,3.1874992539468447,3.1849203497328138,3.1823414455187828,3.1797625413047519,3.1771836370907209,{"$f":"('AEO Data'!$B$338*AM71)","v":3.1746047328766882},{"$f":"($BQ71-$BB71)/15+BB71","v":3.1857458066502149},{"$f":"($BQ71-$BB71)/15+BC71","v":3.1968868804237416},3.2080279541972683,3.219169027970795,3.2303101017443216,3.2414511755178483,3.252592249291375,3.2637333230649017,3.2748743968384284,3.2860154706119551,3.2971565443854818,3.3082976181590085,3.3194386919325352,3.3305797657060618,{"$f":"('AEO Data'!$C$338*BB71)","v":3.3417208394795863},{"$f":"($BV71-$BQ71)/5+BQ71","v":3.3524340654184779},3.3631472913573695,3.373860517296261,3.3845737432351526,{"$f":"('AEO Data'!$D$338*BQ71)","v":3.395286969174045}]
[{"$f":"'HyARC Physical Property Data'!$A$76","v":"Commercial Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,28.3762531280518,28.3762531280518,28.3762531280518,28.073511123657202,29.5588493347168,29.575660705566399,{"$f":"N86*($C$72)","v":28.729560897088959},28.247232461656715,26.853308022433296,26.185114389841782,26.548158807749139,26.512490621503524,27.030562617746178,27.346416904996119,27.425883366483127,27.299728957376683,27.362013786817442,27.476110149919943,27.5566403349527,27.507955903548115,27.432199755013404,27.513564713351329,27.491103093040802,27.523753470148222,27.52528828472397,27.648214778092836,27.84164098628365,28.072143942899785,28.225126986164877,28.525144135168187,29.020525560859742,29.481937554559867,29.967949921846731,30.402835721829476,30.778710775029978,31.30251689128983,31.636235892579521,{"$f":"($BB72-$AR72)/10+AR72","v":31.34731210852091},31.0583883244623,30.769464540403689,30.480540756345079,30.191616972286468,29.902693188227857,29.613769404169247,29.324845620110636,29.035921836052026,{"$f":"'AEO Data'!$B$343*AM72","v":28.746998051993408},{"$f":"($BQ72-$BB72)/15+BB72","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$343*BB72","v":28.998228335679205},28.978702372288396,28.959176408897587,28.939650445506778,28.92012448211597,{"$f":"'AEO Data'!$D$343*BQ72","v":28.900598518725161}]
[{"$f":"'HyARC Physical Property Data'!$A$77","v":"Industrial Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,18.411262512206999,18.411262512206999,18.411262512206999,18.634252548217798,20.706560134887699,20.639848709106399,{"$f":"N87*($C$73)","v":19.089027806720498},18.8207659618676,17.387581738385826,17.107828098947046,17.214867518420107,17.13996498683176,17.622223700791562,17.904255536451434,17.992157353921673,17.94878306060728,17.991777654551491,18.13899925451965,18.299556499365124,18.409567561055443,18.434112345900637,18.581838955452959,18.665560311122956,18.790702816696953,18.887380117874081,19.068262114117985,19.241005541727564,19.416036587378834,19.634519185273422,19.952557450538453,20.378226825610227,20.830668303917047,21.262258351053895,21.661223459998943,22.027967826855939,22.491293392319935,22.769922066379074,{"$f":"($BB73-$AR73)/10+AR73","v":22.524069027735933},22.278215989092793,22.032362950449652,21.786509911806512,21.540656873163371,21.294803834520231,21.04895079587709,20.803097757233949,20.557244718590809,{"$f":"'AEO Data'!$B$343*AM73","v":20.311391679947675},{"$f":"($BQ73-$BB73)/15+BB73","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$343*BB73","v":20.488900186560343},20.475103981139458,20.461307775718574,20.447511570297689,20.433715364876804,{"$f":"'AEO Data'!$D$343*BQ73","v":20.419919159455926}]
[{"$f":"'HyARC Physical Property Data'!$A$78","v":"Residential Electricity"},2011,0.94218206000512317,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,31.206779479980501,31.206779479980501,31.206779479980501,31.187788009643601,32.338191986083999,32.416282653808601,{"$f":"N88*($C$74)","v":32.526784491332251},32.35064638176047,31.367369166844103,30.678717935183698,31.424343858194671,31.552751024606586,32.078192768922605,32.34174370347548,32.319945379335202,32.106177460468878,32.133230333957805,32.208181859013273,32.307549089971715,32.335130527596306,32.426573065248043,32.718596741654267,32.886076198094599,33.035775736880574,33.143823291157837,33.294220044668222,33.45378140307627,33.660006212370185,33.80950035546708,34.064465184907128,34.492114084486971,34.938002686566456,35.333800179425772,35.654329574057449,35.955090104706109,36.385610775204853,36.604479667744037,{"$f":"($BB74-$AR74)/10+AR74","v":36.35073688550024},36.096994103256442,35.843251321012644,35.589508538768847,35.335765756525049,35.082022974281251,34.828280192037454,34.574537409793656,34.320794627549859,{"$f":"'AEO Data'!$B$343*AM74","v":34.067051845306047},{"$f":"($BQ74-$BB74)/15+BB74","v":34.086900120904438},{"$f":"($BQ74-$BB74)/15+BC74","v":34.10674839650283},34.126596672101222,34.146444947699614,34.166293223298005,34.186141498896397,34.205989774494789,34.225838050093181,34.245686325691572,34.265534601289964,34.285382876888356,34.305231152486748,34.325079428085139,34.344927703683531,{"$f":"'AEO Data'!$C$343*BB74","v":34.364775979281887},34.341636449861767,34.318496920441646,34.295357391021525,34.272217861601405,{"$f":"'AEO Data'!$D$343*BQ74","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'!$A$73","v":"Residential Natural Gas"},2012,{"$f":"VLOOKUP(ref_year,DeflatorTable,2,FALSE)/VLOOKUP(B98,DeflatorTable,2,FALSE)","v":0.92554484379787305},{"$f":"'HyARC Physical Property Data'!$H$73","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},13.326775153890809,13.326775153890809,13.326775153890809,13.326775153890809,13.882915693543131,11.730445827111,11.215500882988479,{"$f":"O116*($C$98/mmBTU_to_GJ*$G$98/$F$98)","v":10.671061600024668},10.164528368549908,10.094868763090918,10.882829755180934,10.68842742068964,10.38431174214271,10.701118426187916,11.134004366833841,11.30031310315289,11.266173345905381,11.472881815457113,11.561830621875231,11.718088991533405,11.959312369820037,12.124846505788179,12.226367746509078,12.359000319517106,12.53541967998982,12.813667400017669,13.123388969184454,13.2663382080957,13.326756063571299,13.551580656762782,13.936447207022823,14.195195796761816,14.57335529931596,14.726490970194385,14.850520328263622,15.179417386669263,15.528751454082238,{"$f":"($BB98-$AR98)/10+AR98","v":15.573159174156022},{"$f":"($BB98-$AM98)/15+AS98","v":15.691668031359905},15.810176888563788,15.928685745767671,16.047194602971555,16.16570346017544,16.284212317379325,16.40272117458321,16.521230031787095,{"$f":"'AEO Data'!$B$340*AM98","v":15.972828654820074},{"$f":"($BQ98-$BB98)/15+BB98","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$340*BB98","v":17.925107046152913},{"$f":"($BV98-$BQ98)/5+BQ98","v":18.027564616973443},18.130022187793973,18.232479758614502,18.334937329435032,{"$f":"'AEO Data'!$D$340*BQ98","v":18.437394900255565}]
[{"$f":"'HyARC Physical Property Data'!$A$71","v":"Commercial Natural Gas"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$71","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},11.53476674834444,11.53476674834444,11.53476674834444,11.53476674834444,12.29688526564577,9.3205034886176072,8.9291453310844915,{"$f":"O117*($C$99/mmBTU_to_GJ*$G$99/$F$99)","v":8.7089911360201686},7.8848523227731722,8.0784431249018489,8.8306947492465984,8.667895525935231,8.4779094825286467,8.7541094196965759,9.1447334762035002,9.2781668907286505,9.2240362242994856,9.4127733825731781,9.4842203030200185,9.620548992884375,9.8424199970339465,9.997808520626803,10.089197755503044,10.201867604285724,10.357704171494348,10.604362386872902,10.877765210101174,10.976889757640976,10.975331809883759,11.155783562898391,11.417746209551364,11.617479388364766,11.918961231339605,12.020675879174469,12.109039604775468,12.397392117586714,12.709847627515225,{"$f":"($BB99-$AR99)/10+AR99","v":12.74609391904465},12.843082662674298,12.940071406303947,13.037060149933595,13.134048893563243,13.231037637192891,13.328026380822539,13.425015124452187,13.522003868081836,{"$f":"'AEO Data'!$B$340*AM99","v":13.072310542809481},13.178828054303677,13.285345565797874,13.39186307729207,13.498380588786267,13.604898100280463,13.71141561177466,13.817933123268856,13.924450634763053,14.03096814625725,14.137485657751446,14.244003169245643,14.350520680739839,14.457038192234036,14.563555703728232,{"$f":"'AEO Data'!$C$340*BB99","v":14.670073215222429},14.753925437779371,14.837777660336313,14.921629882893255,15.005482105450197,{"$f":"'AEO Data'!$D$340*BQ99","v":15.089334328007137}]
[{"$f":"'HyARC Physical Property Data'!$A$72","v":"Industrial Natural Gas"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$72","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.8065653528973984,7.8065653528973984,7.8065653528973984,7.8065653528973984,9.3822968819123087,4.3255375306291652,5.0155637557533419,{"$f":"O118*($C$100/mmBTU_to_GJ*$G$100/$F$100)","v":4.9505592850874258},3.6654244108064917,4.4656682124758635,4.6646802451658358,4.8004802241256854,5.0038492623026212,5.2733159105984342,5.6815827778581713,5.7804488013159911,5.6295309949303709,5.7680017414740217,5.7871801463980148,5.8821615053607657,6.0523519904897469,6.1433029007006716,6.1774708429044862,6.2486407732634861,6.3479305429609481,6.5464138647464116,6.7926765188416312,6.9041975876810602,7.0211291962362896,7.2117829315388224,7.3598132377455947,7.5395671701178797,7.8171559453051849,7.8667255082879244,7.9017477462363397,8.102942655197495,8.351887739617057,{"$f":"($BB100-$AR100)/10+AR100","v":8.3650720086483297},8.4280162259691238,8.4909604432899179,8.5539046606107121,8.6168488779315062,8.6797930952523004,8.7427373125730945,8.8056815298938886,8.8686257472146828,{"$f":"'AEO Data'!$B$340*AM100","v":8.483730429929782},8.5528586724561784,8.6219869149825747,8.6911151575089711,8.7602434000353675,8.8293716425617639,8.8984998850881603,8.9676281276145566,9.036756370140953,9.1058846126673494,9.1750128551937458,9.2441410977201421,9.3132693402465385,9.3823975827729349,9.4515258252993313,{"$f":"'AEO Data'!$C$340*BB100","v":9.5206540678257365},9.5750728830607272,9.6294916982957179,9.6839105135307086,9.7383293287656993,{"$f":"'AEO Data'!$D$340*BQ100","v":9.79274814400069}]
[{"$f":"'HyARC Physical Property Data'!$A$74","v":"Electric Utility Natural Gas"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$74","v":"mmBtu"},"Feed Utility",{"$f":"'HyARC Physical Property Data'!$E$6","v":47.141269049911173},{"$f":"'HyARC Physical Property Data'!$I$6","v":52.224661236371581},7.4770005886589859,7.4770005886589859,7.4770005886589859,7.4770005886589859,9.361699084147407,4.2637441373344629,4.9949659579884402,{"$f":"O119*($C$101/mmBTU_to_GJ*$G$101/$F$101)","v":4.7446953923298443},3.3412517342148438,4.199200832289077,4.343801320881866,4.3040352632185561,4.3490378913846008,4.5587388257800434,4.9198328232381359,5.0338526342383929,4.9317949074526251,5.0950013547878701,5.1455447566057515,5.2677304297745255,5.4642048445018698,5.595896623106289,5.650598763821943,5.7392346200355551,5.8582616343079144,6.068224980365521,6.3109304985958534,6.4310985176511029,6.5375161656089693,6.7357769234291158,6.89162709716837,7.0820203645988293,7.3580230070726111,7.4159858556644114,7.4624958930453307,7.6754925235385416,7.9294652210261507,{"$f":"($BB101-$AR101)/10+AR101","v":7.9334073042887976},7.9925316835590499,8.0516560628293021,8.1107804420995553,8.1699048213698084,8.2290292006400616,8.2881535799103148,8.3472779591805679,8.4064023384508211,{"$f":"'AEO Data'!$B$340*AM101","v":7.9688860536526169},8.0338191738562816,8.0987522940599472,8.1636854142636128,8.2286185344672784,8.293551654670944,8.3584847748746096,8.4234178950782752,8.4883510152819408,8.5532841354856064,8.618217255689272,8.6831503758929376,8.7480834960966032,8.8130166163002688,8.8779497365039344,{"$f":"'AEO Data'!$C$340*BB101","v":8.9428828567075911},8.9939992071579216,9.045115557608252,9.0962319080585825,9.147348258508913,{"$f":"'AEO Data'!$D$340*BQ101","v":9.1984646089592399}]
[{"$f":"'HyARC Physical Property Data'!$A$75","v":"Bio Methane"},2007,1,{"$f":"'HyARC Physical Property Data'!$H$75","v":"mmBtu"},"Feed Utility",{"$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$102/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,{"$f":"13.11*($C$102/mmBTU_to_GJ)","v":12.42654028436019},12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019,12.42654028436019]
[{"$f":"'HyARC Physical Property Data'!$A$85","v":"Woody Biomass"},2005,1.0581968000000002,{"$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$103)","v":1.3439099360000002},{"$f":"1.28*($C$103)","v":1.3544919040000003},{"$f":"1.32*($C$103)","v":1.3968197760000003},{"$f":"1.32*($C$103)","v":1.3968197760000003},{"$f":"1.34*($C$103)","v":1.4179837120000003},{"$f":"1.34*($C$103)","v":1.4179837120000003},{"$f":"1.36*($C$103)","v":1.4391476480000003},{"$f":"1.36*($C$103)","v":1.4391476480000003},{"$f":"1.38*($C$103)","v":1.4603115840000001},{"$f":"1.4*($C$103)","v":1.48147552},{"$f":"1.46*($C$103)","v":1.5449673280000003},{"$f":"1.48*($C$103)","v":1.5661312640000002},{"$f":"1.48*($C$103)","v":1.5661312640000002},{"$f":"1.51*($C$103)","v":1.5978771680000003},{"$f":"1.52*($C$103)","v":1.6084591360000002},{"$f":"1.62*($C$103)","v":1.7142788160000004},{"$f":"1.72*($C$103)","v":1.8200984960000002},{"$f":"1.82*($C$103)","v":1.9259181760000004},{"$f":"1.91*($C$103)","v":2.021155888},{"$f":"2.01*($C$103)","v":2.1269755680000002},{"$f":"2.11*($C$103)","v":2.2327952480000004},{"$f":"2.2*($C$103)","v":2.3280329600000007},{"$f":"2.3*($C$103)","v":2.43385264},{"$f":"2.4*($C$103)","v":2.5396723200000002},{"$f":"2.5*($C$103)","v":2.6454920000000004},{"$f":"2.57*($C$103)","v":2.719565776},{"$f":"2.64*($C$103)","v":2.7936395520000006},{"$f":"2.71*($C$103)","v":2.8677133280000002},{"$f":"2.78*($C$103)","v":2.9417871040000003},{"$f":"2.85*($C$103)","v":3.0158608800000004},{"$f":"2.92*($C$103)","v":3.0899346560000005},{"$f":"2.99*($C$103)","v":3.1640084320000006},{"$f":"3.07*($C$103)","v":3.2486641760000001},{"$f":"3.14*($C$103)","v":3.3227379520000007},{"$f":"3.21*($C$103)","v":3.3968117280000003},{"$f":"3.28*($C$103)","v":3.4708855040000004},{"$f":"3.35*($C$103)","v":3.5449592800000005},{"$f":"3.42*($C$103)","v":3.6190330560000006},{"$f":"3.49*($C$103)","v":3.6931068320000007},{"$f":"3.56*($C$103)","v":3.7671806080000008},{"$f":"3.64*($C$103)","v":3.8518363520000007},{"$f":"3.71*($C$103)","v":3.9259101280000004},{"$f":"3.78*($C$103)","v":3.9999839040000005},{"$f":"3.85*($C$103)","v":4.074057680000001},{"$f":"3.92*($C$103)","v":4.1481314560000007},{"$f":"3.99*($C$103)","v":4.2222052320000012},{"$f":"4.06*($C$103)","v":4.296279008},{"$f":"4.14*($C$103)","v":4.3809347519999999},{"$f":"4.21*($C$103)","v":4.4550085280000005},{"$f":"4.28*($C$103)","v":4.529082304000001},{"$f":"4.35*($C$103)","v":4.6031560800000006},{"$f":"4.42*($C$103)","v":4.6772298560000003},{"$f":"4.49*($C$103)","v":4.7513036320000008},{"$f":"4.56*($C$103)","v":4.8253774080000005},{"$f":"4.63*($C$103)","v":4.899451184000001},{"$f":"4.71*($C$103)","v":4.984106928000001},{"$f":"4.78*($C$103)","v":5.0581807040000006},{"$f":"4.85*($C$103)","v":5.1322544800000003},{"$f":"4.92*($C$103)","v":5.2063282560000008},{"$f":"4.99*($C$103)","v":5.2804020320000014}]
[{"$f":"'HyARC Physical Property Data'!A80","v":"Metallurgical Coal"},2012,0.92554484379787305,{"$f":"+'HyARC Physical Property Data'!$H$80","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$44","v":28.610197070281195},{"$f":"'HyARC Physical Property Data'!$I$44","v":29.865267156269461},3.5808683382515576,3.5808683382515576,3.5808683382515576,3.5808683382515576,4.3572083573846871,4.580406112885461,4.6580401147987738,{"$f":"O121*($C$104/mmBTU_to_GJ*$G$104/$F$104)","v":6.5339091999035253},6.639395922317302,6.8078241180746479,6.8796358243704319,7.1058872060492995,7.2786745086466764,7.3705307801766233,7.5010796195843392,7.6018720601363521,7.7184204740460842,7.8081017710497536,7.9062549372503019,8.0024712313990278,8.1005044305835998,8.1978279012385435,8.2824431102087992,8.3784542699179951,8.4861525980079655,8.590190558442556,8.7119112907204599,8.7848567311061512,8.8588855377506146,8.9372935983675639,9.0088809388701101,9.0981730299059222,9.1695250152702563,9.2499697678225488,9.2558792880827863,9.2821886957313726,9.3382371024394519,{"$f":"($BB104-$AR104)/10+AR104","v":9.3581101138902412},9.3779831253410304,9.3978561367918196,9.4177291482426089,9.4376021596933981,9.4574751711441873,9.4773481825949766,9.4972211940457658,9.517094205496555,{"$f":"('AEO Data'!$B$338*AM104)","v":9.536967216947339},{"$f":"($BQ104-$BB104)/15+BB104","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$338*BB104)","v":10.039007931997714},{"$f":"($BV104-$BQ104)/5+BQ104","v":10.071191996838561},10.103376061679407,10.135560126520254,10.1677441913611,{"$f":"('AEO Data'!$D$338*BQ104)","v":10.199928256201947}]
[{"$f":"'HyARC Physical Property Data'!A81","v":"Other Industrial Coal"},2012,0.92554484379787305,{"$f":"+'HyARC Physical Property Data'!$H$81","v":"kg"},"Feed",{"$f":"'HyARC Physical Property Data'!$E$42","v":22.7322030001394},{"$f":"'HyARC Physical Property Data'!$I$42","v":23.967615189707661},1.8035058395209875,1.8035058395209875,1.8035058395209875,1.8035058395209875,2.0583490559750399,2.1465640155168275,1.9897374207758718,{"$f":"O122*($C$105/mmBTU_to_GJ*$G$105/$F$105)","v":3.0592282025599773},2.9965512156574703,3.0663634319244486,3.0355100859714663,3.1228347857175134,3.1793190891101508,3.2013139839841154,3.2565301515900416,3.2939017709850034,3.3236553259457176,3.3432045964432673,3.3665111007596513,3.3901894435780462,3.4196275832920291,3.44782626133264,3.4742832182307444,3.5007901235843422,3.5300543686754935,3.5565187253447816,3.5930375211107517,3.6217662077624388,3.6488253210406656,3.6778231743691818,3.7003009043129227,3.7271028755424953,3.7554171750078611,3.7834974567095228,3.8082607909778177,3.8379902966821833,3.8755376606427716,3.8786695610458257,3.8818014614488798,3.8849333618519339,3.8880652622549881,3.8911971626580422,3.8943290630610963,3.8974609634641504,3.9005928638672045,3.9037247642702586,{"$f":"('AEO Data'!$B$338*AM105)","v":3.9068566646733127},3.9205675301152216,3.9342783955571305,3.9479892609990395,3.9617001264409484,3.9754109918828573,3.9891218573247662,4.0028327227666747,4.0165435882085836,4.0302544536504925,4.0439653190924014,4.0576761845343103,4.0713870499762193,4.0850979154181282,4.0988087808600371,{"$f":"('AEO Data'!$C$338*BB105)","v":4.1125196463019451},4.1257039768505814,4.1388883073992178,4.1520726379478541,4.1652569684964904,{"$f":"('AEO Data'!$D$338*BQ105)","v":4.178441299045125}]
[{"$f":"'HyARC Physical Property Data'!$A$79","v":"Electric Utility Steam Coal"},2012,0.92554484379787305,{"$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$42","v":23.967615189707661},1.7642991908357486,1.7642991908357486,1.7642991908357486,1.7642991908357486,2.0093407451184913,2.1073573668315886,1.9505307720906331,{"$f":"O123*($C$106/mmBTU_to_GJ*$G$106/$F$106)","v":2.2406275903242405},2.2106816413127341,2.1957433532344077,2.1550298121783316,2.2235720427158028,2.2404768199863598,2.2998257597987233,2.3589665810465283,2.3948452966050557,2.4154185104402344,2.4446994050165505,2.4749376449898373,2.4997083790293164,2.5335225584274208,2.56574023719251,2.5966361318298024,2.6239764364130331,2.6500310307529902,2.6744493506898164,2.7060990970165104,2.7281272908608041,2.7512210517556386,2.775488601354585,2.7975695185685669,2.8212312119017975,2.8453498411056595,2.866511336749991,2.8866701633988487,2.9171720202205762,2.950358144039412,2.9510519172229501,2.9517456904064883,2.9524394635900264,2.9531332367735645,2.9538270099571027,2.9545207831406408,2.955214556324179,2.9559083295077171,2.9566021026912552,{"$f":"('AEO Data'!$B$338*AM106)","v":2.9572958758747934},2.9676743180103,2.9780527601458067,2.9884312022813133,2.99880964441682,3.0091880865523266,3.0195665286878333,3.0299449708233399,3.0403234129588466,3.0507018550943532,3.0610802972298599,3.0714587393653665,3.0818371815008732,3.0922156236363798,3.1025940657718865,{"$f":"('AEO Data'!$C$338*BB106)","v":3.1129725079073962},3.1229523893579256,3.132932270808455,3.1429121522589845,3.1528920337095139,{"$f":"('AEO Data'!$D$338*BQ106)","v":3.1628719151600442}]
[{"$f":"'HyARC Physical Property Data'!$A$76","v":"Commercial Electricity"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$76","v":"kWh"},"Feed Utility Byprod",null,null,28.256095525997583,28.256095525997583,28.256095525997583,28.256095525997583,29.88418016928658,28.383596130592508,26.843781136638455,{"$f":"O124*($C$107)","v":28.257953085443649},{"$f":"P124*($C$107)","v":27.35294793281934},27.269040813915154,27.414460568682991,27.758941880730649,27.893896499949665,28.107761221461192,28.435874272946293,28.705149513166312,28.506349885077281,28.351236899160352,28.039254243212962,27.913962312163203,28.22677333074579,28.274917396885623,28.347697615677671,28.536044140300849,28.605762656749608,28.706809015071244,28.932189365529307,29.160536087211742,29.199794922851119,29.18919280666541,29.364876952280593,29.602510590925696,29.850681557617438,30.039820348626911,30.104286398087119,30.309404720824762,30.549787227655941,30.381265043632443,30.212742859608944,30.044220675585446,29.875698491561948,29.70717630753845,29.538654123514952,29.370131939491454,29.201609755467956,29.033087571444458,{"$f":"'AEO Data'!$B$343*AM107","v":28.864565387420971},28.881382570529119,28.898199753637268,28.915016936745417,28.931834119853566,28.948651302961714,28.965468486069863,28.982285669178012,28.99910285228616,29.015920035394309,29.032737218502458,29.049554401610607,29.066371584718755,29.083188767826904,29.100005950935053,{"$f":"'AEO Data'!$C$343*BB107","v":29.116823134043184},29.097217314818963,29.077611495594741,29.05800567637052,29.038399857146299,{"$f":"'AEO Data'!$D$343*BQ107","v":29.018794037922085}]
[{"$f":"'HyARC Physical Property Data'!$A$77","v":"Industrial Electricity"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$77","v":"kWh"},"Feed Utility Byprod",null,null,18.654319226118503,18.654319226118503,18.654319226118503,18.654319226118503,19.821440145102784,19.654708585247885,18.781819830713424,{"$f":"O125*($C$108)","v":18.833019801213499},{"$f":"P125*($C$108)","v":18.044053907835504},18.58674620145154,18.392972281864331,18.609282292853177,18.613017791842744,18.776004387745861,19.058758337526111,19.306391562663606,19.223219326365399,19.206236504026553,19.116332780079404,19.124556246016546,19.386655737062604,19.509779116543346,19.655714399789176,19.863726901253372,19.979228418945439,20.11928834352284,20.351161391060145,20.581642419152381,20.678907001242255,20.766624588268357,20.967828781861574,21.205948331549674,21.464439123249761,21.666370795090206,21.770338172938867,21.994638412564218,22.261920029190698,22.103459681457384,21.94499933372407,21.786538985990756,21.628078638257442,21.469618290524128,21.311157942790814,21.1526975950575,20.994237247324186,20.835776899590872,{"$f":"'AEO Data'!$B$343*AM108","v":20.677316551857547},20.689363648842047,20.701410745826546,20.713457842811046,20.725504939795545,20.737552036780045,20.749599133764544,20.761646230749044,20.773693327733543,20.785740424718043,20.797787521702542,20.809834618687042,20.821881715671541,20.83392881265604,20.84597590964054,{"$f":"'AEO Data'!$C$343*BB108","v":20.858023006625057},20.843978252272567,20.829933497920077,20.815888743567587,20.801843989215097,{"$f":"'AEO Data'!$D$343*BQ108","v":20.787799234862611}]
[{"$f":"'HyARC Physical Property Data'!$A$78","v":"Residential Electricity"},2012,0.92554484379787305,{"$f":"'HyARC Physical Property Data'!$H$78","v":"kWh"},"Feed Utility Byprod",null,null,31.208224909310765,31.208224909310765,31.208224909310765,31.208224909310765,32.649962515114872,31.708419588875454,30.345143893591299,{"$f":"O126*($C$109)","v":32.350462487610024},{"$f":"P126*($C$109)","v":32.237822754574978},31.483314895731574,31.847690794196673,32.340159322408859,32.545061993197898,32.874572617397128,33.239365936586779,33.484577936412904,33.455570435463429,33.376814899159825,33.13832883371358,33.037897962713082,33.357353467729283,33.450500300809111,33.548165643816347,33.755306282037679,33.856089785623674,33.990918530743933,34.228342996254341,34.48231805466154,34.555840560418311,34.58669174669663,34.770301332809247,35.002164199353267,35.246835680990614,35.44736052466849,35.512557754555296,35.70957293218548,35.94317304640132,35.761817132756114,35.580461219110909,35.399105305465703,35.217749391820497,35.036393478175292,34.855037564530086,34.67368165088488,34.492325737239675,34.310969823594469,{"$f":"'AEO Data'!$B$343*AM109","v":34.129613909949256},{"$f":"($BQ109-$BB109)/15+BB109","v":34.149498635696212},{"$f":"($BQ109-$BB109)/15+BC109","v":34.169383361443167},34.189268087190122,34.209152812937077,34.229037538684032,34.248922264430988,34.268806990177943,34.288691715924898,34.308576441671853,34.328461167418808,34.348345893165764,34.368230618912719,34.388115344659674,34.408000070406629,{"$f":"'AEO Data'!$C$343*BB109","v":34.42788479615362},34.404702772397862,34.381520748642103,34.358338724886345,34.335156701130586,{"$f":"'AEO Data'!$D$343*BQ109","v":34.31197467737482}]
[]
[]
[]
["AEO 2014 Early Release 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":15,"n_rows":7,"n_cols":72,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Other Inputs and Byproducts","Units","Reference Year for Original Data","Reference Year Conversion Factor",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",{"$f":"\"$(\"&ref_year&\")/gal\"","v":"$(2007)/gal"},2005,{"$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$2)","v":8.62749626268019E-5},8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5,8.62749626268019E-5]
["Demineralized Water",{"$f":"\"$(\"&ref_year&\")/gal\"","v":"$(2007)/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$3)","v":5.4229976508275478E-3},5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3,5.4229976508275478E-3]
["Process Water",{"$f":"\"$(\"&ref_year&\")/gal\"","v":"$(2007)/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$4)","v":1.8076658836091828E-3},1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3,1.8076658836091828E-3]
["Oxygen",{"$f":"\"$(\"&ref_year&\")/kg\"","v":"$(2007)/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$5)","v":2.1708489054991988E-2},2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2,2.1708489054991988E-2]
["Sulfuric Acid",{"$f":"\"$(\"&ref_year&\")/kg\"","v":"$(2007)/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$6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Compressed Inert Gas",{"$f":"\"$(\"&ref_year&\")/kg\"","v":"$(2007)/kg"},2002,1.2924348378893833,{"$f":"0.0256*($D$7)","v":3.308633184996821E-2},3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,{"$f":"0.0256*($D$7)","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-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2,3.308633184996821E-2]

{"sheet":"AEO Data","index":16,"n_rows":435,"n_cols":70,"rows_kept":435,"cut":false,"hidden":false,"merged":[[386,8,386,10],[216,2,216,24],[217,2,217,24],[367,0,367,1],[366,3,366,10],[368,0,368,1],[426,3,426,8],[346,4,346,8],[333,0,333,2],[329,0,329,12],[375,3,375,6],[377,8,377,10],[376,3,376,6],[377,3,377,6],[391,3,391,6],[378,3,378,6],[369,0,369,1],[380,3,380,6],[380,8,380,10],[385,3,385,6],[385,8,385,10],[386,3,386,6]]}
["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","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",null,null,18.210411071777301,19.293371200561499,21.158409118652301,24.5404376983643,24.494813919067401,23.9600429534912,23.672391891479499,23.2634162902832,23.106723785400401,22.905719757080099,22.942964553833001,22.881586074829102,22.979688644409201,23.190465927123999,23.129106521606399,23.088548660278299,23.183416366577099,23.1546516418457,23.285535812377901,23.420475006103501,23.540468215942401,23.532218933105501,23.562456130981399,23.653226852416999,23.781959533691399,23.869001388549801,23.909082412719702]
["   Distillate Fuel Oil",null,null,12.893347740173301,14.727064132690399,16.906724929809599,17.4485054016113,16.910488128662099,15.8367977142334,14.87486743927,14.031831741333001,13.359474182128899,12.596385955810501,12.5241403579712,12.595507621765099,12.630928039550801,12.738121032714799,12.8303670883179,13.052293777465801,13.1472158432007,13.2630777359009,13.422198295593301,13.360619544982899,13.513841629028301,13.560380935668899,13.627392768859901,13.801754951477101,13.897899627685501,14.058331489563001,14.125551223754901]
["   Natural Gas",null,null,10.721179008483899,12.4281768798828,13.040691375732401,11.8341617584229,11.7410221099854,11.2507781982422,10.9759874343872,10.5919141769409,10.441241264343301,10.249824523925801,10.2927255630493,10.2421607971191,10.3305416107178,10.557685852050801,10.4870929718018,10.439262390136699,10.539955139160201,10.5361185073853,10.6743927001953,10.830116271972701,10.948052406311,10.9735927581787,11.0174913406372,11.116808891296399,11.2574377059937,11.3709173202515,11.426144599914601]
["   Electricity",null,null,27.0989685058594,27.587884902954102,27.636594772338899,27.492031097412099,27.368114471435501,27.154861450195298,26.912786483764599,26.5094184875488,26.281187057495099,26.172458648681602,26.036540985107401,25.993564605712901,26.085290908813501,26.304872512817401,26.445003509521499,26.355556488037099,26.368726730346701,26.419284820556602,26.420993804931602,26.4647102355957,26.5621242523193,26.608213424682599,26.564920425415,26.5695495605469,26.6057014465332,26.7373046875,26.757972717285199]
[" Commercial"]
["   Distillate Fuel Oil",null,null,10.4802904129028,12.6793832778931,14.632154464721699,15.3235988616943,14.4384679794312,13.4501142501831,12.7189273834229,11.9810342788696,11.338329315185501,10.8460388183594,10.667523384094199,10.728004455566399,10.8701782226563,10.9251909255981,11.0219278335571,11.292310714721699,11.349814414978001,11.461010932922401,11.6882877349854,11.5126600265503,11.6838274002075,11.8503408432007,11.857501029968301,12.0537929534912,12.2529897689819,12.3258762359619,12.452996253967299]
["   Residual Fuel Oil",null,null,6.2490105628967303,8.4144115447997994,10.1003465652466,7.8816242218017596,7.7979149818420401,7.67907810211182,7.5374598503112802,7.0601482391357404,6.9191079139709499,5.9906802177429199,6.31249952316284,6.4941840171814,6.4476203918456996,6.5857205390930202,6.7015118598937997,6.98899221420288,7.0690569877624503,7.2425847053527797,7.4012169837951696,7.2363023757934597,7.3775544166564897,7.1704416275024396,7.2997760772705096,7.3951959609985396,7.4624595642089799,7.2386937141418501,7.3113985061645499]
["   Natural Gas",null,null,9.4024562835693395,11.2028198242188,11.3786783218384,10.2688541412354,10.157588958740201,9.6297473907470703,9.3356885910034197,8.9214458465576207,8.7509040832519496,8.5351839065551793,8.5524559020996094,8.47686672210693,8.5459880828857404,8.7391986846923793,8.6564092636108398,8.5963792800903303,8.6742591857910192,8.6351099014282209,8.7470979690551793,8.8685941696166992,8.9716949462890607,8.9597854614257795,8.9777603149414098,9.0512752532959002,9.1702537536621094,9.2454566955566406,9.3029346466064506,{"$f":"AD21+($AI$21-$AD$21)/5","v":9.2937008635767437},{"$f":"AE21+($AI$21-$AD$21)/5","v":9.2844670805470368},{"$f":"AF21+($AI$21-$AD$21)/5","v":9.2752332975173299},{"$f":"AG21+($AI$21-$AD$21)/5","v":9.265999514487623},{"$f":"T21*$E$340","v":9.2567657314579144},{"$f":"AI21+($AX$21-$AI$21)/15","v":9.3340460130366587},{"$f":"AJ21+($AX$21-$AI$21)/15","v":9.411326294615403},9.4886065761941474,9.5658868577728917,9.6431671393516361,9.7204474209303804,9.7977277025091247,9.8750079840878691,9.9522882656666134,10.029568547245358,10.106848828824102,10.184129110402846,10.261409391981591,10.338689673560335,{"$f":"AI21*$B$340","v":10.415969955139069},{"$f":"AX21+($BM$21-$AX$21)/15","v":10.500842724630459},{"$f":"AY21+($BM$21-$AX$21)/15","v":10.58571549412185},10.67058826361324,10.755461033104631,10.840333802596021,10.925206572087411,11.010079341578802,11.094952111070192,11.179824880561583,11.264697650052973,11.349570419544364,11.434443189035754,11.519315958527145,11.604188728018535,{"$f":"AX21*$C$340","v":11.689061497509913},{"$f":"BM21+($BR$21-$BM$21)/5","v":11.755874646414577},{"$f":"BN21+($BR$21-$BM$21)/5","v":11.822687795319242},{"$f":"BO21+($BR$21-$BM$21)/5","v":11.889500944223906},{"$f":"BP21+($BR$21-$BM$21)/5","v":11.956314093128571},{"$f":"BM21*$D$340","v":12.023127242033233}]
["   Electricity",null,null,24.591539382934599,25.251781463623001,25.738388061523398,25.3376979827881,25.268539428710898,24.918291091918899,24.500482559204102,23.8594665527344,23.593626022338899,23.443479537963899,23.311824798583999,23.328050613403299,23.4844055175781,23.749778747558601,23.944339752197301,23.889307022094702,23.952335357666001,24.000473022460898,24.006351470947301,24.077814102172901,24.1955890655518,24.23095703125,24.1812038421631,24.1571254730225,24.207300186157202,24.2876873016357,24.267208099365199,{"$f":"AD22+($AI$22-$AD$22)/5","v":24.086294852439075},{"$f":"AE22+($AI$22-$AD$22)/5","v":23.90538160551295},{"$f":"AF22+($AI$22-$AD$22)/5","v":23.724468358586826},{"$f":"AG22+($AI$22-$AD$22)/5","v":23.543555111660702},{"$f":"T22*$E$343","v":23.362641864734577},{"$f":"AI22+($AX$22-$AI$22)/15","v":23.323815541874055},{"$f":"AJ22+($AX$22-$AI$22)/15","v":23.284989219013532},23.24616289615301,23.207336573292487,23.168510250431964,23.129683927571442,23.090857604710919,23.052031281850397,23.013204958989874,22.974378636129352,22.935552313268829,22.896725990408306,22.857899667547784,22.819073344687261,{"$f":"AI22*$B$343","v":22.780247021826746},{"$f":"AX22+($BM$22-$AX$22)/15","v":22.793519336177333},{"$f":"AY22+($BM$22-$AX$22)/15","v":22.80679165052792},22.820063964878507,22.833336279229094,22.846608593579681,22.859880907930268,22.873153222280855,22.886425536631442,22.899697850982029,22.912970165332617,22.926242479683204,22.939514794033791,22.952787108384378,22.966059422734965,{"$f":"AX22*$C$343","v":22.979331737085534},{"$f":"BM22+($BR$22-$BM$22)/5","v":22.963858599035529},{"$f":"BN22+($BR$22-$BM$22)/5","v":22.948385460985524},{"$f":"BO22+($BR$22-$BM$22)/5","v":22.932912322935518},{"$f":"BP22+($BR$22-$BM$22)/5","v":22.917439184885513},{"$f":"BM22*$D$343","v":22.901966046835501}]
[" Industrial 1/"]
["   Liquefied Petroleum Gases",null,null,11.1755380630493,16.959981918335,18.9578742980957,17.513134002685501,17.389408111572301,16.750247955322301,16.423851013183601,15.943309783935501,15.769355773925801,15.620997428894,15.627494812011699,15.565483093261699,15.6823263168335,15.8655786514282,15.8662757873535,15.8647546768188,15.9073581695557,15.883088111877401,15.994482994079601,16.1067924499512,16.2546577453613,16.219263076782202,16.2301216125488,16.318952560424801,16.4172878265381,16.5084934234619,16.549221038818398]
["   Distillate Fuel Oil",null,null,10.9898891448975,13.0814533233643,15.1407413482666,15.435567855835,14.2919836044312,13.4232997894287,12.948052406311,12.4780015945435,11.882830619811999,11.641848564147899,11.349123954772899,11.401933670043899,11.6324548721313,11.632493019104,11.737724304199199,12.060711860656699,12.0405569076538,12.1396341323853,12.421196937561,12.169375419616699,12.3622283935547,12.619636535644499,12.5786838531494,12.788073539733899,13.069622039794901,13.0597486495972,13.2463188171387]
["   Residual Fuel Oil",null,null,5.7738895416259801,7.7708010673522896,9.3422021865844709,9.8767166137695295,10.084191322326699,9.7906637191772496,9.5023155212402308,8.7792091369628906,8.4676847457885707,8.0373468399047905,7.9767365455627397,8.2131023406982404,8.4110374450683594,8.5568304061889595,8.6100654602050799,8.8084278106689506,8.9135255813598597,9.0664196014404297,9.2084608078002894,9.1494617462158203,9.2910699844360405,9.2583961486816406,9.38494873046875,9.5039434432983398,9.4975557327270508,9.6068582534790004,9.5831336975097692]
["   Natural Gas 2/",null,null,6.4688553810119602,8.1627740859985405,7.4494204521179199,7.3632249832153303,7.2901554107665998,6.7422003746032697,6.4267692565918004,6.0213589668273899,5.8671450614929199,5.6813068389892596,5.6900143623352104,5.6504640579223597,5.7415480613708496,5.91982173919678,5.8755149841308603,5.8359832763671902,5.9000439643859899,5.8858833312988299,6.0041050910949698,6.1238050460815403,6.2412667274475098,6.2102909088134801,6.2538614273071298,6.3330101966857901,6.4338274002075204,6.5134425163268999,6.5598897933959996,{"$f":"AD27+($AI$27-$AD$27)/5","v":6.5071623047301159},{"$f":"AE27+($AI$27-$AD$27)/5","v":6.4544348160642322},{"$f":"AF27+($AI$27-$AD$27)/5","v":6.4017073273983485},{"$f":"AG27+($AI$27-$AD$27)/5","v":6.3489798387324647},{"$f":"T27*$E$340","v":6.296252350066581},{"$f":"AI27+($AX$27-$AI$27)/15","v":6.3488167303933301},{"$f":"AJ27+($AX$27-$AI$27)/15","v":6.4013811107200791},6.4539454910468281,6.5065098713735772,6.5590742517003262,6.6116386320270752,6.6642030123538243,6.7167673926805733,6.7693317730073224,6.8218961533340714,6.8744605336608204,6.9270249139875695,6.9795892943143185,7.0321536746410676,{"$f":"AI27*$B$340","v":7.0847180549678175},{"$f":"AX27+($BM$27-$AX$27)/15","v":7.1424466817765095},{"$f":"AY27+($BM$27-$AX$27)/15","v":7.2001753085852016},7.2579039353938937,7.3156325622025857,7.3733611890112778,7.4310898158199699,7.4888184426286619,7.546547069437354,7.604275696246046,7.6620043230547381,7.7197329498634302,7.7774615766721222,7.8351902034808143,7.8929188302895064,{"$f":"AX27*$C$340","v":7.950647457098194},{"$f":"BM27+($BR$27-$BM$27)/5","v":7.996092319592309},{"$f":"BN27+($BR$27-$BM$27)/5","v":8.0415371820864241},{"$f":"BO27+($BR$27-$BM$27)/5","v":8.0869820445805392},{"$f":"BP27+($BR$27-$BM$27)/5","v":8.1324269070746542},{"$f":"BM27*$D$340","v":8.1778717695687693}]
["   Metallurgical Coal",null,null,2.3078472614288299,3.0599997043609601,3.2548489570617698,3.2975256443023699,3.2872827053070099,3.1889374256134002,3.0940959453582799,2.9914577007293701,2.8927016258239702,2.78926348686218,2.7408642768859899,2.7166485786438002,2.7061200141906698,2.7063503265380899,2.7045123577117902,2.68979120254517,2.7072892189025901,2.71812868118286,2.7191135883331299,2.7064330577850302,2.68589544296265,2.69574999809265,2.7049932479858398,2.7168338298797599,2.7307398319244398,2.7413196563720699,2.7546591758728001]
["   Other Industrial Coal",null,null,1.80300605297089,2.1500017642974898,2.2005796432495099,2.2392640113830602,2.2450914382934601,2.2358458042144802,2.2614977359771702,2.2480733394622798,2.2308864593505899,2.2124359607696502,2.2059276103973402,2.1967613697052002,2.18912577629089,2.1856777667999299,2.1763286590576199,2.1755278110504199,2.18182468414307,2.19542455673218,2.2050869464874299,2.2089655399322501,2.2187693119049099,2.2309319972991899,2.2423520088195801,2.2517027854919398,2.2682161331176802,2.2745745182037398,2.2862651348114]
["   Coal to Liquids",null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A",0.88956671953201305,0.881245017051697,0.88442194461822499,0.89085346460342396,0.88840740919113204,0.89322775602340698,0.90440875291824296,0.91453087329864502,0.95469778776168801,0.96978461742401101,1.01334369182587,1.02781510353088,1.0294380187988299,1.1219843626022299,1.2297383546829199,1.26935982704163,1.2833950519561801,1.3286876678466799,1.33012855052948,1.33445107936859]
["   Electricity",null,null,15.8847751617432,16.691057205200199,18.258220672607401,18.768579483032202,18.8538303375244,18.518165588378899,18.014034271240199,17.2542610168457,16.790317535400401,16.590124130248999,16.466903686523398,16.461626052856399,16.6055717468262,16.851476669311499,17.021175384521499,17.000881195068398,17.070917129516602,17.1260585784912,17.140884399414102,17.206485748291001,17.3262729644775,17.353824615478501,17.310489654541001,17.3004150390625,17.331628799438501,17.425392150878899,17.430723190307599,{"$f":"AD31+($AI$31-$AD$31)/5","v":17.274706635742668},{"$f":"AE31+($AI$31-$AD$31)/5","v":17.118690081177736},{"$f":"AF31+($AI$31-$AD$31)/5","v":16.962673526612804},{"$f":"AG31+($AI$31-$AD$31)/5","v":16.806656972047872},{"$f":"T31*$E$343","v":16.650640417482936},{"$f":"AI31+($AX$31-$AI$31)/15","v":16.622968754987458},{"$f":"AJ31+($AX$31-$AI$31)/15","v":16.595297092491979},16.5676254299965,16.539953767501022,16.512282105005543,16.484610442510064,16.456938780014585,16.429267117519107,16.401595455023628,16.373923792528149,16.346252130032671,16.318580467537192,16.290908805041713,16.263237142546235,{"$f":"AI31*$B$343","v":16.235565480050774},{"$f":"AX31+($BM$31-$AX$31)/15","v":16.24502470709534},{"$f":"AY31+($BM$31-$AX$31)/15","v":16.254483934139905},16.263943161184471,16.273402388229037,16.282861615273603,16.292320842318169,16.301780069362735,16.311239296407301,16.320698523451867,16.330157750496433,16.339616977540999,16.349076204585565,16.358535431630131,16.367994658674696,{"$f":"AX31*$C$343","v":16.377453885719262},{"$f":"BM31+($BR$31-$BM$31)/5","v":16.366426123564093},{"$f":"BN31+($BR$31-$BM$31)/5","v":16.355398361408923},{"$f":"BO31+($BR$31-$BM$31)/5","v":16.344370599253754},{"$f":"BP31+($BR$31-$BM$31)/5","v":16.333342837098584},{"$f":"BM31*$D$343","v":16.322315074943408}]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",null,null,19.6766357421875,23.9161167144775,26.805564880371101,22.710954666137699,22.759067535400401,22.268846511840799,24.343835830688501,23.932544708251999,23.763250350952099,23.536403656005898,23.5618801116943,23.4868278503418,23.560710906982401,23.7542419433594,23.654756546020501,23.5774955749512,23.664421081543001,23.6253147125244,23.741106033325199,23.8700561523438,23.973831176757798,23.953416824340799,23.9759330749512,24.056577682495099,24.1739406585693,24.2586994171143,24.288969039916999]
["   E85 4/",null,null,20.914932250976602,23.101913452148398,24.811454772949201,27.774848937988299,25.9952602386475,24.2666110992432,21.291254043579102,20.525190353393601,20.3361301422119,20.197395324706999,20.009881973266602,20.093305587768601,20.196292877197301,20.4327602386475,20.4076957702637,20.624263763427699,20.610368728637699,20.617734909057599,21.067132949829102,20.970218658447301,20.962213516235401,21.257926940918001,21.098123550415,21.3195495605469,21.43874168396,21.398374557495099,21.4992275238037,{"$f":"AD34+($AI$34-$AD$34)/5","v":21.054918568672477},{"$f":"AE34+($AI$34-$AD$34)/5","v":20.610609613541254},{"$f":"AF34+($AI$34-$AD$34)/5","v":20.16630065841003},{"$f":"AG34+($AI$34-$AD$34)/5","v":19.721991703278807},{"$f":"T34*$E$345","v":19.277682748147587},{"$f":"AI34+($AX$34-$AI$34)/15","v":19.283619517152964},{"$f":"AJ34+($AX$34-$AI$34)/15","v":19.289556286158341},19.295493055163718,19.301429824169094,19.307366593174471,19.313303362179848,19.319240131185225,19.325176900190602,19.331113669195979,19.337050438201356,19.342987207206733,19.348923976212109,19.354860745217486,19.360797514222863,{"$f":"AI34*$B$345","v":19.366734283228233},{"$f":"AX34+($BM$34-$AX$34)/15","v":19.370729828889253},{"$f":"AY34+($BM$34-$AX$34)/15","v":19.374725374550273},19.378720920211293,19.382716465872313,19.386712011533334,19.390707557194354,19.394703102855374,19.398698648516394,19.402694194177414,19.406689739838434,19.410685285499454,19.414680831160474,19.418676376821495,19.422671922482515,{"$f":"AX34*$C$345","v":19.426667468143528},{"$f":"BM34+($BR$34-$BM$34)/5","v":19.415431734173328},{"$f":"BN34+($BR$34-$BM$34)/5","v":19.404196000203129},{"$f":"BO34+($BR$34-$BM$34)/5","v":19.392960266232929},{"$f":"BP34+($BR$34-$BM$34)/5","v":19.38172453226273},{"$f":"BM34*$D$345","v":19.370488798292531}]
["   Motor Gasoline 5/",null,null,15.721848487854,18.644901275634801,21.1534824371338,20.964454650878899,19.721015930175799,18.6920680999756,17.902309417724599,17.232242584228501,16.863773345947301,16.565891265869102,16.0857257843018,16.063297271728501,16.111997604370099,16.240406036376999,16.3247375488281,16.6728916168213,16.6320400238037,16.751285552978501,17.051519393920898,16.920253753662099,17.1026096343994,17.3232307434082,17.144313812255898,17.292875289916999,17.531343460083001,17.526832580566399,17.756109237670898,{"$f":"AD35+($AI$35-$AD$35)/5","v":17.845313406661187},{"$f":"AE35+($AI$35-$AD$35)/5","v":17.934517575651476},{"$f":"AF35+($AI$35-$AD$35)/5","v":18.023721744641765},{"$f":"AG35+($AI$35-$AD$35)/5","v":18.112925913632054},{"$f":"T35*$E$342","v":18.20213008262235},{"$f":"AI35+($AX$35-$AI$35)/15","v":18.247471906177381},{"$f":"AJ35+($AX$35-$AI$35)/15","v":18.292813729732412},18.338155553287443,18.383497376842474,18.428839200397505,18.474181023952536,18.519522847507567,18.564864671062598,18.610206494617628,18.655548318172659,18.70089014172769,18.746231965282721,18.791573788837752,18.836915612392783,{"$f":"AI35*$B$342","v":18.882257435947821},{"$f":"AX35+($BM$35-$AX$35)/15","v":18.892892782045763},{"$f":"AY35+($BM$35-$AX$35)/15","v":18.903528128143705},18.914163474241647,18.924798820339589,18.935434166437531,18.946069512535473,18.956704858633415,18.967340204731357,18.977975550829299,18.988610896927241,18.999246243025183,19.009881589123125,19.020516935221067,19.031152281319009,{"$f":"AX35*$C$342","v":19.041787627416934},{"$f":"BM35+($BR$35-$BM$35)/5","v":19.045857880010772},{"$f":"BN35+($BR$35-$BM$35)/5","v":19.049928132604609},{"$f":"BO35+($BR$35-$BM$35)/5","v":19.053998385198447},{"$f":"BP35+($BR$35-$BM$35)/5","v":19.058068637792285},{"$f":"BM35*$D$342","v":19.06213889038612}]
["   Jet Fuel 6/",null,null,9.2184209823608398,13.1439361572266,14.9574270248413,12.9907026290894,11.722384452819799,11.2624855041504,10.9056959152222,10.3720808029175,10.059165954589799,10.0335283279419,9.8430700302124006,9.8874025344848597,10.0322532653809,10.087176322936999,10.2108345031738,10.523097038269,10.506872177124,10.5880041122437,10.8930578231812,10.788450241088899,10.9106340408325,11.0979099273682,11.0487413406372,11.227470397949199,11.517865180969199,11.5089683532715,11.7493782043457]
["   Distillate Fuel Oil 7/",null,null,13.583283424377401,17.522464752197301,19.7921543121338,19.706336975097699,18.211244583129901,17.3085613250732,16.8088684082031,16.001249313354499,15.3922462463379,15.213009834289601,14.822114944458001,14.859941482543899,15.1213598251343,15.075839042663601,15.158118247985801,15.4795846939087,15.4157457351685,15.4886207580566,15.773143768310501,15.4716739654541,15.639728546142599,15.912574768066399,15.834021568298301,16.025825500488299,16.333782196044901,16.2625331878662,16.470952987670898,{"$f":"AD37+($AI$37-$AD$37)/5","v":16.550965540087958},{"$f":"AE37+($AI$37-$AD$37)/5","v":16.630978092505018},{"$f":"AF37+($AI$37-$AD$37)/5","v":16.710990644922077},{"$f":"AG37+($AI$37-$AD$37)/5","v":16.791003197339137},{"$f":"T37*$E$342","v":16.8710157497562},{"$f":"AI37+($AX$37-$AI$37)/15","v":16.913041744288012},{"$f":"AJ37+($AX$37-$AI$37)/15","v":16.955067738819825},16.997093733351637,17.039119727883449,17.081145722415261,17.123171716947073,17.165197711478886,17.207223706010698,17.24924970054251,17.291275695074322,17.333301689606134,17.375327684137947,17.417353678669759,17.459379673201571,{"$f":"AI37*$B$342","v":17.501405667733369},{"$f":"AX37+($BM$37-$AX$37)/15","v":17.51126325531834},{"$f":"AY37+($BM$37-$AX$37)/15","v":17.521120842903311},17.530978430488283,17.540836018073254,17.550693605658225,17.560551193243196,17.570408780828167,17.580266368413138,17.590123955998109,17.59998154358308,17.609839131168052,17.619696718753023,17.629554306337994,17.639411893922965,{"$f":"AX37*$C$342","v":17.649269481507918},{"$f":"BM37+($BR$37-$BM$37)/5","v":17.653042078193273},{"$f":"BN37+($BR$37-$BM$37)/5","v":17.656814674878628},{"$f":"BO37+($BR$37-$BM$37)/5","v":17.660587271563983},{"$f":"BP37+($BR$37-$BM$37)/5","v":17.664359868249338},{"$f":"BM37*$D$342","v":17.668132464934697}]
["   Residual Fuel Oil",null,null,4.8536195755004901,5.5067763328552202,7.1623473167419398,8.8221101760864293,9.0483112335205096,8.6029233932495099,8.0481967926025408,7.6902847290039098,7.3429737091064498,7.1018238067626998,6.97245073318481,7.0413579940795898,7.0324416160583496,7.12284135818481,7.14320993423462,7.1685328483581499,7.3589744567871103,7.4886426925659197,7.6476154327392596,7.6766633987426802,7.8515577316284197,7.8973522186279297,8.0370302200317401,8.1832656860351598,8.1197490692138707,8.3803300857543892,8.2735004425048793]
["   Natural Gas 8/",null,null,11.913727760314901,14.761161804199199,11.981869697570801,12.283256530761699,12.1389265060425,12.3170175552368,13.965456008911101,13.507596015930201,13.291357994079601,13.0437335968018,12.940827369689901,12.861621856689499,12.894752502441399,13.0291633605957,12.9489841461182,12.946153640747101,12.9756631851196,12.953050613403301,13.079764366149901,13.110743522644,13.198463439941399,13.2244005203247,13.175202369689901,13.240598678588899,13.359972000122101,13.395259857177701,13.453570365905801]
["   Electricity",null,null,26.1035976409912,25.216188430786101,26.121034622192401,25.629154205322301,25.7473449707031,25.392839431762699,24.861566543579102,24.317947387695298,24.125808715820298,23.980707168579102,23.787378311157202,23.809650421142599,23.876377105712901,24.074831008911101,24.262081146240199,24.183790206909201,24.2170009613037,24.245899200439499,24.2234077453613,24.307447433471701,24.4279899597168,24.465734481811499,24.386825561523398,24.345100402831999,24.401657104492202,24.482112884521499,24.4609375]
[" Electric Power 9/"]
["   Distillate Fuel Oil",null,null,9.5153579711914098,11.3847246170044,13.235827445983899,14.263434410095201,13.7692108154297,12.704180717468301,11.7051839828491,10.7794647216797,10.0299482345581,9.2896862030029297,9.1972703933715803,9.2599020004272496,9.2775526046752894,9.4403448104858398,9.5352287292480504,9.7515039443969709,9.8428487777709996,9.9595317840576207,10.1106100082397,10.0771369934082,10.217479705810501,10.254093170166,10.318883895874,10.4858131408691,10.572740554809601,10.740042686462401,10.786236763000501]
["   Residual Fuel Oil",null,null,4.9909768104553196,6.9611043930053702,7.8457942008972203,7.1943798065185502,7.2948379516601598,6.9926204681396502,6.5808119773864702,6.2065305709838903,5.9029440879821804,5.45705270767212,5.4534096717834499,5.5995068550109899,5.6287369728088397,5.7370648384094203,5.8140759468078604,6.0071105957031303,6.0822205543518102,6.22955322265625,6.4186983108520499,6.3188004493713397,6.5342454910278303,6.5804891586303702,6.6370191574096697,6.7344188690185502,6.7479009628295898,6.8497943878173801,6.84698486328125]
["   Natural Gas",null,null,6.1140975952148402,8.1813249588012695,6.9707522392272896,7.1151452064514196,7.0668158531189,6.5265731811523402,6.2202811241149902,5.8298497200012198,5.6925516128540004,5.4995698928832999,5.54103326797485,5.5007095336914098,5.59739446640015,5.7880721092224103,5.7225790023803702,5.6709170341491699,5.7639327049255398,5.72597312927246,5.8378243446350098,5.9462161064147896,6.05735063552856,6.0477237701415998,6.0664491653442401,6.1479806900024396,6.2516684532165501,6.3134694099426296,6.3304243087768599,{"$f":"AD44+($AI$44-$AD$44)/5","v":6.2945395966500284},{"$f":"AE44+($AI$44-$AD$44)/5","v":6.2586548845231968},{"$f":"AF44+($AI$44-$AD$44)/5","v":6.2227701723963653},{"$f":"AG44+($AI$44-$AD$44)/5","v":6.1868854602695338},{"$f":"T44*$E$340","v":6.1510007481427014},{"$f":"AI44+($AX$44-$AI$44)/15","v":6.2023524927582221},{"$f":"AJ44+($AX$44-$AI$44)/15","v":6.2537042373737428},6.3050559819892635,6.3564077266047843,6.407759471220305,6.4591112158358257,6.5104629604513464,6.5618147050668671,6.6131664496823879,6.6645181942979086,6.7158699389134293,6.76722168352895,6.8185734281444708,6.8699251727599915,{"$f":"AI44*$B$340","v":6.9212769173755122},{"$f":"AX44+($BM$44-$AX$44)/15","v":6.9776737717178827},{"$f":"AY44+($BM$44-$AX$44)/15","v":7.0340706260602532},7.0904674804026238,7.1468643347449943,7.2032611890873648,7.2596580434297353,7.3160548977721058,7.3724517521144763,7.4288486064568469,7.4852454607992174,7.5416423151415879,7.5980391694839584,7.6544360238263289,7.7108328781686994,{"$f":"AX44*$C$340","v":7.7672297325110726},{"$f":"BM44+($BR$44-$BM$44)/5","v":7.8116262032461741},{"$f":"BN44+($BR$44-$BM$44)/5","v":7.8560226739812755},{"$f":"BO44+($BR$44-$BM$44)/5","v":7.900419144716377},{"$f":"BP44+($BR$44-$BM$44)/5","v":7.9448156154514784},{"$f":"BM44*$D$340","v":7.989212086186579}]
["   Steam Coal",null,null,1.4011929035186801,1.5299999713897701,1.6714243888855,1.69177293777466,1.70398998260498,1.7000321149826001,1.7052028179168699,1.66678094863892,1.63700723648071,1.6199716329574601,1.61296951770782,1.59987056255341,1.59190189838409,1.5892090797424301,1.57604885101318,1.5779995918273899,1.5809644460678101,1.5890377759933501,1.59825491905212,1.6020262241363501,1.6148724555969201,1.62832856178284,1.63934326171875,1.65011918544769,1.6656291484832799,1.67491066455841,1.68971908092499,{"$f":"AD45+($AI$45-$AD$45)/5","v":1.6795122560806128},{"$f":"AE45+($AI$45-$AD$45)/5","v":1.6693054312362356},{"$f":"AF45+($AI$45-$AD$45)/5","v":1.6590986063918585},{"$f":"AG45+($AI$45-$AD$45)/5","v":1.6488917815474813},{"$f":"T45*$E$338","v":1.6386849567031043},{"$f":"AI45+($AX$45-$AI$45)/15","v":1.6439537466094589},{"$f":"AJ45+($AX$45-$AI$45)/15","v":1.6492225365158135},1.6544913264221681,1.6597601163285227,1.6650289062348773,1.6702976961412319,1.6755664860475865,1.6808352759539411,1.6861040658602957,1.6913728557666503,1.6966416456730049,1.7019104355793595,1.7071792254857141,1.7124480153920687,{"$f":"AI45*$B$338","v":1.7177168052984233},{"$f":"AX45+($BM$45-$AX$45)/15","v":1.72374502337914},{"$f":"AY45+($BM$45-$AX$45)/15","v":1.7297732414598568},1.7358014595405735,1.7418296776212903,1.747857895702007,1.7538861137827237,1.7599143318634405,1.7659425499441572,1.771970768024874,1.7779989861055907,1.7840272041863074,1.7900554222670242,1.7960836403477409,1.8021118584284577,{"$f":"AX45*$C$338","v":1.8081400765091737},{"$f":"BM45+($BR$45-$BM$45)/5","v":1.8139367944575899},{"$f":"BN45+($BR$45-$BM$45)/5","v":1.8197335124060061},{"$f":"BO45+($BR$45-$BM$45)/5","v":1.8255302303544223},{"$f":"BP45+($BR$45-$BM$45)/5","v":1.8313269483028385},{"$f":"BM45*$D$338","v":1.8371236662512549}]
[" Average Price to All Users 10/"]
["   Liquefied Petroleum Gases",null,null,12.6906900405884,17.482444763183601,19.464084625244102,18.995626449585,18.880571365356399,18.286575317382798,18.020065307617202,17.571559906005898,17.417589187622099,17.2678737640381,17.291303634643601,17.241743087768601,17.364793777465799,17.562221527099599,17.562810897827099,17.558799743652301,17.620630264282202,17.599321365356399,17.721448898315401,17.8418064117432,17.9907836914063,17.9618225097656,17.988685607910199,18.0768718719482,18.184886932373001,18.263076782226602,18.304286956787099]
["   E85 4/",null,null,20.914932250976602,23.101913452148398,24.811454772949201,27.774848937988299,25.9952602386475,24.2666110992432,21.291254043579102,20.525190353393601,20.3361301422119,20.197395324706999,20.009881973266602,20.093305587768601,20.196292877197301,20.4327602386475,20.4076957702637,20.624263763427699,20.610368728637699,20.617734909057599,21.067132949829102,20.970218658447301,20.962213516235401,21.257926940918001,21.098123550415,21.3195495605469,21.43874168396,21.398374557495099,21.4992275238037]
["   Motor Gasoline 5/",null,null,15.706001281738301,18.602125167846701,21.1080112457275,20.962741851806602,19.720066070556602,18.690637588501001,17.900485992431602,17.230388641357401,16.861814498901399,16.564214706420898,16.0839519500732,16.0615749359131,16.110080718994102,16.238643646240199,16.322971343994102,16.671089172363299,16.630247116088899,16.7495441436768,17.049686431884801,16.918500900268601,17.100944519043001,17.321361541748001,17.142530441284201,17.291141510009801,17.529483795166001,17.525184631347699,17.7543029785156]
["   Jet Fuel",null,null,9.2184209823608398,13.1439361572266,14.9574270248413,12.9907026290894,11.722384452819799,11.2624855041504,10.9056959152222,10.3720808029175,10.059165954589799,10.0335283279419,9.8430700302124006,9.8874025344848597,10.0322532653809,10.087176322936999,10.2108345031738,10.523097038269,10.506872177124,10.5880041122437,10.8930578231812,10.788450241088899,10.9106340408325,11.0979099273682,11.0487413406372,11.227470397949199,11.517865180969199,11.5089683532715,11.7493782043457]
["   Distillate Fuel Oil",null,null,12.9106340408325,16.217037200927699,18.421550750732401,18.437913894653299,17.199058532714801,16.296318054199201,15.704516410827599,14.921827316284199,14.360170364379901,14.182985305786101,13.862556457519499,13.915904045105,14.153459548950201,14.1445617675781,14.2399711608887,14.558382987976101,14.527869224548301,14.6189737319946,14.9021968841553,14.6463842391968,14.8252000808716,15.0819444656372,15.031323432922401,15.2353620529175,15.5302953720093,15.500846862793001,15.7047281265259]
["   Residual Fuel Oil",null,null,5.0985417366027797,6.5886197090148899,7.9185199737548801,8.2529850006103498,8.4050197601318395,8.0572872161865199,7.6087560653686497,7.1943945884704599,6.8676166534423801,6.4547815322876003,6.4073238372802699,6.54701900482178,6.5695567131042498,6.6816062927246103,6.7372307777404803,6.86507225036621,6.9956922531127903,7.1396765708923304,7.3088741302490199,7.2670574188232404,7.4510564804077104,7.4737396240234402,7.5808291435241699,7.7013258934020996,7.6767330169677699,7.8322434425354004,7.7872447967529297]
["   Natural Gas",null,null,7.8259296417236301,9.6487970352172905,9.1377601623535192,8.7611961364746094,8.6626396179199201,8.1270828247070295,7.8336372375488299,7.4448304176330602,7.2887372970581099,7.0927038192748997,7.1150150299072301,7.0641679763793901,7.1520218849182102,7.3469972610473597,7.2896466255187997,7.2448530197143599,7.3207983970642099,7.3070926666259801,7.4372458457946804,7.5700182914733896,7.6924967765808097,7.6794857978820801,7.7304539680481001,7.8213167190551802,7.9383788108825701,8.0273618698120099,8.0851049423217791]
["   Metallurgical Coal",null,null,2.3078472614288299,3.0599997043609601,3.2548489570617698,3.2975256443023699,3.2872827053070099,3.1889374256134002,3.0940959453582799,2.9914577007293701,2.8927016258239702,2.78926348686218,2.7408642768859899,2.7166485786438002,2.7061200141906698,2.7063503265380899,2.7045123577117902,2.68979120254517,2.7072892189025901,2.71812868118286,2.7191135883331299,2.7064330577850302,2.68589544296265,2.69574999809265,2.7049932479858398,2.7168338298797599,2.7307398319244398,2.7413196563720699,2.7546591758728001]
["   Other Coal",null,null,1.43066883087158,1.5706532001495399,1.7059867382049601,1.7268872261047401,1.7392324209213299,1.7345312833786,1.7401528358459499,1.7026997804641699,1.67319643497467,1.6556009054184,1.6479283571243299,1.63474309444427,1.6263667345046999,1.6231272220611599,1.60980331897736,1.6111264228820801,1.61373710632324,1.6214674711227399,1.6300570964813199,1.6331868171691899,1.6452817916870099,1.6581670045852701,1.6686607599258401,1.67883205413818,1.6938681602478001,1.7024568319320701,1.71655297279358]
["   Coal to Liquids",null,null,"N/A","N/A","N/A","N/A","N/A","N/A","N/A",0.88956671953201305,0.881245017051697,0.88442194461822499,0.89085346460342396,0.88840740919113204,0.89322775602340698,0.90440875291824296,0.91453087329864502,0.95469778776168801,0.96978461742401101,1.01334369182587,1.02781510353088,1.0294380187988299,1.1219843626022299,1.2297383546829199,1.26935982704163,1.2833950519561801,1.3286876678466799,1.33012855052948,1.33445107936859]
["   Electricity",null,null,23.009492874145501,23.734071731567401,24.3845615386963,24.318822860717798,24.297929763793899,24.022377014160199,23.662025451660199,23.093143463134801,22.802413940429702,22.663448333740199,22.5459308624268,22.5456428527832,22.688844680786101,22.9480895996094,23.136041641235401,23.0899753570557,23.154170989990199,23.213594436645501,23.230543136596701,23.3047065734863,23.429094314575199,23.4709377288818,23.433801651001001,23.429731369018601,23.480413436889599,23.589033126831101,23.596023559570298]
["Non-Renewable Energy Expenditures by Sector"]
["(billion 2005 dollars)"]
[" Residential",null,null,195.98880004882801,215.13366699218801,218.80557250976599,221.29866027832,223.50036621093801,221.10458374023401,220.438400268555,218.08479309082,218.45701599121099,217.84970092773401,219.40165710449199,221.00289916992199,224.59239196777301,228.53056335449199,230.97148132324199,232.57162475585901,236.03457641601599,237.58020019531301,240.43632507324199,243.39186096191401,247.24427795410199,248.98767089843801,251.02548217773401,253.732666015625,257.28918457031301,259.96432495117199,262.21316528320301]
[" Commercial",null,null,141.77845764160199,154.38449096679699,157.84999084472699,156.06527709960901,159.312088012695,158.53677368164099,157.966796875,156.350173950195,157.31393432617199,158.58882141113301,160.74195861816401,163.37489318847699,167.20817565918,172.04411315918,175.58262634277301,178.093505859375,181.73991394043,185.01341247558599,188.79048156738301,192.86947631835901,197.36026000976599,201.10684204101599,204.49230957031301,208.50216674804699,213.246017456055,217.97378540039099,222.08200073242199]
[" Industrial",null,null,184.22943115234401,196.07313537597699,205.39855957031301,217.87611389160199,214.14784240722699,207.11370849609401,200.48422241210901,191.81477355957,187.29217529296901,184.91578674316401,184.25204467773401,184.11447143554699,186.80691528320301,189.66255187988301,190.49990844726599,192.03105163574199,194.88296508789099,196.87213134765599,200.07191467285199,202.13279724121099,205.48814392089801,206.97822570800801,209.30905151367199,212.89649963378901,216.30204772949199,219.267822265625,222.079177856445]
[" Transportation",null,null,385.00112915039102,474.66281127929699,545.7236328125,538.79211425781295,508.11019897460898,488.44781494140602,476.37777709960898,463.41403198242199,458.16046142578102,458.57275390625,452.78533935546898,459.41848754882801,469.74392700195301,478.67190551757801,487.87078857421898,505.29348754882801,511.07485961914102,521.646240234375,538.77532958984398,540.642822265625,554.21173095703102,570.280029296875,574.30035400390602,588.97521972656295,607.12139892578102,615.45501708984398,632.78991699218795]
["   Total Non-Renewable Expenditures",null,null,906.997802734375,1040.25415039063,1127.77770996094,1134.0322265625,1105.07055664063,1075.20288085938,1055.26721191406,1029.66381835938,1021.22357177734,1019.92706298828,1017.18103027344,1027.91076660156,1048.35144042969,1068.9091796875,1084.9248046875,1107.98962402344,1123.73229980469,1141.11193847656,1168.07409667969,1179.03698730469,1204.30444335938,1227.35278320313,1239.12719726563,1264.10656738281,1293.95861816406,1312.66088867188,1339.16430664063]
[" 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-2,0.10344713926315301,0.112680315971375,0.13150542974471999,0.15408998727798501,0.18660007417201999,0.21707823872566201,0.243339464068413,0.28575915098190302,0.31987324357032798,0.34808513522148099,0.38684526085853599,0.443235874176025,0.46923574805259699,0.51463860273361195]
["   Total Expenditures",null,null,907.02056884765602,1040.28796386719,1127.82458496094,1134.07458496094,1105.11694335938,1075.25317382813,1055.3310546875,1029.73522949219,1021.29925537109,1020.00769042969,1017.26348876953,1027.99975585938,1048.44763183594,1069.01257324219,1085.03747558594,1108.12109375,1123.88635253906,1141.29858398438,1168.29113769531,1179.2802734375,1204.59020996094,1227.67260742188,1239.47534179688,1264.49340820313,1294.40185546875,1313.13012695313,1339.67895507813]
["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"]
["   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 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."]
["   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."]
["   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)."]
["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"]
["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"]
["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"]
[]
[" 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",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Residential",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":"Y125+($AI$125-$Y$125)/10","v":7.9816525432727463},{"$f":"Z125+($AI$125-$Y$125)/10","v":8.0056105560584321},8.0295685688441178,8.0535265816298036,8.0774845944154894,8.1014426072011752,8.1254006199868609,8.1493586327725467,8.1733166455582325,{"$f":"T125*$E$340","v":8.1972746583439235},{"$f":"AI125+($AX$125-$AI$125)/15","v":8.2657097589128288},{"$f":"AJ125+($AX$125-$AI$125)/15","v":8.334144859481734},8.4025799600506392,8.4710150606195445,8.5394501611884497,8.6078852617573549,8.6763203623262601,8.7447554628951654,8.8131905634640706,8.8816256640329758,8.950060764601881,9.0184958651707863,9.0869309657396915,9.1553660663085967,{"$f":"AI125*$B$340","v":9.223801166877502},{"$f":"AX125+($BM$125-$AX$125)/15","v":9.2989597506332622},{"$f":"AY125+($BM$125-$AX$125)/15","v":9.3741183343890224},9.4492769181447827,9.5244355019005429,9.5995940856563031,9.6747526694120634,9.7499112531678236,9.8250698369235838,9.9002284206793441,9.9753870044351043,10.050545588190865,10.125704171946625,10.200862755702385,10.276021339458145,{"$f":"AX125*$C$340","v":10.351179923213909},{"$f":"BM125+($BR$125-$BM$125)/5","v":10.410345915769939},{"$f":"BN125+($BR$125-$BM$125)/5","v":10.46951190832597},{"$f":"BO125+($BR$125-$BM$125)/5","v":10.528677900882},{"$f":"BP125+($BR$125-$BM$125)/5","v":10.587843893438031},{"$f":"BM125*$D$340","v":10.647009885994065}]
["   Electricity",23.353584289550799,23.2374382019043,23.0415229797363,22.938554763793899,21.8424968719482,20.6924953460693,20.1292018890381,20.063879013061499,19.9343872070313,19.938108444213899,20.262083053588899,20.589830398559599,21.038742065429702,21.2544975280762,21.300868988037099,21.4323215484619,21.647081375122099,21.937980651855501,22.104045867919901,22.281753540039102,22.24875831604,22.2471523284912,22.287950515747099,22.4030246734619,{"$f":"Y126+($AI$126-$Y$126)/10","v":22.318707831995823},{"$f":"Z126+($AI$126-$Y$126)/10","v":22.234390990529747},22.15007414906367,22.065757307597593,21.981440466131517,21.89712362466544,21.812806783199363,21.728489941733287,21.64417310026721,{"$f":"T126*$E$343","v":21.559856258801123},{"$f":"AI126+($AX$126-$AI$126)/15","v":21.524025981353166},{"$f":"AJ126+($AX$126-$AI$126)/15","v":21.488195703905209},21.452365426457252,21.416535149009295,21.380704871561338,21.344874594113382,21.309044316665425,21.273214039217468,21.237383761769511,21.201553484321554,21.165723206873597,21.12989292942564,21.094062651977683,21.058232374529727,{"$f":"AI126*$B$343","v":21.022402097081791},{"$f":"AX126+($BM$126-$AX$126)/15","v":21.034650249122002},{"$f":"AY126+($BM$126-$AX$126)/15","v":21.046898401162213},21.059146553202424,21.071394705242636,21.083642857282847,21.095891009323058,21.108139161363269,21.12038731340348,21.132635465443691,21.144883617483902,21.157131769524113,21.169379921564325,21.181628073604536,21.193876225644747,{"$f":"AX126*$C$343","v":21.206124377684947},{"$f":"BM126+($BR$126-$BM$126)/5","v":21.191845229198137},{"$f":"BN126+($BR$126-$BM$126)/5","v":21.177566080711326},{"$f":"BO126+($BR$126-$BM$126)/5","v":21.163286932224516},{"$f":"BP126+($BR$126-$BM$126)/5","v":21.149007783737705},{"$f":"BM126*$D$343","v":21.134728635250891}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" 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]
["     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]
["       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]
["       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]
["       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":"Y134+($AI$134-$Y$134)/10","v":5.483600661886034},{"$f":"Z134+($AI$134-$Y$134)/10","v":5.4948006584888685},5.5060006550917029,5.5172006516945373,5.5284006482973718,5.5396006449002062,5.5508006415030406,5.5620006381058751,5.5732006347087095,{"$f":"T134*$E$340","v":5.5844006313115422},{"$f":"AI134+($AX$134-$AI$134)/15","v":5.6310221042704676},{"$f":"AJ134+($AX$134-$AI$134)/15","v":5.6776435772293929},5.7242650501883183,5.7708865231472437,5.8175079961061691,5.8641294690650945,5.9107509420240198,5.9573724149829452,6.0039938879418706,6.050615360900796,6.0972368338597214,6.1438583068186468,6.1904797797775721,6.2371012527364975,{"$f":"AI134*$B$340","v":6.2837227256954185},{"$f":"AX134+($BM$134-$AX$134)/15","v":6.3349245775385707},{"$f":"AY134+($BM$134-$AX$134)/15","v":6.386126429381723},6.4373282812248753,6.4885301330680276,6.5397319849111799,6.5909338367543322,6.6421356885974845,6.6933375404406368,6.7445393922837891,6.7957412441269414,6.8469430959700937,6.8981449478132459,6.9493467996563982,7.0005486514995505,{"$f":"AX134*$C$340","v":7.0517505033426993},{"$f":"BM134+($BR$134-$BM$134)/5","v":7.0920573882469107},{"$f":"BN134+($BR$134-$BM$134)/5","v":7.1323642731511221},{"$f":"BO134+($BR$134-$BM$134)/5","v":7.1726711580553335},{"$f":"BP134+($BR$134-$BM$134)/5","v":7.2129780429595449},{"$f":"BM134*$D$340","v":7.2532849278637546}]
["     Metallurgical Coal",1.88388228416443,1.8499996662139899,1.9631321430206301,1.9065624475479099,1.8876701593398999,1.8568421602249101,1.8503668308258101,1.8461718559265099,1.81827020645142,1.79229772090912,1.7775920629501301,1.7720992565155,1.7673192024230999,1.76388168334961,1.7582092285156301,1.7531107664108301,1.7537478208541899,1.7550060749053999,1.75110328197479,1.741095662117,1.72283828258514,1.7066173553466799,1.6973831653595,1.68216860294342]
["     Steam Coal",1.5976041555404701,1.5543407201767001,1.5665656328201301,1.6037170886993399,1.59409379959106,1.5766631364822401,1.5775339603424099,1.5708864927291899,1.5649564266204801,1.56413578987122,1.5547889471054099,1.54732978343964,1.54787278175354,1.5495419502258301,1.5494637489318801,1.5568271875381501,1.55967605113983,1.5613601207733201,1.5625598430633501,1.5681461095809901,1.5708984136581401,1.6035954952239999,1.60524129867554,1.6024739742279099]
["   Electricity",14.734835624694799,15.0261535644531,15.7151737213135,15.5977983474731,15.0554456710815,14.415571212768601,14.123340606689499,14.033378601074199,13.8423414230347,13.6992740631104,13.8484916687012,14.089280128479,14.438159942626999,14.622407913208001,14.680962562561,14.817166328430201,15.035754203796399,15.3131446838379,15.467190742492701,15.608844757080099,15.623446464538601,15.6070909500122,15.6627254486084,15.7515544891357,{"$f":"Y137+($AI$137-$Y$137)/10","v":15.685038730567575},{"$f":"Z137+($AI$137-$Y$137)/10","v":15.61852297199945},15.552007213431326,15.485491454863201,15.418975696295076,15.352459937726952,15.285944179158827,15.219428420590702,15.152912662022578,{"$f":"T137*$E$343","v":15.086396903454457},{"$f":"AI137+($AX$137-$AI$137)/15","v":15.061324853796423},{"$f":"AJ137+($AX$137-$AI$137)/15","v":15.036252804138389},15.011180754480355,14.986108704822321,14.961036655164287,14.935964605506253,14.910892555848219,14.885820506190186,14.860748456532152,14.835676406874118,14.810604357216084,14.78553230755805,14.760460257900016,14.735388208241982,{"$f":"AI137*$B$343","v":14.710316158583938},{"$f":"AX137+($BM$137-$AX$137)/15","v":14.718886739055087},{"$f":"AY137+($BM$137-$AX$137)/15","v":14.727457319526236},14.736027899997385,14.744598480468534,14.753169060939683,14.761739641410832,14.770310221881982,14.778880802353131,14.78745138282428,14.796021963295429,14.804592543766578,14.813163124237727,14.821733704708876,14.830304285180025,{"$f":"AX137*$C$343","v":14.83887486565118},{"$f":"BM137+($BR$137-$BM$137)/5","v":14.82888310601561},{"$f":"BN137+($BR$137-$BM$137)/5","v":14.81889134638004},{"$f":"BO137+($BR$137-$BM$137)/5","v":14.80889958674447},{"$f":"BP137+($BR$137-$BM$137)/5","v":14.7989078271089},{"$f":"BM137*$D$343","v":14.788916067473327}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Transportation",10.068477630615201,11.4567165374756,12.984972000122101,12.646059036254901,12.0215864181519,11.451254844665501,11.2903280258179,11.054517745971699,10.953487396240201,10.9616088867188,10.9120273590088,10.9370317459106,10.932166099548301,10.949841499328601,10.9948740005493,11.046938896179199,11.074780464172401,11.117128372192401,11.155697822570801,11.209436416626,11.2737817764282,11.3331050872803,11.350456237793001,11.462995529174799]
["   Primary Energy",10.0396184921265,11.4297380447388,12.961000442504901,12.6219329833984,11.9984340667725,11.4290685653687,11.2685947418213,11.0320892333984,10.930870056152299,10.938961982727101,10.8886499404907,10.913072586059601,10.9073333740234,10.9247722625732,10.969937324523899,11.021965980529799,11.049379348754901,11.0911350250244,11.129392623901399,11.182910919189499,11.247509956359901,11.307147026061999,11.324338912963899,11.436959266662599]
["     Petroleum Products 2/",10.0409812927246,11.431476593017599,12.9638833999634,12.6248769760132,12.0015964508057,11.432228088378899,11.2722625732422,11.0358724594116,10.934929847717299,10.9432172775269,10.892875671386699,10.9173030853271,10.911340713501,10.928663253784199,10.9740562438965,11.026309967041,11.0536193847656,11.0952548980713,11.1333513259888,11.1867895126343,11.251508712768601,11.3113117218018,11.328408241271999,11.4412240982056]
["       Distillate Fuel 5/",9.5535230636596697,10.9202365875244,12.0208587646484,11.5461339950562,11.286841392517101,11.003821372985801,10.8476676940918,10.675346374511699,10.7599039077759,10.8244476318359,10.807107925415,10.788902282714799,10.7359352111816,10.7108716964722,10.6978845596313,10.720422744751,10.715018272399901,10.7237329483032,10.658562660217299,10.6896152496338,10.7133436203003,10.6396188735962,10.6814889907837,10.8466644287109,{"$f":"Y142+($AI$142-$Y$142)/10","v":10.928472716284135},{"$f":"Z142+($AI$142-$Y$142)/10","v":11.01028100385737},11.092089291430606,11.173897579003841,11.255705866577076,11.337514154150311,11.419322441723546,11.501130729296781,11.582939016870016,{"$f":"T142*$E$342","v":11.664747304443258},{"$f":"AI142+($AX$142-$AI$142)/15","v":11.693804393459287},{"$f":"AJ142+($AX$142-$AI$142)/15","v":11.722861482475315},11.751918571491343,11.780975660507371,11.810032749523399,11.839089838539428,11.868146927555456,11.897204016571484,11.926261105587512,11.955318194603541,11.984375283619569,12.013432372635597,12.042489461651625,12.071546550667653,{"$f":"AI142*$B$342","v":12.100603639683692},{"$f":"AX142+($BM$142-$AX$142)/15","v":12.107419249953734},{"$f":"AY142+($BM$142-$AX$142)/15","v":12.114234860223776},12.121050470493818,12.127866080763861,12.134681691033903,12.141497301303945,12.148312911573987,12.155128521844029,12.161944132114071,12.168759742384113,12.175575352654155,12.182390962924197,12.189206573194239,12.196022183464281,{"$f":"AX142*$C$342","v":12.202837793734334},{"$f":"BM142+($BR$142-$BM$142)/5","v":12.205446195484946},{"$f":"BN142+($BR$142-$BM$142)/5","v":12.208054597235558},{"$f":"BO142+($BR$142-$BM$142)/5","v":12.210662998986169},{"$f":"BP142+($BR$142-$BM$142)/5","v":12.213271400736781},{"$f":"BM142*$D$342","v":12.215879802487391}]
["       Jet Fuel 6/",6.0538434982299796,6.4578518867492702,8.1168746948242205,7.6875572204589799,7.0150871276855504,6.5790328979492196,6.5712537765502903,6.42602443695068,6.2476048469543501,6.2184038162231401,6.2436552047729501,6.2858424186706499,6.2737250328064,6.2926135063171396,6.3336305618286097,6.3623290061950701,6.4419050216674796,6.5377755165100098,6.5789065361022896,6.7034192085266104,6.8036813735961896,6.8691210746765101,6.8930430412292498,6.9258189201354998]
["       Motor Gasoline 7/",11.3207235336304,12.9284992218018,14.6530704498291,14.346965789794901,13.634911537170399,12.9354457855225,12.7248182296753,12.444727897644,12.3216390609741,12.333900451660201,12.228641510009799,12.2244319915771,12.232741355896,12.2594261169434,12.3207359313965,12.3872022628784,12.4125566482544,12.451280593872101,12.520702362060501,12.5581102371216,12.622034072876,12.7203483581543,12.7153625488281,12.8139133453369,{"$f":"Y144+($AI$144-$Y$144)/10","v":12.902789595500263},{"$f":"Z144+($AI$144-$Y$144)/10","v":12.991665845663626},13.080542095826988,13.169418345990351,13.258294596153714,13.347170846317077,13.43604709648044,13.524923346643803,13.613799596807166,{"$f":"T144*$E$342","v":13.702675846970532},{"$f":"AI144+($AX$144-$AI$144)/15","v":13.736809451535763},{"$f":"AJ144+($AX$144-$AI$144)/15","v":13.770943056100993},13.805076660666224,13.839210265231454,13.873343869796685,13.907477474361915,13.941611078927146,13.975744683492376,14.009878288057607,14.044011892622837,14.078145497188068,14.112279101753298,14.146412706318529,14.180546310883759,{"$f":"AI144*$B$342","v":14.214679915448999},{"$f":"AX144+($BM$144-$AX$144)/15","v":14.222686269619578},{"$f":"AY144+($BM$144-$AX$144)/15","v":14.230692623790157},14.238698977960736,14.246705332131315,14.254711686301894,14.262718040472473,14.270724394643052,14.278730748813631,14.28673710298421,14.294743457154789,14.302749811325368,14.310756165495947,14.318762519666526,14.326768873837105,{"$f":"AX144*$C$342","v":14.334775228007684},{"$f":"BM144+($BR$144-$BM$144)/5","v":14.337839339276831},{"$f":"BN144+($BR$144-$BM$144)/5","v":14.340903450545978},{"$f":"BO144+($BR$144-$BM$144)/5","v":14.343967561815125},{"$f":"BP144+($BR$144-$BM$144)/5","v":14.347031673084272},{"$f":"BM144*$D$342","v":14.350095784353419}]
["       Residual Fuel",3.83150410652161,4.4939312934875497,4.5839381217956499,4.8374905586242702,4.5451078414917001,4.1204147338867196,3.9213058948516801,3.7859048843383798,3.7380118370056201,3.79148626327515,3.8454215526580802,3.8996179103851301,3.9557838439941402,4.0096635818481401,4.0587000846862802,4.1115031242370597,4.1679596900939897,4.2270021438598597,4.2823433876037598,4.3368558883667001,4.3924484252929696,4.4465680122375497,4.5027370452880904,4.5619544982910201]
["       Liquefied Petroleum Gas8/",15.146578788757299,16.654964447021499,20.603065490722699,20.419296264648398,16.382719039916999,15.8189392089844,15.6014108657837,15.311073303222701,15.2448682785034,15.179443359375,15.2014074325562,15.2481698989868,15.181710243225099,15.278540611267101,15.3825387954712,15.370577812194799,15.3893880844116,15.510032653808601,15.6597127914429,15.774450302124,15.847083091735801,16.037206649780298,16.107362747192401,16.244932174682599]
["     Natural Gas 9/",7.2317700386047399,9.0444478988647496,9.7142534255981392,9.7951860427856392,9.2951183319091797,8.9833269119262695,8.7195968627929705,8.6326360702514595,8.5613536834716797,8.6190090179443395,8.7080965042114293,8.8271207809448207,8.9910020828247106,9.1132879257202095,9.1042909622192401,9.1039905548095703,9.2009325027465803,9.3432521820068395,9.4465293884277308,9.5402717590331996,9.5791873931884801,9.5845136642456108,9.6436891555786097,9.694091796875]
["     Ethanol (E85) 10/",14.6543264389038,16.232709884643601,19.6646022796631,19.5902194976807,19.473403930664102,18.312351226806602,18.154972076416001,17.744245529174801,17.108533859252901,16.985416412353501,16.891477584838899,17.106473922729499,17.298709869384801,17.370653152465799,17.404756546020501,17.4316711425781,17.495216369628899,17.111986160278299,17.221326828002901,17.6731853485107,17.676996231079102,17.866504669189499,17.993064880371101,18.128524780273398,{"$f":"Y148+($AI$148-$Y$148)/10","v":17.926450253205825},{"$f":"Z148+($AI$148-$Y$148)/10","v":17.724375726138252},17.522301199070679,17.320226672003106,17.118152144935532,16.916077617867959,16.714003090800386,16.511928563732813,16.309854036665239,{"$f":"T148*$E$345","v":16.107779509597663},{"$f":"AI148+($AX$148-$AI$148)/15","v":16.11274007292819},{"$f":"AJ148+($AX$148-$AI$148)/15","v":16.117700636258718},16.122661199589245,16.127621762919773,16.132582326250301,16.137542889580828,16.142503452911356,16.147464016241884,16.152424579572411,16.157385142902939,16.162345706233467,16.167306269563994,16.172266832894522,16.177227396225049,{"$f":"AI148*$B$345","v":16.182187959555584},{"$f":"AX148+($BM$148-$AX$148)/15","v":16.185526502334248},{"$f":"AY148+($BM$148-$AX$148)/15","v":16.188865045112912},16.192203587891576,16.195542130670241,16.198880673448905,16.202219216227569,16.205557759006233,16.208896301784897,16.212234844563561,16.215573387342225,16.218911930120889,16.222250472899553,16.225589015678217,16.228927558456881,{"$f":"AX148*$C$345","v":16.232266101235567},{"$f":"BM148+($BR$148-$BM$148)/5","v":16.222877902052868},{"$f":"BN148+($BR$148-$BM$148)/5","v":16.21348970287017},{"$f":"BO148+($BR$148-$BM$148)/5","v":16.204101503687472},{"$f":"BP148+($BR$148-$BM$148)/5","v":16.194713304504774},{"$f":"BM148*$D$345","v":16.185325105322075}]
["   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":"Y160+($AI$160-$Y$160)/10","v":5.4530577556539548},{"$f":"Z160+($AI$160-$Y$160)/10","v":5.4640931876995094},5.4751286197450639,5.4861640517906185,5.4971994838361731,5.5082349158817276,5.5192703479272822,5.5303057799728368,5.5413412120183914,{"$f":"T160*$E$340","v":5.5523766440639495},{"$f":"AI160+($AX$160-$AI$160)/15","v":5.5987307641672919},{"$f":"AJ160+($AX$160-$AI$160)/15","v":5.6450848842706343},5.6914390043739767,5.737793124477319,5.7841472445806614,5.8305013646840038,5.8768554847873462,5.9232096048906886,5.969563724994031,6.0159178450973734,6.0622719652007158,6.1086260853040582,6.1549802054074005,6.2013343255107429,{"$f":"AI160*$B$340","v":6.2476884456140809},{"$f":"AX160+($BM$160-$AX$160)/15","v":6.2985966782205889},{"$f":"AY160+($BM$160-$AX$160)/15","v":6.3495049108270969},6.4004131434336049,6.4513213760401129,6.5022296086466209,6.5531378412531289,6.6040460738596369,6.6549543064661449,6.705862539072653,6.756770771679161,6.807679004285669,6.858587236892177,6.909495469498685,6.960403702105193,{"$f":"AX160*$C$340","v":7.0113119347117063},{"$f":"BM160+($BR$160-$BM$160)/5","v":7.0513876780389815},{"$f":"BN160+($BR$160-$BM$160)/5","v":7.0914634213662566},{"$f":"BO160+($BR$160-$BM$160)/5","v":7.1315391646935318},{"$f":"BP160+($BR$160-$BM$160)/5","v":7.1716149080208069},{"$f":"BM160*$D$340","v":7.2116906513480821}]
["     Steam Coal",1.2699717283248899,1.27919089794159,1.2833664417266799,1.28942894935608,1.29215919971466,1.28011155128479,1.2771430015564,1.2664887905120801,1.2516112327575699,1.2440552711486801,1.2386393547058101,1.23525643348694,1.23468470573425,1.2341449260711701,1.23174548149109,1.2347780466079701,1.23870933055878,1.2427853345871001,1.24646520614624,1.2552444934845,1.26424860954285,1.2944931983947801,1.3030458688736,1.30599772930145,{"$f":"Y161+($AI$161-$Y$161)/10","v":1.3045952819307736},{"$f":"Z161+($AI$161-$Y$161)/10","v":1.3031928345600972},1.3017903871894208,1.3003879398187443,1.2989854924480679,1.2975830450773915,1.2961805977067151,1.2947781503360387,1.2933757029653623,{"$f":"T161*$E$338","v":1.2919732555946855},{"$f":"AI161+($AX$161-$AI$161)/15","v":1.2961272789904044},{"$f":"AJ161+($AX$161-$AI$161)/15","v":1.3002813023861233},1.3044353257818422,1.3085893491775611,1.31274337257328,1.3168973959689989,1.3210514193647178,1.3252054427604367,1.3293594661561556,1.3335134895518745,1.3376675129475935,1.3418215363433124,1.3459755597390313,1.3501295831347502,{"$f":"AI161*$B$338","v":1.3542836065304695},{"$f":"AX161+($BM$161-$AX$161)/15","v":1.3590363788722915},{"$f":"AY161+($BM$161-$AX$161)/15","v":1.3637891512141134},1.3685419235559353,1.3732946958977572,1.3780474682395791,1.3828002405814011,1.387553012923223,1.3923057852650449,1.3970585576068668,1.4018113299486887,1.4065641022905107,1.4113168746323326,1.4160696469741545,1.4208224193159764,{"$f":"AX161*$C$338","v":1.4255751916577997},{"$f":"BM161+($BR$161-$BM$161)/5","v":1.4301454444870239},{"$f":"BN161+($BR$161-$BM$161)/5","v":1.434715697316248},{"$f":"BO161+($BR$161-$BM$161)/5","v":1.4392859501454722},{"$f":"BP161+($BR$161-$BM$161)/5","v":1.4438562029746964},{"$f":"BM161*$D$338","v":1.4484264558039206}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" 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",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Residential",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":"Y239+($AI$239-$Y$239)/10","v":8.0307389395375779},{"$f":"Z239+($AI$239-$Y$239)/10","v":8.050436237839806},8.0701335361420341,8.0898308344442622,8.1095281327464903,8.1292254310487184,8.1489227293509465,8.1686200276531746,8.1883173259554027,{"$f":"T239*$E$340","v":8.2080146242576291},{"$f":"AI239+($AX$239-$AI$239)/15","v":8.2765393876325337},{"$f":"AJ239+($AX$239-$AI$239)/15","v":8.3450641510074384},8.413588914382343,8.4821136777572477,8.5506384411321523,8.619163204507057,8.6876879678819616,8.7562127312568663,8.8247374946317709,8.8932622580066756,8.9617870213815802,9.0303117847564849,9.0988365481313895,9.1673613115062942,{"$f":"AI239*$B$340","v":9.2358860748811917},{"$f":"AX239+($BM$239-$AX$239)/15","v":9.3111431304658598},{"$f":"AY239+($BM$239-$AX$239)/15","v":9.3864001860505279},9.4616572416351961,9.5369142972198642,9.6121713528045323,9.6874284083892004,9.7626854639738685,9.8379425195585366,9.9131995751432047,9.9884566307278728,10.063713686312541,10.138970741897209,10.214227797481877,10.289484853066545,{"$f":"AX239*$C$340","v":10.364741908651203},{"$f":"BM239+($BR$239-$BM$239)/5","v":10.423985419744771},{"$f":"BN239+($BR$239-$BM$239)/5","v":10.483228930838338},{"$f":"BO239+($BR$239-$BM$239)/5","v":10.542472441931906},{"$f":"BP239+($BR$239-$BM$239)/5","v":10.601715953025474},{"$f":"BM239*$D$340","v":10.660959464119042}]
["   Electricity",23.353584289550799,23.2374382019043,23.0424194335938,22.939121246337901,21.907506942748999,20.807579040527301,20.2319431304932,20.2009677886963,20.132976531982401,20.128959655761701,20.445728302001999,20.757715225219702,21.231256484985401,21.404373168945298,21.571121215820298,21.578863143920898,21.739751815795898,21.989313125610401,22.322486877441399,22.5522785186768,22.5369548797607,22.469936370849599,22.555665969848601,22.682601928710898,{"$f":"Y240+($AI$240-$Y$240)/10","v":22.591633672765656},{"$f":"Z240+($AI$240-$Y$240)/10","v":22.500665416820414},22.409697160875172,22.31872890492993,22.227760648984688,22.136792393039446,22.045824137094204,21.954855881148962,21.86388762520372,{"$f":"T240*$E$343","v":21.772919369258471},{"$f":"AI240+($AX$240-$AI$240)/15","v":21.736735002698325},{"$f":"AJ240+($AX$240-$AI$240)/15","v":21.700550636138178},21.664366269578032,21.628181903017886,21.59199753645774,21.555813169897593,21.519628803337447,21.483444436777301,21.447260070217155,21.411075703657009,21.374891337096862,21.338706970536716,21.30252260397657,21.266338237416424,{"$f":"AI240*$B$343","v":21.230153870856295},{"$f":"AX240+($BM$240-$AX$240)/15","v":21.242523064026823},{"$f":"AY240+($BM$240-$AX$240)/15","v":21.254892257197351},21.267261450367879,21.279630643538407,21.291999836708936,21.304369029879464,21.316738223049992,21.32910741622052,21.341476609391048,21.353845802561576,21.366214995732104,21.378584188902632,21.39095338207316,21.403322575243688,{"$f":"AX240*$C$343","v":21.415691768414209},{"$f":"BM240+($BR$240-$BM$240)/5","v":21.401271507679024},{"$f":"BN240+($BR$240-$BM$240)/5","v":21.386851246943838},{"$f":"BO240+($BR$240-$BM$240)/5","v":21.372430986208652},{"$f":"BP240+($BR$240-$BM$240)/5","v":21.358010725473466},{"$f":"BM240*$D$343","v":21.343590464738288}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" 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":"Y248+($AI$248-$Y$248)/10","v":5.5406645722045695},{"$f":"Z248+($AI$248-$Y$248)/10","v":5.5485365762023493},5.5564085802001291,5.5642805841979088,5.5721525881956886,5.5800245921934684,5.5878965961912481,5.5957686001890279,5.6036406041868076,{"$f":"T248*$E$340","v":5.6115126081845874},{"$f":"AI248+($AX$248-$AI$248)/15","v":5.6583604259887519},{"$f":"AJ248+($AX$248-$AI$248)/15","v":5.7052082437929164},5.7520560615970808,5.7989038794012453,5.8457516972054098,5.8925995150095742,5.9394473328137387,5.9862951506179032,6.0331429684220677,6.0799907862262321,6.1268386040303966,6.1736864218345611,6.2205342396387255,6.26738205744289,{"$f":"AI248*$B$340","v":6.3142298752470571},{"$f":"AX248+($BM$248-$AX$248)/15","v":6.3656803094385541},{"$f":"AY248+($BM$248-$AX$248)/15","v":6.4171307436300511},6.4685811778215481,6.520031612013045,6.571482046204542,6.622932480396039,6.674382914587536,6.7258333487790329,6.7772837829705299,6.8287342171620269,6.8801846513535239,6.9316350855450208,6.9830855197365178,7.0345359539280148,{"$f":"AX248*$C$340","v":7.0859863881195073},{"$f":"BM248+($BR$248-$BM$248)/5","v":7.1264889608698265},{"$f":"BN248+($BR$248-$BM$248)/5","v":7.1669915336201457},{"$f":"BO248+($BR$248-$BM$248)/5","v":7.2074941063704649},{"$f":"BP248+($BR$248-$BM$248)/5","v":7.2479966791207842},{"$f":"BM248*$D$340","v":7.2884992518711043}]
["     Metallurgical Coal",1.88388228416443,1.8499996662139899,1.9633457660675,1.8999761343002299,1.88347840309143,1.8588999509811399,1.8578026294708301,1.85227739810944,1.8239538669586199,1.79700314998627,1.78184306621552,1.7756989002227801,1.77074086666107,1.7668309211730999,1.7627635002136199,1.7565006017684901,1.75614774227142,1.7571268081664999,1.75483202934265,1.7449706792831401,1.72660219669342,1.70969367027283,1.70006084442139,1.6866580247878999]
["     Steam Coal",1.5976041555404701,1.5543407201767001,1.5670678615570099,1.6038056612014799,1.6009258031845099,1.58739173412323,1.58863317966461,1.5846539735794101,1.5799860954284699,1.5764416456222501,1.5679914951324501,1.5610833168029801,1.5600349903106701,1.56054711341858,1.56748187541962,1.5675091743469201,1.5641727447509799,1.5615659952163701,1.58828938007355,1.58737933635712,1.59387278556824,1.5848928689956701,1.5860744714736901,1.5880702733993499]
["   Electricity",14.734835624694799,15.0261535644531,15.722662925720201,15.5983018875122,15.078427314758301,14.4692840576172,14.1632738113403,14.081834793090801,13.919806480407701,13.785112380981399,13.931169509887701,14.1889085769653,14.5255270004272,14.681715965271,14.814373970031699,14.8553409576416,15.0255784988403,15.2628774642944,15.5799751281738,15.7510900497437,15.7371273040771,15.705772399902299,15.779216766357401,15.8933115005493,{"$f":"Y251+($AI$251-$Y$251)/10","v":15.823620810373374},{"$f":"Z251+($AI$251-$Y$251)/10","v":15.753930120197447},15.68423943002152,15.614548739845594,15.544858049669667,15.47516735949374,15.405476669317814,15.335785979141887,15.26609528896596,{"$f":"T251*$E$343","v":15.19640459879003},{"$f":"AI251+($AX$251-$AI$251)/15","v":15.171149727586343},{"$f":"AJ251+($AX$251-$AI$251)/15","v":15.145894856382656},15.120639985178968,15.095385113975281,15.070130242771594,15.044875371567906,15.019620500364219,14.994365629160532,14.969110757956845,14.943855886753157,14.91860101554947,14.893346144345783,14.868091273142095,14.842836401938408,{"$f":"AI251*$B$343","v":14.817581530734721},{"$f":"AX251+($BM$251-$AX$251)/15","v":14.826214606565852},{"$f":"AY251+($BM$251-$AX$251)/15","v":14.834847682396983},14.843480758228115,14.852113834059246,14.860746909890377,14.869379985721508,14.87801306155264,14.886646137383771,14.895279213214902,14.903912289046033,14.912545364877165,14.921178440708296,14.929811516539427,14.938444592370558,{"$f":"AX251*$C$343","v":14.9470776682017},{"$f":"BM251+($BR$251-$BM$251)/5","v":14.937013050185373},{"$f":"BN251+($BR$251-$BM$251)/5","v":14.926948432169045},{"$f":"BO251+($BR$251-$BM$251)/5","v":14.916883814152717},{"$f":"BP251+($BR$251-$BM$251)/5","v":14.906819196136389},{"$f":"BM251*$D$343","v":14.896754578120058}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" Transportation",10.068477630615201,11.4567165374756,12.984992980956999,12.648449897766101,12.9899549484253,12.831539154052701,12.772025108337401,12.778377532959,12.6527404785156,12.633409500122101,12.627567291259799,12.5634212493896,12.5677394866943,12.4416351318359,12.463407516479499,12.3592376708984,12.3700494766235,12.4214639663696,12.406385421752899,12.599157333374,12.7199811935425,12.8404388427734,12.9761352539063,13.180356025695801]
["   Primary Energy",10.0396184921265,11.4297380447388,12.961000442504901,12.6243276596069,12.9694175720215,12.812975883483899,12.7542219161987,12.7604532241821,12.634376525878899,12.614933013916,12.6084880828857,12.543541908264199,12.546923637390099,12.4202537536621,12.441800117492701,12.3374538421631,12.3479681015015,12.3989114761353,12.3829250335693,12.575768470764199,12.6970834732056,12.8181715011597,12.9540061950684,13.1585645675659]
["     Petroleum Products 2/",10.0409812927246,11.431476593017599,12.9638833999634,12.6272735595703,12.9738121032715,12.8180704116821,12.7602338790894,12.7672443389893,12.6416578292847,12.622591972351101,12.616462707519499,12.551496505737299,12.554883956909199,12.4279336929321,12.4496717453003,12.3454332351685,12.356036186218301,12.4068956375122,12.3903903961182,12.5835561752319,12.7052898406982,12.826750755310099,12.9629173278809,13.167941093444799]
["       Distillate Fuel 5/",9.5535230636596697,10.9202365875244,12.0208587646484,11.5461339950562,12.0997161865234,12.488727569580099,12.3829002380371,12.4196271896362,12.508094787597701,12.555921554565399,12.5986595153809,12.507498741149901,12.460197448730501,12.2335548400879,12.028847694396999,11.832740783691399,11.7916069030762,11.803469657897899,11.8377895355225,11.9129686355591,11.9319505691528,11.983411788940399,12.11021900177,12.4955101013184,{"$f":"Y256+($AI$256-$Y$256)/10","v":12.541488591523875},{"$f":"Z256+($AI$256-$Y$256)/10","v":12.587467081729349},12.633445571934823,12.679424062140297,12.725402552345772,12.771381042551246,12.81735953275672,12.863338022962195,12.909316513167669,{"$f":"T256*$E$342","v":12.95529500337314},{"$f":"AI256+($AX$256-$AI$256)/15","v":12.987566869219606},{"$f":"AJ256+($AX$256-$AI$256)/15","v":13.019838735066072},13.052110600912538,13.084382466759005,13.116654332605471,13.148926198451937,13.181198064298403,13.213469930144869,13.245741795991336,13.278013661837802,13.310285527684268,13.342557393530734,13.374829259377201,13.407101125223667,{"$f":"AI256*$B$342","v":13.439372991070142},{"$f":"AX256+($BM$256-$AX$256)/15","v":13.446942657122213},{"$f":"AY256+($BM$256-$AX$256)/15","v":13.454512323174283},13.462081989226354,13.469651655278424,13.477221321330495,13.484790987382565,13.492360653434636,13.499930319486706,13.507499985538777,13.515069651590847,13.522639317642918,13.530208983694989,13.537778649747059,13.54534831579913,{"$f":"AX256*$C$342","v":13.552917981851198},{"$f":"BM256+($BR$256-$BM$256)/5","v":13.555814968239718},{"$f":"BN256+($BR$256-$BM$256)/5","v":13.558711954628237},{"$f":"BO256+($BR$256-$BM$256)/5","v":13.561608941016756},{"$f":"BP256+($BR$256-$BM$256)/5","v":13.564505927405275},{"$f":"BM256*$D$342","v":13.567402913793794}]
["       Jet Fuel 6/",6.0538434982299796,6.4578518867492702,8.1168746948242205,7.6875567436218297,7.8739576339721697,7.8265089988708496,7.9840884208679199,8.0166091918945295,7.8608303070068404,7.81276655197144,7.8045797348022496,7.7928524017334002,7.7725591659545898,7.7157216072082502,7.7164225578308097,7.6991229057312003,7.7546834945678702,7.8412432670593297,7.8916783332824698,8.0530261993408203,8.1459932327270508,8.2922735214233398,8.4199304580688494,8.7479171752929705]
["       Motor Gasoline 7/",11.3207235336304,12.9284992218018,14.6530704498291,14.346966743469199,14.7094535827637,14.3600215911865,14.2510118484497,14.250683784484901,14.0786781311035,14.0637760162354,14.0259552001953,13.906542778015099,13.9343166351318,13.819755554199199,13.920813560485801,13.821713447570801,13.8340721130371,13.8936500549316,13.8356838226318,14.0806474685669,14.2383365631104,14.3749399185181,14.5092010498047,14.605681419372599,{"$f":"Y258+($AI$258-$Y$258)/10","v":14.659292634634738},{"$f":"Z258+($AI$258-$Y$258)/10","v":14.712903849896877},14.766515065159016,14.820126280421155,14.873737495683294,14.927348710945433,14.980959926207571,15.03457114146971,15.088182356731849,{"$f":"T258*$E$342","v":15.141793571993993},{"$f":"AI258+($AX$258-$AI$258)/15","v":15.179512043916327},{"$f":"AJ258+($AX$258-$AI$258)/15","v":15.217230515838661},15.254948987760995,15.292667459683329,15.330385931605663,15.368104403527997,15.405822875450331,15.443541347372665,15.481259819295,15.518978291217334,15.556696763139668,15.594415235062002,15.632133706984336,15.66985217890667,{"$f":"AI258*$B$342","v":15.707570650829004},{"$f":"AX258+($BM$258-$AX$258)/15","v":15.716417868954066},{"$f":"AY258+($BM$258-$AX$258)/15","v":15.725265087079128},15.73411230520419,15.742959523329253,15.751806741454315,15.760653959579377,15.76950117770444,15.778348395829502,15.787195613954564,15.796042832079626,15.804890050204689,15.813737268329751,15.822584486454813,15.831431704579876,{"$f":"AX258*$C$342","v":15.840278922704949},{"$f":"BM258+($BR$258-$BM$258)/5","v":15.843664840961878},{"$f":"BN258+($BR$258-$BM$258)/5","v":15.847050759218808},{"$f":"BO258+($BR$258-$BM$258)/5","v":15.850436677475738},{"$f":"BP258+($BR$258-$BM$258)/5","v":15.853822595732668},{"$f":"BM258*$D$342","v":15.857208513989596}]
["       Residual Fuel",3.83150410652161,4.4939312934875497,4.5839381217956499,4.8374896049499503,5.1729192733764604,5.1682701110839799,5.1688323020935103,5.1695828437805202,5.16760349273682,5.1733479499816903,5.1798586845397896,5.1877336502075204,5.1953010559081996,5.2001247406005904,5.2810626029968297,5.3552770614623997,5.4362750053405797,5.5152239799499503,5.5921721458435103,5.6705627441406303,5.7475032806396502,5.8269476890564,5.9046044349670401,5.9824995994567898]
["       Liquefied Petroleum Gas8/",15.146578788757299,16.654964447021499,20.603065490722699,20.419296264648398,17.4092102050781,17.409763336181602,17.1964435577393,17.156021118164102,17.248268127441399,17.105394363403299,17.085474014282202,16.997465133666999,16.7497043609619,16.830522537231399,16.954969406127901,17.1650085449219,17.2562961578369,17.321376800537099,17.262313842773398,17.454835891723601,17.584600448608398,17.847267150878899,17.9585571289063,18.1527404785156]
["     Natural Gas 9/",7.2317700386047399,9.0444478988647496,9.7142210006713903,9.7955017089843803,9.2987012863159197,9.0087041854858398,8.73461818695068,8.6602125167846697,8.6087532043456996,8.6854057312011701,8.7734069824218803,8.9131555557250994,9.0697097778320295,9.1761322021484393,9.2086582183837908,9.1414461135864293,9.1881532669067401,9.3183298110961896,9.5262966156005895,9.6340904235839808,9.6386470794677699,9.6553201675415004,9.7052288055419904,9.7829256057739293]
["     Ethanol (E85) 10/",14.6543264389038,16.232709884643601,19.6646022796631,19.716905593872099,20.910398483276399,20.088336944580099,20.034643173217798,19.876234054565401,19.0899848937988,19.0770473480225,18.9334907531738,18.8203315734863,18.8769016265869,18.733657836914102,18.836368560791001,18.717578887939499,18.677961349487301,18.768825531005898,18.702945709228501,19.039726257324201,19.213029861450199,19.429216384887699,19.537574768066399,19.6945476531982,{"$f":"Y262+($AI$262-$Y$262)/10","v":19.47445243881819},{"$f":"Z262+($AI$262-$Y$262)/10","v":19.254357224438181},19.034262010058171,18.814166795678162,18.594071581298152,18.373976366918143,18.153881152538133,17.933785938158124,17.713690723778114,{"$f":"T262*$E$345","v":17.493595509398087},{"$f":"AI262+($AX$262-$AI$262)/15","v":17.498982849617843},{"$f":"AJ262+($AX$262-$AI$262)/15","v":17.504370189837598},17.509757530057353,17.515144870277108,17.520532210496864,17.525919550716619,17.531306890936374,17.53669423115613,17.542081571375885,17.54746891159564,17.552856251815395,17.558243592035151,17.563630932254906,17.569018272474661,{"$f":"AI262*$B$345","v":17.574405612694424},{"$f":"AX262+($BM$262-$AX$262)/15","v":17.578031383516901},{"$f":"AY262+($BM$262-$AX$262)/15","v":17.581657154339378},17.585282925161856,17.588908695984333,17.592534466806811,17.596160237629288,17.599786008451765,17.603411779274243,17.60703755009672,17.610663320919198,17.614289091741675,17.617914862564152,17.62154063338663,17.625166404209107,{"$f":"AX262*$C$345","v":17.628792175031585},{"$f":"BM262+($BR$262-$BM$262)/5","v":17.61859627192986},{"$f":"BN262+($BR$262-$BM$262)/5","v":17.608400368828136},{"$f":"BO262+($BR$262-$BM$262)/5","v":17.598204465726411},{"$f":"BP262+($BR$262-$BM$262)/5","v":17.588008562624687},{"$f":"BM262*$D$345","v":17.577812659522969}]
["   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":"Y274+($AI$274-$Y$274)/10","v":5.5057374531284404},{"$f":"Z274+($AI$274-$Y$274)/10","v":5.5143802750618107},5.523023096995181,5.5316659189285513,5.5403087408619216,5.5489515627952919,5.5575943847286622,5.5662372066620325,5.5748800285954028,{"$f":"T274*$E$340","v":5.5835228505287722},{"$f":"AI274+($AX$274-$AI$274)/15","v":5.6301369953184395},{"$f":"AJ274+($AX$274-$AI$274)/15","v":5.6767511401081068},5.7233652848977741,5.7699794296874414,5.8165935744771087,5.863207719266776,5.9098218640564433,5.9564360088461106,6.0030501536357779,6.0496642984254452,6.0962784432151125,6.1428925880047798,6.1895067327944471,6.2361208775841144,{"$f":"AI274*$B$340","v":6.282735022373787},{"$f":"AX274+($BM$274-$AX$274)/15","v":6.3339288260834765},{"$f":"AY274+($BM$274-$AX$274)/15","v":6.385122629793166},6.4363164335028555,6.4875102372125451,6.5387040409222346,6.5898978446319241,6.6410916483416136,6.6922854520513031,6.7434792557609926,6.7946730594706821,6.8458668631803716,6.8970606668900611,6.9482544705997507,6.9994482743094402,{"$f":"AX274*$C$340","v":7.050642078019127},{"$f":"BM274+($BR$274-$BM$274)/5","v":7.0909426273089506},{"$f":"BN274+($BR$274-$BM$274)/5","v":7.1312431765987743},{"$f":"BO274+($BR$274-$BM$274)/5","v":7.1715437258885979},{"$f":"BP274+($BR$274-$BM$274)/5","v":7.2118442751784215},{"$f":"BM274*$D$340","v":7.2521448244682469}]
["     Steam Coal",1.2699717283248899,1.27919089794159,1.2835900783538801,1.28959560394287,1.29778397083282,1.28695380687714,1.28577756881714,1.27679371833801,1.26281106472015,1.25397908687592,1.2489364147186299,1.2449804544448899,1.2430621385574301,1.24259686470032,1.24424111843109,1.2428184747695901,1.24728739261627,1.2513284683227499,1.2762980461120601,1.2851967811584499,1.2969329357147199,1.3016670942306501,1.31676089763641,1.3290703296661399,{"$f":"Y275+($AI$275-$Y$275)/10","v":1.3284528250083549},{"$f":"Z275+($AI$275-$Y$275)/10","v":1.3278353203505699},1.327217815692785,1.326600311035,1.325982806377215,1.32536530171943,1.324747797061645,1.32413029240386,1.3235127877460751,{"$f":"T275*$E$338","v":1.3228952830882903},{"$f":"AI275+($AX$275-$AI$275)/15","v":1.3271487286857424},{"$f":"AJ275+($AX$275-$AI$275)/15","v":1.3314021742831945},1.3356556198806466,1.3399090654780987,1.3441625110755508,1.348415956673003,1.3526694022704551,1.3569228478679072,1.3611762934653593,1.3654297390628114,1.3696831846602635,1.3739366302577156,1.3781900758551677,1.3824435214526198,{"$f":"AI275*$B$338","v":1.3866969670500706},{"$f":"AX275+($BM$275-$AX$275)/15","v":1.3915634920229074},{"$f":"AY275+($BM$275-$AX$275)/15","v":1.3964300169957442},1.401296541968581,1.4061630669414178,1.4110295919142546,1.4158961168870914,1.4207626418599282,1.425629166832765,1.4304956918056018,1.4353622167784386,1.4402287417512754,1.4450952667241121,1.4499617916969489,1.4548283166697857,{"$f":"AX275*$C$338","v":1.4596948416426228},{"$f":"BM275+($BR$275-$BM$275)/5","v":1.4643744786893809},{"$f":"BN275+($BR$275-$BM$275)/5","v":1.469054115736139},{"$f":"BO275+($BR$275-$BM$275)/5","v":1.4737337527828971},{"$f":"BP275+($BR$275-$BM$275)/5","v":1.4784133898296552},{"$f":"BM275*$D$338","v":1.4830930268764133}]
["","","","","","","","","","","","","","","","","","","","","","","","",""]
[" 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":"Y299+($AI$299-$Y$299)/10","v":1.5542937052794432},{"$f":"Z299+($AI$299-$Y$299)/10","v":1.6707610713595051},1.7872284374395671,1.903695803519629,2.0201631695996909,2.1366305356797528,2.2530979017598147,2.3695652678398766,2.4860326339199386,2.6025,{"$f":"AI299+($BM$299-$AI$299)/30","v":2.6824166666666667},{"$f":"AJ299+($BM$299-$AI$299)/30","v":2.7623333333333333},2.8422499999999999,2.9221666666666666,3.0020833333333332,3.0819999999999999,3.1619166666666665,3.2418333333333331,3.3217499999999998,3.4016666666666664,3.481583333333333,3.5614999999999997,3.6414166666666663,3.7213333333333329,3.8012499999999996,3.8811666666666662,3.9610833333333328,4.0409999999999995,4.1209166666666661,4.2008333333333328,4.2807499999999994,4.360666666666666,4.4405833333333327,4.5204999999999993,4.6004166666666659,4.6803333333333326,4.7602499999999992,4.8401666666666658,4.9200833333333325,5,5.0799166666666666,5.1598333333333333,5.2397499999999999,5.3196666666666665,5.3995833333333332]
["Methanol",8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.7353999999999985,8.2799999999999994,8.2799999999999994,{"$f":"AI300+($AX$300-$AI$300)/15","v":8.2825499147385457},{"$f":"AJ300+($AX$300-$AI$300)/15","v":8.2850998294770921},8.2876497442156385,8.2901996589541849,8.2927495736927312,8.2952994884312776,8.297849403169824,8.3003993179083704,8.3029492326469168,8.3054991473854631,8.3080490621240095,8.3105989768625559,8.3131488916011023,8.3156988063396486,{"$f":"AI300*$B$345","v":8.3182487210781897},{"$f":"AX300+($BM$300-$AX$300)/15","v":8.3199648567001656},{"$f":"AY300+($BM$300-$AX$300)/15","v":8.3216809923221415},8.3233971279441175,8.3251132635660934,8.3268293991880693,8.3285455348100452,8.3302616704320211,8.3319778060539971,8.333693941675973,8.3354100772979489,8.3371262129199248,8.3388423485419008,8.3405584841638767,8.3422746197858526,{"$f":"AX300*$C$345","v":8.343990755407825},{"$f":"BM300+($BR$300-$BM$300)/5","v":8.3391648705497392},{"$f":"BN300+($BR$300-$BM$300)/5","v":8.3343389856916534},{"$f":"BO300+($BR$300-$BM$300)/5","v":8.3295131008335677},{"$f":"BP300+($BR$300-$BM$300)/5","v":8.3246872159754819},{"$f":"BM300*$D$345","v":8.3198613311173997}]
["Steam $(2005)/GJ",4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78,4.78]
["Steam $(2005)/mmBTU",{"$f":"B301*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?"},{"$f":"AH301*GJ_p_MMBtu","v":{"$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":"BN301*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BO301*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BP301*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BQ301*GJ_p_MMBtu","v":{"$error":"#NAME?"}},{"$f":"BR301*GJ_p_MMBtu","v":{"$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  $5/MMBtu."]
["Note:  when steam is an important input or output, the price should be externally provided and should be based on the specific characteristics of the steam needed or produced. "]
[]
[]
["Table E.  Price Ratios from PNNL GCAM Model"]
[null," Ratio 2050 to 2035 Price"," Ratio 2065 to 2050 Price","Ratio 2070 to 2065 Price","Ratio 2035 to 2020 Price"]
[]
[]
["Coal Delivered to Utilities",{"$f":"G350/F350","v":1.0482288241385485},1.0526415477404851,1.0160295046377366,{"$f":"F350/E350","v":1.0365096829209899}]
["Wellhead Gas",1.1441282284851997,1.1360328119345371,1.0363018547359477,{"$f":"F351/E351","v":1.0678870416224504}]
["Gas Delivered to Utilities",1.1252277801242987,1.1222249629995065,1.0285793469898747,1.0671534632745443]
["Crude Oil Price",1.0687839040840581,1.0213566498986533,1.0031375164207406,1.1533302649746862]
["Delivered Diesel",1.03736526166104,1.0084486821562659,1.0010687685088917,1.0944015320172116]
["Average Electricity",0.975071533164794,1.0087393571750138,0.99663324890666094,0.97538054289379794]
["Dry Biomass at Farmgate",1.0938371922267365,1.0852680569229392,1.0142672175626977,0.86651679674244997]
["Ethanol",1.0046194107582356,1.003094645903579,0.99710816742279029,0.93533905200646072]
[]
[null,null,null,null,"From GCAM"]
["In Units Consistent with EIA AEO",null,"From AEO","From AEO"]
[null,"Units",2000,2005,2020,2035,2050,2065,2070]
["Coal Delivered to Utilities","$/English ton",25.276500000000002,25.071000000000002,49.911552427759986,51.73380738099187,54.228868079187265,57.083559627090274,57.998580810871225]
["Wellhead Gas","$/mcf",3.83,2.88,3.4820792312666162,3.718467288972283,4.254403392012021,4.8331418485312492,5.0085938618348607]
["Gas Delivered to Utilities","$/mcf",4.333333333333333,3.2058823529411766,5.3135477999345282,5.6703709369749671,6.3804589018936815,7.1603102550975084,7.3649472464330987]
["Crude Oil Price","$/bbl",28.35,23.27,38.166254666132858,44.018296607182357,47.046046898954408,48.050792851691,48.201553003292787]
["Delivered Diesel","$/gallon",1.5176666666666667,1.2925714285714285,1.9428327208531595,2.1262391061548653,2.2056865867102777,2.2243217316177319,2.2266990166381286]
["Average Electricity","c/kWh",6.9,6.4,7.2674708046079139,7.0885496188632935,6.9118429447797478,6.9722480090117775,6.9487741854044058]
["Dry Biomass at Farmgate","$/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 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"]
[]
[]
["Basis = 2000 TPD biomass conversion plant"]
["2000 TPD   $0.76/gal - $0.89/gal for 2012 costs and $0.80/gal - $0.93/gal for 2017  costs"]
["Values in $2007 dollars for pyrolysis oil"]
["Values in $2011 dollars for methanol"]
["Delivery cost ($/gal)",null,0.25,"Biomass TEF Report Appendix E ($2007)"]
["kg/kg mol CO2",null,44.01]
["kg/kg mol CH3OH",null,32.04]
["wt % Carbon in wet bio-oil (presentation 2008)",null,0.48]
["Biomass assumed heating value","Btu/lb LHV",7603]
[]
[]
[]
["Properties:","Units","Pyrolysis Oil","Source /Notes",null,null,null,"Methanol","Source / Notes"]
["LHV","MJ/kg",17.399999999999999,"Bio-oil LHV, HHV and density from J.P. Diebold et. al. (1999) \"Proposed Specifications for Various Grades of Pyrolysis Oils\", Fast Pyrolysis of Biomass: A Handbook, , CPL Press, Newbury, U.K., pp 109. On wet basis.",null,null,null,20.094000000000001,"HyARC"]
["density","kg/L",1.1999,"see above",null,null,null,0.79418758256274757,"HyARC"]
["Price conversion to 2007 dollars",null,1,null,null,null,null,0.90439999999999998,"SRI Chemical Price Indexes 2009 to 2007 (2011 not available)"]
["Unit Conversion (GJ/kg)",null,1.7399999999999999E-2,"display units = kg",null,null,null,2.0094000000000001E-2]
[]
["CO2 emissions factor","kg CO2/kg fuel",1.7603999999999997,"CO2 emissions from combustion, does not account for upstream emissions.",null,null,null,1.3735955056179776,"CO2 emissions from combustion, does not account for upstream emissions."]
["CO2 emissions factor","kg CO2/GJ fuel",101.17241379310344,null,null,null,null,68.358490376131058]
["Energy and emissions ratio for biomass",{"$f":"(65+59.9+66)/3/100/C371*C376/mmBTU_to_GJ*1000/2.205","v":0.62601952405811501}]
[]
["Price "]
["2004 - 2016","$/gal",1.075,"average value from Mary Biddy plus transport cost",null,null,null,1.4257200000000001,"http://www.cmaiglobal.com/Marketing/Samples/WMR_Supplement.pdf"]
["2017 - 2070","$/gal",1.115,"average value from Mary Biddy plus transport cost",null,null,null,1.4257200000000001,"http://www.cmaiglobal.com/Marketing/Samples/WMR_Supplement.pdf"]
[]
["2004 - 2016","$/kg",0.23669960167310289,null,null,null,null,0.47429141716566869]
["2017 - 2070","$/kg",0.24550702871210203,null,null,null,null,0.47429141716566869]
[]
["2004 - 2016","$/GJ",13.603425383511661,"Values shown in 2009 ref year price tables",null,null,null,23.60363377951969]
["2017 - 2070","$/GJ",14.109599351270234,null,null,null,null,23.60363377951969]
[]
["Low value for sensitivity analyses","$/gal",1.01,null,null,null,null,0.85]
[null,"$/kg",0.22238753273472922,null,null,null,null,0.28276779773785765]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Assumptions:"]
["Ethanol prices are at the plant gate (i.e., do not include delivery)"]
["Ethanol prices are in $2007 dollars"]
["Delivery cost ","$/gal",0.25]
[]
["Ethanol Properties:","Units","Value","Source /Notes"]
["LHV","MJ/kg",26.952000000000002,"HyARC"]
["density","kg/L",0.7894319682959049,"HyARC"]
["Price conversion to 2007 dollars",null,1]
["Unit Conversion for Price Tables","GJ/gal",8.0532576000000008E-2,"display unit = gallons"]
["Ethanol MW","kg/kgmol",46.07]
["CO2 MW","kg/kgmol",44.01]
["moles CO2/Mole ethanol",null,2]
["kg CO2/kg ethanol",null,1.9105708704145865,"CO2 emissions from combustion, does not account for upstream emissions."]
["kg CO2/GJ ethanol",null,70.887907035269606]
["Year Range","Price ($/gal)","Price ($/GJ)"]
["2004 - 2007",3.89,48.303434376667646]
[2008,3.82,47.434220904593928]
[2009,3.43,42.591460131611832]
[2010,3.02,37.500352652322952]
[2011,2.87,35.637752355022144]
["2012 - 2070",2.4,29.801604756812942]

{"sheet":"HyARC Physical Property Data","index":17,"n_rows":264,"n_cols":28,"rows_kept":264,"cut":false,"hidden":false,"merged":[[133,2,133,4],[133,5,133,7],[53,0,53,10],[92,3,92,4],[93,3,93,4],[92,6,92,7],[54,0,54,10],[56,0,56,10],[58,0,58,10],[92,0,92,1],[60,0,60,10],[55,0,55,10],[92,10,92,11],[93,13,93,14],[57,0,57,10],[93,10,93,11],[50,0,50,10],[1,0,1,10],[2,0,2,10],[3,2,3,4],[3,6,3,8],[51,0,51,10],[61,0,61,10],[52,0,52,10]]}
["HyARC Energy Constants and Assumptions",null,"downloaded from http://www.hydrogen.energy.gov/resource_center.html 12/15/2010"]
["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,983,20267.225909090906,47.141269049911173,null,1089,22452.704999999998,52.224661236371581,null,22,null,null,null,"Feedstock","Units","LHV","HHV","HHV","HHV/LHV","HHV/LHV"]
["Hydrogen",null,290,51682.028917177428,120.21163829516094,null,343,61127.365236523648,142.1813515008283,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,19546300,9773.15,22.7322030001394,null,20608570,10304.285,23.967615189707661]
["Bituminous coal (wet basis) [7]",null,22460600,11230.3,26.121512445062798,null,23445900,11722.95,27.267409091284208]
["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 September 5, 2008. http://www.transportation.anl.gov/modeling_simulation/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 feed)","N2O Emissions Factor (kg N2O produced/GJ feed)"]
["Commercial Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",{"$f":"ref_year","v":2007},{"$f":"\"$(\"&ref_year&\")/GJ LHV\"","v":"$(2007)/GJ LHV"},null,null,"mmBtu",1.0549999999999999,"Feed Utility",56.31533863997597,"Metric"]
["Industrial Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,{"$f":"\"$(\"&ref_year&\")/GJ LHV\"","v":"$(2007)/GJ LHV"},null,null,"mmBtu",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,{"$f":"\"$(\"&ref_year&\")/GJ LHV\"","v":"$(2007)/GJ LHV"},null,null,"mmBtu",1.0549999999999999,"Feed Utility",56.31533863997597,"Metric"]
["Electric Utility Natural Gas","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,{"$f":"\"$(\"&ref_year&\")/GJ LHV\"","v":"$(2007)/GJ LHV"},null,null,"mmBtu",1.0549999999999999,"Feed Utility",56.31533863997597,"Metric"]
["Bio Methane",null,"see Energy Feed Tab",2007,{"$f":"\"$(\"&ref_year&\")/GJ LHV\"","v":"$(2007)/GJ LHV"},null,null,"mmBtu",1.0549999999999999,"Feed Utility",56.31533863997597,"Metric"]
["Commercial Electricity","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,{"$f":"\"$(\"&ref_year&\")/GJ\"","v":"$(2007)/GJ"},null,null,"kWh",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,{"$f":"\"$(\"&ref_year&\")/GJ\"","v":"$(2007)/GJ"},null,null,"kWh",3.5999999999999995E-3,"Feed Utility Byprod",0,"Metric"]
["Residential Electricity","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,{"$f":"\"$(\"&ref_year&\")/GJ\"","v":"$(2007)/GJ"},null,null,"kWh",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,"$(2007)/GJ LHV",null,null,"kg",2.2735034516249999E-2,"Feed",102.75287348239476,"Metric"]
["Metallurgical Coal","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"kg",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,"$(2007)/GJ LHV",null,null,"kg",2.2735034516249999E-2,"Feed",102.75287348239476,"Metric"]
["Retail Diesel","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"L",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,"$(2007)/GJ LHV",null,null,"L",2.4157130779392338E-2,"Feed",71.019041167591709,"Metric"]
["Retail Gasoline","Energy Information Administration Annual Energy Outlook.  See AEO Data sheet for original data","see Energy Feed Tab",2007,"$(2007)/GJ LHV",null,null,"L",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 LHV",null,null,"kg",1.9551069237418006E-2,"Feed",97.876597052612851,"Metric"]
["Woody Biomass B2A",null,null,2007,"$(2007)/GJ LHV",null,null,"kg",1.9551069237418006E-2,"Feed",97.876597052612851,"Metric"]
["Pyrolysis Oil","Pyrolysis oil produced at a central facility.  LHV of pyrolysis oil is assumed to be 17.4 MJ/kg, 1.1999 kg/L (Bio-oil LHV, HHV and density from J.P. Diebold et. al. (1999) \"Proposed Specifications for Various Grades of Pyrolysis Oils\", Fast Pyrolysis of Biomass: A Handbook, , CPL Press, Newbury, U.K., pp 109. On wet basis.).  Methanol price is assumed to be $430/metric tonne ($21.40/GJ). http://www.cmaiglobal.com/Marketing/Samples/WMR_Supplement.pdf",2007,2007,"$(2007)/GJ LHV","see notes","N/A","kg",1.7399999999999999E-2,"Feed",101.17,"Metric"]
["Methanol","http://www.cmaiglobal.com/Marketing/Samples/WMR_Supplement.pdf,  HyARC data (see AEO data tab for additional information)",2011,2007,"$(2007)/GJ LHV","HyARC","N/A","kg",2.009E-2,"Feed",68.36,"Metric"]
["Ethanol","Biomass Program MYPP April 2011, HyARC data (see AEO data tab for additional information)",2007,2007,"$(2007)/GJ LHV","HyARC","N/A","gallons",8.1000000000000003E-2,"Feed",70.89,"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 LHV",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",null,null," Labor Index",null,null,"Chemical Engineering Plant Cost Index (CEPCI)"]
["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/ ",null,null,"From Chemical Engineering Magazine\nAnnual Index",null,null,"Overall Index","Equipment","Heat Exchanges and Tanks","Process Machinery","Pipe, valves and fittings","Process Instruments","Pumps and Compressors","Electrical equipment","Structural supports","Construction Labor","Buildings","Engineering Supervision"]
["Year","Value",null,"Year","Value",null,"Year","Value",null,null,"Year","Value",null,2007,1.1221700128150363,1.1484274416038256,1.15216968281767,1.1512411006349816,1.17620650953984,1.1136720796228392,1.1045847176079699,1.1569470572426801,1.1330369357045145,1.0310863874345551,1.071219950572905,1.0294117647058822]
[1992,76.71584,null,1992,358.2,null,1992,13.7,null,null,1980,89,null,"Year","Overall Value","Equipment","HX","Machinery","Piping","Instrumentation","Compression","Electrical","Structures","Construction","Buildings","Engineering"]
[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,null,1992,0.76505766766339167]
[1995,81.887559999999993,null,1995,381.1,null,1995,14.86,null,null,1983,100.3,null,1993,0.76719350704826994]
[1996,83.381349999999998,null,1996,381.7,null,1996,15.37,null,null,1984,102.9,null,1994,0.78620247757368655]
[1997,84.809910000000002,null,1997,386.5,null,1997,15.78,null,null,1985,103.62030000000001,null,1995,0.81396838957710382]
[1998,85.729659999999996,null,1998,389.5,null,1998,16.23,null,null,1986,103.41449999999999,null,1996,0.81524989320803076]
[1999,87.040800000000004,null,1999,390.6,null,1999,16.399999999999999,null,null,1987,106.60440000000001,null,1997,0.82550192225544639]
[2000,89.021649999999994,null,2000,394.1,null,2000,17.09,null,null,1988,116.277,null,1998,0.83190944041008119]
[2001,91.054670000000002,null,2001,394.3,null,2001,17.57,null,null,1989,123.0684,null,1999,0.83425886373344726]
[2002,92.451700000000002,null,2002,395.6,null,2002,17.97,null,null,1990,124.509,null,2000,0.8417343015805212]
[2003,94.290130000000005,null,2003,402,null,2003,18.5,null,null,1991,128.0076,null,2001,0.84216146945749681]
[2004,96.883049999999997,null,2004,444.2,null,2004,19.170000000000002,null,null,1992,129.44820000000001,null,2002,0.84493806065783861]
[2005,100,null,2005,468.2,null,2005,19.670000000000002,null,null,1993,130.8888,null,2003,0.85860743272105944]
[2006,103.07781,null,2006,499.6,null,2006,19.600000000000001,null,null,1994,133.77000000000001,null,2004,0.94873985476292177]
[2007,105.81968000000001,null,2007,525.4,null,2007,19.55,null,null,1995,147.55860000000001,null,2005,1,1,1,1,1,1,1,1,1,1,1,1]
[2008,107.90272,null,2008,575.4,null,2008,19.5,null,null,1996,150.02820000000003,null,2006,1.0670653566851773,1.0814787566672797,1.0663553220470909,1.0577256109293822,1.135161135161135,1.1003143006809848,1.0441196013289038,1.083310937919914,1.0692544459644322,1.0121073298429319,1.0527971242417433,1.0118223760092271]
[2009,108.71810000000001,null,2009,521.9,null,2009,20.3,null,null,1997,151.36589999999998,null,2007,1.1221700128150363,1.1484274416038256,1.1521696828176688,1.1512411006349816,1.1762065095398428,1.1136720796228392,1.1045847176079735,1.1569470572426765,1.1330369357045145,1.0310863874345551,1.071219950572905,1.0294117647058822]
[2010,110.0412,null,2010,550.79999999999995,null,2010,21.07,null,null,1998,153.01229999999998,null,2008,1.2289619820589492,1.2815891116424496,1.3380035026269703,1.2380219357321529,1.3269199935866602,1.1382922996333158,1.1584053156146179,1.2321956463316313,1.2800957592339264,1.0526832460732982,1.1388452033250953,1.0175893886966549]
[2011,112.31341,null,2011,585.70000000000005,null,2011,21.45,null,null,1999,154.04130000000001,null,2009,1.1146945749679624,1.1324259702041566,1.0863981319322824,1.1518183567442755,1.2196568863235531,1.0408590885280251,1.1924252491694352,1.2402579951625907,1.0759233926128593,1.0710078534031413,1.1053695798696921,1]
[2012,114.33231000000001,null,2012,584.6,null,2012,21.45,null,null,2000,161.24430000000001,null,2010,1.1822938914993593,1.2206179878609529,1.206265810468963,1.2104098518375985,1.3148949815616482,1.0950759559979046,1.1965448504983389,1.2950819672131146,1.17749658002736,1.0723167539267016,1.1414288923837339,0.97678777393310257]
[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"]
["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}]
["Industrial Natural Gas","North American sources -- at plant gate",106626.71268987123,106020.98152856197,4272.0014748985031,6.4304597208459082,0.22284451507960687,1.1601139115232654E-3,12.347286543470014]
["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]
["Residential Natural Gas","North American sources -- at plant gate",106626.71268987123,106020.98152856197,4272.0014748985031,6.4304597208459082,0.22284451507960687,1.1601139115232654E-3,12.347286543470014]
["Bio Methane",null,0,0,0,-57.568197208207017,0.44712454640347432,-1.1071200129620471E-3,-46.720005311982852]
["Commercial Electricity","U.S. Average - at Wall Outlet",1409460.6276124385,1374768.2589476979,48139.313426987261,173.35247416525704,0.30037174531453487,2.6918010049707041E-3,181.66392449760167]
["Industrial Electricity","U.S. Average - at Wall Outlet",1409460.6276124385,1374768.2589476979,48139.313426987261,173.35247416525704,0.30037174531453487,2.6918010049707041E-3,181.66392449760167]
["Residential Electricity","U.S. Average - at Wall Outlet",1409460.6276124385,1374768.2589476979,48139.313426987261,173.35247416525704,0.30037174531453487,2.6918010049707041E-3,181.66392449760167]
["Electric Utility Steam Coal","at Plant Gate",22974.488198623094,22317.657805834162,16109.86614149697,1.7397944977697688,0.14030211855396388,3.5323556515717441E-5,5.257873881460549]
["Metallurgical Coal","at Plant Gate",21226.426490732174,20577.701012981248,14572.262712598542,1.6091387352749389,0.14013468868676432,3.2174466578427167E-5,5.1220939434844182]
["Other Industrial Coal","at Plant Gate",21589.726667800536,20871.486611944834,14459.52570716857,1.6341290223050506,0.14018504359343359,3.2710671545674589E-5,5.1485028922615008]
["Retail Diesel","at Forecourt",230069.71980611968,224352.70330698276,81337.63963914747,17.749683539608302,0.11148506793854018,2.9746548359818511E-4,20.625454952184068]
["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]
["Retail Gasoline","at Forecourt",309840.27004699456,250093.42016434099,81325.016290888438,19.890560550344841,0.11127555208360101,3.6507071750195223E-3,23.760360090590684]
["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*$H150","v":-94.100399949091965}]
["Woody Biomass B2A","Poplar at Plant Gate",47281.174977718423,46796.893514444761,31029.947169003299,-95.612003543191662,5.5290533038446716E-3,4.6086485285355087E-3,-94.100399949091965]
[{"$f":"A87","v":"Pyrolysis Oil"},"wet pyrolysis oil (~30% water). Ratio from biomass based on assumed 70% conversion efficiency",682681.57143101143,323714.05394045822,51026.462099999888,-31.722379019697481,4.9951682602091971E-2,3.1375589721436902E-4,-30.3800876972753]
[{"$f":"A88","v":"Methanol"},"GREET1_2013, natural gas feedstock, standard GREET assumptions",649897.68228520383,655320.05235764117,19423.987672482206,25.124445160314242,0.19983816327446607,4.9579030072763254E-4,30.268144751792725]
[{"$f":"A89","v":"Ethanol"},"GREET1_2013, corn feedstock, standard GREET assumptions",1397461.202416122,583262.9915047019,66513.956536348414,-23.281206332668162,0.10528441085941524,5.057212584198166E-2,-5.5786025602722464]
["Steam",null,291279.71142342035,290572.90726786712,4984.8325261359432,73.208809951569449,0.26124517378895951,2.5702599405539104E-3,80.505876758578509]
[]
["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"]
["Commercial Natural Gas","North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,{"$f":"$F160+GHG_CH4_factor*$G160+GHG_N2O_factor*$H160","v":12.511952460867183}]
["Industrial Natural Gas","North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,12.511952460867183]
["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]
["Residential Natural Gas","North American sources -- at plant gate",106365.36234382921,105624.42477136423,4181.4994509572143,6.3552761388499732,0.23245329515362215,1.1588722925391134E-3,12.511952460867183]
["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]
[{"$f":"A152","v":"Pyrolysis Oil"},"wet pyrolysis oil (~30% water). Ratio from biomass based on assumed 70% conversion efficiency",670068.39411694917,307823.53725174518,49854.692741916951,-33.181375643007399,4.9430831555328222E-2,2.9093664238366183E-4,-31.858905734693863]
[{"$f":"A153","v":"Methanol"},"GREET1_2013, natural gas feedstock, standard GREET assumptions",534026.89463874162,540704.80733332841,19232.436081611613,18.764204300305028,0.19948023525169012,4.662325766110044E-4,23.89014748942736]
[{"$f":"A154","v":"Ethanol"},"GREET1_2013, corn feedstock, standard GREET assumptions",1272173.2964038381,540860.42676820385,57642.463899345785,-26.856414981968399,0.10173712360769725,4.3961435944298563E-2,-11.212478980374996]
["Steam",null,290974.75185977737,290110.18059669109,4879.2292309885815,73.121081151107447,0.27245728589399487,2.5688111436062418E-3,{"$f":"$F179+GHG_CH4_factor*$G179+GHG_N2O_factor*$H179","v":80.698019019251987}]
[]
[]
[]
[]
["CO2 Property Data for CCS"]
[]
["P (MPa)","Z @ 50°C (from ASPEN, PR-BM Prop set)","K @ 50°C (from NIST Database)"]
[0,{"$f":"+B188","v":0.99622573000000003},{"$f":"+C188","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":"+B263","v":0.41044372200000001},{"$f":"+C263","v":3.2070743578622714}]

{"sheet":"Debt Financing Calculations","index":18,"n_rows":112,"n_cols":7,"rows_kept":112,"cut":false,"hidden":false,"merged":[[11,1,11,6],[66,1,66,6]]}
["Debt Financing Calculations"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["PRODUCTION PROCESS ANNUAL LOAN CALCULATION (if debt financing is assumed)"]
[]
["Analysis Year","Loan Year","Principal Owed","Annual Payment","Interest","Principal Payment","New Principal"]
[{"$f":"'Production Cash Flow Analysis'!B65","v":1},{"$f":"IF(B13=\"\",\"\",IF('Production 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,-'Production Cash Flow Analysis'!G65,IF(B14=\"N/A\",0,G13)))","v":""},{"$f":"IF(OR(A14=\"\",B14=\"\",B14=\"N/A\"),\"\",IF(B14=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G65),IF(G13=0,\"\",D13)))","v":""},{"$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":""}]
[{"$f":"'Production Cash Flow Analysis'!B66","v":2},{"$f":"IF(B14=\"\",\"\",IF('Production 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,-'Production Cash Flow Analysis'!G66,IF(B15=\"N/A\",0,G14)))","v":""},{"$f":"IF(OR(A15=\"\",B15=\"\",B15=\"N/A\"),\"\",IF(B15=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G66),IF(G14=0,\"\",D14)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B67","v":3},{"$f":"IF(B15=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G67,IF(B16=\"N/A\",0,G15)))","v":""},{"$f":"IF(OR(A16=\"\",B16=\"\",B16=\"N/A\"),\"\",IF(B16=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G67),IF(G15=0,\"\",D15)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B68","v":4},{"$f":"IF(B16=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G68,IF(B17=\"N/A\",0,G16)))","v":""},{"$f":"IF(OR(A17=\"\",B17=\"\",B17=\"N/A\"),\"\",IF(B17=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G68),IF(G16=0,\"\",D16)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B69","v":5},{"$f":"IF(B17=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G69,IF(B18=\"N/A\",0,G17)))","v":""},{"$f":"IF(OR(A18=\"\",B18=\"\",B18=\"N/A\"),\"\",IF(B18=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G69),IF(G17=0,\"\",D17)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B70","v":6},{"$f":"IF(B18=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G70,IF(B19=\"N/A\",0,G18)))","v":""},{"$f":"IF(OR(A19=\"\",B19=\"\",B19=\"N/A\"),\"\",IF(B19=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G70),IF(G18=0,\"\",D18)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B71","v":7},{"$f":"IF(B19=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G71,IF(B20=\"N/A\",0,G19)))","v":""},{"$f":"IF(OR(A20=\"\",B20=\"\",B20=\"N/A\"),\"\",IF(B20=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G71),IF(G19=0,\"\",D19)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B72","v":8},{"$f":"IF(B20=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G72,IF(B21=\"N/A\",0,G20)))","v":""},{"$f":"IF(OR(A21=\"\",B21=\"\",B21=\"N/A\"),\"\",IF(B21=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G72),IF(G20=0,\"\",D20)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B73","v":9},{"$f":"IF(B21=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G73,IF(B22=\"N/A\",0,G21)))","v":""},{"$f":"IF(OR(A22=\"\",B22=\"\",B22=\"N/A\"),\"\",IF(B22=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G73),IF(G21=0,\"\",D21)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B74","v":10},{"$f":"IF(B22=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G74,IF(B23=\"N/A\",0,G22)))","v":""},{"$f":"IF(OR(A23=\"\",B23=\"\",B23=\"N/A\"),\"\",IF(B23=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G74),IF(G22=0,\"\",D22)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B75","v":11},{"$f":"IF(B23=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G75,IF(B24=\"N/A\",0,G23)))","v":""},{"$f":"IF(OR(A24=\"\",B24=\"\",B24=\"N/A\"),\"\",IF(B24=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G75),IF(G23=0,\"\",D23)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B76","v":12},{"$f":"IF(B24=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G76,IF(B25=\"N/A\",0,G24)))","v":""},{"$f":"IF(OR(A25=\"\",B25=\"\",B25=\"N/A\"),\"\",IF(B25=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G76),IF(G24=0,\"\",D24)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B77","v":13},{"$f":"IF(B25=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G77,IF(B26=\"N/A\",0,G25)))","v":""},{"$f":"IF(OR(A26=\"\",B26=\"\",B26=\"N/A\"),\"\",IF(B26=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G77),IF(G25=0,\"\",D25)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B78","v":14},{"$f":"IF(B26=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G78,IF(B27=\"N/A\",0,G26)))","v":""},{"$f":"IF(OR(A27=\"\",B27=\"\",B27=\"N/A\"),\"\",IF(B27=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G78),IF(G26=0,\"\",D26)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B79","v":15},{"$f":"IF(B27=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G79,IF(B28=\"N/A\",0,G27)))","v":""},{"$f":"IF(OR(A28=\"\",B28=\"\",B28=\"N/A\"),\"\",IF(B28=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G79),IF(G27=0,\"\",D27)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B80","v":16},{"$f":"IF(B28=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G80,IF(B29=\"N/A\",0,G28)))","v":""},{"$f":"IF(OR(A29=\"\",B29=\"\",B29=\"N/A\"),\"\",IF(B29=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G80),IF(G28=0,\"\",D28)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B81","v":17},{"$f":"IF(B29=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G81,IF(B30=\"N/A\",0,G29)))","v":""},{"$f":"IF(OR(A30=\"\",B30=\"\",B30=\"N/A\"),\"\",IF(B30=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G81),IF(G29=0,\"\",D29)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B82","v":18},{"$f":"IF(B30=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G82,IF(B31=\"N/A\",0,G30)))","v":""},{"$f":"IF(OR(A31=\"\",B31=\"\",B31=\"N/A\"),\"\",IF(B31=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G82),IF(G30=0,\"\",D30)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B83","v":19},{"$f":"IF(B31=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G83,IF(B32=\"N/A\",0,G31)))","v":""},{"$f":"IF(OR(A32=\"\",B32=\"\",B32=\"N/A\"),\"\",IF(B32=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G83),IF(G31=0,\"\",D31)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B84","v":20},{"$f":"IF(B32=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G84,IF(B33=\"N/A\",0,G32)))","v":""},{"$f":"IF(OR(A33=\"\",B33=\"\",B33=\"N/A\"),\"\",IF(B33=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G84),IF(G32=0,\"\",D32)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B85","v":21},{"$f":"IF(B33=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G85,IF(B34=\"N/A\",0,G33)))","v":""},{"$f":"IF(OR(A34=\"\",B34=\"\",B34=\"N/A\"),\"\",IF(B34=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G85),IF(G33=0,\"\",D33)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B86","v":""},{"$f":"IF(B34=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G86,IF(B35=\"N/A\",0,G34)))","v":""},{"$f":"IF(OR(A35=\"\",B35=\"\",B35=\"N/A\"),\"\",IF(B35=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G86),IF(G34=0,\"\",D34)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B87","v":""},{"$f":"IF(B35=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G87,IF(B36=\"N/A\",0,G35)))","v":""},{"$f":"IF(OR(A36=\"\",B36=\"\",B36=\"N/A\"),\"\",IF(B36=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G87),IF(G35=0,\"\",D35)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B88","v":""},{"$f":"IF(B36=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G88,IF(B37=\"N/A\",0,G36)))","v":""},{"$f":"IF(OR(A37=\"\",B37=\"\",B37=\"N/A\"),\"\",IF(B37=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G88),IF(G36=0,\"\",D36)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B89","v":""},{"$f":"IF(B37=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G89,IF(B38=\"N/A\",0,G37)))","v":""},{"$f":"IF(OR(A38=\"\",B38=\"\",B38=\"N/A\"),\"\",IF(B38=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G89),IF(G37=0,\"\",D37)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B90","v":""},{"$f":"IF(B38=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G90,IF(B39=\"N/A\",0,G38)))","v":""},{"$f":"IF(OR(A39=\"\",B39=\"\",B39=\"N/A\"),\"\",IF(B39=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G90),IF(G38=0,\"\",D38)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B91","v":""},{"$f":"IF(B39=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G91,IF(B40=\"N/A\",0,G39)))","v":""},{"$f":"IF(OR(A40=\"\",B40=\"\",B40=\"N/A\"),\"\",IF(B40=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G91),IF(G39=0,\"\",D39)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B92","v":""},{"$f":"IF(B40=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G92,IF(B41=\"N/A\",0,G40)))","v":""},{"$f":"IF(OR(A41=\"\",B41=\"\",B41=\"N/A\"),\"\",IF(B41=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G92),IF(G40=0,\"\",D40)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B93","v":""},{"$f":"IF(B41=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G93,IF(B42=\"N/A\",0,G41)))","v":""},{"$f":"IF(OR(A42=\"\",B42=\"\",B42=\"N/A\"),\"\",IF(B42=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G93),IF(G41=0,\"\",D41)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B94","v":""},{"$f":"IF(B42=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G94,IF(B43=\"N/A\",0,G42)))","v":""},{"$f":"IF(OR(A43=\"\",B43=\"\",B43=\"N/A\"),\"\",IF(B43=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G94),IF(G42=0,\"\",D42)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B95","v":""},{"$f":"IF(B43=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G95,IF(B44=\"N/A\",0,G43)))","v":""},{"$f":"IF(OR(A44=\"\",B44=\"\",B44=\"N/A\"),\"\",IF(B44=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G95),IF(G43=0,\"\",D43)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B96","v":""},{"$f":"IF(B44=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G96,IF(B45=\"N/A\",0,G44)))","v":""},{"$f":"IF(OR(A45=\"\",B45=\"\",B45=\"N/A\"),\"\",IF(B45=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G96),IF(G44=0,\"\",D44)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B97","v":""},{"$f":"IF(B45=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G97,IF(B46=\"N/A\",0,G45)))","v":""},{"$f":"IF(OR(A46=\"\",B46=\"\",B46=\"N/A\"),\"\",IF(B46=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G97),IF(G45=0,\"\",D45)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B98","v":""},{"$f":"IF(B46=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G98,IF(B47=\"N/A\",0,G46)))","v":""},{"$f":"IF(OR(A47=\"\",B47=\"\",B47=\"N/A\"),\"\",IF(B47=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G98),IF(G46=0,\"\",D46)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B99","v":""},{"$f":"IF(B47=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G99,IF(B48=\"N/A\",0,G47)))","v":""},{"$f":"IF(OR(A48=\"\",B48=\"\",B48=\"N/A\"),\"\",IF(B48=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G99),IF(G47=0,\"\",D47)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B100","v":""},{"$f":"IF(B48=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G100,IF(B49=\"N/A\",0,G48)))","v":""},{"$f":"IF(OR(A49=\"\",B49=\"\",B49=\"N/A\"),\"\",IF(B49=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G100),IF(G48=0,\"\",D48)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B101","v":""},{"$f":"IF(B49=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G101,IF(B50=\"N/A\",0,G49)))","v":""},{"$f":"IF(OR(A50=\"\",B50=\"\",B50=\"N/A\"),\"\",IF(B50=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G101),IF(G49=0,\"\",D49)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B102","v":""},{"$f":"IF(B50=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G102,IF(B51=\"N/A\",0,G50)))","v":""},{"$f":"IF(OR(A51=\"\",B51=\"\",B51=\"N/A\"),\"\",IF(B51=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G102),IF(G50=0,\"\",D50)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B103","v":""},{"$f":"IF(B51=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G103,IF(B52=\"N/A\",0,G51)))","v":""},{"$f":"IF(OR(A52=\"\",B52=\"\",B52=\"N/A\"),\"\",IF(B52=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G103),IF(G51=0,\"\",D51)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B104","v":""},{"$f":"IF(B52=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G104,IF(B53=\"N/A\",0,G52)))","v":""},{"$f":"IF(OR(A53=\"\",B53=\"\",B53=\"N/A\"),\"\",IF(B53=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G104),IF(G52=0,\"\",D52)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B105","v":""},{"$f":"IF(B53=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G105,IF(B54=\"N/A\",0,G53)))","v":""},{"$f":"IF(OR(A54=\"\",B54=\"\",B54=\"N/A\"),\"\",IF(B54=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G105),IF(G53=0,\"\",D53)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B106","v":""},{"$f":"IF(B54=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G106,IF(B55=\"N/A\",0,G54)))","v":""},{"$f":"IF(OR(A55=\"\",B55=\"\",B55=\"N/A\"),\"\",IF(B55=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G106),IF(G54=0,\"\",D54)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B107","v":""},{"$f":"IF(B55=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G107,IF(B56=\"N/A\",0,G55)))","v":""},{"$f":"IF(OR(A56=\"\",B56=\"\",B56=\"N/A\"),\"\",IF(B56=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G107),IF(G55=0,\"\",D55)))","v":""},"","",""]
[{"$f":"'Production Cash Flow Analysis'!B108","v":""},{"$f":"IF(B56=\"\",\"\",IF('Production Cash Flow Analysis'!$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,-'Production Cash Flow Analysis'!G108,IF(B57=\"N/A\",0,G56)))","v":""},{"$f":"IF(OR(A57=\"\",B57=\"\",B57=\"N/A\"),\"\",IF(B57=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Production Cash Flow Analysis'!G108),IF(G56=0,\"\",D56)))","v":""},"","",""]
[]
[]
[]
[]
[]
[]
[]
[]
["REFUELING PROCESS ANNUAL LOAN CALCULATION (if debt financing is assumed)"]
[]
["Analysis Year","Loan Year","Principal Owed","Annual Payment","Interest","Principal Payment","New Principal"]
[{"$f":"'Refueling Cash Flow Analysis'!B65","v":1},{"$f":"IF(B13=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A14=1,1,IF(A13=debt_period,\"\",B13+1))))","v":"N/A"},{"$f":"IF(OR(A69=\"\",B69=\"\",B69=\"N/A\"),\"\",IF(B69=1,-'Refueling Cash Flow Analysis'!G65,IF(B69=\"N/A\",0,G68)))","v":""},{"$f":"IF(OR(A69=\"\",B69=\"\",B69=\"N/A\"),\"\",IF(B69=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G65),IF(G68=0,\"\",D68)))","v":""},{"$f":"IF(OR(A69=\"\",B69=\"\",B69=\"N/A\"),\"\",C69*debt_interest)","v":""},{"$f":"IF(OR(A69=\"\",B69=\"\",B69=\"N/A\"),\"\",D69-E69)","v":""},{"$f":"IF(OR(A69=\"\",B69=\"\",B69=\"N/A\"),\"\",C69-F69)","v":""}]
[{"$f":"'Refueling Cash Flow Analysis'!B66","v":2},{"$f":"IF(B14=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A15=1,1,IF(A14=debt_period,\"\",B14+1))))","v":"N/A"},{"$f":"IF(OR(A70=\"\",B70=\"\",B70=\"N/A\"),\"\",IF(B70=1,-'Refueling Cash Flow Analysis'!G66,IF(B70=\"N/A\",0,G69)))","v":""},{"$f":"IF(OR(A70=\"\",B70=\"\",B70=\"N/A\"),\"\",IF(B70=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G66),IF(G69=0,\"\",D69)))","v":""},"",{"$f":"IF(OR(A70=\"\",B70=\"\",B70=\"N/A\"),\"\",D70-E70)","v":""},{"$f":"IF(OR(A70=\"\",B70=\"\",B70=\"N/A\"),\"\",C70-F70)","v":""}]
[{"$f":"'Refueling Cash Flow Analysis'!B67","v":3},{"$f":"IF(B15=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A16=1,1,IF(A15=debt_period,\"\",B15+1))))","v":"N/A"},{"$f":"IF(OR(A71=\"\",B71=\"\",B71=\"N/A\"),\"\",IF(B71=1,-'Refueling Cash Flow Analysis'!G67,IF(B71=\"N/A\",0,G70)))","v":""},{"$f":"IF(OR(A71=\"\",B71=\"\",B71=\"N/A\"),\"\",IF(B71=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G67),IF(G70=0,\"\",D70)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B68","v":4},{"$f":"IF(B16=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A17=1,1,IF(A16=debt_period,\"\",B16+1))))","v":"N/A"},{"$f":"IF(OR(A72=\"\",B72=\"\",B72=\"N/A\"),\"\",IF(B72=1,-'Refueling Cash Flow Analysis'!G68,IF(B72=\"N/A\",0,G71)))","v":""},{"$f":"IF(OR(A72=\"\",B72=\"\",B72=\"N/A\"),\"\",IF(B72=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G68),IF(G71=0,\"\",D71)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B69","v":5},{"$f":"IF(B17=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A18=1,1,IF(A17=debt_period,\"\",B17+1))))","v":"N/A"},{"$f":"IF(OR(A73=\"\",B73=\"\",B73=\"N/A\"),\"\",IF(B73=1,-'Refueling Cash Flow Analysis'!G69,IF(B73=\"N/A\",0,G72)))","v":""},{"$f":"IF(OR(A73=\"\",B73=\"\",B73=\"N/A\"),\"\",IF(B73=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G69),IF(G72=0,\"\",D72)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B70","v":6},{"$f":"IF(B18=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A19=1,1,IF(A18=debt_period,\"\",B18+1))))","v":"N/A"},{"$f":"IF(OR(A74=\"\",B74=\"\",B74=\"N/A\"),\"\",IF(B74=1,-'Refueling Cash Flow Analysis'!G70,IF(B74=\"N/A\",0,G73)))","v":""},{"$f":"IF(OR(A74=\"\",B74=\"\",B74=\"N/A\"),\"\",IF(B74=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G70),IF(G73=0,\"\",D73)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B71","v":7},{"$f":"IF(B19=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A20=1,1,IF(A19=debt_period,\"\",B19+1))))","v":"N/A"},{"$f":"IF(OR(A75=\"\",B75=\"\",B75=\"N/A\"),\"\",IF(B75=1,-'Refueling Cash Flow Analysis'!G71,IF(B75=\"N/A\",0,G74)))","v":""},{"$f":"IF(OR(A75=\"\",B75=\"\",B75=\"N/A\"),\"\",IF(B75=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G71),IF(G74=0,\"\",D74)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B72","v":8},{"$f":"IF(B20=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A21=1,1,IF(A20=debt_period,\"\",B20+1))))","v":"N/A"},{"$f":"IF(OR(A76=\"\",B76=\"\",B76=\"N/A\"),\"\",IF(B76=1,-'Refueling Cash Flow Analysis'!G72,IF(B76=\"N/A\",0,G75)))","v":""},{"$f":"IF(OR(A76=\"\",B76=\"\",B76=\"N/A\"),\"\",IF(B76=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G72),IF(G75=0,\"\",D75)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B73","v":9},{"$f":"IF(B21=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A22=1,1,IF(A21=debt_period,\"\",B21+1))))","v":"N/A"},{"$f":"IF(OR(A77=\"\",B77=\"\",B77=\"N/A\"),\"\",IF(B77=1,-'Refueling Cash Flow Analysis'!G73,IF(B77=\"N/A\",0,G76)))","v":""},{"$f":"IF(OR(A77=\"\",B77=\"\",B77=\"N/A\"),\"\",IF(B77=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G73),IF(G76=0,\"\",D76)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B74","v":10},{"$f":"IF(B22=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A23=1,1,IF(A22=debt_period,\"\",B22+1))))","v":"N/A"},{"$f":"IF(OR(A78=\"\",B78=\"\",B78=\"N/A\"),\"\",IF(B78=1,-'Refueling Cash Flow Analysis'!G74,IF(B78=\"N/A\",0,G77)))","v":""},{"$f":"IF(OR(A78=\"\",B78=\"\",B78=\"N/A\"),\"\",IF(B78=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G74),IF(G77=0,\"\",D77)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B75","v":11},{"$f":"IF(B23=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A24=1,1,IF(A23=debt_period,\"\",B23+1))))","v":"N/A"},{"$f":"IF(OR(A79=\"\",B79=\"\",B79=\"N/A\"),\"\",IF(B79=1,-'Refueling Cash Flow Analysis'!G75,IF(B79=\"N/A\",0,G78)))","v":""},{"$f":"IF(OR(A79=\"\",B79=\"\",B79=\"N/A\"),\"\",IF(B79=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G75),IF(G78=0,\"\",D78)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B76","v":12},{"$f":"IF(B24=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A25=1,1,IF(A24=debt_period,\"\",B24+1))))","v":"N/A"},{"$f":"IF(OR(A80=\"\",B80=\"\",B80=\"N/A\"),\"\",IF(B80=1,-'Refueling Cash Flow Analysis'!G76,IF(B80=\"N/A\",0,G79)))","v":""},{"$f":"IF(OR(A80=\"\",B80=\"\",B80=\"N/A\"),\"\",IF(B80=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G76),IF(G79=0,\"\",D79)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B77","v":13},{"$f":"IF(B25=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A26=1,1,IF(A25=debt_period,\"\",B25+1))))","v":"N/A"},{"$f":"IF(OR(A81=\"\",B81=\"\",B81=\"N/A\"),\"\",IF(B81=1,-'Refueling Cash Flow Analysis'!G77,IF(B81=\"N/A\",0,G80)))","v":""},{"$f":"IF(OR(A81=\"\",B81=\"\",B81=\"N/A\"),\"\",IF(B81=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G77),IF(G80=0,\"\",D80)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B78","v":14},{"$f":"IF(B26=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A27=1,1,IF(A26=debt_period,\"\",B26+1))))","v":"N/A"},{"$f":"IF(OR(A82=\"\",B82=\"\",B82=\"N/A\"),\"\",IF(B82=1,-'Refueling Cash Flow Analysis'!G78,IF(B82=\"N/A\",0,G81)))","v":""},{"$f":"IF(OR(A82=\"\",B82=\"\",B82=\"N/A\"),\"\",IF(B82=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G78),IF(G81=0,\"\",D81)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B79","v":15},{"$f":"IF(B27=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A28=1,1,IF(A27=debt_period,\"\",B27+1))))","v":"N/A"},{"$f":"IF(OR(A83=\"\",B83=\"\",B83=\"N/A\"),\"\",IF(B83=1,-'Refueling Cash Flow Analysis'!G79,IF(B83=\"N/A\",0,G82)))","v":""},{"$f":"IF(OR(A83=\"\",B83=\"\",B83=\"N/A\"),\"\",IF(B83=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G79),IF(G82=0,\"\",D82)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B80","v":16},{"$f":"IF(B28=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A29=1,1,IF(A28=debt_period,\"\",B28+1))))","v":"N/A"},{"$f":"IF(OR(A84=\"\",B84=\"\",B84=\"N/A\"),\"\",IF(B84=1,-'Refueling Cash Flow Analysis'!G80,IF(B84=\"N/A\",0,G83)))","v":""},{"$f":"IF(OR(A84=\"\",B84=\"\",B84=\"N/A\"),\"\",IF(B84=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G80),IF(G83=0,\"\",D83)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B81","v":17},{"$f":"IF(B29=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A30=1,1,IF(A29=debt_period,\"\",B29+1))))","v":"N/A"},{"$f":"IF(OR(A85=\"\",B85=\"\",B85=\"N/A\"),\"\",IF(B85=1,-'Refueling Cash Flow Analysis'!G81,IF(B85=\"N/A\",0,G84)))","v":""},{"$f":"IF(OR(A85=\"\",B85=\"\",B85=\"N/A\"),\"\",IF(B85=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G81),IF(G84=0,\"\",D84)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B82","v":18},{"$f":"IF(B30=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A31=1,1,IF(A30=debt_period,\"\",B30+1))))","v":"N/A"},{"$f":"IF(OR(A86=\"\",B86=\"\",B86=\"N/A\"),\"\",IF(B86=1,-'Refueling Cash Flow Analysis'!G82,IF(B86=\"N/A\",0,G85)))","v":""},{"$f":"IF(OR(A86=\"\",B86=\"\",B86=\"N/A\"),\"\",IF(B86=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G82),IF(G85=0,\"\",D85)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B83","v":19},{"$f":"IF(B31=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A32=1,1,IF(A31=debt_period,\"\",B31+1))))","v":"N/A"},{"$f":"IF(OR(A87=\"\",B87=\"\",B87=\"N/A\"),\"\",IF(B87=1,-'Refueling Cash Flow Analysis'!G83,IF(B87=\"N/A\",0,G86)))","v":""},{"$f":"IF(OR(A87=\"\",B87=\"\",B87=\"N/A\"),\"\",IF(B87=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G83),IF(G86=0,\"\",D86)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B84","v":20},{"$f":"IF(B32=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A33=1,1,IF(A32=debt_period,\"\",B32+1))))","v":"N/A"},{"$f":"IF(OR(A88=\"\",B88=\"\",B88=\"N/A\"),\"\",IF(B88=1,-'Refueling Cash Flow Analysis'!G84,IF(B88=\"N/A\",0,G87)))","v":""},{"$f":"IF(OR(A88=\"\",B88=\"\",B88=\"N/A\"),\"\",IF(B88=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G84),IF(G87=0,\"\",D87)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B85","v":21},{"$f":"IF(B33=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A34=1,1,IF(A33=debt_period,\"\",B33+1))))","v":"N/A"},{"$f":"IF(OR(A89=\"\",B89=\"\",B89=\"N/A\"),\"\",IF(B89=1,-'Refueling Cash Flow Analysis'!G85,IF(B89=\"N/A\",0,G88)))","v":""},{"$f":"IF(OR(A89=\"\",B89=\"\",B89=\"N/A\"),\"\",IF(B89=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G85),IF(G88=0,\"\",D88)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B86","v":""},{"$f":"IF(B34=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A35=1,1,IF(A34=debt_period,\"\",B34+1))))","v":"N/A"},{"$f":"IF(OR(A90=\"\",B90=\"\",B90=\"N/A\"),\"\",IF(B90=1,-'Refueling Cash Flow Analysis'!G86,IF(B90=\"N/A\",0,G89)))","v":""},{"$f":"IF(OR(A90=\"\",B90=\"\",B90=\"N/A\"),\"\",IF(B90=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G86),IF(G89=0,\"\",D89)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B87","v":""},{"$f":"IF(B35=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A36=1,1,IF(A35=debt_period,\"\",B35+1))))","v":"N/A"},{"$f":"IF(OR(A91=\"\",B91=\"\",B91=\"N/A\"),\"\",IF(B91=1,-'Refueling Cash Flow Analysis'!G87,IF(B91=\"N/A\",0,G90)))","v":""},{"$f":"IF(OR(A91=\"\",B91=\"\",B91=\"N/A\"),\"\",IF(B91=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G87),IF(G90=0,\"\",D90)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B88","v":""},{"$f":"IF(B36=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A37=1,1,IF(A36=debt_period,\"\",B36+1))))","v":"N/A"},{"$f":"IF(OR(A92=\"\",B92=\"\",B92=\"N/A\"),\"\",IF(B92=1,-'Refueling Cash Flow Analysis'!G88,IF(B92=\"N/A\",0,G91)))","v":""},{"$f":"IF(OR(A92=\"\",B92=\"\",B92=\"N/A\"),\"\",IF(B92=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G88),IF(G91=0,\"\",D91)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B89","v":""},{"$f":"IF(B37=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A38=1,1,IF(A37=debt_period,\"\",B37+1))))","v":"N/A"},{"$f":"IF(OR(A93=\"\",B93=\"\",B93=\"N/A\"),\"\",IF(B93=1,-'Refueling Cash Flow Analysis'!G89,IF(B93=\"N/A\",0,G92)))","v":""},{"$f":"IF(OR(A93=\"\",B93=\"\",B93=\"N/A\"),\"\",IF(B93=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G89),IF(G92=0,\"\",D92)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B90","v":""},{"$f":"IF(B38=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A39=1,1,IF(A38=debt_period,\"\",B38+1))))","v":"N/A"},{"$f":"IF(OR(A94=\"\",B94=\"\",B94=\"N/A\"),\"\",IF(B94=1,-'Refueling Cash Flow Analysis'!G90,IF(B94=\"N/A\",0,G93)))","v":""},{"$f":"IF(OR(A94=\"\",B94=\"\",B94=\"N/A\"),\"\",IF(B94=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G90),IF(G93=0,\"\",D93)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B91","v":""},{"$f":"IF(B39=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A40=1,1,IF(A39=debt_period,\"\",B39+1))))","v":"N/A"},{"$f":"IF(OR(A95=\"\",B95=\"\",B95=\"N/A\"),\"\",IF(B95=1,-'Refueling Cash Flow Analysis'!G91,IF(B95=\"N/A\",0,G94)))","v":""},{"$f":"IF(OR(A95=\"\",B95=\"\",B95=\"N/A\"),\"\",IF(B95=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G91),IF(G94=0,\"\",D94)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B92","v":""},{"$f":"IF(B40=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A41=1,1,IF(A40=debt_period,\"\",B40+1))))","v":"N/A"},{"$f":"IF(OR(A96=\"\",B96=\"\",B96=\"N/A\"),\"\",IF(B96=1,-'Refueling Cash Flow Analysis'!G92,IF(B96=\"N/A\",0,G95)))","v":""},{"$f":"IF(OR(A96=\"\",B96=\"\",B96=\"N/A\"),\"\",IF(B96=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G92),IF(G95=0,\"\",D95)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B93","v":""},{"$f":"IF(B41=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A42=1,1,IF(A41=debt_period,\"\",B41+1))))","v":"N/A"},{"$f":"IF(OR(A97=\"\",B97=\"\",B97=\"N/A\"),\"\",IF(B97=1,-'Refueling Cash Flow Analysis'!G93,IF(B97=\"N/A\",0,G96)))","v":""},{"$f":"IF(OR(A97=\"\",B97=\"\",B97=\"N/A\"),\"\",IF(B97=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G93),IF(G96=0,\"\",D96)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B94","v":""},{"$f":"IF(B42=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A43=1,1,IF(A42=debt_period,\"\",B42+1))))","v":"N/A"},{"$f":"IF(OR(A98=\"\",B98=\"\",B98=\"N/A\"),\"\",IF(B98=1,-'Refueling Cash Flow Analysis'!G94,IF(B98=\"N/A\",0,G97)))","v":""},{"$f":"IF(OR(A98=\"\",B98=\"\",B98=\"N/A\"),\"\",IF(B98=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G94),IF(G97=0,\"\",D97)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B95","v":""},{"$f":"IF(B43=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A44=1,1,IF(A43=debt_period,\"\",B43+1))))","v":"N/A"},{"$f":"IF(OR(A99=\"\",B99=\"\",B99=\"N/A\"),\"\",IF(B99=1,-'Refueling Cash Flow Analysis'!G95,IF(B99=\"N/A\",0,G98)))","v":""},{"$f":"IF(OR(A99=\"\",B99=\"\",B99=\"N/A\"),\"\",IF(B99=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G95),IF(G98=0,\"\",D98)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B96","v":""},{"$f":"IF(B44=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A45=1,1,IF(A44=debt_period,\"\",B44+1))))","v":"N/A"},{"$f":"IF(OR(A100=\"\",B100=\"\",B100=\"N/A\"),\"\",IF(B100=1,-'Refueling Cash Flow Analysis'!G96,IF(B100=\"N/A\",0,G99)))","v":""},{"$f":"IF(OR(A100=\"\",B100=\"\",B100=\"N/A\"),\"\",IF(B100=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G96),IF(G99=0,\"\",D99)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B97","v":""},{"$f":"IF(B45=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A46=1,1,IF(A45=debt_period,\"\",B45+1))))","v":"N/A"},{"$f":"IF(OR(A101=\"\",B101=\"\",B101=\"N/A\"),\"\",IF(B101=1,-'Refueling Cash Flow Analysis'!G97,IF(B101=\"N/A\",0,G100)))","v":""},{"$f":"IF(OR(A101=\"\",B101=\"\",B101=\"N/A\"),\"\",IF(B101=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G97),IF(G100=0,\"\",D100)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B98","v":""},{"$f":"IF(B46=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A47=1,1,IF(A46=debt_period,\"\",B46+1))))","v":"N/A"},{"$f":"IF(OR(A102=\"\",B102=\"\",B102=\"N/A\"),\"\",IF(B102=1,-'Refueling Cash Flow Analysis'!G98,IF(B102=\"N/A\",0,G101)))","v":""},{"$f":"IF(OR(A102=\"\",B102=\"\",B102=\"N/A\"),\"\",IF(B102=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G98),IF(G101=0,\"\",D101)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B99","v":""},{"$f":"IF(B47=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A48=1,1,IF(A47=debt_period,\"\",B47+1))))","v":"N/A"},{"$f":"IF(OR(A103=\"\",B103=\"\",B103=\"N/A\"),\"\",IF(B103=1,-'Refueling Cash Flow Analysis'!G99,IF(B103=\"N/A\",0,G102)))","v":""},{"$f":"IF(OR(A103=\"\",B103=\"\",B103=\"N/A\"),\"\",IF(B103=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G99),IF(G102=0,\"\",D102)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B100","v":""},{"$f":"IF(B48=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A49=1,1,IF(A48=debt_period,\"\",B48+1))))","v":"N/A"},{"$f":"IF(OR(A104=\"\",B104=\"\",B104=\"N/A\"),\"\",IF(B104=1,-'Refueling Cash Flow Analysis'!G100,IF(B104=\"N/A\",0,G103)))","v":""},{"$f":"IF(OR(A104=\"\",B104=\"\",B104=\"N/A\"),\"\",IF(B104=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G100),IF(G103=0,\"\",D103)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B101","v":""},{"$f":"IF(B49=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A50=1,1,IF(A49=debt_period,\"\",B49+1))))","v":"N/A"},{"$f":"IF(OR(A105=\"\",B105=\"\",B105=\"N/A\"),\"\",IF(B105=1,-'Refueling Cash Flow Analysis'!G101,IF(B105=\"N/A\",0,G104)))","v":""},{"$f":"IF(OR(A105=\"\",B105=\"\",B105=\"N/A\"),\"\",IF(B105=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G101),IF(G104=0,\"\",D104)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B102","v":""},{"$f":"IF(B50=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A51=1,1,IF(A50=debt_period,\"\",B50+1))))","v":"N/A"},{"$f":"IF(OR(A106=\"\",B106=\"\",B106=\"N/A\"),\"\",IF(B106=1,-'Refueling Cash Flow Analysis'!G102,IF(B106=\"N/A\",0,G105)))","v":""},{"$f":"IF(OR(A106=\"\",B106=\"\",B106=\"N/A\"),\"\",IF(B106=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G102),IF(G105=0,\"\",D105)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B103","v":""},{"$f":"IF(B51=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A52=1,1,IF(A51=debt_period,\"\",B51+1))))","v":"N/A"},{"$f":"IF(OR(A107=\"\",B107=\"\",B107=\"N/A\"),\"\",IF(B107=1,-'Refueling Cash Flow Analysis'!G103,IF(B107=\"N/A\",0,G106)))","v":""},{"$f":"IF(OR(A107=\"\",B107=\"\",B107=\"N/A\"),\"\",IF(B107=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G103),IF(G106=0,\"\",D106)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B104","v":""},{"$f":"IF(B52=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A53=1,1,IF(A52=debt_period,\"\",B52+1))))","v":"N/A"},{"$f":"IF(OR(A108=\"\",B108=\"\",B108=\"N/A\"),\"\",IF(B108=1,-'Refueling Cash Flow Analysis'!G104,IF(B108=\"N/A\",0,G107)))","v":""},{"$f":"IF(OR(A108=\"\",B108=\"\",B108=\"N/A\"),\"\",IF(B108=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G104),IF(G107=0,\"\",D107)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B105","v":""},{"$f":"IF(B53=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A54=1,1,IF(A53=debt_period,\"\",B53+1))))","v":"N/A"},{"$f":"IF(OR(A109=\"\",B109=\"\",B109=\"N/A\"),\"\",IF(B109=1,-'Refueling Cash Flow Analysis'!G105,IF(B109=\"N/A\",0,G108)))","v":""},{"$f":"IF(OR(A109=\"\",B109=\"\",B109=\"N/A\"),\"\",IF(B109=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G105),IF(G108=0,\"\",D108)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B106","v":""},{"$f":"IF(B54=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A55=1,1,IF(A54=debt_period,\"\",B54+1))))","v":"N/A"},{"$f":"IF(OR(A110=\"\",B110=\"\",B110=\"N/A\"),\"\",IF(B110=1,-'Refueling Cash Flow Analysis'!G106,IF(B110=\"N/A\",0,G109)))","v":""},{"$f":"IF(OR(A110=\"\",B110=\"\",B110=\"N/A\"),\"\",IF(B110=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G106),IF(G109=0,\"\",D109)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B107","v":""},{"$f":"IF(B55=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A56=1,1,IF(A55=debt_period,\"\",B55+1))))","v":"N/A"},{"$f":"IF(OR(A111=\"\",B111=\"\",B111=\"N/A\"),\"\",IF(B111=1,-'Refueling Cash Flow Analysis'!G107,IF(B111=\"N/A\",0,G110)))","v":""},{"$f":"IF(OR(A111=\"\",B111=\"\",B111=\"N/A\"),\"\",IF(B111=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G107),IF(G110=0,\"\",D110)))","v":""},"","",""]
[{"$f":"'Refueling Cash Flow Analysis'!B108","v":""},{"$f":"IF(B56=\"\",\"\",IF('Refueling Cash Flow Analysis'!$B$31=0,\"N/A\",IF(A57=1,1,IF(A56=debt_period,\"\",B56+1))))","v":"N/A"},{"$f":"IF(OR(A112=\"\",B112=\"\",B112=\"N/A\"),\"\",IF(B112=1,-'Refueling Cash Flow Analysis'!G108,IF(B112=\"N/A\",0,G111)))","v":""},{"$f":"IF(OR(A112=\"\",B112=\"\",B112=\"N/A\"),\"\",IF(B112=1,((debt_interest*(1+debt_interest)^debt_period)/((1+debt_interest)^debt_period-1))*(-'Refueling Cash Flow Analysis'!G108),IF(G111=0,\"\",D111)))","v":""},"","",""]

{"sheet":"Depreciation","index":19,"n_rows":304,"n_cols":24,"rows_kept":304,"cut":false,"hidden":false,"merged":[[12,2,12,7],[143,0,143,1],[281,0,281,1]]}
["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 Production Cash Flow Input Sheet"]
["Depreciation Type",{"$f":"depr_type","v":"MACRS"}]
["Depreciation Period (yrs)",{"$f":"depr_length","v":7}]
["Total Initial Depreciable Capital",{"$f":"-('Production Cash Flow Analysis'!G65+SUM('Production Cash Flow Analysis'!H65:H113))","v":4599356.5603217762}]
[]
[]
["PRODUCTION DEPRECIATION CALCULATION TABLE"]
["Operation Year","Annual Depreciable Capital",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,"Total"]
[{"$f":"IF('Production Cash Flow Analysis'!C65=\"\",\"\",'Production Cash Flow Analysis'!C65)","v":-1},{"$f":"IF(A49=\"\",\"\",IF(A49<1,0,IF(OR(A49=1,A49=1),$B$44,-'Production Cash Flow Analysis'!I65)))","v":0},{"$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$43,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,"","",{"$f":"IF($B49=\"\",\"\",IF(AND($B$42=\"Straight Line\",M$48<=depr_length),$B49/depr_length,IF(AND($B$42=\"MACRS\",M$48<=depr_length+1),$B49*INDEX(MACRS_Table,MATCH(M$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",{"$f":"SUM(C49:W49)","v":0}]
[{"$f":"IF('Production Cash Flow Analysis'!C66=\"\",\"\",'Production Cash Flow Analysis'!C66)","v":1},{"$f":"IF(A50=\"\",\"\",IF(A50<1,0,IF(OR(A50=1,A50=1),$B$44,-'Production Cash Flow Analysis'!I66)))","v":4599356.5603217762},657248.05246998183,1126382.421622803,804427.46240027866,574459.63438418985,410722.54083673464,410262.60518070246,410722.54083673464,205131.30259035123,"","","","","","","","","","","","","",4599356.5603217762]
[{"$f":"IF('Production Cash Flow Analysis'!C67=\"\",\"\",'Production Cash Flow Analysis'!C67)","v":2},{"$f":"IF(A51=\"\",\"\",IF(A51<1,0,IF(OR(A51=1,A51=1),$B$44,-'Production Cash Flow Analysis'!I67)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C68=\"\",\"\",'Production Cash Flow Analysis'!C68)","v":3},{"$f":"IF(A52=\"\",\"\",IF(A52<1,0,IF(OR(A52=1,A52=1),$B$44,-'Production Cash Flow Analysis'!I68)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C69=\"\",\"\",'Production Cash Flow Analysis'!C69)","v":4},{"$f":"IF(A53=\"\",\"\",IF(A53<1,0,IF(OR(A53=1,A53=1),$B$44,-'Production Cash Flow Analysis'!I69)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C70=\"\",\"\",'Production Cash Flow Analysis'!C70)","v":5},{"$f":"IF(A54=\"\",\"\",IF(A54<1,0,IF(OR(A54=1,A54=1),$B$44,-'Production Cash Flow Analysis'!I70)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C71=\"\",\"\",'Production Cash Flow Analysis'!C71)","v":6},{"$f":"IF(A55=\"\",\"\",IF(A55<1,0,IF(OR(A55=1,A55=1),$B$44,-'Production Cash Flow Analysis'!I71)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C72=\"\",\"\",'Production Cash Flow Analysis'!C72)","v":7},{"$f":"IF(A56=\"\",\"\",IF(A56<1,0,IF(OR(A56=1,A56=1),$B$44,-'Production Cash Flow Analysis'!I72)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C73=\"\",\"\",'Production Cash Flow Analysis'!C73)","v":8},{"$f":"IF(A57=\"\",\"\",IF(A57<1,0,IF(OR(A57=1,A57=1),$B$44,-'Production Cash Flow Analysis'!I73)))","v":589383.37610250048},84222.884445047312,144339.98880750238,103083.15248032734,73613.983675202311,52631.935485953298,52572.997148343042,52631.935485953298,26286.498574171521,"","","","","","","","","","","","","",589383.3761025006]
[{"$f":"IF('Production Cash Flow Analysis'!C74=\"\",\"\",'Production Cash Flow Analysis'!C74)","v":9},{"$f":"IF(A58=\"\",\"\",IF(A58<1,0,IF(OR(A58=1,A58=1),$B$44,-'Production Cash Flow Analysis'!I74)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C75=\"\",\"\",'Production Cash Flow Analysis'!C75)","v":10},{"$f":"IF(A59=\"\",\"\",IF(A59<1,0,IF(OR(A59=1,A59=1),$B$44,-'Production Cash Flow Analysis'!I75)))","v":0},{"$f":"IF($B59=\"\",\"\",IF(AND($B$42=\"Straight Line\",C$48<=depr_length),$B59/depr_length,IF(AND($B$42=\"MACRS\",C$48<=depr_length+1),$B59*INDEX(MACRS_Table,MATCH(C$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,"","",{"$f":"IF($B59=\"\",\"\",IF(AND($B$42=\"Straight Line\",M$48<=depr_length),$B59/depr_length,IF(AND($B$42=\"MACRS\",M$48<=depr_length+1),$B59*INDEX(MACRS_Table,MATCH(M$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C76=\"\",\"\",'Production Cash Flow Analysis'!C76)","v":11},{"$f":"IF(A60=\"\",\"\",IF(A60<1,0,IF(OR(A60=1,A60=1),$B$44,-'Production Cash Flow Analysis'!I76)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C77=\"\",\"\",'Production Cash Flow Analysis'!C77)","v":12},{"$f":"IF(A61=\"\",\"\",IF(A61<1,0,IF(OR(A61=1,A61=1),$B$44,-'Production Cash Flow Analysis'!I77)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C78=\"\",\"\",'Production Cash Flow Analysis'!C78)","v":13},{"$f":"IF(A62=\"\",\"\",IF(A62<1,0,IF(OR(A62=1,A62=1),$B$44,-'Production Cash Flow Analysis'!I78)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C79=\"\",\"\",'Production Cash Flow Analysis'!C79)","v":14},{"$f":"IF(A63=\"\",\"\",IF(A63<1,0,IF(OR(A63=1,A63=1),$B$44,-'Production Cash Flow Analysis'!I79)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C80=\"\",\"\",'Production Cash Flow Analysis'!C80)","v":15},{"$f":"IF(A64=\"\",\"\",IF(A64<1,0,IF(OR(A64=1,A64=1),$B$44,-'Production Cash Flow Analysis'!I80)))","v":672383.68997606006},96083.629297578984,164666.76567513711,117599.9073768129,83980.722878009896,60043.863514862169,59976.625145864557,60043.863514862169,29988.312572932278,"","","","","","","","","","","","","",672383.68997606006]
[{"$f":"IF('Production Cash Flow Analysis'!C81=\"\",\"\",'Production Cash Flow Analysis'!C81)","v":16},{"$f":"IF(A65=\"\",\"\",IF(A65<1,0,IF(OR(A65=1,A65=1),$B$44,-'Production Cash Flow Analysis'!I81)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C82=\"\",\"\",'Production Cash Flow Analysis'!C82)","v":17},{"$f":"IF(A66=\"\",\"\",IF(A66<1,0,IF(OR(A66=1,A66=1),$B$44,-'Production Cash Flow Analysis'!I82)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C83=\"\",\"\",'Production Cash Flow Analysis'!C83)","v":18},{"$f":"IF(A67=\"\",\"\",IF(A67<1,0,IF(OR(A67=1,A67=1),$B$44,-'Production Cash Flow Analysis'!I83)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C84=\"\",\"\",'Production Cash Flow Analysis'!C84)","v":19},{"$f":"IF(A68=\"\",\"\",IF(A68<1,0,IF(OR(A68=1,A68=1),$B$44,-'Production Cash Flow Analysis'!I84)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C85=\"\",\"\",'Production Cash Flow Analysis'!C85)","v":20},{"$f":"IF(A69=\"\",\"\",IF(A69<1,0,IF(OR(A69=1,A69=1),$B$44,-'Production Cash Flow Analysis'!I85)))","v":0},{"$f":"IF($B69=\"\",\"\",IF(AND($B$42=\"Straight Line\",C$48<=depr_length),$B69/depr_length,IF(AND($B$42=\"MACRS\",C$48<=depr_length+1),$B69*INDEX(MACRS_Table,MATCH(C$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,"","",{"$f":"IF($B69=\"\",\"\",IF(AND($B$42=\"Straight Line\",M$48<=depr_length),$B69/depr_length,IF(AND($B$42=\"MACRS\",M$48<=depr_length+1),$B69*INDEX(MACRS_Table,MATCH(M$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C86=\"\",\"\",'Production Cash Flow Analysis'!C86)","v":""},{"$f":"IF(A70=\"\",\"\",IF(A70<1,0,IF(OR(A70=1,A70=1),$B$44,-'Production Cash Flow Analysis'!I86)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C87=\"\",\"\",'Production Cash Flow Analysis'!C87)","v":""},{"$f":"IF(A71=\"\",\"\",IF(A71<1,0,IF(OR(A71=1,A71=1),$B$44,-'Production Cash Flow Analysis'!I87)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C88=\"\",\"\",'Production Cash Flow Analysis'!C88)","v":""},{"$f":"IF(A72=\"\",\"\",IF(A72<1,0,IF(OR(A72=1,A72=1),$B$44,-'Production Cash Flow Analysis'!I88)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C89=\"\",\"\",'Production Cash Flow Analysis'!C89)","v":""},{"$f":"IF(A73=\"\",\"\",IF(A73<1,0,IF(OR(A73=1,A73=1),$B$44,-'Production Cash Flow Analysis'!I89)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C90=\"\",\"\",'Production Cash Flow Analysis'!C90)","v":""},{"$f":"IF(A74=\"\",\"\",IF(A74<1,0,IF(OR(A74=1,A74=1),$B$44,-'Production Cash Flow Analysis'!I90)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C91=\"\",\"\",'Production Cash Flow Analysis'!C91)","v":""},{"$f":"IF(A75=\"\",\"\",IF(A75<1,0,IF(OR(A75=1,A75=1),$B$44,-'Production Cash Flow Analysis'!I91)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C92=\"\",\"\",'Production Cash Flow Analysis'!C92)","v":""},{"$f":"IF(A76=\"\",\"\",IF(A76<1,0,IF(OR(A76=1,A76=1),$B$44,-'Production Cash Flow Analysis'!I92)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C93=\"\",\"\",'Production Cash Flow Analysis'!C93)","v":""},{"$f":"IF(A77=\"\",\"\",IF(A77<1,0,IF(OR(A77=1,A77=1),$B$44,-'Production Cash Flow Analysis'!I93)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C94=\"\",\"\",'Production Cash Flow Analysis'!C94)","v":""},{"$f":"IF(A78=\"\",\"\",IF(A78<1,0,IF(OR(A78=1,A78=1),$B$44,-'Production Cash Flow Analysis'!I94)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C95=\"\",\"\",'Production Cash Flow Analysis'!C95)","v":""},{"$f":"IF(A79=\"\",\"\",IF(A79<1,0,IF(OR(A79=1,A79=1),$B$44,-'Production Cash Flow Analysis'!I95)))","v":""},{"$f":"IF($B79=\"\",\"\",IF(AND($B$42=\"Straight Line\",C$48<=depr_length),$B79/depr_length,IF(AND($B$42=\"MACRS\",C$48<=depr_length+1),$B79*INDEX(MACRS_Table,MATCH(C$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":""},"","","","","","","","","",{"$f":"IF($B79=\"\",\"\",IF(AND($B$42=\"Straight Line\",M$48<=depr_length),$B79/depr_length,IF(AND($B$42=\"MACRS\",M$48<=depr_length+1),$B79*INDEX(MACRS_Table,MATCH(M$48,recovery_year,0),MATCH($B$43,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C96=\"\",\"\",'Production Cash Flow Analysis'!C96)","v":""},{"$f":"IF(A80=\"\",\"\",IF(A80<1,0,IF(OR(A80=1,A80=1),$B$44,-'Production Cash Flow Analysis'!I96)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C97=\"\",\"\",'Production Cash Flow Analysis'!C97)","v":""},{"$f":"IF(A81=\"\",\"\",IF(A81<1,0,IF(OR(A81=1,A81=1),$B$44,-'Production Cash Flow Analysis'!I97)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C98=\"\",\"\",'Production Cash Flow Analysis'!C98)","v":""},{"$f":"IF(A82=\"\",\"\",IF(A82<1,0,IF(OR(A82=1,A82=1),$B$44,-'Production Cash Flow Analysis'!I98)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C99=\"\",\"\",'Production Cash Flow Analysis'!C99)","v":""},{"$f":"IF(A83=\"\",\"\",IF(A83<1,0,IF(OR(A83=1,A83=1),$B$44,-'Production Cash Flow Analysis'!I99)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C100=\"\",\"\",'Production Cash Flow Analysis'!C100)","v":""},{"$f":"IF(A84=\"\",\"\",IF(A84<1,0,IF(OR(A84=1,A84=1),$B$44,-'Production Cash Flow Analysis'!I100)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C101=\"\",\"\",'Production Cash Flow Analysis'!C101)","v":""},{"$f":"IF(A85=\"\",\"\",IF(A85<1,0,IF(OR(A85=1,A85=1),$B$44,-'Production Cash Flow Analysis'!I101)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C102=\"\",\"\",'Production Cash Flow Analysis'!C102)","v":""},{"$f":"IF(A86=\"\",\"\",IF(A86<1,0,IF(OR(A86=1,A86=1),$B$44,-'Production Cash Flow Analysis'!I102)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C103=\"\",\"\",'Production Cash Flow Analysis'!C103)","v":""},{"$f":"IF(A87=\"\",\"\",IF(A87<1,0,IF(OR(A87=1,A87=1),$B$44,-'Production Cash Flow Analysis'!I103)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C104=\"\",\"\",'Production Cash Flow Analysis'!C104)","v":""},{"$f":"IF(A88=\"\",\"\",IF(A88<1,0,IF(OR(A88=1,A88=1),$B$44,-'Production Cash Flow Analysis'!I104)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C105=\"\",\"\",'Production Cash Flow Analysis'!C105)","v":""},{"$f":"IF(A89=\"\",\"\",IF(A89<1,0,IF(OR(A89=1,A89=1),$B$44,-'Production Cash Flow Analysis'!I105)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C106=\"\",\"\",'Production Cash Flow Analysis'!C106)","v":""},{"$f":"IF(A90=\"\",\"\",IF(A90<1,0,IF(OR(A90=1,A90=1),$B$44,-'Production Cash Flow Analysis'!I106)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C107=\"\",\"\",'Production Cash Flow Analysis'!C107)","v":""},{"$f":"IF(A91=\"\",\"\",IF(A91<1,0,IF(OR(A91=1,A91=1),$B$44,-'Production Cash Flow Analysis'!I107)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C108=\"\",\"\",'Production Cash Flow Analysis'!C108)","v":""},{"$f":"IF(A92=\"\",\"\",IF(A92<1,0,IF(OR(A92=1,A92=1),$B$44,-'Production Cash Flow Analysis'!I108)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[]
[]
["PRODUCTION DEPRECIATION CHARGES TO CASH FLOW TAB"]
["Operation Year","Depreciation Charge","Post Analysis Depreciation"]
[{"$f":"IF('Production Cash Flow Analysis'!C65=\"\",\"\",'Production Cash Flow Analysis'!C65)","v":-1},{"$f":"C49","v":0},{"$f":"IF(A97=\"\",B97,0)","v":0}]
[{"$f":"IF('Production Cash Flow Analysis'!C66=\"\",\"\",'Production Cash Flow Analysis'!C66)","v":1},{"$f":"SUM(D49,C50)","v":657248.05246998183},0]
[{"$f":"IF('Production Cash Flow Analysis'!C67=\"\",\"\",'Production Cash Flow Analysis'!C67)","v":2},{"$f":"SUM(E49,D50,C51)","v":1126382.421622803},0]
[{"$f":"IF('Production Cash Flow Analysis'!C68=\"\",\"\",'Production Cash Flow Analysis'!C68)","v":3},{"$f":"SUM(F49,E50,D51,C52)","v":804427.46240027866},0]
[{"$f":"IF('Production Cash Flow Analysis'!C69=\"\",\"\",'Production Cash Flow Analysis'!C69)","v":4},{"$f":"SUM(G49,F50,E51,D52,C53)","v":574459.63438418985},0]
[{"$f":"IF('Production Cash Flow Analysis'!C70=\"\",\"\",'Production Cash Flow Analysis'!C70)","v":5},{"$f":"SUM(H49,G50,F51,E52,D53,C54)","v":410722.54083673464},0]
[{"$f":"IF('Production Cash Flow Analysis'!C71=\"\",\"\",'Production Cash Flow Analysis'!C71)","v":6},{"$f":"SUM(I49,H50,G51,F52,E53,D54,C55)","v":410262.60518070246},0]
[{"$f":"IF('Production Cash Flow Analysis'!C72=\"\",\"\",'Production Cash Flow Analysis'!C72)","v":7},{"$f":"SUM(J49,I50,H51,G52,F53,E54,D55,C56)","v":410722.54083673464},0]
[{"$f":"IF('Production Cash Flow Analysis'!C73=\"\",\"\",'Production Cash Flow Analysis'!C73)","v":8},{"$f":"SUM(K49,J50,I51,H52,G53,F54,E55,D56,C57)","v":289354.18703539856},0]
[{"$f":"IF('Production Cash Flow Analysis'!C74=\"\",\"\",'Production Cash Flow Analysis'!C74)","v":9},{"$f":"SUM(L49,K50,J51,I52,H53,G54,F55,E56,D57,C58)","v":144339.98880750238},0]
[{"$f":"IF('Production Cash Flow Analysis'!C75=\"\",\"\",'Production Cash Flow Analysis'!C75)","v":10},{"$f":"SUM(M49,L50,K51,J52,I53,H54,G55,F56,E57,D58,C59)","v":103083.15248032734},0]
[{"$f":"IF('Production Cash Flow Analysis'!C76=\"\",\"\",'Production Cash Flow Analysis'!C76)","v":11},{"$f":"SUM(N49,M50,L51,K52,J53,I54,H55,G56,F57,E58,D59,C60)","v":73613.983675202311},0]
[{"$f":"IF('Production Cash Flow Analysis'!C77=\"\",\"\",'Production Cash Flow Analysis'!C77)","v":12},{"$f":"SUM(O49,N50,M51,L52,K53,J54,I55,H56,G57,F58,E59,D60,C61)","v":52631.935485953298},0]
[{"$f":"IF('Production Cash Flow Analysis'!C78=\"\",\"\",'Production Cash Flow Analysis'!C78)","v":13},{"$f":"SUM(P49,O50,N51,M52,L53,K54,J55,I56,H57,G58,F59,E60,D61,C62)","v":52572.997148343042},0]
[{"$f":"IF('Production Cash Flow Analysis'!C79=\"\",\"\",'Production Cash Flow Analysis'!C79)","v":14},{"$f":"SUM(Q49,P50,O51,N52,M53,L54,K55,J56,I57,H58,G59,F60,E61,D62,C63)","v":52631.935485953298},0]
[{"$f":"IF('Production Cash Flow Analysis'!C80=\"\",\"\",'Production Cash Flow Analysis'!C80)","v":15},{"$f":"SUM(R49,Q50,P51,O52,N53,M54,L55,K56,J57,I58,H59,G60,F61,E62,D63,C64)","v":122370.1278717505},0]
[{"$f":"IF('Production Cash Flow Analysis'!C81=\"\",\"\",'Production Cash Flow Analysis'!C81)","v":16},{"$f":"SUM(S49,R50,Q51,P52,O53,N54,M55,L56,K57,J58,I59,H60,G61,F62,E63,D64,C65)","v":164666.76567513711},0]
[{"$f":"IF('Production Cash Flow Analysis'!C82=\"\",\"\",'Production Cash Flow Analysis'!C82)","v":17},{"$f":"SUM(T49,S50,R51,Q52,P53,O54,N55,M56,L57,K58,J59,I60,H61,G62,F63,E64,D65,C66)","v":117599.9073768129},0]
[{"$f":"IF('Production Cash Flow Analysis'!C83=\"\",\"\",'Production Cash Flow Analysis'!C83)","v":18},{"$f":"SUM(U49,T50,S51,R52,Q53,P54,O55,N56,M57,L58,K59,J60,I61,H62,G63,F64,E65,D66,C67)","v":83980.722878009896},0]
[{"$f":"IF('Production Cash Flow Analysis'!C84=\"\",\"\",'Production Cash Flow Analysis'!C84)","v":19},{"$f":"SUM(V49,U50,T51,S52,R53,Q54,P55,O56,N57,M58,L59,K60,J61,I62,H63,G64,F65,E66,D67,C68)","v":60043.863514862169},0]
[{"$f":"IF('Production Cash Flow Analysis'!C85=\"\",\"\",'Production Cash Flow Analysis'!C85)","v":20},{"$f":"SUM(W49,V50,U51,T52,S53,R54,Q55,P56,O57,N58,M59,L60,K61,J62,I63,H64,G65,F66,E67,D68,C69)","v":59976.625145864557},0]
[{"$f":"IF('Production Cash Flow Analysis'!C86=\"\",\"\",'Production Cash Flow Analysis'!C86)","v":""},60043.863514862169,60043.863514862169]
[{"$f":"IF('Production Cash Flow Analysis'!C87=\"\",\"\",'Production Cash Flow Analysis'!C87)","v":""},29988.312572932278,29988.312572932278]
[{"$f":"IF('Production Cash Flow Analysis'!C88=\"\",\"\",'Production Cash Flow Analysis'!C88)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C89=\"\",\"\",'Production Cash Flow Analysis'!C89)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C90=\"\",\"\",'Production Cash Flow Analysis'!C90)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C91=\"\",\"\",'Production Cash Flow Analysis'!C91)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C92=\"\",\"\",'Production Cash Flow Analysis'!C92)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C93=\"\",\"\",'Production Cash Flow Analysis'!C93)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C94=\"\",\"\",'Production Cash Flow Analysis'!C94)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C95=\"\",\"\",'Production Cash Flow Analysis'!C95)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C96=\"\",\"\",'Production Cash Flow Analysis'!C96)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C97=\"\",\"\",'Production Cash Flow Analysis'!C97)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C98=\"\",\"\",'Production Cash Flow Analysis'!C98)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C99=\"\",\"\",'Production Cash Flow Analysis'!C99)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C100=\"\",\"\",'Production Cash Flow Analysis'!C100)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C101=\"\",\"\",'Production Cash Flow Analysis'!C101)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C102=\"\",\"\",'Production Cash Flow Analysis'!C102)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C103=\"\",\"\",'Production Cash Flow Analysis'!C103)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C104=\"\",\"\",'Production Cash Flow Analysis'!C104)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C105=\"\",\"\",'Production Cash Flow Analysis'!C105)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C106=\"\",\"\",'Production Cash Flow Analysis'!C106)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C107=\"\",\"\",'Production Cash Flow Analysis'!C107)","v":""},0,0]
[{"$f":"IF('Production Cash Flow Analysis'!C108=\"\",\"\",'Production Cash Flow Analysis'!C108)","v":""},0,0]
["Totals",{"$f":"SUM(B97:B140)","v":5861123.6264003366},{"$f":"SUM(C97:C140)","v":90032.176087794447}]
[]
[{"$f":"IF('Production Cash Flow Analysis'!C109=\"\",\"\",'Production Cash Flow Analysis'!C109)","v":""}]
["Production Process Remaining Book Value Calculation for Greater than 40-year Plant Life "]
["Year after 40","Depreciation Charge"]
[1,{"$f":"SUM(D92,E91,F90,G89,H88,I87,J86,K85,L84,M83,N82,O81,P80,Q79,R78,S77,T76,U75,V74,W73)","v":0}]
[2,{"$f":"SUM(E92,F91,G90,H89,I88,J87,K86,L85,M84,N83,O82,P81,Q80,R79,S78,T77,U76,V75,W74)","v":0}]
[3,{"$f":"SUM(F92,G91,H90,I89,J88,K87,L86,M85,N84,O83,P82,Q81,R80,S79,T78,U77,V76,W75)","v":0}]
[4,{"$f":"SUM(G92,H91,I90,J89,K88,L87,M86,N85,O84,P83,Q82,R81,S80,T79,U78,V77,W76)","v":0}]
[5,{"$f":"SUM(H92,I91,J90,K89,L88,M87,N86,O85,P84,Q83,R82,S81,T80,U79,V78,W77)","v":0}]
[6,{"$f":"SUM(I92,J91,K90,L89,M88,N87,O86,P85,Q84,R83,S82,T81,U80,V79,W78)","v":0}]
[7,{"$f":"SUM(J92,K91,L90,M89,N88,O87,P86,Q85,R84,S83,T82,U81,V80,W79)","v":0}]
[8,{"$f":"SUM(K92,L91,M90,N89,O88,P87,Q86,R85,S84,T83,U82,V81,W80)","v":0}]
[9,{"$f":"SUM(L92,M91,N90,O89,P88,Q87,R86,S85,T84,U83,V82,W81)","v":0}]
[10,{"$f":"SUM(M92,N91,O90,P89,Q88,R87,S86,T85,U84,V83,W82)","v":0}]
[11,{"$f":"SUM(N92,O91,P90,Q89,R88,S87,T86,U85,V84,W83)","v":0}]
[12,{"$f":"SUM(O92,P91,Q90,R89,S88,T87,U86,V85,W84)","v":0}]
[13,{"$f":"SUM(P92,Q91,R90,S89,T88,U87,V86,W85)","v":0}]
[14,{"$f":"SUM(Q92,R91,S90,T89,U88,V87,W86)","v":0}]
[15,{"$f":"SUM(R92,S91,T90,U89,V88,W87)","v":0}]
[16,{"$f":"SUM(S92,T91,U90,V89,W88)","v":0}]
[17,{"$f":"SUM(T92,U91,V90,W89)","v":0}]
[18,{"$f":"SUM(U92,V91,W90)","v":0}]
[19,{"$f":"SUM(V92,W91)","v":0}]
[20,{"$f":"SUM(W92)","v":0}]
["Totals",{"$f":"SUM(B146:B165)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Inputs from Refueling Cash Flow Input Sheet"]
["Depreciation Type",{"$f":"depr_type","v":"MACRS"}]
["Depreciation Period (yrs)",{"$f":"depr_length","v":7}]
["Total Initial Depreciable Capital",{"$f":"-('Refueling Cash Flow Analysis'!G65+SUM('Refueling Cash Flow Analysis'!H65:H113))","v":4648458.0907968637}]
[]
[]
["REFUELING 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"]
[{"$f":"IF('Production Cash Flow Analysis'!C65=\"\",\"\",'Production Cash Flow Analysis'!C65)","v":-1},{"$f":"IF(A187=\"\",\"\",IF(A187<1,0,IF(OR(A187=1,A187=1),$B$182,-'Refueling Cash Flow Analysis'!I65)))","v":0},{"$f":"IF($B187=\"\",\"\",IF(AND($B$180=\"Straight Line\",C$186<=depr_length),$B187/depr_length,IF(AND($B$180=\"MACRS\",C$186<=depr_length+1),$B187*INDEX(MACRS_Table,MATCH(C$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,"","",{"$f":"IF($B187=\"\",\"\",IF(AND($B$180=\"Straight Line\",M$186<=depr_length),$B187/depr_length,IF(AND($B$180=\"MACRS\",M$186<=depr_length+1),$B187*INDEX(MACRS_Table,MATCH(M$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",{"$f":"SUM(C187:W187)","v":0}]
[{"$f":"IF('Production Cash Flow Analysis'!C66=\"\",\"\",'Production Cash Flow Analysis'!C66)","v":1},{"$f":"IF(A188=\"\",\"\",IF(A188<1,0,IF(OR(A188=1,A188=1),$B$182,-'Refueling Cash Flow Analysis'!I66)))","v":4648458.0907968637},664264.66117487184,1138407.386436152,813015.32008037146,580592.41554052825,415107.30750815995,414642.46169908025,415107.30750815995,207321.23084954012,"","","","","","","","","","","","","",4648458.0907968637]
[{"$f":"IF('Production Cash Flow Analysis'!C67=\"\",\"\",'Production Cash Flow Analysis'!C67)","v":2},{"$f":"IF(A189=\"\",\"\",IF(A189<1,0,IF(OR(A189=1,A189=1),$B$182,-'Refueling Cash Flow Analysis'!I67)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C68=\"\",\"\",'Production Cash Flow Analysis'!C68)","v":3},{"$f":"IF(A190=\"\",\"\",IF(A190<1,0,IF(OR(A190=1,A190=1),$B$182,-'Refueling Cash Flow Analysis'!I68)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C69=\"\",\"\",'Production Cash Flow Analysis'!C69)","v":4},{"$f":"IF(A191=\"\",\"\",IF(A191<1,0,IF(OR(A191=1,A191=1),$B$182,-'Refueling Cash Flow Analysis'!I69)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C70=\"\",\"\",'Production Cash Flow Analysis'!C70)","v":5},{"$f":"IF(A192=\"\",\"\",IF(A192<1,0,IF(OR(A192=1,A192=1),$B$182,-'Refueling Cash Flow Analysis'!I70)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C71=\"\",\"\",'Production Cash Flow Analysis'!C71)","v":6},{"$f":"IF(A193=\"\",\"\",IF(A193<1,0,IF(OR(A193=1,A193=1),$B$182,-'Refueling Cash Flow Analysis'!I71)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C72=\"\",\"\",'Production Cash Flow Analysis'!C72)","v":7},{"$f":"IF(A194=\"\",\"\",IF(A194<1,0,IF(OR(A194=1,A194=1),$B$182,-'Refueling Cash Flow Analysis'!I72)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C73=\"\",\"\",'Production Cash Flow Analysis'!C73)","v":8},{"$f":"IF(A195=\"\",\"\",IF(A195<1,0,IF(OR(A195=1,A195=1),$B$182,-'Refueling Cash Flow Analysis'!I73)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C74=\"\",\"\",'Production Cash Flow Analysis'!C74)","v":9},{"$f":"IF(A196=\"\",\"\",IF(A196<1,0,IF(OR(A196=1,A196=1),$B$182,-'Refueling Cash Flow Analysis'!I74)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C75=\"\",\"\",'Production Cash Flow Analysis'!C75)","v":10},{"$f":"IF(A197=\"\",\"\",IF(A197<1,0,IF(OR(A197=1,A197=1),$B$182,-'Refueling Cash Flow Analysis'!I75)))","v":0},{"$f":"IF($B197=\"\",\"\",IF(AND($B$180=\"Straight Line\",C$186<=depr_length),$B197/depr_length,IF(AND($B$180=\"MACRS\",C$186<=depr_length+1),$B197*INDEX(MACRS_Table,MATCH(C$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,"","",{"$f":"IF($B197=\"\",\"\",IF(AND($B$180=\"Straight Line\",M$186<=depr_length),$B197/depr_length,IF(AND($B$180=\"MACRS\",M$186<=depr_length+1),$B197*INDEX(MACRS_Table,MATCH(M$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C76=\"\",\"\",'Production Cash Flow Analysis'!C76)","v":11},{"$f":"IF(A198=\"\",\"\",IF(A198<1,0,IF(OR(A198=1,A198=1),$B$182,-'Refueling Cash Flow Analysis'!I76)))","v":524943.08642741293},75014.367050477304,128558.56186607343,91812.545816154525,65565.391494783878,46877.417617967978,46824.923309325233,46877.417617967978,23412.461654662617,"","","","","","","","","","","","","",524943.08642741293]
[{"$f":"IF('Production Cash Flow Analysis'!C77=\"\",\"\",'Production Cash Flow Analysis'!C77)","v":12},{"$f":"IF(A199=\"\",\"\",IF(A199<1,0,IF(OR(A199=1,A199=1),$B$182,-'Refueling Cash Flow Analysis'!I77)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C78=\"\",\"\",'Production Cash Flow Analysis'!C78)","v":13},{"$f":"IF(A200=\"\",\"\",IF(A200<1,0,IF(OR(A200=1,A200=1),$B$182,-'Refueling Cash Flow Analysis'!I78)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C79=\"\",\"\",'Production Cash Flow Analysis'!C79)","v":14},{"$f":"IF(A201=\"\",\"\",IF(A201<1,0,IF(OR(A201=1,A201=1),$B$182,-'Refueling Cash Flow Analysis'!I79)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C80=\"\",\"\",'Production Cash Flow Analysis'!C80)","v":15},{"$f":"IF(A202=\"\",\"\",IF(A202<1,0,IF(OR(A202=1,A202=1),$B$182,-'Refueling Cash Flow Analysis'!I80)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C81=\"\",\"\",'Production Cash Flow Analysis'!C81)","v":16},{"$f":"IF(A203=\"\",\"\",IF(A203<1,0,IF(OR(A203=1,A203=1),$B$182,-'Refueling Cash Flow Analysis'!I81)))","v":41408.489344601599},5917.2731273435684,10140.939040492933,7242.3447863708197,5171.9203191407396,3697.7780984729229,3693.6372495384626,3697.7780984729229,1846.8186247692313,"","","","","","","","","","","","","",41408.489344601599]
[{"$f":"IF('Production Cash Flow Analysis'!C82=\"\",\"\",'Production Cash Flow Analysis'!C82)","v":17},{"$f":"IF(A204=\"\",\"\",IF(A204<1,0,IF(OR(A204=1,A204=1),$B$182,-'Refueling Cash Flow Analysis'!I82)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C83=\"\",\"\",'Production Cash Flow Analysis'!C83)","v":18},{"$f":"IF(A205=\"\",\"\",IF(A205<1,0,IF(OR(A205=1,A205=1),$B$182,-'Refueling Cash Flow Analysis'!I83)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C84=\"\",\"\",'Production Cash Flow Analysis'!C84)","v":19},{"$f":"IF(A206=\"\",\"\",IF(A206<1,0,IF(OR(A206=1,A206=1),$B$182,-'Refueling Cash Flow Analysis'!I84)))","v":0},0,0,0,0,0,0,0,0,"","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C85=\"\",\"\",'Production Cash Flow Analysis'!C85)","v":20},{"$f":"IF(A207=\"\",\"\",IF(A207<1,0,IF(OR(A207=1,A207=1),$B$182,-'Refueling Cash Flow Analysis'!I85)))","v":0},{"$f":"IF($B207=\"\",\"\",IF(AND($B$180=\"Straight Line\",C$186<=depr_length),$B207/depr_length,IF(AND($B$180=\"MACRS\",C$186<=depr_length+1),$B207*INDEX(MACRS_Table,MATCH(C$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":0},0,0,0,0,0,0,0,"","",{"$f":"IF($B207=\"\",\"\",IF(AND($B$180=\"Straight Line\",M$186<=depr_length),$B207/depr_length,IF(AND($B$180=\"MACRS\",M$186<=depr_length+1),$B207*INDEX(MACRS_Table,MATCH(M$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C86=\"\",\"\",'Production Cash Flow Analysis'!C86)","v":""},{"$f":"IF(A208=\"\",\"\",IF(A208<1,0,IF(OR(A208=1,A208=1),$B$182,-'Refueling Cash Flow Analysis'!I86)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C87=\"\",\"\",'Production Cash Flow Analysis'!C87)","v":""},{"$f":"IF(A209=\"\",\"\",IF(A209<1,0,IF(OR(A209=1,A209=1),$B$182,-'Refueling Cash Flow Analysis'!I87)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C88=\"\",\"\",'Production Cash Flow Analysis'!C88)","v":""},{"$f":"IF(A210=\"\",\"\",IF(A210<1,0,IF(OR(A210=1,A210=1),$B$182,-'Refueling Cash Flow Analysis'!I88)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C89=\"\",\"\",'Production Cash Flow Analysis'!C89)","v":""},{"$f":"IF(A211=\"\",\"\",IF(A211<1,0,IF(OR(A211=1,A211=1),$B$182,-'Refueling Cash Flow Analysis'!I89)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C90=\"\",\"\",'Production Cash Flow Analysis'!C90)","v":""},{"$f":"IF(A212=\"\",\"\",IF(A212<1,0,IF(OR(A212=1,A212=1),$B$182,-'Refueling Cash Flow Analysis'!I90)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C91=\"\",\"\",'Production Cash Flow Analysis'!C91)","v":""},{"$f":"IF(A213=\"\",\"\",IF(A213<1,0,IF(OR(A213=1,A213=1),$B$182,-'Refueling Cash Flow Analysis'!I91)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C92=\"\",\"\",'Production Cash Flow Analysis'!C92)","v":""},{"$f":"IF(A214=\"\",\"\",IF(A214<1,0,IF(OR(A214=1,A214=1),$B$182,-'Refueling Cash Flow Analysis'!I92)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C93=\"\",\"\",'Production Cash Flow Analysis'!C93)","v":""},{"$f":"IF(A215=\"\",\"\",IF(A215<1,0,IF(OR(A215=1,A215=1),$B$182,-'Refueling Cash Flow Analysis'!I93)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C94=\"\",\"\",'Production Cash Flow Analysis'!C94)","v":""},{"$f":"IF(A216=\"\",\"\",IF(A216<1,0,IF(OR(A216=1,A216=1),$B$182,-'Refueling Cash Flow Analysis'!I94)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C95=\"\",\"\",'Production Cash Flow Analysis'!C95)","v":""},{"$f":"IF(A217=\"\",\"\",IF(A217<1,0,IF(OR(A217=1,A217=1),$B$182,-'Refueling Cash Flow Analysis'!I95)))","v":""},{"$f":"IF($B217=\"\",\"\",IF(AND($B$180=\"Straight Line\",C$186<=depr_length),$B217/depr_length,IF(AND($B$180=\"MACRS\",C$186<=depr_length+1),$B217*INDEX(MACRS_Table,MATCH(C$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":""},"","","","","","","","","",{"$f":"IF($B217=\"\",\"\",IF(AND($B$180=\"Straight Line\",M$186<=depr_length),$B217/depr_length,IF(AND($B$180=\"MACRS\",M$186<=depr_length+1),$B217*INDEX(MACRS_Table,MATCH(M$186,recovery_year,0),MATCH($B$181,recovery_period,0)),\"\")))","v":""},"","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C96=\"\",\"\",'Production Cash Flow Analysis'!C96)","v":""},{"$f":"IF(A218=\"\",\"\",IF(A218<1,0,IF(OR(A218=1,A218=1),$B$182,-'Refueling Cash Flow Analysis'!I96)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C97=\"\",\"\",'Production Cash Flow Analysis'!C97)","v":""},{"$f":"IF(A219=\"\",\"\",IF(A219<1,0,IF(OR(A219=1,A219=1),$B$182,-'Refueling Cash Flow Analysis'!I97)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C98=\"\",\"\",'Production Cash Flow Analysis'!C98)","v":""},{"$f":"IF(A220=\"\",\"\",IF(A220<1,0,IF(OR(A220=1,A220=1),$B$182,-'Refueling Cash Flow Analysis'!I98)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C99=\"\",\"\",'Production Cash Flow Analysis'!C99)","v":""},{"$f":"IF(A221=\"\",\"\",IF(A221<1,0,IF(OR(A221=1,A221=1),$B$182,-'Refueling Cash Flow Analysis'!I99)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C100=\"\",\"\",'Production Cash Flow Analysis'!C100)","v":""},{"$f":"IF(A222=\"\",\"\",IF(A222<1,0,IF(OR(A222=1,A222=1),$B$182,-'Refueling Cash Flow Analysis'!I100)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C101=\"\",\"\",'Production Cash Flow Analysis'!C101)","v":""},{"$f":"IF(A223=\"\",\"\",IF(A223<1,0,IF(OR(A223=1,A223=1),$B$182,-'Refueling Cash Flow Analysis'!I101)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C102=\"\",\"\",'Production Cash Flow Analysis'!C102)","v":""},{"$f":"IF(A224=\"\",\"\",IF(A224<1,0,IF(OR(A224=1,A224=1),$B$182,-'Refueling Cash Flow Analysis'!I102)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C103=\"\",\"\",'Production Cash Flow Analysis'!C103)","v":""},{"$f":"IF(A225=\"\",\"\",IF(A225<1,0,IF(OR(A225=1,A225=1),$B$182,-'Refueling Cash Flow Analysis'!I103)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C104=\"\",\"\",'Production Cash Flow Analysis'!C104)","v":""},{"$f":"IF(A226=\"\",\"\",IF(A226<1,0,IF(OR(A226=1,A226=1),$B$182,-'Refueling Cash Flow Analysis'!I104)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C105=\"\",\"\",'Production Cash Flow Analysis'!C105)","v":""},{"$f":"IF(A227=\"\",\"\",IF(A227<1,0,IF(OR(A227=1,A227=1),$B$182,-'Refueling Cash Flow Analysis'!I105)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C106=\"\",\"\",'Production Cash Flow Analysis'!C106)","v":""},{"$f":"IF(A228=\"\",\"\",IF(A228<1,0,IF(OR(A228=1,A228=1),$B$182,-'Refueling Cash Flow Analysis'!I106)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C107=\"\",\"\",'Production Cash Flow Analysis'!C107)","v":""},{"$f":"IF(A229=\"\",\"\",IF(A229<1,0,IF(OR(A229=1,A229=1),$B$182,-'Refueling Cash Flow Analysis'!I107)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[{"$f":"IF('Production Cash Flow Analysis'!C108=\"\",\"\",'Production Cash Flow Analysis'!C108)","v":""},{"$f":"IF(A230=\"\",\"\",IF(A230<1,0,IF(OR(A230=1,A230=1),$B$182,-'Refueling Cash Flow Analysis'!I108)))","v":""},"","","","","","","","","","","","","","","","","","","","","",0]
[]
[]
["REFUELING DEPRECIATION CHARGES TO CASH FLOW TAB"]
["Operation Year","Depreciation Charge","Post Analysis Depreciation"]
[{"$f":"IF('Refueling Cash Flow Analysis'!C65=\"\",\"\",'Refueling Cash Flow Analysis'!C65)","v":-1},{"$f":"C187","v":0},{"$f":"IF(A235=\"\",B235,0)","v":0}]
[{"$f":"IF('Refueling Cash Flow Analysis'!C66=\"\",\"\",'Refueling Cash Flow Analysis'!C66)","v":1},{"$f":"SUM(D187,C188)","v":664264.66117487184},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C67=\"\",\"\",'Refueling Cash Flow Analysis'!C67)","v":2},{"$f":"SUM(E187,D188,C189)","v":1138407.386436152},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C68=\"\",\"\",'Refueling Cash Flow Analysis'!C68)","v":3},{"$f":"SUM(F187,E188,D189,C190)","v":813015.32008037146},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C69=\"\",\"\",'Refueling Cash Flow Analysis'!C69)","v":4},{"$f":"SUM(G187,F188,E189,D190,C191)","v":580592.41554052825},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C70=\"\",\"\",'Refueling Cash Flow Analysis'!C70)","v":5},{"$f":"SUM(H187,G188,F189,E190,D191,C192)","v":415107.30750815995},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C71=\"\",\"\",'Refueling Cash Flow Analysis'!C71)","v":6},{"$f":"SUM(I187,H188,G189,F190,E191,D192,C193)","v":414642.46169908025},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C72=\"\",\"\",'Refueling Cash Flow Analysis'!C72)","v":7},{"$f":"SUM(J187,I188,H189,G190,F191,E192,D193,C194)","v":415107.30750815995},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C73=\"\",\"\",'Refueling Cash Flow Analysis'!C73)","v":8},{"$f":"SUM(K187,J188,I189,H190,G191,F192,E193,D194,C195)","v":207321.23084954012},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C74=\"\",\"\",'Refueling Cash Flow Analysis'!C74)","v":9},{"$f":"SUM(L187,K188,J189,I190,H191,G192,F193,E194,D195,C196)","v":0},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C75=\"\",\"\",'Refueling Cash Flow Analysis'!C75)","v":10},{"$f":"SUM(M187,L188,K189,J190,I191,H192,G193,F194,E195,D196,C197)","v":0},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C76=\"\",\"\",'Refueling Cash Flow Analysis'!C76)","v":11},{"$f":"SUM(N187,M188,L189,K190,J191,I192,H193,G194,F195,E196,D197,C198)","v":75014.367050477304},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C77=\"\",\"\",'Refueling Cash Flow Analysis'!C77)","v":12},{"$f":"SUM(O187,N188,M189,L190,K191,J192,I193,H194,G195,F196,E197,D198,C199)","v":128558.56186607343},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C78=\"\",\"\",'Refueling Cash Flow Analysis'!C78)","v":13},{"$f":"SUM(P187,O188,N189,M190,L191,K192,J193,I194,H195,G196,F197,E198,D199,C200)","v":91812.545816154525},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C79=\"\",\"\",'Refueling Cash Flow Analysis'!C79)","v":14},{"$f":"SUM(Q187,P188,O189,N190,M191,L192,K193,J194,I195,H196,G197,F198,E199,D200,C201)","v":65565.391494783878},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C80=\"\",\"\",'Refueling Cash Flow Analysis'!C80)","v":15},{"$f":"SUM(R187,Q188,P189,O190,N191,M192,L193,K194,J195,I196,H197,G198,F199,E200,D201,C202)","v":46877.417617967978},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C81=\"\",\"\",'Refueling Cash Flow Analysis'!C81)","v":16},{"$f":"SUM(S187,R188,Q189,P190,O191,N192,M193,L194,K195,J196,I197,H198,G199,F200,E201,D202,C203)","v":52742.196436668804},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C82=\"\",\"\",'Refueling Cash Flow Analysis'!C82)","v":17},{"$f":"SUM(T187,S188,R189,Q190,P191,O192,N193,M194,L195,K196,J197,I198,H199,G200,F201,E202,D203,C204)","v":57018.356658460907},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C83=\"\",\"\",'Refueling Cash Flow Analysis'!C83)","v":18},{"$f":"SUM(U187,T188,S189,R190,Q191,P192,O193,N194,M195,L196,K197,J198,I199,H200,G201,F202,E203,D204,C205)","v":30654.806441033437},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C84=\"\",\"\",'Refueling Cash Flow Analysis'!C84)","v":19},{"$f":"SUM(V187,U188,T189,S190,R191,Q192,P193,O194,N195,M196,L197,K198,J199,I200,H201,G202,F203,E204,D205,C206)","v":5171.9203191407396},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C85=\"\",\"\",'Refueling Cash Flow Analysis'!C85)","v":20},{"$f":"SUM(W187,V188,U189,T190,S191,R192,Q193,P194,O195,N196,M197,L198,K199,J200,I201,H202,G203,F204,E205,D206,C207)","v":3697.7780984729229},0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C86=\"\",\"\",'Refueling Cash Flow Analysis'!C86)","v":""},3693.6372495384626,3693.6372495384626]
[{"$f":"IF('Refueling Cash Flow Analysis'!C87=\"\",\"\",'Refueling Cash Flow Analysis'!C87)","v":""},3697.7780984729229,3697.7780984729229]
[{"$f":"IF('Refueling Cash Flow Analysis'!C88=\"\",\"\",'Refueling Cash Flow Analysis'!C88)","v":""},1846.8186247692313,1846.8186247692313]
[{"$f":"IF('Refueling Cash Flow Analysis'!C89=\"\",\"\",'Refueling Cash Flow Analysis'!C89)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C90=\"\",\"\",'Refueling Cash Flow Analysis'!C90)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C91=\"\",\"\",'Refueling Cash Flow Analysis'!C91)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C92=\"\",\"\",'Refueling Cash Flow Analysis'!C92)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C93=\"\",\"\",'Refueling Cash Flow Analysis'!C93)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C94=\"\",\"\",'Refueling Cash Flow Analysis'!C94)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C95=\"\",\"\",'Refueling Cash Flow Analysis'!C95)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C96=\"\",\"\",'Refueling Cash Flow Analysis'!C96)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C97=\"\",\"\",'Refueling Cash Flow Analysis'!C97)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C98=\"\",\"\",'Refueling Cash Flow Analysis'!C98)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C99=\"\",\"\",'Refueling Cash Flow Analysis'!C99)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C100=\"\",\"\",'Refueling Cash Flow Analysis'!C100)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C101=\"\",\"\",'Refueling Cash Flow Analysis'!C101)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C102=\"\",\"\",'Refueling Cash Flow Analysis'!C102)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C103=\"\",\"\",'Refueling Cash Flow Analysis'!C103)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C104=\"\",\"\",'Refueling Cash Flow Analysis'!C104)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C105=\"\",\"\",'Refueling Cash Flow Analysis'!C105)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C106=\"\",\"\",'Refueling Cash Flow Analysis'!C106)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C107=\"\",\"\",'Refueling Cash Flow Analysis'!C107)","v":""},0,0]
[{"$f":"IF('Refueling Cash Flow Analysis'!C108=\"\",\"\",'Refueling Cash Flow Analysis'!C108)","v":""},0,0]
["Totals",{"$f":"SUM(B235:B278)","v":5214809.666568879},{"$f":"SUM(C235:C278)","v":9238.2339727806175}]
[]
[""]
["Refueling Process Remaining Book Value Calculation for Greater than 40-year Plant Life "]
["Year after 40","Depreciation Charge"]
[1,{"$f":"SUM(D230,E229,F228,G227,H226,I225,J224,K223,L222,M221,N220,O219,P218,Q217,R216,S215,T214,U213,V212,W211)","v":0}]
[2,{"$f":"SUM(E230,F229,G228,H227,I226,J225,K224,L223,M222,N221,O220,P219,Q218,R217,S216,T215,U214,V213,W212)","v":0}]
[3,{"$f":"SUM(F230,G229,H228,I227,J226,K225,L224,M223,N222,O221,P220,Q219,R218,S217,T216,U215,V214,W213)","v":0}]
[4,{"$f":"SUM(G230,H229,I228,J227,K226,L225,M224,N223,O222,P221,Q220,R219,S218,T217,U216,V215,W214)","v":0}]
[5,{"$f":"SUM(H230,I229,J228,K227,L226,M225,N224,O223,P222,Q221,R220,S219,T218,U217,V216,W215)","v":0}]
[6,{"$f":"SUM(I230,J229,K228,L227,M226,N225,O224,P223,Q222,R221,S220,T219,U218,V217,W216)","v":0}]
[7,{"$f":"SUM(J230,K229,L228,M227,N226,O225,P224,Q223,R222,S221,T220,U219,V218,W217)","v":0}]
[8,{"$f":"SUM(K230,L229,M228,N227,O226,P225,Q224,R223,S222,T221,U220,V219,W218)","v":0}]
[9,{"$f":"SUM(L230,M229,N228,O227,P226,Q225,R224,S223,T222,U221,V220,W219)","v":0}]
[10,{"$f":"SUM(M230,N229,O228,P227,Q226,R225,S224,T223,U222,V221,W220)","v":0}]
[11,{"$f":"SUM(N230,O229,P228,Q227,R226,S225,T224,U223,V222,W221)","v":0}]
[12,{"$f":"SUM(O230,P229,Q228,R227,S226,T225,U224,V223,W222)","v":0}]
[13,{"$f":"SUM(P230,Q229,R228,S227,T226,U225,V224,W223)","v":0}]
[14,{"$f":"SUM(Q230,R229,S228,T227,U226,V225,W224)","v":0}]
[15,{"$f":"SUM(R230,S229,T228,U227,V226,W225)","v":0}]
[16,{"$f":"SUM(S230,T229,U228,V227,W226)","v":0}]
[17,{"$f":"SUM(T230,U229,V228,W227)","v":0}]
[18,{"$f":"SUM(U230,V229,W228)","v":0}]
[19,{"$f":"SUM(V230,W229)","v":0}]
[20,{"$f":"SUM(W230)","v":0}]
["Totals",{"$f":"SUM(B284:B303)","v":0}]

{"sheet":"Constants and Conversions","index":20,"n_rows":31,"n_cols":4,"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"]
["lb","kg",{"$f":"1/2.205","v":0.45351473922902491},"kg/lb"]
["ncf","Nm3",2.8316999999999998E-2,"Nm3/ncf"]
["atm","psi",14.696,"psi/atm"]
[]
["Energy"]
["MJ","kWh",0.27777777777777779,"kWh/MJ"]
["gallon of gasoline eq (GGE) -conventional gasoline","kWh",34.022625288888882]
["kg H2 (LHV)","GGE",0.97933196399532141]
["kg H2 (LHV)","kWh",{"$f":"kgH2_to_GJ*MJ_to_kWh*1000","v":33.392121748655818},"kWh/kg H2"]
["kg H2 (LHV)","GJ",{"$f":"H2_LHV_MJ_p_kg/1000","v":0.12021163829516093}]
["btu ","kWh",2.9308323563892143E-4]
["mmBTU","GJ",1.0549999999999999,"GJ/mmbtu"]
[]
[]
["Greenhouse Gas Emissions Factors"]
["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":21,"n_rows":80,"n_cols":27,"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,"Scaling_Method_Defaults",null,null,"Refueling_Value_Defaults",null,null,"Price_Units","Price_Conversion"]
["Use H2A Value",null,"Yes",null,5000,null,"Operating Capacity Factor (fraction)","cap_factor",null,"AEO_2013_Reference_Case",null,null,"cap_factor",null,{"$f":"M6","v":"ref_year"},2007,null,"title",null,"Engin","Use Scale Factor",null,"Production process outlet pressure (psi)"]
["Enter Value",null,"No",null,null,null,"Plant Design Capacity (kg of H2/day)","design_cap",null,"AEO_2013_High_Price_Case",null,null,"design_cap",null,{"$f":"M15","v":"depr_type"},"MACRS",null,"H2_Price_real",null,"Site_prep","Use Scale Factor",null,"Dispensing Pressure (psi)"]
[null,null,null,null,null,null,"Assumed start-up year","startup_year",null,"AEO_2014_Reference_Case",null,null,"ref_year",null,{"$f":"M16","v":"equity"},1,null,"H2_Price_nominal",null,"Process_cont","Use Scale Factor",null,"Hydrogen Temperature at the Station (degrees C)"]
["Add_As_List",null,"Feed_Type_List",null,null,null,"Length of Construction Period (years)","construct",null,null,null,null,"startup_year",null,{"$f":"M22","v":"decom_percent"},0.1,null,"result_cap_contr",null,"Project_cont","Use Scale Factor",null,"Excess storage capacity (% of design capacity)"]
["Feedstock",null,"Feed",null,null,null,"Start-up Time (years)","start_time",null,null,null,null,"construct",null,"salvage_perct",0.1,null,"result_decom_contr",null,"Fees","Use Baseline Value",null,"Maximum Pressure (psia)"]
["Utility",null,"Utility",null,null,null,"Plant life (years)","plant_life",null,null,null,null,"percent_cap1",null,"inflation_rate",1.9E-2,null,"result_fixed_o_m_contr",null,"Other_indirect","Use Scale Factor",null,"Minimum Pressure (psia)"]
["Byproduct",null,"Feed Utility",null,null,null,"Decommissioning costs (fraction of depreciable capital investment)","decom_percent",null,"Price_Table_in_Use","Energy_Feed_List",null,"percent_cap2",null,"real_irr",0.1,null,"result_feed_contr",null,"Permitting","Use Baseline Value",null,"Maximum Pressure (psia)"]
[null,null,"Feed Utility Byprod",null,null,null,"Salvage value (fraction of total capital investment)","salvage_perct",null,{"$f":"TMP_PriceTable","v":"AEO_2009_Reference_Case"},{"$f":"J11&\"_Feeds\"","v":"AEO_2009_Reference_Case_Feeds"},null,"start_time",null,"state_tax_rate",0.06,null,"result_byprod_contr",null,"acres","Use Scale Ratio",null,"Minimum Pressure (psia)"]
[null,null,"Byproduct",null,null,null,"Inflation rate (fraction)","inflation_rate",null,null,"Energy_Feed_Years",null,"plant_life",null,"fed_tax_rate",0.35,null,"result_other_var_contr",null,"FTEs","Use Scale Factor",null,"Maximum Pressure (psia)"]
[null,null,null,null,null,null,"After-tax Real IRR (fraction)","real_irr",null,null,{"$f":"J11&\"_Years\"","v":"AEO_2009_Reference_Case_Years"},null,"anal_period",null,"WorkingCap",0.15,null,"result_other_mat_contr",null,"licensing","Use Scale Factor",null,"Minimum Pressure (psia)"]
["Delete_As_List",null,"ColorList",null,null,null,"State Taxes (fraction)","state_tax_rate",null,null,"Energy_Feed_Dropdown",null,"depr_length",null,"overhead_rate",0.2,null,"cap_factor",null,"rent","Use Scale Ratio",null,"Vehicle Tank Maximum Pressure (psia)"]
["Energy Feedstock",null,"Input",null,null,null,"Federal Taxes (fraction)","fed_tax_rate",null,null,{"$f":"Price_Table_in_Use&\"_drpdwn\"","v":"AEO_2009_Reference_Case_drpdwn"},null,"depr_type",null,"tax_ins_rate",0.02,null,"design_cap",null,"material","Use Scale Ratio",null,"Vehicle fill time (min)"]
["Energy Utility",null,"Calculated",null,null,null,"WORKING CAPITAL (fraction of yearly change in operating costs)","WorkingCap",null,null,null,null,"equity",null,"royalties",0,null,"ref_year",null,"prod_maint","Use Scale Factor",null,"Vehicle Lingering time (min)"]
["Energy Byproduct",null,"Error",null,null,null,"Total Direct Capital Cost","direct_cap",null,null,null,null,"debt_interest",null,"operator_profit",0,null,"startup_year",null,"other_fees","Use Scale Ratio",null,"Hoses per dispenser"]
["Other Feed",null,"Information",null,null,null,"Total Fixed Operating Cost","fixed",null,null,null,null,"debt_period",null,"tax_credit",0,null,"construct",null,"other_fixed","Use Scale Factor",null,"Vehicle tank capacity (kg)"]
["Other Byproduct",null,"UserInfo",null,null,null,"Cost of land ($/acre)","acre_cost",null,null,null,null,"percnt_fixed",null,"plant_life",20,null,"percent_cap1",null,"var_misc","Use Scale Ratio",null,"Scaling daily demand profile as % of Chevron peak above average"]
["All",null,null,null,null,null,"G&A rate (fraction of labor cost)","overhead_rate",null,null,null,null,"percnt_revs",null,"anal_period",20,null,"percent_cap2",null,"waste_treat","Use Scale Ratio",null,"Design (Maximum) Hose Occupied Fraction During Peak Hour"]
[null,null,null,null,null,null,"Property tax and insurance rate (fraction of total capital investment)","tax_ins_rate",null,null,null,null,"percnt_var",null,null,null,null,"start_time",null,"solidwaste_treat","Use Scale Ratio",null,"Maximum Low Pressure Storage Pressure (psi)"]
[null,null,null,null,null,null,"Rent ($/year)","rent",null,null,null,null,"decom_percent",null,null,null,null,"plant_life",null,"royalties","Use Scale Ratio",null,"Minimum Low Pressure Storage Pressure (psi)"]
["Scaling_validation","Scaling_validation_Lookup",null,null,null,null,"Material costs for maintenance and repairs ($/year)","material",null,null,null,null,"salvage_perct",null,null,null,null,"anal_period",null,"operator_profit","Use Scale Ratio",null,"Operating Storage Temperature (degrees C)"]
["Use Scale Ratio",{"$f":"Scale_Ratio","v":1},null,null,null,null,"Production Maintenance and Repairs ($/year)","prod_maint",null,null,null,null,"inflation_rate",null,null,null,null,"depr_length",null,"tax_credit","Use Scale Ratio",null,"Cp/Cv ratio"]
["Use Scale Factor",{"$f":"Scale_Factor","v":1},null,null,null,null,"Waste treatment costs ($/year)","waste_treat",null,null,null,null,"real_irr",null,null,null,null,"depr_type",null,null,null,null,"Enter Number of Installed Compressors"]
["Use Baseline Value",1,null,null,null,null,"Solid waste disposal costs ($/year)","solidwaste_treat",null,null,null,null,"state_tax_rate",null,null,null,null,"equity",null,null,null,null,"Enter Number of Compressors in Operation at Any Time"]
["Skip",1,null,null,null,null,"utility Commercial Electricity Usage","utilityCommercial_Electricity_Usage",null,null,null,null,"fed_tax_rate",null,null,null,null,"debt_interest",null,null,null,null,"Design Refueling Station Compressor Based on Compression Ratio per Stage?"]
[0.1,{"$f":"Scale_Ratio^A28","v":1},null,null,null,null,"feedstock Industrial Electricity Usage","feedstockIndustrial_Electricity_Usage",null,null,null,null,"WorkingCap",null,null,null,null,"debt_period",null,null,null,null,"Enter Compression Ratio Per Stage for Refueling Station Compressor"]
[0.2,1,null,null,null,null,null,null,null,null,null,null,"direct_cap",null,null,null,null,"percnt_fixed",null,null,null,null,"Isentropic Compressor Efficiency for Refueling Station Compressor (%)"]
[0.25,1,null,null,null,null,null,null,null,null,null,null,"Engin",null,null,null,null,"percnt_revs",null,null,null,null,"Compressor Motor Sizing Factor"]
[0.3,1,null,null,null,null,null,null,null,null,null,null,"Site_prep",null,null,null,null,"percnt_var",null,null,null,null,"Hydrogen Lost During Compression (%) "]
[0.4,1,null,null,null,null,null,null,null,null,null,null,"Process_cont",null,null,null,null,"decom_percent",null,null,null,null,"Hours per day the Refueling Station Is Operating"]
[0.5,1,null,null,null,null,null,null,null,null,null,null,"Project_cont",null,null,null,null,"salvage_perct",null,null,null,null,"Surge: % Above the System Average Demand"]
[0.6,1,null,null,null,null,null,null,null,null,null,null,"Fees",null,null,null,null,"inflation_rate",null,null,null,null,"Friday Average above Weekly Average (%)"]
[0.7,1,null,null,null,null,null,null,null,null,null,null,"Other_indirect",null,null,null,null,"real_irr",null,null,null,null,"Distance from Refueling Station to Nearest Electrical Substation (mi)"]
[0.8,1,null,null,null,null,null,null,null,null,null,null,"Permitting",null,null,null,null,"state_tax_rate",null,null,null,null,"Trenching cost per mile ($)"]
[0.9,1,null,null,null,null,null,null,null,null,null,null,"acre_cost",null,null,null,null,"fed_tax_rate",null,null,null,null,"Cascade Vessel Outer Diameter (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"acres",null,null,null,null,"WorkingCap",null,null,null,null,"Cascade Vessel Wall Thickness (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"FTEs",null,null,null,null,"direct_cap",null,null,null,null,"Cascade Vessel Length (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"FTE_cost",null,null,null,null,"Engin",null,null,null,null,"Cascade Vessel Stacking"]
[null,null,null,null,null,null,null,null,null,null,null,null,"overhead_rate",null,null,null,null,"Site_prep",null,null,null,null,"Low Pressure Storage Vessel Outer Diameter (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"licensing",null,null,null,null,"Process_cont",null,null,null,null,"Low Pressure Storage Vessel Wall Thickness (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"tax_ins_rate",null,null,null,null,"Project_cont",null,null,null,null,"Low Pressure Storage Vessel Length (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"rent",null,null,null,null,"Fees",null,null,null,null,"Low Pressure Storage Stacking"]
[null,null,null,null,null,null,null,null,null,null,null,null,"material",null,null,null,null,"Other_indirect",null,null,null,null,"Baseline Station Length (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"prod_maint",null,null,null,null,"Permitting",null,null,null,null,"Baseline Station Width (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"other_fees",null,null,null,null,"acre_cost",null,null,null,null,"Number of Dispensers for Baseline Station Dimensions"]
[null,null,null,null,null,null,null,null,null,null,null,null,"other_fixed",null,null,null,null,"acres",null,null,null,null,"Convenience Store Length (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"total_other_raw",null,null,null,null,"FTEs",null,null,null,null,"Convenience Store Width (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"var_misc",null,null,null,null,"FTE_cost",null,null,null,null,"Baseline Storage Length (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"waste_treat",null,null,null,null,"storage_labor",null,null,null,null,"Baseline Storage Width (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"solidwaste_treat",null,null,null,null,"storage_labor_cost",null,null,null,null,"Setback: Wall Opening (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"replace_factor",null,null,null,null,"overhead_rate",null,null,null,null,"Setback: Lot Line"]
[null,null,null,null,null,null,null,null,null,null,null,null,"royalties",null,null,null,null,"tax_ins_rate",null,null,null,null,"Setback: Parked Car (m)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"operator_profit",null,null,null,null,"rent",null,null,null,null,"Area per Additional Dispenser Island (m2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"tax_credit",null,null,null,null,"material",null,null,null,null,"Use H2A  costs for compressor?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"prod_maint",null,null,null,null,"Use H2A dispenser costs?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"forecourt_maint",null,null,null,null,"Use H2A Refueling Station compressed gas storage costs for Cascade Storage? "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other_fees",null,null,null,null,"Use H2A Refueling Station compressed gas storage costs for low pressure storage?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other_fixed",null,null,null,null,"Use H2A Refueling Station costs for electrical upgrading?  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_other_raw",null,null,null,null,"Site Preparation (% of Initial Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_utilities",null,null,null,null,"Engineering & Design (% of Initial Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total_byproducts",null,null,null,null,"Project Contingency (% of Initial Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"var_misc",null,null,null,null,"One-time Licensing Fees (% of Initial Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"waste_treat",null,null,null,null,"Up-Front Permitting Costs (% of Initial Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solidwaste_treat",null,null,null,null,"Other capital ($(2005))"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"replace_factor",null,null,null,null,"Other Station Labor cost ($(2005/man-hr)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"royalties",null,null,null,null,"Insurance and Taxes (% of Total Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operator_profit",null,null,null,null,"Rent  ($(2005)/m2/month)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax_credit",null,null,null,null,"Licensing and Permits (% of Total Capital Investment)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC_direct_cap",null,null,null,null,"Operating, Maintenance and Repairs for Compressor (% of Compressor Installed Capital)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC_OandMCost",null,null,null,null,"Operating, Maintenance and Repairs for Storage (% of Storage Installed Capital)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating, Maintenance and Repairs for Dispensers ($/dispenser per year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead and G&A (% of Total Labor Cost)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Fixed Operating Costs ($(2005)/year)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor MACRS Depreciation Schedule Length (years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispenser MACRS Depreciation Schedule (years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remainder of Station MACRS Depreciation Schedule Length (years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compressor Lifetime (years)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dispenser Lifetime (years)"]

{"sheet":"Title - blank","index":22,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":true,"merged":[[25,1,25,3]]}
[]
[null,"Forecourt 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"]

{"sheet":"Description - blank","index":23,"n_rows":21,"n_cols":2,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Forecourt Hydrogen Production - Description"]
[]
[]
[]
[null,"Purpose:"]
[]
[]
[]
[null,"System Description:"]
[]
[]
[]
[null,"Analysis Methodology Summary:"]
[]
[]
[]
[null,"Plant Ownership and Entity Type Assumptions:"]
[]
[]
[null,"References:"]

{"sheet":"ProcessFlow - blank","index":24,"n_rows":29,"n_cols":2,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Forecourt Hydrogen Production - Process Flow Diagram"]
[]
[]
[]
[null,"Process Flow Diagram"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stream Summaries"]