{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Welcome","Aggregate","Haz Mat Used"," Haz Mat Densities","Haz Wastes","Air Pollution Emissions","Water Pollution Releases","Solvent Remanufacturing","References & Justification","Drop downs","GEMM Information","GEMM Emissions Summary","GEMM Parameters","HazMat Densities","Solvent Mass Before (docket)","Solvent Mass After (docket)","GEMM (2011) Models","GEMM (2013) Models","GEMM (2011) LCA Data","GEMM (2013) LCA Data","GEMM (2013) Feedstock Data"],"not_rendered":{"charts":0,"images":7,"macros":1,"external_links":2,"defined_names":53,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Welcome","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[[2,1,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2]]}
[null,"EPA's P2 Calculator for Reductions in Hazardous Substances, Pollutants and Contaminants "]
[]
[null,"Purpose\nThe purpose of this calculator is threefold: (1) to help EPA P2 Program grantees make conversions as needed for reporting annual reductions of hazardous materials or pollutants in pound units; (2) to show the scope of what EPA accepts for P2 Program grant reporting purposes through action-category tabs and sub-categories in each tab; and, (3) to track and aggregate entries for reading in the Aggregate Tab. The last purpose is useful even for those who already have units in pounds. The action-category tabs are in color below and their content is consistent with EPA media programs and their approaches, as evidenced in the Reference Tabs at the end. The general public is welcome to use this calculator."]
[null,"Functionality\nBasic Conversions. The calculator makes unit conversions for a wide range of materials and pollutant sub-categories. For liquid materials, the Hazardous Materials Used tab can do density-based conversions from gallons to pounds for nearly two hundred materials, searchable by material class. For quick conversions, a user can choose a tab of interest -- hazardous material used, hazardous wastes, air pollution, water pollution, or solvent remanufacturing -- and work row by row to choose from sub-category activity metrics to get conversions to pounds. Conversions are usually by formula but sometimes depend on user-entered units. For a recordkeeping approach, a user can start on the Aggregate tab and replace \"Row 1,\" \"Row 2,\" and so on with descriptions (such as P2 actions) to populate those row descriptions in the other action tabs. "]
[null,"Aggregation. The Aggregate Tab displays total pound reductions per action-category tab and per row (captioned or not)."]
[null,"Using the Calculator in support of EPA Grant Reporting. Grantees are encouraged to use this Calculator to convert the P2 action steps their clients implement into hazardous pound reductions to report in an EPA P2 reporting template or equivalent format. This Calculator plays a supportive role for grant reporting. If you are reporting to EPA and using this Calculator, you would use a three-step process: (1) enter descriptions of P2 activities implemented in EPA's reporting templates or something equivalent; (2) use this calculator for calculating annual hazardous pound reductions as needed per activity implemented; and, (3) record those annual pound reductions in your EPA reporting template or equivalent format. The Calculator does not provide fields for entering the facility data, recommendations, or implemented actions that are required for P2 Program grant reporting. The examples provided on action tabs include a P2 activity description to portray a real scenario, but there is nowhere to enter a P2 activity description in this Calculator.\n"]
[]
[null,"Throughout this calculator, the following color key is used."]
[null,"Color Key"]
[null,"Enter value"]
[null,"Use drop-down menu"]
[null,"Do not change - calculation"]

{"sheet":"Aggregate","index":1,"n_rows":17,"n_cols":7,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,0,5,0],[1,1,1,5],[3,1,3,5]]}
[null,"Aggregated Reductions per Category and Row"]
[null,"This tab is a parent tab for the calculator. It sums the reductions of hazardous pounds per category and row from each tab."]
[]
["How to use this tab","Use this tab as a read-only tab for aggregate hazardous pound values and as an entry tab for labeling rows. To label a row, enter a caption of your choice in the first column. This step will populate the caption for that row in all action tabs. Continue labeling rows as desired. To get more rows, click the \"Click to add row\" button here or on any tab and a row will be added to all tabs."]
[null,"Hazardous Substances Used","Hazardous Wastes","Air Pollution Emissions","Water Pollution Releases","Solvent Remanufacturing","Total by Row"]
[null,"Pounds (lbs)","Pounds (lbs)","Pounds (lbs)","Pounds (lbs)","Pounds (lbs)","Pounds (lbs)"]
["Aggregate (all rows)",{"$f":"SUM(B8:B17)","v":0},0,0,0,0,0]
["Row 1",{"$f":"'Haz Mat Used'!F12","v":0},{"$f":"'Haz Wastes'!D12","v":0},{"$f":"'Air Pollution Emissions'!D12+'Air Pollution Emissions'!G12","v":0},{"$f":"'Water Pollution Releases'!U13","v":0},{"$f":"'Solvent Remanufacturing'!J12","v":0},{"$f":"SUM(B8:F8)","v":0}]
["Row 2",{"$f":"'Haz Mat Used'!F13","v":0},{"$f":"'Haz Wastes'!D13","v":0},{"$f":"'Air Pollution Emissions'!D13+'Air Pollution Emissions'!G13","v":0},{"$f":"'Water Pollution Releases'!U14","v":0},{"$f":"'Solvent Remanufacturing'!J13","v":0},{"$f":"SUM(B9:F9)","v":0}]
["Row 3",{"$f":"'Haz Mat Used'!F14","v":0},{"$f":"'Haz Wastes'!D14","v":0},{"$f":"'Air Pollution Emissions'!D14+'Air Pollution Emissions'!G14","v":0},{"$f":"'Water Pollution Releases'!U15","v":0},{"$f":"'Solvent Remanufacturing'!J14","v":0},0]
["Row 4",{"$f":"'Haz Mat Used'!F15","v":0},{"$f":"'Haz Wastes'!D15","v":0},{"$f":"'Air Pollution Emissions'!D15+'Air Pollution Emissions'!G15","v":0},{"$f":"'Water Pollution Releases'!U16","v":0},{"$f":"'Solvent Remanufacturing'!J15","v":0},0]
["Row 5",{"$f":"'Haz Mat Used'!F16","v":0},{"$f":"'Haz Wastes'!D16","v":0},{"$f":"'Air Pollution Emissions'!D16+'Air Pollution Emissions'!G16","v":0},{"$f":"'Water Pollution Releases'!U17","v":0},{"$f":"'Solvent Remanufacturing'!J16","v":0},0]
["Row 6",{"$f":"'Haz Mat Used'!F17","v":0},{"$f":"'Haz Wastes'!D17","v":0},{"$f":"'Air Pollution Emissions'!D17+'Air Pollution Emissions'!G17","v":0},{"$f":"'Water Pollution Releases'!U18","v":0},{"$f":"'Solvent Remanufacturing'!J17","v":0},0]
["Row 7",{"$f":"'Haz Mat Used'!F18","v":0},{"$f":"'Haz Wastes'!D18","v":0},{"$f":"'Air Pollution Emissions'!D18+'Air Pollution Emissions'!G18","v":0},{"$f":"'Water Pollution Releases'!U19","v":0},{"$f":"'Solvent Remanufacturing'!J18","v":0},0]
["Row 8",{"$f":"'Haz Mat Used'!F19","v":0},{"$f":"'Haz Wastes'!D19","v":0},{"$f":"'Air Pollution Emissions'!D19+'Air Pollution Emissions'!G19","v":0},{"$f":"'Water Pollution Releases'!U20","v":0},{"$f":"'Solvent Remanufacturing'!J19","v":0},0]
["Row 9",{"$f":"'Haz Mat Used'!F20","v":0},{"$f":"'Haz Wastes'!D20","v":0},{"$f":"'Air Pollution Emissions'!D20+'Air Pollution Emissions'!G20","v":0},{"$f":"'Water Pollution Releases'!U21","v":0},{"$f":"'Solvent Remanufacturing'!J20","v":0},0]
[{"$f":"\"Row \"&(ROW()-7)","v":"Row 10"},{"$f":"'Haz Mat Used'!F21","v":0},{"$f":"'Haz Wastes'!D21","v":0},{"$f":"'Air Pollution Emissions'!D21+'Air Pollution Emissions'!G21","v":0},{"$f":"'Water Pollution Releases'!U22","v":0},{"$f":"'Solvent Remanufacturing'!J21","v":0},0]

{"sheet":"Haz Mat Used","index":2,"n_rows":29,"n_cols":6,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,1,0,4],[5,1,5,5],[7,0,8,0],[7,1,7,5],[3,1,3,5],[4,1,4,5],[1,1,1,5]]}
[null,"Calculating Reductions in the Use of Hazardous Substances"]
[null,"This tab organizes materials by type and converts all units into pounds. The EPA P2 Program considers a substance hazardous if it would be a RCRA waste constituent upon discard, a federal or state-regulated pollutant upon release, or a TSCA chemical of concern if used, released or disposed of. "]
[]
["Type of Reduction","Reduction in the Use of Hazardous Substances"]
["How to use this tab","Enter data in the fields below. Currently, this tab calculates one substance per row. Cross-check the Haz Wastes Tab to make sure that a waste reduction there and an input reduction here are not counting the same thing twice.\n\nUse the Solvent Remanufacturing tab if your substance is a hazardous secondary solvent listed in the \"Remanufacturing Exclusion\" of the 2014 Definition of Solid Waste (DSW) rule and it's been remanufactured (reclaimed) to extend its useful life."]
["Calculation Description","Converts all unit to pounds. (The next tab \"Haz Mat Densities\" lists the density values used in these conversions.) "]
[null,"Haz. Material Type\n(select)","Haz. Material\n(select)","Haz. Material Use Avoided","Units\n(select)","Haz. Material Use Avoided (pounds)"]
["Example","A bathtub refinisher replaced methylene chloride paint strippers with scraping and sanding to prepare tubs in most cases and with an effective benzyl alcohol-based stripper for a small fraction of cases. On average, the refinisher used 4 gallons less of methylene chloride per tub, refinishing 500 tubs a year. "]
[null,"Solvents","Methylene chloride",2000,"gallons",22083.270249810754]
["Totals - All Rows",null,null,null,null,{"$f":"SUM(F12:F21)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Row 1"},"Solvents","(select)",null,"(select)",{"$f":"IFERROR(IF(OR(E12=\"gallons\",E12=\"liters\"),D12*VLOOKUP(C12,densities,3,FALSE)*VLOOKUP(E12,volConvert,2,FALSE),D12*VLOOKUP(E12,massConvert,2,FALSE)),0)","v":0}]
[{"$f":"Aggregate!A9","v":"Row 2"},"(select)","(select)",null,"liters",0]
[{"$f":"Aggregate!A10","v":"Row 3"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A11","v":"Row 4"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A12","v":"Row 5"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A13","v":"Row 6"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A14","v":"Row 7"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A15","v":"Row 8"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A16","v":"Row 9"},"(select)","(select)",null,"(select)",0]
[{"$f":"Aggregate!A17","v":"Row 10"},"(select)","(select)",null,"(select)",0]
[]
[]
[]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change"]

{"sheet":" Haz Mat Densities","index":3,"n_rows":218,"n_cols":7,"rows_kept":218,"cut":false,"hidden":false,"merged":[[203,1,203,2],[9,1,9,2],[77,1,77,2],[19,1,19,2],[117,1,117,2],[133,1,133,2],[0,0,0,4],[1,0,1,4],[137,1,137,2],[78,5,100,13],[3,0,4,0],[3,1,4,4],[5,0,6,0],[5,1,6,4]]}
["Conversions for Common Hazardous Substances (Gallons to Pounds)"]
["This tab displays material densities to convert gallons to pounds. These are the same densities used in the background of the \"Haz Mat Used\" tab to convert gallons to pounds. \nMaterials are organized by class -- solvents, fuels and oils, refrigerants, paints, metalworking fluids, liquids, and miscellaneous. You can enter custom materials and densities under the \"Other\" category in the \"Haz Mat Used\" tab."]
[null,null,null,null,null,null,"Color Key"]
["Instructions","If you have a substance measured in gallons, find the substance on the list, enter the number of gallons in the \"Gallons - input\" column, and the equivalent pounds are shown in the \"Pounds\" column. ",null,null,null,null,"Enter value"]
[null,null,null,null,null,null,"Do not change - calculation"]
["Calculation Description","From gallons to pounds: # of gallons x density (lb/gal) = # of pounds.\nFrom cubic meters to pounds: # kg/cubic meter x 2.2 lbs/kg/264.2 gallons/cubic meter = # lbs/gal x # of gallons = # of pounds. ",null,null,null,null,"Do not change - constant"]
[]
["Material","Gallons - input","Density (kg/m3)","Density (lbs/gallon)","Pounds"]
[]
[null,"Custom Material Densities"]
["Enter custom material names here",null,"Enter custom material densities here"]
["(select)"]
["Other",null,1000,{"$f":"(C13*2.2)/264.2","v":8.3270249810749437},{"$f":"B13*D13","v":0},"Assumes 1000 kg/m3 for all other materials"]
["Customize in Densities tab:"]
["(Custom 1)",null,"(enter density)",{"$f":"IFERROR((C15*2.2)/264.2,0)","v":0},{"$f":"IFERROR(B15*D15,0)","v":0}]
["(Custom 2)",null,"(enter density)",{"$f":"IFERROR((C16*2.2)/264.2,0)","v":0},{"$f":"IFERROR(B16*D16,0)","v":0}]
["(Custom 3)",null,"(enter density)",0,{"$f":"IFERROR(B17*D17,0)","v":0}]
["(Custom 4)",null,"(enter density)",0,{"$f":"IFERROR(B18*D18,0)","v":0}]
["(Custom 5)",null,"(enter density)",0,{"$f":"IFERROR(B19*D19,0)","v":0}]
["(select)","Solvents"]
["1,1,2-Trichlorotrifluoroethane",null,1564,{"$f":"(C21*2.2)/264.2","v":13.023467070401212},{"$f":"B21*D21","v":0}]
["1,2,4-Trichlorobenzene ",null,1454,12.107494322482969,0]
["1,2,4-Trimethylbenzene",null,876.1,7.295306585919759,0]
["1,4-Dioxane",null,1033.5999999999999,8.6068130204390627,0]
["2-Methoxyethanol",null,964.6,8.0322482967448927,0]
["Acetic Acid",null,1049,8.7350492051476163,0]
["Acetone",null,791,6.5866767600302802,0]
["Acetonitrile",null,782,6.511733535200606,0]
["Benzene",null,873.8,7.2761544284632862,0]
["Chlorobenzene",null,1106,9.2096896290688886,0]
["Chloroform",null,1489,12.398940196820591,0]
["Chloromethane",null,911,7.5859197577592745,0]
["Cyclohexane",null,779,6.4867524602573816,0]
["Cyclopentane",null,745,6.2036336109008339,0]
["Dichloromethane",null,1326,11.041635124905376,0]
["Diethyl ether",null,714,5.9454958364875106,0]
["Dimethyl Acetamide",null,942,7.8440575321725969,0]
["Dimethyl Sulfoxide",null,1100,9.1597274791824379,0]
["Ethanol",null,789,6.5700227100681312,0]
["Ethyl acetate",null,901,7.5026495079485249,0]
["Ethyl ether",null,713,5.9371688115064352,0]
["Ethylbenzene",null,866.5,7.215367146101439,0]
["Ethylene Dichloride",null,1253,10.433762301286906,0]
["Formic acid 10%oncentration",null,1025,8.5352006056018173,0]
["Formic acid 80%oncentration",null,1221,10.167297501892508,0]
["Glyme",null,869.1,7.2370174110522338,0]
["Heptane",null,679.5,5.6582134746404247,0]
["Hexanes",null,654.79999999999995,5.4525359576078731,0]
["Isobutyl Alcohol",null,802,6.6782740348221052,0]
["Iso-Octane",null,692,5.7623012869038615,0]
["Isopropyl Alcohol",null,785,6.5367146101438314,0]
["Isopropyl alcohol",null,785,6.5367146101438314,0]
["Isopropyl Myristate",null,853,{"$f":"(C53*2.2)/264.2","v":7.1029523088569277},{"$f":"B53*D53","v":0}]
["Methanol",null,791,6.5866767600302802,0]
["Methyl Ethyl Ketone",null,805,6.7032551097653306,0]
["Methyl Isoamyl Ketone",null,888,7.39439818319455,0]
["Methyl Isobutyl Ketone",null,801,6.6699470098410298,0]
["Methyl n-Propyl Ketone",null,808,6.728236184708555,0]
["Methyl t-Butyl Ether",null,741,6.1703255109765331,0]
["Methyl tert-butyl ether",null,741,6.1703255109765331,0]
["Methylene chloride",null,1326,11.041635124905376,0,"http://www.chemistrydaily.com/chemistry/Methylene_chloride"]
["N,N-Dimethylformamide",null,949,7.9023467070401221,0]
["n-Butanol",null,810,6.7448902346707049,0]
["n-Butyl Acetate",null,880,7.3277819833459512,0]
["n-Butyl Chloride",null,886,7.3777441332324001,0]
["N-Methylpyrrolidone",null,1030,8.5768357305071916,0]
["o-Dichlorobenzene",null,1306,10.875094625283877,0]
["Pentane",null,626,5.212717638152915,0]
["Petroleum Ether",null,640,5.3292959878879635,0]
["Propanol",null,804,6.6949280847842552,0]
["Propylene Carbonate",null,1201,10.000757002271008,0]
["Pyridine",null,983.2,8.1871309613928869,0]
["Tetrahydrofuran",null,888,7.39439818319455,0]
["Toluene",null,867,7.2195306585919763,0]
["Triethylamine",null,728,6.0620741862225591,0]
["Trifluoroacetic Acid",null,1489,12.398940196820591,0]
["Xylenes",null,880.2,7.3294473883421665,0]
["(select)","Fuels and Oils"]
["Anthracite (i)",null,785,{"$f":"(C79*2.2)/264.2","v":6.5367146101438314},{"$f":"B79*D79","v":0},"Notes:\n(i) The source used provided a range of 720-850 kg/m3 for anthracite, therefore, the calculation uses a median value of 785 kg/m3 for the calculation of gallons to pounds.\n(ii) The source used provided a range of 880-940 kg/m3 for automobile oils, therefore, the calculation uses a median density of 910 kg/m3. \n(iii) The source used provided a range of 690-800 kg/m3 for bituminous coal, therefore, the calculation uses a median density of 745 kg/m3.\n(iv) The source used provided a range of 375-500 kg/m3, therefore, the calculation uses a median density of 437.5 kg/m3. \n(v) The source used provided a range of 820-950 kg/m3 for diesel fuel oil 20 to 60, therefore, the calculation uses the median density of 885 kg/m3.\n(vi) The source used provided a range of 700-900 kg/m3 for natural gas, therefore, the calculation uses the median denisty of 800 kg/m3.\n(vii) The source used provided a range of 800-920 kg/m3 for olive oil, therefore, the calculation uses the median density of 860 kg/m3.\n(viii) The source used provided a range of 924-928 kg/m3 for soya bean oil, therefore, the calculation uses the median density of 926 kg/m3.\n(ix) The source used provided a range of 360-385 kg/m3 was provided for wood, therefore, the calculation uses the median density of 372.5 kg/m3."]
["Automobile oils (ii)",null,910,7.5775927327781991,0]
["Bituminous Coal (iii)",null,745,6.2036336109008339,0]
["Butane",null,599,4.9878879636638915,0]
["Castor oil",null,956.1,7.961468584405754,0]
["Charcoal, hard wood",null,149,1.2407267221801666,0]
["Charcoal, soft wood",null,216,1.798637395912188,0]
["Coconut oil",null,924,7.6941710825132485,0]
["Coke (iv)",null,437.5,3.6430734292202884,0]
["Cotton seed oil",null,926,7.7108251324753985,0]
["Crude oil, 32.6o API",null,862,7.1778955336866019,0]
["Crude oil, 35.6o API",null,847,7.052990158970478,0]
["Crude oil, 40o API",null,825,6.8697956093868298,0]
["Crude oil, 48o API",null,790,6.5783497350492066,0]
["Crude oil, California",null,915,7.6192278576835744,0]
["Crude oil, Mexican",null,973,8.1021953065859211,0]
["Crude oil, Texas",null,873,7.269492808478426,0]
["Diesel fuel oil 20 to 60 (v)",null,885,7.3694171082513256,0]
["Fuel oil",null,890,7.4110522331567008,0]
["Gas oils",null,890,7.4110522331567008,0]
["Gasoline, natural",null,711,5.9205147615442852,0]
["Gasoline, Vehicle",null,737,6.1370174110522342,0]
["Heavy fuel oil",null,930,7.7441332323996983,0]
["Kerosene",null,820.1,6.8289931869795621,0]
["Linseed oil",null,929.1,7.7366389099167305,0]
["Natural gas (vi)",null,800,6.6616199848599553,0]
["Oil, petroleum",null,881,7.3361090083270257,0]
["Olive oil (vii)",null,860,7.161241483724452,0]
["Petrol, natural",null,711,5.9205147615442852,0]
["Petrol, Vehicle",null,737,6.1370174110522342,0]
["Propane",null,583.07000000000005,4.8552384557153676,0]
["Propane, R-290",null,494,4.113550340651023,0]
["Rape seed oil",null,920,7.6608629825889487,0]
["Rosin oil",null,980,8.1604844814534445,0]
["Silicone oil",null,760,6.3285389856169578,0]
["Soya bean oil (viii)",null,926,7.7108251324753985,0]
["Sunflower oil",null,920,7.6608629825889487,0]
["Whale oil",null,925,7.702498107494324,0]
["Wood (ix)",null,372.5,3.1018168054504169,0]
["(select)","Refrigerants"]
["Fluorine refrigerant R-12",null,1311,{"$f":"(C119*2.2)/264.2","v":10.916729750189251},{"$f":"B119*D119","v":0}]
["Fluorine refrigerant R-22",null,1194,9.9424678274034832,0]
["Freon (Fluorine) refrigerant R-11",null,1476,12.290688872066617,0]
["Freon - 11",null,1490,12.407267221801668,0]
["Freon - 21",null,1370,11.408024224072674,0]
["HFC-23 (trifluoromethane)",null,1160,9.6593489780469337,0]
["HFC-32 (difluoromethane)",null,972,8.0938682816048448,0]
["HFC-125 (pentafluoroethane)",null,1350,11.241483724451175,0]
["HFC-134a (1,1,1,2-tetrafluoroethane)",null,1240,10.32551097653293,0]
["HFC-143a (gas)",null,3.7,3.0809992429977295E-2,0]
["HFC-152a (1,1-difluoroethane)",null,953,7.9356548069644228,0]
["HFC-236fa (1,1,1,3,3,3-hexafluoropropane)",null,1370,11.408024224072674,0]
["Tetrafluoromethane (CF4)",null,1300,10.825132475397428,0]
["Hexafluoroethane (C2F6)",null,1450,12.074186222558669,0]
["Sulfur hexafluoride (SF6)",null,1670,13.906131718395157,0]
["(select)","Paints and Metalworking"]
["Automotive Paints",null,"N/A",9.1999999999999993,{"$f":"B135*D135","v":0}]
["Household Paint",null,"N/A",10,{"$f":"B136*D136","v":0}]
["Metalworking fluids",null,1000,{"$f":"(C137*2.2)/264.2","v":8.3270249810749437},{"$f":"B137*D137","v":0}]
["(select)","Liquids"]
["Ammonia (aqua)",null,823.5,{"$f":"(C139*2.2)/264.2","v":6.8573050719152162},{"$f":"B139*D139","v":0}]
["Aniline",null,1019,8.4852384557153684,0]
["Benzil",null,1230,10.24224072672218,0]
["Brine",null,1230,10.24224072672218,0]
["Bromine",null,3120,25.980317940953828,0]
["Butyric Acid",null,959,7.9856169568508717,0]
["Caproic acid",null,921,7.6691900075700241,0]
["Carbolic acid",null,956,7.9606358819076473,0]
["Carbon disulfide",null,1261,10.500378501135504,0]
["Carbon tetrachloride",null,1584,13.190007570022711,0]
["Carene",null,857,7.1362604087812267,0]
["Chloride",null,1560,12.990158970476914,0]
["Citric acid",null,1660,13.822861468584408,0]
["Creosote",null,1067,8.8849356548069647,0]
["Cresol",null,1024,8.5268735806207427,0]
["Cumene",null,860,7.161241483724452,0]
["Decane",null,726.3,6.0479182437547321,0]
["Diethylene glycol",null,1120,9.3262679788039371,0]
["Dodecane",null,754.6,6.283573050719153,0]
["Ethane",null,570,4.7464042392127181,0]
["Ether",null,713.5,5.9413323239969724,0]
["Ethylamine",null,681,5.6707040121120365,0]
["Ethylene glycol",null,1097,9.1347464042392126,0]
["Formaldehyde",null,812,6.7615442846328548,0]
["Furan",null,1416,11.791067373202122,0]
["Furforol ",null,1155,9.6177138531415594,0]
["Glucose (i)",null,1395,11.616199848599548,0]
["Glycerine",null,1259,10.483724451173355,0]
["Glycerol",null,1126,9.3762301286903877,0]
["Hexanol",null,811,6.7532172596517794,0]
["Hexene",null,671,5.5874337623012877,0]
["Hydrazine",null,795,6.619984859954581,0]
["Iodine",null,4927,{"$f":"(C171*2.2)/264.2","v":41.027252081756252},{"$f":"B171*D171","v":0}]
["Ionene",null,932,7.7607872823618473,0]
["Linolenic Acid",null,897,7.4693414080242251,0]
["Methane",null,465,3.8720666161998492,0]
["Mercury",null,13593,113.18925056775171,0]
["Naphtha",null,665,5.537471612414838,0]
["Naphtha, wood",null,960,7.9939439818319462,0]
["Napthalene",null,820,6.8281604844814545,0]
["n-Butyl Chloride",null,886.2,7.3794095382286162,0]
["Ocimene",null,798,6.6449659348978054,0]
["Octane",null,698.6,5.8172596517789561,0]
["Octane",null,917.86,7.6430431491294479,0]
["Oxygen (liquid)",null,1140,9.4928084784254363,0]
["Palmitic Acid",null,851,7.0862982588947769,0,"detergents, cosmetics, enamel glaze, buffer solutions, fire retardant, insecticide"]
["Phenol",null,1072,8.926570779712339,0]
["Phosgene",null,1378,11.474640423921274,0]
["Phytadiene",null,823,6.853141559424679,0]
["Pinene",null,857,7.1362604087812267,0,"treatment of metallic surfaces to remove impurities, etc. "]
["Propylene",null,514.4,4.2834216502649509,0,"filler, dentistry, hair relaxer, reagent, sewage treatment, whitewash mortar, plaster"]
["Propylene glycol",null,965.3,8.0380772142316417,0,"oxidizer, rocket propellant, anti-corrosive agent","http://www.engineeringtoolbox.com/propylene-glycol-d_363.html"]
["Pyrrole",null,966,8.043906131718396,0,"from plant oil (soybeans, peanuts, cottonseed, etc) some forms may be toxic and some are used as fertilizers"]
["Resorcinol",null,1269,10.566994700984104,0]
["Sabiname",null,812.14,6.7627100681302048,0,"fertilizer, table salt substitute"]
["Silane",null,718,5.9788039364118104,0,"food additive, anti-caking agent, anti-mold, toothpastes, silver cleaner"]
["Sodium Hydroxide (caustic soda)",null,1250,10.408781226343679,0,"food additive, anti-caking agent, anti-mold, toothpastes, silver cleaner"]
["Sorbaldehyde",null,895,7.4526873580620752,0]
["Stearic Acid",null,891,7.4193792581377753,0]
["Styrene",null,903,7.5193035579106748,0]
["Sugar solution 68 brix",null,1338,11.141559424678276,0]
["Sulphuric Acid 95% conc.",null,1839,15.313398940196821,0]
["Terpinene",null,847,7.052990158970478,0]
["Turpentine",null,868.2,7.229523088569267,0]
["Chloroform",null,1522,{"$f":"(C203*2.2)/264.2","v":12.673732021196065},{"$f":"B203*D203","v":0}]
["(select)","Miscellaneous Materials"]
["Borax, fine",null,849,{"$f":"(C205*2.2)/264.2","v":7.0696442089326279},{"$f":"B205*D205","v":0}]
["Chromic acid, flake",null,1201,10.000757002271008,0]
["Hydrochloric acid 40%",null,1201,10.000757002271008,0]
["Iron oxide pigment",null,400,3.3308099924299777,0]
["Iron sulfate - pickling tank - wet",null,1290,10.741862225586679,0]
["Lime, hydrated",null,481,4.0052990158970481,0]
["Nitric acid, 91%",null,1506,12.540499621498865,0]
["Oil cake",null,785,6.5367146101438314,0]
["Pitch",null,1153,9.6010598031794121,0]
["Potassium chloride",null,2002,16.67070401211204,0]
["Soda Ash, heavy",null,1080,8.9931869795609387,0]
["Soda Ash, light",null,432,3.5972747918243759,0]
["Sulfur, pulverized",null,961,8.0022710068130216,0]
["Tar",null,1153,9.6010598031794121,0]

{"sheet":"Haz Wastes","index":4,"n_rows":29,"n_cols":4,"rows_kept":29,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,7,3],[0,1,0,3],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3]]}
[null,"Calculating Reductions in Hazardous Waste"]
[null,"Enter quantities of RCRA hazardous waste avoided in this tab which converts all units to pounds. This tab is only for RCRA wastes avoided."]
[]
["Type of Reduction","Hazardous Waste Reductions"]
["How to use this tab","Enter the quantity of hazardous wastes reduced. Cross-check the Haz Mat Used Tab to make sure that an input reduction there and a waste reduction here are not counting the same thing twice. "]
["Calculation Description","Converts all units to pounds."]
[null,"Quantity of Haz. Waste Avoided","Units\n(select)","Quantity of Haz. Waste Avoided (pounds)"]
["Example","With a vendor's help, an auto parts manufacturer changed its onsite treatment chemistries to achieve a 27.8 ton reduction in F006 sludge generation per year -- a total of 46%."]
[null,27.8,"tons",56000]
["Totals - All Rows",null,null,{"$f":"SUM(D12:D21)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Row 1"},null,"(select)",{"$f":"IFERROR(B12*VLOOKUP(C12,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A9","v":"Row 2"},null,"(select)",{"$f":"IFERROR(B13*VLOOKUP(C13,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A10","v":"Row 3"},null,"(select)",{"$f":"IFERROR(B14*VLOOKUP(C14,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A11","v":"Row 4"},null,"(select)",{"$f":"IFERROR(B15*VLOOKUP(C15,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A12","v":"Row 5"},null,"(select)",{"$f":"IFERROR(B16*VLOOKUP(C16,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A13","v":"Row 6"},null,"(select)",{"$f":"IFERROR(B17*VLOOKUP(C17,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A14","v":"Row 7"},null,"(select)",{"$f":"IFERROR(B18*VLOOKUP(C18,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A15","v":"Row 8"},null,"(select)",{"$f":"IFERROR(B19*VLOOKUP(C19,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A16","v":"Row 9"},null,"(select)",{"$f":"IFERROR(B20*VLOOKUP(C20,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A17","v":"Row 10"},null,"(select)",{"$f":"IFERROR(B21*VLOOKUP(C21,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[]
[]
[]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change"]

{"sheet":"Air Pollution Emissions","index":5,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,5],[7,0,8,0],[3,1,3,3],[7,1,7,3],[3,4,3,6],[4,4,4,6],[5,4,5,6],[7,4,7,6],[4,1,4,3],[5,1,5,3]]}
[null,"Calculating Reductions in Air Emissions"]
[null,"Enter air emissions avoided in this tab which converts all units to pounds. "]
[]
["Type of Reduction","Criteria Air Pollutants\nCriteria air pollutants are: Nitrogen oxides (NOx), sulfur oxides (SOx), particulate matter of 10 micrometers or less (PM10), ozone, carbon monoxide and lead (Pb).",null,null,"Hazardous Air Pollutants\nEPA regulates a list of 187 hazardous air pollutants."]
["How to use this tab","Enter the quantity of Criteria Air Pollutants reduced. \n\nNote: Report SOx and NOx reductions from improved boiler efficiency and fuel substitution, but not from electricity management. Grid emissions are attributable to utilities, which are subject to cap and trade rules.",null,null,"Enter the quantity of Hazardous Air Pollutants reduced. The list of covered air pollutants is found at the link above."]
["Calculation Description","Converts all units to pounds.",null,null,"Converts all units to pounds."]
[null,"Quantity of Air Emissions Avoided","Units \n(select)","Quantity of Air Emissions Avoided (pounds)","Quantity of Air Emissions Avoided","Units \n(select)","Quantity of Air Emissions Avoided (pounds)"]
["Example","A university replaced an oil-burning boiler with a natural gas boiler. Annually, this fuel switching replaced 714,335 gallons of #4 oil with 100 million cubic feet of gas. This reduced SOx emissions from 53.58 tons to 0.03 tons, and PM10 emissions from 1.61 tons to 0.15 tons.  ",null,null,"For parts cleaning, a cutlery maker switched from trichloroethylene to aqueous wash boxes and an alcohol vapor degreaser. In three years, TCE air emissions fell from 110,000 pounds to zero; the facility became a true minor source and no longer needed a CAA Title V operating permit.  "]
[null,55.01,"short tons",110020,110000,"pounds",110000]
["Totals - All Rows",null,null,{"$f":"SUM(D12:D21)","v":0},null,null,{"$f":"SUM(G12:G21)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Row 1"},null,"(select)",{"$f":"IFERROR(B12*VLOOKUP(C12,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E12*VLOOKUP(F12,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A9","v":"Row 2"},null,"(select)",{"$f":"IFERROR(B13*VLOOKUP(C13,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E13*VLOOKUP(F13,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A10","v":"Row 3"},null,"(select)",{"$f":"IFERROR(B14*VLOOKUP(C14,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E14*VLOOKUP(F14,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A11","v":"Row 4"},null,"(select)",{"$f":"IFERROR(B15*VLOOKUP(C15,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E15*VLOOKUP(F15,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A12","v":"Row 5"},null,"(select)",{"$f":"IFERROR(B16*VLOOKUP(C16,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E16*VLOOKUP(F16,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A13","v":"Row 6"},null,"(select)",{"$f":"IFERROR(B17*VLOOKUP(C17,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E17*VLOOKUP(F17,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A14","v":"Row 7"},null,"(select)",{"$f":"IFERROR(B18*VLOOKUP(C18,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E18*VLOOKUP(F18,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A15","v":"Row 8"},null,"(select)",{"$f":"IFERROR(B19*VLOOKUP(C19,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E19*VLOOKUP(F19,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A16","v":"Row 9"},null,"(select)",{"$f":"IFERROR(B20*VLOOKUP(C20,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E20*VLOOKUP(F20,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[{"$f":"Aggregate!A17","v":"Row 10"},null,"(select)",{"$f":"IFERROR(B21*VLOOKUP(C21,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(E21*VLOOKUP(F21,'Drop downs'!$A$14:$B$17,2,FALSE),0)","v":0}]
[]
[]
[]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change"]

{"sheet":"Water Pollution Releases","index":6,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,1,1,10],[5,1,5,4],[5,5,5,7],[5,8,5,10],[5,11,5,13],[4,11,4,13],[4,5,4,7],[4,8,4,10],[6,1,6,4],[3,14,3,16],[4,14,4,16],[3,5,3,7],[3,8,3,10],[3,11,3,13],[3,1,3,4],[4,1,4,4],[5,17,5,19],[6,5,6,16],[5,14,5,16],[3,17,3,19],[8,5,8,7],[8,8,8,10],[8,14,8,16],[8,11,8,13],[4,17,4,19],[6,17,6,19]]}
[null,"Calculating Reductions in Water Discharges "]
[null,"The purpose of this tab is twofold: (1) to separate units of pollutants from gallons of wastewater; and, (2) to convert kilograms and milligrams of pollutants to pounds of pollutants. The tab covers all categories of pollutants that impair water quality: conventional, nonconventional, and toxic. The most reported subcategories have an individual column each. The \"General Wastewater\" column uses a conservative formula and is recommended for those without access to a governing wastewater permit and its impairment-category methodologies. For those with access to a wastewater permit, please use the permit methodologies for calculating pollutant mass or follow the directions in Row 7 in the appropriate impairment column. For a sample model, see https://eec.ky.gov/Environmental-Protection/Compliance-Assistance/operator-certification-program/Documents/WWConversionTable[1].pdf.  "]
[]
["Type of Reduction","General Wastewater",null,null,null,"BOD/COD (Biochemical Oxygen Demand)",null,null,"Total Suspended Solids (TSS)",null,null,"Fats, Oils, and Grease (FOG)",null,null,"Nutrients",null,null,"Other Specific Impairment",null,null,"Total"]
["\nHow to use this tab","Enter the quantity and unit of wastewater reduced.\n\nFind a conservative estimate of the pounds of pollution reduced in column E. ",null,null,null,"Enter the reduction quantity and unit.  \n\nNote: This is a measure of oxygen depletion calculated from the organic compounds in water that use oxygen in the water to decompose.\n",null,null,"Enter the reduction quantity and unit. \n\nNote: This is the dry weight of solids trapped in a filter after treatment in a wastewater treatment plant. Covers silt, decaying matter, industrial waste and sewage. \n",null,null,"Enter the reduction quantity and unit. \n\nNote: Fats, oils and grease going down a drain contribute significantly to clogged sewers.",null,null,"Enter the reduction quantity and unit.\n\nNote: Nitrogen (N) and phosphorus (P) nutrient pollution is a costly and widespread problem that causes algae growth in water bodies. \n\n",null,null,"Enter the reduction quantity and unit.\nUse for total dissolved solids, metals, CWA priority pollutants, TRI pollutants, or CERCLA hazardous substances."]
["Conversion Provided","Converts units to pounds. Divides pound quantity by 10,000 to give a rough conservative estimate of general pollutant concentration across all types of  wastewaters.",null,null,null,"Converts units to pounds.",null,null,"Converts units to pounds.",null,null,"Converts units to pounds.",null,null,"Converts units to pounds.",null,null,"Converts units to pounds."]
["Calculation the User Needs to Make","None",null,null,null,"To calculate the mass (e.g., milligrams) of pollutant (BOD, TSS, FOG, or nutrients) reduced, multiply the reduction concentration of the pollutant measured (e.g., mg/L) by the flow rate (e.g., L/day) to get weight (e.g., mg) per day. Then multiply by the number of days during the reporting period that the discharged occurred (e.g., 365 days) to get total weight of the pollutant discharged.",null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Reduced Quantity of Wastewater","Units (select)","Pounds of Waste Water","Hazardous Pounds Reduced","Reduced Quantity of BOD/COD","Units (select)","Pounds Reduced","Reduced Quantity of TSS","Units (select)","Pounds Reduced","Reduced Quantity of FOG","Units (select)","Pounds Reduced","Reduced Quantity of Nutrients","Units (select)","Pounds Reduced","Reduced Quantity of Pollutant","Units (select)","Pounds Reduced","Pounds Reduced"]
["Examples",null,null,null,null,"A dairy reduced product leaks and water use; drained all product from tanks/ vats before cleaning; swept (not hosed) solids from floors. BOD fell from 5 to 1 lb per 116 gal. of milk processed. Processes 18.75M gal. of milk/year.",null,null,"A turkey slaughter and processing plant switched to dry clean-up methods before wet clean-up. This greatly reduced BOD and TSS loadings into the effluent water stream. Estimated TSS reductions. ",null,null,"Seattle has 8 times more sewer overflows & backups in high-restaurant areas. A local hospital went from capturing 1,920 lbs to all 35,337 lbs of its FOG/yr with better grease removal devices in kitchen, café, cafeterias. ",null,null,"For a dairy farm example of nutrient management, see: https://s3.wp.wsu.edu/uploads/sites/346/2014/11/WholeFarmNutrientMgtDairyfinal.pdf "]
[null,null,null,null,null,646552,"pounds",646552,200000,"pounds",200000,33417,"pounds",33417]
["Totals - All Rows",null,null,null,{"$f":"SUM(E13:E22)","v":0},null,null,{"$f":"SUM(H13:H22)","v":0},null,null,{"$f":"SUM(K13:K22)","v":0},null,null,{"$f":"SUM(N13:N22)","v":0},null,null,{"$f":"SUM(Q13:Q22)","v":0},null,null,{"$f":"SUM(T13:T22)","v":0},{"$f":"SUM(U13:U22)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Row 1"},null,"(select)",{"$f":"IFERROR(B13*VLOOKUP(C13,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B13*VLOOKUP(C13,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F13*VLOOKUP(G13,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I13*VLOOKUP(J13,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L13*VLOOKUP(M13,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O13*VLOOKUP(P13,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R13*VLOOKUP(S13,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},{"$f":"SUM(E13,H13,K13,N13,Q13,T13)","v":0}]
[{"$f":"Aggregate!A9","v":"Row 2"},null,"(select)",{"$f":"IFERROR(B14*VLOOKUP(C14,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B14*VLOOKUP(C14,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F14*VLOOKUP(G14,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I14*VLOOKUP(J14,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L14*VLOOKUP(M14,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O14*VLOOKUP(P14,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R14*VLOOKUP(S14,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A10","v":"Row 3"},null,"(select)",{"$f":"IFERROR(B15*VLOOKUP(C15,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B15*VLOOKUP(C15,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F15*VLOOKUP(G15,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I15*VLOOKUP(J15,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L15*VLOOKUP(M15,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O15*VLOOKUP(P15,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R15*VLOOKUP(S15,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A11","v":"Row 4"},null,"(select)",{"$f":"IFERROR(B16*VLOOKUP(C16,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B16*VLOOKUP(C16,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F16*VLOOKUP(G16,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I16*VLOOKUP(J16,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L16*VLOOKUP(M16,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O16*VLOOKUP(P16,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R16*VLOOKUP(S16,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A12","v":"Row 5"},null,"(select)",{"$f":"IFERROR(B17*VLOOKUP(C17,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B17*VLOOKUP(C17,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F17*VLOOKUP(G17,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I17*VLOOKUP(J17,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L17*VLOOKUP(M17,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O17*VLOOKUP(P17,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R17*VLOOKUP(S17,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A13","v":"Row 6"},null,"(select)",{"$f":"IFERROR(B18*VLOOKUP(C18,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B18*VLOOKUP(C18,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F18*VLOOKUP(G18,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I18*VLOOKUP(J18,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L18*VLOOKUP(M18,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O18*VLOOKUP(P18,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R18*VLOOKUP(S18,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A14","v":"Row 7"},null,"(select)",{"$f":"IFERROR(B19*VLOOKUP(C19,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B19*VLOOKUP(C19,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F19*VLOOKUP(G19,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I19*VLOOKUP(J19,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L19*VLOOKUP(M19,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O19*VLOOKUP(P19,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R19*VLOOKUP(S19,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A15","v":"Row 8"},null,"(select)",{"$f":"IFERROR(B20*VLOOKUP(C20,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B20*VLOOKUP(C20,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F20*VLOOKUP(G20,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I20*VLOOKUP(J20,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L20*VLOOKUP(M20,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O20*VLOOKUP(P20,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R20*VLOOKUP(S20,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A16","v":"Row 9"},null,"(select)",{"$f":"IFERROR(B21*VLOOKUP(C21,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B21*VLOOKUP(C21,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F21*VLOOKUP(G21,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I21*VLOOKUP(J21,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L21*VLOOKUP(M21,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O21*VLOOKUP(P21,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R21*VLOOKUP(S21,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[{"$f":"Aggregate!A17","v":"Row 10"},null,"(select)",{"$f":"IFERROR(B22*VLOOKUP(C22,'Drop downs'!$D$3:$E$4,2,FALSE),0)","v":0},{"$f":"IFERROR(B22*VLOOKUP(C22,'Drop downs'!$D$3:$E$4,2,FALSE)/10000,0)","v":0},null,"(select)",{"$f":"IFERROR(F22*VLOOKUP(G22,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(I22*VLOOKUP(J22,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(L22*VLOOKUP(M22,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(O22*VLOOKUP(P22,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},null,"(select)",{"$f":"IFERROR(R22*VLOOKUP(S22,'Drop downs'!$A$61:$B$64,2,FALSE),0)","v":0},0]
[]
[]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change"]

{"sheet":"Solvent Remanufacturing","index":7,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,1,0,9],[7,0,8,0],[7,1,7,5],[7,6,7,8],[4,1,4,6],[5,1,5,6],[3,1,3,8],[1,1,1,8]]}
[null,"Calculating Reductions from Solvent Remanufacturing"]
[null,"This tab is for use by facilities in certain chemical manufacturing sectors that remanufacture (reclaim) solvents used in certain processes. Solvent remanufacturing involves distilling used solvents to regenerate commercial-grade solvents. Extending the useful life of solvents prevents pollution by reducing the quantity of virgin solvent used and avoiding the emissions associated with manufacturing virgin solvent. This sheet calculates the quantity of hazardous materials not used and hazardous emissions avoided by remanufacturing (reclaiming) certain spent solvents. This tab is for facilities using the remanufacturing exclusion, same generator exclusion, or transfer-based exclusion under the 2014 Definition of Solid Waste rule (see 40 CFR § 261.4(a) (23), (24), and (27)). The tab converts all units to pounds."]
[]
["Type of Reduction","Solvent Remanufacturing and Reclamation",null,null,null,null,null,null,null,"Total"]
["How to use this tab","Choose from the drop-down list of solvents and enter the quantity of spent solvent distilled by a remanufacturer, a toll manufacturer, or a certified recycler. Distillation must be for the purpose of returning the solvent to commercial grade. \n\nSolvents must have been spent on reacting, extracting, purifying or blending chemical ingredients during operations in the following sectors: pharmaceutical NAICS 325412, basic organic chemical NAICS 325199, plastics and resins NAICS 325211, or paints and coatings NAICS 325510. These conditions keep the solvent valuable enough to reclaim. "]
["Calculation Description","Formulas use a 92% recovery rate for the distillation of spent solvents. Source: US EPA's Green Engineering Materials Management (GEMM) tool. \n\nFor acetonitrile, dichloromethane and tetrahydrofuran (specialty chemicals): Remanufacturing displaces specialty chemical manufacturing, so the background formula counts the benefits of reduced specialty chemical manufacturing. \nFor other solvents (commodity chemicals): Commodity solvents are a byproduct of oil and gas refining, and remanufacturing doesn't displace refining. Background formulas count only the benefits of extending the solvent's useful life. "]
["PLACE CURSOR OVER CELL FOR MORE INFORMATION →","Spent Solvent\n(select)","Spent Solvent Sent to Remanufacturer, Toll Manufacturer, or Certified Recycler","Unit \n(select)","Conversion of Unit to Pounds","Remanufactured (Reclaimed) Solvent in pounds","Hazardous Feedstock Avoided (pounds)","Haz. Air Emissions Avoided (pounds)","Haz. Water Releases Avoided (pounds)","Total of Haz. Inputs and Releases Avoided (pounds)",null,"Color Key"]
["Example","A paint manufacturer sends 1,000 gallons of acetonitrile for remanufacturing every month for a year.",null,null,null,null,"*The emission model for chloromethane is not yet available",null,null,null,null,"Enter value"]
[null,"Acetonitrile",12000,"gallons",78140.802422407272,71889.538228614692,47715.899591218782,6607.1469735821065,4440.1853432292492,130652.77013664483,null,"Use drop-down menu"]
["Totals - All Rows",null,null,null,{"$f":"SUM(E12:E21)","v":0},0,0,0,0,0,null,"Do not change - calculation"]
[]
[{"$f":"Aggregate!A8","v":"Row 1"},"(select)",null,"(select)",{"$f":"IFERROR(IF(OR(D12=\"gallons\",D12=\"liters\"),C12*VLOOKUP(B12,densities,3,FALSE)*VLOOKUP(D12,volConvert,2,FALSE),C12*VLOOKUP(D12,massConvert,2,FALSE)),0)","v":0},{"$f":"E12*recycleEffDouble","v":0},{"$f":"IFERROR(VLOOKUP(B12,emissionsSum,2,FALSE)*E12,0)","v":0},{"$f":"IFERROR(VLOOKUP(B12,emissionsSum,3,FALSE)*E12,0)","v":0},{"$f":"IFERROR(VLOOKUP(B12,emissionsSum,4,FALSE)*E12,0)","v":0},{"$f":"SUM(F12:I12)","v":0}]
[{"$f":"Aggregate!A9","v":"Row 2"},"(select)",null,"(select)",0,{"$f":"E13*recycleEffDouble","v":0},0,0,0,0]
[{"$f":"Aggregate!A10","v":"Row 3"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A11","v":"Row 4"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A12","v":"Row 5"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A13","v":"Row 6"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A14","v":"Row 7"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A15","v":"Row 8"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A16","v":"Row 9"},"(select)",null,"(select)",0,0,0,0,0,0]
[{"$f":"Aggregate!A17","v":"Row 10"},"(select)",null,"(select)",0,{"$f":"E21*recycleEffDouble","v":0},{"$f":"IFERROR(VLOOKUP(B21,emissionsSum,2,FALSE)*E21,0)","v":0},{"$f":"IFERROR(VLOOKUP(B21,emissionsSum,3,FALSE)*E21,0)","v":0},{"$f":"IFERROR(VLOOKUP(B21,emissionsSum,4,FALSE)*E21,0)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Sources: ","GEMM (2011) for solvent flow percentages."]
[null,"GEMM (2013) for hazardous feedstocks."]
[null,"GEMM (2013 and 2011) for air and water emissions."]

{"sheet":"References & Justification","index":8,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Density References & Justification"]
["Source #","Reference","Website","Last Updated","Justification"]
[1,"EPA CompTox Chemical Dashboard","https://comptox.epa.gov/dashboard","Unknown","EPA's CompTox Chemical Dashboard was used to obtain densities of common chemicals. The Dashboard includes predicted physical properties from multiple models, as well as experimental data where available. Experimental median was used where available; otherwise, predicted median was used."]
[2,"PubChem","https://pubchem.ncbi.nlm.nih.gov/","Unknown","PubChem was used to obtain densities of refrigerant chemicals not available from the CompTox dashboard."]
[3,"The Engineering ToolBox, \"Liquids-Densities\" Copyright 2005. ","http://www.engineeringtoolbox.com/liquids-densities-d_743.html","Unknown","A list of common liquids and their densities were obtained from this website and incorporated into our list of chemicals."]
[4,"SImetric, Walker and Gibson Publishing Limited. ","https://www.simetric.co.uk/","Unknown","A list of common materials and their densities were obtained from this source and incorporated into the liquids, materials, and solvents lists. "]
[5,"- Draft Report: 2002 Survey of Automotive Refinish Coatings, California Air Resources Board, March 2005\n- OECD Environmental Health and Safety Publications: Emission Scenario Document on Coating Application via Spray Painting in the Automotive Refinishing Industry, Draft Final, October 2008. \n- DfE Emission Reduction calculator for the Autorefinish project. \n- A sampling of MSDSs","http://www.arb.ca.gov/coatings/autorefin/scm/draftrpt.pdf\n\nOther sources provided by EPA","Unknown","The four values were as follows:\n- CARB Value: 9.26 lbs/gal\n- OECD Value: 9.13 lbs/gal\n- DfE Value: 9.4 lbs/gal\n- MSDS Value: 9.04 lbs/gal"]
[6,"OECD Environmental Health and Safety Publications: Emission Scenario Document on the Use of Metalworking Fluids, Revised Draft, July 2008. \n","Source provided by EPA","Unknown","Assumed to be equivalent to the density of water"]
[7,"MSDS sheets and Paints and Coatings Resource Center, Ask the Expert ","http://www.paintcenter.org/rj/sep06d.cfm","Unknown","An average of seven different types of interior and exterior paint products was taken from MSDS sheets. This average (10.06 lbs/gal) matched the number offered by the Paints and Coatings Resource Center (10 lbs/gal)."]
["GEMM References"]
["Source #","Reference","Website","Date","Use"]
[1,"Toxics Release Inventory (TRI) Database","http://www2.epa.gov/toxics-release-inventory-tri-program",2008,"Emissions and transfers used to estimate the distribution of waste management activities."]
[2,"Chemical Economics Handbook, SRI Consulting, Menlo Park, CA","http://chemical.ihs.com/IHS/Public/Aboutus.html","THF- October 2010, Ethanol - April 2009","Production data on THF and ethanol."]
[3,"GlaxoSmithKline - Life Cycle Assessment Waste Treatment Module (as modified by EPA)","http://us.gsk.com/","Unknown","Formula Calculations: rates of distillation recovery; energy use for disposal, re-manufacturing, and manufacturing; distribution of releases to air, land, and water from disposal, re-manufacturing, and manufacturing; emission-reduction benefits from avoided disposal of spent solvents and avoided manufacturing of virgin solvents; and, life-cycle emission reductions from the use of natural gas."]
[4,"GlaxoSmithKline - technical experts","http://us.gsk.com/","Unknown","Consultation on chemical synthesis pathways"]
[5,"U.S. Department of Energy - Energy Information Administration","http://www.eia.gov/","Unknown","Consultation on factors affecting avoided manufacturing and energy values for chemical feedstocks"]
[6,"Jiménez‐González, C., Overcash, M.R. and Curzons, A. (2001), Waste treatment modules – a partial life cycle inventory. J. Chem. Technol. Biotechnol., 76: 707-716.","https://doi.org/10.1002/jctb.426",2001,"Distillation energy requirements"]
[7,"Capello, C., Wernet, G., Sutter, J. et al. A comprehensive environmental assessment of petrochemical solvent production. Int J Life Cycle Assess 14, 467–479 (2009).","https://doi.org/10.1007/s11367-009-0094-4",2009,"Manufacturing energy requirements"]
[8,"International Panel on Climate Change (IPCC)","https://www.ipcc.ch/publications_and_data/ar4/wg1/en/ch2s2-10-2.html","Unknown","Global warming potentials"]
[9,"Kirk-Othmer Encyclopedia of Chemical Technology","http://onlinelibrary.wiley.com/book/10.1002/0471238961",2003,"Synthesis pathways and feedstocks"]

{"sheet":"Drop downs","index":9,"n_rows":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
["Mass and Volume","Pounds (mass)"]
["units_mass_vol","Gallons (volume)",null,"(select)"]
["(select)",null,null,"gallons",8.35]
["gallons",1,null,"liters",2.2046000000000001]
["liters",0.26417200000000002]
["pounds",1]
["kilograms",2.2046199999999998]
["short tons",2000]
["metric tons",2204.62]
[]
["Mass Only","Pounds"]
["units_mass"]
["(select)"]
["pounds",{"$f":"B6","v":1}]
["kilograms",{"$f":"B7","v":2.2046199999999998}]
["short tons",{"$f":"B8","v":2000}]
["metric tons",{"$f":"B9","v":2204.62}]
["gallons",8.35]
["Haz Material Lists","List Name in Excel"]
["(select)","select"]
["Solvents","Solvents"]
["Fuels and Oils","Fuels_and_Oils"]
["Refrigerants","Refrigerants"]
["Paints and Metalworking","Paints_and_Metalworking"]
["Chemicals/Reagents","Liquids"]
["Materials","Materials"]
["Other","Other"]
[]
["Recycling Efficiency"]
["Double",{"$f":"'GEMM Parameters'!B3","v":0.92}]
["Single",{"$f":"'GEMM Parameters'!B2","v":0.75}]
[]
["Solvent Remanufacturing Chemicals"]
["gemmChems"]
["(select)"]
["1,2,4-Trimethylbenzene"]
["Acetonitrile"]
["Chlorobenzene"]
["Chloroform"]
["Chloromethane"]
["Cyclohexane"]
["Dichloromethane"]
["Ethanol"]
["Ethylbenzene"]
["Hexanes"]
["Methanol"]
["Methyl Isobutyl Ketone"]
["Methyl Tert-Butyl Ether"]
["N,N-Dimethylformamide"]
["n-Butanol"]
["Tetrahydrofuran"]
["Toluene"]
["Xylenes"]
[]
["Specialty Chemicals"]
[{"$f":"A37","v":"Acetonitrile"}]
[{"$f":"A42","v":"Dichloromethane"}]
[{"$f":"A51","v":"Tetrahydrofuran"}]
[]
["Wastewater mass","Pounds"]
["(select)"]
["kilograms",2.2046199999999998]
["milligrams",{"$f":"B62/1000","v":2.20462E-3}]
["pounds",1]

{"sheet":"GEMM Information","index":10,"n_rows":45,"n_cols":3,"rows_kept":45,"cut":false,"hidden":false,"merged":[[29,1,29,3],[3,0,3,3],[4,0,4,3],[23,0,23,3],[28,0,28,3],[5,1,5,3],[27,1,27,3],[39,1,39,3],[42,1,42,3],[43,1,43,3],[44,0,44,3],[30,1,30,3],[31,1,31,3],[38,1,38,3]]}
["Solvent Remanufacturing & GEMM"]
["Guidance and Background Information"]
[]
[]
["This tab is for manufacturers who send spent solvents offsite under the Remanufacturing Exclusion of the 2015 Definition of Solid Waste (DSW) and for parties meeting the Remanufacturing terms for sector, solvent, and solvent function while operating under the DSW Control of the Generator Exclusion or the DSW Transfer-Based Exclusion.\nMore: On March 6, 2018, the D.C. Circuit Court of Appeals reinstated the 2008 Transfer-Based Exclusion, and EPA is publishing a Federal Register Notice to comply. An FAQ file still valid for the Remanufacturing and Control of the Generator Exclusions is available here: https://www.epa.gov/sites/production/files/2015-08/documents/expanded_faq_033115.pdf\n\n Remanufacturing is defined (§260.10) as:"]
[null,"processing a higher-value hazardous secondary material in order to manufacture a product that serves a similar functional purpose as the original commercial-grade material. For the purpose of this definition, a hazardous secondary material is considered higher-value if it was generated from the use of a commercial-grade material in a manufacturing process and can be remanufactured into a similar commercial-grade material."]
["The Remanufacturing Exclusion covers solvents used in these sectors:"]
[null,"Pharmaceutical manufacturing (North American Industry Classification System [NAICS] 325412)"]
[null,"Basic organic chemical manufacturing (NAICS 325199)"]
[null,"Plastics and resins manufacturing (NAICS 325211)"]
[null,"Paints and coatings manufacturing (NAICS 325510)"]
[]
["The Remanufacturing Exclusion covers these solvents:"]
[null,"1,2,4-Trimethylbenzene ","Methanol"]
[null,"Acetonitrile","Methyl isobutyl ketone"]
[null,"Chlorobenzene","Methyl tert-butyl ether"]
[null,"Chloroform","n-Butyl alcohol"]
[null,"Chloromethane*","n-Hexane"]
[null,"Cyclohexane","N,N-dimethylformamide"]
[null,"Dichloromethane","Tetrahydrofuran"]
[null,"Ethanol","Toluene"]
[null,"Ethylbenzene","Xylenes"]
[]
["The Remanufacturing Exclusion covers solvents used for these purposes: \n"]
[null,"Reacting, extracting, blending, or purifying chemicals.  "]
[]
["GEMM Emission Models."]
[null,"EPA developed the Green Engineering Materials Management tool (GEMM) to model solvent remanufacturing benefits. GEMM was the technical basis for the Remanufacturing Exclusion in the DSW rulemaking docket.  The Solvent Remanufacturing tab also uses the GEMM tool, which compares emission models for solvent remanufacturing and avoided solvent manufacturing with emission models for energy recovery and disposal.  "]
["Steps involved in calculating the hazardous reduction benefits of remanufacturing solvents:"]
[null,"1. Use emission factors to calculate the emissions from burning fossil fuels to create the power for solvent manufacturing, solvent distillation, solvent waste incineration, and energy recovery. "]
[null,"2.  Count upstream material feedstocks (part of total hazardous feedstocks used to manufacture each solvent)."]
[null,"3. Create life cycle emission models for each solvent:"]
[null,"Water Emissions:","TOC - Total Organic Carbon"]
[null,null,"COD - Chemical Oxygen Demand"]
[null,null,"TDS - Total Dissolved Solids"]
[null,"Air Emissions:","NMVOC- Non Methane Volatile Organic Compounds"]
[null,null,"NOx - Nitrogen oxides"]
[null,null,"SOx - Sulfur oxides"]
[null,"4. Add the above hazardous quantities to the total hazardous emissions for each solvent."]
[null,"5. Multiply the user's quantity of spent solvent sent for remanufacturing times the Step-4 hazardous emission quantities (per pound). Apply a 92% solvent recovery factor (some solvent is lost during distillation)."]
[]
["Solvents: "]
[null,"Commodity Solvents - By-products of petroleum and gas refining. Oil and gas refining always produce these by-products, so remanufacturing commodity solvents produces no avoided-manufacturing benefits. "]
[null,"Specialty Solvents - Manufactured by combining commodity solvents with other ingredients for a specific purpose. Avoided manufacturing benefits are valid for specialty solvents remanufacturing. "]
["For all specialty and commodity solvent emission models used in this calculator, click the left button. "]

{"sheet":"GEMM Emissions Summary","index":11,"n_rows":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[24,0,24,5],[25,0,25,5],[0,0,1,0],[0,1,1,1],[2,0,10,0],[11,0,18,0],[0,5,1,5],[0,3,0,4],[0,2,1,2],[23,0,23,5]]}
["Emission Model Type","Chemical","Haz. Feedstock Reductions*†","Release Reductions",null,"Specialty/Commodity Chemical"]
[null,null,null,"Air*","Water*"]
["GEMM (June 22, 2011) Emission Models","1,2,4-Trimethylbenzene",null,{"$f":"-SUM('GEMM (2011) Models'!AA494:AA496)*lbsPerTonne","v":-5.4822444332268806E-4},{"$f":"-SUM('GEMM (2011) Models'!AA498,'GEMM (2011) Models'!AA500,'GEMM (2011) Models'!AA501)*lbsPerTonne","v":9.5956588452159974E-4},"Commodity"]
[null,"Chlorobenzene",null,{"$f":"-SUM('GEMM (2011) Models'!AA116:AA118)*lbsPerTonne","v":1.3746701213012358E-2},{"$f":"-SUM('GEMM (2011) Models'!AA120,'GEMM (2011) Models'!AA122,'GEMM (2011) Models'!AA123)*lbsPerTonne","v":0.11069048988066442},"Commodity"]
[null,"Chloroform",null,{"$f":"-SUM('GEMM (2011) Models'!AA143:AA145)*lbsPerTonne","v":2.4562246875935742E-4},{"$f":"-SUM('GEMM (2011) Models'!AA147,'GEMM (2011) Models'!AA149,'GEMM (2011) Models'!AA150)*lbsPerTonne","v":8.2632225924571655E-3},"Commodity"]
[null,"Ethanol",null,{"$f":"-SUM('GEMM (2011) Models'!AA278:AA280)*lbsPerTonne","v":2.5633426309015785E-3},{"$f":"-SUM('GEMM (2011) Models'!AA282,'GEMM (2011) Models'!AA284,'GEMM (2011) Models'!AA285)*lbsPerTonne","v":3.3455168523599921E-2},"Commodity"]
[null,"Methyl Isobutyl Ketone",null,{"$f":"-SUM('GEMM (2011) Models'!AA413:AA415)*lbsPerTonne","v":4.1306984742838088E-3},{"$f":"-SUM('GEMM (2011) Models'!AA417,'GEMM (2011) Models'!AA419,'GEMM (2011) Models'!AA420)*lbsPerTonne","v":3.9351586142742888E-2},"Commodity"]
[null,"Methyl Tert-Butyl Ether",null,{"$f":"-SUM('GEMM (2011) Models'!AA386:AA388)*lbsPerTonne","v":1.170516045181776E-3},{"$f":"-SUM('GEMM (2011) Models'!AA390,'GEMM (2011) Models'!AA392,'GEMM (2011) Models'!AA393)*lbsPerTonne","v":2.2154844638002168E-2},"Commodity"]
[null,"N,N-Dimethylformamide",null,{"$f":"-SUM('GEMM (2011) Models'!AA251:AA253)*lbsPerTonne","v":-1.882446609647695E-3},{"$f":"-SUM('GEMM (2011) Models'!AA255,'GEMM (2011) Models'!AA257,'GEMM (2011) Models'!AA258)*lbsPerTonne","v":-2.7208577376729702E-3},"Commodity"]
[null,"n-Butanol",null,{"$f":"-SUM('GEMM (2011) Models'!AA89:AA91)*lbsPerTonne","v":-1.7417356023392838E-3},{"$f":"-SUM('GEMM (2011) Models'!AA93,'GEMM (2011) Models'!AA95,'GEMM (2011) Models'!AA96)*lbsPerTonne","v":-1.2686449398618775E-3},"Commodity"]
[null,"Xylenes",null,{"$f":"-SUM('GEMM (2011) Models'!AA521:AA523)*lbsPerTonne","v":-5.3433505341420951E-4},{"$f":"-SUM('GEMM (2011) Models'!AA525,'GEMM (2011) Models'!AA527,'GEMM (2011) Models'!AA528)*lbsPerTonne","v":1.0582165792044716E-3},"Commodity"]
["GEMM (Aug. 7, 2013) Emission Models","Cyclohexane",null,{"$f":"SUM('GEMM (2013) Models'!I137:I139)","v":4.5017509148579486E-3},{"$f":"SUM('GEMM (2013) Models'!I141,'GEMM (2013) Models'!I143,'GEMM (2013) Models'!I144)","v":3.9585399801908346E-2},"Commodity"]
[null,"Ethylbenzene",null,{"$f":"SUM('GEMM (2013) Models'!I167:I169)","v":4.8759445560669903E-3},{"$f":"SUM('GEMM (2013) Models'!I171,'GEMM (2013) Models'!I173,'GEMM (2013) Models'!I174)","v":4.1885479517373987E-2},"Commodity"]
[null,"Hexanes",null,{"$f":"SUM('GEMM (2013) Models'!I197:I199)","v":4.375487287890726E-3},{"$f":"SUM('GEMM (2013) Models'!I201,'GEMM (2013) Models'!I203,'GEMM (2013) Models'!I204)","v":3.8654273189716232E-2},"Commodity"]
[null,"Methanol",null,{"$f":"SUM('GEMM (2013) Models'!I77:I79)","v":-2.4762359333474655E-4},{"$f":"SUM('GEMM (2013) Models'!I81,'GEMM (2013) Models'!I83,'GEMM (2013) Models'!I84)","v":1.6540991710737318E-2},"Commodity"]
[null,"Toluene",null,{"$f":"SUM('GEMM (2013) Models'!I107:I109)","v":4.922517630177251E-3},{"$f":"SUM('GEMM (2013) Models'!I111,'GEMM (2013) Models'!I113,'GEMM (2013) Models'!I114)","v":4.2228930990749744E-2},"Commodity"]
[null,"Acetonitrile",{"$f":"'GEMM (2013) Feedstock Data'!C32-1","v":0.61064000000000007},{"$f":"SUM('GEMM (2013) Models'!I17:I19)","v":8.4554378362609109E-2},{"$f":"SUM('GEMM (2013) Models'!I21,'GEMM (2013) Models'!I23,'GEMM (2013) Models'!I24)","v":5.6822878772435068E-2},"Specialty"]
[null,"Dichloromethane",{"$f":"'GEMM (2013) Feedstock Data'!C33-1","v":0.47236000000000011},{"$f":"SUM('GEMM (2013) Models'!I47:I49)","v":2.5242998420072896E-2},{"$f":"SUM('GEMM (2013) Models'!I51,'GEMM (2013) Models'!I53,'GEMM (2013) Models'!I54)","v":9.9960277753986568E-2},"Specialty"]
[null,"Tetrahydrofuran",{"$f":"'GEMM (2013) Feedstock Data'!C34-1","v":0.72649999999999992},{"$f":"SUM('GEMM (2013) Models'!I227:I229)","v":0.14907186794988414},{"$f":"SUM('GEMM (2013) Models'!I231,'GEMM (2013) Models'!I233,'GEMM (2013) Models'!I234)","v":9.4858404241226088E-2},"Specialty"]
["Not Yet Available","Chloromethane",null,null,null,"Commodity"]
["*Pound of hazardous material per pound of remanufactured solvent"]
["†Applies only to specialty chemicals"]
[]
["Color Key & Notes"]
["Negative emission reductions from distillation are highlighted in red."]
["GEMM - Green Engineering Materials Management; see the background on this tool described in the 'GEMM Information' tab of this calculator. A 2013 version of GEMM updated  8 chemicals."]
["Water Emissions Include (GEMM 2013 and 2011):"]
["TOC - Total Organic Carbon"]
["COD - Chemical Oxygen Demand"]
["TDS - Total Dissolved Solids"]
["Hazardous Feedstocks (GEMM 2013):"]
["Hazardous material inputs used during manufacturing"]
["Air Emissions Include (GEMM 2013 and 2011):"]
["NMVOC- Non Methane Volatile Organic Compounds"]
["NOx - Nitrogen oxides"]
["SOx - Sulfur oxides"]

{"sheet":"GEMM Parameters","index":12,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["Input Values",null,"Reference"]
["Solvent Distillation Efficiency",0.75,"GEMM (2011)"]
["Double Solvent Distillation Efficiency",0.92,"GEMM (2011)"]
["Energy Distillation Fraction",0.75,"GEMM (2011)"]
["(hover mouse over cell for description)"]
["Output Values"]
["Incineration Fraction",{"$f":"1-B4","v":0.25}]
["Distillation Bottoms",{"$f":"1-B3","v":7.999999999999996E-2}]
["Distillation Bottoms to ER",{"$f":"B8*B4","v":5.999999999999997E-2}]
["Distillation Bottoms to Incineration",{"$f":"B8*B7","v":1.999999999999999E-2}]
["(hover mouse over cell for description)"]
["Commodity Chemicals","Create C","Destruct ER","Destruct I","Steam"]
["Baseline Life-Cycle",1,{"$f":"B4","v":0.75},{"$f":"B7","v":0.25},0]
["Solvent Remanufacturing Life-Cycle",1,{"$f":"B9","v":5.999999999999997E-2},{"$f":"B10","v":1.999999999999999E-2},{"$f":"1+(1-B2)","v":1.25}]
["Difference",{"$f":"B14-B13","v":0},{"$f":"C14-C13","v":-0.69000000000000006},{"$f":"D14-D13","v":-0.23},{"$f":"E14-E13","v":1.25}]
["Reductions",{"$f":"-B15","v":0},{"$f":"-C15","v":0.69000000000000006},{"$f":"-D15","v":0.23},{"$f":"-E15","v":-1.25}]
["(hover mouse over cell for description)"]
["Specialty Chemicals","Create C","Destruct ER","Destruct I","Steam"]
["Baseline Life-Cycle",1,{"$f":"B4","v":0.75},{"$f":"B7","v":0.25},0]
["Solvent Remanufacturing Life-Cycle",{"$f":"1-B3","v":7.999999999999996E-2},{"$f":"B9","v":5.999999999999997E-2},{"$f":"B10","v":1.999999999999999E-2},{"$f":"1+(1-B2)","v":1.25}]
["Difference",{"$f":"B20-B19","v":-0.92},{"$f":"C20-C19","v":-0.69000000000000006},{"$f":"D20-D19","v":-0.23},{"$f":"E20-E19","v":1.25}]
["Reductions",{"$f":"-B21","v":0.92},{"$f":"-C21","v":0.69000000000000006},{"$f":"-D21","v":0.23},{"$f":"-E21","v":-1.25}]

{"sheet":"HazMat Densities","index":13,"n_rows":212,"n_cols":5,"rows_kept":212,"cut":false,"hidden":true,"merged":[[1,1,1,2],[69,3,85,11]]}
["Conversion from Gallons to Pounds of Common Solvents"]
["Calculation Description"," To convert the density from kg/cubic meter to lbs/kg the following calculation is used: (900 kg/cubic meter x 2.2 lbs/kg)/264.2 gallons/cubic meter. "]
["Material","Density (kg/m3)","Density (lbs/gallon)"]
[null,"Other Materials"]
["Other",1000,{"$f":"(B5*2.2)/264.2","v":8.3270249810749437},"Assumes 1000 kg/m3 for all other materials"]
[{"$f":"' Haz Mat Densities'!A15","v":"(Custom 1)"},{"$f":"' Haz Mat Densities'!C15","v":"(enter density)"},{"$f":"IFERROR((B6*2.2)/264.2,\"\")","v":""}]
[{"$f":"' Haz Mat Densities'!A16","v":"(Custom 2)"},{"$f":"' Haz Mat Densities'!C16","v":"(enter density)"},{"$f":"IFERROR((B7*2.2)/264.2,\"\")","v":""}]
[{"$f":"' Haz Mat Densities'!A17","v":"(Custom 3)"},{"$f":"' Haz Mat Densities'!C17","v":"(enter density)"},""]
[{"$f":"' Haz Mat Densities'!A18","v":"(Custom 4)"},{"$f":"' Haz Mat Densities'!C18","v":"(enter density)"},""]
[{"$f":"' Haz Mat Densities'!A19","v":"(Custom 5)"},{"$f":"' Haz Mat Densities'!C19","v":"(enter density)"},""]
["(select)","Solvents"]
["1,1,2-Trichlorotrifluoroethane",1564,{"$f":"(B12*2.2)/264.2","v":13.023467070401212}]
["1,2,4-Trichlorobenzene ",1454,12.107494322482969]
["1,2,4-Trimethylbenzene",876.1,7.295306585919759]
["1,4-Dioxane",1033.5999999999999,8.6068130204390627]
["2-Methoxyethanol",964.6,8.0322482967448927]
["Acetic Acid",1049,8.7350492051476163]
["Acetone",791,6.5866767600302802]
["Acetonitrile",782,6.511733535200606]
["Benzene",873.8,7.2761544284632862]
["Chlorobenzene",1106,9.2096896290688886]
["Chloroform",1489,12.398940196820591]
["Chloromethane",911,7.5859197577592745]
["Cyclohexane",779,6.4867524602573816]
["Cyclopentane",745,6.2036336109008339]
["Dichloromethane",1326,11.041635124905376]
["Diethyl ether",714,5.9454958364875106]
["Dimethyl Acetamide",942,7.8440575321725969]
["Dimethyl Sulfoxide",1100,9.1597274791824379]
["Ethanol",789,6.5700227100681312]
["Ethyl acetate",901,7.5026495079485249]
["Ethyl ether",713,5.9371688115064352]
["Ethylbenzene",866.5,7.215367146101439]
["Ethylene Dichloride",1253,10.433762301286906]
["Formic acid 10%oncentration",1025,8.5352006056018173]
["Formic acid 80%oncentration",1221,10.167297501892508]
["Glyme",869.1,7.2370174110522338]
["Heptane",679.5,5.6582134746404247]
["Hexanes",654.79999999999995,5.4525359576078731]
["Isobutyl Alcohol",802,6.6782740348221052]
["Iso-Octane",692,5.7623012869038615]
["Isopropyl Alcohol",785,6.5367146101438314]
["Isopropyl alcohol",785,6.5367146101438314]
["Isopropyl Myristate",853,7.1029523088569277]
["Methanol",791,{"$f":"(B45*2.2)/264.2","v":6.5866767600302802}]
["Methyl Ethyl Ketone",805,6.7032551097653306]
["Methyl Isoamyl Ketone",888,7.39439818319455]
["Methyl Isobutyl Ketone",801,6.6699470098410298]
["Methyl n-Propyl Ketone",808,6.728236184708555]
["Methyl t-Butyl Ether",741,6.1703255109765331]
["Methyl tert-butyl ether",741,6.1703255109765331]
["Methylene chloride",1326,11.041635124905376,"http://www.chemistrydaily.com/chemistry/Methylene_chloride"]
["N,N-Dimethylformamide",949,7.9023467070401221]
["n-Butanol",810,6.7448902346707049]
["n-Butyl Acetate",880,7.3277819833459512]
["n-Butyl Chloride",886,7.3777441332324001]
["N-Methylpyrrolidone",1030,8.5768357305071916]
["o-Dichlorobenzene",1306,10.875094625283877]
["Pentane",626,5.212717638152915]
["Petroleum Ether",640,5.3292959878879635]
["Propanol",804,6.6949280847842552]
["Propylene Carbonate",1201,10.000757002271008]
["Pyridine",983.2,8.1871309613928869]
["Tetrahydrofuran",888,7.39439818319455]
["Toluene",867,7.2195306585919763]
["Triethylamine",728,6.0620741862225591]
["Trifluoroacetic Acid",1489,12.398940196820591]
["Xylenes",880.2,7.3294473883421665]
["(select)","Fuels and Oils"]
["Anthracite (i)",785,{"$f":"(B70*2.2)/264.2","v":6.5367146101438314},"Notes: (i) A range of 720-850 was provided for anthracite from the source used, therefore, a median value of 785 was used for the calculation of gallons to pounds.  (ii)  A range of 880-940 was provided for automobile oils, therefore, a median density of 910 was used for the calculation.  (iii) A range of 690-800 was provided for bituminous coal, therefore, a median density of 745 was used for the calculation.  (iv) A range of 375-500 was provided, therefore, a median density of 437.5 was used for the calculation.  (v) A range of 820-950 was provided for diesel fuel oil 20 to 60, therefore, a median density of 885 was used for the calculation.  (vi) A range of 700-900 was provided for natural gas, therefore, a median density of 800 was used for the calculation.  (vii)  A range of 800-920 was provided for olive oil, therefore, a median density of 860 was used for the calculation.  (viii) A range of 924-928 was provided for soya bean oil, therefore, a median density of 926 was used for the calculation.  (ix) A range of 360-385 was provided for wood, therefore, a median density of 372.5 was used for the calculation."]
["Automobile oils (ii)",910,7.5775927327781991]
["Bituminous Coal (iii)",745,6.2036336109008339]
["Butane",599,4.9878879636638915]
["Castor oil",956.1,7.961468584405754]
["Charcoal, hard wood",149,1.2407267221801666]
["Charcoal, soft wood",216,1.798637395912188]
["Coconut oil",924,7.6941710825132485]
["Coke (iv)",437.5,3.6430734292202884]
["Cotton seed oil",926,7.7108251324753985]
["Crude oil, 32.6o API",862,7.1778955336866019]
["Crude oil, 35.6o API",847,7.052990158970478]
["Crude oil, 40o API",825,6.8697956093868298]
["Crude oil, 48o API",790,6.5783497350492066]
["Crude oil, California",915,7.6192278576835744]
["Crude oil, Mexican",973,8.1021953065859211]
["Crude oil, Texas",873,7.269492808478426]
["Diesel fuel oil 20 to 60 (v)",885,7.3694171082513256]
["Fuel oil",890,7.4110522331567008]
["Gas oils",890,7.4110522331567008]
["Gasoline, natural",711,5.9205147615442852]
["Gasoline, Vehicle",737,6.1370174110522342]
["Heavy fuel oil",930,7.7441332323996983]
["Kerosene",820.1,6.8289931869795621]
["Linseed oil",929.1,7.7366389099167305]
["Natural gas (vi)",800,6.6616199848599553]
["Oil, petroleum",881,7.3361090083270257]
["Olive oil (vii)",860,7.161241483724452]
["Petrol, natural",711,5.9205147615442852]
["Petrol, Vehicle",737,6.1370174110522342]
["Propane",583.07000000000005,4.8552384557153676]
["Propane, R-290",494,4.113550340651023]
["Rape seed oil",920,7.6608629825889487]
["Rosin oil",980,8.1604844814534445]
["Silicone oil",760,6.3285389856169578]
["Soya bean oil (viii)",926,7.7108251324753985]
["Sunflower oil",920,7.6608629825889487]
["Whale oil",925,7.702498107494324]
["Wood (ix)",372.5,3.1018168054504169]
["(select)","Refrigerants"]
["Fluorine refrigerant R-12",1311,{"$f":"(B110*2.2)/264.2","v":10.916729750189251}]
["Fluorine refrigerant R-22",1194,9.9424678274034832]
["Freon - 11",1490,12.407267221801668]
["Freon - 21",1370,11.408024224072674]
["Freon (Fluorine) refrigerant R-11",1476,12.290688872066617]
["Fluorine refrigerant R-12",1310.95,10.916313398940197]
["Freon - 11",1490,12.407267221801668]
["Freon - 21",1370,11.408024224072674]
["HFC-23",1162.8,9.6826646479939456]
["HFC-32",960,7.9939439818319462]
["HFC-125",571,4.7547312641937927]
["HFC-134a",512,4.2634367903103714]
["HFC-143a (gas)",3.7,3.0809992429977295E-2]
["HFC-152a",912,7.594246782740349]
["HFC-236fa",565.23,4.7066843300529904]
["CF4",1603,13.348221044663136]
["C2F6",1608,13.38985616956851]
["SF6",1880,15.654806964420894]
["(select)","Paints and Metalworking"]
["Automotive Paints","N/A",9.1999999999999993]
["Household Paint","N/A",10]
["Metalworking fluids",1000,{"$f":"(B131*2.2)/264.2","v":8.3270249810749437}]
["(select)","Liquids"]
["Ammonia (aqua)",823.5,{"$f":"(B133*2.2)/264.2","v":6.8573050719152162}]
["Aniline",1019,8.4852384557153684]
["Benzil",1230,10.24224072672218]
["Brine",1230,10.24224072672218]
["Bromine",3120,25.980317940953828]
["Butyric Acid",959,7.9856169568508717]
["Caproic acid",921,7.6691900075700241]
["Carbolic acid",956,7.9606358819076473]
["Carbon disulfide",1261,10.500378501135504]
["Carbon tetrachloride",1584,13.190007570022711]
["Carene",857,7.1362604087812267]
["Chlorine",1560,12.990158970476914]
["Citric acid",1660,13.822861468584408]
["Creosote",1067,8.8849356548069647]
["Cresol",1024,8.5268735806207427]
["Cumene",860,7.161241483724452]
["Decane",726.3,6.0479182437547321]
["Diethylene glycol",1120,9.3262679788039371]
["Dodecane",754.6,6.283573050719153]
["Ethane",570,4.7464042392127181]
["Ether",713.5,5.9413323239969724]
["Ethylamine",681,5.6707040121120365]
["Ethylene glycol",1097,9.1347464042392126]
["Formaldehyde",812,6.7615442846328548]
["Furan",1416,11.791067373202122]
["Furforol ",1155,9.6177138531415594]
["Glucose (i)",1395,11.616199848599548]
["Glycerine",1259,10.483724451173355]
["Glycerol",1126,9.3762301286903877]
["Hexanol",811,6.7532172596517794]
["Hexene",671,5.5874337623012877]
["Hydrazine",795,6.619984859954581]
["Iodine",4927,{"$f":"(B165*2.2)/264.2","v":41.027252081756252}]
["Ionene",932,7.7607872823618473]
["Linolenic Acid",897,7.4693414080242251]
["Methane",465,3.8720666161998492]
["Mercury",13593,113.18925056775171]
["Naphtha",665,5.537471612414838]
["Naphtha, wood",960,7.9939439818319462]
["Napthalene",820,6.8281604844814545]
["n-Butyl Chloride",886.2,7.3794095382286162]
["Ocimene",798,6.6449659348978054]
["Octane",698.6,5.8172596517789561]
["Octane",917.86,7.6430431491294479]
["Oxygen (liquid)",1140,9.4928084784254363]
["Palmitic Acid",851,7.0862982588947769,"detergents, cosmetics, enamel glaze, buffer solutions, fire retardant, insecticide"]
["Phenol",1072,8.926570779712339]
["Phosgene",1378,11.474640423921274]
["Phytadiene",823,6.853141559424679]
["Pinene",857,7.1362604087812267,"treatment of metallic surfaces to remove impurities, etc. "]
["Propylene",514.4,4.2834216502649509,"filler, dentistry, hair relaxer, reagent, sewage treatment, whitewash mortar, plaster"]
["Propylene glycol",965.3,8.0380772142316417,"oxidizer, rocket propellant, anti-corrosive agent","http://www.engineeringtoolbox.com/propylene-glycol-d_363.html"]
["Pyrrole",966,8.043906131718396,"from plant oil (soybeans, peanuts, cottonseed, etc) some forms may be toxic and some are used as fertilizers"]
["Resorcinol",1269,10.566994700984104]
["Sabiname",812.14,6.7627100681302048,"fertilizer, table salt substitute"]
["Silane",718,5.9788039364118104,"food additive, anti-caking agent, anti-mold, toothpastes, silver cleaner"]
["Sodium Hydroxide (caustic soda)",1250,10.408781226343679,"food additive, anti-caking agent, anti-mold, toothpastes, silver cleaner"]
["Sorbaldehyde",895,7.4526873580620752]
["Stearic Acid",891,7.4193792581377753]
["Styrene",903,7.5193035579106748]
["Sugar solution 68 brix",1338,11.141559424678276]
["Sulphuric Acid 95%onc.",1839,15.313398940196821]
["Terpinene",847,7.052990158970478]
["Turpentine",868.2,7.229523088569267]
["Chloroform",1522,{"$f":"(B197*2.2)/264.2","v":12.673732021196065}]
["(select)","Materials"]
["Borax, fine",849,{"$f":"(B199*2.2)/264.2","v":7.0696442089326279}]
["Chromic acid, flake",1201,10.000757002271008]
["Hydrochloric acid 40%",1201,10.000757002271008]
["Iron oxide pigment",400,3.3308099924299777]
["Iron sulfate - pickling tank - wet",1290,10.741862225586679]
["Lime, hydrated",481,4.0052990158970481]
["Nitric acid, 91%",1506,12.540499621498865]
["Oil cake",785,6.5367146101438314]
["Pitch",1153,9.6010598031794121]
["Potassium chloride",2002,16.67070401211204]
["Soda Ash, heavy",1080,8.9931869795609387]
["Soda Ash, light",432,3.5972747918243759]
["Sulfur, pulverized",961,8.0022710068130216]
["Tar",1153,9.6010598031794121]

{"sheet":"Solvent Mass Before (docket)","index":14,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":true,"merged":[[45,3,45,14],[46,3,46,9],[46,10,46,14],[1,2,1,13],[2,2,2,8],[2,9,2,13],[24,2,24,13],[25,2,25,8],[25,9,25,13]]}
[null,"Distribution of Waste Categories",null,"The basline distribution of waste management methods assumes only off-site energy recovery and incineration. The ratios between the two methods were calculated using the ratio of totals from the DSW rulemaking."]
[null,null,"Waste Category (lb)"]
[null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[null,"Chemical","Total Underground Injection","Total Landfill","Total Other Management and Disposal","Total Recycling","Total Energy Recovery","Total Incineration","Total Other Treatment (not POTW or wastewater)","Total Underground Injection","Total Landfill","Energy Recovery","Recycling","Treatment","Total"]
[null,"1,2,4-TRIMETHYLBENZENE",0,0,0,0,{"$f":"G28/(G28+H28)","v":0.9358092824004911},{"$f":"H28/(G28+H28)","v":6.4190717599508923E-2},0,0,0,0,0,0,{"$f":"SUM(C5:N5)","v":1}]
[null,"ACETONITRILE",0,0,0,0,{"$f":"G29/(G29+H29)","v":0.56672231557152464},{"$f":"H29/(G29+H29)","v":0.43327768442847542},0,0,0,0,0,0,{"$f":"SUM(C6:N6)","v":1}]
[null,"CHLOROBENZENE",0,0,0,0,6.2487761086230616E-2,0.93751223891376934,0,0,0,0,0,0,1]
[null,"CHLOROFORM",0,0,0,0,0.46384252134222537,0.53615747865777463,0,0,0,0,0,0,1]
[null,"CHLOROMETHANE",0,0,0,0,7.5889245543986012E-3,0.99241107544560136,0,0,0,0,0,0,1]
[null,"CYCLOHEXANE",0,0,0,0,0.69982451093747955,0.30017548906252045,0,0,0,0,0,0,1]
[null,"DICHLOROMETHANE",0,0,0,0,0.28910474871062536,0.7108952512893747,0,0,0,0,0,0,1]
[null,"ETHANOL",0,0,0,0,0.75,0.25,0,0,0,0,0,0,1]
[null,"ETHYLBENZENE",0,0,0,0,{"$f":"G35/(G35+H35)","v":0.89926297432552504},{"$f":"H35/(G35+H35)","v":0.10073702567447501},0,0,0,0,0,0,1]
[null,"METHANOL",0,0,0,0,{"$f":"G36/(G36+H36)","v":0.86362695770348696},{"$f":"H36/(G36+H36)","v":0.13637304229651304},0,0,0,0,0,0,1]
[null,"METHYL ISOBUTYL KETONE",0,0,0,0,0.66578126586685626,0.33421873413314379,0,0,0,0,0,0,1]
[null,"METHYL TERT-BUTYL ETHER",0,0,0,0,0.81369844838903393,0.18630155161096601,0,0,0,0,0,0,1]
[null,"N,N-DIMETHYLFORMAMIDE",0,0,0,0,0.97784194710842121,2.2158052891578829E-2,0,0,0,0,0,0,1]
[null,"N-BUTYL ALCOHOL",0,0,0,0,0.91545667830504296,8.4543321694957069E-2,0,0,0,0,0,0,1]
[null,"N-HEXANE",0,0,0,0,0.82649504191765777,0.17350495808234226,0,0,0,0,0,0,1]
[null,"TETRAHYDROFURAN",0,0,0,0,{"$f":"G53/(G53+H53)","v":0.25566402065076216},{"$f":"H53/(G53+H53)","v":0.74433597934923779},0,0,0,0,0,0,1]
[null,"TOLUENE",0,0,0,0,{"$f":"G42/(G42+H42)","v":0.77492846754953426},{"$f":"H42/(G42+H42)","v":0.22507153245046568},0,0,0,0,0,0,1]
[null,"XYLENE (MIXED ISOMERS)",0,0,0,0,{"$f":"G43/(G43+H43)","v":0.93555087772093404},{"$f":"H43/(G43+H43)","v":6.4449122279065935E-2},0,0,0,0,0,0,1]
[]
[null,"DSW Rulemanking Numbers"]
[null,null,"Waste Category (lb)"]
[null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[null,"Chemical","Total Underground Injection","Total Landfill","Total Other Management and Disposal","Total Recycling","Total Energy Recovery","Total Incineration","Total Other Treatment (not POTW or wastewater)","Total Underground Injection","Total Landfill","Energy Recovery","Recycling","Treatment","Total"]
[null,"1,2,4-TRIMETHYLBENZENE",3931,4320.3900000000003,4726,136244,1437608,98611,20826,0,37,52919,2150633,251129,{"$f":"SUM(C28:N28)","v":4160984.39}]
[null,"ACETONITRILE",0,345,12538,3396731,3247303,2482669,52912,11586952,11,9164203,3241374,5922292,{"$f":"SUM(C29:N29)","v":39107330}]
[null,"CHLOROBENZENE",0,1778,16,954563,98284,1474568,42388,25,12,741069,9124061,1270765,{"$f":"SUM(C30:N30)","v":13707529}]
[null,"CHLOROFORM",0,1,703,75575,352627,407603,0,0,250,636587,350000,12659737,14483083]
[null,"CHLOROMETHANE",0,4,0,340000,1454,190141,0,0,0,4997370,508485,6527367,12564821]
[null,"CYCLOHEXANE",60579,1184,83066,15077,1498635,642809,2369,33550,4873,5318388,25545111,13437495,46643136]
[null,"DICHLOROMETHANE",0,343,3594,5223964,2439075,5997573,911833,8500,2579,66517,7918616,5373362,27945956]
[null,"ETHYLBENZENE",7349,15016,7343,885211,4621343,517691,28079,0,4135,3312400,9709263,2547115,21654945]
[null,"METHANOL",2962607,56236.46,141282,13367148,46238336,7301373,1504679,5232503,1384940,37924873,295437754,88711244,500262975.46000004]
[null,"METHYL ISOBUTYL KETONE",0,400,22473,3234301,2294715,1151935,16900,4900,0,872736,16100205,1854604,25553169]
[null,"METHYL TERT-BUTYL ETHER",8148,115,20268,858906,1398318,320154,33033,0,0,44067,101994,444531,3229534]
[null,"N,N-DIMETHYLFORMAMIDE",0,714,0,74830,4050722,91790,317956,330000,11363,3330858,2299580,1460364,11968177]
[null,"N-BUTYL ALCOHOL",17200,586.47,127330,635449,2909314,268678,73636,490519,5029,2111294,9990516,14669124,31298675.469999999]
[null,"N-HEXANE",266,57,57983,2464066,5845630,1227165,233397,0,1604,7930078,4505697,16356834,38622777]
[null,"TOLUENE",13463,81288,132032,5142989,26123013,7587212,535841,0,25780,8548780,132917024,15163374,196270796]
[null,"XYLENE (MIXED ISOMERS)",45221,26431,213713,4615416,22433393,1545413,148771,0,10033,1696869,54029554,3646054,88410868]
[]
[]
[null,null,null,"Waste Category (tonne)"]
[null,null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[null,"Industry","Solvent Use Volume (tonne)","Total Underground Injection","Total Landfill","Total Other Management and Disposal","Total Recycling","Total Energy Recovery","Total Incineration","Total Other Treatment (not POTW or wastewater)","Total Underground Injection","Total Landfill","Energy Recovery","Recycling","Treatment"]
[null,"Pharmaceutical",5700,0,0.17121283307977334,4.7411431572970999,524.86758862930412,2006.6267659951891,582.72863138448076,164.09003750153417,17.804727549211535,2.5126626515963214E-4,5.2026690331423113,1644.006528585245,749.76044406525079]
[null,"Relative to Sum of all Waste Categories (%)","--",0,3.0037339136802341E-3,8.317795012801929E-2,9.208203309286036,35.203978350792795,10.22330932253475,2.8787725877462136,0.31236364121423743,4.4081800905198622E-6,9.127489531828617E-2,28.842219799741137,13.153692001144751]
[null,"Plastics and Resin",4750,73.977511465502786,1.1628346903511528,3.6746991018106399,335.00503378300959,496.7920916514077,114.29249450587059,7.7127264674268439,22.782610237887717,35.583722959995406,611.03875816542904,1956.5056513343891,1091.4718656369189]
[null,"Relative to Sum of all Waste Categories (%)","--",1.5574212940105849,2.4480730323182164E-2,7.7362086353908205E-2,7.0527375533265175,10.458780876871741,2.4061577790709601,0.16237318878793355,0.47963389974500453,0.74913100968411372,12.863973856114297,41.189592659671348,22.9783550660404]
[null,"Total Mass (tonne)",10450,73.977511465502786,1.3340475234309261,8.4158422591077393,859.87262241231372,2503.4188576465967,697.02112589035141,171.80276396896102,40.587337787099251,35.583974226260565,616.24142719857139,3600.512179919634,1841.2323097021697]

{"sheet":"Solvent Mass After (docket)","index":15,"n_rows":28,"n_cols":16,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,2,2,8],[2,9,2,13],[1,2,1,14]]}
[]
[null,null,"Waste Category (lb)"]
[null,null,"Off Site",null,null,null,null,null,null,"On Site"]
[null,"Chemical","Total Underground Injection","Total Landfill","Total Other Management and Disposal","Total Recycling","Total Energy Recovery","Total Incineration","Total Other Treatment (not POTW or wastewater)","Total Underground Injection","Total Landfill","Energy Recovery","Recycling","Treatment","New On-site Recycling","Total"]
[null,"1,2,4-TRIMETHYLBENZENE",{"$f":"'Solvent Mass Before (docket)'!C5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I5*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J5*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K5*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L5*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M5*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N5*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C5:N5)*$C$24/100","v":1},{"$f":"SUM(C5:O5)","v":1}]
[null,"ACETONITRILE",{"$f":"'Solvent Mass Before (docket)'!C6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I6*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J6*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K6*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L6*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M6*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N6*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C6:N6)*$C$24/100","v":1},{"$f":"SUM(C6:O6)","v":1}]
[null,"CHLOROBENZENE",{"$f":"'Solvent Mass Before (docket)'!C7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I7*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J7*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K7*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L7*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M7*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N7*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C7:N7)*$C$24/100","v":1},1]
[null,"CHLOROFORM",{"$f":"'Solvent Mass Before (docket)'!C8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I8*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J8*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K8*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L8*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M8*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N8*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C8:N8)*$C$24/100","v":1},1]
[null,"CHLOROMETHANE",{"$f":"'Solvent Mass Before (docket)'!C9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I9*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J9*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K9*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L9*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M9*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N9*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C9:N9)*$C$24/100","v":1},1]
[null,"CYCLOHEXANE",{"$f":"'Solvent Mass Before (docket)'!C10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I10*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J10*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K10*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L10*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M10*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N10*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C10:N10)*$C$24/100","v":1},1]
[null,"DICHLOROMETHANE",{"$f":"'Solvent Mass Before (docket)'!C11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I11*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J11*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K11*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L11*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M11*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N11*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C11:N11)*$C$24/100","v":1},1]
[null,"ETHANOL",{"$f":"'Solvent Mass Before (docket)'!C12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I12*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J12*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K12*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L12*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M12*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N12*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C12:N12)*$C$24/100","v":1},1]
[null,"ETHYLBENZENE",{"$f":"'Solvent Mass Before (docket)'!C13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I13*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J13*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K13*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L13*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M13*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N13*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C13:N13)*$C$24/100","v":1},1]
[null,"METHANOL",{"$f":"'Solvent Mass Before (docket)'!C14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I14*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J14*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K14*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L14*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M14*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N14*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C14:N14)*$C$24/100","v":1},1]
[null,"METHYL ISOBUTYL KETONE",{"$f":"'Solvent Mass Before (docket)'!C15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I15*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J15*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K15*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L15*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M15*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N15*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C15:N15)*$C$24/100","v":1},1]
[null,"METHYL TERT-BUTYL ETHER",{"$f":"'Solvent Mass Before (docket)'!C16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I16*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J16*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K16*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L16*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M16*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N16*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C16:N16)*$C$24/100","v":1},1]
[null,"N,N-DIMETHYLFORMAMIDE",{"$f":"'Solvent Mass Before (docket)'!C17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I17*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J17*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K17*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L17*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M17*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N17*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C17:N17)*$C$24/100","v":1},1]
[null,"N-BUTYL ALCOHOL",{"$f":"'Solvent Mass Before (docket)'!C18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I18*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J18*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K18*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L18*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M18*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N18*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C18:N18)*$C$24/100","v":1},1]
[null,"N-HEXANE",{"$f":"'Solvent Mass Before (docket)'!C19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I19*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J19*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K19*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L19*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M19*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N19*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C19:N19)*$C$24/100","v":1},1]
[null,"TETRAHYDROFURAN",{"$f":"'Solvent Mass Before (docket)'!C20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I20*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J20*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K20*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L20*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M20*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N20*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C20:N20)*$C$24/100","v":1},{"$f":"SUM(C20:O20)","v":1}]
[null,"TOLUENE",{"$f":"'Solvent Mass Before (docket)'!C21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I21*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J21*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K21*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L21*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M21*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N21*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C21:N21)*$C$24/100","v":1},1]
[null,"XYLENE (MIXED ISOMERS)",{"$f":"'Solvent Mass Before (docket)'!C22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!D22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!E22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!F22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!G22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!H22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!I22*(1-('Solvent Mass After (docket)'!$C$24)/100)","v":0},{"$f":"'Solvent Mass Before (docket)'!J22*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!K22*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!L22*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!M22*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"'Solvent Mass Before (docket)'!N22*(1-('Solvent Mass After (docket)'!$C$24/100))","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!C22:N22)*$C$24/100","v":1},{"$f":"SUM(C22:O22)","v":1}]
[]
[null,"Reduction in Possible Waste (%)",100,null,null,null,null,null,null,null,null,null,null,null,"* Treatment includes a number of activities,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"but any of these activities can "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"be mitigated and materials available for "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recycling.  So onsite treatment will be "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"included with appropriate narrative."]

{"sheet":"GEMM (2011) Models","index":16,"n_rows":537,"n_cols":27,"rows_kept":537,"cut":false,"hidden":false,"merged":[[39,18,39,20],[40,18,40,20],[41,18,41,20],[42,18,42,20],[43,18,43,20],[44,18,44,20],[38,18,38,21],[375,4,376,5],[402,4,403,5],[348,4,349,5],[79,19,79,21],[79,12,80,12],[79,13,80,13],[105,11,107,11],[105,12,105,13],[106,12,107,12],[51,12,51,13],[52,12,53,12],[52,13,53,13],[78,11,80,11],[52,15,53,15],[52,16,52,17],[52,19,52,21],[78,12,78,13],[510,1,512,1],[510,2,511,3],[510,7,511,9],[429,1,431,1],[429,2,430,3],[429,7,430,9],[456,1,458,1],[456,2,457,3],[456,7,457,9],[456,4,457,5],[483,1,485,1],[483,2,484,3],[483,7,484,9],[429,4,430,5],[456,11,458,11],[456,12,456,13],[456,15,456,22],[348,11,350,11],[348,12,348,13],[430,15,431,15],[402,23,404,23],[403,12,404,12],[403,13,404,13],[403,15,404,15],[403,16,403,17],[403,19,403,21],[430,16,430,17],[348,23,350,23],[429,11,431,11],[429,12,429,13],[429,15,429,22],[429,23,431,23],[430,12,431,12],[430,13,431,13],[375,15,375,22],[376,19,376,21],[430,19,430,21],[375,11,377,11],[267,1,269,1],[267,2,268,3],[267,7,268,9],[240,15,240,22],[321,12,321,13],[402,11,404,11],[402,12,402,13],[402,15,402,22],[348,15,348,22],[376,12,377,12],[376,13,377,13],[376,15,377,15],[376,16,376,17],[322,19,322,21],[321,2,322,3],[321,7,322,9],[348,1,350,1],[402,1,404,1],[402,2,403,3],[402,7,403,9],[375,1,377,1],[375,2,376,3],[375,7,376,9],[348,2,349,3],[294,1,296,1],[294,2,295,3],[294,7,295,9],[321,1,323,1],[321,25,323,25],[321,23,323,23],[321,24,323,24],[348,24,350,24],[321,4,322,5],[321,15,321,22],[322,12,323,12],[322,13,323,13],[322,15,323,15],[322,16,322,17],[321,11,323,11],[348,7,349,9],[349,12,350,12],[349,13,350,13],[186,24,188,24],[186,25,188,25],[132,1,134,1],[132,2,133,3],[133,12,134,12],[187,13,188,13],[186,15,186,22],[240,1,242,1],[240,2,241,3],[240,7,241,9],[213,1,215,1],[213,2,214,3],[213,7,214,9],[159,24,161,24],[132,25,134,25],[133,13,134,13],[133,15,134,15],[133,16,133,17],[133,19,133,21],[132,15,132,22],[132,23,134,23],[159,25,161,25],[132,11,134,11],[132,12,132,13],[105,23,107,23],[106,15,107,15],[106,16,106,17],[106,19,106,21],[105,15,105,22],[79,15,80,15],[186,1,188,1],[186,2,187,3],[186,7,187,9],[159,1,161,1],[159,2,160,3],[159,7,160,9],[159,23,161,23],[186,23,188,23],[159,15,159,22],[187,15,188,15],[187,16,187,17],[187,19,187,21],[159,11,161,11],[159,12,159,13],[160,12,161,12],[160,13,161,13],[106,13,107,13],[79,16,79,17],[6,1,8,1],[6,2,7,3],[51,1,53,1],[51,2,52,3],[7,24,8,24],[7,25,8,25],[6,15,6,22],[6,24,6,25],[105,24,107,24],[105,25,107,25],[51,24,53,24],[51,25,53,25],[78,24,80,24],[78,25,80,25],[78,1,80,1],[78,2,79,3],[7,16,7,17],[7,19,7,21],[105,1,107,1],[105,2,106,3],[78,15,78,22],[78,23,80,23],[51,15,51,22],[51,23,53,23],[6,26,7,26],[7,23,8,23],[213,4,214,5],[240,4,241,5],[267,4,268,5],[294,4,295,5],[132,4,133,5],[159,4,160,5],[186,4,187,5],[105,7,106,9],[105,26,106,26],[51,26,52,26],[78,26,79,26],[132,24,134,24],[132,26,133,26],[159,26,160,26],[186,26,187,26],[132,7,133,9],[213,11,215,11],[213,12,213,13],[213,15,213,22],[186,11,188,11],[186,12,186,13],[187,12,188,12],[267,26,268,26],[268,12,269,12],[268,13,269,13],[268,15,269,15],[268,16,268,17],[268,19,268,21],[213,25,215,25],[213,26,214,26],[241,13,242,13],[241,15,242,15],[241,16,241,17],[241,19,241,21],[240,25,242,25],[240,26,241,26],[214,12,215,12],[214,13,215,13],[214,15,215,15],[214,16,214,17],[213,23,215,23],[213,24,215,24],[214,19,214,21],[240,12,240,13],[240,24,242,24],[510,26,511,26],[511,12,512,12],[511,13,512,13],[511,15,512,15],[511,16,511,17],[511,19,511,21],[294,26,295,26],[295,12,296,12],[295,13,296,13],[295,15,296,15],[295,16,295,17],[295,19,295,21],[294,12,294,13],[294,15,294,22],[294,23,296,23],[294,24,296,24],[294,25,296,25],[321,26,322,26],[456,23,458,23],[456,24,458,24],[457,12,458,12],[457,13,458,13],[429,24,431,24],[510,15,510,22],[510,23,512,23],[510,24,512,24],[510,25,512,25],[241,12,242,12],[4,4,4,13],[510,11,512,11],[510,12,510,13],[483,11,485,11],[483,12,483,13],[375,23,377,23],[375,24,377,24],[375,25,377,25],[267,11,269,11],[267,12,267,13],[267,15,267,22],[267,23,269,23],[294,11,296,11],[267,24,269,24],[267,25,269,25],[483,4,484,5],[510,4,511,5],[6,11,8,11],[349,16,349,17],[348,25,350,25],[348,26,349,26],[483,25,485,25],[483,26,484,26],[484,12,485,12],[484,13,485,13],[484,15,485,15],[484,16,484,17],[484,19,484,21],[483,15,483,22],[429,26,430,26],[456,25,458,25],[456,26,457,26],[402,24,404,24],[402,25,404,25],[402,26,403,26],[429,25,431,25],[457,15,458,15],[457,16,457,17],[375,26,376,26],[457,19,457,21],[349,19,349,21],[349,15,350,15],[5,0,5,1],[375,12,375,13],[240,23,242,23],[240,11,242,11],[483,23,485,23],[483,24,485,24],[5,4,5,6],[5,7,5,10],[5,12,5,13],[7,15,8,15],[6,4,7,5],[6,7,7,9],[160,15,161,15],[160,16,160,17],[160,19,160,21],[51,4,52,5],[105,4,106,5],[78,4,79,5],[78,7,79,9],[51,7,52,9],[51,11,53,11],[6,12,6,13],[7,12,8,12],[7,13,8,13]]}
["**This sheet was modified from GEMM (2011)**"]
[null,"Remanufacturing Exclusion - Benefits Summary"]
[null,"All 4 Sectors, 16 of the 18 Chemicals k (2008 TRI)",null,null,null,null,null,"NAICS 325412; 325510; 325199; 325211"]
["Column:",null,"c","d","e","f","g","h","I","j","k","l","m","n",null,"p","q","r","s","t","u","v","w","x","y","z","aa"]
[null,null,null,null,"BASELINE:  2008 TRI Reported OFFSITE Energy Recovery (ER) and Incineration (I) and Offsite Remanufacturing (ME)",null,null,null,null,null,null,null,null,null,null,"Process Change:  New Remanufacturing (Assumes all other reported waste offsite and onsite are Recycled. Add THF"]
["Row",null,null,null,"End of Life (EOL) Energy Recovery ",null,null,"End of Life (EOL) Incineration",null,null,null,"ER&I","Beginning of Life (BOL) ME",null,null,"(Other reported waste: U, L, Offsite ER&I, Remanufacturing, & Total Other Management & Disposal; Onsite: ER & Treatment Go To Zero)"]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Mass to Energy Recovery (EOL/ER) Cement Kiln",null,"ER EOL","Offsite Reported Mass to Thermal Treatment (EOL/I) Incineration                            (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","Distillation @ 75% recovery\n(25% mass to EOL (ER&I)",null,null,"Distillation @ 92% recovery (worst case scenario, 8% mass to EOL (ER&I) and double steam required for primary / secondary distillation:  75%*75%=92%)",null,null,null,null,null,null,null,"NEW ER&I","NEW BOL",null,"New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"STEAM\nOffsite Primary Distillation Steamf","Baseline Beginning of Life (BOL) Manufacturing Emissions (ME) ",null,"STEAM\nNew Solvent Mass going to Steamf","75% x 8% Mass to Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","25% x 8% Mass to Thermal Treatment (I) Incineration  ",null,null,"NEW Incin EOL","New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) "]
[null,null,"Under ground Injection","Land -fill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Solvents Combusted c ","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"2008 Solvent Mass (tonne)"]
[11,"Mass",{"$f":"SUM(C56,C83,C110,C137,C164,C191,C218,C245,C272,C299,C326,C353,C380,C407,C434,C461,C488,C515)","v":0},{"$f":"SUM(D56,D83,D110,D137,D164,D191,D218,D245,D272,D299,D326,D353,D380,D407,D434,D461,D488,D515)","v":0},{"$f":"SUM(E56,E83,E110,E137,E164,E191,E218,E245,E272,E299,E326,E353,E380,E407,E434,E461,E488,E515)","v":5.3043527526466343E-3},{"$f":"SUM(F56,F83,F110,F137,F164,F191,F218,F245,F272,F299,F326,F353,F380,F407,F434,F461,F488,F515)","v":5.3043527526466343E-3},5.3043527526466343E-3,2.4053978142467886E-3,2.4053978142467886E-3,1.189303673806381E-3,2.4053978142467886E-3,7.7097505668934216E-3,0,0,null,{"$f":"SUM(P56,P83,P110,P137,P164,P191,P218,P245,P272,P299,P326,P353,P380,P407,P434,P461,P488,P515)","v":7.7097505668934207E-3},4.625850340136053E-4,4.625850340136053E-4,4.625850340136053E-4,1.5419501133786845E-4,1.5419501133786845E-4,8.8491437975806613E-5,1.5419501133786845E-4,6.1678004535147381E-4,7.0929705215419473E-3,{"$f":"SUM(Z56,Z83,Z110,Z137,Z164,Z191,Z218,Z245,Z272,Z299,Z326,Z353,Z380,Z407,Z434,Z461,Z488,Z515)","v":7.0929705215419473E-3},0]
[]
[null,"Air emission (tonne)"]
[14,"CO2 ","--","--",{"$f":"SUM(E58,E85,E112,E139,E166,E193,E220,E247,E274,E301,E328,E355,E382,E409,E436,E463,E490,E517)","v":1.3556841336970191E-2},2.1954766634692268E-2,3.5511607971662459E-2,4.9835748030903479E-3,1.2708102011651479E-2,4.0377541317856737E-3,2.1729430946527503E-2,5.7241038918189956E-2,0,0,null,{"$f":"SUM(P58,P85,P112,P139,P166,P193,P220,P247,P274,P301,P328,P355,P382,P409,P436,P463,P490,P517)","v":6.9910299085337651E-4},{"$f":"SUM(Q58,Q85,Q112,Q139,Q166,Q193,Q220,Q247,Q274,Q301,Q328,Q355,Q382,Q409,Q436,Q463,Q490,Q517)","v":1.1124249684036317E-3},{"$f":"SUM(R58,R85,R112,R139,R166,R193,R220,R247,R274,R301,R328,R355,R382,R409,R436,R463,R490,R517)","v":2.0797721187806239E-3},{"$f":"SUM(S58,S85,S112,S139,S166,S193,S220,S247,S274,S301,S328,S355,S382,S409,S436,S463,S490,S517)","v":3.1921970871842554E-3},{"$f":"SUM(T58,T85,T112,T139,T166,T193,T220,T247,T274,T301,T328,T355,T382,T409,T436,T463,T490,T517)","v":3.7080832280121054E-4},{"$f":"SUM(U58,U85,U112,U139,U166,U193,U220,U247,U274,U301,U328,U355,U382,U409,U436,U463,U490,U517)","v":6.9325737292687457E-4},{"$f":"SUM(V58,V85,V112,V139,V166,V193,V220,V247,V274,V301,V328,V355,V382,V409,V436,V463,V490,V517)","v":3.0043350338850331E-4},1.3644991991165886E-3,4.556696286300844E-3,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[15,"CH4 ","--","--",{"$f":"SUM(E59,E86,E113,E140,E167,E194,E221,E248,E275,E302,E329,E356,E383,E410,E437,E464,E491,E518)","v":0},9.9632501956967932E-5,9.9632501956967932E-5,0,4.49551315915562E-5,1.9909526672887419E-5,6.4864658264443613E-5,1.6449716022141149E-4,0,0,null,1.2783020771972434E-6,0,8.6752580129114417E-6,8.6752580129114417E-6,0,2.8917526709704808E-6,1.4813900633660275E-6,4.3731427343365075E-6,1.304840074724795E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,"N2O","--","--",0,2.8897852206704273E-7,2.8897852206704273E-7,0,1.1744348432820651E-7,7.2695738775485722E-8,1.9013922310369221E-7,4.7911774517073505E-7,0,0,null,0,0,2.4385320383714937E-8,2.4385320383714937E-8,0,8.1284401279049807E-9,5.4090057910673047E-9,1.3537445918972283E-8,3.7922766302687237E-8,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,"CO ","--","--",5.9754672559648223E-6,8.4548677598352242E-5,9.0524144854317061E-5,2.1966169930976743E-6,1.4240865155778367E-4,2.5359381932589533E-6,1.4714120674414033E-4,2.376653515984574E-4,0,0,null,4.8908732670587298E-7,4.9032505494374953E-7,1.3617439749368149E-5,1.4107764804311896E-5,1.6344168498124985E-7,4.539146583122716E-6,1.8868924924870577E-7,4.8912775173526712E-6,1.8999042321664564E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,"NMVOC ","--","--",5.9754672559648217E-7,3.4764351791325821E-5,3.5361898516922299E-5,2.1966169930976743E-7,2.5755069742037269E-5,1.2431081736526137E-9,2.5975974549520691E-5,6.1337873066442979E-5,0,0,null,3.5530996934529394E-6,4.9032505494374959E-8,3.6311652920017838E-6,3.6801977974961583E-6,1.634416849812498E-8,1.2103884306672611E-6,9.2494820514535162E-11,1.2268250939859007E-6,4.9070228914820599E-6,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,"NOx ","--","--",0,3.5881846788870154E-5,3.5881846788870154E-5,0,2.9806371058112519E-5,2.6552327234022151E-6,3.2461603781514728E-5,6.8343450570384882E-5,0,0,null,2.3012282524419192E-6,0,3.9412930708189584E-6,3.9412930708189584E-6,0,1.3137643569396527E-6,1.9756548897412355E-7,1.511329845913776E-6,5.4526229167327358E-6,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,"SOx ","--","--",0,1.6093907969820439E-4,1.6093907969820439E-4,0,8.2444692867187993E-5,3.4232360741682931E-5,1.1667705360887094E-4,2.7761613330707524E-4,0,0,null,3.060908862496147E-6,0,1.4603026353923534E-5,1.4603026353923534E-5,0,4.8676754513078456E-6,2.5470961656435931E-6,7.4147716169514392E-6,2.2017797970874971E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Water emission (tonne)"]
[22,"TOC","--","--",{"$f":"SUM(E66,E93,E120,E147,E174,E201,E228,E255,E282,E309,E336,E363,E390,E417,E444,E471,E498,E525)","v":0},2.7798001339168814E-5,2.7798001339168814E-5,0,1.5261195468597873E-5,6.24322486281417E-7,1.5885517954879288E-5,4.3683519294048099E-5,0,0,null,1.9220960132320381E-8,0,2.5835518084659996E-6,2.5835518084659996E-6,0,8.6118393615533321E-7,4.6453396040436049E-8,9.0763733219576922E-7,3.4911891406617675E-6,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[23,"BOD","--","--",{"$f":"SUM(E67,E94,E121,E148,E175,E202,E229,E256,E283,E310,E337,E364,E391,E418,E445,E472,E499,E526)","v":0},4.8476541530886033E-6,4.8476541530886033E-6,0,2.1799718527501475E-6,1.0792503640681145E-6,3.2592222168182628E-6,8.1068763699068652E-6,0,0,null,1.7101104154274265E-7,0,4.2165756035032475E-7,4.2165756035032475E-7,0,1.4055252011677493E-7,8.0302801341424589E-8,2.2085532145819951E-7,6.4251288180852431E-7,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[24,"COD","--","--",{"$f":"SUM(E68,E95,E122,E149,E176,E203,E230,E257,E284,E311,E338,E365,E392,E419,E446,E473,E500,E527)","v":0},1.0829735427125481E-4,1.0829735427125481E-4,0,5.9213127737279884E-5,1.7855623107648529E-6,6.0998690048044754E-5,1.6929604431929963E-4,0,0,null,5.4971945978436288E-8,0,1.005062892051208E-5,1.005062892051208E-5,0,3.3502096401706932E-6,1.3285671267564708E-7,3.4830663528463406E-6,1.3533695273358415E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[25,"TDS","--","--",{"$f":"SUM(E69,E96,E123,E150,E177,E204,E231,E258,E285,E312,E339,E366,E393,E420,E447,E474,E501,E528)","v":0},1.1157522322998502E-3,1.1157522322998502E-3,0,4.6609799309066689E-4,2.7610507383725842E-4,7.4220306692792542E-4,1.8579552992277757E-3,0,0,null,3.1798014603316319E-6,0,9.4911013523430978E-5,9.4911013523430978E-5,0,3.1637004507810319E-5,2.0543899387847139E-5,5.2180903895657445E-5,1.4709191741908844E-4,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Solid waste (tonne)"]
[27,"Solid waste","--","--",{"$f":"SUM(E71,E98,E125,E152,E179,E206,E233,E260,E287,E314,E341,E368,E395,E422,E449,E476,E503,E530)","v":0},2.7654906865160487E-4,2.7654906865160487E-4,0,1.2879581000249058E-4,4.6538472679748174E-5,1.7533428268223875E-4,4.5188335133384346E-4,0,0,null,1.5006012883856339E-6,0,2.4320692719245712E-5,2.4320692719245712E-5,0,8.1068975730819011E-6,3.4627458565297914E-6,1.1569643429611695E-5,3.589033614885741E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Energy / Carbon"]
[29,"MMBTU","--","--",{"$f":"SUM(E73,E100,E127,E154,E181,E208,E235,E262,E289,E316,E343,E370,E397,E424,E451,E478,E505,E532)","v":0.14864255012155342},0.2838593229062783,0.43250187302783161,"--",{"$f":"SUM(I73,I100,I127,I154,I181,I208,I235,I262,I289,I316,I343,I370,I397,I424,I451,I478,I505,I532)","v":0.1527830100079301},5.6398922085813513E-2,0.20918193209374358,0.6416838051215753,0,0,null,8.3808879001837713E-3,1.2125109918327518E-2,2.6198539974852476E-2,3.832364989318001E-2,"--",8.7328466582841623E-3,4.1964233572792465E-3,1.2929270015563408E-2,5.1252919908743408E-2,"--",{"$f":"SUM(Z73,Z100,Z127,Z154,Z181,Z208,Z235,Z262,Z289,Z316,Z343,Z370,Z397,Z424,Z451,Z478,Z505,Z532)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA73,AA100,AA127,AA154,AA181,AA208,AA235,AA262,AA289,AA316,AA343,AA370,AA397,AA424,AA451,AA478,AA505,AA532)","v":{"$error":"#DIV/0!"}}]
[30,"MTCO2e",{"$f":"IF(C14=\"--\",\"--\",(1*C14)+(21*C15)+(310*C16))","v":"--"},{"$f":"IF(D14=\"--\",\"--\",(1*D14)+(21*D15)+(310*D16))","v":"--"},{"$f":"IF(E14=\"--\",\"--\",(1*E14)+(21*E15)+(310*E16))","v":1.3556841336970191E-2},{"$f":"IF(F14=\"--\",\"--\",(1*F14)+(21*F15)+(310*F16))","v":2.4136632517629375E-2},3.769347385459957E-2,4.9835748030903479E-3,1.3688567255215904E-2,4.4783898709367101E-3,2.3150531929242962E-2,6.0844005783842525E-2,0,0,null,{"$f":"IF(P14=\"--\",\"--\",(1*P14)+(21*P15)+(310*P16))","v":7.2594733447451862E-4},1.1124249684036317E-3,2.2695119863707161E-3,3.3819369547743476E-3,3.7080832280121054E-4,7.5650399545690522E-4,3.3321948651442076E-4,1.4605318047725367E-3,4.8424687595468845E-3,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total:",null,"Price Range per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,451470,"X","$0.13 - $1.55","Total Costs:",{"$f":"SUM(AA76,AA103,AA130,AA157,AA184,AA211,AA238,AA265,AA292,AA319,AA346,AA373,AA400,AA427,AA454,AA481,AA508,AA535)","v":337261493.72600001}]
["a","CO2 equivalents are made up of CO2, CH4, and N2O air emissions in this formula:  (1 x CO2) + (21 x CH4) + (310 x N2O). "]
["b","\"N2O emissions\" data are limited to those from natural gas fuel."]
["c","\"Combustion of solvents\" -- emissions from combusting / burning solvents (not cradle-to-gate emissions of solvents). "]
["d","\"Natural gas fuel\"  -- cradle-to-gate emissions of natural gas burned as incinerator fuel.  Source - ERG inhouse LCI analysis (please expand)"]
["e","\"Solvent fuel\" -- emissions from burning a solvent as cement kiln fuel (calculations use the lower heating value of a solvent) plus the solvent manufacturing emissions."]
["f","\"Steam\" -- cradle-to-gate emissions of average fuel mix used in steam production for evaporation and recondensation activities.  (worst case assumption - 1/2 distillation).    ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Remanufacturing Parameters"]
["g","\"Bottoms incinerated\" -- emissions from incinerating the least-volatile residue (mass not recovered as condensed vapor), plus cradle-to-gate emissions of natural gas (incinerator fuel). ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-site Remanufacturing Recovery (fraction)",null,null,{"$f":"'GEMM Parameters'!B3","v":0.92}]
["h","\"Bottoms recovered for energy\"-- emissions from burning distillation bottoms as cement kiln fuel plus the solvent manufacturing emissions.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-site Remanufacturing Recovery (fraction)",null,null,{"$f":"'GEMM Parameters'!B2","v":0.75}]
["I","\"Avoided manufacturing\" -- avoided emissions from producing an amount of virgin solvent equal to that recovered from distillation.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-site Remanufacturing Steam Multiplier",null,null,{"$f":"1+(1-'GEMM Parameters'!B2)","v":1.25}]
["j","A 92% recovery rate is achieved by distilling twice  (1st yields 75%; 2nd yields 75% of first residue bottoms).  Due to lower payback, methanol/ethanol  are usually distilled once (75%).  No avoided manufacturing emissions for commodity chemicals are incl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-site Remanufacturing Steam Multiplier",null,null,1]
["k","Tetrahydrofuran and ethanol are not on TRI.  Other sources and assumptions were used to obtain THF flows. Ethanol was not included in modeling.  Retain ethanol due to miscibility. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-site Remanufacturing Bottoms Split to ER",null,null,{"$f":"'GEMM Parameters'!B4","v":0.75}]
["l","chloromethane was not modeled.  Though on TRI, (expand - not a liquid solvent, not used as others.  Recommend removing from chemical list.  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-site Remanufacturing Bottoms Split to ER",null,null,{"$f":"'GEMM Parameters'!B4","v":0.75}]
["m","does not include releases and exposures from processing activities, such as distillation or fuel blending.  These are incorporated in the transportation / mixing / storage (local impacts) of sector analysis."]
[]
[null,"Individual Chemicals"]
[]
[null,"Acetonitrile"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C6,'Solvent Mass Before (docket)'!J6)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D6,'Solvent Mass Before (docket)'!K6)/2.205/1000","v":0},{"$f":"(SUM('Solvent Mass Before (docket)'!G6)/2.205/1000)+(M56*(1-$V$41)*$V$45)","v":2.5701692316168918E-4},{"$f":"E56","v":2.5701692316168918E-4},{"$f":"E56","v":2.5701692316168918E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H6)/2.205/1000+(M56*(1-$V$41)*(1-$V$45))","v":1.9649781606733579E-4},{"$f":"H56","v":1.9649781606733579E-4},{"$f":"J73*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":9.9642247997835449E-5},{"$f":"H56","v":1.9649781606733579E-4},{"$f":"G56+K56","v":4.5351473922902497E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F6)/2.205/1000","v":0},{"$f":"M56*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O6/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P56*$V$44","v":2.7210884353741481E-5},{"$f":"Q56","v":2.7210884353741481E-5},{"$f":"Q56","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P56*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T56","v":9.0702947845804936E-6},{"$f":"V73*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":4.5994636501656312E-6},{"$f":"T56","v":9.0702947845804936E-6},{"$f":"S56+W56","v":3.6281179138321975E-5},{"$f":"P56*$V$40","v":4.1723356009070291E-4},{"$f":"Y56","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E56*2*12/41)","v":5.4612961819137463E-4},{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.5435531834535031E-3},{"$f":"E58+F58","v":2.0896828016448779E-3},{"$f":"3.63*(H56*2*12/41)","v":4.1753389599478763E-4},{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.1800967259326665E-3},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":3.3829114246827123E-4},{"$f":"SUM(H58:J58)","v":1.9359217643957253E-3},{"$f":"G58+K58","v":4.0256045660406036E-3},{"$f":"M73*79.0676204311955*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P73*79.0676204311955*1055/1000000","v":4.4285039107721727E-5},{"$f":"3.63*(Q56*2*12/41)","v":5.7819810851169706E-5},{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.6341899456317002E-4},{"$f":"Q58+R58","v":2.2123880541433973E-4},{"$f":"3.63*(T56*2*12/41)","v":1.9273270283723232E-5},{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":5.4472998187723344E-5},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.5615442688422858E-5},{"$f":"SUM(T58:V58)","v":8.9361711159869438E-5},{"$f":"S58+W58","v":3.1060051657420915E-4},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.5057579166352754E-3},{"$f":"(Q58+T58+W58+P58-Z58)-(E58+H58+J58)","v":-3.5969727418872248E-3}]
[null,"CH4 ","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.6110164893564243E-6},7.6110164893564243E-6,0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":5.818870212177313E-6},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.6680600909186591E-6},{"$f":"SUM(H59:J59)","v":7.486930303095972E-6},{"$f":"G59+K59","v":1.5097946792452396E-5},{"$f":"M73*0.144574268396226*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P73*0.144574268396226*1055/1000000","v":8.0974703614212737E-8},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":8.0579320209202366E-7},{"$f":"Q59+R59","v":8.0579320209202366E-7},0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.6859773403067455E-7},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":7.6997276844245977E-8},{"$f":"SUM(T59:V59)","v":3.4559501087492053E-7},{"$f":"S59+W59","v":1.1513882129669441E-6},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.2355495765411038E-5},{"$f":"(Q59+T59+W59+P59-Z59)-(E59+H59+J59)","v":-1.3596986141840563E-5}]
[null,"N2O","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.7790136632410832E-8},2.7790136632410832E-8,0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.1246465366197972E-8},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":6.0905948505730977E-9},{"$f":"SUM(H60:J60)","v":2.7337060216771072E-8},5.5127196849181907E-8,0,{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.942196119916526E-9},2.942196119916526E-9,0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":9.8073203997217548E-10},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":2.8114048193398326E-10},1.2618725219061587E-9,4.2040686418226847E-9,"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.5113673838720094E-8},-4.994239616738703E-8]
[null,"CO ","--","--",{"$f":"0.0016*(E56*2*12/41)","v":2.4071828900997232E-7},{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":9.6943878787267324E-7},1.2101570768826456E-6,{"$f":"0.0016*(H56*2*12/41)","v":1.8403697895087061E-7},{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":7.4116755536796608E-7},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":2.124659899108567E-7},1.1376705242296935E-6,2.3478276011123389E-6,{"$f":"M73*0.0553151275443457*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P73*0.0553151275443457*1055/1000000","v":3.0981488669962326E-8},{"$f":"0.0016*(Q56*2*12/41)","v":2.5485316077650559E-8},{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.0263638059443827E-7},1.2812169667208882E-7,{"$f":"0.0016*(T56*2*12/41)","v":8.4951053592168523E-9},{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":3.421212686481276E-8},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":9.8073820806679478E-9},{"$f":"SUM(T61:V61)","v":5.2514614304697564E-8},1.8063631097678639E-7,"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.573757835781388E-6},-2.0935025692415605E-6]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E56*2*12/41)","v":2.4071828900997231E-8},{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.7521555701312144E-10},2.4547044458010354E-8,{"$f":"0.00016*(H56*2*12/41)","v":1.8403697895087062E-8},{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":3.6331778454742576E-10},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":1.0415009694773332E-10},{"$f":"SUM(H62:J62)","v":1.887116577658222E-8},4.341821023459257E-8,{"$f":"M73*0.401850859732704*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P73*0.401850859732704*1055/1000000","v":2.2507293050788633E-7},{"$f":"0.00016*(Q56*2*12/41)","v":2.548531607765056E-9},{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":5.031200049363279E-11},{"$f":"Q62+R62","v":2.5988436082586887E-9},{"$f":"0.00016*(T56*2*12/41)","v":8.4951053592168527E-10},{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.6770666831210931E-11},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":4.8075449389974836E-12},8.7108874769189369E-10,{"$f":"S62+W62","v":3.4699323559505824E-9},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.7145067423570328E-10},1.8599093383199725E-7]
[null,"NOx ","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0150427166314031E-6},1.0150427166314031E-6,0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":7.7603324551376017E-7},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":2.224607249975452E-7},9.9849397051130529E-7,2.0135366871427082E-6,{"$f":"M73*0.260265861210973*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P73*0.260265861210973*1055/1000000","v":1.4577248915898035E-7},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0746455772870972E-7},1.0746455772870972E-7,0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":3.5821519242903238E-8},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.026873679363325E-8},{"$f":"SUM(T63:V63)","v":4.6090256036536488E-8},1.5355481376524621E-7,"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.6477898851735498E-6},-1.6783878649755782E-6]
[null,"SOx ","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.308635139123378E-5},1.308635139123378E-5,0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.0004942231175527E-5},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.8680558663854308E-6},{"$f":"SUM(H64:J64)","v":1.2872998097560958E-5},2.5959349488794736E-5,{"$f":"M73*0.346184729976483*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P73*0.346184729976483*1055/1000000","v":1.938948487623385E-7},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.3854776173445575E-6},1.3854776173445575E-6,0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":4.6182587244818584E-7},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.3238881066162467E-7},5.9421468310981048E-7,1.9796923004543678E-6,"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.1243990132616562E-5},-2.3323936467129845E-5]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F68/2.86","v":2.3866608261635462E-7},{"$f":"E66+F66","v":2.3866608261635462E-7},0,{"$f":"I68/2.86","v":1.8246800026454648E-7},{"$f":"J68/2.86","v":5.2306990534703243E-8},2.3477499079924973E-7,{"$f":"G66+K66","v":4.7344107341560435E-7},{"$f":"M68/2.86","v":0},{"$f":"N68/2.86","v":0},null,{"$f":"P68/2.86","v":1.217561621512633E-9},0,{"$f":"R68/2.86","v":2.5268044972854056E-8},{"$f":"Q66+R66","v":2.5268044972854056E-8},0,{"$f":"U68/2.86","v":8.4226816576180181E-9},{"$f":"V68/2.86","v":2.4144788626120875E-9},1.0837160520230106E-8,{"$f":"S66+W66","v":3.6105205493084164E-8},"--",{"$f":"Z68/2.86","v":3.8744335625042903E-7},-4.2769562464338956E-7]
[null,"BOD","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.1257597189652651E-7},{"$f":"E67+F67","v":4.1257597189652651E-7},0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.1542777978290837E-7},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":9.0421760898164531E-8},4.0584954068107291E-7,{"$f":"G67+K67","v":8.1842551257759947E-7},{"$f":"M73*0.0193411218363402*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P73*0.0193411218363402*1055/1000000","v":1.0832782525115712E-8},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.3680225100766057E-8},{"$f":"Q67+R67","v":4.3680225100766057E-8},0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.4560075033588688E-8},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":4.1738480493144867E-9},1.8733923082903174E-8,{"$f":"S67+W67","v":6.2414148183669234E-8},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.697634515450799E-7},-7.3061850683522557E-7]
[null,"COD","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.8258499628277425E-7},{"$f":"E68+F68","v":6.8258499628277425E-7},0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":5.2185848075660295E-7},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.4959799292925127E-7},6.7145647368585425E-7,{"$f":"G68+K68","v":1.3540414699686284E-6},{"$f":"M73*0.00621725413258714*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P73*0.00621725413258714*1055/1000000","v":3.4822262375261299E-9},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":7.2266608622362595E-8},{"$f":"Q68+R68","v":7.2266608622362595E-8},0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.4088869540787529E-8},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":6.90540954707057E-9},3.0994279087858101E-8,{"$f":"S68+W68","v":1.0326088771022069E-7},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.1080879988762269E-6},-1.2232094864800939E-6]
[null,"TDS","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.0554948413876994E-4},{"$f":"E69+F69","v":1.0554948413876994E-4},0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":8.0696021355973211E-5},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":2.3132637060391098E-5},1.0382865841636431E-4,{"$f":"G69+K69","v":2.0937814255513426E-4},{"$f":"M73*0.359631325*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P73*0.359631325*1055/1000000","v":2.0142616162131515E-7},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.1174730329684581E-5},{"$f":"Q69+R69","v":1.1174730329684581E-5},0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.7249101098948601E-6},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.0677972991341434E-6},4.7927074090290032E-6,{"$f":"S69+W69","v":1.5967437738713585E-5},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.7134586505516367E-4},-1.8948436854490446E-4]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F73*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.7790733490283296E-5},{"$f":"E71+F71","v":1.7790733490283296E-5},0,{"$f":"I73*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.3601595700674731E-5},{"$f":"J73*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":3.8990866154096259E-6},{"$f":"SUM(H71:J71)","v":1.7500682316084355E-5},{"$f":"G71+K71","v":3.5291415806367648E-5},{"$f":"M73*0.169716014150943*1055/1000000","v":0},{"$f":"N73*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P73*0.169716014150943*1055/1000000","v":9.5056361667308186E-8},0,{"$f":"R73*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.8835397514574803E-6},{"$f":"Q71+R71","v":1.8835397514574803E-6},0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":6.2784658381916021E-7},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.7998095704157026E-7},{"$f":"SUM(T71:V71)","v":8.078275408607305E-7},{"$f":"S71+W71","v":2.6913672923182109E-6},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.8880942855681382E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$4*'GEMM (2011) Models'!E56*1000)","v":6.2631472950791011E-3},{"$f":"88.5*1000/1055*F56","v":2.1560187393184351E-2},{"$f":"E73+F73","v":2.7823334688263451E-2},"--",{"$f":"88.5*1000/1055*I56","v":1.6483466087165135E-2},{"$f":"43.34*(H56*1000*2*12/41)/1055","v":4.7252148505513812E-3},{"$f":"SUM(H73:J73)","v":2.1208680937716516E-2},{"$f":"G73+K73","v":4.9032015625979967E-2},{"$f":"(($V$43*VLOOKUP($B50,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B50,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B50,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M56*1000/1055","v":0},{"$f":"88.5*1000/1055*N56","v":0},null,{"$f":"(($V$42*VLOOKUP($B50,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B50,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B50,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P56*1000/1055","v":5.3089166156193904E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$4*'GEMM (2011) Models'!Q56*1000)","v":6.6309165420065132E-4},{"$f":"88.5*1000/1055*R56","v":2.2826192088209675E-3},{"$f":"Q73+R73","v":2.9457108630216188E-3},"--",{"$f":"88.5*1000/1055*U56","v":7.6087306960698924E-4},{"$f":"43.34*(T56*1000*2*12/41)/1055","v":2.1811484968510571E-4},{"$f":"SUM(T73:V73)","v":9.7898791929209488E-4},{"$f":"S73+W73","v":3.9246987823137137E-3},"--",{"$f":"88.5*1000/1055*Z56","v":3.5000161201921523E-2}]
[null,"MTCO2e",{"$f":"IF(C58=\"--\",\"--\",(1*C58)+(21*C59)+(310*C60))","v":"--"},"--",{"$f":"IF(E58=\"--\",\"--\",(1*E58)+(21*E59)+(310*E60))","v":5.4612961819137463E-4},{"$f":"IF(F58=\"--\",\"--\",(1*F58)+(21*F59)+(310*F60))","v":1.7119994720860353E-3},{"$f":"IF(G58=\"--\",\"--\",(1*G58)+(21*G59)+(310*G60))","v":2.2581290902774103E-3},{"$f":"IF(H58=\"--\",\"--\",(1*H58)+(21*H59)+(310*H60))","v":4.1753389599478763E-4},1.3088794046519114E-3,{"$f":"IF(J58=\"--\",\"--\",(1*J58)+(21*J59)+(310*J60))","v":3.7520848878124072E-4},2.1016217894279398E-3,4.3597508797053501E-3,0,0,null,4.5985507883620198E-5,{"$f":"IF(Q58=\"--\",\"--\",(1*Q58)+(21*Q59)+(310*Q60))","v":5.7819810851169706E-5},1.8125273260427663E-4,2.3907254345544634E-4,1.9273270283723232E-5,6.0417577534758882E-5,1.7319539051551559E-5,9.701038687003367E-5,3.3608293032547998E-4,"--",2.7792085665989102E-3,{"$f":"(Q74+T74+W74+P74-Z74)-(E74+H74+J74)","v":-3.8979915936777662E-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,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,16295,"X",0.65,null,{"$f":"W76*2204.6*Y76","v":23350572.050000001}]
[null,"n-Butanol"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C18,'Solvent Mass Before (docket)'!J18)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D18,'Solvent Mass Before (docket)'!K18)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G18)/2.205/1000+(M83*(1-$V$41)*$V$45)","v":4.1517309673698097E-4},{"$f":"E83","v":4.1517309673698097E-4},{"$f":"E83","v":4.1517309673698097E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H18)/2.205/1000+(M83*(1-$V$41)*(1-$V$45))","v":3.8341642492044021E-5},{"$f":"H83","v":3.8341642492044021E-5},{"$f":"J100*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.1509729270114403E-5},{"$f":"H83","v":3.8341642492044021E-5},{"$f":"G83+K83","v":4.5351473922902497E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F18)/2.205/1000","v":0},{"$f":"M83*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O18/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P83*$V$44","v":2.7210884353741481E-5},{"$f":"Q83","v":2.7210884353741481E-5},{"$f":"Q83","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P83*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T83","v":9.0702947845804936E-6},{"$f":"V100*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":5.0884514208524243E-6},{"$f":"T83","v":9.0702947845804936E-6},{"$f":"S83+W83","v":3.6281179138321975E-5},{"$f":"P83*$V$40","v":4.1723356009070291E-4},{"$f":"Y83","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E83*4*12/74.12)","v":9.7598165644160225E-4},{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.7413131575614196E-3},{"$f":"E85+F85","v":3.717294814003022E-3},{"$f":"3.63*(H83*4*12/74.12)","v":9.0132862760574067E-5},{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.5316295750382636E-4},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":7.3026763598592101E-5},{"$f":"SUM(H85:J85)","v":4.1632258386299252E-4},{"$f":"G85+K85","v":4.1336173978660145E-3},{"$f":"M100*79.0676204311955*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P100*79.0676204311955*1055/1000000","v":6.2303850566531585E-5},{"$f":"3.63*(Q83*4*12/74.12)","v":6.3966871152130539E-5},{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.7966856690391464E-4},{"$f":"Q85+R85","v":2.4363543805604518E-4},{"$f":"3.63*(T83*4*12/74.12)","v":2.1322290384043512E-5},{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":5.9889522301304876E-5},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.7275584193883891E-5},{"$f":"SUM(T85:V85)","v":9.8487396879232272E-5},{"$f":"S85+W85","v":3.4212283493527743E-4},"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.7549180258600258E-3},{"$f":"(Q85+T85+W85+P85)-(E85+H85+J85)","v":-8.9306087381883054E-4}]
[null,"CH4 ","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.3516981383180303E-5},1.3516981383180303E-5,0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.2483064818957722E-6},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.6008341524693613E-7},{"$f":"SUM(H86:J86)","v":1.6083898971427083E-6},1.5125371280323011E-5,{"$f":"M100*0.144574268396226*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P100*0.144574268396226*1055/1000000","v":1.1392190083376083E-7},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":8.8591727190456378E-7},8.8591727190456378E-7,0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.9530575730152131E-7},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.5183171900002272E-8},3.8048892920152361E-7,1.2664062011060873E-6,"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.3584064835869987E-5},1.3432741478834828E-7]
[null,"N2O","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.9354611177316957E-8},4.9354611177316957E-8,0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.557946726238268E-9},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.3147740939428234E-9},5.8727208201810912E-9,5.5227331997498045E-8,0,{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.2347534742133108E-9},3.2347534742133108E-9,0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":1.0782511580711038E-9},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.1102967510235596E-10},1.3892808331734598E-9,4.6240343073867708E-9,"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.9599553271270799E-8},7.4506739230636354E-11]
[null,"CO ","--","--",{"$f":"0.0016*(E83*4*12/74.12)","v":4.3018475215056851E-7},{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.7216998631040737E-6},2.1518846152546421E-6,{"$f":"0.0016*(H83*4*12/74.12)","v":3.9727983585927969E-8},{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.5900067019891161E-7},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":4.5864941969079852E-8},{"$f":"SUM(H88:J88)","v":2.4459359575391942E-7},2.3964782110085615E-6,{"$f":"M100*0.0553151275443457*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P100*0.0553151275443457*1055/1000000","v":4.3587317055918657E-8},{"$f":"0.0016*(Q83*4*12/74.12)","v":2.8194764144189773E-8},{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.1284203199817903E-7},1.4103679614236882E-7,{"$f":"0.0016*(T83*4*12/74.12)","v":9.3982547147299221E-9},{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":3.7614010666059685E-8},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.0850044935439444E-8},5.7862310316229056E-8,1.9889910645859788E-7,"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.7302444906387463E-6},-3.7673503147450897E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E83*4*12/74.12)","v":4.3018475215056852E-8},{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":8.4397134681377891E-10},4.3862446561870633E-8,{"$f":"0.00016*(H83*4*12/74.12)","v":3.9727983585927965E-9},{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.7941581252223866E-11},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.2482836686408139E-11},4.0732227765314287E-9,4.793566933840206E-8,{"$f":"M100*0.401850859732704*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P100*0.401850859732704*1055/1000000","v":3.1665118765785628E-7},{"$f":"0.00016*(Q83*4*12/74.12)","v":2.8194764144189773E-9},{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":5.5314775683960129E-11},2.8747911901029375E-9,{"$f":"0.00016*(T83*4*12/74.12)","v":9.3982547147299229E-10},{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.8438258561320042E-11},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.3186546815676408E-12},9.6358238471587987E-10,3.8383735748188174E-9,"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":8.4815989382072235E-10},2.7436031551812805E-7]
[null,"NOx ","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.8026913386702708E-6},1.8026913386702708E-6,0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.6648031236616296E-7},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":4.8022501138618592E-8},2.1450281350478156E-7,2.0171941521750524E-6,{"$f":"M100*0.260265861210973*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P100*0.260265861210973*1055/1000000","v":2.0508477725807958E-7},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.1815029906218594E-7},1.1815029906218594E-7,0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":3.9383433020728648E-8},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.1360448152697332E-8},5.0743881173425979E-8,1.6889418023561192E-7,"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.811637918953519E-6},2.0780615729288699E-7]
[null,"SOx ","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.3241043870609199E-5},2.3241043870609199E-5,0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.1463331854408075E-6},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":6.1912598779238859E-7},2.7654591732331959E-6,2.6006503043842396E-5,{"$f":"M100*0.346184729976483*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P100*0.346184729976483*1055/1000000","v":2.7278728722636696E-7},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.5232426233629992E-6},1.5232426233629992E-6,0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":5.0774754112099972E-7},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.464636059667191E-7},6.5421114708771885E-7,2.1774537704507178E-6,"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.3356386891566003E-5},3.0787244652169717E-7]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F95/2.86","v":4.2386519593450888E-7},{"$f":"E93+F93","v":4.2386519593450888E-7},0,{"$f":"I95/2.86","v":3.9144366374097793E-8},{"$f":"J95/2.86","v":1.1291487576237184E-8},5.043585395033498E-8,{"$f":"G93+K93","v":4.7430104988484386E-7},{"$f":"M95/2.86","v":0},{"$f":"N95/2.86","v":0},null,{"$f":"P95/2.86","v":1.7129662488892308E-9},0,{"$f":"R95/2.86","v":2.7780573738516379E-8},{"$f":"Q93+R93","v":2.7780573738516379E-8},0,{"$f":"U95/2.86","v":9.2601912461721262E-9},{"$f":"V95/2.86","v":2.6711719742875222E-9},{"$f":"SUM(T93:V93)","v":1.1931363220459648E-8},{"$f":"S93+W93","v":3.9711936958976025E-8},"--",{"$f":"Z95/2.86","v":4.2596879732391808E-7},{"$f":"(Q93+T93+W93+P93)-(E93+H93+J93)","v":2.3528418931116953E-9}]
[null,"BOD","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":7.3272495718169608E-7},{"$f":"E94+F94","v":7.3272495718169608E-7},0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.7667868111061139E-8},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":1.9519306680925004E-8},8.718717479198615E-8,{"$f":"G94+K94","v":8.199121319736822E-7},{"$f":"M100*0.0193411218363402*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P100*0.0193411218363402*1055/1000000","v":1.5240453147683038E-8},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.8023569517565399E-8},{"$f":"Q94+R94","v":4.8023569517565399E-8},0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.6007856505855134E-8},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":4.6175868867213683E-9},{"$f":"SUM(T94:V94)","v":2.0625443392576504E-8},{"$f":"S94+W94","v":6.8649012910141903E-8},"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":7.3636139926933658E-7},{"$f":"(Q94+T94+W94+P94)-(E94+H94+J94)","v":1.6346589859334538E-8}]
[null,"COD","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.2122544603726953E-6},{"$f":"E95+F95","v":1.2122544603726953E-6},0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.1195288782991969E-7},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":3.2293654468038345E-8},1.4424654229795804E-7,{"$f":"G95+K95","v":1.3565010026706535E-6},{"$f":"M100*0.00621725413258714*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P100*0.00621725413258714*1055/1000000","v":4.8990834718231999E-9},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":7.9452440892156838E-8},{"$f":"Q95+R95","v":7.9452440892156838E-8},0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.648414696405228E-8},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":7.6395518464623135E-9},{"$f":"SUM(T95:V95)","v":3.4123698810514595E-8},{"$f":"S95+W95","v":1.1357613970267144E-7},"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.2182707603464056E-6},{"$f":"(Q95+T95+W95+P95)-(E95+H95+J95)","v":6.7291278142994494E-9}]
[null,"TDS","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.8745333348091042E-4},{"$f":"E96+F96","v":1.8745333348091042E-4},0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.7311499113874973E-5},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":4.993632424708409E-6},2.2305131538583381E-5,{"$f":"G96+K96","v":2.097584650194938E-4},{"$f":"M100*0.359631325*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P100*0.359631325*1055/1000000","v":2.8338296017573687E-7},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.2285889955687115E-5},{"$f":"Q96+R96","v":1.2285889955687115E-5},0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":4.0952966518957062E-6},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.181319192242306E-6},{"$f":"SUM(T96:V96)","v":5.276615844138012E-6},{"$f":"S96+W96","v":1.7562505799825128E-5},"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.8838364598720256E-4},{"$f":"(Q96+T96+W96+P96)-(E96+H96+J96)","v":5.6636637960534004E-7}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F100*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":3.1595912808436983E-5},{"$f":"E98+F98","v":3.1595912808436983E-5},0,{"$f":"I100*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.9179135224129228E-6},{"$f":"J100*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":8.4169415266513886E-7},3.7596076750780617E-6,{"$f":"G98+K98","v":3.5355520483515041E-5},{"$f":"M100*0.169716014150943*1055/1000000","v":0},{"$f":"N100*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P100*0.169716014150943*1055/1000000","v":1.3373314040238705E-7},0,{"$f":"R100*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.0708295798509924E-6},{"$f":"Q98+R98","v":2.0708295798509924E-6},0,{"$f":"U100*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":6.902765266169976E-7},{"$f":"V100*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.991154678549482E-7},{"$f":"SUM(T98:V98)","v":8.8939199447194577E-7},{"$f":"S98+W98","v":2.9602215743229383E-6},"--",{"$f":"Z100*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":3.1752720224381907E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$5*'GEMM (2011) Models'!E83*1000)","v":1.1211702250939126E-2},{"$f":"97.3*1000/1055*F83","v":3.8290371860197389E-2},{"$f":"E100+F100","v":4.9502074111136517E-2},"--",{"$f":"97.3*1000/1055*I83","v":3.5361533786501262E-3},{"$f":"43.34*(H83*1000*4*12/74.12)/1055","v":1.0200300998898803E-3},{"$f":"SUM(H100:J100)","v":4.5561834785400063E-3},{"$f":"G100+K100","v":5.4058257589676521E-2},{"$f":"(($V$43*VLOOKUP($B77,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B77,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B77,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M83*1000/1055","v":0},{"$f":"97.3*1000/1055*N83","v":0},null,{"$f":"(($V$42*VLOOKUP($B77,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B77,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B77,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P83*1000/1055","v":7.4690223640799119E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$5*'GEMM (2011) Models'!Q83*1000)","v":7.3482683670170732E-4},{"$f":"97.3*1000/1055*R83","v":2.509591514330849E-3},{"$f":"Q100+R100","v":3.2444183510325561E-3},"--",{"$f":"97.3*1000/1055*U83","v":8.3653050477694977E-4},{"$f":"43.34*(T83*1000*4*12/74.12)/1055","v":2.4130353041255619E-4},{"$f":"SUM(T100:V100)","v":1.077834035189506E-3},{"$f":"S100+W100","v":4.3222523862220617E-3},"--",{"$f":"97.3*1000/1055*Z83","v":3.8480403219739709E-2}]
[null,"MTCO2e",{"$f":"IF(C85=\"--\",\"--\",(1*C85)+(21*C86)+(310*C87))","v":"--"},"--",{"$f":"IF(E85=\"--\",\"--\",(1*E85)+(21*E86)+(310*E87))","v":9.7598165644160225E-4},{"$f":"IF(F85=\"--\",\"--\",(1*F85)+(21*F86)+(310*F87))","v":3.0404696960731744E-3},{"$f":"IF(G85=\"--\",\"--\",(1*G85)+(21*G86)+(310*G87))","v":4.0164513525147768E-3},{"$f":"IF(H85=\"--\",\"--\",(1*H85)+(21*H86)+(310*H87))","v":9.0132862760574067E-5},2.8079035710877143E-4,8.0996095287900029E-5,{"$f":"IF(K85=\"--\",\"--\",(1*K85)+(21*K86)+(310*K87))","v":4.5191931515724552E-4},4.468370667672022E-3,{"$f":"IF(M85=\"--\",\"--\",(1*M85)+(21*M86)+(310*M87))","v":0},{"$f":"IF(N85=\"--\",\"--\",(1*N85)+(21*N86)+(310*N87))","v":0},null,{"$f":"IF(P85=\"--\",\"--\",(1*P85)+(21*P86)+(310*P87))","v":6.4696210484040562E-5},{"$f":"IF(Q85=\"--\",\"--\",(1*Q85)+(21*Q86)+(310*Q87))","v":6.3966871152130539E-5},1.9927560319091663E-4,2.6324247434304711E-4,2.1322290384043512E-5,6.6425201063638871E-5,1.9160850003065668E-5,1.0690834145074803E-4,3.7015081579379517E-4,"--",{"$f":"IF(Z85=\"--\",\"--\",(1*Z85)+(21*Z86)+(310*Z87))","v":3.0555592489273893E-3},{"$f":"(Q101+T101+W101+P101)-(E101+H101+J101)","v":-8.902169010191138E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,13028,"X",0.54,null,{"$f":"W103*2204.6*Y103","v":15509625.551999999}]
[null,"Chlorobenzene"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C7,'Solvent Mass Before (docket)'!J7)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D7,'Solvent Mass Before (docket)'!K7)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G7)/2.205/1000+(M110*(1-$V$41)*$V$45)","v":2.833912067402749E-5},{"$f":"E110","v":2.833912067402749E-5},{"$f":"E110","v":2.833912067402749E-5},{"$f":"SUM('Solvent Mass Before (docket)'!H7)/2.205/1000+(M110*(1-$V$41)*(1-$V$45))","v":4.2517561855499739E-4},{"$f":"H110","v":4.2517561855499739E-4},{"$f":"J127*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.3559993609173843E-4},{"$f":"H110","v":4.2517561855499739E-4},{"$f":"G110+K110","v":4.5351473922902486E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F7)/2.205/1000","v":0},{"$f":"M110*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O7/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P110*$V$44","v":2.7210884353741481E-5},{"$f":"Q110","v":2.7210884353741481E-5},{"$f":"Q110","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P110*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T110","v":9.0702947845804936E-6},{"$f":"V127*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":5.0260663554581788E-6},{"$f":"T110","v":9.0702947845804936E-6},{"$f":"S110+W110","v":3.6281179138321975E-5},{"$f":"P110*$V$40","v":4.1723356009070291E-4},{"$f":"Y110","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E110*6*12/112.56)","v":6.5802350562933762E-5},{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.6365622811529763E-4},{"$f":"E112+F112","v":2.294585786782314E-4},{"$f":"3.63*(H110*6*12/112.56)","v":9.8724146824390657E-4},{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.4553562836221372E-3},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":7.9987528530726503E-4},{"$f":"SUM(H112:J112)","v":4.2424730371733088E-3},{"$f":"G112+K112","v":4.4719316158515401E-3},{"$f":"M127*79.0676204311955*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P127*79.0676204311955*1055/1000000","v":3.760642491030216E-5},{"$f":"3.63*(Q110*6*12/112.56)","v":6.3182629128410398E-5},{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.5714075070424603E-4},{"$f":"Q112+R112","v":2.2032337983265643E-4},{"$f":"3.63*(T110*6*12/112.56)","v":2.1060876376136799E-5},{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":5.238025023474867E-5},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.7063783321570818E-5},{"$f":"SUM(T112:V112)","v":9.0504909932456301E-5},{"$f":"S112+W112","v":3.108282897651127E-4},"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.4094915107984397E-3},{"$f":"(Q112+T112+W112+P112)-(E112+H112+J112)","v":-1.6405642637667996E-3}]
[null,"CH4 ","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":8.0696296319674434E-7},8.0696296319674434E-7,0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.2106973288786543E-5},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.9440584562700012E-6},1.6051031745056544E-5,1.6857994708253287E-5,{"$f":"M127*0.144574268396226*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P127*0.144574268396226*1055/1000000","v":6.8762931510449893E-8},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.7483617511899703E-7},7.7483617511899703E-7,0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.5827872503966559E-7},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.4138815314874321E-8},{"$f":"SUM(T113:V113)","v":3.4241754035453992E-7},1.117253715473537E-6,"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.1880821351824624E-5},-3.5328779844050116E-6]
[null,"N2O","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.9464672735755578E-9},2.9464672735755578E-9,0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.4206242670849403E-8},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.4400957288587716E-8},5.8607199959437115E-8,6.1553667233012669E-8,0,{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.8291625966654962E-9},2.8291625966654962E-9,0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":9.4305419888849865E-10},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.0721641149502435E-10},1.250270610383523E-9,4.0794332070490194E-9,"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.3380493148870961E-8},-1.3150686678204192E-8]
[null,"CO ","--","--",{"$f":"0.0016*(E110*6*12/112.56)","v":2.9003790881733894E-8},{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.0278537669621348E-7},1.3178916757794738E-7,{"$f":"0.0016*(H110*6*12/112.56)","v":4.3514775459786516E-7},{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.54210275674761E-6},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":5.0236696431972494E-7},2.4796174756652003E-6,2.6114066432431478E-6,{"$f":"M127*0.0553151275443457*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P127*0.0553151275443457*1055/1000000","v":2.6309179143824284E-8},{"$f":"0.0016*(Q110*6*12/112.56)","v":2.7849092728775934E-8},{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":9.8693288006629364E-8},1.2654238073540531E-7,{"$f":"0.0016*(T110*6*12/112.56)","v":9.2830309095919775E-9},{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":3.2897762668876453E-8},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.0717021996465508E-8},5.2897815574933935E-8,1.7944019631033923E-7,"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.5132970827683175E-6},-8.5017939144219781E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E110*6*12/112.56)","v":2.9003790881733893E-9},{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":5.0385037869879376E-11},2.9507641260432686E-9,{"$f":"0.00016*(H110*6*12/112.56)","v":4.3514775459786518E-8},{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.5593346344992342E-10},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.4625855676567405E-10},4.451696748000211E-8,4.7467731606045379E-8,{"$f":"M127*0.401850859732704*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P127*0.401850859732704*1055/1000000","v":1.9112974564384279E-7},{"$f":"0.00016*(Q110*6*12/112.56)","v":2.7849092728775933E-9},{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.8379110079188154E-11},2.8332883829567816E-9,{"$f":"0.00016*(T110*6*12/112.56)","v":9.2830309095919781E-10},{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.6126370026396052E-11},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.2534472947467165E-12},{"$f":"SUM(T116:V116)","v":9.4968290828034063E-10},3.7829712912371222E-9,"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.4181302121421869E-10},1.4913122781123433E-7]
[null,"NOx ","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0762056284198281E-7},1.0762056284198281E-7,0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.6146457013224621E-6},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":5.2599909822871513E-7},2.1406447995511773E-6,2.2482653623931601E-6,{"$f":"M127*0.260265861210973*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P127*0.260265861210973*1055/1000000","v":1.2378858138095597E-7},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0333597584986665E-7},1.0333597584986665E-7,0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":3.4445325283288875E-8},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.1221167604983028E-8},4.5666492888271902E-8,1.4900246873813855E-7,"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.5844849630312894E-6},-3.5654402395948729E-7]
[null,"SOx ","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.3874888999218032E-6},1.3874888999218032E-6,0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.0816681577671776E-5},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":6.7813983767469975E-6},2.7598079954418773E-5,2.8985568854340577E-5,{"$f":"M127*0.346184729976483*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P127*0.346184729976483*1055/1000000","v":1.6465362157044738E-7},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.3322502286556141E-6},1.3322502286556141E-6,0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":4.4408340955187137E-7},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.4466794342021883E-7},5.8875135297209017E-7,1.9210015816277044E-6,"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.0427836839386093E-5},-6.0279934022044603E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F122/2.86","v":2.5304726315070441E-8},{"$f":"E120+F120","v":2.5304726315070441E-8},0,{"$f":"I122/2.86","v":3.7965019405967178E-7},{"$f":"J122/2.86","v":1.2367769570388415E-7},{"$f":"SUM(H120:J120)","v":5.033278897635559E-7},{"$f":"G120+K120","v":5.2863261607862631E-7},{"$f":"M122/2.86","v":0},{"$f":"N122/2.86","v":0},null,{"$f":"P122/2.86","v":1.0339414984302624E-9},0,{"$f":"R122/2.86","v":2.4297295222484523E-8},{"$f":"Q120+R120","v":2.4297295222484523E-8},0,{"$f":"U122/2.86","v":8.0990984074948389E-9},{"$f":"V122/2.86","v":2.6384230641549994E-9},{"$f":"SUM(T120:V120)","v":1.0737521471649838E-8},{"$f":"S120+W120","v":3.5034816694134358E-8},"--",{"$f":"Z122/2.86","v":3.7255852674476282E-7},{"$f":"(Q120+T120+W120+P120)-(E120+H120+J120)","v":-1.1190623273380405E-7}]
[null,"BOD","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.3743635201813902E-8},{"$f":"E121+F121","v":4.3743635201813902E-8},0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.5629161076338275E-7},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":2.1379847922913979E-7},{"$f":"SUM(H121:J121)","v":8.7009008999252259E-7},{"$f":"G121+K121","v":9.1383372519433645E-7},{"$f":"M127*0.0193411218363402*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P127*0.0193411218363402*1055/1000000","v":9.1990936625223509E-9},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.2002114757911778E-8},{"$f":"Q121+R121","v":4.2002114757911778E-8},0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.4000704919303925E-8},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":4.5609746807541033E-9},{"$f":"SUM(T121:V121)","v":1.856167960005803E-8},{"$f":"S121+W121","v":6.0563794357969814E-8},"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.4403242628798082E-7},{"$f":"(Q121+T121+W121+P121)-(E121+H121+J121)","v":-1.8603770596655941E-7}]
[null,"COD","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":7.2371517261101456E-8},{"$f":"E122+F122","v":7.2371517261101456E-8},0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.0857995550106612E-6},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":3.5371820971310866E-7},{"$f":"SUM(H122:J122)","v":1.4395177647237698E-6},{"$f":"G122+K122","v":1.5118892819848713E-6},{"$f":"M127*0.00621725413258714*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P127*0.00621725413258714*1055/1000000","v":2.9570726855105502E-9},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.9490264336305737E-8},{"$f":"Q122+R122","v":6.9490264336305737E-8},0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.316342144543524E-8},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":7.5458899634832978E-9},{"$f":"SUM(T122:V122)","v":3.070931140891854E-8},{"$f":"S122+W122","v":1.0019957574522428E-7},"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.0655173864900217E-6},{"$f":"(Q122+T122+W122+P122)-(E122+H122+J122)","v":-3.2005182561867955E-7}]
[null,"TDS","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.1190952562462754E-5},{"$f":"E123+F123","v":1.1190952562462754E-5},0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.6789935837090042E-4},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":5.4696154719230293E-5},{"$f":"SUM(H123:J123)","v":2.225955130901307E-4},{"$f":"G123+K123","v":2.3378646565259346E-4},{"$f":"M127*0.359631325*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P127*0.359631325*1055/1000000","v":1.7104913927154194E-7},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.0745418656001786E-5},{"$f":"Q123+R123","v":1.0745418656001786E-5},0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.5818062186672613E-6},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.1668360678171607E-6},{"$f":"SUM(T123:V123)","v":4.7486422864844224E-6},{"$f":"S123+W123","v":1.549406094248621E-5},"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.6476308605869411E-4},{"$f":"(Q123+T123+W123+P123)-(E123+H123+J123)","v":-4.977646329347433E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F127*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.8862740653418988E-6},{"$f":"E125+F125","v":1.8862740653418988E-6},0,{"$f":"I127*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.8300022139748812E-5},{"$f":"J127*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":9.2192275451936411E-6},{"$f":"SUM(H125:J125)","v":3.7519249684942451E-5},{"$f":"G125+K125","v":3.9405523750284353E-5},{"$f":"M127*0.169716014150943*1055/1000000","v":0},{"$f":"N127*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P127*0.169716014150943*1055/1000000","v":8.072093870331132E-8},0,{"$f":"R127*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.8111777723054417E-6},{"$f":"Q125+R125","v":1.8111777723054417E-6},0,{"$f":"U127*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":6.0372592410181384E-7},{"$f":"V127*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.9667428674585238E-7},{"$f":"SUM(T125:V125)","v":8.0040021084766622E-7},{"$f":"S125+W125","v":2.611577983153108E-6},"--",{"$f":"Z127*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.7771392508683452E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$6*'GEMM (2011) Models'!E110*1000)","v":6.347162890030189E-4},{"$f":"85.1*1000/1055*F110","v":2.2859328619523598E-3},{"$f":"E127+F127","v":2.9206491509553788E-3},"--",{"$f":"85.1*1000/1055*I110","v":3.4296156529886518E-2},{"$f":"43.34*(H110*1000*6*12/112.56)/1055","v":1.1172573272672676E-2},{"$f":"SUM(H127:J127)","v":4.5468729802559192E-2},{"$f":"G127+K127","v":4.838937895351457E-2},{"$f":"(($V$43*VLOOKUP($B104,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B104,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B104,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M110*1000/1055","v":0},{"$f":"85.1*1000/1055*N110","v":0},null,{"$f":"(($V$42*VLOOKUP($B104,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B104,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B104,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P110*1000/1055","v":4.5082804053690983E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$6*'GEMM (2011) Models'!Q110*1000)","v":6.0944698094764704E-4},{"$f":"85.1*1000/1055*R110","v":2.194925363510332E-3},{"$f":"Q127+R127","v":2.8043723444579789E-3},"--",{"$f":"85.1*1000/1055*U110","v":7.3164178783677726E-4},{"$f":"43.34*(T110*1000*6*12/112.56)/1055","v":2.383451182593106E-4},{"$f":"SUM(T127:V127)","v":9.6998690609608786E-4},{"$f":"S127+W127","v":3.7743592505540668E-3},"--",{"$f":"85.1*1000/1055*Z110","v":3.3655522240491773E-2}]
[null,"MTCO2e",{"$f":"IF(C112=\"--\",\"--\",(1*C112)+(21*C113)+(310*C114))","v":"--"},"--",{"$f":"IF(E112=\"--\",\"--\",(1*E112)+(21*E113)+(310*E114))","v":6.5802350562933762E-5},{"$f":"IF(F112=\"--\",\"--\",(1*F112)+(21*F113)+(310*F114))","v":1.8151585519723769E-4},{"$f":"IF(G112=\"--\",\"--\",(1*G112)+(21*G113)+(310*G114))","v":2.4731820576017149E-4},{"$f":"IF(H112=\"--\",\"--\",(1*H112)+(21*H113)+(310*H114))","v":9.8724146824390657E-4},2.7233066579146177E-3,8.8716480964839723E-4,{"$f":"IF(K112=\"--\",\"--\",(1*K112)+(21*K113)+(310*K114))","v":4.5977129358069219E-3},4.8450311415670936E-3,{"$f":"IF(M112=\"--\",\"--\",(1*M112)+(21*M113)+(310*M114))","v":0},{"$f":"IF(N112=\"--\",\"--\",(1*N112)+(21*N113)+(310*N114))","v":0},null,{"$f":"IF(P112=\"--\",\"--\",(1*P112)+(21*P113)+(310*P114))","v":3.9050446472021606E-5},6.3182629128410398E-5,1.7428935078671128E-4,2.3747197991512168E-4,2.1060876376136799E-5,5.8096450262237082E-5,1.8925935530746637E-5,9.8083262169120536E-5,{"$f":"IF(X112=\"--\",\"--\",(1*X112)+(21*X113)+(310*X114))","v":3.3555524208424216E-4},"--",2.6724367120629072E-3,{"$f":"(Q128+T128+W128+P128)-(E128+H128+J128)","v":-1.7188314143095483E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,5702,"X",0.67,null,{"$f":"W130*2204.6*Y130","v":8422321.5639999993}]
[null,"Chloroform"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C8,'Solvent Mass Before (docket)'!J8)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D8,'Solvent Mass Before (docket)'!K8)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G8)/2.205/1000+(M137*(1-$V$41)*$V$45)","v":2.1035942010985275E-4},{"$f":"E137","v":2.1035942010985275E-4},{"$f":"E137","v":2.1035942010985275E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H8)/2.205/1000+(M137*(1-$V$41)*(1-$V$45))","v":2.4315531911917214E-4},{"$f":"H137","v":2.4315531911917214E-4},{"$f":"J154*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.1173460836799821E-5},{"$f":"H137","v":2.4315531911917214E-4},{"$f":"G137+K137","v":4.5351473922902491E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F8)/2.205/1000","v":0},{"$f":"M137*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O$8/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P137*$V$44","v":2.7210884353741481E-5},{"$f":"Q137","v":2.7210884353741481E-5},{"$f":"Q137","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P137*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T137","v":9.0702947845804936E-6},{"$f":"V154*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":7.8982245626064207E-7},{"$f":"T137","v":9.0702947845804936E-6},{"$f":"S137+W137","v":3.6281179138321975E-5},{"$f":"P137*$V$40","v":4.1723356009070291E-4},{"$f":"Y137","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E137*1*12/119.38)","v":7.6757047579034893E-5},{"$f":"'GEMM (2011) LCA Data'!$G32*F$137","v":4.5437634743728195E-4},{"$f":"E139+F139","v":5.3113339501631679E-4},{"$f":"3.63*(H137*1*12/119.38)","v":8.8723787073472421E-5},{"$f":"'GEMM (2011) LCA Data'!$G32*I$137","v":5.2521548929741182E-4},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":7.1885112995883125E-5},{"$f":"SUM(H139:J139)","v":6.8582438936676737E-4},{"$f":"G139+K139","v":1.2169577843830842E-3},{"$f":"M154*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G32*N$137","v":0},null,{"$f":"P154*79.0676204311955*1055/1000000","v":2.205287372570759E-5},{"$f":"3.63*(Q137*1*12/119.38)","v":9.9288500791504354E-6},{"$f":"'GEMM (2011) LCA Data'!$G32*R$137","v":5.8775510204081605E-5},{"$f":"Q139+R139","v":6.8704360283232039E-5},{"$f":"3.63*(T137*1*12/119.38)","v":3.3096166930501451E-6},{"$f":"'GEMM (2011) LCA Data'!$G32*U$137","v":1.9591836734693867E-5},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.6814925038755954E-6},{"$f":"SUM(T139:V139)","v":2.5582945931619607E-5},{"$f":"S139+W139","v":9.4287306214851653E-5},"--",{"$f":"'GEMM (2011) LCA Data'!$G32*Z$137","v":9.012244897959184E-4},{"$f":"(Q139+T139+W139+P139)-(E139+H139+J139)","v":-1.7649166121886268E-4}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G33*F$137","v":1.4388584335513928E-6},1.4388584335513928E-6,0,{"$f":"'GEMM (2011) LCA Data'!$G33*I$137","v":1.6631823827751373E-6},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.5445411678450101E-7},2.0176364995596384E-6,3.4564949331110312E-6,{"$f":"M154*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G33*N$137","v":0},null,{"$f":"P154*0.144574268396226*1055/1000000","v":4.0323435403029016E-8},0,{"$f":"'GEMM (2011) LCA Data'!$G33*R$137","v":1.8612244897959171E-7},1.8612244897959171E-7,0,{"$f":"'GEMM (2011) LCA Data'!$G33*U$137","v":6.204081632653058E-8},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.3222015206123662E-8},{"$f":"SUM(T140:V140)","v":7.5262831532654246E-8},{"$f":"S140+W140","v":2.6138528051224595E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$G33*Z$137","v":2.8538775510204079E-6},-2.3886784984881775E-7]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G34*F$137","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$G34*I$137","v":0},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.2942198127066095E-9},1.2942198127066095E-9,1.2942198127066095E-9,0,{"$f":"'GEMM (2011) LCA Data'!$G34*N$137","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$G34*R$137","v":0},{"$f":"Q141+R141","v":0},0,{"$f":"'GEMM (2011) LCA Data'!$G34*U$137","v":0},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.8277599930027284E-11},{"$f":"SUM(T141:V141)","v":4.8277599930027284E-11},{"$f":"S141+W141","v":4.8277599930027284E-11},"--",{"$f":"'GEMM (2011) LCA Data'!$G34*Z$137","v":0},-1.2459422127765821E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E137*1*12/119.38)","v":3.3832307472852844E-8},{"$f":"'GEMM (2011) LCA Data'!$G35*F$137","v":8.4143768043941104E-7},8.7526998791226389E-7,{"$f":"0.0016*(H137*1*12/119.38)","v":3.9106903393266088E-8},{"$f":"'GEMM (2011) LCA Data'!$G35*I$137","v":9.7262127647668866E-7},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":4.5147920755733604E-8},1.0568761006256883E-6,1.9321460885379523E-6,{"$f":"M154*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G35*N$137","v":0},null,{"$f":"P154*0.0553151275443457*1055/1000000","v":1.542802877087193E-8},{"$f":"0.0016*(Q137*1*12/119.38)","v":4.3763526519671345E-9},{"$f":"'GEMM (2011) LCA Data'!$G35*R$137","v":1.0884353741496592E-7},{"$f":"Q142+R142","v":1.1321989006693305E-7},{"$f":"0.0016*(T137*1*12/119.38)","v":1.4587842173223781E-9},{"$f":"'GEMM (2011) LCA Data'!$G35*U$137","v":3.6281179138321976E-8},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.6841291058275503E-9},3.9424092461471907E-8,1.5264398252840495E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$G35*Z$137","v":1.6689342403628117E-6},-5.7399873520219182E-8]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E137*1*12/119.38)","v":3.383230747285285E-9},{"$f":"'GEMM (2011) LCA Data'!$G36*F$137","v":2.2718817371864099E-6},{"$f":"E143+F143","v":2.2752649679336951E-6},{"$f":"0.00016*(H137*1*12/119.38)","v":3.9106903393266089E-9},{"$f":"'GEMM (2011) LCA Data'!$G36*I$137","v":2.6260774464870591E-6},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.2131355355608201E-11},2.6300102681817413E-6,4.9052752361154369E-6,{"$f":"M154*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G36*N$137","v":0},null,{"$f":"P154*0.401850859732704*1055/1000000","v":1.1208085203429159E-7},{"$f":"0.00016*(Q137*1*12/119.38)","v":4.3763526519671348E-10},{"$f":"'GEMM (2011) LCA Data'!$G36*R$137","v":2.9387755102040803E-7},2.9431518628560475E-7,{"$f":"0.00016*(T137*1*12/119.38)","v":1.4587842173223781E-10},{"$f":"'GEMM (2011) LCA Data'!$G36*U$137","v":9.7959183673469331E-8},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":8.2555429091513158E-13},9.8105887649492482E-8,3.9242107393509721E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$G36*Z$137","v":4.506122448979592E-6},2.034542009287455E-7]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G37*F$137","v":1.7165328680963985E-6},1.7165328680963985E-6,0,{"$f":"'GEMM (2011) LCA Data'!$G37*I$137","v":1.9841474040124448E-6},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":4.7271750117118393E-8},2.0314191541295634E-6,3.7479520222259619E-6,{"$f":"M154*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G37*N$137","v":0},null,{"$f":"P154*0.260265861210973*1055/1000000","v":7.2591158569046894E-8},0,{"$f":"'GEMM (2011) LCA Data'!$G37*R$137","v":2.220408163265305E-7},2.220408163265305E-7,0,{"$f":"'GEMM (2011) LCA Data'!$G37*U$137","v":7.4013605442176834E-8},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.7633531937467049E-9},7.5776958635923535E-8,2.9781777496245403E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$G37*Z$137","v":3.4046258503401362E-6},1.0109636708785204E-7]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G38*F$137","v":1.7207400564985955E-6},1.7207400564985955E-6,0,{"$f":"'GEMM (2011) LCA Data'!$G38*I$137","v":1.989010510394828E-6},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":6.0944699447151248E-7},2.5984575048663404E-6,4.3191975613649357E-6,{"$f":"M154*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G38*N$137","v":0},null,{"$f":"P154*0.346184729976483*1055/1000000","v":9.6554924687318369E-8},0,{"$f":"'GEMM (2011) LCA Data'!$G38*R$137","v":2.225850340136053E-7},2.225850340136053E-7,0,{"$f":"'GEMM (2011) LCA Data'!$G38*U$137","v":7.419501133786843E-8},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.2733880202406647E-8},9.6928891540275077E-8,3.1951392555388038E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$G38*Z$137","v":3.4129705215419498E-6},-4.1596317824391903E-7]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G40*F$137","v":3.8706133300212907E-6},{"$f":"E147+F147","v":3.8706133300212907E-6},0,{"$f":"'GEMM (2011) LCA Data'!$G40*I$137","v":4.4740578717927672E-6},{"$f":"J149/2.86","v":1.1114964162605572E-8},{"$f":"SUM(H147:J147)","v":4.4851728359553724E-6},{"$f":"G147+K147","v":8.3557861659766622E-6},{"$f":"M149/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$G40*N$137","v":0},null,{"$f":"P149/2.86","v":6.0631611111762706E-10},0,{"$f":"'GEMM (2011) LCA Data'!$G40*R$137","v":5.0068027210884325E-7},{"$f":"Q147+R147","v":5.0068027210884325E-7},0,{"$f":"'GEMM (2011) LCA Data'!$G40*U$137","v":1.6689342403628108E-7},{"$f":"V149/2.86","v":4.146156532379611E-10},{"$f":"SUM(T147:V147)","v":1.6730803968951903E-7},{"$f":"S147+W147","v":6.6798831179836228E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$G40*Z$137","v":7.6770975056689336E-6},{"$f":"(Q147+T147+W147+P147)-(E147+H147+J147)","v":1.5679939163803108E-7}]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G41*F$137","v":3.8075055039883343E-8},{"$f":"E148+F148","v":3.8075055039883343E-8},0,{"$f":"'GEMM (2011) LCA Data'!$G41*I$137","v":4.4011112760570152E-8},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":1.9214155156488985E-8},{"$f":"SUM(H148:J148)","v":6.3225267917059134E-8},{"$f":"G148+K148","v":1.0130032295694248E-7},{"$f":"M154*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G41*N$137","v":0},null,{"$f":"P154*0.0193411218363402*1055/1000000","v":5.3944625529928449E-9},0,{"$f":"'GEMM (2011) LCA Data'!$G41*R$137","v":4.9251700680272077E-9},{"$f":"Q148+R148","v":4.9251700680272077E-9},0,{"$f":"'GEMM (2011) LCA Data'!$G41*U$137","v":1.6417233560090691E-9},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":7.1673550855207721E-10},{"$f":"SUM(T148:V148)","v":2.3584588645611463E-9},{"$f":"S148+W148","v":7.2836289325883536E-9},"--",{"$f":"'GEMM (2011) LCA Data'!$G41*Z$137","v":7.5519274376417224E-8},{"$f":"(Q148+T148+W148+P148)-(E148+H148+J148)","v":-1.1461233738934994E-8}]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G42*F$137","v":1.5882136218293882E-5},{"$f":"E149+F149","v":1.5882136218293882E-5},0,{"$f":"'GEMM (2011) LCA Data'!$G42*I$137","v":1.8358226593497495E-5},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":3.1788797505051937E-8},{"$f":"SUM(H149:J149)","v":1.8390015391002548E-5},{"$f":"G149+K149","v":3.4272151609296433E-5},{"$f":"M154*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G42*N$137","v":0},null,{"$f":"P154*0.00621725413258714*1055/1000000","v":1.7340640777964133E-9},0,{"$f":"'GEMM (2011) LCA Data'!$G42*R$137","v":2.0544217687074817E-6},{"$f":"Q149+R149","v":2.0544217687074817E-6},0,{"$f":"'GEMM (2011) LCA Data'!$G42*U$137","v":6.8480725623582726E-7},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.1858007682605687E-9},{"$f":"SUM(T149:V149)","v":6.8599305700408788E-7},{"$f":"S149+W149","v":2.7404148257115694E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$G42*Z$137","v":3.1501133786848071E-5},{"$f":"(Q149+T149+W149+P149)-(E149+H149+J149)","v":6.5593832357683234E-7}]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G43*F$137","v":1.6471142594601471E-6},{"$f":"E150+F150","v":1.6471142594601471E-6},0,{"$f":"'GEMM (2011) LCA Data'!$G43*I$137","v":1.903906148703118E-6},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":4.9155653820730236E-6},{"$f":"SUM(H150:J150)","v":6.8194715307761417E-6},{"$f":"G150+K150","v":8.4665857902362882E-6},{"$f":"M154*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G43*N$137","v":0},null,{"$f":"P154*0.359631325*1055/1000000","v":1.003053355442177E-7},0,{"$f":"'GEMM (2011) LCA Data'!$G43*R$137","v":2.1306122448979579E-7},{"$f":"Q150+R150","v":2.1306122448979579E-7},0,{"$f":"'GEMM (2011) LCA Data'!$G43*U$137","v":7.1020408163265264E-8},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.8336274612372206E-7},{"$f":"SUM(T150:V150)","v":2.5438315428698729E-7},{"$f":"S150+W150","v":4.6744437877678311E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$G43*Z$137","v":3.2669387755102037E-6},{"$f":"(Q150+T150+W150+P150)-(E150+H150+J150)","v":-4.5608768922418189E-6}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$G45*F$137","v":7.783298544064551E-6},{"$f":"E152+F152","v":7.783298544064551E-6},0,{"$f":"'GEMM (2011) LCA Data'!$G45*I$137","v":8.9967468074093683E-6},{"$f":"J154*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":8.2853568049226953E-7},{"$f":"SUM(H152:J152)","v":9.8252824879016381E-6},{"$f":"G152+K152","v":1.7608581031966191E-5},{"$f":"M154*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$G45*N$137","v":0},null,{"$f":"P154*0.169716014150943*1055/1000000","v":4.7335759048902468E-8},0,{"$f":"'GEMM (2011) LCA Data'!$G45*R$137","v":1.0068027210884348E-6},{"$f":"Q152+R152","v":1.0068027210884348E-6},0,{"$f":"'GEMM (2011) LCA Data'!$G45*U$137","v":3.3560090702947825E-7},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":3.0906430049859202E-8},{"$f":"SUM(T152:V152)","v":3.6650733707933744E-7},{"$f":"S152+W152","v":1.3733100581677721E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$G45*Z$137","v":1.5437641723356008E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$7*'GEMM (2011) Models'!E137*1000)","v":6.5356290214072573E-4},{"$f":"'GEMM (2011) LCA Data'!$G47*1000/1055*F137","v":4.6321886049462378E-3},{"$f":"E154+F154","v":5.2857515070869636E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$G47*1000/1055*I137","v":5.3543658651830448E-3},{"$f":"43.34*(H137*1000*1*12/119.38)/1055","v":1.0040836451801849E-3},{"$f":"SUM(H154:J154)","v":6.3584495103632295E-3},{"$f":"G154+K154","v":1.1644201017450194E-2},{"$f":"(($V$43*VLOOKUP($B131,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B131,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B131,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M137*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$G47*1000/1055*N137","v":0},null,{"$f":"(($V$42*VLOOKUP($B131,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B131,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B131,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P137*1000/1055","v":2.6437115130412353E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$7*'GEMM (2011) Models'!Q137*1000)","v":8.4541136968146585E-5},{"$f":"'GEMM (2011) LCA Data'!$G47*1000/1055*R137","v":5.9919326820775671E-4},{"$f":"Q154+R154","v":6.8373440517590332E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$G47*1000/1055*U137","v":1.9973108940258557E-4},{"$f":"43.34*(T137*1000*1*12/119.38)/1055","v":3.7454803304947793E-5},{"$f":"SUM(T154:V154)","v":2.3718589270753336E-4},{"$f":"S154+W154","v":9.2092029788343665E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$G47*1000/1055*Z137","v":9.1876301125189408E-3}]
[null,"MTCO2e",{"$f":"IF(C139=\"--\",\"--\",(1*C139)+(21*C140)+(310*C141))","v":"--"},{"$f":"IF(D139=\"--\",\"--\",(1*D139)+(21*D140)+(310*D141))","v":"--"},{"$f":"IF(E139=\"--\",\"--\",(1*E139)+(21*E140)+(310*E141))","v":7.6757047579034893E-5},{"$f":"IF(F139=\"--\",\"--\",(1*F139)+(21*F140)+(310*F141))","v":4.8459237454186117E-4},5.6134942212089601E-4,8.8723787073472421E-5,5.6014231933568975E-4,7.9729857590296705E-5,7.2859596399945878E-4,1.2899453861203549E-3,0,0,null,2.2899665869171198E-5,9.9288500791504354E-6,6.2684081632653028E-5,7.2612931711803469E-5,{"$f":"IF(T139=\"--\",\"--\",(1*T139)+(21*T140)+(310*T141))","v":3.3096166930501451E-6},2.0894693877551008E-5,2.9741208791825005E-6,2.7178431449783655E-5,9.9791363161587127E-5,"--",9.6115591836734701E-4,{"$f":"(Q155+T155+W155+P155)-(E155+H155+J155)","v":-1.818941281516486E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,6043,"X",0.34,null,{"$f":"W157*2204.6*Y157","v":4529615.2520000003}]
[null,"Chloromethane"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",0,0,0,{"$f":"D164+E164","v":0},{"$f":"E164+F164","v":0},0,0,{"$f":"J181*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":0},{"$f":"H164+I164","v":0},{"$f":"G164+K164","v":0},0,0,null,{"$f":"Y164*0.92","v":0},{"$f":"'Solvent Mass After (docket)'!H113/2.205/1000","v":0},{"$f":"Q164","v":0},{"$f":"Q164+R164","v":0},{"$f":"'Solvent Mass After (docket)'!I113/2.205/1000","v":0},{"$f":"T164","v":0},{"$f":"V181*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":0},{"$f":"T164+U164","v":0},{"$f":"S164+W164","v":0},0,0,{"$f":"SUM(X164,Z164)-SUM(L164,N164,C164,D164)","v":0}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",0,0,{"$f":"E166+F166","v":0},0,0,0,{"$f":"SUM(H166:J166)","v":0},{"$f":"G166+K166","v":0},0,0,null,0,{"$f":"E166*(Q$56/E$56)","v":0},{"$f":"F166*(R$56/F$56)","v":0},{"$f":"Q166+R166","v":0},{"$f":"H166*(T$56/H$56)","v":0},{"$f":"I166*(U$56/I$56)","v":0},{"$f":"J166*(V$56/J$56)","v":0},{"$f":"SUM(T166:V166)","v":0},{"$f":"S166+W166","v":0},"--",{"$f":"N166*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$f":"(X166+P166+Z166-Z166)-(L166+M166+N166-N166)","v":{"$error":"#DIV/0!"}}]
[null,"CH4 ","--","--",0,0,0,0,0,0,{"$f":"SUM(H167:J167)","v":0},0,0,0,null,0,{"$f":"E167*(Q$56/E$56)","v":0},{"$f":"F167*(R$56/F$56)","v":0},0,{"$f":"H167*(T$56/H$56)","v":0},{"$f":"I167*(U$56/I$56)","v":0},{"$f":"J167*(V$56/J$56)","v":0},{"$f":"SUM(T167:V167)","v":0},0,"--",{"$f":"N167*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$f":"(X167+P167+Z167-Z167)-(L167+M167+N167-N167)","v":{"$error":"#DIV/0!"}}]
[null,"N2O","--","--",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"CO ","--","--",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,"--",{"$error":"#DIV/0!"},{"$f":"(X169+P169+Z169-Z169)-(L169+M169+N169-N169)","v":{"$error":"#DIV/0!"}}]
[null,"NMVOC ","--","--",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NOx ","--","--",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SOx ","--","--",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,0,{"$f":"E174+F174","v":0},0,0,0,{"$f":"SUM(H174:J174)","v":0},{"$f":"G174+K174","v":0},0,0,null,0,{"$f":"E174*(Q$56/E$56)","v":0},0,{"$f":"Q174+R174","v":0},{"$f":"H174*(T$56/H$56)","v":0},0,0,{"$f":"SUM(T174:V174)","v":0},{"$f":"S174+W174","v":0},"--",{"$f":"N174*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"BOD","--","--",0,0,{"$f":"E175+F175","v":0},0,0,0,{"$f":"SUM(H175:J175)","v":0},{"$f":"G175+K175","v":0},0,0,null,0,0,0,{"$f":"Q175+R175","v":0},0,0,0,{"$f":"SUM(T175:V175)","v":0},{"$f":"S175+W175","v":0},"--",{"$f":"N175*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$f":"(X175+P175+Z175-Z175)-(L175+M175+N175-N175)","v":{"$error":"#DIV/0!"}}]
[null,"COD","--","--",0,0,{"$f":"E176+F176","v":0},0,0,0,{"$f":"SUM(H176:J176)","v":0},{"$f":"G176+K176","v":0},0,0,null,0,0,0,{"$f":"Q176+R176","v":0},0,0,0,{"$f":"SUM(T176:V176)","v":0},{"$f":"S176+W176","v":0},"--",{"$f":"N176*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"TDS","--","--",0,0,{"$f":"E177+F177","v":0},0,0,0,{"$f":"SUM(H177:J177)","v":0},{"$f":"G177+K177","v":0},0,0,null,0,0,0,{"$f":"Q177+R177","v":0},0,0,0,{"$f":"SUM(T177:V177)","v":0},{"$f":"S177+W177","v":0},"--",{"$f":"N177*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,0,{"$f":"E179+F179","v":0},0,0,0,{"$f":"SUM(H179:J179)","v":0},{"$f":"G179+K179","v":0},0,0,null,0,{"$f":"E179*(Q$56/E$56)","v":0},{"$f":"F179*(R$56/F$56)","v":0},{"$f":"Q179+R179","v":0},{"$f":"H179*(T$56/H$56)","v":0},{"$f":"I179*(U$56/I$56)","v":0},{"$f":"J179*(V$56/J$56)","v":0},{"$f":"SUM(T179:V179)","v":0},{"$f":"S179+W179","v":0},"--",{"$f":"N179*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",0,0,{"$f":"E181+F181","v":0},"--",0,0,{"$f":"SUM(H181:J181)","v":0},{"$f":"G181+K181","v":0},0,0,null,0,{"$f":"E181*(Q$56/E$56)","v":0},{"$f":"F181*(R$56/F$56)","v":0},{"$f":"Q181+R181","v":0},"--",{"$f":"I181*(U$56/I$56)","v":0},{"$f":"J181*(V$56/J$56)","v":0},{"$f":"SUM(T181:V181)","v":0},{"$f":"S181+W181","v":0},"--",{"$f":"N181*(Z$56/N$56)","v":{"$error":"#DIV/0!"}},{"$f":"(X181+P181+Z181-Z181)-(L181+M181+N181-N181)","v":{"$error":"#DIV/0!"}}]
[null,"MTCO2e",{"$f":"IF(C166=\"--\",\"--\",(1*C166)+(21*C167)+(310*C168))","v":"--"},"--",{"$f":"IF(E166=\"--\",\"--\",(1*E166)+(21*E167)+(310*E168))","v":0},0,{"$f":"IF(G166=\"--\",\"--\",(1*G166)+(21*G167)+(310*G168))","v":0},0,0,0,0,0,0,0,null,0,0,0,0,{"$f":"IF(T166=\"--\",\"--\",(1*T166)+(21*T167)+(310*T168))","v":0},0,0,0,0,"--",{"$f":"IF(Z166=\"--\",\"--\",(1*Z166)+(21*Z167)+(310*Z168))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,0,"X",0.42,null,{"$f":"W184*2204.6*Y184","v":0}]
[null,"Cyclohexane"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C10,'Solvent Mass Before (docket)'!J10)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D10,'Solvent Mass Before (docket)'!K10)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G10)/2.205/1000+(M191*(1-$V$41)*$V$45)","v":3.1738073058389094E-4},{"$f":"E191","v":3.1738073058389094E-4},{"$f":"E191","v":3.1738073058389094E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H10)/2.205/1000+(M191*(1-$V$41)*(1-$V$45))","v":1.3613400864513397E-4},{"$f":"H191","v":1.3613400864513397E-4},{"$f":"J208*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":1.0089085600373799E-4},{"$f":"H191","v":1.3613400864513397E-4},{"$f":"G191+K191","v":4.5351473922902491E-4},{"$f":"'Solvent Mass Before (docket)'!F10/2.205/1000","v":0},{"$f":"M191*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O10/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P191*$V$44","v":2.7210884353741481E-5},{"$f":"Q191","v":2.7210884353741481E-5},{"$f":"Q191","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P191*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T191","v":9.0702947845804936E-6},{"$f":"V208*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":6.7221248689445404E-6},{"$f":"T191","v":9.0702947845804936E-6},{"$f":"S191+W191","v":3.6281179138321975E-5},{"$f":"P191*$V$40","v":4.1723356009070291E-4},{"$f":"Y191","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E191*6*12/84.16)","v":9.8563008252620888E-4},{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.7919277237813602E-3},{"$f":"E193+F193","v":2.7775578063075693E-3},{"$f":"3.63*(H191*6*12/84.16)","v":4.2276597551678017E-4},{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":7.6861094809354679E-4},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":3.425302382062656E-4},{"$f":"SUM(H193:J193)","v":1.5339071618165926E-3},{"$f":"G193+K193","v":4.3114649681241617E-3},{"$f":"M208*79.0676204311955*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P208*79.0676204311955*1055/1000000","v":3.2406966877411754E-5},{"$f":"3.63*(Q191*6*12/84.16)","v":8.450376348257931E-5},{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.5363232031249437E-4},{"$f":"Q193+R193","v":2.3813608379507367E-4},{"$f":"3.63*(T191*6*12/84.16)","v":2.8167921160859765E-5},{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":5.1210773437498115E-5},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.2821999176283403E-5},{"$f":"SUM(T193:V193)","v":1.0220069377464127E-4},{"$f":"S193+W193","v":3.4033677756971494E-4},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.3556955781249148E-3},{"$f":"(Q193+T193+W193+P193)-(E193+H193+J193)","v":-1.5036469509537625E-3}]
[null,"CH4 ","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":8.8357120438964731E-6},8.8357120438964731E-6,0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":3.7898989568674481E-6},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.6889624011906313E-6},{"$f":"SUM(H194:J194)","v":5.4788613580580793E-6},1.4314573401954552E-5,{"$f":"M208*0.144574268396226*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P208*0.144574268396226*1055/1000000","v":5.9255780073963374E-8},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.5753666004583491E-7},7.5753666004583491E-7,0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.5251222001527829E-7},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1253166649052108E-7},{"$f":"SUM(T194:V194)","v":3.6504388650579938E-7},{"$f":"S194+W194","v":1.1225805465516342E-6},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.1615562120702807E-5},-1.2646627346108684E-6]
[null,"N2O","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.2261872679937382E-8},3.2261872679937382E-8,0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":1.3838074057737787E-8},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":6.1669155442942945E-9},2.0004989602032081E-8,5.2266862281969463E-8,0,{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.7659968042605091E-9},2.7659968042605091E-9,0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":9.219989347535029E-10},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.1088734883412475E-10},1.3328862835876276E-9,4.0988830878481369E-9,"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.2411950998661156E-8},-4.8340292607066667E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E191*6*12/84.16)","v":4.3443750193992679E-7},{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.1254320609875958E-6},1.5598695629275227E-6,{"$f":"0.0016*(H191*6*12/84.16)","v":1.8634312970436593E-7},{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":4.8273119051094871E-7},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":2.1512838203182197E-7},8.8420270224713658E-7,2.4440722651746592E-6,{"$f":"M208*0.0553151275443457*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P208*0.0553151275443457*1055/1000000","v":2.267167642548863E-8},{"$f":"0.0016*(Q191*6*12/84.16)","v":3.7246837898657548E-8},{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":9.6489795089912623E-8},1.3373663298857018E-7,{"$f":"0.0016*(T191*6*12/84.16)","v":1.2415612632885848E-8},{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":3.2163265029970868E-8},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.4333507556109285E-8},5.8912385218966003E-8,{"$f":"S196+W196","v":1.9264901820753618E-7},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.479510191378661E-6},-7.0466250150011666E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E191*6*12/84.16)","v":4.3443750193992682E-8},{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":5.5168292256621523E-10},4.3995433116558894E-8,{"$f":"0.00016*(H191*6*12/84.16)","v":1.8634312970436595E-8},{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":2.366331680308189E-10},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":1.0545519240149397E-10},1.8976401330868909E-8,6.29718344474278E-8,{"$f":"M208*0.401850859732704*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P208*0.401850859732704*1055/1000000","v":1.6470417890405044E-7},{"$f":"0.00016*(Q191*6*12/84.16)","v":3.7246837898657549E-9},{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.7298965435822024E-11},3.7719827553015768E-9,{"$f":"0.00016*(T191*6*12/84.16)","v":1.2415612632885848E-9},{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.5766321811940672E-11},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":7.0262360681640961E-12},1.2643538211686897E-9,5.0363365764702661E-9,"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.2525080334927146E-10},1.0875125942154269E-7]
[null,"NOx ","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.1783741592140287E-6},1.1783741592140287E-6,0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":5.0543962666707415E-7},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":2.2524836024074896E-7},{"$f":"SUM(H198:J198)","v":7.3068798690782311E-7},1.9090621461218518E-6,{"$f":"M208*0.260265861210973*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P208*0.260265861210973*1055/1000000","v":1.0667359277524572E-7},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0102882715286611E-7},1.0102882715286611E-7,0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":3.3676275717622031E-8},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.5007778346208289E-8},4.8684054063830323E-8,1.4971288121669644E-7,"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.5491086830106143E-6},-6.9890713401672915E-8]
[null,"SOx ","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.5192088042363831E-5},1.5192088042363831E-5,0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":6.5163371484209646E-6},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.9039952152871376E-6},9.4203323637081018E-6,2.4612420406071935E-5,{"$f":"M208*0.346184729976483*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P208*0.346184729976483*1055/1000000","v":1.4188863932709593E-7},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.3025055114470869E-6},1.3025055114470869E-6,0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":4.3416850381569569E-7},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.9348649847171852E-7},6.2765500228741424E-7,1.9301605137345012E-6,"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.9971751175522012E-5},-2.1344515736726272E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F203/2.86","v":2.7707005806542814E-7},{"$f":"E201+F201","v":2.7707005806542814E-7},0,{"$f":"I203/2.86","v":1.188435656146959E-7},{"$f":"J203/2.86","v":5.2962444706589423E-8},{"$f":"SUM(H201:J201)","v":1.7180601032128532E-7},{"$f":"G201+K201","v":4.4887606838671348E-7},{"$f":"M203/2.86","v":0},{"$f":"N203/2.86","v":0},null,{"$f":"P203/2.86","v":8.9098891938626909E-10},0,{"$f":"R203/2.86","v":2.3754817420807432E-8},{"$f":"Q201+R201","v":2.3754817420807432E-8},0,{"$f":"U203/2.86","v":7.9182724736024773E-9},{"$f":"V203/2.86","v":3.5287654479715631E-9},{"$f":"SUM(T201:V201)","v":1.144703792157404E-8},{"$f":"S201+W201","v":3.5201855342381474E-8},"--",{"$f":"Z203/2.86","v":3.6424053378571418E-7},{"$f":"(Q201+T201+W201+P201)-(E201+H201+J201)","v":-4.0624417865629116E-8}]
[null,"BOD","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.789639450927903E-7},{"$f":"E202+F202","v":4.789639450927903E-7},0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":2.0544184179680273E-7},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":9.1554827813392156E-8},{"$f":"SUM(H202:J202)","v":2.9699666961019487E-7},{"$f":"G202+K202","v":7.7596061470298517E-7},{"$f":"M208*0.0193411218363402*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P208*0.0193411218363402*1055/1000000","v":7.9272285077516804E-9},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.1064347213375565E-8},{"$f":"Q202+R202","v":4.1064347213375565E-8},0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.3688115737791853E-8},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":6.1000868591454582E-9},{"$f":"SUM(T202:V202)","v":1.9788202596937311E-8},{"$f":"S202+W202","v":6.0852549810312879E-8},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.2965332393842565E-7},{"$f":"(Q202+T202+W202+P202)-(E202+H202+J202)","v":-6.3839396708703163E-8}]
[null,"COD","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":7.924203660671244E-7},{"$f":"E203+F203","v":7.924203660671244E-7},0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":3.3989259765803026E-7},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.5147259186084575E-7},{"$f":"SUM(H203:J203)","v":4.9136518951887598E-7},{"$f":"G203+K203","v":1.2837855555860004E-6},{"$f":"M208*0.00621725413258714*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P208*0.00621725413258714*1055/1000000","v":2.5482283094447295E-9},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.793877782350925E-8},{"$f":"Q203+R203","v":6.793877782350925E-8},0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.2646259274503082E-8},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.0092269181198669E-8},{"$f":"SUM(T203:V203)","v":3.2738528455701748E-8},{"$f":"S203+W203","v":1.00677306279211E-7},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.0417279266271426E-6},{"$f":"(Q203+T203+W203+P203)-(E203+H203+J203)","v":-1.1618583509569927E-7}]
[null,"TDS","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.2253354719914014E-4},{"$f":"E204+F204","v":1.2253354719914014E-4},0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":5.2558272655804835E-5},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":2.3422510045110083E-5},{"$f":"SUM(H204:J204)","v":7.5980782700914919E-5},{"$f":"G204+K204","v":1.9851432990005506E-4},{"$f":"M208*0.359631325*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P208*0.359631325*1055/1000000","v":1.4739991381802719E-7},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.0505509191296692E-5},{"$f":"Q204+R204","v":1.0505509191296692E-5},0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.5018363970988969E-6},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.5605877827174385E-6},{"$f":"SUM(T204:V204)","v":5.0624241798163354E-6},{"$f":"S204+W204","v":1.5567933371113026E-5},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.610844742665494E-4},{"$f":"(Q204+T204+W204+P204)-(E204+H204+J204)","v":-1.8212685951475723E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F208*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.0653456524457028E-5},{"$f":"E206+F206","v":2.0653456524457028E-5},0,{"$f":"I208*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":8.858880070884304E-6},{"$f":"J208*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":3.9479457174625389E-6},{"$f":"SUM(H206:J206)","v":1.2806825788346843E-5},{"$f":"G206+K206","v":3.3460282312803873E-5},{"$f":"M208*0.169716014150943*1055/1000000","v":0},{"$f":"N208*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P208*0.169716014150943*1055/1000000","v":6.9560475187716422E-8},0,{"$f":"R208*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.7707401957204791E-6},{"$f":"Q206+R206","v":1.7707401957204791E-6},0,{"$f":"U208*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":5.9024673190682626E-7},{"$f":"V208*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.630425108853748E-7},{"$f":"SUM(T206:V206)","v":8.53289242792201E-7},{"$f":"S206+W206","v":2.6240294385126803E-6},"--",{"$f":"Z208*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.7151349667714025E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$9*'GEMM (2011) Models'!E191*1000)","v":1.146671646467972E-2},{"$f":"83.2*1000/1055*F191","v":2.5029456667848084E-2},{"$f":"E208+F208","v":3.6496173132527801E-2},"--",{"$f":"83.2*1000/1055*I191","v":1.0735876321587817E-2},{"$f":"43.34*(H191*1000*6*12/84.16)/1055","v":4.784426090869205E-3},{"$f":"SUM(H208:J208)","v":1.5520302412457023E-2},{"$f":"G208+K208","v":5.2016475544984828E-2},{"$f":"(($V$43*VLOOKUP($B185,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B185,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B185,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M191*1000/1055","v":0},{"$f":"83.2*1000/1055*N191","v":0},null,{"$f":"(($V$42*VLOOKUP($B185,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B185,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B185,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P191*1000/1055","v":3.8849663087984007E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$9*'GEMM (2011) Models'!Q191*1000)","v":9.8310787508591171E-4},{"$f":"83.2*1000/1055*R191","v":2.1459199793661529E-3},{"$f":"Q208+R208","v":3.1290278544520646E-3},"--",{"$f":"83.2*1000/1055*U191","v":7.1530665978871766E-4},{"$f":"43.34*(T191*1000*6*12/84.16)/1055","v":3.1877526748179657E-4},{"$f":"SUM(T208:V208)","v":1.0340819272705143E-3},{"$f":"S208+W208","v":4.1631097817225789E-3},"--",{"$f":"83.2*1000/1055*Z191","v":3.2904106350281029E-2}]
[null,"MTCO2e",{"$f":"IF(C193=\"--\",\"--\",(1*C193)+(21*C194)+(310*C195))","v":"--"},"--",9.8563008252620888E-4,1.987478857233967E-3,2.9731089397601758E-3,4.2276597551678017E-4,8.5248862914566188E-4,3.7991019245000007E-4,1.6551647971124422E-3,4.6282737368726172E-3,0,0,null,{"$f":"IF(P193=\"--\",\"--\",(1*P193)+(21*P194)+(310*P195))","v":3.3651338258964987E-5},{"$f":"IF(Q193=\"--\",\"--\",(1*Q193)+(21*Q194)+(310*Q195))","v":8.450376348257931E-5},1.7039804918277766E-4,2.5490181266535697E-4,{"$f":"IF(T193=\"--\",\"--\",(1*T193)+(21*T194)+(310*T195))","v":2.8167921160859765E-5},5.6799349727592544E-5,2.5312539250722923E-5,1.1027981013917523E-4,3.6518162280453219E-4,"--",{"$f":"IF(Z193=\"--\",\"--\",(1*Z193)+(21*Z194)+(310*Z195))","v":2.6127700874692588E-3},{"$f":"(Q209+T209+W209+P209)-(E209+H209+J209)","v":-1.53170341745141E-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,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,19460,"X",0.59,null,{"$f":"W211*2204.6*Y211","v":25311894.439999998}]
[null,"Dichloromethane"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C11,'Solvent Mass Before (docket)'!J11)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D11,'Solvent Mass Before (docket)'!K11)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G11)/2.205/1000+(M218*(1-$V$41)*$V$45)","v":1.3111326472137205E-4},{"$f":"E218","v":1.3111326472137205E-4},{"$f":"E218","v":1.3111326472137205E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H11)/2.205/1000+(M218*(1-$V$41)*(1-$V$45))","v":3.2240147450765294E-4},{"$f":"H218","v":3.2240147450765294E-4},{"$f":"J235*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":3.9475621779332907E-5},{"$f":"H218","v":3.2240147450765294E-4},{"$f":"G218+K218","v":4.5351473922902502E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F11)/2.205/1000","v":0},{"$f":"M218*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O11/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P218*$V$44","v":2.7210884353741481E-5},{"$f":"Q218","v":2.7210884353741481E-5},{"$f":"Q218","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P218*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T218","v":9.0702947845804936E-6},{"$f":"V235*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":1.1105889850223254E-6},{"$f":"T218","v":9.0702947845804936E-6},{"$f":"S218+W218","v":3.6281179138321975E-5},{"$f":"P218*$V$40","v":4.1723356009070291E-4},{"$f":"Y218","v":4.1723356009070291E-4},{"$f":"SUM(X218,Z218)-SUM(L218,N218,C218,D218)","v":0}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E218*1*12/84.9)","v":6.7270834054923039E-5},{"$f":"'GEMM (2011) LCA Data'!$J32*F$218","v":2.8320465179816363E-4},{"$f":"E220+F220","v":3.5047548585308665E-4},{"$f":"3.63*(H218*1*12/84.9)","v":1.6541588020675335E-4},{"$f":"'GEMM (2011) LCA Data'!$J32*I$218","v":6.9638718493653042E-4},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.340219982960039E-4},{"$f":"SUM(H220:J220)","v":9.9582506343928756E-4},{"$f":"G220+K220","v":1.3463005492923741E-3},{"$f":"M235*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J32*N$218","v":0},null,{"$f":"P235*79.0676204311955*1055/1000000","v":2.205287372570759E-5},{"$f":"3.63*(Q218*1*12/84.9)","v":1.3961202855700578E-5},{"$f":"'GEMM (2011) LCA Data'!$J32*R$218","v":5.8775510204081605E-5},{"$f":"Q220+R220","v":7.2736713059782176E-5},{"$f":"3.63*(T218*1*12/84.9)","v":4.6537342852335242E-6},{"$f":"'GEMM (2011) LCA Data'!$J32*U$218","v":1.9591836734693867E-5},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":3.7705132522104656E-6},{"$f":"SUM(T220:V220)","v":2.8016084272137856E-5},{"$f":"S220+W220","v":1.0075279733192004E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$J32*Z$218","v":9.012244897959184E-4},{"$f":"(Q220+T220+W220+P220-Z220)-(E220+H220+J220)","v":-1.199249307214819E-3}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J33*F$218","v":8.9681473069418479E-7},{"$f":"E221+F221","v":8.9681473069418479E-7},0,{"$f":"'GEMM (2011) LCA Data'!$J33*I$218","v":2.2052260856323462E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":6.6084126540114863E-7},{"$f":"SUM(H221:J221)","v":2.8660673510334949E-6},3.7628820817276798E-6,{"$f":"M235*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J33*N$218","v":0},null,{"$f":"P235*0.144574268396226*1055/1000000","v":4.0323435403029016E-8},0,{"$f":"'GEMM (2011) LCA Data'!$J33*R$218","v":1.8612244897959171E-7},{"$f":"Q221+R221","v":1.8612244897959171E-7},0,{"$f":"'GEMM (2011) LCA Data'!$J33*U$218","v":6.204081632653058E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.8591804185006388E-8},{"$f":"SUM(T221:V221)","v":8.0632620511536964E-8},{"$f":"S221+W221","v":2.6675506949112865E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$J33*Z$218","v":2.8538775510204079E-6},{"$f":"(Q221+T221+W221+P221-Z221)-(E221+H221+J221)","v":-3.3937627605069903E-6}]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J34*F$218","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$J34*I$218","v":0},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":2.4129325016593274E-9},2.4129325016593274E-9,2.4129325016593274E-9,0,{"$f":"'GEMM (2011) LCA Data'!$J34*N$218","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$J34*R$218","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$J34*U$218","v":0},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":6.7884333093600194E-11},6.7884333093600194E-11,6.7884333093600194E-11,"--",{"$f":"'GEMM (2011) LCA Data'!$J34*Z$218","v":0},-2.3450481685657273E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E218*1*12/84.9)","v":2.9651056332748449E-8},{"$f":"'GEMM (2011) LCA Data'!$J35*F$218","v":5.2445305888548823E-7},{"$f":"E223+F223","v":5.5410411521823668E-7},{"$f":"0.0016*(H218*1*12/84.9)","v":7.2910580807384402E-8},{"$f":"'GEMM (2011) LCA Data'!$J35*I$218","v":1.2896058980306119E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":8.4173402620088797E-8},{"$f":"SUM(H223:J223)","v":1.446689881458085E-6},2.0007939966763217E-6,{"$f":"M235*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J35*N$218","v":0},null,{"$f":"P235*0.0553151275443457*1055/1000000","v":1.542802877087193E-8},{"$f":"0.0016*(Q218*1*12/84.9)","v":6.1536982284079686E-9},{"$f":"'GEMM (2011) LCA Data'!$J35*R$218","v":1.0884353741496592E-7},1.1499723564337389E-7,{"$f":"0.0016*(T218*1*12/84.9)","v":2.0512327428026558E-9},{"$f":"'GEMM (2011) LCA Data'!$J35*U$218","v":3.6281179138321976E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":2.3680957909740041E-9},4.0700507672098634E-8,1.5569774331547251E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$J35*Z$218","v":1.6689342403628117E-6},-1.791335812708852E-6]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E218*1*12/84.9)","v":2.9651056332748449E-9},{"$f":"'GEMM (2011) LCA Data'!$J36*F$218","v":1.4160232589908182E-6},{"$f":"E224+F224","v":1.4189883646240931E-6},{"$f":"0.00016*(H218*1*12/84.9)","v":7.2910580807384411E-9},{"$f":"'GEMM (2011) LCA Data'!$J36*I$218","v":3.4819359246826522E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":4.1261512240057929E-11},3.4892682442756307E-6,4.9082566088997237E-6,{"$f":"M235*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J36*N$218","v":0},null,{"$f":"P235*0.401850859732704*1055/1000000","v":1.1208085203429159E-7},{"$f":"0.00016*(Q218*1*12/84.9)","v":6.1536982284079686E-10},{"$f":"'GEMM (2011) LCA Data'!$J36*R$218","v":2.9387755102040803E-7},{"$f":"Q224+R224","v":2.9449292084324882E-7},{"$f":"0.00016*(T218*1*12/84.9)","v":2.0512327428026557E-10},{"$f":"'GEMM (2011) LCA Data'!$J36*U$218","v":9.7959183673469331E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":1.1608324057649987E-12},9.8165467780155361E-8,3.9265838862340418E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$J36*Z$218","v":4.506122448979592E-6},-4.3053530612942772E-6]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J37*F$218","v":1.0698842401263961E-6},1.0698842401263961E-6,0,{"$f":"'GEMM (2011) LCA Data'!$J37*I$218","v":2.6307960319824481E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":8.813305216628644E-8},2.7189290841487347E-6,3.7888133242751308E-6,{"$f":"M235*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J37*N$218","v":0},null,{"$f":"P235*0.260265861210973*1055/1000000","v":7.2591158569046894E-8},0,{"$f":"'GEMM (2011) LCA Data'!$J37*R$218","v":2.220408163265305E-7},2.220408163265305E-7,0,{"$f":"'GEMM (2011) LCA Data'!$J37*U$218","v":7.4013605442176834E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":2.4794947499350013E-9},7.6493100192111838E-8,2.9853391651864233E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$J37*Z$218","v":3.4046258503401362E-6},-3.3436746437452639E-6]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J38*F$218","v":1.0725065054208234E-6},1.0725065054208234E-6,0,{"$f":"'GEMM (2011) LCA Data'!$J38*I$218","v":2.6372440614726012E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.1362478356157489E-6},3.7734918970883499E-6,4.8459984025091733E-6,{"$f":"M235*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J38*N$218","v":0},null,{"$f":"P235*0.346184729976483*1055/1000000","v":9.6554924687318369E-8},0,{"$f":"'GEMM (2011) LCA Data'!$J38*R$218","v":2.225850340136053E-7},2.225850340136053E-7,0,{"$f":"'GEMM (2011) LCA Data'!$J38*U$218","v":7.419501133786843E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":3.1966673952453539E-8},1.0616168529032196E-7,3.2874671930392727E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$J38*Z$218","v":3.4129705215419498E-6},-4.3465017471800583E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J40*F$218","v":2.4124840708732459E-6},{"$f":"E228+F228","v":2.4124840708732459E-6},0,{"$f":"'GEMM (2011) LCA Data'!$J40*I$218","v":5.9321871309408141E-6},{"$f":"J230/2.86","v":2.0722645426545843E-8},{"$f":"SUM(H228:J228)","v":5.95290977636736E-6},{"$f":"G228+K228","v":8.3653938472406063E-6},{"$f":"M230/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$J40*N$218","v":0},null,{"$f":"P230/2.86","v":6.0631611111762706E-10},0,{"$f":"'GEMM (2011) LCA Data'!$J40*R$218","v":5.0068027210884325E-7},{"$f":"Q228+R228","v":5.0068027210884325E-7},0,{"$f":"'GEMM (2011) LCA Data'!$J40*U$218","v":1.6689342403628108E-7},{"$f":"V230/2.86","v":5.8300137436452054E-10},{"$f":"SUM(T228:V228)","v":1.6747642541064561E-7},{"$f":"S228+W228","v":6.6815669751948886E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$J40*Z$218","v":7.6770975056689336E-6},-7.5297374095737163E-6]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J41*F$218","v":2.373150091456834E-8},{"$f":"E229+F229","v":2.373150091456834E-8},0,{"$f":"'GEMM (2011) LCA Data'!$J41*I$218","v":5.8354666885885179E-8},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":3.5822708796320571E-8},{"$f":"SUM(H229:J229)","v":9.4177375682205756E-8},{"$f":"G229+K229","v":1.179088765967741E-7},{"$f":"M235*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J41*N$218","v":0},null,{"$f":"P235*0.0193411218363402*1055/1000000","v":5.3944625529928449E-9},0,{"$f":"'GEMM (2011) LCA Data'!$J41*R$218","v":4.9251700680272077E-9},{"$f":"Q229+R229","v":4.9251700680272077E-9},0,{"$f":"'GEMM (2011) LCA Data'!$J41*U$218","v":1.6417233560090691E-9},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":1.0078196114363599E-9},{"$f":"SUM(T229:V229)","v":2.649542967445429E-9},{"$f":"S229+W229","v":7.5747130354726359E-9},"--",{"$f":"'GEMM (2011) LCA Data'!$J41*Z$218","v":7.5519274376417224E-8},-1.0329797765229952E-7]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J42*F$218","v":9.899051486463589E-6},{"$f":"E230+F230","v":9.899051486463589E-6},0,{"$f":"'GEMM (2011) LCA Data'!$J42*I$218","v":2.4341311325327798E-5},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":5.9266765919921104E-8},{"$f":"SUM(H230:J230)","v":2.440057809124772E-5},{"$f":"G230+K230","v":3.4299629577711312E-5},{"$f":"M235*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J42*N$218","v":0},null,{"$f":"P235*0.00621725413258714*1055/1000000","v":1.7340640777964133E-9},0,{"$f":"'GEMM (2011) LCA Data'!$J42*R$218","v":2.0544217687074817E-6},{"$f":"Q230+R230","v":2.0544217687074817E-6},0,{"$f":"'GEMM (2011) LCA Data'!$J42*U$218","v":6.8480725623582726E-7},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.6673839306825287E-9},{"$f":"SUM(T230:V230)","v":6.8647464016650977E-7},{"$f":"S230+W230","v":2.7408964088739914E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$J42*Z$218","v":3.1501133786848071E-5},-3.0872191848523686E-5]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J43*F$218","v":1.0266168627683432E-6},{"$f":"E231+F231","v":1.0266168627683432E-6},0,{"$f":"'GEMM (2011) LCA Data'!$J43*I$218","v":2.5244035453949227E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":9.1645386339980546E-6},{"$f":"SUM(H231:J231)","v":1.1688942179392977E-5},{"$f":"G231+K231","v":1.2715559042161319E-5},{"$f":"M235*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J43*N$218","v":0},null,{"$f":"P235*0.359631325*1055/1000000","v":1.003053355442177E-7},0,{"$f":"'GEMM (2011) LCA Data'!$J43*R$218","v":2.1306122448979579E-7},{"$f":"Q231+R231","v":2.1306122448979579E-7},0,{"$f":"'GEMM (2011) LCA Data'!$J43*U$218","v":7.1020408163265264E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":2.578309143963479E-7},{"$f":"SUM(T231:V231)","v":3.2885132255961314E-7},{"$f":"S231+W231","v":5.4191254704940896E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$J43*Z$218","v":3.2669387755102037E-6},-1.2002320751404428E-5]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$J45*F$218","v":4.851190794690766E-6},{"$f":"E233+F233","v":4.851190794690766E-6},0,{"$f":"'GEMM (2011) LCA Data'!$J45*I$218","v":1.1928854556783158E-5},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.5447149337509251E-6},{"$f":"SUM(H233:J233)","v":1.3473569490534084E-5},{"$f":"G233+K233","v":1.8324760285224848E-5},{"$f":"M235*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$J45*N$218","v":0},null,{"$f":"P235*0.169716014150943*1055/1000000","v":4.7335759048902468E-8},0,{"$f":"'GEMM (2011) LCA Data'!$J45*R$218","v":1.0068027210884348E-6},{"$f":"Q233+R233","v":1.0068027210884348E-6},0,{"$f":"'GEMM (2011) LCA Data'!$J45*U$218","v":3.3560090702947825E-7},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":4.3458299403441585E-8},{"$f":"SUM(T233:V233)","v":3.7905920643291985E-7},{"$f":"S233+W233","v":1.3858619275213545E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$J45*Z$218","v":1.5437641723356008E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$10*'GEMM (2011) Models'!E218*1000)","v":7.0577145246003559E-4},{"$f":"'GEMM (2011) LCA Data'!$J47*1000/1055*F218","v":2.8871603205716991E-3},{"$f":"E235+F235","v":3.5929317730317347E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$J47*1000/1055*I218","v":7.0993941495575861E-3},{"$f":"43.34*(H218*1000*1*12/84.9)/1055","v":1.8720050783128201E-3},{"$f":"SUM(H235:J235)","v":8.9713992278704063E-3},{"$f":"G235+K235","v":1.2564331000902141E-2},{"$f":"(($V$43*VLOOKUP($B212,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B212,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B212,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M218*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$J47*1000/1055*N218","v":0},null,{"$f":"(($V$42*VLOOKUP($B212,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B212,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B212,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P218*1000/1055","v":2.6437115130412353E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$10*'GEMM (2011) Models'!Q218*1000)","v":1.4647385536371087E-4},{"$f":"'GEMM (2011) LCA Data'!$J47*1000/1055*R218","v":5.9919326820775671E-4},{"$f":"Q235+R235","v":7.4566712357146761E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$J47*1000/1055*U218","v":1.9973108940258557E-4},{"$f":"43.34*(T218*1000*1*12/84.9)/1055","v":5.2666129782622698E-5},{"$f":"SUM(T235:V235)","v":2.5239721918520825E-4},{"$f":"S235+W235","v":9.980643427566758E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$J47*1000/1055*Z218","v":9.1876301125189408E-3}]
[null,"MTCO2e",{"$f":"IF(C220=\"--\",\"--\",(1*C220)+(21*C221)+(310*C222))","v":"--"},{"$f":"IF(D220=\"--\",\"--\",(1*D220)+(21*D221)+(310*D222))","v":"--"},{"$f":"IF(E220=\"--\",\"--\",(1*E220)+(21*E221)+(310*E222))","v":6.7270834054923039E-5},{"$f":"IF(F220=\"--\",\"--\",(1*F220)+(21*F221)+(310*F222))","v":3.0203776114274151E-4},{"$f":"IF(G220=\"--\",\"--\",(1*G220)+(21*G221)+(310*G222))","v":3.6930859519766453E-4},1.6541588020675335E-4,7.4269693273480968E-4,{"$f":"IF(J220=\"--\",\"--\",(1*J220)+(21*J221)+(310*J222))","v":1.486476739449424E-4},1.0567604868865054E-3,1.4260690820841698E-3,0,0,null,2.2899665869171198E-5,1.3961202855700578E-5,6.2684081632653028E-5,7.6645284488353606E-5,4.6537342852335242E-6,2.0894693877551008E-5,4.1819852833546154E-6,2.973041344613915E-5,1.0637569793449275E-4,"--",9.6115591836734701E-4,{"$f":"(Q236+T236+W236+P236-Z236)-(E236+H236+J236)","v":-1.2712452901177214E-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,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,11280,"X",0.39,null,{"$f":"W238*2204.6*Y238","v":9698476.3200000003}]
[null,"N,N-Dimethylformamide"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C17,'Solvent Mass Before (docket)'!J17)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D17,'Solvent Mass Before (docket)'!K17)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G17)/2.205/1000+(M245*(1-$V$41)*$V$45)","v":4.4346573565007762E-4},{"$f":"E245","v":4.4346573565007762E-4},{"$f":"E245","v":4.4346573565007762E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H17)/2.205/1000+(M245*(1-$V$41)*(1-$V$45))","v":1.0049003578947314E-5},{"$f":"H245","v":1.0049003578947314E-5},{"$f":"J262*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":4.2930015535929835E-6},{"$f":"H245","v":1.0049003578947314E-5},{"$f":"G245+K245","v":4.5351473922902491E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F17)/2.205/1000","v":0},{"$f":"M245*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O17/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P245*$V$44","v":2.7210884353741481E-5},{"$f":"Q245","v":2.7210884353741481E-5},{"$f":"Q245","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P245*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T245","v":9.0702947845804936E-6},{"$f":"V262*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":3.8748906093861133E-6},{"$f":"T245","v":9.0702947845804936E-6},{"$f":"S245+W245","v":3.6281179138321975E-5},{"$f":"P245*$V$40","v":4.1723356009070291E-4},{"$f":"Y245","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E245*3*12/73)","v":7.9386441554454997E-4},{"$f":"'GEMM (2011) LCA Data'!$K32*F$245","v":8.8249681394365442E-4},{"$f":"E247+F247","v":1.6763612294882044E-3},{"$f":"3.63*(H245*3*12/73)","v":1.7989092982148426E-5},{"$f":"'GEMM (2011) LCA Data'!$K32*I$245","v":1.9997517122105155E-5},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.4574986307159411E-5},{"$f":"SUM(H247:J247)","v":5.2561596411412994E-5},{"$f":"G247+K247","v":1.7289228258996173E-3},{"$f":"M262*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K32*N$245","v":0},null,{"$f":"P262*79.0676204311955*1055/1000000","v":4.5271143217407843E-5},{"$f":"3.63*(Q245*3*12/73)","v":4.8711210511601872E-5},{"$f":"'GEMM (2011) LCA Data'!$K32*R$245","v":5.4149659863945548E-5},{"$f":"Q247+R247","v":1.0286087037554742E-4},{"$f":"3.63*(T245*3*12/73)","v":1.6237070170533958E-5},{"$f":"'GEMM (2011) LCA Data'!$K32*U$245","v":1.8049886621315184E-5},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.3155475689561719E-5},{"$f":"SUM(T247:V247)","v":4.7442432481410863E-5},{"$f":"S247+W247","v":1.5030330285695828E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$K32*Z$245","v":8.3029478458049874E-4},{"$f":"(Q247+T247+W247+P247)-(E247+H247+J247)","v":-6.6876663845290318E-4}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K33*F$245","v":5.4989751220609622E-6},{"$f":"E248+F248","v":5.4989751220609622E-6},0,{"$f":"'GEMM (2011) LCA Data'!$K33*I$245","v":1.2460764437894669E-7},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":7.1866951074365719E-8},{"$f":"SUM(H248:J248)","v":1.964745954533124E-7},5.6954497175142747E-6,{"$f":"M262*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K33*N$245","v":0},null,{"$f":"P262*0.144574268396226*1055/1000000","v":8.2777784059063633E-8},0,{"$f":"'GEMM (2011) LCA Data'!$K33*R$245","v":3.3741496598639434E-7},{"$f":"Q248+R248","v":3.3741496598639434E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K33*U$245","v":1.1247165532879812E-7},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":6.4867568848234626E-8},{"$f":"SUM(T248:V248)","v":1.7733922417703276E-7},5.1475419016342715E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$K33*Z$245","v":5.1736961451247163E-6},1.8825005716173067E-7]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K34*F$245","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$K34*I$245","v":0},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":2.6240810179617513E-10},2.6240810179617513E-10,2.6240810179617513E-10,0,{"$f":"'GEMM (2011) LCA Data'!$K34*N$245","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$K34*R$245","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$K34*U$245","v":0},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":2.3685122793068451E-10},2.3685122793068451E-10,2.3685122793068451E-10,"--",{"$f":"'GEMM (2011) LCA Data'!$K34*Z$245","v":0},-2.5556873865490615E-11]
[null,"CO ","--","--",{"$f":"0.0016*(E245*3*12/73)","v":3.4991269004718456E-7},{"$f":"'GEMM (2011) LCA Data'!$K35*F$245","v":2.2661099091718967E-5},{"$f":"E250+F250","v":2.3011011781766152E-5},{"$f":"0.0016*(H245*3*12/73)","v":7.9290767965392524E-9},{"$f":"'GEMM (2011) LCA Data'!$K35*I$245","v":5.1350408288420776E-7},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":9.1539165675265885E-9},5.3058707624827359E-7,2.3541598858014424E-5,{"$f":"M262*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K35*N$245","v":0},null,{"$f":"P262*0.0553151275443457*1055/1000000","v":3.1671359875163915E-8},{"$f":"0.0016*(Q245*3*12/73)","v":2.1470506010623417E-8},{"$f":"'GEMM (2011) LCA Data'!$K35*R$245","v":1.3904761904761897E-6},1.4119466964868131E-6,{"$f":"0.0016*(T245*3*12/73)","v":7.156835336874473E-9},{"$f":"'GEMM (2011) LCA Data'!$K35*U$245","v":4.6349206349206325E-7},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":8.2623835337134081E-9},4.7891128236265116E-7,1.8908579788494641E-6,"--",{"$f":"'GEMM (2011) LCA Data'!$K35*Z$245","v":2.132063492063492E-5},1.7221430017406253E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E245*3*12/73)","v":3.4991269004718458E-8},{"$f":"'GEMM (2011) LCA Data'!$K36*F$245","v":8.5145421244814894E-6},8.5495333934862083E-6,{"$f":"0.00016*(H245*3*12/73)","v":7.9290767965392522E-10},{"$f":"'GEMM (2011) LCA Data'!$K36*I$245","v":1.929408687157884E-7},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":4.4872183936796751E-12},1.93738263613836E-7,8.7432716571000445E-6,{"$f":"M262*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K36*N$245","v":0},null,{"$f":"P262*0.401850859732704*1055/1000000","v":2.3008467592405389E-7},{"$f":"0.00016*(Q245*3*12/73)","v":2.1470506010623416E-9},{"$f":"'GEMM (2011) LCA Data'!$K36*R$245","v":5.224489795918364E-7},5.2459603019289875E-7,{"$f":"0.00016*(T245*3*12/73)","v":7.1568353368744726E-10},{"$f":"'GEMM (2011) LCA Data'!$K36*U$245","v":1.7414965986394546E-7},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":4.0501919691554133E-12},1.7486939358960206E-7,6.9946542378250076E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$K36*Z$245","v":8.0108843537414953E-6},3.7202813974563966E-7]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K37*F$245","v":4.1863165445367325E-6},4.1863165445367325E-6,0,{"$f":"'GEMM (2011) LCA Data'!$K37*I$245","v":9.4862593785262633E-8},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":9.5845312326617631E-9},1.0444712501792439E-7,4.2907636695546565E-6,{"$f":"M262*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K37*N$245","v":0},null,{"$f":"P262*0.260265861210973*1055/1000000","v":1.4901843527385643E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K37*R$245","v":2.5687074829931954E-7},2.5687074829931954E-7,0,{"$f":"'GEMM (2011) LCA Data'!$K37*U$245","v":8.5623582766439846E-8},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":8.6510590795677371E-9},9.4274641846007584E-8,3.5114539014532711E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$K37*Z$245","v":3.9386848072562348E-6},2.3370854588720222E-7]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K38*F$245","v":3.02887097449003E-6},3.02887097449003E-6,0,{"$f":"'GEMM (2011) LCA Data'!$K38*I$245","v":6.8634694444210157E-8},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.2356774899791093E-7},1.9220244344212108E-7,3.2210734179321513E-6,{"$f":"M262*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K38*N$245","v":0},null,{"$f":"P262*0.346184729976483*1055/1000000","v":1.9821234539469828E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K38*R$245","v":1.8585034013605433E-7},1.8585034013605433E-7,0,{"$f":"'GEMM (2011) LCA Data'!$K38*U$245","v":6.1950113378684775E-8},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.1153303911903994E-7},1.734831524977247E-7,3.59333492633779E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$K38*Z$245","v":2.8497052154195011E-6},2.4812774889451203E-7]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K40*F$245","v":1.0377098214211816E-5},{"$f":"E255+F255","v":1.0377098214211816E-5},0,{"$f":"'GEMM (2011) LCA Data'!$K40*I$245","v":2.3514668374736713E-7},{"$f":"J257/2.86","v":2.2536022233674665E-9},{"$f":"SUM(H255:J255)","v":2.3740028597073459E-7},{"$f":"G255+K255","v":1.061449850018255E-5},{"$f":"M257/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$K40*N$245","v":0},null,{"$f":"P257/2.86","v":1.244673317538218E-9},0,{"$f":"'GEMM (2011) LCA Data'!$K40*R$245","v":6.3673469387755053E-7},{"$f":"Q255+R255","v":6.3673469387755053E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K40*U$245","v":2.1224489795918353E-7},{"$f":"V257/2.86","v":2.0341157541184023E-9},{"$f":"SUM(T255:V255)","v":2.1427901371330193E-7},{"$f":"S255+W255","v":8.5101370759085243E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$K40*Z$245","v":9.7632653061224466E-6},{"$f":"(Q255+T255+W255+P255)-(E255+H255+J255)","v":2.1327008480747269E-7}]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K41*F$245","v":5.5876682691909778E-8},{"$f":"E256+F256","v":5.5876682691909778E-8},0,{"$f":"'GEMM (2011) LCA Data'!$K41*I$245","v":1.2661744509473616E-9},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":3.8957447048250672E-9},{"$f":"SUM(H256:J256)","v":5.1619191557724287E-9},{"$f":"G256+K256","v":6.1038601847682201E-8},{"$f":"M262*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K41*N$245","v":0},null,{"$f":"P262*0.0193411218363402*1055/1000000","v":1.1073998330330839E-8},0,{"$f":"'GEMM (2011) LCA Data'!$K41*R$245","v":3.4285714285714267E-9},{"$f":"Q256+R256","v":3.4285714285714267E-9},0,{"$f":"'GEMM (2011) LCA Data'!$K41*U$245","v":1.1428571428571422E-9},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":3.5163240415457656E-9},{"$f":"SUM(T256:V256)","v":4.6591811844029078E-9},{"$f":"S256+W256","v":8.0877526129743344E-9},"--",{"$f":"'GEMM (2011) LCA Data'!$K41*Z$245","v":5.2571428571428569E-8},{"$f":"(Q256+T256+W256+P256)-(E256+H256+J256)","v":1.1837434809908679E-8}]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K42*F$245","v":4.2217938033887395E-5},{"$f":"E257+F257","v":4.2217938033887395E-5},0,{"$f":"'GEMM (2011) LCA Data'!$K42*I$245","v":9.566651407157844E-7},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":6.4453023588309542E-9},{"$f":"SUM(H257:J257)","v":9.6311044307461536E-7},{"$f":"G257+K257","v":4.3181048476962013E-5},{"$f":"M262*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K42*N$245","v":0},null,{"$f":"P262*0.00621725413258714*1055/1000000","v":3.5597656881593031E-9},0,{"$f":"'GEMM (2011) LCA Data'!$K42*R$245","v":2.590476190476189E-6},{"$f":"Q257+R257","v":2.590476190476189E-6},0,{"$f":"'GEMM (2011) LCA Data'!$K42*U$245","v":8.6349206349206302E-7},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":5.8175710567786303E-9},{"$f":"SUM(T257:V257)","v":8.6930963454884166E-7},{"$f":"S257+W257","v":3.4597858250250307E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$K42*Z$245","v":3.972063492063492E-5},{"$f":"(Q257+T257+W257+P257)-(E257+H257+J257)","v":8.6642409787817002E-7}]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K43*F$245","v":2.2306326503198908E-6},{"$f":"E258+F258","v":2.2306326503198908E-6},0,{"$f":"'GEMM (2011) LCA Data'!$K43*I$245","v":5.0546488002104994E-8},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":9.9665000373254218E-7},{"$f":"SUM(H258:J258)","v":1.0471964917346471E-6},{"$f":"G258+K258","v":3.2778291420545381E-6},{"$f":"M262*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K43*N$245","v":0},null,{"$f":"P262*0.359631325*1055/1000000","v":2.0591135955215418E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K43*R$245","v":1.3687074829931965E-7},{"$f":"Q258+R258","v":1.3687074829931965E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K43*U$245","v":4.5623582766439891E-8},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":8.9958265611986036E-7},{"$f":"SUM(T258:V258)","v":9.4520623888630027E-7},{"$f":"S258+W258","v":1.0820769871856199E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$K43*Z$245","v":2.0986848072562359E-6},{"$f":"(Q258+T258+W258+P258)-(E258+H258+J258)","v":1.5446759470591232E-7}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$K45*F$245","v":1.0554484508471849E-5},{"$f":"E260+F260","v":1.0554484508471849E-5},0,{"$f":"'GEMM (2011) LCA Data'!$K45*I$245","v":2.391662851789461E-7},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.6798883238674776E-7},{"$f":"SUM(H260:J260)","v":4.0715511756569384E-7},{"$f":"G260+K260","v":1.0961639626037542E-5},{"$f":"M262*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$K45*N$245","v":0},null,{"$f":"P262*0.169716014150943*1055/1000000","v":9.71730012995762E-8},0,{"$f":"'GEMM (2011) LCA Data'!$K45*R$245","v":6.4761904761904726E-7},{"$f":"Q260+R260","v":6.4761904761904726E-7},0,{"$f":"'GEMM (2011) LCA Data'!$K45*U$245","v":2.1587301587301575E-7},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.5162779257611743E-7},{"$f":"SUM(T260:V260)","v":3.6750080844913318E-7},{"$f":"S260+W260","v":1.0151198560681805E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$K45*Z$245","v":9.93015873015873E-6}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$11*'GEMM (2011) Models'!E245*1000)","v":8.8796222817307067E-3},{"$f":"'GEMM (2011) LCA Data'!$K47*1000/1055*F245","v":9.4581783614112163E-3},{"$f":"E262+F262","v":1.8337800643141923E-2},"--",{"$f":"'GEMM (2011) LCA Data'!$K47*1000/1055*I245","v":2.1432381481472572E-4},{"$f":"43.34*(H245*1000*3*12/73)/1055","v":2.0358186514337154E-4},{"$f":"SUM(H262:J262)","v":4.1790567995809725E-4},{"$f":"G262+K262","v":1.8755706323100019E-2},{"$f":"(($V$43*VLOOKUP($B239,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B239,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B239,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M245*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$K47*1000/1055*N245","v":0},null,{"$f":"(($V$42*VLOOKUP($B239,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B239,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B239,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P245*1000/1055","v":5.4271313580724545E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$11*'GEMM (2011) Models'!Q245*1000)","v":5.4485015546665717E-4},{"$f":"'GEMM (2011) LCA Data'!$K47*1000/1055*R245","v":5.8035013057355618E-4},{"$f":"Q262+R262","v":1.1252002860402135E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$K47*1000/1055*U245","v":1.9345004352451872E-4},{"$f":"43.34*(T245*1000*3*12/73)/1055","v":1.8375429117306849E-4},{"$f":"SUM(T262:V262)","v":3.7720433469758721E-4},{"$f":"S262+W262","v":1.5024046207378007E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$K47*1000/1055*Z245","v":8.8987020021278652E-3}]
[null,"MTCO2e",{"$f":"IF(C247=\"--\",\"--\",(1*C247)+(21*C248)+(310*C249))","v":"--"},{"$f":"IF(D247=\"--\",\"--\",(1*D247)+(21*D248)+(310*D249))","v":"--"},{"$f":"IF(E247=\"--\",\"--\",(1*E247)+(21*E248)+(310*E249))","v":7.9386441554454997E-4},{"$f":"IF(F247=\"--\",\"--\",(1*F247)+(21*F248)+(310*F249))","v":9.979752915069346E-4},{"$f":"IF(G247=\"--\",\"--\",(1*G247)+(21*G248)+(310*G249))","v":1.7918397070514846E-3},1.7989092982148426E-5,{"$f":"IF(I247=\"--\",\"--\",(1*I247)+(21*I248)+(310*I249))","v":2.2614277654063035E-5},{"$f":"IF(J247=\"--\",\"--\",(1*J247)+(21*J248)+(310*J249))","v":1.6165538791277905E-5},{"$f":"IF(K247=\"--\",\"--\",(1*K247)+(21*K248)+(310*K249))","v":5.6768909427489372E-5},1.8486086164789738E-3,0,0,null,4.7009476682648178E-5,4.8711210511601872E-5,6.1235374149659828E-5,1.099465846612617E-4,1.6237070170533958E-5,2.0411791383219944E-5,1.4591118516033159E-5,5.1239980069787061E-5,1.6118656473104875E-4,"--",{"$f":"IF(Z247=\"--\",\"--\",(1*Z247)+(21*Z248)+(310*Z249))","v":9.3894240362811781E-4},{"$f":"(Q263+T263+W263+P263)-(E263+H263+J263)","v":-6.6482130988340519E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,4861,"X",0.48,null,{"$f":"W265*2204.6*Y265","v":5143949.0879999995}]
[null,"Ethanol"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",0,0,{"$f":"SUM('Solvent Mass Before (docket)'!G12)/2.205/1000+(M272*(1-$V$41)*$V$45)","v":3.4013605442176868E-4},{"$f":"E272","v":3.4013605442176868E-4},{"$f":"E272","v":3.4013605442176868E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H12)/2.205/1000+(M272*(1-$V$41)*(1-$V$45))","v":1.1337868480725623E-4},{"$f":"H272","v":1.1337868480725623E-4},{"$f":"J289*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":8.8817826703462211E-5},{"$f":"H272","v":1.1337868480725623E-4},{"$f":"G272+K272","v":4.5351473922902491E-4},{"$f":"'Solvent Mass Before (docket)'!F13/2.205/1000","v":0},{"$f":"M272*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!O12/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P272*$V$44","v":2.7210884353741481E-5},{"$f":"Q272","v":2.7210884353741481E-5},{"$f":"Q272","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P272*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T272","v":9.0702947845804936E-6},{"$f":"V289*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":7.1054261362769727E-6},{"$f":"T272","v":9.0702947845804936E-6},{"$f":"S272+W272","v":3.6281179138321975E-5},{"$f":"P272*$V$40","v":4.1723356009070291E-4},{"$f":"Y272","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E272*8*12/106.16)","v":1.116527997785399E-3},{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.964259383803076E-3},{"$f":"E274+F274","v":3.080787381588475E-3},{"$f":"3.63*(H272*8*12/106.16)","v":3.7217599926179964E-4},{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":6.5475312793435874E-4},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":3.0154161182429224E-4},{"$f":"SUM(H274:J274)","v":1.3284707390204505E-3},{"$f":"G274+K274","v":4.4092581206089257E-3},{"$f":"M289*79.0676204311955*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P289*79.0676204311955*1055/1000000","v":7.4674974851684643E-5},{"$f":"3.63*(Q272*8*12/106.16)","v":8.9322239822831878E-5},{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.5714075070424603E-4},{"$f":"Q274+R274","v":2.4646299052707792E-4},{"$f":"3.63*(T272*8*12/106.16)","v":2.9774079940943957E-5},{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":5.238025023474867E-5},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.4123328945943366E-5},{"$f":"SUM(T274:V274)","v":1.0627765912163599E-4},{"$f":"S274+W274","v":3.5274064964871388E-4},"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.4094915107984397E-3},{"$f":"(Q274+T274+W274+P274)-(E274+H274+J274)","v":-1.4901966551343943E-3}]
[null,"CH4 ","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":9.6854521889874647E-6},{"$f":"E275+F275","v":9.6854521889874647E-6},0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":3.2284840629958216E-6},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.4868539707112313E-6},4.7153380337070529E-6,1.4400790222694518E-5,{"$f":"M289*0.144574268396226*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P289*0.144574268396226*1055/1000000","v":1.3654236459643569E-7},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.7483617511899703E-7},{"$f":"Q275+R275","v":7.7483617511899703E-7},0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.5827872503966559E-7},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1894831765689844E-7},3.7722704269656402E-7,{"$f":"S275+W275","v":1.152063217815561E-6},"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.1880821351824624E-5},-9.7308456341823169E-7]
[null,"N2O","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.5364532458318717E-8},3.5364532458318717E-8,0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":1.1788177486106239E-8},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":5.4289561790190835E-9},1.7217133665125323E-8,5.2581666123444041E-8,0,{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.8291625966654962E-9},2.8291625966654962E-9,0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":9.4305419888849865E-10},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.3431649432152646E-10},1.3773706932100251E-9,4.2065332898755212E-9,"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.3380493148870961E-8},-4.0515854858090589E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E272*8*12/106.16)","v":4.921335527428756E-7},{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.2336661000828678E-6},1.7257996528257433E-6,{"$f":"0.0016*(H272*8*12/106.16)","v":1.6404451758095854E-7},{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":4.1122203336095585E-7},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.8938520408222778E-7},7.6465175502414221E-7,2.4904514078498855E-6,{"$f":"M289*0.0553151275443457*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P289*0.0553151275443457*1055/1000000","v":5.2242064902993158E-8},{"$f":"0.0016*(Q272*8*12/106.16)","v":3.9370684219430033E-8},{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":9.8693288006629364E-8},1.380639722260594E-7,{"$f":"0.0016*(T272*8*12/106.16)","v":1.3123561406476677E-8},{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":3.2897762668876453E-8},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.5150816326578214E-8},6.117214040193134E-8,1.9923611262799074E-7,"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.5132970827683175E-6},-6.7965482347523075E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E272*8*12/106.16)","v":4.9213355274287562E-8},{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":6.0473887598985227E-10},4.9818094150277416E-8,{"$f":"0.00016*(H272*8*12/106.16)","v":1.6404451758095855E-8},{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":2.0157962532995069E-10},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":9.2835975178455579E-11},1.6698867358604259E-8,6.6516961508881675E-8,{"$f":"M289*0.401850859732704*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P289*0.401850859732704*1055/1000000","v":3.7952581196977597E-7},{"$f":"0.00016*(Q272*8*12/106.16)","v":3.9370684219430033E-9},{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.8379110079188154E-11},3.9854475320221916E-9,{"$f":"0.00016*(T272*8*12/106.16)","v":1.3123561406476677E-9},{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.6126370026396052E-11},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":7.4268780142764423E-12},1.3359093886883403E-9,5.3213569207105319E-9,"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.4181302121421869E-10},3.2040050291349312E-7]
[null,"NOx ","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.2916996981233337E-6},1.2916996981233337E-6,0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":4.3056656604111117E-7},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.9829418262008449E-7},6.2886074866119566E-7,1.9205604467845293E-6,{"$f":"M289*0.260265861210973*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P289*0.260265861210973*1055/1000000","v":2.4580664669925229E-7},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0333597584986665E-7},1.0333597584986665E-7,0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":3.4445325283288875E-8},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.5863534609606749E-8},5.0308859892895621E-8,1.5364483574276227E-7,"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.5844849630312894E-6},9.7821323972063421E-8]
[null,"SOx ","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.6653127858195187E-5},1.6653127858195187E-5,0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":5.5510426193983947E-6},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.5564907861372518E-6},8.1075334055356465E-6,2.4760661263730832E-5,{"$f":"M289*0.346184729976483*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P289*0.346184729976483*1055/1000000","v":3.2695224497778952E-7},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.3322502286556141E-6},1.3322502286556141E-6,0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":4.4408340955187137E-7},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.0451926289098004E-7},6.4860267244285146E-7,1.9808529010984656E-6,"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.0427836839386093E-5},-1.5809358687166107E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F284/2.86","v":3.0371619028105667E-7},{"$f":"E282+F282","v":3.0371619028105667E-7},0,{"$f":"I284/2.86","v":1.0123873009368556E-7},{"$f":"J284/2.86","v":4.6624733123161098E-8},{"$f":"SUM(H282:J282)","v":1.4786346321684665E-7},{"$f":"G282+K282","v":4.5157965349790331E-7},{"$f":"M284/2.86","v":0},{"$f":"N284/2.86","v":0},null,{"$f":"P284/2.86","v":2.0530947990283873E-9},0,{"$f":"R284/2.86","v":2.4297295222484523E-8},{"$f":"Q282+R282","v":2.4297295222484523E-8},0,{"$f":"U284/2.86","v":8.0990984074948389E-9},{"$f":"V284/2.86","v":3.7299786498528851E-9},{"$f":"SUM(T282:V282)","v":1.1829077057347725E-8},{"$f":"S282+W282","v":3.6126372279832251E-8},"--",{"$f":"Z284/2.86","v":3.7255852674476282E-7},{"$f":"(Q282+T282+W282+P282)-(E282+H282+J282)","v":-3.2742561266784984E-8}]
[null,"BOD","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":5.2502643447389759E-7},{"$f":"E283+F283","v":5.2502643447389759E-7},0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.7500881149129918E-7},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":8.0598987387855128E-8},{"$f":"SUM(H283:J283)","v":2.5560779887915429E-7},{"$f":"G283+K283","v":7.8063423335305188E-7},{"$f":"M289*0.0193411218363402*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P289*0.0193411218363402*1055/1000000","v":1.8266615067654633E-8},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.2002114757911778E-8},{"$f":"Q283+R283","v":4.2002114757911778E-8},0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.4000704919303925E-8},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":6.4479189910284064E-9},{"$f":"SUM(T283:V283)","v":2.044862391033233E-8},{"$f":"S283+W283","v":6.2450738668244102E-8},"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.4403242628798082E-7},{"$f":"(Q283+T283+W283+P283)-(E283+H283+J283)","v":-4.1883748409868164E-8}]
[null,"COD","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":8.6862830420382207E-7},{"$f":"E284+F284","v":8.6862830420382207E-7},0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.8954276806794069E-7},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.3334673673224074E-7},{"$f":"SUM(H284:J284)","v":4.2288950480018144E-7},{"$f":"G284+K284","v":1.2915178090040035E-6},{"$f":"M289*0.00621725413258714*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P289*0.00621725413258714*1055/1000000","v":5.8718511252211878E-9},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.9490264336305737E-8},{"$f":"Q284+R284","v":6.9490264336305737E-8},0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.316342144543524E-8},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.0667738938579252E-8},{"$f":"SUM(T284:V284)","v":3.3831160384014488E-8},{"$f":"S284+W284","v":1.0332142472032023E-7},"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.0655173864900217E-6},{"$f":"(Q284+T284+W284+P284)-(E284+H284+J284)","v":-9.364372522300507E-8}]
[null,"TDS","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.3431773320002238E-4},{"$f":"E285+F285","v":1.3431773320002238E-4},0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":4.4772577733340793E-5},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":2.0619672788479605E-5},{"$f":"SUM(H285:J285)","v":6.5392250521820397E-5},{"$f":"G285+K285","v":1.9970998372184276E-4},{"$f":"M289*0.359631325*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P289*0.359631325*1055/1000000","v":3.3965180694444448E-7},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.0745418656001786E-5},{"$f":"Q285+R285","v":1.0745418656001786E-5},0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.5818062186672613E-6},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.6495738230783673E-6},{"$f":"SUM(T285:V285)","v":5.2313800417456282E-6},{"$f":"S285+W285","v":1.5976798697747416E-5},"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.6476308605869411E-4},{"$f":"(Q285+T285+W285+P285)-(E285+H285+J285)","v":-1.5048640939789533E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F289*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.2639722153818035E-5},{"$f":"E287+F287","v":2.2639722153818035E-5},0,{"$f":"I289*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":7.5465740512726776E-6},{"$f":"J289*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":3.4755177273475813E-6},{"$f":"SUM(H287:J287)","v":1.1022091778620259E-5},{"$f":"G287+K287","v":3.3661813932438296E-5},{"$f":"M289*0.169716014150943*1055/1000000","v":0},{"$f":"N289*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P289*0.169716014150943*1055/1000000","v":1.6028734669811282E-7},0,{"$f":"R289*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.8111777723054417E-6},{"$f":"Q287+R287","v":1.8111777723054417E-6},0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":6.0372592410181384E-7},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.7804141818780634E-7},{"$f":"SUM(T287:V287)","v":8.8176734228962013E-7},{"$f":"S287+W287","v":2.6929451145950619E-6},"--",{"$f":"Z289*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.7771392508683452E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$13*'GEMM (2011) Models'!E272*1000)","v":1.1646224686998167E-2},{"$f":"85.1*1000/1055*F272","v":2.7436567043879163E-2},{"$f":"E289+F289","v":3.908279173087733E-2},"--",{"$f":"85.1*1000/1055*I272","v":9.1455223479597197E-3},{"$f":"43.34*(H272*1000*8*12/106.16)/1055","v":4.2119012985537578E-3},{"$f":"SUM(H289:J289)","v":1.3357423646513478E-2},{"$f":"G289+K289","v":5.2440215377390811E-2},{"$f":"(($V$43*VLOOKUP($B266,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B266,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B266,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M272*1000/1055","v":0},{"$f":"85.1*1000/1055*N272","v":0},null,{"$f":"(($V$42*VLOOKUP($B266,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B266,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B266,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P272*1000/1055","v":8.9520800421274353E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$13*'GEMM (2011) Models'!Q272*1000)","v":9.3169797495985297E-4},{"$f":"85.1*1000/1055*R272","v":2.194925363510332E-3},{"$f":"Q289+R289","v":3.1266233384701849E-3},"--",{"$f":"85.1*1000/1055*U272","v":7.3164178783677726E-4},{"$f":"43.34*(T272*1000*8*12/106.16)/1055","v":3.3695210388430042E-4},{"$f":"SUM(T289:V289)","v":1.0685938917210777E-3},{"$f":"S289+W289","v":4.195217230191263E-3},"--",{"$f":"85.1*1000/1055*Z272","v":3.3655522240491773E-2}]
[null,"MTCO2e",{"$f":"IF(C274=\"--\",\"--\",(1*C274)+(21*C275)+(310*C276))","v":"--"},"--",1.116527997785399E-3,2.1786168848338919E-3,3.2951448826192904E-3,3.7217599926179964E-4,7.2620562827796389E-4,3.3444852162472399E-4,1.4328301491644876E-3,4.7279750317837784E-3,0,0,null,{"$f":"IF(P274=\"--\",\"--\",(1*P274)+(21*P275)+(310*P276))","v":7.7542364508209787E-5},8.9322239822831878E-5,1.7428935078671128E-4,2.6361159060954317E-4,2.9774079940943957E-5,5.8096450262237082E-5,2.6755881729977907E-5,1.1462641193315894E-4,3.7823800254270208E-4,"--",2.6724367120629072E-3,{"$f":"(Q290+T290+W290+P290)-(E290+H290+J290)","v":-1.5118874224667779E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,9023,"X",0.52,null,{"$f":"W292*2204.6*Y292","v":10343895.016000001}]
[null,"Ethylbenzene"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C13,'Solvent Mass Before (docket)'!J13)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D13,'Solvent Mass Before (docket)'!K13)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G13)/2.205/1000+(M299*(1-$V$41)*$V$45)","v":4.0782901329955787E-4},{"$f":"E299","v":4.0782901329955787E-4},{"$f":"E299","v":4.0782901329955787E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H13)/2.205/1000+(M299*(1-$V$41)*(1-$V$45))","v":4.5685725929467126E-5},{"$f":"H299","v":4.5685725929467126E-5},{"$f":"J316*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":3.5788974755910987E-5},{"$f":"H299","v":4.5685725929467126E-5},{"$f":"G299+K299","v":4.5351473922902502E-4},{"$f":"'Solvent Mass Before (docket)'!F13/2.205/1000","v":0},{"$f":"M299*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O13/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P299*$V$44","v":2.7210884353741481E-5},{"$f":"Q299","v":2.7210884353741481E-5},{"$f":"Q299","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P299*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T299","v":9.0702947845804936E-6},{"$f":"V316*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":7.1054261362769727E-6},{"$f":"T299","v":9.0702947845804936E-6},{"$f":"S299+W299","v":3.6281179138321975E-5},{"$f":"P299*$V$40","v":4.1723356009070291E-4},{"$f":"Y299","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E299*8*12/106.16)","v":1.3387363842749618E-3},{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.3551809811007706E-3},{"$f":"E301+F301","v":3.6939173653757324E-3},{"$f":"3.63*(H299*8*12/106.16)","v":1.4996761277223723E-4},{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.6383153063666527E-4},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.2150562036906525E-4},{"$f":"SUM(H301:J301)","v":5.3530476377796775E-4},4.2292221291537003E-3,{"$f":"M316*79.0676204311955*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P316*79.0676204311955*1055/1000000","v":3.0076175345426406E-5},{"$f":"3.63*(Q299*8*12/106.16)","v":8.9322239822831878E-5},{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.5714075070424603E-4},{"$f":"Q301+R301","v":2.4646299052707792E-4},{"$f":"3.63*(T299*8*12/106.16)","v":2.9774079940943957E-5},{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":5.238025023474867E-5},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.4123328945943366E-5},{"$f":"SUM(T301:V301)","v":1.0627765912163599E-4},{"$f":"S301+W301","v":3.5274064964871388E-4},"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.4094915107984397E-3},{"$f":"(Q301+T301+W301+P301)-(E301+H301+J301)","v":-1.3547594631854259E-3}]
[null,"CH4 ","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.1613024724208717E-5},{"$f":"E302+F302","v":1.1613024724208717E-5},0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.300911527774574E-6},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":5.9912498648692982E-7},1.9000365142615038E-6,1.3513061238470222E-5,{"$f":"M316*0.144574268396226*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P316*0.144574268396226*1055/1000000","v":5.4993953567952185E-8},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.7483617511899703E-7},{"$f":"Q302+R302","v":7.7483617511899703E-7},0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.5827872503966559E-7},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1894831765689844E-7},3.7722704269656402E-7,{"$f":"S302+W302","v":1.152063217815561E-6},"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.1880821351824624E-5},-1.6690399022241361E-7]
[null,"N2O","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.2402686192132369E-8},4.2402686192132369E-8,0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.750023752292611E-9},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":2.1875875919657812E-9},6.9376113442583921E-9,4.9340297536390763E-8,0,{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.8291625966654962E-9},2.8291625966654962E-9,0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":9.4305419888849865E-10},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.3431649432152646E-10},1.3773706932100251E-9,4.2065332898755212E-9,"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":4.3380493148870961E-8},-8.1021689875575613E-10]
[null,"CO ","--","--",{"$f":"0.0016*(E299*8*12/106.16)","v":5.9007664320659478E-7},{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.4791869953134544E-6},2.0692636385200493E-6,{"$f":"0.0016*(H299*8*12/106.16)","v":6.6101427117239555E-8},{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.6570113813036976E-7},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":7.6312408663988293E-8},3.0811497391159762E-7,2.3773786124316469E-6,{"$f":"M316*0.0553151275443457*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P316*0.0553151275443457*1055/1000000","v":2.1041071758648506E-8},{"$f":"0.0016*(Q299*8*12/106.16)","v":3.9370684219430033E-8},{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":9.8693288006629364E-8},1.380639722260594E-7,{"$f":"0.0016*(T299*8*12/106.16)","v":1.3123561406476677E-8},{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":3.2897762668876453E-8},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.5150816326578214E-8},6.117214040193134E-8,1.9923611262799074E-7,"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.5132970827683175E-6},-5.9778302120133608E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E299*8*12/106.16)","v":5.9007664320659476E-8},{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.2509237375054602E-10},5.9732756694410022E-8,{"$f":"0.00016*(H299*8*12/106.16)","v":6.610142711723956E-9},{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":8.1226127569257213E-11},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":3.7408080060268024E-11},6.7287769193534814E-9,6.6461533613763505E-8,{"$f":"M316*0.401850859732704*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P316*0.401850859732704*1055/1000000","v":1.528582351931091E-7},{"$f":"0.00016*(Q299*8*12/106.16)","v":3.9370684219430033E-9},{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.8379110079188154E-11},3.9854475320221916E-9,{"$f":"0.00016*(T299*8*12/106.16)","v":1.3123561406476677E-9},{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.6126370026396052E-11},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":7.4268780142764423E-12},1.3359093886883403E-9,5.3213569207105319E-9,"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":7.4181302121421869E-10},9.3788354031944398E-8]
[null,"NOx ","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.5487702832930298E-6},1.5487702832930298E-6,0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.7349598087141586E-7},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":7.9902264662793978E-8},2.5339824553420983E-7,1.8021685288272395E-6,{"$f":"M316*0.260265861210973*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P316*0.260265861210973*1055/1000000","v":9.9001356503720457E-8},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.0333597584986665E-7},1.0333597584986665E-7,0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":3.4445325283288875E-8},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.5863534609606749E-8},5.0308859892895621E-8,1.5364483574276227E-7,"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.5844849630312894E-6},6.94079517338221E-8]
[null,"SOx ","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.9967388386111826E-5},1.9967388386111826E-5,0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.2367820914817647E-6},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.0301331118386687E-6},3.2669152033204336E-6,2.3234303589432261E-5,{"$f":"M316*0.346184729976483*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P316*0.346184729976483*1055/1000000","v":1.3168364728697285E-7},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.3322502286556141E-6},1.3322502286556141E-6,0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":4.4408340955187137E-7},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.0451926289098004E-7},6.4860267244285146E-7,1.9808529010984656E-6,"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":2.0427836839386093E-5},-2.4984679210884441E-7]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F311/2.86","v":3.6416096616394705E-7},{"$f":"E309+F309","v":3.6416096616394705E-7},0,{"$f":"I311/2.86","v":4.0793954210795398E-8},{"$f":"J311/2.86","v":1.8787347750773704E-8},{"$f":"SUM(H309:J309)","v":5.9581301961569102E-8},{"$f":"G309+K309","v":4.2374226812551618E-7},{"$f":"M311/2.86","v":0},{"$f":"N311/2.86","v":0},null,{"$f":"P311/2.86","v":8.269067287803408E-10},0,{"$f":"R311/2.86","v":2.4297295222484523E-8},{"$f":"Q309+R309","v":2.4297295222484523E-8},0,{"$f":"U311/2.86","v":8.0990984074948389E-9},{"$f":"V311/2.86","v":3.7299786498528851E-9},{"$f":"SUM(T309:V309)","v":1.1829077057347725E-8},{"$f":"S309+W309","v":3.6126372279832251E-8},"--",{"$f":"Z311/2.86","v":3.7255852674476282E-7},{"$f":"(Q309+T309+W309+P309)-(E309+H309+J309)","v":-6.1313639646456379E-9}]
[null,"BOD","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.2951577741936349E-7},{"$f":"E310+F310","v":6.2951577741936349E-7},0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":7.0519468545833446E-8},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":3.2477209047308204E-8},{"$f":"SUM(H310:J310)","v":1.0299667759314165E-7},{"$f":"G310+K310","v":7.3251245501250512E-7},{"$f":"M316*0.0193411218363402*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P316*0.0193411218363402*1055/1000000","v":7.3570820590613804E-9},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.2002114757911778E-8},{"$f":"Q310+R310","v":4.2002114757911778E-8},0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.4000704919303925E-8},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":6.4479189910284064E-9},{"$f":"SUM(T310:V310)","v":2.044862391033233E-8},{"$f":"S310+W310","v":6.2450738668244102E-8},"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.4403242628798082E-7},{"$f":"(Q310+T310+W310+P310)-(E310+H310+J310)","v":-4.6715030779144919E-9}]
[null,"COD","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.0415003632288885E-6},{"$f":"E311+F311","v":1.0415003632288885E-6},0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.1667070904287483E-7},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":5.3731814567212789E-8},{"$f":"SUM(H311:J311)","v":1.7040252361008761E-7},{"$f":"G311+K311","v":1.2119028868389761E-6},{"$f":"M316*0.00621725413258714*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P316*0.00621725413258714*1055/1000000","v":2.3649532443117746E-9},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.9490264336305737E-8},{"$f":"Q311+R311","v":6.9490264336305737E-8},0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.316342144543524E-8},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.0667738938579252E-8},{"$f":"SUM(T311:V311)","v":3.3831160384014488E-8},{"$f":"S311+W311","v":1.0332142472032023E-7},"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.0655173864900217E-6},{"$f":"(Q311+T311+W311+P311)-(E311+H311+J311)","v":-1.7535700938886526E-8}]
[null,"TDS","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.610492856828193E-4},{"$f":"E312+F312","v":1.610492856828193E-4},0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.804102525054392E-5},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":8.3086580283693754E-6},{"$f":"SUM(H312:J312)","v":2.6349683278913296E-5},{"$f":"G312+K312","v":1.873989689617326E-4},{"$f":"M316*0.359631325*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P316*0.359631325*1055/1000000","v":1.3679853689058957E-7},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.0745418656001786E-5},{"$f":"Q312+R312","v":1.0745418656001786E-5},0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.5818062186672613E-6},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.6495738230783673E-6},{"$f":"SUM(T312:V312)","v":5.2313800417456282E-6},{"$f":"S312+W312","v":1.5976798697747416E-5},"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.6476308605869411E-4},{"$f":"(Q312+T312+W312+P312)-(E312+H312+J312)","v":-2.9404794497331574E-6}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F316*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.7145418509261191E-5},{"$f":"E314+F314","v":2.7145418509261191E-5},0,{"$f":"I316*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":3.0408776958295312E-6},{"$f":"J316*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.4004532741276257E-6},{"$f":"SUM(H314:J314)","v":4.4413309699571567E-6},{"$f":"G314+K314","v":3.1586749479218344E-5},{"$f":"M316*0.169716014150943*1055/1000000","v":0},{"$f":"N316*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P316*0.169716014150943*1055/1000000","v":6.4557508784173895E-8},0,{"$f":"R316*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.8111777723054417E-6},{"$f":"Q314+R314","v":1.8111777723054417E-6},0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":6.0372592410181384E-7},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.7804141818780634E-7},{"$f":"SUM(T314:V314)","v":8.8176734228962013E-7},{"$f":"S314+W314","v":2.6929451145950619E-6},"--",{"$f":"Z316*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.7771392508683452E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$13*'GEMM (2011) Models'!E299*1000)","v":1.396402486892444E-2},{"$f":"85.1*1000/1055*F299","v":3.2896918513547278E-2},{"$f":"E316+F316","v":4.6860943382471716E-2},"--",{"$f":"85.1*1000/1055*I299","v":3.6851708782916137E-3},{"$f":"43.34*(H299*1000*8*12/106.16)/1055","v":1.6971776370030584E-3},{"$f":"SUM(H316:J316)","v":5.3823485152946719E-3},{"$f":"G316+K316","v":5.2243291897766386E-2},{"$f":"(($V$43*VLOOKUP($B293,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B293,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B293,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M299*1000/1055","v":0},{"$f":"85.1*1000/1055*N299","v":0},null,{"$f":"(($V$42*VLOOKUP($B293,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B293,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B293,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P299*1000/1055","v":3.6055496448184331E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$13*'GEMM (2011) Models'!Q299*1000)","v":9.3169797495985297E-4},{"$f":"85.1*1000/1055*R299","v":2.194925363510332E-3},{"$f":"Q316+R316","v":3.1266233384701849E-3},"--",{"$f":"85.1*1000/1055*U299","v":7.3164178783677726E-4},{"$f":"43.34*(T299*1000*8*12/106.16)/1055","v":3.3695210388430042E-4},{"$f":"SUM(T316:V316)","v":1.0685938917210777E-3},{"$f":"S316+W316","v":4.195217230191263E-3},"--",{"$f":"85.1*1000/1055*Z299","v":3.3655522240491773E-2}]
[null,"MTCO2e",{"$f":"IF(C301=\"--\",\"--\",(1*C301)+(21*C302)+(310*C303))","v":"--"},"--",1.3387363842749618E-3,2.6121993330287148E-3,3.9509357173036766E-3,1.4996761277223723E-4,2.9262318008314202E-4,1.3476539723880019E-4,5.7735619009417944E-4,4.5282919073978568E-3,0,0,null,{"$f":"IF(P301=\"--\",\"--\",(1*P301)+(21*P302)+(310*P303))","v":3.1231048370353404E-5},8.9322239822831878E-5,1.7428935078671128E-4,2.6361159060954317E-4,2.9774079940943957E-5,5.8096450262237082E-5,2.6755881729977907E-5,1.1462641193315894E-4,3.7823800254270208E-4,"--",2.6724367120629072E-3,{"$f":"(Q317+T317+W317+P317)-(E317+H317+J317)","v":-1.3585156142187111E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,9023,"X",0.52,null,{"$f":"W319*2204.6*Y319","v":10343895.016000001}]
[null,"n-Hexane"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C19,'Solvent Mass Before (docket)'!J19)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D19,'Solvent Mass Before (docket)'!K19)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G19)/2.205/1000+(M326*(1-$V$41)*$V$45)","v":3.7482768340936864E-4},{"$f":"E326","v":3.7482768340936864E-4},{"$f":"E326","v":3.7482768340936864E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H19)/2.205/1000+(M326*(1-$V$41)*(1-$V$45))","v":7.8687055819656352E-5},{"$f":"H326","v":7.8687055819656352E-5},{"$f":"J343*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":5.6955819300370859E-5},{"$f":"H326","v":7.8687055819656352E-5},{"$f":"G326+K326","v":4.5351473922902502E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F19)/2.205/1000","v":0},{"$f":"M326*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O19/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P326*$V$44","v":2.7210884353741481E-5},{"$f":"Q326","v":2.7210884353741481E-5},{"$f":"Q326","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P326*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T326","v":9.0702947845804936E-6},{"$f":"V343*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":6.5653246950257938E-6},{"$f":"T326","v":9.0702947845804936E-6},{"$f":"S326+W326","v":3.6281179138321975E-5},{"$f":"P326*$V$40","v":4.1723356009070291E-4},{"$f":"Y326","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E326*6*12/86.17)","v":1.136880159404347E-3},{"$f":"'GEMM (2011) LCA Data'!$P32*F$326","v":2.3201833603039919E-4},{"$f":"E328+F328","v":1.3688984954347461E-3},{"$f":"3.63*(H326*6*12/86.17)","v":2.3866367539776469E-4},{"$f":"'GEMM (2011) LCA Data'!$P32*I$326","v":4.870728755236728E-5},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.9336827067327334E-4},{"$f":"SUM(H328:J328)","v":4.8073923362340534E-4},{"$f":"G328+K328","v":1.8496377290581514E-3},{"$f":"M343*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P32*N$326","v":0},null,{"$f":"P343*79.0676204311955*1055/1000000","v":3.2406966877411754E-5},{"$f":"3.63*(Q326*6*12/86.17)","v":8.2532630088126655E-5},{"$f":"'GEMM (2011) LCA Data'!$P32*R$326","v":1.6843537414965978E-5},{"$f":"Q328+R328","v":9.9376167503092633E-5},{"$f":"3.63*(T326*6*12/86.17)","v":2.7510876696042218E-5},{"$f":"'GEMM (2011) LCA Data'!$P32*U$326","v":5.6145124716553259E-6},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.2289653599582351E-5},{"$f":"SUM(T328:V328)","v":5.5415042767279895E-5},{"$f":"S328+W328","v":1.5479121027037253E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$P32*Z$326","v":2.5826757369614507E-4},{"$f":"(Q328+T328+W328+P328)-(E328+H328+J328)","v":-1.3710465890465243E-3}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P33*F$326","v":1.4131003664533197E-6},{"$f":"E329+F329","v":1.4131003664533197E-6},0,{"$f":"'GEMM (2011) LCA Data'!$P33*I$326","v":2.9665020044010443E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":9.534683432933706E-7},{"$f":"SUM(H329:J329)","v":1.250118543733475E-6},2.6632189101867949E-6,{"$f":"M343*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P33*N$326","v":0},null,{"$f":"P343*0.144574268396226*1055/1000000","v":5.9255780073963374E-8},0,{"$f":"'GEMM (2011) LCA Data'!$P33*R$326","v":1.0258503401360538E-7},{"$f":"Q329+R329","v":1.0258503401360538E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P33*U$326","v":3.4195011337868462E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.099067546923785E-7},{"$f":"SUM(T329:V329)","v":1.4410176603024696E-7},{"$f":"S329+W329","v":2.4668680004385236E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$P33*Z$326","v":1.57297052154195E-6},-7.5011079718916026E-7]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P34*F$326","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$P34*I$326","v":0},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.4814029862970005E-9},3.4814029862970005E-9,3.4814029862970005E-9,0,{"$f":"'GEMM (2011) LCA Data'!$P34*N$326","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$P34*R$326","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$P34*U$326","v":0},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.0130299730625436E-10},4.0130299730625436E-10,4.0130299730625436E-10,"--",{"$f":"'GEMM (2011) LCA Data'!$P34*Z$326","v":0},-3.0800999889907461E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E326*6*12/86.17)","v":5.0110420249227411E-7},{"$f":"'GEMM (2011) LCA Data'!$P35*F$326","v":2.380155789649491E-7},7.3911978145722321E-7,{"$f":"0.0016*(H326*6*12/86.17)","v":1.0519611036816075E-7},{"$f":"'GEMM (2011) LCA Data'!$P35*I$326","v":4.9966280445481787E-8},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.2144622157761887E-7},2.7660861239126139E-7,1.0157283938484846E-6,{"$f":"M343*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P35*N$326","v":0},null,{"$f":"P343*0.0553151275443457*1055/1000000","v":2.267167642548863E-8},{"$f":"0.0016*(Q326*6*12/86.17)","v":3.6378018771626073E-8},{"$f":"'GEMM (2011) LCA Data'!$P35*R$326","v":1.727891156462584E-8},5.365693033625191E-8,{"$f":"0.0016*(T326*6*12/86.17)","v":1.2126006257208692E-8},{"$f":"'GEMM (2011) LCA Data'!$P35*U$326","v":5.7596371882086141E-9},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.3999164395058113E-8},3.1884807840475415E-8,8.5541738176727325E-8,"--",{"$f":"'GEMM (2011) LCA Data'!$P35*Z$326","v":2.6494331065759639E-7},-6.2468602514325492E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E326*6*12/86.17)","v":5.0110420249227419E-8},{"$f":"'GEMM (2011) LCA Data'!$P36*F$326","v":3.8982079074574336E-6},{"$f":"E332+F332","v":3.948318327706661E-6},{"$f":"0.00016*(H326*6*12/86.17)","v":1.0519611036816076E-8},{"$f":"'GEMM (2011) LCA Data'!$P36*I$326","v":8.1834538052442599E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.9532519800236419E-11},8.2892452408104235E-7,4.7772428517877037E-6,{"$f":"M343*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P36*N$326","v":0},null,{"$f":"P343*0.401850859732704*1055/1000000","v":1.6470417890405044E-7},{"$f":"0.00016*(Q326*6*12/86.17)","v":3.6378018771626076E-9},{"$f":"'GEMM (2011) LCA Data'!$P36*R$326","v":2.829931972789114E-7},2.8663099915607402E-7,{"$f":"0.00016*(T326*6*12/86.17)","v":1.2126006257208692E-9},{"$f":"'GEMM (2011) LCA Data'!$P36*U$326","v":9.433106575963713E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":6.8623422014238186E-12},9.5550528727559428E-8,3.8218152788363343E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$P36*Z$326","v":4.3392290249433102E-6},2.0441554632864959E-7]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P37*F$326","v":1.9003763548854989E-6},1.9003763548854989E-6,0,{"$f":"'GEMM (2011) LCA Data'!$P37*I$326","v":3.9894337300565771E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.2715924328267786E-7},5.2610261628833562E-7,2.4264789711738345E-6,{"$f":"M343*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P37*N$326","v":0},null,{"$f":"P343*0.260265861210973*1055/1000000","v":1.0667359277524572E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P37*R$326","v":1.3795918367346931E-7},1.3795918367346931E-7,0,{"$f":"'GEMM (2011) LCA Data'!$P37*U$326","v":4.5986394557823102E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.465770715581861E-8},6.0644101713641715E-8,1.9860328538711102E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$P37*Z$326","v":2.1153741496598639E-6},4.0158451206209591E-8]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P38*F$326","v":1.1432244343985744E-6},1.1432244343985744E-6,0,{"$f":"'GEMM (2011) LCA Data'!$P38*I$326","v":2.3999552024995183E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.6393896660457295E-6},1.8793851862956814E-6,3.0226096206942556E-6,{"$f":"M343*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P38*N$326","v":0},null,{"$f":"P343*0.346184729976483*1055/1000000","v":1.4188863932709593E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P38*R$326","v":8.2993197278911506E-8},8.2993197278911506E-8,0,{"$f":"'GEMM (2011) LCA Data'!$P38*U$326","v":2.7664399092970502E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.889732355968415E-7},2.1663763468981199E-7,2.9963083196872351E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$P38*Z$326","v":1.2725623582766439E-6},-1.2808633920288216E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P40*F$326","v":6.6708842956422608E-8},{"$f":"E336+F336","v":6.6708842956422608E-8},0,{"$f":"'GEMM (2011) LCA Data'!$P40*I$326","v":1.4004094899372409E-8},{"$f":"J338/2.86","v":2.9898838704496953E-8},{"$f":"SUM(H336:J336)","v":4.3902933603869364E-8},{"$f":"G336+K336","v":1.1061177656029197E-7},{"$f":"M338/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$P40*N$326","v":0},null,{"$f":"P338/2.86","v":8.9098891938626909E-10},0,{"$f":"'GEMM (2011) LCA Data'!$P40*R$326","v":4.8427762713476975E-9},{"$f":"Q336+R336","v":4.8427762713476975E-9},0,{"$f":"'GEMM (2011) LCA Data'!$P40*U$326","v":1.6142587571158994E-9},{"$f":"V338/2.86","v":3.4464535232828915E-9},{"$f":"SUM(T336:V336)","v":5.0607122803987906E-9},{"$f":"S336+W336","v":9.9034885517464881E-9},"--",{"$f":"'GEMM (2011) LCA Data'!$P40*Z$326","v":7.42559028273314E-8},{"$f":"(Q336+T336+W336+P336)-(E336+H336+J336)","v":-2.3947137504711894E-8}]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P41*F$326","v":8.5460711817336049E-8},{"$f":"E337+F337","v":8.5460711817336049E-8},0,{"$f":"'GEMM (2011) LCA Data'!$P41*I$326","v":1.794064872688165E-8},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":5.1685360156156597E-8},{"$f":"SUM(H337:J337)","v":6.9626008883038247E-8},{"$f":"G337+K337","v":1.5508672070037428E-7},{"$f":"M343*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P41*N$326","v":0},null,{"$f":"P343*0.0193411218363402*1055/1000000","v":7.9272285077516804E-9},0,{"$f":"'GEMM (2011) LCA Data'!$P41*R$326","v":6.2040816326530581E-9},{"$f":"Q337+R337","v":6.2040816326530581E-9},0,{"$f":"'GEMM (2011) LCA Data'!$P41*U$326","v":2.0680272108843526E-9},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":5.9577963335926872E-9},{"$f":"SUM(T337:V337)","v":8.0258235444770402E-9},{"$f":"S337+W337","v":1.4229905177130099E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$P41*Z$326","v":9.5129251700680267E-8},{"$f":"(Q337+T337+W337+P337)-(E337+H337+J337)","v":-3.5732308103927876E-8}]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P42*F$326","v":1.9078729085536864E-7},{"$f":"E338+F338","v":1.9078729085536864E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P42*I$326","v":4.0051711412205087E-8},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":8.5510678694861282E-8},{"$f":"SUM(H338:J338)","v":1.2556239010706638E-7},{"$f":"G338+K338","v":3.1634968096243499E-7},{"$f":"M343*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P42*N$326","v":0},null,{"$f":"P343*0.00621725413258714*1055/1000000","v":2.5482283094447295E-9},0,{"$f":"'GEMM (2011) LCA Data'!$P42*R$326","v":1.3850340136054415E-8},{"$f":"Q338+R338","v":1.3850340136054415E-8},0,{"$f":"'GEMM (2011) LCA Data'!$P42*U$326","v":4.6167800453514711E-9},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":9.8568570765890691E-9},{"$f":"SUM(T338:V338)","v":1.447363712194054E-8},{"$f":"S338+W338","v":2.8323977257994955E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$P42*Z$326","v":2.1237188208616777E-7},{"$f":"(Q338+T338+W338+P338)-(E338+H338+J338)","v":-6.8488813263476013E-8}]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P43*F$326","v":8.3211745716879848E-7},{"$f":"E339+F339","v":8.3211745716879848E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P43*I$326","v":1.7468526391963712E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.3222687392413294E-5},{"$f":"SUM(H339:J339)","v":1.3397372656332932E-5},{"$f":"G339+K339","v":1.422949011350173E-5},{"$f":"M343*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P43*N$326","v":0},null,{"$f":"P343*0.359631325*1055/1000000","v":1.4739991381802719E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P43*R$326","v":6.0408163265306088E-8},{"$f":"Q339+R339","v":6.0408163265306088E-8},0,{"$f":"'GEMM (2011) LCA Data'!$P43*U$326","v":2.0136054421768697E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.5241855378147804E-6},{"$f":"SUM(T339:V339)","v":1.5443215922365491E-6},{"$f":"S339+W339","v":1.6047297555018553E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$P43*Z$326","v":9.2625850340136059E-7},{"$f":"(Q339+T339+W339+P339)-(E339+H339+J339)","v":-1.1530965886358718E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$P45*F$326","v":2.2039867784470874E-6},{"$f":"E341+F341","v":2.2039867784470874E-6},0,{"$f":"'GEMM (2011) LCA Data'!$P45*I$326","v":4.6267988821957934E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.2287300534266293E-6},{"$f":"SUM(H341:J341)","v":2.6914099416462088E-6},{"$f":"G341+K341","v":4.8953967200932962E-6},{"$f":"M343*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$P45*N$326","v":0},null,{"$f":"P343*0.169716014150943*1055/1000000","v":6.9560475187716422E-8},0,{"$f":"'GEMM (2011) LCA Data'!$P45*R$326","v":1.599999999999999E-7},{"$f":"Q341+R341","v":1.599999999999999E-7},0,{"$f":"'GEMM (2011) LCA Data'!$P45*U$326","v":5.3333333333333301E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.5690678561115404E-7},{"$f":"SUM(T341:V341)","v":3.1024011894448733E-7},{"$f":"S341+W341","v":4.7024011894448722E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$P45*Z$326","v":2.4533333333333329E-6}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$14*'GEMM (2011) Models'!E326*1000)","v":1.3870002232654943E-2},{"$f":"'GEMM (2011) LCA Data'!$P47*1000/1055*F326","v":3.2603389461599037E-3},{"$f":"E343+F343","v":1.7130341178814845E-2},"--",{"$f":"'GEMM (2011) LCA Data'!$P47*1000/1055*I326","v":6.8443843398646807E-4},{"$f":"43.34*(H326*1000*6*12/86.17)/1055","v":2.7009475256848854E-3},{"$f":"SUM(H343:J343)","v":3.3853859596713535E-3},{"$f":"G343+K343","v":2.0515727138486199E-2},{"$f":"(($V$43*VLOOKUP($B320,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B320,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B320,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M326*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$P47*1000/1055*N326","v":0},null,{"$f":"(($V$42*VLOOKUP($B320,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B320,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B320,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P326*1000/1055","v":3.8849663087984007E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$14*'GEMM (2011) Models'!Q326*1000)","v":1.0069027541029175E-3},{"$f":"'GEMM (2011) LCA Data'!$P47*1000/1055*R326","v":2.3668664280878215E-4},{"$f":"Q343+R343","v":1.2435893969116997E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$P47*1000/1055*U326","v":7.8895547602927382E-5},{"$f":"43.34*(T326*1000*6*12/86.17)/1055","v":3.1133952084563078E-4},{"$f":"SUM(T343:V343)","v":3.9023506844855819E-4},{"$f":"S343+W343","v":1.633824465360258E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$P47*1000/1055*Z326","v":3.6291951897346611E-3}]
[null,"MTCO2e",{"$f":"IF(C328=\"--\",\"--\",(1*C328)+(21*C329)+(310*C330))","v":"--"},{"$f":"IF(D328=\"--\",\"--\",(1*D328)+(21*D329)+(310*D330))","v":"--"},{"$f":"IF(E328=\"--\",\"--\",(1*E328)+(21*E329)+(310*E330))","v":1.136880159404347E-3},{"$f":"IF(F328=\"--\",\"--\",(1*F328)+(21*F329)+(310*F330))","v":2.6169344372591887E-4},{"$f":"IF(G328=\"--\",\"--\",(1*G328)+(21*G329)+(310*G330))","v":1.3985736031302657E-3},{"$f":"IF(H328=\"--\",\"--\",(1*H328)+(21*H329)+(310*H330))","v":2.3866367539776469E-4},{"$f":"IF(I328=\"--\",\"--\",(1*I328)+(21*I329)+(310*I330))","v":5.4936941761609469E-5},{"$f":"IF(J328=\"--\",\"--\",(1*J328)+(21*J329)+(310*J330))","v":2.144703408081862E-4},{"$f":"IF(K328=\"--\",\"--\",(1*K328)+(21*K329)+(310*K330))","v":5.0807095796756043E-4},1.9066445610978261E-3,0,0,null,3.3651338258964987E-5,8.2532630088126655E-5,1.8997823129251691E-5,1.0153045321737835E-4,2.7510876696042218E-5,6.3326077097505636E-6,2.4722099377287237E-5,5.8565583783080016E-5,1.6009603700045837E-4,"--",2.9129995464852605E-4,{"$f":"(Q344+T344+W344+P344)-(E344+H344+J344)","v":-1.387753746784084E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,16017,"X",0.44,null,{"$f":"W346*2204.6*Y346","v":15536874.407999998}]
[null,"Methanol"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C14,'Solvent Mass Before (docket)'!J14)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D14,'Solvent Mass Before (docket)'!K14)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G14)/2.205/1000+(M353*(1-$V$41)*$V$45)","v":3.9166755451405306E-4},{"$f":"E353","v":3.9166755451405306E-4},{"$f":"E353","v":3.9166755451405306E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H14)/2.205/1000+(M353*(1-$V$41)*(1-$V$45))","v":6.1847184714971894E-5},{"$f":"H353","v":6.1847184714971894E-5},{"$f":"J370*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.0091372568060778E-5},{"$f":"H353","v":6.1847184714971894E-5},{"$f":"G353+K353","v":4.5351473922902497E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F14)/2.205/1000","v":0},{"$f":"M353*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O14/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P353*$V$44","v":2.7210884353741481E-5},{"$f":"Q353","v":2.7210884353741481E-5},{"$f":"Q353","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P353*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T353","v":9.0702947845804936E-6},{"$f":"V370*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.9465314008873573E-6},{"$f":"T353","v":9.0702947845804936E-6},{"$f":"S353+W353","v":3.6281179138321975E-5},{"$f":"P353*$V$40","v":4.1723356009070291E-4},{"$f":"Y353","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E353*1*12/32)","v":5.3315745858225478E-4},{"$f":"'GEMM (2011) LCA Data'!$R32*F$353","v":4.1125093223975571E-4},{"$f":"E355+F355","v":9.4440839082201048E-4},{"$f":"3.63*(H353*1*12/32)","v":8.4189480193255483E-5},{"$f":"'GEMM (2011) LCA Data'!$R32*I$353","v":6.4939543950720495E-5},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":6.8211361308835716E-5},{"$f":"SUM(H355:J355)","v":2.1734038545281171E-4},{"$f":"G355+K355","v":1.1617487762748222E-3},{"$f":"M370*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R32*N$353","v":0},null,{"$f":"P370*79.0676204311955*1055/1000000","v":9.3186838365337559E-5},{"$f":"3.63*(Q353*1*12/32)","v":3.7040816326530595E-5},{"$f":"'GEMM (2011) LCA Data'!$R32*R$353","v":2.8571428571428557E-5},{"$f":"Q355+R355","v":6.5612244897959152E-5},{"$f":"3.63*(T353*1*12/32)","v":1.2346938775510196E-5},{"$f":"'GEMM (2011) LCA Data'!$R32*U$353","v":9.523809523809518E-6},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.000364297227089E-5},{"$f":"SUM(T355:V355)","v":3.1874391271590608E-5},{"$f":"S355+W355","v":9.748663616954976E-5},"--",{"$f":"'GEMM (2011) LCA Data'!$R32*Z$353","v":4.3809523809523808E-4},{"$f":"(Q355+T355+W355+P355)-(E355+H355+J355)","v":-5.1110931534537702E-4}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R33*F$353","v":3.2547573780117809E-6},{"$f":"E356+F356","v":3.2547573780117809E-6},0,{"$f":"'GEMM (2011) LCA Data'!$R33*I$353","v":5.1395010498141644E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.3633942856536257E-7},{"$f":"SUM(H356:J356)","v":8.5028953354677901E-7},4.1050469115585599E-6,{"$f":"M370*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R33*N$353","v":0},null,{"$f":"P370*0.144574268396226*1055/1000000","v":1.7039110203840924E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R33*R$353","v":2.261224489795917E-7},2.261224489795917E-7,0,{"$f":"'GEMM (2011) LCA Data'!$R33*U$353","v":7.53741496598639E-8},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":4.9326380478345065E-8},{"$f":"SUM(T356:V356)","v":1.2470053013820895E-7},3.5082297911780065E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$R33*Z$353","v":3.467210884353741E-6},-4.1247796388744369E-8]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R34*F$353","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$R34*I$353","v":0},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.2280775751530096E-9},1.2280775751530096E-9,1.2280775751530096E-9,0,{"$f":"'GEMM (2011) LCA Data'!$R34*N$353","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$R34*R$353","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$R34*U$353","v":0},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.8010562123895799E-10},1.8010562123895799E-10,1.8010562123895799E-10,"--",{"$f":"'GEMM (2011) LCA Data'!$R34*Z$353","v":0},-1.0479719539140516E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E353*1*12/32)","v":2.3500053270843186E-7},{"$f":"'GEMM (2011) LCA Data'!$R35*F$353","v":1.6489204045041634E-6},{"$f":"E358+F358","v":1.8839209372125952E-6},{"$f":"0.0016*(H353*1*12/32)","v":3.7108310828983135E-8},{"$f":"'GEMM (2011) LCA Data'!$R35*I$353","v":2.6037664765003168E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":4.2840596705863111E-8},3.4032555518487796E-7,2.2242464923974731E-6,{"$f":"M370*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R35*N$353","v":0},null,{"$f":"P370*0.0553151275443457*1055/1000000","v":6.5192828891550304E-8},{"$f":"0.0016*(Q353*1*12/32)","v":1.6326530612244891E-8},{"$f":"'GEMM (2011) LCA Data'!$R35*R$353","v":1.1455782312925164E-7},1.3088435374149654E-7,{"$f":"0.0016*(T353*1*12/32)","v":5.4421768707482964E-9},{"$f":"'GEMM (2011) LCA Data'!$R35*U$353","v":3.8185941043083881E-8},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":6.2828541454279037E-9},4.991097205926008E-8,1.8079532580075661E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$R35*Z$353","v":1.7565532879818593E-6},-1.7807693180947456E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E353*1*12/32)","v":2.3500053270843188E-8},{"$f":"'GEMM (2011) LCA Data'!$R36*F$353","v":5.1308449641340948E-6},5.1543450174049377E-6,{"$f":"0.00016*(H353*1*12/32)","v":3.7108310828983138E-9},{"$f":"'GEMM (2011) LCA Data'!$R36*I$353","v":8.1019811976613171E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.1000313048156205E-11},8.1392995116207824E-7,5.9682749685670156E-6,{"$f":"M370*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R36*N$353","v":0},null,{"$f":"P370*0.401850859732704*1055/1000000","v":4.7360994182782977E-7},{"$f":"0.00016*(Q353*1*12/32)","v":1.632653061224489E-9},{"$f":"'GEMM (2011) LCA Data'!$R36*R$353","v":3.5646258503401336E-7},3.5809523809523784E-7,{"$f":"0.00016*(T353*1*12/32)","v":5.4421768707482968E-10},{"$f":"'GEMM (2011) LCA Data'!$R36*U$353","v":1.1882086167800445E-7},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":3.079833476545262E-12},1.1936815919855583E-7,4.7746339729379367E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$R36*Z$353","v":5.4657596371882076E-6},5.6792308710789526E-7]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R37*F$353","v":1.4765866805179801E-6},1.4765866805179801E-6,0,{"$f":"'GEMM (2011) LCA Data'!$R37*I$353","v":2.3316388637544404E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":4.4855885906786094E-8},2.7801977228223012E-7,1.7546064528002102E-6,{"$f":"M370*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R37*N$353","v":0},null,{"$f":"P370*0.260265861210973*1055/1000000","v":3.0674190785578967E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R37*R$353","v":1.0258503401360538E-7},1.0258503401360538E-7,0,{"$f":"'GEMM (2011) LCA Data'!$R37*U$353","v":3.4195011337868462E-8},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":6.5784095084212993E-9},4.0773420846289761E-8,1.4335845485989513E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$R37*Z$353","v":1.57297052154195E-6},3.0265944279529334E-7]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R38*F$353","v":1.6528370800493038E-6},1.6528370800493038E-6,0,{"$f":"'GEMM (2011) LCA Data'!$R38*I$353","v":2.6099511949718139E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":5.7830067180754293E-7},8.3929579130472437E-7,2.4921328713540282E-6,{"$f":"M370*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R38*N$353","v":0},null,{"$f":"P370*0.346184729976483*1055/1000000","v":4.0800343175799788E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R38*R$353","v":1.1482993197278905E-7},1.1482993197278905E-7,0,{"$f":"'GEMM (2011) LCA Data'!$R38*U$353","v":3.8276643990929678E-8},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":8.4811581830103294E-8},1.2308822582103297E-7,2.3791815779382201E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$R38*Z$353","v":1.7607256235827661E-6},-4.7209014228512053E-8]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R40*F$353","v":6.7758486930931176E-6},{"$f":"E363+F363","v":6.7758486930931176E-6},0,{"$f":"'GEMM (2011) LCA Data'!$R40*I$353","v":1.0699562955690137E-6},{"$f":"J365/2.86","v":1.0546924179887842E-8},{"$f":"SUM(H363:J363)","v":1.0805032197489016E-6},{"$f":"G363+K363","v":7.8563519128420193E-6},{"$f":"M365/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$R40*N$353","v":0},null,{"$f":"P365/2.86","v":2.5620552744177781E-9},0,{"$f":"'GEMM (2011) LCA Data'!$R40*R$353","v":4.7074829931972759E-7},{"$f":"Q363+R363","v":4.7074829931972759E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R40*U$353","v":1.5691609977324252E-7},{"$f":"V365/2.86","v":1.5467755213608685E-9},{"$f":"SUM(T363:V363)","v":1.5846287529460338E-7},{"$f":"S363+W363","v":6.29211174614331E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$R40*Z$353","v":7.2181405895691597E-6},{"$f":"(Q363+T363+W363+P363)-(E363+H363+J363)","v":1.5047800638913332E-7}]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R41*F$353","v":2.7181728283275284E-8},{"$f":"E364+F364","v":2.7181728283275284E-8},0,{"$f":"'GEMM (2011) LCA Data'!$R41*I$353","v":4.2921946192190498E-9},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":1.8232198921331019E-8},{"$f":"SUM(H364:J364)","v":2.252439354055007E-8},{"$f":"G364+K364","v":4.9706121823825354E-8},{"$f":"M370*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R41*N$353","v":0},null,{"$f":"P370*0.0193411218363402*1055/1000000","v":2.2794893592829524E-8},0,{"$f":"'GEMM (2011) LCA Data'!$R41*R$353","v":1.8884353741496591E-9},{"$f":"Q364+R364","v":1.8884353741496591E-9},0,{"$f":"'GEMM (2011) LCA Data'!$R41*U$353","v":6.2947845804988629E-10},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":2.6738714065920923E-9},{"$f":"SUM(T364:V364)","v":3.3033498646419783E-9},{"$f":"S364+W364","v":5.1917852387916378E-9},"--",{"$f":"'GEMM (2011) LCA Data'!$R41*Z$353","v":2.8956009070294785E-8},{"$f":"(Q364+T364+W364+P364)-(E364+H364+J364)","v":7.8660445361404855E-9}]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R42*F$353","v":2.7455895571435117E-5},{"$f":"E365+F365","v":2.7455895571435117E-5},0,{"$f":"'GEMM (2011) LCA Data'!$R42*I$353","v":4.3354876485195297E-6},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":3.0164203154479228E-8},{"$f":"SUM(H365:J365)","v":4.365651851674009E-6},{"$f":"G365+K365","v":3.1821547423109127E-5},{"$f":"M370*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R42*N$353","v":0},null,{"$f":"P370*0.00621725413258714*1055/1000000","v":7.3274780848348448E-9},0,{"$f":"'GEMM (2011) LCA Data'!$R42*R$353","v":1.9074829931972778E-6},{"$f":"Q365+R365","v":1.9074829931972778E-6},0,{"$f":"'GEMM (2011) LCA Data'!$R42*U$353","v":6.3582766439909259E-7},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":4.4237779910920837E-9},{"$f":"SUM(T365:V365)","v":6.4025144239018464E-7},{"$f":"S365+W365","v":2.5477344355874625E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$R42*Z$353","v":2.9248072562358271E-5},{"$f":"(Q365+T365+W365+P365)-(E365+H365+J365)","v":6.1741471732054028E-7}]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R43*F$353","v":1.4374199250665748E-6},{"$f":"E366+F366","v":1.4374199250665748E-6},0,{"$f":"'GEMM (2011) LCA Data'!$R43*I$353","v":2.2697916790394685E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":4.6643511060905013E-6},{"$f":"SUM(H366:J366)","v":4.8913302739944481E-6},{"$f":"G366+K366","v":6.3287501990610225E-6},{"$f":"M370*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R43*N$353","v":0},null,{"$f":"P370*0.359631325*1055/1000000","v":4.2385120446428576E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R43*R$353","v":9.9863945578231236E-8},{"$f":"Q366+R366","v":9.9863945578231236E-8},0,{"$f":"'GEMM (2011) LCA Data'!$R43*U$353","v":3.3287981859410412E-8},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":6.8405764475781055E-7},{"$f":"SUM(T366:V366)","v":7.1734562661722096E-7},{"$f":"S366+W366","v":8.172095721954522E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$R43*Z$353","v":1.5312471655328798E-6},{"$f":"(Q366+T366+W366+P366)-(E366+H366+J366)","v":-3.5231542750089945E-6}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$R45*F$353","v":4.3083430996545833E-6},{"$f":"E368+F368","v":4.3083430996545833E-6},0,{"$f":"'GEMM (2011) LCA Data'!$R45*I$353","v":6.803190318646908E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":7.8619263855865292E-7},{"$f":"SUM(H368:J368)","v":1.4665116704233437E-6},{"$f":"G368+K368","v":5.7748547700779275E-6},{"$f":"M370*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$R45*N$353","v":0},null,{"$f":"P370*0.169716014150943*1055/1000000","v":2.0002244524932573E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R45*R$353","v":2.9931972789115629E-7},{"$f":"Q368+R368","v":2.9931972789115629E-7},0,{"$f":"'GEMM (2011) LCA Data'!$R45*U$353","v":9.9773242630385418E-8},{"$f":"V370*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.1530030060475595E-7},{"$f":"SUM(T368:V368)","v":2.1507354323514137E-7},{"$f":"S368+W368","v":5.1439327112629764E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$R45*Z$353","v":4.589569160997732E-6}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$15*'GEMM (2011) Models'!E353*1000)","v":6.1308907040365165E-3},{"$f":"'GEMM (2011) LCA Data'!$R47*1000/1055*F353","v":4.6296961187895259E-3},{"$f":"E370+F370","v":1.0760586822826042E-2},"--",{"$f":"'GEMM (2011) LCA Data'!$R47*1000/1055*I353","v":7.3106303479291801E-4},{"$f":"43.34*(H353*1000*1*12/32)/1055","v":9.5276907069201974E-4},{"$f":"SUM(H370:J370)","v":1.6838321054849377E-3},{"$f":"G370+K370","v":1.2444418928310981E-2},{"$f":"(($V$43*VLOOKUP($B347,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B347,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B347,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M353*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$R47*1000/1055*N353","v":0},null,{"$f":"(($V$42*VLOOKUP($B347,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B347,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B347,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P353*1000/1055","v":1.117129316181449E-3},{"$f":"ABS('GEMM (2011) LCA Data'!$D$15*'GEMM (2011) Models'!Q353*1000)","v":4.2594020365039091E-4},{"$f":"'GEMM (2011) LCA Data'!$R47*1000/1055*R353","v":3.2164554921494649E-4},{"$f":"Q370+R370","v":7.4758575286533739E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$R47*1000/1055*U353","v":1.0721518307164882E-4},{"$f":"43.34*(T353*1000*1*12/32)/1055","v":1.3972982557952082E-4},{"$f":"SUM(T370:V370)","v":2.4694500865116967E-4},{"$f":"S370+W370","v":9.9453076151650695E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$R47*1000/1055*Z353","v":4.9318984212958477E-3}]
[null,"MTCO2e",{"$f":"IF(C355=\"--\",\"--\",(1*C355)+(21*C356)+(310*C357))","v":"--"},{"$f":"IF(D355=\"--\",\"--\",(1*D355)+(21*D356)+(310*D357))","v":"--"},{"$f":"IF(E355=\"--\",\"--\",(1*E355)+(21*E356)+(310*E357))","v":5.3315745858225478E-4},{"$f":"IF(F355=\"--\",\"--\",(1*F355)+(21*F356)+(310*F357))","v":4.7960083717800308E-4},{"$f":"IF(G355=\"--\",\"--\",(1*G355)+(21*G356)+(310*G357))","v":1.012758295760258E-3},8.4189480193255483E-5,{"$f":"IF(I355=\"--\",\"--\",(1*I355)+(21*I356)+(310*I357))","v":7.573249615533024E-5},7.5655193357005774E-5,{"$f":"IF(K355=\"--\",\"--\",(1*K355)+(21*K356)+(310*K357))","v":2.3557716970559151E-4},1.2483354654658494E-3,0,0,null,9.6765051508144158E-5,3.7040816326530595E-5,3.3319999999999986E-5,7.0360816326530581E-5,1.2346938775510196E-5,1.110666666666666E-5,1.1095329704900214E-5,3.4548935147077073E-5,1.0490975147360765E-4,"--",{"$f":"IF(Z355=\"--\",\"--\",(1*Z355)+(21*Z356)+(310*Z357))","v":5.1090666666666663E-4},{"$f":"(Q371+T371+W371+P371)-(E371+H371+J371)","v":-5.1230039037525408E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,208099,"X",0.13,null,{"$f":"W373*2204.6*Y373","v":59640757.202}]
[null,"Methyl tert-butyl ether"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C16,'Solvent Mass Before (docket)'!J16)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D16,'Solvent Mass Before (docket)'!K16)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G16)/2.205/1000+(M380*(1-$V$41)*$V$45)","v":3.6902423963221492E-4},{"$f":"E380","v":3.6902423963221492E-4},{"$f":"E380","v":3.6902423963221492E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H16)/2.205/1000+(M380*(1-$V$41)*(1-$V$45))","v":8.449049959680998E-5},{"$f":"H380","v":8.449049959680998E-5},{"$f":"J397*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":4.9824676365395809E-5},{"$f":"H380","v":8.449049959680998E-5},{"$f":"G380+K380","v":4.5351473922902491E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F16)/2.205/1000","v":0},{"$f":"M380*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O16/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P380*$V$44","v":2.7210884353741481E-5},{"$f":"Q380","v":2.7210884353741481E-5},{"$f":"Q380","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P380*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T380","v":9.0702947845804936E-6},{"$f":"V397*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":5.3488203329019419E-6},{"$f":"T380","v":9.0702947845804936E-6},{"$f":"S380+W380","v":3.6281179138321975E-5},{"$f":"P380*$V$40","v":4.1723356009070291E-4},{"$f":"Y380","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E380*5*12/88.14)","v":9.1188426811772655E-4},{"$f":"'GEMM (2011) LCA Data'!$S32*F$380","v":1.9115455612948732E-3},{"$f":"E382+F382","v":2.8234298294125999E-3},{"$f":"3.63*(H380*5*12/88.14)","v":2.0878183358503762E-4},{"$f":"'GEMM (2011) LCA Data'!$S32*I$380","v":4.3766078791147568E-4},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.6915763172191549E-4},{"$f":"SUM(H382:J382)","v":8.1560025321842885E-4},{"$f":"G382+K382","v":3.6390300826310289E-3},{"$f":"M397*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S32*N$380","v":0},null,{"$f":"P397*79.0676204311955*1055/1000000","v":3.0838164884729302E-5},{"$f":"3.63*(Q380*5*12/88.14)","v":6.7239966102165794E-5},{"$f":"'GEMM (2011) LCA Data'!$S32*R$380","v":1.4095238095238088E-4},{"$f":"Q382+R382","v":2.0819234705454667E-4},{"$f":"3.63*(T380*5*12/88.14)","v":2.2413322034055269E-5},{"$f":"'GEMM (2011) LCA Data'!$S32*U$380","v":4.6984126984126952E-5},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.8159551572082397E-5},{"$f":"SUM(T382:V382)","v":8.7557000590264615E-5},{"$f":"S382+W382","v":2.9574934764481126E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$S32*Z$380","v":2.1612698412698411E-3},{"$f":"(Q382+T382+W382+P382)-(E382+H382+J382)","v":-1.0817752798134648E-3}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S33*F$380","v":4.2068763318072505E-6},4.2068763318072505E-6,0,{"$f":"'GEMM (2011) LCA Data'!$S33*I$380","v":9.6319169540363385E-7},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.3408951381607056E-7},{"$f":"SUM(H383:J383)","v":1.7972812092197043E-6},6.0041575410269552E-6,{"$f":"M397*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S33*N$380","v":0},null,{"$f":"P397*0.144574268396226*1055/1000000","v":5.6387243002609677E-8},0,{"$f":"'GEMM (2011) LCA Data'!$S33*R$380","v":3.1020408163265287E-7},{"$f":"Q383+R383","v":3.1020408163265287E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S33*U$380","v":1.0340136054421763E-7},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.9541875159237713E-8},{"$f":"SUM(T383:V383)","v":1.9294323570345535E-7},5.0314731733610819E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$S33*Z$380","v":4.7564625850340137E-6},-5.8475903511000549E-7]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S34*F$380","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$S34*I$380","v":0},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.0455145623485231E-9},3.0455145623485231E-9,3.0455145623485231E-9,0,{"$f":"'GEMM (2011) LCA Data'!$S34*N$380","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$S34*R$380","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$S34*U$380","v":0},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.2694462671015749E-10},3.2694462671015749E-10,3.2694462671015749E-10,"--",{"$f":"'GEMM (2011) LCA Data'!$S34*Z$380","v":0},-2.7185699356383658E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E380*5*12/88.14)","v":4.0193245977640842E-7},{"$f":"'GEMM (2011) LCA Data'!$S35*F$380","v":2.0997479235073031E-6},2.5016803832837118E-6,{"$f":"0.0016*(H380*5*12/88.14)","v":9.2025050615994548E-8},{"$f":"'GEMM (2011) LCA Data'!$S35*I$380","v":4.807509427058488E-7},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.0624056962456176E-7},6.7901656294640518E-7,3.1806969462301169E-6,{"$f":"M397*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S35*N$380","v":0},null,{"$f":"P397*0.0553151275443457*1055/1000000","v":2.1574154053577002E-8},{"$f":"0.0016*(Q380*5*12/88.14)","v":2.9637450623544158E-8},{"$f":"'GEMM (2011) LCA Data'!$S35*R$380","v":1.5482993197278905E-7},1.8446738259633321E-7,{"$f":"0.0016*(T380*5*12/88.14)","v":9.8791502078480533E-9},{"$f":"'GEMM (2011) LCA Data'!$S35*U$380","v":5.1609977324263012E-8},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.1405226494990521E-8},7.2894354027101578E-8,2.573617366234348E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$S35*Z$380","v":2.3740589569160996E-6},-4.6621297110489393E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E380*5*12/88.14)","v":4.0193245977640845E-8},{"$f":"'GEMM (2011) LCA Data'!$S36*F$380","v":4.8342175391820151E-6},4.8744107851596563E-6,{"$f":"0.00016*(H380*5*12/88.14)","v":9.2025050615994544E-9},{"$f":"'GEMM (2011) LCA Data'!$S36*I$380","v":1.1068255447182107E-6},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.20787615506039E-11},1.1160801285413609E-6,5.9904909137010172E-6,{"$f":"M397*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S36*N$380","v":0},null,{"$f":"P397*0.401850859732704*1055/1000000","v":1.5673094756014757E-7},{"$f":"0.00016*(Q380*5*12/88.14)","v":2.9637450623544159E-9},{"$f":"'GEMM (2011) LCA Data'!$S36*R$380","v":3.5646258503401336E-7},3.594263300963678E-7,{"$f":"0.00016*(T380*5*12/88.14)","v":9.8791502078480537E-10},{"$f":"'GEMM (2011) LCA Data'!$S36*U$380","v":1.1882086167800445E-7},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.5908027711282268E-12},1.1981436750156039E-7,4.7924069759792822E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$S36*Z$380","v":5.4657596371882076E-6},2.3104914534405628E-7]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S37*F$380","v":7.0483629769753056E-6},7.0483629769753056E-6,0,{"$f":"'GEMM (2011) LCA Data'!$S37*I$380","v":1.6137685422990707E-6},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.1123829349228238E-7},1.7250068357913532E-6,8.7733698127666579E-6,{"$f":"M397*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S37*N$380","v":0},null,{"$f":"P397*0.260265861210973*1055/1000000","v":1.0150958759248832E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S37*R$380","v":5.1972789115646237E-7},5.1972789115646237E-7,0,{"$f":"'GEMM (2011) LCA Data'!$S37*U$380","v":1.7324263038548744E-7},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.1941746327971498E-8},1.8518437671345894E-7,7.0491226786992131E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$S37*Z$380","v":7.9691609977324266E-6},1.7545567081366488E-7]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S38*F$380","v":8.4506550875777219E-6},8.4506550875777219E-6,0,{"$f":"'GEMM (2011) LCA Data'!$S38*I$380","v":1.9348324407669486E-6},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.434130182848075E-6},3.3689626236150237E-6,1.1819617711192746E-5,{"$f":"M397*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S38*N$380","v":0},null,{"$f":"P397*0.346184729976483*1055/1000000","v":1.3501989468470534E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S38*R$380","v":6.2312925170067987E-7},6.2312925170067987E-7,0,{"$f":"'GEMM (2011) LCA Data'!$S38*U$380","v":2.0770975056689331E-7},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.539579429636547E-7},3.6166769353054801E-7,9.8479694523122783E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$S38*Z$380","v":9.5546485260770961E-6},-9.3744259463282165E-7]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S40*F$380","v":8.7481970094629977E-7},{"$f":"E390+F390","v":8.7481970094629977E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S40*I$380","v":2.0029565988334675E-7},{"$f":"J392/2.86","v":2.6155360074734819E-8},{"$f":"SUM(H390:J390)","v":2.2645101995808157E-7},{"$f":"G390+K390","v":1.1012707209043813E-6},{"$f":"M392/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$S40*N$380","v":0},null,{"$f":"P392/2.86","v":8.4785667570920189E-10},0,{"$f":"'GEMM (2011) LCA Data'!$S40*R$380","v":6.4506921649778761E-8},{"$f":"Q390+R390","v":6.4506921649778761E-8},0,{"$f":"'GEMM (2011) LCA Data'!$S40*U$380","v":2.150230721659292E-8},{"$f":"V392/2.86","v":2.8078520923274211E-9},{"$f":"SUM(T390:V390)","v":2.4310159308920342E-8},{"$f":"S390+W390","v":8.8817080958699107E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$S40*Z$380","v":9.8910613196327476E-7},{"$f":"(Q390+T390+W390+P390)-(E390+H390+J390)","v":-9.9734409010527653E-10}]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S41*F$380","v":1.5720432608332356E-7},{"$f":"E391+F391","v":1.5720432608332356E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S41*I$380","v":3.5992952828241053E-8},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":4.521410409405975E-8},{"$f":"SUM(H391:J391)","v":8.120705692230081E-8},{"$f":"G391+K391","v":2.3841138300562437E-7},{"$f":"M397*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S41*N$380","v":0},null,{"$f":"P397*0.0193411218363402*1055/1000000","v":7.5434760903639775E-9},0,{"$f":"'GEMM (2011) LCA Data'!$S41*R$380","v":1.159183673469387E-8},{"$f":"Q391+R391","v":1.159183673469387E-8},0,{"$f":"'GEMM (2011) LCA Data'!$S41*U$380","v":3.8639455782312904E-9},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":4.8538623219280096E-9},{"$f":"SUM(T391:V391)","v":8.7178079001593008E-9},{"$f":"S391+W391","v":2.0309644634853173E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$S41*Z$380","v":1.7774149659863945E-7},{"$f":"(Q391+T391+W391+P391)-(E391+H391+J391)","v":-2.8952820103536474E-8}]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S42*F$380","v":2.5019843447064173E-6},{"$f":"E392+F392","v":2.5019843447064173E-6},0,{"$f":"'GEMM (2011) LCA Data'!$S42*I$380","v":5.7284558726637167E-7},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":7.4804329813741576E-8},{"$f":"SUM(H392:J392)","v":6.476499170801133E-7},{"$f":"G392+K392","v":3.1496342617865306E-6},{"$f":"M397*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S42*N$380","v":0},null,{"$f":"P397*0.00621725413258714*1055/1000000","v":2.4248700925283172E-9},0,{"$f":"'GEMM (2011) LCA Data'!$S42*R$380","v":1.8448979591836726E-7},{"$f":"Q392+R392","v":1.8448979591836726E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S42*U$380","v":6.1496598639455753E-8},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":8.0304569840564244E-9},{"$f":"SUM(T392:V392)","v":6.9527055623512174E-8},{"$f":"S392+W392","v":2.5401685154187943E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$S42*Z$380","v":2.8288435374149659E-6},{"$f":"(Q392+T392+W392+P392)-(E392+H392+J392)","v":-2.8524040977010825E-9}]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S43*F$380","v":5.6829732903361102E-6},{"$f":"E393+F393","v":5.6829732903361102E-6},0,{"$f":"'GEMM (2011) LCA Data'!$S43*I$380","v":1.3011536937908738E-6},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.156714323664381E-5},{"$f":"SUM(H393:J393)","v":1.2868296930434684E-5},{"$f":"G393+K393","v":1.8551270220770794E-5},{"$f":"M397*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S43*N$380","v":0},null,{"$f":"P397*0.359631325*1055/1000000","v":1.4026437165532876E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S43*R$380","v":4.1904761904761884E-7},{"$f":"Q393+R393","v":4.1904761904761884E-7},0,{"$f":"'GEMM (2011) LCA Data'!$S43*U$380","v":1.3968253968253961E-7},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.2417656360477614E-6},{"$f":"SUM(T393:V393)","v":1.381448175730301E-6},{"$f":"S393+W393","v":1.8004957947779199E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$S43*Z$380","v":6.4253968253968249E-6},{"$f":"(Q393+T393+W393+P393)-(E393+H393+J393)","v":-1.0045430689258179E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$S45*F$380","v":4.94492481107168E-5},{"$f":"E395+F395","v":4.94492481107168E-5},0,{"$f":"'GEMM (2011) LCA Data'!$S45*I$380","v":1.1321726945972538E-5},{"$f":"J397*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":1.9496823148515406E-6},{"$f":"SUM(H395:J395)","v":1.3271409260824078E-5},{"$f":"G395+K395","v":6.2720657371540878E-5},{"$f":"M397*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$S45*N$380","v":0},null,{"$f":"P397*0.169716014150943*1055/1000000","v":6.6193093954562796E-8},0,{"$f":"'GEMM (2011) LCA Data'!$S45*R$380","v":3.6462585034013586E-6},{"$f":"Q395+R395","v":3.6462585034013586E-6},0,{"$f":"'GEMM (2011) LCA Data'!$S45*U$380","v":1.2154195011337863E-6},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.093039266707619E-7},{"$f":"SUM(T395:V395)","v":1.4247234278045482E-6},{"$f":"S395+W395","v":5.070981931205907E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$S45*Z$380","v":5.5909297052154192E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$16*'GEMM (2011) Models'!E380*1000)","v":1.0676550105297077E-2},{"$f":"'GEMM (2011) LCA Data'!$S47*F$380","v":1.7334581534907627E-2},{"$f":"E397+F397","v":2.8011131640204703E-2},"--",{"$f":"'GEMM (2011) LCA Data'!$S47*I$380","v":3.9688651771105114E-3},{"$f":"43.34*(H380*1000*5*12/88.14)/1055","v":2.3627758848917082E-3},{"$f":"SUM(H397:J397)","v":6.33164106200222E-3},{"$f":"G397+K397","v":3.4342772702206925E-2},{"$f":"(($V$43*VLOOKUP($B374,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B374,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B374,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M380*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$S47*N$380","v":0},null,{"$f":"(($V$42*VLOOKUP($B374,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B374,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B374,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P380*1000/1055","v":3.6968974003503448E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$16*'GEMM (2011) Models'!Q380*1000)","v":7.8726094118290995E-4},{"$f":"'GEMM (2011) LCA Data'!$S47*R$380","v":1.2782068027210878E-3},{"$f":"Q397+R397","v":2.0654677439039979E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$S47*U$380","v":4.2606893424036258E-4},{"$f":"43.34*(T380*1000*5*12/88.14)/1055","v":2.5365069313278116E-4},{"$f":"SUM(T397:V397)","v":6.7971962737314374E-4},{"$f":"S397+W397","v":2.7451873712771415E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$S47*Z$380","v":1.9599170975056687E-2}]
[null,"MTCO2e",{"$f":"IF(C382=\"--\",\"--\",(1*C382)+(21*C383)+(310*C384))","v":"--"},{"$f":"IF(D382=\"--\",\"--\",(1*D382)+(21*D383)+(310*D384))","v":"--"},{"$f":"IF(E382=\"--\",\"--\",(1*E382)+(21*E383)+(310*E384))","v":9.1188426811772655E-4},{"$f":"IF(F382=\"--\",\"--\",(1*F382)+(21*F383)+(310*F384))","v":1.9998899642628253E-3},{"$f":"IF(G382=\"--\",\"--\",(1*G382)+(21*G383)+(310*G384))","v":2.9117742323805521E-3},2.0878183358503762E-4,4.5788781351495199E-4,1.8761762102638101E-4,{"$f":"IF(K382=\"--\",\"--\",(1*K382)+(21*K383)+(310*K384))","v":8.5428726812637073E-4},3.7660615005069226E-3,0,0,null,3.2022296987784103E-5,6.7239966102165794E-5,1.4746666666666657E-4,{"$f":"IF(S382=\"--\",\"--\",(1*S382)+(21*S383)+(310*S384))","v":2.1470663276883237E-4},2.2413322034055269E-5,4.9155555555555525E-5,2.0141283784706538E-5,9.1710161374317325E-5,3.0641679414314968E-4,"--",2.2611555555555555E-3,{"$f":"(Q398+T398+W398+P398)-(E398+H398+J398)","v":-1.0948979762308228E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,1331,"X",0.41,null,{"$f":"W400*2204.6*Y400","v":1203072.2660000001}]
[null,"Methyl isobutyl ketone"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C15,'Solvent Mass Before (docket)'!J15)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D15,'Solvent Mass Before (docket)'!K15)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G15)/2.205/1000+(M407*(1-$V$41)*$V$45)","v":3.0194161717317743E-4},{"$f":"E407","v":3.0194161717317743E-4},{"$f":"E407","v":3.0194161717317743E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H15)/2.205/1000+(M407*(1-$V$41)*(1-$V$45))","v":1.5157312205584753E-4},{"$f":"H407","v":1.5157312205584753E-4},{"$f":"J424*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":9.4388434014836933E-5},{"$f":"H407","v":1.5157312205584753E-4},{"$f":"G407+K407","v":4.5351473922902497E-4},{"$f":"'Solvent Mass Before (docket)'!F15/2.205/1000","v":0},{"$f":"M407*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O15/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P407*$V$44","v":2.7210884353741481E-5},{"$f":"Q407","v":2.7210884353741481E-5},{"$f":"Q407","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P407*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T407","v":9.0702947845804936E-6},{"$f":"V424*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":5.6483030048958924E-6},{"$f":"T407","v":9.0702947845804936E-6},{"$f":"S407+W407","v":3.6281179138321975E-5},{"$f":"P407*$V$40","v":4.1723356009070291E-4},{"$f":"Y407","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E407*6*12/100.16)","v":7.8789398027537608E-4},{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.3154508070242178E-3},{"$f":"E409+F409","v":2.1033447872995936E-3},{"$f":"3.63*(H407*6*12/100.16)","v":3.9551868191410058E-4},{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":6.6034946622541035E-4},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":3.2045414289894237E-4},{"$f":"SUM(H409:J409)","v":1.3763222910384532E-3},{"$f":"G409+K409","v":3.4796670783380466E-3},{"$f":"M424*79.0676204311955*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P424*79.0676204311955*1055/1000000","v":4.4285039107721727E-5},{"$f":"3.63*(Q407*6*12/100.16)","v":7.1004759731368555E-5},{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.185480163949776E-4},{"$f":"Q409+R409","v":1.8955277612634614E-4},{"$f":"3.63*(T407*6*12/100.16)","v":2.3668253243789516E-5},{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":3.9516005464992532E-5},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.9176312406909055E-5},{"$f":"SUM(T409:V409)","v":8.2360571115691107E-5},{"$f":"S409+W409","v":2.7191334724203724E-4},"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.8177362513896575E-3},{"$f":"(Q409+T409+W409+P409)-(E409+H409+J409)","v":-1.2825481818898481E-3}]
[null,"CH4 ","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":6.4862797670490043E-6},{"$f":"E410+F410","v":6.4862797670490043E-6},0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":3.2560787215212326E-6},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.5801086686430335E-6},4.8361873901642657E-6,1.1322467157213271E-5,{"$f":"M424*0.144574268396226*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P424*0.144574268396226*1055/1000000","v":8.0974703614212737E-8},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":5.8454150931421385E-7},5.8454150931421385E-7,0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.9484716977140461E-7},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":9.4555361939319623E-8},{"$f":"SUM(T410:V410)","v":2.8940253171072423E-7},8.7394404102493813E-7,"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":8.9629698094846177E-6},-1.2097314333180965E-6]
[null,"N2O","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.3683380690924742E-8},2.3683380690924742E-8,0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":1.1888933979252497E-8},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":5.7694574511899081E-9},1.7658391430442405E-8,4.134177212136715E-8,0,{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.1343388802106327E-9},2.1343388802106327E-9,0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":7.1144629340354431E-10},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.4525039215135724E-10},1.0566966855549016E-9,3.1910355657655343E-9,"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.2726529496563064E-8},-4.7127607656350069E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E407*6*12/100.16)","v":3.4728109323432554E-7},{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":8.2617758139987157E-7},1.1734586746341972E-6,{"$f":"0.0016*(H407*6*12/100.16)","v":1.7433330332301955E-7},{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":4.1473685064588033E-7},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":2.0126334433496074E-7},7.9033349830386062E-7,1.9637921729380578E-6,{"$f":"M424*0.0553151275443457*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P424*0.0553151275443457*1055/1000000","v":3.0981488669962326E-8},{"$f":"0.0016*(Q407*6*12/100.16)","v":3.1296863793440688E-8},{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":7.4454865922745067E-8},1.0575172971618576E-7,{"$f":"0.0016*(T407*6*12/100.16)","v":1.0432287931146895E-8},{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":2.4818288640915024E-8},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.2043809863440072E-8},4.7294386435501987E-8,1.5304611615168775E-7,"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.1416412774820917E-6},-6.0287271406225395E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E407*6*12/100.16)","v":3.4728109323432559E-8},{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.0498940670430386E-10},3.5133098730136861E-8,{"$f":"0.00016*(H407*6*12/100.16)","v":1.7433330332301955E-8},{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":2.0330257666504223E-10},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":9.8658598645863026E-11},1.7735291507612859E-8,5.286839023774972E-8,{"$f":"M424*0.401850859732704*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P424*0.401850859732704*1055/1000000","v":2.2507293050788633E-7},{"$f":"0.00016*(Q407*6*12/100.16)","v":3.1296863793440687E-9},{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":3.6497519002160737E-11},3.1661838983462293E-9,{"$f":"0.00016*(T407*6*12/100.16)","v":1.0432287931146896E-9},{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.2165839667386916E-11},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.9038341403423564E-12},1.061298466922419E-9,4.2274823652686485E-9,"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":5.5962862469979841E-10},1.7804704589288714E-7]
[null,"NOx ","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":8.6504227717596847E-7},8.6504227717596847E-7,0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":4.3424672587170934E-7},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":2.1073108931444138E-7},6.4497781518615069E-7,1.5100200923621193E-6,{"$f":"M424*0.260265861210973*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P424*0.260265861210973*1055/1000000","v":1.4577248915898035E-7},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":7.7957340182860613E-8},7.7957340182860613E-8,0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":2.5985780060953541E-8},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.2610369664705367E-8},3.8596149725658904E-8,1.1655348990851952E-7,"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.1953458828038635E-6},-2.6362450429802146E-8]
[null,"SOx ","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.1152483557505828E-5},1.1152483557505828E-5,0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":5.598488765191092E-6},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.716832541765496E-6},8.3153213069565872E-6,1.9467804864462413E-5,{"$f":"M424*0.346184729976483*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P424*0.346184729976483*1055/1000000","v":1.938948487623385E-7},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.0050583393618144E-6},1.0050583393618144E-6,0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":3.3501944645393819E-7},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.6257811213438331E-7},4.975975585883215E-7,1.5026558979501359E-6,"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.5410894536881166E-5},-2.0253401344148361E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F419/2.86","v":2.0339661396347973E-7},{"$f":"E417+F417","v":2.0339661396347973E-7},0,{"$f":"I419/2.86","v":1.0210404277046215E-7},{"$f":"J419/2.86","v":4.9549011827862298E-8},{"$f":"SUM(H417:J417)","v":1.5165305459832446E-7},{"$f":"G417+K417","v":3.5504966856180419E-7},{"$f":"M419/2.86","v":0},{"$f":"N419/2.86","v":0},null,{"$f":"P419/2.86","v":1.217561621512633E-9},0,{"$f":"R419/2.86","v":1.8330039404036498E-8},{"$f":"Q417+R417","v":1.8330039404036498E-8},0,{"$f":"U419/2.86","v":6.1100131346788348E-9},{"$f":"V419/2.86","v":2.9650648971773839E-9},{"$f":"SUM(T417:V417)","v":9.0750780318562195E-9},{"$f":"S417+W417","v":2.7405117435892717E-8},"--",{"$f":"Z419/2.86","v":2.8106060419522656E-7},{"$f":"(Q417+T417+W417+P417)-(E417+H417+J417)","v":-3.925637217449345E-8}]
[null,"BOD","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.5160654068025862E-7},{"$f":"E418+F418","v":3.5160654068025862E-7},0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.7650465545329759E-7},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":8.5654113426135956E-8},{"$f":"SUM(H418:J418)","v":2.6215876887943354E-7},{"$f":"G418+K418","v":6.1376530955969216E-7},{"$f":"M424*0.0193411218363402*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P424*0.0193411218363402*1055/1000000","v":1.0832782525115712E-8},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.1686671768013352E-8},{"$f":"Q418+R418","v":3.1686671768013352E-8},0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.0562223922671117E-8},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":5.1256320893139151E-9},{"$f":"SUM(T418:V418)","v":1.5687856011985031E-8},{"$f":"S418+W418","v":4.737452777999838E-8},"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":4.8586230044287162E-7},{"$f":"(Q418+T418+W418+P418)-(E418+H418+J418)","v":-5.913347488903521E-8}]
[null,"COD","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":5.8171431593555204E-7},{"$f":"E419+F419","v":5.8171431593555204E-7},0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":2.9201756232352173E-7},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.4171017382768617E-7},{"$f":"SUM(H419:J419)","v":4.3372773615120787E-7},{"$f":"G419+K419","v":1.01544205208676E-6},{"$f":"M424*0.00621725413258714*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P424*0.00621725413258714*1055/1000000","v":3.4822262375261299E-9},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":5.2423912695544385E-8},{"$f":"Q419+R419","v":5.2423912695544385E-8},0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.7474637565181466E-8},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":8.4800856059273178E-9},{"$f":"SUM(T419:V419)","v":2.5954723171108786E-8},{"$f":"S419+W419","v":7.8378635866653171E-8},"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":8.0383332799834788E-7},{"$f":"(Q419+T419+W419+P419)-(E419+H419+J419)","v":-1.1227322441905125E-7}]
[null,"TDS","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":8.9951648948490709E-5},{"$f":"E420+F420","v":8.9951648948490709E-5},0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":4.5155260122272121E-5},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":2.1912927805596358E-5},{"$f":"SUM(H420:J420)","v":6.7068187927868487E-5},{"$f":"G420+K420","v":1.570198368763592E-4},{"$f":"M424*0.359631325*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P424*0.359631325*1055/1000000","v":2.0142616162131515E-7},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":8.1064145442457643E-6},{"$f":"Q420+R420","v":8.1064145442457643E-6},0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":2.7021381814152548E-6},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.3112926097593812E-6},{"$f":"SUM(T420:V420)","v":4.0134307911746361E-6},{"$f":"S420+W420","v":1.21198453354204E-5},"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.2429835634510179E-4},{"$f":"(Q420+T420+W420+P420)-(E420+H420+J420)","v":-1.7698070852800405E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F424*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.5161663995914341E-5},{"$f":"E422+F422","v":1.5161663995914341E-5},0,{"$f":"I424*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":7.6110765019331779E-6},{"$f":"J424*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":3.693500368686183E-6},{"$f":"SUM(H422:J422)","v":1.130457687061936E-5},{"$f":"G422+K422","v":2.6466240866533703E-5},{"$f":"M424*0.169716014150943*1055/1000000","v":0},{"$f":"N424*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P424*0.169716014150943*1055/1000000","v":9.5056361667308186E-8},0,{"$f":"R424*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.3663644298708504E-6},{"$f":"Q422+R422","v":1.3663644298708504E-6},0,{"$f":"U424*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":4.5545480995695013E-7},{"$f":"V424*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.210229404564012E-7},{"$f":"SUM(T422:V422)","v":6.7647775041335131E-7},{"$f":"S422+W422","v":2.0428421802842019E-6},"--",{"$f":"Z424*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.0950921258019717E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$17*'GEMM (2011) Models'!E407*1000)","v":8.4936355453403105E-3},{"$f":"64.2*1000/1055*F407","v":1.8374077556889093E-2},{"$f":"E424+F424","v":2.6867713102229403E-2},"--",{"$f":"64.2*1000/1055*I407","v":9.2236914085169781E-3},{"$f":"43.34*(H407*1000*6*12/100.16)/1055","v":4.4760695296325037E-3},{"$f":"SUM(H424:J424)","v":1.3699760938149482E-2},{"$f":"G424+K424","v":4.0567474040378887E-2},{"$f":"(($V$43*VLOOKUP($B401,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B401,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B401,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M407*1000/1055","v":0},{"$f":"64.2*1000/1055*N407","v":0},null,{"$f":"(($V$42*VLOOKUP($B401,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B401,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B401,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P407*1000/1055","v":5.3089166156193904E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$17*'GEMM (2011) Models'!Q407*1000)","v":7.6544378589098411E-4},{"$f":"64.2*1000/1055*R407","v":1.6558661379243631E-3},{"$f":"Q424+R424","v":2.4213099238153471E-3},"--",{"$f":"64.2*1000/1055*U407","v":5.5195537930812107E-4},{"$f":"43.34*(T407*1000*6*12/100.16)/1055","v":2.6785270079141373E-4},{"$f":"SUM(T424:V424)","v":8.1980808009953486E-4},{"$f":"S424+W424","v":3.2411180039148817E-3},"--",{"$f":"64.2*1000/1055*Z407","v":2.5389947448173581E-2}]
[null,"MTCO2e",{"$f":"IF(C409=\"--\",\"--\",(1*C409)+(21*C410)+(310*C411))","v":"--"},"--",7.8789398027537608E-4,1.4590045301464336E-3,2.2468985104218096E-3,3.9551868191410058E-4,7.3241268891092461E-4,3.5542495675031495E-4,1.48335632757534E-3,3.7302548379971492E-3,0,0,null,{"$f":"IF(P409=\"--\",\"--\",(1*P409)+(21*P410)+(310*P411))","v":4.5985507883620198E-5},7.1004759731368555E-5,1.3148503314344137E-4,2.0248979287480992E-4,2.3668253243789516E-5,{"$f":"IF(U409=\"--\",\"--\",(1*U409)+(21*U410)+(310*U411))","v":4.3828344381147129E-5},2.1269002629201689E-5,8.876560025413834E-5,2.9125539312894826E-4,"--",{"$f":"IF(Z409=\"--\",\"--\",(1*Z409)+(21*Z410)+(310*Z411))","v":2.0161038415327688E-3},{"$f":"(Q425+T425+W425+P425)-(E425+H425+J425)","v":-1.3094134978268751E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,10655,"X",0.43,null,{"$f":"W427*2204.6*Y427","v":10100705.59}]
[null,"Tetrahydrofuran"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"('Solvent Mass Before (docket)'!C20+'Solvent Mass Before (docket)'!J20)/2.205/1000","v":0},{"$f":"'Solvent Mass Before (docket)'!D20+'Solvent Mass Before (docket)'!K20","v":0},{"$f":"('Solvent Mass Before (docket)'!G20/2.205/1000)+(M434*(1-$V$41)*$V$45)","v":1.1594740165567445E-4},{"$f":"E434","v":1.1594740165567445E-4},{"$f":"E434","v":1.1594740165567445E-4},{"$f":"('Solvent Mass Before (docket)'!H20/2.205/1000)+(M434*(1-$V$41)*(1-$V$45))","v":3.3756733757335045E-4},{"$f":"H434","v":3.3756733757335045E-4},{"$f":"J451*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":1.946815499328953E-4},{"$f":"H434","v":3.3756733757335045E-4},{"$f":"G434+K434","v":4.5351473922902491E-4},{"$f":"'Solvent Mass Before (docket)'!F20/2.205/1000","v":0},{"$f":"M434*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O20/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P434*$V$44","v":2.7210884353741481E-5},{"$f":"Q434","v":2.7210884353741481E-5},{"$f":"Q434","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P434*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T434","v":9.0702947845804936E-6},{"$f":"V451*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":5.231012750535115E-6},{"$f":"T434","v":9.0702947845804936E-6},{"$f":"S434+W434","v":3.6281179138321975E-5},{"$f":"P434*$V$40","v":4.1723356009070291E-4},{"$f":"Y434","v":4.1723356009070291E-4},{"$f":"SUM(X434,Z434)-SUM(L434,N434,C434,D434)","v":0}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E434*4*12/72.1)","v":2.8020354042281162E-4},{"$f":"'GEMM (2011) LCA Data'!$U32*F$434","v":1.484126741192633E-3},{"$f":"E436+F436","v":1.7643302816154447E-3},{"$f":"3.63*(H434*4*12/72.1)","v":8.1577992924799711E-4},{"$f":"'GEMM (2011) LCA Data'!$U32*I$434","v":4.3208619209388855E-3},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":6.6095501925773111E-4},{"$f":"SUM(H436:J436)","v":5.7975968694446139E-3},{"$f":"G436+K436","v":7.5619271510600581E-3},{"$f":"M451*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U32*N$434","v":0},null,{"$f":"P451*79.0676204311955*1055/1000000","v":3.7427133253995599E-5},{"$f":"3.63*(Q434*4*12/72.1)","v":6.575900818024849E-5},{"$f":"'GEMM (2011) LCA Data'!$U32*R$434","v":3.4829931972789097E-4},{"$f":"Q436+R436","v":4.1405832790813947E-4},{"$f":"3.63*(T434*4*12/72.1)","v":2.1919669393416163E-5},{"$f":"'GEMM (2011) LCA Data'!$U32*U$434","v":1.1609977324263033E-4},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":1.7759588078372736E-5},{"$f":"SUM(T436:V436)","v":1.5577903071441922E-4},{"$f":"S436+W436","v":5.6983735862255864E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$U32*Z$434","v":5.3405895691609976E-3},{"$f":"(Q436+T436+W436+P436-Z436)-(E436+H436+J436)","v":-6.8166432165474578E-3}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U33*F$434","v":2.2609743322856518E-6},2.2609743322856518E-6,0,{"$f":"'GEMM (2011) LCA Data'!$U33*I$434","v":6.5825630826803335E-6},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.2590646076983853E-6},{"$f":"SUM(H437:J437)","v":9.841627690378718E-6},1.2102602022664369E-5,{"$f":"M451*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U33*N$434","v":0},null,{"$f":"P451*0.144574268396226*1055/1000000","v":6.8435098702295175E-8},0,{"$f":"'GEMM (2011) LCA Data'!$U33*R$434","v":5.306122448979589E-7},{"$f":"Q437+R437","v":5.306122448979589E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U33*U$434","v":1.7687074829931961E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.7569718463636208E-8},{"$f":"SUM(T437:V437)","v":2.6444046676295582E-7},7.9505271166091472E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$U33*Z$434","v":8.1360544217687066E-6},{"$f":"(Q437+T437+W437+P437-Z437)-(E437+H437+J437)","v":-1.1062243464001841E-5}]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U34*F$434","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$U34*I$434","v":0},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.189983635805406E-8},1.189983635805406E-8,1.189983635805406E-8,0,{"$f":"'GEMM (2011) LCA Data'!$U34*N$434","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$U34*R$434","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$U34*U$434","v":0},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":3.1974368264336518E-10},3.1974368264336518E-10,3.1974368264336518E-10,"--",{"$f":"'GEMM (2011) LCA Data'!$U34*Z$434","v":0},-1.1580092675410695E-8]
[null,"CO ","--","--",{"$f":"0.0016*(E434*4*12/72.1)","v":1.2350569274834672E-7},{"$f":"'GEMM (2011) LCA Data'!$U35*F$434","v":4.6263013260614111E-5},4.638651895336246E-5,{"$f":"0.0016*(H434*4*12/72.1)","v":3.595724206051778E-7},{"$f":"'GEMM (2011) LCA Data'!$U35*I$434","v":1.3468936769176683E-4},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":4.1511717223371972E-7},{"$f":"SUM(H439:J439)","v":1.3546405728460573E-4},1.8185057623796821E-4,{"$f":"M451*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U35*N$434","v":0},null,{"$f":"P451*0.0553151275443457*1055/1000000","v":2.6183748015605812E-8},{"$f":"0.0016*(Q434*4*12/72.1)","v":2.898468680121146E-8},{"$f":"'GEMM (2011) LCA Data'!$U35*R$434","v":1.0857142857142851E-5},1.0886127543944062E-5,{"$f":"0.0016*(T434*4*12/72.1)","v":9.6615622670704859E-9},{"$f":"'GEMM (2011) LCA Data'!$U35*U$434","v":3.6190476190476173E-6},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.1154026776903908E-8},3.6398632080915918E-6,1.4525990752035653E-5,"--",{"$f":"'GEMM (2011) LCA Data'!$U35*Z$434","v":1.6647619047619047E-4},-1.6366969255660223E-4]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E434*4*12/72.1)","v":1.2350569274834674E-8},{"$f":"'GEMM (2011) LCA Data'!$U36*F$434","v":5.4147436573199975E-6},5.4270942265948324E-6,{"$f":"0.00016*(H434*4*12/72.1)","v":3.5957242060517784E-8},{"$f":"'GEMM (2011) LCA Data'!$U36*I$434","v":1.5764394664675469E-5},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.0348900899833667E-10},1.5800555395744987E-5,2.122764962233982E-5,{"$f":"M451*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U36*N$434","v":0},null,{"$f":"P451*0.401850859732704*1055/1000000","v":1.9021851920453958E-7},{"$f":"0.00016*(Q434*4*12/72.1)","v":2.8984686801211461E-9},{"$f":"'GEMM (2011) LCA Data'!$U36*R$434","v":1.2707482993197273E-6},1.2736467679998486E-6,{"$f":"0.00016*(T434*4*12/72.1)","v":9.6615622670704864E-10},{"$f":"'GEMM (2011) LCA Data'!$U36*U$434","v":4.2358276643990912E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":5.4676655339499808E-12},4.2455439033215012E-7,1.6982011583319987E-6,"--",{"$f":"'GEMM (2011) LCA Data'!$U36*Z$434","v":1.9484807256235828E-5},-1.8914681022136662E-5]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U37*F$434","v":6.2031859885785834E-6},6.2031859885785834E-6,0,{"$f":"'GEMM (2011) LCA Data'!$U37*I$434","v":1.8059852560174247E-5},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":4.3464493838656159E-7},1.849449749856081E-5,2.4697683487139394E-5,{"$f":"M451*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U37*N$434","v":0},null,{"$f":"P451*0.260265861210973*1055/1000000","v":1.2319840936006941E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U37*R$434","v":1.4557823129251693E-6},1.4557823129251693E-6,0,{"$f":"'GEMM (2011) LCA Data'!$U37*U$434","v":4.852607709750564E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.1678729779166803E-8},4.9693950075422322E-7,1.9527218136793926E-6,"--",{"$f":"'GEMM (2011) LCA Data'!$U37*Z$434","v":2.2321995464852607E-5},-2.2136502493124878E-5]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U38*F$434","v":6.771328256691388E-6},6.771328256691388E-6,0,{"$f":"'GEMM (2011) LCA Data'!$U38*I$434","v":1.9713932514283666E-5},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":5.6036226859733019E-6},2.5317555200256966E-5,3.2088883456948353E-5,{"$f":"M451*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U38*N$434","v":0},null,{"$f":"P451*0.346184729976483*1055/1000000","v":1.6386862218274559E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U38*R$434","v":1.5891156462585026E-6},1.5891156462585026E-6,0,{"$f":"'GEMM (2011) LCA Data'!$U38*U$434","v":5.2970521541950085E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":1.5056702460822777E-7},6.8027224002772864E-7,2.2693878862862312E-6,"--",{"$f":"'GEMM (2011) LCA Data'!$U38*Z$434","v":2.4366439909297049E-5},-2.9125921733059876E-5]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U40*F$434","v":7.8380443519235929E-7},{"$f":"E444+F444","v":7.8380443519235929E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U40*I$434","v":2.2819552019958489E-6},{"$f":"J446/2.86","v":1.0219767412154856E-7},{"$f":"SUM(H444:J444)","v":2.3841528761173976E-6},{"$f":"G444+K444","v":3.1679573113097568E-6},{"$f":"M446/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$U40*N$434","v":0},null,{"$f":"P446/2.86","v":1.0290120991528831E-9},0,{"$f":"'GEMM (2011) LCA Data'!$U40*R$434","v":1.8394557823129241E-7},{"$f":"Q444+R444","v":1.8394557823129241E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U40*U$434","v":6.1315192743764131E-8},{"$f":"V446/2.86","v":2.7460092473535534E-9},{"$f":"SUM(T444:V444)","v":6.406120199111768E-8},{"$f":"S444+W444","v":2.4800678022241007E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$U40*Z$434","v":2.8204988662131514E-6},-2.8576063262444294E-6]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U41*F$434","v":8.5917024626854775E-8},{"$f":"E445+F445","v":8.5917024626854775E-8},0,{"$f":"'GEMM (2011) LCA Data'!$U41*I$434","v":2.5013739714185268E-7},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":1.7666651358265963E-7},{"$f":"SUM(H445:J445)","v":4.2680391072451231E-7},{"$f":"G445+K445","v":5.1272093535136706E-7},{"$f":"M451*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U41*N$434","v":0},null,{"$f":"P451*0.0193411218363402*1055/1000000","v":9.1552362433923274E-9},0,{"$f":"'GEMM (2011) LCA Data'!$U41*R$434","v":2.0163265306122437E-8},{"$f":"Q445+R445","v":2.0163265306122437E-8},0,{"$f":"'GEMM (2011) LCA Data'!$U41*U$434","v":6.7210884353741459E-9},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":4.7469561725906776E-9},{"$f":"SUM(T445:V445)","v":1.1468044607964824E-8},{"$f":"S445+W445","v":3.1631309914087261E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$U41*Z$434","v":3.0917006802721087E-7},-4.6521330075851337E-7]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U42*F$434","v":2.6088165372526751E-6},{"$f":"E446+F446","v":2.6088165372526751E-6},0,{"$f":"'GEMM (2011) LCA Data'!$U42*I$434","v":7.5952650954003849E-6},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":2.9228534798762886E-7},{"$f":"SUM(H446:J446)","v":7.8875504433880144E-6},{"$f":"G446+K446","v":1.0496366980640689E-5},{"$f":"M451*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U42*N$434","v":0},null,{"$f":"P451*0.00621725413258714*1055/1000000","v":2.9429746035772456E-9},0,{"$f":"'GEMM (2011) LCA Data'!$U42*R$434","v":6.1224489795918335E-7},{"$f":"Q446+R446","v":6.1224489795918335E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U42*U$434","v":2.0408163265306111E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":7.8535864474311626E-9},{"$f":"SUM(T446:V446)","v":2.1193521910049228E-7},{"$f":"S446+W446","v":8.2418011705967565E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$U42*Z$434","v":9.3877551020408144E-6},-9.4651622563243737E-6]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U43*F$434","v":4.6958697670548152E-6},{"$f":"E447+F447","v":4.6958697670548152E-6},0,{"$f":"'GEMM (2011) LCA Data'!$U43*I$434","v":1.3671477171720694E-5},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":4.519666835547412E-5},{"$f":"SUM(H447:J447)","v":5.8868145527194814E-5},{"$f":"G447+K447","v":6.3564015294249635E-5},{"$f":"M451*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U43*N$434","v":0},null,{"$f":"P451*0.359631325*1055/1000000","v":1.7023364873866213E-7},0,{"$f":"'GEMM (2011) LCA Data'!$U43*R$434","v":1.10204081632653E-6},{"$f":"Q447+R447","v":1.10204081632653E-6},0,{"$f":"'GEMM (2011) LCA Data'!$U43*U$434","v":3.6734693877550999E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.2144157909708703E-6},{"$f":"SUM(T447:V447)","v":1.5817627297463803E-6},{"$f":"S447+W447","v":2.6838035460729105E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$U43*Z$434","v":1.6897959183673468E-5},-6.0342631160662545E-5]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$U45*F$434","v":6.2495649492408522E-6},{"$f":"E449+F449","v":6.2495649492408522E-6},0,{"$f":"'GEMM (2011) LCA Data'!$U45*I$434","v":1.8194879495203589E-5},{"$f":"J451*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":7.6180560039858038E-6},{"$f":"SUM(H449:J449)","v":2.5812935499189395E-5},{"$f":"G449+K449","v":3.2062500448430247E-5},{"$f":"M451*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$U45*N$434","v":0},null,{"$f":"P451*0.169716014150943*1055/1000000","v":8.0336095133808044E-8},0,{"$f":"'GEMM (2011) LCA Data'!$U45*R$434","v":1.4666666666666658E-6},{"$f":"Q449+R449","v":1.4666666666666658E-6},0,{"$f":"'GEMM (2011) LCA Data'!$U45*U$434","v":4.8888888888888857E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.0469401494325609E-7},{"$f":"SUM(T449:V449)","v":6.9358290383214469E-7},{"$f":"S449+W449","v":2.1602495704988106E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$U45*Z$434","v":2.2488888888888885E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$18*'GEMM (2011) Models'!E434*1000)","v":3.0857822462664821E-3},{"$f":"'GEMM (2011) LCA Data'!$U47*F$434","v":1.470610752581631E-2},{"$f":"E451+F451","v":1.7791889772082792E-2},"--",{"$f":"'GEMM (2011) LCA Data'!$U47*I$434","v":4.2815116963979605E-2},{"$f":"43.34*(H434*1000*4*12/72.1)/1055","v":9.232149709140049E-3},{"$f":"SUM(H451:J451)","v":5.2047266673119652E-2},{"$f":"G451+K451","v":6.9839156445202444E-2},{"$f":"(($V$43*VLOOKUP($B428,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B428,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B428,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M434*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$U47*N$434","v":0},null,{"$f":"(($V$42*VLOOKUP($B428,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B428,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B428,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P434*1000/1055","v":4.4867868158321775E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$18*'GEMM (2011) Models'!Q434*1000)","v":7.2418064264466865E-4},{"$f":"'GEMM (2011) LCA Data'!$U47*R$434","v":3.451273469387753E-3},{"$f":"Q451+R451","v":4.1754541120324219E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$U47*U$434","v":1.1504244897959177E-3},{"$f":"43.34*(T434*1000*4*12/72.1)/1055","v":2.4806404541163202E-4},{"$f":"SUM(T451:V451)","v":1.3984885352075498E-3},{"$f":"S451+W451","v":5.5739426472399718E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$U47*Z$434","v":5.2919526530612243E-2}]
[null,"MTCO2e",{"$f":"IF(C436=\"--\",\"--\",(1*C436)+(21*C437)+(310*C438))","v":"--"},{"$f":"IF(D436=\"--\",\"--\",(1*D436)+(21*D437)+(310*D438))","v":"--"},{"$f":"IF(E436=\"--\",\"--\",(1*E436)+(21*E437)+(310*E438))","v":2.8020354042281162E-4},{"$f":"IF(F436=\"--\",\"--\",(1*F436)+(21*F437)+(310*F438))","v":1.5316072021706317E-3},{"$f":"IF(G436=\"--\",\"--\",(1*G436)+(21*G437)+(310*G438))","v":1.8118107425934434E-3},8.1577992924799711E-4,{"$f":"IF(I436=\"--\",\"--\",(1*I436)+(21*I437)+(310*I438))","v":4.4590957456751724E-3},7.3308432529039396E-4,{"$f":"IF(K436=\"--\",\"--\",(1*K436)+(21*K437)+(310*K438))","v":6.0079600002135641E-3},7.8197707428070071E-3,0,0,null,3.8864270326743797E-5,6.575900818024849E-5,3.594421768707481E-4,4.252011850509966E-4,2.1919669393416163E-5,1.1981405895691604E-4,1.9697672707728539E-5,1.6143140105806075E-4,5.8663258610905736E-4,"--",{"$f":"IF(Z436=\"--\",\"--\",(1*Z436)+(21*Z437)+(310*Z438))","v":5.5114467120181403E-3},{"$f":"(Q452+T452+W452+P452-Z452)-(E452+H452+J452)","v":-7.0525401580208737E-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,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,9456,"X",1.55,null,{"$f":"W454*2204.6*Y454","v":32312381.279999997}]
[null,"Toluene"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!$C21,'Solvent Mass Before (docket)'!$J21)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!$D21,'Solvent Mass Before (docket)'!$K21)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G21)/2.205/1000+(M461*(1-$V$41)*$V$45)","v":3.5144148188187498E-4},{"$f":"E461","v":3.5144148188187498E-4},{"$f":"E461","v":3.5144148188187498E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H21)/2.205/1000+(M461*(1-$V$41)*(1-$V$45))","v":1.0207325734714996E-4},{"$f":"H461","v":1.0207325734714996E-4},{"$f":"J478*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":8.0612326714615967E-5},{"$f":"H461","v":1.0207325734714996E-4},{"$f":"G461+K461","v":4.5351473922902491E-4},{"$f":"SUM('Solvent Mass Before (docket)'!F21)/2.205/1000","v":0},{"$f":"M461*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O21/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P461*$V$44","v":2.7210884353741481E-5},{"$f":"Q461","v":2.7210884353741481E-5},{"$f":"Q461","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P461*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T461","v":9.0702947845804936E-6},{"$f":"V478*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":7.1632627935616249E-6},{"$f":"T461","v":9.0702947845804936E-6},{"$f":"S461+W461","v":3.6281179138321975E-5},{"$f":"P461*$V$40","v":4.1723356009070291E-4},{"$f":"Y461","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E461*7*12/92.14)","v":1.1630294839963245E-3},{"$f":"'GEMM (2011) LCA Data'!$V32*F$461","v":2.4495471287166683E-4},{"$f":"E463+F463","v":1.4079841968679912E-3},{"$f":"3.63*(H461*7*12/92.14)","v":3.3779224691006044E-4},{"$f":"'GEMM (2011) LCA Data'!$V32*I$461","v":7.1145060370963515E-5},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.7368346910344076E-4},{"$f":"SUM(H463:J463)","v":6.8262077638446463E-4},{"$f":"G463+K463","v":2.0906049732524559E-3},{"$f":"M478*79.0676204311955*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V32*N$461","v":0},null,{"$f":"P478*79.0676204311955*1055/1000000","v":3.0076175345426406E-5},{"$f":"3.63*(Q461*7*12/92.14)","v":9.0049303854383039E-5},{"$f":"'GEMM (2011) LCA Data'!$V32*R$461","v":1.8965986394557812E-5},{"$f":"Q463+R463","v":1.0901529024894085E-4},{"$f":"3.63*(T461*7*12/92.14)","v":3.0016434618127673E-5},{"$f":"'GEMM (2011) LCA Data'!$V32*U$461","v":6.3219954648526033E-6},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.4319687712054261E-5},{"$f":"SUM(T463:V463)","v":6.0658117795034538E-5},{"$f":"S463+W463","v":1.6967340804397539E-4},"--",{"$f":"'GEMM (2011) LCA Data'!$V32*Z$461","v":2.9081179138321989E-4},{"$f":"(Q463+T463+W463+P463)-(E463+H463+J463)","v":-1.5637051683968541E-3}]
[null,"CH4 ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V33*F$461","v":1.5182272017296998E-6},{"$f":"E464+F464","v":1.5182272017296998E-6},0,{"$f":"'GEMM (2011) LCA Data'!$V33*I$461","v":4.4095647173968784E-7},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.349489877342671E-6},1.7904463490823589E-6,3.3086735508120587E-6,{"$f":"M478*0.144574268396226*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V33*N$461","v":0},null,{"$f":"P478*0.144574268396226*1055/1000000","v":5.4993953567952185E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V33*R$461","v":1.1755102040816321E-7},1.1755102040816321E-7,0,{"$f":"'GEMM (2011) LCA Data'!$V33*U$461","v":3.9183673469387735E-8},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1991653165996632E-7},{"$f":"SUM(T464:V464)","v":1.5910020512935405E-7},2.7665122553751724E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$V33*Z$461","v":1.8024489795918365E-6},-1.1353957186453647E-6]
[null,"N2O","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V34*F$461","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$V34*I$461","v":0},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.9273980851116667E-9},4.9273980851116667E-9,4.9273980851116667E-9,0,{"$f":"'GEMM (2011) LCA Data'!$V34*N$461","v":0},null,0,0,{"$f":"'GEMM (2011) LCA Data'!$V34*R$461","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$V34*U$461","v":0},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.3785173819759711E-10},4.3785173819759711E-10,4.3785173819759711E-10,"--",{"$f":"'GEMM (2011) LCA Data'!$V34*Z$461","v":0},-4.4895463469140697E-9]
[null,"CO ","--","--",{"$f":"0.0016*(E461*7*12/92.14)","v":5.1263007559066637E-7},{"$f":"'GEMM (2011) LCA Data'!$V35*F$461","v":1.9118416614373998E-7},7.038142417344064E-7,{"$f":"0.0016*(H461*7*12/92.14)","v":1.4888914464355281E-7},{"$f":"'GEMM (2011) LCA Data'!$V35*I$461","v":5.5527851996849579E-8},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.718887132575566E-7},3.7630570989795896E-7,1.0801199516323653E-6,{"$f":"M478*0.0553151275443457*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V35*N$461","v":0},null,{"$f":"P478*0.0553151275443457*1055/1000000","v":2.1041071758648506E-8},{"$f":"0.0016*(Q461*7*12/92.14)","v":3.9691153214053134E-8},{"$f":"'GEMM (2011) LCA Data'!$V35*R$461","v":1.4802721088435366E-8},5.44938743024885E-8,{"$f":"0.0016*(T461*7*12/92.14)","v":1.3230384404684375E-8},{"$f":"'GEMM (2011) LCA Data'!$V35*U$461","v":4.9342403628117888E-9},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.5274140748598335E-8},3.3438765516094495E-8,8.7932639818583001E-8,"--",{"$f":"'GEMM (2011) LCA Data'!$V35*Z$461","v":2.2697505668934238E-7},-7.2600655859829535E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E461*7*12/92.14)","v":5.1263007559066646E-8},{"$f":"'GEMM (2011) LCA Data'!$V36*F$461","v":3.2789490259578934E-6},{"$f":"E467+F467","v":3.3302120335169601E-6},{"$f":"0.00016*(H461*7*12/92.14)","v":1.4888914464355281E-8},{"$f":"'GEMM (2011) LCA Data'!$V36*I$461","v":9.5234349104890914E-7},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":8.4259255599010471E-11},9.6731666476886338E-7,4.2975286982858233E-6,{"$f":"M478*0.401850859732704*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V36*N$461","v":0},null,{"$f":"P478*0.401850859732704*1055/1000000","v":1.528582351931091E-7},{"$f":"0.00016*(Q461*7*12/92.14)","v":3.9691153214053136E-9},{"$f":"'GEMM (2011) LCA Data'!$V36*R$461","v":2.5387755102040799E-7},2.5784666634181329E-7,{"$f":"0.00016*(T461*7*12/92.14)","v":1.3230384404684374E-9},{"$f":"'GEMM (2011) LCA Data'!$V36*U$461","v":8.4625850340135998E-8},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":7.4873312214688383E-12},8.5956376111825905E-8,3.4380304245363921E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$V36*Z$461","v":3.892789115646258E-6},1.7787058378778785E-7]
[null,"NOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V37*F$461","v":1.7255776760400062E-6},1.7255776760400062E-6,0,{"$f":"'GEMM (2011) LCA Data'!$V37*I$461","v":5.0117969357450633E-7},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.7997462928638475E-7},6.8115432286089108E-7,2.406731998900897E-6,{"$f":"M478*0.260265861210973*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V37*N$461","v":0},null,{"$f":"P478*0.260265861210973*1055/1000000","v":9.9001356503720457E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V37*R$461","v":1.3360544217687067E-7},1.3360544217687067E-7,0,{"$f":"'GEMM (2011) LCA Data'!$V37*U$461","v":4.4535147392290225E-8},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.5992660406841453E-8},6.0527807799131685E-8,1.9413324997600235E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$V37*Z$461","v":2.0486167800453515E-6},-2.0445464983532609E-8]
[null,"SOx ","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V38*F$461","v":1.0191802974574373E-6},1.0191802974574373E-6,0,{"$f":"'GEMM (2011) LCA Data'!$V38*I$461","v":2.9601244630673487E-7},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.3203075119487039E-6},2.6163199582554389E-6,3.6355002557128764E-6,{"$f":"M478*0.346184729976483*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V38*N$461","v":0},null,{"$f":"P478*0.346184729976483*1055/1000000","v":1.3168364728697285E-7},0,{"$f":"'GEMM (2011) LCA Data'!$V38*R$461","v":7.8911564625850283E-8},7.8911564625850283E-8,0,{"$f":"'GEMM (2011) LCA Data'!$V38*U$461","v":2.630385487528343E-8},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.0618400618562122E-7},2.3248786106090464E-7,3.1139942568675491E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$V38*Z$461","v":1.2099773242630384E-6},-1.9561360036008264E-6]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V40*F$461","v":1.5483086264725961E-7},{"$f":"E471+F471","v":1.5483086264725961E-7},0,{"$f":"'GEMM (2011) LCA Data'!$V40*I$461","v":4.4969337152940198E-8},{"$f":"J473/2.86","v":4.2317272995822227E-8},{"$f":"SUM(H471:J471)","v":8.7286610148762432E-8},{"$f":"G471+K471","v":2.4211747279602202E-7},{"$f":"M473/2.86","v":0},{"$f":"'GEMM (2011) LCA Data'!$V40*N$461","v":0},null,{"$f":"P473/2.86","v":8.269067287803408E-10},0,{"$f":"'GEMM (2011) LCA Data'!$V40*R$461","v":1.1988011988011982E-8},{"$f":"Q471+R471","v":1.1988011988011982E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V40*U$461","v":3.9960039960039942E-9},{"$f":"V473/2.86","v":3.7603398826224716E-9},{"$f":"SUM(T471:V471)","v":7.7563438786264658E-9},{"$f":"S471+W471","v":1.974435586663845E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$V40*Z$461","v":1.8381618381618381E-7},{"$f":"(Q471+T471+W471+P471)-(E471+H471+J471)","v":-3.3734022388415418E-8}]
[null,"BOD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V41*F$461","v":8.3994514169768116E-8},{"$f":"E472+F472","v":8.3994514169768116E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V41*I$461","v":2.4395508505968839E-8},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":7.3152790890386872E-8},{"$f":"SUM(H472:J472)","v":9.7548299396355707E-8},{"$f":"G472+K472","v":1.8154281356612382E-7},{"$f":"M478*0.0193411218363402*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V41*N$461","v":0},null,{"$f":"P478*0.0193411218363402*1055/1000000","v":7.3570820590613804E-9},0,{"$f":"'GEMM (2011) LCA Data'!$V41*R$461","v":6.5034013605442137E-9},{"$f":"Q472+R472","v":6.5034013605442137E-9},0,{"$f":"'GEMM (2011) LCA Data'!$V41*U$461","v":2.1678004535147376E-9},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":6.5004036800155066E-9},{"$f":"SUM(T472:V472)","v":8.668204133530245E-9},{"$f":"S472+W472","v":1.5171605494074459E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$V41*Z$461","v":9.9718820861677991E-8},{"$f":"(Q472+T472+W472+P472)-(E472+H472+J472)","v":-5.7127504697795246E-8}]
[null,"COD","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V42*F$461","v":4.4281626717116249E-7},{"$f":"E473+F473","v":4.4281626717116249E-7},0,{"$f":"'GEMM (2011) LCA Data'!$V42*I$461","v":1.2861230425740895E-7},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.2102740076805156E-7},{"$f":"SUM(H473:J473)","v":2.4963970502546048E-7},{"$f":"G473+K473","v":6.9245597219662292E-7},{"$f":"M478*0.00621725413258714*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V42*N$461","v":0},null,{"$f":"P478*0.00621725413258714*1055/1000000","v":2.3649532443117746E-9},0,{"$f":"'GEMM (2011) LCA Data'!$V42*R$461","v":3.4285714285714267E-8},{"$f":"Q473+R473","v":3.4285714285714267E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V42*U$461","v":1.1428571428571422E-8},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.0754572064300268E-8},{"$f":"SUM(T473:V473)","v":2.218314349287169E-8},{"$f":"S473+W473","v":5.646885777858596E-8},"--",{"$f":"'GEMM (2011) LCA Data'!$V42*Z$461","v":5.2571428571428567E-7},{"$f":"(Q473+T473+W473+P473)-(E473+H473+J473)","v":-9.6479304030868095E-8}]
[null,"TDS","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V43*F$461","v":6.3259466738737497E-7},{"$f":"E474+F474","v":6.3259466738737497E-7},0,{"$f":"'GEMM (2011) LCA Data'!$V43*I$461","v":1.8373186322486994E-7},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.8714709211733056E-5},{"$f":"SUM(H474:J474)","v":1.8898441074957927E-5},{"$f":"G474+K474","v":1.9531035742345302E-5},{"$f":"M478*0.359631325*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V43*N$461","v":0},null,{"$f":"P478*0.359631325*1055/1000000","v":1.3679853689058957E-7},0,{"$f":"'GEMM (2011) LCA Data'!$V43*R$461","v":4.8979591836734666E-8},{"$f":"Q474+R474","v":4.8979591836734666E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V43*U$461","v":1.6326530612244887E-8},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.6630010031012543E-6},{"$f":"SUM(T474:V474)","v":1.679327533713499E-6},{"$f":"S474+W474","v":1.7283071255502336E-6},"--",{"$f":"'GEMM (2011) LCA Data'!$V43*Z$461","v":7.5102040816326519E-7},{"$f":"(Q474+T474+W474+P474)-(E474+H474+J474)","v":-1.6898583141128968E-5}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"'GEMM (2011) LCA Data'!$V45*F$461","v":6.1502259329328124E-6},{"$f":"E476+F476","v":6.1502259329328124E-6},0,{"$f":"'GEMM (2011) LCA Data'!$V45*I$461","v":1.7862820035751246E-6},{"$f":"J478*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":3.1544294759067946E-6},{"$f":"SUM(H476:J476)","v":4.9407114794819192E-6},{"$f":"G476+K476","v":1.1090937412414732E-5},{"$f":"M478*0.169716014150943*1055/1000000","v":0},{"$f":"'GEMM (2011) LCA Data'!$V45*N$461","v":0},null,{"$f":"P478*0.169716014150943*1055/1000000","v":6.4557508784173895E-8},0,{"$f":"'GEMM (2011) LCA Data'!$V45*R$461","v":4.7619047619047596E-7},{"$f":"Q476+R476","v":4.7619047619047596E-7},0,{"$f":"'GEMM (2011) LCA Data'!$V45*U$461","v":1.5873015873015866E-7},{"$f":"V478*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.8030461618694743E-7},{"$f":"SUM(T476:V476)","v":4.3903477491710606E-7},{"$f":"S476+W476","v":9.1522525110758203E-7},"--",{"$f":"'GEMM (2011) LCA Data'!$V45*Z$461","v":7.3015873015873014E-6}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$19*'GEMM (2011) Models'!E461*1000)","v":1.1960294106138325E-2},{"$f":"'GEMM (2011) LCA Data'!$V47*1000/1055*F461","v":2.7553012179539001E-3},{"$f":"E478+F478","v":1.4715595324092225E-2},"--",{"$f":"'GEMM (2011) LCA Data'!$V47*1000/1055*I461","v":8.0025433760165575E-4},{"$f":"43.34*(H461*1000*7*12/92.14)/1055","v":3.8227817114049639E-3},{"$f":"SUM(H478:J478)","v":4.6230360490066196E-3},{"$f":"G478+K478","v":1.9338631373098845E-2},{"$f":"(($V$43*VLOOKUP($B455,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B455,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B455,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M461*1000/1055","v":0},{"$f":"'GEMM (2011) LCA Data'!$V47*1000/1055*N461","v":0},null,{"$f":"(($V$42*VLOOKUP($B455,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B455,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B455,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P461*1000/1055","v":3.6055496448184331E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$19*'GEMM (2011) Models'!Q461*1000)","v":9.2604372715527857E-4},{"$f":"'GEMM (2011) LCA Data'!$V47*1000/1055*R461","v":2.1333333333333322E-4},{"$f":"Q478+R478","v":1.1393770604886117E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$V47*1000/1055*U461","v":7.1111111111111079E-5},{"$f":"43.34*(T461*1000*7*12/92.14)/1055","v":3.396948223335432E-4},{"$f":"SUM(T478:V478)","v":4.1080593344465429E-4},{"$f":"S478+W478","v":1.550182993933266E-3},"--",{"$f":"'GEMM (2011) LCA Data'!$V47*1000/1055*Z461","v":3.2711111111111109E-3}]
[null,"MTCO2e",{"$f":"IF(C463=\"--\",\"--\",(1*C463)+(21*C464)+(310*C465))","v":"--"},{"$f":"IF(D463=\"--\",\"--\",(1*D463)+(21*D464)+(310*D465))","v":"--"},{"$f":"IF(E463=\"--\",\"--\",(1*E463)+(21*E464)+(310*E465))","v":1.1630294839963245E-3},{"$f":"IF(F463=\"--\",\"--\",(1*F463)+(21*F464)+(310*F465))","v":2.768374841079905E-4},{"$f":"IF(G463=\"--\",\"--\",(1*G463)+(21*G464)+(310*G465))","v":1.439866968104315E-3},{"$f":"IF(H463=\"--\",\"--\",(1*H463)+(21*H464)+(310*H465))","v":3.3779224691006044E-4},8.0405146277496965E-5,3.0355024993402148E-4,{"$f":"IF(K463=\"--\",\"--\",(1*K463)+(21*K464)+(310*K465))","v":7.2174764312157879E-4},2.1616146112258938E-3,0,0,null,3.1231048370353404E-5,9.0049303854383039E-5,{"$f":"IF(R463=\"--\",\"--\",(1*R463)+(21*R464)+(310*R465))","v":2.1434557823129239E-5},1.1148386167751228E-4,3.0016434618127673E-5,7.1448526077097455E-6,2.6973668915754809E-5,6.4134956141592218E-5,1.7561881781910451E-4,"--",{"$f":"IF(Z463=\"--\",\"--\",(1*Z463)+(21*Z464)+(310*Z465))","v":3.2866321995464844E-4},{"$f":"(Q479+T479+W479+P479)-(E479+H479+J479)","v":-1.5889402378559501E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,81667,"X",0.39,null,{"$f":"W481*2204.6*Y481","v":70216796.598000005}]
[null,"1,2,4-Trimethylbenzene"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C5,'Solvent Mass Before (docket)'!J5)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D5,'Solvent Mass Before (docket)'!K5)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G5)/2.205/1000+(M488*(1-$V$41)*$V$45)","v":4.2440330267595966E-4},{"$f":"E488","v":4.2440330267595966E-4},{"$f":"E488","v":4.2440330267595966E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H5)/2.205/1000+(M488*(1-$V$41)*(1-$V$45))","v":2.9111436553065273E-5},{"$f":"H488","v":2.9111436553065273E-5},{"$f":"J505*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.2660916022591072E-5},{"$f":"H488","v":2.9111436553065273E-5},{"$f":"G488+K488","v":4.5351473922902491E-4},{"$f":"'Solvent Mass Before (docket)'!F5/2.205/1000","v":0},{"$f":"M488*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O5/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P488*$V$44","v":2.7210884353741481E-5},{"$f":"Q488","v":2.7210884353741481E-5},{"$f":"Q488","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P488*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T488","v":9.0702947845804936E-6},{"$f":"V505*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":7.0604962430781172E-6},{"$f":"T488","v":9.0702947845804936E-6},{"$f":"S488+W488","v":3.6281179138321975E-5},{"$f":"P488*$V$40","v":4.1723356009070291E-4},{"$f":"Y488","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E488*9*12/120.19)","v":1.3843337281061921E-3},{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.0880138177732251E-3},{"$f":"E490+F490","v":3.4723475458794169E-3},{"$f":"3.63*(H488*9*12/120.19)","v":9.4956715086643725E-5},{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.4322480856007725E-4},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":7.6935108597975604E-5},{"$f":"SUM(H490:J490)","v":3.1511663224469659E-4},{"$f":"G490+K490","v":3.7874641781241135E-3},{"$f":"M505*79.0676204311955*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P505*79.0676204311955*1055/1000000","v":3.0076175345426406E-5},{"$f":"3.63*(Q488*9*12/120.19)","v":8.875742659157011E-5},{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.3387431757999808E-4},{"$f":"Q490+R490","v":2.2263174417156819E-4},{"$f":"3.63*(T488*9*12/120.19)","v":2.9585808863856698E-5},{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":4.4624772526666022E-5},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.3970789383592779E-5},{"$f":"SUM(T490:V490)","v":9.8181370774115499E-5},{"$f":"S490+W490","v":3.208131149456837E-4},"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.0527395362266382E-3},{"$f":"(Q490+T490+W490+P490)-(E490+H490+J490)","v":-1.3096247702158426E-3}]
[null,"CH4 ","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.0295665719479756E-5},{"$f":"E491+F491","v":1.0295665719479756E-5},0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.0621886652245834E-7},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.7935484596618588E-7},{"$f":"SUM(H491:J491)","v":1.0855737124886442E-6},1.1381239431968401E-5,{"$f":"M505*0.144574268396226*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P505*0.144574268396226*1055/1000000","v":5.4993953567952185E-8},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":6.6011307516013236E-7},6.6011307516013236E-7,0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.2003769172004415E-7},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1819616921344023E-7},{"$f":"SUM(T491:V491)","v":3.3823386093348436E-7},9.9834693609361667E-7,"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.0121733819122035E-5},1.3872968535250678E-8]
[null,"N2O","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.7592607697814152E-8},3.7592607697814152E-8,0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.5786199281648078E-9},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.3851399502694959E-9},3.9637598784343041E-9,4.1556367576248458E-8,0,{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.4102736575587364E-9},2.4102736575587364E-9,0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":8.0342455251957871E-10},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.3157017153523509E-10},1.2349947240548137E-9,3.6452683816135502E-9,"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.6957529415900646E-8},-1.5014522621468213E-10]
[null,"CO ","--","--",{"$f":"0.0016*(E488*9*12/120.19)","v":6.1017464599721965E-7},{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.3113908910055021E-6},1.9215655370027217E-6,{"$f":"0.0016*(H488*9*12/120.19)","v":4.1854199487225891E-8},{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":8.9953288485417136E-8},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":4.8319603900658637E-8},1.8012709187330166E-7,2.1016926288760232E-6,{"$f":"M505*0.0553151275443457*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P505*0.0553151275443457*1055/1000000","v":2.1041071758648506E-8},{"$f":"0.0016*(Q488*9*12/120.19)","v":3.9121730729066719E-8},{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":8.408065076945509E-8},1.2320238149852182E-7,{"$f":"0.0016*(T488*9*12/120.19)","v":1.3040576909688904E-8},{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":2.8026883589818362E-8},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.5055012845355156E-8},5.6122473344862423E-8,1.7932485484338425E-7,"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.2892366451316454E-6},-5.7102259664283758E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E488*9*12/120.19)","v":6.101746459972197E-8},{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":6.4283930097189773E-10},6.1660303900693872E-8,{"$f":"0.00016*(H488*9*12/120.19)","v":4.1854199487225889E-9},{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.4094792396911967E-11},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.3686103516337499E-11},4.2532008446358384E-9,6.5913504745329706E-8,{"$f":"M505*0.401850859732704*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P505*0.401850859732704*1055/1000000","v":1.528582351931091E-7},{"$f":"0.00016*(Q488*9*12/120.19)","v":3.9121730729066721E-9},{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.1216045602128561E-11},3.9533891185088005E-9,{"$f":"0.00016*(T488*9*12/120.19)","v":1.3040576909688905E-9},{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.3738681867376188E-11},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":7.3799154775358645E-12},1.3251762883138026E-9,5.2785654068226031E-9,"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":6.3197936589930496E-10},9.4173071593337552E-8]
[null,"NOx ","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.3730807857326326E-6},1.3730807857326326E-6,0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":9.4184832973857025E-8},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":5.0592634236871173E-8},1.4477746721072819E-7,1.5178582529433608E-6,{"$f":"M505*0.260265861210973*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P505*0.260265861210973*1055/1000000","v":9.9001356503720457E-8},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":8.8035937122389317E-8},8.8035937122389317E-8,0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":2.9345312374129774E-8},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.576322438160691E-8},4.5108536755736687E-8,1.33144473878126E-7,"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.3498843692099703E-6},9.3517259022585964E-8]
[null,"SOx ","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.7702326568364145E-5},1.7702326568364145E-5,0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.2142699019711611E-6},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":6.5226120889677017E-7},1.8665311108679312E-6,1.9568857679232075E-5,{"$f":"M505*0.346184729976483*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P505*0.346184729976483*1055/1000000","v":1.3168364728697285E-7},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.1349957882201177E-6},1.1349957882201177E-6,0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":3.7833192940670592E-7},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.0322602185763996E-7},5.8155795126434586E-7,1.7165537394844637E-6,"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.7403268752708482E-5},6.0980389654548564E-8]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F500/2.86","v":3.2285125234349674E-7},{"$f":"E498+F498","v":3.2285125234349674E-7},0,{"$f":"I500/2.86","v":2.2145595214303596E-8},{"$f":"J500/2.86","v":1.1895800664062952E-8},{"$f":"SUM(H498:J498)","v":3.4041395878366546E-8},{"$f":"G498+K498","v":3.5689264822186327E-7},{"$f":"M500/2.86","v":0},{"$f":"N500/2.86","v":0},null,{"$f":"P500/2.86","v":8.269067287803408E-10},0,{"$f":"R500/2.86","v":2.0699810853468008E-8},{"$f":"Q498+R498","v":2.0699810853468008E-8},0,{"$f":"U500/2.86","v":6.8999369511560034E-9},{"$f":"V500/2.86","v":3.7063927960057422E-9},{"$f":"SUM(T498:V498)","v":1.0606329747161746E-8},{"$f":"S498+W498","v":3.1306140600629753E-8},"--",{"$f":"Z500/2.86","v":3.1739709975317628E-7},{"$f":"(Q498+T498+W498+P498)-(E498+H498+J498)","v":-4.625641881208648E-10}]
[null,"BOD","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":5.5810472838632548E-7},{"$f":"E499+F499","v":5.5810472838632548E-7},0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.8282525814341562E-8},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":2.0563967308050167E-8},{"$f":"SUM(H499:J499)","v":5.8846493122391733E-8},{"$f":"G499+K499","v":6.1695122150871725E-7},{"$f":"M505*0.0193411218363402*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P505*0.0193411218363402*1055/1000000","v":7.3570820590613804E-9},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.5783235252039996E-8},{"$f":"Q499+R499","v":3.5783235252039996E-8},0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.1927745084013333E-8},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":6.4071467268368628E-9},{"$f":"SUM(T499:V499)","v":1.8334891810850195E-8},{"$f":"S499+W499","v":5.4118127062890191E-8},"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":5.4867627386461359E-7},{"$f":"(Q499+T499+W499+P499)-(E499+H499+J499)","v":5.1280065618614086E-9}]
[null,"COD","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":9.2335458170240071E-7},{"$f":"E500+F500","v":9.2335458170240071E-7},0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.3336402312908285E-8},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":3.4021989899220042E-8},{"$f":"SUM(H500:J500)","v":9.7358392212128321E-8},{"$f":"G500+K500","v":1.020712973914529E-6},{"$f":"M505*0.00621725413258714*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P505*0.00621725413258714*1055/1000000","v":2.3649532443117746E-9},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":5.92014590409185E-8},{"$f":"Q500+R500","v":5.92014590409185E-8},0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.973381968030617E-8},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.0600283396576422E-8},{"$f":"SUM(T500:V500)","v":3.0334103076882588E-8},{"$f":"S500+W500","v":8.9535562117801095E-8},"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":9.0775570529408418E-7},{"$f":"(Q500+T500+W500+P500)-(E500+H500+J500)","v":-1.322933578025679E-9}]
[null,"TDS","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.4278016702184225E-4},{"$f":"E501+F501","v":1.4278016702184225E-4},0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":9.7938346546422177E-6},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":5.2608883916186642E-6},{"$f":"SUM(H501:J501)","v":1.5054723046260882E-5},{"$f":"G501+K501","v":1.5783489006810313E-4},{"$f":"M505*0.359631325*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P505*0.359631325*1055/1000000","v":1.3679853689058957E-7},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":9.1544401005890633E-6},{"$f":"Q501+R501","v":9.1544401005890633E-6},0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.051480033529688E-6},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.6391430376091974E-6},{"$f":"SUM(T501:V501)","v":4.6906230711388854E-6},{"$f":"S501+W501","v":1.3845063171727949E-5},"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.4036808154236575E-4},{"$f":"(Q501+T501+W501+P501)-(E501+H501+J501)","v":-4.3346678358918898E-7}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F505*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.4066094873984241E-5},{"$f":"E503+F503","v":2.4066094873984241E-5},0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.6507849717158364E-6},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":8.8674107752492469E-7},{"$f":"SUM(H503:J503)","v":2.5375260492407613E-6},{"$f":"G503+K503","v":2.6603620923225003E-5},{"$f":"M505*0.169716014150943*1055/1000000","v":0},{"$f":"N505*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P505*0.169716014150943*1055/1000000","v":6.4557508784173895E-8},0,{"$f":"R505*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.5430127907420037E-6},{"$f":"Q503+R503","v":1.5430127907420037E-6},0,{"$f":"U505*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":5.1433759691400128E-7},{"$f":"V505*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.7628327293593233E-7},{"$f":"SUM(T503:V503)","v":7.9062086984993361E-7},{"$f":"S503+W503","v":2.3336336605919372E-6},"--",{"$f":"Z505*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.365952945804407E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$20*'GEMM (2011) Models'!E488*1000)","v":1.4533661977282165E-2},{"$f":"72.5*1000/1055*F488","v":2.9165155871096752E-2},{"$f":"E505+F505","v":4.3698817848378917E-2},"--",{"$f":"72.5*1000/1055*I488","v":2.0005489574381348E-3},{"$f":"43.34*(H488*1000*9*12/120.19)/1055","v":1.0746214489196506E-3},{"$f":"SUM(H505:J505)","v":3.0751704063577854E-3},{"$f":"G505+K505","v":4.6773988254736699E-2},{"$f":"(($V$43*VLOOKUP($B482,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B482,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B482,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M488*1000/1055","v":0},{"$f":"72.5*1000/1055*N488","v":0},null,{"$f":"(($V$42*VLOOKUP($B482,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B482,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B482,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P488*1000/1055","v":3.6055496448184331E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$20*'GEMM (2011) Models'!Q488*1000)","v":9.3183486746366534E-4},{"$f":"72.5*1000/1055*R488","v":1.8699422897120921E-3},{"$f":"Q505+R505","v":2.8017771571757573E-3},"--",{"$f":"72.5*1000/1055*U488","v":6.2331409657069743E-4},{"$f":"43.34*(T488*1000*9*12/120.19)/1055","v":3.3482144743241535E-4},{"$f":"SUM(T505:V505)","v":9.5813554400311278E-4},{"$f":"S505+W505","v":3.75991270117887E-3},"--",{"$f":"72.5*1000/1055*Z488","v":2.8672448442252096E-2}]
[null,"MTCO2e",{"$f":"IF(C490=\"--\",\"--\",(1*C490)+(21*C491)+(310*C492))","v":"--"},"--",1.3843337281061921E-3,2.3158765062686222E-3,3.700210234374814E-3,9.4956715086643725E-5,1.5885477693477999E-4,8.5330953747849046E-5,3.3914244576927274E-4,4.0393526801440873E-3,0,0,null,{"$f":"IF(P490=\"--\",\"--\",(1*P490)+(21*P491)+(310*P492))","v":3.1231048370353404E-5},8.875742659157011E-5,{"$f":"IF(R490=\"--\",\"--\",(1*R490)+(21*R491)+(310*R492))","v":1.4848387699220407E-4},2.3724130358377418E-4,2.9585808863856698E-5,4.9494625664068017E-5,2.6586695690250947E-5,1.0566713021817567E-4,3.4290843380194982E-4,"--",2.2767527805471303E-3,{"$f":"(Q506+T506+W506+P506)-(E506+H506+J506)","v":-1.3093799828967291E-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,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,1727,"X",0.82,null,{"$f":"W508*2204.6*Y508","v":3122022.2439999995}]
[null,"Xylenes"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('Solvent Mass Before (docket)'!C22,'Solvent Mass Before (docket)'!J22)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!D22,'Solvent Mass Before (docket)'!K22)/2.205/1000","v":0},{"$f":"SUM('Solvent Mass Before (docket)'!G22)/2.205/1000+(M515*(1-$V$41)*$V$45)","v":4.2428611234509477E-4},{"$f":"E515","v":4.2428611234509477E-4},{"$f":"E515","v":4.2428611234509477E-4},{"$f":"SUM('Solvent Mass Before (docket)'!H22)/2.205/1000+(M515*(1-$V$41)*(1-$V$45))","v":2.9228626883930127E-5},{"$f":"H515","v":2.9228626883930127E-5},{"$f":"J532*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":2.2896923895089294E-5},{"$f":"H515","v":2.9228626883930127E-5},{"$f":"G515+K515","v":4.5351473922902491E-4},{"$f":"'Solvent Mass Before (docket)'!F22/2.205/1000","v":0},{"$f":"M515*$V$41","v":0},null,{"$f":"'Solvent Mass After (docket)'!$O22/2.205/1000","v":4.5351473922902491E-4},{"$f":"(1-$V$40)*P515*$V$44","v":2.7210884353741481E-5},{"$f":"Q515","v":2.7210884353741481E-5},{"$f":"Q515","v":2.7210884353741481E-5},{"$f":"(1-$V$40)*P515*(1-$V$44)","v":9.0702947845804936E-6},{"$f":"T515","v":9.0702947845804936E-6},{"$f":"V532*1055/'GEMM (2011) LCA Data'!$I$22/1000","v":7.1054261362769727E-6},{"$f":"T515","v":9.0702947845804936E-6},{"$f":"S515+W515","v":3.6281179138321975E-5},{"$f":"P515*$V$40","v":4.1723356009070291E-4},{"$f":"Y515","v":4.1723356009070291E-4}]
[null,"Air emission (tonne)"]
[null,"CO2 ","--","--",{"$f":"3.63*(E515*8*12/106.16)","v":1.3927583311041693E-3},{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.087437255270972E-3},{"$f":"E517+F517","v":3.4801955863751413E-3},{"$f":"3.63*(H515*8*12/106.16)","v":9.5945665943029105E-5},{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.438013710623301E-4},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":7.7736368850761772E-5},{"$f":"SUM(H517:J517)","v":3.1748340585612098E-4},{"$f":"G517+K517","v":3.7976789922312621E-3},{"$f":"M532*79.0676204311955*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":0},null,{"$f":"P532*79.0676204311955*1055/1000000","v":3.0076175345426406E-5},{"$f":"3.63*(Q515*8*12/106.16)","v":8.9322239822831878E-5},{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":1.3387431757999808E-4},{"$f":"Q517+R517","v":2.2319655740282994E-4},{"$f":"3.63*(T515*8*12/106.16)","v":2.9774079940943957E-5},{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":4.4624772526666022E-5},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$7/1000000","v":2.4123328945943366E-5},{"$f":"SUM(T517:V517)","v":9.8522181413553345E-5},{"$f":"S517+W517","v":3.2171873881638331E-4},"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$7/1000/1000","v":2.0527395362266382E-3},{"$f":"(Q517+T517+W517+P517)-(E517+H517+J517)","v":-1.3187456893752046E-3}]
[null,"CH4 ","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.0292822781018785E-5},1.0292822781018785E-5,0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.0906180498342733E-7},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.8330573347793145E-7},1.0923675384613588E-6,1.1385190319480143E-5,{"$f":"M532*0.144574268396226*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":0},null,{"$f":"P532*0.144574268396226*1055/1000000","v":5.4993953567952185E-8},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":6.6011307516013236E-7},6.6011307516013236E-7,0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.2003769172004415E-7},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1894831765689844E-7},{"$f":"SUM(T518:V518)","v":3.389860093769426E-7},9.9909908453707496E-7,"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.0121733819122035E-5},1.0674229466963351E-8]
[null,"N2O","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.7582227264612049E-8},3.7582227264612049E-8,0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.5890003613669098E-9},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":1.3995658425171661E-9},3.9885662038840754E-9,4.1570793468496126E-8,0,{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":0},null,0,0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":2.4102736575587364E-9},2.4102736575587364E-9,0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":8.0342455251957871E-10},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.3431649432152646E-10},1.2377410468411052E-9,3.6480147043998419E-9,"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$11/1000/1000","v":3.6957529415900646E-8},-1.6182479567606084E-10]
[null,"CO ","--","--",{"$f":"0.0016*(E515*8*12/106.16)","v":6.1388796963269173E-7},{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.3110287771118512E-6},1.9249167467445432E-6,{"$f":"0.0016*(H515*8*12/106.16)","v":4.2290100691142313E-8},{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":9.031540237906756E-8},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":4.8822840702965423E-8},1.814283437731753E-7,2.1063450905177183E-6,{"$f":"M532*0.0553151275443457*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":0},null,{"$f":"P532*0.0553151275443457*1055/1000000","v":2.1041071758648506E-8},{"$f":"0.0016*(Q515*8*12/106.16)","v":3.9370684219430033E-8},{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":8.408065076945509E-8},1.2345133498888511E-7,{"$f":"0.0016*(T515*8*12/106.16)","v":1.3123561406476677E-8},{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":2.8026883589818362E-8},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$6/1000000","v":1.5150816326578214E-8},5.6301261322873253E-8,1.7975259631175836E-7,"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$6/1000/1000","v":1.2892366451316454E-6},-5.7516433231937103E-7]
[null,"NMVOC ","--","--",{"$f":"0.00016*(E515*8*12/106.16)","v":6.138879696326917E-8},{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":6.4266179398762406E-10},6.20314587572568E-8,{"$f":"0.00016*(H515*8*12/106.16)","v":4.2290100691142316E-9},{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.4272299381185714E-11},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":2.3932788464690454E-11},4.2972151569601072E-9,6.6328673914216904E-8,{"$f":"M532*0.401850859732704*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":0},null,{"$f":"P532*0.401850859732704*1055/1000000","v":1.528582351931091E-7},{"$f":"0.00016*(Q515*8*12/106.16)","v":3.9370684219430033E-9},{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":4.1216045602128561E-11},3.9782844675451317E-9,{"$f":"0.00016*(T515*8*12/106.16)","v":1.3123561406476677E-9},{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":1.3738681867376188E-11},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$8/1000000","v":7.4268780142764423E-12},1.3335217005293204E-9,5.3118061680744523E-9,"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$8/1000/1000","v":6.3197936589930496E-10},9.3799441635381003E-8]
[null,"NOx ","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.3727016374306056E-6},1.3727016374306056E-6,0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":9.4563981275883881E-8},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":5.1119544091637024E-8},1.4568352536752092E-7,1.5183851627981264E-6,{"$f":"M532*0.260265861210973*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":0},null,{"$f":"P532*0.260265861210973*1055/1000000","v":9.9001356503720457E-8},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":8.8035937122389317E-8},8.8035937122389317E-8,0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":2.9345312374129774E-8},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$9/1000000","v":1.5863534609606749E-8},4.5208846983736523E-8,1.3324478410612585E-7,"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$9/1000/1000","v":1.3498843692099703E-6},9.3090659395819942E-8]
[null,"SOx ","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.7697438431314918E-5},1.7697438431314918E-5,0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.2191580390203871E-6},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":6.5905434912426054E-7},1.8782123881446475E-6,1.9575650819459565E-5,{"$f":"M532*0.346184729976483*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":0},null,{"$f":"P532*0.346184729976483*1055/1000000","v":1.3168364728697285E-7},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.1349957882201177E-6},1.1349957882201177E-6,0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":3.7833192940670592E-7},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$10/1000000","v":2.0451926289098004E-7},5.8285119229768596E-7,1.7178469805178036E-6,"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$10/1000/1000","v":1.7403268752708482E-5},5.5480490460398295E-8]
[null,"Water emission (tonne)"]
[null,"TOC","--","--",0,{"$f":"F527/2.86","v":3.2276210354365536E-7},{"$f":"E525+F525","v":3.2276210354365536E-7},0,{"$f":"I527/2.86","v":2.2234744014144942E-8},{"$f":"J527/2.86","v":1.20196925051337E-8},{"$f":"SUM(H525:J525)","v":3.4254436519278641E-8},{"$f":"G525+K525","v":3.5701654006293402E-7},{"$f":"M527/2.86","v":0},{"$f":"N527/2.86","v":0},null,{"$f":"P527/2.86","v":8.269067287803408E-10},0,{"$f":"R527/2.86","v":2.0699810853468008E-8},{"$f":"Q525+R525","v":2.0699810853468008E-8},0,{"$f":"U527/2.86","v":6.8999369511560034E-9},{"$f":"V527/2.86","v":3.7299786498528851E-9},{"$f":"SUM(T525:V525)","v":1.0629915601008888E-8},{"$f":"S525+W525","v":3.1329726454476893E-8},"--",{"$f":"Z527/2.86","v":3.1739709975317628E-7},{"$f":"(Q525+T525+W525+P525)-(E525+H525+J525)","v":-5.6287017534447047E-10}]
[null,"BOD","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":5.5795061912901181E-7},{"$f":"E526+F526","v":5.5795061912901181E-7},0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.8436635071655164E-8},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":2.0778135974915072E-8},{"$f":"SUM(H526:J526)","v":5.9214771046570236E-8},{"$f":"G526+K526","v":6.1716539017558201E-7},{"$f":"M532*0.0193411218363402*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":0},null,{"$f":"P532*0.0193411218363402*1055/1000000","v":7.3570820590613804E-9},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":3.5783235252039996E-8},{"$f":"Q526+R526","v":3.5783235252039996E-8},0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":1.1927745084013333E-8},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$13/1000000","v":6.4479189910284064E-9},{"$f":"SUM(T526:V526)","v":1.837566407504174E-8},{"$f":"S526+W526","v":5.4158899327081739E-8},"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":5.4867627386461359E-7},{"$f":"(Q526+T526+W526+P526)-(E526+H526+J526)","v":4.9546101591880486E-9}]
[null,"COD","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":9.230996161348543E-7},{"$f":"E527+F527","v":9.230996161348543E-7},0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":6.3591367880454536E-8},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":3.4376320564682381E-8},{"$f":"SUM(H527:J527)","v":9.7967688445136911E-8},{"$f":"G527+K527","v":1.0210673045799912E-6},{"$f":"M532*0.00621725413258714*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":0},null,{"$f":"P532*0.00621725413258714*1055/1000000","v":2.3649532443117746E-9},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":5.92014590409185E-8},{"$f":"Q527+R527","v":5.92014590409185E-8},0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.973381968030617E-8},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$14/1000000","v":1.0667738938579252E-8},{"$f":"SUM(T527:V527)","v":3.0401558618885425E-8},{"$f":"S527+W527","v":8.9603017659803931E-8},"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":9.0775570529408418E-7},{"$f":"(Q527+T527+W527+P527)-(E527+H527+J527)","v":-1.6098087014851824E-9}]
[null,"TDS","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.427407411858303E-4},{"$f":"E528+F528","v":1.427407411858303E-4},0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":9.8332604906541601E-6},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":5.3156792515962019E-6},{"$f":"SUM(H528:J528)","v":1.5148939742250362E-5},{"$f":"G528+K528","v":1.5788968092808066E-4},{"$f":"M532*0.359631325*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":0},null,{"$f":"P532*0.359631325*1055/1000000","v":1.3679853689058957E-7},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":9.1544401005890633E-6},{"$f":"Q528+R528","v":9.1544401005890633E-6},0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":3.051480033529688E-6},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$15/1000000","v":1.6495738230783673E-6},{"$f":"SUM(T528:V528)","v":4.7010538566080554E-6},{"$f":"S528+W528","v":1.3855493957197118E-5},"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.4036808154236575E-4},{"$f":"(Q528+T528+W528+P528)-(E528+H528+J528)","v":-4.7782685809755672E-7}]
[null,"Solid waste (tonne)"]
[null,"Solid waste","--","--",0,{"$f":"F532*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.4059449511888508E-5},{"$f":"E530+F530","v":2.4059449511888508E-5},0,{"$f":"I532*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.6574303338115705E-6},{"$f":"J532*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":8.9597626797154241E-7},{"$f":"SUM(H530:J530)","v":2.553406601783113E-6},{"$f":"G530+K530","v":2.6612856113671622E-5},{"$f":"M532*0.169716014150943*1055/1000000","v":0},{"$f":"N532*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":0},null,{"$f":"P532*0.169716014150943*1055/1000000","v":6.4557508784173895E-8},0,{"$f":"R532*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":1.5430127907420037E-6},{"$f":"Q530+R530","v":1.5430127907420037E-6},0,{"$f":"U532*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":5.1433759691400128E-7},{"$f":"V532*1055*'GEMM (2011) LCA Data'!$P$17/1000000","v":2.7804141818780634E-7},{"$f":"SUM(T530:V530)","v":7.9237901510180768E-7},{"$f":"S530+W530","v":2.3353918058438112E-6},"--",{"$f":"Z532*1055*'GEMM (2011) LCA Data'!$P$17/1000/1000","v":2.365952945804407E-5}]
[null,"Energy / Carbon"]
[null,"MMBTU","--","--",{"$f":"ABS('GEMM (2011) LCA Data'!$D$21*'GEMM (2011) Models'!E515*1000)","v":1.4466244712582529E-2},{"$f":"72.5*1000/1055*F515","v":2.9157102507127365E-2},{"$f":"E532+F532","v":4.3623347219709896E-2},"--",{"$f":"72.5*1000/1055*I515","v":2.0086023214075203E-3},{"$f":"43.34*(H515*1000*8*12/106.16)/1055","v":1.0858133672713907E-3},{"$f":"SUM(H532:J532)","v":3.0944156886789113E-3},{"$f":"G532+K532","v":4.6717762908388805E-2},{"$f":"(($V$43*VLOOKUP($B509,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B509,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B509,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*M515*1000/1055","v":0},{"$f":"72.5*1000/1055*N515","v":0},null,{"$f":"(($V$42*VLOOKUP($B509,'GEMM (2011) LCA Data'!$B$50:$G$67,4,FALSE))-(VLOOKUP('GEMM (2011) Models'!$B509,'GEMM (2011) LCA Data'!$B$50:$G$67,5,FALSE)*VLOOKUP('GEMM (2011) Models'!$B509,'GEMM (2011) LCA Data'!$B$50:$G$67,6,FALSE)))*P515*1000/1055","v":3.6055496448184331E-4},{"$f":"ABS('GEMM (2011) LCA Data'!$D$21*'GEMM (2011) Models'!Q515*1000)","v":9.2776855158256818E-4},{"$f":"72.5*1000/1055*R515","v":1.8699422897120921E-3},{"$f":"Q532+R532","v":2.7977108412946604E-3},"--",{"$f":"72.5*1000/1055*U515","v":6.2331409657069743E-4},{"$f":"43.34*(T515*1000*8*12/106.16)/1055","v":3.3695210388430042E-4},{"$f":"SUM(T532:V532)","v":9.6026620045499785E-4},{"$f":"S532+W532","v":3.7579770417496584E-3},"--",{"$f":"72.5*1000/1055*Z515","v":2.8672448442252096E-2}]
[null,"MTCO2e",{"$f":"IF(C517=\"--\",\"--\",(1*C517)+(21*C518)+(310*C519))","v":"--"},"--",1.3927583311041693E-3,2.3152370241243964E-3,3.7079953552285657E-3,9.5945665943029105E-5,1.5949425907900582E-4,8.6219654664978663E-5,3.4165957968701358E-4,4.0496549349155787E-3,0,0,null,{"$f":"IF(P517=\"--\",\"--\",(1*P517)+(21*P518)+(310*P519))","v":3.1231048370353404E-5},8.9322239822831878E-5,1.4848387699220407E-4,2.3780611681503594E-4,2.9774079940943957E-5,4.9494625664068017E-5,2.6755881729977907E-5,1.0602458733498989E-4,3.4383070415002582E-4,"--",{"$f":"IF(Z517=\"--\",\"--\",(1*Z517)+(21*Z518)+(310*Z519))","v":2.2767527805471303E-3},{"$f":"(Q533+T533+W533+P533)-(E533+H533+J533)","v":-1.3185716962430579E-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,"Cost per Pound",null,"Cost Savings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solent Recovered (tonne): ",null,36826,"X",0.4,null,{"$f":"W535*2204.6*Y535","v":32474639.84}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Costs:",null,{"$f":"SUM(AA535:AA536,AA508,AA481,AA454,AA427,AA400,AA373,AA346,AA319,AA292,AA265,AA238,AA211,AA184,AA157,AA130,AA103,AA76)","v":337261493.72599995}]

{"sheet":"GEMM (2013) Models","index":17,"n_rows":239,"n_cols":9,"rows_kept":239,"cut":false,"hidden":false,"merged":[]}
["**This sheet was modified from GEMM (2013)**"]
[null,"Acetonitrile",null,"C2H3N","Destruct Mass for Energy Recovery","Destruct Mass in Incinerator (I)",null,"No Destruction","TOTAL Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$22","v":0.92},{"$f":"'GEMM Parameters'!$C$22","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$22","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,0.20571200000000001]
[null,"Natural Gas",null,8.214680000000002E-2,null,{"$f":"F28*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":0.11663089950907507}]
[null,"Air",null,1.8706912000000002]
[null,"Crude Oil",null,1.0346596000000001]
[null,"Salt",null,1.2502800000000001E-2]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D4","v":6.4376856555079351},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":1.4661658536585367},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.39596858797168277},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.48872195121951223},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-9.7648511232526408E-2},{"$f":"SUM(D13:H13)","v":8.6908935371251417}]
[null,"CH4",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D4","v":1.1771236932820754E-2},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":1.9524584475779684E-3},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-1.7854922146933957E-4},1.3545146158929383E-2]
[null,"N2O",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D4","v":0},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":7.1290197706409848E-6},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},7.1290197706409848E-6]
[null,"CO",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D4","v":4.5037576846606309E-3},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":6.4624390243902445E-4},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":2.4869069111053765E-4},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":2.1541463414634148E-4},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-6.831418251726699E-5},5.5457927298392679E-3]
[null,"NMVOC",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D4","v":3.271869699943674E-2},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":6.4624390243902443E-5},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":1.2190732079062874E-7},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":2.154146341463415E-5},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-4.9628581176988922E-4},3.2308698948646186E-2]
[null,"NOx",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D4","v":2.1190846419797446E-2},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":2.6038949324455526E-4},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-3.2142833859555205E-4},2.1129807574446449E-2]
[null,"SOx",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D4","v":2.8186360714685287E-2},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":3.3570492663521491E-3},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-4.275381415209571E-4},3.1115871839516477E-2]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D4","v":1.7699609492141422E-4},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":6.1225147758686048E-5},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-2.6847233754353543E-6},{"$f":"SUM(D21:H21)","v":2.3553651930466492E-4}]
[null,"BOD",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D4","v":1.57475413991482E-3},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":1.0583835191049215E-4},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-2.3886285467880157E-5},{"$f":"SUM(D22:H22)","v":1.656706206357432E-3}]
[null,"COD",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D4","v":5.0620883147524463E-4},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":1.7510392258984208E-4},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-7.6783088537451134E-6},{"$f":"SUM(D23:H23)","v":6.7363444521134164E-4}]
[null,"TDS",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D4","v":2.9281182481500002E-2},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":2.7076670012794055E-2},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-4.4414468637499996E-4},{"$f":"SUM(D24:H24)","v":5.5913707807919058E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D4","v":1.3818277872169812E-2},{"$f":"E4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F28*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":4.5638671181816208E-3},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H28*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-2.0959927747641509E-4},{"$f":"SUM(D26:H26)","v":1.8172545712875018E-2}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D4","v":77.175355450236978},{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E4","v":16.814346621393028},{"$f":"G4*HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":5.5308473008900716},{"$f":"HLOOKUP(B2,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G4","v":5.6047822071310094},{"$f":"VLOOKUP(B2,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H4","v":-1.1706161137440758},{"$f":"SUM(D28:H28)","v":103.95471546590701}]
[null,"MTCO2e",null,{"$f":"IF(D13=\"--\",\"--\",(1*D13)+(21*D14)+(310*D15))","v":6.6848816310971708},{"$f":"IF(E13=\"--\",\"--\",(1*E13)+(21*E14)+(310*E15))","v":1.4661658536585367},{"$f":"IF(F13=\"--\",\"--\",(1*F13)+(21*F14)+(310*F15))","v":0.43918021149971881},{"$f":"IF(G13=\"--\",\"--\",(1*G13)+(21*G14)+(310*G15))","v":0.48872195121951223},{"$f":"IF(H13=\"--\",\"--\",(1*H13)+(21*H14)+(310*H15))","v":-0.10139804488338254},{"$f":"SUM(D29:H29)","v":8.9775516025915572}]
[]
[]
[null,"Dichloromethane",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"No Destruction","Total Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$22","v":0.92},{"$f":"'GEMM Parameters'!$C$22","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$22","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,2.0203752000000001]
[null,"Natural Gas",null,0.20274040000000002,null,{"$f":"F58*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":2.8161760187703631E-2}]
[null,"Air",null,0]
[null,"Crude Oil",null,4.1795600000000002E-2]
[null,"Salt",null,0.17636399999999999]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D34","v":1.9872000000000003},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.35402120141342758},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":9.561078979292692E-2},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.11800706713780919},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-4.8626586565185204E-2},{"$f":"SUM(D43:H43)","v":2.5062124717789782}]
[null,"CH4",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D34","v":6.2928000000000003E-3},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":4.7144167462129976E-4},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-8.8913175063679245E-5},6.6753284995576213E-3]
[null,"N2O",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D34","v":0},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":1.7213769764209678E-6},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},1.7213769764209678E-6]
[null,"CO",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D34","v":3.6800000000000001E-3},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":1.5604240282685513E-4},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":6.0048989019623338E-5},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":5.2014134275618375E-5},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-3.4018803439772637E-5},3.9140867226823244E-3]
[null,"NMVOC",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D34","v":9.9360000000000004E-3},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":1.5604240282685515E-5},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":2.9435807729185976E-8},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":5.2014134275618374E-6},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-2.4713827873561282E-4},9.7096968107823617E-3]
[null,"NOx",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D34","v":7.5072000000000012E-3},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":6.2873788121476818E-5},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-1.6006350464474857E-4},7.4100102834767289E-3]
[null,"SOx",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D34","v":7.5256000000000003E-3},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":8.1059493474934096E-4},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-2.1290360893553735E-4},8.1232913258138043E-3]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D34","v":1.6928000000000002E-2},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":1.4783457350448338E-5},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-1.3369270250143667E-6},{"$f":"SUM(D51:H51)","v":1.6941446530325439E-2}]
[null,"BOD",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D34","v":1.6652E-4},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":2.5555785796997511E-5},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-1.1894789929349229E-5},{"$f":"SUM(D52:H52)","v":1.8018099586764827E-4}]
[null,"COD",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D34","v":6.9459999999999994E-2},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":4.2280688022282242E-5},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-3.8236112915410886E-6},{"$f":"SUM(D53:H53)","v":6.9498457076730732E-2}]
[null,"TDS",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D34","v":7.2036000000000001E-3},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":6.537947411805395E-3},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-2.2117326487499999E-4},{"$f":"SUM(D54:H54)","v":1.3520374146930395E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D34","v":3.4040000000000001E-2},{"$f":"E34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F58*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":1.1019938271227708E-3},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H58*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-1.0437534870283019E-4},{"$f":"SUM(D56:H56)","v":3.5037618478419942E-2}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D34","v":20.258724398104267},{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E34","v":3.7142107873853005},{"$f":"G34*HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":1.3354813859628558},{"$f":"HLOOKUP(B32,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G34","v":1.2380702624617668},{"$f":"VLOOKUP(B32,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H34","v":-0.58293838862559244},{"$f":"SUM(D58:H58)","v":25.963548445288598}]
[null,"MTCO2e",null,{"$f":"IF(D43=\"--\",\"--\",(1*D43)+(21*D44)+(310*D45))","v":2.1193488000000005},{"$f":"IF(E43=\"--\",\"--\",(1*E43)+(21*E44)+(310*E45))","v":0.35402120141342758},{"$f":"IF(F43=\"--\",\"--\",(1*F43)+(21*F44)+(310*F45))","v":0.10604469182266471},{"$f":"IF(G43=\"--\",\"--\",(1*G43)+(21*G44)+(310*G45))","v":0.11800706713780919},{"$f":"IF(H43=\"--\",\"--\",(1*H43)+(21*H44)+(310*H45))","v":-5.0493763241522466E-2},{"$f":"SUM(D59:H59)","v":2.6469279971323796}]
[]
[]
[null,"Methanol",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"Process","Total Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$16","v":0},{"$f":"'GEMM Parameters'!$C$16","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$16","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,0]
[null,"Natural Gas",null,0,null,{"$f":"F88*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":7.4716669998001209E-2}]
[null,"Air",null,0]
[null,"Crude Oil",null,0]
[null,"Salt",null,0]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.93926250000000011},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.25366737666935929},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.31308750000000002},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-0.20547697859556918},{"$f":"SUM(D73:H73)","v":1.3005403980737902}]
[null,"CH4",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":1.250793692979636E-3},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-3.7571237999469331E-4},8.7508131298494264E-4]
[null,"N2O",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":4.5670282905668814E-6},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},4.5670282905668814E-6]
[null,"CO",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":4.1400000000000009E-4},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":1.5931747399268816E-4},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":1.3800000000000002E-4},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-1.4375018770586851E-4},5.6756728628681971E-4]
[null,"NMVOC",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":4.140000000000001E-5},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":7.8096877381496537E-8},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":1.3800000000000002E-5},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-1.0443099217303639E-3},-9.8903182485298238E-4]
[null,"NOx",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":1.6681201910979324E-4},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-6.7636590682201684E-4},-5.0955388771222365E-4]
[null,"SOx",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":2.150609686256846E-3},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-8.9964756702638651E-4},1.2509621192304595E-3]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":3.9222360282908255E-5},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-5.6493318800911965E-6},{"$f":"SUM(D81:H81)","v":3.3573028402817057E-5}]
[null,"BOD",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":6.7802694192659044E-5},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-5.0262740372189115E-5},{"$f":"SUM(D82:H82)","v":1.7539953820469929E-5}]
[null,"COD",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":1.1217595040911758E-4},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-1.6157089177060818E-5},{"$f":"SUM(D83:H83)","v":9.6018861232056768E-5}]
[null,"TDS",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":1.7345991726946192E-2},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-9.3459190584375008E-4},{"$f":"SUM(D84:H84)","v":1.6411399821102443E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D64","v":0},{"$f":"E64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F88*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":2.9237273725851009E-3},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H88*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-4.4104949177476414E-4},{"$f":"SUM(D86:H86)","v":2.482677880810337E-3}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D64","v":0},{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E64","v":10.800778714064796},{"$f":"G64*HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":3.5431990521327021},{"$f":"HLOOKUP(B62,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G64","v":3.6002595713549321},{"$f":"VLOOKUP(B62,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H64","v":-2.4632701421800949},{"$f":"SUM(D88:H88)","v":15.480967195372335}]
[null,"MTCO2e",null,{"$f":"IF(D73=\"--\",\"--\",(1*D73)+(21*D74)+(310*D75))","v":0},{"$f":"IF(E73=\"--\",\"--\",(1*E73)+(21*E74)+(310*E75))","v":0.93926250000000011},{"$f":"IF(F73=\"--\",\"--\",(1*F73)+(21*F74)+(310*F75))","v":0.28134982299200739},{"$f":"IF(G73=\"--\",\"--\",(1*G73)+(21*G74)+(310*G75))","v":0.31308750000000002},{"$f":"IF(H73=\"--\",\"--\",(1*H73)+(21*H74)+(310*H75))","v":-0.21336693857545774},{"$f":"SUM(D89:H89)","v":1.3203328844165496}]
[]
[]
[null,"Toluene",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"Process","TOTAL Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$16","v":0},{"$f":"'GEMM Parameters'!$C$16","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$16","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,0]
[null,"Natural Gas",null,0,null,{"$f":"F118*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":0.18164243628773896}]
[null,"Air",null,0]
[null,"Crude Oil",null,0]
[null,"Salt",null,0]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":2.2834252224875189},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.61668648115841618},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.76114174082917296},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-6.6317966636665185E-2},{"$f":"SUM(D103:H103)","v":3.594935477838443}]
[null,"CH4",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":3.0407834515675971E-3},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-1.2126166761733489E-4},2.9195217839502624E-3]
[null,"N2O",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":1.1102825451345573E-5},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},1.1102825451345573E-5]
[null,"CO",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":1.0064684176253526E-3},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":3.8731402403258244E-4},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":3.3548947254178425E-4},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-4.639556322782E-5},1.6828763509718996E-3]
[null,"NMVOC",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":1.0064684176253528E-4},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":1.8986000144839615E-7},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":3.3548947254178428E-5},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-3.3705240860080527E-4},-2.0266675958264315E-4]
[null,"NOx",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":4.0553388626648221E-4},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-2.1829799109070386E-4},1.8723589517577834E-4]
[null,"SOx",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":5.228310936851892E-3},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-2.9036244226777553E-4},4.937948494584116E-3]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":9.5352818573599384E-5},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-1.8233293369606506E-6},{"$f":"SUM(D111:H111)","v":9.3529489236638728E-5}]
[null,"BOD",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":1.6483398631599329E-4},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-1.6222365940230349E-5},{"$f":"SUM(D112:H112)","v":1.4861162037576293E-4}]
[null,"COD",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":2.7270906112049418E-4},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-5.2147219037074595E-6},{"$f":"SUM(D113:H113)","v":2.6749433921678672E-4}]
[null,"TDS",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":4.216954793614007E-2},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-3.0164077384375003E-4},{"$f":"SUM(D114:H114)","v":4.1867907162296318E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D94","v":0},{"$f":"E94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F118*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":7.1078243049605217E-3},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H118*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-1.4234930686910378E-4},{"$f":"SUM(D116:H116)","v":6.9654749980914178E-3}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D94","v":0},{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E94","v":23.482153811339991},{"$f":"G94*HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":8.613811457322825},{"$f":"HLOOKUP(B92,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G94","v":7.827384603779997},{"$f":"VLOOKUP(B92,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H94","v":-0.79502369668246442},{"$f":"SUM(D118:H118)","v":39.12832617576035}]
[null,"MTCO2e",null,{"$f":"IF(D103=\"--\",\"--\",(1*D103)+(21*D104)+(310*D105))","v":0},{"$f":"IF(E103=\"--\",\"--\",(1*E103)+(21*E104)+(310*E105))","v":2.2834252224875189},{"$f":"IF(F103=\"--\",\"--\",(1*F103)+(21*F104)+(310*F105))","v":0.68398480953125296},{"$f":"IF(G103=\"--\",\"--\",(1*G103)+(21*G104)+(310*G105))","v":0.76114174082917296},{"$f":"IF(H103=\"--\",\"--\",(1*H103)+(21*H104)+(310*H105))","v":-6.8864461656629211E-2},{"$f":"SUM(D119:H119)","v":3.6596873111913153}]
[]
[]
[null,"Cyclohexane",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"No Destruction","TOTAL Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$16","v":0},{"$f":"'GEMM Parameters'!$C$16","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$16","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,0]
[null,"Natural Gas",null,0,null,{"$f":"F148*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":0.17045628136426133}]
[null,"Air",null,0]
[null,"Crude Oil",null,0]
[null,"Salt",null,0]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":2.1428041825095061},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.57870884411260681},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.71426806083650196},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-7.1457361964692878E-2},{"$f":"SUM(D133:H133)","v":3.364323725493922}]
[null,"CH4",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":2.8535217330333904E-3},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-1.3065899506308959E-4},2.7228627379703007E-3]
[null,"N2O",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":1.0419075948061328E-5},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},1.0419075948061328E-5]
[null,"CO",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":9.4448669201520948E-4},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":3.634619178540415E-4},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":3.1482889733840309E-4},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-4.9991046518202467E-5},1.5727864606894517E-3]
[null,"NMVOC",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":9.4448669201520954E-5},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":1.7816778109847124E-7},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":3.1482889733840309E-5},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-3.6317271448343095E-4},-2.370629877669712E-4]
[null,"NOx",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":3.8055973941397697E-4},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-2.3521527206941706E-4},1.4534446734455991E-4]
[null,"SOx",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":4.9063338849966069E-3},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-3.1286444971624687E-4},4.5934694352803597E-3]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":8.9480669846938988E-5},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-1.9646305672467215E-6},{"$f":"SUM(D141:H141)","v":8.7516039279692272E-5}]
[null,"BOD",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":1.5468295253078107E-4},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-1.7479538859592459E-5},{"$f":"SUM(D142:H142)","v":1.3720341367118861E-4}]
[null,"COD",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":2.5591471576224547E-4},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-5.6188434223256237E-6},{"$f":"SUM(D143:H143)","v":2.5029587233991985E-4}]
[null,"TDS",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":3.9572604700257481E-2},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-3.2501680996874991E-4},{"$f":"SUM(D144:H144)","v":3.9247587890288732E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D124","v":0},{"$f":"E124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F148*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":6.6701004697758961E-3},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H148*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-1.5338084778891508E-4},{"$f":"SUM(D146:H146)","v":6.5167196219869808E-3}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D124","v":0},{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E124","v":24.929157942491017},{"$f":"G124*HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":8.0833438451696633},{"$f":"HLOOKUP(B122,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G124","v":8.3097193141636723},{"$f":"VLOOKUP(B122,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H124","v":-0.85663507109004733},{"$f":"SUM(D148:H148)","v":40.465586030734308}]
[null,"MTCO2e",null,{"$f":"IF(D133=\"--\",\"--\",(1*D133)+(21*D134)+(310*D135))","v":0},{"$f":"IF(E133=\"--\",\"--\",(1*E133)+(21*E134)+(310*E135))","v":2.1428041825095061},{"$f":"IF(F133=\"--\",\"--\",(1*F133)+(21*F134)+(310*F135))","v":0.64186271405020701},{"$f":"IF(G133=\"--\",\"--\",(1*G133)+(21*G134)+(310*G135))","v":0.71426806083650196},{"$f":"IF(H133=\"--\",\"--\",(1*H133)+(21*H134)+(310*H135))","v":-7.4201200861017766E-2},{"$f":"SUM(D149:H149)","v":3.4247337565351974}]
[]
[]
[null,"Ethylbenzene",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"No Destruction","TOTAL Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$16","v":0},{"$f":"'GEMM Parameters'!$C$16","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$16","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,0]
[null,"Natural Gas",null,0,null,{"$f":"F178*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":0.18017584325064351}]
[null,"Air",null,0]
[null,"Crude Oil",null,0]
[null,"Salt",null,0]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":2.2649886963074604},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.61170731374675946},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.7549962321024869},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-6.6317966636665185E-2},{"$f":"SUM(D163:H163)","v":3.5653742755200413}]
[null,"CH4",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":3.016231964984805E-3},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-1.2126166761733489E-4},2.8949702973674702E-3]
[null,"N2O",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":1.1013180504758118E-5},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},1.1013180504758118E-5]
[null,"CO",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":9.9834212509419752E-4},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":3.841868250012075E-4},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":3.3278070836473256E-4},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-4.639556322782E-5},1.6689140952323175E-3]
[null,"NMVOC",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":9.983421250941975E-5},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":1.8832705924701508E-7},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":3.3278070836473259E-5},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-3.3705240860080527E-4},-2.0375179819566525E-4]
[null,"NOx",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":4.0225957886310358E-4},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-2.1829799109070386E-4},1.8396158777239972E-4]
[null,"SOx",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":5.1860972087580315E-3},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-2.9036244226777553E-4},4.8957347664902555E-3]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":9.4582933613644642E-5},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-1.8233293369606506E-6},{"$f":"SUM(D171:H171)","v":9.2759604276683986E-5}]
[null,"BOD",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":1.6350310581500298E-4},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-1.6222365940230349E-5},{"$f":"SUM(D172:H172)","v":1.4728073987477263E-4}]
[null,"COD",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":2.7050719013502363E-4},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-5.2147219037074595E-6},{"$f":"SUM(D173:H173)","v":2.6529246823131617E-4}]
[null,"TDS",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":4.1829068218709742E-2},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-3.0164077384375003E-4},{"$f":"SUM(D174:H174)","v":4.152742744486599E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D154","v":0},{"$f":"E154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F178*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":7.0504352616973069E-3},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H178*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-1.4234930686910378E-4},{"$f":"SUM(D176:H176)","v":6.9080859548282031E-3}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D154","v":0},{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E154","v":23.625531400044483},{"$f":"G154*HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":8.5442629742461556},{"$f":"HLOOKUP(B152,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G154","v":7.8751771333481617},{"$f":"VLOOKUP(B152,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H154","v":-0.79502369668246442},{"$f":"SUM(D178:H178)","v":39.249947810956336}]
[null,"MTCO2e",null,{"$f":"IF(D163=\"--\",\"--\",(1*D163)+(21*D164)+(310*D165))","v":0},{"$f":"IF(E163=\"--\",\"--\",(1*E163)+(21*E164)+(310*E165))","v":2.2649886963074604},{"$f":"IF(F163=\"--\",\"--\",(1*F163)+(21*F164)+(310*F165))","v":0.67846227096791534},{"$f":"IF(G163=\"--\",\"--\",(1*G163)+(21*G164)+(310*G165))","v":0.7549962321024869},{"$f":"IF(H163=\"--\",\"--\",(1*H163)+(21*H164)+(310*H165))","v":-6.8864461656629211E-2},{"$f":"SUM(D179:H179)","v":3.6295827377212331}]
[]
[]
[null,"n-Hexane",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"No Destruction","TOTAL Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$16","v":0},{"$f":"'GEMM Parameters'!$C$16","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$16","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,0]
[null,"Natural Gas",null,0,null,{"$f":"F208*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":0.16648022095411663}]
[null,"Air",null,0]
[null,"Crude Oil",null,0]
[null,"Salt",null,0]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":2.0928211674596726},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.56520989115140963},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.69760705581989091},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-7.1457361964692878E-2},{"$f":"SUM(D193:H193)","v":3.2841807524662805}]
[null,"CH4",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":2.7869605321119884E-3},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-1.3065899506308959E-4},2.6563015370488986E-3]
[null,"N2O",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":1.0176040754193347E-5},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},1.0176040754193347E-5]
[null,"CO",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":9.224556110015087E-4},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":3.549838111476862E-4},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":3.0748520366716953E-4},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-4.9991046518202467E-5},1.5349335792981622E-3]
[null,"NMVOC",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":9.2245561100150875E-5},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":1.7401184237260455E-7},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":3.0748520366716958E-5},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-3.6317271448343095E-4},-2.4000462117419052E-4]
[null,"NOx",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":3.7168280920367051E-4},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-2.3521527206941706E-4},1.3646753713425345E-4]
[null,"SOx",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":4.7918888216469105E-3},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-3.1286444971624687E-4},4.4790243719306632E-3]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":8.7393445216645948E-5},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-1.9646305672467215E-6},{"$f":"SUM(D201:H201)","v":8.5428814649399231E-5}]
[null,"BOD",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":1.5107482052907658E-4},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-1.7479538859592459E-5},{"$f":"SUM(D202:H202)","v":1.3359528166948412E-4}]
[null,"COD",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":2.4994525331960738E-4},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-5.6188434223256237E-6},{"$f":"SUM(D203:H203)","v":2.4432640989728176E-4}]
[null,"TDS",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":3.86495347751383E-2},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-3.2501680996874991E-4},{"$f":"SUM(D204:H204)","v":3.8324517965169551E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D184","v":0},{"$f":"E184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F208*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":6.5145138161348407E-3},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H208*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-1.5338084778891508E-4},{"$f":"SUM(D206:H206)","v":6.3611329683459254E-3}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D184","v":0},{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E184","v":25.532536587164749},{"$f":"G184*HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":7.8947918998430842},{"$f":"HLOOKUP(B182,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G184","v":8.5108455290549152},{"$f":"VLOOKUP(B182,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H184","v":-0.85663507109004733},{"$f":"SUM(D208:H208)","v":41.081538944972699}]
[null,"MTCO2e",null,{"$f":"IF(D193=\"--\",\"--\",(1*D193)+(21*D194)+(310*D195))","v":0},{"$f":"IF(E193=\"--\",\"--\",(1*E193)+(21*E194)+(310*E195))","v":2.0928211674596726},{"$f":"IF(F193=\"--\",\"--\",(1*F193)+(21*F194)+(310*F195))","v":0.62689063495956132},{"$f":"IF(G193=\"--\",\"--\",(1*G193)+(21*G194)+(310*G195))","v":0.69760705581989091},{"$f":"IF(H193=\"--\",\"--\",(1*H193)+(21*H194)+(310*H195))","v":-7.4201200861017766E-2},{"$f":"SUM(D209:H209)","v":3.3431176573781074}]
[]
[]
[null,"Tetrahydrofuran",null,null,"Destruct Mass for Energy Recovery","Destruct Mass in Incinerator",null,"Process","TOTAL Reductions"]
[null,"Mass (tonne)",null,"Create C","Destruct ER","NG","Destruct I","Steam"]
[null,"Mass",null,{"$f":"'GEMM Parameters'!$B$22","v":0.92},{"$f":"'GEMM Parameters'!$C$22","v":0.69000000000000006},null,{"$f":"'GEMM Parameters'!$D$22","v":0.23},{"$f":"'GEMM Parameters'!$E$16","v":-1.25}]
[null,"Feedstock Uses (tonne)"]
[null,"Water",null,3.4835188969372215]
[null,"Natural Gas",null,1.7319207879879994,null,{"$f":"F238*1055/'GEMM (2013) LCA Data'!$C$43/1000","v":0.13264540582169426}]
[null,"Air",null,3.5942647623079687]
[null,"Crude Oil",null,0]
[null,"Salt",null,0]
[null,"Sulfur",null,0]
[null,"Air emission (tonne)"]
[null,"CO2",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,7,FALSE)*D214","v":11.776000000000002},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":1.667484049930652},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$29/1000/1000","v":0.45033875469733686},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$49","v":0.55582801664355064},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$29/1000/1000","v":-8.2526828825060267E-2},{"$f":"SUM(D223:H223)","v":14.36712399244648}]
[null,"CH4",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,8,FALSE)*D214","v":1.7940000000000001E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$30/1000/1000","v":2.2205491359416564E-3},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$50","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$30/1000/1000","v":-1.5089939263856131E-4},2.0009649743303097E-2]
[null,"N2O",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,9,FALSE)*D214","v":0},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$31/1000/1000","v":8.107900432629136E-6},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$51","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$31/1000/1000","v":0},8.107900432629136E-6]
[null,"CO",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,10,FALSE)*D214","v":0.36708000000000002},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":7.3497919556172E-4},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$32/1000/1000","v":2.8283823399534105E-4},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$52","v":2.4499306518723998E-4},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$32/1000/1000","v":-5.7735164374410867E-5},0.36828507533036986]
[null,"NMVOC",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,11,FALSE)*D214","v":4.2964000000000009E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":7.3497919556172003E-5},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$33/1000/1000","v":1.3864632877713672E-7},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$53","v":2.4499306518724001E-5},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$33/1000/1000","v":-4.1943183484600955E-4},4.2642704037557676E-2]
[null,"NOx",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,12,FALSE)*D214","v":4.922E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$34/1000/1000","v":2.9614339037522234E-4},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$54","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$34/1000/1000","v":-2.7165249263895339E-4},4.9244490897736269E-2]
[null,"SOx",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,13,FALSE)*D214","v":5.3728000000000005E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$35/1000/1000","v":3.8180033265031378E-3},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$55","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$35/1000/1000","v":-3.613303119129546E-4},5.7184673014590189E-2]
[null,"Water emission (tonne)"]
[null,"TOC",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,15,FALSE)*D214","v":6.2192000000000002E-3},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$37/1000/1000","v":6.9631929489767771E-5},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$57","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$37/1000/1000","v":-2.2689716786321061E-6},{"$f":"SUM(D231:H231)","v":6.2865629578111358E-3}]
[null,"BOD",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,16,FALSE)*D214","v":6.8172000000000003E-4},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$38/1000/1000","v":1.2037094114646817E-4},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$58","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$38/1000/1000","v":-2.0187295916680094E-5},{"$f":"SUM(D232:H232)","v":7.8190364522978803E-4}]
[null,"COD",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,17,FALSE)*D214","v":2.07E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$39/1000/1000","v":1.9914731834073582E-4},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$59","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$39/1000/1000","v":-6.4892590008878229E-6},{"$f":"SUM(D233:H233)","v":2.0892658059339847E-2}]
[null,"TDS",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,18,FALSE)*D214","v":3.7260000000000001E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$40/1000/1000","v":3.0794548419543863E-2},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$60","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$40/1000/1000","v":-3.7536519546875003E-4},{"$f":"SUM(D234:H234)","v":6.767918322407511E-2}]
[null,"Solid waste (tonne)"]
[null,"Solid waste",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,20,FALSE)*D214","v":4.9588E-2},{"$f":"E214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"F238*1055*'GEMM (2013) LCA Data'!$C$42/1000/1000","v":5.1905284839236189E-3},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$62","v":0},{"$f":"H238*1055*'GEMM (2013) LCA Data'!$D$42/1000/1000","v":-1.7714108977004715E-4},{"$f":"SUM(D236:H236)","v":5.4601387394153572E-2}]
[null,"Energy / Carbon"]
[null,"MMBTU",null,{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,22,FALSE)/1055*1000*D214","v":110.60431848341231},{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*E214","v":18.363410645862199},{"$f":"G214*HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,3,FALSE)/HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,2,FALSE)*12*'GEMM (2013) LCA Data'!$C$64*1000/1055","v":6.2902840315254629},{"$f":"HLOOKUP(B212,'GEMM (2013) LCA Data'!$C$2:$AB$23,4,FALSE)*1000/1055*G214","v":6.1211368819540661},{"$f":"VLOOKUP(B212,'GEMM (2013) LCA Data'!$B$69:$D$90,3,FALSE)/1055*1000*H214","v":-0.98933649289099523},{"$f":"SUM(D238:H238)","v":140.38981354986305}]
[null,"MTCO2e",null,{"$f":"IF(D223=\"--\",\"--\",(1*D223)+(21*D224)+(310*D225))","v":12.152740000000001},{"$f":"IF(E223=\"--\",\"--\",(1*E223)+(21*E224)+(310*E225))","v":1.667484049930652},{"$f":"IF(F223=\"--\",\"--\",(1*F223)+(21*F224)+(310*F225))","v":0.49948373568622667},{"$f":"IF(G223=\"--\",\"--\",(1*G223)+(21*G224)+(310*G225))","v":0.55582801664355064},{"$f":"IF(H223=\"--\",\"--\",(1*H223)+(21*H224)+(310*H225))","v":-8.5695716070470052E-2},{"$f":"SUM(D239:H239)","v":14.78984008618996}]

{"sheet":"GEMM (2011) LCA Data","index":18,"n_rows":67,"n_cols":25,"rows_kept":67,"cut":false,"hidden":true,"merged":[[0,12,0,15]]}
["**This sheet was copied from GEMM (2011) with no modifications**",null,null,null,null,null,null,null,null,null,null,null,"Comparison of Natural Gas LCI Data"]
[null,null,null,null,null,null,null,"Table for Presentation of Data",null,null,null,null,null,null,"Old Data","New Data"]
[null,"Chemical","LHV (kJ/kg-solvent)","LHV (MMBTU/kg-solvent)","LHV (MJ/kg-C)",null,null,"Chemical","LHV (MJ/kg-solvent)","LHV (BTU/lb-solvent)",null,null,null,null,"Heating by\nNatural gas \ncombustion [1MJ heat potential]","Natural Gas (Franklin Associates Data) (cradle-to-gate, including combustion of the natural gas) (basis is 1 MJ of LHV)"]
[null,"Acetonitrile",25708.892297927021,2.4368618291873954E-2,43.919357675625328,null,null,"Acetonitrile",{"$f":"C4/1000","v":25.708892297927022},{"$f":"D4*(10^6)/2.2","v":11076.644678124523},null,null,"Air emission"]
[null,"n-Butyl alcohol",28490.154992471085,2.7004886248787757E-2,43.993547667540774,null,null,"n-Butyl alcohol",{"$f":"C5/1000","v":28.490154992471084},{"$f":"D5*(10^6)/2.2","v":12274.948294903525},null,null,"CH4","g",0.16000116301886794,{"$f":"0.000334609041546688*1000","v":0.33460904154668802}]
[null,"Chlorobenzene",23629.021260066474,2.239717654982604E-2,36.940036569903924,null,null,"Chlorobenzene",23.629021260066473,10180.534795375472,null,null,"CO","g",1.662950535013076E-2,{"$f":"0.0000426201919417583*1000","v":4.2620191941758298E-2}]
[null,"Chloroform",3277.7655566762551,3.1068867835793886E-3,32.608304346334279,null,null,"Chloroform",3.2777655566762549,1412.2212652633582,null,null,"CO2","g",70.37018384354117,{"$f":"0.0678604299457232*1000","v":67.860429945723197}]
[null,"chloromethane","--","--","--",null,null,"Chloromethane","--","--",null,null,"NMVOC","g",0.39180699916981027,{"$f":"(2.08922713914238E-08)*1000","v":2.0892271391423802E-5}]
[null,"cyclohexane",38116.321201924671,3.6129214409407272E-2,44.553744338249722,null,null,"Cyclohexane",38.11632120192467,16422.370186094213,null,null,"NOx","g",0.22317180320460786,{"$f":"0.0000446251129551422*1000","v":4.4625112955142203E-2}]
[null,"dichloromethane",5678.9744647702773,5.3829141846163768E-3,40.178744338249714,null,null,"Dichloromethane",5.6789744647702776,2446.7791748256254,null,null,"SOx","g",2.6732057777134801E-2,{"$f":"0.000575325451270198*1000","v":0.57532545127019796}]
[null,"N,N-dimethylformamide",21124.521590136646,2.0023243213399662E-2,42.835835446665968,null,null,"N,N-Dimethylformamide",21.124521590136645,9101.4741879089361,null,null,"N2O","g",null,{"$f":"(1.22175940572805E-06)*1000","v":1.2217594057280499E-3}]
[null,"ethanol",22776.581863860385,2.1589177122142547E-2,43.75001766349849,null,null,"Ethanol",22.776581863860386,9813.262328246612,null,null,"Water emission"]
[null,"ethylbenzene",36123.095111662216,3.4239900579774614E-2,39.946122677646464,null,null,"Ethylbenzene",36.123095111662217,15563.591172624823,null,null,"BOD5","g",4.1490314248200745E-6,{"$f":"0.0000181383985587927*1000","v":1.81383985587927E-2}]
[null,"n-hexane",39038.878405012765,3.7003676213282245E-2,46.721946557777088,null,null,"n-Hexane",39.038878405012767,16819.852824219201,null,null,"COD","g",6.8412659793814441E-5,{"$f":"0.0000300090154448794*1000","v":3.0009015444879401E-2}]
[null,"methanol",16514.234120780231,1.5653302484151876E-2,44.03795765541394,null,null,"Methanol",16.51423412078023,7115.137492796307,null,null,"TDS","g",2.7210000000000003E-3,{"$f":"0.00464035411995377*1000","v":4.6403541199537699}]
[null,"methyl tert-butyl ether",30523.090765837915,2.8931839588471956E-2,44.838420335015897,null,null,"Methyl tert-butyl ether",30.523090765837914,13150.836176578161]
[null,"methyl isobutyl ketone",29677.212383725833,2.8130059131493683E-2,41.284299893805269,null,null,"Methyl isobutyl ketone",29.677212383725834,12786.39051431531,null,null,"Solid waste","g",8.7747679245283011E-2,{"$f":"0.000782147862893361*1000","v":0.78214786289336102}]
[null,"tetrahydrofuran",28077.388741137129,2.6613638617191591E-2,42.174577671583059,null,null,"Tetrahydrofuran",28.077388741137128,12097.108462359813]
[null,"Toluene",35903.872856469112,3.4032106972956506E-2,39.383129107084102,null,null,"Toluene",35.903872856469114,15469.139533162046,null,null,null,null,null,1,"MMBTU"]
[null,"1,2,4-trimethylbenzene",36128.402605150659,3.4244931379289724E-2,40.20622878808387,null,null,"1,2,4-Trimethylbenzene",36.128402605150661,15565.877899677145,null,null,null,null,null,{"$f":"P19*1055","v":1055},"MJ"]
[null,"Xylenes (mixed isomers)",35970.746455545668,3.4095494270659402E-2,39.777650455424244,null,null,"Xylenes (mixed isomers)",35.970746455545665,15497.951941208818,null,null,null,null,null,{"$f":"((P7/1000)+(21*P5/1000)+(310*P11/1000))/1000*P20","v":7.9405593321848197E-2},"metric tonne GHG"]
[null,null,null,null,null,null,null,"Natural Gas",50.03,{"$f":"I22*(10^6)/1055/2.2","v":21555.364067212406}]
[]
[]
[null,"Water","J/mol","MMBTU/kg"]
[null,"Heat liquid from 25 to 100 oC",5681.2882355632728,{"$f":"C26/18.0153/1055/(10^6)","v":2.9891854880504145E-7}]
[null,"Evaporate Water",40660.532099999997,{"$f":"C27/18.0153/1055/(10^6)","v":2.1393364928909955E-6}]
[]
[]
[null,null,"Acetone","Acetonitrile","n-Butanol","Chlorobenzene","Chloroform","Chloromethane","Cyclohexane","Dichloromethane","Dimethylformamide (DMF)","Ethanol","Ethyl acetate","Ethylbenzene","Ethyl ether","Hexane","Isopropyl alcohol","Methanol","Methyl tert-butyl ether","Methyl isobutyl ketone","Tetrahydrofuran (THF)","Toluene ","1,2,4-Trimethylbenzene","Xylenes","Average"]
[null,"Air emission [kg/kg of solvent]"]
[null,"CO2 ",{"$f":"4600/1000","v":4.5999999999999996},0,0,0,{"$f":"J32","v":2.16},0,0,{"$f":"2.16","v":2.16},{"$f":"1.99","v":1.99},{"$f":"2.06","v":2.06},2.84,0,{"$f":"5.18","v":5.18},{"$f":"619/1000","v":0.61899999999999999},{"$f":"3.5","v":3.5},{"$f":"1.05","v":1.05},{"$f":"O32","v":5.18},0,12.8,{"$f":"697/1000","v":0.69699999999999995},0,0,{"$f":"AVERAGE(C32:X32)","v":2.0380000000000003}]
[null,"CH4 ",{"$f":"12.4/1000","v":1.24E-2},0,0,0,{"$f":"J33","v":6.8399999999999997E-3},0,0,{"$f":"6.84/1000","v":6.8399999999999997E-3},{"$f":"12.4/1000","v":1.24E-2},{"$f":"2.83/1000","v":2.8300000000000001E-3},{"$f":"14.7/1000","v":1.47E-2},0,{"$f":"11.4/1000","v":1.14E-2},{"$f":"3.77/1000","v":3.7699999999999999E-3},{"$f":"9.73/1000","v":9.7300000000000008E-3},{"$f":"8.31/1000","v":8.3099999999999997E-3},{"$f":"O33","v":1.14E-2},0,{"$f":"19.5/1000","v":1.95E-2},{"$f":"4.32/1000","v":4.3200000000000001E-3},0,0,{"$f":"AVERAGE(C33:X33)","v":5.6563636363636365E-3}]
[null,"N2O",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CO ",{"$f":"3.69/1000","v":3.6900000000000001E-3},0,0,0,{"$f":"J35","v":4.0000000000000001E-3},0,0,{"$f":"4/1000","v":4.0000000000000001E-3},{"$f":"51.1/1000","v":5.11E-2},{"$f":"2.85/1000","v":2.8500000000000001E-3},{"$f":"10.3/1000","v":1.03E-2},0,{"$f":"5.69/1000","v":5.6900000000000006E-3},{"$f":"0.635/1000","v":6.3500000000000004E-4},{"$f":"2.72/1000","v":2.7200000000000002E-3},{"$f":"4.21/1000","v":4.2100000000000002E-3},{"$f":"O35","v":5.6900000000000006E-3},0,{"$f":"399/1000","v":0.39900000000000002},{"$f":"0.544/1000","v":5.44E-4},0,0,{"$f":"AVERAGE(C35:X35)","v":2.2474045454545455E-2}]
[null,"NMVOC ",{"$f":"25.6/1000","v":2.5600000000000001E-2},0,0,0,1.0800000000000001E-2,0,0,{"$f":"10.8/1000","v":1.0800000000000001E-2},{"$f":"19.2/1000","v":1.9199999999999998E-2},{"$f":"7.52/1000","v":7.5199999999999998E-3},{"$f":"16.6/1000","v":1.66E-2},0,{"$f":"13.1/1000","v":1.3099999999999999E-2},{"$f":"10.4/1000","v":1.04E-2},{"$f":"19.9/1000","v":1.9899999999999998E-2},{"$f":"13.1/1000","v":1.3099999999999999E-2},{"$f":"O36","v":1.3099999999999999E-2},0,{"$f":"46.7/1000","v":4.6700000000000005E-2},{"$f":"9.33/1000","v":9.3299999999999998E-3},0,0,9.8250000000000004E-3]
[null,"NOx ",{"$f":"19.2/1000","v":1.9199999999999998E-2},0,0,0,8.1600000000000006E-3,0,0,{"$f":"8.16/1000","v":8.1600000000000006E-3},{"$f":"9.44/1000","v":9.4399999999999987E-3},{"$f":"7.2/1000","v":7.1999999999999998E-3},{"$f":"11.6/1000","v":1.1599999999999999E-2},0,{"$f":"19.1/1000","v":1.9100000000000002E-2},{"$f":"5.07/1000","v":5.0699999999999999E-3},{"$f":"14.5/1000","v":1.4500000000000001E-2},{"$f":"3.77/1000","v":3.7699999999999999E-3},1.9100000000000002E-2,0,{"$f":"53.5/1000","v":5.3499999999999999E-2},{"$f":"4.91/1000","v":4.9100000000000003E-3},0,0,8.3504545454545446E-3]
[null,"SOx ",{"$f":"31.5/1000","v":3.15E-2},0,0,0,8.1799999999999998E-3,0,0,{"$f":"8.18/1000","v":8.1799999999999998E-3},{"$f":"6.83/1000","v":6.8300000000000001E-3},{"$f":"7.93/1000","v":7.9299999999999995E-3},{"$f":"12/1000","v":1.2E-2},0,{"$f":"22.9/1000","v":2.29E-2},{"$f":"3.05/1000","v":3.0499999999999998E-3},{"$f":"24.8/1000","v":2.4799999999999999E-2},{"$f":"4.22/1000","v":4.2199999999999998E-3},2.29E-2,0,{"$f":"58.4/1000","v":5.8400000000000001E-2},{"$f":"2.9/1000","v":2.8999999999999998E-3},0,0,9.7177272727272737E-3]
[null,"Water emission [kg/kg of solvent]"]
[null,"TOC",{"$f":"73.5/1000","v":7.3499999999999996E-2},0,0,0,1.84E-2,0,0,{"$f":"18.4/1000","v":1.84E-2},{"$f":"23.4/1000","v":2.3399999999999997E-2},{"$f":"L42/2.86","v":1.8461538461538463E-4},{"$f":"112/1000","v":0.112},0,{"$f":"O42/2.86","v":2.3706293706293709E-3},{"$f":"P42/2.86","v":1.77972027972028E-4},{"$f":"39.2/1000","v":3.9200000000000006E-2},{"$f":"17.3/1000","v":1.7299999999999999E-2},{"$f":"O40","v":2.3706293706293709E-3},0,{"$f":"6.76/1000","v":6.7599999999999995E-3},{"$f":"V42/2.86","v":4.4055944055944058E-4},0,0,1.4295654799745707E-2]
[null,"BOD",{"$f":"0.558/1000","v":5.5800000000000001E-4},0,0,0,1.8099999999999998E-4,0,0,{"$f":"0.181/1000","v":1.8099999999999998E-4},{"$f":"0.126/1000","v":1.26E-4},{"$f":"0.119/1000","v":1.1899999999999999E-4},{"$f":"0.0000455/1000","v":4.5500000000000004E-8},0,{"$f":"0.426/1000","v":4.26E-4},{"$f":"0.228/1000","v":2.2800000000000001E-4},{"$f":"0.439/1000","v":4.3899999999999999E-4},{"$f":"0.0694/1000","v":6.9400000000000006E-5},4.26E-4,0,{"$f":"0.741/1000","v":7.4100000000000001E-4},{"$f":"0.239/1000","v":2.3899999999999998E-4},0,0,1.6970206818181817E-4]
[null,"COD",{"$f":"300/1000","v":0.3},0,0,0,7.5499999999999998E-2,0,0,{"$f":"75.5/1000","v":7.5499999999999998E-2},{"$f":"95.2/1000","v":9.5200000000000007E-2},{"$f":"0.528/1000","v":5.2800000000000004E-4},{"$f":"438/1000","v":0.438},0,{"$f":"6.78/1000","v":6.7800000000000004E-3},{"$f":"0.509/1000","v":5.0900000000000001E-4},{"$f":"162/1000","v":0.16200000000000001},{"$f":"70.1/1000","v":7.0099999999999996E-2},6.7800000000000004E-3,0,{"$f":"22.5/1000","v":2.2499999999999999E-2},{"$f":"1.26/1000","v":1.2600000000000001E-3},0,0,5.7029863636363642E-2]
[null,"TDS",{"$f":"17.7/1000","v":1.77E-2},0,0,0,7.8300000000000002E-3,0,0,{"$f":"7.83/1000","v":7.8300000000000002E-3},{"$f":"5.03/1000","v":5.0300000000000006E-3},{"$f":"7.2/1000","v":7.1999999999999998E-3},{"$f":"10/1000","v":0.01},0,{"$f":"15.4/1000","v":1.54E-2},{"$f":"2.22/1000","v":2.2200000000000002E-3},{"$f":"13.4/1000","v":1.34E-2},{"$f":"3.67/1000","v":3.6700000000000001E-3},1.54E-2,0,{"$f":"40.5/1000","v":4.0500000000000001E-2},{"$f":"1.8/1000","v":1.8E-3},0,0,6.7263636363636362E-3]
[]
[null,"Solid waste [kg/kg of solvent]",{"$f":"47.5/1000","v":4.7500000000000001E-2},0,0,0,3.6999999999999998E-2,0,0,{"$f":"37/1000","v":3.6999999999999998E-2},{"$f":"23.8/1000","v":2.3800000000000002E-2},{"$f":"5.55/1000","v":5.5500000000000002E-3},{"$f":"13.2/1000","v":1.32E-2},0,{"$f":"134/1000","v":0.13400000000000001},{"$f":"5.88/1000","v":5.8799999999999998E-3},{"$f":"37.4/1000","v":3.7399999999999996E-2},{"$f":"11/1000","v":1.0999999999999999E-2},0.13400000000000001,0,{"$f":"53.9/1000","v":5.3899999999999997E-2},{"$f":"17.5/1000","v":1.7500000000000002E-2},0,0,2.5351363636363634E-2]
[null,"Total mass cradle materials"]
[null,"Net Energy [MJ/kg]",{"$f":"55431.9/1000","v":55.431899999999999},88.5,97.3,{"$f":"N47","v":85.1},23.231472,0,83.2,{"$f":"23231.472/1000","v":23.231472},{"$f":"22500.9/1000","v":22.500900000000001},{"$f":"21455.2/1000","v":21.455200000000001},{"$f":"33742.2/1000","v":33.742199999999997},85.1,{"$f":"46974.1/1000","v":46.9741},{"$f":"9176.637/1000","v":9.1766370000000013},{"$f":"12470.6/1000","v":12.470600000000001},{"$f":"12470.6/1000","v":12.470600000000001},{"$f":"O47","v":46.9741},64.2,{"$f":"126834.3/1000","v":126.8343},{"$f":"8271.2/1000","v":8.2712000000000003},{"$f":"X47","v":72.5},72.5,49.598394590909102]
[]
[null,"Name of the organic \nsubstances to be \nincinerated","Molecular weight","Number of \nCarbon atoms\nin formula","Steam Requirement (MJ/kg)","Heat Recovery Potential (MJ/kg)","Heat Recovery (%)"]
[null,"1,2,4-Trimethylbenzene",120.19,9,0.67100000000000004,0.49299999999999999,0]
[null,"Acetonitrile",41,2,0.98799999999999999,0.84299999999999997,0]
[null,"Chlorobenzene",112.56,6,0.83899999999999997,0.64300000000000002,0]
[null,"Chloroform",119.38,1,0.49199999999999999,0.42899999999999999,0]
[null,"Chloromethane",50.49,1,0,0,0]
[null,"Cyclohexane",84.16,6,0.72299999999999998,0.58799999999999997,0]
[null,"Dichloromethane",84.9,1,0.49199999999999999,0.42899999999999999,0]
[null,"Ethanol",46.1,2,1.6659999999999999,1.4850000000000001,0]
[null,"Ethylbenzene",106.16,8,0.67100000000000004,0.49299999999999999,0]
[null,"Methanol",32,1,2.0790000000000002,1.9259999999999999,0]
[null,"Methyl isobutyl ketone",100.16,6,0.98799999999999999,0.84299999999999997,0]
[null,"Methyl tert-butyl ether",88.14,5,0.68799999999999994,0.63500000000000001,0]
[null,"N,N-Dimethylformamide",73,3,1.01,0.73,0]
[null,"n-Butanol",74.12,4,1.39,1.1930000000000001,0]
[null,"n-Hexane",86.17,6,0.72299999999999998,0.58799999999999997,0]
[null,"Tetrahydrofuran",72.099999999999994,4,0.83499999999999996,0.73299999999999998,0]
[null,"Toluene",92.14,7,0.67100000000000004,0.49299999999999999,0]
[null,"Xylenes",106.16,8,0.67100000000000004,0.49299999999999999,0]

{"sheet":"GEMM (2013) LCA Data","index":19,"n_rows":90,"n_cols":28,"rows_kept":90,"cut":false,"hidden":true,"merged":[[66,2,66,3]]}
["Chemicals","**This sheet was copied from GEMM (2013) with modifications in B68:D90**"]
[null,"Solvent","1,2,4-Trimethylbenzene","1,3-Butadiene","Acetone","Acetonitrile","Chlorobenzene","Chloroform","Chloromethane","Cumene","Cyclohexane","Dichloromethane","Ethanol","Ethyl acetate","Ethyl ether","Ethylbenzene","Formaldehyde","Isopropyl alcohol","Methanol","Methyl isobutyl ketone","Methyl tert-butyl ether","N,N-Dimethylformamide","n-Butanol","n-Hexane","tert-Butyl Alcohol","Tetrahydrofuran","Toluene","Xylenes"]
[null,"Molecular Weight",120.19,54.090400000000002,58.079099999999997,41,112.56,119.38,50.49,120.19159999999999,84.16,84.9,46.1,88.105099999999993,74.121600000000001,106.16,30.026,60.094999999999999,32,100.16,88.14,73,74.12,86.17,74.121600000000001,72.099999999999994,92.14,106.16]
[null,"Number of Carbon Atoms in Formula",9,4,3,2,6,1,1,9,6,1,2,4,4,8,1,3,1,6,5,3,4,6,4,4,7,8]
[null,"LHV (MJ/kg)",36.128402605150661,null,null,25.708892297927022,23.629021260066473,3.2777655566762549,null,null,38.11632120192467,5.6789744647702776,22.776581863860386,null,null,36.123095111662217,null,null,16.51423412078023,29.677212383725834,30.523090765837914,21.124521590136645,28.490154992471084,39.038878405012767,null,28.077388741137128,35.903872856469114,35.970746455545665]
[null,"Manufacturing Emissions"]
[null,"Air emission [kg/kg of solvent]"]
[null,"CO2 ",{"$f":"C$23*$D29/1000","v":5.732402481261671},null,{"$f":"4600/1000","v":4.5999999999999996},{"$f":"F$23*$D29/1000","v":6.9974844081607985},6.7286544986947341,{"$f":"L8","v":2.16},0,null,{"$f":"K$23*$D29/1000","v":6.5784260198754625},{"$f":"2.16","v":2.16},{"$f":"2.06","v":2.06},2.84,{"$f":"5.18","v":5.18},{"$f":"P$23*$D29/1000","v":6.7286544986947341},null,{"$f":"3.5","v":3.5},{"$f":"1.05","v":1.05},{"$f":"T$23*$D29/1000","v":5.0761412316827492},{"$f":"O8","v":5.18},{"$f":"1.99","v":1.99},{"$f":"W$23*$D29/1000","v":7.6932794679553185},{"$f":"619/1000","v":0.61899999999999999},null,12.8,{"$f":"697/1000","v":0.69699999999999995},{"$f":"AB$23*$D29/1000","v":5.732402481261671}]
[null,"CH4 ",1.0481634458726413E-2,null,{"$f":"12.4/1000","v":1.24E-2},1.2794822753066036E-2,1.2303270240518865E-2,6.8399999999999997E-3,0,null,1.2028579130566036E-2,{"$f":"6.84/1000","v":6.8399999999999997E-3},{"$f":"2.83/1000","v":2.8300000000000001E-3},{"$f":"14.7/1000","v":1.47E-2},{"$f":"11.4/1000","v":1.14E-2},1.2303270240518865E-2,null,{"$f":"9.73/1000","v":9.7300000000000008E-3},{"$f":"8.31/1000","v":8.3099999999999997E-3},9.2816680310377347E-3,1.14E-2,{"$f":"12.4/1000","v":1.24E-2},1.4067076314952827E-2,{"$f":"3.77/1000","v":3.7699999999999999E-3},null,{"$f":"19.5/1000","v":1.95E-2},{"$f":"4.32/1000","v":4.3200000000000001E-3},1.0481634458726413E-2]
[null,"N2O",0,null,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,null,0,0,0]
[null,"CO ",4.0103467469650668E-3,null,{"$f":"3.69/1000","v":3.6900000000000001E-3},4.8953887876745988E-3,4.7073173540238223E-3,4.0000000000000001E-3,0,null,4.6022186116895661E-3,{"$f":"4/1000","v":4.0000000000000001E-3},{"$f":"2.85/1000","v":2.8500000000000001E-3},{"$f":"10.3/1000","v":1.03E-2},{"$f":"5.69/1000","v":5.6900000000000006E-3},4.7073173540238223E-3,null,{"$f":"2.72/1000","v":2.7200000000000002E-3},{"$f":"4.21/1000","v":4.2100000000000002E-3},3.551231188346997E-3,5.6900000000000006E-3,{"$f":"51.1/1000","v":5.11E-2},5.3821619100648411E-3,{"$f":"0.635/1000","v":6.3500000000000004E-4},null,{"$f":"399/1000","v":0.39900000000000002},{"$f":"0.544/1000","v":5.44E-4},4.0103467469650668E-3]
[null,"NMVOC ",2.9134187330621026E-2,null,{"$f":"25.6/1000","v":2.5600000000000001E-2},3.5563801086344285E-2,3.4197508163253093E-2,1.0800000000000001E-2,0,null,3.3433991529760961E-2,{"$f":"10.8/1000","v":1.0800000000000001E-2},{"$f":"7.52/1000","v":7.5199999999999998E-3},{"$f":"16.6/1000","v":1.66E-2},{"$f":"13.1/1000","v":1.3099999999999999E-2},3.4197508163253093E-2,null,{"$f":"19.9/1000","v":1.9899999999999998E-2},{"$f":"13.1/1000","v":1.3099999999999999E-2},2.5798825194839583E-2,1.3099999999999999E-2,{"$f":"19.2/1000","v":1.9199999999999998E-2},3.9100088651992083E-2,{"$f":"10.4/1000","v":1.04E-2},null,{"$f":"46.7/1000","v":4.6700000000000005E-2},{"$f":"9.33/1000","v":9.3299999999999998E-3},2.9134187330621026E-2]
[null,"NOx ",1.8869274937795562E-2,null,{"$f":"19.2/1000","v":1.9199999999999998E-2},2.3033528717171136E-2,2.2148624789053824E-2,8.1600000000000006E-3,0,null,2.165411965275298E-2,{"$f":"8.16/1000","v":8.1600000000000006E-3},{"$f":"7.2/1000","v":7.1999999999999998E-3},{"$f":"11.6/1000","v":1.1599999999999999E-2},{"$f":"19.1/1000","v":1.9100000000000002E-2},2.2148624789053824E-2,null,{"$f":"14.5/1000","v":1.4500000000000001E-2},{"$f":"3.77/1000","v":3.7699999999999999E-3},1.6709068289744486E-2,1.9100000000000002E-2,{"$f":"9.44/1000","v":9.4399999999999987E-3},2.5323868295827702E-2,{"$f":"5.07/1000","v":5.0699999999999999E-3},null,{"$f":"53.5/1000","v":5.3499999999999999E-2},{"$f":"4.91/1000","v":4.9100000000000003E-3},1.8869274937795562E-2]
[null,"SOx ",2.5098392923295052E-2,null,{"$f":"31.5/1000","v":3.15E-2},3.063734860291879E-2,2.9460320520998742E-2,8.1799999999999998E-3,0,null,2.8802569534043424E-2,{"$f":"8.18/1000","v":8.1799999999999998E-3},{"$f":"7.93/1000","v":7.9299999999999995E-3},{"$f":"12/1000","v":1.2E-2},{"$f":"22.9/1000","v":2.29E-2},2.9460320520998742E-2,null,{"$f":"24.8/1000","v":2.4799999999999999E-2},{"$f":"4.22/1000","v":4.2199999999999998E-3},2.2225059664490239E-2,2.29E-2,{"$f":"6.83/1000","v":6.8300000000000001E-3},3.3683774226711843E-2,{"$f":"3.05/1000","v":3.0499999999999998E-3},null,{"$f":"58.4/1000","v":5.8400000000000001E-2},{"$f":"2.9/1000","v":2.8999999999999998E-3},2.5098392923295052E-2]
[null,"Water emission [kg/kg of solvent]"]
[null,"TOC",{"$f":"C$23*$D37/1000","v":1.576052183960026E-4},null,{"$f":"73.5/1000","v":7.3499999999999996E-2},{"$f":"F$23*$D37/1000","v":1.9238705969718936E-4},1.8499591842068716E-4,{"$f":"L16","v":1.84E-2},0,null,{"$f":"K$23*$D37/1000","v":1.8086557476617123E-4},{"$f":"18.4/1000","v":1.84E-2},{"$f":"M18/2.86","v":1.8461538461538463E-4},{"$f":"112/1000","v":0.112},{"$f":"O18/2.86","v":2.3706293706293709E-3},{"$f":"P$23*$D37/1000","v":1.8499591842068716E-4},null,{"$f":"39.2/1000","v":3.9200000000000006E-2},{"$f":"17.3/1000","v":1.7299999999999999E-2},{"$f":"T$23*$D37/1000","v":1.3956213822101195E-4},{"$f":"O16","v":2.3706293706293709E-3},{"$f":"23.4/1000","v":2.3399999999999997E-2},{"$f":"W$23*$D37/1000","v":2.1151707241284209E-4},{"$f":"X18/2.86","v":1.77972027972028E-4},null,{"$f":"6.76/1000","v":6.7599999999999995E-3},{"$f":"AA18/2.86","v":4.4055944055944058E-4},{"$f":"AB$23*$D37/1000","v":1.576052183960026E-4}]
[null,"BOD",{"$f":"C$23*$D38/1000","v":1.4022313331346651E-3},null,{"$f":"0.558/1000","v":5.5800000000000001E-4},1.7116892825161086E-3,1.6459294682725516E-3,{"$f":"L17","v":1.8099999999999998E-4},0,null,{"$f":"K$23*$D38/1000","v":1.6091813367835053E-3},{"$f":"0.181/1000","v":1.8099999999999998E-4},{"$f":"0.119/1000","v":1.1899999999999999E-4},{"$f":"0.0000455/1000","v":4.5500000000000004E-8},{"$f":"0.426/1000","v":4.26E-4},{"$f":"P$23*$D38/1000","v":1.6459294682725516E-3},null,{"$f":"0.439/1000","v":4.3899999999999999E-4},{"$f":"0.0694/1000","v":6.9400000000000006E-5},{"$f":"T$23*$D38/1000","v":1.2417000218930415E-3},{"$f":"O17","v":4.26E-4},{"$f":"0.126/1000","v":1.26E-4},{"$f":"W$23*$D38/1000","v":1.8818911546759022E-3},{"$f":"0.228/1000","v":2.2800000000000001E-4},null,{"$f":"0.741/1000","v":7.4100000000000001E-4},{"$f":"0.239/1000","v":2.3899999999999998E-4},{"$f":"AB$23*$D38/1000","v":1.4022313331346651E-3}]
[null,"COD",{"$f":"C$23*$D39/1000","v":4.5075092461256732E-4},null,{"$f":"300/1000","v":0.3},5.5022699073396157E-4,5.2908832668316515E-4,{"$f":"L18","v":7.5499999999999998E-2},0,null,{"$f":"K$23*$D39/1000","v":5.1727554383124976E-4},{"$f":"75.5/1000","v":7.5499999999999998E-2},{"$f":"0.528/1000","v":5.2800000000000004E-4},{"$f":"438/1000","v":0.438},{"$f":"6.78/1000","v":6.7800000000000004E-3},{"$f":"P$23*$D39/1000","v":5.2908832668316515E-4},null,{"$f":"162/1000","v":0.16200000000000001},{"$f":"70.1/1000","v":7.0099999999999996E-2},{"$f":"T$23*$D39/1000","v":3.9914771531209415E-4},{"$f":"O18","v":6.7800000000000004E-3},{"$f":"95.2/1000","v":9.5200000000000007E-2},{"$f":"W$23*$D39/1000","v":6.0493882710072836E-4},{"$f":"0.509/1000","v":5.0900000000000001E-4},null,{"$f":"22.5/1000","v":2.2499999999999999E-2},{"$f":"1.26/1000","v":1.2600000000000001E-3},{"$f":"AB$23*$D39/1000","v":4.5075092461256732E-4}]
[null,"TDS",{"$f":"C$23*$D40/1000","v":2.60732710625E-2},null,{"$f":"17.7/1000","v":1.77E-2},3.1827372262500001E-2,3.06046257575E-2,{"$f":"L19","v":7.8300000000000002E-3},0,null,{"$f":"K$23*$D40/1000","v":2.9921326240000004E-2},{"$f":"7.83/1000","v":7.8300000000000002E-3},{"$f":"7.2/1000","v":7.1999999999999998E-3},{"$f":"10/1000","v":0.01},{"$f":"15.4/1000","v":1.54E-2},{"$f":"P$23*$D40/1000","v":3.06046257575E-2},null,{"$f":"13.4/1000","v":1.34E-2},{"$f":"3.67/1000","v":3.6700000000000001E-3},{"$f":"T$23*$D40/1000","v":2.3088331065000002E-2},{"$f":"O19","v":1.54E-2},{"$f":"5.03/1000","v":5.0300000000000006E-3},{"$f":"W$23*$D40/1000","v":3.4992127922499998E-2},{"$f":"2.22/1000","v":2.2200000000000002E-3},null,{"$f":"40.5/1000","v":4.0500000000000001E-2},{"$f":"1.8/1000","v":1.8E-3},{"$f":"AB$23*$D40/1000","v":2.60732710625E-2}]
[null,"Solid waste [kg/kg of solvent]"]
[null,"Solid waste",{"$f":"C$23*$D42/1000","v":1.2304411025943396E-2},null,{"$f":"47.5/1000","v":4.7500000000000001E-2},{"$f":"F$23*$D42/1000","v":1.5019867252358491E-2},{"$f":"G$23*$D42/1000","v":1.4442832804245281E-2},{"$f":"L21","v":3.6999999999999998E-2},0,null,{"$f":"K$23*$D42/1000","v":1.4120372377358491E-2},{"$f":"37/1000","v":3.6999999999999998E-2},{"$f":"5.55/1000","v":5.5500000000000002E-3},{"$f":"13.2/1000","v":1.32E-2},{"$f":"134/1000","v":0.13400000000000001},{"$f":"P$23*$D42/1000","v":1.4442832804245281E-2},null,{"$f":"37.4/1000","v":3.7399999999999996E-2},{"$f":"11/1000","v":1.0999999999999999E-2},{"$f":"T$23*$D42/1000","v":1.0895768108490566E-2},{"$f":"O21","v":0.13400000000000001},{"$f":"23.8/1000","v":2.3800000000000002E-2},{"$f":"W$23*$D42/1000","v":1.6513368176886794E-2},{"$f":"5.88/1000","v":5.8799999999999998E-3},null,{"$f":"53.9/1000","v":5.3899999999999997E-2},{"$f":"17.5/1000","v":1.7500000000000002E-2},{"$f":"AB$23*$D42/1000","v":1.2304411025943396E-2}]
[null,"Net Energy [MJ/kg]"]
[null,"Energy to Manufacture",{"$f":"AB23","v":72.5},null,{"$f":"55431.9/1000","v":55.431899999999999},88.5,{"$f":"P23","v":85.1},{"$f":"L23","v":23.231472},0,null,83.2,{"$f":"23231.472/1000","v":23.231472},{"$f":"21455.2/1000","v":21.455200000000001},{"$f":"33742.2/1000","v":33.742199999999997},{"$f":"46974.1/1000","v":46.9741},85.1,null,{"$f":"12470.6/1000","v":12.470600000000001},{"$f":"12470.6/1000","v":12.470600000000001},64.2,{"$f":"O23","v":46.9741},{"$f":"22500.9/1000","v":22.500900000000001},97.3,{"$f":"9176.637/1000","v":9.1766370000000013},null,{"$f":"126834.3/1000","v":126.8343},{"$f":"8271.2/1000","v":8.2712000000000003},72.5]
[]
["Utilities"]
[null,null,"Natural Gas","Steam"]
[null,null,"Natural Gas (Franklin Associates Data) (cradle-to-gate, including combustion of the natural gas) (basis is 1 MJ of LHV)","Steam (from GSK model) (cradle-to-gate) (basis is 1 MJ)"]
["Air emission"]
["CO2","g",{"$f":"0.0678604299457232*1000","v":67.860429945723197},79.067620431195465]
["CH4","g",{"$f":"0.000334609041546688*1000","v":0.33460904154668802},0.14457426839622639]
["N2O","g",{"$f":"(1.22175940572805E-06)*1000","v":1.2217594057280499E-3},0]
["CO","g",{"$f":"0.0000426201919417583*1000","v":4.2620191941758298E-2},5.5315127544345748E-2]
["NMVOC","g",{"$f":"(2.08922713914238E-08)*1000","v":2.0892271391423802E-5},0.40185085973270379]
["NOx","g",{"$f":"0.0000446251129551422*1000","v":4.4625112955142203E-2},0.26026586121097328]
["SOx","g",{"$f":"0.000575325451270198*1000","v":0.57532545127019796},0.34618472997648347]
["Water emission"]
["TOC","g",{"$f":"C39/2.86","v":1.0492662742964827E-2},{"$f":"D39/2.86","v":2.1738650813241736E-3}]
["BOD5","g",{"$f":"0.0000181383985587927*1000","v":1.81383985587927E-2},1.9341121836340208E-2]
["COD","g",{"$f":"0.0000300090154448794*1000","v":3.0009015444879401E-2},6.2172541325871359E-3]
["TDS","g",{"$f":"0.00464035411995377*1000","v":4.6403541199537699},0.359631325]
["Solid waste"]
["Solid waste","g",{"$f":"0.000782147862893361*1000","v":0.78214786289336102},0.1697160141509434]
["LHV","MJ/kg",50.03,"--"]
[]
["Processes"]
[null,null,"Incineration"]
[null,null,"Incineration emissions per kg of carbon"]
[null,"Air emission [kg/kg of C]"]
[null,"CO2 ",{"$f":"3.63","v":3.63}]
[null,"CH4 ",0]
[null,"N2O",0]
[null,"CO ",{"$f":"0.0016","v":1.6000000000000001E-3}]
[null,"NMVOC ",{"$f":"0.00016","v":1.6000000000000001E-4}]
[null,"NOx ",0]
[null,"SOx ",0]
[null,"Water emission [kg/kg of C]"]
[null,"TOC",0]
[null,"BOD",0]
[null,"COD",0]
[null,"TDS",0]
[null,"Solid waste [kg/kg of C]"]
[null,"Solid waste",0]
[null,"Natural Gas Needed [MJ/kg of C]"]
[null,"Natural Gas Needed",{"$f":"43.34","v":43.34}]
[]
[]
[null,null,"Distillation (no energy recovery)"]
[null,null,null,"Steam Needed for Distillation (MJ steam/kg solvent)"]
[null,"1,2,4-Trimethylbenzene",null,{"$f":"0.671-0.493*0","v":0.67100000000000004}]
[null,"Acetone",null,{"$f":"0.974-0.881*0","v":0.97399999999999998}]
[null,"Acetonitrile",null,{"$f":"0.988-0.843*0","v":0.98799999999999999}]
[null,"Chlorobenzene",null,{"$f":"0.839-0.643*0","v":0.83899999999999997}]
[null,"Chloroform",null,{"$f":"0.492-0.429*0","v":0.49199999999999999}]
[null,"Chloromethane",null,{"$f":"0-0*0","v":0}]
[null,"Cyclohexane",null,{"$f":"0.723-0.588*0","v":0.72299999999999998}]
[null,"Dichloromethane",null,{"$f":"0.492-0.429*0","v":0.49199999999999999}]
[null,"Ethanol",null,{"$f":"1.666-1.485*0","v":1.6659999999999999}]
[null,"Ethyl acetate",null,{"$f":"0.814-0*0.678","v":0.81399999999999995}]
[null,"Ethyl ether",null,{"$f":"0.688-0.635*0","v":0.68799999999999994}]
[null,"Ethylbenzene",null,{"$f":"0.671-0.493*0","v":0.67100000000000004}]
[null,"Isopropyl alcohol",null,{"$f":"1.39-1.193*0","v":1.39}]
[null,"Methanol",null,{"$f":"2.079-1.926*0","v":2.0790000000000002}]
[null,"Methyl isobutyl ketone",null,{"$f":"0.988-0.843*0","v":0.98799999999999999}]
[null,"Methyl tert-butyl ether",null,{"$f":"0.688-0.635*0","v":0.68799999999999994}]
[null,"N,N-Dimethylformamide",null,{"$f":"1.01-0.73*0","v":1.01}]
[null,"n-Butanol",null,{"$f":"1.39-1.193*0","v":1.39}]
[null,"n-Hexane",null,{"$f":"0.723-0.588*0","v":0.72299999999999998}]
[null,"Tetrahydrofuran",null,{"$f":"0.835-0.733*0","v":0.83499999999999996}]
[null,"Toluene",null,{"$f":"0.671-0.493*0","v":0.67100000000000004}]
[null,"Xylenes",null,{"$f":"0.671-0.493*0","v":0.67100000000000004}]

{"sheet":"GEMM (2013) Feedstock Data","index":20,"n_rows":455,"n_cols":31,"rows_kept":455,"cut":false,"hidden":true,"merged":[[126,22,131,22],[351,27,356,27],[353,22,358,22],[431,12,436,12],[441,12,449,12],[353,15,356,15],[397,12,406,12],[411,12,420,12],[148,15,149,15],[148,16,149,16],[126,15,131,15],[425,12,426,12],[150,12,178,12],[192,12,345,12],[351,12,364,12],[351,14,356,14],[148,13,149,13],[148,14,149,14],[8,13,9,13],[22,12,50,12],[55,12,58,12],[140,12,145,12],[108,12,111,12],[63,12,68,12],[116,12,135,12],[1,2,1,6],[74,12,103,12],[30,1,30,2],[6,12,17,12],[38,0,38,1],[43,0,43,1],[49,0,49,1],[54,0,54,1]]}
["**This sheet was copied from GEMM (2013) and added to in cells A31:C58**"]
[null,"Solvent Basis","Relevent Feedstocks"]
["Chemical","Solvent","NG","Crude","Petroleum Extracts","Salt","Sulfur","Water","Air","Polarity Index","Processing Steps"]
["Acetonitrile",1000,{"$f":"P14","v":89.29},{"$f":"Q10","v":1124.6300000000001},0,{"$f":"P6","v":13.59},0,{"$f":"O8+P16","v":223.60000000000002},{"$f":"O18+P12","v":2033.3600000000001},5.8,4,null,"Primary","2nd","3rd","4th","5th"]
["n-Butanol",708.6,{"$f":"P22+P35+Q41+O47","v":217.93999999999997},{"$f":"0","v":0},{"$f":"P30","v":678.91},{"$f":"0","v":0},0,{"$f":"P26+P28+Q32+Q37+Q43+N45+O51","v":758.53000000000009},{"$f":"Q24+Q39+P49","v":217.8},3.9,4,null,"Acetonitrile (Pure)","Sodium Hydroxide","Sodium chloride ","Salt rock"]
["Chlorobenzene",417,0,{"$f":"P55","v":350},0,{"$f":"P57","v":356},0,{"$f":"P59","v":87},0,2.7,3,null,1000,50.5,21.74,13.59]
["Cyclohexane",1000,{"$f":"O65","v":28.08},0,{"$f":"O63","v":935.64},0,0,{"$f":"O69","v":56.18},{"$f":"P67","v":44.24},0.2,3,null,"KO describes the production of acetonitrile from a byprodcut of Acrylonitrile.  It fails to provide any process descriptions, but this process seems believable. (DeVito, S. C. 2007. Nitriles. Kirk-Othmer Encyclopedia of Chemical Technology.)",null,"Water"]
["Dichloromethane",1000,{"$f":"P74","v":220.37},{"$f":"0","v":0},{"$f":"Q80","v":45.43},{"$f":"S84+R90+P98","v":191.7},0,{"$f":"Q76+P78+Q82+S86+R88+R92+Q94+P96+P100+O102+N104","v":2196.06},{"$f":"0","v":0},3.1,6,null,null,null,22.74]
["N,N-Dimethylformamide",1000,{"$f":"P151+P159+P171+O175","v":679.31000000000006},0,0,{"$f":"0","v":0},0,{"$f":"Q153+P155+P161+O163+P167+P173+P177+O179","v":2634.7400000000002},{"$f":"P157+P169","v":389.90999999999997},6.4,4,null,null,"Crude Acetonitrile (Byproduct of Acrylonitrile)","Propylene","Naptha","Crude Oil"]
["Ethylbenzene",1000,0,{"$f":"P397+O399","v":1051.8789961721013},0,{"$f":"Q403","v":1.6020333879873188},{"$f":"G18","v":0},{"$f":"O401+Q405+P407","v":76.096585929397634},0,2.4,4,null,null,null,1077.3599999999999,1091.8699999999999,1124.6300000000001]
["n-Hexane",1000,0,0,{"$f":"N184","v":1028.8},0,0,0,0,0,1,null,null,1079.0899999999999,"Ammonia","Air"]
["Methanol",1000,{"$f":"N108","v":617.47},0,0,0,0,{"$f":"O110+N112","v":2306.88},0,5.0999999999999996,2,null,null,null,435.51,359.13]
["Methyl tert-butyl ether",1000,{"$f":"O144","v":122.04},0,{"$f":"O140","v":801.28},0,0,{"$f":"P146","v":118.91},0,2.5,3,null,null,null,null,"Natural gas"]
["Methyl isobutyl ketone",1000,{"$f":"O134","v":7.95},0,{"$f":"Q116+Y126","v":1645.7625619655525},{"$f":"0","v":0},{"$f":"R118+Z128","v":385.27878472839893},{"$f":"Y132+P124+X134+X140+Q122","v":770.12873451414555},{"$f":"R120+Z130+Y138","v":2408.1327649661948},4,7,null,null,null,null,89.29]
["Tetrahydrofuran",1000,{"$f":"Y351+Y353+W361","v":1882.5225956391296},0,{"$f":"0","v":0},0,0,{"$f":"Z355+W365+Y357","v":3786.4335836274145},{"$f":"Y359+X363","v":3906.8095242477921},4,6,null,null,null,null,"Water"]
["Toluene",1019,{"$f":"C18","v":0},1054,0,0,0,0,0,2.4,2,null,null,null,null,200.86]
["1,2,4-Trimethylbenzene",1000,{"$f":"C18","v":0},1054,0,0,0,0,0,0.8,3,null,null,null,"Air (Oxygen)"]
["Xylenes",1000,0,{"$f":"P188","v":1054},0,0,0,0,0,2.4,3,null,null,null,1674.23]
["Cumene",1000,0,{"$f":"SUM(P425,P427)","v":1042.5131550549218},0,0,0,0,0,null,3]
["Formaldehyde",1000,{"$f":"O431","v":731.81629629629629},0,0,0,0,{"$f":"SUM(P433,O435)","v":2734.08},{"$f":"O437","v":2828.6042605851676},null,3,null,"Primary","2nd","3rd","4th","5th"]
["tert-Butyl Alcohol",1000,0,{"$f":"P441","v":843.21729809643716},0,0,0,0,{"$f":"O443","v":1095.2412351227292},null,3,null,"Butanol, n","Butyraldehyde","Hydrogen","Natural gas"]
["1,3-Butadiene",1000,0,{"$f":"O454","v":1043.8757704017228},0,0,0,0,0,null,2,null,708.6,1030,41.82,15.39]
[null,null,null,null,null,null,null,null,null,null,null,null,"N-butanols are created by the hydrogenation of butyraldehydes.  I'm unsure why there is only a 708.6 instead of something like 1000, my guess is because of isomers.  It fails to provide any process descriptions, but this process seems believable. (Billig, E. 2001. Butyl Alcohols. Kirk-Othmer Encyclopedia of Chemical Technology.)",null,null,"Oxygen ","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.53,24.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam","Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,108.42,108.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propylene","Petroleum extraction/refinery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,669.89,678.91]
["Specialty Chemicals: Avoided Manufacturing ","Avoided hazardous feedstock for 1 kg solvent recycled (kg)",null,"Assumptions",null,null,null,null,null,null,null,null,null,null,null,"Steam","Water "]
["Acetonitrile",null,{"$f":"SUM($B$40:$B$42)/$M$6","v":1.6106400000000001},null,null,null,null,null,null,null,null,null,null,null,null,339.5,339.5]
["Dichloromethane",null,{"$f":"SUM($B$45:$B$48)/$M$74","v":1.4723600000000001},null,null,null,null,null,null,null,null,null,null,null,"Carbon Monoxide","Natural gas"]
["Tetrahydrofuran",null,{"$f":"AVERAGE(C35:C36)","v":1.7264999999999999},"Average"]
["Tetrahydrofuran - via Furfural",null,{"$f":"SUM($B$52:$B$53)/$M$192","v":1.5129999999999999},"Ignored trace contributions in palladium manufacture. Assumed furfural was hazardous and as such ignored the smaller portion of upstream sulfuric acid.",null,null,null,null,null,null,null,null,null,null,445.69,150.13999999999999]
["Tetrahydrofuran - Via Synthetics",null,{"$f":"SUM($B$56:$B$58)/$M$351","v":1.94},"Ignored smaller portion of methanol but counted downstream formadehyle.",null,null,null,null,null,null,null,null,null,null,null,"Steam","Water "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90.88,90.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Dioxide","Air"]
["Acetonitrile Hazardous Feedstocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,221.26,182.46]
["Sodium Hydroxide",{"$f":"N6","v":50.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas"]
["Crude Oil",{"$f":"Q10","v":1124.6300000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,45.37]
["Ammonia",{"$f":"O12","v":435.51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121.85]
["Dichloromethane Hazardous Feedstocks",null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
["Methanol",{"$f":"O74","v":356.9},null,null,null,null,null,null,null,null,null,null,null,53]
["Ethylene",{"$f":"O80","v":403.85},null,null,null,null,null,null,null,null,null,null,null,"Hydrogen","Natural gas"]
["Chlorine",{"$f":"P90","v":101.79},null,null,null,null,null,null,null,null,null,null,null,19.13,7.04]
["Chlorine",{"$f":"N98","v":609.82000000000005},null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen ","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.02,11.09]
["Tetrahydrofuran Hazardous Feedstocks",null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[{"$f":"Q203","v":"Methanol"},{"$f":"Q204","v":0.46500000000000002},null,null,null,null,null,null,null,null,null,null,null,null,14.09]
[{"$f":"O221","v":"Furfural"},{"$f":"O222","v":1315}]
[{"$f":"P339","v":"oil (in ground)"},{"$f":"P340","v":198},null,null,null,null,null,null,null,null,null,null,"Primary","Level 2","Level 3","Level 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Benzene Chloride","Benzene","Naphtha","Crude Oil"]
["Tetrahydrofuran (syn) Hazardous Feedstocks",null,null,null,null,null,null,null,null,null,null,null,416.6,337,340,350,null,{"$f":"P55/O55","v":1.0294117647058822}]
[{"$f":"P350","v":"Acetylene"},{"$f":"P351","v":507},null,null,null,null,null,null,null,null,null,null,"Chlorobenzene is made from chlorination of benzene in the liquid phase.  The most economical processes produce 85% monochlorobenzene, which gives 417 kg through a simple balance as seen to left. (Krishnamurti, R. 2001. Chlorinated Benzenes. Kirk-Othmer Encyclopedia of Chemical Technology.)","Chlorine","Sodium chloride","Salt rock"]
[{"$f":"P352","v":"Formaldehyde"},{"$f":"P353","v":1240},null,null,null,null,null,null,null,null,null,null,null,360,279,356]
[{"$f":"Q358","v":"oil (in ground)"},{"$f":"Q359","v":193},null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cyclohexane","Benzene ","Petroleum extraction/refinery"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,928.35,935.64]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cyclohexane comes from the hydrogenation of benzene.  I'm unsure of efficiency information, but it appears to be very high.  (Eastman, A. D. and Mears, D. 2000. Hydrocarbons, C1–C6. Kirk-Othmer Encyclopedia of Chemical Technology. )","Hydrogen","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76.3,28.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen ","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.98,44.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,56.18]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th","5th","6th","7th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dichloromethane","Methylchloride","Methanol","Natural gas"]
["Chlorobenzene Production Calculations",null,null,null,null,null,null,null,null,null,null,null,1000,504.81,356.9,220.37]
[null,"Cl2","C6H6","C6H4Cl2","C6H5Cl","HCL",null,null,null,null,null,null,"Dichloromethane is made through this process.  I'm unsure of efficiency information, but it appears to be very high.  (Holbrook, M. T. 2003. Methylene Chloride. Kirk-Othmer Encyclopedia of Chemical Technology. )",null,null,"Steam","Water "]
["MW",70.900000000000006,78,{"$f":"12*6+4*1+35.45*2","v":146.9},{"$f":"12*6+5*1+35.45","v":112.45},{"$f":"35.45*1+1*1","v":36.450000000000003},null,null,null,null,null,null,null,null,null,608.61,608.61]
["Min",360,337,0,0,0,null,null,null,null,null,null,null,null,null,"Water"]
["Nin",{"$f":"B77/B76","v":5.0775740479548652},{"$f":"C77/C76","v":4.3205128205128203},{"$f":"D77/D76","v":0},{"$f":"E77/E76","v":0},{"$f":"F77/F76","v":0},null,null,null,null,null,null,null,null,null,218.61]
["MRx1",{"$f":"B80*B76","v":-260.37570512820514},{"$f":"C80*C76","v":-286.45},{"$f":"D80*D76","v":0},{"$f":"E80*E76","v":412.96541666666667},{"$f":"F80*F76","v":133.86028846153846},null,null,null,null,null,null,null,null,"Hydrogen chloride ","Ethylene","Petroleum extraction/refinery",null,null,null,null,null,null,"Ethylene","Petroleum extraction/refinery"]
["NRx1",{"$f":"C80","v":-3.6724358974358973},{"$f":"C78*0.85*-1","v":-3.6724358974358973},0,{"$f":"C80*-1","v":3.6724358974358973},{"$f":"C80*-1","v":3.6724358974358973},null,null,null,null,null,null,null,null,403.85,40.21,45.43,null,null,null,null,null,null,247.7606251191157,279.92452621639956]
["MRx2",{"$f":"B82*B76","v":-91.897307692307692},{"$f":"C82*C76","v":-50.55},{"$f":"D82*D76","v":14.280374999999998},{"$f":"E82*E76","v":0},{"$f":"F82*F76","v":7.0867211538461534},null,null,null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,"Water"]
["NRx2",{"$f":"C82*2","v":-1.296153846153846},{"$f":"C78*0.15*-1","v":-0.64807692307692299},{"$f":"C82*0.15*-1","v":9.7211538461538446E-2},0,{"$f":"C82*0.15*2*-1","v":0.19442307692307689},null,null,null,null,null,null,null,null,null,null,11.61,null,null,null,null,null,null,null,71.536952440510646]
["Total N",{"$f":"SUM(B78,B80,B82)","v":0.10898430436512196},0,9.7211538461538446E-2,3.6724358974358973,3.8668589743589741,null,null,null,null,null,null,null,null,null,null,"Sodium Hydroxide","Sodium chloride ","Salt rock",null,null,null,null,null,"Sodium Hydroxide","Sodium chloride ","Salt rock"]
["Total M",-352.16402851614771,-337,14.377586538461536,416.63785256410256,144.81386858974358,null,null,null,null,null,null,null,null,null,null,0.98,0.42,0.26,null,null,null,null,null,6.0384335393368165,2.5879000882872067,1.6020333879873188]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.17,null,null,null,null,null,null,null,1.0474833690686314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water",null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56999999999999995,null,null,null,null,null,null,null,3.5121501198183522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chlorine ","Sodium chloride ","Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.79,43.81,27.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262.89999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Chlorine ","Sodium chloride ","Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,609.82000000000005,262.49,164.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,352.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,559.20000000000005]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Methanol","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,617.47]
[null,null,null,null,null,null,null,null,null,null,null,null,"80% of methanol is made through steam reformation of natural gas.  The numbers seem to work as well.  English, A., Rovner, J., Brown, J., Davies, S. and Updated by Staff 2005. Methanol. Kirk-Othmer Encyclopedia of Chemical Technology.)","Steam","Water "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1705.26,1705.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,601.62]
[]
["Conversion Efficiency Calculation for MIBK",null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th","5th","6th","7th",null,"8th"]
[null,null,"C3H6O","H2","C6H12O",null,null,null,null,null,null,null,"Methyl isobutyl ketone","Acetone","Isopropanol","Propylene","Petroleum extraction/refinery"]
["MW",null,58,2,100.16,null,null,null,null,null,null,null,1000,1422.9,1718.86,1581.35,1602.65]
["Min",null,1422.9,21.6,0,null,null,null,null,null,null,null,"MIBK can be produced from a single step reaction of acetone and hydrogen.  Conversion rates are relatively low, with the highest reported being 50%, but with enough recylce I would think an 81% conversion is believable.  (Muthusamy, D. and Fisher, I. 2011. Methyl Isobutyl Ketone. Kirk-Othmer Encyclopedia of Chemical Technology. 1–26.)",null,null,"Sulphuric acid","Sulphur trioxide","Sulfur ","Petroleum extraction/refinery"]
["Nin",null,{"$f":"C117/C116","v":24.532758620689656},{"$f":"D117/D116","v":10.8},{"$f":"E117/E116","v":0},null,null,null,null,null,null,null,null,null,null,1100.07,893.06,383.35]
["MRx1",null,{"$f":"C120*C116","v":-1158.1469648562299},{"$f":"D120*D116","v":-19.968051118210862},1000,null,null,null,null,null,null,null,null,null,null,null,null,"Air"]
["NRx1",null,{"$f":"E120*-2","v":-19.968051118210862},{"$f":"E120*-1","v":-9.9840255591054312},{"$f":"E119/E116","v":9.9840255591054312},null,null,null,null,null,null,null,null,null,null,null,null,2383.62]
["Total N",null,{"$f":"SUM(C120,C118)","v":4.5647075024787931},{"$f":"SUM(D120,D118)","v":0.8159744408945695},{"$f":"SUM(E120,E118)","v":9.9840255591054312},null,null,null,null,null,null,null,null,null,null,null,"Water "]
["Total M",null,{"$f":"SUM(C119,C117)","v":264.75303514377015},{"$f":"SUM(D119,D117)","v":1.631948881789139},{"$f":"SUM(E119,E117)","v":1000},null,null,null,null,null,null,null,null,null,null,null,223.27]
["Conversion",null,{"$f":"1-(C122/C117)","v":0.81393419415013701},null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520.71,null,null,null,null,null,null,"4th","5th","6th","7th","8th"]
["DIPE Synthesis Calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diisopropyl Ether","Propylene","Petroleum extraction/refinery",null,null,null,null,"Diisopropyl Ether","Propylene","Petroleum extraction/refinery"]
[null,"C3H6","H2SO4","C6H14O","H2O",null,null,null,null,null,null,null,null,null,null,50.706464400000002,28.01,28.01,null,null,null,null,50.706464400000002,{"$f":"B128","v":42.539574994057524},{"$f":"Q116/P116*X126","v":43.112561965552409}]
["MW",42,98.79,102.17,18,null,null,null,null,null,null,null,null,null,null,"DIPE synthesis is mass imbalanced.  The principal source of DIPE is as a by-product from isopropyl alcohol production. Typically, excess DIPE is recycled over acidic catalysts in the alcohol process where it is hydrated to isopropyl alcohol.  Logsdon, J. E. and Loke, R. A. 2000. Isopropyl Alcohol. Kirk-Othmer Encyclopedia of Chemical Technology. It's possible that only 28.01 was used because it's a byproduct, but that won't work for a feedstock analysis.  Additionally Water is a feedstock.  Selectivity can reach 98% for either isopropyl alcohol or DIPE. (KO.).  However as selectivities for specific reactions and processes are unavailable, an approximation of the feedstocks can be achieved by scaling existing values to achieve a proper mass balance with 98% efficiency, and then adding in water as a feedstock on an appropriate molar basis.","Sulphuric acid","Sulphur trioxide","Sulfur ",null,"Petroleum extraction/refinery",null,null,"Sulphuric acid","Sulphur trioxide","Sulfur ","Petroleum extraction/refinery"]
["Min",{"$f":"ABS(B127*B129)","v":42.539574994057524},null,0,{"$f":"ABS(E127*E129)","v":9.1156232130123271},null,null,null,null,null,null,null,null,null,null,null,3.64,2.95,1.27,null,null,null,null,{"$f":"X126/Q126*Q128","v":5.5281704026551015},{"$f":"R128/$Q$128*$X$128","v":4.4802479911627886},{"$f":"S128/$Q$128*$X$128","v":1.9287847283988953}]
["Nin",{"$f":"B131/B134*-1","v":1.0128470236680363},null,{"$f":"D128/D127","v":0},{"$f":"D131*-1/B134","v":-0.50642351183401813},null,null,null,null,null,null,null,null,null,null,null,null,null,"Air",null,null,null,null,null,null,"Air"]
["MOut",{"$f":"B131*B127","v":-41.688783494176377},null,{"$f":"P126","v":50.706464400000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.89,null,null,null,null,null,null,{"$f":"S130/$Q$128*$X$128","v":11.982764966194711}]
["NOut",{"$f":"D131*-2","v":-0.99259008319467557},null,{"$f":"D130/D127","v":0.49629504159733778},null,null,null,null,null,null,null,null,null,null,null,null,null,"Water ",null,null,null,null,null,null,"Water "]
["Total N",{"$f":"SUM(B131,B129)","v":2.0256940473360685E-2},null,{"$f":"SUM(D131,D129)","v":0.49629504159733778},null,null,null,null,null,null,null,null,null,null,null,null,null,0.74,null,null,null,null,null,null,{"$f":"R132/$Q$128*$X$128","v":1.1238588181221909}]
["Total M",{"$f":"SUM(B130,B128)","v":0.85079149988114722},null,{"$f":"SUM(D130,D128)","v":50.706464400000002},null,null,null,null,null,null,null,null,null,"Hydrogen","Natural gas",null,null,null,null,null,null,null,null,"Water"]
["Conversion",0.98,null,null,null,null,null,null,null,null,null,null,null,21.6,7.95,null,null,null,null,null,null,null,null,{"$f":"E128","v":9.1156232130123271}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen ","Air",null,null,null,null,null,null,"Hydrogen","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0500000000000007,12.53,null,null,null,null,null,null,21.6,7.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen ","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th",null,null,null,null,null,null,null,9.0500000000000007,12.53]
[null,null,null,null,null,null,null,null,null,null,null,null,"Methyl t-butyl ether (MTBE)","Raffinate I (Isobutene)","Refinery product",null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,801.28,801.28,null,null,null,null,null,null,null,null,{"$f":"N134*O51/N47","v":15.909252483010977}]
[null,null,null,null,null,null,null,null,null,null,null,null,"KO doesn't have anything, nor do any other encyclopedias.  Other info says it's made from raffinate and methanol, and it has a high conversion % though nothing can be more than 100% as this model says it is.  http://www.icis.com/Articles/2007/11/05/9076055/methyl-tertiary-butyl-ether-mtbe-production-and-manufacturing-process.html."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,197.65,122.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam","Water "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,118.91,118.91]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th","5th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dimethylformamide (DMF)","Dimethylamine ","Methanol","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,null,null,null,null,null,null,null,null,null,null,"DMF can be made by the direct carbonylation of dimethylamine, so this process is correct.  Reliable efficieny data cannot be found for this process, but another synthesis which reacts dimethylamine with formate has an efficiency of about 90%, making this efficiency believable.  Marsella, J. A. 2000. Dimethylformamide. Kirk-Othmer Encyclopedia of Chemical Technology. ",646,920.24,568.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam","Water "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1569.25,1569.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563.66999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ammonia ","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,253.95,209.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,98.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon  monoxide ","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,440.9,148.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam","Water "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,89.9,89.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Dioxide","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,218.88,180.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,22.9,14.14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam","Water "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.049999999999997,39.049999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.03]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Hexane","Petroleum extraction/refinery"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,1028.8]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"p-Xylene","Toluene","Naphtha","Crude Oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,1019,1024,1054]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th","5th","6th","7th",null,"8th","9th","10th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Tetrahydrofuran - via Furfural","Furan","Calcium acetate","Acetic acid","Carbon monoxide","Carbon dioxide","Natural gas",null,"Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,945,1.24,0.84799999999999998,0.44600000000000001,0.223,4.5600000000000002E-2,null,4.6600000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"KO says nearly all THF in the US is made this way though no technical information is provided.  Karas, L. and Piel, W. J. 2004. Ethers. Kirk-Othmer Encyclopedia of Chemical Technology.   However, they also say in a different article that THF is produced commercially by the first process and through other raw materials, so I'm at a loss which process to use.  Kottke, R. H. 2000. Furan Derivatives. Kirk-Othmer Encyclopedia of Chemical Technology.   Further review looks like the butanediol process is used as are 3 others, but the furfural process does have the benefit in it can use renewable organic feedstocks.  http://www.articlesbase.com/industrial-articles/the-synthesis-methods-of-tetrahydrofuran-2614552.html.  As such I will continue to use feedstock info from the butanediol process.",null,null,null,null,null,"Nitrogen from air",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5599999999999996E-2,null,8.5599999999999996E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7999999999999999E-2,null,3.7999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn",null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9400000000000001E-2,null,5.9400000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas","Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.0899999999999995E-2,9.0899999999999995E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Methanol","Natural gas","Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.46500000000000002,0.28699999999999998,0.29299999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19800000000000001,0.19800000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calcium hydroxide","Carbon dioxide","Natural gas","Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.53,0.23799999999999999,4.8800000000000003E-2,4.9700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.1499999999999998E-2,9.1499999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0599999999999997E-2,4.0599999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3399999999999998E-2,6.3399999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone","Limestone (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.27,1.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.42,2.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21199999999999999,0.21199999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Furfural","Calcium carbonate","Limestone (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1315,268,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"corncobs dry","corncobs dry (in field)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3419,3419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfuric acid","Sulfur trioxide","Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263,214,133,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfur","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92.1,94.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0399999999999991,8.0399999999999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.4,53.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Palladium","Ammonium chloride","Ammonia","Natural gas","Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6199999999999995E-2,6.6500000000000004E-2,1.0699999999999999E-2,2.1900000000000001E-3,2.2399999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1099999999999999E-3,4.1099999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.82E-3,1.82E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8500000000000001E-3,2.8500000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon dioxide","Natural gas","Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.76E-2,5.6600000000000001E-3,5.7800000000000004E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.06E-2,1.06E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7200000000000002E-3,4.7200000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3699999999999998E-3,7.3699999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sodium chloride","Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.6999999999999998E-2,4.7199999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.7000000000000002E-3,5.7000000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chlorine","Sodium chloride","Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4400000000000002E-2,3.44E-2,4.3900000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0699999999999999E-2,1.0699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"palladium in solution","Aluminum","Bauxite","Bauxite ore"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6199999999999995E-2,1.21E-2,3.9699999999999999E-2,3.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chlorine","Sodium chloride","Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.14599999999999999,0.113,0.14499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5299999999999998E-2,3.5299999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen chloride","Chlorine","Sodium chloride",null,"Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.67,0.48299999999999998,0.374,null,0.47699999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn",null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11700000000000001,null,0.11700000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ethylene","Naphtha",null,"oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.19400000000000001,null,0.19700000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MIBK","Acetone","Benzene",null,"pyrolysis gas","Naphtha","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5899999999999999E-3,5.3800000000000002E-3,3.0500000000000002E-3,null,8.8400000000000002E-4,9.0200000000000002E-4,9.1299999999999997E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reformate, from naphtha","Naphtha","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1700000000000001E-3,2.2000000000000001E-3,2.2300000000000002E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2800000000000001E-3,null,1.7700000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Propylene",null,"Naphtha","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6299999999999999E-3,null,1.67E-3,1.6900000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen","Naphtha",null,"oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.75E-5,2.72E-4,null,2.7500000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7099999999999997E-4,null,3.7500000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7799999999999999E-4,null,1.7799999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn",null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.18E-4,null,1.18E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Naphtha","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9199999999999999E-2,3.9699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxalic Acid","Ethylene glycol","Ethylene oxide",null,"Ethylene","Naphtha","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47E-3,1.3500000000000001E-3,9.7999999999999997E-4,null,7.36E-4,7.5000000000000002E-4,7.6000000000000004E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2000000000000005E-4,9.9599999999999992E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn",null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8000000000000002E-4,null,3.8000000000000002E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitric acid","Ammonia",null,"Natural gas","Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1500000000000005E-4,1.3200000000000001E-4,null,2.6999999999999999E-5,2.7500000000000001E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0599999999999997E-5,5.0599999999999997E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2500000000000001E-5,2.2500000000000001E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5099999999999999E-5,3.5099999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen from air",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4300000000000001E-3,null,1.4300000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air",null,"Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.3599999999999998E-4,null,3.3599999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn",null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1600000000000001E-5,null,5.1600000000000001E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4E-3,1.9400000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfuric acid","Sulfur trioxide",null,"Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.9500000000000003E-4,6.4599999999999998E-4,null,4.0099999999999999E-4,4.0099999999999999E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfur","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7799999999999998E-4,2.8699999999999998E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4300000000000001E-5,2.4300000000000001E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn",null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6100000000000001E-4,null,1.6100000000000001E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platinum group metals (Unrefined)","Dextrose"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.108,3.5999999999999999E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Limestone","Limestone (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26800000000000002,0.26800000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mined rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nitrogen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.399999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4400000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sodium bromate","unknown subtree"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1700000000000001E-2,2.1700000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sodium hydroxide","Sodium chloride","Salt rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1000000000000002E-2,3.1800000000000002E-2,4.0500000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.8899999999999995E-3,9.8899999999999995E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfur dioxide","Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.2700000000000002E-4,3.28E-4,3.28E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sulfur","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2699999999999999E-4,2.34E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9899999999999999E-5,1.9899999999999999E-5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrogen","Naphtha","oil (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,55.7,195,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,270]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,128]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,84.9,84.9]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th","5th","6th","7th",null,null,"3rd","4th","5th","6th","7th",null,"4th","5th","6th","7th"]
["Butanediol Synthesis Calculations",null,null,null,null,null,null,null,null,null,null,null,"Tetrahydrofuran - Via Synthetics","Butanediol, -1,4","Butyne, -2, diol, -1,4","Acetylene","Natural gas","Natural gas (unprocessed)",null,null,null,"Butyne, -2, diol, -1,4","Acetylene","Natural gas","Natural gas (unprocessed)",null,null,"Formaldehyde","Methanol","Natural gas"]
[null,"C4H4(OH)2","H2","C4H8(OH)2",null,null,null,null,null,null,null,null,1000,1291,1129,507,763,778,null,null,null,{"$f":"B353","v":1246.7390280972172},{"$f":"P351/$O$351*$V$351","v":559.87306221903384},{"$f":"Q351/$O$351*$V$351","v":842.57030862548868},{"$f":"R351/$O$351*$V$351","v":859.13460040711686},null,null,{"$f":"P353","v":1240},{"$f":"N431/M431*AB351","v":1469.6296296296296},{"$f":"AC351*$N$108/$M$108","v":907.45220740740751}]
["MW",86.16,2,90.12,null,null,null,null,null,null,null,null,"KO says nearly all THF in the US is made this way though no technical information is provided.  Karas, L. and Piel, W. J. 2004. Ethers. Kirk-Othmer Encyclopedia of Chemical Technology.   However, they also say in a different article that THF is produced commercially by the first process and through other raw materials, so I'm at a loss which process to use.  Kottke, R. H. 2000. Furan Derivatives. Kirk-Othmer Encyclopedia of Chemical Technology.   Further review looks like the butanediol process is used as are 3 others, but the furfural process does have the benefit in it can use renewable organic feedstocks.  http://www.articlesbase.com/industrial-articles/the-synthesis-methods-of-tetrahydrofuran-2614552.html.  As such I will continue to use feedstock info from the butanediol process.",null,"Butynediol is made from acetylene and formaldehyde in roughly a 2:1 Ratio. Hort, E. V. and Taylor, P. 2003. Acetylene-Derived Chemicals. Kirk-Othmer Encyclopedia of Chemical Technology.  Additionally, there is a likelihood formaldehyde is fed in excess to minimize a coproduct of propargyl alcohol.\n\n","Formaldehyde","Methanol","Natural gas","Natural gas (unprocessed)",null,null,null,"Formaldehyde","Methanol","Natural gas",null,null,null,null,"Steam","Water "]
["Min",{"$f":"B354*B352","v":1246.7390280972172},{"$f":"C354*C352","v":57.880177720390769},0,null,null,null,null,null,null,null,null,null,null,null,1240,577,356,363,null,null,null,{"$f":"P353/O351*V351","v":1369.3147872812658},{"$f":"N431/M431*W353","v":1622.8915997407594},{"$f":"X353*$N$108/$M$108","v":1002.0868760919267},null,null,null,null,{"$f":"AC351*$N$110/$M$108","v":2506.1006222222218},{"$f":"AC351*$O$110/$M$108","v":2506.1006222222218}]
["Nin",{"$f":"B356/$B$359*-1","v":14.470044430097692},{"$f":"C356/$B$359*-1","v":28.940088860195385},0,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)",null,null,null,null,null,"Steam","Water ",null,null,null,"Water"]
["MRx1",{"$f":"B356*B352","v":-1234.2716378162449},{"$f":"C356*C352","v":-57.301375943186862},{"$f":"D358","v":1291},null,null,null,null,null,null,null,null,null,null,null,null,null,246,246,null,null,null,null,null,{"$f":"X353*$N$110/$M$108","v":2767.4521293739272},{"$f":"X353*$O$110/$M$108","v":2767.4521293739272},null,null,null,{"$f":"AC351*$N$112/$M$108","v":884.15857777777785}]
["NRx1",{"$f":"D356*-1","v":-14.325343985796716},{"$f":"D356*-2","v":-28.650687971593431},{"$f":"D357","v":14.325343985796716},null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)",null,null,null,null,null,null,"Water",null,null,null,"Oxygen from air","Air (untreated)"]
["Total N",{"$f":"SUM(B354,B356)","v":0.14470044430097673},{"$f":"SUM(C354,C356)","v":0.28940088860195345},{"$f":"D358/D352","v":14.325343985796716},null,null,null,null,null,null,null,null,null,null,null,null,324,324,null,null,null,null,null,null,{"$f":"X353*$N$112/$M$108","v":976.36404423603562},null,null,null,{"$f":"N437/M431*AB351","v":734.81481481481478},{"$f":"AC357/0.2095","v":3507.4692831256075}]
["Total M",{"$f":"SUM(B355,B357)","v":-1234.126937371944},{"$f":"SUM(C355,C357)","v":-57.011975054584909},{"$f":"N351","v":1291},null,null,null,null,null,null,null,null,null,null,"Hydrogen","Naphtha","oil (in ground)",null,null,null,null,null,null,"Oxygen from air","Air (untreated)"]
["Conversion",0.99,null,null,null,null,null,null,null,null,null,null,null,null,54.2,190,193,null,null,null,null,null,null,{"$f":"N437/$M$431*$W$353","v":811.44579987037969},{"$f":"O437/$M$431*$W$353","v":3873.2496413860608}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen","Air (untreated)",null,null,null,null,"Hydrogen","Natural gas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,263,null,null,null,null,{"$f":"C353","v":57.880177720390769},{"$f":"O65/$N$65*$V$361","v":21.301119140086143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxygen from air","Air (untreated)",null,null,null,null,null,"Oxygen ","Air"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,125,null,null,null,null,null,{"$f":"O67/$N$65*$V$361","v":24.259607909542552},{"$f":"P67/$N$65*$V$361","v":33.559882861731161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)",null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82.7,82.7,null,null,null,null,null,{"$f":"O69/$N$65*$V$361","v":42.617410017451554}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ethanol","Corn","K fertilizer","Brine"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,2362,16.3,13.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sylvanite rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.099999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N fertilizer","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.7,92.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petroleum product"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8099999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phosphate rock (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P fertilizer","Air (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.8,61.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural gas (unprocessed)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petroleum product"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phosphate rock (in ground)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Water for rxn","Water (untreated)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,152,152]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th","5th"]
["Ethylbenzene Synthesis Calculations",null,null,null,null,null,null,null,null,null,null,null,"Ethyl Benzene","Benzene","Naphtha","Crude Oil"]
[null,"C6H6","C2H4","C8H10",null,null,null,null,null,null,null,null,1000,{"$f":"337*(B399/337)","v":743.28187535734708},{"$f":"340*(B399/337)","v":749.89862795696729},{"$f":"350*(B399/337)","v":771.95446995570171}]
["MW",78,26,106,null,null,null,null,null,null,null,null,"The majority of EB is produced by the alkylation of benzene & ethylene and only a fraction comes from mixed xylene streams.  Yields typically exceed 99%. Vora, B. V., Kocal, J. A., Barger, P. T., Schmidt, R. J. and Johnson, J. A. 2003. Alkylation. Kirk-Othmer Encyclopedia of Chemical Technology. I then used Benzene information from Chlorobenzene and Ethylene Information from MDC and then scaled to size.","Ethylene","Petroleum extraction/refinery"]
["Min",{"$f":"B400*B398","v":743.28187535734708},{"$f":"C400*C398","v":247.7606251191157},0,null,null,null,null,null,null,null,null,null,{"$f":"40.21*(C399/40.21)","v":247.7606251191157},{"$f":"45.43*(C399/40.21)","v":279.92452621639956}]
["Nin",{"$f":"B402/$B$405*-1","v":9.5292548122736811},{"$f":"C402/$B$405*-1","v":9.5292548122736811},0,null,null,null,null,null,null,null,null,null,null,"Water"]
["MRx1",{"$f":"B402*B398","v":-735.84905660377365},{"$f":"C402*C398","v":-245.28301886792454},{"$f":"D404","v":1000},null,null,null,null,null,null,null,null,null,null,{"$f":"11.61*(C399/40.21)","v":71.536952440510646}]
["NRx1",{"$f":"D402*-1","v":-9.433962264150944},{"$f":"D402*-1","v":-9.433962264150944},{"$f":"D404/D398","v":9.433962264150944},null,null,null,null,null,null,null,null,null,null,"Sodium Hydroxide","Sodium chloride ","Salt rock"]
["Total N",{"$f":"SUM(B400,B402)","v":9.5292548122737131E-2},{"$f":"SUM(C400,C402)","v":9.5292548122737131E-2},{"$f":"SUM(D400,D402)","v":9.433962264150944},null,null,null,null,null,null,null,null,null,null,{"$f":"0.98*(C399/40.21)","v":6.0384335393368165},{"$f":"0.42*(C399/40.21)","v":2.5879000882872067},{"$f":"0.26*(C399/40.21)","v":1.6020333879873188}]
["Total M",{"$f":"SUM(B401,B403)","v":-735.75376405565089},{"$f":"SUM(C401,C403)","v":-245.18772631980181},1000,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
["Conversion",{"$f":"0.99","v":0.99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.17*(C399/40.21)","v":1.0474833690686314}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.57*(C399/40.21)","v":3.5121501198183522}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"1,2,4 Trimethylbenzne","Toluene","Naphtha","Crude Oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,1019,1024,1054]
[null,null,null,null,null,null,null,null,null,null,null,null,"Pseudocumene can be seperated by superfractionation in a C9 column alone wihtout any additional processing.   Earhart, H. W. and Komin, A. P. 2000. Polymethylbenzenes. Kirk-Othmer Encyclopedia of Chemical Technology.   However, I cannot find out how much crude it would take to make the pseudocumene, therefore I will use the xylene numbers until I find better information."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cumene","Benzene","Naphtha","Crude Oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,651,{"$f":"N425*$O$55/$N$55","v":656.79525222551933},{"$f":"N425*$P$55/$N$55","v":676.11275964391689},null,{"$f":"P425/O425","v":1.0294117647058822}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cumene is produced by the alkylation of propylene with benzene.  An economic analysis states the given ratios of benzene and cumene, though actual reaction percentages are much higher in benzene.  Hwang, S. Y. and Chen, S. S. 2010. Cumene. Kirk-Othmer Encyclopedia of Chemical Technology. 1–10.","Propylene","Naptha","Crude Oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,351,{"$f":"N427*$P$10/$O$10","v":355.72730563599907},{"$f":"N427*$Q$10/$O$10","v":366.40039541100475},null,{"$f":"P427/O427","v":1.0300035718537923}]
[]
[null,null,null,"Formaldehyde Synthesis Calculations",null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,null,"CH3OH","O2","HCHO","H2O",null,null,null,null,"Formaldehyde","Methanol","Natural gas"]
[null,null,null,"MW",32,32,30,18,null,null,null,null,1000,{"$f":"E432","v":1185.1851851851852},{"$f":"N431*$N$108/$M$108","v":731.81629629629629}]
[null,null,null,"Min",{"$f":"E433*E431","v":1185.1851851851852},{"$f":"F433*F431","v":592.59259259259261},0,0,null,null,null,null,"70 % of the fermaldehyde production capacity since 1952 uses an oxidation of methanol to formaldehyde with a metal oxide catalyst.  However other production methods include the oxygenation of methanol. Gerberich, H. R. and Seaman, G. C. 2004. Formaldehyde. Kirk-Othmer Encyclopedia of Chemical Technology. \nPublished Online: 16 APR 2004. This is the process described in by GSK but it has a mass yield of %150 making it unbelievable.  Therefore I will use the oxidation of methanol with a metal catalyst as the feedstock choice.  Overall plant efficies of 88-92% are achievable therefore I'll use 90%. (KO).  Air can be used as an oxygen source (KO); however, the feed stock is air not oxygen therefore it will be divided by the oxygen concentration in air.",null,"Steam","Water "]
[null,null,null,"Nin",{"$f":"E435/$E$438*-1","v":37.037037037037038},{"$f":"F435/$E$438*-1","v":18.518518518518519},0,0,null,null,null,null,null,null,{"$f":"N431*$N$110/$M$108","v":2021.048888888889},{"$f":"N431*$O$110/$M$108","v":2021.048888888889}]
[null,null,null,"MRx1",{"$f":"E435*E431","v":-1066.6666666666667},{"$f":"F435*F431","v":-533.33333333333337},{"$f":"G437","v":1000},{"$f":"H435*H431","v":600},null,null,null,null,null,null,"Water"]
[null,null,null,"NRx1",{"$f":"G435*-1","v":-33.333333333333336},{"$f":"G435*-1*0.5","v":-16.666666666666668},{"$f":"G437/G431","v":33.333333333333336},{"$f":"G435","v":33.333333333333336},null,null,null,null,null,null,{"$f":"N431*$N$112/$M$108","v":713.03111111111116}]
[null,null,null,"Total N",{"$f":"SUM(E433,E435)","v":3.7037037037037024},{"$f":"SUM(F433,F435)","v":1.8518518518518512},{"$f":"SUM(G433,G435)","v":33.333333333333336},{"$f":"SUM(H433,H435)","v":33.333333333333336},null,null,null,null,null,"Oxygen from air","Air (untreated)"]
[null,null,null,"Total M",{"$f":"SUM(E434,E432)","v":118.51851851851848},{"$f":"SUM(F434,F432)","v":59.259259259259238},1000,{"$f":"SUM(H432,H434)","v":600},null,null,null,null,null,{"$f":"F432","v":592.59259259259261},{"$f":"N437/0.2095","v":2828.6042605851676}]
[null,null,null,"Conversion",0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,"Primary","2nd","3rd","4th"]
[null,null,null,"Tert-Butyl Alcohol Synthesis Calculations",null,null,null,null,null,null,null,null,"Tert-Butyl Alcohol","Isobutane","Naptha","Crude"]
[null,null,null,null,"(CH3)3CH","O2","(CH3)3COOH","(CH3)3COH",null,null,null,null,1000,{"$f":"E443","v":807.7755246411507},{"$f":"N441*$P$10/$O$10","v":818.65473202080386},{"$f":"O441*$Q$10/$P$10","v":843.21729809643716}]
[null,null,null,"MW",{"$f":"(15)*3+12+1","v":58},32,{"$f":"(15)*3+12+16*2+1","v":90},{"$f":"(15)*3+12+16+1","v":74},null,null,null,null,"TBA is produced as a coproduct of propylene oxide when isobutane is a starting material.  Additionally, old processes used to make it from raffinate, but that is no longer done in the US.  Conversion data is not present in kirk othmer nor can I find it in other sources.  Billig, E. 2001. Butyl Alcohols. Kirk-Othmer Encyclopedia of Chemical Technology.  I will assume a 99 % conversion rate, though I have no good basis to do so.  Additionally, isobutane comes from both natural gas and crude production, and kirk-othmer doesn't specify which process predominates.  Eastman, A. D. and Mears, D. 2000. Hydrocarbons, C1–C6. Kirk-Othmer Encyclopedia of Chemical Technology. I'm going to select a crude feedstock, but it just as easy could be natural gas and will use naptha as a basis.","Oxygen","Air (untreated)"]
[null,null,null,"Min",{"$f":"E442*E444","v":807.7755246411507},{"$f":"(F447+F445)*-1","v":229.45303875821176},0,0,null,null,null,null,null,{"$f":"F443","v":229.45303875821176},{"$f":"N443/0.2095","v":1095.2412351227292}]
[null,null,null,"Nin",{"$f":"E446*-1","v":13.927164217950875},{"$f":"F443/F442","v":7.1704074611941175},0,0]
[null,null,null,"MRx1",{"$f":"E446*E442","v":-807.7755246411507},{"$f":"F446*F442","v":-445.66925497442799},{"$f":"G446*G442","v":1240.9103318194229},0]
[null,null,null,"NRx1",{"$f":"G446/E451*-1","v":-13.927164217950875},{"$f":"G446/E451*-1","v":-13.927164217950875},{"$f":"G448/E451*-1","v":13.787892575771366},0]
[null,null,null,"MRx2",0,{"$f":"F448*F442","v":216.21621621621622},{"$f":"G448*G442","v":-1228.5012285012285},{"$f":"H450","v":1000}]
[null,null,null,"NRx2",0,{"$f":"H448*0.5","v":6.756756756756757},{"$f":"H448*-1/E452","v":-13.650013650013651},{"$f":"H447/H442","v":13.513513513513514}]
[null,null,null,"Total N",{"$f":"SUM(E444,E446,E448)","v":0},{"$f":"SUM(F444,F446,F448)","v":0},{"$f":"SUM(G444,G446,G448)","v":0.13787892575771465},{"$f":"SUM(H444,H446,H448)","v":13.513513513513514}]
[null,null,null,"Total M",{"$f":"SUM(E445,E447,E449)","v":-807.7755246411507},{"$f":"SUM(F445,F447,F449)","v":-229.45303875821176},{"$f":"SUM(G445,G447,G449)","v":12.546982243952126},1000]
[null,null,null,"Conversion1",0.99]
[null,null,null,"Conversion2",0.99,null,null,null,null,null,null,null,"Primary","2nd","3rd"]
[null,null,null,null,null,null,null,null,null,null,null,null,"1,3 Butadiene","Naptha","Crude Oil"]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,{"$f":"M454*$P$10/$O$10","v":1013.4681072250688},{"$f":"M454*$Q$10/$O$10","v":1043.8757704017228}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Butadiene is primarily produced through steam cracking, and yields of butadiene depend on the oil feedstock.  Sun, H. N. and Wristers, J. P. 2002. Butadiene. Kirk-Othmer Encyclopedia of Chemical Technology.  As such I will use the data for propylene, which should track pretty closely to it."]