{"text_format":"1","workbook":"xlsx","n_sheets":41,"sheets":["Welcome","Aggregate_MTCO2e","Aggregate_CostSavings","Electricity Conservation","Fuel Use","Green Electricity","Greening Chemistry","Water Management","Solvent Remanufacturing","References & Justification","GEMM Information","GEMM Emission Summary","GEMM (2011) Models","GEMM (2013) Models","GEMM HazMat Densities","Glossary & Conversions","ElectricityEFs","GEMM Drop downs","GEMM (2011) Before","GEMM (2011) After","GEMM (2011) LCA Data","GEMM (2013) LCA Data","GEMM (2013) Feedstock Data","GEMM Parameters","C_Haz Inputs & Wastes","C_Air Emissions","C_Water Pollution","C_Water Use","C_Fuel Use","C_Electricity Use","C_Non-Haz Inputs & Solid Wa","C_Conversion Factors","C_State Air Emission","C_Water Charges","C_Average HW Cost","C_Incineration","C_Landfill","C_State Elec. Prices & Premiums","C_Implicit GDP Price Deflators","C_AirEmissVariablesAssumption","C_Drop down lists"],"not_rendered":{"charts":0,"images":17,"macros":1,"external_links":0,"defined_names":89,"comments":7,"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":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,0,3],[2,1,2,2],[3,1,3,2],[7,1,7,2],[5,1,5,2],[4,1,4,2],[6,1,6,2]]}
["EPA GHG Emission Reductions Calculator for Pollution Prevention (P2) Projects "]
[]
[null,"Purpose\nThe purpose of this Calculator is threefold: (1) to help EPA P2 Program grantees convert individual P2 action metrics into quantified reductions of greenhouse gases (GHG), measured in units of metric tons of carbon dioxide equivalent (MTCO2e); (2) to provide thorough coverage of P2 action categories that have GHG impacts; and, (3) to track and aggregate entries for reading in the Aggregate Tab. The scope of data-entry categories is displayed in the colored tabs below. This Calculator is ideal for P2 program grantees to use in calculating their facility-level implementation results for reporting to EPA's P2 Program. Grantees can, if desired, use this calculator to estimate prospective annual GHG reductions from recommended P2 actions. While similar in scope to EPA’s Simplified GHG Emissions Calculator, this P2 GHG Calculator helps an entity calculate the GHG reductions associated with a P2 action, whereas the Simplified GHG Emissions Calculator helps an entity conduct an inventory of their annual GHG emissions. The general public is welcome to use this calculator. "]
[null,"Functionality\nBasic conversions. This calculator converts P2 activity metrics into MTCO2e reductions. For quick conversions, a user can choose a tab for the action type of interest -- electricity conservation, green energy purchases, fuel use, green chemistry, water management, or solvent remanufacturing -- and choose from activity metrics in a row to see the conversion to MTCO2e reductions. For a recordkeeping approach, a user can start on the Aggregate MTCO2e tab and replace \"Row 1,\" \"Row 2,\" and so on with descriptions (such as a P2 action) to populate those row descriptions in the other action tabs.  "]
[null,"Two Aggregation Tabs. 1) The Aggregate MTCO2e Tab displays total reductions by action-category tab and by row (captioned or not). 2) The Aggregate Cost Savings Tab uses data from the Aggregate MTCO2e Tab and formulas from the P2 Cost Savings Calculator to display formula-based cost savings for the Aggregate MTCO2e Tab data points. The Aggregate Cost Savings Tab spares the user from going back and forth with an activity metric between the Cost Savings and GHG Calculators for certain activity metrics."]
[null,"Using the Calculator in support of EPA Grant Reporting. Grantees are encouraged to use this P2 GHG Calculator to report the GHG reductions from P2 implementation actions to EPA. This Calculator plays a supportive role for grant reporting. If you are reporting to EPA and using this Calculator, you would engage in a three-step process: (1) enter a description of each P2 activity implemented in EPA's reporting templates or something equivalent; (2) use this calculator as needed for calculating annual reductions in MTCO2e per activity implemented; and, (3) record the annual MTCO2e reductions for each P2 activity implemented in your EPA reporting template or equivalent format. Reporting MTCO2e reductions per action is important because conversions to MTCO2e vary by action. This 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."]
[null,"Notes\nCO2e is a unit of GHGs whose global warming potential (GWP) is standardized to that of CO2, assigned a value of 1. This tool uses standard United Nations GWPs for greenhouse gases."]
[null,"For those keeping track of GHG Protocol scopes of emissions, the Calculator covers Scope 1, Scope 2, and Scope 3 sources. Fuel burned onsite or in a company-owned plane or vehicle and onsite chemical engineering changes relate to Scope 1. Electricity management, purchases of green energy and renewable energy certificates, and water management relate to Scope 2. Purchases of lower-GWP chemicals and fuel for transit and other equipment not owned by the company relate to Scope 3."]
[]
[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_MTCO2e","index":1,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[[22,1,22,8],[24,1,24,8],[0,0,2,0],[21,1,21,8],[1,1,1,7],[23,1,23,8],[3,1,3,7],[30,0,30,7],[31,0,31,7],[25,1,25,8],[27,1,27,8],[26,1,26,8]]}
[null,"Aggregated GHG Reductions from All Tabs"]
[null,"This tab is a parent tab for the calculator. It aggregates the GHG reductions from all tabs and organizes them by category and by row."]
[]
["How to use this tab","Use this tab as a read-only tab for aggregate MTCO2e 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,"Electricity Conservation","Fuel Use","Green Energy","Greening Chemistry","Water Management","Solvent Remanufacturing","Total by row","Total by row"]
[null,"Reduction in Metric Tons of Carbon Dioxide Equivalent (MTCO2e)","Reduction in MTCO2e","Reduction in MTCO2e","Reduction in MTCO2e","Reduction in MTCO2e","Reduction in MTCO2e","Reduction in MTCO2e*","Reduction in Million Metric Tons of Carbon Dioxide Equivalent (MMTCO2e)**"]
["Aggregate (All rows)",{"$f":"SUM(B9:B19)","v":0},{"$f":"SUM(C9:C19)","v":0},{"$f":"SUM(D9:D19)","v":0},0,0,0,0,0]
[]
["Row 1",{"$f":"'Electricity Conservation'!D12+'Electricity Conservation'!F12+'Electricity Conservation'!H12","v":0},{"$f":"'Fuel Use'!F12+'Fuel Use'!Z12+'Fuel Use'!V12+'Fuel Use'!AB12+'Fuel Use'!C12+'Fuel Use'!P12+'Fuel Use'!R12+'Fuel Use'!H12+'Fuel Use'!J12+'Fuel Use'!M12+'Fuel Use'!AE12+'Fuel Use'!AG12+'Fuel Use'!AI12+'Fuel Use'!AK12+'Fuel Use'!AM12","v":0},{"$f":"('Green Electricity'!D12)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D12+'Water Management'!F12","v":0},{"$f":"'Solvent Remanufacturing'!G12","v":0},{"$f":"SUM(B9:G9)","v":0},{"$f":"H9/1000000","v":0}]
["Row 2",{"$f":"'Electricity Conservation'!D13+'Electricity Conservation'!F13+'Electricity Conservation'!H13","v":0},{"$f":"'Fuel Use'!F13+'Fuel Use'!Z13+'Fuel Use'!V13+'Fuel Use'!AB13+'Fuel Use'!C13+'Fuel Use'!P13+'Fuel Use'!R13+'Fuel Use'!H13+'Fuel Use'!J13+'Fuel Use'!M13+'Fuel Use'!AE13+'Fuel Use'!AG13+'Fuel Use'!AI13+'Fuel Use'!AK13+'Fuel Use'!AM13","v":0},{"$f":"('Green Electricity'!D13)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D13+'Water Management'!F13","v":0},{"$f":"'Solvent Remanufacturing'!G13","v":0},0,{"$f":"H10/1000000","v":0}]
["Row 3",{"$f":"'Electricity Conservation'!D14+'Electricity Conservation'!F14+'Electricity Conservation'!H14","v":0},{"$f":"'Fuel Use'!F14+'Fuel Use'!Z14+'Fuel Use'!V14+'Fuel Use'!AB14+'Fuel Use'!C14+'Fuel Use'!P14+'Fuel Use'!R14+'Fuel Use'!H14+'Fuel Use'!J14+'Fuel Use'!M14+'Fuel Use'!AE14+'Fuel Use'!AG14+'Fuel Use'!AI14+'Fuel Use'!AK14+'Fuel Use'!AM14","v":0},{"$f":"('Green Electricity'!D14)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D14+'Water Management'!F14","v":0},{"$f":"'Solvent Remanufacturing'!G14","v":0},0,0]
["Row 4",{"$f":"'Electricity Conservation'!D15+'Electricity Conservation'!F15+'Electricity Conservation'!H15","v":0},{"$f":"'Fuel Use'!F15+'Fuel Use'!Z15+'Fuel Use'!V15+'Fuel Use'!AB15+'Fuel Use'!C15+'Fuel Use'!P15+'Fuel Use'!R15+'Fuel Use'!H15+'Fuel Use'!J15+'Fuel Use'!M15+'Fuel Use'!AE15+'Fuel Use'!AG15+'Fuel Use'!AI15+'Fuel Use'!AK15+'Fuel Use'!AM15","v":0},{"$f":"('Green Electricity'!D15)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D15+'Water Management'!F15","v":0},{"$f":"'Solvent Remanufacturing'!G15","v":0},0,0]
["Row 5",{"$f":"'Electricity Conservation'!D16+'Electricity Conservation'!F16+'Electricity Conservation'!H16","v":0},{"$f":"'Fuel Use'!F16+'Fuel Use'!Z16+'Fuel Use'!V16+'Fuel Use'!AB16+'Fuel Use'!C16+'Fuel Use'!P16+'Fuel Use'!R16+'Fuel Use'!H16+'Fuel Use'!J16+'Fuel Use'!M16+'Fuel Use'!AE16+'Fuel Use'!AG16+'Fuel Use'!AI16+'Fuel Use'!AK16+'Fuel Use'!AM16","v":0},{"$f":"('Green Electricity'!D16)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D16+'Water Management'!F16","v":0},{"$f":"'Solvent Remanufacturing'!G16","v":0},0,0]
["Row 6",{"$f":"'Electricity Conservation'!D17+'Electricity Conservation'!F17+'Electricity Conservation'!H17","v":0},{"$f":"'Fuel Use'!F17+'Fuel Use'!Z17+'Fuel Use'!V17+'Fuel Use'!AB17+'Fuel Use'!C17+'Fuel Use'!P17+'Fuel Use'!R17+'Fuel Use'!H17+'Fuel Use'!J17+'Fuel Use'!M17+'Fuel Use'!AE17+'Fuel Use'!AG17+'Fuel Use'!AI17+'Fuel Use'!AK17+'Fuel Use'!AM17","v":0},{"$f":"('Green Electricity'!D17)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D17+'Water Management'!F17","v":0},{"$f":"'Solvent Remanufacturing'!G17","v":0},0,0]
["Row 7",{"$f":"'Electricity Conservation'!D18+'Electricity Conservation'!F18+'Electricity Conservation'!H18","v":0},{"$f":"'Fuel Use'!F18+'Fuel Use'!Z18+'Fuel Use'!V18+'Fuel Use'!AB18+'Fuel Use'!C18+'Fuel Use'!P18+'Fuel Use'!R18+'Fuel Use'!H18+'Fuel Use'!J18+'Fuel Use'!M18+'Fuel Use'!AE18+'Fuel Use'!AG18+'Fuel Use'!AI18+'Fuel Use'!AK18+'Fuel Use'!AM18","v":0},{"$f":"('Green Electricity'!D18)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D18+'Water Management'!F18","v":0},{"$f":"'Solvent Remanufacturing'!G18","v":0},0,0]
["Row 8",{"$f":"'Electricity Conservation'!D19+'Electricity Conservation'!F19+'Electricity Conservation'!H19","v":0},{"$f":"'Fuel Use'!F19+'Fuel Use'!Z19+'Fuel Use'!V19+'Fuel Use'!AB19+'Fuel Use'!C19+'Fuel Use'!P19+'Fuel Use'!R19+'Fuel Use'!H19+'Fuel Use'!J19+'Fuel Use'!M19+'Fuel Use'!AE19+'Fuel Use'!AG19+'Fuel Use'!AI19+'Fuel Use'!AK19+'Fuel Use'!AM19","v":0},{"$f":"('Green Electricity'!D19)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D19+'Water Management'!F19","v":0},{"$f":"'Solvent Remanufacturing'!G19","v":0},0,0]
["Row 9",{"$f":"'Electricity Conservation'!D20+'Electricity Conservation'!F20+'Electricity Conservation'!H20","v":0},{"$f":"'Fuel Use'!F20+'Fuel Use'!Z20+'Fuel Use'!V20+'Fuel Use'!AB20+'Fuel Use'!C20+'Fuel Use'!P20+'Fuel Use'!R20+'Fuel Use'!H20+'Fuel Use'!J20+'Fuel Use'!M20+'Fuel Use'!AE20+'Fuel Use'!AG20+'Fuel Use'!AI20+'Fuel Use'!AK20+'Fuel Use'!AM20","v":0},{"$f":"('Green Electricity'!D20)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D20+'Water Management'!F20","v":0},{"$f":"'Solvent Remanufacturing'!G20","v":0},0,0]
["Row 10",{"$f":"'Electricity Conservation'!D21+'Electricity Conservation'!F21+'Electricity Conservation'!H21","v":0},{"$f":"'Fuel Use'!F21+'Fuel Use'!Z21+'Fuel Use'!V21+'Fuel Use'!AB21+'Fuel Use'!C21+'Fuel Use'!P21+'Fuel Use'!R21+'Fuel Use'!H21+'Fuel Use'!J21+'Fuel Use'!M21+'Fuel Use'!AE21+'Fuel Use'!AG21+'Fuel Use'!AI21+'Fuel Use'!AK21+'Fuel Use'!AM21","v":0},{"$f":"('Green Electricity'!D21)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D21+'Water Management'!F21","v":0},{"$f":"'Solvent Remanufacturing'!G21","v":0},0,0]
[{"$f":"\"Row \"&(ROW(A19)-8)","v":"Row 11"},{"$f":"'Electricity Conservation'!D22+'Electricity Conservation'!F22+'Electricity Conservation'!H22","v":0},{"$f":"'Fuel Use'!F22+'Fuel Use'!Z22+'Fuel Use'!V22+'Fuel Use'!AB22+'Fuel Use'!C22+'Fuel Use'!P22+'Fuel Use'!R22+'Fuel Use'!H22+'Fuel Use'!J22+'Fuel Use'!M22+'Fuel Use'!AE22+'Fuel Use'!AG22+'Fuel Use'!AI22+'Fuel Use'!AK22+'Fuel Use'!AM22","v":0},{"$f":"('Green Electricity'!D22)","v":0},{"$f":"INDEX('Greening Chemistry'!$10:$10,ROW())","v":0},{"$f":"'Water Management'!D22+'Water Management'!F22","v":0},{"$f":"'Solvent Remanufacturing'!G22","v":0},0,{"$f":"H19/1000000","v":0}]
[]
[]
["Category","Description"]
["Electricity Conservation","GHG reductions from electricity conservation or reduced use of energy."]
["Fuel Use","GHG reductions from reduced fuel use or substitution to greener fuels in stationary, mobile, or transportation sources."]
["Green Energy","GHG reductions from switching to greener or renewable energy sources."]
["Greening Chemistry","GHG reductions from reduced use of high global-warming-potential (GWP) chemicals."]
["Water Management","GHG reductions from reduced water use."]
["Solvent Remanufacturing","GHG reductions from considering the lifecycle GHG impact of materials used."]
[]
["Notes:"]
["* Reporting units for Regional ACS (Annual Commitment System) P2 performance measure (Column H) are Metric Tons of Carbon Dioxide Equivalent (MTCO2e)"]
["** Reporting units for National P2 program performance measure (Column I) are Million Metric Tons of Carbon Dioxide Equivalent (MMTCO2e)"]

{"sheet":"Aggregate_CostSavings","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[22,1,22,4],[23,1,23,4],[19,1,19,4],[0,0,1,0],[20,1,20,4],[21,1,21,4],[1,1,1,4],[3,1,3,4]]}
[null,"Aggregate P2 Cost Savings Associated with Aggregate MTCO2e Reductions "]
[null,"This tab is a second parent tab for the GHG Calculator. It applies default formulas from the P2 Cost Savings Calculator to populate formula-based cost savings for all rows in three action-category tabs. For tracking cost savings not calculated by formula, please read the section below, \"How to use this tab.\""]
[]
["How to use this tab","Use this tab as a read-only tab for formula-based cost-saving values related to GHG emissions. Grantees reporting on EPA P2 Program grants may report the cost-saving values for electricity conservation, water management, and fuel reductions from this tab OR from the P2 Cost Saving Calculator if they entered their own unit costs there. Grantees will always need to look beyond this tab to report air travel costs saved (the P2 Cost Savings Calculator tracks user-entered unit costs for air travel). Grantees and other users will also need to look beyond the P2 GHG and P2 Cost Savings Calculators to compute any cost savings from electric vehicles, reduced LPG or ethanol use, landfill-gas energy projects, solvent remanufacturing, or green chemistry substitutions."]
[null,"Electricity Conservation and Green Electricity","Fuel Use\n(P2 Cost Saving Calculator default values for any-blend gasoline, diesel, biodiesel, heating oil, jet fuel, and coal only. Cost savings not included for air travel, electric vehicles, LPG, landfill gas, ethanol, or electric vehicles.)","Water Management","Total by Row"]
[null,"cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)"]
["Aggregate (All Rows)",{"$f":"SUM(B9:B19)","v":0},0,0,0]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},{"$f":"IFERROR('C_Electricity Use'!E14+'C_Electricity Use'!H14+'C_Electricity Use'!K14, 0)","v":0},{"$f":"'C_Fuel Use'!F14+'C_Fuel Use'!I14+'C_Fuel Use'!L14+'C_Fuel Use'!O14+'C_Fuel Use'!R14+'C_Fuel Use'!U14+'C_Fuel Use'!X14+'C_Fuel Use'!AA14+'C_Fuel Use'!AD14","v":0},{"$f":"'C_Water Use'!D12","v":0},{"$f":"SUM(B9, C9, D9)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},{"$f":"IFERROR('C_Electricity Use'!E15+'C_Electricity Use'!H15+'C_Electricity Use'!K15, 0)","v":0},{"$f":"'C_Fuel Use'!F15+'C_Fuel Use'!I15+'C_Fuel Use'!L15+'C_Fuel Use'!O15+'C_Fuel Use'!R15+'C_Fuel Use'!U15+'C_Fuel Use'!X15+'C_Fuel Use'!AA15+'C_Fuel Use'!AD15","v":0},{"$f":"'C_Water Use'!D13","v":0},0]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},{"$f":"IFERROR('C_Electricity Use'!E16+'C_Electricity Use'!H16+'C_Electricity Use'!K16, 0)","v":0},{"$f":"'C_Fuel Use'!F16+'C_Fuel Use'!I16+'C_Fuel Use'!L16+'C_Fuel Use'!O16+'C_Fuel Use'!R16+'C_Fuel Use'!U16+'C_Fuel Use'!X16+'C_Fuel Use'!AA16+'C_Fuel Use'!AD16","v":0},{"$f":"'C_Water Use'!D14","v":0},0]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},{"$f":"IFERROR('C_Electricity Use'!E17+'C_Electricity Use'!H17+'C_Electricity Use'!K17, 0)","v":0},{"$f":"'C_Fuel Use'!F17+'C_Fuel Use'!I17+'C_Fuel Use'!L17+'C_Fuel Use'!O17+'C_Fuel Use'!R17+'C_Fuel Use'!U17+'C_Fuel Use'!X17+'C_Fuel Use'!AA17+'C_Fuel Use'!AD17","v":0},{"$f":"'C_Water Use'!D15","v":0},0]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},{"$f":"IFERROR('C_Electricity Use'!E18+'C_Electricity Use'!H18+'C_Electricity Use'!K18, 0)","v":0},{"$f":"'C_Fuel Use'!F18+'C_Fuel Use'!I18+'C_Fuel Use'!L18+'C_Fuel Use'!O18+'C_Fuel Use'!R18+'C_Fuel Use'!U18+'C_Fuel Use'!X18+'C_Fuel Use'!AA18+'C_Fuel Use'!AD18","v":0},{"$f":"'C_Water Use'!D16","v":0},0]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},{"$f":"IFERROR('C_Electricity Use'!E19+'C_Electricity Use'!H19+'C_Electricity Use'!K19, 0)","v":0},{"$f":"'C_Fuel Use'!F19+'C_Fuel Use'!I19+'C_Fuel Use'!L19+'C_Fuel Use'!O19+'C_Fuel Use'!R19+'C_Fuel Use'!U19+'C_Fuel Use'!X19+'C_Fuel Use'!AA19+'C_Fuel Use'!AD19","v":0},{"$f":"'C_Water Use'!D17","v":0},0]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},{"$f":"IFERROR('C_Electricity Use'!E20+'C_Electricity Use'!H20+'C_Electricity Use'!K20, 0)","v":0},{"$f":"'C_Fuel Use'!F20+'C_Fuel Use'!I20+'C_Fuel Use'!L20+'C_Fuel Use'!O20+'C_Fuel Use'!R20+'C_Fuel Use'!U20+'C_Fuel Use'!X20+'C_Fuel Use'!AA20+'C_Fuel Use'!AD20","v":0},{"$f":"'C_Water Use'!D18","v":0},0]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},{"$f":"IFERROR('C_Electricity Use'!E21+'C_Electricity Use'!H21+'C_Electricity Use'!K21, 0)","v":0},{"$f":"'C_Fuel Use'!F21+'C_Fuel Use'!I21+'C_Fuel Use'!L21+'C_Fuel Use'!O21+'C_Fuel Use'!R21+'C_Fuel Use'!U21+'C_Fuel Use'!X21+'C_Fuel Use'!AA21+'C_Fuel Use'!AD21","v":0},{"$f":"'C_Water Use'!D19","v":0},0]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},{"$f":"IFERROR('C_Electricity Use'!E22+'C_Electricity Use'!H22+'C_Electricity Use'!K22, 0)","v":0},{"$f":"'C_Fuel Use'!F22+'C_Fuel Use'!I22+'C_Fuel Use'!L22+'C_Fuel Use'!O22+'C_Fuel Use'!R22+'C_Fuel Use'!U22+'C_Fuel Use'!X22+'C_Fuel Use'!AA22+'C_Fuel Use'!AD22","v":0},{"$f":"'C_Water Use'!D20","v":0},0]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},{"$f":"IFERROR('C_Electricity Use'!E23+'C_Electricity Use'!H23+'C_Electricity Use'!K23, 0)","v":0},{"$f":"'C_Fuel Use'!F23+'C_Fuel Use'!I23+'C_Fuel Use'!L23+'C_Fuel Use'!O23+'C_Fuel Use'!R23+'C_Fuel Use'!U23+'C_Fuel Use'!X23+'C_Fuel Use'!AA23+'C_Fuel Use'!AD23","v":0},{"$f":"'C_Water Use'!D21","v":0},0]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},{"$f":"IFERROR('C_Electricity Use'!E24+'C_Electricity Use'!H24+'C_Electricity Use'!K24, 0)","v":0},{"$f":"'C_Fuel Use'!F24+'C_Fuel Use'!I24+'C_Fuel Use'!L24+'C_Fuel Use'!O24+'C_Fuel Use'!R24+'C_Fuel Use'!U24+'C_Fuel Use'!X24+'C_Fuel Use'!AA24+'C_Fuel Use'!AD24","v":0},{"$f":"'C_Water Use'!D22","v":0},0]
[]
["Category","Description"]
["Electricity Conservation and Green Energy","Aggregate cost savings from electricity conservation and green energy activities resulting in GHG reductions.\nNote: Cost savings associated with LED bulbs are not included in this tab. Please work directly in the P2 Cost Savings Calculator to calculate cost savings associated with these activities. "]
["Fuel Use","Aggregate cost savings from fuel use. \nNote: Cost savings from reduced LPG, propane, landfill gas, air travel, ethanol, and use of electric vehicles are not included in this tab. Please work directly in the P2 Cost Savings Calculator to calculate cost savings associated with these activities. "]
["Water Conservation","Aggregate cost savings from water conservation, including water use and wastewater discharge.\nNote: Cost savings from reduced TSS, BOD, COD, and other pollutants are not included in this tab. Please work directly in the P2 Cost Savings Calculator to calculate cost savings associated with these activities. "]

{"sheet":"Electricity Conservation","index":3,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[36,0,36,7],[33,0,33,7],[35,5,35,7],[34,5,34,7],[34,2,34,4],[35,2,35,4],[34,0,35,1],[0,0,1,0],[3,4,3,5],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,0,4,1],[3,0,3,1],[3,6,3,7],[0,1,1,1],[0,2,0,6],[1,2,1,5],[5,6,5,7],[7,0,8,0],[7,4,7,5],[3,2,3,3],[7,2,7,3],[5,2,5,3],[5,4,5,5],[28,0,28,7],[30,0,32,1],[29,0,29,7],[31,2,31,4],[32,2,32,4],[30,2,30,4],[30,5,30,7],[31,5,32,7]]}
[null,null,"Electricity Conservation"]
[null,null,"This tab computes GHG emission reductions from reducing electricity use. The emission rates are from eGRID (EPA’s Emission and Generation Resource Integrated Database). "]
[]
["Type of Electricity Management",null,"Electricity Conservation",null,"LED Bulbs",null,"Other"]
["How to use this tab:",null,"Choose the emission rate -- either your state's or the U.S. national average.  Enter the annual amount of electricity conserved in kWh. The second column shows the MTCO2e reductions.",null,"Same directions as for the Electricity Conservation columns. ",null,"If using another calculator to provide results, please provide your methodology and source in this section and enter in your values below."]
["Calculation Description:",null,"MTCO2e =  Electricity conserved * (national or state value of the eGRID non-baseload output emission rate [MTCO2e/kWh]) \n\nNational rate:  0.000653 MTCO2e/kWh\nState rates differs by state\n  \nAll eGRID rates cover emissions from three gases: CO2 + CH4 + N2O.  See Notes below for more details on eGRID rates.",null,"MTCO2e = Number of bulbs * (56 kwh per year/ bulb) * (national or state value of the eGRID non-baseload output emission rate, expressed in MTCO2e/kWh) \n\nThe rest of the description is the same as for Electricity Conservation. "]
[null,"State or U.S. \n(Select)","Electricity Conserved (kwh)","GHG Reduction\n(MTCO2e)","Number of LED bulbs replacing conventional bulbs","GHG Reduction\n(MTCO2e)","Input","GHG Reduction\n(MTCO2e)"]
["Example\n",null,"A North Carolina facility of ABC, Inc. reduced its electricity use by 10,000 kwh of electricity through new controls and repairing systems equipment.",null,"ABC Inc. replaced 1,000 conventional lightbulbs with LED bulbs in 8 NC facilities during one year."]
[null,"NC",10000,{"$f":"IF($B9<>0, ($C9*VLOOKUP($B9, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0)","v":6.8337198720000005},1000,{"$f":"IF($B9<>0, (($E9*56)*VLOOKUP($B9, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0)","v":38.268831283200001}]
["Totals - All Rows",null,{"$f":"SUM(C12:C22)","v":0},{"$f":"SUM(D12:D21)","v":0},{"$f":"SUM(E12:E21)","v":0},{"$f":"SUM(F12:F21)","v":0},{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},"(select)",null,{"$f":"IFERROR(IF($B12<>0,($C12*VLOOKUP($B12, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B12<>0, (($E12*56)*VLOOKUP($B12, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},"(select)",null,{"$f":"IFERROR(IF($B13<>0,($C13*VLOOKUP($B13, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B13<>0, (($E13*56)*VLOOKUP($B13, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},"(select)",null,{"$f":"IFERROR(IF($B14<>0,($C14*VLOOKUP($B14, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B14<>0, (($E14*56)*VLOOKUP($B14, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},"(select)",null,{"$f":"IFERROR(IF($B15<>0,($C15*VLOOKUP($B15, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B15<>0, (($E15*56)*VLOOKUP($B15, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},"(select)",null,{"$f":"IFERROR(IF($B16<>0,($C16*VLOOKUP($B16, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B16<>0, (($E16*56)*VLOOKUP($B16, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},"(select)",null,{"$f":"IFERROR(IF($B17<>0,($C17*VLOOKUP($B17, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B17<>0, (($E17*56)*VLOOKUP($B17, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},"(select)",null,{"$f":"IFERROR(IF($B18<>0,($C18*VLOOKUP($B18, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B18<>0, (($E18*56)*VLOOKUP($B18, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},"(select)",null,{"$f":"IFERROR(IF($B19<>0,($C19*VLOOKUP($B19, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B19<>0, (($E19*56)*VLOOKUP($B19, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},"(select)",null,{"$f":"IFERROR(IF($B20<>0,($C20*VLOOKUP($B20, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B20<>0, (($E20*56)*VLOOKUP($B20, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},"(select)",null,{"$f":"IFERROR(IF($B21<>0,($C21*VLOOKUP($B21, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B21<>0, (($E21*56)*VLOOKUP($B21, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},"(select)",null,{"$f":"IFERROR(IF($B22<>0,($C22*VLOOKUP($B22, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0},null,{"$f":"IFERROR(IF($B22<>0, (($E22*56)*VLOOKUP($B22, ElectricityEFs!$B$5:$L$56, 11, FALSE)), 0),0)","v":0}]
[]
["Color Key"]
["User enters value"]
["User selects option from drop-down menu"]
["Do not change- calculation"]
[]
["Notes and Sources"]
[]
["Electricity Conservation",null,"NOTES",null,null,"SOURCE\n (refer to Reference & Justification tab)"]
[null,null,"eGRID uses a non-baseload output emission rate of GHG gases (CO2, CH4, and N2O) from combustion generators to simulate the mix of generation sources that are displaced due to changes in energy demand and that account for seasonal and daily variations in energy use. The non-baseload rate is weighted towards generators that operate during peak demand because energy efficiency and green energy affect peak demand. Baseload generators (nuclear, hydro, geothermal, solar, and wind) are left out because they operate at full capacity even during low (baseload) demand. The non-baseload output emissions rate does not account for the 7-9% loss of electricity that occurs during transmission. ",null,null,"(a) Source 1: U.S. EPA, eGRID2018v2\n\n"]
[null,null,"See tab \"ElectricityEFs\" for national or state non-baseload emissions factors from eGRID"]
[]
["LED Bulbs",null,"NOTES",null,null,"SOURCE\n (refer to Reference & Justification tab)"]
[null,null,"Assumes conventional 60w incandescent bulb is used 3 hours per day. ",null,null,"(a) Source 1: U.S. EPA, eGRID2018v2\n(b) Source 2: Energy Star Program, 'Savings Calculator,' 2019."]

{"sheet":"Fuel Use","index":4,"n_rows":233,"n_cols":39,"rows_kept":233,"cut":false,"hidden":false,"merged":[[30,0,30,7],[23,24,23,25],[5,26,5,27],[3,3,3,5],[3,26,3,27],[3,6,3,7],[7,16,7,17],[7,13,7,15],[7,10,7,12],[5,10,5,12],[5,16,5,17],[5,13,5,15],[5,6,5,7],[5,8,5,9],[3,13,3,15],[7,1,7,2],[4,26,4,27],[5,1,5,2],[4,22,4,25],[3,22,3,25],[7,22,7,25],[4,3,4,5],[7,3,7,5],[5,37,5,38],[3,28,3,30],[4,28,4,30],[5,33,5,34],[4,37,4,38],[3,37,3,38],[3,33,3,34],[4,33,4,34],[4,35,4,36],[3,35,3,36],[3,31,3,32],[4,31,4,32],[5,28,5,30],[5,31,5,32],[5,35,5,36],[1,1,1,7],[0,1,0,7],[3,18,3,21],[4,18,4,21],[3,1,3,2],[4,1,4,2],[4,16,4,17],[4,13,4,15],[4,6,4,7],[4,8,4,9],[4,10,4,12],[3,8,3,9],[3,10,3,12],[3,16,3,17],[32,0,44,0],[33,5,44,7],[47,5,58,7],[46,0,58,0],[60,0,72,0],[61,5,72,7],[60,1,60,4],[46,1,46,4],[32,5,32,7],[46,5,46,7],[60,5,60,7],[32,1,32,4],[74,0,86,0],[75,5,86,7],[88,0,99,0],[89,5,99,7],[102,5,113,7],[101,0,113,0],[101,1,101,4],[88,1,88,4],[74,1,74,4],[74,5,74,7],[88,5,88,7],[101,5,101,7],[115,0,128,0],[116,5,128,7],[130,0,143,0],[131,5,143,7],[146,5,160,7],[145,0,160,0],[145,1,145,4],[130,1,130,4],[115,1,115,4],[115,5,115,7],[130,5,130,7],[145,5,145,7],[162,5,162,7],[163,5,170,7],[162,1,162,4],[162,0,170,0],[172,0,191,0],[172,1,172,4],[172,5,172,7],[174,1,174,4],[180,1,180,4],[186,1,186,4],[173,5,191,7],[173,2,173,4],[214,5,228,7],[230,5,230,7],[231,5,232,7],[193,5,193,7],[194,5,203,7],[205,5,205,7],[206,5,211,7],[213,5,213,7],[193,0,203,0],[205,0,211,0],[213,0,228,0],[230,0,232,0],[230,1,230,4],[213,1,213,4],[205,1,205,4],[193,1,193,4]]}
[null,"Reducing Fuel Use and Substituting Greener Fuels "]
[null,"This tab computes GHG reductions associated with actions to reduce fuel use or substitute greener fuels. For fuel substitution, enter a negative value for the substitute fuel amount and a positive value for the discontinued fuel amount. For GHG reductions associated with reduced travel, choose between reduced miles traveled or reduced fuel use (don't use both)."]
[]
["PLACE CURSOR OVER CELL FOR MORE INFORMATION →","Diesel (#2 Distillate) and other Distillate Oils (#1, #4)",null,"Biodiesel",null,null,"Gasoline",null,"Vehicle Miles",null,"Electric Vehicles",null,null,"Air Miles",null,null,"Jet Fuel",null,"Natural Gas or Compressed Natural Gas (CNG)",null,null,null,"Landfill Gas",null,null,null,"Liquefied Petroleum Gas (LPG) or Propane",null,"Ethanol",null,null,"Bituminous Coal",null,"Lignite Coal",null,"Sub-Bituminous Coal",null,"Anthracite Coal"]
["\nHow to use this tab:","Enter number of gallons of distillate fuel oil or diesel conserved. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Select biodiesel blend from drop-down: B5 (5% biodiesel), B20 (20% biodiesel), B100 (100% biodiesel) or Blend Unknown (uses conservative B5). Enter gallons of biodiesel blend. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,null,"Enter number of gallons of gasoline reduced. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e. If gasoline reductions are unknown, click the button below to enter vehicle miles traveled instead.",null,"Enter the number of vehicle miles reduced.  An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Enter total number of miles driven by the electric vehicles and the average fuel efficiency of the gasoline vehicles replaced. Emission rates are applied considering reduced gasoline consumption and increased electricity consumption.",null,null,"Enter flight miles reduced and flight type. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e. For flights on private aircraft, click the button below to enter jet fuel reductions.",null,null,"Enter number of gallons of jet fuel conserved.  An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Enter the volume of natural gas or CNG reduced. Select from drop-down menu to indicate units. Next column converts the units into BTUs, and an emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,null,null,"Enter the volume of landfill gas reduced. Select from drop-down menu to indicate units. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,null,null,"Enter number of gallons of LPG reduced. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Select ethanol blend from drop-down: E10 (10% ethanol, 90% gasoline), E85 (85% ethanol, 15% gasoline), or E100 (100% ethanol). If blend unknown, select \"Blend Unknown\" (selects E10). Enter gallons of ethanol blend. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,null,"Enter number of tons of bituminous coal reduced. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Enter number of tons of lignite coal conserved. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Enter number of tons of sub-bituminous coal conserved. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e.",null,"Enter number of tons of anthracite coal reduced. An emission rate is then applied to calculate the \"GHG Reduction\" in MTCO2e."]
["Calculation Description: \nSee notes below for emission factor (EF) derivation","MTCO2e = Diesel (gal) * (EF in kg CO2e/gal) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e (B5) = Volume (gal.) * [0.05 *(EF in kg CO2e/gal biodiesel) +0.95 *(EF in kg CO2e/gal. diesel)] * (1 MTCO2e/1,000 kg CO2e)\nMTCO2e (B20) = Volume (gal.) * [0.20*(EF in kg CO2e/gal biodiesel) +0.80*(EF in kg CO2e/gal. diesel)] * (1 MTCO2e/1,000 kg CO2e)\nMTCO2e (B100 )= Volume (gal.) * (EF in kg CO2e/gal. biodiesel) * (1 MTCO2e/1,000 kg CO2e)",null,null,"MTCO2e = Gasoline (gal.) * (Emission Factor in kg CO2e/gal) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e = Distance  (miles) * (EF in kg CO2e/mi) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e = Distance driven (miles) * Fuel efficiency (MPG) * (EF in kg CO2e/gal) + distance driven (miles) * average EV electricity usage (kWh/mi) * national non-baseload output emission rate (MTCO2e/kWh)",null,null,"MTCO2e  = Distance (air miles traveled) * (EF in kg CO2e/mi) * (1 MTCO2e/1,000 kg CO2e)",null,null,"MTCO2e = Jet fuel (gal.) * (EF in kg CO2e/gal) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e = Landfill gas (BTU) * (Emission Factor in kg CO2e/ BTU) * (1 MTCO2e/1,000 kg CO2e)\n",null,null,null,"MTCO2e = Natural gas (BTU) * (EF in kg CO2e/ BTU) * (1 MTCO2e/1,000 kg CO2e)",null,null,null,"MTCO2e = LPG (gal) * (EF in kg CO2e/gal) * (1 MTCO2e/1,000 kg CO2",null,"MTCO2e (E10) = Volume (gal.) * [0.10*(EF in kg CO2e/gal. ethanol) + 0.90*(EF in kg CO2e/gal. gasoline)] * (1 MTCO2e/1,000 kg CO2e)\nMTCO2e (E85) = Volume (gal.) * [0.85*(EF in kg CO2e/gal. ethanol) + 0.15*(EF in kg CO2e/gal. gasoline)] * (1 MTCO2e/1,000 kg CO2e) \nMTCO2e (E100) = Volume (gal.) *(EF in kg CO2e gal. ethanol) * (1 MTCO2e/1,000 kg CO2e)",null,null,"MTCO2e = Quantity of coal (metric tons) * (EF in kg CO2e /metric ton) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e = Quantity of coal (metric tons) * (EF in kg CO2e/metric ton) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e = Quantity of coal (metric tons) * (EF in kg CO2e/metric ton) * (1 MTCO2e/1,000 kg CO2e)",null,"MTCO2e = Quantity of coal (metric tons) * (EF in kg CO2e/metric ton) * (1 MTCO2e/1,000 kg CO2e)"]
[null,"Distillate Fuel or Diesel Reduced\n(gal)","GHG Reduction\n(MTCO2e)","Blend \n(Select)","Biodiesel Reduced\n(gal)","GHG Reduction\n(MTCO2e)","Gasoline Reduced\n(gal)","GHG Reduction\n(MTCO2e)","Vehicle Miles Reduced\n(miles)","GHG Reduction\n(MTCO2e)","Miles Driven","Fuel Efficiency of replaced vehicle (average MPG)","GHG Reduction\n(MTCO2e)","Air Miles Reduced\n(miles)","Flight Type","GHG Reduction\n(MTCO2e)","Jet Fuel Reduced \n(gal)","GHG Reduction\n(MTCO2e)","Natural Gas or CNG Reduced \n(Input value)","Units \n(Select)","Natural Gas or CNG Reduced\n(BTU)","GHG Reduction\n(MTCO2e)","Landfill Gas Reduced (input value)","Units \n(Select)","Landfill Gas Reduced\n(BTU)","GHG Reduction\n(MTCO2e)","LPG Reduced\n(gal)","GHG Reduction\n(MTCO2e)","Blend \n(Select)","Ethanol Reduced\n(gal)","GHG Reduction\n(MTCO2e)","Bituminous Coal Reduced\n(metric tons)","GHG Reduction\n(MTCO2e)","Lignite Coal Reduced\n(metric tons)","GHG Reduction\n(MTCO2e)","Sub-Bituminous Coal Reduced\n(metric tons)","GHG Reduction\n(MTCO2e)","Anthracite Coal Reduced\n(metric tons)","GHG Reduction\n(MTCO2e)"]
["Example","EZ Energy Co. replaced 20,000 gallons of distillate fuel oil in a turbine with 20,000 gallons of biodiesel. (STEP 1 of 2. See \"Biodiesel\" for Step 2.)",null,"EZ Energy Co. replaced 20,000 gallons of distillate fuel oil in a combustion turbine generator with 20,000 gallons of biodiesel. Enter negative 20,000 in the Biodiesel Reduced (gal) column. (STEP 2 of 2. For STEP 1, see fuel type \"Diesel and other Distillate Oils\").",null,null,null,null,null,null,"New company policy replaces 5 company cars, each driven 20,000 miles per year and averaging 25 miles per gallon, with electric cars.",null,null,"New company policy on videoconferencing saved International Associates 100,000 air miles traveled on short flights over 3 years.",null,null,null,null,null,null,null,null,"ABC, Inc. replaced solvent bonding of plastic parts with ultrasonic bonding, thus reducing incineration of spent solvents and saving 10,000 therms of natural gas annually. "]
[null,20000,{"$f":"IF(B9>0,B9*$B$100/'Glossary & Conversions'!$D$29,0)","v":204.80027999999996},"B100",-20000,{"$f":"IF((D9=\"B5\"),E9*(0.95*$H$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D9=\"B20\",E9*(0.8*$H$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D9=\"B100\",E9*$B$157/'Glossary & Conversions'!$D$29,0)))","v":-189.18387200000001},null,null,null,null,100000,25,{"$f":"(K9/L9)*$B$204/'Glossary & Conversions'!$D$29-K9*$B$233*ElectricityEFs!$L$5","v":14.344963968000002},100000,"Short (<300 mi)",21.70176,null,null,null,null,null,null,10000,"therms",{"$f":"IF(X9>0,VLOOKUP(X9,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W9,\"\")","v":1000000000},{"$f":"IF(W9<>\"\",Y9*$B$128/'Glossary & Conversions'!$D$29,0)","v":24.732992940603697}]
["Totals - All Rows",{"$f":"SUM(B12:B22)","v":0},{"$f":"SUM(C12:C22)","v":0},null,{"$f":"SUM(E12:E22)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(M12:M22)","v":0},{"$f":"SUM(N12:N22)","v":0},null,{"$f":"SUM(P12:P22)","v":0},0,0,null,null,{"$f":"SUM(U12:U22)","v":0},0,null,null,{"$f":"SUM(Y12:Y22)","v":0},{"$f":"SUM(Z12:Z22)","v":0},0,0,null,{"$f":"SUM(AD12:AD22)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AL12:AL22)","v":0},0]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},null,{"$f":"IF(B12<>\"\",B12*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D12=\"B5\",D12=\"Blend Unknown\"),E12*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D12=\"B20\",E12*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D12=\"B100\",E12*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G12<>\"\",G12*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I12<>\"\",I12*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K12/L12*$B$204/'Glossary & Conversions'!$D$29-K12*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N12/'Glossary & Conversions'!$D$29)*IF(O12=\"Short (<300 mi)\",$B$180,IF(O12=\"Medium (300 to 2300mi)\",$B$186,IF(O12=\"Long (>2300 mi)\",$B$192,0)))","v":0},null,{"$f":"IF(Q12<>\"\",Q12*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T12>0,VLOOKUP(T12,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S12,\"\")","v":""},{"$f":"IF(S12<>\"\",U12*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X12>0,VLOOKUP(X12,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W12,\"\")","v":""},{"$f":"IF(W12<>\"\",Y12*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA12<>\"\",AA12*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC12=\"Blend Unknown\",AC12=\"E10\"),AD12*$B$229/'Glossary & Conversions'!$D$29,IF(AC12=\"E85\",AD12*$B$228/'Glossary & Conversions'!$D$29,IF(AC12=\"E100\",AD12*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF12<>\"\",AF12*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH12<>\"\",AH12*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ12<>\"\",AJ12*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL12<>\"\",AL12*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},null,{"$f":"IF(B13<>\"\",B13*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D13=\"B5\",D13=\"Blend Unknown\"),E13*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D13=\"B20\",E13*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D13=\"B100\",E13*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G13<>\"\",G13*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I13<>\"\",I13*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K13/L13*$B$204/'Glossary & Conversions'!$D$29-K13*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N13/'Glossary & Conversions'!$D$29)*IF(O13=\"Short (<300 mi)\",$B$63,IF(O13=\"Medium (300 to 2300mi)\",$B$69,IF(O13=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q13<>\"\",Q13*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T13>0,VLOOKUP(T13,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S13,\"\")","v":""},{"$f":"IF(S13<>\"\",U13*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X13>0,VLOOKUP(X13,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W13,\"\")","v":""},{"$f":"IF(W13<>\"\",Y13*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA13<>\"\",AA13*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC13=\"Blend Unknown\",AC13=\"E10\"),AD13*$B$229/'Glossary & Conversions'!$D$29,IF(AC13=\"E85\",AD13*$B$228/'Glossary & Conversions'!$D$29,IF(AC13=\"E100\",AD13*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF13<>\"\",AF13*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH13<>\"\",AH13*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ13<>\"\",AJ13*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL13<>\"\",AL13*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},null,{"$f":"IF(B14<>\"\",B14*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D14=\"B5\",D14=\"Blend Unknown\"),E14*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D14=\"B20\",E14*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D14=\"B100\",E14*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G14<>\"\",G14*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I14<>\"\",I14*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K14/L14*$B$204/'Glossary & Conversions'!$D$29-K14*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N14/'Glossary & Conversions'!$D$29)*IF(O14=\"Short (<300 mi)\",$B$63,IF(O14=\"Medium (300 to 2300mi)\",$B$69,IF(O14=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q14<>\"\",Q14*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T14>0,VLOOKUP(T14,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S14,\"\")","v":""},{"$f":"IF(S14<>\"\",U14*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X14>0,VLOOKUP(X14,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W14,\"\")","v":""},{"$f":"IF(W14<>\"\",Y14*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA14<>\"\",AA14*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC14=\"Blend Unknown\",AC14=\"E10\"),AD14*$B$229/'Glossary & Conversions'!$D$29,IF(AC14=\"E85\",AD14*$B$228/'Glossary & Conversions'!$D$29,IF(AC14=\"E100\",AD14*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF14<>\"\",AF14*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH14<>\"\",AH14*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ14<>\"\",AJ14*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL14<>\"\",AL14*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},null,{"$f":"IF(B15<>\"\",B15*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D15=\"B5\",D15=\"Blend Unknown\"),E15*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D15=\"B20\",E15*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D15=\"B100\",E15*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G15<>\"\",G15*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I15<>\"\",I15*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K15/L15*$B$204/'Glossary & Conversions'!$D$29-K15*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N15/'Glossary & Conversions'!$D$29)*IF(O15=\"Short (<300 mi)\",$B$63,IF(O15=\"Medium (300 to 2300mi)\",$B$69,IF(O15=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q15<>\"\",Q15*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T15>0,VLOOKUP(T15,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S15,\"\")","v":""},{"$f":"IF(S15<>\"\",U15*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X15>0,VLOOKUP(X15,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W15,\"\")","v":""},{"$f":"IF(W15<>\"\",Y15*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA15<>\"\",AA15*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC15=\"Blend Unknown\",AC15=\"E10\"),AD15*$B$229/'Glossary & Conversions'!$D$29,IF(AC15=\"E85\",AD15*$B$228/'Glossary & Conversions'!$D$29,IF(AC15=\"E100\",AD15*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF15<>\"\",AF15*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH15<>\"\",AH15*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ15<>\"\",AJ15*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL15<>\"\",AL15*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},null,{"$f":"IF(B16<>\"\",B16*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D16=\"B5\",D16=\"Blend Unknown\"),E16*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D16=\"B20\",E16*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D16=\"B100\",E16*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G16<>\"\",G16*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I16<>\"\",I16*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K16/L16*$B$204/'Glossary & Conversions'!$D$29-K16*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N16/'Glossary & Conversions'!$D$29)*IF(O16=\"Short (<300 mi)\",$B$63,IF(O16=\"Medium (300 to 2300mi)\",$B$69,IF(O16=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q16<>\"\",Q16*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T16>0,VLOOKUP(T16,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S16,\"\")","v":""},{"$f":"IF(S16<>\"\",U16*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X16>0,VLOOKUP(X16,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W16,\"\")","v":""},{"$f":"IF(W16<>\"\",Y16*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA16<>\"\",AA16*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC16=\"Blend Unknown\",AC16=\"E10\"),AD16*$B$229/'Glossary & Conversions'!$D$29,IF(AC16=\"E85\",AD16*$B$228/'Glossary & Conversions'!$D$29,IF(AC16=\"E100\",AD16*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF16<>\"\",AF16*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH16<>\"\",AH16*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ16<>\"\",AJ16*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL16<>\"\",AL16*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},null,{"$f":"IF(B17<>\"\",B17*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D17=\"B5\",D17=\"Blend Unknown\"),E17*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D17=\"B20\",E17*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D17=\"B100\",E17*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G17<>\"\",G17*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I17<>\"\",I17*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K17/L17*$B$204/'Glossary & Conversions'!$D$29-K17*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N17/'Glossary & Conversions'!$D$29)*IF(O17=\"Short (<300 mi)\",$B$63,IF(O17=\"Medium (300 to 2300mi)\",$B$69,IF(O17=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q17<>\"\",Q17*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T17>0,VLOOKUP(T17,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S17,\"\")","v":""},{"$f":"IF(S17<>\"\",U17*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X17>0,VLOOKUP(X17,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W17,\"\")","v":""},{"$f":"IF(W17<>\"\",Y17*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA17<>\"\",AA17*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC17=\"Blend Unknown\",AC17=\"E10\"),AD17*$B$229/'Glossary & Conversions'!$D$29,IF(AC17=\"E85\",AD17*$B$228/'Glossary & Conversions'!$D$29,IF(AC17=\"E100\",AD17*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF17<>\"\",AF17*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH17<>\"\",AH17*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ17<>\"\",AJ17*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL17<>\"\",AL17*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},null,{"$f":"IF(B18<>\"\",B18*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D18=\"B5\",D18=\"Blend Unknown\"),E18*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D18=\"B20\",E18*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D18=\"B100\",E18*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G18<>\"\",G18*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I18<>\"\",I18*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K18/L18*$B$204/'Glossary & Conversions'!$D$29-K18*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N18/'Glossary & Conversions'!$D$29)*IF(O18=\"Short (<300 mi)\",$B$63,IF(O18=\"Medium (300 to 2300mi)\",$B$69,IF(O18=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q18<>\"\",Q18*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T18>0,VLOOKUP(T18,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S18,\"\")","v":""},{"$f":"IF(S18<>\"\",U18*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X18>0,VLOOKUP(X18,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W18,\"\")","v":""},{"$f":"IF(W18<>\"\",Y18*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA18<>\"\",AA18*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC18=\"Blend Unknown\",AC18=\"E10\"),AD18*$B$229/'Glossary & Conversions'!$D$29,IF(AC18=\"E85\",AD18*$B$228/'Glossary & Conversions'!$D$29,IF(AC18=\"E100\",AD18*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF18<>\"\",AF18*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH18<>\"\",AH18*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ18<>\"\",AJ18*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL18<>\"\",AL18*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},null,{"$f":"IF(B19<>\"\",B19*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D19=\"B5\",D19=\"Blend Unknown\"),E19*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D19=\"B20\",E19*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D19=\"B100\",E19*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G19<>\"\",G19*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I19<>\"\",I19*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K19/L19*$B$204/'Glossary & Conversions'!$D$29-K19*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N19/'Glossary & Conversions'!$D$29)*IF(O19=\"Short (<300 mi)\",$B$63,IF(O19=\"Medium (300 to 2300mi)\",$B$69,IF(O19=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q19<>\"\",Q19*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T19>0,VLOOKUP(T19,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S19,\"\")","v":""},{"$f":"IF(S19<>\"\",U19*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X19>0,VLOOKUP(X19,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W19,\"\")","v":""},{"$f":"IF(W19<>\"\",Y19*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA19<>\"\",AA19*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC19=\"Blend Unknown\",AC19=\"E10\"),AD19*$B$229/'Glossary & Conversions'!$D$29,IF(AC19=\"E85\",AD19*$B$228/'Glossary & Conversions'!$D$29,IF(AC19=\"E100\",AD19*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF19<>\"\",AF19*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH19<>\"\",AH19*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ19<>\"\",AJ19*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL19<>\"\",AL19*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},null,{"$f":"IF(B20<>\"\",B20*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D20=\"B5\",D20=\"Blend Unknown\"),E20*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D20=\"B20\",E20*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D20=\"B100\",E20*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G20<>\"\",G20*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I20<>\"\",I20*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K20/L20*$B$204/'Glossary & Conversions'!$D$29-K20*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N20/'Glossary & Conversions'!$D$29)*IF(O20=\"Short (<300 mi)\",$B$63,IF(O20=\"Medium (300 to 2300mi)\",$B$69,IF(O20=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q20<>\"\",Q20*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T20>0,VLOOKUP(T20,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S20,\"\")","v":""},{"$f":"IF(S20<>\"\",U20*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X20>0,VLOOKUP(X20,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W20,\"\")","v":""},{"$f":"IF(W20<>\"\",Y20*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA20<>\"\",AA20*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC20=\"Blend Unknown\",AC20=\"E10\"),AD20*$B$229/'Glossary & Conversions'!$D$29,IF(AC20=\"E85\",AD20*$B$228/'Glossary & Conversions'!$D$29,IF(AC20=\"E100\",AD20*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF20<>\"\",AF20*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH20<>\"\",AH20*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ20<>\"\",AJ20*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL20<>\"\",AL20*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},null,{"$f":"IF(B21<>\"\",B21*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D21=\"B5\",D21=\"Blend Unknown\"),E21*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D21=\"B20\",E21*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D21=\"B100\",E21*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G21<>\"\",G21*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I21<>\"\",I21*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K21/L21*$B$204/'Glossary & Conversions'!$D$29-K21*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N21/'Glossary & Conversions'!$D$29)*IF(O21=\"Short (<300 mi)\",$B$63,IF(O21=\"Medium (300 to 2300mi)\",$B$69,IF(O21=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q21<>\"\",Q21*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T21>0,VLOOKUP(T21,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S21,\"\")","v":""},{"$f":"IF(S21<>\"\",U21*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X21>0,VLOOKUP(X21,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W21,\"\")","v":""},{"$f":"IF(W21<>\"\",Y21*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA21<>\"\",AA21*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC21=\"Blend Unknown\",AC21=\"E10\"),AD21*$B$229/'Glossary & Conversions'!$D$29,IF(AC21=\"E85\",AD21*$B$228/'Glossary & Conversions'!$D$29,IF(AC21=\"E100\",AD21*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF21<>\"\",AF21*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH21<>\"\",AH21*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ21<>\"\",AJ21*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL21<>\"\",AL21*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},null,{"$f":"IF(B22<>\"\",B22*$B$100/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(D22=\"B5\",D22=\"Blend Unknown\"),E22*(0.95*$B$100+0.05*$B$157)/'Glossary & Conversions'!$D$29,IF(D22=\"B20\",E22*(0.8*$B$100+0.2*$B$157)/'Glossary & Conversions'!$D$29,IF(D22=\"B100\",E22*$B$157/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(G22<>\"\",G22*$B$204/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(I22<>\"\",I22*$B$212/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IFERROR(K22/L22*$B$204/'Glossary & Conversions'!$D$29-K22*B$233*ElectricityEFs!$L$5,0)","v":0},null,null,{"$f":"(N22/'Glossary & Conversions'!$D$29)*IF(O22=\"Short (<300 mi)\",$B$63,IF(O22=\"Medium (300 to 2300mi)\",$B$69,IF(O22=\"Long (>2300 mi)\",$B$75,0)))","v":0},null,{"$f":"IF(Q22<>\"\",Q22*$B$171/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(T22>0,VLOOKUP(T22,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*S22,\"\")","v":""},{"$f":"IF(S22<>\"\",U22*$B$143/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(X22>0,VLOOKUP(X22,'Glossary & Conversions'!$B$36:$D$40,3,FALSE)*W22,\"\")","v":""},{"$f":"IF(W22<>\"\",Y22*$B$128/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AA22<>\"\",AA22*$B$114/'Glossary & Conversions'!$D$29,0)","v":0},null,null,{"$f":"IF(OR(AC22=\"Blend Unknown\",AC22=\"E10\"),AD22*$B$229/'Glossary & Conversions'!$D$29,IF(AC22=\"E85\",AD22*$B$228/'Glossary & Conversions'!$D$29,IF(AC22=\"E100\",AD22*$B$227/'Glossary & Conversions'!$D$29,0)))","v":0},null,{"$f":"IF(AF22<>\"\",AF22*$B$59/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AH22<>\"\",AH22*$B$87/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AJ22<>\"\",AJ22*$B$73/'Glossary & Conversions'!$D$29,0)","v":0},null,{"$f":"IF(AL22<>\"\",AL22*$B$45/'Glossary & Conversions'!$D$29,0)","v":0}]
[]
["Color Key"]
["User enters value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Blend Unknown"]
["User selects option from drop-down menu",null,"Blend Unknown",null,null,null,null,null,null,null,null,null,null,null,null,"E10"]
["Do not change- calculation",null,"B5",null,null,null,null,null,null,null,null,null,null,null,null,"E85"]
[null,null,"B20",null,null,null,null,null,null,null,null,null,null,null,null,"E100"]
[null,null,"B100"]
["Notes and Sources"]
["The following notes show the calculations used to derive emission factors for this worksheet. In general, CO2 emission rates are combined with emission rates for CH4 and N2O to obtain the CO2e emission rate of a fuel. Some basic conversions between energy units may also be included (e.g., BTU to therms) in the calculations."]
["FUEL"]
["ANTHRACITE COAL","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 1.1 and 1.10.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,25.09,"Heat Content HHV\n (mmBtu/ton)"]
[null,103.69,"CO2 Content Coefficient \n(kg CO2/mmBtu)"]
[]
[null,10,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,1.5,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"B35*B36","v":2601.5821000000001},"CO2 emission rate \n(kg /ton)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B35*B38*0.001","v":0.25090000000000001},"CH4 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B35*B39*0.001","v":3.7635000000000002E-2},"N2O emission rate\n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"((B41*D41)+(B42*D42)+(B43*D43))*'Glossary & Conversions'!$D$32","v":2375.5762976400001},"CO2e emission rate (kg/metric ton)"]
[]
["BITUMINOUS COAL","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 1.1 and 1.10.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,24.93,"Heat Content HHV \n(mmBtu/ton)"]
[null,93.28,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[]
[null,10,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,1.5,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"B49*B50","v":2325.4704000000002},"CO2 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B49*B52*0.001","v":0.24930000000000002},"CH4 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B49*B53*0.001","v":3.7394999999999998E-2},"N2O emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"((B55*D55)+(B56*D56)+(B57*D57))*'Glossary & Conversions'!$D$32","v":2124.9894229199999},"CO2e emission rate (kg/metric ton)"]
[]
["SUB-BITUMINOUS COAL","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 1.1 and 1.10.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,17.25,"Heat Content HHV \n(mmBtu/ton)"]
[null,97.17,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[]
[null,10,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,1.5,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"B63*B64","v":1676.1825000000001},"CO2 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B63*B66*0.001","v":0.17250000000000001},"CH4 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B63*B67*0.001","v":2.5875000000000002E-2},"N2O emission rate\n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"((B69*D69)+(B70*D70)+(B71*D71))*'Glossary & Conversions'!$D$32","v":1531.235097},"CO2e emission rate (kg/metric ton)"]
[]
["LIGNITE COAL","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 1.1 and 1.10.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,14.21,"Heat Content HHV \n(mmBtu/ton)"]
[null,97.72,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[]
[null,10,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,1.5,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"B77*B78","v":1388.6012000000001},"CO2 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B77*B80*0.001","v":0.14210000000000003},"CH4 emission rate \n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B77*B81*0.001","v":2.1315000000000001E-2},"N2O emission rate\n(kg/ton)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"((B83*D83)+(B84*D84)+(B85*D85))*'Glossary & Conversions'!$D$32","v":1268.47287252},"CO2e emission rate (kg/metric ton)"]
[]
["DIESEL (#2 DISTILLATE) and other DISTILLATE OILS (#1, #4)","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 6: EPA Climate Leaders. \"Emission Factors for Greenhouse Gas Inventories.\" March 2020.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,0.13800000000000001,"Heat Content HHV \n(mmBtu/gal)"]
[null,73.959999999999994,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[null,3,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,0.6,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"(B91*B92)","v":10.206479999999999},"CO2 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"(B91*B93)*0.001","v":4.1400000000000003E-4},"CH4 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"(B91*B94)*0.001","v":8.2800000000000007E-5},"N2O emission rate\n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"((B96*D96)+(B97*D97)+(B98*D98))","v":10.240013999999999},"CO2e emission rate (kg/gal)"]
[]
["Liquefied Petroleum Gas \n(LPG) or Propane","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 1.1 and 1.10.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,9.1999999999999998E-2,"Heat Content HHV \n(mmBtu/gal)"]
[null,61.71,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[]
[null,10,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,0.6,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"B104*B105","v":5.6773199999999999},"CO2 emission rate \n(kg /gal)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B107*B104*0.001","v":9.1999999999999992E-4},"CH4 emission rate \n(kg /gal)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B108*B104*0.001","v":5.52E-5},"N2O emission rate \n(kg /gal)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"((B110*D110)+(B111*D111)+(B112*D112))","v":5.717708},"CO2e emission rate (kg/gal)"]
[]
["LANDFILL GAS","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 6: EPA Climate Leaders. \"Emission Factors for Greenhouse Gas Inventories.\" March 2020.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,4.8500000000000003E-4,"Heat Content HHV \n(mmBtu/scf)"]
[null,52.07,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[]
[null,4.8500000000000001E-3,"Commercial Sector Emissions Factor (kg CH4/mmBtu)"]
[null,6.3000000000000003E-4,"Commercial Sector Emissions Factor (kg N2O/mmBtu)"]
[]
[null,{"$f":"B118*B119","v":2.5253950000000001E-2},"CO2 emission rate \n(kg /scf)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B118*B121","v":2.3522500000000002E-6},"CH4 emission rate \n(kg /scf)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B118*B122","v":3.0555000000000003E-7},"N2O emission rate \n(kg /scf)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"B129/1027","v":2.4732992940603698E-5},"CO2e emission rate (kg/BTU)"]
[null,{"$f":"(B124*D124)+(B125*D125)+(B126*D126)","v":2.5400783749999999E-2},"CO2e emission rate (kg/scf)"]
[]
["NATURAL GAS or COMPRESSED NATURAL GAS (CNG)","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 1.1 and 1.10.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,1026,"Heat Content HHV \n(Btu/scf)"]
[null,53.06,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[]
[null,4.7000000000000002E-3,"Commercial Sector Emissions Factor (kg CH4/mmBtu)"]
[null,1E-4,"Commercial Sector Emissions Factor (kg N2O/mmBtu)"]
[]
[null,5.4440000000000002E-2,"CO2 emission rate \n(kg /scf)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"B133*B136/1000000","v":4.8222000000000002E-6},"CH4 emission rate \n(kg /scf)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"B133*B137/1000000","v":1.0260000000000001E-7},"N2O emission rate \n(kg /scf)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"B144/1027","v":5.3166709444985396E-5},"CO2e emission rate (kg/BTU)"]
[null,{"$f":"(B139*D139)+(B140*D140)+(B141*D141)","v":5.4602210599999999E-2},"CO2e emission rate (kg/scf)"]
[]
["BIODIESEL","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,null,null,"(a) Source 6: EPA Climate Leaders. \"Emission Factors for Greenhouse Gas Inventories.\" March 2020.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,0.128,"Heat Content HHV \n(mmBtu/gal)"]
[null,73.84,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[null,1.1000000000000001,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,0.11,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"(B148*B149)","v":9.4515200000000004},"CO2 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"(B148*B150)/1000","v":1.4080000000000001E-4},"CH4 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"(B148*B151)/1000","v":1.4080000000000001E-5},"N2O emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"SUMPRODUCT(B153:B155,D153:D155)","v":9.4591936000000008},"Biodiesel CO2e emission rate (kg/gal)"]
[null,"Emissions Factor (kg/gal)","Blend","Percent Diesel","Percent Biodiesel"]
[null,{"$f":"D159*$B$100+E159*$B$157","v":9.4591936000000008},"B100",0,1]
[null,{"$f":"D160*$B$100+E160*$B$157","v":10.08384992},"B20",0.8,0.2]
[null,{"$f":"D161*$B$100+E161*$B$157","v":10.20097298},"B5",0.95,0.05]
[]
["JET FUEL (Jet A or A-1)","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors.  Table 2.1 and Table 2.7.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,5.67,"Heat Content \n(mmBtu/Barrel)"]
[]
[null,9.75,"CO2 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"0/1000","v":0},"CH4 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"0.3/1000","v":2.9999999999999997E-4},"N2O emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"(B167*D167)+(B168*D168)+(B169*D169)","v":9.8294999999999995},"CO2e emission rate (kg/gal)"]
[]
["AIR MILES TRAVELED","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units","Global Warming Potentials",null,null,"(a) Source 6:  EPA Climate Leaders. \"Emission Factors for Greenhouse Gas Inventories.\"  March 2020."]
[null,"Short Haul (<300 miles)"]
[null,0.215,"CO2 emission rate (kg CO2/passenger mile)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"0.0077/1000","v":7.7000000000000008E-6},"CH4 emission rate (kg CH4 /passenger mile)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"0.0068/1000","v":6.7999999999999993E-6},"N2O emission rate (kg N2O/passenger mile)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"B176*D176+B177*D177+B178*D178","v":0.2170176},"CO2e emission rate (kg/mile)"]
[null,"Medium Haul (≥300 to <2,300 miles)"]
[null,0.13300000000000001,"CO2 emission rate (kg CO2e/passenger mile)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"0.0006/1000","v":5.9999999999999997E-7},"CH4 emission rate (kg CO2e/passenger mile)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"0.0042/1000","v":4.1999999999999996E-6},"N2O emission rate (kg CO2e/passenger mile)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"B182*D182+B183*D183+B184*D184","v":0.13412980000000002},"CO2e emission rate (kg/mile)"]
[null,"Long Haul (≥2,300 miles)"]
[null,0.16500000000000001,"CO2 emission rate (kg CO2e/passenger mile)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"0.0006/1000","v":5.9999999999999997E-7},"CH4 emission rate (kg CO2e/passenger mile)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"0.0052/1000","v":5.1999999999999993E-6},"N2O emission rate (kg CO2e/passenger mile)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"B188*D188+B189*D189+B190*D190","v":0.16639480000000001},"CO2e emission rate (kg/mile)"]
[]
["MOTOR GASOLINE","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 2.1.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013."]
[null,5.25,"Heat Content HHV \n(mmBtu/Barrel)"]
[null,42,"Gallons/Barrel"]
[null,{"$f":"B196/B197","v":0.125},"MMBtu/gal"]
[]
[null,8.7799999999999994,"CO2 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"0.38/1000","v":3.8000000000000002E-4},"CH4 emission rate \n(kg/gal)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"0.08/1000","v":8.0000000000000007E-5},"N2O emission rate (kg/gal)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"(B200*D200)+(B201*D201)+(B202*D202)","v":8.8118400000000001},"CO2e emission rate (kg/gal)"]
[]
["VEHICLE MILES TRAVELED","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,"Global Warming Potentials",null,"(a) Source 4: 2020 Climate Registry Default Emission Factors. Table 2.4.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013.\n\n(c) Source 9: EPA Climate Leaders GHG Inventory Protocol report \"Direct Emissions from Mobile Combustion Sources.\" Table B-3."]
[null,0.36799999999999999,"CO2 emission rate \n(kg/mi)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"0.0078/1000","v":7.7999999999999999E-6},"Emission rate of kg \nCH4/mi",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"0.0082/1000","v":8.2000000000000011E-6},"Emission rate of kg \nN2O/mi",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"SUMPRODUCT(B208:B210,D208:D210)","v":0.37039139999999998},"Average of kg CO2e/mi"]
[]
["ETHANOL","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,null,null,"\n(a) Source 6: EPA Climate Leaders. \"Emission Factors for Greenhouse Gas Inventories.\"  March 2020.\n\n(b) Source 7: IPCC, Fifth Assessment Report, 2013.\n"]
[null,8.4000000000000005E-2,"Heat Content HHV \n(mmBtu/gal)"]
[null,68.44,"CO2 Content \nCoefficient (kg CO2/mmBtu)"]
[null,1.1000000000000001,"Commercial Sector Emissions Factor (g CH4/mmBtu)"]
[null,0.11,"Commercial Sector Emissions Factor (g N2O/mmBtu)"]
[]
[null,{"$f":"(B216*B217)","v":5.7489600000000003},"CO2 emission rate (kg/gal)",{"$f":"'Glossary & Conversions'!$D$42","v":1},"CO2"]
[null,{"$f":"(B216*B218)/1000","v":9.240000000000001E-5},"CH4 emission rate (kg/gal)",{"$f":"'Glossary & Conversions'!$D$43","v":28},"CH4"]
[null,{"$f":"(B216*B219)/1000","v":9.2399999999999996E-6},"N2O emission rate  (kg/gal)",{"$f":"'Glossary & Conversions'!$D$44","v":265},"N2O"]
[]
[null,{"$f":"SUMPRODUCT(B221:B223,D221:D223)","v":5.7539958000000002},"Corn-Derived Ethanol CO2e emission rate (kg/gal)"]
[null,"Emissions Factor (kg/gal)","Blend","Percent Gasoline","Percent Ethanol"]
[null,{"$f":"D227*$B$204+E227*$B$225","v":5.7539958000000002},"E100",0,1]
[null,{"$f":"D228*$B$204+E228*$B$225","v":6.2126724299999996},"E85",0.15,0.85]
[null,8.5060555799999999,"E10",0.9,0.1]
[]
["ELECTRIC VEHICLES","EMISSIONS FACTOR DERIVATION",null,null,null,"SOURCE INFO"]
[null,"Units",null,null,null,"(a) Source 10: U.S. Department of Energy. Alternative Fuels Data Center: Data Sources and Assumptions for the Electricity Sources and Emissions Tool."]
[null,0.32,"Electricity Usage (kWh/mi)"]

{"sheet":"Green Electricity","index":5,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[30,0,31,0],[7,0,8,0],[5,2,5,3],[7,2,7,3],[0,1,0,3],[4,2,4,3],[1,1,1,3],[30,1,30,2],[31,1,31,2]]}
[null,"Shifting to Green Electricity Sources"]
[null,"This tab computes the GHG emissions avoided when a purchaser switches to green power. Green power is electricity produced from solar, wind, geothermal, biogas, eligible biomass, and low-impact small hydroelectric sources. \n\nGreen power includes utility green power products, renewable energy certificates (RECs), and power purchase agreements, among other options. For more information on the available types of green power supply options, visit: https://www.epa.gov/greenpower/green-power-supply-options. "]
[]
["Green Energy",null,"Green Electricity"]
["How to use this tab:",null,"Enter the annual amount of green electricity purchased in kilowatt-hours (kWh). The column \"GHG Avoided\" converts the kWh into MTCO2e."]
["Calculation Description:",null,"MTCO2e =  Green electricity purchased in kWh * (national or state value of the eGRID non-baseload output emission rate, expressed as MTCO2e/kWh)  \n\nNational average rate: 0.000653 MTCO2e/kWh. State rates differ by state. Emission rates include emissions from three gases: CO2 + CH4 + N2O."]
[null,"State or U.S. \n(Select)","Green Electricity (kWh)","GHG Avoided\n(MTCO2e)"]
["Example",null,"EZ Energy Co. installed 2 wind turbines in NY producing 10,000 kWh per turbine annually."]
[null,"NY",20000,{"$f":"IFERROR(IF($C9<>0,($C9*VLOOKUP($B9, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":9.6620156640000019}]
["Totals - All Rows",null,{"$f":"SUM(C12:C22)","v":0},{"$f":"SUM(D12:D22)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},"(select)",null,{"$f":"IFERROR(IF($C12<>0,($C12*VLOOKUP($B12, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},"(select)",null,{"$f":"IFERROR(IF($C13<>0,($C13*VLOOKUP($B13, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},"(select)",null,{"$f":"IFERROR(IF($C14<>0,($C14*VLOOKUP($B14, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},"(select)",null,{"$f":"IFERROR(IF($C15<>0,($C15*VLOOKUP($B15, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},"(select)",null,{"$f":"IFERROR(IF($C16<>0,($C16*VLOOKUP($B16, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},"(select)",null,{"$f":"IFERROR(IF($C17<>0,($C17*VLOOKUP($B17, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},"(select)",null,{"$f":"IFERROR(IF($C18<>0,($C18*VLOOKUP($B18, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},"(select)",null,{"$f":"IFERROR(IF($C19<>0,($C19*VLOOKUP($B19, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},"(select)",null,{"$f":"IFERROR(IF($C20<>0,($C20*VLOOKUP($B20, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},"(select)",null,{"$f":"IFERROR(IF($C21<>0,($C21*VLOOKUP($B21, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},"(select)",null,{"$f":"IFERROR(IF($C22<>0,($C22*VLOOKUP($B22, ElectricityEFs!$B$5:$L$56, 11, FALSE)),0),0)","v":0}]
[]
["Color Key"]
["User enters value"]
["User selects option from drop-down menu"]
["Do not change- calculation"]
[]
["Notes and Sources"]
[]
["Electricity emission rates \n(National and State)","NOTES",null,"SOURCE INFO"]
[null,"See tab \"Electricity EFs\" for national or state non-baseload emissions factors from eGRID.",null,"Source 1: U.S. EPA, eGRID2018v2"]

{"sheet":"Greening Chemistry","index":6,"n_rows":239,"n_cols":19,"rows_kept":239,"cut":false,"hidden":false,"merged":[[8,0,8,4],[1,1,1,11],[3,1,3,2],[4,1,4,2],[3,3,3,11],[4,3,4,11],[5,1,5,2],[5,3,5,11],[241,2,241,4],[10,0,10,4],[9,0,9,4],[237,1,237,4],[82,0,82,4],[238,1,238,4],[75,0,75,4],[93,0,93,4],[117,0,117,4]]}
[null,"Greening Chemistry: GHG Savings from Reduced Emission of GHG Chemicals Directly"]
[null,"This tab calculates GHG reductions from reducing the use of high global warming potential (GWP) chemicals or by substituting chemicals with less global warming impact. The Greening Chemistry tab includes the CO2 equivalency of more than 200 chemicals listed by the International Panel on Climate Change as well as chemicals listed by EPA’s GHG Reporting Program. "]
[]
[null,"How to use this tab:",null,"Enter the mass of each chemical avoided for a project in the column \"lbs. Chemical Avoided.\"  Total MTCO2e reduced will be displayed for each project in the \"ALL CHEMICALS\" row."]
[null,"Calculation Description",null,"MTCO2e = lbs. Chemical Avoided * (100-year Global Warming Potential) * (0.4536 kg / lbs.) * (1 MTCO2e / 1,000 kg CO2)"]
[null,"Example",null,"ABC, Inc., improved leak detection for their use of sulphur hexafluoride in their own electrical distribution equipment, saving 600 pounds of SF6 for the year. [Input 600 lbs into cell I96 and see Output of 6,396 MTCO2e in cell I9]"]
[]
["Industrial Chemical Reduced","Reporting Program (IPCC or EPA)","Chemical Formula","CAS #","Global Warming Potential (100 year)",null,"Totals - All Columns",null,{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 1"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 2"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 3"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 4"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 5"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 6"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 7"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 8"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 9"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 10"},{"$f":"INDEX(Aggregate_MTCO2e!$A:$A,COLUMN())","v":"Row 11"}]
[null,null,null,null,null,null,"Total GHG Reduction (MTCO2e)",null,"GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)","GHG Reduction (MTCO2e)"]
["ALL CHEMICALS",null,null,null,null,null,{"$f":"SUMPRODUCT($E12:$E229,G12:G229)*('Glossary & Conversions'!$D$24/1000)","v":0},null,{"$f":"SUMPRODUCT($E12:$E229,I12:I229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,J12:J229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,K12:K229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,L12:L229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,M12:M229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,N12:N229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,O12:O229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,P12:P229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,Q12:Q229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,R12:R229)*('Glossary & Conversions'!$D$24/1000)","v":0},{"$f":"SUMPRODUCT($E12:$E229,S12:S229)*('Glossary & Conversions'!$D$24/1000)","v":0}]
[null,null,null,null,null,null,"lbs. Chemical Avoided",null,"lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided","lbs. Chemical Avoided"]
["Carbon dioxide","Both","CO2",124389,1,null,{"$f":"SUM(I12:S12)","v":0}]
["Methane","Both","CH4",74828,28,null,0]
["Fossil methane","IPCC","CH4",null,30,null,0]
["Nitrous oxide","Both ","N2O",10024972,265,null,0]
["Chloroflourocarbons",null,null,null,null,null,0]
["CFC-11","IPCC","CCl3F",75694,4660,null,0]
["CFC-12","IPCC","CCl2F2",75718,10200,null,0]
["CFC-13","IPCC","CClF3",75729,13900,null,0]
["CFC-113","IPCC","CCl2FCClF2",76131,5820,null,0]
["CFC-114","IPCC","CClF2CClF2",76142,8590,null,0]
["CFC-115","IPCC","CClF2CF3",76153,7670,null,0]
["Hydrochloroflourocarbons",null,null,null,null,null,0]
["HCFC-21","IPCC","CHCl2F",null,148,null,0]
["HCFC-22","IPCC","CHClF2",75456,1760,null,0]
["HCFC-122","IPCC","CHCl2CF2Cl",null,59,null,0]
["HCFC-122a","IPCC","CHFClCFCl2",null,258,null,0]
["HCFC-123","IPCC","CHCl2CF3",306832,79,null,0]
["HCFC-123a","IPCC","CHClFCF2Cl",null,370,null,0]
["HCFC-124","IPCC","CHClFCF3",2837890,527,null,0]
["HCFC-132c","IPCC","CH2FCFCl2",null,338,null,0]
["HCFC-141b","IPCC","CH3CCl2F",1717006,782,null,0]
["HCFC-142b","IPCC","CH3CClF2",75683,1980,null,0]
["HCFC-225ca","IPCC","CHCl2CF2CF3",422560,127,null,0]
["HCFC-225cb","IPCC","CHClFCF2CClF2",507551,525,null,0]
["(E)-1-Chloro-3,3,3-trifluoroprop-1-ene","IPCC","trans-CF3CH=CHCl",null,1,null,0]
["HFC-23 (Trifluoromethane)","Both","CHF3",75467,12400,null,0]
["HFC-32","Both ","CH2F2",75105,677,null,0]
["HFC–41","Both","CH3F",593533,116,null,0]
["HFC-125","Both","CHF2CF3",354336,3170,null,0]
["HFC–134","Both","C2H2F4",359353,1120,null,0]
["HFC-134a","Both","CH2FCF3",811972,1300,null,0]
["HFC–143","Both","C2H3F3",430660,328,null,0]
["HFC-143a","Both","CH3CF3",420462,4800,null,{"$f":"SUM(I44:S44)","v":0}]
["HFC–152","Both","CH2FCH2F",624726,16,null,0]
["HFC-152a","Both","CH3CHF2",75376,138,null,0]
["HFC–161","Both","CH3CH2F",353366,4,null,0]
["HFC-227ca","IPCC","CF3CF2CHF2",null,2640,null,0]
["HFC-227ea","Both","CF3CHFCF3",431890,3350,null,0]
["HFC–236cb","Both","CH2FCF2CF3",677565,1210,null,0]
["HFC–236ea","Both","CHF2CHFCF3",431630,1330,null,0]
["HFC-236fa","Both","CF3CH2CF3",690391,8060,null,0]
["HFC–245ca","Both","C3H3F5",679867,716,null,0]
["HFC-245cb","IPCC","CF3CF2CH3",null,4620,null,0]
["HFC-245ea","IPCC","CHF2CHFCHF2",null,235,null,0]
["HFC-245eb","IPCC","CH2FCHFCF3",null,290,null,0]
["HFC-245fa","Both","CHF2CH2CF3",460731,858,null,0]
["HFC-263fb","IPCC","CH3CH2CF3",null,76,null,0]
["HFC-272ca","IPCC","CH3CF2CH3",null,144,null,0]
["HFC-329p","IPCC","CHF2CF2CF2CF3",null,2360,null,0]
["HFC-365mfc","Both","CH3CF2CH2CF3",406586,804,null,0]
["HFC-43-10mee","Both","CF3CHFCHFCF2CF3",138495428,1650,null,0]
["HFC-1132a","IPCC","CH2=CF2",null,"<1",null,0]
["HFC-1141","IPCC","CH2=CHF",null,"<1",null,0]
["(Z)-HFC-1225ye","IPCC","CF3CF=CHF(Z)",null,"<1",null,0]
["(E)-HFC-1225ye","IPCC","CF3CF=CHF(E)",null,"<1",null,0]
["(Z)-HFC-1234ze","IPCC","CF3CH=CHF(Z)",null,"<1",null,0]
["HFC-1234yf","IPCC","CF3CF=CH2",null,"<1",null,0]
["(E)-HFC-1234ze","IPCC","trans-CF3CH=CHF",null,"<1",null,0]
["(Z)-HFC-1336","IPCC","CF3CH=CHCF3(Z)",null,2,null,0]
["HFC-1243zf","IPCC","CF3CH=CH2",null,"<1",null,0]
["HFC-1345zfc","IPCC","C2F5CH=CH2",null,"<1",null,0]
["3,3,4,4,5,5,6,6-Nonafluorohex-1-ene","IPCC","C4F9CH=CH2",null,"<1",null,0]
["3,3,4,4,5,5,6,6,7,7,8,8,8-Tridecafluorooct-1-ene","IPCC","C6F13CH=CH2",null,"<1",null,0]
["3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10-Heptadecafluorodec-1-ene","IPCC","C8F17CH=CH2",null,"<1",null,0]
["Chlorocarbons and Hydrochlorocarbons",null,null,null,null,null,{"$f":"SUM(I76:S76)","v":0}]
["Methyl chloroform","IPCC","CH3CCl3",71556,160,null,0]
["Carbon tetrachloride","IPCC","CCl4",56235,1730,null,0]
["Methyl chloride","IPCC","CH3Cl",74873,12,null,0]
["Methylene chloride","IPCC","CH2Cl2",75092,9,null,0]
["Chloroform","IPCC","CHCl3",null,16,null,0]
["1,2-Dichloroethane","IPCC","CH2ClH2Cl",null,"<1",null,0]
["Bromocarbons, Hydrobromocarbons and Halons",null,null,null,null,null,0]
["Methyl bromide","IPCC","CH3Br",74839,2,null,0]
["Methylene bromide","IPCC","CH2Br2",null,1,null,0]
["Halon-1201","IPCC","CHBrF2",null,376,null,0]
["Halon-1202","IPCC","CBr2F2",null,231,null,0]
["Halon-1211","IPCC","CBrClF2",353593,1750,null,0]
["Halon-1301","IPCC","CBrF3",75638,6290,null,0]
["Halon-2301","IPCC","CH2BrCF3",null,173,null,0]
["Halon-2311/Halothane","IPCC","CHBrClCF3",null,41,null,0]
["Halon-2401","IPCC","CHFBrCF3",null,184,null,0]
["Halon-2402","IPCC","CBrF2CBrF2",124732,1470,null,0]
["Fully Fluorinated Species",null,null,null,null,null,0]
["Nitrogen trifluoride","Both","NF3",7783542,16100,null,0]
["Sulphur hexafluoride","Both","SF6",2551624,23500,null,0]
["(Trifluoromethyl) sulphur pentafluoride","Both","SF5CF3",373808,17400,null,0]
["Sulphuryl fluoride","IPCC","SO2F2",null,4090,null,0]
["PFC–14 (Perfluoromethane)","Both","CF4",75730,6630,null,0]
["PFC–116 (Perfluoroethane)","Both","C2F6",76164,11100,null,0]
["PFC-c216 (Perfluorocycloproprane)","Both","CC3F6",931919,9200,null,0]
["PFC–218 (Perfluoropropane)","Both","C3F8",76197,8900,null,0]
["PFC-318 (Perfluorocyclobutane)","Both","c-C4F8",null,9540,null,0]
["PFC-31-10","Both","C4F10",null,9200,null,0]
["Perfluorocyclopentene","IPCC","c-C5F8",null,2,null,0]
["PFC-41-12","Both","n-C5F12",null,8550,null,0]
["PFC-51-14","Both","n-C6F14",null,7910,null,0]
["PFC-61-16","IPCC","n-C7F16",null,7820,null,{"$f":"SUM(I108:S108)","v":0}]
["PFC-71-18","IPCC","C8F18",null,7620,null,0]
["PFC-91-18","Both","C10F18",null,7190,null,0]
["Perfluorodecalin (cis)","IPCC","Z-C10F18",null,7240,null,0]
["Perfluorodecalin (trans)","IPCC","E-C10F18",null,6290,null,0]
["PFC-1114","IPCC","CF2=CF2",null,"<1",null,0]
["PFC-1216","IPCC","CF3CF=CF2",null,"<1",null,0]
["Perfluorobuta-1,3-diene","IPCC","CF2=CFCF=CF2",null,"<1",null,0]
["Perfluorobut-1-ene","IPCC","CF3CF2CF=CF2",null,"<1",null,0]
["Perfluorobut-2-ene","IPCC","CF3CF=CFCF3",null,2,null,0]
["Halogenated Alcohols and Ethers",null,null,null,null,null,0]
["HFE-125","Both","CHF2OCF3",3822682,12400,null,0]
["HFE-134 (HG-00)","Both","CHF2OCHF2",1691174,5560,null,0]
["HFE-143a","Both","CH3OCF3",421147,523,null,0]
["HFE-227ea","Both","CF3CHFOCF3",2356629,6450,null,0]
["HCFE-235ca2 (enflurane)","IPCC","CHF2OCF2CHFCl",null,583,null,0]
["HCFE–235da2 (isoflurane)","Both","CHF2OCHClCF3",26675467,491,null,0]
["HFE-263ca","IPCC","CHF2OCF2CHF2",null,4240,null,0]
["HFE–236ea2 (desflurane)","Both","CHF2OCHFCF3",57041675,1790,null,0]
["HFE 236fa","Both","CF3CH2OCF3",20193673,979,null,0]
["HFE-245cb2","Both","CF3CF2OCH3",22410442,654,null,0]
["HFE-245fa1","Both","CHF2CH2OCF3",84011154,828,null,0]
["HFE-245fa2","Both","CHF2OCH2CF3",1885489,812,null,0]
["2,2,3,3,3,-Pentafluoropropan-1-ol","Both","CF3CF2CH2OH",422059,19,null,0]
["HFE-254cb1","IPCC","CH3OCF2CHF2",null,301,null,0]
["HFE-254cb2","EPA Rep. Program","CH3OCF2CHF2",425887,359,null,0]
["HFE 263fb2","Both","CF3CH2OCH3",460435,1,null,0]
["HFE-263m1","IPCC","CF3OCH2CH3",null,29,null,0]
["3,3,3-Trifluoropropan-1-ol","IPCC","CF3CH2CH2OH",null,"<1",null,0]
["HFE-329mcc2","Both","CF3CF2OCF2CHF2",67490362,3070,null,0]
["HFE–338mmz1","Both","CHF2OCH(CF3)2",26103082,2620,null,0]
["HFE 338mcf2","Both","CF3CF2OCH2CF3",156053882,929,null,0]
["Sevoflurane  (HFE-347mmz1)","Both","CH2FOCH(CF3)2",28523866,216,null,{"$f":"SUM(I140:S140)","v":0}]
["HFE-347mcc3 (HFE-7000)","Both","CH3OCF2CF2CF3",28523866,530,null,0]
["HFE-347mcf2","Both","CF3CF2OCH2CHF2","E1730135",854,null,0]
["HFE-347pcf2","Both","CHF2CF2OCH2CF3",406780,889,null,0]
["HFE–356mm1","EPA Rep. Program","(CF3)2CHOCH3",13171181,27,null,0]
["HFE–347mmy1","Both","CH3OCF(CF3)2",22052842,363,null,0]
["HFE-356mec3","Both","CH3OCF2CHFCF3",382343,387,null,0]
["HFE-356mff2","IPCC","CF3CH2OCH2CF3",null,17,null,0]
["HFE-356pcf2","Both","CHF2CH2OCF2CHF2","E1730137",719,null,0]
["HFE-356pcf3b","Both","CHF2OCH2CF2CHF2",35042990,446,null,0]
["HFE-356pcc3","Both","CH3OCF2CF2CHF2",null,413,null,0]
["HFE-356mmz1","IPCC","(CF3)2CHOCH3",null,14,null,0]
["HFE–365mcf3","Both","CF3CF2CH2OCH3",378165,"<1",null,0]
["HFE-365mcf2","IPCC","CF3CF2OCH2CH3",null,58,null,0]
["HFE-374pc2","Both","CH3CH2OCF2CHF2",512516,627,null,0]
["4,4,4-Trifluorobutan-1-ol","IPCC","CF3(CH2)2CH2OH",null,"<1",null,0]
["2,2,3,3,4,4,5,5-octafluorocyclopentanol","IPCC","-(CF2)4CH(OH)-",null,13,null,0]
["(Octafluorotetramethy lene)hydroxymethyl group","EPA Rep. Program","X(CF2)4CH(OH)X","NA",73,null,0]
["HFE-43-10pccc124 (H-Galden 1040x, HG-11)","Both","CHF2OCF2OC2F4OCHF2","E1730133",2820,null,0]
["HFE–449s1 (HFE–7100)","IPCC","C4F9OCH3",163702076,421,null,0]
["HFE–449sl (HFE–7100) Chemical blend ","EPA Rep. Program","(CF3)2CFCF2OCH3",163702087,297,null,0]
["n-HFE-7100","IPCC","n-C4F9OCH3",null,486,null,0]
["i-HFE-7100","IPCC","i-C4F9OCH3",null,407,null,0]
["HFE–569sf2 (HFE–7200)","IPCC","C4F9OC2H5",163702054,57,null,0]
["HFE–569sf2 (HFE–7200) Chemical blend ","EPA Rep. Program","(CF3)2CFCF2OCH3",163702065,59,null,0]
["n-HFE-7200","IPCC","n-C4F9OC2H5",null,65,null,0]
["i-HFE-7200","IPCC","i-C4F9OC2H5",null,44,null,0]
["HFE-236ca12 (HG-10)","Both","CHF2OCF2OCHF2",78522471,5350,null,0]
["HFE-338pcc13 (HG-01)","Both","CHF2OCF2CF2OCHF2",188690780,2910,null,0]
["1,1,1,3,3,3-hexafluoropropan-2-ol; \nBis(trifluoromethyl)methanol ","Both","(CF3)2CHOH",null,182,null,0]
["HG-02","IPCC","HF2C-(OCF2CF2)2-OCF2H",null,2730,null,0]
["HG-03","IPCC","HF2C-(OCF2CF2)3-OCF2H",null,2850,null,0]
["HG-20","IPCC","HF2C-(OCF2)2-OCF2H",null,5300,null,{"$f":"SUM(I172:S172)","v":0}]
["HG-21","IPCC","HF2C-OCF2CF2OC-F2OCF2O-CF2H",null,3890,null,0]
["HG-30","IPCC","HF2C-(OCF2)3-OCF2H",null,7330,null,0]
["1-Ethoxy-1,1,2,2,3,3,3-heptafluoropropane","IPCC","CF3CF2CF2OCH2CH3",null,61,null,0]
["Fluoroxene","IPCC","CF3CH2OCH=CH2",null,"<1",null,0]
["1,1,2,2-Tetrafluoro-1-(fluoromethoxy)ethane","IPCC","CH2FOCF2CF2H",null,871,null,0]
["2-Ethoxy-3,3,4,4,5-pentafluorotetrahydro-2,5,-bis[1,2,2,2-tetrafluoro-1-(trifluoromethyl)ethyl]-furan","IPCC","C12H5F19O2",null,56,null,0]
["Fluoro(methoxy)methane","IPCC","CH3OCH2F",null,13,null,0]
["Difluoro(methoxy)methane","IPCC","CH3OCHF2",null,144,null,0]
["Fluoro(fluoromethoxy)methane","IPCC","CH2FOCH2F",null,130,null,0]
["Difluoro(fluoromethoxy)methane","IPCC","CH2FOCHF2",null,617,null,0]
["Trifluoro(fluoromethoxy)methane","IPCC","CH2FOCF3",null,751,null,0]
["HG'-01","IPCC","CH3OCF2CF2OCH3",null,222,null,0]
["HG'-02","IPCC","CH30(CF2CF2O)2CH3",null,236,null,0]
["HG'-03","IPCC","CH30(CF2CF2O)3CH3",null,221,null,0]
["HFE-329me3","IPCC","CF3CFHCF2OCF3",null,4550,null,0]
["3,3,4,4,5,5,6,6,7,7,7-Undecafluoroheptan-1-ol","IPCC","CF3(CF2)4CH2CH2OH",null,"<1",null,0]
["3,3,4,4,5,5,6,6,7,7,8,8,9,9,9-Pentadecafluorononan-1-ol","IPCC","CF3(CF2)6CH2CH2OH",null,"<1",null,0]
["3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,11-nonadecafluoroundecan-1-ol","IPCC","CF3(CF2)8CH2CH2OH",null,"<1",null,0]
["2-Chloro-1,1,2-trifluoro-1-methoxyethane","IPCC","CH3OCF2CHFCl",null,112,null,0]
["PFPMIE (perfluoropolymethylisopropyl ether)","Both","CF3OCF(CF3)CF2OCF2OCF3",null,9710,null,0]
["HFE-216","IPCC","CF3OCF=CF2",null,"<1",null,0]
["Trifluoromethyl formate","IPCC","HCOOCF3",null,588,null,0]
["Perfluoroethyl formate","IPCC","HCOOCF2CF3",null,580,null,0]
["Perfluoropropyl formate","IPCC","HCOOCF2CF2CF3",null,376,null,0]
["Perfluorobutyl formate","IPCC","HCOOCF2CF2CF2CF3",null,392,null,0]
["2,2,2-Trifluoroethyl formate","IPCC","HCOOCH2CF3",null,33,null,0]
["3,3,3-Trifluoropropyl formate","IPCC","HCOOCH2CH2CF3",null,17,null,0]
["1,2,2,2-tetrafluoroethyl formate","IPCC","HCOOCHFCF3",null,470,null,0]
["1,1,1,3,3,3-Hexafluoropropan-2-yl formate","IPCC","HCOOCH(CF3)2",null,333,null,0]
["Perfluorobutyl acetate","IPCC","CH3COOCF2CF2CF2CF3",null,2,null,0]
["Perfluoropropyl acetate","IPCC","CH3COOCF2CF2CF3",null,2,null,0]
["Perfluoroethyl acetate","IPCC","CH3COOCF2CF3",null,2,null,{"$f":"SUM(I204:S204)","v":0}]
["Trifluoromethyl acetate","IPCC","CH3COOCF3",null,2,null,0]
["Methyl carbonofluoridate","IPCC","FCOOCH3",null,95,null,0]
["1,1-Difluoroethyl carbonofluoridate","IPCC","FCOOCF2CH3",null,27,null,0]
["1,1-Difluoroethyl 2,2,2-trifluoroacetate","IPCC","CF3COOCF2CH3",null,31,null,0]
["Ethyl 2,2,2-trifluoroacetate","IPCC","CF3COOCH2CH3",null,1,null,0]
["2,2,2-Trifluoroethyl 2,2,2-trifluoroacetate","IPCC","CF3COOCH2CF3",null,7,null,0]
["Methyl 2,2,2-trifluoroacetate","IPCC","CF3COOCH3",null,52,null,0]
["Methyl 2,2-difluoroacetate","IPCC","HCF3COOCH3",null,3,null,0]
["Difluoromethyl 2,2,2-trifluoroacetate","IPCC","CF3COOCHF2",null,27,null,0]
["2,2,3,3,4,4,4-Heptafluorobutan-1-ol","IPCC","C3F7CH2OH",null,34,null,0]
["1,1,2-Trifluoro-2-(trifluoromethoxy)-ethane","IPCC","CHF2CHFOCF3",null,1240,null,0]
["1,Ethoxy-1,1,2,3,3,3-hexafluoropropane","IPCC","CF3CHFCF2OCH2CH3",null,23,null,0]
["1,1,1,2,2,3,3-Heptafluoro-3-(1,2,2,2-tetrafluoroethoxy)-propane","IPCC","CF3CF2CF2OCHFCF3",null,6490,null,0]
["2,2,3,3-Tetrafluoro-1-propanol","IPCC","CHF2CF2CH2OH",null,13,null,0]
["2,2,3,4,4,4-Hexafluoro-1-butanol","IPCC","CF3CHFCF2CH2OH",null,17,null,0]
["2,2,3,3,4,4,4-Heptafluoro-1-butanol","IPCC","CF3CF2CF2CH2OH",null,16,null,0]
["1,1,2,2,-Tetrafluoro-3-methoxy-propane","IPCC","CHF2CF2CH2OCH3",null,"<1",null,0]
["perfluoro-2-methyl-3-pentanone","IPCC","CF3CF2C(O)CF(CF3)2",null,"<1",null,0]
["3,3,3-Trifluoro-propanal","IPCC","CF3CH2CHO",null,"<1",null,0]
["2-Fluoroethanol","IPCC","CH2FCH2OH",null,"<1",null,0]
["2,2-Difluoroethanol","IPCC","CHF2CH2OH",null,3,null,0]
["2,2,2-Trifluoroethanol","IPCC","CF3CH2OH",null,20,null,0]
["1,1'-Oxybis[2-(difluoromethoxy)-1,1,2,2-tetrafluoroethane","IPCC","HCF2O(CF2CF2O)2CF2H",null,4920,null,0]
["1,1,3,3,4,4,6,6,7,7,9,9,10,10,12,12-hexa-decafluoro-2,5,8,11-Tetraoxadodecane","IPCC","HCF2O(CF2CF2O)3CF2H",null,4490,null,0]
["1,1,3,3,4,4,6,6,7,7,9,9,10,10,12,12,13,13,14,15,15-eico-safluoro-2,5,8,11,14-Pentaoxapentadecane","IPCC","HCF2O(CF2CFF2O)4CF2H",null,3630,null,0]
[]
["Color Key"]
["User enters value"]
["User selects option from drop-down menu"]
["Do not change- calculation"]
[]
["Sources"]
[]
[null,"SOURCE"]
["Chemicals Avoided\n","(a) Source 7:  IPCC Fifth Assessment Report, 2013, Chapter 8: Anthropogenic and Natural Radiative Forcing, Appendix 8A: Lifetimes, Radiative Efficiencies and Metric Values, Page 731."]

{"sheet":"Water Management","index":7,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,2,0],[1,2,1,5],[3,0,3,1],[4,0,4,1],[4,2,4,3],[3,2,3,3],[0,2,0,5],[3,4,3,5],[4,4,4,5],[32,0,32,5],[5,2,5,3],[7,2,7,3],[5,0,5,1],[7,0,8,0],[31,0,31,1],[29,0,29,5],[30,0,30,5],[31,2,31,5]]}
[null,null,"Water Management: GHG Savings from Reduced Water Use"]
[null,null,"Conserving water reduces the energy used to pump and heat water, which reduces GHG emissions. The energy used to pump water is usually invisible to consumers, so this tab provides a national survey average of the water-utility energy used to pump water to treatment plants and through distribution pipes. Note that the Electricity Management and Fuel Use tabs will capture MTCO2e reductions from reduced heating of water."]
[]
[null,null,"Water Conservation (non-heated water)",null,"Other Calculator"]
["How to use this tab:",null,"Select a state or U.S. National to designate where water was conserved. Enter gallons of non-heated water conserved. \"GHG Reduction\" calculates the reduction in MTCO2e.",null,"Please describe your methodology and source if you are using an alternate calculator. Enter your input and MTCO2e values on the rows."]
["Calculation Description:",null,"MTCO2e = Water Conserved (gal.) * (6,139 kwh/1,000,000 gal. water used)* [either National or Regional emissions factor]\n\nNational Conversion factor:  0.000692  MTCO2e/kwh\nRegional Conversion factor: (0.000498  to 0.00090  MTCO2e/kwh)"]
[null,"State or U.S. \n(Select)","Non-heated Water Reduced\n(gallons)","GHG Reduction\n(MTCO2e)","Input","GHG Reduction\n(MTCO2e)"]
["Example",null,"CleanBIO reduced blow-down losses in boilers at NY plants through acidification of water, saving 30 million gals of water. "]
[null,"NY",30000000,102.411]
["Totals - All Rows",null,{"$f":"SUM(C12:C22)","v":0},{"$f":"SUM(D12:D22)","v":0},{"$f":"SUM(E12:E22)","v":0},{"$f":"SUM(F12:F22)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},"(select)",null,{"$f":"IFERROR(C12*(6139/1000000)*VLOOKUP(B12,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},"(select)",null,{"$f":"IFERROR(C13*(6139/1000000)*VLOOKUP(B13,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},"(select)",null,{"$f":"IFERROR(C14*(6139/1000000)*VLOOKUP(B14,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},"(select)",null,{"$f":"IFERROR(C15*(6139/1000000)*VLOOKUP(B15,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},"(select)",null,{"$f":"IFERROR(C16*(6139/1000000)*VLOOKUP(B16,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},"(select)",null,{"$f":"IFERROR(C17*(6139/1000000)*VLOOKUP(B17,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},"(select)",null,{"$f":"IFERROR(C18*(6139/1000000)*VLOOKUP(B18,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},"(select)",null,{"$f":"IFERROR(C19*(6139/1000000)*VLOOKUP(B19,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},"(select)",null,{"$f":"IFERROR(C20*(6139/1000000)*VLOOKUP(B20,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},"(select)",null,{"$f":"IFERROR(C21*(6139/1000000)*VLOOKUP(B21,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},"(select)",null,{"$f":"IFERROR(C22*(6139/1000000)*VLOOKUP(B22,ElectricityEFs!$B$5:$L$56,11,FALSE),0)","v":0}]
[]
["Color Key"]
["User enters value"]
["User selects option from drop-down menu"]
["Do not change- calculation"]
[]
[]
["Sources:"]
[]
["NON-HEATED WATER",null,"(a) Source 8: EPRI & Water Research Foundation. Electricity Use and Management in the Municipal\nWater Supply and Wastewater Industries. November 2013.\n\n(b) Source 1: U.S. EPA, eGRID2018v2"]

{"sheet":"Solvent Remanufacturing","index":8,"n_rows":59,"n_cols":7,"rows_kept":59,"cut":false,"hidden":false,"merged":[[3,1,3,6],[0,1,0,6],[7,0,8,0],[1,1,1,6],[7,1,7,6],[4,1,4,4],[5,1,5,4]]}
[null,"Solvent Remanufacturing"]
[null,"This tab is for chemical manufacturing facilities that remanufacture (reclaim) solvents under one of three exclusions listed in the 2014 Definition of Solid Waste rule. The three exclusions are the remanufacturing exclusion, the same-generator exclusion, and the transfer-based exclusion (40 CFR § 261.4(a) (23), (24), and (27)). Remanufacturing involves distilling used solvents to regenerate them back to commercial-grade, thereby extending their useful life. This prevents pollution by reducing the amount of virgin solvent used, reducing the transport of spent solvents to disposal, and avoiding emissions from the manufacture of specialty solvents. This sheet calculates the hazardous materials not used and the hazardous emissions avoided by remanufacturing certain spent solvents. "]
[]
["Type of Reduction","Solvent Remanufacturing"]
["How to use this tab","Enter the quantity of solvent sent offsite for reclamation (remanufacturing) consistent with the terms described above. To learn about the Definition of Solid Waste \"Solvent Remanufacturing\" exclusion and the related Generator-controlled and Certified Recycler exclusions, please click the button to the right."]
["Calculation Description","Amount of virgin solvent produced = 92% recovery from the solvent distillation process. GEMM emission models are then applied to calculate GHG emission reductions. To learn more about the data and methodologies behind the GEMM emission models, please click the button to the right."]
["PLACE CURSOR OVER CELL FOR MORE INFORMATION →","Solvent\n(select)","Solvent Input for Remanufacturing","Units \n(select)","Solvent Input for Remanufacturing (pounds)","Remanufactured Solvent (pounds)","GHG Reduction\n(MTCO2e)"]
["Example","Rainbow Co., a paint manufacturer, sends 1,000 gallons of acetonitrile for remanufacturing every month for an entire year."]
[null,"Acetonitrile",12000,"gallons",78140.802422407272,71889.538228614692,292.74525275733095]
["Totals - All Rows",null,null,null,{"$f":"SUM(E12:E22)","v":0},{"$f":"SUM(F12:F22)","v":0},{"$f":"SUM(G12:G22)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","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},{"$f":"IFERROR(F12*VLOOKUP(B12,emissionsSum,2,FALSE),0)/lbsPerTonne","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},"(select)",null,"(select)",0,0,{"$f":"IFERROR(F13*VLOOKUP(B13,emissionsSum,2,FALSE),0)/lbsPerTonne","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},"(select)",null,"(select)",0,0,0]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},"(select)",null,"(select)",0,{"$f":"E22*recycleEffDouble","v":0},0]
[]
["Color Key"]
["User enters value"]
["User selects option from drop-down menu"]
["Do not change- calculation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sources: ","GEMM (2011) for solvent flow percentages."]
[null,null,"GEMM (2013) for hazardous feedstocks."]
[null,null,"GEMM (2013 and 2011) for air and water emissions."]

{"sheet":"References & Justification","index":9,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":false,"merged":[[4,4,5,4]]}
["References & Justification"]
["Source #","Reference","Website","Last Updated/ Next Update","Justification"]
[1,"U.S. EPA, Clean Energy. eGRID 2018. Revised Release (v2): 3/9/2020. Downloadable file: eGRID2018 Data File v2 (XLS); worksheet eGRID2018_data_v2, tabs ST18 and US18.","https://www.epa.gov/egrid/emissions-generation-resource-integrated-database-egrid","2020/2022","The emission factors for electricity consumption by state are obtained from eGRID's emissions factors from 2018. These data represent the generation mix, and thus the emissions, of U.S. electricity in 2018."]
[2,"Energy Star Program, 'Savings Calculator,' 2019.","https://www.energystar.gov/products/lighting_fans/light_bulbs","September 2019/NA","EPA's best estimate for electricity savings from an LED light bulb are published at the Energy Star Website, on the 'Savings Calculator' (http://www.energystar.gov/ia/business/bulk_purchasing/bpsavings_calc/Calc_Exit_Signs.xls?3c2a-bf03). A 9 watt, 15,000-hour LED bulb is compared to an equivalent 60 watt, 1,000-hour conventional bulb in the calculation. Assuming the bulb is used on average 3 hours a day, this results in an annual 56 kwh savings per light bulb. This savings is converted to a savings in MTCO2e with the state's emissions factor for electricity, as listed in eGRID. While savings will differ across different power intensity light bulbs, 60 watts was deemed by EPA to be the most common for residential settings. "]
[3,"The Climate Registry, \"General Reporting Protocol Version 2.0\" March 2013.","http://www.theclimateregistry.org/wp-content/uploads/2014/11/TCR_GRP_Version_2.0-1.pdf","March 2013/NA","The Climate Registry provides the most comprehensive, user-friendly source for emission factors for a variety of GHG-emitting fossil fuels. Emissions factor data from The Climate Registry is obtained primarily from US Inventory of Greenhouse Gas Emissions and Sinks, which in turn was derived directly from the IPCC (noted as a source in this workbook)."]
[4,"2020 Climate Registry Default Emission Factors","https://www.theclimateregistry.org/wp-content/uploads/2020/04/The-Climate-Registry-2020-Default-Emission-Factor-Document.pdf","April 2020/unspecified"]
[5,"EIA. Glossary. 2020.","http://www.eia.gov/tools/glossary/","2020/NA","Fuel definitions from the EIA glossary are used in the 'Fuel Use' tab."]
[6,"EPA Climate Leaders. \"Emission Factors for Greenhouse Gas Inventories.\" 2018.","https://www.epa.gov/sites/production/files/2020-04/documents/ghg-emission-factors-hub.pdf","March 2020/unspecified ","The EPA Climate Leaders program combines multiple sources of publicly available emissions factors in writing guidance to its members. It also provides average emissions factors for business travel."]
[7,"IPCC Fifth Assessment Report, 2013.","http://www.ipcc.ch/pdf/assessment-report/ar5/wg1/WG1AR5_Chapter08_FINAL.pdf","2013/NA","IPCC provides a list of GHG, and their global warming potentials, relative to CO2, which facilitates a calculation of MTCO2e reduced. Both the gases and their global warming potentials are liable to change as versions of the IPCC report are updated."]
[8,"EPRI & Water Research Foundation. Electricity Use and Management in the Municipal\nWater Supply and Wastewater Industries. November 2013. 3002001433.","https://www.waterrf.org/research/projects/electricity-use-and-management-municipal-water-supply-and-wastewater-industries","2013/NA","This publication captures a general water conversion factors based on a national survey that calculates the national average of the energy required to pump raw water to the treatment plant as well as energy required to treat and distribute the water. The publication cites a range of energy intensities for water supply, with 3,618 kWh per million gallons of water supplied being a weighted average across water sources (Table 4-6). This includes the pumping of raw water to the treatment plant, the treatment of water, and the pumping of water for distribution. The publication also cites a range of energy intensities for wastewater treatment, with 2521 kWh per million gallons of water treated being a weighted average across types of treatment (Table 5-5). Therefore, a total of 6,139 kwh per million gallons of water is used as an emission factor in this tool for water conservation practices."]
[9,"EPA Climate Leaders GHG Inventory Protocol report \"Direct Emissions from Mobile Combustion Sources\". Table A-2.","https://www.epa.gov/sites/production/files/2016-03/documents/mobileemissions_3_2016.pdf","January 2016/NA","EPA's Climate Leaders GHG Inventory Protocol report \"Direct Emissions from Mobile Combustion Sources\" provides the percentage of the different control technologies installed by model year of vehicle. This data is used to calculate a weighted average emission factor for CH4 and N2O for gasoline passenger vehicles, weighted by percent of gasoline passenger vehicles that are classified as Low Emission Vehicles (LEV) and Tier 2 vehicles. Distribution for 2009-2013 is used. "]
[10,"U.S. Department of Energy. Alternative Fuels Data Center: Data Sources and Assumptions for the Electricity Sources and Emissions Tool.","https://afdc.energy.gov/vehicles/electric_emissions_sources.html","unspecified","Alternative Fuels Data Center calculates average electric vehicle efficiency based on sales of 2016 model year vehicles and mpg ratings from the 2016 Fuel Economy Guide"]
[11,"EIA. Energy Explained: Coal Explained. 2016.","http://www.eia.gov/energyexplained/index.cfm?page=coal_home","2016","Descriptions of coal types are used to supplement EIA Glossary definitions of fuel types in the 'Fuel Use' tab."]
[]
["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/",null,"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/",null,"Consultation on chemical synthesis pathways"]
[5,"U.S. Department of Energy - Energy Information Administration","http://www.eia.gov/",null,"Consultation on factors affecting avoided manufacturing and energy values for chemical feedstocks"]
[6,"Per Jimenez-Gonzalez et al.",null,null,"Distillation energy requirements"]
[7,"Capello et al. 2007",null,2007,"Manufacturing energy requirements"]
[8,"International Panel on Climate Change (IPCC)","https://www.ipcc.ch/publications_and_data/ar4/wg1/en/ch2s2-10-2.html","","Global warming potentials"]
[9,"Kirk-Othmer Encyclopedia of Chemical Technology","http://onlinelibrary.wiley.com/book/10.1002/0471238961",2003,"Synthesis pathways and feedstocks"]
[]
["Density References & Justification"]
["Source #","Reference","Website","Last Updated","Justification"]
[1,"EPA CompTox Chemical Dashboard","https://comptox.epa.gov/dashboard",null,"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/",null,"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",null,"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/",null,"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",null,"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.","Source provided by EPA",null,"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",null,"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)."]

{"sheet":"GEMM Information","index":10,"n_rows":42,"n_cols":3,"rows_kept":42,"cut":false,"hidden":false,"merged":[[5,0,5,3],[24,0,24,3],[3,0,3,3],[25,0,25,3],[26,0,26,3],[7,1,7,3],[4,0,4,3],[37,1,37,3],[39,1,39,3],[40,1,40,3],[41,0,41,3],[27,1,27,3],[31,1,31,3],[32,1,32,3],[36,1,36,3],[28,1,28,3],[29,1,29,3],[30,1,30,3]]}
["Solvent Remanufacturing & GEMM"]
["Background and Methodology"]
[]
["Background"]
["The 'Solvent Remanufacturing' tab was created for manufacturers who send spent solvents offsite in a manner that conforms to the chemical, industry sector, and solvent use function limitations of the Remanufacturing Exclusion, whether the parties involved are operating under the Remanufacturing Exclusion, the Under the Control of the Generator Exclusion, or the Certified Recycler Exclusion to the 2015 Definition of Solid Waste."]
["For briefing materials on these three 2015 exclusions, use the following link:\nhttps://www.epa.gov/sites/production/files/2015-08/documents/dsw_fnl_rul_brfng_012215.pdf\n\n"]
["Remanufacturing is defined by EPA in §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 is limited to solvents used in the following sectors:"]
[null,"Pharmaceutical manufacturing (NAICS 325412)"]
[null,"Basic organic chemical manufacturing (NAICS 325199)"]
[null,"Plastics and resins manufacturing (NAICS 325211)"]
[null,"Paints and coatings manufacturing (NAICS 325510)"]
[null,"     where NAICS = North American Industry Classification Code"]
["The Remanufacturing Exlcusion covers the following 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"]
["As of 2016, the Remanufacturing Exclusion is limited to the above-listed solvents used only for the following purposes: \nReacting, extracting, blending, or purifying chemicals. Use of the petition process could expand the scope of the Remanufacturing Exclusion in the future. "]
["GEMM Emission Models"]
["EPA developed the Green Engineering Materials Management tool (GEMM) to model the benefits associated with sustainable materials management practices in the chemical industry sector. The tool shows the benefits by comparing the emission models for solvent remanufacturing/reclamation practices and avoided solvent manufacturing with the emission models for energy recovery and disposal practices.  EPA used GEMM as the basis for the technical benefits document (on greenhoues gas and pollutant emission reductions) supporting the Remanufacturing Exclusion in the DSW rulemaking docket.  EPA is using the GEMM emission models in this P2 GHG Calculator. \n\nEnvironmental benefits are quantified as follows:"]
[null,"Step 1: Collection of emissions data for manufacturing and processing of solvents. This includes emissions from fossil fuel burning to power the manufacturing processes, emissions from solvent waste incineration, distillation, and incineration with energy recovery. "]
[null,"Manufacturing Emissions - Calculated using emission factors from fossil fuel burning used to generate electricity for solvent production."]
[null,"Solvent Waste Incineration Emissions- Calculated based on the carbon content of the solvent and the energy required to combust the solvent."]
[null,"Solvent Recovery Emissions - Based on the amount of energy required to distill the solvent to generate clean solvent."]
[null,"Step 2: Collection of feedstock data - the upstream materials used to manufacture each solvent. The hazardous feedstocks are grouped and summed by mass to determine a quantity of hazardous feedstock used to manufacture each solvent."]
[null,"Step 3: Creation of emission models for each solvent. This brings together the emission data to reveal total emissions for the life cycle of each solvent. The emission quantities calculated for this tool include:"]
[null,"CO2 -","Carbon Dioxide"]
[null,"CH4 -","Methane"]
[null,"N2O -","Nitrous Oxide"]
[null,"Step 4: Calculation of CO2 equivalents for each solvent. The above chemicals are greenhouse gases that contribute to global warming and their emission quantities can be summed together using their global warming potentials (provided by the Intergovernmental Panel on Climate Change - IPCC)."]
[null,"Step 5: Final determination of avoided GHG emissions. The emission quantities from Step 4 are calculated on a per-pound of solvent basis and are multiplied by the user input quantity of solvent sent for remanufacturing. In addition, a 92% factor is applied since solvent remanufacturing converts 92% of the solvent waste into clean solvent."]
["Each solvent is classified as either a specialty chemical or a commodity chemical."]
[null,"Commodity Chemicals - These are chemicals that are manufactured as part of a greater production stream of chemicals from petroleum. Remanufacturing of these chemicals from spent solvent will not reduce the overall quantity produced. Therefore, a facility cannot claim the environmental benefits from the avoided manufacturing of commodity chemicals."]
[null,"Specialty Chemicals - These chemicals are produced because of a specific demand rather than as part of a greater production stream of commodity chemicals. If facilities begin to remanufacture spent solvents, the demand for newly produced solvent will decrease, and the production will also decreases. Therefore, a facility can claim environmental benefits from the avoided manufacturing of specialty chemicals."]
["To see a summary of the emission models for all specialty and commodity chemicals included in this calculator please click the button on the left or return to the Solvent Remanufacturing tab by clicking on the button on the right."]

{"sheet":"GEMM Emission Summary","index":11,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[[22,0,22,3],[23,0,23,3],[0,3,1,3],[0,1,1,1],[0,2,1,2],[0,0,1,0],[2,0,10,0],[11,0,18,0]]}
["Emission Model Type","Chemical","GHG Reduction (pound/pound)*","Specialty/Commodity Chemical"]
[]
["GEMM (June 22, 2011) Emission Models","1,2,4-Trimethylbenzene",{"$f":"-'GEMM (2011) Models'!AA506*lbsPerTonne","v":2.8866852978937869},"Commodity"]
[null,"Chlorobenzene",{"$f":"-'GEMM (2011) Models'!AA128*lbsPerTonne","v":3.7893701126151162},"Commodity"]
[null,"Chloroform",{"$f":"-'GEMM (2011) Models'!AA155*lbsPerTonne","v":0.40100743280568751},"Commodity"]
[null,"Ethanol",{"$f":"-'GEMM (2011) Models'!AA290*lbsPerTonne","v":3.3331372493187077},"Commodity"]
[null,"Methyl Isobutyl Ketone",{"$f":"-'GEMM (2011) Models'!AA425*lbsPerTonne","v":2.8867591855790855},"Commodity"]
[null,"Methyl Tert-Butyl Ether",{"$f":"-'GEMM (2011) Models'!AA398*lbsPerTonne","v":2.4138339763579966},"Commodity"]
[null,"N,N-Dimethylformamide",{"$f":"-'GEMM (2011) Models'!AA263*lbsPerTonne","v":1.4656783561951527},"Commodity"]
[null,"n-Butanol",{"$f":"-'GEMM (2011) Models'!AA101*lbsPerTonne","v":1.9625899843247585},"Commodity"]
[null,"Xylenes",{"$f":"-'GEMM (2011) Models'!AA533*lbsPerTonne","v":2.9069495329713702},"Commodity"]
["GEMM (Aug. 7, 2013) Emission Models","Cyclohexane",{"$f":"'GEMM (2013) Models'!I149","v":3.4247337565351974},"Commodity"]
[null,"Ethylbenzene",{"$f":"'GEMM (2013) Models'!I179","v":3.6295827377212331},"Commodity"]
[null,"Hexanes",{"$f":"'GEMM (2013) Models'!I209","v":3.3431176573781074},"Commodity"]
[null,"Methanol",{"$f":"'GEMM (2013) Models'!I89","v":1.3203328844165496},"Commodity"]
[null,"Toluene",{"$f":"'GEMM (2013) Models'!I119","v":3.6596873111913153},"Commodity"]
[null,"Acetonitrile",{"$f":"'GEMM (2013) Models'!I29","v":8.9775516025915572},"Specialty"]
[null,"Dichloromethane",{"$f":"'GEMM (2013) Models'!I59","v":2.6469279971323796},"Specialty"]
[null,"Tetrahydrofuran",{"$f":"'GEMM (2013) Models'!I239","v":14.78984008618996},"Specialty"]
["Not Yet Available","Chloromethane",null,"Commodity"]
["* Pound of  CO2 equivalent per pound of remanufactured solvent"]
[]
["Notes"]
["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."]
["Greenhouse Gases (GHG)"]
["CO2 - carbon dioxide (1 CO2 equivalent)"]
["CH4 - methane (21 CO2 equivalents)"]
["N2O - nitrous oxide (310 CO2 equivalents)"]

{"sheet":"GEMM (2011) Models","index":12,"n_rows":537,"n_cols":27,"rows_kept":537,"cut":false,"hidden":false,"merged":[[105,12,105,13],[106,12,107,12],[456,11,458,11],[456,12,456,13],[456,15,456,22],[402,1,404,1],[402,2,403,3],[402,7,403,9],[375,1,377,1],[375,2,376,3],[375,7,376,9],[375,4,376,5],[429,11,431,11],[429,12,429,13],[429,15,429,22],[402,4,403,5],[322,19,322,21],[321,2,322,3],[321,7,322,9],[348,1,350,1],[348,2,349,3],[375,11,377,11],[348,4,349,5],[348,11,350,11],[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],[483,4,484,5],[483,1,485,1],[483,2,484,3],[483,7,484,9],[429,4,430,5],[402,12,402,13],[402,15,402,22],[348,15,348,22],[376,12,377,12],[376,13,377,13],[322,15,323,15],[322,16,322,17],[321,11,323,11],[429,23,431,23],[430,12,431,12],[430,13,431,13],[375,15,375,22],[376,19,376,21],[430,19,430,21],[430,15,431,15],[403,12,404,12],[403,13,404,13],[403,15,404,15],[403,16,403,17],[376,15,377,15],[376,16,376,17],[321,23,323,23],[348,7,349,9],[349,12,350,12],[349,13,350,13],[294,1,296,1],[294,2,295,3],[294,7,295,9],[321,1,323,1],[321,4,322,5],[322,12,323,12],[322,13,323,13],[348,12,348,13],[267,1,269,1],[294,11,296,11],[267,2,268,3],[267,7,268,9],[321,12,321,13],[133,15,134,15],[133,16,133,17],[133,19,133,21],[132,15,132,22],[160,12,161,12],[160,13,161,13],[186,1,188,1],[186,2,187,3],[186,7,187,9],[159,1,161,1],[159,2,160,3],[159,7,160,9],[132,23,134,23],[159,25,161,25],[240,1,242,1],[240,2,241,3],[240,7,241,9],[213,1,215,1],[213,2,214,3],[213,7,214,9],[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],[159,24,161,24],[132,25,134,25],[133,13,134,13],[159,15,159,22],[187,15,188,15],[187,16,187,17],[187,19,187,21],[159,11,161,11],[159,12,159,13],[78,23,80,23],[51,15,51,22],[51,23,53,23],[105,23,107,23],[106,15,107,15],[106,16,106,17],[106,19,106,21],[105,15,105,22],[79,15,80,15],[79,16,79,17],[52,15,53,15],[52,16,52,17],[52,19,52,21],[105,1,107,1],[105,2,106,3],[78,15,78,22],[106,13,107,13],[38,18,38,21],[79,19,79,21],[6,1,8,1],[6,2,7,3],[51,1,53,1],[51,2,52,3],[51,12,51,13],[52,12,53,12],[52,13,53,13],[78,11,80,11],[39,18,39,20],[40,18,40,20],[41,18,41,20],[42,18,42,20],[43,18,43,20],[44,18,44,20],[78,12,78,13],[79,12,80,12],[79,13,80,13],[105,11,107,11],[7,25,8,25],[6,15,6,22],[6,24,6,25],[51,24,53,24],[51,25,53,25],[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],[159,23,161,23],[186,23,188,23],[105,26,106,26],[51,26,52,26],[78,26,79,26],[132,24,134,24],[132,26,133,26],[159,26,160,26],[105,24,107,24],[105,25,107,25],[7,16,7,17],[78,25,80,25],[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],[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],[213,25,215,25],[213,26,214,26],[241,13,242,13],[241,15,242,15],[241,16,241,17],[7,24,8,24],[240,25,242,25],[240,26,241,26],[240,12,240,13],[240,24,242,24],[267,26,268,26],[268,12,269,12],[268,13,269,13],[268,15,269,15],[268,16,268,17],[268,19,268,21],[241,12,242,12],[240,15,240,22],[241,19,241,21],[321,24,323,24],[348,24,350,24],[375,25,377,25],[402,24,404,24],[402,25,404,25],[402,26,403,26],[429,25,431,25],[402,23,404,23],[348,23,350,23],[429,26,430,26],[510,26,511,26],[511,12,512,12],[511,13,512,13],[511,15,512,15],[511,16,511,17],[511,19,511,21],[510,15,510,22],[267,15,267,22],[267,23,269,23],[267,24,269,24],[267,25,269,25],[349,16,349,17],[348,25,350,25],[294,25,296,25],[321,15,321,22],[375,26,376,26],[457,19,457,21],[349,19,349,21],[349,15,350,15],[510,23,512,23],[510,24,512,24],[510,25,512,25],[375,23,377,23],[375,24,377,24],[4,4,4,13],[510,11,512,11],[510,12,510,13],[483,11,485,11],[483,12,483,13],[267,11,269,11],[267,12,267,13],[510,4,511,5],[6,11,8,11],[6,4,7,5],[6,7,7,9],[51,4,52,5],[105,4,106,5],[78,4,79,5],[78,7,79,9],[51,7,52,9],[295,12,296,12],[295,13,296,13],[294,12,294,13],[457,12,458,12],[457,13,458,13],[132,11,134,11],[132,12,132,13],[402,11,404,11],[456,25,458,25],[456,26,457,26],[51,11,53,11],[6,12,6,13],[7,12,8,12],[7,13,8,13],[348,26,349,26],[483,25,485,25],[483,26,484,26],[484,12,485,12],[484,13,485,13],[484,15,485,15],[160,15,161,15],[160,16,160,17],[160,19,160,21],[294,26,295,26],[295,15,296,15],[295,16,295,17],[295,19,295,21],[294,15,294,22],[294,23,296,23],[294,24,296,24],[321,26,322,26],[321,25,323,25],[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],[484,16,484,17],[484,19,484,21],[483,15,483,22],[456,23,458,23],[456,24,458,24],[429,24,431,24],[457,15,458,15],[457,16,457,17],[403,19,403,21],[430,16,430,17],[78,24,80,24],[78,1,80,1],[78,2,79,3],[7,19,7,21]]}
["**This sheet was modified from GEMM (2011)**"]
[null,"Remanufacturing Exclusion - Benefits Summary"]
[null,"All 4 Sectors, 16 of the 18 Chemicals k (2008 TRI)"]
["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",{"$f":"SUM(C56,C83,C110,C137,C164,C191,C218,C245,C272,C299,C326,C353,C380,C407,C434,C461,C488,C515)","v":0},0,5.3043527526466343E-3,5.3043527526466343E-3,5.3043527526466343E-3,2.4053978142467886E-3,2.4053978142467886E-3,1.189303673806381E-3,2.4053978142467886E-3,7.7097505668934216E-3,0,0,null,{"$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-3,7.0929705215419473E-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},1.1124249684036317E-3,2.0797721187806239E-3,3.1921970871842554E-3,3.7080832280121054E-4,6.9325737292687457E-4,3.0043350338850331E-4,1.3644991991165886E-3,4.556696286300844E-3,"--",{"$f":"SUM(Z58,Z85,Z112,Z139,Z166,Z193,Z220,Z247,Z274,Z301,Z328,Z355,Z382,Z409,Z436,Z463,Z490,Z517)","v":{"$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,{"$f":"SUM(P59,P86,P113,P140,P167,P194,P221,P248,P275,P302,P329,P356,P383,P410,P437,P464,P491,P518)","v":1.2783020771972434E-6},0,8.6752580129114417E-6,8.6752580129114417E-6,0,2.8917526709704808E-6,1.4813900633660275E-6,4.3731427343365075E-6,1.304840074724795E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[16,"N2O","--","--",{"$f":"SUM(E60,E87,E114,E141,E168,E195,E222,E249,E276,E303,E330,E357,E384,E411,E438,E465,E492,E519)","v":0},2.8897852206704273E-7,2.8897852206704273E-7,0,1.1744348432820651E-7,7.2695738775485722E-8,1.9013922310369221E-7,4.7911774517073505E-7,0,0,null,{"$f":"SUM(P60,P87,P114,P141,P168,P195,P222,P249,P276,P303,P330,P357,P384,P411,P438,P465,P492,P519)","v":0},0,2.4385320383714937E-8,2.4385320383714937E-8,0,8.1284401279049807E-9,5.4090057910673047E-9,1.3537445918972283E-8,3.7922766302687237E-8,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[17,"CO ","--","--",{"$f":"SUM(E61,E88,E115,E142,E169,E196,E223,E250,E277,E304,E331,E358,E385,E412,E439,E466,E493,E520)","v":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,{"$f":"SUM(P61,P88,P115,P142,P169,P196,P223,P250,P277,P304,P331,P358,P385,P412,P439,P466,P493,P520)","v":4.8908732670587298E-7},4.9032505494374953E-7,1.3617439749368149E-5,1.4107764804311896E-5,1.6344168498124985E-7,4.539146583122716E-6,1.8868924924870577E-7,4.8912775173526712E-6,1.8999042321664564E-5,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[18,"NMVOC ","--","--",{"$f":"SUM(E62,E89,E116,E143,E170,E197,E224,E251,E278,E305,E332,E359,E386,E413,E440,E467,E494,E521)","v":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,{"$f":"SUM(P62,P89,P116,P143,P170,P197,P224,P251,P278,P305,P332,P359,P386,P413,P440,P467,P494,P521)","v":3.5530996934529394E-6},4.9032505494374959E-8,3.6311652920017838E-6,3.6801977974961583E-6,1.634416849812498E-8,1.2103884306672611E-6,9.2494820514535162E-11,1.2268250939859007E-6,4.9070228914820599E-6,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[19,"NOx ","--","--",{"$f":"SUM(E63,E90,E117,E144,E171,E198,E225,E252,E279,E306,E333,E360,E387,E414,E441,E468,E495,E522)","v":0},3.5881846788870154E-5,3.5881846788870154E-5,0,2.9806371058112519E-5,2.6552327234022151E-6,3.2461603781514728E-5,6.8343450570384882E-5,0,0,null,{"$f":"SUM(P63,P90,P117,P144,P171,P198,P225,P252,P279,P306,P333,P360,P387,P414,P441,P468,P495,P522)","v":2.3012282524419192E-6},0,3.9412930708189584E-6,3.9412930708189584E-6,0,1.3137643569396527E-6,1.9756548897412355E-7,1.511329845913776E-6,5.4526229167327358E-6,"--",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[20,"SOx ","--","--",{"$f":"SUM(E64,E91,E118,E145,E172,E199,E226,E253,E280,E307,E334,E361,E388,E415,E442,E469,E496,E523)","v":0},1.6093907969820439E-4,1.6093907969820439E-4,0,8.2444692867187993E-5,3.4232360741682931E-5,1.1667705360887094E-4,2.7761613330707524E-4,0,0,null,{"$f":"SUM(P64,P91,P118,P145,P172,P199,P226,P253,P280,P307,P334,P361,P388,P415,P442,P469,P496,P523)","v":3.060908862496147E-6},0,1.4603026353923534E-5,1.4603026353923534E-5,0,4.8676754513078456E-6,2.5470961656435931E-6,7.4147716169514392E-6,2.2017797970874971E-5,"--",{"$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,{"$f":"SUM(P66,P93,P120,P147,P174,P201,P228,P255,P282,P309,P336,P363,P390,P417,P444,P471,P498,P525)","v":1.9220960132320381E-8},0,2.5835518084659996E-6,2.5835518084659996E-6,0,8.6118393615533321E-7,4.6453396040436049E-8,9.0763733219576922E-7,3.4911891406617675E-6,"--",{"$f":"SUM(Z66,Z93,Z120,Z147,Z174,Z201,Z228,Z255,Z282,Z309,Z336,Z363,Z390,Z417,Z444,Z471,Z498,Z525)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[23,"BOD","--","--",{"$f":"SUM(E67,E94,E121,E148,E175,E202,E229,E256,E283,E310,E337,E364,E391,E418,E445,E472,E499,E526)","v":0},4.8476541530886033E-6,4.8476541530886033E-6,0,2.1799718527501475E-6,1.0792503640681145E-6,3.2592222168182628E-6,8.1068763699068652E-6,0,0,null,{"$f":"SUM(P67,P94,P121,P148,P175,P202,P229,P256,P283,P310,P337,P364,P391,P418,P445,P472,P499,P526)","v":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","--","--",{"$f":"SUM(E68,E95,E122,E149,E176,E203,E230,E257,E284,E311,E338,E365,E392,E419,E446,E473,E500,E527)","v":0},1.0829735427125481E-4,1.0829735427125481E-4,0,5.9213127737279884E-5,1.7855623107648529E-6,6.0998690048044754E-5,1.6929604431929963E-4,0,0,null,{"$f":"SUM(P68,P95,P122,P149,P176,P203,P230,P257,P284,P311,P338,P365,P392,P419,P446,P473,P500,P527)","v":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","--","--",{"$f":"SUM(E69,E96,E123,E150,E177,E204,E231,E258,E285,E312,E339,E366,E393,E420,E447,E474,E501,E528)","v":0},1.1157522322998502E-3,1.1157522322998502E-3,0,4.6609799309066689E-4,2.7610507383725842E-4,7.4220306692792542E-4,1.8579552992277757E-3,0,0,null,{"$f":"SUM(P69,P96,P123,P150,P177,P204,P231,P258,P285,P312,P339,P366,P393,P420,P447,P474,P501,P528)","v":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","--","--",{"$f":"SUM(E71,E98,E125,E152,E179,E206,E233,E260,E287,E314,E341,E368,E395,E422,E449,E476,E503,E530)","v":0},2.7654906865160487E-4,2.7654906865160487E-4,0,1.2879581000249058E-4,4.6538472679748174E-5,1.7533428268223875E-4,4.5188335133384346E-4,0,0,null,{"$f":"SUM(P71,P98,P125,P152,P179,P206,P233,P260,P287,P314,P341,P368,P395,P422,P449,P476,P503,P530)","v":1.5006012883856339E-6},0,2.4320692719245712E-5,2.4320692719245712E-5,0,8.1068975730819011E-6,3.4627458565297914E-6,1.1569643429611695E-5,3.589033614885741E-5,"--",{"$f":"SUM(Z71,Z98,Z125,Z152,Z179,Z206,Z233,Z260,Z287,Z314,Z341,Z368,Z395,Z422,Z449,Z476,Z503,Z530)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA71,AA98,AA125,AA152,AA179,AA206,AA233,AA260,AA287,AA314,AA341,AA368,AA395,AA422,AA449,AA476,AA503,AA530)","v":{"$error":"#DIV/0!"}}]
[null,"Energy / Carbon"]
[29,"MMBTU","--","--",{"$f":"SUM(E73,E100,E127,E154,E181,E208,E235,E262,E289,E316,E343,E370,E397,E424,E451,E478,E505,E532)","v":0.14864255012155342},{"$f":"SUM(F73,F100,F127,F154,F181,F208,F235,F262,F289,F316,F343,F370,F397,F424,F451,F478,F505,F532)","v":0.2838593229062783},{"$f":"SUM(G73,G100,G127,G154,G181,G208,G235,G262,G289,G316,G343,G370,G397,G424,G451,G478,G505,G532)","v":0.43250187302783161},"--",{"$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,{"$f":"SUM(P73,P100,P127,P154,P181,P208,P235,P262,P289,P316,P343,P370,P397,P424,P451,P478,P505,P532)","v":8.3808879001837713E-3},{"$f":"SUM(Q73,Q100,Q127,Q154,Q181,Q208,Q235,Q262,Q289,Q316,Q343,Q370,Q397,Q424,Q451,Q478,Q505,Q532)","v":1.2125109918327518E-2},{"$f":"SUM(R73,R100,R127,R154,R181,R208,R235,R262,R289,R316,R343,R370,R397,R424,R451,R478,R505,R532)","v":2.6198539974852476E-2},{"$f":"SUM(S73,S100,S127,S154,S181,S208,S235,S262,S289,S316,S343,S370,S397,S424,S451,S478,S505,S532)","v":3.832364989318001E-2},"--",{"$f":"SUM(U73,U100,U127,U154,U181,U208,U235,U262,U289,U316,U343,U370,U397,U424,U451,U478,U505,U532)","v":8.7328466582841623E-3},{"$f":"SUM(V73,V100,V127,V154,V181,V208,V235,V262,V289,V316,V343,V370,V397,V424,V451,V478,V505,V532)","v":4.1964233572792465E-3},{"$f":"SUM(W73,W100,W127,W154,W181,W208,W235,W262,W289,W316,W343,W370,W397,W424,W451,W478,W505,W532)","v":1.2929270015563408E-2},{"$f":"SUM(X73,X100,X127,X154,X181,X208,X235,X262,X289,X316,X343,X370,X397,X424,X451,X478,X505,X532)","v":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",{"$f":"IF(C14=\"--\",\"--\",(1*C14)+(21*C15)+(310*C16))","v":"--"},"--",1.3556841336970191E-2,2.4136632517629375E-2,3.769347385459957E-2,4.9835748030903479E-3,1.3688567255215904E-2,4.4783898709367101E-3,2.3150531929242962E-2,6.0844005783842525E-2,0,0,null,{"$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,{"$f":"1+(1-'GEMM Parameters'!B2)","v":1.25}]
["j","A 92% recovery rate is achieved by distilling twice  (1st yields 75%; 2nd yields 75% of first residue bottoms).  Due to lower payback, methanol/ethanol  are usually distilled once (75%).  No avoided manufacturing emissions for commodity chemicals are incl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-site Remanufacturing Steam Multiplier",null,null,1]
["k","Tetrahydrofuran and ethanol are not on TRI.  Other sources and assumptions were used to obtain THF flows. Ethanol was not included in modeling.  Retaing ethanol due to miscilbility. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On-site Remanufacturing Bottoms Split to ER",null,null,{"$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,{"$f":"'GEMM Parameters'!B4","v":0.75}]
["m","does not include releases and exposures from processing activities, such as distillation or fuel blending.  These are incorproated in the tranportation / mixing / storage (local impacts) of sector analysis."]
[]
[null,"Individual Chemicals"]
[]
[null,"Acetonitrile"]
[]
[null,"Emission Type a, b","2008 Land",null,"Offsite Reported Energy Recovery (ER) Cement Kiln (Adapted GSK Model)",null,"ER EOL","Offsite Reported Thermal Treatment (I) Incineration (GSK Model)",null,null,"I EOL","Baseline EOL ER&I                                                      ","GSK Solvent Recovery (Distillation) Model & Adapted Zurich",null,null,"92% recovery, 8% of Mass  (worst case scenario of steam required for primary / secondary distillation)    (75% recovery rate*2=92%, doubled steam) ",null,null,null,null,null,null,null,"New EOL ER&I                                                      ","Recovered Solvent (92% j of Distilled Mass)","New Beginning of Life (BOL) Mnfctring Emissions (ME) ","New EOL/BOL - Baseline EOL/BOL"]
[null,null,null,null,null,null,"Cement kiln",null,null,null,"Incinerator",null,"Offsite Reported Remanufacturing Mass to steamf","Baseline Beginning of Life (BOL) Mnfctring Emissions (ME) ",null,"STEAM New Solvent Mass going to Steamf","Energy Recovery (ER) Cement Kiln                ",null,"NEW ER EOL","Thermal Treatment (I) Incineration  ",null,null,"INEW EOL"]
[null,null,"Underground Injection","Landfill","Solvent used as Fuel e","Manufacturing Emissions of Solvents","Offsite ER EOL (end of life) ","Combustion of Solvents c","Manufacturing Emissions of Solvents","Natural Gas Fuel d","Offsite I EOL (end of life) ",null,null,null,null,null,"Solvent used as Fuel e","Mnfcting Emissions of Solvents","Cement kiln","Solvents Combusted c ","Mnfcting Emissions of Solvents","Natural Gas Fuel d","Incinerator",null,null,null,"Process Change Benefits"]
[null,"Solvent Mass (tonne)"]
[null,"Solvent Mass",{"$f":"SUM('GEMM (2011) Before'!C6,'GEMM (2011) Before'!J6)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D6,'GEMM (2011) Before'!K6)/2.205/1000","v":0},{"$f":"(SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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('GEMM (2011) Before'!F6)/2.205/1000","v":0},{"$f":"M56*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O6/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":1.6680600909186591E-6},7.486930303095972E-6,1.5097946792452396E-5,{"$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$5/1000/1000","v":8.0579320209202366E-7},8.0579320209202366E-7,0,{"$f":"U73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.6859773403067455E-7},{"$f":"V73*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":7.6997276844245977E-8},3.4559501087492053E-7,1.1513882129669441E-6,"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":1.2355495765411038E-5},-1.3596986141840563E-5]
[null,"N2O","--","--",0,{"$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$11/1000000","v":6.0905948505730977E-9},2.7337060216771072E-8,5.5127196849181907E-8,0,{"$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$6/1000000","v":9.8073820806679478E-9},5.2514614304697564E-8,1.8063631097678639E-7,"--",{"$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$8/1000000","v":1.0415009694773332E-10},1.887116577658222E-8,4.341821023459257E-8,{"$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$8/1000/1000","v":5.031200049363279E-11},2.5988436082586887E-9,{"$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$8/1000000","v":4.8075449389974836E-12},8.7108874769189369E-10,3.4699323559505824E-9,"--",{"$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$9/1000000","v":1.026873679363325E-8},4.6090256036536488E-8,1.5355481376524621E-7,"--",{"$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$10/1000000","v":2.8680558663854308E-6},1.2872998097560958E-5,2.5959349488794736E-5,{"$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},{"$f":"J68/2.86","v":5.2306990534703243E-8},{"$f":"SUM(H66:J66)","v":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},{"$f":"SUM(T66:V66)","v":1.0837160520230106E-8},{"$f":"S66+W66","v":3.6105205493084164E-8},"--",{"$f":"Z68/2.86","v":3.8744335625042903E-7},{"$f":"(Q66+T66+W66+P66-Z66)-(E66+H66+J66)","v":-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$13/1000000","v":9.0421760898164531E-8},{"$f":"SUM(H67:J67)","v":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$13/1000000","v":4.1738480493144867E-9},{"$f":"SUM(T67:V67)","v":1.8733923082903174E-8},{"$f":"S67+W67","v":6.2414148183669234E-8},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$13/1000/1000","v":6.697634515450799E-7},{"$f":"(Q67+T67+W67+P67-Z67)-(E67+H67+J67)","v":-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$14/1000000","v":1.4959799292925127E-7},{"$f":"SUM(H68:J68)","v":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$14/1000000","v":6.90540954707057E-9},{"$f":"SUM(T68:V68)","v":3.0994279087858101E-8},{"$f":"S68+W68","v":1.0326088771022069E-7},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$14/1000/1000","v":1.1080879988762269E-6},{"$f":"(Q68+T68+W68+P68-Z68)-(E68+H68+J68)","v":-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$15/1000000","v":2.3132637060391098E-5},{"$f":"SUM(H69:J69)","v":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$15/1000000","v":1.0677972991341434E-6},{"$f":"SUM(T69:V69)","v":4.7927074090290032E-6},{"$f":"S69+W69","v":1.5967437738713585E-5},"--",{"$f":"Z73*1055*'GEMM (2011) LCA Data'!$P$15/1000/1000","v":1.7134586505516367E-4},{"$f":"(Q69+T69+W69+P69-Z69)-(E69+H69+J69)","v":-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",{"$f":"IF(C58=\"--\",\"--\",(1*C58)+(21*C59)+(310*C60))","v":"--"},"--",5.4612961819137463E-4,1.7119994720860353E-3,2.2581290902774103E-3,4.1753389599478763E-4,1.3088794046519114E-3,3.7520848878124072E-4,2.1016217894279398E-3,4.3597508797053501E-3,0,0,null,{"$f":"IF(P58=\"--\",\"--\",(1*P58)+(21*P59)+(310*P60))","v":4.5985507883620198E-5},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",{"$f":"SUM('GEMM (2011) Before'!C18,'GEMM (2011) Before'!J18)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D18,'GEMM (2011) Before'!K18)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G18)/2.205/1000+(M83*(1-$V$41)*$V$45)","v":4.1517309673698097E-4},{"$f":"E83","v":4.1517309673698097E-4},{"$f":"E83","v":4.1517309673698097E-4},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!F18)/2.205/1000","v":0},{"$f":"M83*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O18/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":3.6008341524693613E-7},1.6083898971427083E-6,1.5125371280323011E-5,{"$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$6/1000000","v":4.5864941969079852E-8},2.4459359575391942E-7,2.3964782110085615E-6,{"$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},{"$f":"J95/2.86","v":1.1291487576237184E-8},{"$f":"SUM(H93:J93)","v":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$13/1000000","v":1.9519306680925004E-8},{"$f":"SUM(H94:J94)","v":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$14/1000000","v":3.2293654468038345E-8},{"$f":"SUM(H95:J95)","v":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$15/1000000","v":4.993632424708409E-6},{"$f":"SUM(H96:J96)","v":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$17/1000000","v":8.4169415266513886E-7},{"$f":"SUM(H98:J98)","v":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",{"$f":"IF(C85=\"--\",\"--\",(1*C85)+(21*C86)+(310*C87))","v":"--"},"--",9.7598165644160225E-4,3.0404696960731744E-3,4.0164513525147768E-3,9.0132862760574067E-5,2.8079035710877143E-4,8.0996095287900029E-5,4.5191931515724552E-4,4.468370667672022E-3,0,0,null,{"$f":"IF(P85=\"--\",\"--\",(1*P85)+(21*P86)+(310*P87))","v":6.4696210484040562E-5},6.3966871152130539E-5,1.9927560319091663E-4,2.6324247434304711E-4,2.1322290384043512E-5,6.6425201063638871E-5,1.9160850003065668E-5,1.0690834145074803E-4,3.7015081579379517E-4,"--",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",{"$f":"SUM('GEMM (2011) Before'!C7,'GEMM (2011) Before'!J7)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D7,'GEMM (2011) Before'!K7)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G7)/2.205/1000+(M110*(1-$V$41)*$V$45)","v":2.833912067402749E-5},{"$f":"E110","v":2.833912067402749E-5},{"$f":"E110","v":2.833912067402749E-5},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!F7)/2.205/1000","v":0},{"$f":"M110*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O7/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":8.4138815314874321E-8},3.4241754035453992E-7,1.117253715473537E-6,"--",{"$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$8/1000000","v":5.2534472947467165E-12},9.4968290828034063E-10,3.7829712912371222E-9,"--",{"$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",{"$f":"IF(C112=\"--\",\"--\",(1*C112)+(21*C113)+(310*C114))","v":"--"},"--",6.5802350562933762E-5,1.8151585519723769E-4,2.4731820576017149E-4,9.8724146824390657E-4,2.7233066579146177E-3,8.8716480964839723E-4,4.5977129358069219E-3,4.8450311415670936E-3,0,0,null,{"$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-5,3.3555524208424216E-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",{"$f":"SUM('GEMM (2011) Before'!C8,'GEMM (2011) Before'!J8)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D8,'GEMM (2011) Before'!K8)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G8)/2.205/1000+(M137*(1-$V$41)*$V$45)","v":2.1035942010985275E-4},{"$f":"E137","v":2.1035942010985275E-4},{"$f":"E137","v":2.1035942010985275E-4},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!F8)/2.205/1000","v":0},{"$f":"M137*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$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$5/1000000","v":1.3222015206123662E-8},7.5262831532654246E-8,2.6138528051224595E-7,"--",{"$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$137","v":0},0,0,{"$f":"'GEMM (2011) LCA Data'!$G34*U$137","v":0},{"$f":"V154*1055*'GEMM (2011) LCA Data'!$P$11/1000000","v":4.8277599930027284E-11},4.8277599930027284E-11,4.8277599930027284E-11,"--",{"$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$137","v":1.0884353741496592E-7},1.1321989006693305E-7,{"$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$137","v":2.2718817371864099E-6},2.2752649679336951E-6,{"$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":"--"},"--",7.6757047579034893E-5,4.8459237454186117E-4,5.6134942212089601E-4,8.8723787073472421E-5,5.6014231933568975E-4,7.9729857590296705E-5,7.2859596399945878E-4,1.2899453861203549E-3,0,0,null,{"$f":"IF(P139=\"--\",\"--\",(1*P139)+(21*P140)+(310*P141))","v":2.2899665869171198E-5},9.9288500791504354E-6,6.2684081632653028E-5,7.2612931711803469E-5,3.3096166930501451E-6,2.0894693877551008E-5,2.9741208791825005E-6,2.7178431449783655E-5,9.9791363161587127E-5,"--",9.6115591836734701E-4,{"$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},{"$f":"'GEMM (2011) After'!H113/2.205/1000","v":0},{"$f":"Q164","v":0},{"$f":"Q164+R164","v":0},{"$f":"'GEMM (2011) After'!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$56)","v":0},0,{"$f":"Q166+R166","v":0},{"$f":"H166*(T$56/H$56)","v":0},0,0,{"$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 ","--","--",0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,"--",{"$error":"#DIV/0!"},{"$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,"--",{"$error":"#DIV/0!"},{"$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!"}},{"$f":"(X174+P174+Z174-Z174)-(L174+M174+N174-N174)","v":{"$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!"}},{"$f":"(X176+P176+Z176-Z176)-(L176+M176+N176-N176)","v":{"$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!"}},{"$f":"(X177+P177+Z177-Z177)-(L177+M177+N177-N177)","v":{"$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!"}},{"$f":"(X179+P179+Z179-Z179)-(L179+M179+N179-N179)","v":{"$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(D166=\"--\",\"--\",(1*D166)+(21*D167)+(310*D168))","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,{"$f":"IF(P166=\"--\",\"--\",(1*P166)+(21*P167)+(310*P168))","v":0},0,0,0,0,0,0,0,0,"--",{"$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",{"$f":"SUM('GEMM (2011) Before'!C10,'GEMM (2011) Before'!J10)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D10,'GEMM (2011) Before'!K10)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G10)/2.205/1000+(M191*(1-$V$41)*$V$45)","v":3.1738073058389094E-4},{"$f":"E191","v":3.1738073058389094E-4},{"$f":"E191","v":3.1738073058389094E-4},{"$f":"SUM('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F10/2.205/1000","v":0},{"$f":"M191*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O10/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":1.6889624011906313E-6},5.4788613580580793E-6,1.4314573401954552E-5,{"$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$5/1000000","v":1.1253166649052108E-7},3.6504388650579938E-7,1.1225805465516342E-6,"--",{"$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$6/1000000","v":1.4333507556109285E-8},5.8912385218966003E-8,1.9264901820753618E-7,"--",{"$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$9/1000000","v":2.2524836024074896E-7},7.3068798690782311E-7,1.9090621461218518E-6,{"$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},8.450376348257931E-5,1.7039804918277766E-4,2.5490181266535697E-4,2.8167921160859765E-5,5.6799349727592544E-5,2.5312539250722923E-5,1.1027981013917523E-4,3.6518162280453219E-4,"--",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",{"$f":"SUM('GEMM (2011) Before'!C11,'GEMM (2011) Before'!J11)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D11,'GEMM (2011) Before'!K11)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G11)/2.205/1000+(M218*(1-$V$41)*$V$45)","v":1.3111326472137205E-4},{"$f":"E218","v":1.3111326472137205E-4},{"$f":"E218","v":1.3111326472137205E-4},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!F11)/2.205/1000","v":0},{"$f":"M218*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O11/2.205/1000","v":4.5351473922902491E-4},{"$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$218","v":8.9681473069418479E-7},8.9681473069418479E-7,0,{"$f":"'GEMM (2011) LCA Data'!$J33*I$218","v":2.2052260856323462E-6},{"$f":"J235*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":6.6084126540114863E-7},2.8660673510334949E-6,3.7628820817276798E-6,{"$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$218","v":1.8612244897959171E-7},1.8612244897959171E-7,0,{"$f":"'GEMM (2011) LCA Data'!$J33*U$218","v":6.204081632653058E-8},{"$f":"V235*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.8591804185006388E-8},8.0632620511536964E-8,2.6675506949112865E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$J33*Z$218","v":2.8538775510204079E-6},-3.3937627605069903E-6]
[null,"N2O","--","--",0,{"$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$218","v":5.2445305888548823E-7},5.5410411521823668E-7,{"$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$6/1000000","v":8.4173402620088797E-8},1.446689881458085E-6,2.0007939966763217E-6,{"$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$218","v":1.4160232589908182E-6},1.4189883646240931E-6,{"$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$218","v":2.9387755102040803E-7},2.9449292084324882E-7,{"$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$218","v":7.6770975056689336E-6},{"$f":"(Q228+T228+W228+P228-Z228)-(E228+H228+J228)","v":-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$218","v":7.5519274376417224E-8},{"$f":"(Q229+T229+W229+P229-Z229)-(E229+H229+J229)","v":-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$218","v":3.1501133786848071E-5},{"$f":"(Q230+T230+W230+P230-Z230)-(E230+H230+J230)","v":-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$218","v":3.2669387755102037E-6},{"$f":"(Q231+T231+W231+P231-Z231)-(E231+H231+J231)","v":-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":"--"},"--",6.7270834054923039E-5,3.0203776114274151E-4,3.6930859519766453E-4,1.6541588020675335E-4,7.4269693273480968E-4,1.486476739449424E-4,1.0567604868865054E-3,1.4260690820841698E-3,0,0,null,{"$f":"IF(P220=\"--\",\"--\",(1*P220)+(21*P221)+(310*P222))","v":2.2899665869171198E-5},1.3961202855700578E-5,6.2684081632653028E-5,7.6645284488353606E-5,4.6537342852335242E-6,2.0894693877551008E-5,4.1819852833546154E-6,2.973041344613915E-5,1.0637569793449275E-4,"--",9.6115591836734701E-4,{"$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('GEMM (2011) Before'!C17,'GEMM (2011) Before'!J17)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D17,'GEMM (2011) Before'!K17)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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('GEMM (2011) Before'!F17)/2.205/1000","v":0},{"$f":"M245*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O17/2.205/1000","v":4.5351473922902491E-4},{"$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$245","v":5.4989751220609622E-6},5.4989751220609622E-6,0,{"$f":"'GEMM (2011) LCA Data'!$K33*I$245","v":1.2460764437894669E-7},{"$f":"J262*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":7.1866951074365719E-8},1.964745954533124E-7,5.6954497175142747E-6,{"$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$245","v":3.3741496598639434E-7},3.3741496598639434E-7,0,{"$f":"'GEMM (2011) LCA Data'!$K33*U$245","v":1.1247165532879812E-7},{"$f":"V262*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":6.4867568848234626E-8},1.7733922417703276E-7,5.1475419016342715E-7,"--",{"$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$245","v":2.2661099091718967E-5},2.3011011781766152E-5,{"$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":"--"},"--",7.9386441554454997E-4,9.979752915069346E-4,1.7918397070514846E-3,1.7989092982148426E-5,2.2614277654063035E-5,1.6165538791277905E-5,5.6768909427489372E-5,1.8486086164789738E-3,0,0,null,{"$f":"IF(P247=\"--\",\"--\",(1*P247)+(21*P248)+(310*P249))","v":4.7009476682648178E-5},4.8711210511601872E-5,6.1235374149659828E-5,1.099465846612617E-4,1.6237070170533958E-5,2.0411791383219944E-5,1.4591118516033159E-5,5.1239980069787061E-5,1.6118656473104875E-4,"--",9.3894240362811781E-4,{"$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('GEMM (2011) Before'!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('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F13/2.205/1000","v":0},{"$f":"M272*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!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$5/1000/1000","v":9.6854521889874647E-6},9.6854521889874647E-6,0,{"$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$5/1000/1000","v":7.7483617511899703E-7},7.7483617511899703E-7,0,{"$f":"U289*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.5827872503966559E-7},{"$f":"V289*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1894831765689844E-7},3.7722704269656402E-7,1.152063217815561E-6,"--",{"$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",{"$f":"SUM('GEMM (2011) Before'!C13,'GEMM (2011) Before'!J13)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D13,'GEMM (2011) Before'!K13)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G13)/2.205/1000+(M299*(1-$V$41)*$V$45)","v":4.0782901329955787E-4},{"$f":"E299","v":4.0782901329955787E-4},{"$f":"E299","v":4.0782901329955787E-4},{"$f":"SUM('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F13/2.205/1000","v":0},{"$f":"M299*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O13/2.205/1000","v":4.5351473922902491E-4},{"$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},{"$f":"G301+K301","v":4.2292221291537003E-3},{"$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$5/1000/1000","v":1.1613024724208717E-5},1.1613024724208717E-5,0,{"$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$5/1000/1000","v":7.7483617511899703E-7},7.7483617511899703E-7,0,{"$f":"U316*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":2.5827872503966559E-7},{"$f":"V316*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.1894831765689844E-7},3.7722704269656402E-7,1.152063217815561E-6,"--",{"$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",{"$f":"SUM('GEMM (2011) Before'!C19,'GEMM (2011) Before'!J19)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D19,'GEMM (2011) Before'!K19)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G19)/2.205/1000+(M326*(1-$V$41)*$V$45)","v":3.7482768340936864E-4},{"$f":"E326","v":3.7482768340936864E-4},{"$f":"E326","v":3.7482768340936864E-4},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!F19)/2.205/1000","v":0},{"$f":"M326*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O19/2.205/1000","v":4.5351473922902491E-4},{"$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$326","v":1.4131003664533197E-6},1.4131003664533197E-6,0,{"$f":"'GEMM (2011) LCA Data'!$P33*I$326","v":2.9665020044010443E-7},{"$f":"J343*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":9.534683432933706E-7},1.250118543733475E-6,2.6632189101867949E-6,{"$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$326","v":1.0258503401360538E-7},1.0258503401360538E-7,0,{"$f":"'GEMM (2011) LCA Data'!$P33*U$326","v":3.4195011337868462E-8},{"$f":"V343*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":1.099067546923785E-7},1.4410176603024696E-7,2.4668680004385236E-7,"--",{"$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$326","v":3.8982079074574336E-6},3.948318327706661E-6,{"$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":"--"},"--",1.136880159404347E-3,2.6169344372591887E-4,1.3985736031302657E-3,2.3866367539776469E-4,5.4936941761609469E-5,2.144703408081862E-4,5.0807095796756043E-4,1.9066445610978261E-3,0,0,null,{"$f":"IF(P328=\"--\",\"--\",(1*P328)+(21*P329)+(310*P330))","v":3.3651338258964987E-5},8.2532630088126655E-5,1.8997823129251691E-5,1.0153045321737835E-4,2.7510876696042218E-5,6.3326077097505636E-6,2.4722099377287237E-5,5.8565583783080016E-5,1.6009603700045837E-4,"--",2.9129995464852605E-4,{"$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('GEMM (2011) Before'!C14,'GEMM (2011) Before'!J14)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D14,'GEMM (2011) Before'!K14)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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('GEMM (2011) Before'!F14)/2.205/1000","v":0},{"$f":"M353*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O14/2.205/1000","v":4.5351473922902491E-4},{"$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$353","v":3.2547573780117809E-6},3.2547573780117809E-6,0,{"$f":"'GEMM (2011) LCA Data'!$R33*I$353","v":5.1395010498141644E-7},{"$f":"J370*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.3633942856536257E-7},8.5028953354677901E-7,4.1050469115585599E-6,{"$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$5/1000000","v":4.9326380478345065E-8},1.2470053013820895E-7,3.5082297911780065E-7,"--",{"$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$353","v":1.6489204045041634E-6},1.8839209372125952E-6,{"$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":"--"},"--",5.3315745858225478E-4,4.7960083717800308E-4,1.012758295760258E-3,8.4189480193255483E-5,7.573249615533024E-5,7.5655193357005774E-5,2.3557716970559151E-4,1.2483354654658494E-3,0,0,null,{"$f":"IF(P355=\"--\",\"--\",(1*P355)+(21*P356)+(310*P357))","v":9.6765051508144158E-5},3.7040816326530595E-5,3.3319999999999986E-5,7.0360816326530581E-5,1.2346938775510196E-5,1.110666666666666E-5,1.1095329704900214E-5,3.4548935147077073E-5,1.0490975147360765E-4,"--",5.1090666666666663E-4,{"$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('GEMM (2011) Before'!C16,'GEMM (2011) Before'!J16)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D16,'GEMM (2011) Before'!K16)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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('GEMM (2011) Before'!F16)/2.205/1000","v":0},{"$f":"M380*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O16/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":8.3408951381607056E-7},1.7972812092197043E-6,6.0041575410269552E-6,{"$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$380","v":3.1020408163265287E-7},3.1020408163265287E-7,0,{"$f":"'GEMM (2011) LCA Data'!$S33*U$380","v":1.0340136054421763E-7},{"$f":"V397*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.9541875159237713E-8},1.9294323570345535E-7,5.0314731733610819E-7,"--",{"$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":"--"},"--",9.1188426811772655E-4,1.9998899642628253E-3,2.9117742323805521E-3,2.0878183358503762E-4,4.5788781351495199E-4,1.8761762102638101E-4,8.5428726812637073E-4,3.7660615005069226E-3,0,0,null,{"$f":"IF(P382=\"--\",\"--\",(1*P382)+(21*P383)+(310*P384))","v":3.2022296987784103E-5},6.7239966102165794E-5,1.4746666666666657E-4,2.1470663276883237E-4,2.2413322034055269E-5,4.9155555555555525E-5,2.0141283784706538E-5,9.1710161374317325E-5,3.0641679414314968E-4,"--",2.2611555555555555E-3,{"$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('GEMM (2011) Before'!C15,'GEMM (2011) Before'!J15)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D15,'GEMM (2011) Before'!K15)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F15/2.205/1000","v":0},{"$f":"M407*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O15/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000/1000","v":6.4862797670490043E-6},6.4862797670490043E-6,0,{"$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$5/1000000","v":9.4555361939319623E-8},2.8940253171072423E-7,8.7394404102493813E-7,"--",{"$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-5,4.3828344381147129E-5,2.1269002629201689E-5,8.876560025413834E-5,2.9125539312894826E-4,"--",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",{"$f":"('GEMM (2011) Before'!C20+'GEMM (2011) Before'!J20)/2.205/1000","v":0},{"$f":"'GEMM (2011) Before'!D20+'GEMM (2011) Before'!K20","v":0},{"$f":"('GEMM (2011) Before'!G20/2.205/1000)+(M434*(1-$V$41)*$V$45)","v":1.1594740165567445E-4},{"$f":"E434","v":1.1594740165567445E-4},{"$f":"E434","v":1.1594740165567445E-4},{"$f":"('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F20/2.205/1000","v":0},{"$f":"M434*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O20/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":3.2590646076983853E-6},9.841627690378718E-6,1.2102602022664369E-5,{"$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$434","v":5.306122448979589E-7},5.306122448979589E-7,0,{"$f":"'GEMM (2011) LCA Data'!$U33*U$434","v":1.7687074829931961E-7},{"$f":"V451*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":8.7569718463636208E-8},2.6444046676295582E-7,7.9505271166091472E-7,"--",{"$f":"'GEMM (2011) LCA Data'!$U33*Z$434","v":8.1360544217687066E-6},-1.1062243464001841E-5]
[null,"N2O","--","--",0,{"$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$6/1000000","v":4.1511717223371972E-7},1.3546405728460573E-4,1.8185057623796821E-4,{"$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$434","v":2.8204988662131514E-6},{"$f":"(Q444+T444+W444+P444-Z444)-(E444+H444+J444)","v":-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$434","v":3.0917006802721087E-7},{"$f":"(Q445+T445+W445+P445-Z445)-(E445+H445+J445)","v":-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$434","v":9.3877551020408144E-6},{"$f":"(Q446+T446+W446+P446-Z446)-(E446+H446+J446)","v":-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$434","v":1.6897959183673468E-5},{"$f":"(Q447+T447+W447+P447-Z447)-(E447+H447+J447)","v":-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":"--"},"--",2.8020354042281162E-4,1.5316072021706317E-3,1.8118107425934434E-3,8.1577992924799711E-4,4.4590957456751724E-3,7.3308432529039396E-4,6.0079600002135641E-3,7.8197707428070071E-3,0,0,null,{"$f":"IF(P436=\"--\",\"--\",(1*P436)+(21*P437)+(310*P438))","v":3.8864270326743797E-5},6.575900818024849E-5,3.594421768707481E-4,4.252011850509966E-4,2.1919669393416163E-5,1.1981405895691604E-4,1.9697672707728539E-5,1.6143140105806075E-4,5.8663258610905736E-4,"--",5.5114467120181403E-3,{"$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('GEMM (2011) Before'!$C21,'GEMM (2011) Before'!$J21)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!$D21,'GEMM (2011) Before'!$K21)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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('GEMM (2011) Before'!F21)/2.205/1000","v":0},{"$f":"M461*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O21/2.205/1000","v":4.5351473922902491E-4},{"$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$461","v":1.5182272017296998E-6},1.5182272017296998E-6,0,{"$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$5/1000000","v":1.1991653165996632E-7},1.5910020512935405E-7,2.7665122553751724E-7,"--",{"$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$461","v":3.2789490259578934E-6},3.3302120335169601E-6,{"$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":"--"},"--",1.1630294839963245E-3,2.768374841079905E-4,1.439866968104315E-3,3.3779224691006044E-4,8.0405146277496965E-5,3.0355024993402148E-4,7.2174764312157879E-4,2.1616146112258938E-3,0,0,null,{"$f":"IF(P463=\"--\",\"--\",(1*P463)+(21*P464)+(310*P465))","v":3.1231048370353404E-5},9.0049303854383039E-5,2.1434557823129239E-5,1.1148386167751228E-4,3.0016434618127673E-5,7.1448526077097455E-6,2.6973668915754809E-5,6.4134956141592218E-5,1.7561881781910451E-4,"--",3.2866321995464844E-4,{"$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('GEMM (2011) Before'!C5,'GEMM (2011) Before'!J5)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D5,'GEMM (2011) Before'!K5)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!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('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F5/2.205/1000","v":0},{"$f":"M488*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O5/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000/1000","v":1.0295665719479756E-5},1.0295665719479756E-5,0,{"$f":"I505*1055*'GEMM (2011) LCA Data'!$P$5/1000/1000","v":7.0621886652245834E-7},{"$f":"J505*1055*'GEMM (2011) LCA Data'!$P$5/1000000","v":3.7935484596618588E-7},1.0855737124886442E-6,1.1381239431968401E-5,{"$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$5/1000000","v":1.1819616921344023E-7},3.3823386093348436E-7,9.9834693609361667E-7,"--",{"$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-5,1.4848387699220407E-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",{"$f":"SUM('GEMM (2011) Before'!C22,'GEMM (2011) Before'!J22)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!D22,'GEMM (2011) Before'!K22)/2.205/1000","v":0},{"$f":"SUM('GEMM (2011) Before'!G22)/2.205/1000+(M515*(1-$V$41)*$V$45)","v":4.2428611234509477E-4},{"$f":"E515","v":4.2428611234509477E-4},{"$f":"E515","v":4.2428611234509477E-4},{"$f":"SUM('GEMM (2011) Before'!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":"'GEMM (2011) Before'!F22/2.205/1000","v":0},{"$f":"M515*$V$41","v":0},null,{"$f":"'GEMM (2011) After'!$O22/2.205/1000","v":4.5351473922902491E-4},{"$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$5/1000000","v":1.1894831765689844E-7},3.389860093769426E-7,9.9909908453707496E-7,"--",{"$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,"--",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":13,"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 HazMat Densities","index":14,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":true,"merged":[[1,1,1,2]]}
["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. "]
["(select)","Solvents"]
["Material","Density (kg/m3)","Density (lbs/gallon)"]
["1,2,4-Trimethylbenzene",876.1,{"$f":"(B5*2.2)/264.2","v":7.295306585919759}]
["Acetonitrile",782,6.511733535200606]
["Chlorobenzene",1106,9.2096896290688886]
["Chloroform",1489,12.398940196820591]
["Chloromethane",911,7.5859197577592745]
["Cyclohexane",779,6.4867524602573816]
["Dichloromethane",1326,11.041635124905376]
["Ethanol",789,6.5700227100681312]
["Ethylbenzene",866.5,7.215367146101439]
["Hexanes",654.79999999999995,5.4525359576078731]
["Methanol",791,{"$f":"(B15*2.2)/264.2","v":6.5866767600302802}]
["Methyl isobutyl ketone",801,6.6699470098410298]
["Methyl tert-butyl ether",741,6.1703255109765331]
["N,N-Dimethylformamide",949,7.9023467070401221]
["n-Butanol",810,6.7448902346707049]
["Tetrahydrofuran",888,7.39439818319455]
["Toluene",867,7.2195306585919763]
["Xylenes",880.2,7.3294473883421665]

{"sheet":"Glossary & Conversions","index":15,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[11,4,11,6],[40,0,40,7],[21,0,21,7],[15,0,15,2],[15,3,15,7],[1,4,1,7],[0,0,0,7],[1,0,1,2],[10,4,10,6],[6,4,6,6],[7,4,7,6],[8,4,8,6],[9,4,9,6],[2,4,2,6],[3,4,3,6],[4,4,4,6],[5,4,5,6]]}
["Glossary & Conversion Factors"]
["Abbreviation",null,null,null,"Meaning"]
[null,"GHG",null,null,"Greenhouse Gas"]
[null,"MMTCO2e",null,null,"Million Metric Tons Carbon Dioxide Equivalent"]
[null,"MTCO2e",null,null,"Metric Ton Carbon Dioxide Equivalent"]
[null,"MMTCe",null,null,"Million Metric Tons Carbon Equivalent"]
[null,"MTCe",null,null,"Metric Tons Carbon Equivalent"]
[null,"CO2eq",null,null,"Carbon Dioxide Equivalent"]
[null,"kwh",null,null,"Kilowatt hour"]
[null,"BTU",null,null,"British thermal unit"]
[null,"MBTU",null,null,"Thousand BTU"]
[null,"MMBTU",null,null,"Million BTU"]
[null,"lbs.",null,null,"Pound"]
[null,"kg",null,null,"Kilogram"]
[]
["Prefixes",null,null,"                Factor"]
[null,"Kilo","=",1000]
[null,"Mega","=",1000000]
[null,"Giga","=",1000000000]
[null,"Tera","=",1000000000000]
[]
["Useful Conversions"]
[1,"mile","=",1.609,"kilometers"]
[1,"lbs.","=",0.4536,"kg"]
[1,"kg","=",2.2050000000000001,"lbs."]
[1,"Metric Ton (tonne)","=",1000,"kg"]
[1,"MTCe","=",1000,"kg Carbon Equivalent"]
[1,"MMTCe","=",{"$f":"10^9","v":1000000000},"kg Carbon Equivalent"]
[1,"MTCO2e","=",1000,"kg Carbon Dioxide Equivalent"]
[1,"MMTCO2e","=",{"$f":"10^9","v":1000000000},"kg Carbon Dioxide Equivalent"]
[1,"MTCE","=",{"$f":"50/12","v":4.166666666666667},"MTCO2e"]
[1,"short ton","=",0.90720000000000001,"metric tons"]
[1,"liter","=",0.26419999999999999,"gallons"]
[1,"gallon","=",3.7854000000000001,"liters"]
[1,"barrel petroleum","=",42,"gallons"]
[]
[1,"kwh","=",3412,"BTU","=",1,"kwh"]
[1,"BTU","=",1,"BTU","=",{"$f":"1/3412","v":2.9308323563892143E-4},"kwh"]
[1,"therms","=",{"$f":"10^5","v":100000},"BTU","=",{"$f":"D39/3412","v":29.308323563892145},"kwh"]
[1,"cubic feet","=",1027,"BTU"]
["Global Warming Potentials"]
[1,"CO2","=",1,"CO2e"]
[1,"CH4","=",28,"CO2e"]
[1,"N2O","=",265,"CO2e"]

{"sheet":"ElectricityEFs","index":16,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":true,"merged":[[2,2,2,4],[2,5,2,7],[2,8,2,11]]}
["Electricity Emission Factors: eGRID data and emissions factor conversion"]
[]
[null,null,"Emission Factors from eGrid",null,null,"Emission factors converted to kg/kwh",null,null,"Emission factors converted to MTCO2e"]
[null,"State","State annual CO2 non-baseload  output emission rate (lb/MWh) ","State annual CH4 non-baseload output emission rate (lb/GWh)","State annual N2O non-baseload output emission rate (lb/GWh)","Annual CO2 non-baseload emissions rate (kg/kwh)","Annual CH4 non-baseload emissions rate (kg/kwh) ","Annual N2O non-baseload emissions rate (kg/kwh)","Annual CO2 non-baseload emissions rate (MTCO2e/kwh)","Annual CH4 non-baseload emissions rate (MTCO2e/kwh)","Annual N2O non-baseload emissions rate (MTCO2e/kwh)","Annual non-baseload emissions factor, all GHG (MTCO2e/kwh)"]
[null,"U.S. National",1432.2539999999999,117,17,{"$f":"C5*'Glossary & Conversions'!$D$24*1/1000","v":0.64967041439999995},{"$f":"D5*'Glossary & Conversions'!$D$24*10^-6","v":5.3071199999999994E-5},{"$f":"E5*'Glossary & Conversions'!$D$24*10^-6","v":7.7112E-6},{"$f":"F5*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.4967041439999997E-4},{"$f":"G5*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.4859935999999999E-6},{"$f":"H5*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.043468E-6},{"$f":"SUM(I5:K5)","v":6.53199876E-4}]
[null,"AK",1304.3989999999999,103,14,{"$f":"C6*'Glossary & Conversions'!$D$24*1/1000","v":0.59167538639999995},{"$f":"D6*'Glossary & Conversions'!$D$24*10^-6","v":4.6720799999999995E-5},{"$f":"E6*'Glossary & Conversions'!$D$24*10^-6","v":6.3504000000000002E-6},{"$f":"F6*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.9167538639999994E-4},{"$f":"G6*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.3081823999999999E-6},{"$f":"H6*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.6828560000000001E-6},{"$f":"SUM(I6:K6)","v":5.9466642479999996E-4}]
[null,"AL",1264.5940000000001,77,11,{"$f":"C7*'Glossary & Conversions'!$D$24*1/1000","v":0.57361983840000008},{"$f":"D7*'Glossary & Conversions'!$D$24*10^-6","v":3.49272E-5},{"$f":"E7*'Glossary & Conversions'!$D$24*10^-6","v":4.9895999999999996E-6},{"$f":"F7*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.7361983840000007E-4},{"$f":"G7*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":9.7796160000000004E-7},{"$f":"H7*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.3222439999999998E-6},{"$f":"SUM(I7:K7)","v":5.759200440000001E-4}]
[null,"AR",1323.63,104,15,{"$f":"C8*'Glossary & Conversions'!$D$24*1/1000","v":0.60039856800000002},{"$f":"D8*'Glossary & Conversions'!$D$24*10^-6","v":4.7174399999999993E-5},{"$f":"E8*'Glossary & Conversions'!$D$24*10^-6","v":6.8039999999999996E-6},{"$f":"F8*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.0039856800000004E-4},{"$f":"G8*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.3208831999999998E-6},{"$f":"H8*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.8030599999999999E-6},6.0352251119999997E-4]
[null,"AZ",1439.098,96,14,{"$f":"C9*'Glossary & Conversions'!$D$24*1/1000","v":0.65277485279999992},{"$f":"D9*'Glossary & Conversions'!$D$24*10^-6","v":4.3545599999999999E-5},{"$f":"E9*'Glossary & Conversions'!$D$24*10^-6","v":6.3504000000000002E-6},{"$f":"F9*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.5277485279999995E-4},{"$f":"G9*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.2192767999999998E-6},{"$f":"H9*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.6828560000000001E-6},6.5567698559999995E-4]
[null,"CA",871.48800000000006,40,5,{"$f":"C10*'Glossary & Conversions'!$D$24*1/1000","v":0.3953069568},{"$f":"D10*'Glossary & Conversions'!$D$24*10^-6","v":1.8143999999999998E-5},{"$f":"E10*'Glossary & Conversions'!$D$24*10^-6","v":2.2679999999999997E-6},{"$f":"F10*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":3.9530695680000001E-4},{"$f":"G10*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":5.0803199999999987E-7},{"$f":"H10*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":6.0101999999999986E-7},3.9641600880000003E-4]
[null,"CO",1534.144,120,17,{"$f":"C11*'Glossary & Conversions'!$D$24*1/1000","v":0.69588771840000008},{"$f":"D11*'Glossary & Conversions'!$D$24*10^-6","v":5.4431999999999997E-5},{"$f":"E11*'Glossary & Conversions'!$D$24*10^-6","v":7.7112E-6},{"$f":"F11*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.9588771840000004E-4},{"$f":"G11*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.5240959999999998E-6},{"$f":"H11*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.043468E-6},6.9945528240000006E-4]
[null,"CT",1016.741,95,12,{"$f":"C12*'Glossary & Conversions'!$D$24*1/1000","v":0.4611937176},{"$f":"D12*'Glossary & Conversions'!$D$24*10^-6","v":4.3092E-5},{"$f":"E12*'Glossary & Conversions'!$D$24*10^-6","v":5.4431999999999998E-6},{"$f":"F12*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.6119371759999997E-4},{"$f":"G12*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.206576E-6},{"$f":"H12*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.4424479999999998E-6},4.6384274159999995E-4]
[null,"DC",472.952,22,2,{"$f":"C13*'Glossary & Conversions'!$D$24*1/1000","v":0.2145310272},{"$f":"D13*'Glossary & Conversions'!$D$24*10^-6","v":9.9791999999999993E-6},{"$f":"E13*'Glossary & Conversions'!$D$24*10^-6","v":9.0719999999999997E-7},{"$f":"F13*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":2.1453102719999999E-4},{"$f":"G13*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.7941759999999997E-7},{"$f":"H13*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.4040799999999996E-7},2.1505085279999999E-4]
[null,"DE",987.01599999999996,40,5,{"$f":"C14*'Glossary & Conversions'!$D$24*1/1000","v":0.4477104576},{"$f":"D14*'Glossary & Conversions'!$D$24*10^-6","v":1.8143999999999998E-5},{"$f":"E14*'Glossary & Conversions'!$D$24*10^-6","v":2.2679999999999997E-6},{"$f":"F14*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.4771045759999997E-4},{"$f":"G14*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":5.0803199999999987E-7},{"$f":"H14*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":6.0101999999999986E-7},4.4881950959999999E-4]
[null,"FL",1136.3209999999999,71,10,{"$f":"C15*'Glossary & Conversions'!$D$24*1/1000","v":0.5154352056},{"$f":"D15*'Glossary & Conversions'!$D$24*10^-6","v":3.2205599999999995E-5},{"$f":"E15*'Glossary & Conversions'!$D$24*10^-6","v":4.5359999999999994E-6},{"$f":"F15*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.1543520559999998E-4},{"$f":"G15*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":9.0175679999999988E-7},{"$f":"H15*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.2020399999999997E-6},5.1753900240000003E-4]
[null,"GA",1584.4570000000001,141,20,{"$f":"C16*'Glossary & Conversions'!$D$24*1/1000","v":0.71870969520000005},{"$f":"D16*'Glossary & Conversions'!$D$24*10^-6","v":6.3957599999999999E-5},{"$f":"E16*'Glossary & Conversions'!$D$24*10^-6","v":9.0719999999999989E-6},{"$f":"F16*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.187096952000001E-4},{"$f":"G16*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.7908128000000001E-6},{"$f":"H16*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.4040799999999994E-6},7.2290458800000016E-4]
[null,"HI",1640.3119999999999,153,24,{"$f":"C17*'Glossary & Conversions'!$D$24*1/1000","v":0.74404552319999995},{"$f":"D17*'Glossary & Conversions'!$D$24*10^-6","v":6.9400799999999995E-5},{"$f":"E17*'Glossary & Conversions'!$D$24*10^-6","v":1.08864E-5},{"$f":"F17*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.4404552319999996E-4},{"$f":"G17*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.9432223999999998E-6},{"$f":"H17*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.8848959999999996E-6},7.4887364159999996E-4]
[null,"IA",1770.43,173,25,{"$f":"C18*'Glossary & Conversions'!$D$24*1/1000","v":0.80306704799999995},{"$f":"D18*'Glossary & Conversions'!$D$24*10^-6","v":7.8472800000000005E-5},{"$f":"E18*'Glossary & Conversions'!$D$24*10^-6","v":1.134E-5},{"$f":"F18*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.03067048E-4},{"$f":"G18*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.1972384000000003E-6},{"$f":"H18*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.0050999999999998E-6},8.0826938640000002E-4]
[null,"ID",775.29899999999998,33,6,{"$f":"C19*'Glossary & Conversions'!$D$24*1/1000","v":0.3516756264},{"$f":"D19*'Glossary & Conversions'!$D$24*10^-6","v":1.49688E-5},{"$f":"E19*'Glossary & Conversions'!$D$24*10^-6","v":2.7215999999999999E-6},{"$f":"F19*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":3.5167562639999998E-4},{"$f":"G19*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":4.1912639999999999E-7},{"$f":"H19*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":7.2122399999999989E-7},3.5281597679999996E-4]
[null,"IL",1932.672,196,28,{"$f":"C20*'Glossary & Conversions'!$D$24*1/1000","v":0.87666001919999992},{"$f":"D20*'Glossary & Conversions'!$D$24*10^-6","v":8.8905600000000005E-5},{"$f":"E20*'Glossary & Conversions'!$D$24*10^-6","v":1.27008E-5},{"$f":"F20*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.7666001919999991E-4},{"$f":"G20*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.4893568000000002E-6},{"$f":"H20*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.3657120000000001E-6},8.8251508799999992E-4]
[null,"IN",1790.7370000000001,171,25,{"$f":"C21*'Glossary & Conversions'!$D$24*1/1000","v":0.81227830320000005},{"$f":"D21*'Glossary & Conversions'!$D$24*10^-6","v":7.7565599999999995E-5},{"$f":"E21*'Glossary & Conversions'!$D$24*10^-6","v":1.134E-5},{"$f":"F21*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.1227830320000009E-4},{"$f":"G21*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.1718367999999998E-6},{"$f":"H21*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.0050999999999998E-6},8.1745524000000004E-4]
[null,"KS",2122.1239999999998,221,32,{"$f":"C22*'Glossary & Conversions'!$D$24*1/1000","v":0.96259544639999994},{"$f":"D22*'Glossary & Conversions'!$D$24*10^-6","v":1.0024559999999999E-4},{"$f":"E22*'Glossary & Conversions'!$D$24*10^-6","v":1.45152E-5},{"$f":"F22*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":9.6259544639999998E-4},{"$f":"G22*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.8068767999999999E-6},{"$f":"H22*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.8465279999999994E-6},9.6924885119999994E-4]
[null,"KY",1869.6089999999999,192,28,{"$f":"C23*'Glossary & Conversions'!$D$24*1/1000","v":0.84805464239999995},{"$f":"D23*'Glossary & Conversions'!$D$24*10^-6","v":8.7091199999999997E-5},{"$f":"E23*'Glossary & Conversions'!$D$24*10^-6","v":1.27008E-5},{"$f":"F23*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.4805464239999994E-4},{"$f":"G23*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.4385535999999996E-6},{"$f":"H23*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.3657120000000001E-6},8.5385890800000004E-4]
[null,"LA",1185.52,77,11,{"$f":"C24*'Glossary & Conversions'!$D$24*1/1000","v":0.53775187200000008},{"$f":"D24*'Glossary & Conversions'!$D$24*10^-6","v":3.49272E-5},{"$f":"E24*'Glossary & Conversions'!$D$24*10^-6","v":4.9895999999999996E-6},{"$f":"F24*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.3775187200000003E-4},{"$f":"G24*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":9.7796160000000004E-7},{"$f":"H24*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.3222439999999998E-6},5.4005207760000006E-4]
[null,"MA",910.58100000000002,50,6,{"$f":"C25*'Glossary & Conversions'!$D$24*1/1000","v":0.4130395416},{"$f":"D25*'Glossary & Conversions'!$D$24*10^-6","v":2.268E-5},{"$f":"E25*'Glossary & Conversions'!$D$24*10^-6","v":2.7215999999999999E-6},{"$f":"F25*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.1303954160000001E-4},{"$f":"G25*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":6.3504E-7},{"$f":"H25*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":7.2122399999999989E-7},4.1439580560000003E-4]
[null,"MD",1592.4829999999999,149,21,{"$f":"C26*'Glossary & Conversions'!$D$24*1/1000","v":0.72235028879999996},{"$f":"D26*'Glossary & Conversions'!$D$24*10^-6","v":6.7586400000000001E-5},{"$f":"E26*'Glossary & Conversions'!$D$24*10^-6","v":9.5256000000000008E-6},{"$f":"F26*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.2235028879999994E-4},{"$f":"G26*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.8924192000000001E-6},{"$f":"H26*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.5242840000000001E-6},7.2676699199999994E-4]
[null,"ME",677.21900000000005,180,26,{"$f":"C27*'Glossary & Conversions'!$D$24*1/1000","v":0.30718653840000004},{"$f":"D27*'Glossary & Conversions'!$D$24*10^-6","v":8.1647999999999988E-5},{"$f":"E27*'Glossary & Conversions'!$D$24*10^-6","v":1.1793599999999998E-5},{"$f":"F27*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":3.0718653840000002E-4},{"$f":"G27*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.2861439999999995E-6},{"$f":"H27*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.1253039999999992E-6},3.1259798640000005E-4]
[null,"MI",1768.2550000000001,175,25,{"$f":"C28*'Glossary & Conversions'!$D$24*1/1000","v":0.8020804680000001},{"$f":"D28*'Glossary & Conversions'!$D$24*10^-6","v":7.9379999999999989E-5},{"$f":"E28*'Glossary & Conversions'!$D$24*10^-6","v":1.134E-5},{"$f":"F28*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.0208046800000013E-4},{"$f":"G28*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.2226399999999995E-6},{"$f":"H28*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.0050999999999998E-6},8.0730820800000011E-4]
[null,"MN",1483.2860000000001,169,24,{"$f":"C29*'Glossary & Conversions'!$D$24*1/1000","v":0.67281852959999999},{"$f":"D29*'Glossary & Conversions'!$D$24*10^-6","v":7.6658399999999998E-5},{"$f":"E29*'Glossary & Conversions'!$D$24*10^-6","v":1.08864E-5},{"$f":"F29*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.7281852959999997E-4},{"$f":"G29*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.1464351999999997E-6},{"$f":"H29*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.8848959999999996E-6},6.7784986079999997E-4]
[null,"MO",1815.7560000000001,192,28,{"$f":"C30*'Glossary & Conversions'!$D$24*1/1000","v":0.82362692160000006},{"$f":"D30*'Glossary & Conversions'!$D$24*10^-6","v":8.7091199999999997E-5},{"$f":"E30*'Glossary & Conversions'!$D$24*10^-6","v":1.27008E-5},{"$f":"F30*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.2362692160000003E-4},{"$f":"G30*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.4385535999999996E-6},{"$f":"H30*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.3657120000000001E-6},8.2943118720000012E-4]
[null,"MS",1057.509,38,5,{"$f":"C31*'Glossary & Conversions'!$D$24*1/1000","v":0.47968608240000005},{"$f":"D31*'Glossary & Conversions'!$D$24*10^-6","v":1.7236799999999997E-5},{"$f":"E31*'Glossary & Conversions'!$D$24*10^-6","v":2.2679999999999997E-6},{"$f":"F31*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.7968608240000007E-4},{"$f":"G31*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":4.8263039999999989E-7},{"$f":"H31*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":6.0101999999999986E-7},4.8076973280000007E-4]
[null,"MT",2193.482,239,35,{"$f":"C32*'Glossary & Conversions'!$D$24*1/1000","v":0.99496343520000008},{"$f":"D32*'Glossary & Conversions'!$D$24*10^-6","v":1.0841039999999999E-4},{"$f":"E32*'Glossary & Conversions'!$D$24*10^-6","v":1.5875999999999998E-5},{"$f":"F32*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":9.9496343520000014E-4},{"$f":"G32*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":3.0354911999999994E-6},{"$f":"H32*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":4.2071400000000002E-6},1.0022060664000001E-3]
[null,"NC",1497.3879999999999,138,20,{"$f":"C33*'Glossary & Conversions'!$D$24*1/1000","v":0.67921519679999998},{"$f":"D33*'Glossary & Conversions'!$D$24*10^-6","v":6.2596799999999997E-5},{"$f":"E33*'Glossary & Conversions'!$D$24*10^-6","v":9.0719999999999989E-6},{"$f":"F33*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.7921519679999996E-4},{"$f":"G33*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.7527103999999998E-6},{"$f":"H33*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.4040799999999994E-6},6.8337198720000002E-4]
[null,"ND",1978.739,211,30,{"$f":"C34*'Glossary & Conversions'!$D$24*1/1000","v":0.89755601039999999},{"$f":"D34*'Glossary & Conversions'!$D$24*10^-6","v":9.5709599999999989E-5},{"$f":"E34*'Glossary & Conversions'!$D$24*10^-6","v":1.3607999999999999E-5},{"$f":"F34*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.9755601039999996E-4},{"$f":"G34*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.6798687999999999E-6},{"$f":"H34*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.6061199999999998E-6},9.0384199920000004E-4]
[null,"NE",2111.0189999999998,243,35,{"$f":"C35*'Glossary & Conversions'!$D$24*1/1000","v":0.95755821839999988},{"$f":"D35*'Glossary & Conversions'!$D$24*10^-6","v":1.102248E-4},{"$f":"E35*'Glossary & Conversions'!$D$24*10^-6","v":1.5875999999999998E-5},{"$f":"F35*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":9.5755821839999986E-4},{"$f":"G35*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":3.0862944E-6},{"$f":"H35*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":4.2071400000000002E-6},9.6485165279999979E-4]
[null,"NH",1122.7760000000001,193,26,{"$f":"C36*'Glossary & Conversions'!$D$24*1/1000","v":0.50929119360000008},{"$f":"D36*'Glossary & Conversions'!$D$24*10^-6","v":8.7544799999999989E-5},{"$f":"E36*'Glossary & Conversions'!$D$24*10^-6","v":1.1793599999999998E-5},{"$f":"F36*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.0929119360000011E-4},{"$f":"G36*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.4512543999999995E-6},{"$f":"H36*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":3.1253039999999992E-6},5.1486775200000005E-4]
[null,"NJ",938.94299999999998,39,5,{"$f":"C37*'Glossary & Conversions'!$D$24*1/1000","v":0.42590454480000001},{"$f":"D37*'Glossary & Conversions'!$D$24*10^-6","v":1.7690399999999999E-5},{"$f":"E37*'Glossary & Conversions'!$D$24*10^-6","v":2.2679999999999997E-6},{"$f":"F37*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.2590454479999999E-4},{"$f":"G37*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":4.9533120000000004E-7},{"$f":"H37*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":6.0101999999999986E-7},4.2700089599999997E-4]
[null,"NM",1880.2940000000001,159,23,{"$f":"C38*'Glossary & Conversions'!$D$24*1/1000","v":0.85290135840000003},{"$f":"D38*'Glossary & Conversions'!$D$24*10^-6","v":7.2122399999999999E-5},{"$f":"E38*'Glossary & Conversions'!$D$24*10^-6","v":1.0432799999999999E-5},{"$f":"F38*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.5290135839999998E-4},{"$f":"G38*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.0194272000000001E-6},{"$f":"H38*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.7646919999999998E-6},8.5768547759999998E-4]
[null,"NV",1054.9059999999999,49,6,{"$f":"C39*'Glossary & Conversions'!$D$24*1/1000","v":0.47850536159999996},{"$f":"D39*'Glossary & Conversions'!$D$24*10^-6","v":2.2226400000000001E-5},{"$f":"E39*'Glossary & Conversions'!$D$24*10^-6","v":2.7215999999999999E-6},{"$f":"F39*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.7850536159999994E-4},{"$f":"G39*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":6.2233920000000006E-7},{"$f":"H39*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":7.2122399999999989E-7},4.7984892479999993E-4]
[null,"NY",1062.9970000000001,35,4,{"$f":"C40*'Glossary & Conversions'!$D$24*1/1000","v":0.48217543920000006},{"$f":"D40*'Glossary & Conversions'!$D$24*10^-6","v":1.5875999999999998E-5},{"$f":"E40*'Glossary & Conversions'!$D$24*10^-6","v":1.8143999999999999E-6},{"$f":"F40*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.8217543920000004E-4},{"$f":"G40*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":4.4452799999999997E-7},{"$f":"H40*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":4.8081599999999993E-7},4.8310078320000006E-4]
[null,"OH",1772.5930000000001,169,24,{"$f":"C41*'Glossary & Conversions'!$D$24*1/1000","v":0.80404818480000007},{"$f":"D41*'Glossary & Conversions'!$D$24*10^-6","v":7.6658399999999998E-5},{"$f":"E41*'Glossary & Conversions'!$D$24*10^-6","v":1.08864E-5},{"$f":"F41*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":8.0404818480000009E-4},{"$f":"G41*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.1464351999999997E-6},{"$f":"H41*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.8848959999999996E-6},8.0907951600000009E-4]
[null,"OK",1521.8140000000001,107,15,{"$f":"C42*'Glossary & Conversions'!$D$24*1/1000","v":0.69029483040000006},{"$f":"D42*'Glossary & Conversions'!$D$24*10^-6","v":4.8535200000000002E-5},{"$f":"E42*'Glossary & Conversions'!$D$24*10^-6","v":6.8039999999999996E-6},{"$f":"F42*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.9029483040000011E-4},{"$f":"G42*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.3589856000000001E-6},{"$f":"H42*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.8030599999999999E-6},6.9345687600000003E-4]
[null,"OR",1132.5060000000001,81,11,{"$f":"C43*'Glossary & Conversions'!$D$24*1/1000","v":0.51370472160000014},{"$f":"D43*'Glossary & Conversions'!$D$24*10^-6","v":3.6741599999999994E-5},{"$f":"E43*'Glossary & Conversions'!$D$24*10^-6","v":4.9895999999999996E-6},{"$f":"F43*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.1370472160000016E-4},{"$f":"G43*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.0287647999999998E-6},{"$f":"H43*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.3222439999999998E-6},5.160557304000001E-4]
[null,"PA",1450.2070000000001,125,18,{"$f":"C44*'Glossary & Conversions'!$D$24*1/1000","v":0.6578138952},{"$f":"D44*'Glossary & Conversions'!$D$24*10^-6","v":5.6700000000000003E-5},{"$f":"E44*'Glossary & Conversions'!$D$24*10^-6","v":8.1647999999999985E-6},{"$f":"F44*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.578138952E-4},{"$f":"G44*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.5876000000000001E-6},{"$f":"H44*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.1636719999999994E-6},6.6156516720000007E-4]
[null,"RI",906.44799999999998,17,2,{"$f":"C45*'Glossary & Conversions'!$D$24*1/1000","v":0.4111648128},{"$f":"D45*'Glossary & Conversions'!$D$24*10^-6","v":7.7112E-6},{"$f":"E45*'Glossary & Conversions'!$D$24*10^-6","v":9.0719999999999997E-7},{"$f":"F45*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":4.1116481279999999E-4},{"$f":"G45*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.1591359999999999E-7},{"$f":"H45*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.4040799999999996E-7},4.1162113439999995E-4]
[null,"SC",1423.299,118,17,{"$f":"C46*'Glossary & Conversions'!$D$24*1/1000","v":0.64560842639999994},{"$f":"D46*'Glossary & Conversions'!$D$24*10^-6","v":5.35248E-5},{"$f":"E46*'Glossary & Conversions'!$D$24*10^-6","v":7.7112E-6},{"$f":"F46*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.4560842639999993E-4},{"$f":"G46*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.4986944E-6},{"$f":"H46*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.043468E-6},6.491505888E-4]
[null,"SD",1596.954,118,17,{"$f":"C47*'Glossary & Conversions'!$D$24*1/1000","v":0.72437833439999999},{"$f":"D47*'Glossary & Conversions'!$D$24*10^-6","v":5.35248E-5},{"$f":"E47*'Glossary & Conversions'!$D$24*10^-6","v":7.7112E-6},{"$f":"F47*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.2437833440000001E-4},{"$f":"G47*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.4986944E-6},{"$f":"H47*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.043468E-6},7.2792049680000007E-4]
[null,"TN",1712.5029999999999,153,22,{"$f":"C48*'Glossary & Conversions'!$D$24*1/1000","v":0.7767913608},{"$f":"D48*'Glossary & Conversions'!$D$24*10^-6","v":6.9400799999999995E-5},{"$f":"E48*'Glossary & Conversions'!$D$24*10^-6","v":9.9791999999999993E-6},{"$f":"F48*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.7679136079999999E-4},{"$f":"G48*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.9432223999999998E-6},{"$f":"H48*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.6444879999999995E-6},7.8137907120000001E-4]
[null,"TX",1298.884,85,12,{"$f":"C49*'Glossary & Conversions'!$D$24*1/1000","v":0.58917378240000007},{"$f":"D49*'Glossary & Conversions'!$D$24*10^-6","v":3.8555999999999995E-5},{"$f":"E49*'Glossary & Conversions'!$D$24*10^-6","v":5.4431999999999998E-6},{"$f":"F49*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.8917378240000006E-4},{"$f":"G49*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.079568E-6},{"$f":"H49*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.4424479999999998E-6},5.9169579840000002E-4]
[null,"UT",1604.02,152,22,{"$f":"C50*'Glossary & Conversions'!$D$24*1/1000","v":0.72758347200000006},{"$f":"D50*'Glossary & Conversions'!$D$24*10^-6","v":6.8947199999999989E-5},{"$f":"E50*'Glossary & Conversions'!$D$24*10^-6","v":9.9791999999999993E-6},{"$f":"F50*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.2758347200000003E-4},{"$f":"G50*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.9305215999999996E-6},{"$f":"H50*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.6444879999999995E-6},7.3215848160000001E-4]
[null,"VA",1241.02,108,15,{"$f":"C51*'Glossary & Conversions'!$D$24*1/1000","v":0.56292667199999991},{"$f":"D51*'Glossary & Conversions'!$D$24*10^-6","v":4.8988799999999994E-5},{"$f":"E51*'Glossary & Conversions'!$D$24*10^-6","v":6.8039999999999996E-6},{"$f":"F51*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":5.6292667199999986E-4},{"$f":"G51*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.3716863999999997E-6},{"$f":"H51*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.8030599999999999E-6},5.6610141839999982E-4]
[null,"VT",388.93299999999999,971,128,{"$f":"C52*'Glossary & Conversions'!$D$24*1/1000","v":0.1764200088},{"$f":"D52*'Glossary & Conversions'!$D$24*10^-6","v":4.4044560000000002E-4},{"$f":"E52*'Glossary & Conversions'!$D$24*10^-6","v":5.8060799999999998E-5},{"$f":"F52*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":1.764200088E-4},{"$f":"G52*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.2332476800000001E-5},{"$f":"H52*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":1.5386111999999998E-5},2.0413859760000001E-4]
[null,"WA",1376.3019999999999,124,18,{"$f":"C53*'Glossary & Conversions'!$D$24*1/1000","v":0.62429058719999997},{"$f":"D53*'Glossary & Conversions'!$D$24*10^-6","v":5.6246399999999997E-5},{"$f":"E53*'Glossary & Conversions'!$D$24*10^-6","v":8.1647999999999985E-6},{"$f":"F53*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":6.242905872E-4},{"$f":"G53*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":1.5748991999999998E-6},{"$f":"H53*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.1636719999999994E-6},6.2802915840000004E-4]
[null,"WI",1676.4380000000001,162,23,{"$f":"C54*'Glossary & Conversions'!$D$24*1/1000","v":0.76043227680000003},{"$f":"D54*'Glossary & Conversions'!$D$24*10^-6","v":7.3483199999999988E-5},{"$f":"E54*'Glossary & Conversions'!$D$24*10^-6","v":1.0432799999999999E-5},{"$f":"F54*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":7.6043227680000003E-4},{"$f":"G54*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":2.0575295999999996E-6},{"$f":"H54*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":2.7646919999999998E-6},7.6525449840000002E-4]
[null,"WV",2061.0929999999998,237,34,{"$f":"C55*'Glossary & Conversions'!$D$24*1/1000","v":0.93491178479999992},{"$f":"D55*'Glossary & Conversions'!$D$24*10^-6","v":1.075032E-4},{"$f":"E55*'Glossary & Conversions'!$D$24*10^-6","v":1.54224E-5},{"$f":"F55*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":9.3491178479999991E-4},{"$f":"G55*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":3.0100896000000002E-6},{"$f":"H55*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":4.0869359999999999E-6},9.4200881039999986E-4]
[null,"WY",2264.913,252,37,{"$f":"C56*'Glossary & Conversions'!$D$24*1/1000","v":1.0273645368},{"$f":"D56*'Glossary & Conversions'!$D$24*10^-6","v":1.1430719999999999E-4},{"$f":"E56*'Glossary & Conversions'!$D$24*10^-6","v":1.6783199999999999E-5},{"$f":"F56*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$42","v":1.0273645367999999E-3},{"$f":"G56*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$43","v":3.2006015999999998E-6},{"$f":"H56*1/'Glossary & Conversions'!$D$26*'Glossary & Conversions'!$D$44","v":4.4475479999999998E-6},1.0350126863999999E-3]
[]
[null,"Source: U.S. EPA eGRID2018_data_v2, tabs ST18 and US18.",null,null,null,null,null,null,null,null,"Min",{"$f":"MIN(L5:L56)","v":2.0413859760000001E-4}]
[null,null,null,null,null,null,null,null,null,null,"Max",{"$f":"MAX(L5:L56)","v":1.0350126863999999E-3}]

{"sheet":"GEMM Drop downs","index":17,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["Mass and Volume","Pounds (mass)",null,"Solvent Remanufacturing Chemicals"]
["units_mass_vol","Gallons (volume)",null,"gemmChems"]
["(select)",null,null,"(select)"]
["gallons",1,null,"1,2,4-Trimethylbenzene"]
["liters",0.26417200000000002,null,"Acetonitrile"]
["pounds",1,null,"Chlorobenzene"]
["kilograms",2.2046199999999998,null,"Chloroform"]
["short tons",2000,null,"Chloromethane"]
["metric tonnes",2204.62,null,"Cyclohexane"]
[null,null,null,"Dichloromethane"]
["Mass Only","Pounds",null,"Ethanol"]
["units_mass",null,null,"Ethylbenzene"]
["(select)",null,null,"Hexanes"]
["pounds",{"$f":"B6","v":1},null,"Methanol"]
["kilograms",{"$f":"B7","v":2.2046199999999998},null,"Methyl Isobutyl Ketone"]
["short tons",{"$f":"B8","v":2000},null,"Methyl Tert-Butyl Ether"]
["metric tonnes",{"$f":"B9","v":2204.62},null,"N,N-Dimethylformamide"]
[null,null,null,"n-Butanol"]
["Recycling Efficiency",null,null,"Tetrahydrofuran"]
["Double",{"$f":"'GEMM Parameters'!B3","v":0.92},null,"Toluene"]
["Single",{"$f":"'GEMM Parameters'!B2","v":0.75},null,"Xylenes"]
[]
[null,null,null,"Specialty Chemicals"]
[null,null,null,{"$f":"D5","v":"Acetonitrile"}]
[null,null,null,{"$f":"D10","v":"Dichloromethane"}]
[null,null,null,{"$f":"D19","v":"Tetrahydrofuran"}]

{"sheet":"GEMM (2011) Before","index":18,"n_rows":53,"n_cols":18,"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 baseline 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","Needs Updating","Updated?","Specialty Chems"]
[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,{"$f":"SUM(C5:N5)","v":1}]
[null,"ACETONITRILE",0,0,0,0,0.56672231557152464,0.43327768442847542,0,0,0,0,0,0,1,"Y","Y","Y"]
[null,"CHLOROBENZENE",0,0,0,0,6.2487761086230616E-2,0.93751223891376934,0,0,0,0,0,0,1]
[null,"CHLOROFORM",0,0,0,0,0.46384252134222537,0.53615747865777463,0,0,0,0,0,0,1]
[null,"CHLOROMETHANE",0,0,0,0,7.5889245543986012E-3,0.99241107544560136,0,0,0,0,0,0,1,"Y","N"]
[null,"CYCLOHEXANE",0,0,0,0,0.69982451093747955,0.30017548906252045,0,0,0,0,0,0,1]
[null,"DICHLOROMETHANE",0,0,0,0,0.28910474871062536,0.7108952512893747,0,0,0,0,0,0,1,"Y","Y","Y"]
[null,"ETHANOL",0,0,0,0,0.75,0.25,0,0,0,0,0,0,1,"Y","N"]
[null,"ETHYLBENZENE",0,0,0,0,{"$f":"G35/(G35+H35)","v":0.89926297432552504},{"$f":"H35/(G35+H35)","v":0.10073702567447501},0,0,0,0,0,0,1]
[null,"METHANOL",0,0,0,0,0.86362695770348696,0.13637304229651304,0,0,0,0,0,0,1]
[null,"METHYL ISOBUTYL KETONE",0,0,0,0,0.66578126586685626,0.33421873413314379,0,0,0,0,0,0,1]
[null,"METHYL TERT-BUTYL ETHER",0,0,0,0,0.81369844838903393,0.18630155161096601,0,0,0,0,0,0,1]
[null,"N,N-DIMETHYLFORMAMIDE",0,0,0,0,0.97784194710842121,2.2158052891578829E-2,0,0,0,0,0,0,1]
[null,"N-BUTYL ALCOHOL",0,0,0,0,0.91545667830504296,8.4543321694957069E-2,0,0,0,0,0,0,1]
[null,"N-HEXANE",0,0,0,0,0.82649504191765777,0.17350495808234226,0,0,0,0,0,0,1]
[null,"TETRAHYDROFURAN",0,0,0,0,{"$f":"G53/(G53+H53)","v":0.25566402065076216},{"$f":"H53/(G53+H53)","v":0.74433597934923779},0,0,0,0,0,0,1,"Y","Y","Y"]
[null,"TOLUENE",0,0,0,0,{"$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",0,345,12538,3396731,3247303,2482669,52912,11586952,11,9164203,3241374,5922292,39107330]
[null,"CHLOROBENZENE",0,1778,16,954563,98284,1474568,42388,25,12,741069,9124061,1270765,13707529]
[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":"GEMM (2011) After","index":19,"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",{"$f":"'GEMM (2011) Before'!C5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I5*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J5*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K5*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L5*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M5*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N5*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C5:N5)*$C$24/100","v":1},{"$f":"SUM(C5:O5)","v":1}]
[null,"ACETONITRILE",{"$f":"'GEMM (2011) Before'!C6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I6*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J6*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K6*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L6*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M6*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N6*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C6:N6)*$C$24/100","v":1},1]
[null,"CHLOROBENZENE",{"$f":"'GEMM (2011) Before'!C7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I7*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J7*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K7*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L7*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M7*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N7*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C7:N7)*$C$24/100","v":1},1]
[null,"CHLOROFORM",{"$f":"'GEMM (2011) Before'!C8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I8*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J8*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K8*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L8*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M8*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N8*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C8:N8)*$C$24/100","v":1},1]
[null,"CHLOROMETHANE",{"$f":"'GEMM (2011) Before'!C9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I9*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J9*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K9*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L9*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M9*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N9*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C9:N9)*$C$24/100","v":1},1]
[null,"CYCLOHEXANE",{"$f":"'GEMM (2011) Before'!C10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I10*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J10*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K10*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L10*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M10*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N10*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C10:N10)*$C$24/100","v":1},1]
[null,"DICHLOROMETHANE",{"$f":"'GEMM (2011) Before'!C11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I11*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J11*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K11*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L11*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M11*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N11*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C11:N11)*$C$24/100","v":1},1]
[null,"ETHANOL",{"$f":"'GEMM (2011) Before'!C12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I12*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J12*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K12*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L12*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M12*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N12*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C12:N12)*$C$24/100","v":1},1]
[null,"ETHYLBENZENE",{"$f":"'GEMM (2011) Before'!C13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I13*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J13*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K13*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L13*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M13*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N13*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C13:N13)*$C$24/100","v":1},1]
[null,"METHANOL",{"$f":"'GEMM (2011) Before'!C14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I14*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J14*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K14*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L14*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M14*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N14*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C14:N14)*$C$24/100","v":1},1]
[null,"METHYL ISOBUTYL KETONE",{"$f":"'GEMM (2011) Before'!C15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I15*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J15*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K15*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L15*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M15*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N15*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C15:N15)*$C$24/100","v":1},1]
[null,"METHYL TERT-BUTYL ETHER",{"$f":"'GEMM (2011) Before'!C16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I16*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J16*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K16*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L16*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M16*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N16*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C16:N16)*$C$24/100","v":1},1]
[null,"N,N-DIMETHYLFORMAMIDE",{"$f":"'GEMM (2011) Before'!C17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I17*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J17*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K17*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L17*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M17*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N17*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C17:N17)*$C$24/100","v":1},1]
[null,"N-BUTYL ALCOHOL",{"$f":"'GEMM (2011) Before'!C18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I18*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J18*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K18*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L18*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M18*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N18*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C18:N18)*$C$24/100","v":1},1]
[null,"N-HEXANE",{"$f":"'GEMM (2011) Before'!C19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I19*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J19*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K19*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L19*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M19*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N19*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C19:N19)*$C$24/100","v":1},1]
[null,"TETRAHYDROFURAN",{"$f":"'GEMM (2011) Before'!C20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I20*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J20*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K20*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L20*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M20*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N20*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C20:N20)*$C$24/100","v":1},1]
[null,"TOLUENE",{"$f":"'GEMM (2011) Before'!C21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I21*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J21*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K21*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L21*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M21*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N21*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C21:N21)*$C$24/100","v":1},1]
[null,"XYLENE (MIXED ISOMERS)",{"$f":"'GEMM (2011) Before'!C22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!D22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!E22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!F22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!G22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!H22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!I22*(1-('GEMM (2011) After'!$C$24)/100)","v":0},{"$f":"'GEMM (2011) Before'!J22*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!K22*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!L22*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!M22*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"'GEMM (2011) Before'!N22*(1-('GEMM (2011) After'!$C$24/100))","v":0},{"$f":"SUM('GEMM (2011) Before'!C22:N22)*$C$24/100","v":1},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) LCA Data","index":20,"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,{"$f":"0.000334609041546688*1000","v":0.33460904154668802}]
[null,"Chlorobenzene",23629.021260066474,2.239717654982604E-2,36.940036569903924,null,null,"Chlorobenzene",{"$f":"C6/1000","v":23.629021260066473},{"$f":"D6*(10^6)/2.2","v":10180.534795375472},null,null,"CO","g",1.662950535013076E-2,{"$f":"0.0000426201919417583*1000","v":4.2620191941758298E-2}]
[null,"Chloroform",3277.7655566762551,3.1068867835793886E-3,32.608304346334279,null,null,"Chloroform",{"$f":"C7/1000","v":3.2777655566762549},{"$f":"D7*(10^6)/2.2","v":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",{"$f":"C9/1000","v":38.11632120192467},{"$f":"D9*(10^6)/2.2","v":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 ",{"$f":"25.6/1000","v":2.5600000000000001E-2},0,0,0,{"$f":"J36","v":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},{"$f":"9.33/1000","v":9.3299999999999998E-3},0,0,{"$f":"AVERAGE(C36:X36)","v":9.8250000000000004E-3}]
[null,"NOx ",{"$f":"19.2/1000","v":1.9199999999999998E-2},0,0,0,{"$f":"J37","v":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},{"$f":"O37","v":1.9100000000000002E-2},0,{"$f":"53.5/1000","v":5.3499999999999999E-2},{"$f":"4.91/1000","v":4.9100000000000003E-3},0,0,{"$f":"AVERAGE(C37:X37)","v":8.3504545454545446E-3}]
[null,"SOx ",{"$f":"31.5/1000","v":3.15E-2},0,0,0,{"$f":"J38","v":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},{"$f":"O38","v":2.29E-2},0,{"$f":"58.4/1000","v":5.8400000000000001E-2},{"$f":"2.9/1000","v":2.8999999999999998E-3},0,0,{"$f":"AVERAGE(C38:X38)","v":9.7177272727272737E-3}]
[null,"Water emission [kg/kg of solvent]"]
[null,"TOC",{"$f":"73.5/1000","v":7.3499999999999996E-2},0,0,0,{"$f":"J40","v":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},{"$f":"V42/2.86","v":4.4055944055944058E-4},0,0,{"$f":"AVERAGE(C40:X40)","v":1.4295654799745707E-2}]
[null,"BOD",{"$f":"0.558/1000","v":5.5800000000000001E-4},0,0,0,{"$f":"J41","v":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},{"$f":"O41","v":4.26E-4},0,{"$f":"0.741/1000","v":7.4100000000000001E-4},{"$f":"0.239/1000","v":2.3899999999999998E-4},0,0,{"$f":"AVERAGE(C41:X41)","v":1.6970206818181817E-4}]
[null,"COD",{"$f":"300/1000","v":0.3},0,0,0,{"$f":"J42","v":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},{"$f":"O42","v":6.7800000000000004E-3},0,{"$f":"22.5/1000","v":2.2499999999999999E-2},{"$f":"1.26/1000","v":1.2600000000000001E-3},0,0,{"$f":"AVERAGE(C42:X42)","v":5.7029863636363642E-2}]
[null,"TDS",{"$f":"17.7/1000","v":1.77E-2},0,0,0,{"$f":"J43","v":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},{"$f":"O43","v":1.54E-2},0,{"$f":"40.5/1000","v":4.0500000000000001E-2},{"$f":"1.8/1000","v":1.8E-3},0,0,{"$f":"AVERAGE(C43:X43)","v":6.7263636363636362E-3}]
[]
[null,"Solid waste [kg/kg of solvent]",{"$f":"47.5/1000","v":4.7500000000000001E-2},0,0,0,{"$f":"J45","v":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},{"$f":"O45","v":0.13400000000000001},0,{"$f":"53.9/1000","v":5.3899999999999997E-2},{"$f":"17.5/1000","v":1.7500000000000002E-2},0,0,{"$f":"AVERAGE(C45:X45)","v":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},{"$f":"J47","v":23.231472},0,83.2,{"$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},{"$f":"X47","v":72.5},72.5,{"$f":"AVERAGE(C47:X47)","v":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":21,"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":22,"n_rows":455,"n_cols":31,"rows_kept":455,"cut":false,"hidden":true,"merged":[[148,13,149,13],[148,14,149,14],[126,15,131,15],[150,12,178,12],[192,12,345,12],[126,22,131,22],[351,27,356,27],[353,22,358,22],[148,15,149,15],[148,16,149,16],[431,12,436,12],[441,12,449,12],[353,15,356,15],[397,12,406,12],[411,12,420,12],[425,12,426,12],[351,12,364,12],[351,14,356,14],[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."]

{"sheet":"GEMM Parameters","index":23,"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 (hover mouse over cell for description)"]
["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":"C_Haz Inputs & Wastes","index":24,"n_rows":36,"n_cols":17,"rows_kept":36,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,0,16],[1,1,1,8],[2,4,2,8],[3,1,3,4],[3,5,3,8],[3,9,3,12],[3,13,3,16],[4,1,4,4],[4,5,4,8],[4,9,4,12],[4,13,4,16],[5,1,5,4],[5,5,5,8],[5,9,5,12],[5,13,5,16],[11,10,11,11],[11,14,11,15],[31,1,31,5],[32,1,32,5],[6,0,7,0],[9,0,10,0],[9,1,9,4],[9,5,9,8],[9,9,9,12],[9,13,9,16],[33,1,33,5],[34,1,34,5],[35,1,35,5],[11,2,11,3],[11,6,11,7]]}
[null,"Hazardous Inputs & Wastes"]
[null,"This tab computes dollar savings from reducing hazardous inputs and hazardous waste. "]
[]
["Type of Reduction","Hazardous Input Reduction",null,null,null,"Hazardous Waste Reduction - \nAverage across management methods",null,null,null,"Hazardous Waste Reduction - Landfill",null,null,null,"Hazardous Waste Reduction - Incineration"]
["\nHow to use this tab","Enter the quantity and unit of hazardous input reduced, and a unit cost. Savings appear on the right.  ",null,null,null,"Work here if you don't know where the hazardous waste would have been managed. Enter the quantity reduced and a unit. Enter the unit cost, if known, otherwise leave the unit cost blank. The \"Dollar Savings\" column shows savings based on the unit cost entered, or on an averaged unit cost of landfill and incineration nationwide.",null,null,null,"Enter the quantity and unit of hazardous waste that would have been landfilled.  Enter unit cost if known. Savings appear on the right using your unit cost or the national default unit cost.  ",null,null,null,"Enter the quantity and unit of hazardous waste that would have been incinerated.  Enter the unit cost if known. The last column will show savings using your unit cost or the national default unit cost."]
["Calculation Description","Quantity of hazardous input reduced (in user-specified units) * user-specified unit cost = Dollars saved",null,null,null,"Quantity of hazardous waste no longer disposed (in user-specified unit) * default unit cost = Dollars saved",null,null,null,"Quantity of hazardous waste no longer landfilled (in user-specified units) * unit cost (user-specified or default) = Dollars saved.  \n",null,null,null,"Quantity of hazardous waste no longer incinerated (in user-specified units) * unit cost (user-specified or default) = Dollars saved."]
["Default Unit Cost ($)",null,null,null,null,2.09,"/lbs",null,null,1.57,"/lbs",null,null,2.57,"/lbs"]
[null,null,null,null,null,17.350000000000001,"/gal",null,null,13.03,"/gal",null,null,21.33,"/gal"]
[null,"Reduced Quantity of Haz. Inputs","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings ","Reduced Quantity of Waste","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings ","Reduced Quantity of Waste","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings","Reduced Quantity of Waste","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings"]
["Example","A cutlery manufacturer replaced trichloroethylene (TCE) for cleaning with aqueous wash boxes and an alcohol-based vapor degreaser.",null,null,null,"New process reduces 55-gallon waste drums annually from 100 to 20."]
[null,110000,"lbs",2.25,247500,4400,"gal",null,{"$f":"IF(G11=\"lbs\",F11*$F$7,IF(G11=\"gal\",F11*$F$8,0))","v":76340}]
["Totals - All Projects",{"$f":"SUMIF(C$14:C$24,\"gal\",B$14:B$24)&\" gal\"&\"; \"&SUMIF(C$14:C$24,\"lbs\",B$14:B$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(E14:E24)","v":0},{"$f":"SUMIF(G$14:G$24,\"gal\",F$14:F$24)&\" gal\"&\"; \"&SUMIF(G$14:G$24,\"lbs\",F$14:F$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(I14:I24)","v":0},{"$f":"SUMIF(K$14:K$24,\"gal\",J$14:J$24)&\" gal\"&\"; \"&SUMIF(K$14:K$24,\"lbs\",J$14:J$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(M14:M24)","v":0},{"$f":"SUMIF(O$14:O$24,\"gal\",N$14:N$24)&\" gal\"&\"; \"&SUMIF(O$14:O$24,\"lbs\",N$14:N$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(Q14:Q24)","v":0}]
[]
[{"$f":"Aggregate_CostSavings!A9","v":"Row 1"},null,"(Select)",null,{"$f":"B14*D14","v":0},null,"(Select)",null,{"$f":"IF(AND(H14=\"\",G14=\"lbs\"),F14*$F$7,IF(AND(H14=\"\",G14=\"gal\"),F14*$F$8,F14*H14))","v":0},null,"(Select)",null,{"$f":"IF(AND(L14=\"\",K14=\"lbs\"),J14*$J$7,IF(AND(L14=\"\",K14=\"gal\"),J14*$J$8,J14*L14))","v":0},null,"(Select)",null,{"$f":"IF(AND(P14=\"\",O14=\"lbs\"),N14*$N$7,IF(AND(P14=\"\",O14=\"gal\"),N14*$N$8,N14*P14))","v":0}]
[{"$f":"Aggregate_CostSavings!A10","v":"Row 2"},null,"(Select)",null,{"$f":"B15*D15","v":0},null,"(Select)",null,{"$f":"IF(AND(H15=\"\",G15=\"lbs\"),F15*$F$7,IF(AND(H15=\"\",G15=\"gal\"),F15*$F$8,F15*H15))","v":0},null,"(Select)",null,{"$f":"IF(AND(L15=\"\",K15=\"lbs\"),J15*$J$7,IF(AND(L15=\"\",K15=\"gal\"),J15*$J$8,J15*L15))","v":0},null,"(Select)",null,{"$f":"IF(AND(P15=\"\",O15=\"lbs\"),N15*$N$7,IF(AND(P15=\"\",O15=\"gal\"),N15*$N$8,N15*P15))","v":0}]
[{"$f":"Aggregate_CostSavings!A11","v":"Row 3"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A12","v":"Row 4"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A13","v":"Row 5"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A14","v":"Row 6"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A15","v":"Row 7"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A16","v":"Row 8"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A17","v":"Row 9"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A18","v":"Row 10"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_CostSavings!A19","v":"Row 11"},null,"(Select)",null,{"$f":"B24*D24","v":0},null,"(Select)",null,{"$f":"IF(AND(H24=\"\",G24=\"lbs\"),F24*$F$7,IF(AND(H24=\"\",G24=\"gal\"),F24*$F$8,F24*H24))","v":0},null,"(Select)",null,{"$f":"IF(AND(L24=\"\",K24=\"lbs\"),J24*$J$7,IF(AND(L24=\"\",K24=\"gal\"),J24*$J$8,J24*L24))","v":0},null,"(Select)",null,{"$f":"IF(AND(P24=\"\",O24=\"lbs\"),N24*$N$7,IF(AND(P24=\"\",O24=\"gal\"),N24*$N$8,N24*P24))","v":0}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
[" Sources"]
["HAZARDOUS INPUT REDUCTION","Will vary - user provides source."]
["HAZARDOUS INPUT SUBSTITUTION","Will vary - user provides source."]
["HAZARDOUS WASTE REDUCTION- AVERAGE","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2017 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4) Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999).\n6) EPA, Unit Cost Compendium (UCC), 2011. \nSee Supplemental Info tabs in this spreadsheet."]
["HAZARDOUS WASTE REDUCTION-LANDFILL","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2017 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4)  Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999). \n6) EPA, Unit Cost Compendium (UCC), 2011. \nSee Supplemental Info tabs in this spreadsheet."]
["HAZARDOUS WASTE REDUCTION- INCINERATION","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2017 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4)  Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999). \n6) EPA, Unit Cost Compendium (UCC), 2011. \nSee Supplemental Info tabs in this spreadsheet."]

{"sheet":"C_Air Emissions","index":25,"n_rows":136,"n_cols":15,"rows_kept":136,"cut":false,"hidden":true,"merged":[[4,7,4,14],[7,0,8,0],[7,2,7,3],[7,4,7,5],[1,1,1,5],[3,2,3,3],[3,4,3,5],[4,2,4,3],[4,4,4,5],[30,2,30,3],[5,2,5,3],[5,4,5,5],[5,7,5,10],[5,11,5,14]]}
[null,"Air Emissions"]
[null,"This tab computes cost savings for permitted facilities that reduce onsite air emissions. \nThe columns for Criteria Pollutants and HAPs use state emission-tonnage fees to show cost savings from reducing emissions. \nThe Other Permitting Fees column has fields to enter avoided permit maintenance or renewal fees when a facility so lowers its emissions that it can get a cheaper permit or skip permitting entirely. "]
[]
["Type of Reduction",null,"Hazardous Air Pollutants (HAPs)",null,"Clean Air Act Title V Air pollutants* \n(*including Nitrogen Oxides (NOX), Sulfur Oxides (SOX), \nParticulate Matter of 10 micrometers or less (PM10), Volatile Organic Compounds (VOCs)) ",null,"Other Permitting Fees"]
["\nHow to use this tab",null,"Select a State or US National default for where emissions were abated.  Enter the quantity and unit of HAPs reduced. Savings will be on the right.",null,"Select a state or national default for where emissions were abated.  Enter the quantity and unit of air pollutants reduced. Savings will be on the right. ",null,"If air emissions reductions have eliminated or reduced the costs for permit renewal or maintenance, enter the value for fees saved.   ","VLOOKUP Category"]
["Calculation Description",null,"Quantity of reduced HAPs (tons) * state or national unit cost ($/tons) = Dollars saved.",null,"Quantity of reduced CAPs (tons) * state or national unit cost ($/tons) = Dollars saved.",null,null,"CAPs",null,null,null,"HAPs"]
[null,"State or U.S. \n(select)","Quantity HAPs\n Reduced (tons)","Dollar Savings","Reduced Quantity of Criteria Pollutants Reduced (tons)","Dollar Savings","Dollar Savings"]
["Example",null,"A cutlery manufacturer replaced trichloroethylene (TCE) for cleaning with aqueous wash boxes and an alcohol-based vapor degreaser. Over three years, TCE air emissions fell from 110,000 pounds (55 tons) to zero.",null,"In undertaking activities to get New Hampshire’s Green Lodging certification, a dozen or so lodgings adopted, among other things, the practice of using lower-VOC paints.",null,"Same scenario at left with cutlery manufacturer: about $3,300 of the annual $250,000 savings was from avoiding maintenance fees for its CAA Title V permit. By eliminating trichloroethylene emissions, it became a true minor, unpermitted source.  "]
[null,"NH",55,{"$f":"IF($O9=\"\",0,VLOOKUP($O9,sthaps,4,FALSE)*$C9)","v":8985.9},1,{"$f":"IF($K9=\"\",0,VLOOKUP($K9,stcaps,4,FALSE)*$E9)","v":163.38},250000,{"$f":"IF(VLOOKUP($B9,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates,2,FALSE)<>1,\"\",IF($E9<VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates,3,FALSE))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates,2,FALSE)<>2,\"\",IF($E9<VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates,3,FALSE),IF($E9<VLOOKUP($B9,blockstates,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates,4,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates,4,FALSE)))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates,2,FALSE)<>3,\"\",IF($E9<VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates,3,FALSE),IF($E9<VLOOKUP($B9,blockstates,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates,4,FALSE),IF($E9<VLOOKUP($B9,blockstates,5,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates,4,FALSE)&\"-\"&VLOOKUP($B9,blockstates,5,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates,5,FALSE))))))","v":""},{"$f":"IF(B9=\"(Select)\",\"\",IF(VLOOKUP($B9,stairemiss,3,FALSE)=1,$B9,IF(VLOOKUP($B9,stairemiss,3,FALSE)=2,\"National\",IF($H9<>\"\",$H9,IF($I9<>\"\",$I9,$J9)))))","v":"NH"},{"$f":"IF(VLOOKUP($B9,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates_haps,2,FALSE)<>1,\"\",IF($C9<VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates_haps,3,FALSE))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates_haps,2,FALSE)<>2,\"\",IF($C9<VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates_haps,3,FALSE),IF($C9<VLOOKUP($B9,blockstates_haps,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates_haps,4,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates_haps,4,FALSE)))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates_haps,2,FALSE)<>3,\"\",IF($C9<VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates_haps,3,FALSE),IF($C9<VLOOKUP($B9,blockstates_haps,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates_haps,4,FALSE),IF($C9<VLOOKUP($B9,blockstates_haps,5,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B9,blockstates_haps,5,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates_haps,5,FALSE))))))","v":""},{"$f":"IF(B9=\"(Select)\",\"\",IF(VLOOKUP($B9,stairemiss,3,FALSE)=1,$B9,IF(VLOOKUP($B9,stairemiss,3,FALSE)=2,\"National\",IF($L9<>\"\",$L9,IF($M9<>\"\",$M9,$N9)))))","v":"NH"}]
[]
["Totals - All Projects",null,null,{"$f":"SUM(D13:D23)","v":0},null,{"$f":"SUM(F13:F23)","v":0}]
[]
[{"$f":"Aggregate_CostSavings!A9","v":"Row 1"},"(Select)",null,{"$f":"IF($O13=\"\",0,VLOOKUP($O13,sthaps,4,FALSE)*$C13)","v":0},null,{"$f":"IF($K13=\"\",0,VLOOKUP($K13,stcaps,4,FALSE)*$E13)","v":0},null,{"$f":"IF(VLOOKUP($B13,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates,2,FALSE)<>1,\"\",IF($E13<VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates,2,FALSE)<>2,\"\",IF($E13<VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates,3,FALSE),IF($E13<VLOOKUP($B13,blockstates,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates,4,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates,2,FALSE)<>3,\"\",IF($E13<VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates,3,FALSE),IF($E13<VLOOKUP($B13,blockstates,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates,4,FALSE),IF($E13<VLOOKUP($B13,blockstates,5,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates,4,FALSE)&\"-\"&VLOOKUP($B13,blockstates,5,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},{"$f":"IF(B13=\"(Select)\",\"\",IF(VLOOKUP($B13,stairemiss,3,FALSE)=1,$B13,IF(VLOOKUP($B13,stairemiss,3,FALSE)=2,\"National\",IF($H13<>\"\",$H13,IF($I13<>\"\",$I13,$J13)))))","v":""},{"$f":"IF(VLOOKUP($B13,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates_haps,2,FALSE)<>1,\"\",IF($C13<VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates_haps,2,FALSE)<>2,\"\",IF($C13<VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates_haps,3,FALSE),IF($C13<VLOOKUP($B13,blockstates_haps,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates_haps,4,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates_haps,2,FALSE)<>3,\"\",IF($C13<VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates_haps,3,FALSE),IF($C13<VLOOKUP($B13,blockstates_haps,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates_haps,4,FALSE),IF($C13<VLOOKUP($B13,blockstates_haps,5,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B13,blockstates_haps,5,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},{"$f":"IF(B13=\"(Select)\",\"\",IF(VLOOKUP($B13,stairemiss,3,FALSE)=1,$B13,IF(VLOOKUP($B13,stairemiss,3,FALSE)=2,\"National\",IF($L13<>\"\",$L13,IF($M13<>\"\",$M13,$N13)))))","v":""}]
[{"$f":"Aggregate_CostSavings!A10","v":"Row 2"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$f":"IF(VLOOKUP($B14,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates,2,FALSE)<>2,\"\",IF($E14<VLOOKUP($B14,blockstates,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates,3,FALSE),IF($E14<VLOOKUP($B14,blockstates,4,FALSE),$B14&\"_\"&VLOOKUP($B14,blockstates,3,FALSE)&\"-\"&VLOOKUP($B14,blockstates,4,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(B14=\"(Select)\",\"\",IF(VLOOKUP($B14,stairemiss,3,FALSE)=1,$B14,IF(VLOOKUP($B14,stairemiss,3,FALSE)=2,\"National\",IF($H14<>\"\",$H14,IF($I14<>\"\",$I14,$J14)))))","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(B14=\"(Select)\",\"\",IF(VLOOKUP($B14,stairemiss,3,FALSE)=1,$B14,IF(VLOOKUP($B14,stairemiss,3,FALSE)=2,\"National\",IF($L14<>\"\",$L14,IF($M14<>\"\",$M14,$N14)))))","v":""}]
[{"$f":"Aggregate_CostSavings!A11","v":"Row 3"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A12","v":"Row 4"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A13","v":"Row 5"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A14","v":"Row 6"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A15","v":"Row 7"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A16","v":"Row 8"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A17","v":"Row 9"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A18","v":"Row 10"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},""]
[{"$f":"Aggregate_CostSavings!A19","v":"Row 11"},"(Select)",null,0,null,0,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(B23=\"(Select)\",\"\",IF(VLOOKUP($B23,stairemiss,3,FALSE)=1,$B23,IF(VLOOKUP($B23,stairemiss,3,FALSE)=2,\"National\",IF($H23<>\"\",$H23,IF($I23<>\"\",$I23,$J23)))))","v":""},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(B23=\"(Select)\",\"\",IF(VLOOKUP($B23,stairemiss,3,FALSE)=1,$B23,IF(VLOOKUP($B23,stairemiss,3,FALSE)=2,\"National\",IF($L23<>\"\",$L23,IF($M23<>\"\",$M23,$N23)))))","v":""}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
["Sources"]
["AIR EMISSIONS","2008-2010 State Data","Data for the following 5 states was not available for this survey: Louisiana, Massachusetts, Rhode Island, South Dakota, Utah. Delaware reportedly determines rates on a case-by-case basis. Where state data was not available, the national average was used.  It should also be noted that the majority of Nevada's fee revenue comes from \"maintenance fees\" as opposed to \"emissions fees,\" unlike most states; for example, a Major Source with a Title V permit pays the $16.00/ton plus a $20,000 base fee."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"U.S. National"]
[null,"AK"]
[null,"AL"]
[null,"AR"]
[null,"AZ"]
[null,"CA"]
[null,"CO"]
[null,"CT"]
[null,"DC"]
[null,"DE"]
[null,"FL"]
[null,"GA"]
[null,"HI"]
[null,"IA"]
[null,"ID"]
[null,"IL"]
[null,"IN"]
[null,"KS"]
[null,"KY"]
[null,"LA"]
[null,"MA"]
[null,"MD"]
[null,"ME"]
[null,"MI"]
[null,"MN"]
[null,"MO"]
[null,"MS"]
[null,"MT"]
[null,"NC"]
[null,"ND"]
[null,"NE"]
[null,"NH"]
[null,"NJ"]
[null,"NM"]
[null,"NV"]
[null,"NY"]
[null,"OH"]
[null,"OK"]
[null,"OR"]
[null,"PA"]
[null,"RI"]
[null,"SC"]
[null,"SD"]
[null,"TN"]
[null,"TX"]
[null,"UT"]
[null,"VA"]
[null,"VT"]
[null,"WA"]
[null,"WI"]
[null,"WV"]
[null,"WY"]

{"sheet":"C_Water Pollution","index":26,"n_rows":35,"n_cols":30,"rows_kept":35,"cut":false,"hidden":true,"merged":[[1,1,1,8],[1,9,1,28],[3,1,3,5],[3,6,3,10],[3,11,3,15],[3,16,3,20],[3,21,3,25],[3,26,3,28],[5,26,5,28],[4,1,4,5],[4,6,4,10],[4,11,4,15],[4,16,4,20],[4,21,4,25],[4,26,4,28],[5,1,5,5],[5,6,5,10],[5,11,5,15],[5,16,5,20],[5,21,5,25],[7,0,8,0],[7,1,7,5],[7,6,7,10],[7,11,7,15],[7,16,7,20],[10,21,10,25],[29,2,29,4],[30,2,30,4],[31,2,31,4],[7,26,7,28],[9,1,9,3],[9,6,9,8],[9,11,9,13],[9,16,9,18],[9,21,9,23],[7,21,7,25],[32,2,32,4],[33,2,33,4],[34,2,34,4],[10,11,10,15],[10,16,10,20]]}
[null,"Water Pollution"]
[null,"This tab computes cost savings from reducing discharges to water (wastewater, BOD/COD, TSS, FOG, toxics, and nutrients)."]
[]
["Type of Reduction","BOD/COD (Biological Oxygen Demand or Chemical Oxygen Demand)",null,null,null,null,"Total Suspended Solids (TSS)",null,null,null,null,"Fats, Oils, and Grease (FOG)",null,null,null,null,"Toxics",null,null,null,null,"Nutrients",null,null,null,null,"General Wastewater",null,null,"Total"]
["\nHow to use this tab","Enter the BOD/COD quantity reduced in a unit from the drop down. Enter the unit cost or a national default unit cost will be used.  Savings are on the right.",null,null,null,null,"Enter the TSS quantity reduced in a unit from the drop down. Enter the unit cost or a national default unit cost will be used.  Savings are on the right.",null,null,null,null,"Enter quantity of fats, oils, and grease (FOG) waste reduced, select the appropriate unit, and enter the unit cost (no default is available). To avoid double counting, do not enter these quantities in any other tab.",null,null,null,null,"Enter quantity of toxics waste reduced, select the appropriate unit, and enter the unit cost (no default is available). To avoid double counting, do not enter these quantities in any other tab.",null,null,null,null,"Enter the quantity of nutrients reduced in a unit from the drop down and enter the unit cost (no default is available).",null,null,null,null,"Enter gallons reduced. Enter the unit cost of treatment or a national default unit cost will be used. The quantity you enter here will likely match your quantity on the Water Use tab.  "]
["Calculation Description","Quantity of BOD/COD reduced (in user-specified units) * unit cost (user-specified or default) = Dollars saved.  A formula converts all units to pounds.\n\nTo calculate mass (e.g., milligrams) of BOD reduced, multiply the reduction concentration of BOD 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 length of the reporting period (e.g., 365 days) to get total weight of BOD discharged.",null,null,null,null,"Quantity of BOD/COD reduced (in user-specified units) * unit cost (user-specified or default) = Dollars saved.  A formula converts all units to pounds.\n\nTo calculate mass (e.g., milligrams) of TSS reduced, multiply the reduction concentration of TSS 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 length of the reporting period (e.g., 365 days) to get total weight of TSS discharged.",null,null,null,null,"Quantity of FOG reduced (in user-specified units) * unit cost (user-specified) = Dollars saved.  A formula converts all units to pounds.\n\nTo calculate mass (e.g., milligrams) of FOG reduced, multiply the reduction concentration of FOG 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 length of the reporting period (e.g., 365 days) to get total weight of FOG discharged.",null,null,null,null,"Quantity of toxics reduced (in user-specified units) * unit cost (user-specified) = Dollars saved.  A formula converts all units to pounds.\n\nTo calculate mass (e.g., milligrams) of toxics reduced, multiply the reduction concentration of toxics 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 length of the reporting period (e.g., 365 days) to get total weight of toxics discharged.",null,null,null,null,"Quantity of nutrients reduced (in user-specified units) * user-specified unit cost = Dollars saved.  A formula converts all units to pounds.",null,null,null,null,"Gallons reduced * unit cost (user-specified or default) = Dollars saved. "]
[null,"Reduced Quantity of BOD/COD","Units \n(select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of TSS","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of FOG","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of toxics","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of Nutrients","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Gallons of Wastewater","Unit Cost \n($/gal) ","Dollars Savings","Total Savings"]
["Example","Through the adoption of a new filtration system in one of its plants, GMC reduced the quantity of BOD/COD discharged by 500 kilograms.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A metal finishing facility adopted electrocoagulation technology, reducing process water use/discharge by 1 million gallons/yr."]
[null,500,"kg",null,1102.5,{"$f":"IF(D9=\"\",E9*'C_Water Charges'!$D$3,E9*D9)","v":415.09125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000000,null,{"$f":"IF(AB9=\"\",AA9*'C_Water Charges'!$B$3,AB9*AA9)","v":5830.6951871657757}]
["Totals - All Projects",null,null,null,{"$f":"SUM(E12:E22)","v":0},{"$f":"SUM(F12:F22)","v":0},null,null,null,{"$f":"SUM(J12:J22)","v":0},{"$f":"SUM(K12:K22)","v":0},null,null,null,{"$f":"SUM(O12:O22)","v":0},{"$f":"SUM(P12:P22)","v":0},null,null,null,{"$f":"SUM(T12:T22)","v":0},{"$f":"SUM(U12:U22)","v":0},null,null,null,{"$f":"SUM(Y12:Y22)","v":0},{"$f":"SUM(Z12:Z22)","v":0},{"$f":"SUM(AA12:AA22)","v":0},null,{"$f":"SUM(AC12:AC22)","v":0},{"$f":"SUM(AD12:AD22)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},null,"(Select)",null,{"$f":"IF(C12=\"lbs\",B12,IF(C12=\"kg\",B12*'C_Conversion Factors'!$D$21,IF(C12=\"tons\",B12*'C_Conversion Factors'!$D$23,IF(C12=\"metric tons\",B12*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D12=\"\",E12*'C_Water Charges'!$D$3,E12*D12)","v":0},null,"(Select)",null,{"$f":"IF(H12=\"lbs\",G12,IF(H12=\"kg\",G12*'C_Conversion Factors'!$D$21,IF(H12=\"tons\",G12*'C_Conversion Factors'!$D$23,IF(H12=\"metric tons\",G12*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I12=\"\",J12*'C_Water Charges'!$C$3,J12*I12)","v":0},null,"(Select)",null,{"$f":"IF(M12=\"lbs\",L12,IF(M12=\"kg\",L12*'C_Conversion Factors'!$D$21,IF(M12=\"tons\",L12*'C_Conversion Factors'!$D$23,IF(M12=\"metric tons\",L12*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"L12*N12","v":0},null,"(Select)",null,{"$f":"IF(R12=\"lbs\",Q12,IF(R12=\"kg\",Q12*'C_Conversion Factors'!$D$21,IF(R12=\"tons\",Q12*'C_Conversion Factors'!$D$23,IF(R12=\"metric tons\",Q12*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"Q12*S12","v":0},null,"(Select)",null,{"$f":"IF(W12=\"lbs\",V12,IF(W12=\"kg\",V12*'C_Conversion Factors'!$D$21,IF(W12=\"tons\",V12*'C_Conversion Factors'!$D$23,IF(W12=\"metric tons\",V12*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"V12*X12","v":0},null,null,{"$f":"IF(AB12=\"\",AA12*'C_Water Charges'!$B$3,AB12*AA12)","v":0},{"$f":"SUM(AC12,Z12,K12,P12,U12,F12)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},null,"(Select)",null,{"$f":"IF(C13=\"lbs\",B13,IF(C13=\"kg\",B13*'C_Conversion Factors'!$D$21,IF(C13=\"tons\",B13*'C_Conversion Factors'!$D$23,IF(C13=\"metric tons\",B13*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D13=\"\",E13*'C_Water Charges'!$D$3,E13*D13)","v":0},null,"(Select)",null,{"$f":"IF(H13=\"lbs\",G13,IF(H13=\"kg\",G13*'C_Conversion Factors'!$D$21,IF(H13=\"tons\",G13*'C_Conversion Factors'!$D$23,IF(H13=\"metric tons\",G13*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I13=\"\",J13*'C_Water Charges'!$C$3,J13*I13)","v":0},null,"(Select)",null,{"$f":"IF(M13=\"lbs\",L13,IF(M13=\"kg\",L13*'C_Conversion Factors'!$D$21,IF(M13=\"tons\",L13*'C_Conversion Factors'!$D$23,IF(M13=\"metric tons\",L13*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"L13*N13","v":0},null,"(Select)",null,{"$f":"IF(R13=\"lbs\",Q13,IF(R13=\"kg\",Q13*'C_Conversion Factors'!$D$21,IF(R13=\"tons\",Q13*'C_Conversion Factors'!$D$23,IF(R13=\"metric tons\",Q13*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"Q13*S13","v":0},null,"(Select)",null,{"$f":"IF(W13=\"lbs\",V13,IF(W13=\"kg\",V13*'C_Conversion Factors'!$D$21,IF(W13=\"tons\",V13*'C_Conversion Factors'!$D$23,IF(W13=\"metric tons\",V13*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"V13*X13","v":0},null,null,{"$f":"IF(AB13=\"\",AA13*'C_Water Charges'!$B$3,AB13*AA13)","v":0},{"$f":"SUM(AC13,Z13,K13,P13,U13,F13)","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},null,"(Select)",null,{"$f":"IF(C14=\"lbs\",B14,IF(C14=\"kg\",B14*'C_Conversion Factors'!$D$21,IF(C14=\"tons\",B14*'C_Conversion Factors'!$D$23,IF(C14=\"metric tons\",B14*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D14=\"\",E14*'C_Water Charges'!$D$3,E14*D14)","v":0},null,"(Select)",null,{"$f":"IF(H14=\"lbs\",G14,IF(H14=\"kg\",G14*'C_Conversion Factors'!$D$21,IF(H14=\"tons\",G14*'C_Conversion Factors'!$D$23,IF(H14=\"metric tons\",G14*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I14=\"\",J14*'C_Water Charges'!$C$3,J14*I14)","v":0},null,"(Select)",null,{"$f":"IF(M14=\"lbs\",L14,IF(M14=\"kg\",L14*'C_Conversion Factors'!$D$21,IF(M14=\"tons\",L14*'C_Conversion Factors'!$D$23,IF(M14=\"metric tons\",L14*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R14=\"lbs\",Q14,IF(R14=\"kg\",Q14*'C_Conversion Factors'!$D$21,IF(R14=\"tons\",Q14*'C_Conversion Factors'!$D$23,IF(R14=\"metric tons\",Q14*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W14=\"lbs\",V14,IF(W14=\"kg\",V14*'C_Conversion Factors'!$D$21,IF(W14=\"tons\",V14*'C_Conversion Factors'!$D$23,IF(W14=\"metric tons\",V14*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB14=\"\",AA14*'C_Water Charges'!$B$3,AB14*AA14)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},null,"(Select)",null,{"$f":"IF(C15=\"lbs\",B15,IF(C15=\"kg\",B15*'C_Conversion Factors'!$D$21,IF(C15=\"tons\",B15*'C_Conversion Factors'!$D$23,IF(C15=\"metric tons\",B15*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D15=\"\",E15*'C_Water Charges'!$D$3,E15*D15)","v":0},null,"(Select)",null,{"$f":"IF(H15=\"lbs\",G15,IF(H15=\"kg\",G15*'C_Conversion Factors'!$D$21,IF(H15=\"tons\",G15*'C_Conversion Factors'!$D$23,IF(H15=\"metric tons\",G15*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I15=\"\",J15*'C_Water Charges'!$C$3,J15*I15)","v":0},null,"(Select)",null,{"$f":"IF(M15=\"lbs\",L15,IF(M15=\"kg\",L15*'C_Conversion Factors'!$D$21,IF(M15=\"tons\",L15*'C_Conversion Factors'!$D$23,IF(M15=\"metric tons\",L15*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R15=\"lbs\",Q15,IF(R15=\"kg\",Q15*'C_Conversion Factors'!$D$21,IF(R15=\"tons\",Q15*'C_Conversion Factors'!$D$23,IF(R15=\"metric tons\",Q15*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W15=\"lbs\",V15,IF(W15=\"kg\",V15*'C_Conversion Factors'!$D$21,IF(W15=\"tons\",V15*'C_Conversion Factors'!$D$23,IF(W15=\"metric tons\",V15*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB15=\"\",AA15*'C_Water Charges'!$B$3,AB15*AA15)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},null,"(Select)",null,{"$f":"IF(C16=\"lbs\",B16,IF(C16=\"kg\",B16*'C_Conversion Factors'!$D$21,IF(C16=\"tons\",B16*'C_Conversion Factors'!$D$23,IF(C16=\"metric tons\",B16*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D16=\"\",E16*'C_Water Charges'!$D$3,E16*D16)","v":0},null,"(Select)",null,{"$f":"IF(H16=\"lbs\",G16,IF(H16=\"kg\",G16*'C_Conversion Factors'!$D$21,IF(H16=\"tons\",G16*'C_Conversion Factors'!$D$23,IF(H16=\"metric tons\",G16*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I16=\"\",J16*'C_Water Charges'!$C$3,J16*I16)","v":0},null,"(Select)",null,{"$f":"IF(M16=\"lbs\",L16,IF(M16=\"kg\",L16*'C_Conversion Factors'!$D$21,IF(M16=\"tons\",L16*'C_Conversion Factors'!$D$23,IF(M16=\"metric tons\",L16*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R16=\"lbs\",Q16,IF(R16=\"kg\",Q16*'C_Conversion Factors'!$D$21,IF(R16=\"tons\",Q16*'C_Conversion Factors'!$D$23,IF(R16=\"metric tons\",Q16*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W16=\"lbs\",V16,IF(W16=\"kg\",V16*'C_Conversion Factors'!$D$21,IF(W16=\"tons\",V16*'C_Conversion Factors'!$D$23,IF(W16=\"metric tons\",V16*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB16=\"\",AA16*'C_Water Charges'!$B$3,AB16*AA16)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},null,"(Select)",null,{"$f":"IF(C17=\"lbs\",B17,IF(C17=\"kg\",B17*'C_Conversion Factors'!$D$21,IF(C17=\"tons\",B17*'C_Conversion Factors'!$D$23,IF(C17=\"metric tons\",B17*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D17=\"\",E17*'C_Water Charges'!$D$3,E17*D17)","v":0},null,"(Select)",null,{"$f":"IF(H17=\"lbs\",G17,IF(H17=\"kg\",G17*'C_Conversion Factors'!$D$21,IF(H17=\"tons\",G17*'C_Conversion Factors'!$D$23,IF(H17=\"metric tons\",G17*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I17=\"\",J17*'C_Water Charges'!$C$3,J17*I17)","v":0},null,"(Select)",null,{"$f":"IF(M17=\"lbs\",L17,IF(M17=\"kg\",L17*'C_Conversion Factors'!$D$21,IF(M17=\"tons\",L17*'C_Conversion Factors'!$D$23,IF(M17=\"metric tons\",L17*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R17=\"lbs\",Q17,IF(R17=\"kg\",Q17*'C_Conversion Factors'!$D$21,IF(R17=\"tons\",Q17*'C_Conversion Factors'!$D$23,IF(R17=\"metric tons\",Q17*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W17=\"lbs\",V17,IF(W17=\"kg\",V17*'C_Conversion Factors'!$D$21,IF(W17=\"tons\",V17*'C_Conversion Factors'!$D$23,IF(W17=\"metric tons\",V17*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB17=\"\",AA17*'C_Water Charges'!$B$3,AB17*AA17)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},null,"(Select)",null,{"$f":"IF(C18=\"lbs\",B18,IF(C18=\"kg\",B18*'C_Conversion Factors'!$D$21,IF(C18=\"tons\",B18*'C_Conversion Factors'!$D$23,IF(C18=\"metric tons\",B18*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D18=\"\",E18*'C_Water Charges'!$D$3,E18*D18)","v":0},null,"(Select)",null,{"$f":"IF(H18=\"lbs\",G18,IF(H18=\"kg\",G18*'C_Conversion Factors'!$D$21,IF(H18=\"tons\",G18*'C_Conversion Factors'!$D$23,IF(H18=\"metric tons\",G18*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I18=\"\",J18*'C_Water Charges'!$C$3,J18*I18)","v":0},null,"(Select)",null,{"$f":"IF(M18=\"lbs\",L18,IF(M18=\"kg\",L18*'C_Conversion Factors'!$D$21,IF(M18=\"tons\",L18*'C_Conversion Factors'!$D$23,IF(M18=\"metric tons\",L18*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R18=\"lbs\",Q18,IF(R18=\"kg\",Q18*'C_Conversion Factors'!$D$21,IF(R18=\"tons\",Q18*'C_Conversion Factors'!$D$23,IF(R18=\"metric tons\",Q18*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W18=\"lbs\",V18,IF(W18=\"kg\",V18*'C_Conversion Factors'!$D$21,IF(W18=\"tons\",V18*'C_Conversion Factors'!$D$23,IF(W18=\"metric tons\",V18*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB18=\"\",AA18*'C_Water Charges'!$B$3,AB18*AA18)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},null,"(Select)",null,{"$f":"IF(C19=\"lbs\",B19,IF(C19=\"kg\",B19*'C_Conversion Factors'!$D$21,IF(C19=\"tons\",B19*'C_Conversion Factors'!$D$23,IF(C19=\"metric tons\",B19*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D19=\"\",E19*'C_Water Charges'!$D$3,E19*D19)","v":0},null,"(Select)",null,{"$f":"IF(H19=\"lbs\",G19,IF(H19=\"kg\",G19*'C_Conversion Factors'!$D$21,IF(H19=\"tons\",G19*'C_Conversion Factors'!$D$23,IF(H19=\"metric tons\",G19*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I19=\"\",J19*'C_Water Charges'!$C$3,J19*I19)","v":0},null,"(Select)",null,{"$f":"IF(M19=\"lbs\",L19,IF(M19=\"kg\",L19*'C_Conversion Factors'!$D$21,IF(M19=\"tons\",L19*'C_Conversion Factors'!$D$23,IF(M19=\"metric tons\",L19*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R19=\"lbs\",Q19,IF(R19=\"kg\",Q19*'C_Conversion Factors'!$D$21,IF(R19=\"tons\",Q19*'C_Conversion Factors'!$D$23,IF(R19=\"metric tons\",Q19*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W19=\"lbs\",V19,IF(W19=\"kg\",V19*'C_Conversion Factors'!$D$21,IF(W19=\"tons\",V19*'C_Conversion Factors'!$D$23,IF(W19=\"metric tons\",V19*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB19=\"\",AA19*'C_Water Charges'!$B$3,AB19*AA19)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},null,"(Select)",null,{"$f":"IF(C20=\"lbs\",B20,IF(C20=\"kg\",B20*'C_Conversion Factors'!$D$21,IF(C20=\"tons\",B20*'C_Conversion Factors'!$D$23,IF(C20=\"metric tons\",B20*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D20=\"\",E20*'C_Water Charges'!$D$3,E20*D20)","v":0},null,"(Select)",null,{"$f":"IF(H20=\"lbs\",G20,IF(H20=\"kg\",G20*'C_Conversion Factors'!$D$21,IF(H20=\"tons\",G20*'C_Conversion Factors'!$D$23,IF(H20=\"metric tons\",G20*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I20=\"\",J20*'C_Water Charges'!$C$3,J20*I20)","v":0},null,"(Select)",null,{"$f":"IF(M20=\"lbs\",L20,IF(M20=\"kg\",L20*'C_Conversion Factors'!$D$21,IF(M20=\"tons\",L20*'C_Conversion Factors'!$D$23,IF(M20=\"metric tons\",L20*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R20=\"lbs\",Q20,IF(R20=\"kg\",Q20*'C_Conversion Factors'!$D$21,IF(R20=\"tons\",Q20*'C_Conversion Factors'!$D$23,IF(R20=\"metric tons\",Q20*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W20=\"lbs\",V20,IF(W20=\"kg\",V20*'C_Conversion Factors'!$D$21,IF(W20=\"tons\",V20*'C_Conversion Factors'!$D$23,IF(W20=\"metric tons\",V20*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB20=\"\",AA20*'C_Water Charges'!$B$3,AB20*AA20)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},null,"(Select)",null,{"$f":"IF(C21=\"lbs\",B21,IF(C21=\"kg\",B21*'C_Conversion Factors'!$D$21,IF(C21=\"tons\",B21*'C_Conversion Factors'!$D$23,IF(C21=\"metric tons\",B21*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D21=\"\",E21*'C_Water Charges'!$D$3,E21*D21)","v":0},null,"(Select)",null,{"$f":"IF(H21=\"lbs\",G21,IF(H21=\"kg\",G21*'C_Conversion Factors'!$D$21,IF(H21=\"tons\",G21*'C_Conversion Factors'!$D$23,IF(H21=\"metric tons\",G21*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I21=\"\",J21*'C_Water Charges'!$C$3,J21*I21)","v":0},null,"(Select)",null,{"$f":"IF(M21=\"lbs\",L21,IF(M21=\"kg\",L21*'C_Conversion Factors'!$D$21,IF(M21=\"tons\",L21*'C_Conversion Factors'!$D$23,IF(M21=\"metric tons\",L21*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R21=\"lbs\",Q21,IF(R21=\"kg\",Q21*'C_Conversion Factors'!$D$21,IF(R21=\"tons\",Q21*'C_Conversion Factors'!$D$23,IF(R21=\"metric tons\",Q21*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(W21=\"lbs\",V21,IF(W21=\"kg\",V21*'C_Conversion Factors'!$D$21,IF(W21=\"tons\",V21*'C_Conversion Factors'!$D$23,IF(W21=\"metric tons\",V21*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(AB21=\"\",AA21*'C_Water Charges'!$B$3,AB21*AA21)","v":0},0]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},null,"(Select)",null,{"$f":"IF(C22=\"lbs\",B22,IF(C22=\"kg\",B22*'C_Conversion Factors'!$D$21,IF(C22=\"tons\",B22*'C_Conversion Factors'!$D$23,IF(C22=\"metric tons\",B22*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(D22=\"\",E22*'C_Water Charges'!$D$3,E22*D22)","v":0},null,"(Select)",null,{"$f":"IF(H22=\"lbs\",G22,IF(H22=\"kg\",G22*'C_Conversion Factors'!$D$21,IF(H22=\"tons\",G22*'C_Conversion Factors'!$D$23,IF(H22=\"metric tons\",G22*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(I22=\"\",J22*'C_Water Charges'!$C$3,J22*I22)","v":0},null,"(Select)",null,{"$f":"IF(M22=\"lbs\",L22,IF(M22=\"kg\",L22*'C_Conversion Factors'!$D$21,IF(M22=\"tons\",L22*'C_Conversion Factors'!$D$23,IF(M22=\"metric tons\",L22*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(R22=\"lbs\",Q22,IF(R22=\"kg\",Q22*'C_Conversion Factors'!$D$21,IF(R22=\"tons\",Q22*'C_Conversion Factors'!$D$23,IF(R22=\"metric tons\",Q22*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"Q22*S22","v":0},null,"(Select)",null,{"$f":"IF(W22=\"lbs\",V22,IF(W22=\"kg\",V22*'C_Conversion Factors'!$D$21,IF(W22=\"tons\",V22*'C_Conversion Factors'!$D$23,IF(W22=\"metric tons\",V22*'C_Conversion Factors'!$D$22/'C_Conversion Factors'!$D$20,0))))","v":0},{"$f":"V22*X22","v":0},null,null,{"$f":"IF(AB22=\"\",AA22*'C_Water Charges'!$B$3,AB22*AA22)","v":0},0]
[]
["Color Key",null,null,null,null,"lbs",null,null,null,null,"lbs"]
["Enter value",null,null,null,null,"kg",null,null,null,null,"kg"]
["Use drop-down menu",null,null,null,null,"tons",null,null,null,null,"tons"]
["Do not change - calculation",null,null,null,null,"metric tons"]
[]
["Sources"]
["BOD/COD","AWWA 2019 Rate Survey. Exhibit 6.","National Average is used."]
["TOTAL SUSPENDED SOLIDS (TSS)","AWWA 2019 Rate Survey. Exhibit 6.","National Average is used."]
["FATS, OILS, AND GREASE (FOG)","NA\n","Cost values not currently available."]
["TOXICS","NA\n","Cost values not currently available."]
["NUTRIENTS","NA\n","Cost values not currently available."]
["WASTEWATER DISCHARGE","AWWA 2019 Rate Survey, Exhibits 5.","Data presented for Commercial Light Industrial Category with 2-inch meter pipe. National Average is used."]

{"sheet":"C_Water Use","index":27,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":true,"merged":[[29,1,29,2],[28,1,28,5],[29,3,29,5],[7,0,8,0],[0,0,2,0],[1,1,1,3],[3,1,3,3],[4,1,4,3],[5,1,5,3],[7,1,7,3]]}
[null,"Water Use"]
[null,"This tab computes the cost savings from reducing water usage.  "]
[]
["Type of Reduction","Water Use"]
["How to use this tab","Enter water reductions in gallons. Enter the unit cost or a national default unit cost will be used.  Savings are on the right.  The quantity you enter here will likely match any quantity you enter on the Water Pollution tab. "]
["Calculation Description","Gallons reduced * unit cost (user supplied or default value) = Dollars saved."]
[null,"Gallons Reduced","Unit Cost ($/gal) ","Dollar Savings"]
["Example","A facility plant adopted a new water conservation technology to reduce process water use by 3 million gallons annually."]
[null,3000000,null,{"$f":"IF(C9=\"\",B9*'C_Water Charges'!$E$3,C9*B9)","v":15505.90909090909}]
["Totals - All Projects",{"$f":"SUM(B12:B22)","v":0},null,{"$f":"SUM(D12:D22)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},{"$f":"'Water Management'!C12","v":0},null,{"$f":"IF(C12=\"\",B12*'C_Water Charges'!$E$3,C12*B12)","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},{"$f":"'Water Management'!C13","v":0},null,{"$f":"IF(C13=\"\",B13*'C_Water Charges'!$E$3,C13*B13)","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},{"$f":"'Water Management'!C14","v":0},null,{"$f":"IF(C14=\"\",B14*'C_Water Charges'!$E$3,C14*B14)","v":0}]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},{"$f":"'Water Management'!C15","v":0},null,{"$f":"IF(C15=\"\",B15*'C_Water Charges'!$E$3,C15*B15)","v":0}]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},{"$f":"'Water Management'!C16","v":0},null,{"$f":"IF(C16=\"\",B16*'C_Water Charges'!$E$3,C16*B16)","v":0}]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},{"$f":"'Water Management'!C17","v":0},null,{"$f":"IF(C17=\"\",B17*'C_Water Charges'!$E$3,C17*B17)","v":0}]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},{"$f":"'Water Management'!C18","v":0},null,{"$f":"IF(C18=\"\",B18*'C_Water Charges'!$E$3,C18*B18)","v":0}]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},{"$f":"'Water Management'!C19","v":0},null,{"$f":"IF(C19=\"\",B19*'C_Water Charges'!$E$3,C19*B19)","v":0}]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},{"$f":"'Water Management'!C20","v":0},null,{"$f":"IF(C20=\"\",B20*'C_Water Charges'!$E$3,C20*B20)","v":0}]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},{"$f":"'Water Management'!C21","v":0},null,{"$f":"IF(C21=\"\",B21*'C_Water Charges'!$E$3,C21*B21)","v":0}]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},{"$f":"'Water Management'!C22","v":0},null,{"$f":"IF(C22=\"\",B22*'C_Water Charges'!$E$3,C22*B22)","v":0}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
["Sources"]
["WATER USE","AWWA 2019 Rate Survey. Exhibit 2.",null,"Unless getting water free from an underground source, facilities are charged twice for water -- once to receive it, and again to have the discharged water taken away and treated.  "]

{"sheet":"C_Fuel Use","index":28,"n_rows":39,"n_cols":30,"rows_kept":39,"cut":false,"hidden":true,"merged":[[3,15,3,17],[1,1,1,8],[3,1,3,5],[3,6,3,8],[3,9,3,11],[3,12,3,14],[3,18,3,20],[3,21,3,23],[3,24,3,26],[3,27,3,29],[5,27,5,29],[5,21,5,23],[5,24,5,26],[6,4,6,5],[4,18,4,20],[4,21,4,23],[4,24,4,26],[4,27,4,29],[5,1,5,5],[5,6,5,8],[5,9,5,11],[5,12,5,14],[5,15,5,17],[4,1,4,5],[4,6,4,8],[4,9,4,11],[4,12,4,14],[4,15,4,17],[5,18,5,20],[9,21,9,23],[9,24,9,26],[9,0,10,0],[9,1,9,5],[9,6,9,8],[9,9,9,11],[9,12,9,14],[9,27,9,29],[41,8,42,8],[31,1,31,5],[31,8,32,8],[32,1,32,5],[33,1,33,5],[34,1,34,5],[34,8,35,8],[35,1,35,5],[36,1,36,5],[37,1,37,5],[38,1,38,5],[38,8,39,8],[11,1,11,3],[9,15,9,17],[9,18,9,20]]}
[null,"Fuel Use"]
[null,"This tab computes cost savings from buying less fossil fuel and using less for travel. For a travel activity, please use whichever is easier for you -- vehicles miles or motor gasoline reduced (just not both). "]
[]
["PLACE CURSOR OVER CELL FOR MORE INFORMATION →","Natural Gas",null,null,null,null,"Vehicle Miles Reduced ",null,null,"Motor Gasoline",null,null,"Diesel",null,null,"Biodiesel",null,null,"Heating Oil",null,null,"Jet Fuel",null,null,"Air Travel",null,null,"Coal"]
["\nHow to use this tab","Enter the quantity and unit of natural gas reduced. Enter the unit cost or leave blank to populate with default national value. Savings are on the right. ",null,null,null,null,"Enter the number of vehicle miles reduced.  Enter the unit cost or leave blank to populate with the national default value.  Savings are on the right. \n\n",null,null,"Enter the gallons of motor gasoline reduced.  Enter the unit cost or leave blank to populate with the national default value. Savings are on the right.  ",null,null,"Enter the gallons of diesel reduced.  Enter the unit cost or leave blank to populate with the national default value. Savings are on the right. ",null,null,"Enter the gallons of biodiesel reduced. Enter the unit cost or leave blank to populate with the national default value. Savings are on the right.",null,null,"Enter the gallons of heating oil reduced.  Enter the unit cost or leave blank to populate with the national default value. Savings are on the right. ",null,null,"Enter the gallons of jet fuel reduced.  Enter the unit cost known or leave blank to populate with the national default value. Savings are on the right. ",null,null,"Enter the number of flights avoided and enter the average unit cost of all flights combined. Savings are on the right.",null,null,"Enter the tons of coal reduced.  Enter the unit cost or leave blank to populate with national default value. Savings are on the right. "]
["Calculation Description","Unit quantity of natural gas reduced  * unit cost (user-specified or default value) = Dollars saved.  The calculator formula converts all units to therms.",null,null,null,null,"Miles reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Diesel gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Biodiesel gallons reduced * unit cost (user-specified or default) = Dollars saved",null,null,"Heating oil gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Jet fuel gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Number of flights avoided  * average unit cost of flight (user-specified ) = Dollars saved.",null,null,"Tons of coal reduced * unit cost (user-specified or default) = Dollars saved."]
["Default Unit Cost",0.70199999999999996,"/therms",null,null,null,0.57499999999999996,"/mile",null,2.6909999999999998,"/gal",null,3.056,"/gal",null,2.94,"/gal",null,2.4209999999999998,"/gal",null,1.08,"/gal",null,null,null,null,61.37,"/ton"]
[]
[null,"Amount of Natural Gas Reduced","Unit (select)","Unit Cost ($/unit selected)","Therms Reduced","Dollar Savings","Miles Reduced","Unit Cost ($/mile) ","Dollar Savings","Reduced Gallons of Gas","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Diesel","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Biodiesel","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Heating Oil","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Jet Fuel","Unit Cost ($/gal) ","Dollar Savings","Flights Avoided (#)","Average Unit Cost ($/flight)","Dollar Savings","Reduced Tons of Coal","Unit Cost ($/ton) ","Dollar Savings"]
["Example","Green building reduced heat usage at two commercial buildings. "]
[null,150000,"therms",null,{"$f":"IF(C11=\"therms\",B11,IF(C11=\"cubic feet\",B11*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,IF(C11=\"BTU\",B11/'C_Conversion Factors'!$D$31,0)))","v":150000},{"$f":"E11*$B$7","v":105300}]
["Totals - All Projects",null,null,null,{"$f":"SUM(E14:E24)","v":0},{"$f":"SUM(F14:F24)","v":0},{"$f":"SUM(G14:G24)","v":0},null,{"$f":"SUM(I14:I24)","v":0},{"$f":"SUM(J14:J24)","v":0},null,{"$f":"SUM(L14:L24)","v":0},{"$f":"SUM(M14:M24)","v":0},null,{"$f":"SUM(O14:O24)","v":0},{"$f":"SUM(P14:P24)","v":0},null,{"$f":"SUM(R14:R24)","v":0},{"$f":"SUM(S14:S24)","v":0},null,{"$f":"SUM(U14:U24)","v":0},{"$f":"SUM(V14:V24)","v":0},null,{"$f":"SUM(X14:X24)","v":0},{"$f":"SUM(Y14:Y24)","v":0},null,{"$f":"SUM(AA14:AA24)","v":0},{"$f":"SUM(AB14:AB24)","v":0},null,{"$f":"SUM(AD14:AD24)","v":0}]
[]
[{"$f":"Aggregate_CostSavings!A9","v":"Row 1"},{"$f":"'Fuel Use'!S12","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T12 =\"therms\", 'Fuel Use'!S12, IF( 'Fuel Use'!T12=\"cubic feet\", 'Fuel Use'!S12*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},{"$f":"IF(D14=\"\",E14*$B$7,B14*D14)","v":0},{"$f":"'Fuel Use'!I12","v":0},null,{"$f":"IF(H14=\"\",G14*$G$7,G14*H14)","v":0},{"$f":"'Fuel Use'!G12","v":0},null,{"$f":"IF(K14=\"\",J14*$J$7,J14*K14)","v":0},{"$f":"'Fuel Use'!B12","v":0},null,{"$f":"IF(N14=\"\",M14*$M$7,M14*N14)","v":0},{"$f":"'Fuel Use'!E12","v":0},null,{"$f":"P14*$P$7","v":0},null,null,{"$f":"IF(T14=\"\",S14*$S$7,S14*T14)","v":0},{"$f":"'Fuel Use'!Q12","v":0},null,{"$f":"IF(W14=\"\",V14*$V$7,V14*W14)","v":0},null,null,{"$f":"Y14*Z14","v":0},{"$f":"('Fuel Use'!AF12+'Fuel Use'!AH12+'Fuel Use'!AJ12+'Fuel Use'!AL12)/'Glossary & Conversions'!$D$32","v":0},null,{"$f":"IF(AC14=\"\",AB14*$AB$7,AB14*AC14)","v":0}]
[{"$f":"Aggregate_CostSavings!A10","v":"Row 2"},{"$f":"'Fuel Use'!S13","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T13 =\"therms\", 'Fuel Use'!S13, IF( 'Fuel Use'!T13=\"cubic feet\", 'Fuel Use'!S13*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},{"$f":"IF(D15=\"\",E15*$B$7,B15*D15)","v":0},{"$f":"'Fuel Use'!I13","v":0},null,{"$f":"IF(H15=\"\",G15*$G$7,G15*H15)","v":0},{"$f":"'Fuel Use'!G13","v":0},null,{"$f":"IF(K15=\"\",J15*$J$7,J15*K15)","v":0},{"$f":"'Fuel Use'!B13","v":0},null,{"$f":"IF(N15=\"\",M15*$M$7,M15*N15)","v":0},{"$f":"'Fuel Use'!E13","v":0},null,{"$f":"P15*$P$7","v":0},null,null,{"$f":"IF(T15=\"\",S15*$S$7,S15*T15)","v":0},{"$f":"'Fuel Use'!Q13","v":0},null,{"$f":"IF(W15=\"\",V15*$V$7,V15*W15)","v":0},null,null,{"$f":"Y15*Z15","v":0},{"$f":"('Fuel Use'!AF13+'Fuel Use'!AH13+'Fuel Use'!AJ13+'Fuel Use'!AL13)/'Glossary & Conversions'!$D$32","v":0},null,{"$f":"IF(AC15=\"\",AB15*$AB$7,AB15*AC15)","v":0}]
[{"$f":"Aggregate_CostSavings!A11","v":"Row 3"},{"$f":"'Fuel Use'!S14","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T14 =\"therms\", 'Fuel Use'!S14, IF( 'Fuel Use'!T14=\"cubic feet\", 'Fuel Use'!S14*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I14","v":0},null,0,{"$f":"'Fuel Use'!G14","v":0},null,0,{"$f":"'Fuel Use'!B14","v":0},null,0,{"$f":"'Fuel Use'!E14","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q14","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF14+'Fuel Use'!AH14+'Fuel Use'!AJ14+'Fuel Use'!AL14)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A12","v":"Row 4"},{"$f":"'Fuel Use'!S15","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T15 =\"therms\", 'Fuel Use'!S15, IF( 'Fuel Use'!T15=\"cubic feet\", 'Fuel Use'!S15*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I15","v":0},null,0,{"$f":"'Fuel Use'!G15","v":0},null,0,{"$f":"'Fuel Use'!B15","v":0},null,0,{"$f":"'Fuel Use'!E15","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q15","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF15+'Fuel Use'!AH15+'Fuel Use'!AJ15+'Fuel Use'!AL15)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A13","v":"Row 5"},{"$f":"'Fuel Use'!S16","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T16 =\"therms\", 'Fuel Use'!S16, IF( 'Fuel Use'!T16=\"cubic feet\", 'Fuel Use'!S16*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I16","v":0},null,0,{"$f":"'Fuel Use'!G16","v":0},null,0,{"$f":"'Fuel Use'!B16","v":0},null,0,{"$f":"'Fuel Use'!E16","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q16","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF16+'Fuel Use'!AH16+'Fuel Use'!AJ16+'Fuel Use'!AL16)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A14","v":"Row 6"},{"$f":"'Fuel Use'!S17","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T17 =\"therms\", 'Fuel Use'!S17, IF( 'Fuel Use'!T17=\"cubic feet\", 'Fuel Use'!S17*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I17","v":0},null,0,{"$f":"'Fuel Use'!G17","v":0},null,0,{"$f":"'Fuel Use'!B17","v":0},null,0,{"$f":"'Fuel Use'!E17","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q17","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF17+'Fuel Use'!AH17+'Fuel Use'!AJ17+'Fuel Use'!AL17)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A15","v":"Row 7"},{"$f":"'Fuel Use'!S18","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T18 =\"therms\", 'Fuel Use'!S18, IF( 'Fuel Use'!T18=\"cubic feet\", 'Fuel Use'!S18*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I18","v":0},null,0,{"$f":"'Fuel Use'!G18","v":0},null,0,{"$f":"'Fuel Use'!B18","v":0},null,0,{"$f":"'Fuel Use'!E18","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q18","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF18+'Fuel Use'!AH18+'Fuel Use'!AJ18+'Fuel Use'!AL18)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A16","v":"Row 8"},{"$f":"'Fuel Use'!S19","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T19 =\"therms\", 'Fuel Use'!S19, IF( 'Fuel Use'!T19=\"cubic feet\", 'Fuel Use'!S19*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I19","v":0},null,0,{"$f":"'Fuel Use'!G19","v":0},null,0,{"$f":"'Fuel Use'!B19","v":0},null,0,{"$f":"'Fuel Use'!E19","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q19","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF19+'Fuel Use'!AH19+'Fuel Use'!AJ19+'Fuel Use'!AL19)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A17","v":"Row 9"},{"$f":"'Fuel Use'!S20","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T20 =\"therms\", 'Fuel Use'!S20, IF( 'Fuel Use'!T20=\"cubic feet\", 'Fuel Use'!S20*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I20","v":0},null,0,{"$f":"'Fuel Use'!G20","v":0},null,0,{"$f":"'Fuel Use'!B20","v":0},null,0,{"$f":"'Fuel Use'!E20","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q20","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF20+'Fuel Use'!AH20+'Fuel Use'!AJ20+'Fuel Use'!AL20)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A18","v":"Row 10"},{"$f":"'Fuel Use'!S21","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T21 =\"therms\", 'Fuel Use'!S21, IF( 'Fuel Use'!T21=\"cubic feet\", 'Fuel Use'!S21*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I21","v":0},null,0,{"$f":"'Fuel Use'!G21","v":0},null,0,{"$f":"'Fuel Use'!B21","v":0},null,0,{"$f":"'Fuel Use'!E21","v":0},null,0,null,null,0,{"$f":"'Fuel Use'!Q21","v":0},null,0,null,null,0,{"$f":"('Fuel Use'!AF21+'Fuel Use'!AH21+'Fuel Use'!AJ21+'Fuel Use'!AL21)/'Glossary & Conversions'!$D$32","v":0},null,0]
[{"$f":"Aggregate_CostSavings!A19","v":"Row 11"},{"$f":"'Fuel Use'!S22","v":0},"(Select)",null,{"$f":"IF('Fuel Use'!T22 =\"therms\", 'Fuel Use'!S22, IF( 'Fuel Use'!T22=\"cubic feet\", 'Fuel Use'!S22*'C_Conversion Factors'!$D$33/'C_Conversion Factors'!$D$31,0))","v":0},0,{"$f":"'Fuel Use'!I22","v":0},null,0,{"$f":"'Fuel Use'!G22","v":0},null,{"$f":"IF(K24=\"\",J24*$J$7,J24*K24)","v":0},{"$f":"'Fuel Use'!B22","v":0},null,{"$f":"IF(N24=\"\",M24*$M$7,M24*N24)","v":0},{"$f":"'Fuel Use'!E22","v":0},null,0,null,null,{"$f":"IF(T24=\"\",S24*$S$7,S24*T24)","v":0},{"$f":"'Fuel Use'!Q22","v":0},null,{"$f":"IF(W24=\"\",V24*$V$7,V24*W24)","v":0},null,null,{"$f":"Y24*Z24","v":0},{"$f":"('Fuel Use'!AF22+'Fuel Use'!AH22+'Fuel Use'!AJ22+'Fuel Use'!AL22)/'Glossary & Conversions'!$D$32","v":0},null,{"$f":"IF(AC24=\"\",AB24*$AB$7,AB24*AC24)","v":0}]
[]
["Color Key",null,"therms"]
["Enter value",null,"cubic feet"]
["Use drop-down menu",null,"BTU"]
["Do not change - calculation"]
[]
["Sources"]
["NATURAL GAS","Energy Information Administration (EIA), 2020"]
["VEHICLE MILES TRAVELED","Internal Revenue Service (IRS), 2019"]
["MOTOR GASOLINE","Energy Information Administration (EIA), 2020"]
["DIESEL","Energy Information Administration (EIA), 2020"]
["BIODIESEL","U.S. Department of Energy, Energy Efficiency and Renewable Energy (EERE), 2020"]
["HEATING OIL","Energy Information Administration (EIA), 2020"]
["JET FUEL","US Department of Transportation, Bureau of Transportation Statistics, 2020"]
["COAL","Energy Information Administration (EIA), 2020"]

{"sheet":"C_Electricity Use","index":29,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":true,"merged":[[33,0,33,3],[34,1,34,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[0,0,2,0],[1,1,1,6],[3,5,3,7],[4,5,4,7],[4,2,4,4],[3,2,3,4],[9,0,10,0],[9,5,9,7],[31,1,31,3],[9,2,9,4],[5,2,5,4],[9,8,9,10],[3,8,3,10],[4,8,4,10],[32,1,32,3],[5,5,5,7]]}
[null,"Electricity Use"]
[null,"This tab computes the money saved by conserving conventional electricity. It also computes the net dollars spent buying green electricity.  The Aggregate tab will reflect the net cost savings (positive or negative) calculated on this tab."]
[]
["Type of Activity",null,"Conserving Conventional Electricity",null,null,"Purchasing Green Electricity ",null,null,"LED bulbs"]
["\n\nHow to use this tab",null,"Enter the kWh of electricity conserved. Enter the unit cost or leave blank and select your state or \"U.S. National\" to use an average default value. ",null,null,"This computes the cost trade-offs between green electricity and conventional electricity. Enter the kWh of green electricity purchased. For unit cost, enter the unit cost difference between the default unit cost offered by your utility (or your previous electricity unit cost) and the unit cost of your green electricity. Note, if the unit cost of green electricity is higher than the default unit cost, then the difference will be a negative value. If your green electricity was supplied by unbundled renewable energy certificates (RECs),  then the negative value of the unit cost ($/kWh) you paid should be entered as the unit cost difference. If you don't know the unit cost difference, leave the \"Unit Cost Difference\" field blank and a default value will be used.",null,null,"Savings associated with LED bulbs"]
["Calculation Description",null,"Quantity of electricity reduced (kWh) * unit cost (user-specified or default) = Dollar savings.",null,null,"Quantity of electricity purchased (kWh) * unit cost differential (user-specified or default) = Dollars savings."]
["Default Unit Cost",null,0.1017,null,null,{"$f":"-0.0186","v":-1.8599999999999998E-2}]
[]
[null,"State or U.S. (select)","Electricity Conserved Quantity (kWh)","Unit Cost ($/kWh)","Dollar Savings","Green Electricity Quantity (kWh)","Unit Cost Difference ($/kWh)","Dollar Savings","Electricity Conserved Quantity (kWh)","Unit Cost ($/kWh)","Dollar Savings"]
["Example",null,"Installed energy-efficient lighting and reduced lighting and air conditioning usage at two commercial buildings. ",null,null,"A hotel switched their electricity supply from their utility's default product to a green power product sourced from 100% wind. Their electricity rate increased by $0.0186 per kWh. They use approximately 500,000 kWh of electricity per year.",null,null,"Installed energy-efficient lighting and reduced lighting and air conditioning usage at two commercial buildings. "]
[null,"NC",200000,null,{"$f":"IFERROR(IF(C11=\"\",\"-\",IF(D11=\"\",C11*VLOOKUP(B11,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C11*D11)),\"-\")","v":18280},500000,-1.8599999999999998E-2,{"$f":"IF(F11=\"\",\"-\",IF(G11=\"\",F11*-0.0186,F11*G11))","v":-9300},200000,null,{"$f":"IFERROR(IF(I11=\"\",\"-\",IF(J11=\"\",I11*VLOOKUP(H11,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),I11*J11)),\"-\")","v":"-"}]
["Totals - All Projects",null,null,null,{"$f":"SUM(F14:F24)","v":0},null,null,{"$f":"SUM(I14:I24)","v":0},null,null,{"$f":"SUM(L14:L24)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},{"$f":"'Electricity Conservation'!B12","v":"(select)"},{"$f":"'Electricity Conservation'!C12","v":0},null,{"$f":"IFERROR(IF(C14=\"\",\"-\",IF(D14=\"\",C14*VLOOKUP(B14,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C14*D14)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C12","v":0},null,{"$f":"IF(F14=\"\",\"-\",IF(G14=\"\",F14*-0.0186,F14*G14))","v":0},{"$f":"'Electricity Conservation'!E12","v":0},null,{"$f":"IFERROR(I14*56*VLOOKUP(B14,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},{"$f":"'Electricity Conservation'!B13","v":"(select)"},{"$f":"'Electricity Conservation'!C13","v":0},null,{"$f":"IFERROR(IF(C15=\"\",\"-\",IF(D15=\"\",C15*VLOOKUP(B15,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C15*D15)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C13","v":0},null,{"$f":"IF(F15=\"\",\"-\",IF(G15=\"\",F15*-0.0186,F15*G15))","v":0},{"$f":"'Electricity Conservation'!E13","v":0},null,{"$f":"IFERROR(I15*56*VLOOKUP(B15,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},{"$f":"'Electricity Conservation'!B14","v":"(select)"},{"$f":"'Electricity Conservation'!C14","v":0},null,{"$f":"IFERROR(IF(C16=\"\",\"-\",IF(D16=\"\",C16*VLOOKUP(B16,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C16*D16)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C14","v":0},null,0,{"$f":"'Electricity Conservation'!E14","v":0},null,{"$f":"IFERROR(I16*56*VLOOKUP(B16,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},{"$f":"'Electricity Conservation'!B15","v":"(select)"},{"$f":"'Electricity Conservation'!C15","v":0},null,{"$f":"IFERROR(IF(C17=\"\",\"-\",IF(D17=\"\",C17*VLOOKUP(B17,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C17*D17)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C15","v":0},null,0,{"$f":"'Electricity Conservation'!E15","v":0},null,{"$f":"IFERROR(I17*56*VLOOKUP(B17,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},{"$f":"'Electricity Conservation'!B16","v":"(select)"},{"$f":"'Electricity Conservation'!C16","v":0},null,{"$f":"IFERROR(IF(C18=\"\",\"-\",IF(D18=\"\",C18*VLOOKUP(B18,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C18*D18)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C16","v":0},null,0,{"$f":"'Electricity Conservation'!E16","v":0},null,{"$f":"IFERROR(I18*56*VLOOKUP(B18,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},{"$f":"'Electricity Conservation'!B17","v":"(select)"},{"$f":"'Electricity Conservation'!C17","v":0},null,{"$f":"IFERROR(IF(C19=\"\",\"-\",IF(D19=\"\",C19*VLOOKUP(B19,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C19*D19)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C17","v":0},null,0,{"$f":"'Electricity Conservation'!E17","v":0},null,{"$f":"IFERROR(I19*56*VLOOKUP(B19,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},{"$f":"'Electricity Conservation'!B18","v":"(select)"},{"$f":"'Electricity Conservation'!C18","v":0},null,{"$f":"IFERROR(IF(C20=\"\",\"-\",IF(D20=\"\",C20*VLOOKUP(B20,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C20*D20)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C18","v":0},null,0,{"$f":"'Electricity Conservation'!E18","v":0},null,{"$f":"IFERROR(I20*56*VLOOKUP(B20,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},{"$f":"'Electricity Conservation'!B19","v":"(select)"},{"$f":"'Electricity Conservation'!C19","v":0},null,{"$f":"IFERROR(IF(C21=\"\",\"-\",IF(D21=\"\",C21*VLOOKUP(B21,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C21*D21)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C19","v":0},null,0,{"$f":"'Electricity Conservation'!E19","v":0},null,{"$f":"IFERROR(I21*56*VLOOKUP(B21,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},{"$f":"'Electricity Conservation'!B20","v":"(select)"},{"$f":"'Electricity Conservation'!C20","v":0},null,{"$f":"IFERROR(IF(C22=\"\",\"-\",IF(D22=\"\",C22*VLOOKUP(B22,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C22*D22)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C20","v":0},null,0,{"$f":"'Electricity Conservation'!E20","v":0},null,{"$f":"IFERROR(I22*56*VLOOKUP(B22,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},{"$f":"'Electricity Conservation'!B21","v":"(select)"},{"$f":"'Electricity Conservation'!C21","v":0},null,{"$f":"IFERROR(IF(C23=\"\",\"-\",IF(D23=\"\",C23*VLOOKUP(B23,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C23*D23)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C21","v":0},null,0,{"$f":"'Electricity Conservation'!E21","v":0},null,{"$f":"IFERROR(I23*56*VLOOKUP(B23,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},{"$f":"'Electricity Conservation'!B22","v":"(select)"},{"$f":"'Electricity Conservation'!C22","v":0},null,{"$f":"IFERROR(IF(C24=\"\",\"-\",IF(D24=\"\",C24*VLOOKUP(B24,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),C24*D24)),\"-\")","v":"-"},{"$f":"'Green Electricity'!C22","v":0},null,{"$f":"IF(F24=\"\",\"-\",IF(G24=\"\",F24*-0.0186,F24*G24))","v":0},{"$f":"'Electricity Conservation'!E22","v":0},null,{"$f":"IFERROR(I24*56*VLOOKUP(B24,'C_State Elec. Prices & Premiums'!$B$4:$D$55,3,FALSE),\"-\")","v":"-"}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
[" Sources"]
["ELECTRICITY CONSERVATION","Energy Information Administration (EIA), 2020"]
["PURCHASED GREEN ELECTRICITY","National Renewable Energy Laboratory (NREL), 2020. https://www.nrel.gov/analysis/assets/docs/utility-green-pricing-program-list.xlsx . Using NREL's data, the average utility price of a green power product is $0.0186/kWh."]
["For More Information"]
["EPA's Green Power Pricing","https://www.epa.gov/greenpower/green-power-pricing"]
["EPA's Supply Options","https://www.epa.gov/greenpower/green-power-supply-options"]
["EPA's Locate Green Power Suppliers","https://www.epa.gov/greenpower/locate-green-power-suppliers"]
["EPA's Supply Options Screen Tool","https://www.epa.gov/greenpower/procurement-tools-resources"]

{"sheet":"C_Non-Haz Inputs & Solid Wa","index":30,"n_rows":31,"n_cols":9,"rows_kept":31,"cut":false,"hidden":true,"merged":[[6,0,7,0],[6,1,7,4],[0,0,2,0],[1,1,1,7],[3,1,3,4],[3,5,3,8],[4,1,4,4],[4,5,4,8],[9,2,9,3],[9,6,9,7],[29,1,29,5],[30,1,30,5],[5,1,5,4],[5,5,5,8]]}
[null,"Non-Hazardous Inputs & Solid Wastes"]
[null,"This tab computes savings from reducing non-hazardous inputs or solid waste. Please omit these cost savings when reporting to EPA's P2 program. "]
[]
["Type of Reduction","Reducing Non-Hazardous Inputs",null,null,null,"Reducing Solid Waste"]
["How to use this tab","Enter the quantity and unit of input reduced, and enter the unit cost. Savings appear on the right. ",null,null,null,"Enter the quantity and unit of solid waste reduced. Enter the unit cost or leave blank to populate the national default value. Savings appear on the right."]
["Calculation Description","Quantity of input reduced * Unit Cost (user specified value) = Dollars saved.",null,null,null,"Quantity of waste reduced * Unit Cost (user-specified or default) = Dollars saved."]
["Default Unit Cost",null,null,null,null,2.7E-2,"/ lbs"]
[null,null,null,null,null,0.22,"/ gal"]
[null,"Reduced Inputs Quantity ","Unit (select)","Unit Cost ($/unit selected)","Dollar Savings","Reduced Waste Quantity","Unit (select)","Unit Cost ($/unit selected)","Dollar Savings"]
["Totals - All Projects",{"$f":"SUMIF(C12:C22,\"lbs\",B12:B22)&\" lbs\"&\"; \"&SUMIF(C12:C22,\"gal\",B12:B22)&\" gal\"&\"; \"&SUMIF(C12:C22,\"tons\",B12:B22)&\" tons\"&\"; \"&SUMIF(C12:C22,\"kg\",B12:B22)&\" kg\"","v":"0 lbs; 0 gal; 0 tons; 0 kg"},null,null,{"$f":"SUM(E12:E22)","v":0},{"$f":"SUMIF(G12:G22,\"lbs\",F12:F22)&\" lbs\"&\"; \"&SUMIF(G12:G22,\"gal\",F12:F22)&\" gal\"","v":"0 lbs; 0 gal"},null,null,{"$f":"SUM(I12:I22)","v":0}]
[]
[{"$f":"Aggregate_MTCO2e!A9","v":"Row 1"},null,"(Select)",null,{"$f":"B12*D12","v":0},null,"(Select)",null,{"$f":"IF(AND(H12=\"\",G12=\"lbs\"),F12*$F$7,IF(AND(H12=\"\",G12=\"gal\"),F12*$F$8,F12*H12))","v":0}]
[{"$f":"Aggregate_MTCO2e!A10","v":"Row 2"},null,"(Select)",null,{"$f":"B13*D13","v":0},null,"(Select)",null,{"$f":"IF(AND(H13=\"\",G13=\"lbs\"),F13*$F$7,IF(AND(H13=\"\",G13=\"gal\"),F13*$F$8,F13*H13))","v":0}]
[{"$f":"Aggregate_MTCO2e!A11","v":"Row 3"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A12","v":"Row 4"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A13","v":"Row 5"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A14","v":"Row 6"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A15","v":"Row 7"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A16","v":"Row 8"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A17","v":"Row 9"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A18","v":"Row 10"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate_MTCO2e!A19","v":"Row 11"},null,"(Select)",null,{"$f":"B22*D22","v":0},null,"(Select)",null,{"$f":"IF(AND(H22=\"\",G22=\"lbs\"),F22*$F$7,IF(AND(H22=\"\",G22=\"gal\"),F22*$F$8,F22*H22))","v":0}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
[" Sources"]
["NON-HAZARDOUS INPUT REDUCTION","Will vary- user provides"]
["SOLID WASTE","Waste Business Journal, 2019."]

{"sheet":"C_Conversion Factors","index":31,"n_rows":34,"n_cols":8,"rows_kept":34,"cut":false,"hidden":true,"merged":[[5,4,5,6],[17,0,17,7],[11,0,11,2],[11,3,11,7],[1,4,1,7],[0,0,0,7],[1,0,1,2],[4,4,4,6],[2,4,2,6],[3,4,3,6]]}
["Glossary & Conversions"]
["Abbreviation",null,null,null,"Meaning"]
[null,"kwh",null,null,"Kilowatt hour"]
[null,"BTU",null,null,"British thermal unit"]
[null,"MBTU",null,null,"Thousand BTU"]
[null,"MMBTU",null,null,"Million BTU"]
[null,"tons",null,null,"U.S. short tons"]
[null,"kg",null,null,"Kilogram"]
[null,"lbs",null,null,"Pounds"]
[null,"gal",null,null,"Gallon(s)"]
[]
["Prefixes",null,null,"                Factor"]
[null,"Kilo","=",1000]
[null,"Mega","=",1000000]
[null,"Giga","=",1000000000]
[null,"Tera","=",1000000000000]
[]
["Useful Conversions"]
[1,"mile","=",1.609,"kilometers"]
[1,"lbs","=",0.45400000000000001,"kg","=",{"$f":"1/D23","v":5.0000000000000001E-4},"ton"]
[1,"kg","=",2.2050000000000001,"lbs.","=",{"$f":"D21/D23","v":1.1025E-3},"ton"]
[1,"metric ton","=",1000,"kg","=",{"$f":"G21*D22","v":1.1025},"ton"]
[1,"U.S. short ton","=",2000,"lbs.","=",1,"ton"]
[]
[1,"liter","=",0.26419999999999999,"gallons"]
[1,"gallon","=",3.7854000000000001,"liters"]
[1,"barrel petroleum","=",42,"gallons"]
[]
[1,"kWh","=",3412,"BTU","=",1,"kwh"]
[1,"Gj","=",{"$f":"10^9/1055","v":947867.298578199},"BTU","=",{"$f":"D30/3412","v":277.8040148236222},"kwh"]
[1,"therms","=",{"$f":"10^5","v":100000},"BTU","=",{"$f":"D31/3412","v":29.308323563892145},"kwh"]
[1,"BTU","=",1,"BTU","=",{"$f":"1/3412","v":2.9308323563892143E-4},"kwh"]
[1,"cubic feet","=",1027,"BTU"]
[1,"CCF","=",{"$f":"1027*100","v":102700},"BTU"]

{"sheet":"C_State Air Emission","index":32,"n_rows":64,"n_cols":14,"rows_kept":64,"cut":false,"hidden":true,"merged":[[2,0,2,13]]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},null,{"$f":"D1+1","v":4},null,1,{"$f":"H1+1","v":2},{"$f":"I1+1","v":3},null,{"$f":"J1+1","v":4}]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},null,{"$f":"COLUMN()","v":6},null,{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},null,{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13}]
["Note: data based on a U.S. EPA survey conducted from 2008-2010. All costs have been inflated by 20%, per guidance from U.S. EPA/OAQPS, Air Quality Policy Division, Operating Permits Group (November 2020)."]
["States","Blocks","Group","NOx, Sox, PM10, VOCs","NOx, SOx, PM10, VOCs (2019$/ton)","Category","Notes","Blocks","Group","HAPs","HAPs (2019$/ton)","Category","Notes","Sources and Notes"]
["U.S. National","U.S. National",1,45.14,{"$f":"IFERROR(D5*(1.2), D5)","v":54.167999999999999},"National",null,"U.S. National",1,45.8,{"$f":"IFERROR(J5*1.2, J5)","v":54.959999999999994}]
["AK",{"$f":"IF(OR(F6=\"\",F6=\"National\"),A6,A6&\"_\"&F6)","v":"AK"},1,28.57,{"$f":"IFERROR(D6*(1.2), D6)","v":34.283999999999999},null,null,{"$f":"IF(OR($L6=\"\",$L6=\"National\"),$A6,$A6&\"_\"&$L6)","v":"AK"},1,28.57,{"$f":"IFERROR(J6*1.2, J6)","v":34.283999999999999},null,null,"\"Air Permits Program Fee Rate Evaluation Report (February 25th, 2010),\"  Department of Environmental Conservation, Division of Air Quality (http://www.dec.state.ak.us/air/ap/fees.htm)                                                                    "]
["AL","AL",1,32.5,{"$f":"IFERROR(D7*(1.2), D7)","v":39},null,null,"AL",1,32.5,39,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Tim Owen, Chief, Energy Branch, Air Division, AL Department of Environmental Management (Airmail@adem.state.al.us)                                      "]
["AR","AR",1,22.07,26.483999999999998,null,null,"AR",1,22.07,26.483999999999998,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Thomas Rheaume, Permit Branch Manager, Arkansas Department of Environmental Quality, Air Division (RHEAUME@adeq.state.ar.us)                                         "]
["AZ","AZ",1,36.96,44.351999999999997,null,null,"AZ",1,36.96,44.351999999999997,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Trevor Baggiore, Air Quality Permits Section, Arizona Department of Environmental Quality (Baggiore.Trevor@azdeq.gov)              "]
["CA","CA",1,46.64,55.967999999999996,null,null,"CA",1,47.23,56.675999999999995,null,null,"\"District Rules Database,\" Air Resources Board, CA Environmental Protection Agency website  (http://www.arb.ca.gov/drdb/drdb.htm)                                                               (*NOTE: CA has 35 different air districts, each with unique air pollution laws and fee. Many districts did not provide Title V fee information, and of those that did, many were not up to date. Only four had sufficient/up-to-date data to report)                                                                                                                   "]
["CO","CO",1,22.9,27.479999999999997,null,null,"CO",1,152.9,183.48,null,null,"\"Air Pollution Billing and Fees Stationary Sources Program,\" Colorado Department of Public Health and Environment,  Air Pollution Control Division (http://www.cdphe.state.co.us/ap/billing.html)                                                              "]
["CT","CT",1,229.47,275.36399999999998,null,null,"CT",1,229.47,275.36399999999998,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Dennise Goulbourne, Fiscal Administrative Officer, Bureau of Financial & Support Services (Dennise.Goulbourne@ct.gov)                                        "]
["DC","DC",1,43.72,52.463999999999999,null,null,"DC",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Jessica Daniels, Environmental Protection Specialist, Government of the District of Columbia, District Department of the Environment (jessica.daniels@dc.gov)                            "]
["DE","DE",2,"U.S. National","U.S. National","National","Determined on a case-by-case basis","DE",2,"U.S. National","U.S. National","National","Determined on a case-by-case basis","DE determines its air emissions fees on a complicated, case-by-case basis, and is therefore not included in the average (Based on e-mail from Amy Mann, DE Department of Natural Resources and Environmental Control, Amy.Mann@state.de.us)"]
["FL","FL",1,30,36,null,null,"FL",1,30,36,null,null,"\"Title V Annual Emissions Fee On-line Information Center,\" Maryland Department of Environmental Protection website (http://www.dep.state.fl.us/AIR/emission/tvfee.htm)                                           "]
["GA","GA",1,34,40.799999999999997,null,null,"GA",1,34,40.799999999999997,null,null,"\"Procedures for Calculating Air Permit Fees,\" Georgia Department of Natural Resources website (http://www.gaepd.org/air/airpermit/html/aqrules/fee.htm)                       "]
["HI","HI",1,61.52,73.823999999999998,null,null,"HI",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Scott Takamoto, Clean Air Branch, Hawaii Department of Health (scott.takamoto@doh.hawaii.gov)                                                                   "]
["IA","IA",1,56,67.2,null,null,"IA",1,56,67.2,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Doug Campbell, Supervisor, Operating Permits Section, Air Quality Bureau Iowa Department of Natural Resources (Doug.Campbell@dnr.iowa.gov)                                "]
["ID","ID",1,39.479999999999997,47.375999999999998,null,null,"ID",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Stephen Coe, Regional Airshed Manager, Idaho Department Of Environmental Quality (Stephen.Coe@deq.idaho.gov)                                                                               "]
["IL","IL_<100",3,0,0,"<100",null,"IL_<100",3,0,0,"<100","<100","\"Clean Air Title V Fees,\" Illinois Environmental Protection Agency (http://www.epa.state.il.us/fees/clean-air-title-v.html)                                   "]
["IL","IL_>=100",3,18,21.599999999999998,">=100",null,"IL_>=100",3,18,21.599999999999998,">=100",">=100","\"Clean Air Title V Fees,\" Illinois Environmental Protection Agency (http://www.epa.state.il.us/fees/clean-air-title-v.html)                                     "]
["IN","IN",1,41.25,49.5,null,null,"IN",1,0,0,null,null,"Information received by Sarah Helinek in March 2010 via e-mail from Kristin Wiley, Correspondence Coordinator, Governor's Liaison for Indiana Department of Environmental Management (INFO@idem.in.gov)                                                        "]
["KS","KS_<100",3,0,0,"<100",null,"KS_<10",3,0,0,"<10","<10","Information received by Sarah Helinek via e-mail in March 2010 from Marian Massoth, P.E. Air Permitting Section, KDHE - Bureau of Air (MMassoth@kdheks.gov)                                                                                                    "]
["KS","KS_>=100",3,25,30,">=100",null,"KS_>=10",3,25,30,">=10",">=10","Information received by Sarah Helinek via e-mail in March 2010 from Marian Massoth, P.E. Air Permitting Section, KDHE - Bureau of Air (MMassoth@kdheks.gov)                                                                                                    "]
["KY","KY",1,48.12,57.743999999999993,null,null,"KY",1,48.12,57.743999999999993,null,null,"\"Permit Fees for Fiscal Year 2010,\" Kentucky Air Pollution Control District website (http://www.louisvilleky.gov/APCD/EE/Permits.htm#aCost)     "]
["LA","LA",2,"U.S. National","U.S. National","National","No data received","LA",2,"U.S. National","U.S. National","National","No data received","N/A"]
["MA","MA",2,"U.S. National","U.S. National","National","No data received","MA",2,"U.S. National","U.S. National","National","No data received","Information N/A"]
["MD","MD",1,52.23,62.675999999999995,null,null,"MD",1,52.23,62.675999999999995,null,null,"\"Title V Fee Sheet,\" Maryland Department of the Environment website (http://www.mde.state.md.us/Permits/AirManagementPermits/Title5/title5feesheet.asp)                                                                                                        "]
["ME","ME_<1000",3,7.28,8.7360000000000007,"<1000",null,"ME_<1000",3,7.28,8.7360000000000007,"<1000","<1000","\"Major Source Information - Air Emissions License Revised Fee Schedule,\" Bureau of Air Quality, Maine Department of Environment  (http://www.state.me.us/dep/air/licensing/major.htm)                                            "]
["ME","ME_1000-4000",3,14.59,17.507999999999999,"1000-4000",null,"ME_1000-4000",3,14.59,17.507999999999999,"1000-4000","1000-4,000","\"Major Source Information - Air Emissions License Revised Fee Schedule,\" Bureau of Air Quality, Maine Department of Environment  (http://www.state.me.us/dep/air/licensing/major.htm)                                              "]
["ME","ME_>=4000",3,21.86,26.231999999999999,">=4000",null,"ME_>=4000",3,21.86,26.231999999999999,">=4000",">=4000","\"Major Source Information - Air Emissions License Revised Fee Schedule,\" Bureau of Air Quality, Maine Department of Environment  (http://www.state.me.us/dep/air/licensing/major.htm)                                             "]
["MI","MI",1,45.25,54.3,null,null,"MI",1,45.25,54.3,null,null,"\"Michigan Air Quality Fees for 2010,\" MI Department of Natural Resources and Environment (http://www.michigan.gov/deq/0,1607,7-135-3310_4103_5784---,00.html)     State Fee: $45.25/ton                                                                        "]
["MN","MN",1,43.33,51.995999999999995,null,null,"MN",1,43.33,51.995999999999995,null,null,"Information received by Sarah Helinek in March 2010 via e-mail from Michael Smith, Minnesota Pollution Control Agency Environmental Analysis and Outcomes, Air Emission Inventory Coordinator (Michael.Smith@state.mn.us)                                      "]
["MO","MO",1,40,48,null,null,"MO",1,40,48,null,null,"\"The State of Missouri's Environment, 2009,\" Missouri Department of Natural Resources (http://www.dnr.mo.gov/env/apcp/index.html)                                                                  "]
["MS","MS",1,36,43.199999999999996,null,null,"MS",1,36,43.199999999999996,null,null,"\"Mississippi Department on  Environmental Quality Office of Pollution Control Public Notice,\" under Title V Fees section of Mississippi Department of Environmental Quality website (http://www.deq.state.ms.us/mdeq.nsf/page/Air_TitleVFees?OpenDocument) "]
["MT","MT",1,38.24,45.887999999999998,null,null,"MT",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Charles Homer, MT Department of Environmental Quality (chomer@mt.gov)                                                                                                        "]
["NC","NC",1,27.5,33,null,null,"NC",1,27.5,33,null,null,"\"Calendar Year 2010 Air Quality Fees,\" NC Department of Environment and Natural Resources, Division of Air Quality website; under \"Permits\" then under \"Fees\" (http://daq.state.nc.us/)                                           "]
["ND","ND",1,13.4,16.079999999999998,null,null,"ND",1,27.9,33.479999999999997,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Lewis Dendy, Lew Dendy, Environmental Scientist, ND Division of Air Quality (ldendy@nd.gov)                                                                                                "]
["NE","NE",1,62,74.399999999999991,null,null,"NE",1,62,74.399999999999991,null,null,"\"2008 Emission Inventory Fee Assessment,\" Nebraska Department of Environmental Quality (http://www.deq.state.ne.us/AirDivis.nsf/Pages/2006EIFA)                                                                                                                "]
["NH","NH",1,136.15,163.38,null,null,"NH",1,136.15,163.38,null,null,"\"What Fees Are Required for an Air Permit?\" New Hampshire Department of Environmental Services (http://des.nh.gov/organization/divisions/air/pehb/apps/fees.htm)                                                                 "]
["NJ","NJ",1,105.12,126.14400000000001,null,null,"NJ",1,105.12,126.14400000000001,null,null,"\"Consumer Price Index Percentage Adjustments to Air Contaminant Emission Fees, and Base Fee Tables and Supplemental Fee Schedules,\" NJDEP Air Quality Permitting Program (http://www.nj.gov/dep/aqpp/archived/11162009NJRpage.html)                     "]
["NM","NM",1,23.07,27.684000000000001,null,null,"NM",1,173.86,208.63200000000001,null,null,"\"Air Quality Bureau,\" New Mexico Department of Environment (http://www.nmenv.state.nm.us/aqb/permit/permit_fees.htm)                                                                                                                                           "]
["NV","NV",1,16,19.2,null,"**It should be noted that the majority of NV's fee revenue comes from \"maintenance fees\" as opposed to \"emissions fees,\" unlike most states; for example, a Major Source with a Title V permit pays the $16.00/ton plus a $20,000 base fee","NV",1,16,19.2,null,"**It should be noted that the majority of NV's fee revenue comes from \"maintenance fees\" as opposed to \"emissions fees,\" unlike most states; for example, a Major Source with a Title V permit pays the $16.00/ton plus a $20,000 base fee","Information received by Sarah Helinek via e-mail in March 2010 from Patrick Anderson, Bureau of Air Pollution Control, Nevada Division of Environmental Protection (patricka@ndep.nv.gov)                                                                      "]
["NY","NY_<1000",3,45,54,"<1000",null,"NY_<1000",3,45,54,"<1000","<1000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                               "]
["NY","NY_1000-2000",3,50,60,"1000-2000",null,"NY_1000-2000",3,50,60,"1000-2000","1000-2000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                                       "]
["NY","NY_2000-5000",3,55,66,"2000-5000",null,"NY_2000-5000",3,55,66,"2000-5000","2000-5000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                                                       "]
["NY","NY_>=5000",3,65,78,">=5000",null,"NY_>=5000",3,65,78,">=5000",">=5000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                                                       "]
["OH","OH",1,43.75,52.5,null,null,"OH",1,43.75,52.5,null,null,"\"Title V General Information - Title V Emissions Fee Report Requirements,\" Ohio Environmental Protection Agency, Division of Air Pollution Control (http://web.epa.ohio.gov/dapc/title_v/titlev.html)                                "]
["OK","OK",1,34.04,40.847999999999999,null,null,"OK",1,34.04,40.847999999999999,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Morris Moffit, Morris Moffett, Air Quality Division, OK Department of Environmental Quality (Morris.Moffett@deq.ok.gov)                                                                    "]
["OR","OR",1,54.21,65.051999999999992,null,null,"OR",1,54.21,65.051999999999992,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Andrea Curtis,  Air Quality Division, Oregon Department of Environmental Equality (CURTIS.Andrea@deq.state.or.us)                                                                          "]
["PA","PA",1,54,64.8,null,null,"PA",1,54,64.8,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Douglas Malchenson, Air Quality Engineer. PA Department of Environmental Protection (dmalchenso@state.pa.us)                                                                        "]
["RI","RI",2,"U.S. National","U.S. National","National","No data received","RI",2,"U.S. National","U.S. National","National","No data received","Information N/A"]
["SC","SC",1,41.96,50.351999999999997,null,null,"SC",1,41.96,50.351999999999997,null,null,"\"Environmental Protection Fees - Fee Schedule,\" SC Department of Health and Environmental Control, Air Quality Division (http://www.scdhec.gov/environment/baq/fees.aspx)             "]
["SD","SD",2,"U.S. National","U.S. National","National","No data received","SD",2,"U.S. National","U.S. National","National","No data received","N/A"]
["TN","TN",1,43.75,52.5,null,null,"TN",1,43.75,52.5,null,null,"\"Title V Implementation Plan,\" TN Division of Air Pollution Control (http://www.tnchamber.org/environment/Draft%202008-2009%20Workload%20Analysis.pdf)                                                         "]
["TX","TX",1,44.17,53.003999999999998,null,null,"TX",1,44.17,53.003999999999998,null,null,"\"Point Source Air Emissions and Air Inspection Fees,\" Texas Commission on Environmental Quality (http://www.tceq.state.tx.us/implementation/air/industei/psei/air-fees.html#time)                                                                              "]
["UT","UT",2,"U.S. National","U.S. National","National","No data received","UT",2,"U.S. National","U.S. National","National","No data received","N/A"]
["VA","VA",1,44.17,53.003999999999998,null,null,"VA",1,44.17,53.003999999999998,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Gary Graham, Regulatory Analyst, Office of Regulatory Affairs, Commonwealth of Virginia Department of Environmental Quality (Gary.Graham@deq.virginia.gov)  "]
["VT","VT",1,42,50.4,null,null,"VT",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Doug Elliot, Air Pollution Control Division, Vermont Department of Environmental Conservation (Doug.Elliott@state.vt.us) "]
["WA","WA",1,22.37,26.844000000000001,null,null,"WA",1,22.37,26.844000000000001,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Crystal Alford, AOP Coordinator, Washington State Department of Ecology (Crystal.Alford@ecy.wa.gov)                                                                                        "]
["WI","WI",1,35.71,42.851999999999997,null,null,"WI",1,35.71,42.851999999999997,null,null,"Information received by Sarah Helinek in March 2010 via e-mail from Ralph Patterson, Emission Inventory Team Leader, Emissions Inventory and Small Source Section, Bureau of Air Management, \nWisconsin Department of Natural Resources (Ralph.Patterson@wiscon"]
["WV","WV",1,23.87,28.644000000000002,null,null,"WV",1,23.87,28.644000000000002,null,null,"\"West Virginia Air Quality Fees,\"  West Virginia Department of Environmental Protection (http://www.dep.wv.gov/daq/planning/Pages/AirQualityFees.aspx)      "]
["WY","WY",1,28.16,33.792000000000002,null,null,"WY",1,28.16,33.792000000000002,null,null,"\"Wyoming's Title V Operating Permit Program,\" Wyoming Department of Environmental Quality (http://deq.state.wy.us/aqd/TitleVOperatingPermitProgram.asp)                                                                                                        "]
["*All costs are in $/ton","*All costs are in $/ton",null,null,null,null,null,"*All costs are in $/ton"]

{"sheet":"C_Water Charges","index":33,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Wastewater (2019$/gallons)*","TSS(2019$/lbs)*","BOD/COD (2019$/lbs)*","Water (2019$/gallons)*"]
["U.S. National",5.8306951871657754E-3,0.35770000000000002,0.3765,5.1686363636363631E-3]
[null,"*Values are calculated as the average rate charged by utilities."]

{"sheet":"C_Average HW Cost","index":34,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Computation of average cost for RCRA industrial hazardous waste disposal:"]
[]
[null,null,null,null,null,null,"Average cost","2017 BR tons*"]
[null,null,"A. ",null,null,"Incineration price (per ton) =",{"$f":"(C_Incineration!I9)","v":2367.2777179478721},1174764]
[null,null,"B.",null,null,"Landfill price (per ton) =",{"$f":"(C_Landfill!H13)","v":363.04068376911897},1138596]
[null,null,null,null,null,"Tonnage weighted average price =",{"$f":"ROUND(SUMPRODUCT(G5:G6,H5:H6)/SUM(H5:H6), 0)","v":1381}]
[null,null,null,null,null,null,{"$f":"\"$\"&G7&\"/ton - weighted by incin/landfill proportion\"","v":"$1381/ton - weighted by incin/landfill proportion"}]
[null,null,null,null,null,null,{"$f":"G7/2000","v":0.6905},"per pound"]
[null,null,null,null,null,null,{"$f":"G9+(0.06*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$R$8)","v":0.76755128058475652},"including transportation"]
[null,null,"Notes:"]
[null,null,"A. Incineration price calculated on the Incineration tab"]
[null,null,"B. Landfill price calculated on the Landfill tab"]
[null,null,"* Source: 2017 RCRA National Biennial Report"]
[null,null,"See Reference tab for more information"]

{"sheet":"C_Incineration","index":35,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Incineration Cost"]
[null,null,null,null,null,"2011 UCC","2019$",null,"Equivalent"]
[null,null,null,null,"ETC Incineration Price Categories*","avg price","avg price","Cost basis","Per-ton price"]
[null,null,null,1,"Drummed Halogen Liquid Organics",515,{"$f":"F5*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":589.25452006767364},"per drum",{"$f":"(G5)*2000/(55*8.3)","v":2581.6189269120418},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,null,null,2,"Bulk Pumpable Sludges",11,{"$f":"F6*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":12.586018875231863},"per gallon",{"$f":"G6/8.3*2000","v":3032.7756325859905},"Assume 8.3 lbs per gallon"]
[null,null,null,3,"Bulk Contaminated Soils",1300,{"$f":"F7*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":1487.4385943455839},"per ton",{"$f":"(G7)","v":1487.4385943455839}]
[]
[null,null,null,null,null,null,null,"average unit cost (per ton) =",{"$f":"AVERAGE(I5:I7)","v":2367.2777179478721},"per ton"]
[null,null,null,null,"* Source: 2011 EPA Unit Cost Compendium",null,null,null,{"$f":"I9/2000","v":1.1836388589739362},"per pound"]
[null,null,null,null,null,null,null,null,{"$f":"I9/2000*8.3","v":9.8242025294836708},"per gallon"]
[null,null,null,null,"Note: for 2019 costs, UCC was inflated from 2011$ to 2019$"]

{"sheet":"C_Landfill","index":36,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Landfill Cost"]
[]
[null,null,null,"2011 UCC",null,null,"Equivalent"]
[null,null,"ETC Landfill Price Categories*","avg price","2019$","Cost basis","Per-ton price"]
[null,1,"Debris",{"$f":"(25+138)/2","v":81.5},{"$f":"D6*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":93.250958030126995},"per ton",{"$f":"(E6)","v":93.250958030126995},"UCC 2011 cost: $25-$138 per ton. Midpoint used."]
[null,2,"Bulk without Treatment",129,{"$f":"D7*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":147.59967590044641},"per ton",{"$f":"(E7)","v":147.59967590044641}]
[null,3,"Drummed with Treatment",196,{"$f":"D8*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":224.25997268594958},"per drum",{"$f":"(E8)*2000/(55*8.3)","v":982.51904791215577},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,4,"Drummed without Treatment",109,{"$f":"D9*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":124.71600521820666},"per drum",{"$f":"(E9)*2000/(55*8.3)","v":546.40089909400501},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,5,"Soil Treated and Landfilled",228,{"$f":"D10*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":260.87384577753323},"per ton",{"$f":"(E10)","v":260.87384577753323}]
[null,6,"Soil Direct to Landfill",129,{"$f":"D11*'C_Implicit GDP Price Deflators'!$AF$8/'C_Implicit GDP Price Deflators'!$X$8","v":147.59967590044641},"per ton",{"$f":"(E11)","v":147.59967590044641}]
[]
[null,null,null,null,null,null,"average unit cost (per ton) =",{"$f":"AVERAGE(G6:G11)","v":363.04068376911897},"per ton"]
[null,null,"* Source: 2011 EPA Unit Cost Compendium",null,null,null,null,{"$f":"H13/2000","v":0.18152034188455948},"per pound"]
[null,null,null,null,null,null,null,{"$f":"H13/2000*8.3","v":1.5066188376418439},"per gallon"]
[null,null,"Note: for 2019 costs, UCC was inflated from 2011$ to 2019$"]

{"sheet":"C_State Elec. Prices & Premiums","index":37,"n_rows":58,"n_cols":4,"rows_kept":58,"cut":false,"hidden":true,"merged":[[1,1,1,3]]}
[]
[null,"Electricity Prices"]
[null,"State","Electricity Prices (Commercial End-Use Sector) (c/Kwh)","Electricity Prices (Commercial End-Use Sector) ($/Kwh)"]
[null,"U.S. National",10.74,0.1074]
[null,"AK",20.02,0.20019999999999999]
[null,"AL",11.49,0.1149]
[null,"AR",8.6999999999999993,8.6999999999999994E-2]
[null,"AZ",10.19,0.10189999999999999]
[null,"CA",17.75,0.17749999999999999]
[null,"CO",10.17,0.1017]
[null,"CT",16.28,0.1628]
[null,"DC",12.34,0.1234]
[null,"DE",10.11,0.1011]
[null,"FL",9.17,9.1700000000000004E-2]
[null,"GA",9.75,9.7500000000000003E-2]
[null,"HI",28.36,0.28360000000000002]
[null,"ID",7.72,7.7199999999999991E-2]
[null,"IL",9.39,9.3900000000000011E-2]
[null,"IN",11.08,0.1108]
[null,"IO",9.26,9.2600000000000002E-2]
[null,"KS",10.64,0.10640000000000001]
[null,"KY",10.16,0.1016]
[null,"LA",8.86,8.8599999999999998E-2]
[null,"MA",16.48,0.1648]
[null,"MD",9.85,9.849999999999999E-2]
[null,"ME",12.75,0.1275]
[null,"MI",11.58,0.1158]
[null,"MN",10.07,0.1007]
[null,"MO",8.27,8.2699999999999996E-2]
[null,"MS",10.39,0.10390000000000001]
[null,"MT",10.7,0.107]
[null,"NC",9.14,9.1400000000000009E-2]
[null,"ND",8.86,8.8599999999999998E-2]
[null,"NE",8.65,8.6500000000000007E-2]
[null,"NH",15.96,0.15960000000000002]
[null,"NJ",11.63,0.11630000000000001]
[null,"NM",9.81,9.8100000000000007E-2]
[null,"NV",7.98,7.980000000000001E-2]
[null,"NY",14.6,0.14599999999999999]
[null,"OH",9.43,9.4299999999999995E-2]
[null,"OK",7.94,7.9399999999999998E-2]
[null,"OR",8.9600000000000009,8.9600000000000013E-2]
[null,"PA",8.6199999999999992,8.6199999999999999E-2]
[null,"RI",15.44,0.15439999999999998]
[null,"SC",10.6,0.106]
[null,"SD",9.81,9.8100000000000007E-2]
[null,"TN",10.27,0.1027]
[null,"TX",8.06,8.0600000000000005E-2]
[null,"UT",8.64,8.6400000000000005E-2]
[null,"VA",8.07,8.0700000000000008E-2]
[null,"VT",16.329999999999998,0.16329999999999997]
[null,"WA",8.82,8.8200000000000001E-2]
[null,"WI",10.49,0.10490000000000001]
[null,"WV",9.6,9.6000000000000002E-2]
[null,"WY",10.07,0.1007]
[]
[null,"Source: http://www.eia.gov/electricity/monthly, Table 5.6B"]
[null,"Average price of electricity to commercial sector, by state"]

{"sheet":"C_Implicit GDP Price Deflators","index":38,"n_rows":42,"n_cols":45,"rows_kept":42,"cut":false,"hidden":true,"merged":[[1,0,1,12],[2,0,2,12],[3,0,3,12]]}
["Table 1.1.9. Implicit Price Deflators for Gross Domestic Product"]
["[Index numbers, 2012=100]"]
["Bureau of Economic Analysis"]
["Last Revised on: July 30, 2020 - Next Release Date August 27, 2020"]
["Table 1.1.9 from Interactive Data explorer at https://apps.bea.gov/iTable/iTable.cfm?reqid=19&step=2#reqid=19&step=2&isuri=1&1921=survey"]
[]
["Line","","1990","1991","1992","1993","1994","1995","1996","1997","1998","1999","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020 (Q1)","2020(Q2)","2020 (YTD)"]
["1","        Gross domestic product",63.670999999999999,65.825000000000003,67.325000000000003,68.92,70.391999999999996,71.867999999999995,73.183000000000007,74.444999999999993,75.283000000000001,76.37,78.078000000000003,79.790000000000006,81.052000000000007,82.557000000000002,84.78,87.421000000000006,90.066000000000003,92.486000000000004,94.284999999999997,95.004000000000005,96.111000000000004,98.117999999999995,100,101.755,103.63800000000001,104.624,105.72199999999999,107.71,110.29600000000001,112.265,113.41500000000001,112.803,{"$f":"(AG8+AH8)/2","v":113.10900000000001}]
["2","Personal consumption expenditures",63.354999999999997,65.472999999999999,67.218000000000004,68.891999999999996,70.33,71.811000000000007,73.346000000000004,74.623000000000005,75.215999999999994,76.337999999999994,78.234999999999999,79.738,80.789000000000001,82.358000000000004,84.411000000000001,86.811999999999998,89.174000000000007,91.438000000000002,94.18,94.093999999999994,95.704999999999998,98.131,100,101.346,102.83,103.04300000000001,104.121,105.98399999999999,108.239,109.851]
["3","    Goods",81.927000000000007,83.93,84.942999999999998,85.680999999999997,86.552000000000007,87.361000000000004,88.320999999999998,88.218999999999994,86.893000000000001,87.349000000000004,89.081999999999994,89.015000000000001,88.165999999999997,88.054000000000002,89.292000000000002,91.084000000000003,92.305999999999997,93.331000000000003,96.122,93.811999999999998,95.183000000000007,98.772999999999996,100,99.406999999999996,98.92,95.896000000000001,94.325000000000003,94.596999999999994,95.244,94.784999999999997]
["4","        Durable goods",131.935,133.86799999999999,134.79300000000001,136.12,138.78399999999999,139.797,138.386,135.364,131.53800000000001,127.994,125.717,123.254,120.143,115.752,113.488,112.309,110.38800000000001,108.038,106.012,104.02,102.107,101.28,100,97.968000000000004,95.429000000000002,93.358000000000004,91.117000000000004,89.025000000000006,87.528999999999996,86.462999999999994]
["5","        Nondurable goods",63.112000000000002,64.954999999999998,65.897999999999996,66.433999999999997,66.787999999999997,67.486000000000004,69.013999999999996,69.734999999999999,69.222999999999999,70.942999999999998,73.989999999999995,74.775999999999996,74.781000000000006,76.326999999999998,78.97,81.998000000000005,84.552999999999997,87.040999999999997,91.903999999999996,89.466999999999999,92.182000000000002,97.652000000000001,100,100.08199999999999,100.599,97.091999999999999,95.878,97.444999999999993,99.313000000000002,99.212000000000003]
["6","    Services",54.845999999999997,56.991999999999997,59.018000000000001,61.058999999999997,62.719000000000001,64.471000000000004,66.239999999999995,68.106999999999999,69.549000000000007,70.97,72.938000000000002,75.171000000000006,77.123000000000005,79.506,81.965000000000003,84.673000000000002,87.616,90.516000000000005,93.234999999999999,94.230999999999995,95.956999999999994,97.813999999999993,100,102.316,104.804,106.694,109.16,111.86799999999999,114.991,117.744]
["7","Gross private domestic investment",81.227999999999994,82.683999999999997,82.671999999999997,83.641000000000005,84.908000000000001,86.263000000000005,86.227000000000004,86.239000000000004,85.706000000000003,85.825999999999993,86.861999999999995,87.367000000000004,87.927000000000007,88.503,91.156999999999996,94.912999999999997,98.13,99.584999999999994,100.59699999999999,99.366,97.698999999999998,98.748000000000005,100,100.876,102.872,103.697,103.694,105.26900000000001,107.327,108.96599999999999]
["8","    Fixed investment",80.278000000000006,81.683000000000007,81.727999999999994,82.710999999999999,83.983000000000004,85.378,85.45,85.599000000000004,85.132999999999996,85.277000000000001,86.486000000000004,87.241,87.5,88.265000000000001,90.843000000000004,94.596999999999994,97.957999999999998,99.456000000000003,100.29600000000001,99.075999999999993,97.567999999999998,98.641000000000005,100,101.09099999999999,103.172,104.075,104.214,105.95399999999999,107.998,109.79900000000001]
["9","        Nonresidential",92.516000000000005,94.266999999999996,93.96,94.161000000000001,94.903999999999996,95.849000000000004,95.266999999999996,94.734999999999999,93.248000000000005,92.313999999999993,92.718000000000004,92.346000000000004,91.863,91.156000000000006,92.055000000000007,94.442999999999998,96.745000000000005,98.31,99.831999999999994,99.183999999999997,97.415999999999997,98.558999999999997,100,100.251,101.46899999999999,101.90900000000001,101.131,101.994,102.88200000000001,104.256]
["10","            Structures",40.948,41.689,41.698999999999998,42.921999999999997,44.436999999999998,46.362000000000002,47.54,49.354999999999997,51.612000000000002,53.198,55.283000000000001,58.177999999999997,60.603000000000002,62.768999999999998,67.415999999999997,75.733000000000004,84.748999999999995,89.748000000000005,94.334999999999994,92.613,92.006,95.361999999999995,100,101.455,107.19799999999999,109.40300000000001,109.76300000000001,112.66800000000001,114.563,118.709]
["11","            Equipment",135.042,137.33000000000001,137.12100000000001,135.518,135.27699999999999,133.79599999999999,130.762,127.15600000000001,121.45099999999999,116.76300000000001,114.224,110.858,108.53100000000001,105.72499999999999,104.84099999999999,104.598,103.56,103.191,102.542,103.16800000000001,99.471000000000004,99.447000000000003,100,99.787000000000006,99.168999999999997,98.671000000000006,97.620999999999995,97.564999999999998,97.685000000000002,97.888000000000005]
["12","            Intellectual property products",88.147000000000006,90.271000000000001,89.373000000000005,89.998000000000005,90.468000000000004,93.134,93.543999999999997,94.052000000000007,93.594999999999999,95.105000000000004,97.813999999999993,97.683999999999997,96.376000000000005,95.647000000000006,95.334999999999994,95.951999999999998,97.087999999999994,98.284000000000006,99.834000000000003,98.588999999999999,98.305999999999997,99.516999999999996,100,100.081,100.791,101.374,100.232,101.065,102.372,103.68300000000001]
["13","        Residential",56.287999999999997,57.021000000000001,57.722999999999999,60.073999999999998,62.247,64.472999999999999,65.855999999999995,67.444000000000003,69.222999999999999,71.816000000000003,75.004000000000005,78.563999999999993,80.510000000000005,84.325000000000003,90.242999999999995,96.706000000000003,102.355,103.708,102.249,98.671000000000006,98.316999999999993,99.049000000000007,100,105.054,111.11799999999999,114.114,118.134,123.497,130.47,134.18199999999999]
["14","    Change in private inventories","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
["15","Net exports of goods and services","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
["16","    Exports",79.656999999999996,80.545000000000002,80.153000000000006,80.277000000000001,81.209999999999994,83.025000000000006,81.923000000000002,80.478999999999999,78.573999999999998,77.971000000000004,79.466999999999999,78.834999999999994,78.200999999999993,79.400000000000006,82.284000000000006,85.131,87.841999999999999,91.138999999999996,95.41,89.694000000000003,93.347999999999999,99.242000000000004,100,100.16800000000001,100.27200000000001,95.394999999999996,93.49,95.921000000000006,99.183000000000007,98.751000000000005]
["17","        Goods",85.712999999999994,85.674000000000007,84.337999999999994,83.914000000000001,84.873000000000005,86.887,84.683999999999997,82.335999999999999,79.739999999999995,78.661000000000001,80.024000000000001,79.557000000000002,78.728999999999999,79.506,82.314999999999998,84.933999999999997,87.585999999999999,91.001999999999995,95.712999999999994,88.921000000000006,92.966999999999999,99.793000000000006,100,99.311999999999998,98.308000000000007,91.305999999999997,87.741,90.028000000000006,93.251000000000005,91.820999999999998]
["18","        Services",65.748000000000005,68.555000000000007,70.165000000000006,71.456000000000003,72.322999999999993,73.683000000000007,75.137,75.897999999999996,75.739999999999995,76.325000000000003,78.159000000000006,77.106999999999999,76.951999999999998,79.171999999999997,82.236000000000004,85.634,88.49,91.504000000000005,94.745999999999995,91.385999999999996,94.197000000000003,97.998999999999995,100,102.099,104.708,104.60599999999999,106.4,109.155,112.495,114.38500000000001]
["19","    Imports",79.233000000000004,78.572999999999993,78.635999999999996,78.033000000000001,78.766000000000005,80.924000000000007,79.513999999999996,76.75,72.617999999999995,73.019000000000005,76.221000000000004,74.222999999999999,73.242000000000004,75.453999999999994,79.06,83.703000000000003,86.909000000000006,89.921000000000006,98.96,87.986999999999995,92.783000000000001,99.825999999999993,100,98.635999999999996,97.853999999999999,90.23,87.087999999999994,88.997,91.566000000000003,90.215000000000003]
["20","        Goods",83.055999999999997,81.486000000000004,81.040000000000006,80.134,80.718000000000004,82.87,80.77,77.433999999999997,72.757000000000005,72.8,76.641000000000005,74.463999999999999,73.096999999999994,74.686999999999998,78.231999999999999,83.183000000000007,86.528000000000006,89.429000000000002,99.233999999999995,86.628,92.052000000000007,99.912999999999997,100,98.054000000000002,96.738,87.596999999999994,83.888000000000005,85.742000000000004,88.183000000000007,86.393000000000001]
["21","        Services",63.655000000000001,65.983000000000004,67.835999999999999,68.411000000000001,69.753,71.930999999999997,73.725999999999999,73.724000000000004,72.281999999999996,74.537000000000006,74.259,73.213999999999999,74.271000000000001,79.866,83.817999999999998,86.721000000000004,89.134,92.77,97.798000000000002,94.510999999999996,96.415999999999997,99.391999999999996,100,101.575,103.55800000000001,103.994,103.892,106.089,109.34,110.401]
["22","Government consumption expenditures and gross investment",52.113,54.005000000000003,55.642000000000003,56.953000000000003,58.463000000000001,60.122999999999998,61.354999999999997,62.56,63.624000000000002,65.778000000000006,68.600999999999999,70.566999999999993,72.393000000000001,75.028000000000006,78.153000000000006,82.11,85.661000000000001,89.492000000000004,93.316999999999993,92.930999999999997,95.385999999999996,98.284999999999997,100,102.33199999999999,104.435,104.598,104.926,107.398,111.312,113.43899999999999]
["23","    Federal",57.25,59.308999999999997,60.823999999999998,62.151000000000003,63.860999999999997,65.837999999999994,66.936999999999998,67.971999999999994,68.840999999999994,70.519000000000005,72.885999999999996,74.236000000000004,76.631,80.007999999999996,82.76,86.203999999999994,88.948999999999998,91.59,94.403999999999996,94.213999999999999,96.421000000000006,99.07,100,100.931,102.63200000000001,103.128,103.711,105.843,109.089,111.11]
["24","        National defense",57.161999999999999,58.963999999999999,60.677999999999997,61.615000000000002,63.228999999999999,65.027000000000001,66.114000000000004,67.034999999999997,67.870999999999995,69.558999999999997,71.908000000000001,73.27,75.713999999999999,79.504999999999995,82.263000000000005,86.010999999999996,89.022000000000006,91.75,94.801000000000002,94.126000000000005,96.128,98.945999999999998,100,100.60899999999999,102.056,102.334,102.696,104.449,107.477,109.256]
["25","        Nondefense",57.093000000000004,59.786999999999999,60.825000000000003,62.994,64.897999999999996,67.222999999999999,68.343999999999994,69.590999999999994,70.518000000000001,72.177999999999997,74.578000000000003,75.906000000000006,78.221999999999994,80.894999999999996,83.637,86.531000000000006,88.799000000000007,91.281999999999996,93.664000000000001,94.364000000000004,96.941999999999993,99.289000000000001,100,101.476,103.593,104.428,105.342,108.04,111.619,114.014]
["26","    State and local",49.152999999999999,50.953000000000003,52.69,54.002000000000002,55.393999999999998,56.871000000000002,58.177,59.470999999999997,60.63,63.008000000000003,66.031999999999996,68.281000000000006,69.814999999999998,72.05,75.369,79.608999999999995,83.617000000000004,88.132999999999996,92.558000000000007,92.048000000000002,94.668999999999997,97.739000000000004,100,103.279,105.645,105.598,105.77,108.45,112.77500000000001,114.96899999999999]
["","Addendum:","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["27","    Gross national product",63.637,65.801000000000002,67.299000000000007,68.891000000000005,70.36,71.843000000000004,73.161000000000001,74.423000000000002,75.263000000000005,76.347999999999999,78.052999999999997,79.763999999999996,81.025999999999996,82.533000000000001,84.754000000000005,87.394999999999996,90.040999999999997,92.46,94.268000000000001,94.997,96.102000000000004,98.117999999999995,100,101.754,103.626,104.596,105.69,107.67700000000001,110.261,112.227]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*AF8/$Q8","v":1.3241920264213258}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101.642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AS40:AS41)","v":102.86150000000001}]

{"sheet":"C_AirEmissVariablesAssumption","index":39,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":true,"merged":[[3,1,3,4],[8,1,8,4]]}
[]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5}]
["Block State",null,"Threshold (Tons)"]
[null,"CAPs"]
["IL",{"$f":"COUNT(C5:E5)","v":1},100]
["KS",{"$f":"COUNT(C6:E6)","v":1},100]
["ME",{"$f":"COUNT(C7:E7)","v":2},1000,4000]
["NY",{"$f":"COUNT(C8:E8)","v":3},1000,2000,5000]
[null,"HAPs"]
["IL",{"$f":"COUNT(C10:E10)","v":1},100]
["KS",{"$f":"COUNT(C11:E11)","v":1},10]
["ME",{"$f":"COUNT(C12:E12)","v":2},1000,4000]
["NY",{"$f":"COUNT(C13:E13)","v":3},1000,2000,5000]

{"sheet":"C_Drop down lists","index":40,"n_rows":38,"n_cols":1,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
["Air Travel Types"]
["(select)"]
["short haul: <300 miles"]
["medium haul: >300 - <700 miles"]
["long haul: >700 miles"]
[]
["Haz Inputs and Wastes"]
["(select)"]
["lbs"]
["gal"]
[]
["Air Emissions"]
["(select)"]
["lbs"]
["kg"]
["tons"]
["metric tons"]
[]
["Energy"]
["(select)"]
["therms"]
["BTU"]
["cubic feet"]
[]
["Electricity"]
["(select)"]
["kWh"]
["Gj"]
["therms"]
["BTU"]
[]
["Waste"]
["(select)"]
["tons"]
["kg"]
["lbs"]
["gal"]