{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Summary","Set-up","DCFROR","OPEX","CAPEX","Operating Summaries","Cost Breakdown","aspen","aspenqw","aspen2","INDICES"],"not_rendered":{"charts":10,"images":9,"macros":1,"external_links":0,"defined_names":88,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,0,3,5],[2,0,2,5],[1,0,1,5],[0,0,0,5],[4,0,4,2]]}
["Biochemical Renewable Sugar Process Engineering Analysis"]
[]
[{"$f":"'Set-up'!E6&\" Pretreatment, Enzymatic Hydrolysis, SL Separation, \"&DCFROR!B35&\" Sugars\"","v":"DDA Pretreatment, Enzymatic Hydrolysis, SL Separation, Concentrated Sugars"}]
[{"$f":"\"All Values in \"&DCFROR!B34&\"$\"","v":"All Values in 2014$"}]
["Minimum Sugar Selling Price (MSSP):",null,null,{"$f":"IF((ABS(DCFROR!B38)<0.1),DCFROR!B36,\"\")*100","v":18.352562974950491},"/lb"]
[null,"Contributions:","Feedstock",{"$f":"F18","v":7.4822029947280528},"lb"]
[null,null,"Enzymes",{"$f":"SUM(OPEX!M21:M27)","v":0.98321011736193531},"lb"]
[null,null,"Non-Enzyme Conversion",{"$f":"MFSP-D6-D7","v":9.8871498628605039},"lb"]
[]
[null,null,"Sugar Production",{"$f":"OPEX!B3","v":817.54964997945081},"MMlbs per year"]
[null,null,"Sugar Yield",{"$f":"OPEX!E4","v":1128.8728240809596},{"$f":"\"lb / dry U.S. ton feedstock \"","v":"lb / dry U.S. ton feedstock "}]
[]
[null,null,"Feedstock + Handling Cost",{"$f":"OPEX!I7","v":84.45},"/dry U.S. ton feedstock"]
[null,null,"Internal Rate of Return (After-Tax)",{"$f":"DCFROR!B31","v":0.1}]
[null,null,"Equity Percent of Total Investment",{"$f":"DCFROR!B8","v":0.4}]
[]
["Capital Costs",null,null,"Manufacturing Costs (cents/lb sugar product)"]
["Pretreatment",{"$f":"ROUND(CAPEXpt,-5)","v":53600000},null,"Feedstock + Handling",null,{"$f":"OPEX!M12","v":7.4822029947280528}]
["Neutralization/Other Pretreatment Equipment",{"$f":"ROUND(CAPEX200-CAPEXpt, -5)","v":2300000},null,"Sulfuric Acid",null,{"$f":"OPEX!M13","v":0.25681475806641685}]
["Enzymatic Hydrolysis/Hydrolysate Conditioning",{"$f":"ROUND(CAPEX300,-5)","v":57500000},null,"Ammonia (pretreatment conditioning)",null,{"$f":"OPEX!M15","v":0.17757608167048056}]
["On-site Enzyme Production",{"$f":"ROUND(CAPEX400,-5)","v":12200000},null,"Caustic",null,{"$f":"OPEX!M14","v":0.27067116696332422}]
["Wastewater Treatment",{"$f":"ROUND(CAPEX600,-5)","v":46600000},null,"Glucose (enzyme production)",null,{"$f":"OPEX!M22","v":0.89655170377273585}]
["Storage",{"$f":"ROUND(CAPEX700,-5)","v":11200000},null,"Other Raw Materials",null,{"$f":"OPEX!M35-SUM(Summary!F18:F22)","v":0.75010738583198311}]
["Boiler/Turbo-generator",{"$f":"ROUND(CAPEX800,-5)","v":65800000},null,"Waste Disposal",null,{"$f":"OPEX!M37","v":0.18116657040121523}]
["Utilities",{"$f":"ROUND(CAPEX900,-5)","v":6500000},null,"Electricity (export)",null,{"$f":"-OPEX!M42","v":-0.77545310170882531}]
["Total Installed Equipment Cost",{"$f":"SUM(B18:B25)","v":255700000},null,"Fixed Costs",null,{"$f":"OPEX!M64","v":1.3577919760224133}]
[null,null,null,"Capital Depreciation",null,{"$f":"F41/(D10*1000000)*100","v":1.8102876076544099}]
["Added Direct + Indirect Costs",{"$f":"B31-B26","v":212500000},null,"Average Income Tax",null,{"$f":"D5*DCFROR!B80/DCFROR!B81","v":1.056649164366493}]
["        (% of TCI)",{"$f":"B28/B31","v":0.45386586928662964},null,"Average Return on Investment",null,{"$f":"D5-SUM(F18:F28)","v":4.8881966671817914}]
[]
["Total Capital Investment (TCI)",{"$f":"ROUND(DCFROR!K27,-5)","v":468200000},null,"Manufacturing Costs ($/yr)"]
[null,null,null,{"$f":"D18","v":"Feedstock + Handling"},null,{"$f":"ROUND(F18*SUGMMLBS*10000,-5)","v":61200000}]
["Installed Equipment Cost/Annual Sugar lb",{"$f":"B26/(D10*1000000)","v":0.31276387924137333},null,"Sulfuric Acid",null,2100000]
["Total Capital Investment/Annual Sugar lb",{"$f":"B31/(D10*1000000)","v":0.57268693101607748},null,"Ammonia (pretreatment conditioning)",null,1500000]
[null,null,null,"Caustic",null,2200000]
["Loan Rate",{"$f":"IF(D15<0.999,DCFROR!B9,\"N/A\")","v":0.08},null,"Glucose (enzyme production)",null,7300000]
["Term (years)",{"$f":"IF(D15<0.999,DCFROR!B10,\"N/A\")","v":10},null,"Other Raw Materials",null,6100000]
["Capital Charge Factor (Computed)",{"$f":"(F41+F42+F43)/B31","v":0.1354122170012815},null,"Waste Disposal",null,1500000]
[null,null,null,"Electricity (export)",null,-6300000]
["Sugar Carbon Retention Efficiencies:",null,null,"Fixed Costs",null,11100000]
["    From Biomass (Sugar C / Biomass C)",{"$f":"IF(DCFROR!$B$35=\"Concentrated\",VLOOKUP(\"CARB307\",INDIRECT(LU_SENS),2,FALSE)/'Operating Summaries'!N42*1000,VLOOKUP(\"CARB306\",INDIRECT(LU_SENS),2,FALSE)/'Operating Summaries'!N42*1000)","v":0.53749958888443694},null,"Capital Depreciation",null,{"$f":"ROUND(DCFROR!B4/30,-5)","v":14800000}]
[null,null,null,"Average Income Tax",null,{"$f":"ROUND(F28*SUGMMLBS*10000,-5)","v":8600000}]
[null,null,null,"Average Return on Investment",null,{"$f":"ROUND(F29*SUGMMLBS*10000,-5)","v":40000000}]
[]
[null,null,null,"Specific Operating Conditions"]
[null,null,null,"Enzyme Loading (mg/g cellulose)",null,{"$f":"'Operating Summaries'!D38","v":9.9624277231080391}]
[null,null,null,"Saccharification Time (days)",null,{"$f":"VLOOKUP(\"SACHDAYS\",INDIRECT(LU_SENS),2,FALSE)","v":3.5}]
[null,null,null,"Net Electricity Export (kWh/lb)",null,{"$f":"(OPEX!E40+OPEX!E41)*OPHOURS/(SUGMMLBS)/10^6","v":0.13556872407496945}]
[null,null,null,"Product Sugar Concentration (g/L)",null,{"$f":"IF(DCFROR!B35=\"concentrated\",'Set-up'!G47,'Set-up'!C47)","v":658.17817793973893}]

{"sheet":"Set-up","index":1,"n_rows":47,"n_cols":11,"rows_kept":47,"cut":false,"hidden":false,"merged":[[20,0,20,6],[34,4,34,7],[34,0,34,3],[33,0,33,7],[3,3,3,4]]}
["FILE:","C:\\Aspentech Data\\ASPENTECH\\Aspen Plus V7.2\\biochem models\\FY17 sugar model\\BC1707A sugars.bkp",null,null," ","aspen","aspenQW"]
["*Current ASPEN model\nChange with \"Update File Name\"","C:\\Aspentech Data\\ASPENTECH\\Aspen Plus V7.2\\biochem models\\FY17 sugar model\\","BC1707A sugars",".bkp",null,{"$f":"IF(BKPNAME=aspen!C4,\"Data Matches\",\"Load Data\")","v":"Data Matches"},{"$f":"IF(BKPNAME=aspenqw!C4,\"Data Matches\",\"Load Data\")","v":"Data Matches"}]
[]
["Unit","Desired Units"]
["Type","(Defaults to SI)",null,"Mode selector from Aspen",{"$f":"VLOOKUP(\"PTmode\",INDIRECT(LU_SENS),2,FALSE)","v":2}]
["MASS-FLOW","KG/HR",null,"Pretreatment Technology:",{"$f":"IF(E5=1,D9,IF(E5=2,D10,IF(E5=3,D11)))","v":"DDA"},"Specified in Aspen model"]
["ENTHALPY-FLO","MMKCAL/HR"]
["MOLE-FLOW","KMOL/HR",null,"Pretreatment Technologies"]
["VOLUME-FLOW","L/MIN",null,"DA","Dilute Acid (DA)"]
["TEMPERATURE","C",null,"DDA","Deacetylation + Dilute Acid (DDA)"]
["PRESSURE","ATM",null,"DMR","Deacetylation + Mechanical Refining (DMR)"]
["MOLE-ENTHALP","CAL/MOL",null,null,null,null,null,null,null,null," "]
["MASS-ENTHALP","KCAL/KG"]
["MOLE-ENTROPY","CAL/MOL-K"]
["MASS-ENTROPY","KCAL/KG-K",null,"Sugar Product "]
["MOLE-DENSITY","MOL/CC",null,"Concentrated"]
["MASS-DENSITY","GM/CC",null,"Dilute"]
["POWER","KW                "]
[]
[]
["LOOKUP strings"]
["Data Set","Sheet","Start Col","Start Row","End Col","End row","Lookup String"]
["Sensitivity","aspen","C",7,"E",1000,{"$f":"B23&\"!\"&C23&D23&\":\"&E23&F23","v":"aspen!C7:E1000"}]
["Material streams","aspen2","B",9,"NW",{"$f":"COUNTA(INDIRECT(B24&\"!\"&C24&D24&\":\"&C24&65556))+D24-1","v":8},{"$f":"B24&\"!\"&C24&D24&\":\"&E24&F24","v":"aspen2!B9:NW8"}]
["Heat streams","aspenqw","B",7,"D",{"$f":"COUNTA(INDIRECT(B25&\"!\"&C25&D25&\":\"&C25&65556))+D25-1","v":119},{"$f":"B25&\"!\"&C25&D25&\":\"&E25&F25","v":"aspenqw!B7:D119"}]
["Work Streams","aspenqw","F",7,"H",{"$f":"COUNTA(INDIRECT(B26&\"!\"&C26&D26&\":\"&C26&65556))+D26-1","v":212},{"$f":"B26&\"!\"&C26&D26&\":\"&E26&F26","v":"aspenqw!F7:H212"}]
[]
["Index-Capital",null,null,null,null,null,"INDICES!b15:e40"]
["Index-Chemical",null,null,null,null,null,"INDICES!b57:e92"]
["Index-Labor",null,null,null,null,null,"INDICES!b113:e148"]
[]
[]
[]
["Sugar Product Stream Details"]
["Dilute",null,null,null,"Concentrated"]
["ASPEN stream","ID","Value","Units","ASPEN stream","ID","Value","Units"]
["CMIX.ARABINOS.A300.306A","Arabinose in product",{"$f":"VLOOKUP(A37,INDIRECT(LU_SENS),2,FALSE)","v":1907.47235},"kg/hr","CMIX.ARABINOS.A300.307","Arabinose in product",{"$f":"VLOOKUP(E37,INDIRECT(LU_SENS),2,FALSE)","v":1907.4719700000001},"kg/hr"]
["CMIX.GALACTOS.A300.306A","Galactose in product",{"$f":"VLOOKUP(A38,INDIRECT(LU_SENS),2,FALSE)","v":1120.62655},"kg/hr","CMIX.GALACTOS.A300.307","Galactose in product",{"$f":"VLOOKUP(E38,INDIRECT(LU_SENS),2,FALSE)","v":1120.62655},"kg/hr"]
["cmix.glucose.A300.306A","Glucose in product",{"$f":"VLOOKUP(A39,INDIRECT(LU_SENS),2,FALSE)","v":28043.691800000001},"kg/hr","cmix.glucose.A300.307","Glucose in product",{"$f":"VLOOKUP(E39,INDIRECT(LU_SENS),2,FALSE)","v":28043.691800000001},"kg/hr"]
["cmix.mannose.A300.306A","Mannose in product",{"$f":"VLOOKUP(A40,INDIRECT(LU_SENS),2,FALSE)","v":470.19295899999997},"kg/hr","cmix.mannose.A300.307","Mannose in product",{"$f":"VLOOKUP(E40,INDIRECT(LU_SENS),2,FALSE)","v":470.19295700000004},"kg/hr"]
["cmix.xylose.A300.306A","Xylose in product",{"$f":"VLOOKUP(A41,INDIRECT(LU_SENS),2,FALSE)","v":15494.387699999999},"kg/hr","cmix.xylose.A300.307","Xylose in product",{"$f":"VLOOKUP(E41,INDIRECT(LU_SENS),2,FALSE)","v":15494.384599999998},"kg/hr"]
[null,"Total Sugars",{"$f":"SUM(C37:C41)","v":47036.371358999997},"kg/hr",null,"Total Sugars",{"$f":"SUM(G37:G41)","v":47036.367876999997},"kg/hr"]
[]
["strm.A300.306A","total stream flow",{"$f":"VLOOKUP(A44,INDIRECT(LU_SENS),2,FALSE)","v":449348.17499999999},"kg/hr","strm.A300.307","total stream flow",{"$f":"VLOOKUP(E44,INDIRECT(LU_SENS),2,FALSE)","v":102041.92},"kg/hr"]
["den.A300.306A","total stream density",{"$f":"VLOOKUP(A45,INDIRECT(LU_SENS),2,FALSE)","v":1.04645809},"kg/L","den.A300.307","total stream density",{"$f":"VLOOKUP(E45,INDIRECT(LU_SENS),2,FALSE)","v":1.42786886},"kg/L"]
[null,"total stream volume",{"$f":"C44/C45","v":429399.11239063571},"L/hr",null,"total stream volume",{"$f":"G44/G45","v":71464.490093298897},"L/hr"]
[null,"Sugar concentration",{"$f":"C42/C46*1000","v":109.53998273804015},"g/L",null,"Sugar concentration",{"$f":"G42/G46*1000","v":658.17817793973893},"g/L"]

{"sheet":"DCFROR","index":2,"n_rows":125,"n_cols":59,"rows_kept":125,"cut":false,"hidden":false,"merged":[]}
[null,"Based on DOE targeting assumptions",null,1,null,null,"Total Capital Investment",null,null,null,null,null,null,null,null,null,"Total Capital Investment (Rounded Table)"]
[null,null,null,null,null,null,"Process Area",null,null,"Purchased Cost","Installed Cost",null,null,null,null,null,"Process Area",null,null,"Purchased Cost","Installed Cost"]
["Assumptions","Value",null,"Land Requirement",null,null,"Area 100: Feedstock handling*",null,null,{"$f":"CAPEX!V26","v":15579953.471260065},{"$f":"CAPEX!W26","v":26485920.901142105},null,null,null,null,null,{"$f":"G3","v":"Area 100: Feedstock handling*"},null,null,{"$f":"ROUND(J3,-5)","v":15600000},{"$f":"ROUND(K3,-5)","v":26500000}]
["Fixed Capital Investment",{"$f":"K24*D1","v":444188308.05924678},null,132,"Acres",null,"Area 200: Pretreatment",null,null,{"$f":"CAPEX!V49+CAPEX!V62+CAPEX!V63","v":35233514.595754579},{"$f":"SUM(CAPEX!W49:W51)+CAPEX!W62+CAPEX!W63","v":53573643.389433913},null,null,null,null,null,{"$f":"G4","v":"Area 200: Pretreatment"},null,null,{"$f":"ROUND(J4,-5)","v":35200000},{"$f":"ROUND(K4,-5)","v":53600000}]
["   General Plant",{"$f":"B4-B6","v":378426809.08548146},null,14000,"/acre",null,"Area 200: Neutralization/Supporting Equipment",null,null,{"$f":"CAPEX!V65-J4","v":1129321.0855833367},{"$f":"CAPEX!W65-CAPEXpt","v":2262849.4647867978},"Area 200 Total",{"$f":"CAPEXpt+CAPEXnc","v":55836492.854220711},null,null,null,"Area 200: Neutralization/Supporting Equipment",null,null,1100000,2300000]
["   Steam Plant",{"$f":"CAPEX800*D1","v":65761498.973765336},null,null,null,null,"Area 300: Enzymatic hydrolysis/conditioning",null,null,{"$f":"CAPEX!V79","v":32051920.741034232},{"$f":"CAPEX!W79","v":57539925.119774505},null,null,null,null,null,"Area 300: Enzymatic hydrolysis/conditioning",null,null,32100000,57500000]
[null,null,null,null,null,null,"Area 400: Enzyme Production",null,null,{"$f":"CAPEX!V101","v":7145344.5132549722},{"$f":"CAPEX!W101","v":12203876.668719584},null,null,null,null,null,"Area 400: Enzyme Production",null,null,7100000,12200000]
["Equity",0.4,null,null,null,null,"Area 500: Recovery + Upgrading (sugar model N/A)",null,null,0,0,"ISBL Total",{"$f":"SUM(K4:K8)","v":125580294.6427148},null,null,null,"Area 500: Recovery + Upgrading (sugar model N/A)",null,null,0,0]
["   Loan Interest",0.08,null,null,null,null,"Area 600: Wastewater",null,null,{"$f":"CAPEX!V123","v":32979586.225147475},{"$f":"CAPEX!W123","v":46604256.091881916},null,null,null,null,null,"Area 600: Wastewater",null,null,33000000,46600000]
["   Loan Term, years",10,null,null,null,null,"Area 700: Storage",null,null,{"$f":"CAPEX!V142","v":6448792.0701444419},{"$f":"CAPEX!W142","v":11162631.765767816},null,null,null,null,null,"Area 700: Storage",null,null,6400000,11200000]
["   Annual Loan Payment",{"$f":"-PMT(B9,B10,FCI*(1-B8))","v":39718293.861173138},null,null,null,null,"Area 800: Boiler",null,null,{"$f":"CAPEX!V165","v":36341182.945046239},{"$f":"CAPEX!W165","v":65761498.973765336},null,null,null,null,null,"Area 800: Boiler",null,null,36300000,65800000]
["Periodic expenses",null,"No. Bags",4320,null,null,"Area 900: Utilities",null,null,{"$f":"CAPEX!V177","v":3725741.1061000503},{"$f":"CAPEX!W177","v":6532459.5004241941},null,null,null,null,null,"Area 900: Utilities",null,null,3700000,6500000]
["   Baghouse Bags (5 yr life, Ryton MOC)",{"$f":"(D12*D13)*VLOOKUP(B34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(D14,INDIRECT(IX_CAP),4,FALSE)","v":511168.57509627729},"Bag Cost",80,null,null,"Totals (Excl. Area 100)",null,null,{"$f":"SUM(J4:J12)","v":155055403.28206533},{"$f":"SUM(K4:K12)","v":255641140.97455409},null,null,null,null,null,"Totals (Excl. Area 100)",null,null,155100000,255600000]
[null,null,"Quote year",1998,null,null,"   Warehouse",null,0.04,"of ISBL",{"$f":"I14*ISBL","v":5023211.7857085923},null,null,null,null,null,"   Warehouse",null,0.04,"of ISBL",5000000]
[null,null,null,null,null,null,"   Site Development",null,0.09,"of ISBL",{"$f":"I15*ISBL","v":11302226.517844331},null,null,null,null,null,"   Site Development",null,0.09,"of ISBL",11300000]
["Working Capital (% of FCI)",0.05,null,null,null,null,"   Additional Piping",null,4.4999999999999998E-2,"of ISBL",{"$f":"I16*ISBL","v":5651113.2589221653},null," ",null,null,null,"   Additional Piping",null,4.4999999999999998E-2,"of ISBL",5700000]
["Salvage Value",null,null,null,null,null,"Total Direct Costs (TDC)",null,null,null,{"$f":"SUM(K13:K16)","v":277617692.53702921},null,null,null,null,null,"Total Direct Costs (TDC)",null,null,null,277600000]
["   General Plant",0,"Not permitted since 2002",null,null,null,"   Prorateable Expenses",null,0.1,"of TDC",{"$f":"I18*K17","v":27761769.253702924},null,null,null,null,null,"   Prorateable Expenses",null,0.1,"of TDC",27800000]
["   Steam Plant",0,"Not permitted since 2002",null,null,null,"   Field Expenses",null,0.1,"of TDC",{"$f":"I19*K17","v":27761769.253702924},null,null,null,null,null,"   Field Expenses",null,0.1,"of TDC",27800000]
["Depreciation Period (Years)","MACR (IRS publication 946, Table A1, Page 76.  http://www.irs.gov/pub/irs-pdf/p946.pdf )",null,null,null,null,"   Home Office & Construction Fee",null,0.2,"of TDC",{"$f":"I20*K17","v":55523538.507405847},null,null,null,null,null,"   Home Office & Construction Fee",null,0.2,"of TDC",55500000]
["   General Plant",7,"IRS Pub 946",null,null,null,"   Project Contingency",null,0.1,"of TDC",{"$f":"I21*K17","v":27761769.253702924},null,null,null,null,null,"   Project Contingency",null,0.1,"of TDC",27800000]
["   Steam/Electricity System",20,"IRS Pub 946",null,null,null,"   Other Costs (Start-Up, Permits, etc.)",null,0.1,"of TDC",{"$f":"I22*K17","v":27761769.253702924},null,null,null,null,null,"   Other Costs (Start-Up, Permits, etc.)",null,0.1,"of TDC",27800000]
["Construction Period (Years)",3,null,null,null,null,"Total Indirect Costs",null,null,null,{"$f":"SUM(K18:K22)","v":166570615.52221757},null,null,null,null,null,"Total Indirect Costs",null,null,null,166600000]
["   % Spent in Year -2",0.08,null,null,null,null,"Fixed Capital Investment (FCI)",null,null,null,{"$f":"K17+K23","v":444188308.05924678},null,null,null,null,null,"Fixed Capital Investment (FCI)",null,null,null,{"$f":"ROUND(K24,-5)","v":444200000}]
["   % Spent in Year -1",0.6,null,null,null,null,"   Land",null,null,null,{"$f":"D4*D5","v":1848000},null,null,null,null,null,"   Land",null,null,null,{"$f":"ROUND(K25,-5)","v":1800000}]
["   % Spent in Year 0",{"$f":"1-SUM(B24:B25)","v":0.32000000000000006},null,null,null,null,"   Working Capital",null,0.05,"of FCI",{"$f":"I26*K24","v":22209415.402962342},null,null,null,null,null,"   Working Capital",null,0.05,"of FCI",{"$f":"ROUND(K26,-5)","v":22200000}]
["Start-up Time (Years)",0.5,null," ",null,null,"Total Capital Investment (TCI)",null,null,null,{"$f":"FCI+K26+K25","v":468245723.46220911},null,null,null,null,null,"Total Capital Investment (TCI)",null,null,null,{"$f":"ROUND(K27,-5)","v":468200000}]
["  Sugar production/Feedstock use (% of Normal)",0.5]
["  Variable Costs (% of Normal)",0.75,null,null,null,null,"Lang Factor (FCI/Purchased Equip Cost)",null,null,null,{"$f":"(FCI-J9*1.6)/(J13-CAPEX600)","v":3.6091916059919811},null,null,null,null,null,"Lang Factor (TCI/Purchased Equip Cost)",null,null,null,{"$f":"K29","v":3.6091916059919811}]
["  Fixed Cost (% of Normal)",1,null,null,null,null,"TCI per annual lbs",null,null,null,{"$f":"TEXT(Summary!B34,\"$#.##\") & \"/lb\"","v":"$.57/lb"},null,null,null,null,null,"TCI per annual lbs",null,null,null,{"$f":"K30","v":"$.57/lb"}]
["Discount Rate (Internal Rate of Return [IRR])",0.1,"Short et. al"]
["Income Tax Rate",0.35,null,null,null,null,{"$f":"DCFROR!$B$34&\" Dollars\"","v":"2014 Dollars"},null,null,null,null,null,null,null,null,null,{"$f":"DCFROR!$B$34&\" Dollars\"","v":"2014 Dollars"}]
["Total Sugar Production Rate (MM lb/yr)",{"$f":"SUGMMLBS","v":817.54964997945081},"ASPEN",null,null,null,"*Feedstock Handling not included in this calculation",null,null,null,null,null,null,null,null,null,"*Feedstock Handling not included in this calculation"]
["Cost Year for Analysis",2014]
["Select sugar basis (concentrated or dilute):","Concentrated"]
["Minimum Sugar Selling Price ($/lb)",0.1835256297495049,"Manipulated Value",null,null,null,null,null,null,"Delta-T factor",{"$f":"SUM(K4:K8,CAPEX700,CAPEX900)/SUM(J4:J8,J10,J12)","v":1.6711494414492121}]
["Minimum Sugar Selling Price ($/kg)",{"$f":"B36*2.205","v":0.40467401359765831}]
["Net Present Value",{"$f":"E72","v":0},"Targeted Value"]
[]
["DCFROR Worksheet"]
["Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fixed Capital Investment",null,{"$f":"FCI*B24*B8","v":14214025.857895896},{"$f":"FCI*B25*B8","v":106605193.93421923},{"$f":"FCI*B26*B8","v":56856103.431583598}]
["Land",null,{"$f":"K25","v":1848000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-C43","v":-1848000}]
["Working Capital"," ",null,null,{"$f":"B16*B4","v":22209415.402962342},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-E44","v":-22209415.402962342}]
["Loan Payment",null,null,null,null,{"$f":"B11","v":39718293.861173138},{"$f":"IF($B$10>1,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>2,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>3,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>4,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>5,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>6,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>7,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>8,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>9,$B$11,0)","v":39718293.861173138},{"$f":"IF($B$10>10,$B$11,0)","v":0},{"$f":"IF($B$10>11,$B$11,0)","v":0},{"$f":"IF($B$10>12,$B$11,0)","v":0},{"$f":"IF($B$10>13,$B$11,0)","v":0},{"$f":"IF($B$10>14,$B$11,0)","v":0},{"$f":"IF($B$10>15,$B$11,0)","v":0},{"$f":"IF($B$10>16,$B$11,0)","v":0},{"$f":"IF($B$10>17,$B$11,0)","v":0},{"$f":"IF($B$10>18,$B$11,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B$10>19,$B$11,0)","v":0}]
["   Loan Interest Payment",null,{"$f":"$B$9*C47","v":1705683.1029475075},{"$f":"$B$9*D47","v":14498306.375053814},{"$f":"$B$9*E47","v":21321038.786843844},{"$f":"B4*(1-B8)*B9","v":21321038.786843844},{"$f":"$B$9*F47","v":19849258.3808975},18259735.542475447,16543050.876979632,14689031.438244149,12686690.444409832,10524162.171068769,8188631.6358604198,5666258.6578354016,2942095.8415683825,1.9371509552001954E-9,2.0921230316162109E-9,2.2594928741455076E-9,2.440252304077148E-9,2.6354724884033201E-9,2.8463102874755855E-9,3.0740151104736329E-9,3.3199363193115233E-9,3.585531224856445E-9,3.8723737228449607E-9,4.1821636206725569E-9,4.5167367103263619E-9,4.8780756471524705E-9,5.2683216989246681E-9,5.6897874348386422E-9,6.1449704296257345E-9,6.6365680639957923E-9,7.1674935091154558E-9,7.7408929898446923E-9,{"$f":"$B$9*X47","v":3.8723737228449607E-9}]
["   Loan Principal",null,{"$f":"FCI*(1-B8)*B24","v":21321038.786843844},{"$f":"FCI*(1-B8)*B25+C47","v":181228829.68817267},{"$f":"FCI*(1-B8)*B26+D47","v":266512984.83554804},{"$f":"FCI*(1-B8)-F45+F46","v":248115729.76121873},{"$f":"F47-G45+G46","v":228246694.28094307},206788135.9622454,183612892.97805187,158583630.55512291,131552027.13835961,102357895.44825524,70828233.222942516,36776198.01960478,2.4214386940002441E-8,2.6151537895202635E-8,2.8243660926818847E-8,3.0503153800964352E-8,3.2943406105041498E-8,3.557887859344482E-8,3.8425188880920408E-8,4.1499203991394038E-8,4.4819140310705559E-8,4.8404671535562005E-8,{"$f":"X47-Y45+Y46","v":5.2277045258406965E-8},5.6459208879079522E-8,6.097594558940588E-8,6.5854021236558354E-8,7.1122342935483029E-8,7.6812130370321675E-8,8.2957100799947403E-8,8.9593668863943194E-8,9.6761162373058649E-8,1.0450205536290334E-7,{"$f":"X47-AI45+AI46","v":5.2277045258406965E-8}]
["   Sugar Sales"," "," "," "," ",{"$f":"($B$33*$B$36*1000000)*(1-B27)+($B$33*$B$36*1000000)*B27*B28","v":112530985.77297452},{"$f":"$B$33*$B$36*1000000","v":150041314.36396602},150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602,150041314.36396602]
["   Co-Product Credit"," "," "," "," ",{"$f":"(OPEX!$L$42*1000000)*(1-B27)+(OPEX!$L$42*1000000)*B27*B28","v":4754785.5890814718},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951},{"$f":"OPEX!$L$42*1000000","v":6339714.1187752951}]
["Total Annual Sales",null,null,null,null,{"$f":"F48+F49","v":117285771.36205599},156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,{"$f":"Y48+Y49","v":156381028.48274133},156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,156381028.48274133,{"$f":"AI48+AI49","v":156381028.48274133}]
["Annual Manufacturing Cost"]
["   Feedstock",null,null,null,null,{"$f":"(OPEX!$L$12*1000000)*(1-B27)+(OPEX!$L$12*1000000)*(B27)*B28","v":45878043.295613393},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188},{"$f":"OPEX!$L$12*1000000","v":61170724.394151188}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
["   Baghouse Bags",null,null,null,null,{"$f":"B13","v":511168.57509627729},null,null,null,null,{"$f":"B13","v":511168.57509627729},null,null,null,null,{"$f":"B13","v":511168.57509627729},null,null,null,null,{"$f":"B13","v":511168.57509627729},null,null,null,null,{"$f":"U53","v":511168.57509627729},null,null,null,null,{"$f":"Z53","v":511168.57509627729}]
["   Other Variable Costs",null,null,null,null,{"$f":"((SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000)*(1-B27)+((SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000)*B27*B29","v":18119162.471837755},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863},{"$f":"(SUM(OPEX!$L$13:$L$34)+OPEX!$L$37)*1000000","v":20707614.253528863}]
["   Fixed Operating Costs",null,null,null,null,{"$f":"(OPEX!$L$64*1000000)*(1-B27)+(OPEX!$L$64*1000000)*B27*B30","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031},{"$f":"OPEX!$L$64*1000000","v":11100623.54742031}]
["Total Product Cost",null,null,null,null,{"$f":"SUM(F52:F55)","v":75608997.88996774},92978962.195100352,92978962.195100352,92978962.195100352,92978962.195100352,93490130.770196632,92978962.195100352,92978962.195100352,92978962.195100352,92978962.195100352,93490130.770196632,92978962.195100352,92978962.195100352,92978962.195100352,92978962.195100352,93490130.770196632,92978962.195100352,92978962.195100352,92978962.195100352,{"$f":"SUM(Y52:Y55)","v":92978962.195100352},93490130.770196632,92978962.195100352,92978962.195100352,92978962.195100352,92978962.195100352,93490130.770196632,92978962.195100352,92978962.195100352,92978962.195100352,{"$f":"SUM(AI52:AI55)","v":92978962.195100352}]
["Annual Depreciation"]
["General Plant Writedown",null,null,null,null,0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,4.4600000000000001E-2]
["     Depreciation Charge",null,null,null,null,{"$f":"$B$5*F58","v":54077191.0183153},{"$f":"$B$5*G58","v":92676725.545034409},66186848.90905071,47265508.454776637,33793514.051333494,33755671.370424949,33793514.051333494,16877835.685212474]
["     Remaining Value",null,null,null,null,{"$f":"$B$5-$B$18-F59","v":324349618.06716615},{"$f":"F60-G59","v":231672892.52213174},165486043.61308104,118220535.15830439,84427021.106970906,50671349.736545958,16877835.685212463,0]
["Steam Plant Writedown",null,null,null,null,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2]
["     Depreciation Charge",null,null,null,null,{"$f":"$B$6*F61","v":2466056.2115162001},4747322.61091612,4390895.2864783108,4062087.7916094847,3756954.4363712138,3475495.220763498,3214422.0698376498,2973734.9835936688,2934278.0842094091,2933620.4692196716,2934278.0842094091,2933620.4692196716,2934278.0842094091,2933620.4692196716,2934278.0842094091,2933620.4692196716,2934278.0842094091,2933620.4692196716,2934278.0842094091,2933620.4692196716,1467139.0421047045]
["     Remaining Value",null,null,null,null,{"$f":"B6-B19-F62","v":63295442.762249134},{"$f":"F63-G62","v":58548120.151333012},{"$f":"G63-H62","v":54157224.864854701},50095137.073245212,46338182.636873998,42862687.416110501,39648265.346272849,36674530.362679183,33740252.278469771,30806631.809250101,27872353.725040693,24938733.255821019,22004455.171611611,19070834.702391937,16136556.618182529,13202936.148962857,{"$f":"U63-V62","v":10268658.064753449},{"$f":"V63-W62","v":7335037.595533777},{"$f":"W63-X62","v":4400759.5113243684},{"$f":"X63-Y62","v":1467139.0421046969},{"$f":"Y63-Z62","v":-7.6834112405776978E-9}]
["Net Revenue",null,null,null,null,{"$f":"F50-F56-F59-F62-F46","v":-36187512.544587098},{"$f":"G50-G56-G59-G62-G46","v":-53871240.249207057},-25435413.450363494,-4468580.8357247803,11162566.361692116,12973040.676946416,15869967.995401062,35361863.982974403,54801529.54559616,57526349.976852924,59956619.628335282,60468445.818421304,60467788.203431562,60468445.818421304,60467788.203431562,59957277.243325025,60467788.203431562,60468445.818421304,60467788.203431562,60468445.818421297,61423758.670439981,63402066.287640966,63402066.287640966,63402066.287640966,63402066.287640966,62890897.712544687,63402066.287640966,63402066.287640966,63402066.287640966,63402066.287640966]
["Losses Forward",null,null,null,null,null,{"$f":"IF(F66<0,F66,0)","v":-36187512.544587098},{"$f":"IF(G66<0,G66,0)","v":-90058752.793794155},-115494166.24415764,-119962747.07988243,-108800180.71819031,-95827140.041243896,-79957172.045842826,-44595308.062868424,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X66<0,X66,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(X66<0,X66,0)","v":0}]
["Taxable Income",null,null,null,null,{"$f":"F64+F65","v":-36187512.544587098},{"$f":"G64+G65","v":-90058752.793794155},-115494166.24415764,-119962747.07988243,-108800180.71819031,-95827140.041243896,-79957172.045842826,-44595308.062868424,{"$f":"N64+N65","v":10206221.482727736},57526349.976852924,59956619.628335282,60468445.818421304,60467788.203431562,60468445.818421304,60467788.203431562,59957277.243325025,60467788.203431562,60468445.818421304,60467788.203431562,{"$f":"Y64+Y65","v":60468445.818421297},61423758.670439981,63402066.287640966,63402066.287640966,63402066.287640966,63402066.287640966,62890897.712544687,63402066.287640966,63402066.287640966,63402066.287640966,{"$f":"AI64+AI65","v":63402066.287640966}]
["Income Tax",null,null,null,null,{"$f":"IF(F66*($B$32)<0,0,F66*$B$32)","v":0},0,0,0,0,0,0,0,3572177.5189547073,20134222.491898522,20984816.869917348,21163956.036447454,21163725.871201046,21163956.036447454,21163725.871201046,20985047.035163756,21163725.871201046,21163956.036447454,21163725.871201046,{"$f":"IF(Y66*($B$32)<0,0,Y66*$B$32)","v":21163956.036447454},21498315.534653991,22190723.200674336,22190723.200674336,22190723.200674336,22190723.200674336,22011814.199390639,22190723.200674336,22190723.200674336,22190723.200674336,{"$f":"IF(AI66*($B$32)<0,0,AI66*$B$32)","v":22190723.200674336}]
["Annual Cash Income",null,null,null,null,{"$f":"F50-F56-F67-F45","v":1958479.6109151095},23683772.426467836,23683772.426467836,23683772.426467836,23683772.426467836,23172603.851371557,23683772.426467836,23683772.426467836,20111594.907513127,3549549.9345693141,41906080.842627347,42238110.251193523,42238340.416439928,42238110.251193523,42238340.416439928,41905850.677380934,42238340.416439928,42238110.251193523,42238340.416439928,42238110.251193523,41392582.177890703,41211343.086966634,41211343.086966634,41211343.086966634,41211343.086966634,40879083.51315406,41211343.086966634,41211343.086966634,41211343.086966634,41211343.086966634]
["Discount Factor",null,{"$f":"1/(1+$B$31)^C41","v":1.2100000000000002},1.1000000000000001,1,0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,{"$f":"1/(1+$B$31)^Y41","v":0.14864362802414349},0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,{"$f":"1/(1+$B$31)^AH41","v":6.3039408631284766E-2},{"$f":"1/(1+$B$31)^AI41","v":5.7308553301167964E-2}]
["Annual Present Value",{"$f":"SUM(F70:AI70)","v":253720640.13130179},null,null,null,{"$f":"F69*F68","v":1780436.0099228267},{"$f":"G69*G68","v":19573365.641708951},17793968.765189953,16176335.241081778,14705759.310074341,13080330.765562996,12153520.090970527,11048654.628155025,8529279.5019485075,1368505.1577682316,14687825.686514925,13458363.607877987,12234942.677835142,11122614.551965276,10111522.874243917,9119934.0674694236,8356630.4745817492,7596895.3978316188,6906306.1773402859,{"$f":"Y69*Y68","v":6278425.9486211725},5593403.262008342,5062647.5637970446,4602406.8761791317,4184006.2510719383,3803642.0464290334,3429978.0158273783,3143505.8234950686,2857732.5668136985,2597938.6971033621,{"$f":"AI69*AI68","v":2361762.451912147}]
["Total Capital Investment + Interest",null,{"$f":"(C42+C43+C46)*C69","v":21498927.842620522},{"$f":"(D42+D46)*D69","v":133213850.34020035},{"$f":"(E42+E46+E44)*E69","v":100386557.62138979},null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI42+AI46+AI44+AI43)*AI69","v":-1378695.6729090062}]
["Net Present Worth",null,null,null,{"$f":"B70-SUM(B71:AI71)","v":0}]
[]
[null,null,null,null,null,null," "]
[null,null,null,null,null,"If taxable income < 0, tax = $0"]
[null,null,null,null,null,"Loan Interest subtracted from taxable income."]
[null,null,null,null,null,"Loan payment subtracted from annual cash income"]
[null,null,null,null,null,"Interest on construction loan added to investment"]
[null,null,null,null,null,null," "]
["NPV of Income Tax",{"$f":"SUM(F80:AI80)","v":79472315.333465129},null,null,null,{"$f":"F67*F69","v":0},0,0,0,0,0,0,0,1514951.9781924225,7762614.3696326138,7355050.2946402347,6743488.6178792892,6130377.5273987437,5573131.0891564358,5066427.7085940009,4566957.6507783066,4187130.3376809927,3806523.5224072365,3460438.2956041247,{"$f":"Y67*Y69","v":3145887.2086010217},2905079.6522534303,2726040.9958907156,2478219.0871733776,2252926.4428848894,2048114.9480771713,1846911.2392916644,1692656.9818819596,1538779.0744381449,1398890.0676710408,{"$f":"AI67*AI69","v":1271718.2433373097}]
["NPV of Product Income",{"$f":"SUM(F81:AI81)","v":1380326338.3045297},null,null,null,{"$f":"F48*F69","v":102300896.15724955},{"$f":"G48*G69","v":124001086.25121157},112728260.22837414,102480236.57124922,93163851.428408369,84694410.389462158,76994918.535874665,69995380.48715879,63632164.079235263,57847421.89021387,52588565.354739875,47807786.686127163,43461624.260115601,39510567.509195991,35918697.735632718,32653361.577847924,29684874.161679931,26986249.237890843,24532953.852628034,22302685.320570942,20275168.47324631,18431971.339314822,16756337.581195293,15233034.164722996,13848212.877020901,12589284.433655364,11444804.030595785,10404367.300541623,9458515.7277651094,8598650.6616046447,null,{"$f":"SUM(C81:AI81)","v":1380326338.3045297}]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]

{"sheet":"OPEX","index":3,"n_rows":67,"n_cols":14,"rows_kept":67,"cut":false,"hidden":false,"merged":[[60,0,60,12],[45,0,45,12],[38,0,38,12],[35,0,35,12],[10,0,10,12]]}
["Sugar Stream",{"$f":"DCFROR!B35","v":"Concentrated"}]
["Sugar Production Rate (kg/hr)",{"$f":"IF(DCFROR!$B$35=\"Concentrated\",'Set-up'!G42,'Set-up'!C42)","v":47036.367876999997}]
["Total Sugar Rate (MM lbs/yr)",{"$f":"SUGRATE*OPHOURS*2.20462/(1000000)","v":817.54964997945081},null,"Feedstock Dry Tons/yr",{"$f":"E12*2.20462*(1-$M$7)*B7/2000","v":724217.6731865576}]
[" "," ",null,"lb Sugar/ton",{"$f":"B3*1000000/E3","v":1128.8728240809596}]
["Operating Cost Analysis"]
[]
["Operating Hours/Yr",{"$f":"D7*(365*24)","v":7884},"On stream time",0.9,null,null,null,"Feedstock cost",84.45,"/dry US ton",null,"Feedstock moisture",{"$f":"'Operating Summaries'!D3","v":0.19999999903999999}]
[]
["Variable Operating Costs",null,null,null,{"$f":"E14/(E12/0.8)*1000","v":10.879999990784002}]
[null,null,"Raw Material","Stream No.","kg/hr","lb/hr","Quoted Price (cents / ton)","Year of Price Quote",{"$f":"costyear & \" Cost ($ / ton)\"","v":"2014 Cost ($ / ton)"},{"$f":"costyear & \" Cost ($/lb)\"","v":"2014 Cost ($/lb)"},"$/hour",{"$f":"\"MM$/yr (\"&costyear&\")\"","v":"MM$/yr (2014)"},{"$f":"\"Cents/lbs Sugar (\"&costyear&\")\"","v":"Cents/lbs Sugar (2014)"},"Cost reference"]
["Raw Materials"]
["NONE",null,"Feedstock","STRM.101",{"$f":"IFERROR(VLOOKUP(D12,INDIRECT(LU_SENS),2,FALSE),0)","v":104166.667},{"$f":"E12*2.205","v":229687.50073500001},{"$f":"I7*100*(1-$M$7)","v":6756.0000081072003},2014,{"$f":"G12*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H12,INDIRECT(IX_CHEM),4,FALSE)/100","v":67.560000081072005},{"$f":"I12/2000","v":3.3780000040536003E-2},{"$f":"F12*J12","v":7758.8437841389132},{"$f":"($K12*$B$7/1000000)","v":61.170724394151186},{"$f":"(L12*100)/$B$3","v":7.4822029947280528},"Set in Cell I7"]
["A200","Pretreatment","Sulfuric Acid, 93%","STRM.710",2240.2392799999998,4939.7276124,9000,2009,{"$f":"G13*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H13,INDIRECT(IX_CHEM),4,FALSE)/100","v":107.82376502002671},{"$f":"I13/2000","v":5.3911882510013359E-2},266.31001467117761,{"$f":"($K13*$B$7/1000000)","v":2.0995881556675644},{"$f":"(L13*100)/$B$3","v":0.25681475806641685},"Basic Chemical, Omaha via HGI"]
[null,"Deacetylation","Caustic (as pure)","STRM.A200.2",{"$f":"IFERROR(VLOOKUP(D14,INDIRECT(LU_SENS),2,FALSE),0)","v":1416.6666700000001},{"$f":"E14*2.205","v":3123.75000735},15000,2009,{"$f":"G14*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H14,INDIRECT(IX_CHEM),4,FALSE)/100","v":179.70627503337786},{"$f":"I14/2000","v":8.9853137516688927E-2},{"$f":"F14*J14","v":280.67873897817759},2.2128711781039523,{"$f":"(L14*100)/$B$3","v":0.27067116696332422}]
[null,"Pretreatment","Ammonia","STRM.A200.273",309.80533700000001,683.12076808500001,45000,2009,{"$f":"G15*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H15,INDIRECT(IX_CHEM),4,FALSE)/100","v":539.11882510013356},0.26955941255006677,184.141632945743,1.4517726341442376,0.17757608167048056,"Terra Industries via HGI, anhydrous, delivery to Iowa"]
["A300","NA (fermentation only)","Corn Steep Liquor","STRM.A700.CSL-A300",1.8015279999999999E-3,3.9723692399999998E-3,5700,2009,{"$f":"G16*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H16,INDIRECT(IX_CHEM),4,FALSE)/100","v":68.288384512683578},3.4144192256341792E-2,1.3563333904373831E-4,1.0693332450208329E-6,1.3079734607527636E-7,"Corn Products via HGI"]
[null,"NA (fermentation only)","Diammonium Phosph","STRM.755",0,0,99000,2009,{"$f":"G17*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H17,INDIRECT(IX_CHEM),4,FALSE)/100","v":1186.0614152202938},0.59303070761014687,0,0,0,"Ronas Chemicals via HGI"]
[null,"NA (fermentation only)","Corn oil","STRM.A300.309A",{"$f":"IFERROR(VLOOKUP(D18,INDIRECT(LU_SENS),2,FALSE),0)","v":0},{"$f":"E18*2.205","v":0},{"$f":"134000*2000/2205","v":121541.95011337868},2011,{"$f":"G18*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H18,INDIRECT(IX_CHEM),4,FALSE)/100","v":1297.8616807029568},{"$f":"I18/2000","v":0.64893084035147841},{"$f":"F18*J18","v":0},{"$f":"($K18*$B$7/1000000)","v":0},{"$f":"(L18*100)/$B$3","v":0},"SRI CEH"]
[null,"SLS Clarification","Flocculant","STRM.A700.FLOC-I",{"$f":"IFERROR(VLOOKUP(D19,INDIRECT(LU_SENS),2,FALSE),0)","v":158.354547},{"$f":"E19*2.205","v":349.17177613500002},200000,2011,{"$f":"G19*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H19,INDIRECT(IX_CHEM),4,FALSE)/100","v":2135.6604522015073},{"$f":"I19/2000","v":1.0678302261007537},{"$f":"F19*J19","v":372.85617665823884},{"$f":"($K19*$B$7/1000000)","v":2.9395980967735551},{"$f":"(L19*100)/$B$3","v":0.35956202743740912}]
[null,"NA (fermentation only)","Sorbitol","SORBIT",0,0,113000,2009,{"$f":"G20*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H20,INDIRECT(IX_CHEM),4,FALSE)/100","v":1353.7872719181132},0.67689363595905661,0,0,0,"Coast Southwest via HGI"]
["A400",null,"Purchased Enzyme","CCIS.ENZYME.750",1.0000000000000001E-5,2.2050000000000004E-5,0,{"$f":"DCFROR!$B$34","v":2014},{"$f":"G21*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H21,INDIRECT(IX_CHEM),4,FALSE)/100","v":0},0,0,0,0,"Set in Cell G21"]
[null,null,"Glucose","CMIX.GLUCOSE.A400.401",1208.9826800000001,2665.8068094,58220,2009,{"$f":"G22*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H22,INDIRECT(IX_CHEM),4,FALSE)/100","v":697.49995549621713},0.34874997774810856,929.70006545900628,7.3297553160788054,0.89655170377273585,"USDA"]
[null,null,"Corn Steep Liquor","STRM.A700.CSL-A400",82.246534999999994,181.353609675,{"$f":"G16","v":5700},{"$f":"H16","v":2009},{"$f":"G23*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H23,INDIRECT(IX_CHEM),4,FALSE)/100","v":68.288384512683578},3.4144192256341792E-2,6.1921725151247671,4.8819088109243659E-2,5.9713912311589561E-3,{"$f":"N16","v":"Corn Products via HGI"}]
[null,null,"Corn oil","STRM.A400.444",{"$f":"IFERROR(VLOOKUP(D24,INDIRECT(LU_SENS),2,FALSE),0)","v":6.6789695399999998},{"$f":"E24*2.205","v":14.727127835699999},{"$f":"134000*2000/2205","v":121541.95011337868},2011,{"$f":"G24*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H24,INDIRECT(IX_CHEM),4,FALSE)/100","v":1297.8616807029568},{"$f":"I24/2000","v":0.64893084035147841},{"$f":"F24*J24","v":9.5568874423844505},{"$f":"($K24*$B$7/1000000)","v":7.5346500595759008E-2},{"$f":"(L24*100)/$B$3","v":9.21613758842082E-3},"SRI CEH"]
[null,null,"Ammonia","STRM.A700.NH3-A400",57.48656660000001,126.75787935300002,{"$f":"G15","v":45000},{"$f":"H15","v":2009},{"$f":"G25*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H25,INDIRECT(IX_CHEM),4,FALSE)/100","v":539.11882510013356},0.26955941255006677,34.16877949448692,0.26938665753453489,3.2950495121771006E-2,{"$f":"N15","v":"Terra Industries via HGI, anhydrous, delivery to Iowa"}]
[null,null,"Host nutrients","STRM.A400.440",33.676061599999997,74.255715827999992,74530,2007,{"$f":"G26*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H26,INDIRECT(IX_CHEM),4,FALSE)/100","v":986.89011313330047},0.49344505656665022,36.641115897144559,0.28887855773308768,3.5334680620357266E-2,"SRI CEH"]
[null,null,"Sulfur Dioxide","STRM.A400.442",{"$f":"IFERROR(VLOOKUP(D27,INDIRECT(LU_SENS),2,FALSE),0)","v":8.2077483900000008},{"$f":"E27*2.205","v":18.098085199950003},25400,2005,{"$f":"G27*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H27,INDIRECT(IX_CHEM),4,FALSE)/100","v":365.06567004805123},{"$f":"I27/2000","v":0.18253283502402562},{"$f":"F27*J27","v":3.3034948000532336},{"$f":"($K27*$B$7/1000000)","v":2.6044753003619695E-2},{"$f":"(L27*100)/$B$3","v":3.1857090274913986E-3},"SRI CEH"]
["A600",null,"Ammonia/urea","WWT subcontract",{"$f":"'Operating Summaries'!F37*17/14","v":314.78259848067984},694.09562964989902,45000,2009,{"$f":"G28*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H28,INDIRECT(IX_CHEM),4,FALSE)/100","v":539.11882510013356},{"$f":"I28/2000","v":0.26955941255006677},{"$f":"F28*J28","v":187.10001018199549},1.4750964802748523,{"$f":"(L28*100)/$B$3","v":0.18042897826595963},{"$f":"N22","v":"USDA"}]
[null,null,"Polymer","WWT subcontract",{"$f":"'Operating Summaries'!F38","v":1.7182964339999998},3.7888436369699998,496125,2011,{"$f":"G29*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H29,INDIRECT(IX_CHEM),4,FALSE)/100","v":5297.7727092423638},{"$f":"I29/2000","v":2.6488863546211818},{"$f":"F29*J29","v":10.036216209763124},7.9125528597772471E-2,{"$f":"(L29*100)/$B$3","v":9.6783759371386561E-3},"Brown and Caldwell"]
["A800",null,"Boiler Chems","STRM.A900.921",{"$f":"IFERROR(VLOOKUP(D30,INDIRECT(LU_SENS),2,FALSE),0)","v":0.20569389099999999},0.453555029655,280000,1991,{"$f":"G30*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H30,INDIRECT(IX_CHEM),4,FALSE)/100","v":6001.2738853503197},{"$f":"I30/2000","v":3.0006369426751598},{"$f":"F30*J30","v":1.3609539775189206},1.072976115875917E-2,{"$f":"(L30*100)/$B$3","v":1.3124293012698207E-3}]
[null,null,"FGD Lime","STRM.A800.851",{"$f":"IFERROR(VLOOKUP(D31,INDIRECT(LU_SENS),2,FALSE),0)","v":150.559686},331.98410762999998,20000,2009,{"$f":"G31*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H31,INDIRECT(IX_CHEM),4,FALSE)/100","v":239.60836671117045},0.11980418335558522,39.773084901644857,0.31357100136456806,3.835497958716632E-2]
[null,null,"Natural Gas","STRM.A800.840",{"$f":"IFERROR(VLOOKUP(D32,INDIRECT(LU_SENS),2,FALSE),0)","v":9.9999999999999995E-7},2.2050000000000001E-6,{"$f":"(55.6/1055.87*5)*100*907.185","v":23885.272808205562},{"$f":"H12","v":2014},{"$f":"G32*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H32,INDIRECT(IX_CHEM),4,FALSE)/100","v":238.85272808205562},0.11942636404102781,2.6333513271046635E-7,2.0761341862893168E-9,2.5394594522075824E-10]
["A900",null,"Cooling Tower Chems","STRM.A900.922",{"$f":"IFERROR(VLOOKUP(D33,INDIRECT(LU_SENS),2,FALSE),0)","v":2.18780807},4.8241167943500001,200000,1999,{"$f":"G33*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H33,INDIRECT(IX_CHEM),4,FALSE)/100","v":3596.5263861055446},1.7982631930527724,8.6750316702673356,6.8393949688387676E-2,8.3657242945559054E-3]
[null,null,"Makeup Water","STRM.903",{"$f":"IFERROR(VLOOKUP(D34,INDIRECT(LU_SENS),2,FALSE),0)","v":198770.08900000001},438288.04624500003,19.97,2004,{"$f":"G34*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H34,INDIRECT(IX_CHEM),4,FALSE)/100","v":0.31110671296296288},1.5555335648148144E-4,68.177176699120508,0.53750886109586604,6.5746326367992006E-2,"Peters & Timmerhaus"]
[null,null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(K12:K34)","v":10197.515472537432},{"$f":"SUM(L12:L34)","v":80.397211985485114},{"$f":"SUM(M12:M34)","v":9.8339240910329941}]
["Waste Streams"]
["A800",null,"Disposal of Ash","STRM.A800.809",{"$f":"VLOOKUP(D37,INDIRECT(LU_SENS),2,FALSE)","v":4458.7032399999998},{"$f":"E37*2.205","v":9831.4406442},1820,1993,{"$f":"G37*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H37,INDIRECT(IX_CHEM),4,FALSE)/100","v":38.217160686427462},{"$f":"I37/2000","v":1.9108580343213732E-2},{"$f":"F37*J37","v":187.86487343923267},{"$f":"($K37*$B$7/1000000)","v":1.4811266621949104},{"$f":"(L37*100)/$B$3","v":0.18116657040121523}]
[null,null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(K37:K37)","v":187.86487343923267},{"$f":"SUM(L37:L37)","v":1.4811266621949104},{"$f":"SUM(M37:M37)","v":0.18116657040121523}," "]
["By-Products and Credits"]
[null,null,"Grid Electricity","WORK.A900.WKNET",{"$f":"IF(DCFROR!$B$35=\"Concentrated\",-1*VLOOKUP(D40,INDIRECT(LU_SENS),2,FALSE),-1*VLOOKUP(D40,INDIRECT(LU_SENS),2,FALSE)+VLOOKUP(\"WORK.A300.SUGWORK\",INDIRECT(LU_SENS),2,FALSE))","v":13198.6283},"kW",null,null,"$/kWh",5.7200000000000001E-2,{"$f":"J40*E40","v":754.96153876000005},{"$f":"($K40*$B$7/1000000)","v":5.9521167715838406},{"$f":"(L40*100)/$B$3","v":0.72804346154798649}]
[null,null,"Area 100 Electricity","WORK.A900.WKA100",{"$f":"VLOOKUP(D41,INDIRECT(LU_SENS),2,FALSE)","v":859.48470299999997},"kW",null,null,"$/kWh",5.7200000000000001E-2,{"$f":"J41*E41","v":49.162525011599996},{"$f":"($K41*$B$7/1000000)","v":0.38759734719145439},{"$f":"(L41*100)/$B$3","v":4.7409640160838762E-2}]
[null,null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(K40:K41)","v":804.12406377160005},{"$f":"SUM(L40:L41)","v":6.3397141187752952},{"$f":"SUM(M40:M41)","v":0.77545310170882531}]
[null,null,"Total Variable Operating Costs",null,null,null,null,null,null,null,{"$f":"K38+K35-K40","v":9630.4188072166635},{"$f":"L38+L35-L42","v":75.538624528904734},{"$f":"M38+M35-M42","v":9.2396375597253844}]
["Fixed Operating Costs"]
[null,null,"Position","Salary","Year of salary quote",{"$f":"costyear & \" Salary\"","v":"2014 Salary"},"# Required","Total",{"$f":"costyear & \" Cost\"","v":"2014 Cost"},null,null,{"$f":"\"MM$/yr (\"&DCFROR!$B$34&\")\"","v":"MM$/yr (2014)"},{"$f":"\"Cents/lbs Sugar (\"&costyear&\")\"","v":"Cents/lbs Sugar (2014)"}]
["Labor & Supervision"]
[null,null,"Plant Manager",147000,2009,{"$f":"(D47)*VLOOKUP(costyear,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E47,INDIRECT(IX_LABOR),4,FALSE)","v":155617.24137931035},1,{"$f":"G47*D47","v":147000},{"$f":"(H47)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E47,INDIRECT(IX_LABOR),4,FALSE)","v":155617.24137931035}]
[null,null,"Plant Engineer",70000,2009,74103.448275862072,2,140000,{"$f":"(H48)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E48,INDIRECT(IX_LABOR),4,FALSE)","v":148206.89655172414}]
[null,null,"Maintenance Supr",57000,2009,60341.379310344826,1,57000,{"$f":"(H49)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E49,INDIRECT(IX_LABOR),4,FALSE)","v":60341.379310344826}]
[null,null,"Maintenance Tech",40000,2009,42344.827586206891,8,320000,{"$f":"(H50)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E50,INDIRECT(IX_LABOR),4,FALSE)","v":338758.62068965513}]
[null,null,"Lab Manager",56000,2009,59282.758620689652,1,56000,{"$f":"(H51)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E51,INDIRECT(IX_LABOR),4,FALSE)","v":59282.758620689652}]
[null,null,"Lab Technician",40000,2009,42344.827586206891,2,80000,{"$f":"(H52)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E52,INDIRECT(IX_LABOR),4,FALSE)","v":84689.655172413783}]
[null,null,"Lab Tech-Enzyme",40000,2009,42344.827586206891,2,80000,{"$f":"(H53)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E53,INDIRECT(IX_LABOR),4,FALSE)","v":84689.655172413783}]
[null,null,"Shift Supervisor",48000,2009,50813.793103448268,3,144000,{"$f":"(H54)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E54,INDIRECT(IX_LABOR),4,FALSE)","v":152441.37931034481}]
[null,null,"Shift Operators",40000,2009,42344.827586206891,15,600000,{"$f":"(H55)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E55,INDIRECT(IX_LABOR),4,FALSE)","v":635172.4137931033}]
[null,null,"Shift Oper-Enzyme",40000,2009,42344.827586206891,8,320000,{"$f":"(H56)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E56,INDIRECT(IX_LABOR),4,FALSE)","v":338758.62068965513}]
[null,null,"Yard Employees",28000,2009,29641.379310344826,3,84000,{"$f":"(H57)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E57,INDIRECT(IX_LABOR),4,FALSE)","v":88924.137931034464}]
[null,null,"Clerks & Secretaries",36000,2009,38110.344827586203,2,72000,{"$f":"(H58)*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(E58,INDIRECT(IX_LABOR),4,FALSE)","v":76220.689655172406}]
[null,null,"Total Salaries",null,null,null,null,{"$f":"SUM(H47:H58)","v":2100000},{"$f":"SUM(I47:I58)","v":2223103.4482758623},null,null,{"$f":"I59/1000000","v":2.2231034482758623},{"$f":"(L59*100)/$B$3","v":0.27192274479375533}]
[null,null,"Labor Burden (90%)",null,null,null,null,{"$f":"0.9*H59","v":1890000},{"$f":"0.9*I59","v":2000793.1034482762},null,null,{"$f":"I60/1000000","v":2.000793103448276},{"$f":"(L60*100)/$B$3","v":0.24473047031437983}]
["Other Overhead"]
[null,null,"Maintenance",0.03,"of ISBL",null,null,null,{"$f":"ISBL*OPEX!D62","v":3767408.839281444},null,null,{"$f":"I62/1000000","v":3.767408839281444},{"$f":"(L62*100)/$B$3","v":0.46081713072424874}]
[null,null,"Property Insur. & Tax",7.0000000000000001E-3,"of FCI",null,null,null,{"$f":"FCI*OPEX!D63","v":3109318.1564147277},null,null,{"$f":"I63/1000000","v":3.1093181564147279},{"$f":"(L63*100)/$B$3","v":0.38032163019002951}]
[null,null,"Total Fixed Operating Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(L47:L63)","v":11.100623547420311},{"$f":"SUM(M47:M63)","v":1.3577919760224133}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"MM$/yr (\"&DCFROR!$B$34&\")\"","v":"MM$/yr (2014)"},"Cents/lbs Sugar (2014)"]
["Total Operating Costs",null,null,null,null,null,null,null,null,null,null,{"$f":"L64+L43","v":86.639248076325046},{"$f":"M64+M43","v":10.597429535747798}]

{"sheet":"CAPEX","index":4,"n_rows":179,"n_cols":27,"rows_kept":179,"cut":false,"hidden":false,"merged":[[165,0,165,2],[178,0,178,2],[65,0,65,2],[79,0,79,2],[101,0,101,2],[123,0,123,2],[142,0,142,2],[7,24,8,26],[10,11,10,22],[10,5,10,10],[10,0,10,2],[26,0,26,2],[9,0,9,1],[7,0,8,0],[7,1,8,1],[7,3,8,10],[26,5,26,10],[26,11,26,22],[65,5,65,10],[65,11,65,22],[7,11,8,22],[79,5,79,10],[79,11,79,22],[142,5,142,10],[142,11,142,22],[165,5,165,10],[165,11,165,22],[101,5,101,10],[101,11,101,22],[123,5,123,10],[123,11,123,22]]}
[null,null,null,"Rev","REV","DATE","BY",{"$f":"CASEID","v":{"$error":"#NAME?"}}]
[]
[null,null,null,null,"E"]
[null,null,null,null,"D"]
[null,null,null,null,"C"]
[null,null,null,null,"B"]
[null,null,null,0]
[null,null,null,"Mechanical Equipment List: Advanced Biofuels Engineering Design:  Biochemical Conversion to Sugars",null,null,null,null,null,null,null,"Scaled Installed Costs",null,null,null,null,null,null,null,null,null,null,null,null,"Associated Details and Remarks"]
[]
["EQPT NO",null,"EQUIPMENT TITLE","VENDOR","MODEL","DESCRIPTION","HP","MATERIAL","QUOTE INFO","NUM REQD","$","Year of Quote","Purch Cost in Base Yr","Scaling Variable","Scaling Val","Units","Scaling Exp","Inst Factor","New Val","Size Ratio","Scaled Purch Cost","Purch Cost in Proj year","Inst Cost in Proj year",null,"installation factor category","NREL Remarks","Comments"]
["A100: Feestock Handling",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["C",101,"Transfer Conveyor","Dearborn Midwest",null,"160 MTPH ea., enclosed, 60 in. x 65 ft. long","20 hp ea.","CS","DMWCC Price",2,5397000,2009,{"$f":"K12","v":5397000},"STRM.101",94697,"kg/hr",0.6,1.7,{"$f":"IF(N12<>\"\",VLOOKUP(N12,INDIRECT(LU_SENS),2,FALSE),\"\")","v":104166.667},{"$f":"S12/O12","v":1.0999996515201116},{"$f":"M12*T12^Q12","v":5714627.7609824995},{"$f":"U12*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L12,INDIRECT(IX_CAP),4,FALSE)","v":6308099.3544779038},{"$f":"V12*R12","v":10723768.902612437},null,"solids handling"]
["C",102,"High Angle Transfer Conveyor","Dearborn Midwest",null,"160 MTPH ea., enclosed, 72 in. wide","50 hp ea.","CS","Included with DMWCC",2,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"solids handling"]
["C",103,"Reversing Load-in Conveyor","Dearborn Midwest",null,"320 MT / hr, enclosed, 84 in. wide","20 hp","CS","Included with DMWCC",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"solids handling"]
["C",104,"Dome Reclaim System","Cambelt",null,"100 MTPH ea.","45 kw ea.","CS","YES",2,3046000,2009,{"$f":"K15","v":3046000},"STRM.101",94697,"kg/hr",0.6,1.7,{"$f":"IF(N15<>\"\",VLOOKUP(N15,INDIRECT(LU_SENS),2,FALSE),\"\")","v":104166.667},1.0999996515201116,{"$f":"M15*T15^Q15","v":3225265.176941392},{"$f":"U15*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L15,INDIRECT(IX_CAP),4,FALSE)","v":3560213.1987659247},{"$f":"V15*R15","v":6052362.4379020715},null,"solids handling"]
["C",105,"Reclaim Conveyor","Dearborn Midwest",null,"100 MTPH ea., enclosed, 48 in. x 125 ft. long","10 hp ea.","CS","Included with DMWCC",2,"INCLUDED"]
["C",106,"High Angle Transfer Conveyor","Dearborn Midwest",null,"100 MTPH, enclosed, 72 in. wide","20 hp","CS","Included with DMWCC",1,"INCLUDED"]
["C",107,"Elevated Transfer Conveyor","Dearborn Midwest",null,"100 MTPH, enclosed, 48 in. x 200 ft. long","10 hp","CS","Included with DMWCC",1,"INCLUDED"]
["C",108,"Process Feed Conveyor","Dearborn Midwest",null,"70 MTPH ea., enclosed, 42 in. x 25 ft. long","5 hp ea.","CS","Included with DMWCC",1,"INCLUDED"]
["M",101,"Truck Scale","St. Louis Scale",null,"10' x 70', 200,000 lb",null,"CONCRETE","YES",2,110000,2009,110000,"STRM.101",94697,"kg/hr",0.6,1.7,{"$f":"IF(N20<>\"\",VLOOKUP(N20,INDIRECT(LU_SENS),2,FALSE),\"\")","v":104166.667},1.0999996515201116,{"$f":"M20*T20^Q20","v":116473.79168205947},{"$f":"U20*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L20,INDIRECT(IX_CAP),4,FALSE)","v":128569.74782148776},218568.5712965292,null,"solids handling"]
["M",102,"Truck Dumper","Jeffrey Rader",null,"70' x 55 ton x 63 degree","2 x 50 hp ea.","CS","YES",2,484000,2009,484000,"STRM.101",94697,"kg/hr",0.6,1.7,104166.667,1.0999996515201116,512484.68340106163,{"$f":"U21*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L21,INDIRECT(IX_CAP),4,FALSE)","v":565706.89041454613},961701.7137047284,null,"solids handling"]
["M",103,"Truck Dumper Hopper","Jeffrey Rader",null,"3500 cu.ft. hopper w/ drag chain conveyor","50 hp ea.","CS","YES",2,502000,2009,502000,"STRM.101",94697,"kg/hr",0.6,1.7,104166.667,1.0999996515201116,531544.03113085323,{"$f":"U22*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L22,INDIRECT(IX_CAP),4,FALSE)","v":586745.57642169879},997467.47991688794,null,"solids handling"]
["M",104,"Concrete Feedstock Storage Dome","Domtec",null,"98 ft. dia., 160 ft. high., 4000 MT",null,"CONCRETE","YES",2,3500000,2009,3500000,"STRM.101",94697,"kg/hr",0.6,1.7,104166.667,1.0999996515201116,3705984.2807928012,{"$f":"U23*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L23,INDIRECT(IX_CAP),4,FALSE)","v":4090855.6125018834},6954454.5412532017,null,"solids handling"]
["M",105,"Belt Scale","Tecweigh",null,"Scale plus processor",null,"CS","YES",2,10790,2009,10790,"STRM.101",94697,"kg/hr",0.6,1.7,104166.667,1.0999996515201116,11425.020111358379,{"$f":"U24*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L24,INDIRECT(IX_CAP),4,FALSE)","v":12611.523445398663},21439.589857177725,null,"solids handling"]
["M",106,"Dust Collection System","Sly",null,"8500 ACFM","25 hp ea.","CS","YES",6,279900,2009,279900,"STRM.101",94697,"kg/hr",0.6,1.7,104166.667,1.0999996515201116,296372.85719825857,{"$f":"U25*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L25,INDIRECT(IX_CAP),4,FALSE)","v":327151.56741122203},556157.66459907743,null,"solids handling"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 100 Totals",{"$f":"SUM(U12:U25)","v":14114177.602240283},{"$f":"SUM(V12:V25)","v":15579953.471260065},{"$f":"SUM(W12:W25)","v":26485920.901142105}]
["A200: Pretreatment & Neutralization",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["S",201,"In-line Sulfuric Acid Mixer","KOMAX",null,"Kynar Lined - 600 gpm H2O - 5 gpm acid",null,"SS304","Komax",1,6000,2009,{"$f":"K28","v":6000},"strm.a200.214",136260,"kg/hr",0.5,1,{"$f":"IF(N28<>\"\",VLOOKUP(N28,INDIRECT(LU_SENS),2,FALSE),\"\")","v":806.45161299999995},{"$f":"S28/O28","v":5.9184765375018345E-3},{"$f":"M28*T28^Q28","v":461.5898128750959},{"$f":"U28*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L28,INDIRECT(IX_CAP),4,FALSE)","v":509.52652078433186},{"$f":"V28*R28","v":509.52652078433186},null,"in line mixer"]
["A",203,"Blowdown Tank Agitator",null,null,"Side-mounted, 3 x 75 hp. ( 170 kW)","170 kW","316LSS","Andritz Price",1,"INCLUDED"]
["A",204,"Flash Tank Agitator","UET Mixers",null,"Side-mounted, 3 x 75 hp. ( 170 kW)","170 kW","316LSS","YES",3,{"$f":"J30*30000","v":90000},2009,{"$f":"K30","v":90000},"strm.a200.254",252891,"kg/hr",0.5,1.5,216167.94200000001,{"$f":"S30/O30","v":0.85478701100474119},{"$f":"M30*T30^Q30","v":83209.222981220082},{"$f":"U30*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L30,INDIRECT(IX_CAP),4,FALSE)","v":91850.610000921428},{"$f":"V30*R30","v":137775.91500138215},null,"Agitator, SS"]
["A",208,"Oligomer Hold Tank Agitator","UET Mixers",null,"Side-mounted, 3 x 75 hp. ( 170 kW)","170 kW","316LSS","YES",3,{"$f":"J31*30000","v":90000},2009,0,"strm.a200.222",264116,"kg/hr",0.5,1.5,239925.63,0.90841005467294678,0,{"$f":"U31*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L31,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"Agitator, SS"]
["A",209,"Ammonia Addition Tank Agitator","Lotus",null,null,"10 hp","SS","YES",1,21900,2009,{"$f":"K32","v":21900},"strm.a200.228",410369,"kg/hr",0.5,1.5,328997.77600000001,0.80171205914676791,19608.90411745086,{"$f":"U32*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L32,INDIRECT(IX_CAP),4,FALSE)","v":21645.314546969614},32467.971820454419,null,"Agitator, SS"]
["A",210,"Ammonia Static Mixer","KOMAX",null,null,null,"SS","HGI database",1,5000,2009,{"$f":"K33","v":5000},"strm.a200.275",157478,"kg/hr",0.5,1,112829.834,0.71647997815567888,4232.2570165210873,{"$f":"U33*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L33,INDIRECT(IX_CAP),4,FALSE)","v":4671.7824625748208},4671.7824625748208,null,"in line mixer"]
["C",201,"Transfer Conveyor",null,null,"800 mm x 7600 mm (2'-8\" x 25')","60 hp ea","316LSS","Included with Andritz",2,"INCLUDED"]
["C",202,"Distribution Conveyor",null,null,"800 mm x 7600 mm (2'-8\" x 25')","60 hp ea","316LSS","Included with Andritz",2,"INCLUDED"]
["C",203,"Overfeed Conveyor",null,null,"800 mm x 7600 mm (2'-8\" x 25')","60 hp ea","316LSS","Included with Andritz",4,"INCLUDED"]
["C",204,"Pressurized Heating Screw",null,null,"2500 mm x 9500 mm (8' x 31')","100 hp ea","Dup. 2205","Included with Andritz",1,"INCLUDED"]
["C",205,"Pressurized Pre-heater Discharge",null,null,"850 mm x 3500 mm (2'-10\" x 12')","50 hp ea.","Dup. 2205","Included with Andritz",2,"INCLUDED"]
["C",206,"Pressurized Transport - No. 1",null,null,"900 mm x 3500 mm (3' x 12')","25 hp ea.","Incoloy 825-CLAD; CS","Included with Andritz",1,"INCLUDED"]
["C",207,"Pressurized Transport - No. 2",null,null,"1200 mm x 3500 mm (4' x 12')","50 hp ea.","Incoloy 825-CLAD; CS","Included with Andritz",1,"INCLUDED"]
["H",201,"Pretreatment Water Heater","Mueller",null,"29.9 MMBtu",null,"304SS","HGI database",1,92000,2010,{"$f":"K41","v":92000},"Heat.A200.QH201",-7.5,"Gcal/hr",0.7,2.2000000000000002,{"$f":"IF(N41<>\"\",VLOOKUP(N41,INDIRECT(LU_SENS),2,FALSE),\"\")","v":-14.1339559},{"$f":"S41/O41","v":1.8845274533333334},{"$f":"M41*T41^Q41","v":143360.51594387746},{"$f":"U41*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L41,INDIRECT(IX_CAP),4,FALSE)","v":149945.52148741431},{"$f":"V41*R41","v":329880.1472723115},null,"Heat Ex, S&T, SS"]
["H",244,"Waste Vapor Condenser","Mueller",null,"Copied H-201",null,"304SS","HGI database",1,34000,2009,{"$f":"K42","v":34000},"Heat.A200.QH244",1.83,"Gcal/hr",0.7,2.2000000000000002,{"$f":"ABS(IF(N42<>\"\",VLOOKUP(N42,INDIRECT(LU_SENS),2,FALSE),\"\"))","v":0.66646696100000002},{"$f":"S42/O42","v":0.36418959617486341},{"$f":"M42*T42^Q42","v":16765.178881178963},{"$f":"U42*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L42,INDIRECT(IX_CAP),4,FALSE)","v":18506.264712487449},{"$f":"V42*R42","v":40713.782367472391},null,"Heat Ex, S&T, SS","Did not use the ACHE from Harris."]
["M",201,"Doffing Roll Storage Bins",null,null,"60 cu. m. (2100 cu.ft.) with conveyors/scrapers","54 hp ea","304/316SS","Included with Andritz",2,"INCLUDED"]
["M",202,"Pin Drum Feeder",null,null,null,"7.5 hp ea","316LSS","Included with Andritz",2,"INCLUDED"]
["M",203,"Plug Screw Feeder",null,null,null,"1510 hp ea","316LSS","Included with Andritz",2,"INCLUDED"]
["M",204,"Prehydrolysis / Vertical Preheater",null,null,"16' x 62' - 10 min. residence time",null,"Dup. 2205","Included with Andritz",1,"INCLUDED"]
["M",205,"Pin Drum Feeder",null,null,null,"7.5 hp ea","Incoloy 825-CLAD; CS","Included with Andritz",2,"INCLUDED"]
["M",206,"Plug Screw Feeder",null,null,null,"1510 hp ea","Incoloy 825-CLAD; CS","Included with Andritz",2,"INCLUDED"]
["M",207,"Pretreatment Reactor",null,null,"3,000 mm x 10,300 mm each - scaled to 5 min. residence time","135 hp ea","Incoloy 825-CLAD; CS","Andritz Price",5,{"$f":"16400000","v":16400000},2013,{"$f":"K49+7.4*ROUND(J49/3.3, 0)*10^6","v":31200000},"SCIS.a200.211e",63166,"kg/hr",0.6,1.5,{"$f":"IF(N49<>\"\",VLOOKUP(N49,INDIRECT(LU_SENS),2,FALSE),\"\")","v":62942.474900000001},{"$f":"S49/O49","v":0.99646130671563815},{"$f":"IF('Set-up'!$E$6=\"DA\",M49*T49^Q49,IF('Set-up'!$E$6=\"DDA\",M49*T49^Q49,0))","v":31133708.700449713},{"$f":"U49*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L49,INDIRECT(IX_CAP),4,FALSE)","v":31616657.116744369},{"$f":"V49*R49","v":47424985.675116554},null,"PT Reactor",null,"3/13 - Scaled from 2011 and 2013 vendor quotes to allow for 5 minutes residence time in pretreatment reactor section"]
["M-","204","Milling Equipment-DiscRefiner","Disc Refiner",null,"200kw/dry ton",null,null,"Andritz Price",{"$f":"ROUNDUP(8*T50,0)","v":8},2466700,2013,{"$f":"K50","v":2466700},"SCIS.a200.211e",62942.474900000001,"kg/hr",0.6,1.5,62942.474900000001,1,{"$f":"IF('Set-up'!$E$6=\"DMR\",M50*J50,0)","v":0},{"$f":"U50*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L50,INDIRECT(IX_CAP),4,FALSE)","v":0},{"$f":"V50*R50","v":0},null,"Solids Milling"]
["M-","204","Milling Equipment-Szego Mill","Szego Mill",null,null,null,null,"Szego Mill",{"$f":"ROUNDUP(12*T51,0)","v":12},578000,2013,{"$f":"K51","v":578000},"SCIS.a200.211e",62942.474900000001,"kg/hr",0.6,1.4,62942.474900000001,1,{"$f":"IF('Set-up'!$E$6=\"DMR\",M51*J51, 0)","v":0},{"$f":"U51*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L51,INDIRECT(IX_CAP),4,FALSE)","v":0},{"$f":"V51*R51","v":0},null,"Solids Milling"]
["P",201,"Sulfuric Acid Pump","Goulds","3196; 2X3-6","9 GPM, 245 FT TDH",null,"316SS","HGI database",1,8000,2009,{"$f":"K52","v":8000},"strm.710",3720,"kg/hr",0.8,2.2999999999999998,2240.2392799999998,0.60221486021505366,{"$f":"M52*T52^Q52","v":5332.01253025601},{"$f":"U52*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L52,INDIRECT(IX_CAP),4,FALSE)","v":5885.7490298533967},13537.222768662812,null,"Pump, SS","density 1.8"]
["P",203,"Blowdown Tank Discharge Pump","Viking",null,"1900 GPM, 150 FT TDH",125,"316SS","HGI database",1,25635,2010,{"$f":"K53","v":25635},"strm.a200.222",292407,"kg/hr",0.8,2.2999999999999998,239925.63,0.82051944720885617,21882.877278336662,{"$f":"U53*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L53,INDIRECT(IX_CAP),4,FALSE)","v":22888.027596314001},52642.463471522198,null,"Pump, SS","density 1.0"]
["P",204,"Flash Tank Discharge Pump","Viking",null,"900 GPM, 150 FT TDH",75,"316SS","HGI database",1,30000,2009,{"$f":"K54","v":30000},"strm.a200.254",204390,"kg/hr",0.8,2.2999999999999998,216167.94200000001,1.0576248446597192,31375.204858052544,{"$f":"U54*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L54,INDIRECT(IX_CAP),4,FALSE)","v":34633.561062893416},79657.190444654843,null,"Pump, SS","density 1.0"]
["P",208,"Oligomer Hold Tank Discharge","Viking",null,"900 GPM, 150 FT TDH",75,"316SS","HGI database",1,17408,2010,0,"strm.a200.223",292407,"kg/hr",0.8,2.2999999999999998,239925.63,0.82051944720885617,0,{"$f":"U55*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L55,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"Pump, SS","density 1.0"]
["P",209,"Hydrolyzate Pump","Goulds","3196; 6X8-13","1771 GPM, 150 FT TDH",100,"316SS","HGI database",1,22500,2009,{"$f":"K56","v":22500},"strm.a200.228",402194,"kg/hr",0.8,2.2999999999999998,328997.77600000001,0.81800766794134172,19159.687348485615,{"$f":"U56*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L56,INDIRECT(IX_CAP),4,FALSE)","v":21149.446026944937},48643.725861973355,null,"Pump, SS","density 1.0"]
["T",201,"Sulfuric Acid Tank",null,null,"12,800 gal, 24hr residence time",null,"PLASTIC","HGI database",1,6210,2010,{"$f":"K57","v":6210},"strm.710",1981,"kg/hr",0.7,3,2240.2392799999998,1.1308628369510347,6768.2836755202434,{"$f":"U57*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L57,INDIRECT(IX_CAP),4,FALSE)","v":7079.1725226347362},21237.517567904208,null,"Tank, storage, plastic"]
["T",203,"Blowdown Tank","Andritz",null,"23' x 48' - 25 min. - 110,000 gal.",null,"SS316","Included with Andritz",1,"INCLUDED"]
["T",204,"Flash Tank",null,null,"23' x 48' - 110,000 gal.",null,"SS316","HGI database",1,511000,2009,{"$f":"K59","v":511000},"strm.a200.223",264116,"kg/hr",0.7,2,{"$f":"IF(N59<>\"\",VLOOKUP(N59,INDIRECT(LU_SENS),2,FALSE),\"\")","v":239925.63},{"$f":"S59/O59","v":0.90841005467294678},{"$f":"M59*T59^Q59","v":477769.31434263103},{"$f":"U59*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L59,INDIRECT(IX_CAP),4,FALSE)","v":527386.28471505991},{"$f":"V59*R59","v":1054772.5694301198},null,"Pressure vessel, SS"]
["T",208,"Oligomer Conversion Tank",null,null,"2.6 atm, 130C operating\n30 min. hold = 30,000 gal",null,"SS316","HGI database",1,203000,2009,{"$f":"K60","v":203000},"strm.a200.223",264116,"kg/hr",0.7,2,0,0,{"$f":"M60*T60^Q60","v":0},{"$f":"U60*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L60,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"Pressure vessel, SS"]
["T",209,"Ammonia Addition Tank",null,null,"118,000 gal, 1hr residence time",null,"SS304","HGI database",1,236000,2009,{"$f":"K61","v":236000},"strm.a200.228",410369,"kg/hr",0.7,2,{"$f":"IF(N61<>\"\",VLOOKUP(N61,INDIRECT(LU_SENS),2,FALSE),\"\")","v":328997.77600000001},0.80171205914676791,{"$f":"M61*T61^Q61","v":202173.80943329618},{"$f":"U61*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L61,INDIRECT(IX_CAP),4,FALSE)","v":223169.82489849001},446339.64979698003,null,"Pressure vessel, SS"]
["T","225","Deacetylation reactor",null,null,"14' x 30' vessel, quad discharge screw live btm","15hp ea","SS316","HGI database",3,780000,2013,{"$f":"K62","v":780000},"strm.a200.211a",277167,"kg/hr",0.7,1.7,{"$f":"IF(N62<>\"\",VLOOKUP(N62,INDIRECT(LU_SENS),2,FALSE),\"\")","v":415288.34399999998},1.4983325720594443,{"$f":"IF('Set-up'!$E$6=\"DA\", 0, M62*T62^Q62*J62)","v":3105572.0676120725},{"$f":"U62*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L62,INDIRECT(IX_CAP),4,FALSE)","v":3153745.9336353168},5361368.087180038,null,"PT Reactor",null,"4/18/13 - Price based on 2013 vendor quote"]
[null,null,"Deacetylation reactor conveyors",null,null,"Feed and discharge drag conveyors","40 hp","SS316",null,3,110000,2013,{"$f":"(250000+300000)/5","v":110000},"strm.a200.211a",{"$f":"O62","v":277167},"kg/hr",0.8,1.7,{"$f":"S62","v":415288.34399999998},1.4983325720594443,{"$f":"IF('Set-up'!$E$6=\"DA\", 0, M63*T63^Q63*J63)","v":456037.45823846193},{"$f":"U63*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L63,INDIRECT(IX_CAP),4,FALSE)","v":463111.54537489504},787289.62713732151,null,"PT Reactor",null,"3/12/13 - drag conveyors on inlet and outlet of reactors, price based on HGI estimate"]
["T",224,"Reacidification Tank","Mueller",null,"500,000 gallon",null,"SS304","YES",1,0,2009,{"$f":"K64","v":0},"strm.a200.239",410369,"kg/hr",0.7,2,{"$f":"IF(N64<>\"\",VLOOKUP(N64,INDIRECT(LU_SENS),2,FALSE),\"\")","v":328997.87199999997},0.80171229308256708,{"$f":"M64*T64^Q64","v":0},{"$f":"U64*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L64,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"Pressure vessel, SS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 200 Totals",{"$f":"SUM(U28:U64)","v":35727417.084519953},{"$f":"SUM(V28:V64)","v":36362835.681337915},{"$f":"SUM(W28:W64)","v":55836492.854220711}]
["A300: Enzymatic hydrolysis & Conditioning",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["A","300A","Enzymatic Hydrolysis Reactor Agitator","Lotus",null,null,"30 hp","SS304","YES",1,52500,2009,{"$f":"K67","v":52500},"inumsscf",1,"ea",1,1.5,{"$f":"IF(N67<>\"\",VLOOKUP(N67,INDIRECT(LU_SENS),2,FALSE),\"\")","v":6},{"$f":"S67/O67","v":6},{"$f":"M67*T67^Q67","v":315000},{"$f":"U67*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L67,INDIRECT(IX_CAP),4,FALSE)","v":347713.16344127228},{"$f":"V67*R67","v":521569.74516190845},null,"Agitator, SS",null,"4/2/13 - Pricing scaled based on quantity"]
["A","306A","Enzymatic Hydrolysis Storage Tank Agitator","Lotus",null,null,"20 hp","SS304","YES",2,68300,2009,68300,"strm.a300.306b",425878,"kg/hr",0.5,1.5,335916.19500000001,{"$f":"S68/O68","v":0.7887615584744927},60658.766114322476,{"$f":"U68*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L68,INDIRECT(IX_CAP),4,FALSE)","v":66958.258590651822},100437.38788597773,null,"Agitator, SS",null,"3/18/13 - Pricing scaled based on flowrate"]
["A",308,"Enzyme-Hydrolysate Mixer","GLV",null,"inline mixer 1673 gpm","100 hp","SS316","HGI database",1,109000,2009,109000,"strm.a300.t310fd",379938,"kg/hr",0.5,1.7,335916.19500000001,0.88413424032342125,102490.9698914132,{"$f":"U69*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L69,INDIRECT(IX_CAP),4,FALSE)","v":113134.79163526183},192329.1457799451,null,"solids handling","density 1.0"]
["E","303","Sugar Concentration",null,null,"Mechanical vapor recompression system","3600 kW","304SS",null,1,6370000,2013,6370000,"strm.a300.306A",244084,"kg/hr",0.7,2,449348.17499999999,1.8409571090280394,{"$f":"IF(DCFROR!$B$35=\"Concentrated\",M70*T70^Q70*J70,0)","v":9764949.4983507469},{"$f":"U70*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L70,INDIRECT(IX_CAP),4,FALSE)","v":9916424.1248014551},19832848.24960291,null,"Evaporator",null,"4/10/13 - Pricing based on 2013 vendor quote"]
["F","300A","Enzymatic Hydrolysis Reactor",null,null,"1,000,000 gallon ea",null,"304SS","YES",12,{"$f":"J71*844000","v":10128000},2009,10128000,"inumsscf",12,"ea",1,1.5,6,0.5,{"$f":"M71*T71^Q71","v":5064000},{"$f":"U71*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L71,INDIRECT(IX_CAP),4,FALSE)","v":5589903.0465606442},8384854.5698409658,null,"Tank, field-erected, SS","Sacccharification","4/2/13 - Pricing scaled based on quantity"]
["H",301,"Hydrolyzate Cooler","Fox Engineering","Size 54-240","Plate & Frame 32.5 MMBtu/hr",null,"SS 304","YES",1,85000,2010,85000,"heat.a300.qc301",8.1999999999999993,"Gcal/hr",0.7,2.2000000000000002,2,0.24390243902439027,{"$f":"M72*T72^Q72","v":31657.034244056376},{"$f":"U72*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L72,INDIRECT(IX_CAP),4,FALSE)","v":33111.142752361804},72844.514055195978,null,"Heat Ex, S&T, SS"]
["P","306A","Hydrolyzate Storage Transfer Pump","Goulds","3196; 6X8-15","2152 GPM, 171 FT TDH","125 hp","316SS","HGI database",1,26800,2009,{"$f":"K73","v":26800},"strm.a300.306b",488719,"kg/hr",0.8,2.2999999999999998,{"$f":"IF(N73<>\"\",VLOOKUP(N73,INDIRECT(LU_SENS),2,FALSE),\"\")","v":335916.19500000001},{"$f":"S73/O73","v":0.68734015865967968},{"$f":"M73*T73^Q73","v":19855.104130997137},{"$f":"U73*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L73,INDIRECT(IX_CAP),4,FALSE)","v":21917.082755063137},{"$f":"V73*R73","v":50409.290336645208},null,"Pump, SS","density 1.0","3/18/13 - Pricing scaled based on flowrate"]
["P",310,"Saccharification Transfer Pump","Goulds","3196; 2X3-13","352 GPM, 150 FT TDH",20,"316SS","HGI database",5,47200,2009,47200,"strm.a300.306",421776,"kg/hr",0.8,2.2999999999999998,{"$f":"IF(N74<>\"\",VLOOKUP(N74,INDIRECT(LU_SENS),2,FALSE),\"\")","v":335916.19500000001},0.79643269176055542,{"$f":"M74*T74^Q74","v":39342.437308933877},{"$f":"U74*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L74,INDIRECT(IX_CAP),4,FALSE)","v":43428.201060886779},99884.862440039578,null,"Pump, SS"]
["S",205,"Lignin Filter (after enzymatic hydrolysis)",null,null,"(4) 170 m2 Horizontal Belt Filters","660 hp ea","304SS",null,{"$f":"ROUNDUP(S75/VLOOKUP(\"memcap\",INDIRECT(LU_SENS),2,FALSE)/170,0)","v":5},{"$f":"ROUND(2100000*4*1.025, -3)/4","v":2152500},2013,{"$f":"K75","v":2152500},"scis.a300.306B",328984,"kg/hr",1,1.7,15835.454699999998,1,{"$f":"M75*T75^Q75*J75","v":10762500},{"$f":"U75*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L75,INDIRECT(IX_CAP),4,FALSE)","v":10929448.704389213},{"$f":"V75*R75","v":18580062.797461662},null,"solids handling",null,"l"]
["T","305","Filtered Hydrolysate Storage Tank",null,null,"30,000 gallons - 20 min residence time","20 hp","SS",null,1,{"$f":"43000*1.2","v":51600},2011,51600,"strm.a300.306a",348690,"kg/hr",0.7,1.8,449348.17499999999,{"$f":"S76/O76","v":1.2886752559580144},{"$f":"M76*T76^Q76","v":61624.036825410367},{"$f":"U76*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L76,INDIRECT(IX_CAP),4,FALSE)","v":60613.979196037071},109105.16255286674,null,"Pressure vessel, SS",null,"3/18/13 - Pricing scaled based on flowrate.  Includes 20% for pump/agitator"]
["T","306A","Enzymatic Hydrolysis Storage Tank",null,null,"1,200,000 gallon",null,"316SS",null,1,1317325,2011,1317325,"strm.a300.306b",328984,"kg/hr",0.7,1.8,335916.19500000001,1.021071526274834,{"$f":"M77*T77^Q77","v":1336694.7729566025},{"$f":"U77*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L77,INDIRECT(IX_CAP),4,FALSE)","v":1314785.485231857},2366613.8734173425,null,"Pressure vessel, SS",null,"3/18/13 - Pricing scaled based on flowrate.  Includes 20% for pump/agitator"]
["T",310,"Saccharification Tank","Caldwell",null,"250,000 gal each - 19' dia. x 120' tall",null,"304SS","YES",8,3840000,2009,3840000,"strm.a300.306",421776,"kg/hr",0.7,2,335916.19500000001,0.79643269176055542,{"$f":"M78*T78^Q78","v":3274429.0101845702},{"$f":"U78*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L78,INDIRECT(IX_CAP),4,FALSE)","v":3614482.7606195267},7228965.5212390535,null,"Pressure vessel, SS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 300 Totals",{"$f":"SUM(U67:U78)","v":30833201.630007055},{"$f":"SUM(V67:V78)","v":32051920.741034232},{"$f":"SUM(W67:W78)","v":57539925.119774505}]
["A400: Enzyme Production",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["A",400,"Cellulase Fermentor Agitators","Lotus",null,null,800,"SS316","YES",null,580000,2009,{"$f":"K81","v":580000},"CLVESSEL",1,"ea",1,1.5,{"$f":"IF(N81<>\"\",CEILING(VLOOKUP(N81,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":5},{"$f":"S81/O81","v":5},{"$f":"M81*T81^Q81","v":2900000},{"$f":"U81*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L81,INDIRECT(IX_CAP),4,FALSE)","v":3201168.8062847289},{"$f":"V81*R81","v":4801753.2094270932},null,"Agitator, SS"]
["A",401,"Cellulase Fermentor Agitators","Lotus",null,null,"0.75hp","SS316","YES",null,3420,2009,{"$f":"K82","v":3420},"ICLSEED",1,"ea",1,1.5,{"$f":"IF(N82<>\"\",CEILING(VLOOKUP(N82,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":4},4,13680,{"$f":"U82*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L82,INDIRECT(IX_CAP),4,FALSE)","v":15100.685955163824},22651.028932745736,null,"Agitator, SS"]
["A",402,"Cellulase Fermentor Agitators","Lotus",null,null,"8 hp","SS316","YES",null,11000,2009,11000,"ICLSEED",1,"ea",1,1.5,{"$f":"IF(N83<>\"\",CEILING(VLOOKUP(N83,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":4},4,44000,{"$f":"U83*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L83,INDIRECT(IX_CAP),4,FALSE)","v":48569.457750526926},72854.186625790389,null,"Agitator, SS"]
["A",403,"Cellulase Fermentor Agitators","Lotus",null,null,"80 hp","SS316","YES",null,63000,2009,63000,"ICLSEED",1,"ea",1,1.5,{"$f":"IF(N84<>\"\",CEILING(VLOOKUP(N84,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":4},4,252000,{"$f":"U84*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L84,INDIRECT(IX_CAP),4,FALSE)","v":278170.53075301781},417255.79612952669,null,"Agitator, CS"]
["A",406,"Cellulase Nutrient Mix Tank Agitator","Lotus",null,null,"3 hp","CS","YES",1,4800,2009,4800,"strm.a400.416",174,"kg/hr",0.5,1.6,{"$f":"IF(N85<>\"\",VLOOKUP(N85,INDIRECT(LU_SENS),2,FALSE),\"\")","v":111.992484},0.64363496551724142,3850.8894564135753,{"$f":"U85*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L85,INDIRECT(IX_CAP),4,FALSE)","v":4250.8093808006533},6801.2950092810461,null,"Pressure vessel, SS"]
["A",410,"Cellulase Hold Tank Agitator","Lotus",null,null,"10 hp","SS316","YES",1,26900,2009,26900,"strm.422",10930,"kg/hr",0.5,1.5,{"$f":"IF(N86<>\"\",VLOOKUP(N86,INDIRECT(LU_SENS),2,FALSE),\"\")","v":6918.32341},0.63296646020128089,21401.421921597848,{"$f":"U86*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L86,INDIRECT(IX_CAP),4,FALSE)","v":23623.987677778354},35435.981516667533,null,"Skid equip"]
["F",400,"Cellulase Fermentor","Mueller",null,"80,000 gal, 1 atm, 28 °C, Internal coil",null,"SS316","YES",null,400500,2009,{"$f":"K87","v":400500},"CLVESSEL",1,"ea",1,2,{"$f":"IF(N87<>\"\",CEILING(VLOOKUP(N87,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":5},5,2002500,{"$f":"U87*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L87,INDIRECT(IX_CAP),4,FALSE)","v":2210462.2533052308},4420924.5066104615,null,"Skid equip"]
["F",401,"1st Cellulase Seed Fermentor","A&B Process",null,"80 gallon skid complete - $46,000 ea",null,"304SS","YES",null,46000,2009,46000,"ICLSEED",1,"ea",1,1.8,{"$f":"IF(N88<>\"\",CEILING(VLOOKUP(N88,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":4},4,184000,{"$f":"U88*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L88,INDIRECT(IX_CAP),4,FALSE)","v":203108.64150220351},365595.55470396631,null,"Skid equip"]
["F",402,"2nd Cellulase Seed Fermentor","A&B Process",null,"800 gallon skid complete - $57,500 ea",null,"304SS","YES",null,57500,2009,57500,"ICLSEED",1,"ea",1,1.8,{"$f":"IF(N89<>\"\",CEILING(VLOOKUP(N89,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":4},4,230000,{"$f":"U89*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L89,INDIRECT(IX_CAP),4,FALSE)","v":253885.80187775436},456994.44337995787,null,"Skid equip"]
["F",403,"3rd Cellulase Seed Fermentor","A&B Process",null,"8,000 gallon skid complete - $95,400 ea",null,"304SS","YES",null,95400,2009,95400,"ICLSEED",1,"ea",1,1.8,{"$f":"IF(N90<>\"\",CEILING(VLOOKUP(N90,INDIRECT(LU_SENS),2,FALSE),1),\"\")","v":4},4,381600,{"$f":"U90*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L90,INDIRECT(IX_CAP),4,FALSE)","v":421229.66085456987},758213.38953822583,null,"Skid equip"]
["H",400,"Cellulase Fermentation Cooler","Mueller",null,"Cooling coil included with Cellulase Fermenter",null,"304SS","YES",null,"INCLUDED"]
["H",405,"Media Prep Tank Cooler","Mueller",null,"Cooling coil included with Media Prep Tank",null,"304SS","YES",1,"INCLUDED"]
["M",401,"Fermenter Air Compressor Package","Dresser Roots","2030 RAJ ","8000 SCFM @ 16 psig",null,"CS","YES",2,{"$f":"175000*2","v":350000},2009,350000,"strm.a400.450",33168,"kg/hr",0.6,1.6,{"$f":"IF(N93<>\"\",VLOOKUP(N93,INDIRECT(LU_SENS),2,FALSE),\"\")","v":16291.4144},0.49117867824409067,{"$f":"M93*T93^Q93","v":228460.82881617104},{"$f":"U93*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L93,INDIRECT(IX_CAP),4,FALSE)","v":252186.78574630417},403498.85719408671,null,"Compressor, motor-driven","density 1.0"]
["P",400,"Cellulase Transfer Pump","Goulds","3196; 1.5X3-13","59 gpm, 100 FT, TDH SIZE 2X1-10C",3,"316SS","HGI database",1,7357,2010,7357,"strm.a400.420",{"$f":"59*60*3.785","v":13398.9},"kg/hr",0.8,2.2999999999999998,6918.32341,0.51633517751457214,4335.5692500774076,{"$f":"U94*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L94,INDIRECT(IX_CAP),4,FALSE)","v":4534.7157679186539},10429.846266212904,null,"Pump, SS","density 1.0. increased # to 4"]
["P",401,"Cellulase Seed Pump","Goulds","3196; 2X3-8","3 GPM, 100 FT TDH SIZE 2X1-10",2,"316SS","HGI database",4,{"$f":"7493*4","v":29972},2010,29972,"strm.a400.409",{"$f":"3*60*3.785","v":681.30000000000007},"kg/hr",0.8,2.2999999999999998,384.854873,0.56488312490826353,18979.405500244044,{"$f":"U95*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L95,INDIRECT(IX_CAP),4,FALSE)","v":19851.190102924102},45657.737236725428,null,"Pump, SS","density 1.0"]
["P",406,"Cellulase Nutrient Transfer Pump","Viking",null,"Gear Pump 2 GPM, 100 FT",0.5,"316SS","HGI database",1,1500,2009,1500,"strm.a400.416",454,"kg/hr",0.8,2.2999999999999998,111.992484,0.24667948017621147,489.55070317911242,{"$f":"U96*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L96,INDIRECT(IX_CAP),4,FALSE)","v":540.3911862454238},1242.8997283644746,null,"Pump, SS","quote incomplete, used P-400"]
["P",410,"Cellulase Feed Pump","Viking",null,"Gear Pump",1,"316SS","HGI database",1,1500,2009,5700,"strm.a400.422",18168,"kg/hr",0.8,2.2999999999999998,6918.32341,{"$f":"S97/O97","v":0.38079719341699692},2632.8726113533316,{"$f":"U97*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L97,INDIRECT(IX_CAP),4,FALSE)","v":2906.2998877192076},{"$f":"V97*R97","v":6684.489741754177},null,"Pump, SS"]
["P",420,"Anti-foam Pump","Viking",null,"Gear Pump 2 GPM, 100 FT",1,"316SS","HGI database",1,1500,2009,1500,"strm.a400.444",10.6,"kg/hr",0.8,2.2999999999999998,6.6789695399999998,0.6300914660377358,1036.6069997443196,{"$f":"U98*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L98,INDIRECT(IX_CAP),4,FALSE)","v":1144.2599972268683},2631.7979936217971,null,"Pump, SS"]
["T",406,"Cellulase Nutrient Mix Tank","Harrington ",null,"HDPE, 8,000 gal",null,"HDPE","HGI database",1,9000,2010,{"$f":"K99","v":9000},"strm.a400.416",224,"kg/hr",0.7,3,{"$f":"IF(N99<>\"\",VLOOKUP(N99,INDIRECT(LU_SENS),2,FALSE),\"\")","v":111.992484},0.49996644642857146,{"$f":"M99*T99^Q99","v":5539.8896088926913},{"$f":"U99*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L99,INDIRECT(IX_CAP),4,FALSE)","v":5794.354400296078},17383.063200888235,null,"Tank, storage, plastic"]
["T",410,"Cellulase Hold Tank","Mueller",null,"80,000 gal",null,"304SS","YES",1,{"$f":"273273*(80/94)^0.6","v":248069.86171544748},2009,{"$f":"K100","v":248069.86171544748},"strm.a400.422",10930,"kg/hr",0.7,1.8,{"$f":"IF(N100<>\"\",VLOOKUP(N100,INDIRECT(LU_SENS),2,FALSE),\"\")","v":6918.32341},0.63296646020128089,{"$f":"M100*T100^Q100","v":180111.10606203612},{"$f":"U100*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L100,INDIRECT(IX_CAP),4,FALSE)","v":198815.88082456219},357868.58548421197,null,"Tank, storage, SS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 400 Totals",{"$f":"SUM(U81:U100)","v":6474618.1409297092},{"$f":"SUM(V81:V100)","v":7145344.5132549722},{"$f":"SUM(W81:W100)","v":12203876.668719584}]
["A600: Wastewater",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["T","606","Anaerobic System","ADI",null,"(4) 27 MG reactors, 8 recycle pumps, 5 blowers, 8 mixers, 1 centrifuge","795 hp","Concrete",null,4,{"$f":"25800000","v":25800000},2012,{"$f":"K103","v":25800000},"COD",27211,"kg/hr",0.6,1.1100000000000001,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S103/O103","v":0.62587543334190832},{"$f":"M103*T103^Q103","v":19476568.786079187},{"$f":"U103*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L103,INDIRECT(IX_CAP),4,FALSE)","v":19193382.274478652},{"$f":"V103*R103","v":21304654.324671306}]
[null,null,"Biogas Emergency Flare","ADI",null,null,null,null,null,4,"INCLUDED",2012,{"$f":"K104","v":"INCLUDED"}]
["T","608","Aeration Basin",null,null,"Concrete and steel, not installed cost",null,"Concrete",null,3,{"$f":"2240054+103200+64800+2500000","v":4908054},2012,{"$f":"K105","v":4908054},"Hydraulic flow",2.7,"MGD",0.6,2.0699999999999998,{"$f":"'Operating Summaries'!$F$23*60*24/10^6","v":1.5041801005057489},{"$f":"S105/O105","v":0.55710374092805515},{"$f":"M105*T105^Q105","v":3455182.3867610502},{"$f":"U105*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L105,INDIRECT(IX_CAP),4,FALSE)","v":3404944.5313257626},{"$f":"V105*R105","v":7048235.1798443282},null,null,null,"4/22/13 - Added from B&C report recommendations - installation factor 2.07 assumed"]
[null,null,"Pump - Submersible, Anaerobic Feed",null,null,"2500 gpm ea","15 hp ea","CS",null,2,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Pump - Centrifugal, Aeration Basin Feed",null,null,"852 gpm ea","45 hp","CS",null,4,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Aeration Grid","Sanitaire",null,"Full floor aeration grid",null,"CS",null,1,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Caustic Feed System",null,null,null,"1.5 hp","CS",null,4,20000,2012,20000,"COD",27211,"kg/hr",0.6,3,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S109/O109","v":0.62587543334190832},{"$f":"M109*T109^Q109","v":15098.115338045882},{"$f":"U109*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L109,INDIRECT(IX_CAP),4,FALSE)","v":14878.590910448565},{"$f":"V109*R109","v":44635.7727313457},null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Blowers","Turblex",null,"15000 SCFM @ 10.3psig ea","1000 hp ea","CS",null,9,2070000,2012,2070000,"COD",27211,"kg/hr",0.6,2,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S110/O110","v":0.62587543334190832},{"$f":"M110*T110^Q110","v":1562654.9374877487},{"$f":"U110*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L110,INDIRECT(IX_CAP),4,FALSE)","v":1539934.1592314267},{"$f":"V110*R110","v":3079868.3184628533},null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Surface Aerators","Aqua Aerobic",null,null,"100 hp ea","CS",null,3,150000,2012,{"$f":"K111","v":150000},"Hydraulic flow",2.7,"MGD",0.6,2.67,{"$f":"'Operating Summaries'!$F$23*60*24/10^6","v":1.5041801005057489},{"$f":"S111/O111","v":0.55710374092805515},{"$f":"M111*T111^Q111","v":105597.3218742413},{"$f":"U111*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L111,INDIRECT(IX_CAP),4,FALSE)","v":104061.95198725695},{"$f":"V111*R111","v":277845.41180597607},null,null,null,"4/22/13 - Added from B&C report recommendations"]
["R","609","Membrane Bioreactor","GE (ZeeWeed)",null,"Includes membrane, CIP, Scour system","85 hp ea","CS",null,1,{"$f":"4750000+148500","v":4898500},2012,{"$f":"K112","v":4898500},"Hydraulic flow",2.7,"MGD",1,1.64,{"$f":"'Operating Summaries'!$F$23*60*24/10^6","v":1.5041801005057489},{"$f":"S112/O112","v":0.55710374092805515},{"$f":"M112*T112^Q112","v":2728972.674936078},{"$f":"U112*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L112,INDIRECT(IX_CAP),4,FALSE)","v":2689293.804363111},{"$f":"V112*R112","v":4410441.8391555017},null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Pump, Centrifugal , MBR, RAS",null,null,null,"160 hp","CS",null,6,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
["S","612","Gravity Belt Thickeners","Ashbrook",null,"2m presses","48hp","CS",null,3,750000,2012,750000,"COD",27211,"kg/hr",0.6,1.59,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S114/O114","v":0.62587543334190832},{"$f":"M114*T114^Q114","v":566179.32517672051},{"$f":"U114*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L114,INDIRECT(IX_CAP),4,FALSE)","v":557947.1591418212},{"$f":"V114*R114","v":887135.98303549574},null,null,null,"4/22/13 - Added from B&C report recommendations"]
["S","611","Centrifuge","Centrisys",null,null,"165 hp ea","CS",null,1,{"$f":"557000+51600+61200+17000","v":686800},2012,686800,"COD",27211,"kg/hr",0.6,2.69,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S115/O115","v":0.62587543334190832},{"$f":"M115*T115^Q115","v":518469.28070849553},{"$f":"U115*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L115,INDIRECT(IX_CAP),4,FALSE)","v":510930.81186480372},{"$f":"V115*R115","v":1374403.8839163219},null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Pump, Centrifugal, Centrifuge Feed",null,null,"105 gpm","15hp","CS",null,2,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Pump, Submersible, Centrate",null,null,"100 gpm","10 hp ea","CS",null,2,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Dewatering Polymer Addition","Vessco",null,"9.8 gph neat polymer","1 hp ea","CS",null,2,"INCLUDED",2012,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Conveyor",null,null,null,"10 hp ea","CS",null,1,7000,2012,7000,"COD",27211,"kg/hr",0.6,2.86,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S119/O119","v":0.62587543334190832},{"$f":"M119*T119^Q119","v":5284.3403683160586},{"$f":"U119*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L119,INDIRECT(IX_CAP),4,FALSE)","v":5207.5068186569988},{"$f":"V119*R119","v":14893.469501359015},null,null,null,"4/22/13 - Added from B&C report recommendations"]
["S","610","Reverse Osmosis","GE",null,null,null,"CS",null,7,2450000,2012,2450000,"Hydraulic flow",2.7,"MGD",1,1.75,{"$f":"'Operating Summaries'!$F$23*60*24/10^6","v":1.5041801005057489},{"$f":"S120/O120","v":0.55710374092805515},{"$f":"M120*T120^Q120","v":1364904.1652737351},{"$f":"U120*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L120,INDIRECT(IX_CAP),4,FALSE)","v":1345058.6548309934},{"$f":"V120*R120","v":2353852.6459542383},null,null,null,"4/22/13 - Added from B&C report recommendations"]
["M","640","Evaporator","GE",null,"368 gpm","1480 hp ea","Titanium",null,1,5000000,2012,5000000,"Hydraulic flow",2.7,"MGD",0.6,1.61,{"$f":"'Operating Summaries'!$F$23*60*24/10^6","v":1.5041801005057489},{"$f":"S121/O121","v":0.55710374092805515},{"$f":"M121*T121^Q121","v":3519910.7291413769},{"$f":"U121*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L121,INDIRECT(IX_CAP),4,FALSE)","v":3468731.7329085651},{"$f":"V121*R121","v":5584658.0899827899},null,null,null,"4/22/13 - Added from B&C report recommendations"]
[null,null,"Ammonia Addition System",null,null,"0.63 gpm","4.5 hp","CS",null,4,195200,2012,195200,"COD",27211,"kg/hr",0.6,1.54,{"$f":"'Operating Summaries'!$F$25","v":17030.696416666666},{"$f":"S122/O122","v":0.62587543334190832},{"$f":"M122*T122^Q122","v":147357.6056993278},{"$f":"U122*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L122,INDIRECT(IX_CAP),4,FALSE)","v":145215.04728597801},{"$f":"V122*R122","v":223631.17282040615},null,"in line mixer",null,"4/22/13 - Added from B&C report recommendations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 600 Totals",{"$f":"SUM(U103:U122)","v":33466179.66884432},{"$f":"SUM(V103:V122)","v":32979586.225147475},{"$f":"SUM(W103:W122)","v":46604256.091881916}]
["A700: Storage",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["A",720,"CSL Storage Tank Agitator","Lotus",null,null,"10 hp","SS304","YES",1,21200,2009,{"$f":"K125","v":21200},"strm.735",1393,"kg/hr",0.5,1.5,{"$f":"IF(N125<>\"\",VLOOKUP(N125,INDIRECT(LU_SENS),2,FALSE),\"\")","v":82.246534999999994},{"$f":"S125/O125","v":5.904273869346733E-2},{"$f":"M125*T125^Q125","v":5151.3268658076786},{"$f":"U125*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L125,INDIRECT(IX_CAP),4,FALSE)","v":5686.2989220000072},{"$f":"V125*R125","v":8529.4483830000099},null,"Agitator, SS"]
["A",760,"DAP Make-up Tank Agitator","Lotus",null,null,"5.5 hp","SS304","YES",1,9800,2009,9800,"strm.755",163,"kg/hr",0.5,1.5,{"$f":"IFERROR(VLOOKUP(N126,INDIRECT(LU_SENS),2,FALSE),0)","v":0},0,0,{"$f":"U126*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L126,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"Agitator, SS"]
["C",755,"DAP Bulk Bag Unloader","Flexicon",null,"Super sack unloader",null,null,"HGI database",1,30000,2009,30000,"strm.755",163,"kg/hr",0.6,1.7,{"$f":"IFERROR(VLOOKUP(N127,INDIRECT(LU_SENS),2,FALSE),0)","v":0},0,0,{"$f":"U127*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L127,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"solids handling","density 1.8"]
["P",701,"Product Pump","Goulds","3196; 1.5X3-10","150 GPM, 112 FT TDH",5,"CS","HGI database",2,9200,2009,9200,"strm.703",22681,"kg/hr",0.8,3.1,{"$f":"IF(N128<>\"\",VLOOKUP(N128,INDIRECT(LU_SENS),2,FALSE),\"\")","v":102041.92},4.4990044530664433,30639.450044562469,{"$f":"U128*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L128,INDIRECT(IX_CAP),4,FALSE)","v":33821.397146335388},104846.33115363971,null,"pump, CS"]
["P",703,"Sulfuric Acid Pump","Goulds","3196LF 1X1.5-8","5 GPM, 150 FT TDH SIZE 2X1-10",0.5,"SS316","HGI database",1,7493,2010,7493,"strm.710",1981,"kg/hr",0.8,2.2999999999999998,2240.2392799999998,1.1308628369510347,8267.6803707712425,{"$f":"U129*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L129,INDIRECT(IX_CAP),4,FALSE)","v":8647.4412883103014},19889.11496311369,null,"Pump, SS"]
["P",704,"Firewater Pump","Goulds","3175; 8x10-14AI","2500 GPM, 150 FT TDH",125,"CS","HGI database",1,15000,2009,15000,"strm.a700.713",8343,"kg/hr",0.8,3.1,37503.591500000002,4.4952165288265613,49921.974239458345,{"$f":"U130*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L130,INDIRECT(IX_CAP),4,FALSE)","v":55106.436787415121},170829.95404098689,null,"pump, CS"]
["P",720,"CSL Pump","Goulds",null,"8 GPM, 80 FT TDH",0.5,"CS","HGI database",1,3000,2009,3000,"strm.735",1393,"kg/hr",0.8,3.1,82.246534999999994,5.904273869346733E-2,311.92806411924454,{"$f":"U131*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L131,INDIRECT(IX_CAP),4,FALSE)","v":344.32220298734779},1067.3988292607783,null,"pump, CS"]
["P",760,"DAP Pump","Goulds",null,"2 GPM, 100 FT TDH",0.5,"CS","HGI database",1,3000,2009,3000,"strm.755",163,"kg/hr",0.8,3.1,{"$f":"IFERROR(VLOOKUP(N132,INDIRECT(LU_SENS),2,FALSE),0)","v":0},0,0,{"$f":"U132*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L132,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"pump, CS"]
["T",701,"Product Storage Tank","Mueller",null,"750,000 gal., 1 day storage, Floating roof",null,"A285C","YES",1,{"$f":"1340000/2","v":670000},2009,670000,"strm.703",{"$f":"22681/2","v":11340.5},"kg/hr",0.7,1.7,{"$f":"IF(DCFROR!B35=\"concentrated\",VLOOKUP(N133,INDIRECT(LU_SENS),2,FALSE),VLOOKUP(N76,INDIRECT(LU_SENS),2,FALSE))","v":102041.92},8.9980089061328865,{"$f":"M133*T133^Q133","v":3118726.5378296766},{"$f":"U133*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L133,INDIRECT(IX_CAP),4,FALSE)","v":3442610.3821492177},{"$f":"V133*R133","v":5852437.6496536694},null,"tank, field-erected, CS"]
["T",703,"Sulfuric Acid Storage Tank",null,null,"12,600 gal, 12' dia x15' H",null,"SS","HGI database",1,96000,2010,96000,"strm.710",1981,"kg/hr",0.7,1.5,2240.2392799999998,1.1308628369510347,104630.47227857381,{"$f":"U134*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L134,INDIRECT(IX_CAP),4,FALSE)","v":109436.4834416964},164154.72516254461,null,"tank, field-erected, SS"]
[null,null,"Caustic Storage Tank",null,null,{"$f":"F134","v":"12,600 gal, 12' dia x15' H"},null,{"$f":"H134","v":"SS"},null,1,{"$f":"K134","v":96000},2011,{"$f":"K135","v":96000},"strm.a200.2",1981,"kg/hr",0.7,1.5,1416.6666700000001,0.71512704189803133,{"$f":"M135*T135^Q135","v":75917.076179671145},{"$f":"U135*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L135,INDIRECT(IX_CAP),4,FALSE)","v":74672.746435220324},{"$f":"V135*R135","v":112009.11965283049},null,"tank, field-erected, SS"]
["T",704,"Firewater Storage Tank",null,null,"600,000 gal - 4 hrs @ 2500 gpm",null,"Glass lined","HGI database",1,803000,2009,803000,"strm.a700.713",8343,"kg/hr",0.7,1.7,37503.591500000002,4.4952165288265613,2299540.042529623,{"$f":"U136*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L136,INDIRECT(IX_CAP),4,FALSE)","v":2538350.2941201683},4315195.5000042859,null,"tank, field-erected, CS"]
["T",706,"Ammonia Storage Tank","Chemithon",null,"28,000 gal",null,"SA- 516-70","YES",2,196000,2010,196000,"strm.717",1171,"kg/hr",0.7,2,367.29190399999999,0.3136566216908625,87051.086038787791,{"$f":"U137*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L137,INDIRECT(IX_CAP),4,FALSE)","v":91049.619947250641},182099.23989450128,null,"pressure vessel, SS"]
["T",720,"CSL Storage Tank",null,null,"70,000 gal",null,"Glass lined CS","HGI database",1,70000,2009,70000,"strm.735",1393,"kg/hr",0.7,2.6,82.246534999999994,5.904273869346733E-2,9658.6090113550381,{"$f":"U138*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L138,INDIRECT(IX_CAP),4,FALSE)","v":10661.668234224253},27720.337408983058,null,"tank, storage, CS"]
[null,null,"Glucose Storage Tank",null,null,{"$f":"F138","v":"70,000 gal"},null,{"$f":"H138","v":"Glass lined CS"},{"$f":"I138","v":"HGI database"},1,70000,2009,70000,"strm.a400.401",{"$f":"O138","v":1393},"kg/hr",0.7,2.6,1422.33257,{"$f":"S139/O139","v":1.0210571213208901},{"$f":"M139*T139^Q139","v":71028.569319896473},{"$f":"U139*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L139,INDIRECT(IX_CAP),4,FALSE)","v":78404.979469615573},{"$f":"V139*R139","v":203852.9466210005},null,"tank, storage, CS"]
["T",755,"DAP Bulk Bag Holder","Flexicon",null,"Super sack holder",null,null,"HGI database",1,"INCLUDED"]
["T",760,"DAP Make-up Tank",null,null,"12,800 gal",null,"SS304","HGI database",1,102000,2009,{"$f":"K141","v":102000},"strm.755",1615,"kg/hr",0.7,1.8,{"$f":"IFERROR(VLOOKUP(N141,INDIRECT(LU_SENS),2,FALSE),0)","v":0},0,{"$f":"M141*T141^Q141","v":0},{"$f":"U141*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L141,INDIRECT(IX_CAP),4,FALSE)","v":0},0,null,"tank, storage, SS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 700 Totals",{"$f":"SUM(U125:U141)","v":5860844.7527723033},{"$f":"SUM(V125:V141)","v":6448792.0701444419},{"$f":"SUM(W125:W141)","v":11162631.765767816}]
["A800: Boiler",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["H",801,"Burner Combustion Air Preheater",null,null,"INCLUDED",null,"","BOILER MFR",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat ex, S&T, SS"]
["H",811,"BFW Preheater",null,null,"INCLUDED",null,null,"BOILER MFR",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat ex, S&T, SS"]
["H",812,"Pretreatment/BFW heat recovery","Mueller",null,"9.4 MM Btu/hr",null,"SS304","HGI database",1,41000,2009,{"$f":"K146","v":41000},"heat.QH812",2.4,"Gcal/hr",0.7,2.2000000000000002,{"$f":"IF(N146<>\"\",VLOOKUP(N146,INDIRECT(LU_SENS),2,FALSE),\"\")","v":1},{"$f":"S146/O146","v":0.41666666666666669},{"$f":"M146*T146^Q146","v":22214.471604041999},{"$f":"U146*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L146,INDIRECT(IX_CAP),4,FALSE)","v":24521.473636881772},{"$f":"V146*R146","v":53947.242001139901},null,"Heat ex, S&T, SS"]
["M","802","Air Intake Fan",null,null,"INCLUDED",null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"boiler"]
["M",803,"Boiler",null,"TowerPak","525,000 lb/hr @ 900 psig",null,"CS","BOILER MFR",1,{"$f":"28550000","v":28550000},2010,28550000,"strm.a800.a810.812",238203.07399999999,"kg/hr",0.6,1.8,{"$f":"IF(N148<>\"\",VLOOKUP(N148,INDIRECT(LU_SENS),2,FALSE),\"\")","v":191203.08600000001},{"$f":"S148/O148","v":0.80268941449512954},{"$f":"M148*T148^Q148","v":25022726.785145506},{"$f":"U148*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L148,INDIRECT(IX_CAP),4,FALSE)","v":26172100.40109355},{"$f":"V148*R148","v":47109780.72196839},null,"boiler"]
["M",811,"Turbine/Generator","Siemens","SST-300","23.6 kW, 2 extractions",null,"","YES",1,9500000,2010,9500000,"work.wtotal",-42200,"kW",0.6,1.8,{"$f":"IF(N149<>\"\",VLOOKUP(N149,INDIRECT(LU_SENS),2,FALSE),\"\")","v":-40885.491600000001},{"$f":"S149/O149","v":0.96885051184834126},{"$f":"M149*T149^Q149","v":9321325.4000103213},{"$f":"U149*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L149,INDIRECT(IX_CAP),4,FALSE)","v":9749483.5928575657},{"$f":"V149*R149","v":17549070.467143618},null,"turbogenerator"]
["M",820,"Hot Process Water Softener System","Proctor Sales",null,null,null,"","YES",1,78000,2010,78000,"strm.a800.a810.812",235803,"kg/hr",0.6,1.8,{"$f":"IF(N150<>\"\",VLOOKUP(N150,INDIRECT(LU_SENS),2,FALSE),\"\")","v":191203.08600000001},{"$f":"S150/O150","v":0.81085942926934773},{"$f":"M150*T150^Q150","v":68779.964212188599},{"$f":"U150*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L150,INDIRECT(IX_CAP),4,FALSE)","v":71939.247245174032},{"$f":"V150*R150","v":129490.64504131326},null,"skid equip"]
["M",830,"Amine Addition Pkg.","Proctor Sales",null,null,null,"","YES",1,40000,2010,40000,"strm.a800.a810.812",235803,"kg/hr",0,1.8,{"$f":"IF(N151<>\"\",VLOOKUP(N151,INDIRECT(LU_SENS),2,FALSE),\"\")","v":191203.08600000001},{"$f":"S151/O151","v":0.81085942926934773},{"$f":"M151*T151^Q151","v":40000},{"$f":"U151*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L151,INDIRECT(IX_CAP),4,FALSE)","v":41837.327523602034},{"$f":"V151*R151","v":75307.189542483669},null,"skid equip"]
["M",832,"Ammonia Addition Pkg","Proctor Sales",null,null,null,"","YES",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"skid equip"]
["M",834,"Phosphate Addition Pkg.","Proctor Sales",null,null,null,"","YES",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"skid equip"]
["P",804,"Condensate Pump","Proctor Sales",null,null,null,"SS316","YES",2,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump"]
["P",811,"Turbine Condensate Pump","Proctor Sales",null,null,null,"SS304","YES",2,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump"]
["P",824,"Deaerator Feed Pump","Proctor Sales",null,null,null,"SS304","YES",2,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump"]
["P",826,"BFW Pump","Proctor Sales",null,null,null,"SS316","YES",5,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump"]
["P",828,"Blowdown Pump","Proctor Sales",null,null,null,"CS","YES",2,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump"]
["P",830,"Amine Transfer Pump","Proctor Sales",null,null,null,"CS","YES",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump"]
["T",804,"Condensate Collection Tank","Proctor Sales",null,null,null,"A285C","YES",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tank"]
["T",824,"Condensate Surge Drum","Proctor Sales",null,null,null,"SS304","YES",1,"INCLUDED"]
["T",826,"Deaerator","Proctor Sales",null,"Tray type",null,"CS;SS316","YES",1,305000,2010,{"$f":"K162","v":305000},"strm.a800.a810.812",235803,"kg/hr",0.6,3,{"$f":"IF(N162<>\"\",VLOOKUP(N162,INDIRECT(LU_SENS),2,FALSE),\"\")","v":191203.08600000001},{"$f":"S162/O162","v":0.81085942926934773},{"$f":"M162*T162^Q162","v":268947.29595791694},{"$f":"U162*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L162,INDIRECT(IX_CAP),4,FALSE)","v":281300.90268946259},{"$f":"V162*R162","v":843902.70806838782},null,"skid equip"]
["T",828,"Blowdown Flash Drum","Proctor Sales",null,null,null,"CS","YES",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure Vessel"]
["T",830,"Amine Drum","Proctor Sales",null,null,null,"SS316","YES",1,"INCLUDED",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure Vessel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area 800 Totals",{"$f":"SUM(U144:U164)","v":34743993.916929975},{"$f":"SUM(V144:V164)","v":36341182.945046239},{"$f":"SUM(W144:W164)","v":65761498.973765336}]
["A900: Utilities",null,null,null,null,"Mechanical Equipment List",null,null,null,null,null,"Scaled Installed Costs"]
["M",902,"Cooling Tower System","Marley SPX",null,"44,200 gpm","750 hp","FIBERGLASS",null,1,1375000,2010,{"$f":"K167","v":1375000},"strm.a900.945",{"$f":"44200*60*3.785","v":10037820},"kg/hr",0.6,1.5,{"$f":"IF(N167<>\"\",VLOOKUP(N167,INDIRECT(LU_SENS),2,FALSE),\"\")","v":10939040.4},{"$f":"S167/O167","v":1.0897824826506155},{"$f":"M167*T167^Q167","v":1447793.3976373086},{"$f":"U167*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L167,INDIRECT(IX_CAP),4,FALSE)","v":1514295.1640865172},{"$f":"V167*R167","v":2271442.7461297759},null,"cooling tower"]
["M",904,"Plant Air Compressor","Rogers Machinery","QNW752","400 SCFM@125 psig","150 hp","","HGI database",1,28000,2010,{"$f":"K168","v":28000},"DRY101",83333,"kg/hr",0.6,1.6,83333.333299999998,1.0000039996159984,28000.067193495026,{"$f":"U168*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L168,INDIRECT(IX_CAP),4,FALSE)","v":29286.199546427899},46857.919274284643,null,"compressor, motor-driven"]
["M",908,"Chilled Water Package","Trane",null,"2 x 2350 tons (14.2 MM kcal/hr)","3400 hp",null,"HGI database",1,1275750,2010,{"$f":"K169","v":1275750},"heat.a900.qchwop",14.2,"Gcal/hr",0.6,1.6,4.2873827499999999,{"$f":"S169/O169","v":0.30192836267605633},621881.91054629069,{"$f":"U169*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L169,INDIRECT(IX_CAP),4,FALSE)","v":650446.92931321368},{"$f":"V169*R169","v":1040715.0869011419},null,"compressor, motor-driven"]
["M",910,"CIP System",null,null,"100,000 GAL",null,"SS304/SS316","HGI database",1,421000,2009,{"$f":"K170","v":421000},"strm.a900.914",63,"kg/hr",0.6,1.8,145,2.3015873015873014,694222.31185777427,{"$f":"U170*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L170,INDIRECT(IX_CAP),4,FALSE)","v":766318.21011930215},1379372.7782147438,null,"Skid equip"]
["P",902,"Cooling Water Pump","Goulds","3175; 20X24-28","16,120 GPM, 100 FT TDH SIZE 20X20-28",500,"CS","HGI database",3,{"$f":"94557*3","v":283671},2010,283671,"strm.a900.945",{"$f":"16120*60*3.785*3","v":10982556},"kg/hr",0.8,3.1,10939040.4,0.99603775296023989,282771.4634928942,{"$f":"U171*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L171,INDIRECT(IX_CAP),4,FALSE)","v":295760.05831201229},916856.18076723814,null,"pump, CS"]
["P",912,"Make-up Water Pump","Goulds","3196; 4X6-10H","685 GPM, 75 FT TDH SIZE 6X4-13",20,"CS","HGI database",1,6864,2010,6864,"strm.a900.904",{"$f":"685*60*3.785","v":155563.5},"kg/hr",0.8,3.1,414454.85399999999,2.6642165675110165,15032.558221614094,{"$f":"U172*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L172,INDIRECT(IX_CAP),4,FALSE)","v":15723.051545882136},48741.459792234622,null,"pump, CS"]
["P",914,"Process Water Circulating Pump","Goulds","3196; 3X4-13","2285 GPM, 75 FT TDH SIZE 8X6-13",75,"CS","HGI database",1,15292,2010,15292,"strm.a900.905",{"$f":"2285*60*3.785","v":518923.5},"kg/hr",0.8,3.1,761761.10800000001,1.4679641758370936,20789.146279823726,{"$f":"U173*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L173,INDIRECT(IX_CAP),4,FALSE)","v":21744.058046126451},67406.579942992001,null,"pump, CS"]
["S",904,"Instrument Air Dryer","Zeks","70HSF","670 SCFM - CYCLING TYPE",null,"CS","HGI database",1,15000,2009,15000,"DRY101",83333,"kg/hr",0.6,1.8,83333.333299999998,1.0000039996159984,15000.035996515191,{"$f":"U174*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L174,INDIRECT(IX_CAP),4,FALSE)","v":16557.809422480175},29804.056960464317,null,"Skid equip"]
["T",904,"Plant Air Receiver","Rogers Machinery",null,"3800 gal - 72\" x 228\" vertical",null,"CS","HGI database",1,16000,2009,16000,"DRY101",83333,"kg/hr",0.6,3.1,83333.333299999998,1.0000039996159984,16000.038396282871,{"$f":"U175*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L175,INDIRECT(IX_CAP),4,FALSE)","v":17661.663383978852},54751.156490334441,null,"pressure vessel, CS"]
["T",914,"Process Water Tank No. 1",null,null,"250,000 gal",null,"CS","HGI database",1,250000,2009,{"$f":"K176","v":250000},"strm.a900.905",451555,"kg/hr",0.7,1.7,761761.10800000001,1.6869730331853263,360508.66435853567,{"$f":"U176*VLOOKUP(DCFROR!$B$34,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L176,INDIRECT(IX_CAP),4,FALSE)","v":397947.96232410887},676511.53595098504,null,"tank, field-erected, CS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"Area 900 Totals",{"$f":"SUM(U167:U176)","v":3501999.5939805345},{"$f":"SUM(V167:V176)","v":3725741.1061000503},{"$f":"SUM(W167:W176)","v":6532459.5004241941}]
[]
["Grand Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Totals",{"$f":"ROUND(U177+U165+U142+U123+U101+U79+U65+U26, -3)","v":164722000},{"$f":"ROUND(V177+V165+V142+V123+V101+V79+V65+V26, -3)","v":170635000},{"$f":"ROUND(W177+W165+W142+W123+W101+W79+W65+W26, -3)","v":282127000}]

{"sheet":"Operating Summaries","index":5,"n_rows":60,"n_cols":15,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Operating Summary"]
["Feedstock",null,null,null,"Conditioning",null,"Boiler/Turbogenerator"]
["Moisture Content",null,null,{"$f":"VLOOKUP(\"CMIX.H2O.101\",INDIRECT(LU_SENS),2,FALSE)/(VLOOKUP(\"strm.101\",INDIRECT(LU_SENS),2,FALSE))","v":0.19999999903999999},"Ammonia Loading (g/L hydrolyzate)",{"$f":"VLOOKUP(\"amload\",INDIRECT(LU_SENS),2,FALSE)","v":1.8459649899999999},"WWT sludge moisture %",{"$f":"VLOOKUP( \"CMIX.H2O.A800.623\", INDIRECT(LU_SENS), 2, FALSE ) / VLOOKUP( \"STRM.A800.623\", INDIRECT(LU_SENS), 2, FALSE )","v":0.59870621405142543}]
["Pretreatment",null,null,null,"Enzyme Production",null,"Combined boiler feed moisture",{"$f":"VLOOKUP( \"CMIX.H2O.A800.801\", INDIRECT(LU_SENS), 2, FALSE ) /VLOOKUP( \"STRM.A800.801\", INDIRECT(LU_SENS), 2, FALSE )","v":0.58239823108683153}]
["Acid Conc (wt%)",null,null,{"$f":"VLOOKUP( \"CMIX.H2SO4.A200.217\", INDIRECT(LU_SENS), 2, FALSE )/( VLOOKUP( \"CMIX.H2SO4.A200.217\", INDIRECT(LU_SENS), 2, FALSE ) + VLOOKUP( \"CMIX.H2O.A200.217\", INDIRECT(LU_SENS), 2, FALSE ))*100","v":0.42137168179702822},"Glucose feed (kg/hr)",{"$f":"VLOOKUP( \"CMIX.glucose.A400.401\", INDIRECT(LU_SENS), 2, FALSE )","v":1208.9826800000001},"Steam loop flow (kg/hr)",{"$f":"VLOOKUP( \"STRM.A800.a810.812\", INDIRECT(LU_SENS), 2, FALSE )","v":191203.08600000001}]
["Acid Loading (mg/g dry biomass)",null,null,{"$f":"VLOOKUP( \"CMIX.H2SO4.A200.217\", INDIRECT(LU_SENS), 2, FALSE )/( VLOOKUP( \"STRM.101\", INDIRECT(LU_SENS), 2, FALSE ) - VLOOKUP( \"CMIX.H2O.101\", INDIRECT(LU_SENS), 2, FALSE ))*1000","v":8.9999999604000003},"Protein produced (kg/hr)",{"$f":"VLOOKUP(\"ccis.enzyme.a400.420a\",INDIRECT(LU_SENS),2,FALSE)","v":289.33511399999998}]
["Total Solids (wt%)",null,null,{"$f":"(VLOOKUP(\"SOL254\",INDIRECT(LU_SENS),2,FALSE)+VLOOKUP(\"SCIS.A200.254s\",INDIRECT(LU_SENS),2,FALSE))/(VLOOKUP(\"STRM.A200.254s\",INDIRECT(LU_SENS),2,FALSE))","v":0.29982620133377597},"Protein yield (kg/kg substrate)",{"$f":"F6/F5","v":0.23932114064694454},"Total Generator Output (kW)",{"$f":"VLOOKUP(\"work.wtotal\",INDIRECT(LU_SENS),2,FALSE)","v":-40885.491600000001}]
["Insoluble Solids in (wt%)",null,null,{"$f":"( VLOOKUP( \"SCIS.A200.M207FD\", INDIRECT(LU_SENS), 2, FALSE )) / ( VLOOKUP( \"STRM.A200.M207FD\", INDIRECT(LU_SENS), 2, FALSE ) )","v":0.25814458496849063},"Protein harvest titer (g/L)",{"$f":"F6*1000/VLOOKUP(\"cmix.h2o.a400.420a\",INDIRECT(LU_SENS),2,FALSE)","v":39.897069063468528},"  to A100 Feedstock Handling",{"$f":"VLOOKUP(\"Work.a900.wka100\",INDIRECT(LU_SENS),2,FALSE)","v":859.48470299999997}]
["Insoluble Solids out (wt%)",null,null,{"$f":"( VLOOKUP( \"SCIS.A200.254s\", INDIRECT(LU_SENS), 2, FALSE )) / ( VLOOKUP( \"STRM.A200.254s\", INDIRECT(LU_SENS), 2, FALSE ) )","v":0.1865132564383668},null,null,"  to A200 Pretreatment",{"$f":"VLOOKUP(\"Work.a900.wka200\",INDIRECT(LU_SENS),2,FALSE)","v":5714.4342200000001}]
["Temperature (°C)",null,null,{"$f":"VLOOKUP(\"TEMP.A200.217\",INDIRECT(LU_SENS),2,FALSE)","v":160},"Compressor electricity (kW)",{"$f":"VLOOKUP(\"work.a400.wm401\",INDIRECT(LU_SENS),2,FALSE)","v":704.08496100000002},"  to A300 Hydrolysis & Conditioning",{"$f":"VLOOKUP(\"Work.a900.wka300\",INDIRECT(LU_SENS),2,FALSE)","v":9753.4415499999996}]
["Pressure (atm)",null,null,{"$f":"VLOOKUP(\"PRES.A200.217\",INDIRECT(LU_SENS),2,FALSE)","v":5.99881917},"Chiller system electricity (kW)",{"$f":"VLOOKUP(\"work.a900.wm908-4\",INDIRECT(LU_SENS),2,FALSE)","v":793.95976900000005},"  to A400 Enzyme Production",{"$f":"VLOOKUP(\"Work.a900.wka400\",INDIRECT(LU_SENS),2,FALSE)","v":2678.4684000000002}]
["Conversions","M207","M208","Overall","A400 total electricity (kW)",{"$f":"VLOOKUP(\"work.a900.wka400\",INDIRECT(LU_SENS),2,FALSE)","v":2678.4684000000002},"  to A600 Wastewater",{"$f":"VLOOKUP(\"Work.a900.wka600\",INDIRECT(LU_SENS),2,FALSE)","v":4498.3247799999999}]
["  Cellulose to Glucolig",{"$f":"VLOOKUP(\"PRETRX01\",INDIRECT(LU_SENS),2,FALSE)","v":3.0000000000000001E-3},null,{"$f":"B13","v":3.0000000000000001E-3},null,null,"  to A700 Storage",{"$f":"VLOOKUP(\"Work.a900.wka700\",INDIRECT(LU_SENS),2,FALSE)","v":4.9037902999999998}]
["  Cellulose to Cellobiose",{"$f":"VLOOKUP(\"PRETRX02\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,{"$f":"B14","v":0},"Electricity demand (kWh/kg protn)",{"$f":"F12/F6","v":9.257322289613283},"  to A800 Boiler/Turbogen",{"$f":"VLOOKUP(\"Work.a900.wka800\",INDIRECT(LU_SENS),2,FALSE)","v":1202.87339}]
["  Cellulose to Glucose",{"$f":"VLOOKUP(\"PRETRX03\",INDIRECT(LU_SENS),2,FALSE)","v":9.9000000000000005E-2},null,{"$f":"B15","v":9.9000000000000005E-2},"Production selectivity:",null,"  to A900 Utilities",{"$f":"VLOOKUP(\"Work.a900.wka900\",INDIRECT(LU_SENS),2,FALSE)","v":2974.9325100000001}]
["  Cellulose to HMF",{"$f":"VLOOKUP(\"PRETRX04\",INDIRECT(LU_SENS),2,FALSE)","v":3.0000000000000001E-3},null,{"$f":"B16","v":3.0000000000000001E-3},"  Selectivity to protein",{"$f":"VLOOKUP(\"s4pro\",INDIRECT(LU_SENS),2,FALSE)","v":0.31250024999999998},"Excess electricity to grid",{"$f":"-VLOOKUP(\"work.a900.wknet\",INDIRECT(LU_SENS),2,FALSE)","v":13198.6283}]
["  Xylan to Oligomer",{"$f":"VLOOKUP(\"PRETRX05\",INDIRECT(LU_SENS),2,FALSE)","v":2.4E-2},null,{"$f":"B17-C33*B17","v":2.4E-2},"  Selectivity to cell mass",{"$f":"VLOOKUP(\"s4bms\",INDIRECT(LU_SENS),2,FALSE)","v":4.0650416699999997E-2}]
["  Xylan to Xylose",{"$f":"VLOOKUP(\"PRETRX06\",INDIRECT(LU_SENS),2,FALSE)","v":0.9},null,{"$f":"B18+B27*C33","v":0.9},"  Selectivity to CO2",{"$f":"VLOOKUP(\"s4co2\",INDIRECT(LU_SENS),2,FALSE)","v":0.67601474800000005},{"$f":"\"Total Power Generated = \"&TEXT(-H7/1000,\"#,##0\") & \" MW\"","v":"Total Power Generated = 41 MW"}]
["  Xylan to Furfural",{"$f":"VLOOKUP(\"PRETRX07\",INDIRECT(LU_SENS),2,FALSE)","v":0.05},null,{"$f":"B19","v":0.05},null,null,"Electricity Used (kW)",{"$f":"SUM(H8:H15)","v":27686.8633433}]
["  Mannan to Oligomer",{"$f":"VLOOKUP(\"PRETRX08\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,{"$f":"B20","v":0},null,null,"Electricity Used (%)",{"$f":"SUM(H8:H15)/-H7","v":0.67718063938602613}]
["  Mannan to Mannose",{"$f":"VLOOKUP(\"PRETRX09\",INDIRECT(LU_SENS),2,FALSE)","v":0.9},null,{"$f":"B21-C33*B21","v":0.9},"Wastewater Treatment"]
["  Mannan to HMF",{"$f":"VLOOKUP(\"PRETRX10\",INDIRECT(LU_SENS),2,FALSE)","v":3.0000000000000001E-3},null,{"$f":"B22+C33*B21","v":3.0000000000000001E-3},"Hydraulic Load (L/hr)",{"$f":"(VLOOKUP(\"STRM.a600.601\",INDIRECT(LU_SENS),2,FALSE))/VLOOKUP(\"den.a600.601\",INDIRECT(LU_SENS),2,FALSE)","v":237246.80635226925}]
["  Galactan to Oligomer",{"$f":"VLOOKUP(\"PRETRX11\",INDIRECT(LU_SENS),2,FALSE)","v":2.4E-2},null,{"$f":"B23","v":2.4E-2},"Hydraulic Load (gpm)",{"$f":"F22/3.7854/60","v":1044.5695142401034}]
["  Galactan to Galactose",{"$f":"VLOOKUP(\"PRETRX12\",INDIRECT(LU_SENS),2,FALSE)","v":0.9},null,{"$f":"B24-C36*B24","v":0.9},"Hydraulic Load (MMgal/day)",{"$f":"F23*60*24/1000000","v":1.5041801005057489}]
["  Galactan to HMF",{"$f":"VLOOKUP(\"PRETRX13\",INDIRECT(LU_SENS),2,FALSE)","v":3.0000000000000001E-3},null,{"$f":"B25+C36*B24","v":3.0000000000000001E-3},"Total COD (kg/hr)",{"$f":"VLOOKUP(\"CODTO1\",INDIRECT(LU_SENS),2,FALSE)/1.2","v":17030.696416666666}]
["  Arabinan to Oligomer",{"$f":"VLOOKUP(\"PRETRX14\",INDIRECT(LU_SENS),2,FALSE)","v":2.4E-2},null,{"$f":"B26","v":2.4E-2},"Total COD (g/L)",{"$f":"F25*1000/F22","v":71.78472359024768}]
["  Arabinan to Arabinose",{"$f":"VLOOKUP(\"PRETRX15\",INDIRECT(LU_SENS),2,FALSE)","v":0.9},null,{"$f":"B27-C35*B27","v":0.9}]
["  Arabinan to Furfural",{"$f":"VLOOKUP(\"PRETRX16\",INDIRECT(LU_SENS),2,FALSE)","v":0.05},null,{"$f":"B28+B27*C35","v":0.05},"Biogas composition (Dry molar%)     CH4",{"$f":"VLOOKUP(\"cmix.ch4.a600.615\",INDIRECT(LU_SENS),2,FALSE)/16/(VLOOKUP(\"cmix.ch4.a600.615\",INDIRECT(LU_SENS),2,FALSE)/16+VLOOKUP(\"cmix.co2.a600.615\",INDIRECT(LU_SENS),2,FALSE)/44)","v":0.51041807176528553}]
["  Acetate to Acetic Acid",{"$f":"VLOOKUP(\"PRETRX17\",INDIRECT(LU_SENS),2,FALSE)","v":1},null,{"$f":"B29","v":1},"CO2",{"$f":"VLOOKUP(\"cmix.co2.a600.615\",INDIRECT(LU_SENS),2,FALSE)/44/(VLOOKUP(\"cmix.ch4.a600.615\",INDIRECT(LU_SENS),2,FALSE)/16+VLOOKUP(\"cmix.co2.a600.615\",INDIRECT(LU_SENS),2,FALSE)/44)","v":0.48958192823471453},"Biomass Composition",null,null,null,null,"Biomass Carbon Content"]
["  Furfural to Tar",{"$f":"VLOOKUP(\"PRETRX18\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,0,"methane produced (kg/kg COD)",{"$f":"VLOOKUP(\"cmix.ch4.a600.615\",INDIRECT(LU_SENS),2,FALSE)/F25/0.91","v":0.28622456610390185},"Component ID","Biomass Composition (dry wt%)","Component Formula","MW (g/mol)","C#",null,"kg/hr","mol C","kg c/hr"]
["  HMF to Tar",{"$f":"VLOOKUP(\"PRETRX19\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,0,"cell mass",{"$f":"VLOOKUP(\"ccis.biomass.a600.602e\",INDIRECT(LU_SENS),2,FALSE)/F25/0.91","v":5.5724189594221152E-2},"EXTRACT",0.14649999999999999,"C6H12O6",180.15768,6,"cmix.extract.101",{"$f":"VLOOKUP(L31,INDIRECT(LU_SENS),2,FALSE)","v":12208.3333},{"$f":"M31*1000/J31*K31","v":406588.27200705523},{"$f":"N31*12/1000","v":4879.0592640846635}]
["  Lignin to Soluble Lignin",{"$f":"VLOOKUP(\"PRETRX20\",INDIRECT(LU_SENS),2,FALSE)","v":0.05},null,0.05,null,null,"CELLULOS",0.35049999999999998,"C6H10O5",162.14241999999999,6,"CCIS.CELLULOS.101",29204.880399999995,1080712.1442988205,{"$f":"N32*12/1000","v":12968.545731585846}]
[null,null,{"$f":"VLOOKUP(\"OLIG04\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,"NH3-N in Combined WW mg/L",{"$f":"(VLOOKUP(\"cmix.nh4acet.a600.602\",INDIRECT(LU_SENS),2,FALSE)*14/77+VLOOKUP(\"cmix.nh4so4.a600.602\",INDIRECT(LU_SENS),2,FALSE)*14/132+VLOOKUP(\"cmix.dap.a600.602\",INDIRECT(LU_SENS),2,FALSE)*2*14/132)/(VLOOKUP(\"smix.a600.602\",INDIRECT(LU_SENS),2,FALSE)/VLOOKUP(\"den.a600.602\",INDIRECT(LU_SENS),2,FALSE))*1000000","v":0},"XYLAN",0.1953,"C5H8O4",132.11699999999999,5,"CCIS.XYLAN.101",16273.076000000001,615858.51934270386,7390.3022321124472]
[null,null,{"$f":"VLOOKUP(\"OLIG03\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,"Total BOD (KG/HR)",{"$f":"VLOOKUP(\"bodto1\",INDIRECT(LU_SENS),2,FALSE)","v":12205.791300000001},"GALACTAN",1.43E-2,"C6H10O5",162.14241999999999,6,"CCIS.GALACTAN.101",1191.5257899999999,44091.822115397066,529.10186538476478]
[null,null,{"$f":"VLOOKUP(\"OLIG01\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,"Total BOD (g/L)",{"$f":"F34*1000/F22","v":51.447652710977167},"ARABINAN",2.3800000000000002E-2,"C5H8O4",132.11699999999999,5,"CCIS.ARABINAN.101",1983.09887,75050.859087021367,900.61030904425638]
[null,null,{"$f":"VLOOKUP(\"OLIG02\",INDIRECT(LU_SENS),2,FALSE)","v":0},null,"NH3-N DEMAND (mg/L)",{"$f":"7*(F26-13.3)+4*F35","v":615.18367597564247},"MANNAN",6.0000000000000001E-3,"C6H10O5",162.14241999999999,6,"CCIS.MANNAN.101",499.94089100000008,18500.065226607574,222.00078271929087]
["Enzymatic Hydrolysis",null,null,null,"NH3-N ADDITION (KG/HR)",{"$f":"IF((F36-F33)>0, (F36-F33)*22.3/24/2.205, 0)","v":259.23272816055987},"LIGNIN",7.7000000000000002E-3,"C8H8O3",152.14972,8,"CCIS.LIGNIN.101",13131.780699999999,690466.24338184774,8285.5949205821726]
["Enzyme Loading (mg/g cellulose)",null,null,{"$f":"1000*VLOOKUP(\"CCIS.enzyme.422\",INDIRECT(LU_SENS),2,FALSE) / VLOOKUP(\"CCIS.CELLULOS.A300.301\",INDIRECT(LU_SENS),2,FALSE)","v":9.9624277231080391},"TOTAL Polymer (kg/hr)",{"$f":"VLOOKUP(\"scis.a600.617\",INDIRECT(LU_SENS),2,FALSE)*2.205/2000*9/2.205","v":1.7182964339999998},"ASH",0.15759999999999999,"CaO",56.077399999999997,0,"CCIS.ASH.101",4107.8476600000004,0,0]
["Total Solids (wt%)",null,null,{"$f":"(VLOOKUP(\"SOL310FD\",INDIRECT(LU_SENS),2,FALSE)+VLOOKUP(\"SCIS.A300.T310FD\",INDIRECT(LU_SENS),2,FALSE))/(VLOOKUP(\"STRM.A300.T310FD\",INDIRECT(LU_SENS),2,FALSE))","v":0.19775990824139927},null,null,"ACETATE",4.9299999999999997E-2,"C2H4O2",60.05256,2,"CCIS.ACETATE.101",1508.1550199999999,50227.834417050668,602.73401300460796]
["Insoluble Solids (wt%)",null,null,{"$f":"( VLOOKUP( \"SCIS.A300.T310FD\", INDIRECT(LU_SENS), 2, FALSE )) / ( VLOOKUP( \"STRM.A300.T310FD\", INDIRECT(LU_SENS), 2, FALSE ) )","v":0.12121827290881286},null,null,"PROTEIN",1.8100000000000002E-2,"C1H1.57O0.31N0.29S0.007",22.839600000000001,1,"CCIS.PROTEIN.101",2583.0279399999999,113094.2722289357,1357.1312667472284]
["Residence Time (days)",null,null,{"$f":"VLOOKUP(\"SACHDAYS\",INDIRECT(LU_SENS),2,FALSE)","v":3.5},null,null,"SUCROSE",3.1E-2,"C12H22O11",342.30007999999998,12,"CMIX.SUCROSE.101",641.66666699999996,22494.882279898971,269.93858735878763]
["Conversions:","T310","F300","Overall",null,null,null,null,null,null,null,"Total",{"$f":"SUM(M31:M41)","v":83333.333237999992},{"$f":"SUM(N31:N41)","v":3117084.9143853388},{"$f":"SUM(O31:O41)","v":37405.018972624064}]
["  Cellulose to Glucolig",{"$f":"VLOOKUP(\"SACHRX01\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"SAC01B\",INDIRECT(LU_SENS),2,FALSE)","v":0.04},{"$f":"B43+C43*(1-SUM($B$43:$B$45))","v":0.04}]
["  Cellulose to Cellobiose",{"$f":"VLOOKUP(\"SACHRX02\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"SAC02b\",INDIRECT(LU_SENS),2,FALSE)","v":1.2E-2},{"$f":"B44+C44*(1-SUM($B$43:$B$45))","v":1.2E-2}]
["  Cellulose to Glucose",{"$f":"VLOOKUP(\"SACHRX03\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"SAC03b\",INDIRECT(LU_SENS),2,FALSE)","v":0.9},{"$f":"B45+C45*(1-SUM($B$43:$B$45))","v":0.9}]
["  Glucolig to Cellobiose",{"$f":"VLOOKUP(\"SACHRX04\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"SAC04b\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"B46+C46*(1-SUM($B$46:$B$47))","v":0}]
["  Glucolig to Glucose",{"$f":"VLOOKUP(\"SACHRX05\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac05b\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"B47+C47*(1-SUM($B$46:$B$47))","v":0}]
["  Cellobiose to Glucose",{"$f":"VLOOKUP(\"SACHRX06\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac06b\",INDIRECT(LU_SENS),2,FALSE)","v":1},{"$f":"B48","v":0}]
["  Xylan to Oligomer",{"$f":"VLOOKUP(\"SACHRX13\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac13b\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"B49+C49*(1-SUM($B$46:$B$47))","v":0}]
["  Xylan to Xylose",{"$f":"VLOOKUP(\"SACHRX14\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac14b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Xylose Oligomer to Xylose",{"$f":"VLOOKUP(\"SACHRX15\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac15b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Xylan to Tar",{"$f":"VLOOKUP(\"SACHRX23\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac23b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Arabinan to Oligomer",{"$f":"VLOOKUP(\"SACHRX24\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac24b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Arabinan to Arabinose",{"$f":"VLOOKUP(\"SACHRX25\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac24b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Galactan to Oligomer",{"$f":"VLOOKUP(\"SACHRX32\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac32b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Galactan to Galactose",{"$f":"VLOOKUP(\"SACHRX33\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac33b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Galactose Oligomer to Galactose",{"$f":"VLOOKUP(\"SACHRX34\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac34b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Mannan to Oligomer",{"$f":"VLOOKUP(\"SACHRX41\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac41b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Mannan to Mannose",{"$f":"VLOOKUP(\"SACHRX42\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac42b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]
["  Mannose Oligomer to Mannose",{"$f":"VLOOKUP(\"SACHRX43\",INDIRECT(LU_SENS),2,FALSE)","v":0},{"$f":"VLOOKUP(\"sac43b\",INDIRECT(LU_SENS),2,FALSE)","v":0},0]

{"sheet":"Cost Breakdown","index":6,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Portion of MFSP for each cost in each area"]
["AREA",null,"Capital Recovery Charge","Raw Materials & Waste","Process Electricity","Grid Electricity","Total Plant Electricity","Fixed Costs","Area Totals","Labels"]
["NONE",{"$f":"\"Feedstock & Handling: \"&J3","v":"Feedstock & Handling: 7.5¢"},0,{"$f":"OPEX!$M$12/100","v":7.482202994728053E-2},0,0,0,0,{"$f":"D3","v":7.482202994728053E-2},{"$f":"TEXT(100*I3,\"0.0\") & \"¢\"","v":"7.5¢"},"Feedstock"]
["A200",{"$f":"\"Pretreatment & Neutralization: \"&J4","v":"Pretreatment & Neutralization: 3.0¢"},{"$f":"(CAPEX200/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":1.6938566742849541E-2},{"$f":"SUM(OPEX!$M$13:'OPEX'!$M$15)/100","v":7.0506200670022159E-3},{"$f":"('Operating Summaries'!$H$9*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":3.1521127618368248E-3},0,0,{"$f":"(CAPEX200/CAPEX)*(Summary!$F$26/100)","v":2.9656549676501435E-3},{"$f":"SUM(C4:H4)","v":3.0106954539338725E-2},"3.0¢","Area 200"]
["A300",{"$f":"\"Hydrolysis & Conditioning : \"&J5","v":"Hydrolysis & Conditioning : 2.9¢"},{"$f":"(CAPEX300/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":1.7455320207243129E-2},{"$f":"SUM(OPEX!$M$16:'OPEX'!$M$20)/100","v":3.5956215823475519E-3},{"$f":"('Operating Summaries'!$H$10*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":5.3800510073216904E-3},0,0,{"$f":"(CAPEX300/CAPEX)*(Summary!$F$26/100)","v":3.056129710997375E-3},2.9487122507909747E-2,"2.9¢","Area 300"]
["A400",{"$f":"\"Cellulase Enzyme: \"&J6","v":"Cellulase Enzyme: 1.6¢"},{"$f":"(CAPEX400/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":3.7021698338810549E-3},{"$f":"SUM(OPEX!$M$21:'OPEX'!$M$27)/100","v":9.8321011736193526E-3},{"$f":"('Operating Summaries'!$H$11*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":1.4774576276103603E-3},0,0,{"$f":"(CAPEX400/CAPEX)*(Summary!$F$26/100)","v":6.4818697624276212E-4},1.565991561135353E-2,"1.6¢","Area 400"]
["A600",{"$f":"\"Wastewater Treatment: \"&J7","v":"Wastewater Treatment: 2.1¢"},{"$f":"(CAPEX600/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":1.4137874031132352E-2},{"$f":"SUM(OPEX!M28:M29)/100","v":1.9010735420309829E-3},{"$f":"('Operating Summaries'!$H$12*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":2.48130023026581E-3},0,0,{"$f":"(CAPEX600/CAPEX)*(Summary!$F$26/100)","v":2.4753013043526339E-3},2.0995549107781775E-2,"2.1¢","Area 600"]
["A700",{"$f":"\"Storage: \"&J8","v":"Storage: 0.4¢"},{"$f":"(CAPEX700/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":3.3862976258906994E-3},0,{"$f":"('Operating Summaries'!$H$13*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":2.7049571997700993E-6},0,0,{"$f":"(CAPEX700/CAPEX)*(Summary!$F$26/100)","v":5.9288312456566171E-4},3.9818857076561309E-3,"0.4¢","Area 700"]
["A800",{"$f":"\"Boiler/Turbogenerator: \"&J9","v":"Boiler/Turbogenerator: 0.4¢"},{"$f":"(CAPEX800/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":1.9949418069382826E-2},{"$f":"(SUM(OPEX!$M$30:$M$32)+OPEX!$M$37)/100","v":2.2083397954359733E-3},{"$f":"('Operating Summaries'!$H$14*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":6.6351145494381481E-4},{"$f":"((('Operating Summaries'!$H$7*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)))-G9","v":-7.7545309932037371E-3},{"$f":"-E11","v":-1.4798126870155533E-2},{"$f":"(CAPEX800/CAPEX)*(Summary!$F$26/100)","v":3.4928038302986797E-3},3.7614152867020238E-3,"0.4¢","Area 800"]
["A900",{"$f":"\"Utilities: \"&J10","v":"Utilities: 0.5¢"},{"$f":"(CAPEX900/CAPEX)*((Summary!$F$27+Summary!$F$29+Summary!$F$28)/100)","v":1.9816878816473278E-3},{"$f":"(OPEX!$M$34+OPEX!$M$33)/100","v":7.4112050662547915E-4},{"$f":"('Operating Summaries'!$H$15*OPEX!$B$7*OPEX!$J$40)/(OPEX!$B$3*1000000)","v":1.6409888309772613E-3},0,0,{"$f":"(CAPEX900/CAPEX)*(Summary!$F$26/100)","v":3.4695984611687463E-4},4.7107570653669431E-3,{"$f":"TEXT(100*I10,\"0.0\") & \"¢\"","v":"0.5¢"},"Area 900"]
[null,"NET SUMMATION",{"$f":"SUM(C3:C10)","v":7.7551334392026938E-2},0.10015090661434208,1.4798126870155533E-2,-7.7545309932037371E-3,-1.4798126870155533E-2,1.3577919760224133E-2,0.18352562977338938,{"$f":"TEXT(100*I11,\"0.0\") & \"¢\" & \" MSSP\"","v":"18.4¢ MSSP"},"RESULT"]
["% of MFSP for each cost in each area"]
["AREA",null,{"$f":"C2","v":"Capital Recovery Charge"},"Raw Materials & Waste","Process Electricity","Grid Electricity","Total Plant Electricity","Fixed Costs","Area Totals","Labels"]
[{"$f":"A3","v":"NONE"},"Feedstock & Handling: 7.5¢",{"$f":"C3/DCFROR!$B$36","v":0},{"$f":"D3/DCFROR!$B$36","v":0.40769253890808338},{"$f":"E3/DCFROR!$B$36","v":0},{"$f":"F3/DCFROR!$B$36","v":0},{"$f":"G3/DCFROR!$B$36","v":0},{"$f":"H3/DCFROR!$B$36","v":0},{"$f":"D14","v":0.40769253890808338},{"$f":"TEXT(I14,\"0%\")","v":"41%"},"Feedstock"]
["A200","Pretreatment & Neutralization: 3.0¢",{"$f":"C4/DCFROR!$B$36","v":9.2295374580482745E-2},{"$f":"D4/DCFROR!$B$36","v":3.8417631785956245E-2},{"$f":"E4/DCFROR!$B$36","v":1.7175327316076561E-2},{"$f":"F4/DCFROR!$B$36","v":0},{"$f":"G4/DCFROR!$B$36","v":0},{"$f":"H4/DCFROR!$B$36","v":1.6159350449841701E-2},{"$f":"SUM(C15:H15)","v":0.16404768413235726},{"$f":"TEXT(I15,\"0%\")","v":"16%"},"Area 200"]
["A300","Hydrolysis & Conditioning : 2.8¢",{"$f":"C5/DCFROR!$B$36","v":9.5111076480532922E-2},{"$f":"D5/DCFROR!$B$36","v":1.9591931586096366E-2},{"$f":"E5/DCFROR!$B$36","v":2.9314984586430518E-2},{"$f":"F5/DCFROR!$B$36","v":0},{"$f":"G5/DCFROR!$B$36","v":0},{"$f":"H5/DCFROR!$B$36","v":1.6652331966759644E-2},0.16067032461981945,"16%","Area 300"]
["A400","Cellulase Enzyme: 1.6¢",{"$f":"C6/DCFROR!$B$36","v":2.0172494920377967E-2},{"$f":"D6/DCFROR!$B$36","v":5.3573450133582105E-2},{"$f":"E6/DCFROR!$B$36","v":8.0504157900286189E-3},{"$f":"F6/DCFROR!$B$36","v":0},{"$f":"G6/DCFROR!$B$36","v":0},{"$f":"H6/DCFROR!$B$36","v":3.5318607931081668E-3},8.5328221637096843E-2,"9%","Area 400"]
["A600","Wastewater Treatment: 2.1¢",{"$f":"C7/DCFROR!$B$36","v":7.7034875458153781E-2},{"$f":"D7/DCFROR!$B$36","v":1.0358626991912619E-2},{"$f":"E7/DCFROR!$B$36","v":1.3520183713046236E-2},{"$f":"F7/DCFROR!$B$36","v":0},{"$f":"G7/DCFROR!$B$36","v":0},{"$f":"H7/DCFROR!$B$36","v":1.3487496584162036E-2},0.11440118274727468,"11%","Area 500"]
["A700","Storage: 0.4¢",{"$f":"C8/DCFROR!$B$36","v":1.8451360883559833E-2},{"$f":"D8/DCFROR!$B$36","v":0},{"$f":"E8/DCFROR!$B$36","v":1.4738852570412697E-5},{"$f":"F8/DCFROR!$B$36","v":0},{"$f":"G8/DCFROR!$B$36","v":0},{"$f":"H8/DCFROR!$B$36","v":3.2305194940613529E-3},2.1696619230191599E-2,"2%","Area 600"]
["A800","Boiler/Turbogenerator: 0.3¢",{"$f":"C9/DCFROR!$B$36","v":0.10870099231705072},{"$f":"D9/DCFROR!$B$36","v":1.2032868643197945E-2},{"$f":"E9/DCFROR!$B$36","v":3.6153612759669868E-3},{"$f":"F9/DCFROR!$B$36","v":-4.2253122922329363E-2},{"$f":"G9/DCFROR!$B$36","v":-8.0632481089173078E-2},{"$f":"H9/DCFROR!$B$36","v":1.9031695110192655E-2},2.0495313334905861E-2,"2%","Area 700"]
["A900","Utilities: 0.5¢",{"$f":"C10/DCFROR!$B$36","v":1.0797880842867256E-2},{"$f":"D10/DCFROR!$B$36","v":4.0382398231627835E-3},{"$f":"E10/DCFROR!$B$36","v":8.9414695550537309E-3},{"$f":"F10/DCFROR!$B$36","v":0},{"$f":"G10/DCFROR!$B$36","v":0},{"$f":"H10/DCFROR!$B$36","v":1.89052529932981E-3},2.5668115520413582E-2,"3%","Area 800"]
[null,"NET SUMMATION",{"$f":"SUM(C14:C21)","v":0.42256405548302522},{"$f":"SUM(D14:D21)","v":0.54570528787199135},{"$f":"SUM(E14:E21)","v":8.0632481089173064E-2},-4.2253122922329363E-2,-8.0632481089173078E-2,7.3983779697455371E-2,{"$f":"SUM(I14:I21)","v":1.0000000001301426},null,"RESULT"]

{"sheet":"aspen","index":7,"n_rows":577,"n_cols":6,"rows_kept":577,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"DCFROR!B38","v":0}]
[null,"Sensitivity Block ID*\nDO NOT change this name","MASSFLOW"]
["        ","Import timestamp","2017-07-18","16:18:15"]
[null,"Imported data model","C:\\Aspentech Data\\ASPENTECH\\Aspen Plus V7.2\\biochem models\\FY17 sugar model\\BC1707A sugars.bkp"]
[null,"Variables in this column are used by the macro to look up data from the summary file."]
[null,"DO NOT list MASSFLOW sensitivity variables here.","VLOOKUP ID","Value","Units (if available)"]
[null,"CCIS.ACETATE.101","AEROBCHP",0,null,"        "]
[null,"CCIS.ARABINAN.101","AEROBCOD",0,null,"        "]
[null,"CCIS.ASH.101","AEROBVOL",0,null,"        "]
[null,"ccis.biomass.a600.602e","AMLOAD",1.8459649899999999,null,"        "]
[null,"CCIS.CELLULOS.101","ANEROVOL",0,null,"        "]
[null,"ccis.cellulos.a300.301","BCAIRV",0,null,"        "]
[null,"ccis.cellulos.a400.401","BODTO1",12205.791300000001,null,"        "]
[null,"ccis.denz.a600.612","BURNLOHV",0,null,"        "]
[null,"ccis.enzyme.422","CARB306",1780.4508699999999,null,"        "]
[null,"CCIS.enzyme.750","CARB307",1675.4318599999999,null,"        "]
[null,"ccis.enzyme.a400.420","CCIS.ACETATE.101",1508.1550199999999,"KG/HR           ","        "]
[null,"ccis.enzyme.a400.420a","CCIS.ARABINAN.101",1983.09887,"KG/HR           ","        "]
[null,"ccis.enzyme.a600.612","CCIS.ASH.101",4107.8476600000004,"KG/HR           ","        "]
[null,"CCIS.GALACTAN.101","CCIS.BIOMASS.A600.602E",863.60979799999996,"KG/HR           ","        "]
[null,"ccis.galactan.a400.401","CCIS.CELLULOS.101",29204.880399999995,"KG/HR           ","        "]
[null,"CCIS.LIGNIN.101","CCIS.CELLULOS.A300.301",26138.367999999999,"KG/HR           ","        "]
[null,"CCIS.MANNAN.101","CCIS.CELLULOS.A400.401",0,"KG/HR           ","        "]
[null,"ccis.mannan.a400.401","CCIS.DENZ.A600.612",0,"KG/HR           ","        "]
[null,"CCIS.PROTEIN.101","CCIS.ENZYME.422",260.40160200000003,"KG/HR           ","        "]
[null,"CCIS.SUCROSE.101","CCIS.ENZYME.750",1.0000000000000001E-5,"KG/HR           "]
[null,"CCIS.XYLAN.101","CCIS.ENZYME.A400.420",260.40160200000003,"KG/HR           ","        "]
[null,"CMIX.AACID.A800.810","CCIS.ENZYME.A400.420A",289.33511399999998,"KG/HR           ","        "]
[null,"CMIX.ARABINOS.A300.301","CCIS.ENZYME.A600.612",0,"KG/HR           "]
[null,"CMIX.ARABINOS.A300.306A","CCIS.GALACTAN.101",1191.5257899999999,"KG/HR           ","        "]
[null,"Cmix.arabinos.a300.306a","CCIS.GALACTAN.A400.401",0,"KG/HR           "]
[null,"Cmix.arabinos.a300.306b","CCIS.LIGNIN.101",13131.780699999999,"KG/HR           ","        "]
[null,"CMIX.ARABINOS.A300.307","CCIS.MANNAN.101",499.94089100000008,"KG/HR           "]
[null,"CMIX.ARABINOS.a300.t310fd","CCIS.MANNAN.A400.401",0,"KG/HR           "]
[null,"cmix.arabinos.a400.401","CCIS.PROTEIN.101",2583.0279399999999,"KG/HR           "]
[null,"CMIX.ARABINOS.a400.420","CCIS.SUCROSE.101",0,"KG/HR           ","        "]
[null,"CMIX.ARABINOS.a400.420p","CCIS.XYLAN.101",16273.076000000001,"KG/HR           "]
[null,"CMIX.ARABOLIG.A300.301","CLVESSEL",5,null,"        "]
[null,"CMIX.ARABOLIG.A300.306A","CMIX.AACID.A800.810",0,"KG/HR           "]
[null,"CMIX.ARABOLIG.a300.t310fd","CMIX.ARABINOS.A300.301",2007.86563,"KG/HR           "]
[null,"CMIX.ARABOLIG.a400.401","CMIX.ARABINOS.A300.306A",1907.47235,"KG/HR           "]
[null,"CMIX.ARABOLIG.a400.420","CMIX.ARABINOS.A300.306A",1907.47235,"KG/HR           "]
[null,"CMIX.ARABOLIG.a400.420p","CMIX.ARABINOS.A300.306B",2007.86563,"KG/HR           "]
[null,"CMIX.CELLOB.A300.301","CMIX.ARABINOS.A300.307",1907.4719700000001,"KG/HR           ","        "]
[null,"CMIX.CELLOB.A300.306A","CMIX.ARABINOS.A300.T310FD",2007.86563,"KG/HR           "]
[null,"CMIX.CELLOB.a300.t310fd","CMIX.ARABINOS.A400.401",0,"KG/HR           ","        "]
[null,"CMIX.CELLOB.a400.401","CMIX.ARABINOS.A400.420",0,"KG/HR           ","        "]
[null,"CMIX.CELLOB.a400.420","CMIX.ARABINOS.A400.420P",0,"KG/HR           ","        "]
[null,"CMIX.CELLOB.a400.420p","CMIX.ARABOLIG.A300.301",47.594027799999999,"KG/HR           ","        "]
[null,"cmix.ch4.a600.615","CMIX.ARABOLIG.A300.306A",45.214326399999997,"KG/HR           "]
[null,"CMIX.CH4.A600.620","CMIX.ARABOLIG.A300.T310FD",47.594027799999999,"KG/HR           ","        "]
[null,"CMIX.CH4.A600.622","CMIX.ARABOLIG.A400.401",0,"KG/HR           ","        "]
[null,"CMIX.CH4.A800.810","CMIX.ARABOLIG.A400.420",0,"KG/HR           ","        "]
[null,"CMIX.CNUTR.A300.306A","CMIX.ARABOLIG.A400.420P",0,"KG/HR           ","        "]
[null,"CMIX.CNUTR.a300.t310fd","CMIX.CELLOB.A300.301",0,"KG/HR           ","        "]
[null,"CMIX.CNUTR.a400.420","CMIX.CELLOB.A300.306A",314.53119600000002,"KG/HR           ","        "]
[null,"CMIX.CNUTR.a400.420p","CMIX.CELLOB.A300.T310FD",0,"KG/HR           "]
[null,"CMIX.CO.A800.810","CMIX.CELLOB.A400.401",0,"KG/HR           "]
[null,"CMIX.CO2.703","CMIX.CELLOB.A400.420",0,"KG/HR           "]
[null,"CMIX.CO2.A400.423","CMIX.CELLOB.A400.420P",0,"KG/HR           "]
[null,"CMIX.CO2.A400.435","CMIX.CH4.A600.615",4435.8893600000001,"KG/HR           "]
[null,"cmix.co2.a600.615","CMIX.CH4.A600.620",1.1274375800000001E-3,"KG/HR           "]
[null,"CMIX.CO2.A600.620","CMIX.CH4.A600.622",1.94570139,"KG/HR           "]
[null,"CMIX.CO2.A600.622","CMIX.CH4.A800.810",0,"KG/HR           "]
[null,"CMIX.CO2.A800.810","CMIX.CNUTR.A300.306A",0,"KG/HR           "]
[null,"cmix.dap.a600.602","CMIX.CNUTR.A300.T310FD",0,"KG/HR           "]
[null,"cmix.dap.a600.612","CMIX.CNUTR.A400.420",0,"KG/HR           "]
[null,"CMIX.DAP.A800.810","CMIX.CNUTR.A400.420P",0,"KG/HR           "]
[null,"CMIX.DENAT.703","CMIX.CO.A800.810",51.864509200000001,"KG/HR           "]
[null,"CMIX.ETHANOL.703","CMIX.CO2.703",5.5532233599999999E-8,"KG/HR           "]
[null,"cmix.extract.101","CMIX.CO2.A400.423",1143.5943,"KG/HR           "]
[null,"CMIX.EXTRACT.A300.306A","CMIX.CO2.A400.435",47.545125499999997,"KG/HR           ","        "]
[null,"CMIX.EXTRACT.a300.t310fd","CMIX.CO2.A600.615",11700.724,"KG/HR           ","        "]
[null,"CMIX.EXTRACT.a400.420","CMIX.CO2.A600.620",21.3237366,"KG/HR           "]
[null,"CMIX.EXTRACT.a400.420p","CMIX.CO2.A600.622",1521.22137,"KG/HR           "]
[null,"CMIX.EXTRACT.A800.810","CMIX.CO2.A800.810",61764.602800000008,"KG/HR           "]
[null,"cmix.furfural.a300.306a","CMIX.DAP.A600.602",0,"KG/HR           ","        "]
[null,"CMIX.FURFURAL.A600.620","CMIX.DAP.A600.612",0,"KG/HR           ","        "]
[null,"CMIX.FURFURAL.A600.622","CMIX.DAP.A800.810",0,"KG/HR           ","        "]
[null,"CMIX.GALACTOS.A300.301","CMIX.DENAT.703",0,"KG/HR           ","        "]
[null,"CMIX.GALACTOS.A300.306A","CMIX.ETHANOL.703",8.8005822800000004E-8,"KG/HR           ","        "]
[null,"Cmix.galactos.a300.306a","CMIX.EXTRACT.101",12208.3333,"KG/HR           "]
[null,"Cmix.galactos.a300.306b","CMIX.EXTRACT.A300.306A",0,"KG/HR           ","        "]
[null,"CMIX.GALACTOS.A300.307","CMIX.EXTRACT.A300.T310FD",0,"KG/HR           ","        "]
[null,"CMIX.GALACTOS.a300.t310fd","CMIX.EXTRACT.A400.420",0,"KG/HR           "]
[null,"cmix.galactos.a400.401","CMIX.EXTRACT.A400.420P",0,"KG/HR           "]
[null,"CMIX.GALACTOS.a400.420","CMIX.EXTRACT.A800.810",0,"KG/HR           "]
[null,"CMIX.GALACTOS.a400.420p","CMIX.FURFURAL.A300.306A",303.431242,"KG/HR           "]
[null,"CMIX.GALAOLIG.A300.301","CMIX.FURFURAL.A600.620",1.1765217299999999,"KG/HR           "]
[null,"CMIX.GALAOLIG.A300.306A","CMIX.FURFURAL.A600.622",1.9292808500000001E-2,"KG/HR           "]
[null,"CMIX.GALAOLIG.a300.t310fd","CMIX.GALACTOS.A300.301",1179.6069,"KG/HR           "]
[null,"CMIX.GALAOLIG.a400.401","CMIX.GALACTOS.A300.306A",1120.62655,"KG/HR           "]
[null,"CMIX.GALAOLIG.a400.420","CMIX.GALACTOS.A300.306A",1120.62655,"KG/HR           ","        "]
[null,"CMIX.GALAOLIG.a400.420p","CMIX.GALACTOS.A300.306B",1179.6069,"KG/HR           ","        "]
[null,"CMIX.GLUCOLIG.A300.301","CMIX.GALACTOS.A300.307",1120.62655,"KG/HR           ","        "]
[null,"CMIX.GLUCOLIG.A300.306A","CMIX.GALACTOS.A300.T310FD",1179.6069,"KG/HR           "]
[null,"CMIX.GLUCOLIG.a300.t310fd","CMIX.GALACTOS.A400.401",0,"KG/HR           "]
[null,"CMIX.GLUCOLIG.a400.401","CMIX.GALACTOS.A400.420",0,"KG/HR           "]
[null,"CMIX.GLUCOLIG.a400.420","CMIX.GALACTOS.A400.420P",0,"KG/HR           "]
[null,"CMIX.GLUCOLIG.a400.420p","CMIX.GALAOLIG.A300.301",28.596616999999998,"KG/HR           "]
[null,"CMIX.GLUCOLIG.A800.810","CMIX.GALAOLIG.A300.306A",27.166786099999999,"KG/HR           "]
[null,"cmix.glucose.101","CMIX.GALAOLIG.A300.T310FD",28.596616999999998,"KG/HR           "]
[null,"CMIX.GLUCOSE.A300.301","CMIX.GALAOLIG.A400.401",0,"KG/HR           "]
[null,"CMIX.GLUCOSE.A300.306A","CMIX.GALAOLIG.A400.420",0,"KG/HR           "]
[null,"Cmix.glucose.a300.306a","CMIX.GALAOLIG.A400.420P",0,"KG/HR           "]
[null,"Cmix.glucose.a300.306b","CMIX.GLUCOLIG.A300.301",87.614635100000001,"KG/HR           "]
[null,"cmix.glucose.A300.307","CMIX.GLUCOLIG.A300.306A",1076.49189,"KG/HR           ","        "]
[null,"CMIX.GLUCOSE.a300.t310fd","CMIX.GLUCOLIG.A300.T310FD",87.614635100000001,"KG/HR           "]
[null,"cmix.glucose.a400.401","CMIX.GLUCOLIG.A400.401",0,"KG/HR           ","        "]
[null,"CMIX.GLUCOSE.a400.420","CMIX.GLUCOLIG.A400.420",0,"KG/HR           "]
[null,"CMIX.GLUCOSE.a400.420p","CMIX.GLUCOLIG.A400.420P",0,"KG/HR           ","        "]
[null,"CMIX.H2O.101","CMIX.GLUCOLIG.A800.810",0,"KG/HR           "]
[null,"CMIX.H2O.703","CMIX.GLUCOSE.101",0,"KG/HR           "]
[null,"cmix.h2o.710","CMIX.GLUCOSE.A300.301",3381.38634,"KG/HR           "]
[null,"cmix.h2o.903","CMIX.GLUCOSE.A300.306A",28043.691800000001,"KG/HR           "]
[null,"cmix.h2o.a200.216","CMIX.GLUCOSE.A300.306A",28043.691800000001,"KG/HR           "]
[null,"CMIX.H2O.A200.217","CMIX.GLUCOSE.A300.306B",29519.675599999999,"KG/HR           "]
[null,"cmix.h2o.a200.222","CMIX.GLUCOSE.A300.307",28043.691800000001,"KG/HR           "]
[null,"cmix.h2o.a200.223","CMIX.GLUCOSE.A300.T310FD",3381.38634,"KG/HR           "]
[null,"cmix.h2o.a200.228","CMIX.GLUCOSE.A400.401",1208.9826800000001,"KG/HR           ","        "]
[null,"cmix.h2o.a200.233","CMIX.GLUCOSE.A400.420",0,"KG/HR           ","        "]
[null,"cmix.h2o.a200.239","CMIX.GLUCOSE.A400.420P",0,"KG/HR           "]
[null,"cmix.h2o.a200.274","CMIX.H2O.101",20833.333299999998,"KG/HR           ","        "]
[null,"cmix.h2o.a200.m207fd","CMIX.H2O.703",51257.124199999998,"KG/HR           ","        "]
[null,"cmix.h2o.a300.306","CMIX.H2O.710",156.81675000000001,"KG/HR           ","        "]
[null,"cmix.h2o.a300.306a","CMIX.H2O.903",198770.08900000001,"KG/HR           "]
[null,"cmix.h2o.a300.t310fd","CMIX.H2O.A200.216",22926.5645,"KG/HR           "]
[null,"cmix.h2o.a400.401","CMIX.H2O.A200.217",177240.12899999999,"KG/HR           ","        "]
[null,"cmix.h2o.a400.403","CMIX.H2O.A200.222",173399.66,"KG/HR           ","        "]
[null,"cmix.h2o.a400.407","CMIX.H2O.A200.223",173399.66,"KG/HR           ","        "]
[null,"cmix.h2o.a400.408a","CMIX.H2O.A200.228",262442.10700000002,"KG/HR           "]
[null,"cmix.h2o.a400.411","CMIX.H2O.A200.233",6.7139760799999997E-3,"KG/HR           "]
[null,"cmix.h2o.a400.418","CMIX.H2O.A200.239",262442.114,"KG/HR           ","        "]
[null,"cmix.h2o.a400.420","CMIX.H2O.A200.274",112520.02899999999,"KG/HR           ","        "]
[null,"cmix.h2o.a400.420a","CMIX.H2O.A200.M207FD",179632.152,"KG/HR           ","        "]
[null,"cmix.h2o.a400.420p","CMIX.H2O.A300.306",268968.95,"KG/HR           ","        "]
[null,"cmix.h2o.a400.423","CMIX.H2O.A300.306A",398259.48,"KG/HR           "]
[null,"cmix.h2o.a400.435","CMIX.H2O.A300.T310FD",268968.95,"KG/HR           ","        "]
[null,"cmix.h2o.a400.450","CMIX.H2O.A400.401",213.349885,"KG/HR           "]
[null,"cmix.h2o.a400.450","CMIX.H2O.A400.403",332.40828499999998,"KG/HR           ","        "]
[null,"cmix.h2o.a400.f400in","CMIX.H2O.A400.407",1.97488156,"KG/HR           "]
[null,"cmix.h2o.a600.602","CMIX.H2O.A400.408A",375.48059699999999,"KG/HR           "]
[null,"cmix.h2o.a600.602g","CMIX.H2O.A400.411",6672.8422099999998,"KG/HR           ","        "]
[null,"cmix.h2o.a600.617","CMIX.H2O.A400.418",7620.4161699999995,"KG/HR           "]
[null,"cmix.h2o.a600.620","CMIX.H2O.A400.420",6526.8353999999999,"KG/HR           "]
[null,"cmix.h2o.a600.620b","CMIX.H2O.A400.420A",7252.0393299999987,"KG/HR           "]
[null,"cmix.h2o.a600.620c","CMIX.H2O.A400.420P",0,"KG/HR           ","        "]
[null,"cmix.h2o.a600.621","CMIX.H2O.A400.423",368.37683800000002,"KG/HR           ","        "]
[null,"cmix.h2o.a600.622","CMIX.H2O.A400.435",18.3958057,"KG/HR           "]
[null,"cmix.h2o.a600.624","CMIX.H2O.A400.450",319.07708100000002,"KG/HR           "]
[null,"cmix.h2o.a600.627","CMIX.H2O.A400.450",319.07708100000002,"KG/HR           "]
[null,"cmix.h2o.a600.630","CMIX.H2O.A400.F400IN",7016.1526100000001,"KG/HR           ","        "]
[null,"cmix.h2o.a600.632","CMIX.H2O.A600.602",209108.633,"KG/HR           ","        "]
[null,"CMIX.H2O.a600.632","CMIX.H2O.A600.602G",207604.70800000001,"KG/HR           ","        "]
[null,"cmix.h2o.a600.944","CMIX.H2O.A600.617",265855.74200000003,"KG/HR           ","        "]
[null,"cmix.h2o.a700.735","CMIX.H2O.A600.620",1844165.03,"KG/HR           ","        "]
[null,"cmix.h2o.a800.2","CMIX.H2O.A600.620B",1846662.06,"KG/HR           "]
[null,"cmix.h2o.a800.3","CMIX.H2O.A600.620C",1846314.27,"KG/HR           "]
[null,"cmix.h2o.a800.623","CMIX.H2O.A600.621",1577391.42,"KG/HR           ","        "]
[null,"cmix.h2o.a800.801","CMIX.H2O.A600.622",2497.02603,"KG/HR           ","        "]
[null,"cmix.h2o.a800.801","CMIX.H2O.A600.624",201048.96400000001,"KG/HR           ","        "]
[null,"cmix.h2o.a800.803","CMIX.H2O.A600.627",1576.5547200000001,"KG/HR           ","        "]
[null,"cmix.h2o.a800.804","CMIX.H2O.A600.630",2502.6151399999999,"KG/HR           "]
[null,"cmix.h2o.a800.805","CMIX.H2O.A600.632",347.78184099999999,"KG/HR           ","        "]
[null,"cmix.h2o.a800.807","CMIX.H2O.A600.632",347.78184099999999,"KG/HR           ","        "]
[null,"cmix.h2o.a800.810","CMIX.H2O.A600.944",16218.0347,"KG/HR           "]
[null,"CMIX.H2O.A800.810","CMIX.H2O.A700.735",41.3288838,"KG/HR           ","        "]
[null,"cmix.h2o.a800.a810.821v","CMIX.H2O.A800.2",58424.517500000002,"KG/HR           "]
[null,"cmix.h2o.a900.906a","CMIX.H2O.A800.3",602.238743,"KG/HR           ","        "]
[null,"CMIX.H2O.A900.941","CMIX.H2O.A800.623",6932.1936599999999,"KG/HR           "]
[null,"cmix.h2o.a900.944","CMIX.H2O.A800.801",32267.012099999996,"KG/HR           "]
[null,"cmix.h2o.a900.948","CMIX.H2O.A800.801",32267.012099999996,"KG/HR           "]
[null,"cmix.h2o.a900.949","CMIX.H2O.A800.803",5458.12104,"KG/HR           "]
[null,"cmix.h2o.a900.faller","CMIX.H2O.A800.804",4907.0699800000002,"KG/HR           "]
[null,"cmix.h2o.a900.riser","CMIX.H2O.A800.805",57792.9925,"KG/HR           "]
[null,"CMIX.H2SO4.A200.217","CMIX.H2O.A800.807",57792.9925,"KG/HR           "]
[null,"CMIX.H2SO4.A800.810","CMIX.H2O.A800.810",58424.517500000002,"KG/HR           ","        "]
[null,"cmix.hmf.a300.306a","CMIX.H2O.A800.810",58424.517500000002,"KG/HR           ","        "]
[null,"CMIX.HMF.A800.810","CMIX.H2O.A800.A810.821V",2103.46387,"KG/HR           "]
[null,"cmix.lacid.a300.306a","CMIX.H2O.A900.906A",145,"KG/HR           ","        "]
[null,"cmix.lacid.a400.420","CMIX.H2O.A900.941",143035.82999999999,"KG/HR           ","        "]
[null,"CMIX.LACID.A800.810","CMIX.H2O.A900.944",16217.967500000001,"KG/HR           "]
[null,"CMIX.lgnsol.A200.4","CMIX.H2O.A900.948",117670.47900000002,"KG/HR           ","        "]
[null,"CMIX.LGNSOL.A300.306A","CMIX.H2O.A900.949",244533.04500000001,"KG/HR           "]
[null,"CMIX.LGNSOL.a300.t310fd","CMIX.H2O.A900.FALLER",10811978.4,"KG/HR           ","        "]
[null,"CMIX.LGNSOL.a400.420","CMIX.H2O.A900.RISER",10938840.9,"KG/HR           ","        "]
[null,"CMIX.LGNSOL.a400.420p","CMIX.H2SO4.A200.217",750,"KG/HR           ","        "]
[null,"CMIX.MANNOSE.A300.301","CMIX.H2SO4.A800.810",1.45043831E-6,"KG/HR           "]
[null,"CMIX.MANNOSE.A300.306A","CMIX.HMF.A300.306A",180.266696,"KG/HR           ","        "]
[null,"Cmix.mannose.a300.306a","CMIX.HMF.A800.810",0,"KG/HR           "]
[null,"Cmix.mannose.a300.306b","CMIX.LACID.A300.306A",19.338059999999999,"KG/HR           "]
[null,"cmix.mannose.A300.307","CMIX.LACID.A400.420",20.3558527,"KG/HR           "]
[null,"CMIX.MANNOSE.a300.t310fd","CMIX.LACID.A800.810",0,"KG/HR           "]
[null,"cmix.mannose.a400.401","CMIX.LGNSOL.A200.4",0,"KG/HR           "]
[null,"CMIX.MANNOSE.a400.420","CMIX.LGNSOL.A300.306A",498.94528600000007,"KG/HR           "]
[null,"CMIX.MANNOSE.a400.420p","CMIX.LGNSOL.A300.T310FD",525.20556499999998,"KG/HR           "]
[null,"CMIX.MANOLIG.A300.301","CMIX.LGNSOL.A400.420",0,"KG/HR           "]
[null,"CMIX.MANOLIG.A300.306A","CMIX.LGNSOL.A400.420P",0,"KG/HR           ","        "]
[null,"CMIX.MANOLIG.a300.t310fd","CMIX.MANNOSE.A300.301",494.93995699999999,"KG/HR           "]
[null,"CMIX.MANOLIG.a400.401","CMIX.MANNOSE.A300.306A",470.19295899999997,"KG/HR           ","        "]
[null,"CMIX.MANOLIG.a400.420","CMIX.MANNOSE.A300.306A",470.19295899999997,"KG/HR           "]
[null,"CMIX.MANOLIG.a400.420p","CMIX.MANNOSE.A300.306B",494.93995699999999,"KG/HR           ","        "]
[null,"CMIX.N2.A400.423","CMIX.MANNOSE.A300.307",470.19295700000004,"KG/HR           ","        "]
[null,"CMIX.N2.A400.435","CMIX.MANNOSE.A300.T310FD",494.93995699999999,"KG/HR           ","        "]
[null,"CMIX.N2.A400.435","CMIX.MANNOSE.A400.401",0,"KG/HR           ","        "]
[null,"CMIX.N2.A600.620","CMIX.MANNOSE.A400.420",0,"KG/HR           ","        "]
[null,"CMIX.N2.A600.622","CMIX.MANNOSE.A400.420P",0,"KG/HR           "]
[null,"CMIX.N2.a600.630","CMIX.MANOLIG.A300.301",11.9985806,"KG/HR           "]
[null,"CMIX.N2.A800.804","CMIX.MANOLIG.A300.306A",11.3986515,"KG/HR           "]
[null,"CMIX.N2.A800.810","CMIX.MANOLIG.A300.T310FD",11.9985806,"KG/HR           "]
[null,"CMIX.NAOH.A600.632","CMIX.MANOLIG.A400.401",0,"KG/HR           "]
[null,"CMIX.NH3.703","CMIX.MANOLIG.A400.420",0,"KG/HR           "]
[null,"cmix.nh3.a200.228","CMIX.MANOLIG.A400.420P",0,"KG/HR           "]
[null,"cmix.nh3.a200.275","CMIX.N2.A400.423",11668.5916,"KG/HR           ","        "]
[null,"CMIX.NH3.A400.423","CMIX.N2.A400.435",583.42943100000002,"KG/HR           "]
[null,"cmix.nh4acet.a300.306a","CMIX.N2.A400.435",583.42943100000002,"KG/HR           ","        "]
[null,"cmix.nh4acet.a600.602","CMIX.N2.A600.620",26.726424399999999,"KG/HR           "]
[null,"cmix.nh4acet.a600.612","CMIX.N2.A600.622",96093.924299999999,"KG/HR           "]
[null,"CMIX.NH4ACET.A800.810","CMIX.N2.A600.630",96096.880399999995,"KG/HR           "]
[null,"cmix.nh4so4.a600.602","CMIX.N2.A800.804",188424.54399999999,"KG/HR           ","        "]
[null,"cmix.nh4so4.a600.612","CMIX.N2.A800.810",189225.27,"KG/HR           "]
[null,"CMIX.NO2.A600.620","CMIX.NAOH.A600.632",347.78184099999999,"KG/HR           "]
[null,"CMIX.NO2.A600.622","CMIX.NH3.703",2.96777258E-5,"KG/HR           "]
[null,"CMIX.NO2.A800.810","CMIX.NH3.A200.228",3.0977436000000001E-2,"KG/HR           "]
[null,"CMIX.O2.A400.423","CMIX.NH3.A200.275",309.80533700000001,"KG/HR           "]
[null,"CMIX.O2.A400.435","CMIX.NH3.A400.423",0.102646926,"KG/HR           "]
[null,"CMIX.O2.A600.620","CMIX.NH4ACET.A300.306A",203.706582,"KG/HR           "]
[null,"CMIX.O2.A600.622","CMIX.NH4ACET.A600.602",0,"KG/HR           ","        "]
[null,"CMIX.O2.a600.630","CMIX.NH4ACET.A600.612",0,"KG/HR           ","        "]
[null,"CMIX.O2.A800.804","CMIX.NH4ACET.A800.810",0,"KG/HR           "]
[null,"CMIX.O2.A800.810","CMIX.NH4SO4.A600.602",0,"KG/HR           ","        "]
[null,"CMIX.PROTEIN.A300.306A","CMIX.NH4SO4.A600.612",0,"KG/HR           ","        "]
[null,"CMIX.PROTEIN.a300.t310fd","CMIX.NO2.A600.620",0,"KG/HR           ","        "]
[null,"CMIX.PROTEIN.a400.420","CMIX.NO2.A600.622",0,"KG/HR           ","        "]
[null,"CMIX.PROTEIN.a400.420p","CMIX.NO2.A800.810",51.864509200000001,"KG/HR           "]
[null,"cmix.protein.a600.612","CMIX.O2.A400.423",2719.9776499999998,"KG/HR           ","        "]
[null,"CMIX.PROTEIN.A800.810","CMIX.O2.A400.435",143.483227,"KG/HR           "]
[null,"CMIX.SO2.A400.423","CMIX.O2.A600.620",15.183575899999999,"KG/HR           ","        "]
[null,"CMIX.SO2.A800.810","CMIX.O2.A600.622",28151.9002,"KG/HR           ","        "]
[null,"CMIX.sucrOSE.101","CMIX.O2.A600.630",29178.846699999998,"KG/HR           "]
[null,"CMIX.WNUTR.A300.306A","CMIX.O2.A800.804",57213.208700000003,"KG/HR           "]
[null,"CMIX.WNUTR.a300.t310fd","CMIX.O2.A800.810",9516.6655499999997,"KG/HR           ","        "]
[null,"CMIX.WNUTR.a400.420","CMIX.PROTEIN.A300.306A",0,"KG/HR           ","        "]
[null,"CMIX.WNUTR.a400.420p","CMIX.PROTEIN.A300.T310FD",0,"KG/HR           ","        "]
[null,"CMIX.WNUTR.A800.810","CMIX.PROTEIN.A400.420",0,"KG/HR           ","        "]
[null,"CMIX.XYLITOL.A800.810","CMIX.PROTEIN.A400.420P",0,"KG/HR           ","        "]
[null,"CMIX.XYLOLIG.A300.301","CMIX.PROTEIN.A600.612",0,"KG/HR           "]
[null,"CMIX.XYLOLIG.A300.306A","CMIX.PROTEIN.A800.810",0,"KG/HR           ","        "]
[null,"CMIX.XYLOLIG.a300.t310fd","CMIX.SO2.A400.423",7.1465814399999999E-3,"KG/HR           ","        "]
[null,"CMIX.XYLOLIG.a400.401","CMIX.SO2.A800.810",9.0561793900000005,"KG/HR           "]
[null,"CMIX.XYLOLIG.a400.420","CMIX.SUCROSE.101",641.66666699999996,"KG/HR           "]
[null,"CMIX.XYLOLIG.a400.420p","CMIX.WNUTR.A300.306A",0,"KG/HR           ","        "]
[null,"CMIX.XYLOSE.A300.301","CMIX.WNUTR.A300.T310FD",0,"KG/HR           "]
[null,"CMIX.XYLOSE.A300.306A","CMIX.WNUTR.A400.420",0,"KG/HR           ","        "]
[null,"Cmix.xylose.a300.306a","CMIX.WNUTR.A400.420P",0,"KG/HR           "]
[null,"Cmix.xylose.a300.306b","CMIX.WNUTR.A800.810",0,"KG/HR           "]
[null,"cmix.xylose.A300.307","CMIX.XYLITOL.A800.810",0,"KG/HR           "]
[null,"CMIX.XYLOSE.a300.t310fd","CMIX.XYLOLIG.A300.301",382.73997300000002,"KG/HR           "]
[null,"cmix.xylose.a400.401","CMIX.XYLOLIG.A300.306A",363.60297400000002,"KG/HR           "]
[null,"CMIX.XYLOSE.a400.420","CMIX.XYLOLIG.A300.T310FD",382.73997300000002,"KG/HR           ","        "]
[null,"CMIX.XYLOSE.a400.420p","CMIX.XYLOLIG.A400.401",0,"KG/HR           "]
[null,"CMIX.XYLOSE.A800.810","CMIX.XYLOLIG.A400.420",0,"KG/HR           "]
[null,"DEN.515","CMIX.XYLOLIG.A400.420P",0,"KG/HR           "]
[null,"DEN.703","CMIX.XYLOSE.A300.301",16309.881799999997,"KG/HR           ","        "]
[null,"den.903","CMIX.XYLOSE.A300.306A",15494.387699999999,"KG/HR           "]
[null,"den.A300.306A","CMIX.XYLOSE.A300.306A",15494.387699999999,"KG/HR           "]
[null,"den.A300.307","CMIX.XYLOSE.A300.306B",16309.881799999997,"KG/HR           "]
[null,"den.a600.601","CMIX.XYLOSE.A300.307",15494.384599999998,"KG/HR           ","        "]
[null,"den.a600.602","CMIX.XYLOSE.A300.T310FD",16309.881799999997,"KG/HR           ","        "]
[null,"den.a600.612","CMIX.XYLOSE.A400.401",0,"KG/HR           ","        "]
[null,"den.a600.624","CMIX.XYLOSE.A400.420",0,"KG/HR           ","        "]
[null,"DEN.A700.515E","CMIX.XYLOSE.A400.420P",0,"KG/HR           ","        "]
[null,"Heat.A200.QH201","CMIX.XYLOSE.A800.810",0,"KG/HR           "]
[null,"Heat.A200.QH244","CNAP",0]
[null,"heat.a300.qc301","CO2U",0]
[null,"HEAT.A300.QC310","CODTO1",20436.8357,null,"        "]
[null,"HEAT.A400.QM401","CODTO2",20436.8357]
[null,"HEAT.A800.A810.QM811","CRDB",20123.612099999998]
[null,"HEAT.A800.A810.QTSTM","CSAC",1]
[null,"HEAT.A800.QBOILER","CSUGAR",21384.995299999999]
[null,"HEAT.A800.QH801","DEN.515",1.42786886,"GM/CC           "]
[null,"heat.a900.qc-evcnd","DEN.703",1.4445606,"GM/CC           "]
[null,"HEAT.A900.QCHILCON","DEN.903",1.00545901,"GM/CC           "]
[null,"heat.a900.qchwop","DEN.A300.306A",1.04645809,"GM/CC           "]
[null,"HEAT.A900.QM811","DEN.A300.307",1.42786886,"GM/CC           "]
[null,"HEAT.A900.QTTOTAL","DEN.A600.601",0.97263552900000005,"GM/CC           "]
[null,"heat.QH812","DEN.A600.602",1.0217420800000001,"GM/CC           ","        "]
[null,"PRES.A200.217","DEN.A600.612",0.99128478499999995,"GM/CC           ","        "]
[null,"scis.301","DEN.A600.624",0.99766760799999998,"GM/CC           "]
[null,"scis.301","DEN.A700.515E",1.44462661,"GM/CC           ","        "]
[null,"SCIS.422","DRY101",83333.333299999998,null,"        "]
[null,"scis.a200.211A","EXTCFG",0,null,"        "]
[null,"SCIS.a200.211b","EXTHOM",0,null,"        "]
[null,"SCIS.A200.211B","FERMDAYS",0]
[null,"SCIS.a200.211e","FERMRX01",0]
[null,"SCIS.A200.220","FERMRX02",0,null,"        "]
[null,"scis.a200.254b","FERMRX07",0]
[null,"scis.a200.254s","FERMRX08",0]
[null,"scis.a200.m207fd","FERMRX09",0]
[null,"scis.a300.306B","FERMRX10",0,null,"        "]
[null,"scis.a300.t310fd","FERMRX11",0]
[null,"SCIS.A400.401","FERMRX12",0]
[null,"scis.a600.602","FERMRX16",0]
[null,"SCIS.A600.617","FERMRX17",0]
[null,"smix.a200.254","FERMRX18",0]
[null,"smix.a300.307","FERMRX19",0]
[null,"SMIX.A400.401","FERMRX20",0]
[null,"smix.a600.602","FERMRX21",0,null,"        "]
[null,"smix.a600.612","FERMRX22",0,null,"        "]
[null,"STRM.101","FERMRX26",0,null,"        "]
[null,"STRM.422","FERMRX27",0]
[null,"STRM.615","FERMRX28",0]
[null,"STRM.623","FERMRX29",0]
[null,"STRM.703","FERMRX30",0]
[null,"STRM.710","FERMRX31",0,null,"        "]
[null,"strm.717","FERMRX35",0,null,"        "]
[null,"STRM.735","FERMRX36",0,null,"        "]
[null,"STRM.903","FERMRX37",0]
[null,"STRM.A200.2","FERMRX38",0]
[null,"strm.a200.211a","FERMRX39",0,null,"        "]
[null,"strm.a200.211b","FERMRX40",0,null,"        "]
[null,"STRM.A200.214","FERMRX44",0]
[null,"STRM.A200.215","FERMRX45",0,null,"        "]
[null,"STRM.A200.216","FERMRX46",0,null,"        "]
[null,"STRM.A200.217","FERMRX47",0]
[null,"STRM.A200.220","FERMRX48",0,null,"        "]
[null,"strm.a200.222","FERMRX49",0]
[null,"strm.a200.223","FRMR3",0]
[null,"STRM.A200.228","FSEED",0]
[null,"STRM.A200.239","FVES",0]
[null,"STRM.A200.250","HEAT.A200.QH201",-14.1339559,"MMKCAL/HR       "]
[null,"strm.a200.254","HEAT.A200.QH244",0.66646696100000002,"MMKCAL/HR       "]
[null,"strm.a200.254b","HEAT.A300.QC301",6.5947389100000002,"MMKCAL/HR       "]
[null,"strm.a200.254s","HEAT.A300.QC310",2.2087893699999999,"MMKCAL/HR       "]
[null,"STRM.A200.273","HEAT.A400.QM401",0.58598654100000003,"MMKCAL/HR       ","        "]
[null,"strm.a200.275","HEAT.A800.A810.QM811",63.263415299999998,"MMKCAL/HR       "]
[null,"strm.a200.301liq","HEAT.A800.A810.QTSTM",-0.204772327,"MMKCAL/HR       "]
[null,"strm.a200.4","HEAT.A800.QBOILER",117.405058,"MMKCAL/HR       "]
[null,"strm.a200.m207fd","HEAT.A800.QH801",11.9669214,"MMKCAL/HR       "]
[null,"strm.a300.306","HEAT.A900.QC-EVCND",11.731344500000001,"MMKCAL/HR       ","        "]
[null,"strm.a300.306a","HEAT.A900.QCHILCON",4.2873827499999999,"MMKCAL/HR       "]
[null,"strm.A300.307","HEAT.A900.QCHWOP",4.2873827499999999,"MMKCAL/HR       ","        "]
[null,"strm.a300.t310fd","HEAT.A900.QM811",63.263415299999998,"MMKCAL/HR       ","        "]
[null,"strm.a400.400","HEAT.A900.QTTOTAL",89.352159999999998,"MMKCAL/HR       "]
[null,"strm.a400.401","HEAT.QH812",1,"MMKCAL/HR       "]
[null,"strm.a400.409","ICLSEED",4,null,"        "]
[null,"strm.a400.416","INUMANER",0,null,"        "]
[null,"strm.a400.420","INUMSACA",2,null,"        "]
[null,"strm.a400.422","INUMSACC",1,null,"        "]
[null,"STRM.A400.440","INUMSSCF",6,null,"        "]
[null,"STRM.A400.442","INUMSSFA",12]
[null,"strm.a400.444","ISEED",2]
[null,"strm.a400.450","MEMCAP",20]
[null,"strm.a600.601","MOWTEXTR",180.15768,null,"        "]
[null,"strm.a600.601","MOWTPROT",22.839600000000001,null,"        "]
[null,"STRM.A600.609","OLIG01",0,null,"        "]
[null,"STRM.A600.612","OLIG02",0]
[null,"STRM.A600.621","OLIG03",0]
[null,"strm.a600.624","OLIG04",0]
[null,"STRM.A600.625","OSLR1",0,null,"        "]
[null,"strm.a600.626","OSLR2",0.01,null,"        "]
[null,"STRM.A600.627","OSLR5",0]
[null,"STRM.A600.630","OSLR6",0.01]
[null,"strm.a600.632","OSLR7",0.01]
[null,"strm.a700.710","OSLR8",0,null,"        "]
[null,"STRM.A700.713","PRES.A200.217",5.99881917,"ATM             "]
[null,"STRM.A700.750","PRETRX01",3.0000000000000001E-3,null,"        "]
[null,"strm.a700.csl-a300","PRETRX02",0,null,"        "]
[null,"strm.a700.csl-a400","PRETRX03",9.9000000000000005E-2,null,"        "]
[null,"STRM.A700.FLOC-I","PRETRX04",3.0000000000000001E-3,null,"        "]
[null,"STRM.A700.NH3-A400","PRETRX05",2.4E-2]
[null,"strm.a800.623","PRETRX06",0.9]
[null,"strm.a800.801","PRETRX07",0.05]
[null,"strm.a800.803","PRETRX08",0,null,"        "]
[null,"strm.a800.804","PRETRX09",0.9,null,"        "]
[null,"STRM.A800.809","PRETRX10",3.0000000000000001E-3]
[null,"STRM.A800.821","PRETRX11",2.4E-2]
[null,"STRM.A800.840","PRETRX12",0.9]
[null,"STRM.A800.851","PRETRX13",3.0000000000000001E-3]
[null,"STRM.A800.A810.811","PRETRX14",2.4E-2,null,"        "]
[null,"STRM.A800.A810.811A","PRETRX15",0.9]
[null,"STRM.A800.A810.811B","PRETRX16",0.05]
[null,"STRM.A800.A810.812","PRETRX17",1]
[null,"strm.a800.a810.812","PRETRX18",0,null,"        "]
[null,"STRM.A800.A810.813","PRETRX19",0,null,"        "]
[null,"STRM.A800.A810.813A","PRETRX20",0.05,null,"        "]
[null,"STRM.A800.A810.815","PRETRX21",1,null,"        "]
[null,"STRM.A800.A810.815A","PRETRX22",0]
[null,"STRM.A800.A810.816A","PRETRX23",0]
[null,"STRM.A800.A810.823","PTMODE",2,null,"        "]
[null,"STRM.A800.A810.896","QH811",0,null,"        "]
[null,"STRM.A900.904","QHX300EA",0]
[null,"STRM.A900.905","QHX310EA",0]
[null,"STRM.A900.914","QHX400EA",238187.93100000001,null,"        "]
[null,"STRM.A900.921","QSTPREB",0]
[null,"STRM.A900.922","QSUGNG",394.15238900000003,null,"        "]
[null,"STRM.A900.940","S4BMS",4.0650416699999997E-2,null,"        "]
[null,"strm.a900.945","S4CO2",0.67601474800000005,null,"        "]
[null,"TEMP.A200.217","S4PRO",0.31250024999999998]
[null,"work.A300.sugwork","S510S521",0]
[null,"work.a400.wm401","SAC01B",0.04,null,"        "]
[null,"work.a400.wt400","SAC02B",1.2E-2]
[null,"work.a900.wka100","SAC03B",0.9]
[null,"work.a900.wka200","SAC04B",0,null,"        "]
[null,"work.a900.wka300","SAC05B",0]
[null,"work.a900.wka400","SAC06B",1,null,"        "]
[null,"work.a900.wka600","SAC13B",0,null,"        "]
[null,"work.a900.wka700","SAC14B",0]
[null,"work.a900.wka800","SAC15B",0,null,"        "]
[null,"work.a900.wka900","SAC23B",0]
[null,"WORK.A900.WKNET","SAC24B",0]
[null,"work.a900.wm908","SAC25B",0,null,"        "]
[null,"work.a900.wm908-4","SAC32B",0]
[null,"WORK.A900.WTOTAL","SAC33B",0]
[null,"WORK.WTOTAL","SAC34B",0,null,"        "]
[null,"strm.a300.306b","SAC41B",0,null,"        "]
[null,null,"SAC42B",0,null,"        "]
[null,null,"SAC43B",0]
[null,null,"SACHDAYS",3.5,null,"        "]
[null,null,"SACHRX01",0]
[null,null,"SACHRX02",0]
[null,null,"SACHRX03",0]
[null,null,"SACHRX04",0]
[null,null,"SACHRX05",0]
[null,null,"SACHRX06",0]
[null,null,"SACHRX13",0]
[null,null,"SACHRX14",0]
[null,null,"SACHRX15",0]
[null,null,"SACHRX23",0]
[null,null,"SACHRX24",0]
[null,null,"SACHRX25",0]
[null,null,"SACHRX32",0]
[null,null,"SACHRX33",0]
[null,null,"SACHRX34",0]
[null,null,"SACHRX41",0]
[null,null,"SACHRX42",0]
[null,null,"SACHRX43",0]
[null,null,"SACVES",0]
[null,null,"SCIS.301",40355.382899999997,"KG/HR           "]
[null,null,"SCIS.301",40355.382899999997,"KG/HR           "]
[null,null,"SCIS.422",363.798092,"KG/HR           "]
[null,null,"SCIS.A200.211A",66348.822199999995,"KG/HR           "]
[null,null,"SCIS.A200.211B",62942.474900000001,"KG/HR           "]
[null,null,"SCIS.A200.211B",62942.474900000001,"KG/HR           "]
[null,null,"SCIS.A200.211E",62942.474900000001,"KG/HR           "]
[null,null,"SCIS.A200.220",0,"KG/HR           "]
[null,null,"SCIS.A200.254B",0,"KG/HR           "]
[null,null,"SCIS.A200.254S",40318.186800000003,"KG/HR           "]
[null,null,"SCIS.A200.M207FD",62942.474900000001,"KG/HR           "]
[null,null,"SCIS.A300.306B",15835.454699999998,"KG/HR           "]
[null,null,"SCIS.A300.T310FD",40719.180999999997,"KG/HR           "]
[null,null,"SCIS.A400.401",0,"KG/HR           "]
[null,null,"SCIS.A600.602",3406.34726,"KG/HR           "]
[null,null,"SCIS.A600.617",381.84365200000002,"KG/HR           "]
[null,null,"SCVES",0]
[null,null,"SELECT",0]
[null,null,"SMIX.A200.254",175849.755,"KG/HR           "]
[null,null,"SMIX.A300.307",101962.743,"KG/HR           "]
[null,null,"SMIX.A400.401",1422.33257,"KG/HR           "]
[null,null,"SMIX.A600.602",227348.326,"KG/HR           "]
[null,null,"SMIX.A600.612",21202.153399999999,"KG/HR           "]
[null,null,"SOL207FD",320.83333299999998]
[null,null,"SOL254",24494.626100000001]
[null,null,"SOL300",0]
[null,null,"SOL301S",0]
[null,null,"SOL310FD",25711.5749]
[null,null,"SORBIT",0]
[null,null,"STPDIA",0]
[null,null,"STRM.101",104166.667,"KG/HR           "]
[null,null,"STRM.422",6918.32341,"KG/HR           "]
[null,null,"STRM.615",16689.891899999999,"KG/HR           "]
[null,null,"STRM.623",11578.6232,"KG/HR           "]
[null,null,"STRM.703",102041.92,"KG/HR           "]
[null,null,"STRM.710",2240.2392799999998,"KG/HR           "]
[null,null,"STRM.717",367.29190399999999,"KG/HR           "]
[null,null,"STRM.735",82.246534999999994,"KG/HR           "]
[null,null,"STRM.903",198770.08900000001,"KG/HR           "]
[null,null,"STRM.A200.2",1416.6666700000001,"KG/HR           "]
[null,null,"STRM.A200.211A",415288.34399999998,"KG/HR           "]
[null,null,"STRM.A200.211B",216153.00200000001,"KG/HR           "]
[null,null,"STRM.A200.214",806.45161299999995,"KG/HR           "]
[null,null,"STRM.A200.215",541.56271100000004,"KG/HR           "]
[null,null,"STRM.A200.216",22926.5645,"KG/HR           "]
[null,null,"STRM.A200.217",243826.32,"KG/HR           "]
[null,null,"STRM.A200.220",3900.68975,"KG/HR           "]
[null,null,"STRM.A200.222",239925.63,"KG/HR           "]
[null,null,"STRM.A200.223",239925.63,"KG/HR           "]
[null,null,"STRM.A200.228",328997.77600000001,"KG/HR           "]
[null,null,"STRM.A200.239",328997.87199999997,"KG/HR           "]
[null,null,"STRM.A200.250",3834.2073999999998,"KG/HR           "]
[null,null,"STRM.A200.254",216167.94200000001,"KG/HR           "]
[null,null,"STRM.A200.254B",0,"KG/HR           "]
[null,null,"STRM.A200.254S",216167.94200000001,"KG/HR           "]
[null,null,"STRM.A200.273",309.80533700000001,"KG/HR           "]
[null,null,"STRM.A200.275",112829.834,"KG/HR           "]
[null,null,"STRM.A200.301LIQ",0,"KG/HR           "]
[null,null,"STRM.A200.4",220093.42300000001,"KG/HR           "]
[null,null,"STRM.A200.M207FD",243826.43900000001,"KG/HR           "]
[null,null,"STRM.A300.306",335916.19500000001,"KG/HR           "]
[null,null,"STRM.A300.306A",449348.17499999999,"KG/HR           "]
[null,null,"STRM.A300.306B",335916.19500000001,"KG/HR           "]
[null,null,"STRM.A300.307",102041.92,"KG/HR           "]
[null,null,"STRM.A300.T310FD",335916.19500000001,"KG/HR           "]
[null,null,"STRM.A400.400",5709.6043,"KG/HR           "]
[null,null,"STRM.A400.401",1422.33257,"KG/HR           "]
[null,null,"STRM.A400.409",384.854873,"KG/HR           "]
[null,null,"STRM.A400.416",111.992484,"KG/HR           "]
[null,null,"STRM.A400.420",6918.32341,"KG/HR           "]
[null,null,"STRM.A400.422",6918.32341,"KG/HR           "]
[null,null,"STRM.A400.440",33.676061599999997,"KG/HR           "]
[null,null,"STRM.A400.442",8.2077483900000008,"KG/HR           "]
[null,null,"STRM.A400.444",6.6789695399999998,"KG/HR           "]
[null,null,"STRM.A400.450",16291.4144,"KG/HR           "]
[null,null,"STRM.A600.601",230754.67299999998,"KG/HR           "]
[null,null,"STRM.A600.601",230754.67299999998,"KG/HR           "]
[null,null,"STRM.A600.609",210967.08499999999,"KG/HR           "]
[null,null,"STRM.A600.612",22086.822499999998,"KG/HR           "]
[null,null,"STRM.A600.621",1606330.91,"KG/HR           "]
[null,null,"STRM.A600.624",202705.85800000001,"KG/HR           "]
[null,null,"STRM.A600.625",1673261.36,"KG/HR           "]
[null,null,"STRM.A600.626",215684.76500000001,"KG/HR           "]
[null,null,"STRM.A600.627",3227.3640999999998,"KG/HR           "]
[null,null,"STRM.A600.630",127778.34199999999,"KG/HR           "]
[null,null,"STRM.A600.632",695.56368199999997,"KG/HR           "]
[null,null,"STRM.A700.710",2240.2392799999998,"KG/HR           "]
[null,null,"STRM.A700.713",37503.591500000002,"KG/HR           "]
[null,null,"STRM.A700.750",2.0000000000000002E-5,"KG/HR           "]
[null,null,"STRM.A700.CSL-A300",1.8015279999999999E-3,"KG/HR           "]
[null,null,"STRM.A700.CSL-A400",82.246534999999994,"KG/HR           "]
[null,null,"STRM.A700.FLOC-I",158.354547,"KG/HR           "]
[null,null,"STRM.A700.NH3-A400",57.48656660000001,"KG/HR           "]
[null,null,"STRM.A800.623",11578.6232,"KG/HR           "]
[null,null,"STRM.A800.801",55403.691800000001,"KG/HR           "]
[null,null,"STRM.A800.803",267400.3,"KG/HR           "]
[null,null,"STRM.A800.804",250544.82199999996,"KG/HR           "]
[null,null,"STRM.A800.809",4458.7032399999998,"KG/HR           "]
[null,null,"STRM.A800.821",3815.9530600000003,"KG/HR           "]
[null,null,"STRM.A800.840",9.9999999999999995E-7,"KG/HR           "]
[null,null,"STRM.A800.851",150.559686,"KG/HR           "]
[null,null,"STRM.A800.A810.811",29384.8416,"KG/HR           "]
[null,null,"STRM.A800.A810.811A",155103.17000000001,"KG/HR           "]
[null,null,"STRM.A800.A810.811B",184488.01199999999,"KG/HR           "]
[null,null,"STRM.A800.A810.812",191203.08600000001,"KG/HR           "]
[null,null,"STRM.A800.A810.812",191203.08600000001,"KG/HR           "]
[null,null,"STRM.A800.A810.813",197311.19500000001,"KG/HR           "]
[null,null,"STRM.A800.A810.813A",197311.19500000001,"KG/HR           "," "]
[null,null,"STRM.A800.A810.815",392.901273,"KG/HR           "]
[null,null,"STRM.A800.A810.815A",12823.183000000001,"KG/HR           "]
[null,null,"STRM.A800.A810.816A",126551.35599999999,"KG/HR           "]
[null,null,"STRM.A800.A810.823",24891.3092,"KG/HR           "]
[null,null,"STRM.A800.A810.896",392.901273,"KG/HR           "]
[null,null,"STRM.A900.904",414454.85399999999,"KG/HR           "]
[null,null,"STRM.A900.905",761761.10800000001,"KG/HR           "]
[null,null,"STRM.A900.914",145,"KG/HR           "]
[null,null,"STRM.A900.921",0.20569389099999999,"KG/HR           "]
[null,null,"STRM.A900.922",2.18780807,"KG/HR           "]
[null,null,"STRM.A900.940",10939040.4,"KG/HR           "]
[null,null,"STRM.A900.945",10939040.4,"KG/HR           "]
[null,null,"TEMP.A200.217",160,"C               "]
[null,null,"WASTFL",0,"Missing Value"]
[null,null,"WATRCONC",0]
[null,null,"WORK.A300.SUGWORK",7144.7440299999998,"KW              "]
[null,null,"WORK.A400.WM401",704.08496100000002,"KW              "]
[null,null,"WORK.A400.WT400",1046.58025,"KW              "]
[null,null,"WORK.A900.WKA100",859.48470299999997,"KW              "]
[null,null,"WORK.A900.WKA200",5714.4342200000001,"KW              "]
[null,null,"WORK.A900.WKA300",9753.4415499999996,"KW              "]
[null,null,"WORK.A900.WKA400",2678.4684000000002,"KW              "]
[null,null,"WORK.A900.WKA600",4498.3247799999999,"KW              "]
[null,null,"WORK.A900.WKA700",4.9037902999999998,"KW              "]
[null,null,"WORK.A900.WKA800",1202.87339,"KW              "]
[null,null,"WORK.A900.WKA900",2974.9325100000001,"KW              "]
[null,null,"WORK.A900.WKNET",-13198.6283,"KW              "]
[null,null,"WORK.A900.WM908",793.95976900000005,"KW              "]
[null,null,"WORK.A900.WM908-4",793.95976900000005,"KW              "]
[null,null,"WORK.A900.WTOTAL",-40885.491600000001,"KW              "]
[null,null,"WORK.WTOTAL",-40885.491600000001,"KW              "]

{"sheet":"aspenqw","index":8,"n_rows":212,"n_cols":8,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
["        "]
["            "]
[null,"7/18/2017","3:19:37 PM"]
[null,null,"C:\\Aspentech Data\\ASPENTECH\\Aspen Plus V7.2\\biochem models\\FY17 sugar model\\BC1707A sugars.bkp"]
[null,"Heat / Duty streams",null,null,null,"Work streams"]
[]
[null,"A200.A203.Q-OUT",0.146173689,"MMKCAL/HR",null,"A100.WC101",31.662569699999999,"KW"]
[null,"A200.A204.Q-OUT",0.109200344,"MMKCAL/HR",null,"A100.WC102",79.156424099999995,"KW"]
[null,"A200.A208.Q-OUT",0.109200344,"MMKCAL/HR",null,"A100.WC103",15.831284800000001,"KW"]
[null,"A200.A209.Q-OUT",7.7386070500000001E-2,"MMKCAL/HR",null,"A100.WC104",95.6252104,"KW"]
[null,"A200.A224.Q-OUT",6.4488392099999996E-3,"MMKCAL/HR",null,"A100.WC105",15.831284800000001,"KW"]
[null,"A200.QC-A200",0.66646696100000002,"MMKCAL/HR",null,"A100.WC106",15.831284800000001,"KW"]
[null,"A200.QDEACT",-2.6297312899999999E-11,"MMKCAL/HR",null,"A100.WC107",7.9156424100000002,"KW"]
[null,"A200.QH201",-14.1339559,"MMKCAL/HR",null,"A100.WC108",3.9578212100000001,"KW"]
[null,"A200.QH244",0.66646696100000002,"MMKCAL/HR",null,"A100.WKA100",859.48470299999997,"KW"]
[null,"A200.QM207",1.7582401099999999E-7,"MMKCAL/HR",null,"A100.WM102",316.625697,"KW"]
[null,"A200.QWT203",0.146173689,"MMKCAL/HR",null,"A100.WM103",158.312848,"KW"]
[null,"A200.QWT204",0.109200344,"MMKCAL/HR",null,"A100.WM106",118.73463599999999,"KW"]
[null,"A200.QWT208",0.109200344,"MMKCAL/HR",null,"A200.1",3866.9876300000001,"KW"]
[null,"A200.QWT209",7.7386070500000001E-2,"MMKCAL/HR",null,"A200.A203.W-CONV",-170,"KW"]
[null,"A200.QWT224",6.4488392099999996E-3,"MMKCAL/HR",null,"A200.A203.W-DUP",-170,"KW"]
[null,"A300.10",-0.36744591100000001,"MMKCAL/HR",null,"A200.A203.W-OUT",170,"KW"]
[null,"A300.2",1,"MMKCAL/HR",null,"A200.A203.W-SPEC",-170,"KW"]
[null,"A300.A300S.Q-OUT",1.28237295E-2,"MMKCAL/HR",null,"A200.A204.W-CONV",-127,"KW"]
[null,"A300.A308W.Q-OUT",6.4118647500000001E-2,"MMKCAL/HR",null,"A200.A204.W-DUP",-127,"KW"]
[null,"A300.EVAP.3",-3.7932744399999996E-9,"MMKCAL/HR",null,"A200.A204.W-OUT",127,"KW"]
[null,"A300.EVAP.5",79.459532400000001,"MMKCAL/HR",null,"A200.A204.W-SPEC",-127,"KW"]
[null,"A300.EVAP.6",79.459532400000001,"MMKCAL/HR",null,"A200.A208.W-CONV",-127,"KW"]
[null,"A300.EVAP.QE301",79.459532400000001,"MMKCAL/HR",null,"A200.A208.W-DUP",-127,"KW"]
[null,"A300.EVAP.QE302",60.675643100000002,"MMKCAL/HR",null,"A200.A208.W-OUT",127,"KW"]
[null,"A300.EVAP.QE303",65.565036000000006,"MMKCAL/HR",null,"A200.A208.W-SPEC",-127,"KW"]
[null,"A300.EVAP.QEVAP",-79.459532400000001,"MMKCAL/HR",null,"A200.A209.W-CONV",-90,"KW"]
[null,"A300.EVAP.QH317",67.239183999999995,"MMKCAL/HR",null,"A200.A209.W-DUP",-90,"KW"]
[null,"A300.F-QCH",1E-10,"MMKCAL/HR",null,"A200.A209.W-OUT",90,"KW"]
[null,"A300.QC301",6.5947389100000002,"MMKCAL/HR",null,"A200.A209.W-SPEC",-90,"KW"]
[null,"A300.QC310",2.2087893699999999,"MMKCAL/HR",null,"A200.A224.W-CONV",-7.5,"KW"]
[null,"A300.QC-A300",8.8175639599999993,"MMKCAL/HR",null,"A200.A224.W-DUP",-7.5,"KW"]
[null,"A300.QCH-A300",1E-10,"MMKCAL/HR",null,"A200.A224.W-OUT",7.5,"KW"]
[null,"A300.QWA300S",1.28237295E-2,"MMKCAL/HR",null,"A200.A224.W-SPEC",-7.5,"KW"]
[null,"A300.QWA308",6.4118647500000001E-2,"MMKCAL/HR",null,"A200.W1",762.92234399999995,"KW"]
[null,"A300.S305.S205CW",1.40356851E-2,"MMKCAL/HR",null,"A200.W2",4862.4095399999997,"KW"]
[null,"A300.S305CW",1.40356851E-2,"MMKCAL/HR",null,"A200.WC201",79.999744000000007,"KW"]
[null,"A400.A400.Q-OUT",0.89989703600000004,"MMKCAL/HR",null,"A200.WC202",79.999744000000007,"KW"]
[null,"A400.A404.Q-OUT",9.9888570999999995E-2,"MMKCAL/HR",null,"A200.WC203",159.99948800000001,"KW"]
[null,"A400.A405.Q-OUT",4.8088985600000002E-3,"MMKCAL/HR",null,"A200.WC204",74.999759999999995,"KW"]
[null,"A400.A406.Q-OUT",1.9235594200000001E-3,"MMKCAL/HR",null,"A200.WC205",79.999744000000007,"KW"]
[null,"A400.A410.Q-OUT",6.4118647500000002E-3,"MMKCAL/HR",null,"A200.WC206",19.999936000000002,"KW"]
[null,"A400.QA404",9.9888570999999995E-2,"MMKCAL/HR",null,"A200.WC207",39.999872000000003,"KW"]
[null,"A400.QCH-A400",4.2873827499999999,"MMKCAL/HR",null,"A200.WKA200",5714.4342200000001,"KW"]
[null,"A400.QF400",4.0532310000000003,"MMKCAL/HR",null,"A200.WM201",79.999744000000007,"KW"]
[null,"A400.QF401-3",0.23415175399999999,"MMKCAL/HR",null,"A200.WM202",29.999904000000001,"KW"]
[null,"A400.QM401",0.58598654100000003,"MMKCAL/HR",null,"A200.WM203",1999.9936,"KW"]
[null,"A400.QT405",-0.204772327,"MMKCAL/HR",null,"A200.WM204",44.999856000000001,"KW"]
[null,"A400.QWA400",0.89989703600000004,"MMKCAL/HR",null,"A200.WM205",29.999904000000001,"KW"]
[null,"A400.QWA405",4.8088985600000002E-3,"MMKCAL/HR",null,"A200.WM206",1866.9940300000001,"KW"]
[null,"A400.QWA406",1.9235594200000001E-3,"MMKCAL/HR",null,"A200.WM207",82.026985699999983,"KW"]
[null,"A400.QWA410",6.4118647500000002E-3,"MMKCAL/HR",null,"A200.WM208",50,"KW"]
[null,"A600.1",9.9727594600000006E-4,"MMKCAL/HR",null,"A200.WP201",1,"KW"]
[null,"A600.16",2.5027138999999998,"MMKCAL/HR",null,"A200.WP203",55.672122799999997,"KW"]
[null,"A600.17",22.679545699999998,"MMKCAL/HR",null,"A200.WP204",55.999820800000002,"KW"]
[null,"A600.18",-22.000898899999999,"MMKCAL/HR",null,"A200.WP208",226.25040100000001,"KW"]
[null,"A600.2",-8.7093576299999997E-4,"MMKCAL/HR",null,"A200.WP209",89.999712000000002,"KW"]
[null,"A600.7",2.5403249799999998,"MMKCAL/HR",null,"A200.WP239",44.999856000000001,"KW"]
[null,"A600.8",-0.436530953,"MMKCAL/HR",null,"A200.WPTRX",802.02468199999998,"KW"]
[null,"A600.A606.Q-OUT",0.17196904599999999,"MMKCAL/HR",null,"A200.WT203",170,"KW"]
[null,"A600.EVAPBAL",0.67864679000000006,"MMKCAL/HR",null,"A200.WT204",127,"KW"]
[null,"A600.Q608C",7.7111452500000004,"MMKCAL/HR",null,"A200.WT208",127,"KW"]
[null,"A600.QH602",10.182136399999999,"MMKCAL/HR",null,"A200.WT209",90,"KW"]
[null,"A600.QT606",2.10379402,"MMKCAL/HR",null,"A200.WT224",7.5,"KW"]
[null,"A600.QT608",7.7112715899999991,"MMKCAL/HR",null,"A300.A300S.W-CONV",-14.9139974,"KW"]
[null,"A600.QWA606",0.17196904599999999,"MMKCAL/HR",null,"A300.A300S.W-DUP",-14.9139974,"KW"]
[null,"A600.WS611.Q-OUT",0.20197374000000001,"MMKCAL/HR",null,"A300.A300S.W-OUT",14.9139974,"KW"]
[null,"A700.QDCOOLE",0.87074116199999996,"MMKCAL/HR",null,"A300.A300S.W-SPEC",-14.9139974,"KW"]
[null,"A800.A810.7",9.5893561299999999E-2,"MMKCAL/HR",null,"A300.A308W.W-CONV",-74.569986999999998,"KW"]
[null,"A800.A810.9",1,"MMKCAL/HR",null,"A300.A308W.W-DUP",-74.569986999999998,"KW"]
[null,"A800.A810.QBOILER",117.405058,"MMKCAL/HR",null,"A300.A308W.W-OUT",74.569986999999998,"KW"]
[null,"A800.A810.QDEAER",-3.7696415800000001E-3,"MMKCAL/HR",null,"A300.A308W.W-SPEC",-74.569986999999998,"KW"]
[null,"A800.A810.QH811",12.7772965,"MMKCAL/HR",null,"A300.EVAP.4",209.67410000000001,"KW"]
[null,"A800.A810.QM811",63.263415299999998,"MMKCAL/HR",null,"A300.EVAP.8",7144.7440299999998,"KW"]
[null,"A800.A810.QSUPER",23.900528099999999,"MMKCAL/HR",null,"A300.EVAP.SUGWORK",7144.7440299999998,"KW"]
[null,"A800.A810.QSUPXS",-0.32128098199999999,"MMKCAL/HR",null,"A300.S205POW",2477.0102400000001,"KW"]
[null,"A800.A810.QT405",-0.204772327,"MMKCAL/HR",null,"A300.S305.1",17.010243500000001,"KW"]
[null,"A800.A810.QTSTM",-0.204772327,"MMKCAL/HR",null,"A300.S305.S205FP",2460,"KW"]
[null,"A800.A810.QTSTMXS",-4.46942745E-14,"MMKCAL/HR",null,"A300.S305.S205POW",2477.0102400000001,"KW"]
[null,"A800.QBOILER",117.405058,"MMKCAL/HR",null,"A300.SUGWORK",7144.7440299999998,"KW"]
[null,"A800.QCOMLOSS",8.2962881700000004,"MMKCAL/HR",null,"A300.WA300",2608.6975200000002,"KW"]
[null,"A800.QH801",11.9669214,"MMKCAL/HR",null,"A300.WA308",74.569986999999998,"KW"]
[null,"A800.QH812",1,"MMKCAL/HR",null,"A300.WP310",42.203295099999998,"KW"]
[null,"A800.QM803",65.278541899999993,"MMKCAL/HR",null,"A300.WT300S",14.9139974,"KW"]
[null,"A800.QM803T",125.70133600000001,"MMKCAL/HR",null,"A400.A400.W-CONV",-1046.58025,"KW"]
[null,"A800.QM811",63.263415299999998,"MMKCAL/HR",null,"A400.A400.W-DUP",-1046.58025,"KW"]
[null,"A800.QT405",-0.204772327,"MMKCAL/HR",null,"A400.A400.W-OUT",1046.58025,"KW"]
[null,"A900.10",-6.7897649499999997E-5,"MMKCAL/HR",null,"A400.A400.W-SPEC",-1046.58025,"KW"]
[null,"A900.QC-A200",0.66646696100000002,"MMKCAL/HR",null,"A400.A404.W-CONV",-116.17040799999999,"KW"]
[null,"A900.QC-A300",8.8175639599999993,"MMKCAL/HR",null,"A400.A404.W-DUP",-116.17040799999999,"KW"]
[null,"A900.QC-A400",0.58598654100000003,"MMKCAL/HR",null,"A400.A404.W-OUT",116.17040799999999,"KW"]
[null,"A900.QC-EVCND",11.731344500000001,"MMKCAL/HR",null,"A400.A404.W-SPEC",-116.17040799999999,"KW"]
[null,"A900.QCH-A300",1E-10,"MMKCAL/HR",null,"A400.A405.W-CONV",-5.5927490300000002,"KW"]
[null,"A900.QCH-A400",4.2873827499999999,"MMKCAL/HR",null,"A400.A405.W-DUP",-5.5927490300000002,"KW"]
[null,"A900.QCHILCON",4.2873827499999999,"MMKCAL/HR",null,"A400.A405.W-OUT",5.5927490300000002,"KW"]
[null,"A900.QCHWLOOP",4.2873827499999999,"MMKCAL/HR",null,"A400.A405.W-SPEC",-5.5927490300000002,"KW"]
[null,"A900.QCHWOP",4.2873827499999999,"MMKCAL/HR",null,"A400.A406.W-CONV",-2.23709961,"KW"]
[null,"A900.QCHWXS",-8.0079327099999997E-16,"MMKCAL/HR",null,"A400.A406.W-DUP",-2.23709961,"KW"]
[null,"A900.QCWBAL",-3.8170904200000001E-7,"MMKCAL/HR",null,"A400.A406.W-OUT",2.23709961,"KW"]
[null,"A900.QH602",10.182136399999999,"MMKCAL/HR",null,"A400.A406.W-SPEC",-2.23709961,"KW"]
[null,"A900.QH910",-9.1225325299999993E-2,"MMKCAL/HR",null,"A400.A410.W-CONV",-7.4569986999999998,"KW"]
[null,"A900.QM811",63.263415299999998,"MMKCAL/HR",null,"A400.A410.W-DUP",-7.4569986999999998,"KW"]
[null,"A900.QT914",6.0804976899999996,"MMKCAL/HR",null,"A400.A410.W-OUT",7.4569986999999998,"KW"]
[null,"A900.QTTOTAL",89.352159999999998,"MMKCAL/HR",null,"A400.A410.W-SPEC",-7.4569986999999998,"KW"]
[null,"A900.QWATER",90.213389699999993,"MMKCAL/HR",null,"A400.WKA400",1884.50863,"KW"]
[null,"QC-A200",0.66646696100000002,"MMKCAL/HR",null,"A400.WM401",704.08496100000002,"KW"]
[null,"QC-A300",8.8175639599999993,"MMKCAL/HR",null,"A400.WP400",0.82815313800000001,"KW"]
[null,"QC-A400",0.58598654100000003,"MMKCAL/HR",null,"A400.WP401",3.5386280899999997E-2,"KW"]
[null,"QCH-A300",1E-10,"MMKCAL/HR",null,"A400.WP405",1.14188515,"KW"]
[null,"QCH-A400",4.2873827499999999,"MMKCAL/HR",null,"A400.WP406",6.6259455E-3,"KW"]
[null,"QH602",10.182136399999999,"MMKCAL/HR",null,"A400.WP410",0.37250441299999998,"KW"]
[null,"QH812",1,"MMKCAL/HR",null,"A400.WP420",1.6095688000000001E-3,"KW"]
[null,"QM811",63.263415299999998,"MMKCAL/HR",null,"A400.WPA400",124.149322,"KW"]
[null,"QT405",-0.204772327,"MMKCAL/HR",null,"A400.WT400",1046.58025,"KW"]
[null,null,null,null,null,"A400.WT401-3",116.17040799999999,"KW"]
[null,null,null,null,null,"A400.WT405",5.5927490300000002,"KW"]
[null,null,null,null,null,"A400.WT406",2.23709961,"KW"]
[null,null,null,null,null,"A400.WT410",7.4569986999999998,"KW"]
[null,null,null,null,null,"A600.25",236.945459,"KW"]
[null,null,null,null,null,"A600.6",221.48462599999999,"KW"]
[null,null,null,null,null,"A600.A606.W-CONV",-200,"KW"]
[null,null,null,null,null,"A600.A606.W-DUP",-200,"KW"]
[null,null,null,null,null,"A600.A606.W-OUT",200,"KW"]
[null,null,null,null,null,"A600.A606.W-SPEC",-200,"KW"]
[null,null,null,null,null,"A600.WB606",18.9728864,"KW"]
[null,null,null,null,null,"A600.WB608",2456.5586199999998,"KW"]
[null,null,null,null,null,"A600.WC614",0.05,"KW"]
[null,null,null,null,null,"A600.WKA600",4498.3247799999999,"KW"]
[null,null,null,null,null,"A600.WM640",1295.7397000000001,"KW"]
[null,null,null,null,null,"A600.WP602",2.51173935,"KW"]
[null,null,null,null,null,"A600.WP609",54.378697299999999,"KW"]
[null,null,null,null,null,"A600.WP610",207.62985599999999,"KW"]
[null,null,null,null,null,"A600.WP611",1,"KW"]
[null,null,null,null,null,"A600.WP612",1,"KW"]
[null,null,null,null,null,"A600.WP616",25.527821500000002,"KW"]
[null,null,null,null,null,"A600.WP632",6.0006679200000003E-2,"KW"]
[null,null,null,null,null,"A600.WS611",234.89545900000002,"KW"]
[null,null,null,null,null,"A600.WS611.W-CONV",-234.89545900000002,"KW"]
[null,null,null,null,null,"A600.WS611.W-DUP",-234.89545900000002,"KW"]
[null,null,null,null,null,"A600.WS611.W-OUT",234.89545900000002,"KW"]
[null,null,null,null,null,"A600.WS611.W-SPEC",-234.89545900000002,"KW"]
[null,null,null,null,null,"A600.WT606",200,"KW"]
[null,null,null,null,null,"A700.WC755",0,"KW"]
[null,null,null,null,null,"A700.WKA700",4.9037902999999998,"KW"]
[null,null,null,null,null,"A700.WP701",3.9732202499999998,"KW"]
[null,null,null,null,null,"A700.WP703",0.59717267200000002,"KW"]
[null,null,null,null,null,"A700.WP704",0,"KW"]
[null,null,null,null,null,"A700.WP720",2.43652247E-2,"KW"]
[null,null,null,null,null,"A700.WP760",1.2638261899999999E-2,"KW"]
[null,null,null,null,null,"A700.WT720",0.13679718199999999,"KW"]
[null,null,null,null,null,"A700.WT760",0.159596712,"KW"]
[null,null,null,null,null,"A800.A810.WA810",30.745699900000002,"KW"]
[null,null,null,null,null,"A800.A810.WM811HT",-17675.948100000001,"KW"]
[null,null,null,null,null,"A800.A810.WM811IT",-2329.32773,"KW"]
[null,null,null,null,null,"A800.A810.WM811VT",-20880.215800000002,"KW"]
[null,null,null,null,null,"A800.A810.WM830",10,"KW"]
[null,null,null,null,null,"A800.A810.WM832",10,"KW"]
[null,null,null,null,null,"A800.A810.WM834",10,"KW"]
[null,null,null,null,null,"A800.A810.WP804",6.1496797399999998,"KW"]
[null,null,null,null,null,"A800.A810.WP811",24.3630788,"KW"]
[null,null,null,null,null,"A800.A810.WP824",7.1755619399999997,"KW"]
[null,null,null,null,null,"A800.A810.WP826",465.142088,"KW"]
[null,null,null,null,null,"A800.A810.WP828",1.6769358599999999,"KW"]
[null,null,null,null,null,"A800.A810.WP830",0.74569987000000004,"KW"]
[null,null,null,null,null,"A800.A810.WPA810",535.25304400000005,"KW"]
[null,null,null,null,null,"A800.A810.WTOTAL",-40885.491600000001,"KW"]
[null,null,null,null,null,"A800.WCOMBFAN",119.170548,"KW"]
[null,null,null,null,null,"A800.WKA800",1202.87339,"KW"]
[null,null,null,null,null,"A800.WM804",548.44980099999998,"KW"]
[null,null,null,null,null,"A800.WPA810",535.25304400000005,"KW"]
[null,null,null,null,null,"A800.WPU800",535.25304400000005,"KW"]
[null,null,null,null,null,"A800.WTOTAL",-40885.491600000001,"KW"]
[null,null,null,null,null,"A900.SUGWORK",7144.7440299999998,"KW"]
[null,null,null,null,null,"A900.WA300",2608.6975200000002,"KW"]
[null,null,null,null,null,"A900.WA400",1884.50863,"KW"]
[null,null,null,null,null,"A900.WCTFAN",678.41240399999992,"KW"]
[null,null,null,null,null,"A900.WKA100",859.48470299999997,"KW"]
[null,null,null,null,null,"A900.WKA200",5714.4342200000001,"KW"]
[null,null,null,null,null,"A900.WKA300",9753.4415499999996,"KW"]
[null,null,null,null,null,"A900.WKA400",2678.4684000000002,"KW"]
[null,null,null,null,null,"A900.WKA600",4498.3247799999999,"KW"]
[null,null,null,null,null,"A900.WKA700",4.9037902999999998,"KW"]
[null,null,null,null,null,"A900.WKA800",1202.87339,"KW"]
[null,null,null,null,null,"A900.WKA900",2974.9325100000001,"KW"]
[null,null,null,null,null,"A900.WKNET",-13198.6283,"KW"]
[null,null,null,null,null,"A900.WM902",936.63575800000001,"KW"]
[null,null,null,null,null,"A900.WM904",186,"KW"]
[null,null,null,null,null,"A900.WM908",793.95976900000005,"KW"]
[null,null,null,null,null,"A900.WM908-3",1.8518518499999999E-8,"KW"]
[null,null,null,null,null,"A900.WM908-4",793.95976900000005,"KW"]
[null,null,null,null,null,"A900.WM910",250,"KW"]
[null,null,null,null,null,"A900.WMP10",436,"KW"]
[null,null,null,null,null,"A900.WP902",1466.0923499999999,"KW"]
[null,null,null,null,null,"A900.WP912",33.140530900000002,"KW"]
[null,null,null,null,null,"A900.WP914",103.063862,"KW"]
[null,null,null,null,null,"A900.WP946",258.22335399999997,"KW"]
[null,null,null,null,null,"A900.WPU900",2538.9325100000001,"KW"]
[null,null,null,null,null,"A900.WTOTAL",-40885.491600000001,"KW"]
[null,null,null,null,null,"SUGWORK",7144.7440299999998,"KW"]
[null,null,null,null,null,"WA300",2608.6975200000002,"KW"]
[null,null,null,null,null,"WKA100",859.48470299999997,"KW"]
[null,null,null,null,null,"WKA200",5714.4342200000001,"KW"]
[null,null,null,null,null,"WKA400",1884.50863,"KW"]
[null,null,null,null,null,"WKA600",4498.3247799999999,"KW"]
[null,null,null,null,null,"WKA700",4.9037902999999998,"KW"]
[null,null,null,null,null,"WKA800",1202.87339,"KW"]
[null,null,null,null,null,"WTOTAL",-40885.491600000001,"KW"]

{"sheet":"aspen2","index":9,"n_rows":8,"n_cols":387,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["col number",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386]
[null,"Substream"]
[null,"Stream Attribute"]
[null,"Units"]

{"sheet":"INDICES","index":10,"n_rows":147,"n_cols":5,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Plant Cost Indices"]
[null,"Source: ","Chemical Engineering Magazine"]
[null,null,"Current indices @","http://www.chemengonline.com/pci"]
[]
[null,null,"CE Annual","Calculated","Index Used"]
[null,"Year","Index","Index","in Calcs"]
[null,1990,357.6,null,{"$f":"C15","v":357.6}]
[null,1991,361.3,null,{"$f":"C16","v":361.3}]
[null,1992,358.2,null,358.2]
[null,1993,359.2,null,359.2]
[null,1994,368.1,null,368.1]
[null,1995,381.1,null,381.1]
[null,1996,381.7,null,381.7]
[null,1997,386.5,null,386.5]
[null,1998,389.5,null,389.5]
[null,1999,390.6,null,390.6]
[null,2000,394.1,null,394.1]
[null,2001,394.3,null,394.3]
[null,2002,395.6,null,395.6]
[null,2003,402,null,402]
[null,2004,444.2,null,444.2]
[null,2005,468.2,null,468.2]
[null,2006,499.6,null,499.6]
[null,2007,525.4,null,525.4]
[null,2008,575.4,null,575.4]
[null,2009,521.9,null,521.9]
[null,2010,550.79999999999995,null,550.79999999999995]
[null,2011,585.70000000000005,null,585.70000000000005]
[null,2012,584.6,null,584.6]
[null,2013,567.29999999999995,null,567.29999999999995]
[null,2014,576.1,null,576.1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Inorganic Chemical Index"]
[null,"Source:  SRI International Chemical Economics Handbook, Economic Environment of the Chemical Industry 2011"]
[null,null,"Current indices @","http://www.chemical.ihs.com/CEH/Private/EECI/EECI.pdf"]
[]
[null,"Year","US Producer","Calculated","Index Used"]
[null,null,"Price Index","Index"]
[null,1980,89,null,{"$f":"C57","v":89}]
[null,1981,98.4,null,98.4]
[null,1982,100,null,100]
[null,1983,100.3,null,100.3]
[null,1984,102.9,null,102.9]
[null,1985,103.7,null,103.7]
[null,1986,102.6,null,102.6]
[null,1987,106.4,null,106.4]
[null,1988,116.3,null,116.3]
[null,1989,123,null,123]
[null,1990,123.6,null,123.6]
[null,1991,125.6,null,125.6]
[null,1992,125.9,null,125.9]
[null,1993,128.19999999999999,null,128.19999999999999]
[null,1994,132.1,null,132.1]
[null,1995,139.5,null,139.5]
[null,1996,142.1,null,142.1]
[null,1997,147.1,null,147.1]
[null,1998,148.69999999999999,null,148.69999999999999]
[null,1999,149.69999999999999,null,149.69999999999999]
[null,2000,156.69999999999999,null,156.69999999999999]
[null,2001,158.4,null,158.4]
[null,2002,157.30000000000001,null,157.30000000000001]
[null,2003,164.6,null,164.6]
[null,2004,172.8,null,172.8]
[null,2005,187.3,null,187.3]
[null,2006,196.8,null,196.8]
[null,2007,203.3,null,203.3]
[null,2008,228.2,null,228.2]
[null,2009,224.7,null,224.7]
[null,2010,233.7,null,233.7]
[null,2011,252.1,null,252.1]
[null,2012,260.3,null,260.3]
[null,2013,263.89999999999998,null,263.89999999999998]
[null,2014,269.2,null,269.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Labor Index"]
[null,"Source:","Bureau of Labor Statistics"]
[null,"Series ID:","CEU3232500008 "]
[null,"Chemicals"]
[null,"Average Hourly Earnings of Production Workers"]
[null,null,"Current indices @","http://data.bls.gov/cgi-bin/srgate"]
[]
[]
[null,"Year","Reported","Calculated","Index Used"]
[null,1980,null,null,{"$f":"D113","v":0}]
[null,1981,null,null,0]
[null,1982,null,null,0]
[null,1983,null,null,0]
[null,1984,null,null,0]
[null,1985,null,null,0]
[null,1986,null,null,0]
[null,1987,null,null,0]
[null,1988,null,null,0]
[null,1989,null,null,{"$f":"D122","v":0}]
[null,1990,12.85,null,{"$f":"C123","v":12.85}]
[null,1991,13.3,null,13.3]
[null,1992,13.7,null,13.7]
[null,1993,13.97,null,13.97]
[null,1994,14.33,null,14.33]
[null,1995,14.86,null,14.86]
[null,1996,15.37,null,15.37]
[null,1997,15.78,null,15.78]
[null,1998,16.23,null,16.23]
[null,1999,16.399999999999999,null,16.399999999999999]
[null,2000,17.09,null,17.09]
[null,2001,17.57,null,17.57]
[null,2002,17.97,null,17.97]
[null,2003,18.5,null,18.5]
[null,2004,19.170000000000002,null,19.170000000000002]
[null,2005,19.670000000000002,null,19.670000000000002]
[null,2006,19.600000000000001,null,19.600000000000001]
[null,2007,19.55,null,19.55]
[null,2008,19.5,null,19.5]
[null,2009,20.3,null,20.3]
[null,2010,21.07,null,21.07]
[null,2011,21.45,null,21.45]
[null,2012,21.45,null,21.45]
[null,2013,21.4,null,21.4]
[null,2014,21.49,null,21.49]