{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Set-up","INDICES","aspen","aspenqw","DCFROR","CAPEX","OPEX"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":66,"comments":1,"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":"Set-up","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Windows Version:","Win 7/10 64-bit",null,"Filename:","C:\\AP10\\ExSitu-AP10.bkp",null,null,null,null,null,null,null,"Full Results Import"]
[null,"Aspen Version:","Aspen Plus V10.0",null,"File Directory:","C:\\AP10\\"]
[null,null,null,null,"File Base:","ExSitu-AP10"]
[null,null,null,null,"File Extension:",".bkp"]
[null,null,null,null,"Toolkit DLL:",{"$f":"\"C:\\Program Files\" & IF(ISNUMBER(FIND(\"64\",C2)),\" (x86)\",\"\") & \"\\AspenTech\\\" & SUBSTITUTE(C3,\"Aspen Plus\",\"AprSystem\") & \"\\Engine\\Xeq\\\"","v":"C:\\Program Files (x86)\\AspenTech\\AprSystem V10.0\\Engine\\Xeq\\"}]
[null,null,null,null,"Toolkit Directory:",{"$f":"\"C:\\Program Files\" & IF(ISNUMBER(FIND(\"64\",C2)),\" (x86)\",\"\") & \"\\AspenTech\\\" & C3& \"\\Engine\\Toolkit\\\"","v":"C:\\Program Files (x86)\\AspenTech\\Aspen Plus V10.0\\Engine\\Toolkit\\"}]
[]
[null,"Unit","Desired Units",null,"Identifier String:",{"$f":"G10&\" \"&G11&\" Case: \"&G12&\" model \"&IF(G14=\"\",G13,G14)","v":"Woody Biomass Template Worksheet Case: 2019 model National Renewable Energy Laboratory"},null,null,null,null,null,null,null,"© 2016-2019 Alliance for Sustainable Energy, LLC"]
[null,"Type","(Defaults to SI)",null,"Input:","Feedstock:","Woody Biomass"]
[null,"MASS-FLOW","lb/hr",null,null,"Report Type:","Template Worksheet",null,null,null,null,null,null,"    This program is free software: you can redistribute it and/or modify"]
[null,"ENTHALPY-FLO","Btu/hr",null,null,"Year modeled:",2019,null,null,null,null,null,null,"    it under the terms of the GNU General Public License as published by"]
[null,"MOLE-FLOW","lbmol/hr",null,null,"Case ID: Auto:",{"$f":"IF(G14<>\"\",G14,FILEBASE)","v":"National Renewable Energy Laboratory"},null,null,null,null,null,null,"    the Free Software Foundation, either version 3 of the License, or"]
[null,"VOLUME-FLOW","cuft/hr",null,null,"or override:","National Renewable Energy Laboratory",null,null,null,null,null,null,"    (at your option) any later version."]
[null,"TEMPERATURE","C",null,null,null,null,null,null,null,null,null,null," "]
[null,"PRESSURE","psi",null,null,null,null,null,null,null,null,null,null,"    This program is distributed in the hope that it will be useful,"]
[null,"MOLE-ENTHALP","J/kmol",null,"LOOKUP strings",null,null,null,null,null,null,null,null,"    but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,"MASS-ENTHALP","kcal/kg",null,"Data Set","Sheet","Start Col","Start Row","End Col","End row","Lookup String","Name",null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE. See the"]
[null,"MOLE-ENTROPY","cal/mol-K",null,"Sensitivity","aspen","C",7,"E",2000,{"$f":"F19&\"!\"&G19&H19&\":\"&I19&J19","v":"aspen!C7:E2000"},"LU_SENS",null,"    GNU General Public License for more details."]
[null,"MASS-ENTROPY","cal/gm-K",null,"Heat streams","aspenqw","C",7,"E",400,{"$f":"F20&\"!\"&G20&H20&\":\"&I20&J20","v":"aspenqw!C7:E400"},"LU_HEAT",null," "]
[null,"MOLE-DENSITY","kmol/cum",null,"Work Streams","aspenqw","G",7,"I",400,{"$f":"F21&\"!\"&G21&H21&\":\"&I21&J21","v":"aspenqw!G7:I400"},"LU_WORK",null,"    You should have received a copy of the GNU General Public License"]
[null,"MASS-DENSITY","gm/cc",null,null,null,null,null,null,null,null,null,null,"    along with this program. If not, see <https://www.gnu.org/licenses/>."]
[null,"POWER","hp"]
[null,"VISCOSITY","cp",null,"Index-Capital","INDICES","C",60,"F",87,{"$f":"F24&\"!\"&G24&H24&\":\"&I24&J24","v":"INDICES!C60:F87"},"IX_CAP",null,"    You will need a separate license to use the Aspen Plus and "]
[null,"MASS-HEAT-CA","J/kg-K",null,"Index-Chemical","INDICES","M",60,"P",96,{"$f":"F25&\"!\"&G25&H25&\":\"&I25&J25","v":"INDICES!M60:P96"},"IX_CHEM",null,"    Microsoft Excel software packages in order to run the models."]
[null,"THERMAL-COND","Watt/m-K",null,"Index-Labor","INDICES","W",60,"Z",96,{"$f":"F26&\"!\"&G26&H26&\":\"&I26&J26","v":"INDICES!W60:Z96"},"IX_LABOR",null," "]
[null,"SURFACE-TENS","dyne/cm",null,"Index-Electricity","INDICES","AG",60,"AH",74,{"$f":"F27&\"!\"&G27&H27&\":\"&I27&J27","v":"INDICES!AG60:AH74"},"IX_ELEC",null,"Base version of Aspen Plus model (supporting the design report NREL/TP-5100-62455) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"by Abhijit Dutta"]
[null,null,null,null,"Color Codes:",null,"Detail/Description",null,null,null,null,null,null,"Model simplified by Avantika Singh to allow running "]
[null,null,null,null,"Requires Manual Entry",null,"Applies to sections below/lookup tables for sheet",null,null,null,null,null,null,"without a Fortran compiler in Aspen Plus V10"]
[null,null,null,null,"Okay, needs improvement",null,"mostly commented, indicates less than perfect solution",null,null,null,null,null,null," "]
[null,null,null,null,"Non standard Calculation",null,"one off sizing, etc.",null,null,null,null,null,null,"Base version of economic spreadsheet by David Humbird"]
[null,null,null,null,"Error…check everything",null,"sometimes these are automated",null,null,null,null,null,null,"Economic spreadsheet simplified and adapted for use with Aspen Plus V10 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"by Matt Wiatrowski using modified VBA code by Nick Grundl"]

{"sheet":"INDICES","index":1,"n_rows":96,"n_cols":38,"rows_kept":96,"cut":false,"hidden":false,"merged":[[44,13,45,18],[44,23,45,28],[44,33,45,38]]}
[]
[]
[]
[]
[]
[null,null,"Plant Cost Indices",null,null,null,null,null,null,null,null,null,"Inorganic Chemical Index",null,null,null,null,null,null,null,null,null,"Labor Index",null,null,null,null,null,null,null,null,null,"Electricity"]
[null,"Graph: Index vs. Time",null,null,null,null,null,null,null,null,null,"Graph: Index vs. Time",null,null,null,null,null,null,null,null,null,"Graph: Index vs. Time",null,null,null,null,null,null,null,null,null,"Graph: Index vs. Time"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Linear Regression Results",null,null,null,null,null,null,null,null,null,"Linear Regression Results",null,null,null,null,null,null,null,null,null,"Linear Regression Results",null,null,null,null,null,null,null,null,null,"Linear Regression Results"]
[null,null,{"$f":"LINEST(D66:D73,C66:C73,TRUE,TRUE)","v":2.242857142857146},-4093.1750000000056,null,null,null,null,null,null,null,null,{"$f":"LINEST(N82:N91,M82:M91,TRUE,TRUE)","v":10.305454545454545},-20476.094545454544,null,null,null,null,null,null,null,null,{"$f":"LINEST(X84:X91,W84:W91,TRUE,TRUE)","v":0.29857142857142843},-579.34214285714256]
[null,null,0.20795543958408003,415.5992191550684,null,null,null,null,null,null,null,null,0.51657752719005867,1036.5138702959921,null,null,null,null,null,null,null,null,6.3618227824772305E-2,127.71367554517617]
[null,null,0.95094921956630052,1.3477052807678442,null,null,null,null,null,null,null,null,0.9802946864610671,4.692048399347363,null,null,null,null,null,null,null,null,0.7859121986326012,0.41229323822458519]
[null,null,116.32221275480066,6,null,null,null,null,null,null,null,null,397.98186799687039,8,null,null,null,null,null,null,null,null,22.025884528111547,6]
[null,null,211.2771428571433,10.897857142857205,null,null,null,null,null,null,null,null,8761.6974545454523,176.12254545454522,null,null,null,null,null,null,null,null,3.7440857142857102,1.0199142857142873]
[]
[null,"Source Details",null,null,null,null,null,null,null,null,null,"Source Details",null,null,null,null,null,null,null,null,null,"Source Details",null,null,null,null,null,null,null,null,null,"Source Details"]
[]
[null,null,"Source: ","(0) Chemical Engineering Magazine, Jan 1991",null,null,null,null,null,null,null,null,"Source: "," SRI International Chemical Economics Handbook, Economic Environment of the Chemical Industry 2004",null,null,null,null,null,null,null,null,"Source:","Bureau of Labor Statistics",null,null,null,null,null,null,null,null,"Source:","EIA Average Wholesale price, cents/kWh"]
[null,null,null,"(1) Chemical Engineering Magazine, March, 1997"]
[null,null,null,"(2) Chemical Engineering Magazine, March, 2000",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series ID:","CEU3232500008 "]
[null,null,null,"(3) Chemical Engineering Magazine, January, 2001",null,null,null,null,null,null,null,null,"Current indices @",null,"https://www.sriconsulting.com/CEH/Private/EECI/EECI.pdf",null,null,null,null,null,null,null,"Chemicals"]
[null,null,null,"(4) Chemical Engineering Magazine, April, 2002",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Hourly Earnings of Production Workers"]
[null,null,null,"(5) Chemical Engineering Magazine, December, 2003",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current indices @",null,"http://data.bls.gov/cgi-bin/srgate"]
[null,null,null,"(6) Chemical Engineering Magazine, May 2005"]
[null,null,null,"(7) Chemical Engineering Magazine, April 2009"]
[null,null,"Current indices @",null,"http://www.che.com/ei"]
[]
[]
[]
["© 2016-2019 Alliance for Sustainable Energy, LLC","Data",null,null,null,null,null,null,null,null,null,"Data",null,null,null,null,null,null,null,null,null,"Data",null,null,null,null,null,null,null,null,null,"Data"]
[null,null,"Method:","Reported","Regression","Manual",null,null,null,null,null,null,"Method:","Reported","Regression","Manual",null,null,null,null,null,null,"Method:","Reported","Regression","Manual",null,null,null,null,null,null,"Method:","Reported","Regression","Manual"]
["   This program is free software: you can redistribute it and/or modify","Source","Year","CE Annual","LINEST","In Use",null,"Comments",null,null,null,null,"Year","US Producer Price","LINEST","In Use",null,"Comments",null,null,null,null,"Year","BLS","LINEST","In Use",null,"Comments",null,null,null,null,"Year","EIA","LINEST","IN Use",null,"Comments"]
["    it under the terms of the GNU General Public License as published by","(0)",1981,297,null,297,null,null,null,null,null,null,1980,89,null,89,null,null,null,null,null,null,1980,null,null,0,null,null,null,null,null,null,2001,5.2427939752839405,null,5.2427939752839405]
["    the Free Software Foundation, either version 3 of the License, or","(1)",1990,357.6,null,357.6,null,null,null,null,null,null,1981,98.4,null,98.4,null,null,null,null,null,null,1981,null,null,0,null,null,null,null,null,null,2002,3.5592621871556651,null,3.5592621871556651]
["    (at your option) any later version.","(1)",1991,361.3,null,361.3,null,null,null,null,null,null,1982,100,null,100,null,null,null,null,null,null,1982,null,null,0,null,null,null,null,null,null,2003,3.9885169434713683,null,3.9885169434713683]
[null,"(1)",1992,358.2,null,358.2,null,null,null,null,null,null,1983,100.3,null,100.3,null,null,null,null,null,null,1983,null,null,0,null,null,null,null,null,null,2004,3.8938501755663566,null,3.8938501755663566]
["    This program is distributed in the hope that it will be useful,","(1)",1993,359.2,null,359.2,null,null,null,null,null,null,1984,102.9,null,102.9,null,null,null,null,null,null,1984,null,null,0,null,null,null,null,null,null,2005,5.0101225725184086,null,5.0101225725184086]
["    but WITHOUT ANY WARRANTY; without even the implied warranty of","(1)",1994,368.1,null,368.1,null,null,null,null,null,null,1985,103.7,null,103.7,null,null,null,null,null,null,1985,null,null,0,null,null,null,null,null,null,2006,5.29863621054115,null,5.29863621054115]
["    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the","(1)",1995,381.1,{"$f":"(C66*$C$37)+$D$37","v":381.32500000000073},381.1,null,null,null,null,null,null,1986,102.6,null,102.6,null,null,null,null,null,null,1986,null,null,0,null,null,null,null,null,null,2007,5.7167549120763459,null,5.7167549120763459]
["    GNU General Public License for more details.","(1)",1996,381.7,383.56785714285797,381.7,null,null,null,null,null,null,1987,106.4,null,106.4,null,null,null,null,null,null,1987,null,null,0,null,null,null,null,null,null,2008,null,null,5.7167549120763459]
[null,"(2)",1997,386.5,385.81071428571522,386.5,null,null,null,null,null,null,1988,116.3,null,116.3,null,null,null,null,null,null,1988,null,null,0,null,null,null,null,null,null,2009,null,null,5.7167549120763459]
["    You should have received a copy of the GNU General Public License","(2)",1998,389.5,388.05357142857247,389.5,null,null,null,null,null,null,1989,123,null,123,null,null,null,null,null,null,1989,null,null,0,null,null,null,null,null,null,2010,null,null,5.7167549120763459]
["    along with this program.  If not, see <https://www.gnu.org/licenses/>.","(3)",1999,390.6,390.29642857142881,390.6,null,null,null,null,null,null,1990,123.6,null,123.6,null,null,null,null,null,null,1990,12.85,null,12.85,null,null,null,null,null,null,2011,null,null,5.7167549120763459]
[null,"(4)",2000,394.1,392.53928571428605,394.1,null,null,null,null,null,null,1991,125.6,null,125.6,null,null,null,null,null,null,1991,13.3,null,13.3,null,null,null,null,null,null,2012,null,null,5.7167549120763459]
[null,"(5)",2001,394.3,394.7821428571433,394.3,null,null,null,null,null,null,1992,125.9,null,125.9,null,null,null,null,null,null,1992,13.7,null,13.7,null,null,null,null,null,null,2013,null,null,5.7167549120763459]
[null,"(5)",2002,395.6,397.02500000000055,395.6,null,null,null,null,null,null,1993,128.19999999999999,null,128.19999999999999,null,null,null,null,null,null,1993,13.97,null,13.97,null,null,null,null,null,null,2014,null,null,5.7167549120763459]
[null,"(6)",2003,402,null,402,null,null,null,null,null,null,1994,132.1,null,132.1,null,null,null,null,null,null,1994,14.33,null,14.33,null,null,null,null,null,null,2015,null,null,5.7167549120763459]
[null,"(6)",2004,444.2,null,444.2,null,null,null,null,null,null,1995,139.5,null,139.5,null,null,null,null,null,null,1995,14.86,null,14.86]
[null,"(6)",2005,468.2,null,468.2,null,null,null,null,null,null,1996,142.1,null,142.1,null,null,null,null,null,null,1996,15.37,null,15.37]
[null,"(7)",2006,499.6,null,499.6,null,null,null,null,null,null,1997,147.1,null,147.1,null,null,null,null,null,null,1997,15.78,null,15.78]
[null,"(7)",2007,525.4,null,525.4,null,null,null,null,null,null,1998,148.69999999999999,null,148.69999999999999,null,null,null,null,null,null,1998,16.23,null,16.23]
[null,"(7)",2008,575.4,null,575.4,null,null,null,null,null,null,1999,149.69999999999999,null,149.69999999999999,null,null,null,null,null,null,1999,16.399999999999999,null,16.399999999999999]
[null,"(7)",2009,521.9,null,521.9,null,null,null,null,null,null,2000,156.69999999999999,null,156.69999999999999,null,null,null,null,null,null,2000,17.09,null,17.09]
[null,null,2010,550.79999999999995,null,550.79999999999995,null,40391,null,null,null,null,2001,158.4,null,158.4,null,null,null,null,null,null,2001,17.57,null,17.57]
[null,null,2011,585.70000000000005,null,585.70000000000005,null,null,null,null,null,null,2002,157.30000000000001,155.42545454545325,157.30000000000001,null,null,null,null,null,null,2002,17.97,null,17.97]
[null,null,2012,584.6,null,584.6,null,null,null,null,null,null,2003,164.6,165.73090909091115,164.6,null,null,null,null,null,null,2003,18.5,null,18.5]
[null,null,2013,567.29999999999995,null,567.29999999999995,null,null,null,null,null,null,2004,172.8,176.03636363636542,172.8,null,null,null,null,null,null,2004,19.170000000000002,18.995000000000005,19.170000000000002]
[null,null,2014,576.1,null,576.1,null,null,null,null,null,null,2005,187.3,186.34181818181969,187.3,null,null,null,null,null,null,2005,19.670000000000002,19.293571428571454,19.670000000000002]
[null,null,2015,556.79999999999995,null,556.79999999999995,null,null,null,null,null,null,2006,196.8,196.64727272727396,196.8,null,null,null,null,null,null,2006,19.600000000000001,19.592142857142903,19.600000000000001]
[null,null,2016,541.70000000000005,null,541.70000000000005,null,null,null,null,null,null,2007,203.3,206.95272727272823,203.3,null,null,null,null,null,null,2007,19.55,19.890714285714353,19.55]
[null,null,null,null,null,null,null,null,null,null,null,null,2008,228.2,217.25818181818249,228.2,null,null,null,null,null,null,2008,19.5,20.189285714285688,19.5]
[null,null,null,null,null,null,null,null,null,null,null,null,2009,224.7,227.56363636363676,224.7,null,null,null,null,null,null,2009,20.3,20.487857142857138,20.3,null,"Jun 09"]
[null,null,null,null,null,null,null,null,null,null,null,null,2010,233.7,237.86909090909103,233.7,null,null,null,null,null,null,2010,21.07,20.786428571428587,21.07]
[null,null,null,null,null,null,null,null,null,null,null,null,2011,249.3,248.1745454545453,252.1,null,"252.1 for 2014",null,null,null,null,2011,21.46,21.085000000000036,21.46]
[null,null,null,null,null,null,null,null,null,null,null,null,2012,260.3,null,260.3,null,null,null,null,null,null,2012,21.45,null,21.45]
[null,null,null,null,null,null,null,null,null,null,null,null,2013,263.89999999999998,null,263.89999999999998,null,null,null,null,null,null,2013,21.4,null,21.4]
[null,null,null,null,null,null,null,null,null,null,null,null,2014,269.2,null,269.2,null,null,null,null,null,null,2014,21.49,null,21.49]
[null,null,null,null,null,null,null,null,null,null,null,null,2015,264.8,null,264.8,null,null,null,null,null,null,2015,21.76,null,21.76]
[null,null,null,null,null,null,null,null,null,null,null,null,2016,267.10000000000002,null,267.10000000000002,null,null,null,null,null,null,2016,22.71,null,22.71]

{"sheet":"aspen","index":2,"n_rows":279,"n_cols":9,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"© 2016-2019 Alliance for Sustainable Energy, LLC"]
[null,"Sensitivity Block:","MASSFLOW"]
[null,"Filename:","C:\\AP10\\ExSitu-AP10.bkp",null,null,null,"   This program is free software: you can redistribute it and/or modify"]
[null,"Date:","2019-02-20",null,null,null,"    it under the terms of the GNU General Public License as published by"]
[null,"Time:","09:28:45",null,null,null,"    the Free Software Foundation, either version 3 of the License, or"]
[null,"USERKEY LIST","ASPEN ID","Value","Units",null,"    (at your option) any later version."]
[null,"CMIX.SO2.A100.112","CEFFHC",97.211757399999996,"Check Sensitivity Block"]
[null,"CMIX.WATER.A100.100","CEFFHT",97.309526300000002,"Check Sensitivity Block",null,"    This program is distributed in the hope that it will be useful,"]
[null,"CMIX.WATER.A100.123","CEFFHYP",94.152619700000002,"Check Sensitivity Block",null,"    but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,"CMIX.WATER.A100.124","CEFFORG",44.182341399999999,"Check Sensitivity Block",null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the"]
[null,"CMIX.WATER.A600.600","CLOSSAQU",1.3047357900000001,"Check Sensitivity Block",null,"    GNU General Public License for more details."]
[null,"CMIX.WATER.a600.618","CMIX.SO2.A100.112",107.080189,"LB/HR           "]
[null,"CMIX.WATER.a600.635","CMIX.WATER.A100.100",20413.148099999999,"LB/HR           ",null,"    You should have received a copy of the GNU General Public License"]
[null,"CMIX.WATER.A700.600","CMIX.WATER.A100.123",30000,"LB/HR           ",null,"    along with this program.  If not, see <https://www.gnu.org/licenses/>."]
[null,"CMIX.WATER.a700.704","CMIX.WATER.A100.124",23506.668699999998,"LB/HR           "]
[null,"CMIX.WATER.A700.710","CMIX.WATER.A600.600",6477.0074199999999,"LB/HR           "]
[null,"CMIX.WATER.a700.713","CMIX.WATER.A600.618",6474.7404699999997,"LB/HR           "]
[null,"CMIX.WATER.A800.334","CMIX.WATER.A600.635",2.2669526000000002,"LB/HR           "]
[null,"CMIX.WATER.A800.377","CMIX.WATER.A700.600",6477.0074199999999,"LB/HR           "]
[null,"CMIX.WATER.A800.424","CMIX.WATER.A700.704",5310.39048,"LB/HR           "]
[null,"CMIX.WATER.A800.474","CMIX.WATER.A700.710",54285.405299999999,"LB/HR           "]
[null,"CMIX.WATER.A800.576","CMIX.WATER.A700.713",11090.510700000001,"LB/HR           "]
[null,"CMIX.WATER.A800.813","CMIX.WATER.A800.334",75951.621100000004,"LB/HR           "]
[null,"CMIX.WATER.A800.815","CMIX.WATER.A800.377",20641.328300000001,"LB/HR           "]
[null,"CMIX.WATER.A800.823","CMIX.WATER.A800.424",2866.7670800000001,"LB/HR           "]
[null,"CMIX.WATER.A800.825","CMIX.WATER.A800.474",135.87415200000001,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.A200.a201.202","CMIX.WATER.A800.576",15654.672699999999,"LB/HR           "]
[null,"CMIX_MOLE.Hydrogen.A200.a211.202p","CMIX.WATER.A800.813",30657.651999999998,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.A200.a261.264","CMIX.WATER.A800.815",1788.4952699999999,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.a300.a310.321","CMIX.WATER.A800.823",45273.370300000002,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.a300.a360.a385.388","CMIX.WATER.A800.825",1809.0932600000001,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.a300.a360.a385.390","CMIX_MOLE.HYDROGEN.A200.A201.202",0,"Missing Stream"]
[null,"CMIX_MOLE.hydrogen.a400.a410.422","CMIX_MOLE.HYDROGEN.A200.A211.202P",12160.2155,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a410.435","CMIX_MOLE.HYDROGEN.A200.A261.264",12160.2161,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a410.443","CMIX_MOLE.HYDROGEN.A300.A310.321",10535.566800000001,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a460.472","CMIX_MOLE.HYDROGEN.A300.A360.A385.388",3513.76883,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a460.485","CMIX_MOLE.HYDROGEN.A300.A360.A385.390",2951.5658199999998,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a460.493","CMIX_MOLE.HYDROGEN.A400.A410.422",2988.5302299999998,"LBMOL/HR        "]
[null,"moleflmx.a200.a201.202","CMIX_MOLE.HYDROGEN.A400.A410.435",906.24195899999995,"LBMOL/HR        "]
[null,"moleflmx.a200.a211.202p","CMIX_MOLE.HYDROGEN.A400.A410.443",3532.1875199999999,"LBMOL/HR        "]
[null,"moleflmx.A200.a261.264","CMIX_MOLE.HYDROGEN.A400.A460.472",780.50649899999996,"LBMOL/HR        "]
[null,"moleflmx.a300.a310.321","CMIX_MOLE.HYDROGEN.A400.A460.485",321.01410600000003,"LBMOL/HR        "]
[null,"moleflmx.a300.a360.a385.388","CMIX_MOLE.HYDROGEN.A400.A460.493",1040.3607,"LBMOL/HR        "]
[null,"moleflmx.a300.a360.a385.390","D301AFT2",110.15495300000001,"Check Sensitivity Block"]
[null,"moleflmx.a400.a410.422","D301DFT",11.842859199999999,"Check Sensitivity Block"]
[null,"moleflmx.a400.a410.443","D302AFT2",128.06626900000001,"Check Sensitivity Block"]
[null,"MOLEFLMX.A500.590","D302DFT",12.7694423,"Check Sensitivity Block"]
[null,"MOLEFLMX.A800.A830.836","DENAQPRD",0,"Check Sensitivity Block"]
[null,"PRES.A200.A201.207","DENLQPRD",0,"Check Sensitivity Block"]
[null,"pres.a200.a201.208","EFFHHV",56.521039899999998,"Check Sensitivity Block"]
[null,"PRES.A200.A201.CHAR-COM.226","EFFLHV",56.639449499999998,"Check Sensitivity Block"]
[null,"PRES.A200.A211.211p","EFHHVNG",56.439798699999997,"Check Sensitivity Block"]
[null,"pres.a200.a211.211p","EFHVNGEL",57.128922000000003,"Check Sensitivity Block"]
[null,"PRES.A200.A211.CHAR-COM.226p","EFLHVNG",56.560902300000002,"Check Sensitivity Block"]
[null,"pres.a200.a261.261","EFLVNGEL",57.300894100000001,"Check Sensitivity Block"]
[null,"PRES.A200.A261.268","ELECHV",-10875615.199999999,"Check Sensitivity Block"]
[null,"PRES.A200.A261.CATREGEN.286","FCEFNGFR",0,"Missing Value"]
[null,"pres.a300.a310.312","FDMSTR",0.1,"Check Sensitivity Block"]
[null,"pres.a300.a310.321","FEEDA",0.92,"Check Sensitivity Block"]
[null,"pres.a300.a360.a365.372","FEEDC",50.94,"Check Sensitivity Block"]
[null,"pres.a400.a410.418","FEEDH",6.04,"Check Sensitivity Block"]
[null,"pres.a400.A410.435","FEEDN",0.17,"Check Sensitivity Block"]
[null,"pres.a400.A410.440","FEEDO",41.9,"Check Sensitivity Block"]
[null,"pres.a400.A410.442","FEEDS",0.03,"Check Sensitivity Block"]
[null,"pres.a400.A410.443","FUELCEFF",41.536935300000003,"Check Sensitivity Block"]
[null,"pres.a400.A460.485","FUELCEFN",41.503021199999999,"Check Sensitivity Block"]
[null,"pres.a400.A460.490","HCRATORG",1.56904464,"Check Sensitivity Block"]
[null,"pres.a400.A460.492","IFLAGSOT",0,"Check Sensitivity Block"]
[null,"pres.a400.A460.493","INCIS",0,"Check Sensitivity Block"]
[null,"pres.a500.590","INMIX",20413.148099999999,"Check Sensitivity Block"]
[null,"STRM.502","INNC",183718.33300000001,"Check Sensitivity Block"]
[null,"STRM.A100.100","INWAT",20413.148099999999,"Check Sensitivity Block"]
[null,"STRM.A100.101","MOLEFLMX.A200.A201.202",0,"Missing Stream"]
[null,"STRM.A100.112","MOLEFLMX.A200.A211.202P",15755.9774,"LBMOL/HR        "]
[null,"strm.A100.HV-100.basis","MOLEFLMX.A200.A261.264",19698.549800000001,"LBMOL/HR        "]
[null,"STRM.A200.200","MOLEFLMX.A300.A310.321",15552.117200000001,"LBMOL/HR        "]
[null,"strm.a200.a201.201","MOLEFLMX.A300.A360.A385.388",4952.8880300000001,"LBMOL/HR        "]
[null,"strm.A200.a201.202","MOLEFLMX.A300.A360.A385.390",2981.37961,"LBMOL/HR        "]
[null,"strm.A200.a201.205","MOLEFLMX.A400.A410.422",3425.0611600000002,"LBMOL/HR        "]
[null,"STRM.A200.a201.210","MOLEFLMX.A400.A410.443",3924.91012,"LBMOL/HR        "]
[null,"STRM.A200.A201.217","MOLEFLMX.A500.590",3014.02936,"LBMOL/HR        "]
[null,"STRM.A200.A201.CHAR-COM.220","MOLEFLMX.A800.A830.836",2860.2027400000002,"LBMOL/HR        "]
[null,"STRM.A200.A201.CHAR-COM.235","PCTODIES",2.2731481599999999E-4,"Check Sensitivity Block"]
[null,"strm.a200.a211.201p","PCTOGASL",0.81984252999999996,"Check Sensitivity Block"]
[null,"strm.A200.a211.202p","PCTOPROD",0.36745400700000003,"Check Sensitivity Block"]
[null,"strm.A200.a211.205p","PRES.A200.A201.207",0,"Missing Stream"]
[null,"STRM.A200.A211.217P","PRES.A200.A201.208",0,"Missing Stream"]
[null,"STRM.A200.A211.CHAR-COM.220p","PRES.A200.A201.CHAR-COM.226",0,"Missing Stream"]
[null,"STRM.A200.A211.CHAR-COM.235P","PRES.A200.A211.211P",121,"PSI             "]
[null,"STRM.A200.A261.264","PRES.A200.A211.211P",121,"PSI             "]
[null,"strm.A200.a261.265","PRES.A200.A211.CHAR-COM.226P",116.92196300000001,"PSI             "]
[null,"STRM.A200.a261.270","PRES.A200.A261.261",118.92196300000001,"PSI             "]
[null,"STRM.A200.A261.277","PRES.A200.A261.268",116.92196300000001,"PSI             "]
[null,"STRM.A200.A261.CATREGEN.280","PRES.A200.A261.CATREGEN.286",112.84392699999999,"PSI             "]
[null,"STRM.A200.A261.CATREGEN.295","PRES.A300.A310.312",109.843926,"PSI             "]
[null,"STRM.A300.335","PRES.A300.A310.321",96.843926400000001,"PSI             "]
[null,"strm.a300.390","PRES.A300.A360.A365.372",83.843926400000001,"PSI             "]
[null,"strm.a300.a310.311","PRES.A400.A410.418",1515,"PSI             "]
[null,"strm.a300.a310.312","PRES.A400.A410.435",245.00000000000003,"PSI             "]
[null,"strm.a300.a310.318","PRES.A400.A410.440",1495,"PSI             "]
[null,"strm.a300.a310.321","PRES.A400.A410.442",1492.9999999999998,"PSI             "]
[null,"strm.a300.a310.322","PRES.A400.A410.443",1600,"PSI             "]
[null,"STRM.a300.a310.323","PRES.A400.A460.485",245.00000000000003,"PSI             "]
[null,"strm.a300.a310.327","PRES.A400.A460.490",1995,"PSI             "]
[null,"strm.a300.a310.333","PRES.A400.A460.492",1893,"PSI             "]
[null,"strm.a300.a310.334","PRES.A400.A460.493",1999.9999999999998,"PSI             "]
[null,"strm.a300.a310.337","PRES.A500.590",265.50662499999999,"PSI             "]
[null,"strm.a300.a310.343","QA100",0,"Check Sensitivity Block"]
[null,"strm.A300.A310.350","QA201",0,"Check Sensitivity Block"]
[null,"STRM.a300.a360.a365.370","QA201CAT",0,"Check Sensitivity Block"]
[null,"strm.a300.a360.a365.813","QA211",90941673.099999994,"Check Sensitivity Block"]
[null,"strm.a300.a360.a385.377","QA211SND",7359390.2199999997,"Check Sensitivity Block"]
[null,"strm.a300.a360.a385.388","QA251",0,"Check Sensitivity Block"]
[null,"STRM.a300.a360.a385.390","QA261",156340938,"Check Sensitivity Block"]
[null,"strm.a400.453","QA261CAT",240239795,"Check Sensitivity Block"]
[null,"strm.a400.456","QA310",68705487.200000003,"Check Sensitivity Block"]
[null,"STRM.a400.a410.410","QA360",24716890.899999999,"Check Sensitivity Block"]
[null,"strm.a400.a410.412","QA410",7587949.0499999998,"Check Sensitivity Block"]
[null,"STRM.a400.a410.417","QA450",20495775.399999999,"Check Sensitivity Block"]
[null,"strm.a400.a410.422","QA460",4886137.59,"Check Sensitivity Block"]
[null,"strm.a400.a410.424","QA500",135569754,"Check Sensitivity Block"]
[null,"strm.a400.a410.428","QA600",253089422,"Check Sensitivity Block"]
[null,"strm.a400.a410.429","QA700",0,"Check Sensitivity Block"]
[null,"strm.a400.a410.430","QA800",50583814.899999999,"Check Sensitivity Block"]
[null,"strm.a400.a410.431","QPINCH",812917842,"Check Sensitivity Block"]
[null,"strm.a400.A410.435","QPNCBT",812917842,"Check Sensitivity Block"]
[null,"strm.a400.A410.442","STRM.502",103.55,"LB/HR           "]
[null,"strm.a400.a450.429","STRM.A100.100",204131.481,"LB/HR           "]
[null,"STRM.a400.a450.451","STRM.A100.101",204131.481,"LB/HR           "]
[null,"strm.a400.a450.452","STRM.A100.112",777919.86100000003,"LB/HR           "]
[null,"strm.a400.a450.453","STRM.A100.HV-100.BASIS",183718.33300000001,"LB/HR           "]
[null,"strm.a400.a450.454","STRM.A200.200",204131.481,"LB/HR           "]
[null,"STRM.a400.a450.455","STRM.A200.A201.201",0,"Missing Stream"]
[null,"strm.a400.a450.456","STRM.A200.A201.202",0,"Missing Stream"]
[null,"strm.a400.a450.460","STRM.A200.A201.205",0,"Missing Stream"]
[null,"strm.a400.a450.479","STRM.A200.A201.210",0,"Missing Stream"]
[null,"STRM.a400.a460.460","STRM.A200.A201.217",0,"Missing Stream"]
[null,"strm.a400.a460.462","STRM.A200.A201.CHAR-COM.220",0,"Missing Stream"]
[null,"STRM.a400.a460.467","STRM.A200.A201.CHAR-COM.235",0,"Missing Stream"]
[null,"strm.a400.a460.472","STRM.A200.A211.201P",204131.481,"LB/HR           "]
[null,"strm.a400.a460.474","STRM.A200.A211.202P",140295.859,"LB/HR           "]
[null,"strm.a400.a460.478","STRM.A200.A211.205P",1437757.18,"LB/HR           "]
[null,"strm.a400.a460.479","STRM.A200.A211.217P",157.37482700000001,"LB/HR           "]
[null,"strm.a400.a460.481","STRM.A200.A211.CHAR-COM.220P",1.6042759999999999E-5,"LB/HR           "]
[null,"strm.a400.A460.485","STRM.A200.A211.CHAR-COM.235P",2037.56998,"LB/HR           "]
[null,"strm.a400.A460.492","STRM.A200.A261.264",322397.73100000003,"LB/HR           "]
[null,"strm.A500.590","STRM.A200.A261.265",918499.81499999994,"LB/HR           "]
[null,"STRM.a500.a560.a565.569","STRM.A200.A261.270",2755.4994200000001,"LB/HR           "]
[null,"STRM.A600.600","STRM.A200.A261.277",101.05695900000001,"LB/HR           "]
[null,"STRM.A600.604","STRM.A200.A261.CATREGEN.280",1.6042759999999999E-5,"LB/HR           "]
[null,"STRM.A600.633","STRM.A200.A261.CATREGEN.295",102.26340399999999,"LB/HR           "]
[null,"STRM.A600.644","STRM.A300.335",35.6578011,"LB/HR           "]
[null,"STRM.A600.A600BF.627","STRM.A300.390",7023.6002799999997,"LB/HR           "]
[null,"STRM.A600.A600BF.629","STRM.A300.A310.311",310423.11700000003,"LB/HR           "]
[null,"STRM.A600.A600WTR.618","STRM.A300.A310.312",373458.73100000003,"LB/HR           "]
[null,"STRM.A700.715","STRM.A300.A310.318",19229.5756,"LB/HR           "]
[null,"temp.a200.a201.208","STRM.A300.A310.321",182513.45800000001,"LB/HR           "]
[null,"temp.a200.a201.char-com.205","STRM.A300.A310.322",1106145.51,"LB/HR           "]
[null,"temp.a200.a201.char-com.226","STRM.A300.A310.323",1028334.88,"LB/HR           "]
[null,"temp.a200.a211.205p","STRM.A300.A310.327",915200.24,"LB/HR           "]
[null,"temp.a200.a211.211p","STRM.A300.A310.333",82265.190100000007,"LB/HR           "]
[null,"temp.a200.a211.char-com.226p","STRM.A300.A310.334",77805.562099999996,"LB/HR           "]
[null,"temp.a200.a261.261","STRM.A300.A310.337",50068.364000000001,"LB/HR           "]
[null,"temp.a200.a261.265","STRM.A300.A310.343",51596.701399999998,"LB/HR           "]
[null,"temp.a200.a261.catregen.286","STRM.A300.A310.350",11204.236999999999,"LB/HR           "]
[null,"temp.a300.a310.312","STRM.A300.A360.A365.370",82346.090599999996,"LB/HR           "]
[null,"temp.a300.a310.317","STRM.A300.A360.A365.813",30749.389200000001,"LB/HR           "]
[null,"temp.a300.a360.a365.370","STRM.A300.A360.A385.377",20706.019499999999,"LB/HR           "]
[null,"temp.a300.a360.a365.372","STRM.A300.A360.A385.388",61640.071400000001,"LB/HR           "]
[null,"VOLFLMX.453","STRM.A300.A360.A385.390",7023.6002799999997,"LB/HR           "]
[null,"VOLFLMX.456","STRM.A400.453",20231.659500000002,"LB/HR           "]
[null,"VOLFLMX.A200.A201.207","STRM.A400.456",24923.489399999999,"LB/HR           "]
[null,"VOLFLMX.A200.A201.CHAR-COM.226","STRM.A400.A410.410",50068.364000000001,"LB/HR           "]
[null,"VOLFLMX.A200.A211.211p","STRM.A400.A410.412",50068.364000000001,"LB/HR           "]
[null,"VOLFLMX.A200.A211.CHAR-COM.226p","STRM.A400.A410.417",67293.364499999996,"LB/HR           "]
[null,"VOLFLMX.A200.A251.253","STRM.A400.A410.422",17148.997299999999,"LB/HR           "]
[null,"VOLFLMX.A200.A261.268","STRM.A400.A410.424",2901.3291300000001,"LB/HR           "]
[null,"VOLFLMX.A200.A261.CATREGEN.286","STRM.A400.A410.428",753.52097800000001,"LB/HR           "]
[null,"VOLFLMX.a300.a310.318","STRM.A400.A410.429",46489.516900000002,"LB/HR           "]
[null,"VOLFLMX.a300.a310.320","STRM.A400.A410.430",0,"LB/HR           "]
[null,"VOLFLMX.a300.a310.324","STRM.A400.A410.431",2080.6091799999999,"LB/HR           "]
[null,"VOLFLMX.a300.a310.329","STRM.A400.A410.435",2156.5100299999999,"LB/HR           "]
[null,"VOLFLMX.a300.a310.331","STRM.A400.A410.442",17224.8982,"LB/HR           "]
[null,"VOLFLMX.a300.a310.332","STRM.A400.A450.429",46489.516900000002,"LB/HR           "]
[null,"VOLFLMX.a300.a360.a385.376","STRM.A400.A450.451",46489.516900000002,"LB/HR           "]
[null,"VOLFLMX.a300.a360.a385.377","STRM.A400.A450.452",1282.2719999999999,"LB/HR           "]
[null,"VOLFLMX.a300.a360.a385.387","STRM.A400.A450.453",20231.659500000002,"LB/HR           "]
[null,"VOLFLMX.a400.a410.412","STRM.A400.A450.454",38547.658199999998,"LB/HR           "]
[null,"VOLFLMX.a400.a410.422","STRM.A400.A450.455",38547.658199999998,"LB/HR           "]
[null,"VOLFLMX.a400.a410.428","STRM.A400.A450.456",24923.489399999999,"LB/HR           "]
[null,"VOLFLMX.a400.a460.462","STRM.A400.A450.460",13624.168900000001,"LB/HR           "]
[null,"VOLFLMX.a400.a460.472","STRM.A400.A450.479",13572.072700000001,"LB/HR           "]
[null,"VOLFLMX.a400.a460.478","STRM.A400.A460.460",13624.168900000001,"LB/HR           "]
[null,"VOLFLMX.a500.a560.a575.576","STRM.A400.A460.462",13624.168799999999,"LB/HR           "]
[null,"VOLFLMX.A800.815","STRM.A400.A460.467",18464.5602,"LB/HR           "]
[null,"VOLFLMX.A800.866","STRM.A400.A460.472",4423.1037399999996,"LB/HR           "]
[null,"VOLFLMX.A800.880","STRM.A400.A460.474",135.881023,"LB/HR           "]
[null,"VOLFLMX.A800.A810.810","STRM.A400.A460.478",333.50306699999999,"LB/HR           "]
[null,"VOLFLMX.a800.a810.813","STRM.A400.A460.479",13572.072399999999,"LB/HR           "]
[null,"VOLFLMX.A800.A810.822A","STRM.A400.A460.481",346.60261300000002,"LB/HR           "]
[null,"VOLFLMX.a800.a810.823","STRM.A400.A460.485",763.89106800000002,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A812.814A","STRM.A400.A460.492",4840.3913700000003,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A822.824A","STRM.A500.590",7100.5172899999998,"LB/HR           "]
[null,"VOLFLMX.A800.A860.860","STRM.A500.A560.A565.569",102656.327,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A812.814A","STRM.A600.600",6477.0074199999999,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A822.824A","STRM.A600.604",6477.0074199999999,"LB/HR           "]
[null,"VOLFLMX.A800.A860.860","STRM.A600.633",323848.10499999998,"LB/HR           "]
[null,null,"STRM.A600.644",323850.37099999998,"LB/HR           "]
[null,null,"STRM.A600.A600BF.627",323848.10499999998,"LB/HR           "]
[null,null,"STRM.A600.A600BF.629",323848.10499999998,"LB/HR           "]
[null,null,"STRM.A600.A600WTR.618",6474.7404699999997,"LB/HR           "]
[null,null,"STRM.A700.715",2655195.2400000002,"LB/HR           "]
[null,null,"TEMP.A200.A201.208",0,"Missing Stream"]
[null,null,"TEMP.A200.A201.CHAR-COM.205",0,"Missing Stream"]
[null,null,"TEMP.A200.A201.CHAR-COM.226",0,"Missing Stream"]
[null,null,"TEMP.A200.A211.205P",720.00000000000045,"C               "]
[null,null,"TEMP.A200.A211.211P",500.00000000000023,"C               "]
[null,null,"TEMP.A200.A211.CHAR-COM.226P",720.00000000000045,"C               "]
[null,null,"TEMP.A200.A261.261",499.99861555555583,"C               "]
[null,null,"TEMP.A200.A261.265",340.74418833333345,"C               "]
[null,null,"TEMP.A200.A261.CATREGEN.286",650.00000000000034,"C               "]
[null,null,"TEMP.A300.A310.312",187.55278166666665,"C               "]
[null,null,"TEMP.A300.A310.317",15.555555555555372,"C               "]
[null,null,"TEMP.A300.A360.A365.370",240,"C               "]
[null,null,"TEMP.A300.A360.A365.372",336.31630222222225,"C               "]
[null,null,"VOLFLMX.453",426.79702800000001,"CUFT/HR         "]
[null,null,"VOLFLMX.456",562.35372500000005,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A201.207",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A201.CHAR-COM.226",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A211.211P",2434448.3199999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A211.CHAR-COM.226P",1429542.09,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A251.253",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A261.268",2551988.14,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A261.CATREGEN.286",1088606.3700000001,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.318",412.811645,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.320",382.55611399999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.324",19104.531900000002,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.329",1459.17012,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.331",954.91553199999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.332",1528.51785,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A360.A385.376",391609.886,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A360.A385.377",395.23436500000003,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A360.A385.387",141738.492,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A410.412",954.12719200000004,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A410.422",14417.757,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A410.428",5429.5755900000004,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A460.462",336.176827,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A460.472",3020.0625100000002,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A460.478",2566.8184299999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A500.A560.A575.576",299.195491,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.815",33.554362599999997,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.866",1022.54281,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.880",405.74086199999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.810",1459.1201000000001,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.813",100771.837,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.822A",1052.0057099999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.823",155386.00599999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A812.814A",1012.9585,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A812.814A",1012.9585,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A822.824A",52.486350299999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A822.824A",52.486350299999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A860.860",1363.2308399999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A860.860",1363.2308399999999,"CUFT/HR         "]
[null,null,"WDLHV",1467656020,"Check Sensitivity Block"]
[null,null,"WM602A",-15790.540999999999,"Check Sensitivity Block"]
[null,null,"WM602B",-20119.9313,"Check Sensitivity Block"]
[null,null,"WM602C",-23443.809399999998,"Check Sensitivity Block"]
[null,null,"WTPAQUOS",29.739500400000001,"Check Sensitivity Block"]
[null,null,"WTPCHAR",11.999999900000001,"Check Sensitivity Block"]
[null,null,"WTPCOKE",8.0146388000000002,"Check Sensitivity Block"]
[null,null,"WTPGAS",22.979524300000001,"Check Sensitivity Block",null,null,null,""]
[null,null,"WTPHINCL",1.7815429300000001,"Check Sensitivity Block"]
[null,null,"WTPOORG",6.4403225300000004,"Check Sensitivity Block"]
[null,null,"WTPORGNC",27.252785899999999,"Check Sensitivity Block"]
[null,null,"WTPWATER",28.929242899999998,"Check Sensitivity Block"]
[null,null,"WTURB1",-15790.540999999999,"Check Sensitivity Block"]
[null,null,"WTURB2",-43563.740700000002,"Check Sensitivity Block"]
[null,null,"YEAR",0,"Check Sensitivity Block"]
[null,null,"YLDWTBM",24.5784664,"Check Sensitivity Block"]

{"sheet":"aspenqw","index":3,"n_rows":336,"n_cols":11,"rows_kept":336,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"© 2016-2019 Alliance for Sustainable Energy, LLC"]
[]
[null,"Filename:","C:\\AP10\\ExSitu-AP10.bkp",null,null,null,null,null,null,null,"   This program is free software: you can redistribute it and/or modify"]
[null,"Date:","2019-02-20",null,null,null,null,null,null,null,"    it under the terms of the GNU General Public License as published by"]
[null,"Time:","09:28:45",null,null,null,null,null,null,null,"    the Free Software Foundation, either version 3 of the License, or"]
[null,null,"Heat Streams","Value","Units",null,"Work Streams","Value","Units",null,"    (at your option) any later version."]
[null,null,"A100.A100DRYR.QM104",-16064081.699999999,"BTU/HR",null,"A100.A100DWPT.W-K110",390.25915700000002,"HP"]
[null,null,"A100.A100DRYR.QM104B",74.989473899999993,"BTU/HR",null,"A100.A100DWPT.W-P130",17.483899300000001,"HP",null,"    This program is distributed in the hope that it will be useful,"]
[null,null,"A100.A100DWPT.QB65",7648334.1399999997,"BTU/HR",null,"A200.A211.CHAR-COM.W-K212",13583.7186,"HP",null,"    but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,null,"A100.A121DWPT.Q-H125",23201124.899999999,"BTU/HR",null,"A200.A211.W-K211",2886.2638399999996,"HP",null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the"]
[null,null,"A100.HV-100.QCOMB",1571406190,"BTU/HR",null,"A200.A261.CATREGEN.W-K262",11035.79,"HP",null,"    GNU General Public License for more details."]
[null,null,"A100.HV-100.QGROSS",1575912970,"BTU/HR",null,"A200.A261.STM-PREP.W-P270",1.72055088,"HP"]
[null,null,"A100.HV-100.QNET",1467656020,"BTU/HR",null,"A300.A310.W-P318",1.3523148199999999,"HP",null,"    You should have received a copy of the GNU General Public License"]
[null,null,"A100.HV-100.QREJECT",-1261698.47,"BTU/HR",null,"A300.A310.W-P323",42.048724499999999,"HP",null,"    along with this program.  If not, see <https://www.gnu.org/licenses/>."]
[null,null,"A100.HV-100.QSHIFT",287185.33500000002,"BTU/HR",null,"A300.A310.W-P329",2.6147729499999999,"HP"]
[null,null,"A100.HV-100.QVAP-1",-104037355,"BTU/HR",null,"A300.A310.W-P331",1.2444586099999999,"HP"]
[null,null,"A100.HV-100.QVAP-2",108256952,"BTU/HR",null,"A300.A310.W-P332",0.54305363799999995,"HP"]
[null,null,"A200.A211.CHAR-COM.Q217PDUM",-32811.208899999998,"BTU/HR",null,"A300.A360.A385.A390.W-F392",52.147484200000008,"HP"]
[null,null,"A200.A211.CHAR-COM.QA-K212",23147851.600000001,"BTU/HR",null,"A300.A360.A385.A390.WFDFN410",73.100966700000001,"HP"]
[null,null,"A200.A211.CHAR-COM.QC-M212",459419.17799999996,"BTU/HR",null,"A300.A360.A385.A390.W-K390",3028.3796299999995,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-H218",76745518.799999997,"BTU/HR",null,"A300.A360.A385.A390.W-K390A",1023.08904,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-H218A",72384795.5,"BTU/HR",null,"A300.A360.A385.A390.W-K390B",990.92549499999996,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-H218B",4360723.2699999996,"BTU/HR",null,"A300.A360.A385.A390.W-K390C",1014.3650899999999,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-H219",-18743980,"BTU/HR",null,"A300.A360.A385.W-K390",3028.3796299999995,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-H219A",128360.61200000001,"BTU/HR",null,"A300.A360.A385.W-P377",0.328385698,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-H219B",-18872340.600000001,"BTU/HR",null,"A400.A410.W-K412",1192.47056,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-R212",14676560.199999999,"BTU/HR",null,"A400.A410.W-K442",176.90897699999999,"HP"]
[null,null,"A200.A211.CHAR-COM.QS204",-2.5422436200000001E-8,"BTU/HR",null,"A400.A410.W-P410",185.06673599999996,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-S213",712.15997200000004,"BTU/HR",null,"A400.A450.W-P453",0.36751696299999992,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-S215",2.5422436200000001E-8,"BTU/HR",null,"A400.A450.W-P456",1.9171911699999999,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-ST212",7359390.2199999988,"BTU/HR",null,"A400.A460.W-K462",494.737661,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-ST212A",-7359390.2199999988,"BTU/HR",null,"A400.A460.W-K492",41.797393999999997,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-ST212B",-7359390.2199999988,"BTU/HR",null,"A400.A460.W-P460",117.041892,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-ST212C",-7359390.2199999988,"BTU/HR",null,"A500.A510.A530.A545.W-K545",1085.36733,"HP"]
[null,null,"A200.A211.CHAR-COM.Q-STM212",-7359390.2199999988,"BTU/HR",null,"A500.A510.W-K511",2915.4314599999998,"HP"]
[null,null,"A200.A211.CHAR-COM.QU-200A",-18259249.300000001,"BTU/HR",null,"A500.A560.A575.A580.WAFAN410",52.147484200000008,"HP"]
[null,null,"A200.A211.CHAR-COM.STMPINCH.Q-ST212C",-7359390.2199999988,"BTU/HR",null,"A500.A560.A575.A580.WFDFN410",73.100966700000001,"HP"]
[null,null,"A200.A211.CHAR-COM.STMPINCH.Q-ST212D",7359390.2199999988,"BTU/HR",null,"A500.A560.A575.A580.W-K580",3242.22802,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QCOMB",1243032170,"BTU/HR",null,"A500.A560.A575.A580.W-K580A",1095.8287600000001,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QGROSS",1246136170,"BTU/HR",null,"A500.A560.A575.A580.W-K580B",1061.0690099999999,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QNET",1172339760,"BTU/HR",null,"A500.A560.A575.A580.W-K580C",1085.33024,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QREJECT",72585348.099999994,"BTU/HR",null,"A500.A560.A575.W-K580",3242.22802,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QSHIFT",-3.6556032899999997E-7,"BTU/HR",null,"A500.A560.A575.W-P576",0.27481177699999998,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QVAP-1",-70692417.5,"BTU/HR",null,"A600.A600BF.WP603",13.005761,"HP"]
[null,null,"A200.A211.HV-FASTP.HV-FASTP.QVAP-2",73796408.599999994,"BTU/HR",null,"A600.A600BL.WP604",740.29562299999998,"HP"]
[null,null,"A200.A211.HV-FASTP.SEP-HEAT",412536.571,"BTU/HR",null,"A600.A600ST.W-602A",-59354.281700000007,"HP"]
[null,null,"A200.A211.Q-H211",-79034457.200000003,"BTU/HR",null,"A600.A600ST.WM602B",-43563.740700000002,"HP"]
[null,null,"A200.A211.Q-H211A",-14889307.700000001,"BTU/HR",null,"A600.A600ST.WM602C",-23443.809399999998,"HP"]
[null,null,"A200.A211.Q-H211B",-64145149.499999993,"BTU/HR",null,"A600.A600ST.WP602",11.285648500000002,"HP"]
[null,null,"A200.A211.Q-R211",14676560.199999999,"BTU/HR",null,"A600.A600ST.WTOTGEN",-59354.281700000007,"HP"]
[null,null,"A200.A211.Q-S211",-1265.95118,"BTU/HR",null,"A600.A600WTR.WP601",0.38301807499999996,"HP"]
[null,null,"A200.A211.Q-S212",-633.137339,"BTU/HR",null,"A600.WM602SFT",-59354.281700000007,"HP"]
[null,null,"A200.A261.CATREGEN.Q-277DUM",-21037.692299999999,"BTU/HR",null,"A700.W700A",405.20133899999996,"HP"]
[null,null,"A200.A261.CATREGEN.QA-K262",18768952.699999999,"BTU/HR",null,"A700.WM701",149.50630699999999,"HP"]
[null,null,"A200.A261.CATREGEN.QC-M262",22387.501199999999,"BTU/HR",null,"A700.WP701",255.695032,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H268",53242532.200000003,"BTU/HR",null,"A800.A810.A812.W-P812",0.65185193200000002,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H268A",49796737.100000001,"BTU/HR",null,"A800.A810.A822.W-P822",6.45542115E-2,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H268B",3445795.11,"BTU/HR",null,"A800.A810.W-P810",10.4860069,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H269",-15564661.000000002,"BTU/HR",null,"A800.A810.W-P814",0.67142228699999995,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H269A",-1623.7247400000001,"BTU/HR",null,"A800.A830.W-K831",1048.0216600000001,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H269B",-15563037.300000001,"BTU/HR",null,"A800.A860.W-P860",9.9094682400000007,"HP"]
[null,null,"A200.A261.CATREGEN.Q-H271",147307254,"BTU/HR",null,"A800.W-P815",1.19928613,"HP"]
[null,null,"A200.A261.CATREGEN.Q-R262",7338280.0999999996,"BTU/HR",null,"A800.W-P866",1.9622115300000003,"HP"]
[null,null,"A200.A261.CATREGEN.Q-S263",600.38480600000003,"BTU/HR",null,"A900.W100",407.74305700000002,"HP"]
[null,null,"A200.A261.CATREGEN.Q-S264",2.5422436200000001E-8,"BTU/HR",null,"A900.W200",30551.3194,"HP"]
[null,null,"A200.A261.CATREGEN.Q-S265",0,"BTU/HR",null,"A900.W300",5294.3603899999998,"HP"]
[null,null,"A200.A261.CATREGEN.Q-ST262",92932540.299999997,"BTU/HR",null,"A900.W400",2395.01118,"HP"]
[null,null,"A200.A261.CATREGEN.Q-ST262A",-92932540.299999997,"BTU/HR",null,"A900.W500",7869.4699099999998,"HP"]
[null,null,"A200.A261.CATREGEN.Q-ST262B",-92932540.299999997,"BTU/HR",null,"A900.W600",1959.2038700000001,"HP"]
[null,null,"A200.A261.CATREGEN.Q-ST262C",-92932540.299999997,"BTU/HR",null,"A900.W700",443.99995999999999,"HP"]
[null,null,"A200.A261.CATREGEN.Q-STM262",-92932540.299999997,"BTU/HR",null,"A900.W800",1152.4881399999999,"HP"]
[null,null,"A200.A261.CATREGEN.QU-200A",9100069.7100000009,"BTU/HR",null,"A900.WGEN",-59354.281700000007,"HP"]
[null,null,"A200.A261.CATREGEN.STMPINCH.Q-ST262C",-92932540.299999997,"BTU/HR",null,"A900.WK601FAN",1137.5389399999999,"HP"]
[null,null,"A200.A261.CATREGEN.STMPINCH.Q-ST262D",92932540.299999997,"BTU/HR",null,"A900.WKMXHOUT",1137.5389399999999,"HP"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QCOMB",91255478.799999997,"BTU/HR",null,"A900.WMISC",5007.35959,"HP"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QGROSS",91473783.5,"BTU/HR",null,"A900.WNET",-4273.3262000000004,"HP"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QNET",86984111,"BTU/HR",null,"A900.WPLANT",55080.955499999996,"HP"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QREJECT",3943998.98,"BTU/HR",null,"WNET",-4273.3262000000004,"HP"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QSHIFT",-4.05715766E-9,"BTU/HR"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QVAP-1",-4271367.79,"BTU/HR"]
[null,null,"A200.A261.HV-VPUOU.HV-VPUOU.QVAP-2",4489672.43,"BTU/HR"]
[null,null,"A200.A261.HV-VPUOU.SEP-HEAT",393205.03899999999,"BTU/HR"]
[null,null,"A200.A261.Q-H261",0,"BTU/HR"]
[null,null,"A200.A261.Q-R261",7338293.6200000001,"BTU/HR"]
[null,null,"A200.A261.Q-S261",-1560.97451,"BTU/HR"]
[null,null,"A200.A261.Q-S262",-780.64308000000005,"BTU/HR"]
[null,null,"A200.A261.STM-PREP.Q-H270",-3365208.6,"BTU/HR"]
[null,null,"A200.A261.STM-PREP.Q-H270B",-672732.22900000005,"BTU/HR"]
[null,null,"A200.A261.STM-PREP.Q-H270C",-2467121.14,"BTU/HR"]
[null,null,"A200.A261.STM-PREP.Q-H270C1",-225355.22399999999,"BTU/HR"]
[null,null,"A200.A261.STM-PREP.Q-H270D",-269679.73100000003,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QCOMB",91781494.799999997,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QGROSS",92001137.799999997,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QNET",87435343,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QREJECT",192370.29399999999,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QSHIFT",2.4587026700000001E-8,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QVAP-1",-4346151.8600000003,"BTU/HR"]
[null,null,"A300.A310.HV-ORGLQ.QVAP-2",4565794.83,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QCOMB",641045218,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QGROSS",641921424,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QNET",568726507,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QREJECT",1000094.71,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QSHIFT",2.05386216E-7,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QVAP-1",-72318710.599999994,"BTU/HR"]
[null,null,"A300.A310.HV-PRGAS.QVAP-2",73194917.200000003,"BTU/HR"]
[null,null,"A300.A310.QA-H313",76518913.200000003,"BTU/HR"]
[null,null,"A300.A310.QA-H320",285947.03700000001,"BTU/HR"]
[null,null,"A300.A310.QC-H314",11984151.5,"BTU/HR"]
[null,null,"A300.A310.QCH-H316",10281000.1,"BTU/HR"]
[null,null,"A300.A310.QCH-H326",13802398.6,"BTU/HR"]
[null,null,"A300.A310.Q-H310",90563713.299999997,"BTU/HR"]
[null,null,"A300.A310.Q-H312",43823616.600000001,"BTU/HR"]
[null,null,"A300.A310.Q-H312A",18276310.800000001,"BTU/HR"]
[null,null,"A300.A310.Q-H312B",25547305.800000001,"BTU/HR"]
[null,null,"A300.A310.Q-H318",3023644.51,"BTU/HR"]
[null,null,"A300.A310.Q-H318A",1797230.5700000003,"BTU/HR"]
[null,null,"A300.A310.Q-H318B",1226413.94,"BTU/HR"]
[null,null,"A300.A310.Q-H330",0,"BTU/HR"]
[null,null,"A300.A310.Q-S316",944.24030199999993,"BTU/HR"]
[null,null,"A300.A310.Q-S322",-36.180354399999999,"BTU/HR"]
[null,null,"A300.A310.QX-H315",4839262.75,"BTU/HR"]
[null,null,"A300.A310.QX-H321",-4839262.75,"BTU/HR"]
[null,null,"A300.A360.A365.QA-H373",9365878.1899999995,"BTU/HR"]
[null,null,"A300.A360.A365.QC-H374",3638525.96,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H366",-10475348.1,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H366A",-6440744.6200000001,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H366B",-4034603.46,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H367",-760381.07299999997,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H369",-3379621.85,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372",34818430.799999997,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372A",16933118.199999999,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372B",13356067.4,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372B1",4529245.2,"BTU/HR"]
[null,null,"A300.A360.A385.A390.Q-410AIR",-19474543.899999999,"BTU/HR"]
[null,null,"A300.A360.A385.A390.Q-410FDA",-27299648.399999999,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QA-K390",4178697.94,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410A",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410B",1413712.54,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410C",1346178.87,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410D",1418806.54,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QC-K390",4368397.37,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK-410A",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK410A1",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK410A2",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK-410B",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK-410C",-3.1893102900000001E-8,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK-410D",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK410D1",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK410D2",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QKCW410A",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QKCW410B",1553006.81,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QKCW410C",1447216.91,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QKCW410D",1368173.65,"BTU/HR"]
[null,null,"A300.A360.A385.QA-K390",4178697.94,"BTU/HR"]
[null,null,"A300.A360.A385.QC-K390",4368397.37,"BTU/HR"]
[null,null,"A300.Q0-M335",-1504.7011199999999,"BTU/HR"]
[null,null,"A400.A410.H-410.QX-H410",-22872133.199999999,"BTU/HR"]
[null,null,"A400.A410.QA-H413",2065803.74,"BTU/HR"]
[null,null,"A400.A410.QA-K412",2838869.07,"BTU/HR"]
[null,null,"A400.A410.QC-H410",13100713.5,"BTU/HR"]
[null,null,"A400.A410.QC-H413",1695857.06,"BTU/HR"]
[null,null,"A400.A410.QC-H4445",424672.12800000003,"BTU/HR"]
[null,null,"A400.A410.QF-H411",-14895322.999999998,"BTU/HR"]
[null,null,"A400.A410.Q-H412",15175898.100000001,"BTU/HR"]
[null,null,"A400.A410.Q-H412A",6754154.2300000004,"BTU/HR"]
[null,null,"A400.A410.Q-H412B",8421743.8599999994,"BTU/HR"]
[null,null,"A400.A410.Q-S411",1523379.53,"BTU/HR"]
[null,null,"A400.A410.Q-S412",135470.56400000001,"BTU/HR"]
[null,null,"A400.A410.QW-R410",12676041.4,"BTU/HR"]
[null,null,"A400.A450.D-450-CN.QCN-D450",7344412.3499999987,"BTU/HR"]
[null,null,"A400.A450.D-450-CN.QCNMD450",-7344412.3499999987,"BTU/HR"]
[null,null,"A400.A450.D-450-CN.QMCND450",-7344412.3499999987,"BTU/HR"]
[null,null,"A400.A450.D-450-RB.QRB-D450",-4736007.84,"BTU/HR"]
[null,null,"A400.A450.D-450-RB.QRBMD450",4736007.84,"BTU/HR"]
[null,null,"A400.A450.D-451-CN.QCN-D451",5265796.62,"BTU/HR"]
[null,null,"A400.A450.D-451-CN.QCNMD451",-5265796.62,"BTU/HR"]
[null,null,"A400.A450.D-451-RB.QRB-D451",-4140908.5600000005,"BTU/HR"]
[null,null,"A400.A450.D-451-RB.QRBMD451",4140908.5600000005,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QCOMB",490955515.00000006,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QGROSS",491925045.99999994,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QNET",459427745.99999994,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QREJECT",0.32697886300000001,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QSHIFT",-2.7481933499999998E-3,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QVAP-1",-31527768.700000003,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QVAP-2",32497300.100000001,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QCOMB",398019815,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QGROSS",398797354,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QNET",371844544,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QREJECT",81107.832399999999,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QSHIFT",1454.4195199999999,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QVAP-1",-26176725.800000001,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QVAP-2",26952809.699999999,"BTU/HR"]
[null,null,"A400.A450.Q0-H455",446493.13900000002,"BTU/HR"]
[null,null,"A400.A450.Q0-H458",529599.89300000004,"BTU/HR"]
[null,null,"A400.A450.QA-H457",0,"BTU/HR"]
[null,null,"A400.A450.QC-H454",890687.57700000005,"BTU/HR"]
[null,null,"A400.A450.QC-H457",748243.103,"BTU/HR"]
[null,null,"A400.A450.QC-H459",190312.198,"BTU/HR"]
[null,null,"A400.A450.QCN-D450",7344412.3499999987,"BTU/HR"]
[null,null,"A400.A450.QCN-D451",5265796.62,"BTU/HR"]
[null,null,"A400.A450.Q-H450",-10584202.699999999,"BTU/HR"]
[null,null,"A400.A450.Q-H450A",-4110943.64,"BTU/HR"]
[null,null,"A400.A450.Q-H450A1",1.7967714500000001E-4,"BTU/HR"]
[null,null,"A400.A450.Q-H450B",-6473259.0499999998,"BTU/HR"]
[null,null,"A400.A450.Q-H451",0,"BTU/HR"]
[null,null,"A400.A450.Q-H452",-4396114.18,"BTU/HR"]
[null,null,"A400.A450.Q-H452A",-1292122.82,"BTU/HR"]
[null,null,"A400.A450.Q-H452A1",4.7904284399999997E-5,"BTU/HR"]
[null,null,"A400.A450.Q-H452B",-3103991.36,"BTU/HR"]
[null,null,"A400.A450.Q-H453",0,"BTU/HR"]
[null,null,"A400.A450.Q-H456",4524108.5999999996,"BTU/HR"]
[null,null,"A400.A450.Q-H456A",2762078.33,"BTU/HR"]
[null,null,"A400.A450.Q-H456B",1762030.27,"BTU/HR"]
[null,null,"A400.A450.QRB-D450",-4736007.84,"BTU/HR"]
[null,null,"A400.A450.QRB-D451",-4140908.5600000005,"BTU/HR"]
[null,null,"A400.A460.H-460.QX-H460",-1276795.17,"BTU/HR"]
[null,null,"A400.A460.QA-H463",531997.43400000001,"BTU/HR"]
[null,null,"A400.A460.QA-K462",1187916.3400000001,"BTU/HR"]
[null,null,"A400.A460.QC460",4002281.81,"BTU/HR"]
[null,null,"A400.A460.QC-H463",443725.24400000001,"BTU/HR"]
[null,null,"A400.A460.QC-H4945",114725.898,"BTU/HR"]
[null,null,"A400.A460.QF-H461",-4479453.45,"BTU/HR"]
[null,null,"A400.A460.Q-H462",9772275.1699999999,"BTU/HR"]
[null,null,"A400.A460.Q-H462A",6754809.0700000003,"BTU/HR"]
[null,null,"A400.A460.Q-H462A1",846130.12100000004,"BTU/HR"]
[null,null,"A400.A460.Q-H462B",2171335.98,"BTU/HR"]
[null,null,"A400.A460.Q-S461",85754.2114,"BTU/HR"]
[null,null,"A400.A460.Q-S462",56243.960400000004,"BTU/HR"]
[null,null,"A400.A460.QW-R460",3887555.91,"BTU/HR"]
[null,null,"A500.A510.A530.A545.QF-H548",2843758.5,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H545",-14491534.199999999,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H545A",-3749878.07,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H545B",-10741656.1,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H546",101378687,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H546A",97606456.599999994,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H546B",3772230.21,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H547",-8268674.2599999998,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H547A",-4140331.45,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H547B",-4128342.81,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-R530",-66011170.29999999,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-R530A",0,"BTU/HR"]
[null,null,"A500.A510.A530.Q-H525",-4482574.28,"BTU/HR"]
[null,null,"A500.A510.A530.Q-H530",-43729505.799999997,"BTU/HR"]
[null,null,"A500.A510.A530.Q-R530",-66011170.29999999,"BTU/HR"]
[null,null,"A500.A510.A530.QR530DUP",-59714503.299999997,"BTU/HR"]
[null,null,"A500.A510.Q-H511",-27864.4074,"BTU/HR"]
[null,null,"A500.A510.Q-H511A",-13182.5515,"BTU/HR"]
[null,null,"A500.A510.Q-H511B",-14681.855999999998,"BTU/HR"]
[null,null,"A500.A510.Q-H512",-2.7862167E-3,"BTU/HR"]
[null,null,"A500.A510.Q-H513",-149998.21599999999,"BTU/HR"]
[null,null,"A500.A510.Q-H513A",-64165.033600000002,"BTU/HR"]
[null,null,"A500.A510.Q-H513B",-85833.182499999995,"BTU/HR"]
[null,null,"A500.A510.Q-H514",-760120.72900000005,"BTU/HR"]
[null,null,"A500.A560.A565.QA-H568",8328150.2699999996,"BTU/HR"]
[null,null,"A500.A560.A565.QC-H568",3266011.84,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H565",51439540.700000003,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H566",20817176,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567",25593832.199999999,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567A",11595574.699999999,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567B",9237451.2400000002,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567B1",4760806.1900000004,"BTU/HR"]
[null,null,"A500.A560.A575.A580.Q-410AIR",-19474543.899999999,"BTU/HR"]
[null,null,"A500.A560.A575.A580.Q-410FDA",-27299648.399999999,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QAK-410A",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QAK-410B",1559119.68,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QAK-410C",1491819.08,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QAK-410D",1576853.33,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QA-K580",4627792.09,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QC-K580",4433545.46,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK410A1",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK410A2",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK-410B",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK-410C",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK410D1",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK410D2",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QKCW410A",0,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QKCW410B",1562487.93,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QKCW410C",1468103.16,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QKCW410D",1402954.37,"BTU/HR"]
[null,null,"A500.A560.A575.QA-K580",4627792.09,"BTU/HR"]
[null,null,"A500.A560.A575.QC-K580",4433545.46,"BTU/HR"]
[null,null,"A500.HV-NG.QCOMB",2265108.1800000002,"BTU/HR"]
[null,null,"A500.HV-NG.QGROSS",2268418.0499999998,"BTU/HR"]
[null,null,"A500.HV-NG.QNET",2038160.82,"BTU/HR"]
[null,null,"A500.HV-NG.QREJECT",-1498.80519,"BTU/HR"]
[null,null,"A500.HV-NG.QSHIFT",-4.5707991900000005E-10,"BTU/HR"]
[null,null,"A500.HV-NG.QVAP-1",-226947.36000000002,"BTU/HR"]
[null,null,"A500.HV-NG.QVAP-2",230257.23300000004,"BTU/HR"]
[null,null,"A600.A600BF.Q-H630",-30558095.799999997,"BTU/HR"]
[null,null,"A600.A600BF.QT603",0,"BTU/HR"]
[null,null,"A600.A600BL.QH605",-124726348.00000001,"BTU/HR"]
[null,null,"A600.A600BL.QH605A",-16285704.1,"BTU/HR"]
[null,null,"A600.A600BL.QH605B",-108440644,"BTU/HR"]
[null,null,"A600.A600BL.Q-H606",-186179811,"BTU/HR"]
[null,null,"A600.A600BL.QPRP600D",0,"BTU/HR"]
[null,null,"A600.A600BL.QPRP600E",0,"BTU/HR"]
[null,null,"A600.A600ST.QAH601",327377323,"BTU/HR"]
[null,null,"A600.A600ST.QH601",9252967.0999999996,"BTU/HR"]
[null,null,"A600.A600ST.Q-H609",-50691351.399999999,"BTU/HR"]
[null,null,"A600.A600ST.Q-H611",0,"BTU/HR"]
[null,null,"A600.A600WTR.QH620",-1160834.8899999999,"BTU/HR"]
[null,null,"A600.A600WTR.QPRP600A",9.2098327300000002E-9,"BTU/HR"]
[null,null,"A600.A600WTR.QPRP600B",9.2098327300000002E-9,"BTU/HR"]
[null,null,"A600.QCH603",386076.86499999999,"BTU/HR"]
[null,null,"A600.QH602",2908640.49,"BTU/HR"]
[null,null,"A600.QH602A",1995788.05,"BTU/HR"]
[null,null,"A600.QH602B",912852.43699999992,"BTU/HR"]
[null,null,"A600.QH607",-100700795,"BTU/HR"]
[null,null,"A600.QH607A",187032432,"BTU/HR"]
[null,null,"A600.QH607B",-287733227,"BTU/HR"]
[null,null,"A600.QPRP600H",249607.28600000002,"BTU/HR"]
[null,null,"A600.QS601",0,"BTU/HR"]
[null,null,"A700.QCTOTAL",57150137.600000001,"BTU/HR"]
[null,null,"A700.QHX700C",-97505937.5,"BTU/HR"]
[null,null,"A700.QHX900B",-14686147.499999998,"BTU/HR"]
[null,null,"A800.A810.A812.Q-H812",-26949470,"BTU/HR"]
[null,null,"A800.A810.A812.QH-812A",-26949470,"BTU/HR"]
[null,null,"A800.A810.A812.Q-H812P",-26949470,"BTU/HR"]
[null,null,"A800.A810.A812.QNEG-812",26949470,"BTU/HR"]
[null,null,"A800.A810.A822.Q-H822",-40825382.399999999,"BTU/HR"]
[null,null,"A800.A810.A822.QH-822A",-40825382.399999999,"BTU/HR"]
[null,null,"A800.A810.A822.Q-H822P",-40825382.399999999,"BTU/HR"]
[null,null,"A800.A810.A822.QNEG-822",40825382.399999999,"BTU/HR"]
[null,null,"A800.A810.Q-H811",-23194904.800000001,"BTU/HR"]
[null,null,"A800.A810.Q-H811A",-16545123.100000001,"BTU/HR"]
[null,null,"A800.A810.Q-H811B",-6649781.6699999999,"BTU/HR"]
[null,null,"A800.A810.Q-H816",-570005.56599999999,"BTU/HR"]
[null,null,"A800.A810.Q-H816A",-436472.63,"BTU/HR"]
[null,null,"A800.A810.Q-H816B",-133532.935,"BTU/HR"]
[null,null,"A800.A830.Q-H833",-3525879.31,"BTU/HR"]
[null,null,"A800.A830.Q-H835",-14833633.600000001,"BTU/HR"]
[null,null,"A800.A830.Q-H838",9106052.0999999996,"BTU/HR"]
[null,null,"A800.A830.Q-H840",521815.01500000007,"BTU/HR"]
[null,null,"AREFRNC.QHX100A",-1049.8968600000001,"BTU/HR"]
[null,null,"AREFRNC.QHX100B",-1049.8968600000001,"BTU/HR"]
[null,null,"QZERO",0,"BTU/HR"]

{"sheet":"DCFROR","index":4,"n_rows":81,"n_cols":35,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Based on DOE targeting assumptions",null,null,null,null,"Total Capital Investment"]
["Assumptions","Value",null,null,null,null,"Process Area","Description",null,"Purchased Cost","Installed Cost","ISBL"]
["Fixed Capital Investment",{"$f":"FCI","v":562845887.64561641},null,null,null,null,"A100","Feed Handling & Drying",null,{"$f":"CAPEX!S23","v":218273.73564362532},{"$f":"CAPEX!R23","v":428968.39069498039},{"$f":"K4","v":428968.39069498039}]
["   General Plant",{"$f":"B4-B6","v":515679479.55211896},null,null,null,null,"A200","Fast Pyrolysis & Vapor Upgrading",null,{"$f":"CAPEX!S38+CAPEX!S55","v":40632005.6574523},{"$f":"CAPEX!R38+CAPEX!R55","v":126964820.46657145},{"$f":"K5","v":126964820.46657145}]
["   Steam Plant",{"$f":"K9","v":47166408.093497455},null,null,null,null,"A300","Pyrolysis Vapor Quench",null,{"$f":"CAPEX!S77+CAPEX!S88","v":13189818.435265165},{"$f":"CAPEX!R77+CAPEX!R88","v":24194705.365611911},{"$f":"K6","v":24194705.365611911}]
[null,null,null,null,null,null,"A400","Hydroprocessing and Separation",null,{"$f":"CAPEX!S105+CAPEX!S121+CAPEX!S136","v":16419185.800120059},{"$f":"CAPEX!R105+CAPEX!R121+CAPEX!R136","v":30310776.95061731},30310776.95061731]
["Equity",0.4,null,null,null,null,"A500","Hydrogen Plant",null,{"$f":"CAPEX!S151","v":34500726.941082567},{"$f":"CAPEX!R151","v":66755213.403848015}]
["   Loan Interest",0.08,null,null,null,null,"A600","Steam System and Power Generation",null,{"$f":"CAPEX!S171","v":26129540.392896507},{"$f":"CAPEX!R171","v":47166408.093497455}]
["   Loan Term, years",10,null,null,null,null,"A700","Cooling Water and Other Utilities",null,{"$f":"CAPEX!S197","v":4636620.4950202489},{"$f":"CAPEX!R197","v":9286179.508436406}]
["   Annual Loan Payment",{"$f":"-PMT(B9,B10,FCI*(1-B8))","v":50328380.910646662},null,null,null,null,"A800","Water Management",null,{"$f":"CAPEX!S223","v":5435217.0887916479},{"$f":"CAPEX!R223","v":13020242.43213612}]
[]
["Land Requirement",132,"Acres"]
["Land Cost",14000,"/acre"]
[]
[]
["Working Capital (% of FCI)",0.05]
["Salvage Value"]
["   General Plant",0,"Not permitted since 2002",null,null,null,"Subtotal",null,null,{"$f":"SUM(J4:J18)","v":141161388.5462721},{"$f":"SUM(K4:K18)","v":318127314.6114136},{"$f":"SUM(L4:L18)","v":181899271.17349565}]
["   Steam Plant",0,"Not permitted since 2002",null,null,null,"   Warehouse",null,0.04,"of ISBL",{"$f":"I20*ISBL","v":7275970.8469398264}]
["Depreciation Period (Years)","MACR (IRS publication 946, Table A1, Page 76.  http://www.irs.gov/pub/irs-pdf/p946.pdf )",null,null,null,null,"   Site Development",null,0.1,"of ISBL",{"$f":"I21*ISBL","v":18189927.117349565}]
["   General Plant",7,"IRS Pub 946",null,null,null,"   Additional Piping",null,4.4999999999999998E-2,"of ISBL",{"$f":"I22*ISBL","v":8185467.2028073035}]
["   Steam/Electricity System",20,"IRS Pub 946",null,null,null,"Total Direct Costs (TDC)",null,null,null,{"$f":"SUM(K19:K22)","v":351778679.77851027}]
["Construction Period (Years)",3,null,"© 2016-2019 Alliance for Sustainable Energy, LLC",null,null,"   Prorateable Expenses",null,0.1,"of TDC",{"$f":"I24*$K$23","v":35177867.977851026}]
["   % Spent in Year -2",0.08,null,null,null,null,"   Field Expenses",null,0.1,"of TDC",{"$f":"I25*$K$23","v":35177867.977851026}]
["   % Spent in Year -1",0.6,null,"   This program is free software: you can redistribute it and/or modify",null,null,"   Home Office & Construction Fee",null,0.2,"of TDC",{"$f":"I26*$K$23","v":70355735.955702052}]
["   % Spent in Year 0",{"$f":"1-SUM(B25:B26)","v":0.32000000000000006},null,"    it under the terms of the GNU General Public License as published by",null,null,"   Project Contingency",null,0.1,"of TDC",{"$f":"I27*$K$23","v":35177867.977851026}]
["Start-up Time (Years)",0.5,null,"    the Free Software Foundation, either version 3 of the License, or",null,null,"   Other Costs (Start-Up, Permits, etc.)",null,0.1,"of TDC",{"$f":"I28*$K$23","v":35177867.977851026}]
["  EtOH production/Feedstock use (% of Normal)",0.5,null,"    (at your option) any later version.",null,null,"Total Indirect Costs",null,null,null,{"$f":"SUM(K24:K28)","v":211067207.86710617}]
["  Variable Costs (% of Normal)",0.75,null,null,null,null,"Fixed Capital Investment (FCI)",null,null,null,{"$f":"K23+K29","v":562845887.64561641}]
["  Fixed Cost (% of Normal)",1,null,"    This program is distributed in the hope that it will be useful,",null,null,"   Land",null,null,null,{"$f":"B13*B14","v":1848000}]
["Discount Rate (Internal Rate of Return [IRR])",0.1,"Short et. al","    but WITHOUT ANY WARRANTY; without even the implied warranty of",null,null,"   Working Capital",null,0.05,"of FCI",{"$f":"I32*K30","v":28142294.382280823}]
["Income Tax Rate",0.35,null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the",null,null,"Total Capital Investment (TCI)",null,null,null,{"$f":"SUM(K30:K32)","v":592836182.02789724}]
["Cost Year for Analysis",2011,null,"    GNU General Public License for more details."]
[]
["Total Fuel Production Rate (MM GGE/yr)",{"$f":"ANNUALGGE","v":56.454050601774483},null,"    You should have received a copy of the GNU General Public License"]
["Minimum Fuel Selling Price ($/GGE)",{"$f":"B38","v":3.2966615591751465},null,"    along with this program.  If not, see <https://www.gnu.org/licenses/>."]
["MFSP (Gasoline-Equivalent Basis)",3.2966615591751465,"Manipulated Value"]
["Net Present Value",{"$f":"B78","v":0},"Targeted Value"]
[]
["Discounted Cash Flow Rate of Return Analysis"]
["Year","Cumulative",-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,{"$f":"FCI*B8*B25","v":18011068.404659726},{"$f":"FCI*B8*B26","v":135083013.03494793},{"$f":"FCI*B8*B27","v":72044273.618638918}]
["Land",null,{"$f":"K31","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,{"$f":"-C44","v":-1848000}]
["Working Capital",null,null,null,{"$f":"FCI*B17","v":28142294.382280823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-E45","v":-28142294.382280823}]
["Loan Payment",null,null,null,null,{"$f":"B11","v":50328380.910646662},{"$f":"IF($B$10>F42,$B$11,0)","v":50328380.910646662},{"$f":"IF($B$10>G42,$B$11,0)","v":50328380.910646662},50328380.910646662,50328380.910646662,50328380.910646662,50328380.910646662,50328380.910646662,50328380.910646662,50328380.910646662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Loan Interest Payment",null,{"$f":"$B$9*C48","v":2161328.2085591671},{"$f":"$B$9*D48","v":18371289.772752918},{"$f":"$B$9*E48","v":27016602.606989589},{"$f":"B4*(1-B8)*B9","v":27016602.606989589},{"$f":"$B$9*F48","v":25151660.342697021},{"$f":"$B$9*G48","v":23137522.697261047},20962254.040190198,18612963.890553679,16075730.52894624,13335518.498410208,10376089.505431293,7179906.1930140629,3728028.215603455,-1.862645149230957E-9,-2.0116567611694337E-9,-2.1725893020629885E-9,-2.3463964462280272E-9,-2.5341081619262693E-9,-2.7368368148803709E-9,-2.955783760070801E-9,-3.1922464608764648E-9,-3.4476261777465817E-9,-3.7234362719663082E-9,-4.0213111737236128E-9,-4.3430160676215019E-9,-4.6904573530312227E-9,-5.0656939412737207E-9,-5.4709494565756188E-9,-5.9086254131016681E-9,-6.3813154461498016E-9,-6.8918206818417863E-9,-7.4431663363891294E-9,-8.0386196433002593E-9]
["   Loan Principal",null,{"$f":"FCI*(1-B8)*B25","v":27016602.606989589},{"$f":"FCI*(1-B8)*B26+C48","v":229641122.15941149},{"$f":"FCI*(1-B8)*B27+D48","v":337707532.58736986},{"$f":"FCI*(1-B8)-F46+F47","v":314395754.28371274},{"$f":"F48-G46+G47","v":289219033.71576309},{"$f":"G48-H46+H47","v":262028175.50237745},232662048.63192096,200946631.611828,166693981.2301276,129701118.81789115,89748827.412675783,46600352.695043184,-2.3283064365386963E-8,-2.514570951461792E-8,-2.7157366275787354E-8,-2.9329955577850341E-8,-3.1676352024078366E-8,-3.4210460186004638E-8,-3.6947297000885009E-8,-3.9903080760955807E-8,-4.3095327221832269E-8,-4.654295339957885E-8,-5.0266389671545161E-8,-5.4287700845268776E-8,-5.8630716912890281E-8,-6.3321174265921505E-8,-6.838686820719523E-8,-7.3857817663770854E-8,-7.9766443076872521E-8,-8.6147758523022325E-8,-9.3039579204864116E-8,-1.0048274554125325E-7,-1.0852136518455351E-7]
["Annual Income"]
["Fuel Sales",null,null,null,null,{"$f":"($B$37)*($B$36*(B28*B29+(1-B28)))*1000000","v":139582423.85894886},{"$f":"($B$37)*($B$36)*1000000","v":186109898.47859851},186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851,186109898.47859851]
["   By-Product Credit",null,null,null,null,{"$f":"-(OPEX!$K$31)*(B28*B29+(1-B28))*1000000","v":1102655.248564881},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081},{"$f":"-(OPEX!$K$31)*1000000","v":1470206.9980865081}]
["Total Annual Sales",null,null,null,null,{"$f":"SUM(F50:F51)","v":140685079.10751373},{"$f":"SUM(G50:G51)","v":187580105.47668502},187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502,187580105.47668502]
["Annual Manufacturing Cost"]
["Raw Materials",null,null,null,null,{"$f":"(OPEX!$K$8)*(B28*B29+(1-B28))*1000000","v":43453060.097507998},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344},{"$f":"(OPEX!$K$8)*1000000","v":57937413.463344}]
["Catalyst Costs",null,0,0,0,6867999.8637687853,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496,5325566.1251489446,272953.62514894496]
["Other Variable Costs",null,null,null,null,{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*(B28*B29+(1-B28))*1000000","v":14641555.228826074},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":19522073.638434764}]
["   Fixed Operating Costs",null,null,null,null,{"$f":"(OPEX!$K$53*1000000)*(1-B28)+((OPEX!$K$53*1000000)*B28*B31)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557},{"$f":"(OPEX!$K$53*1000000)","v":26992910.686236557}]
["Total Product Cost",null,null,null,null,{"$f":"SUM(F54:F57)","v":91955525.876339421},104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427,109777963.91316427,104725351.41316427]
["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$5*F60","v":73690597.627997801},{"$f":"$B$5*G60","v":126289904.54231393},90192340.97366561,64408366.996059656,46050177.524004228,45998609.576049015,46050177.524004228,22999304.788024507]
["     Remaining Value",null,null,null,null,{"$f":"$B$5-$B$19-F61","v":441988881.92412114},{"$f":"F62-G61","v":315698977.38180721},225506636.40814161,161098269.41208196,115048091.88807774,69049482.312028721,22999304.788024493,0]
["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$6*F63","v":1768740.3035061546},{"$f":"$B$6*G63","v":3404943.0002695816},3149301.0684028249,2913469.0279353377,2694616.8943815096,2492744.6677413406,2305494.0276101558,2132864.9739879551,2104565.1291318564,2104093.4650509213,2104565.1291318564,2104093.4650509213,2104565.1291318564,2104093.4650509213,2104565.1291318564,2104093.4650509213,2104565.1291318564,2104093.4650509213,2104565.1291318564,2104093.4650509213,1052282.5645659282]
["     Remaining Value",null,null,null,null,{"$f":"$B$6-$B$20-F64","v":45397667.789991304},{"$f":"F65-G64","v":41992724.78972172},{"$f":"G65-H64","v":38843423.721318893},35929954.693383552,33235337.799002044,30742593.131260704,28437099.103650548,26304234.129662592,24199669.000530735,22095575.535479814,19991010.406347957,17886916.941297036,15782351.812165178,13678258.347114258,11573693.2179824,9469599.7529314794,7365034.623799623,5260941.1587487012,3156376.0296168448,1052282.5645659235,-4.6566128730773926E-9]
["Annual Tax"]
["Net Revenue",null,null,null,null,{"$f":"F52-(F47+F58+F61+F64)","v":-53746387.307319254},-71991753.82175979,-38677023.175808758,-5429336.0006644428,10444383.254581302,18287669.29078418,16110951.513496161,47346494.796076983,68517670.24137482,77022632.382866368,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,76749858.998954818,82854754.063520744,77802141.563520744,82854754.063520744,77802141.563520744,82854754.063520744,77802141.563520744,82854754.063520744,77802141.563520744,82854754.063520759]
["Losses Forward",null,null,null,null,null,{"$f":"IF(F69<0,F69,0)","v":-53746387.307319254},{"$f":"IF(G69<0,G69,0)","v":-125738141.12907904},-164415164.3048878,-169844500.30555224,-159400117.05097094,-141112447.76018676,-125001496.2466906,-77655001.450613618,-9137331.2092387974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxable Income",null,null,null,null,{"$f":"F67+F68","v":-53746387.307319254},{"$f":"G67+G68","v":-125738141.12907904},-164415164.3048878,-169844500.30555224,-159400117.05097094,-141112447.76018676,-125001496.2466906,-77655001.450613618,-9137331.2092387974,67885301.17362757,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,75697576.434388891,80750660.598469824,76749858.998954818,82854754.063520744,77802141.563520744,82854754.063520744,77802141.563520744,82854754.063520744,77802141.563520744,82854754.063520744,77802141.563520744,82854754.063520759]
["Income Tax",null,null,null,null,{"$f":"IF(F69*($B$33)<0,0,F69*$B$33)","v":0},{"$f":"IF(G69*($B$33)<0,0,G69*$B$33)","v":0},0,0,0,0,0,0,0,23759855.410769649,26494151.75203611,28262731.209464438,26494151.75203611,28262731.209464438,26494151.75203611,28262731.209464438,26494151.75203611,28262731.209464438,26494151.75203611,28262731.209464438,26862450.649634186,28999163.922232259,27230749.547232259,28999163.922232259,27230749.547232259,28999163.922232259,27230749.547232259,28999163.922232259,27230749.547232259,28999163.922232263]
["Annual Cash Flow"]
["Annual Cash Income",null,null,null,null,{"$f":"F52-(F46+F58+F70)","v":-1598827.679472357},32526373.152874082,27473760.652874082,32526373.152874082,27473760.652874082,32526373.152874082,27473760.652874082,32526373.152874082,27473760.652874082,8766517.7421044409,51307989.811484635,54592022.854056299,51307989.811484635,54592022.854056299,51307989.811484635,54592022.854056299,51307989.811484635,54592022.854056299,51307989.811484635,54592022.854056299,50939690.913886547,53855590.141288489,50571392.016288489,53855590.141288489,50571392.016288489,53855590.141288489,50571392.016288489,53855590.141288489,50571392.016288489,53855590.141288489]
["Discount Factor",null,{"$f":"1/(1+$B$32)^C42","v":1.2100000000000002},1.1000000000000001,1,0.90909090909090906,0.82644628099173545,0.75131480090157754,0.68301345536507052,0.62092132305915493,0.56447393005377722,0.51315811823070645,0.46650738020973315,0.42409761837248466,0.38554328942953148,0.3504938994813922,0.31863081771035656,0.28966437973668779,0.26333125430607973,0.23939204936916339,0.21762913579014853,0.19784466890013502,0.17985878990921364,0.16350799082655781,0.14864362802414349,0.13513057093103953,0.12284597357367227,0.11167815779424752,0.10152559799477048,9.2295998177064048E-2,8.3905452888240042E-2,7.6277684443854576E-2,6.9343349494413245E-2,6.3039408631284766E-2,5.7308553301167964E-2]
["Annual Present Value",null,null,null,null,{"$f":"F73*F72","v":-1453479.7086112336},{"$f":"G73*G72","v":26881300.126342215},20641443.014931686,22215950.517638192,17059043.813993126,18360289.683998503,14098383.317349689,15173793.127271486,11651556.460619578,3379872.0871332954,17983137.423578791,17394700.882450432,14862097.044279994,14375785.853264816,12282724.829983462,11880814.754764311,10151012.256184679,9818855.1692267023,8389266.3274253514,8114756.3382038847,6883509.5162441758,6615942.4032912506,5647719.8974698149,5467720.9944555797,4667537.1053469535,4518777.6813682467,3857468.68210492,3734527.0093952441,3187990.6463677022,3086385.9581778874]
["Total Capital Investment + Interest",null,{"$f":"SUM(C43:C45,C47)*C73","v":26644679.901994865},{"$f":"SUM(D43:D45,D47)*D73","v":168799733.08847094},{"$f":"SUM(E43:E45,E47)*E73","v":127203170.60790934},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI43+AI47+AI45+AI44)*AI73","v":-1718700.384124659}]
["Cumulative Present Value",{"$f":"SUM(F74:AI74)","v":320928883.21425074}]
["Cumulative Investements + Interest",{"$f":"SUM(C75:AI75)","v":320928883.2142505}]
["Net Present Worth",{"$f":"B76-B77","v":0}]
[]
["NPV of Income Tax"]
["NPV of Fuel Income"]

{"sheet":"CAPEX","index":5,"n_rows":228,"n_cols":37,"rows_kept":228,"cut":false,"hidden":false,"merged":[[2,26,2,30]]}
["EQUIPMENT LIST",null,null,null,"© 2016-2019 Alliance for Sustainable Energy, LLC",null,"This program is free software: you can redistribute it and/or modify it under the terms of the GNU General Public License as published by the Free Software Foundation, either version 3 of the License, or (at your option) any later version."]
[null,null,null,null,null,null,"This program is distributed in the hope that it will be useful, but WITHOUT ANY WARRANTY; without even the implied warranty of MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the GNU General Public License for more details. You should have received a copy of the GNU General Public License along with this program.  If not, see <https://www.gnu.org/licenses/>."]
["Equip ID","Required","Spares","Equipment Name","Scaling Stream","Design Flow (per unit)","Design Flow (total)","Actual Flow (total)","Units","Size Ratio","Original \nEquip Cost\n(per unit)","Base Year","Total Orig Equip Cost \n(Req+Spare)\nin Base Year","Scaling Exp.","Scaled Cost in Base Year","Install Factor","Installed Cost \nin Base Year",{"$f":"\"Installed Cost \nin \"&COSTYEAR&\"$\"","v":"Installed Cost \nin 2011$"},{"$f":"\"Scaled Uninstalled Cost in \"&COSTYEAR&\"$\"","v":"Scaled Uninstalled Cost in 2011$"},null,null,"Equipment Category","Equipment Type","Design Pressure (psig)","Design Temp (F)","MOC","Sizing Information",null,null,null,null,"Source/Reference",null,"ACCE Equip Cost","ACCE Direct Cost","TPI Bin","Remarks"]
["C-101",null,null,"Hopper Feeder","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","VIBRATING-FEEDER",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["C-102",null,null,"Screener Feeder Conveyor","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","BELT",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["C-103",null,null,"Radial Stacker Conveyor","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","BELT",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["C-104",null,null,"Dryer Feed Screw Conveyor","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","SCREW",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["C-105",null,null,"Biomass Feed Screw Conveyor","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","SCREW",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["K-101",2,null,"Flue Gas Blower","A100.A100DWPT.W-k110",204,{"$f":"F9*B9","v":408},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E9)),VLOOKUP(E9,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E9)),ABS(VLOOKUP(E9,INDIRECT(LU_HEAT),2)),VLOOKUP(E9,INDIRECT(LU_SENS),2)))","v":390.25915700000002},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E9)),VLOOKUP(E9,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E9)),VLOOKUP(E9,INDIRECT(LU_HEAT),3),VLOOKUP(E9,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H9/G9,0)","v":0.95651754166666669},{"$f":"AH9","v":59300},2013,{"$f":"K9*(B9+C9)","v":118600},0.78,{"$f":"IF(E9=\"\",M9,M9*J9^N9)","v":114557.93630010745},{"$f":"AI9/AH9","v":1.9359190556492412},{"$f":"O9*P9","v":221774.89185922995},{"$f":"Q9*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L9,INDIRECT(IX_CAP),4,FALSE)","v":228968.01368226865},{"$f":"O9*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L9,INDIRECT(IX_CAP),4,FALSE)","v":118273.54713726943},null,null,"FAN","CENTRIFUGAL",null,null,"CS","60,000 cfm","15\" H2O","204 hp",null,null,"ACCE V8.4",null,59300,114800]
["M-101",null,null,"Hydraulic Truck Dump with Scale","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SCALE","TRUCK-SCALE",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["M-102",null,null,"Hammermill","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"MISC","SIZE REDUCER",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["M-103",null,null,"Front End Loaders","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"VEHICLE","LOADER",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["M-104",2,null,"Cross Flow Pellet Dryer","STRM.A100.100",102065.5,{"$f":"F13*B13","v":204131},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E13)),VLOOKUP(E13,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E13)),ABS(VLOOKUP(E13,INDIRECT(LU_HEAT),2)),VLOOKUP(E13,INDIRECT(LU_SENS),2)))","v":204131.481},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E13)),VLOOKUP(E13,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E13)),VLOOKUP(E13,INDIRECT(LU_HEAT),3),VLOOKUP(E13,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H13/G13,0)","v":1.0000023563300038},50000,2011,{"$f":"K13*(B13+C13)","v":100000},0.8,{"$f":"IF(E13=\"\",M13,M13*J13^N13)","v":100000.18850635589},2,{"$f":"O13*P13","v":200000.37701271178},{"$f":"Q13*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L13,INDIRECT(IX_CAP),4,FALSE)","v":200000.37701271178},{"$f":"O13*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L13,INDIRECT(IX_CAP),4,FALSE)","v":100000.18850635589},null,null,"MISC","DRYER",null,null,"CS","50 ton/h","5% moisture reduction",null,null,null,"Idaho National Lab"]
["S-101",null,null,"Magnetic Head Pulley","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","MAGNET",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["S-102",null,null,"Vibratory Conveyor","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","SCREEN",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["T-101",null,null,"Dump Hopper","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"TANK","LIVE-BTM-BIN",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["T-102",null,null,"Hammermill surge bin","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"TANK","LIVE-BTM-BIN",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["T-103",null,null,"Dryer Feed Bin","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"TANK","LIVE-BTM-BIN",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["T-104",null,null,"Dried Biomass Hopper","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"TANK","VERTICAL-VESSEL",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["T-105",null,null,"Lock Hopper","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"TANK","VERTICAL-VESSEL",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["T-106",null,null,"Feed Hopper","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"TANK","VERTICAL-VESSEL",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["A100",1,null,"Pinch Exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O22","v":0},null,0,2.6353665999999998,{"$f":"O22*P22","v":0},{"$f":"Q22*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L22,INDIRECT(IX_CAP),4,FALSE)","v":0},{"$f":"O22*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L22,INDIRECT(IX_CAP),4,FALSE)","v":0}]
["Area A100:  Feed Handling & Drying ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M4:M21)","v":218600},null,{"$f":"SUM(O4:O21)","v":214558.12480646334},{"$f":"IF(O23=0,\"\",Q23/O23)","v":1.9657855849196728},{"$f":"SUM(Q4:Q21)","v":421775.26887194172},{"$f":"SUM(R4:R21)","v":428968.39069498039},{"$f":"SUM(S4:S21)","v":218273.73564362532}]
["C-212",2,null,"Fines purge cooler","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","SCREW",null,null,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["K-211",2,null,"Fluidizing gas recycle compressor","A200.A211.W-K211",3648,{"$f":"F25*B25","v":7296},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E25)),VLOOKUP(E25,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E25)),ABS(VLOOKUP(E25,INDIRECT(LU_HEAT),2)),VLOOKUP(E25,INDIRECT(LU_SENS),2)))","v":2886.2638399999996},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E25)),VLOOKUP(E25,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E25)),VLOOKUP(E25,INDIRECT(LU_HEAT),3),VLOOKUP(E25,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H25/G25,0)","v":0.39559537280701751},4700000,2014,{"$f":"K25*(B25+C25)","v":9400000},0.9,{"$f":"IF(E25=\"\",M25,M25*J25^N25)","v":4079941.5034483098},1.6,{"$f":"O25*P25","v":6527906.4055172959},{"$f":"Q25*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L25,INDIRECT(IX_CAP),4,FALSE)","v":6636685.9602698842},{"$f":"O25*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L25,INDIRECT(IX_CAP),4,FALSE)","v":4147928.725168678},null,null,"COMPRESSOR","RECIPROCATING",null,null,"SS","2-stage reciprocating ",null,"3648 hp",null,null,"Vendor quote via HGI"]
["K-212",2,null,"Combustor air compressor","A200.A211.CHAR-COM.W-K212",10000,{"$f":"F26*B26","v":20000},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E26)),VLOOKUP(E26,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E26)),ABS(VLOOKUP(E26,INDIRECT(LU_HEAT),2)),VLOOKUP(E26,INDIRECT(LU_SENS),2)))","v":13583.7186},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E26)),VLOOKUP(E26,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E26)),VLOOKUP(E26,INDIRECT(LU_HEAT),3),VLOOKUP(E26,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H26/G26,0)","v":0.67918593000000005},2600000,2014,{"$f":"K26*(B26+C26)","v":5200000},0.78,{"$f":"IF(E26=\"\",M26,M26*J26^N26)","v":3845515.0415855241},1.6,{"$f":"O26*P26","v":6152824.0665368391},{"$f":"Q26*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L26,INDIRECT(IX_CAP),4,FALSE)","v":6255353.3340923917},{"$f":"O26*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L26,INDIRECT(IX_CAP),4,FALSE)","v":3909595.8338077446},null,null,"COMPRESSOR","CENTRIFUGAL",null,null,"SS","Multi-stage oil-free",null,"10,000 hp",null,null,"Vendor quote via HGI",null,null,null,null,"Adjust installation factor based on pressure: 3 at 20 psia, 4 at 120 psia"]
["R-211",2,null,"Fluidized Bed Reactor","VOLFLMX.A200.A211.211p",1222474,{"$f":"F27*B27","v":2444948},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E27)),VLOOKUP(E27,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E27)),ABS(VLOOKUP(E27,INDIRECT(LU_HEAT),2)),VLOOKUP(E27,INDIRECT(LU_SENS),2)))","v":2434448.3199999998},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E27)),VLOOKUP(E27,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E27)),VLOOKUP(E27,INDIRECT(LU_HEAT),3),VLOOKUP(E27,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H27/G27,0)","v":0.99570556101806662},3449500,2011,{"$f":"K27*(B27+C27)","v":6899000},0.5,{"$f":"IF(E27=\"\",M27,M27*J27^N27)","v":6884170.394392753},{"$f":"3 + (VLOOKUP(AK27,INDIRECT(LU_SENS),2)-20)*(4-3)/(120-20)","v":4.01},{"$f":"O27*P27","v":27605523.281514939},{"$f":"Q27*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L27,INDIRECT(IX_CAP),4,FALSE)","v":27605523.281514939},{"$f":"O27*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L27,INDIRECT(IX_CAP),4,FALSE)","v":6884170.394392753},null,null,"REACTOR","FLUIDIZED BED",105,930,"Refractory","1,000 tpd biomass",null,"20,375 ACFM gas prod",null,"7.8 lb media/lb","HGI FCC Costing Sheet",null,null,null,null,{"$f":"REPLACE(E27, FIND(\"VOLFLMX\", UPPER(E27)), 7,\"PRES\")","v":"PRES.A200.A211.211p"}]
["R-212",2,null,"Char Combustor","VOLFLMX.A200.A211.CHAR-COM.226p",719240,{"$f":"F28*B28","v":1438480},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E28)),VLOOKUP(E28,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E28)),ABS(VLOOKUP(E28,INDIRECT(LU_HEAT),2)),VLOOKUP(E28,INDIRECT(LU_SENS),2)))","v":1429542.09},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E28)),VLOOKUP(E28,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E28)),VLOOKUP(E28,INDIRECT(LU_HEAT),3),VLOOKUP(E28,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H28/G28,0)","v":0.99378655942383631},3483784,2011,{"$f":"K28*(B28+C28)","v":6967568},0.5,{"$f":"IF(E28=\"\",M28,M28*J28^N28)","v":6945887.9857903533},{"$f":"3 + (VLOOKUP(AK28,INDIRECT(LU_SENS),2)-20)*(4-3)/(120-20)","v":3.96921963},{"$f":"O28*P28","v":27569754.94098023},{"$f":"Q28*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L28,INDIRECT(IX_CAP),4,FALSE)","v":27569754.94098023},{"$f":"O28*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L28,INDIRECT(IX_CAP),4,FALSE)","v":6945887.9857903533},null,null,"REACTOR","FLUIDIZED BED",105,1200,"Refractory","718,690 lb/h solids",null,"12,000 ACFM gas prod",null,null,"HGI FCC Costing Sheet",null,null,null,null,{"$f":"REPLACE(E28, FIND(\"VOLFLMX\", UPPER(E28)), 7,\"PRES\")","v":"PRES.A200.A211.CHAR-COM.226p"}]
["R-212C",2,null,"Sand Cooler","A200.A211.CHAR-COM.Q-STM212",3671901,{"$f":"F29*B29","v":7343802},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E29)),VLOOKUP(E29,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E29)),ABS(VLOOKUP(E29,INDIRECT(LU_HEAT),2)),VLOOKUP(E29,INDIRECT(LU_SENS),2)))","v":7359390.2199999988},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E29)),VLOOKUP(E29,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E29)),VLOOKUP(E29,INDIRECT(LU_HEAT),3),VLOOKUP(E29,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H29/G29,0)","v":1.0021226362039715},623441,2011,{"$f":"K29*(B29+C29)","v":1246882},0.8,{"$f":"IF(E29=\"\",M29,M29*J29^N29)","v":1248998.8924468015},3,{"$f":"O29*P29","v":3746996.6773404046},{"$f":"Q29*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L29,INDIRECT(IX_CAP),4,FALSE)","v":3746996.6773404051},{"$f":"O29*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L29,INDIRECT(IX_CAP),4,FALSE)","v":1248998.8924468015},null,null,"HEAT EXCH","SOLIDS COOLER",105,1200,"Refractory","3.7 MMBtu/h",null,null,null,null,"HGI FCC Costing Sheet"]
["S-211",2,null,"Primary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,930,"CS","20,375 ACFM gas prod",null,"718,690 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-212",2,null,"Secondary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,930,"CS","20,375 ACFM gas prod",null,"720 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-213",2,null,"Char Combustor Primary Cyclone","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,1200,"CS","12,000 ACFM gas prod",null,"718,690 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-214",2,null,"Char Combustor Secondary Cyclone","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,1200,"CS","12,000 ACFM gas prod",null,"720 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["T-211",2,null,"Bed Media Bin","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"VESSEL","PRESSURE STORAGE",105,650,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["T-212",2,null,"Depleted bed media and ash storage bin","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"MISC","ROLL-OFF DISPOSAL",0,300,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["T-217",2,null,"Char combustor bed media feed bin","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"VESSEL","PRESSURE STORAGE",105,650,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["A211",1,null,"Pinch Exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O37","v":1841846.1003508202},null,1841846.1003508202,2.6353665999999998,{"$f":"O37*P37","v":4853939.6952047991},{"$f":"Q37*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L37,INDIRECT(IX_CAP),4,FALSE)","v":4940828.0839093691},{"$f":"O37*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L37,INDIRECT(IX_CAP),4,FALSE)","v":1874816.2338816051},null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2"]
["Area A211: Ex Situ Fast Pyrolysis ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M24:M37)","v":31555296.10035082},null,{"$f":"SUM(O24:O37)","v":24846359.91801456},{"$f":"IFERROR(Q38/O38,\"\")","v":3.0771889854038661},{"$f":"SUM(Q24:Q37)","v":76456945.067094505},{"$f":"SUM(R24:R37)","v":76755142.278107211},{"$f":"SUM(S24:S37)","v":25011398.065487932}]
["C-262",1,null,"Fines purge cooler","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"CONVEYOR","SCREW",null,null,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["H-271",1,null,"Secondary catalyst cooler (info only)","a200.a261.catregen.q-h271",null,null,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E40)),VLOOKUP(E40,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E40)),ABS(VLOOKUP(E40,INDIRECT(LU_HEAT),2)),VLOOKUP(E40,INDIRECT(LU_SENS),2)))","v":147307254},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E40)),VLOOKUP(E40,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E40)),VLOOKUP(E40,INDIRECT(LU_HEAT),3),VLOOKUP(E40,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},null,null,null,null,null,null,null,null,null,null,null,null,"INFO ONLY"]
["K-262",1,null,"Regenerator air compressor","A200.A261.CATREGEN.W-K262",10000,{"$f":"F41*B41","v":10000},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E41)),VLOOKUP(E41,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E41)),ABS(VLOOKUP(E41,INDIRECT(LU_HEAT),2)),VLOOKUP(E41,INDIRECT(LU_SENS),2)))","v":11035.79},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E41)),VLOOKUP(E41,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E41)),VLOOKUP(E41,INDIRECT(LU_HEAT),3),VLOOKUP(E41,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H41/G41,0)","v":1.1035790000000001},2600000,2014,{"$f":"K41*(B41+C41)","v":2600000},0.78,{"$f":"IF(E41=\"\",M41,M41*J41^N41)","v":2807760.2514301394},1.6,{"$f":"O41*P41","v":4492416.4022882236},{"$f":"Q41*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L41,INDIRECT(IX_CAP),4,FALSE)","v":4567277.0123593351},{"$f":"O41*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L41,INDIRECT(IX_CAP),4,FALSE)","v":2854548.1327245841},null,null,"COMPRESSOR","CENTRIFUGAL",null,null,"SS","Multi-stage oil-free",null,"10,000 hp",null,null,"Vendor quote via HGI",null,null,null,null,"Adjust installation factor based on pressure: 3 at 20 psia, 4 at 120 psia"]
["R-261",1,null,"Catalytic Fluidized Bed Reactor","VOLFLMX.A200.A261.268",2534057,{"$f":"F42*B42","v":2534057},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E42)),VLOOKUP(E42,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E42)),ABS(VLOOKUP(E42,INDIRECT(LU_HEAT),2)),VLOOKUP(E42,INDIRECT(LU_SENS),2)))","v":2551988.14},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E42)),VLOOKUP(E42,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E42)),VLOOKUP(E42,INDIRECT(LU_HEAT),3),VLOOKUP(E42,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H42/G42,0)","v":1.0070760602464743},3818400,2011,{"$f":"K42*(B42+C42)","v":3818400},0.5,{"$f":"IF(E42=\"\",M42,M42*J42^N42)","v":3831885.7996937898},{"$f":"3 + (VLOOKUP(AK42,INDIRECT(LU_SENS),2)-20)*(4-3)/(120-20)","v":3.96921963},{"$f":"O42*P42","v":15209596.336062839},{"$f":"Q42*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L42,INDIRECT(IX_CAP),4,FALSE)","v":15209596.336062839},{"$f":"O42*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L42,INDIRECT(IX_CAP),4,FALSE)","v":3831885.7996937898},null,null,"REACTOR","FLUIDIZED BED",105,930,"Refractory","2,000 tpd biomass equiv",null,"42,200 ACFM gas prod",null,"5.0 lb media/lb","HGI FCC Costing Sheet",null,null,null,null,{"$f":"REPLACE(E42, FIND(\"VOLFLMX\", UPPER(E42)), 7,\"PRES\")","v":"PRES.A200.A261.268"}]
["R-262",1,null,"Catalyst Regenerator","VOLFLMX.A200.A261.CATREGEN.286",1084318,{"$f":"F43*B43","v":1084318},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E43)),VLOOKUP(E43,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E43)),ABS(VLOOKUP(E43,INDIRECT(LU_HEAT),2)),VLOOKUP(E43,INDIRECT(LU_SENS),2)))","v":1088606.3700000001},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E43)),VLOOKUP(E43,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E43)),VLOOKUP(E43,INDIRECT(LU_HEAT),3),VLOOKUP(E43,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H43/G43,0)","v":1.0039549006841169},4207313,2011,{"$f":"K43*(B43+C43)","v":4207313},0.5,{"$f":"IF(E43=\"\",M43,M43*J43^N43)","v":4215624.5428085616},{"$f":"3 + (VLOOKUP(AK43,INDIRECT(LU_SENS),2)-20)*(4-3)/(120-20)","v":3.9284392700000001},{"$f":"O43*P43","v":16560825.001544951},{"$f":"Q43*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L43,INDIRECT(IX_CAP),4,FALSE)","v":16560825.001544951},{"$f":"O43*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L43,INDIRECT(IX_CAP),4,FALSE)","v":4215624.5428085616},null,null,"REACTOR","FLUIDIZED BED",105,1200,"Refractory","918,760 lb/h solids",null,"10,200 ACFM gas prod",null,null,"HGI FCC Costing Sheet",null,null,null,null,{"$f":"REPLACE(E43, FIND(\"VOLFLMX\", UPPER(E43)), 7,\"PRES\")","v":"PRES.A200.A261.CATREGEN.286"}]
["R-262C",1,null,"Catalyst Cooler","A200.A261.CATREGEN.Q-stm262",272000000,{"$f":"F44*B44","v":272000000},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E44)),VLOOKUP(E44,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E44)),ABS(VLOOKUP(E44,INDIRECT(LU_HEAT),2)),VLOOKUP(E44,INDIRECT(LU_SENS),2)))+H40","v":240239794.30000001},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E44)),VLOOKUP(E44,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E44)),VLOOKUP(E44,INDIRECT(LU_HEAT),3),VLOOKUP(E44,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H44/G44,0)","v":0.88323453786764705},3968900,2011,{"$f":"K44*(B44+C44)","v":3968900},0.8,{"$f":"IF(E44=\"\",M44,M44*J44^N44)","v":3593610.3983824383},3,{"$f":"O44*P44","v":10780831.195147315},{"$f":"Q44*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L44,INDIRECT(IX_CAP),4,FALSE)","v":10780831.195147315},{"$f":"O44*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L44,INDIRECT(IX_CAP),4,FALSE)","v":3593610.3983824383},null,null,"HEAT EXCH","SOLIDS COOLER",105,1200,"Refractory","93 MMBtu/h",null,null,null,null,"HGI FCC Costing Sheet"]
["S-261",1,null,"Primary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,930,"CS","42,200 ACFM gas prod",null,"918,760 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-262",1,null,"Secondary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,930,"CS","42,200 ACFM gas prod",null,"920 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-263",1,null,"Char Combustor Primary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,1200,"CS","18,000 ACFM gas prod",null,"918,760 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-264",1,null,"Char Combustor Secondary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,1200,"CS","18,000 ACFM gas prod",null,"920 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["T-261",1,null,"Catalyst steam stripper","STRM.A200.a261.270",2756,{"$f":"F49*B49","v":2756},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E49)),VLOOKUP(E49,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E49)),ABS(VLOOKUP(E49,INDIRECT(LU_HEAT),2)),VLOOKUP(E49,INDIRECT(LU_SENS),2)))","v":2755.4994200000001},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E49)),VLOOKUP(E49,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E49)),VLOOKUP(E49,INDIRECT(LU_HEAT),3),VLOOKUP(E49,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H49/G49,0)","v":0.99981836719883899},347005,2011,{"$f":"K49*(B49+C49)","v":347005},0.3,{"$f":"IF(E49=\"\",M49,M49*J49^N49)","v":346986.0905508009},3,{"$f":"O49*P49","v":1040958.2716524027},{"$f":"Q49*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L49,INDIRECT(IX_CAP),4,FALSE)","v":1040958.2716524026},{"$f":"O49*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L49,INDIRECT(IX_CAP),4,FALSE)","v":346986.0905508009},null,null,"VESSEL","PRESSURE STORAGE",105,650,"CS","1 min cat res. time",null,"3 lb steam/1000 lb catalyst",null,null,"HGI FCC Costing Sheet"]
["T-262",1,null,"Depleted catalyst and ash storage bin","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"MISC","ROLL-OFF DISPOSAL",0,300,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["T-267",1,null,"Catalyst feed bin","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"VESSEL","PRESSURE STORAGE",105,650,"CS",null,null,null,null,null,"HGI FCC Costing Sheet"]
["A261",1,null,"Pinch Exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O52","v":764271.71254658094},null,764271.71254658094,2.6353665999999998,{"$f":"O52*P52","v":2014136.1445700601},{"$f":"Q52*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L52,INDIRECT(IX_CAP),4,FALSE)","v":2050190.3716974007},{"$f":"O52*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L52,INDIRECT(IX_CAP),4,FALSE)","v":777952.62780419271},null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2"]
["R-261",2,1,"VPU Fixed Bed Reactor","STRM.A200.A261.264",161200,{"$f":"F53*B53","v":322400},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E53)),VLOOKUP(E53,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E53)),ABS(VLOOKUP(E53,INDIRECT(LU_HEAT),2)),VLOOKUP(E53,INDIRECT(LU_SENS),2)))","v":322397.73100000003},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E53)),VLOOKUP(E53,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E53)),VLOOKUP(E53,INDIRECT(LU_HEAT),3),VLOOKUP(E53,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H53/G53,0)","v":0.99999296215880906},{"$f":"AH53","v":3841800},2013,{"$f":"O53","v":0},0.7,0,{"$f":"AI53/AH53","v":1.2130251444635327},{"$f":"O53*P53","v":0},{"$f":"Q53*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L53,INDIRECT(IX_CAP),4,FALSE)","v":0},{"$f":"O53*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L53,INDIRECT(IX_CAP),4,FALSE)","v":0},null,null,"VESSEL","VERTICAL PRESSURE",130,1000,"CS+Inconel",17,48,"+20% internals",null,null,"ACCE V8.4",null,3841800,4660200]
["A261",1,null,"Pinch Exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O54","v":0},null,0,2.6353665999999998,{"$f":"O54*P54","v":0},{"$f":"Q54*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L54,INDIRECT(IX_CAP),4,FALSE)","v":0},{"$f":"O54*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L54,INDIRECT(IX_CAP),4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2"]
["Area A261: Ex Situ Vapor Phase Upgrading ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M39:M54)","v":15705889.712546581},null,{"$f":"SUM(O39:O54)","v":15560138.795412311},{"$f":"IFERROR(Q55/O55,0)","v":3.2196861486888988},{"$f":"SUM(Q39:Q54)","v":50098763.351265788},{"$f":"SUM(R39:R54)","v":50209678.188464239},{"$f":"SUM(S39:S54)","v":15620607.591964368}]
["D-301",1,null,"Heavy Fraction Condenser Absorber","d301dft",null,12,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E56)),VLOOKUP(E56,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E56)),ABS(VLOOKUP(E56,INDIRECT(LU_HEAT),2)),VLOOKUP(E56,INDIRECT(LU_SENS),2)))","v":11.842859199999999},"ft",{"$f":"IFERROR((H56/G56)^2,0)","v":0.97398134743767106},{"$f":"AH56","v":1085800},2013,{"$f":"K56*(B56+C56)","v":1085800},0.6,{"$f":"IF(B56<1,M56,M56*J56^N56)","v":1068760.0736807673},{"$f":"AI56/AH56","v":1.3987843065021182},{"$f":"O56*P56","v":1494964.8184807049},{"$f":"Q56*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L56,INDIRECT(IX_CAP),4,FALSE)","v":1543453.01284003},{"$f":"O56*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L56,INDIRECT(IX_CAP),4,FALSE)","v":1103424.5992505297},null,null,"VESSEL","TRAYED TOWER",120,500,"316SS","12' Ø","70' T-T","14 trays","sieve",null,"ACCE V8.4",null,1085800,1518800,"q"]
["D-302",1,null,"Light Fraction Condenser Absorber","d302dft",null,13,12.7694423,"ft",{"$f":"IFERROR((H57/G57)^2,0)","v":0.96484412220727378},{"$f":"AH57","v":1085300},2013,1085300,0.6,1062243.5343246013,{"$f":"AI57/AH57","v":1.3258085322030775},1408331.5410851089,1454009.8424353048,1096696.7002536913,null,null,"VESSEL","TRAYED TOWER",100,120,"316SS","13' Ø","70' T-T","20 trays","sieve",null,"ACCE V8.4",null,1085300,1438900,"q"]
["H-313",1,null,"D-301 Vapor ACHE","a300.a310.qa-h313",null,61000000,76518913.200000003,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E58)),VLOOKUP(E58,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E58)),VLOOKUP(E58,INDIRECT(LU_HEAT),3),VLOOKUP(E58,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H58/G58,0)","v":1.2544084131147542},578900,2013,578900,0.6,663234.21785699448,1.3174987044394542,873810.22276650497,902151.67896058876,684745.78071362898,null,null,"HEAT EXCH","AIR COOLED",130,null,"316SS","15,000 sq ft","45' tubes","3 bays x 15'","2 fan/bay",null,"ACCE V8.4",null,578900,762700,"q"]
["H-314",1,null,"D-302 Feed Cooler","a300.a310.qc-h314",null,12067840,11984151.5,"BTU/HR",0.99306516327694105,172000,2013,172000,0.7,171164.17449723539,2.0279069767441862,347105.02363160293,358363.14532175194,176715.77120224005,null,null,"HEAT EXCH","SHELL & TUBE",150,190,"316SS","5,000 sq ft","Shell 43\" Ø","20' L","955 X 1\" tubes",null,"ACCE V8.4",null,172000,348800,"q"]
["H-315",1,null,"D-302 Feed/overhead exchanger","a300.a310.qx-h315",null,4850345,4839262.75,"BTU/HR",0.99771516252967574,758400,2013,758400,0.7,757186.60935416864,1.520701476793249,1151454.7950529573,1188801.4691741886,781745.4558412421,null,null,"HEAT EXCH","SHELL & TUBE",110,null,"316SS","18,500 sq ft","Shell 42\" Ø","23' L","884 X 1\" tubes","4 shells","ACCE V8.4",null,758400,1153300,"q"]
["H-316",1,null,"D-302 Liquid feed chiller","a300.a310.qch-h316",null,10138754,10281000.1,"BTU/HR",1.0140299389846128,132400,2013,132400,0.7,133697.57479040479,2.3315709969788521,311725.38774771872,321835.99436601246,138033.9671333335,null,null,"HEAT EXCH","SHELL & TUBE",150,190,"316SS","3,650 sq ft","Shell 36\" Ø","20' L","698 X 1\" tubes",null,"ACCE V8.4",null,132400,308700,"q"]
["H-320",1,null,"Heavy fraction ACHE","a300.a310.qa-h320",null,280000,285947.03700000001,"BTU/HR",1.0212394178571429,33300,2013,33300,0.6,33722.578564644144,2.4234234234234235,81724.086791795271,84374.753453119163,34816.348079168121,null,null,"HEAT EXCH","AIR COOLED",130,null,"316SS","70 sq ft","5' tubes","1 bays x 2'","2 fan/bay",null,"ACCE V8.4",null,33300,80700,"q"]
["H-320A",0,null,"Heavy fraction cooler","a300.a310.qc-h320a",null,845500,11984151.5,"BTU/HR",14.174040804257835,45300,2013,0,0.7,0,3.2273730684326711,0,0,0,null,null,"HEAT EXCH","SHELL & TUBE",2085,190,"SS Clad CS",343,14,16,"82 X 1\" tubes",null,"H-463C",null,45300,146200,"q"]
["H-326",1,1,"D-302 Quench circulation chiller","a300.a310.qch-h326",null,13087000,13802398.6,"BTU/HR",1.0546648276916024,78300,2013,156600,0.7,162544.35134149296,4.6347381864623243,753350.5121561659,777784.9373697628,167816.36978796482,null,null,"HEAT EXCH","PLATE & FRAME",200,200,"316SS","7,500 sq ft","486 plates",null,null,null,"ACCE V8.4",null,78300,362900,"q"]
["P-318",1,1,"D-301 Bottoms pump","VOLFLMX.a300.a310.318",null,56,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E65)),VLOOKUP(E65,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E65)),ABS(VLOOKUP(E65,INDIRECT(LU_HEAT),2)),VLOOKUP(E65,INDIRECT(LU_SENS),2)))*7.481/60","v":51.470731937416666},"gpm",0.91912021316815473,5800,2013,11600,0.8,10843.159419443858,4.3793103448275863,47485.560216185171,49025.722930759141,11194.850118047361,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",56,75,null,null,null,"ACCE V8.4",null,5800,25400,"q"]
["P-323",1,1,"Circulation filter charge pump","a300.a310.w-p323",null,41,42.048724499999999,"HP",1.0255786463414633,25400,2013,50800,0.8,51836.884073907022,4.6141732283464565,239184.36273472058,246942.1492221503,53518.179097633256,null,null,"PUMP","CENTRIFUGAL",135,250,"316SS",2655,69,null,null,null,"ACCE V8.4",null,25400,117200,"q"]
["P-329",1,1,"Aqueous filter charge pump","VOLFLMX.a300.a310.329",null,182,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E67)),VLOOKUP(E67,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E67)),ABS(VLOOKUP(E67,INDIRECT(LU_HEAT),2)),VLOOKUP(E67,INDIRECT(LU_SENS),2)))*7.481/60","v":181.93419446199999},"gpm",0.99963843110989004,7500,2013,15000,0.8,14995.661016417513,4.2,62981.776268953559,65024.54849414085,15482.035355747821,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",182,30,null,null,null,"ACCE V8.4",null,7500,31500,"q"]
["P-331",1,1,"Organic product pump","VOLFLMX.a300.a310.331",null,124,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E68)),VLOOKUP(E68,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E68)),ABS(VLOOKUP(E68,INDIRECT(LU_HEAT),2)),VLOOKUP(E68,INDIRECT(LU_SENS),2)))*7.481/60","v":119.06205158153332},"gpm",0.96017783533494616,6500,2013,13000,0.8,12584.173389551619,4.6307692307692312,58274.402927000578,60164.494613686307,12992.332723885747,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",124,30,null,null,null,"ACCE V8.4",null,6500,30100,"q"]
["P-332",1,1,"Quench recycle pump","a300.a310.w-p332",null,0.53,0.54305363799999995,"HP",1.0246295056603771,7800,2013,15600,0.8,15906.626537044755,4.884615384615385,77697.75270018015,80217.827880302357,16422.547440061895,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",215,9,null,null,null,"ACCE V8.4",null,7800,38100,"q"]
["S-319",1,1,"D-301 Bottoms filter","VOLFLMX.a300.a310.320",null,52,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E70)),VLOOKUP(E70,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E70)),ABS(VLOOKUP(E70,INDIRECT(LU_HEAT),2)),VLOOKUP(E70,INDIRECT(LU_SENS),2)))*7.481/60","v":47.698371480566657},"gpm",0.91727637462628187,14600,2013,29200,0.8,27251.036022568867,1.8424657534246576,50209.100616924829,51837.599561665571,28134.90533830176,null,null,"FILTER","CARTRIDGE",null,null,"316SS",52,null,null,null,null,"ACCE V8.4",null,14600,26900,"q"]
["S-322",1,null,"D-302 Bottoms decanter","STRM.a300.a310.323",null,1013050,1028334.88,"LB/HR           ",1.0150879818370269,294700,2013,294700,0.7,297805.50123239798,1.8215134034611469,542456.71211927803,560050.93652082002,307464.62554524158,null,null,"VESSEL","HORIZ LL SEP",110,150,"316SS",11,35,"+20% internals",null,null,"ACCE V8.4",null,294700,536800,"q"]
["S-324",2,1,"Quench circulation filter","VOLFLMX.a300.a310.324",null,2340,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E72)),VLOOKUP(E72,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E72)),ABS(VLOOKUP(E72,INDIRECT(LU_HEAT),2)),VLOOKUP(E72,INDIRECT(LU_SENS),2)))*7.481/60","v":2382.0167190650004},"gpm",1.0179558628482908,83100,2013,249300,0.8,{"$f":"IF(E72=\"\",M72,M72*J72^N72)","v":252874.73281440779},1.7099879663056559,432412.75009539525,446437.77142759215,261076.55739361656,null,null,"FILTER","TUBULAR",null,null,"316SS",2340,60,null,null,null,"ACCE V8.4",null,83100,142100,"q"]
["S-329",1,1,"Aqueous phase filter","VOLFLMX.a300.a310.329",null,182,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E73)),VLOOKUP(E73,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E73)),ABS(VLOOKUP(E73,INDIRECT(LU_HEAT),2)),VLOOKUP(E73,INDIRECT(LU_SENS),2)))*7.481/60","v":181.93419446199999},"gpm",0.99963843110989004,26500,2013,53000,0.8,{"$f":"IF(E73=\"\",M73,M73*J73^N73)","v":52984.668924675214},1.769811320754717,93772.86688933085,96814.327757943029,54703.191590308968,null,null,"FILTER","TUBULAR",null,null,"316SS",182,400,null,null,null,"ACCE V8.4",null,26500,46900,"q"]
["T-328",1,null,"Organic product surge tank","VOLFLMX.a300.a310.331",null,1000,954.91553199999998,"CUFT/HR         ",0.95491553200000001,48000,2013,48000,0.7,{"$f":"IF(B74<1,M74,M74*J74^N74)","v":46474.712036860292},3.2416666666666667,150655.52485282213,155541.93708143473,47982.088559825621,null,null,"VESSEL","VERTICAL PRESSURE",125,250,"316SS",4.5,13.5,null,null,null,"ACCE V8.4",null,48000,155600,"q"]
["T-332",1,null,"D-301 Circulation surge tank","VOLFLMX.a300.a310.332",null,1000,1528.51785,"CUFT/HR         ",1.5285178499999998,48000,2013,48000,0.7,{"$f":"IF(E75=\"\",M75,M75*J75^N75)","v":64599.714365064043},3.2416666666666667,209410.74073341594,216202.83949861047,66694.963341473675,null,null,"VESSEL","VERTICAL PRESSURE",125,250,"316SS",4.5,13.5,null,null,null,"T-328",null,48000,155600,"q"]
["A310",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O76","v":1447137.5076729299},null,1447137.5076729299,2.6353665999999998,3813737.8533284827,3882006.0144151761,1473042.124164121,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A310:  Product Condensation and Separation ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M56:M76)","v":6278037.5076729301},null,{"$f":"SUM(O56:O76)","v":6347847.491915579},{"$f":"Q77/O77","v":1.922028814764964},{"$f":"SUM(Q56:Q76)","v":12200745.791195249},{"$f":"SUM(R56:R76)","v":12541041.00332504},{"$f":"SUM(S56:S76)","v":6532703.3929300644}]
["H-373",1,null,"Post-WGS ACHE","a300.a360.a365.qa-h373",null,5160000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E78)),VLOOKUP(E78,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E78)),ABS(VLOOKUP(E78,INDIRECT(LU_HEAT),2)),VLOOKUP(E78,INDIRECT(LU_SENS),2)))","v":9365878.1899999995},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E78)),VLOOKUP(E78,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E78)),VLOOKUP(E78,INDIRECT(LU_HEAT),3),VLOOKUP(E78,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H78/G78,0)","v":1.81509267248062},{"$f":"AH78","v":88300},2013,{"$f":"K78*(B78+C78)","v":88300},0.6,{"$f":"IF(B78<1,M78,M78*J78^N78)","v":126269.94337272993},{"$f":"AI78/AH78","v":1.7146092865232163},{"$f":"O78*P78","v":216503.61751564339},{"$f":"Q78*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L78,INDIRECT(IX_CAP),4,FALSE)","v":223525.76904444271},{"$f":"O78*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L78,INDIRECT(IX_CAP),4,FALSE)","v":130365.42540702966},null,null,"HEAT EXCH","AIR COOLED",150,null,"316SS",1252,24,"1 bays x 8'","2 fan/bay",null,"ACCE V8.4",null,88300,151400,"wgs"]
["H-374",1,null,"Post-WGS cooler","a300.a360.a365.qc-h374",null,2929000,3638525.96,"BTU/HR",1.2422417070672584,45600,2013,45600,0.7,{"$f":"IF(B79<1,M79,M79*J79^N79)","v":53077.335985683327},4.0482456140350873,214870.09260870924,221839.26183839419,54798.864246103876,null,null,"HEAT EXCH","SHELL & TUBE",150,140,"316SS",1188,21,20,"227 X 1\" tubes",null,"ACCE V8.4",null,45600,184600,"wgs"]
["K-390",1,null,"PSA compressor: multistage","a300.a360.a385.w-k390",null,3648,3028.3796299999995,"HP",0.83014792489035072,4700000,2014,4700000,0.9,{"$f":"IF(E80=\"\",M80,M80*J80^N80)","v":3975006.0675602085},1.6,6360009.7080963338,6465991.4702864485,4041244.6689290302,null,null,"COMPRESSOR","RECIPROCATING",null,null,"SS","2-stage reciprocating ",null,"3648 hp",null,null,"Vendor quote via HGI",null,null,null,"wgs"]
["M-385",1,null,"PSA","STRM.a300.a360.a385.390",null,5218,7023.6002799999997,"LB/HR           ",1.3460330164814105,975000,2013,975000,0.6,{"$f":"IF(B81<1,M81,M81*J81^N81)","v":1165300.7965656607},1.8,2097541.4338181894,2165573.8018461373,1203096.5565811875,null,null,"MISC","MISC",null,null,null,null,null,null,null,null,"Vendor quote via HGI",null,null,null,"wgs"]
["P-377",1,1,"Compressor condensate pump","VOLFLMX.a300.a360.a385.377",null,56,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E82)),VLOOKUP(E82,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E82)),ABS(VLOOKUP(E82,INDIRECT(LU_HEAT),2)),VLOOKUP(E82,INDIRECT(LU_SENS),2)))*7.481/60","v":49.279138076083335},"gpm",0.87998460850148807,{"$f":"AH82","v":5800},2013,11600,0.8,{"$f":"IF(E82=\"\",M82,M82*J82^N82)","v":10472.202948311518},{"$f":"AI82/AH82","v":4.3793103448275863},45861.026704674579,47348.498750093255,10811.861919312634,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",56,30,null,null,null,"P-318",null,5800,25400,"wgs"]
["R-365",1,null,"High-temperature WGS","STRM.a300.a360.a365.370",null,354424,82346.090599999996,"LB/HR           ",0.23233779484459291,1243000,2013,1243000,0.6,{"$f":"IF(B83<1,M83,M83*J83^N83)","v":517777.34767010732},1.4165728077232502,733469.3111645414,757258.90278348664,534571.11322119145,null,null,"VESSEL","VERTICAL PRESSURE",450,1000,"316SS",12,24,"+20% internals",null,null,"ACCE V8.4",null,1243000,1760800,"wgs","Vessel size from Spath 2002, GHSV=3000"]
["S-385",1,null,"PSA Compressor suction KO","VOLFLMX.a300.a360.a385.376",null,288000,391609.886,"CUFT/HR         ",1.3597565486111112,44900,2013,44900,0.7,{"$f":"IF(B84<1,M84,M84*J84^N84)","v":55676.144375179545},2,111352.28875035909,114963.92653108643,57481.963265543214,null,null,"VESSEL","VERTICAL PRESSURE",135,150,"316SS",4.5,7.5,null,null,null,"ACCE V8.4",null,44900,140400,"wgs"]
["S-386",1,null,"PSA Compr disch KO","VOLFLMX.a300.a360.a385.387",null,103650,141738.492,"CUFT/HR         ",1.3674721852387843,52500,2013,52500,0.7,{"$f":"IF(B85<1,M85,M85*J85^N85)","v":65358.526783736932},{"$f":"AI85/AH85","v":2.5619047619047617},167442.32099833555,172873.20184862532,67478.387338682762,null,null,"VESSEL","VERTICAL PRESSURE",280,160,"316SS",4,7,null,null,null,"ACCE V8.4",null,52500,134500,"wgs"]
["T-377",1,null,"Compressor condensate tank","VOLFLMX.a300.a360.a385.377",null,1000,395.23436500000003,"CUFT/HR         ",0.39523436500000003,48000,2013,48000,0.7,{"$f":"IF(B86<1,M86,M86*J86^N86)","v":25063.3735235237},3.2416666666666667,81247.102505422663,83882.298497137424,25876.287454129797,null,null,"VESSEL","VERTICAL PRESSURE",125,250,"316SS",4.5,13.5,null,null,null,"T-328",null,48000,155600,"wgs"]
["A360",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O87","v":522045},null,522045,2.6353665999999998,1375779.956697,1400407.2308610235,531389.91397288849,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A360: Hydrogen Recycle and WGS ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M78:M87)","v":7730945},null,{"$f":"SUM(O78:O87)","v":6516046.7387851421},{"$f":"IFERROR(Q88/O88,0)","v":1.7501527100748506},{"$f":"SUM(Q78:Q87)","v":11404076.858859209},{"$f":"SUM(R78:R87)","v":11653664.362286873},{"$f":"SUM(S78:S87)","v":6657115.0423350995}]
["H-410",1,null,"Feed-effluent exchanger","a400.a410.h-410.qx-h410",null,22846147,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E89)),VLOOKUP(E89,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E89)),ABS(VLOOKUP(E89,INDIRECT(LU_HEAT),2)),VLOOKUP(E89,INDIRECT(LU_SENS),2)))","v":22872133.199999999},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E89)),VLOOKUP(E89,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E89)),VLOOKUP(E89,INDIRECT(LU_HEAT),3),VLOOKUP(E89,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H89/G89,0)","v":1.0011374434384932},{"$f":"AH89","v":542500},2013,{"$f":"K89*(B89+C89)","v":542500},0.7,{"$f":"IF(B89<1,M89,M89*J89^N89)","v":542931.87048526341},{"$f":"AI89/AH89","v":2.225806451612903},{"$f":"O89*P89","v":1208461.2601123604},{"$f":"Q89*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L89,INDIRECT(IX_CAP),4,FALSE)","v":1247656.9011947992},{"$f":"O89*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L89,INDIRECT(IX_CAP),4,FALSE)","v":560541.50633389538},null,null,"HEAT EXCH","SHELL & TUBE",1910,650,"316SS",2636,32,23,"504 X 1\" tubes",null,"ACCE V8.4",null,542500,1207500,"htr"]
["H-411",1,null,"Feed furnace","A400.A410.QF-H411",null,2210000,14895322.999999998,"BTU/HR",6.7399651583710396,263800,2013,263800,0.6,{"$f":"IF(E90=\"\",M90,M90*J90^N90)","v":828837.48092048988},1.3112206216830933,1086788.7970068138,1122038.0722843134,855720.27600058343,null,null,"HEAT EXCH","BOX FURNACE",1930,650,"316SS","2.21 MMBtu/h",null,"208 CFM gas",null,null,"ACCE V8.4",null,263800,345900,"htr"]
["H-413A",1,null,"HT product ACHE","a400.a410.qa-h413",null,1780000,2065803.74,"BTU/HR",1.1605638988764044,44800,2013,44800,0.6,{"$f":"IF(B91<1,M91,M91*J91^N91)","v":48986.842588635554},1.9330357142857142,94693.316253924975,97764.631288425633,50575.698403250215,null,null,"HEAT EXCH","AIR COOLED",150,null,"316SS",432,14,"1 bays x 4'","2 fan/bay",null,"ACCE V8.4",null,44800,86600,"htr"]
["H-413C",1,null,"HT product cooler","a400.a410.qc-h413",null,1452000,1695857.06,"BTU/HR",1.1679456336088154,63900,2013,63900,0.7,{"$f":"IF(B92<1,M92,M92*J92^N92)","v":71235.536148165862},3.2003129890453832,227976.01161658714,235370.2626543894,73546.01361181165,null,null,"HEAT EXCH","SHELL & TUBE",2085,190,"316SS",589,18,16,"141 X 1\" tubes",null,"ACCE V8.4",null,63900,204500,"htr"]
["H-444",1,null,"Quench hydrogen stage 2 cooler","a400.a410.qc-h444",null,215000,1695857.06,"BTU/HR",7.8877072558139538,21500,2013,21500,0.7,{"$f":"IF(B93<1,M93,M93*J93^N93)","v":91264.947561634428},7.1023255813953492,648193.37175170134,669217.09472055617,94225.065726862857,null,null,"HEAT EXCH","SHELL & TUBE",1650,650,"316SS",57,8,8,"29 X 1\" tubes",null,"ACCE V8.4",null,21500,152700,"htr"]
["H-445",1,null,"Quench hydrogen stage 3 cooler","a400.a410.qc-h445",null,215000,424672.12800000003,"BTU/HR",1.9752192000000002,21500,2013,21500,0.7,{"$f":"IF(B94<1,M94,M94*J94^N94)","v":34623.356608439331},7.1023255813953492,245906.35135389239,253882.16109285175,35746.342262582264,null,null,"HEAT EXCH","SHELL & TUBE",1650,650,"316SS",57,8,8,"29 X 1\" tubes",null,"H-444",null,21500,152700,"htr"]
["K-412",1,null,"Hydrogen makeup compressor","a400.a410.w-k412",null,1051,1192.47056,"HP",1.1346056707897241,1890000,2014,1890000,0.64,{"$f":"IF(E95=\"\",M95,M95*J95^N95)","v":2049097.2575658103},1.6,3278555.6121052969,3333188.7207256942,2083242.9504535587,null,null,"COMPRESSOR","RECIPROCATING",null,null,null,"1,050 hp","4-stage recip",null,null,null,"Vendor quote via HGI",null,null,null,"cmp"]
["K-442",1,null,"Hydrogen recycle compressor","a400.a410.k-442.w-k442",null,146,0.328385698,"HP",2.2492171095890409E-3,1200000,2014,1200000,0.9,4966.0316908402719,1.6,7945.6507053444357,8078.0552302034994,5048.7845188771871,null,null,"COMPRESSOR","RECIPROCATING",null,null,null,"146 hp","single stage recip",null,null,null,"Vendor quote via HGI",null,null,null,"cmp"]
["P-410",1,1,"HT feed pump","VOLFLMX.a400.a410.412",null,135,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E97)),VLOOKUP(E97,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E97)),ABS(VLOOKUP(E97,INDIRECT(LU_HEAT),2)),VLOOKUP(E97,INDIRECT(LU_SENS),2)))*7.481/60","v":118.96375872253334},"gpm",0.88121302757432107,{"$f":"AH97","v":43200},2013,86400,0.8,78086.951732503861,{"$f":"AI97/AH97","v":3.5763888888888888},279269.30654332979,288327.22165067564,80619.6503256258,null,null,"PUMP","DIAPHRAGM",null,90,"316SS",135,5275,null,null,null,"ACCE V8.4",null,43200,154500,"htr"]
["R-410",0,null,"Hydrotreater, 1000 psi","STRM.a400.a410.417",55000,{"$f":"F98*B98","v":0},67293.364499999996,"LB/HR           ",0,3396200,2013,0,1,0,1.5014722336729285,0,0,0,null,null,"VESSEL","VERTICAL PRESSURE",1130,850,"CS+Inconel",10,48,"+60% internals",null,null,"ACCE V8.4",null,3396200,5099300,"htr"]
["R-410",1,null,"Hydrotreater, 1500 psi","STRM.a400.a410.417",55000,{"$f":"F99*B99","v":55000},67293.364499999996,"LB/HR           ",1.2235157181818181,4775000,2013,4775000,1,5842287.5543181812,1.5296125654450261,8936436.4540281799,9226283.8553222381,6031778.2840898279,null,null,"VESSEL","VERTICAL PRESSURE",1640,850,"CS+Inconel",10,48,"+60% internals",null,null,"ACCE V8.4",null,4775000,7303900,"htr"]
["R-410",0,null,"Hydrotreater, 2000 psi","STRM.a400.a410.417",55000,{"$f":"F100*B100","v":0},67293.364499999996,"LB/HR           ",0,6045800,2013,0,1,0,1.4260809156769989,0,0,0,null,null,"VESSEL","VERTICAL PRESSURE",2070,850,"CS+Inconel",10,48,"+60% internals",null,null,"ACCE V8.4",null,6045800,8621800,"htr"]
["S-410",1,null,"Vapor KO drum","STRM.a400.a410.410",null,56193,50068.364000000001,"LB/HR           ",0.89100713612015736,48500,2013,48500,0.7,44736.145912570639,3.4494845360824744,154316.64352934161,159321.80171890603,46187.133194064212,null,null,"VESSEL","VERTICAL PRESSURE",120,250,"316SS",4.5,10,null,null,null,"ACCE V8.4",null,48500,167300,"htr"]
["S-411",1,null,"HP HT effluent flash: 3 phase","VOLFLMX.a400.a410.422",null,8028,14417.757,"CUFT/HR         ",1.795933856502242,373800,2013,373800,0.7,563173.91816944967,2.0535045478865706,1156480.2022120643,1193989.8720881476,581440.09143635945,null,null,"VESSEL","HORIZ LL SEP",2025,160,"316SS",3,10,"+20% internals",null,null,"ACCE V8.4",null,373800,767600,"htr"]
["S-412",1,null,"LP HT effluent flash: 3 phase","VOLFLMX.a400.a410.428",null,9494,5429.5755900000004,"CUFT/HR         ",0.5718954697703813,45200,2013,45200,0.7,30567.512201958951,4.9889380530973453,152499.42481287042,157445.64271619639,31558.949227370635,null,null,"VESSEL","HORIZ LL SEP",70,170,"316SS",4,13,"+10% internals",null,null,"ACCE V8.4",null,45200,225500,"htr"]
["A410",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O104","v":159918},null,159918,2.6353665999999998,421442.55593879998,428986.62671768368,162780.62669447344,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A410: Whole Oil Hydroprocessing ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M90:M104)","v":8994318},null,{"$f":"SUM(O90:O104)","v":9847781.5354186818},{"$f":"IFERROR(Q105/O105,0)","v":1.6948491025952217},{"$f":"SUM(Q90:Q104)","v":16690503.697858147},{"$f":"SUM(R90:R104)","v":17173894.018210281},{"$f":"SUM(S90:S104)","v":10132469.86594525}]
["D-450",1,null,"Gasoline column","STRM.a400.a450.451",null,52557,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E106)),VLOOKUP(E106,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E106)),ABS(VLOOKUP(E106,INDIRECT(LU_HEAT),2)),VLOOKUP(E106,INDIRECT(LU_SENS),2)))","v":46489.516900000002},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E106)),VLOOKUP(E106,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E106)),VLOOKUP(E106,INDIRECT(LU_HEAT),3),VLOOKUP(E106,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H106/G106,0)","v":0.88455423445021597},{"$f":"AH106","v":491900},2013,{"$f":"K106*(B106+C106)","v":491900},0.7,{"$f":"IF(E106=\"\",M106,M106*J106^N106)","v":451423.27653966093},{"$f":"AI106/AH106","v":1.689367757674324},{"$f":"O106*P106","v":762619.92844980326},{"$f":"Q106*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L106,INDIRECT(IX_CAP),4,FALSE)","v":787355.00104539015},{"$f":"O106*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L106,INDIRECT(IX_CAP),4,FALSE)","v":466064.8917138718},null,null,"VESSEL","TRAYED TOWER",35,650,"316SS","7.5' Ø","64' T-T","26 trays","sieve",null,"ACCE V8.4",null,491900,831000,"sep"]
["D-451",1,null,"Diesel column","STRM.a400.a450.455",null,23368,38547.658199999998,"LB/HR           ",1.6495916723724751,297900,2013,297900,0.7,422896.43303906877,1.9066800939912723,806328.21069550538,832480.93249490135,436612.79892646329,null,null,"VESSEL","TRAYED TOWER",35,800,"316SS","3.5' Ø","64' T-T","26 trays","sieve",null,"ACCE V8.4",null,297900,568000,"sep"]
["H-450C",1,null,"D-450 Condenser (startup)","a400.a450.qcn-d450",null,16444000,7344412.3499999987,"BTU/HR",0.44663174106056913,34700,2013,34700,0.7,19737.592742359557,4.5792507204610953,90383.385785617691,93314.911078153164,20377.768498501664,null,null,"HEAT EXCH","SHELL & TUBE",60,250,"316SS",821,18,20,"157 X 1\" tubes",null,"ACCE V8.4",null,34700,158900,"sep"]
["H-450R",1,null,"D-450 Reboiler (startup)","a400.a450.qrb-d450",null,6951000,4736007.84,"BTU/HR",0.68134194216659472,50500,2013,50500,0.7,38605.302962716974,2.8277227722772276,109165.09431833631,112705.79189538091,39857.440411181626,null,null,"HEAT EXCH","SHELL & TUBE",60,250,"316SS",980,30,25,"94 X 1\" tubes",null,"ACCE V8.4",null,50500,142800,"sep"]
["H-451C",1,null,"D-451 Condenser (startup)","a400.a450.qcn-d451",null,3050000,5265796.62,"BTU/HR",1.7264906950819672,13200,2013,13200,0.7,19345.898311638277,6.6590909090909092,128826.09557522762,133004.48471427962,19973.369718185335,null,null,"HEAT EXCH","SHELL & TUBE",150,190,"316SS",72,18,20,"28 X 1\" tubes",null,"ACCE V8.4",null,13200,87900,"sep"]
["H-451R",1,null,"D-451 Reboiler (startup)","a400.a450.qrb-d451",null,6951000,4140908.5600000005,"BTU/HR",0.59572846496906928,50500,2013,50500,0.7,35141.898859731831,2.8277227722772276,99371.547666726838,102594.59804054631,36281.703088568553,null,null,"HEAT EXCH","SHELL & TUBE",60,250,"316SS",980,30,25,"94 X 1\" tubes",null,"H-450R",null,50500,142800,"sep"]
["H-454",1,null,"Gasoline product cooler","a400.a450.qc-h454",null,1731000,890687.57700000005,"BTU/HR",0.51455088214904687,22400,2013,22400,0.7,{"$f":"IF(B112<1,M112,M112*J112^N112)","v":14068.501696958507},4.0401785714285712,56839.259088158251,58682.80283436329,14524.804237455666,null,null,"HEAT EXCH","SHELL & TUBE",150,250,"CS",589,18,16,"141 X 1\" tubes",null,"ACCE V8.4",null,22400,90500,"sep"]
["H-457A",1,null,"Diesel product ACHE","a400.a450.qa-h457",null,170000,0,"BTU/HR",0,29700,2013,29700,0.6,0,2.34006734006734,0,0,0,null,null,"HEAT EXCH","AIR COOLED",150,null,"CS",41,10,"1 bays x 1'","2 fan/bay",null,"ACCE V8.4",null,29700,69500,"sep"]
["H-457C",1,null,"Diesel Product Cooler","a400.a450.qc-h457",null,316000,748243.103,"BTU/HR",2.3678579208860762,10300,2013,10300,0.7,18831.554546262989,5.6310679611650487,106041.76346439353,109481.15787254591,19442.34355322798,null,null,"HEAT EXCH","SHELL & TUBE",150,250,"CS",58,8,8,"28 X 1\" tubes",null,"ACCE V8.4",null,10300,58000,"sep"]
["H-459",1,null,"D-450 Overhead vapor cooler","a400.a450.qc-h459",null,54900,190312.198,"BTU/HR",3.4665245537340619,7900,2013,7900,0.7,18860.495044423787,6.3037974683544302,118892.74091294994,122748.94826849074,19472.222717290701,null,null,"HEAT EXCH","SHELL & TUBE",150,250,"CS",12,4,8,"6 X 1\" tubes",null,"ACCE V8.4",null,7900,49800,"sep"]
["P-450",1,1,"D-450 Reflux pump","A400.A450.D-450.QCN-D450",null,7190000,12676041.4,"BTU/HR",1.7630099304589708,9400,2013,18800,0.8,29591.137233838144,4.3085106382978724,127493.72957132391,131628.90430094206,30550.906183428528,null,null,"PUMP","CENTRIFUGAL",35,250,"316SS",253,225,null,null,null,"ACCE V8.4",null,9400,40500,"sep"]
["P-451",1,1,"D-451 Reflux pump","A400.A450.D-451.QCN-D451",null,7436000,4736007.84,"BTU/HR",0.63690261430876816,7400,2013,14800,0.8,10316.209202886976,3.9594594594594597,40846.612114133568,42171.444941385569,10650.808620008642,null,null,"PUMP","CENTRIFUGAL",35,250,"316SS",108,225,null,null,null,"ACCE V8.4",null,7400,29300,"sep"]
["S-450",1,1,"D-450 Overhead accumulator","A400.A450.D-450.QCN-D450",null,7190000,12676041.4,"BTU/HR",1.7630099304589708,39100,2013,78200,0.7,116301.43786068735,4.0076726342711,466098.08984065754,481215.67287092045,120073.59801693037,null,null,"VESSEL","HORIZ PRESSURE",35,250,"316SS",4.5,13.5,null,null,null,"ACCE V8.4",null,39100,156700,"sep"]
["S-451",1,1,"D-451 Overhead accumulator","A400.A450.D-451.QCN-D451",null,7436000,4736007.84,"BTU/HR",0.63690261430876816,28600,2013,57200,0.7,41710.668548481939,4.3356643356643358,180843.45804236925,186708.99590237209,43063.526474256782,null,null,"VESSEL","HORIZ PRESSURE",35,400,"316SS",3.5,10.5,null,null,null,"ACCE V8.4",null,28600,124000,"sep"]
["A450",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O120","v":482593},null,482593,2.6353665999999998,1271809.4735937999,1294575.6146748152,491231.69986096636,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A450: Oil Fractionation ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M106:M120)","v":1660593},null,{"$f":"SUM(O106:O120)","v":1719423.406588716},{"$f":"IFERROR(Q121/O121,0)","v":2.5389670586025934},{"$f":"SUM(Q106:Q120)","v":4365559.389119003},{"$f":"SUM(R106:R120)","v":4488669.260934487},{"$f":"SUM(S106:S120)","v":1768177.8820203373}]
["H-460",1,null,"Feed-effluent exchanger","a400.a460.h-460.qx-h460",null,1395356,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E122)),VLOOKUP(E122,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E122)),ABS(VLOOKUP(E122,INDIRECT(LU_HEAT),2)),VLOOKUP(E122,INDIRECT(LU_SENS),2)))","v":1276795.17},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E122)),VLOOKUP(E122,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E122)),VLOOKUP(E122,INDIRECT(LU_HEAT),3),VLOOKUP(E122,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H122/G122,0)","v":0.9150318413365478},{"$f":"AH122","v":134600},2013,{"$f":"K122*(B122+C122)","v":134600},0.7,{"$f":"IF(B122<1,M122,M122*J122^N122)","v":126488.31428218406},{"$f":"AI122/AH122","v":3.3722139673105498},{"$f":"O122*P122","v":426545.6601239476},{"$f":"Q122*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L122,INDIRECT(IX_CAP),4,FALSE)","v":440380.38627639017},{"$f":"O122*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L122,INDIRECT(IX_CAP),4,FALSE)","v":130590.87903239064},null,null,"HEAT EXCH","SHELL & TUBE",2390,650,"CS",276,14,18,"66 X 1\" tubes",null,"ACCE V8.4",null,134600,453900,"hcr"]
["H-461",1,null,"Feed furnace","A400.A460.QF-H461",null,680000,4479453.45,"BTU/HR",6.5874315441176474,142800,2013,142800,0.6,{"$f":"IF(E123=\"\",M123,M123*J123^N123)","v":442545.44649716804},1.5210084033613445,673115.34299149085,694947.39360147412,456899.11513025098,null,null,"HEAT EXCH","BOX FURNACE",2100,750,"316SS","0.68 MMBtu/h",null,"48 CFM gas",null,null,"ACCE V8.4",null,142800,217200,"hcr"]
["H-463A",1,null,"HC product ACHE","a400.a460.qa-h463",null,1000000,531997.43400000001,"BTU/HR",0.53199743399999999,38000,2013,38000,0.6,{"$f":"IF(B124<1,M124,M124*J124^N124)","v":26021.319738355367},2.0526315789473686,53412.182620834705,55144.571410228964,26865.304020367952,null,null,"HEAT EXCH","AIR COOLED",150,null,"CS",243,10,"1 bays x 3'","2 fan/bay",null,"ACCE V8.4",null,38000,78000,"hcr"]
["H-463C",1,null,"HC product Cooler","a400.a460.qc-h463",null,845500,443725.24400000001,"BTU/HR",0.52480809461856892,45300,2013,45300,0.7,{"$f":"IF(B125<1,M125,M125*J125^N125)","v":28846.8615054535},3.2273730684326711,93099.583931507761,96119.207313033854,29782.490364435249,null,null,"HEAT EXCH","SHELL & TUBE",2085,190,"SS Clad CS",343,14,16,"82 X 1\" tubes",null,"ACCE V8.4",null,45300,146200,"hcr"]
["H-494",1,null,"Quench hydrogen stage 2 cooler","a400.a460.qc-h494",null,215000,443725.24400000001,"BTU/HR",2.0638383441860464,21500,2013,21500,0.7,{"$f":"IF(B126<1,M126,M126*J126^N126)","v":35703.55276958274},7.1023255813953492,253578.25618210627,261802.89907607911,36861.573871222659,null,null,"HEAT EXCH","SHELL & TUBE",1650,650,"316SS",57,8,8,"29 X 1\" tubes",null,"H-444",null,21500,152700,"hcr"]
["H-495",1,null,"Quench hydrogen stage 3 cooler","a400.a460.qc-h495",null,215000,114725.898,"BTU/HR",0.53360882790697672,21500,2013,21500,0.7,{"$f":"IF(B127<1,M127,M127*J127^N127)","v":13851.428481991452},7.1023255813953492,98377.354846516042,101568.15923427544,14300.690396443495,null,null,"HEAT EXCH","SHELL & TUBE",1650,650,"316SS",57,8,8,"29 X 1\" tubes",null,"H-444",null,21500,152700,"hcr"]
["K-462",1,null,"Hydrogen makeup compressor","a400.a460.w-k462",null,1051,494.737661,"HP",0.47073041008563271,1890000,2014,1890000,0.64,{"$f":"IF(E128=\"\",M128,M128*J128^N128)","v":1166906.4695849745},1.6,1867050.3513359593,1898162.4557845364,1186351.5348653351,null,null,"COMPRESSOR","RECIPROCATING",null,null,null,"1,050 hp","4-stage recip",null,null,null,"Vendor quote via HGI",null,null,null,"cmp"]
["K-492",1,null,"Hydrogen recycle compressor","a400.a460.w-k492",null,146,41.797393999999997,"HP",0.2862835205479452,1200000,2014,1200000,0.9,389312.15234598797,1.6,622899.4437535808,633279.29909125541,395799.56193203462,null,null,"COMPRESSOR","RECIPROCATING",null,null,null,"146 hp","single stage recip",null,null,null,"Vendor quote via HGI",null,null,null,"cmp"]
["P-460",1,1,"HC feed pump","VOLFLMX.a400.a460.462",null,135,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E130)),VLOOKUP(E130,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E130)),ABS(VLOOKUP(E130,INDIRECT(LU_HEAT),2)),VLOOKUP(E130,INDIRECT(LU_SENS),2)))*7.481/60","v":41.91564737978333},"gpm",0.31048627688728392,{"$f":"AH130","v":43200},2013,86400,0.8,33895.939060511802,{"$f":"AI130/AH130","v":3.5763888888888888},121225.05983446928,125156.91441045068,34995.331407970676,null,null,"PUMP","DIAPHRAGM",null,90,"316SS",135,5275,null,null,null,"P-410",null,43200,154500,"hcr"]
["R-460",1,null,"Hydrocracker","STRM.a400.a460.467",24000,{"$f":"F131*B131","v":24000},18464.5602,"LB/HR           ",0.76935667500000005,2615800,2013,2615800,1,2012483.1904650002,1.9666258888294212,3957801.5432025003,4086170.2165586189,2077756.750670458,null,null,"VESSEL","VERTICAL PRESSURE",2070,850,"CS+Inconel",6.5,48,"+60% internals",null,null,"ACCE V8.4",null,2615800,5144300,"hcr"]
["S-460",1,null,"Vapor KO drum","STRM.a400.a460.460",null,56193,13624.168900000001,"LB/HR           ",0.24245313295250298,48500,2013,48500,0.7,17987.930415612002,3.4494845360824744,62049.087804781193,64061.608896986349,18571.357032300282,null,null,"VESSEL","VERTICAL PRESSURE",120,250,"316SS",4.5,10,null,null,null,"S-410",null,48500,167300,"hcr"]
["S-461",1,null,"HP effluent flash: 3 phase","VOLFLMX.a400.a460.472",null,8257,3020.0625100000002,"CUFT/HR         ",0.36575784304226722,223900,2013,223900,0.7,110736.20780672366,2.1505136221527468,238139.72335389658,245863.62765446366,114327.86340983264,null,null,"VESSEL","HORIZ LL SEP",2025,160,"316SS",3,10,"+20% internals",null,null,"ACCE V8.4",null,223900,481500,"hcr"]
["S-462",1,null,"LP effluent flash","VOLFLMX.a400.a460.478",null,2520,2566.8184299999998,"CUFT/HR         ",1.018578742063492,8100,2013,8100,0.7,8205.0502392084709,8.9876543209876552,73744.155236342805,76135.998099640376,8471.1756127347126,null,null,"VESSEL","HORIZ LL SEP",70,170,"316SS",1,7,null,null,null,"ACCE V8.4",null,8100,72800,"hcr"]
["A460",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O135","v":115488},null,115488,2.6353665999999998,304353.21790079999,309801.32034149911,117555.30344108448,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A460: Hydrocracking ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M123:M135)","v":6457288},null,{"$f":"SUM(O123:O135)","v":4401983.5489105694},{"$f":"IFERROR(Q136/O136,0)","v":1.9125117596312542},{"$f":"SUM(Q123:Q135)","v":8418845.3029947858},{"$f":"SUM(R123:R135)","v":8648213.671472542},{"$f":"SUM(S123:S135)","v":4518538.0521544712}]
["H-568A",1,null,"WGS Effluent ACHE","a500.a560.a565.qa-h568",null,5740000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E137)),VLOOKUP(E137,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E137)),ABS(VLOOKUP(E137,INDIRECT(LU_HEAT),2)),VLOOKUP(E137,INDIRECT(LU_SENS),2)))","v":8328150.2699999996},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E137)),VLOOKUP(E137,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E137)),VLOOKUP(E137,INDIRECT(LU_HEAT),3),VLOOKUP(E137,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H137/G137,0)","v":1.4508972595818814},{"$f":"AH137","v":76300},2013,{"$f":"K137*(B137+C137)","v":76300},0.6,{"$f":"IF(B137<1,M137,M137*J137^N137)","v":95390.809482327139},{"$f":"AI137/AH137","v":1.6264744429882045},{"$f":"O137*P137","v":155150.71371896198},{"$f":"Q137*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L137,INDIRECT(IX_CAP),4,FALSE)","v":160182.92442304964},{"$f":"O137*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L137,INDIRECT(IX_CAP),4,FALSE)","v":98484.747248015177},null,null,"HEAT EXCH","AIR COOLED",150,null,"CS",1392,24,"1 bays x 8'","2 fan/bay",null,"ACCE V8.4",null,76300,124100,"smr"]
["H-568C",1,null,"WGS Effluent cooler","a500.a560.a565.qc-h568",null,3159000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E138)),VLOOKUP(E138,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E138)),ABS(VLOOKUP(E138,INDIRECT(LU_HEAT),2)),VLOOKUP(E138,INDIRECT(LU_SENS),2)))","v":3266011.84},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E138)),VLOOKUP(E138,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E138)),VLOOKUP(E138,INDIRECT(LU_HEAT),3),VLOOKUP(E138,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H138/G138,0)","v":1.0338752263374484},32600,2013,{"$f":"K138*(B138+C138)","v":32600},0.7,{"$f":"IF(B138<1,M138,M138*J138^N138)","v":33369.16122807323},3.5950920245398774,{"$f":"O138*P138","v":119965.20539663137},{"$f":"Q138*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L138,INDIRECT(IX_CAP),4,FALSE)","v":123856.19742782832},{"$f":"O138*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L138,INDIRECT(IX_CAP),4,FALSE)","v":34451.467885215039},null,null,"HEAT EXCH","SHELL & TUBE",60,250,"CS",1281,22,20,"245 X 1\" tubes",null,"ACCE V8.4",null,32600,117200,"smr"]
["K-511",1,null,"Pyrolysis offgas compressor to reformer","A500.A510.w-K511",null,3648,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E139)),VLOOKUP(E139,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E139)),ABS(VLOOKUP(E139,INDIRECT(LU_HEAT),2)),VLOOKUP(E139,INDIRECT(LU_SENS),2)))","v":2915.4314599999998},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E139)),VLOOKUP(E139,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E139)),VLOOKUP(E139,INDIRECT(LU_HEAT),3),VLOOKUP(E139,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H139/G139,0)","v":0.79918625548245603},4700000,2014,{"$f":"K139*(B139+C139)","v":4700000},0.6,{"$f":"IF(E139=\"\",M139,M139*J139^N139)","v":4108531.8843131391},1.6,{"$f":"O139*P139","v":6573651.0149010234},{"$f":"Q139*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L139,INDIRECT(IX_CAP),4,FALSE)","v":6683192.8474701084},{"$f":"O139*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L139,INDIRECT(IX_CAP),4,FALSE)","v":4176995.5296688173},null,null,"COMPRESSOR","RECIPROCATING",null,null,"SS","2-stage reciprocating ",null,"3648 hp",null,null,"K-211",null,null,null,"cmp"]
["K-545",1,null,"Reformer combustor air blower","included w/ R-530",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"INCLUDED"]
["K-580",1,null,"PSA Compressor multistage","included w/ R-530",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"INCLUDED"]
["M-575",1,null,"PSA","included w/ R-530",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"INCLUDED"]
["P-576",1,null,"Compressor condensate pump","VOLFLMX.a500.a560.a575.576",null,50,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E143)),VLOOKUP(E143,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E143)),ABS(VLOOKUP(E143,INDIRECT(LU_HEAT),2)),VLOOKUP(E143,INDIRECT(LU_SENS),2)))*7.481/60","v":37.304691136183337},"gpm",{"$f":"IFERROR(H143/G143,0)","v":0.74609382272366676},{"$f":"AH143","v":5800},2013,{"$f":"K143*(B143+C143)","v":5800},0.8,{"$f":"IF(E143=\"\",M143,M143*J143^N143)","v":4588.4156141640788},{"$f":"AI143/AH143","v":4.3793103448275863},{"$f":"O143*P143","v":20094.095965477172},{"$f":"Q143*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L143,INDIRECT(IX_CAP),4,FALSE)","v":20745.834667689021},{"$f":"O143*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L143,INDIRECT(IX_CAP),4,FALSE)","v":4737.2378375037915},null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",56,30,null,null,null,"P-318",null,5800,25400,"cmp"]
["R-530",1,null,"Steam reformer package (PNNL)","MOLEFLMX.A500.590",null,49000000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E144)),VLOOKUP(E144,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E144)),ABS(VLOOKUP(E144,INDIRECT(LU_HEAT),2)),VLOOKUP(E144,INDIRECT(LU_SENS),2)))*379.3*24","v":27437312.069951996},"SCFD",{"$f":"IFERROR(H144/G144,0)","v":0.55994514428473463},66875000,2007,{"$f":"K144*(B144+C144)/P144","v":34830729.166666672},0.65,{"$f":"IF(E144=\"\",M144,M144*J144^N144)","v":23892254.390490249},1.92,{"$f":"O144*P144","v":45873128.429741278},{"$f":"Q144*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L144,INDIRECT(IX_CAP),4,FALSE)","v":51137973.584506035},{"$f":"O144*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L144,INDIRECT(IX_CAP),4,FALSE)","v":26634361.241930224},null,null,"MISC","PACKAGE UNIT",null,null,null,null,null,null,null,null,23053,null,null,null,"smr"]
["R-565",1,null,"WGS reactor","included w/ R-530",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"INCLUDED"]
["R-566",1,null,"LTS reactor","STRM.a500.a560.a565.569",null,354424,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E146)),VLOOKUP(E146,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E146)),ABS(VLOOKUP(E146,INDIRECT(LU_HEAT),2)),VLOOKUP(E146,INDIRECT(LU_SENS),2)))","v":102656.327},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E146)),VLOOKUP(E146,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E146)),VLOOKUP(E146,INDIRECT(LU_HEAT),3),VLOOKUP(E146,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H146/G146,0)","v":0.28964270760445116},{"$f":"AH146","v":1243000},2013,{"$f":"K146*(B146+C146)","v":1243000},0.6,{"$f":"IF(B146<1,M146,M146*J146^N146)","v":591001.64245304547},{"$f":"AI146/AH146","v":1.4165728077232502},{"$f":"O146*P146","v":837196.85601876304},{"$f":"Q146*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L146,INDIRECT(IX_CAP),4,FALSE)","v":864350.78189703787},{"$f":"O146*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L146,INDIRECT(IX_CAP),4,FALSE)","v":610170.38953772048},null,null,"VESSEL","VERTICAL PRESSURE",450,1000,"316SS",12,24,"+20% internals",null,null,"R-365",null,1243000,1760800,"smr"]
["S-575",1,null,"Compressor suction KO drum","included w/ R-530",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"INCLUDED"]
["S-586",1,null,"PSA Compressor discharge KO drum","included w/ R-530",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"INCLUDED"]
["T-576",1,null,"Compressor condensate tank","VOLFLMX.a500.a560.a575.576",null,1000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E149)),VLOOKUP(E149,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E149)),ABS(VLOOKUP(E149,INDIRECT(LU_HEAT),2)),VLOOKUP(E149,INDIRECT(LU_SENS),2)))","v":299.195491},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E149)),VLOOKUP(E149,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E149)),VLOOKUP(E149,INDIRECT(LU_HEAT),3),VLOOKUP(E149,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H149/G149,0)","v":0.29919549099999998},{"$f":"AH149","v":48000},2013,{"$f":"K149*(B149+C149)","v":48000},0.7,{"$f":"IF(B149<1,M149,M149*J149^N149)","v":20625.750896893176},{"$f":"AI149/AH149","v":3.2416666666666667},{"$f":"O149*P149","v":66861.80915742871},{"$f":"Q149*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L149,INDIRECT(IX_CAP),4,FALSE)","v":69030.427681131681},{"$f":"O149*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L149,INDIRECT(IX_CAP),4,FALSE)","v":21294.733474899233},null,null,"VESSEL","VERTICAL PRESSURE",125,250,"316SS",4.5,13.5,null,null,null,"T-328",null,48000,155600,"cmp"]
["A500",null,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O150","v":2868877},null,2868877,2.6353665999999998,{"$f":"O150*P150","v":7560542.6253081998},{"$f":"Q150*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L150,INDIRECT(IX_CAP),4,FALSE)","v":7695880.8057751358},{"$f":"O150*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L150,INDIRECT(IX_CAP),4,FALSE)","v":2920231.5935001741},null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A500: Hydrogen Plant ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M137:M150)","v":43805306.166666672},null,{"$f":"SUM(O137:O150)","v":31614639.054477893},{"$f":"Q151/O151","v":1.9360205455686983},{"$f":"SUM(Q137:Q150)","v":61206590.750207767},{"$f":"SUM(R137:R150)","v":66755213.403848015},{"$f":"SUM(S137:S150)","v":34500726.941082567}]
["H-601",1,null,"Steam turbine condenser","A600.A600ST.QAH601",null,1,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E152)),VLOOKUP(E152,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E152)),ABS(VLOOKUP(E152,INDIRECT(LU_HEAT),2)/58250000),VLOOKUP(E152,INDIRECT(LU_SENS),2)))","v":5.620211553648069},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E152)),VLOOKUP(E152,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E152)),VLOOKUP(E152,INDIRECT(LU_HEAT),3),VLOOKUP(E152,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H152/G152,0)","v":5.620211553648069},1300000,2010,{"$f":"K152*(B152+C152)","v":1300000},1,{"$f":"IF(E152=\"\",M152,M152*J152^N152)","v":7306275.0197424898},1.4,{"$f":"O152*P152","v":10228785.027639486},{"$f":"Q152*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L152,INDIRECT(IX_CAP),4,FALSE)","v":10876905.211852664},{"$f":"O152*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L152,INDIRECT(IX_CAP),4,FALSE)","v":7769218.0084661888},null,null,"HEAT EXCH","AIR COOLED",null,null,null,"58.25 MMBtu/h per module",null,null,null,null,"SPX Cooling",null,null,null,"pwr"]
["H-603",1,null,"Blowdown cooler","A600.QCH603",null,381670.51,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E153)),VLOOKUP(E153,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E153)),ABS(VLOOKUP(E153,INDIRECT(LU_HEAT),2)),VLOOKUP(E153,INDIRECT(LU_SENS),2)))","v":386076.86499999999},"BTU/HR",1.0115449186786791,16780,2007,16780,0.65,16905.667336126491,4.3206197854588799,{"$f":"O153*P153","v":73042.960778854031},81426.079421725954,18845.925692366363,null,null,"HEAT EXCH","Shell and tube",50,null,"CS","0.4 MMBtu/Hr;  LMTD = 15 F;  U = 100 Btu/hr-ft^2-F;  Area = 265 Ft^2;  U-Tube\n",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["M-601",1,null,"BFW EDI+polishing","STRM.A600.A600BF.629",null,300000,323848.10499999998,"LB/HR           ",1.0794936833333333,1325000,2010,1325000,0.6,1387228.3048323421,2,{"$f":"O154*P154","v":2774456.6096646842},2950252.7891804753,1475126.3945902376,null,null,"MISC","PACKAGE UNIT",null,null,null,"Quote from 51400 (RO+EDI+polish) with RO removed",null,null,null,null,"51400 Siemens",null,null,null,"pwr"]
["M-602A",1,null,"Steam turbine generator Stage 1","WTURB1",null,-40418.405780393296,-15790.540999999999,"hp",0.39067698725662969,7700000,2010,7700000,0.7,3988073.9812014666,1.8,{"$f":"O155*P155","v":7178533.1661626399},7633382.1267637238,4240767.8482020684,null,null,"GENERATOR","STEAM-TURBINE",null,null,"CS","Vendor quotation for 30.14 MW system.  Excludes steam turbine condenser.",null,null,null,null,"Shin Nippon",null,null,null,"pwr"]
["M-602B",1,null,"Steam turbine generator Stage 2","WTURB2",null,-40418.405780393296,-43563.740700000002,"hp",1.0778193711225614,7700000,2010,7700000,0.7,8114708.3304524124,1.8,14606474.994814342,15531976.042960715,8628875.5794226192,null,null,"GENERATOR","STEAM-TURBINE",null,null,"CS","Vendor quotation for 30.14 MW system.  Excludes steam turbine condenser.",null,null,null,null,"Shin Nippon",null,null,null,"pwr"]
["M-603",1,null,"Startup boiler","STRM.A200.200",null,204131,204131.481,"LB/HR           ",1.0000023563300038,275500,2013,275500,0.6,275500.38950116606,1.6933502722323048,466518.65956190554,481649.88349269895,284436.06227892294,null,null,"MISC","PACKAGE UNIT",null,null,"CS","40,000 lb/h (half of A800 steam at 2,000 TPD)",null,null,null,null,"ACCE V8.4",null,275500,466518,"pwr"]
["P-601",1,1,"Makeup pump","STRM.A600.A600WTR.618",null,80410.643400000001,6474.7404699999997,"LB/HR           ",8.0520938475664522E-2,6528,2007,13056,0.3,6131.7267045966064,4.7181372549019605,28930.328201834476,32250.653269536459,6835.4631345303251,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",160,35,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["P-602",1,1,"Condensate pump","STRM.A600.633",null,247009.59099999999,323848.10499999998,"LB/HR           ",1.3110750221840577,9810,2007,19620,0.3,21280.766480139628,4.6075433231396534,98052.053506861484,109305.45820131096,23723.153649443819,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",500,60,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["P-603",1,1,"EDI pump","STRM.A600.633",null,247009.59099999999,323848.10499999998,"LB/HR           ",1.3110750221840577,9810,2007,19620,0.3,21280.766480139628,4.6075433231396534,98052.053506861484,109305.45820131096,23723.153649443819,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",500,60,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["P-604",1,1,"Boiler feed water pump","STRM.A600.633",null,494622.06599999999,323848.10499999998,"LB/HR           ",0.65473849078136359,304578,2007,609156,0.3,536474.25845515309,1.3526912646350031,725684.04311382654,808970.58251193049,598045.24776776403,null,null,"PUMP","POS-DISPLACEMENT",null,null,"CS",1050,3340,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["P-605",1,1,"Condensate collection pump","STRM.A600.633",null,247009.59099999999,323848.10499999998,"LB/HR           ",1.3110750221840577,9810,2007,19620,0.3,21280.766480139628,4.6075433231396534,98052.053506861484,109305.45820131096,23723.153649443819,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",500,60,null,null,null,"P-603",null,null,null,"pwr"]
["S-601",1,null,"Blowdown flash drum","STRM.A600.604",null,9892.4297800000004,6477.0074199999999,"LB/HR           ",0.65474383584656581,47205,2007,47205,0.65,35845.481949303117,3.414892490202309,122408.46711635764,136457.25007622893,39959.457133054508,null,null,"VESSEL","VERTICAL PRESSURE",1500,null,"CS","Liquid 30 gpm; 10 Minute Residence Time; Vessel Volume = 900 gal",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["T-601",1,null,"Condensate collection tank","STRM.A600.A600BF.627",null,500400,323848.10499999998,"LB/HR           ",0.64717846722621897,28505,2007,28505,0.65,21482.592168335377,6.8303806349763203,146734.28153569193,163574.93090113206,23948.142811180114,null,null,"VESSEL","VERTICAL PRESSURE",null,null,"CS","Liquid 1,000 gpm; 5 minute Residence Time;  Liquid Volume = 5,000 gal",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["T-602",1,null,"Condensate surge tank","STRM.A600.A600BF.627",null,500400,323848.10499999998,"LB/HR           ",0.64717846722621897,27704,2007,27704,0.65,20878.92416879717,6.5116950620848977,135957.18741160157,151560.95292534269,23275.192016871915,null,null,"TANK","HORIZONTAL-VESSEL",null,null,"CS","Liquid 1,000 gpm; 5 minute Residence Time;  Liquid Volume = 5,000 gal",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["T-603",1,null,"Deaerator","STRM.A600.633",null,494618.60399999999,323848.10499999998,"LB/HR           ",0.65474307351366834,53299,2007,53299,0.65,40472.977364887833,5.067637291506407,205102.36939260029,228641.90664873621,45118.048805890387,null,null,"TANK","HORIZONTAL-VESSEL",50,null,"CS","Liquid 1,050 gpm;  10 Minute Residence Time;  Vessel Volume = 21,000 gal",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["T-603A",1,null,"Deaerator packed column","STRM.A600.633",null,494618.60399999999,323848.10499999998,"LB/HR           ",0.65474307351366834,18405,2007,18405,0.65,13975.968562276224,5.1779407769627817,72366.737516159963,80672.24621852854,15579.986271269863,null,null,"COLUMN","PACKED COLUMN",null,null,"CS","Inside Diameter = 2 ft;  Height = 10 ft;  Packing Height = 8 ft",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["T-605",1,null,"Steam drum","STRM.A600.644",null,494622.06599999999,323850.37099999998,"LB/HR           ",0.65474307205695914,104100,2007,104100,0.65,79049.080425370514,2.2776176753121997,180043.58279399949,200707.13064797397,88121.519613893252,null,null,"TANK","HORIZONTAL-VESSEL",null,null,"CS","Horizontal Drum;  < 100% of Critical Velocity;  Diameter = 5'  T-T Length = 20'",null,null,null,null,"51400 Icarus 2006.5",null,null,null,"pwr"]
["T-606",1,null,"Steam turbine condensate tank","STRM.A600.A600BF.627",null,500400,323848.10499999998,"LB/HR           ",0.64717846722621897,28505,2007,28505,0.65,21482.592168335377,6.8303806349763203,146734.28153569193,163574.93090113206,23948.142811180114,null,null,"VESSEL","VERTICAL PRESSURE",null,null,"CS","Liquid 1,000 gpm; 5 minute Residence Time;  Liquid Volume = 5,000 gal",null,null,null,null,"T-601",null,null,null,"pwr"]
["A600",null,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O170","v":2727447},null,2727447,2.6353665999999998,7187822.7270701993,7316489.0011209873,2776269.9129301356,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A600:  Steam System & Power Generation ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M152:M170)","v":22033522},null,{"$f":"SUM(O152:O170)","v":24655774.594473477},{"$f":"Q171/O171","v":1.8078422729749297},{"$f":"SUM(Q152:Q170)","v":44573751.584830455},{"$f":"SUM(R152:R170)","v":47166408.093497455},{"$f":"SUM(S152:S170)","v":26129540.392896507}]
["K-701",2,1,"Plant air compressor","STRM.A100.101",null,262454.28571428574,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E172)),VLOOKUP(E172,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E172)),ABS(VLOOKUP(E172,INDIRECT(LU_HEAT),2)),VLOOKUP(E172,INDIRECT(LU_SENS),2)))","v":204131.481},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E172)),VLOOKUP(E172,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E172)),VLOOKUP(E172,INDIRECT(LU_HEAT),3),VLOOKUP(E172,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H172/G172,0)","v":0.77777918712374394},87922,2007,{"$f":"K172*(B172+C172)","v":263766},0.3,{"$f":"IF(E172=\"\",M172,M172*J172^N172)","v":244610.84539459579},1.5684356588794612,{"$f":"O172*P172","v":383656.37246553489},{"$f":"Q172*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L172,INDIRECT(IX_CAP),4,FALSE)","v":427688.49895900988},{"$f":"O172*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L172,INDIRECT(IX_CAP),4,FALSE)","v":272684.75856036315},null,null,"COMPRESSOR","RECIPROCATING",null,null,"CS","Flow Rate = 450 CFM;  Outlet Pressure = 125 PSIG",null,null,null,null,"51400 Icarus 2006.5"]
["M-701",1,null,"Cooling tower system","STRM.A700.715",null,7506000,2655195.2400000002,"LB/HR           ",0.35374303756994407,260852,2010,260852,0.78,{"$f":"IF(E173=\"\",M173,M173*J173^N173)","v":115976.69634200576},2.4700000000000002,286462.43996475427,304613.38251154067,123325.25607754683,null,null,"COOLNG TWR","INDUCED-DRAFT",null,null,"FIBERGLASS","15,000 gpm, 110 °F Cooling Tower Inlet Temperature",null,null,null,null,"Cooling Tower Depot"]
["M-702",1,null,"Hydraulic truck dump with scale","STRM.A100.101",null,367437,204131.481,"LB/HR           ",0.55555505025351282,80000,1998,80000,0.6,{"$f":"IF(E174=\"\",M174,M174*J174^N174)","v":56224.583495782354},2.4700000000000002,138874.72123458242,208829.0737537739,84546.183705981326,null,null,"SCALE","TRUCK-SCALE",null,null,"CS","Hydraulic Truck Dumper with Scale",null,null,null,null,"Vendor Quotation"]
["M-703",1,null,"Flue gas scrubber","STRM.A100.112",null,489599.99999999994,777919.86100000003,"LB/HR           ",1.5888886049836604,436250,2010,436250,0.65,{"$f":"IF(E175=\"\",M175,M175*J175^N175)","v":589448.9287284778},2.4700000000000002,1455938.8539593404,1548190.607777752,626797.81691406958,null,null,"MISC","VERTICAL-VESSEL",null,null,"SS304","Scrubber costs from TurboSonic.  Quotation basis = $160,000/ACFM",null,null,null,null,"TurboSonic"]
["M-704",1,null,"Flue gas stack","STRM.A100.112",null,939119.01500000001,777919.86100000003,"LB/HR           ",0.82835066543722369,169187,2007,169187,0.65,{"$f":"IF(E176=\"\",M176,M176*J176^N176)","v":149694.63518023086},1.2991541903337727,194476.41256488231,216796.41195137339,166875.04344320751,null,null,"MISC","MISC",null,null,"CS","Base Diameter = 72 inches; Stack Height = 200 ft",null,null,null,null,"51400 Icarus 2006.5"]
["M-708",1,null,"Chilled water system","sum of H-316 and H-326",null,28200000,23226799.899999999,"BTU/HR",0.82364538652482266,637500,2011,637500,0.6,{"$f":"IF(B177<1,M177,M177*J177^N177)","v":567445.75467754377},1.8,1021402.3584195788,1021402.3584195788,567445.75467754377,null,null,"CHILLER","CENTRIFUGAL",null,null,"CS","2,350 Ton",null,null,null,null,"Trane"]
["M-710",1,null,"Product loading rack","",null,1,1,null,{"$f":"IF(E178<>\"\",H178/G178,\"\")","v":""},25000,2011,25000,1,{"$f":"IF(E178=\"\",M178,M178*J178^N178)","v":25000},2.4700000000000002,61750.000000000007,61750.000000000007,25000,null,null,"MISC","MISC",null,null,null,null,null,null,null,null,"Estimate"]
["P-701",1,1,"Cooling water pump","STRM.A700.715",null,7001377.25,2655195.2400000002,"LB/HR           ",{"$f":"IFERROR(H179/G179,0)","v":0.37923899044291609},239375,2007,478750,0.3,357917.29250875127,2.1401566579634466,765999.07656285446,853912.56022623507,398995.35253592621,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",18620,185,null,null,null,"51400 Icarus 2006.5"]
["P-702",1,1,"Firewater pump","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H180/G180,0)","v":0.77777918712374394},23043,2007,46086,0.3,42739.152964579742,3.6974352297877879,158025.24986252631,176161.76026738042,47644.312697667221,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",2500,120,null,null,null,"51400 Icarus 2006.5"]
["P-703",1,1,"Diesel pump","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H181/G181,0)","v":0.77777918712374394},3842,2007,7684,0.3,7125.9742954439689,5.3878188443518997,38393.458593360265,42799.864290314261,7943.8202223858634,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",5,150,null,null,null,"51400 Icarus 2006.5"]
["P-704",1,1,"Ammonia pump","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H182/G182,0)","v":0.77777918712374394},3842,2007,7684,0.3,7125.9742954439689,5.2056220718375847,37095.129075710407,41352.52588436161,7943.8202223858634,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",1,150,null,null,null,"51400 Icarus 2006.5"]
["P-705",1,1,"Caustic pump","",null,0.5,1,null,{"$f":"IF(E183<>\"\",H183/G183,\"\")","v":""},4906,2007,9812,0.3,9812,4.3008560945780676,42200,47043.281309478501,10938.12028930339,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",0.5,10,null,null,null,"51400 Icarus 2006.5"]
["P-707",1,1,"BFW chemical pump","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H184/G184,0)","v":0.77777918712374394},3842,2007,7684,0.3,7125.9742954439689,5.2056220718375847,37095.129075710407,41352.52588436161,7943.8202223858634,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",1,150,null,null,null,"51400 Icarus 2006.5"]
["P-708",1,1,"Flue gas scrubber circulation pump","STRM.A100.112",null,489599.99999999994,777919.86100000003,"LB/HR           ",1.5888886049836604,12510,2007,25020,0.3,28748.509988494396,4.1167066346922461,118349.18180715118,131932.08181280634,32047.967834528303,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",1010,60,null,null,null,"51400 Icarus 2006.5"]
["P-790",1,1,"Gasoline product pump","VOLFLMX.453",null,108,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E186)),VLOOKUP(E186,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E186)),ABS(VLOOKUP(E186,INDIRECT(LU_HEAT),2)),VLOOKUP(E186,INDIRECT(LU_SENS),2)))*7.481/60","v":53.214476107800003},"gpm",0.49272663062777783,7400,2013,14800,0.8,{"$f":"IF(B186<1,M186,M186*J186^N186)","v":8401.3009795003218},3.9594594594594597,33264.610635048572,34343.526262908432,8673.7916158881362,null,null,"PUMP","CENTRIFUGAL",35,250,"316SS",108,225,null,null,null,"P-450",null,7400,29300]
["P-792",1,1,"Diesel product pump","VOLFLMX.456",null,108,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E187)),VLOOKUP(E187,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E187)),ABS(VLOOKUP(E187,INDIRECT(LU_HEAT),2)),VLOOKUP(E187,INDIRECT(LU_SENS),2)))*7.481/60","v":70.11613694541667},"gpm",0.64922349023533954,7400,2013,14800,0.8,{"$f":"IF(B187<1,M187,M187*J187^N187)","v":10475.556304839445},3.9594594594594597,41477.540504296725,42822.83707626757,10815.324039739933,null,null,"PUMP","CENTRIFUGAL",35,250,"316SS",108,225,null,null,null,"P-450",null,7400,29300]
["S-701",1,1,"Instrument air dryer","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",0.77777918712374394,8349,2002,16698,0.6,{"$f":"IF(E188=\"\",M188,M188*J188^N188)","v":14360.78721368506},2.4700000000000002,35471.144417802105,52516.302541725716,21261.660948067085,null,null,"DRYER","PACKAGE UNIT",null,null,"CS","400 SCFM","Dewpt -40F",null,null,null,"Richardson (51400)"]
["T-701",1,null,"Plant air receiver","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",0.77777918712374394,21005,2007,21005,0.65,17839.360927278332,5.4415615329683407,97073.980194616204,108215.13170914869,19886.779016191322,null,null,"TANK","VERTICAL-VESSEL",200,null,"CS","1000 gal",null,null,null,null,"51400 Icarus 2006.5"]
["T-702",1,null,"Firewater storage tank","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",0.77777918712374394,229900,2007,229900,0.65,195252.0389041318,1.4619399739016965,285446.76065975946,318207.39954020013,217661.05669232967,null,null,"TANK","FLAT-BTM-STORAGE",0.5,null,"CS","600,000 gal","flat roof",null,null,null,"51400 Icarus 2006.5"]
["T-703",1,null,"Purchased diesel storage tank","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",0.77777918712374394,104674,2007,104674,0.65,88898.703437368822,1.3460840323289451,119665.12519178848,133399.05562396368,99101.580896967891,null,null,"TANK","FLAT-BTM-STORAGE",0.5,null,"CS","12,000 gal","floating roof",null,null,null,"51400 Icarus 2006.5"]
["T-704",1,null,"Ammonia storage tank","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",0.77777918712374394,15704,2007,15704,0.65,13337.268459984714,5.3871625063678046,71850.032584991524,80096.239217795097,14867.982750310332,null,null,"TANK","HORIZ-STORAGE",350,null,"CS","560 gal",null,null,null,null,"51400 Icarus 2006.5"]
["T-705",1,null,"Caustic storage tank","STRM.A100.101",null,262454,204131.481,"LB/HR           ",{"$f":"IF(E193<>\"\",H193/G193,\"\")","v":0.77778003383450056},16005,2007,16005,0.65,13592.914719175064,3.0115588878475474,40935.863134285413,45634.059835841203,15152.969453789181,null,null,"TANK","FLAT-BTM-STORAGE",0.5,null,"CS","5,400 gal","flat roof",null,null,null,"51400 Icarus 2006.5"]
["T-708",1,null,"BFW chemical storage tank","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H194/G194,0)","v":0.77777918712374394},22004,2007,22004,0.65,18687.802801420254,6.6987820396291582,125185.51776628547,139553.02199412524,20832.596309082306,null,null,"TANK","HORIZ-STORAGE",10,null,"SS316","400 gal",null,null,null,null,"51400 Icarus 2006.5"]
["T-790",1,1,"Gasoline product storage tanks","VOLFLMX.453",null,50,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E195)),VLOOKUP(E195,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E195)),ABS(VLOOKUP(E195,INDIRECT(LU_HEAT),2)),VLOOKUP(E195,INDIRECT(LU_SENS),2)))*7.481/60","v":53.214476107800003},"gpm",{"$f":"IFERROR(H195/G195,0)","v":1.064289522156},442700,2013,885400,0.7,{"$f":"IF(E201=\"\",M195,M195*J195^N195)","v":885400},1.7544612604472556,1553400,1603783.5007932314,914117.36294729437,null,null,"VESSEL","STORAGE",15,250,"CS","47' Ø","40' H","500,000 gal",null,null,"ACCE V8.4",null,442700,776700]
["T-792",1,1,"Diesel product storage tank","VOLFLMX.456",null,50,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E196)),VLOOKUP(E196,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E196)),ABS(VLOOKUP(E196,INDIRECT(LU_HEAT),2)),VLOOKUP(E196,INDIRECT(LU_SENS),2)))*7.481/60","v":70.11613694541667},"gpm",{"$f":"IFERROR(H196/G196,0)","v":1.4023227389083335},442700,2013,885400,0.7,{"$f":"IF(E202=\"\",M196,M196*J196^N196)","v":885400},1.7544612604472556,1553400,1603783.5007932314,914117.36294729437,null,null,"VESSEL","STORAGE",15,250,"CS","47' Ø","40' H","500,000 gal",null,null,"T-790",null,442700,776700]
["Area A700:  Cooling Water & Other Utilities ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M172:M196)","v":4681665},null,{"$f":"SUM(O172:O196)","v":4360642.0559141766},{"$f":"Q197/O197","v":1.9944056052203578},{"$f":"SUM(Q172:Q196)","v":8696888.9586748593},{"$f":"SUM(R172:R196)","v":9286179.508436406},{"$f":"SUM(S172:S196)","v":4636620.4950202489}]
["H-840",1,null,"RTO Feed/Effluent exchanger","",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"MISC","MISC",null,null,null,"Included with RTO",null,null,null,null,null,null,null,null,"heat"]
["K-831",1,null,"RTO blower","A800.A830.W-K831",null,900,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E199)),VLOOKUP(E199,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E199)),ABS(VLOOKUP(E199,INDIRECT(LU_HEAT),2)),VLOOKUP(E199,INDIRECT(LU_SENS),2)))","v":1048.0216600000001},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E199)),VLOOKUP(E199,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E199)),VLOOKUP(E199,INDIRECT(LU_HEAT),3),VLOOKUP(E199,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H199/G199,0)","v":1.1644685111111113},360420,2009,{"$f":"K199*(B199+C199)","v":360420},0.6,{"$f":"IF(E199=\"\",M199,M199*J199^N199)","v":394898.54336141172},1.6,{"$f":"O199*P199","v":631837.66937825875},{"$f":"Q199*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L199,INDIRECT(IX_CAP),4,FALSE)","v":709077.07023346657},{"$f":"O199*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L199,INDIRECT(IX_CAP),4,FALSE)","v":443173.16889591661},null,null,"FAN","CENTRIFUGAL",null,null,null,null,null,null,null,null,null,null,null,null,"rto"]
["M-805",1,null,"Clarifier","",null,220,220,null,{"$f":"IF(E200<>\"\",H200/G200,\"\")","v":""},96221,2007,96221,0.65,{"$f":"IF(E200=\"\",M200,M200*J200^N200)","v":96221},2.4142338990449068,{"$f":"O200*P200","v":232299.99999999997},258961.00114198707,107264.25523410736,null,null,"SEPARATOR","CLARIFIER",null,null,null,"1.4 Ft / Hr Rise Rate; 40' Diameter x 12' Height",null,null,null,null,"51400 M-705",null,null,null,"ro"]
["M-806",1,null,"Belt press","",null,1,1,null,{"$f":"IF(E201<>\"\",H201/G201,\"\")","v":""},135000,2010,135000,0.65,{"$f":"IF(E201=\"\",M201,M201*J201^N201)","v":135000},2.4700000000000002,{"$f":"O201*P201","v":333450},354578.18627450988,143553.92156862747,null,null,"MISC","MISC",null,null,null,null,null,null,null,null,"51400 M-706",null,null,null,"ro"]
["M-807",1,null,"Sand filter","",null,265,265,null,{"$f":"IF(E202<>\"\",H202/G202,\"\")","v":""},120400,2010,120400,0.65,{"$f":"IF(E202=\"\",M202,M202*J202^N202)","v":120400},2.4700000000000002,{"$f":"O202*P202","v":297388},316231.2120551925,128028.83079157591,null,null,"MISC","MISC",null,null,null,null,null,null,null,null,"51400 M-707",null,null,null,"ro"]
["M-833",1,null,"Aqueous regenerative thermal oxidizer","MOLEFLMX.A800.A830.836",null,18500,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E203)),VLOOKUP(E203,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E203)),ABS(VLOOKUP(E203,INDIRECT(LU_HEAT),2)),VLOOKUP(E203,INDIRECT(LU_SENS),2)))*379.3/60","v":18081.248321366667},"SCFM",{"$f":"IFERROR(H203/G203,0)","v":0.97736477412792799},1850000,2002,1850000,0.6,{"$f":"IF(E203=\"\",M203,M203*J203^N203)","v":1824759.9387696048},2.4,4379423.8530470515,6483894.2131690038,2701622.5888204183,null,null,"MISC","MISC",null,null,"Refractory",100,null,null,null,null,"EPA Guideline",null,null,null,"rto"]
["M-861",1,null,"Reverse osmosis unit","from operating summary",null,197000,70809.934500000003,"lb/h",{"$f":"IFERROR(H204/G204,0)","v":0.35944129187817259},350000,2012,350000,0.7,{"$f":"IF(H204=\"\",M204,M204*J204^N204)","v":171004.53223056396},1.1499999999999999,{"$f":"O204*P204","v":196655.21206514855},197025.24410974598,171326.2992258661,null,null,"MISC","MISC",null,null,null,"15 gal/ft2/day",null,null,null,null,"HGI 9/21/14",null,null,null,"ro"]
["P-801",1,1,"Clarifier overflow pump","VOLFLMX.A800.880",null,50,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E205)),VLOOKUP(E205,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E205)),ABS(VLOOKUP(E205,INDIRECT(LU_HEAT),2)),VLOOKUP(E205,INDIRECT(LU_SENS),2)))*7.481/60","v":50.5891231437},"gpm",{"$f":"IFERROR(H205/G205,0)","v":1.011782462874},{"$f":"AH205","v":4500},2013,9000,0.8,{"$f":"IF(E205=\"\",M205,M205*J205^N205)","v":9084.7342457188079},{"$f":"AI205/AH205","v":4.3777777777777782},{"$f":"O205*P205","v":39770.947697924566},41060.892061826933,9379.3915877269628,null,null,"PUMP","CENTRIFUGAL",35,250,"CS","50 gpm","40' head",null,null,null,"ACCE V8.4",null,4500,19700,"ro"]
["P-809",1,1,"Slurry pump","",null,1,1,null,"",3242,2007,6484,0.8,6484,3.1,20100.400000000001,22407.316863342217,7228.1667301103926,null,null,"PUMP","CENTRIFUGAL",45,null,"CS","2 gpm","10' head",null,null,null,"51400 Icarus 2006.5",null,null,null,"ro"]
["P-810",1,1,"Boiler charge pump","VOLFLMX.A800.A810.810",null,200,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E207)),VLOOKUP(E207,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E207)),ABS(VLOOKUP(E207,INDIRECT(LU_HEAT),2)),VLOOKUP(E207,INDIRECT(LU_SENS),2)))*7.481/60","v":181.92795780166668},"gpm",{"$f":"IFERROR(H207/G207,0)","v":0.90963978900833342},{"$f":"AH207","v":6500},2013,13000,0.8,12051.439124080303,{"$f":"AI207/AH207","v":4.1384615384615389},49874.417298116954,51492.061010941485,12442.319575134557,null,null,"PUMP","CENTRIFUGAL",170,250,"CS","200 gpm","160' head",null,null,null,"ACCE V8.4",null,6500,26900,"blr"]
["P-812",1,1,"Condensate Pump","VOLFLMX.A800.A810.A812.814A",null,140,126.29904230833333,"gpm",0.90213601648809516,5100,2013,10200,0.8,9393.2912674854051,4.5882352941176467,43098.630521403618,44496.50607506805,9697.9564522584205,null,null,"PUMP","CENTRIFUGAL",155,400,"CS","140 gpm","20' head",null,null,null,"ACCE V8.4",null,5100,23400,"blr"]
["P-814",1,1,"Boiler charge pump","VOLFLMX.A800.A810.822A",null,145,131.16757860849998,"gpm",0.90460399040344819,5100,2013,10200,0.8,9413.8434346298327,4.5882352941176467,43192.928700066288,44593.862752738991,9719.1752153405487,null,null,"PUMP","CENTRIFUGAL",160,400,"CS","145 gpm","5' head",null,null,null,"ACCE V8.4",null,5100,23400,"blr"]
["P-815",1,1,"Boiler makeup pump","VOLFLMX.A800.815",null,5,4.1836697768433329,"gpm",0.83673395536866657,14700,2013,29400,0.8,25492.782761229402,1.8435374149659864,46996.898831926315,48521.212137950373,26319.624296231385,null,null,"PUMP","CENTRIFUGAL",170,70,"CS","5 gpm","400' head",null,null,null,"ACCE V8.4",null,14700,27100,"blr"]
["P-822",1,1,"Concentrated waste water pump","VOLFLMX.A800.A810.A822.824A",null,7,6.5441731099049996,"gpm",0.93488187284357138,4900,2013,9800,0.8,9286.0596030793968,4.3061224489795915,39986.909719382704,41283.858668504239,9587.2467997948224,null,null,"PUMP","CENTRIFUGAL",150,400,"304SS","7 gpm","20' head",null,null,null,"ACCE V8.4",null,4900,21100,"blr"]
["P-860",1,1,"RO Feed pump","VOLFLMX.A800.A860.860",null,185,169.97216523399999,"gpm",0.91876846072432428,6400,2013,12800,0.8,11961.202209315567,3.84375,45975.870992056705,47467.06793592035,12349.155885767897,null,null,"PUMP","CENTRIFUGAL",85,250,"CS","185 gpm","170' head",null,null,null,"ACCE V8.4",null,6400,24600,"ro"]
["P-866",1,1,"Clean water pump","VOLFLMX.A800.866",null,140,127.49404602683333,"gpm",0.91067175733452377,5200,2013,10400,0.8,{"$f":"IF(E221=\"\",M213,M213*J213^N213)","v":9649.9004631996377},4.3461538461538458,41939.952013136884,43300.246596323421,9962.8885973841516,null,null,"PUMP","CENTRIFUGAL",40,250,"CS","140 gpm","50' head",null,null,null,"ACCE V8.4",null,5200,22600,"ro"]
["T-801",1,null,"Clarifier overflow tank","",null,1,1,null,1,85800,2013,85800,0.65,{"$f":"IF(E214=\"\",M214,M214*J214^N214)","v":85800},2.2727272727272729,195000.00000000003,201324.69592808044,88582.866208355394,null,null,"VESSEL","STORAGE",15,250,"CS","17' Ø","32' H","50,000 gal",null,null,"ACCE V8.4",null,85800,195000,"ro"]
["T-809",1,null,"Slurry tank","",null,1,1,null,1,85800,2013,85800,0.65,{"$f":"IF(E215=\"\",M215,M215*J215^N215)","v":85800},2.2727272727272729,195000.00000000003,201324.69592808044,88582.866208355394,null,null,"VESSEL","STORAGE",15,250,"CS","17' Ø","32' H","50,000 gal",null,null,"T-801",null,85800,195000,"ro"]
["T-810",1,null,"Boiler Feed Tank","VOLFLMX.A800.A810.810",null,200,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E216)),VLOOKUP(E216,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E216)),ABS(VLOOKUP(E216,INDIRECT(LU_HEAT),2)),VLOOKUP(E216,INDIRECT(LU_SENS),2)))*7.481/60","v":181.92795780166668},"gpm",{"$f":"IFERROR(H216/G216,0)","v":0.90963978900833342},24600,2013,24600,0.7,{"$f":"IF(E216=\"\",M216,M216*J216^N216)","v":23022.035605453933},4.4918699186991873,103411.98920336015,106766.08862402265,23768.740091863863,null,null,"VESSEL","VERTICAL PRESSURE",110,250,"CS","5' Ø","15' T-T",null,null,null,"ACCE V8.4",null,24600,110500,"blr"]
["T-812",1,null,"Steam drum","VOLFLMX.a800.a810.813",null,100800,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E217)),VLOOKUP(E217,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E217)),ABS(VLOOKUP(E217,INDIRECT(LU_HEAT),2)),VLOOKUP(E217,INDIRECT(LU_SENS),2)))","v":100771.837},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E217)),VLOOKUP(E217,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E217)),VLOOKUP(E217,INDIRECT(LU_HEAT),3),VLOOKUP(E217,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},0.99972060515873018,24400,2013,24400,0.7,{"$f":"IF(B217<1,M217,M217*J217^N217)","v":24395.227736093388},4.4631147540983607,{"$f":"O217*P217","v":108878.70083854794},112410.10943264153,25186.470800334744,null,null,"VESSEL","VERTICAL PRESSURE",160,410,"CS",4.5,13.5,null,null,null,"ACCE V8.4",null,24400,108900,"blr"]
["T-814",1,null,"Boiler feed tank","VOLFLMX.A800.A810.822A",null,145,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E218)),VLOOKUP(E218,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E218)),ABS(VLOOKUP(E218,INDIRECT(LU_HEAT),2)),VLOOKUP(E218,INDIRECT(LU_SENS),2)))*7.481/60","v":131.16757860849998},"gpm",0.90460399040344819,24400,2013,24400,0.7,{"$f":"IF(E218=\"\",M218,M218*J218^N218)","v":22746.300682223969},4.4631147540983607,{"$f":"O218*P218","v":101519.35017599141},104812.06310255275,23484.061888909891,null,null,"VESSEL","VERTICAL PRESSURE",160,400,"CS","4.5' Ø","14' T-T",null,null,null,"ACCE V8.4",null,24400,108900,"blr"]
["T-822",1,null,"Steam drum","VOLFLMX.a800.a810.823",null,156000,155386.00599999999,"CUFT/HR         ",0.996064141025641,19400,2013,19400,0.7,{"$f":"IF(B219<1,M219,M219*J219^N219)","v":19346.519426049366},5.2268041237113403,{"$f":"O219*P219","v":101120.46751553638},104400.24294702921,19974.010978031227,null,null,"VESSEL","VERTICAL PRESSURE",160,410,"CS",4,12,null,null,null,"ACCE V8.4",null,19400,101400,"blr"]
["T-860",1,null,"RO Feed tank","VOLFLMX.A800.A860.860",null,185,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E220)),VLOOKUP(E220,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E220)),ABS(VLOOKUP(E220,INDIRECT(LU_HEAT),2)),VLOOKUP(E220,INDIRECT(LU_SENS),2)))*7.481/60","v":169.97216523399999},"gpm",0.91876846072432428,76000,2013,76000,0.7,{"$f":"IF(E220=\"\",M220,M220*J220^N220)","v":71623.880546192348},2.236842105263158,{"$f":"O220*P220","v":160211.31174806182},165407.65959957664,73946.953703340143,null,null,"VESSEL","STORAGE",15,250,"CS","21.5' Ø","9.5' H",null,null,null,"ACCE V8.4",null,76000,170000,"ro"]
["T-866",1,null,"Clean water tank","VOLFLMX.A800.866",null,140,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E221)),VLOOKUP(E221,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E221)),ABS(VLOOKUP(E221,INDIRECT(LU_HEAT),2)),VLOOKUP(E221,INDIRECT(LU_SENS),2)))*7.481/60","v":127.49404602683333},"gpm",0.91067175733452377,194200,2013,194200,0.7,{"$f":"IF(E229=\"\",M221,M221*J221^N221)","v":194200},2.2348094747682801,434000,448076.50273224054,200498.74845760624,null,null,"VESSEL","STORAGE",15,250,"CS","42' Ø","19' H",null,null,null,"ACCE V8.4",null,194200,434000,"ro"]
["A800",1,null,"Pinch exchanger CAPEX",null,null,null,null,null,null,null,2008,{"$f":"O222","v":1070377},null,1070377,2.6353665999999998,{"$f":"O222*P222","v":2820835.7952081999},2871330.422755375,1089537.3807785891,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A800: Water Management ↑",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M198:M222)","v":4628302},null,{"$f":"SUM(O198:O222)","v":4442412.2314663315},{"$f":"IFERROR(Q223/O223,0)","v":2.4000405071446771},{"$f":"SUM(Q198:Q222)","v":10661969.304954171},{"$f":"SUM(R198:R222)","v":13020242.43213612},{"$f":"SUM(S198:S222)","v":5435217.0887916479}]
["Plant Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23+M55+M77+M151+M105+M171+M197+M38+M121+M136+M223+M88","v":153749762.48723701},null,{"$f":"O23+O55+O77+O151+O105+O171+O197+O38+O121+O136+O223+O88","v":134527607.4961839},{"$f":"Q224/O224","v":2.2686526654730206},{"$f":"Q23+Q55+Q77+Q151+Q105+Q171+Q197+Q38+Q121+Q136+Q223+Q88","v":305196415.32592589},{"$f":"R23+R55+R77+R151+R105+R171+R197+R38+R121+R136+R223+R88","v":318127314.61141366},{"$f":"S23+S55+S77+S151+S105+S171+S197+S38+S121+S136+S223+S88","v":141161388.54627213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES","ACCE","Aspen Capital Cost Estimator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HGI","Harris Group"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51400,"2011 NREL mixed alcohols report"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23053,"2013 PNNL Pyrolysis report"]

{"sheet":"OPEX","index":6,"n_rows":57,"n_cols":18,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"© 2016-2019 Alliance for Sustainable Energy, LLC",null,null,null,"This program is free software: you can redistribute it and/or modify it under the terms of the GNU General Public License as published by the Free Software Foundation, either version 3 of the License, or (at your option) any later version."]
[null,null,null,null,null,null,null,"This program is distributed in the hope that it will be useful, but WITHOUT ANY WARRANTY; without even the implied warranty of MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the GNU General Public License for more details. You should have received a copy of the GNU General Public License along with this program.  If not, see <https://www.gnu.org/licenses/>."]
[null,"Operating Cost Summary",null,null,null,null,null,null,null,null,null,"Ex Situ"]
[]
[null,"Raw Material","Stream Number","Scaling Flow",null,"Quoted Price",null,"Year of \nPrice Quote",{"$f":"COSTYEAR &\" Cost\"","v":"2011 Cost"},{"$f":"COSTYEAR &\" Cost\n($/h)\"","v":"2011 Cost\n($/h)"},{"$f":"COSTYEAR&\" Cost (MM$/yr)\"","v":"2011 Cost (MM$/yr)"},{"$f":"COSTYEAR&\" Cost (¢/GGE)\"","v":"2011 Cost (¢/GGE)"},"Area"]
[null,"Variable Operating Costs",null,null,null,null,null,null,null,null,null,null,null,null,"Cost on a dry basis",80,"/dry us ton"]
[null,"Feedstock, Catalyst & Chemicals",null,null,null,null,null,null,null,null,null,null,null,null,"% feed moisture",{"$f":"VLOOKUP(\"CMIX.WATER.A100.100\",INDIRECT(LU_SENS),2,FALSE)/(D8*2000)","v":9.9999999999999992E-2}]
[null,"Feedstock - Wood Chips","STRM.A100.100",{"$f":"VLOOKUP(C8,INDIRECT(LU_SENS),2,FALSE)/2000","v":102.0657405},"US ton/h",72,"/US ton",2011,{"$f":"F8*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H8,INDIRECT(IX_CHEM),4,FALSE)","v":72},{"$f":"D8*I8","v":7348.7333159999998},{"$f":"($J8*OPHOURS/1000000)","v":57.937413463344001},{"$f":"(K8*100)/ANNUALGGE","v":102.62755789134269},100,null,"Cost on wet basis",{"$f":"P6*(1-P7)","v":72},"/bulk us ton"]
[null,"Sand Makeup","STRM.A200.A211.217P",{"$f":"VLOOKUP(C9,INDIRECT(LU_SENS),2,FALSE)","v":157.37482700000001},"lb/h",0.20730158730158729,"/lb",2011,0.20730158730158729,{"$f":"D9*I9","v":32.6240514384127},0.2572080215404457,0.45560596414026144,200,null,null,{"$f":"D8*(1-P7)*OPHOURS","v":724217.66829180007},"Dry Tons/yr"]
[null,"VPU Zeolite Catalyst","STRM.A200.A261.277",{"$f":"VLOOKUP(C10,INDIRECT(LU_SENS),2,FALSE)+128","v":229.05695900000001},"lb/h",9.75,"/lb",2011,9.75,{"$f":"D10*I10","v":2233.3053502500002},17.607379381371004,31.188868103677866,200,null,"Operating Hours",7884,"hrs/year"]
[null,"CFP Zeolite Catalyst","STRM.A200.A201.217",{"$f":"VLOOKUP(C11,INDIRECT(LU_SENS),2,FALSE)","v":0},"lb/h",9.75,"/lb",2011,9.75,0,0,0,200]
[null,"Natural Gas to SMR","STRM.502",103.55,"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,12.36659999644843,9.7498274371999413E-2,0.17270377117799732,500,null,null,"Plant Electricity Demand"]
[null,"50 wt% Caustic","CMIX.SO2.A100.112",{"$f":"VLOOKUP(C13,INDIRECT(LU_SENS),2,FALSE)/64*2*40/0.5*1.1","v":294.47051974999999},"lb/h",7.4999999999999997E-2,"/lb",2010,8.0905006418485234E-2,23.824139290428434,0.18782951416573779,0.33271220074301255,200]
[null,"Boiler Chemicals","STRM.A600.600",6477.0074199999999,"lb/h blowdn",75,"/MM lb",2014,70.235884101040128,{"$f":"D14*I14/1000000","v":0.45491834247269691},3.5865762120547424E-3,6.3530892359777063E-3,600,null,"A900.WPLANT",{"$f":"VLOOKUP(O14,INDIRECT(LU_WORK),2,FALSE)","v":55080.955499999996},"HP"]
[null,"Cooling Tower Chemicals","A700.QCTOTAL",{"$f":"VLOOKUP(C15,INDIRECT(LU_HEAT),2,FALSE)/1000000*83.3","v":4760.6064620799998},"ton cool",33.840000000000003,"/ton cool/yr",2014,31.690430906389302,{"$f":"K15*1000000/OPHOURS","v":19.13567607293971},{"$f":"D15*I15/1000000","v":0.15086567015905666},0.2672362187494029,700,"Based on 0.5 LbMol / Hr SO2 in total flue gas. "]
[null,"Regeneration Gas: FP","STRM.A200.A211.CHAR-COM.220p",{"$f":"VLOOKUP(C16,INDIRECT(LU_SENS),2,FALSE)","v":1.6042759999999999E-5},"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,{"$f":"D16*I16/100/2000","v":9.5796424799141964E-12},{"$f":"($J16*OPHOURS/1000000)","v":7.5525901311643521E-14},1.337829624386059E-13,200,"NaOH (lb/hr) = 0.5 * 2 * (22.99+15.99+1.0079)"]
[null,"Regeneration Gas: CFP","STRM.A200.A201.CHAR-COM.220",{"$f":"VLOOKUP(C17,INDIRECT(LU_SENS),2,FALSE)","v":0},"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,{"$f":"D17*I17/100/2000","v":0},{"$f":"($J17*OPHOURS/1000000)","v":0},0,200]
[null,"Regeneration Gas: VPU","STRM.A200.A261.CATREGEN.280",{"$f":"VLOOKUP(C18,INDIRECT(LU_SENS),2,FALSE)","v":1.6042759999999999E-5},"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,{"$f":"D18*I18/100/2000","v":9.5796424799141964E-12},{"$f":"($J18*OPHOURS/1000000)","v":7.5525901311643521E-14},1.337829624386059E-13,200]
[null,"Net Water Makeup","",41495.156909589998,"lb/h",19.958269073754877,"lb/h",2001,31.764391625590935,{"$f":"D19*I19/100/2000","v":6.590342073207812},{"$f":"($J19*OPHOURS/1000000)","v":5.1958256905170391E-2},9.2036366480915052E-2,700]
[null,"Diesel Fuel","Assumed rate of 10 gal / hr",{"$f":"10*8.34*0.85","v":70.89},"lb/h",0.4029432442886578,"/lb",2011,0.4029432442886578,{"$f":"D20*I20","v":28.564646587622953},{"$f":"($J20*OPHOURS/1000000)","v":0.22520367369681937},0.39891499599453134,100]
[null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J8:J20)","v":9705.5990400515529},{"$f":"SUM(K8:K20)","v":76.518942831766424},{"$f":"SUM(L8:L20)","v":135.54198860154293}]
[null,"Waste Streams",null,null,null,null,null,null,null,null,null,{"$f":"(K22*100)/ANNUALGGE","v":0},null,"Assumed 10 gal/hr consumption rate and specific gravity of 0.85."]
[null,"FP Purge","STRM.A200.A211.CHAR-COM.235P",{"$f":"VLOOKUP(C23,INDIRECT(LU_SENS),2,FALSE)","v":2037.56998},"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F23*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H23,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},{"$f":"D23*I23","v":56.408832124284245},{"$f":"($J23*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":0.444727232467857},0.78776850859640202,200]
[null,"CFP Purge","STRM.A200.A201.CHAR-COM.235",0,"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F24*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H24,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},{"$f":"D24*I24","v":0},{"$f":"($J24*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":0},0,200]
[null,"VPU Purge","STRM.A200.A261.CATREGEN.295",{"$f":"VLOOKUP(C25,INDIRECT(LU_SENS),2,FALSE)+159","v":261.26340399999998},"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F25*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H25,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},7.2329115765903911,{"$f":"($J25*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":5.7024274869838645E-2},0.1010100679437274,200]
[null,"Quench Filter Solids","STRM.A300.335",{"$f":"VLOOKUP(C26,INDIRECT(LU_SENS),2,FALSE)","v":35.6578011},"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F26*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H26,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},0.98716359973610235,{"$f":"($J26*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":7.7827978203194306E-3},1.3786075113049193E-2,300]
[null,"WWT Cost",null,20707.933831000002,"lb/h",2.64E-3,"/lb",2011,{"$f":"F27*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H27,INDIRECT(IX_CHEM),4,FALSE)","v":2.64E-3},54.668945313840005,{"$f":"($J27*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":0.43100996485431459},0.76347039806700234,800]
[null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J23:J27)","v":119.29785261445073},{"$f":"SUM(K23:K27)","v":0.94054427001232965},{"$f":"SUM(L23:L27)","v":1.6660350497201808}]
[null,"Coproduct Credits"]
[null,"Electricity","WNET",{"$f":"ABS(VLOOKUP(C30,INDIRECT(LU_WORK),2,FALSE)*0.7457)","v":3186.6193473400003},"kW",5.8519644803278696,"/kWh",2011,{"$f":"F30*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H30,INDIRECT(IX_CHEM),4,FALSE)","v":5.8519644803278696},{"$f":"-D30*F30/100","v":-186.4798323295926},{"$f":"($J30*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP($H$30,INDIRECT(IX_CHEM),4,FALSE)","v":-1.4702069980865082},{"$f":"(K30*100)/ANNUALGGE","v":-2.6042542251880438}]
[null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J30)","v":-186.4798323295926},{"$f":"SUM(K30)","v":-1.4702069980865082},{"$f":"SUM(L30)","v":-2.6042542251880438}]
[]
[null,"Total Variable Operating Costs",null,null,null,null,null,null,null,{"$f":"J28+J21+J31","v":9638.4170603364109},{"$f":"K28+K21+K31","v":75.989280103692238},{"$f":"L28+L21+L31","v":134.60376942607508},null,null,null,"Diesel","Gasoline","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production (lb/hr)",{"$f":"VLOOKUP(\"strm.a400.456\",INDIRECT(LU_SENS),2,FALSE)","v":24923.489399999999},{"$f":"VLOOKUP(\"strm.a400.453\",INDIRECT(LU_SENS),2,FALSE)","v":20231.659500000002}]
[null,"Fixed Operating Costs",null,null,null,null,null,null,null,null,null,null,null,null,"Production (MMlb/yr)",{"$f":"P34*OPHOURS/1000000","v":196.4967904296},{"$f":"Q34*OPHOURS/1000000","v":159.50640349800003}]
[null,null,null,"2007 Salary","# Positions","2011 Cost",null,"2011 Hourly Wage",null,null,null,null,null,null,"LHV (Btu/gal)",{"$f":"VLOOKUP(\"A400.A450.HV-DIESL.QNET\",INDIRECT(LU_HEAT),2,FALSE)/P34*6.982","v":128702.8662436007},{"$f":"VLOOKUP(\"A400.A450.HV-GASOL.QNET\",INDIRECT(LU_HEAT),2,FALSE)/Q34*6.215","v":114227.59665167356}]
[null,"Plant Manager",null,147000,1,{"$f":"E37*D37/VLOOKUP(2007,INDIRECT(IX_LABOR),4,FALSE)*VLOOKUP(2011,INDIRECT(IX_LABOR),4,FALSE)","v":161361.63682864452},null,{"$f":"D37/2080","v":70.67307692307692},null,null,null,null,null,null,"MMGGE/yr",{"$f":"P36/116090*(P35/6.982)","v":31.201036691050046},{"$f":"Q36/116090*(Q35/6.215)","v":25.253013910724441},{"$f":"Q37+P37","v":56.454050601774483}]
[null,"Plant Engineer",null,70000,1,76838.874680306908,null,{"$f":"D38/2080","v":33.653846153846153}]
[null,"Maintenance Supr",null,57000,1,62568.797953964196,null,27.403846153846153]
[null,"Lab Manager",null,56000,1,61471.099744245526,null,26.923076923076923]
[null,"Shift Supervisor",null,48000,5,263447.57033248083,null,23.076923076923077]
[null,"Lab Technician",null,40000,2,87815.856777493609,null,19.23076923076923]
[null,"Maintenance Tech",null,40000,16,702526.85421994887,null,19.23076923076923]
[null,"Shift Operators",null,48000,20,1053790.2813299233,null,23.076923076923077]
[null,"Yard Employees",null,28000,12,368826.59846547316,null,13.461538461538462]
[null,"Clerks & Secretaries",null,36000,3,118551.40664961637,null,17.307692307692307]
[null,"Total Salaries",null,null,{"$f":"SUM(E37:E46)","v":62},{"$f":"SUM(F37:F46)","v":2957198.9769820971},null,null,null,null,{"$f":"(F47/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_LABOR),4,FALSE)/VLOOKUP(2007,INDIRECT(IX_LABOR),4,FALSE)","v":3.2461120228151308},{"$f":"K47*100/ANNUALGGE","v":5.7500072859485805}]
[null,null,null,null,null,null,null,null,"Avg Salary (w/ Benefits)"]
[null,"Overhead and Benefits",null,"% of Labor & Supervison =",0.9,{"$f":"E49*K47*1000000","v":2921500.8205336179},null,{"$f":"H50/2080","v":45.585451283465531},"per Hour",null,{"$f":"F49/1000000","v":2.9215008205336179},{"$f":"(K49*100)/ANNUALGGE","v":5.1750065573537221}]
[null,"Maintenance",null,"% of FCI =",0.03,{"$f":"FCI*E50","v":16885376.629368491},null,{"$f":"(F49+F47)/E47","v":94817.738669608298},"per Year",null,{"$f":"F50/1000000","v":16.885376629368491},{"$f":"(K50*100)/ANNUALGGE","v":29.909947026613789}]
[null,"Insurance & Taxes",null,"% of FCI =",7.0000000000000001E-3,{"$f":"FCI*E51","v":3939921.2135193148},null,null,null,null,{"$f":"F51/1000000","v":3.9399212135193147},{"$f":"(K51*100)/ANNUALGGE","v":6.9789876395432175}]
[]
[null,"Total Fixed Operating Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K37:K51)","v":26.992910686236556},{"$f":"SUM(L37:L51)","v":47.813948509459308}]
[]
[null,"Total Operating Costs",null,null,null,null,null,null,null,null,{"$f":"K53+K33","v":102.98219078992879},{"$f":"L53+L33","v":182.41771793553437}]
[]
[null,"Annual Capital Charge",null,null,null,null,null,null,null,null,{"$f":"0.176*FCI/1000000","v":99.060876225628476},{"$f":"K57*100/ANNUALGGE","v":175.47168922280088}]