{"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\\InSitu-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:","InSitu-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:",{"$f":"G10&\" \"&G11&\" Case: \"&G12&\" model \"&IF(G14=\"\",G13,G14)","v":"Unspecified Template Worksheet Case: 2019 model National Renewable Energy Laboratory"},null,null,null,null,null,null,null,"© 2016-2019 Alliance for Sustainable Energy, LLC"]
[null,"Type","(Defaults to SI)",null,"Input:","Feedstock:","Unspecified"]
[null,"MASS-FLOW","lb/hr",null,null,"Report Type:","Template Worksheet",null,null,null,null,null,null,"    This program is free software: you can redistribute it and/or modify"]
[null,"ENTHALPY-FLO","Btu/hr",null,null,"Year modeled:",2019,null,null,null,null,null,null,"    it under the terms of the GNU General Public License as published by"]
[null,"MOLE-FLOW","lbmol/hr",null,null,"Case ID: Auto:",{"$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\\InSitu-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:","10:24:09",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",87.940108600000002,"Check Sensitivity Block"]
[null,"CMIX.WATER.A100.100","CEFFHT",94.685000299999999,"Check Sensitivity Block",null,"    This program is distributed in the hope that it will be useful,"]
[null,"CMIX.WATER.A100.123","CEFFHYP",91.415975500000002,"Check Sensitivity Block",null,"    but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,"CMIX.WATER.A100.124","CEFFORG",44.280639700000002,"Check Sensitivity Block",null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the"]
[null,"CMIX.WATER.A600.600","CLOSSAQU",2.09540777,"Check Sensitivity Block",null,"    GNU General Public License for more details."]
[null,"CMIX.WATER.a600.618","CMIX.SO2.A100.112",105.847033,"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",22401.894,"LB/HR           "]
[null,"CMIX.WATER.A700.710","CMIX.WATER.A600.600",7053.63112,"LB/HR           "]
[null,"CMIX.WATER.a700.713","CMIX.WATER.A600.618",7051.0446899999997,"LB/HR           "]
[null,"CMIX.WATER.A800.334","CMIX.WATER.A600.635",2.49579021,"LB/HR           "]
[null,"CMIX.WATER.A800.377","CMIX.WATER.A700.600",7053.63112,"LB/HR           "]
[null,"CMIX.WATER.A800.424","CMIX.WATER.A700.704",5187.4900100000004,"LB/HR           "]
[null,"CMIX.WATER.A800.474","CMIX.WATER.A700.710",52336.366000000002,"LB/HR           "]
[null,"CMIX.WATER.A800.576","CMIX.WATER.A700.713",10840.6052,"LB/HR           "]
[null,"CMIX.WATER.A800.813","CMIX.WATER.A800.334",74265.742800000007,"LB/HR           "]
[null,"CMIX.WATER.A800.815","CMIX.WATER.A800.377",19549.749400000001,"LB/HR           "]
[null,"CMIX.WATER.A800.823","CMIX.WATER.A800.424",4645.92148,"LB/HR           "]
[null,"CMIX.WATER.A800.825","CMIX.WATER.A800.474",79.618485699999994,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.A200.a201.202","CMIX.WATER.A800.576",13949.2345,"LB/HR           "]
[null,"CMIX_MOLE.Hydrogen.A200.a211.202p","CMIX.WATER.A800.813",29441.469099999998,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.A200.a261.264","CMIX.WATER.A800.815",1.8015279999999999E-4,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.a300.a310.321","CMIX.WATER.A800.823",40761.202799999999,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.a300.a360.a385.388","CMIX.WATER.A800.825",4063.07116,"LB/HR           "]
[null,"CMIX_MOLE.hydrogen.a300.a360.a385.390","CMIX_MOLE.HYDROGEN.A200.A201.202",10300.452600000001,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a410.422","CMIX_MOLE.HYDROGEN.A200.A211.202P",0,"Missing Stream"]
[null,"CMIX_MOLE.hydrogen.a400.a410.435","CMIX_MOLE.HYDROGEN.A200.A261.264",0,"Missing Stream"]
[null,"CMIX_MOLE.hydrogen.a400.a410.443","CMIX_MOLE.HYDROGEN.A300.A310.321",9107.06286,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a460.472","CMIX_MOLE.HYDROGEN.A300.A360.A385.388",2744.6939400000001,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a460.485","CMIX_MOLE.HYDROGEN.A300.A360.A385.390",2305.5429100000001,"LBMOL/HR        "]
[null,"CMIX_MOLE.hydrogen.a400.a460.493","CMIX_MOLE.HYDROGEN.A400.A410.422",4808.2692200000001,"LBMOL/HR        "]
[null,"moleflmx.a200.a201.202","CMIX_MOLE.HYDROGEN.A400.A410.435",1627.2858900000001,"LBMOL/HR        "]
[null,"moleflmx.a200.a211.202p","CMIX_MOLE.HYDROGEN.A400.A410.443",5525.0316300000004,"LBMOL/HR        "]
[null,"moleflmx.A200.a261.264","CMIX_MOLE.HYDROGEN.A400.A460.472",770.24312299999997,"LBMOL/HR        "]
[null,"moleflmx.a300.a310.321","CMIX_MOLE.HYDROGEN.A400.A460.485",440.05388900000003,"LBMOL/HR        "]
[null,"moleflmx.a300.a360.a385.388","CMIX_MOLE.HYDROGEN.A400.A460.493",1014.20658,"LBMOL/HR        "]
[null,"moleflmx.a300.a360.a385.390","D301AFT2",102.91911399999999,"Check Sensitivity Block"]
[null,"moleflmx.a400.a410.422","D301DFT",11.447286999999999,"Check Sensitivity Block"]
[null,"moleflmx.a400.a410.443","D302AFT2",128.579668,"Check Sensitivity Block"]
[null,"MOLEFLMX.A500.590","D302DFT",12.795012099999999,"Check Sensitivity Block"]
[null,"MOLEFLMX.A800.A830.836","DENAQPRD",0,"Check Sensitivity Block"]
[null,"PRES.A200.A201.208","DENLQPRD",0,"Check Sensitivity Block"]
[null,"pres.a200.a201.208","EFFHHV",54.117738699999997,"Check Sensitivity Block"]
[null,"PRES.A200.A201.CHAR-COM.226","EFFLHV",54.357661499999999,"Check Sensitivity Block"]
[null,"PRES.A200.A211.211p","EFHHVNG",54.0876983,"Check Sensitivity Block"]
[null,"pres.a200.a211.211p","EFHVNGEL",55.227579200000001,"Check Sensitivity Block"]
[null,"PRES.A200.A211.CHAR-COM.226p","EFLHVNG",54.328550300000003,"Check Sensitivity Block"]
[null,"pres.a200.a261.261","EFLVNGEL",55.552534899999998,"Check Sensitivity Block"]
[null,"PRES.A200.A261.268","ELECHV",-17973508.800000001,"Check Sensitivity Block"]
[null,"PRES.A200.A261.CATREGEN.286","FCEFNGFR",0,"Check Sensitivity Block"]
[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",40.398549199999998,"Check Sensitivity Block"]
[null,"pres.a400.A460.485","FUELCEFN",40.385815700000002,"Check Sensitivity Block"]
[null,"pres.a400.A460.490","HCRATORG",1.4688729300000001,"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",14529.862800000001,"LBMOL/HR        "]
[null,"STRM.A100.112","MOLEFLMX.A200.A211.202P",0,"Missing Stream"]
[null,"strm.A100.HV-100.basis","MOLEFLMX.A200.A261.264",0,"Missing Stream"]
[null,"STRM.A200.201","MOLEFLMX.A300.A310.321",14719.2675,"LBMOL/HR        "]
[null,"strm.a200.a201.201","MOLEFLMX.A300.A360.A385.388",4121.4589800000003,"LBMOL/HR        "]
[null,"strm.A200.a201.202","MOLEFLMX.A300.A360.A385.390",2328.83122,"LBMOL/HR        "]
[null,"strm.A200.a201.205","MOLEFLMX.A400.A410.422",5545.2810200000004,"LBMOL/HR        "]
[null,"STRM.A200.a201.210","MOLEFLMX.A400.A410.443",6138.9154399999998,"LBMOL/HR        "]
[null,"STRM.A200.A201.217","MOLEFLMX.A500.590",3289.2321999999999,"LBMOL/HR        "]
[null,"STRM.A200.A201.CHAR-COM.220","MOLEFLMX.A800.A830.836",6071.6526100000001,"LBMOL/HR        "]
[null,"STRM.A200.A201.CHAR-COM.235","PCTODIES",1.0622567700000001E-3,"Check Sensitivity Block"]
[null,"strm.a200.a211.201p","PCTOGASL",0.78158271700000004,"Check Sensitivity Block"]
[null,"strm.A200.a211.202p","PCTOPROD",0.553653913,"Check Sensitivity Block"]
[null,"strm.A200.a211.205p","PRES.A200.A201.208",121,"PSI             "]
[null,"STRM.A200.A211.217P","PRES.A200.A201.208",121,"PSI             "]
[null,"STRM.A200.A211.CHAR-COM.220p","PRES.A200.A201.CHAR-COM.226",116.922,"PSI             "]
[null,"STRM.A200.A211.CHAR-COM.235P","PRES.A200.A211.211P",0,"Missing Stream"]
[null,"STRM.A200.A261.264","PRES.A200.A211.211P",0,"Missing Stream"]
[null,"strm.A200.a261.265","PRES.A200.A211.CHAR-COM.226P",0,"Missing Stream"]
[null,"STRM.A200.a261.270","PRES.A200.A261.261",0,"Missing Stream"]
[null,"STRM.A200.A261.277","PRES.A200.A261.268",0,"Missing Stream"]
[null,"STRM.A200.A261.CATREGEN.280","PRES.A200.A261.CATREGEN.286",0,"Missing Stream"]
[null,"STRM.A200.A261.CATREGEN.295","PRES.A300.A310.312",113.92196300000001,"PSI             "]
[null,"STRM.A300.335","PRES.A300.A310.321",100.92196300000002,"PSI             "]
[null,"strm.a300.390","PRES.A300.A360.A365.372",87.921963399999996,"PSI             "]
[null,"strm.a300.a310.311","PRES.A400.A410.418",1815,"PSI             "]
[null,"strm.a300.a310.312","PRES.A400.A410.435",245.00000000000003,"PSI             "]
[null,"strm.a300.a310.318","PRES.A400.A410.440",1795,"PSI             "]
[null,"strm.a300.a310.321","PRES.A400.A410.442",1793,"PSI             "]
[null,"strm.a300.a310.322","PRES.A400.A410.443",1900,"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",247993768,"Check Sensitivity Block"]
[null,"STRM.a300.a360.a365.370","QA201CAT",258580315,"Check Sensitivity Block"]
[null,"strm.a300.a360.a365.813","QA211",0,"Check Sensitivity Block"]
[null,"strm.a300.a360.a385.377","QA211SND",0,"Check Sensitivity Block"]
[null,"strm.a300.a360.a385.388","QA251",0,"Check Sensitivity Block"]
[null,"STRM.a300.a360.a385.390","QA261",0,"Check Sensitivity Block"]
[null,"strm.a400.453","QA261CAT",0,"Check Sensitivity Block"]
[null,"strm.a400.456","QA310",68111568,"Check Sensitivity Block"]
[null,"STRM.a400.a410.410","QA360",20948190.399999999,"Check Sensitivity Block"]
[null,"strm.a400.a410.412","QA410",10200412,"Check Sensitivity Block"]
[null,"STRM.a400.a410.417","QA450",21198469.5,"Check Sensitivity Block"]
[null,"strm.a400.a410.422","QA460",3761763.4,"Check Sensitivity Block"]
[null,"strm.a400.a410.424","QA500",145942414,"Check Sensitivity Block"]
[null,"strm.a400.a410.428","QA600",275630976,"Check Sensitivity Block"]
[null,"strm.a400.a410.429","QA700",0,"Check Sensitivity Block"]
[null,"strm.a400.a410.430","QA800",53200032.100000001,"Check Sensitivity Block"]
[null,"strm.a400.a410.431","QPINCH",846987594,"Check Sensitivity Block"]
[null,"strm.a400.A410.435","QPNCBT",846987594,"Check Sensitivity Block"]
[null,"strm.a400.A410.442","STRM.502",39.954630299999998,"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",891004.84100000001,"LB/HR           "]
[null,"strm.a400.a450.453","STRM.A100.HV-100.BASIS",183718.33300000001,"LB/HR           "]
[null,"strm.a400.a450.454","STRM.A200.201",204131.481,"LB/HR           "]
[null,"STRM.a400.a450.455","STRM.A200.A201.201",204131.481,"LB/HR           "]
[null,"strm.a400.a450.456","STRM.A200.A201.202",157363.22399999999,"LB/HR           "]
[null,"strm.a400.a450.460","STRM.A200.A201.205",1384495.81,"LB/HR           "]
[null,"strm.a400.a450.479","STRM.A200.A201.210",4153.2205800000002,"LB/HR           "]
[null,"STRM.a400.a460.460","STRM.A200.A201.217",152.29859999999999,"LB/HR           "]
[null,"strm.a400.a460.462","STRM.A200.A201.CHAR-COM.220",1.6042759999999999E-5,"LB/HR           "]
[null,"STRM.a400.a460.467","STRM.A200.A201.CHAR-COM.235",2031.6530100000002,"LB/HR           "]
[null,"strm.a400.a460.472","STRM.A200.A211.201P",0,"Missing Stream"]
[null,"strm.a400.a460.474","STRM.A200.A211.202P",0,"Missing Stream"]
[null,"strm.a400.a460.478","STRM.A200.A211.205P",0,"Missing Stream"]
[null,"strm.a400.a460.479","STRM.A200.A211.217P",0,"Missing Stream"]
[null,"strm.a400.a460.481","STRM.A200.A211.CHAR-COM.220P",0,"Missing Stream"]
[null,"strm.a400.A460.485","STRM.A200.A211.CHAR-COM.235P",0,"Missing Stream"]
[null,"strm.a400.A460.492","STRM.A200.A261.264",0,"Missing Stream"]
[null,"strm.A500.590","STRM.A200.A261.265",0,"Missing Stream"]
[null,"STRM.a500.a560.a565.569","STRM.A200.A261.270",0,"Missing Stream"]
[null,"STRM.A600.600","STRM.A200.A261.277",0,"Missing Stream"]
[null,"STRM.A600.604","STRM.A200.A261.CATREGEN.280",0,"Missing Stream"]
[null,"STRM.A600.633","STRM.A200.A261.CATREGEN.295",0,"Missing Stream"]
[null,"STRM.A600.644","STRM.A300.335",42.539673999999998,"LB/HR           "]
[null,"STRM.A600.A600BF.627","STRM.A300.390",5486.3122999999996,"LB/HR           "]
[null,"STRM.A600.A600BF.629","STRM.A300.A310.311",328798.36,"LB/HR           "]
[null,"STRM.A600.A600WTR.618","STRM.A300.A310.312",397404.05900000001,"LB/HR           "]
[null,"STRM.A700.715","STRM.A300.A310.318",19167.511999999999,"LB/HR           "]
[null,"temp.a200.a201.208","STRM.A300.A310.321",199442.72099999999,"LB/HR           "]
[null,"temp.a200.a201.char-com.205","STRM.A300.A310.322",1174439.3899999999,"LB/HR           "]
[null,"temp.a200.a201.char-com.226","STRM.A300.A310.323",1097185.1399999999,"LB/HR           "]
[null,"temp.a200.a211.205p","STRM.A300.A310.327",976478.12399999995,"LB/HR           "]
[null,"temp.a200.a211.211p","STRM.A300.A310.333",87773.210999999996,"LB/HR           "]
[null,"temp.a200.a211.char-com.226p","STRM.A300.A310.334",77249.2503,"LB/HR           "]
[null,"temp.a200.a261.261","STRM.A300.A310.337",52064.926500000001,"LB/HR           "]
[null,"temp.a200.a261.265","STRM.A300.A310.343",48400.799700000003,"LB/HR           "]
[null,"temp.a200.a261.catregen.286","STRM.A300.A310.350",8315.7291600000008,"LB/HR           "]
[null,"temp.a300.a310.312","STRM.A300.A360.A365.370",77962.995999999999,"LB/HR           "]
[null,"temp.a300.a310.317","STRM.A300.A360.A365.813",29562.196400000001,"LB/HR           "]
[null,"temp.a300.a360.a365.370","STRM.A300.A360.A385.377",19642.974399999999,"LB/HR           "]
[null,"temp.a300.a360.a365.372","STRM.A300.A360.A385.388",58320.0219,"LB/HR           "]
[null,"VOLFLMX.453","STRM.A300.A360.A385.390",5486.3122999999996,"LB/HR           "]
[null,"VOLFLMX.456","STRM.A400.453",30956.6306,"LB/HR           "]
[null,"VOLFLMX.A200.A201.208","STRM.A400.456",12768.7556,"LB/HR           "]
[null,"VOLFLMX.A200.A201.CHAR-COM.226","STRM.A400.A410.410",52064.926500000001,"LB/HR           "]
[null,"VOLFLMX.A200.A211.211p","STRM.A400.A410.412",52064.926500000001,"LB/HR           "]
[null,"VOLFLMX.A200.A211.CHAR-COM.226p","STRM.A400.A410.417",78933.194499999998,"LB/HR           "]
[null,"VOLFLMX.A200.A251.253","STRM.A400.A410.422",28367.863799999999,"LB/HR           "]
[null,"VOLFLMX.A200.A261.268","STRM.A400.A410.424",4682.0584399999998,"LB/HR           "]
[null,"VOLFLMX.A200.A261.CATREGEN.286","STRM.A400.A410.428",799.481899,"LB/HR           "]
[null,"VOLFLMX.a300.a310.318","STRM.A400.A410.429",45083.7906,"LB/HR           "]
[null,"VOLFLMX.a300.a310.320","STRM.A400.A410.430",0,"LB/HR           "]
[null,"VOLFLMX.a300.a310.324","STRM.A400.A410.431",5371.9134199999999,"LB/HR           "]
[null,"VOLFLMX.a300.a310.329","STRM.A400.A410.435",3872.3194199999998,"LB/HR           "]
[null,"VOLFLMX.a300.a310.331","STRM.A400.A410.442",26868.268,"LB/HR           "]
[null,"VOLFLMX.a300.a310.332","STRM.A400.A450.429",45083.7906,"LB/HR           "]
[null,"VOLFLMX.a300.a360.a385.376","STRM.A400.A450.451",45083.7906,"LB/HR           "]
[null,"VOLFLMX.a300.a360.a385.377","STRM.A400.A450.452",588.863786,"LB/HR           "]
[null,"VOLFLMX.a300.a360.a385.387","STRM.A400.A450.453",30956.6306,"LB/HR           "]
[null,"VOLFLMX.a400.a410.412","STRM.A400.A450.454",21475.8482,"LB/HR           "]
[null,"VOLFLMX.a400.a410.422","STRM.A400.A450.455",21475.8482,"LB/HR           "]
[null,"VOLFLMX.a400.a410.428","STRM.A400.A450.456",12768.7556,"LB/HR           "]
[null,"VOLFLMX.a400.a460.462","STRM.A400.A450.460",8707.0925900000002,"LB/HR           "]
[null,"VOLFLMX.a400.a460.472","STRM.A400.A450.479",7937.4410200000002,"LB/HR           "]
[null,"VOLFLMX.a400.a460.478","STRM.A400.A460.460",8707.0925900000002,"LB/HR           "]
[null,"VOLFLMX.a500.a560.a575.576","STRM.A400.A460.462",8706.9556100000009,"LB/HR           "]
[null,"VOLFLMX.A800.815","STRM.A400.A460.467",13650.705099999999,"LB/HR           "]
[null,"VOLFLMX.A800.866","STRM.A400.A460.472",5227.3998799999999,"LB/HR           "]
[null,"VOLFLMX.A800.880","STRM.A400.A460.474",79.6228756,"LB/HR           "]
[null,"VOLFLMX.A800.A810.810","STRM.A400.A460.478",406.24132900000001,"LB/HR           "]
[null,"VOLFLMX.a800.a810.813","STRM.A400.A460.479",7937.4410200000002,"LB/HR           "]
[null,"VOLFLMX.A800.A810.822A","STRM.A400.A460.481",1330.7987000000001,"LB/HR           "]
[null,"VOLFLMX.a800.a810.823","STRM.A400.A460.485",1047.1603299999999,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A812.814A","STRM.A400.A460.492",4943.7494999999999,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A822.824A","STRM.A500.590",7748.8462300000001,"LB/HR           "]
[null,"VOLFLMX.A800.A860.860","STRM.A500.A560.A565.569",103296.27,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A812.814A","STRM.A600.600",7053.63112,"LB/HR           "]
[null,"VOLFLMX.A800.A810.A822.824A","STRM.A600.604",7053.63112,"LB/HR           "]
[null,"VOLFLMX.A800.A860.860","STRM.A600.633",352678.97,"LB/HR           "]
[null,null,"STRM.A600.644",352681.55699999997,"LB/HR           "]
[null,null,"STRM.A600.A600BF.627",352678.97,"LB/HR           "]
[null,null,"STRM.A600.A600BF.629",352678.97,"LB/HR           "]
[null,null,"STRM.A600.A600WTR.618",7051.0446899999997,"LB/HR           "]
[null,null,"STRM.A700.715",2593745,"LB/HR           "]
[null,null,"TEMP.A200.A201.208",500.00000000000023,"C               "]
[null,null,"TEMP.A200.A201.CHAR-COM.205",650.00000000000034,"C               "]
[null,null,"TEMP.A200.A201.CHAR-COM.226",650.00000000000034,"C               "]
[null,null,"TEMP.A200.A211.205P",0,"Missing Stream"]
[null,null,"TEMP.A200.A211.211P",0,"Missing Stream"]
[null,null,"TEMP.A200.A211.CHAR-COM.226P",0,"Missing Stream"]
[null,null,"TEMP.A200.A261.261",0,"Missing Stream"]
[null,null,"TEMP.A200.A261.265",0,"Missing Stream"]
[null,null,"TEMP.A200.A261.CATREGEN.286",0,"Missing Stream"]
[null,null,"TEMP.A300.A310.312",180.81141722222219,"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",350.41125055555563,"C               "]
[null,null,"VOLFLMX.453",649.08729200000005,"CUFT/HR         "]
[null,null,"VOLFLMX.456",282.28699,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A201.208",2349240.84,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A201.CHAR-COM.226",2386299.77,"CUFT/HR         "]
[null,null,"VOLFLMX.A200.A211.211P",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A211.CHAR-COM.226P",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A251.253",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A261.268",0,"Missing Stream"]
[null,null,"VOLFLMX.A200.A261.CATREGEN.286",0,"Missing Stream"]
[null,null,"VOLFLMX.A300.A310.318",388.122231,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.320",358.98440599999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.324",19629.216700000001,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.329",1437.51115,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.331",947.64449200000001,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A310.332",1570.4774600000001,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A360.A385.376",309211.64199999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A360.A385.377",374.687342,"CUFT/HR         "]
[null,null,"VOLFLMX.A300.A360.A385.387",111259.802,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A410.412",947.34855300000004,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A410.422",19625.215499999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A410.428",6290.0675499999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A460.462",204.32543799999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A460.472",3036.7777500000002,"CUFT/HR         "]
[null,null,"VOLFLMX.A400.A460.478",2465.8469799999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A500.A560.A575.576",266.604399,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.815",3.3798872500000002E-6,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.866",963.82331599999998,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.880",423.33588700000001,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.810",1437.46101,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.813",96830.177299999996,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.822A",1022.38635,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.823",139840.655,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A812.814A",1016.3764699999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A812.814A",1016.3764699999999,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A822.824A",116.255717,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A810.A822.824A",116.255717,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A860.860",1284.94865,"CUFT/HR         "]
[null,null,"VOLFLMX.A800.A860.860",1284.94865,"CUFT/HR         "]
[null,null,"WDLHV",1467656020,"Check Sensitivity Block"]
[null,null,"WM602A",-17196.313699999999,"Check Sensitivity Block"]
[null,null,"WM602B",-21911.133399999999,"Check Sensitivity Block"]
[null,null,"WM602C",-25530.923900000002,"Check Sensitivity Block"]
[null,null,"WTPAQUOS",28.675897800000001,"Check Sensitivity Block"]
[null,null,"WTPCHAR",11.9999974,"Check Sensitivity Block"]
[null,null,"WTPCOKE",8.0671916199999991,"Check Sensitivity Block"]
[null,null,"WTPGAS",22.9043542,"Check Sensitivity Block",null,null,null,""]
[null,null,"WTPHINCL",1.3084523699999999,"Check Sensitivity Block"]
[null,null,"WTPOORG",10.4971666,"Check Sensitivity Block"]
[null,null,"WTPORGNC",28.339537799999999,"Check Sensitivity Block"]
[null,null,"WTPWATER",27.299795700000001,"Check Sensitivity Block"]
[null,null,"WTURB1",-17196.313699999999,"Check Sensitivity Block"]
[null,null,"WTURB2",-47442.0573,"Check Sensitivity Block"]
[null,null,"YEAR",0,"Check Sensitivity Block"]
[null,null,"YLDWTBM",23.800230200000001,"Check Sensitivity Block"]

{"sheet":"aspenqw","index":3,"n_rows":294,"n_cols":11,"rows_kept":294,"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\\InSitu-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:","10:24:09",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",451.14347900000007,"HP"]
[null,null,"A100.A100DRYR.QM104B",74.999729000000002,"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",8783182.0899999999,"BTU/HR",null,"A200.A201.CHAR-COM.W-K202",25041.263999999996,"HP",null,"    but WITHOUT ANY WARRANTY; without even the implied warranty of"]
[null,null,"A100.A121DWPT.Q-H125",24259523.199999999,"BTU/HR",null,"A200.A201.STM-PREP.W-P210",2.5932966199999998,"HP",null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the"]
[null,null,"A100.HV-100.QCOMB",1571406190,"BTU/HR",null,"A200.A201.W-K201",2260.7402900000002,"HP",null,"    GNU General Public License for more details."]
[null,null,"A100.HV-100.QGROSS",1575912970,"BTU/HR",null,"A300.A310.W-P318",1.2978187999999999,"HP"]
[null,null,"A100.HV-100.QNET",1467656020,"BTU/HR",null,"A300.A310.W-P323",43.127383600000002,"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-P329",2.5832924400000001,"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-P331",1.2376005000000001,"HP"]
[null,null,"A100.HV-100.QVAP-1",-104037355,"BTU/HR",null,"A300.A310.W-P332",0.55517222499999996,"HP"]
[null,null,"A100.HV-100.QVAP-2",108256952,"BTU/HR",null,"A300.A360.A385.A390.W-F392",52.147484200000008,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-217DUM",-31696.855299999999,"BTU/HR",null,"A300.A360.A385.A390.WFDFN410",73.100966700000001,"HP"]
[null,null,"A200.A201.CHAR-COM.QA-K202",42712648.899999999,"BTU/HR",null,"A300.A360.A385.A390.W-K390",2514.1352200000001,"HP"]
[null,null,"A200.A201.CHAR-COM.QC-M202",393328.712,"BTU/HR",null,"A300.A360.A385.A390.W-K390A",849.55264599999998,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-H208",122123361,"BTU/HR",null,"A300.A360.A385.A390.W-K390B",822.72119399999997,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-H208A",112898273,"BTU/HR",null,"A300.A360.A385.A390.W-K390C",841.86137599999995,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-H208B",9225087.9600000009,"BTU/HR",null,"A300.A360.A385.W-K390",2514.1352200000001,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-H209",-34188543.700000003,"BTU/HR",null,"A300.A360.A385.W-P377",0.31701039800000003,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-H209A",-3547.3919100000003,"BTU/HR",null,"A400.A410.W-K412",2372.0412099999999,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-H209B",-34184996.299999997,"BTU/HR",null,"A400.A410.W-K442",234.028682,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-R202",14676560.199999999,"BTU/HR",null,"A400.A410.W-P410",220.670286,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-S203",1169.7978599999999,"BTU/HR",null,"A400.A450.W-P453",0.49433240699999997,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-S204",-5.0844872499999997E-8,"BTU/HR",null,"A400.A450.W-P456",1.18804719,"HP"]
[null,null,"A200.A201.CHAR-COM.QS205",0,"BTU/HR",null,"A400.A460.W-K462",678.19833400000005,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-ST202",258580314.99999997,"BTU/HR",null,"A400.A460.W-K492",40.819021900000003,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-ST202A",-258580314.99999997,"BTU/HR",null,"A400.A460.W-P460",87.653517800000003,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-ST202B",-258580314.99999997,"BTU/HR",null,"A500.A510.A530.A545.W-K545",1250.32095,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-ST202C",-258580314.99999997,"BTU/HR",null,"A500.A510.W-K511",2975.63456,"HP"]
[null,null,"A200.A201.CHAR-COM.Q-STM202",-258580314.99999997,"BTU/HR",null,"A500.A560.A575.A580.WAFAN410",52.147484200000008,"HP"]
[null,null,"A200.A201.CHAR-COM.QUSR200A",-9094246.4499999993,"BTU/HR",null,"A500.A560.A575.A580.WFDFN410",73.100966700000001,"HP"]
[null,null,"A200.A201.CHAR-COM.STMPINCH.Q-ST202C",-258580314.99999997,"BTU/HR",null,"A500.A560.A575.A580.W-K580",3066.7378899999999,"HP"]
[null,null,"A200.A201.CHAR-COM.STMPINCH.Q-ST202D",258580314.99999997,"BTU/HR",null,"A500.A560.A575.A580.W-K580A",1036.9187899999999,"HP"]
[null,null,"A200.A201.Q-H201",-75616638.599999994,"BTU/HR",null,"A500.A560.A575.A580.W-K580B",1003.6940399999999,"HP"]
[null,null,"A200.A201.Q-H201A",-15464132.399999999,"BTU/HR",null,"A500.A560.A575.A580.W-K580C",1026.1250600000001,"HP"]
[null,null,"A200.A201.Q-H201B",-60152506.200000003,"BTU/HR",null,"A500.A560.A575.W-K580",3066.7378899999999,"HP"]
[null,null,"A200.A201.Q-R201",14676560.199999999,"BTU/HR",null,"A500.A560.A575.W-P576",0.25643547100000003,"HP"]
[null,null,"A200.A201.Q-S201",-1701.54108,"BTU/HR",null,"A600.A600BF.WP603",14.028059000000002,"HP"]
[null,null,"A200.A201.Q-S202",-850.93372699999998,"BTU/HR",null,"A600.A600BL.WP604",798.59318699999994,"HP"]
[null,null,"A200.A201.STM-PREP.Q-H210",-5072203.43,"BTU/HR",null,"A600.A600ST.W-602A",-64638.371000000006,"HP"]
[null,null,"A200.A201.STM-PREP.Q-H210B",-1029339.76,"BTU/HR",null,"A600.A600ST.WM602B",-47442.0573,"HP"]
[null,null,"A200.A201.STM-PREP.Q-H210C",-3718563.0400000005,"BTU/HR",null,"A600.A600ST.WM602C",-25530.923900000002,"HP"]
[null,null,"A200.A201.STM-PREP.Q-H210C1",-324300.62599999999,"BTU/HR",null,"A600.A600ST.WP602",12.171770799999999,"HP"]
[null,null,"A200.A201.STM-PREP.Q-H210D",-406474.196,"BTU/HR",null,"A600.A600ST.WTOTGEN",-64638.371000000006,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QCOMB",240825930.00000003,"BTU/HR",null,"A600.A600WTR.WP601",0.41710977799999999,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QGROSS",241411466.00000003,"BTU/HR",null,"A600.WM602SFT",-64638.371000000006,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QNET",229609202,"BTU/HR",null,"A700.W700A",395.82360399999999,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QREJECT",405202.51199999999,"BTU/HR",null,"A700.WM701",146.046224,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QSHIFT",2.1608121700000001E-8,"BTU/HR",null,"A700.WP701",249.77737999999999,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QVAP-1",-11216727.800000001,"BTU/HR",null,"A800.A810.A812.W-P812",0.65356808,"HP"]
[null,null,"A300.A310.HV-ORGLQ.QVAP-2",11802264.4,"BTU/HR",null,"A800.A810.A822.W-P822",0.14298567400000001,"HP"]
[null,null,"A300.A310.HV-PRGAS.QCOMB",531498142,"BTU/HR",null,"A800.A810.W-P810",9.6574585600000002,"HP"]
[null,null,"A300.A310.HV-PRGAS.QGROSS",532349432,"BTU/HR",null,"A800.A810.W-P814",0.65358039499999998,"HP"]
[null,null,"A300.A310.HV-PRGAS.QNET",475753007.99999994,"BTU/HR",null,"A800.A830.W-K831",2220.0476100000001,"HP"]
[null,null,"A300.A310.HV-PRGAS.QREJECT",779681.17099999997,"BTU/HR",null,"A800.A860.W-P860",9.4429180699999993,"HP"]
[null,null,"A300.A310.HV-PRGAS.QSHIFT",-1.1414238200000001E-7,"BTU/HR",null,"A800.W-P815",1.2080252999999999E-7,"HP"]
[null,null,"A300.A310.HV-PRGAS.QVAP-1",-55745134.100000001,"BTU/HR",null,"A800.W-P866",1.87258821,"HP"]
[null,null,"A300.A310.HV-PRGAS.QVAP-2",56596423.600000001,"BTU/HR",null,"A900.W100",468.62737799999996,"HP"]
[null,null,"A300.A310.QA-H313",73276797,"BTU/HR",null,"A900.W200",30333.679,"HP"]
[null,null,"A300.A310.QA-H320",282244.25900000002,"BTU/HR",null,"A900.W300",4709.4222,"HP"]
[null,null,"A300.A310.QC-H314",12031214.300000001,"BTU/HR",null,"A900.W400",3931.2584499999998,"HP"]
[null,null,"A300.A310.QCH-H316",10362534.9,"BTU/HR",null,"A900.W500",7929.7658000000001,"HP"]
[null,null,"A300.A310.QCH-H326",13526059.5,"BTU/HR",null,"A900.W600",2125.1794,"HP"]
[null,null,"A300.A310.Q-H310",88123597.299999997,"BTU/HR",null,"A900.W700",435.297597,"HP"]
[null,null,"A300.A310.Q-H312",45480276.799999997,"BTU/HR",null,"A900.W800",2408.6688600000002,"HP"]
[null,null,"A300.A310.Q-H312A",15790889.000000002,"BTU/HR",null,"A900.WGEN",-64638.371000000006,"HP"]
[null,null,"A300.A310.Q-H312B",29689387.800000001,"BTU/HR",null,"A900.WK601FAN",1238.8097700000001,"HP"]
[null,null,"A300.A310.Q-H318",2619261.8199999998,"BTU/HR",null,"A900.WKMXHOUT",1238.8097700000001,"HP"]
[null,null,"A300.A310.Q-H318A",1406115.87,"BTU/HR",null,"A900.WMISC",5234.1898700000002,"HP"]
[null,null,"A300.A310.Q-H318B",1213145.95,"BTU/HR",null,"A900.WNET",-7062.2824200000005,"HP"]
[null,null,"A300.A310.Q-H330",0,"BTU/HR",null,"A900.WPLANT",57576.088600000003,"HP"]
[null,null,"A300.A310.Q-S316",865.19782099999998,"BTU/HR",null,"WNET",-7062.2824200000005,"HP"]
[null,null,"A300.A310.Q-S322",27.411677600000001,"BTU/HR"]
[null,null,"A300.A310.QX-H315",4544890.01,"BTU/HR"]
[null,null,"A300.A310.QX-H321",-4544890.01,"BTU/HR"]
[null,null,"A300.A360.A365.QA-H373",11798910.4,"BTU/HR"]
[null,null,"A300.A360.A365.QC-H374",3046052.14,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H366",-8622169.6600000001,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H366A",-5390216.4699999997,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H366B",-3231953.18,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H367",-730861.45499999996,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H369",-2921266.98,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372",29622082.699999999,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372A",15835798,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372B",10175337.5,"BTU/HR"]
[null,null,"A300.A360.A365.Q-H372B1",3610947.27,"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",3446468.94,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410A",0,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410B",1164520.32,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410C",1109961.8999999999,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QAK-410D",1171986.71,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QC-K390",3641108.9,"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",7.9906656400000005E-8,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QHK-410C",2.6532519300000001E-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",1290132,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QKCW410C",1206394.96,"BTU/HR"]
[null,null,"A300.A360.A385.A390.QKCW410D",1144581.94,"BTU/HR"]
[null,null,"A300.A360.A385.QA-K390",3446468.94,"BTU/HR"]
[null,null,"A300.A360.A385.QC-K390",3641108.9,"BTU/HR"]
[null,null,"A300.Q0-M335",-1264.0353,"BTU/HR"]
[null,null,"A400.A410.H-410.QX-H410",-27318461,"BTU/HR"]
[null,null,"A400.A410.QA-H413",2872900.45,"BTU/HR"]
[null,null,"A400.A410.QA-K412",5679888.9100000001,"BTU/HR"]
[null,null,"A400.A410.QC-410",19510674.199999999,"BTU/HR"]
[null,null,"A400.A410.QC-H413",2332994.7999999998,"BTU/HR"]
[null,null,"A400.A410.QC-H4445",619443.36800000002,"BTU/HR"]
[null,null,"A400.A410.QF-H411M",-21447616.699999999,"BTU/HR"]
[null,null,"A400.A410.Q-H412",20400824,"BTU/HR"]
[null,null,"A400.A410.Q-H412A",8632170.5500000007,"BTU/HR"]
[null,null,"A400.A410.Q-H412B",11768653.4,"BTU/HR"]
[null,null,"A400.A410.Q-S411",2274864.9700000002,"BTU/HR"]
[null,null,"A400.A410.Q-S412",169869.658,"BTU/HR"]
[null,null,"A400.A410.QW-R410",18891230.800000001,"BTU/HR"]
[null,null,"A400.A450.D-450-CN.QCN-D450",14097297.6,"BTU/HR"]
[null,null,"A400.A450.D-450-CN.QCNMD450",-14097297.6,"BTU/HR"]
[null,null,"A400.A450.D-450-CN.QMCND450",-14097297.6,"BTU/HR"]
[null,null,"A400.A450.D-450-RB.QRB-D450",-6692229.9900000002,"BTU/HR"]
[null,null,"A400.A450.D-450-RB.QRBMD450",6692229.9900000002,"BTU/HR"]
[null,null,"A400.A450.D-451-CN.QCN-D451",2513160.59,"BTU/HR"]
[null,null,"A400.A450.D-451-CN.QCNMD451",-2513160.59,"BTU/HR"]
[null,null,"A400.A450.D-451-RB.QRB-D451",-2407446.23,"BTU/HR"]
[null,null,"A400.A450.D-451-RB.QRBMD451",2407446.23,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QCOMB",251765566.00000003,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QGROSS",252262139,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QNET",235578669,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QREJECT",2.2807521000000001E-2,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QSHIFT",-1.4001115000000001E-3,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QVAP-1",-16186897.899999999,"BTU/HR"]
[null,null,"A400.A450.HV-DIESL.QVAP-2",16683470.6,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QCOMB",599383321,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QGROSS",600586325,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QNET",562204822,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QREJECT",113097.73499999999,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QSHIFT",1870.1623400000001,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QVAP-1",-37180368.600000001,"BTU/HR"]
[null,null,"A400.A450.HV-GASOL.QVAP-2",38381502.600000001,"BTU/HR"]
[null,null,"A400.A450.Q0-H455",659128.728,"BTU/HR"]
[null,null,"A400.A450.Q0-H458",274827.52299999999,"BTU/HR"]
[null,null,"A400.A450.QA-H457",0,"BTU/HR"]
[null,null,"A400.A450.QC-H454",1316346.01,"BTU/HR"]
[null,null,"A400.A450.QC-H457",387503.25799999997,"BTU/HR"]
[null,null,"A400.A450.QC-H459",80083.787599999996,"BTU/HR"]
[null,null,"A400.A450.QCN-D450",14097297.6,"BTU/HR"]
[null,null,"A400.A450.QCN-D451",2513160.59,"BTU/HR"]
[null,null,"A400.A450.Q-H450",-11711110.699999999,"BTU/HR"]
[null,null,"A400.A450.Q-H450A",-4208102.1100000003,"BTU/HR"]
[null,null,"A400.A450.Q-H450A1",3.08794617E-3,"BTU/HR"]
[null,null,"A400.A450.Q-H450B",-7503008.6400000006,"BTU/HR"]
[null,null,"A400.A450.Q-H451",0,"BTU/HR"]
[null,null,"A400.A450.Q-H452",-2912507.94,"BTU/HR"]
[null,null,"A400.A450.Q-H452A",-835182.82799999998,"BTU/HR"]
[null,null,"A400.A450.Q-H452A1",-4.9763516100000001E-5,"BTU/HR"]
[null,null,"A400.A450.Q-H452B",-2077325.11,"BTU/HR"]
[null,null,"A400.A450.Q-H453",0,"BTU/HR"]
[null,null,"A400.A450.Q-H456",2063185.86,"BTU/HR"]
[null,null,"A400.A450.Q-H456A",1145595.3899999999,"BTU/HR"]
[null,null,"A400.A450.Q-H456B",917590.46400000015,"BTU/HR"]
[null,null,"A400.A450.QRB-D450",-6692229.9900000002,"BTU/HR"]
[null,null,"A400.A450.QRB-D451",-2407446.23,"BTU/HR"]
[null,null,"A400.A460.H-460.QX-H460",-1272784.55,"BTU/HR"]
[null,null,"A400.A460.QA-H463",454341.94900000002,"BTU/HR"]
[null,null,"A400.A460.QA-K462",1628424.41,"BTU/HR"]
[null,null,"A400.A460.QC-460",3957223.7799999993,"BTU/HR"]
[null,null,"A400.A460.QC-H463",381303.97700000001,"BTU/HR"]
[null,null,"A400.A460.QC-H4945",127785.391,"BTU/HR"]
[null,null,"A400.A460.QF-H461M",-4274351.5599999996,"BTU/HR"]
[null,null,"A400.A460.Q-H462",7523526.8099999987,"BTU/HR"]
[null,null,"A400.A460.Q-H462A",3297293.77,"BTU/HR"]
[null,null,"A400.A460.Q-H462A1",2386864.0099999998,"BTU/HR"]
[null,null,"A400.A460.Q-H462B",1839369.03,"BTU/HR"]
[null,null,"A400.A460.Q-S461",53423.321000000004,"BTU/HR"]
[null,null,"A400.A460.Q-S462",3245.4651399999998,"BTU/HR"]
[null,null,"A400.A460.QW-R460",3829438.39,"BTU/HR"]
[null,null,"A500.A510.A530.A545.QF-H548",2997655.34,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H545",-16693950.699999999,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H545A",-4446739.3499999996,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H545B",-12247211.4,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H546",131343724.99999999,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H546A",126502489.00000001,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H546B",4841235.6900000004,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H547",-8120739.2999999998,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H547A",-4124951.69,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-H547B",-3995787.6,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-R530",-60030698.700000003,"BTU/HR"]
[null,null,"A500.A510.A530.A545.Q-R530A",0,"BTU/HR"]
[null,null,"A500.A510.A530.Q-H525",-4034295.75,"BTU/HR"]
[null,null,"A500.A510.A530.Q-H530",-41948222.700000003,"BTU/HR"]
[null,null,"A500.A510.A530.Q-R530",-60030698.700000003,"BTU/HR"]
[null,null,"A500.A510.A530.QR530DUP",-56814942.899999999,"BTU/HR"]
[null,null,"A500.A510.Q-H511",-10751.4447,"BTU/HR"]
[null,null,"A500.A510.Q-H511A",-5166.4380000000001,"BTU/HR"]
[null,null,"A500.A510.Q-H511B",-5585.0066800000004,"BTU/HR"]
[null,null,"A500.A510.Q-H512",-1.07505802E-3,"BTU/HR"]
[null,null,"A500.A510.Q-H513",-403725.95799999998,"BTU/HR"]
[null,null,"A500.A510.Q-H513A",-176187.81299999999,"BTU/HR"]
[null,null,"A500.A510.Q-H513B",-227538.14500000002,"BTU/HR"]
[null,null,"A500.A510.Q-H514",-757785.59100000001,"BTU/HR"]
[null,null,"A500.A560.A565.QA-H568",12073947.199999999,"BTU/HR"]
[null,null,"A500.A560.A565.QC-H568",3079697.87,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H565",48987029.399999999,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H566",20081023.199999999,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567",19503579.199999999,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567A",11255337.300000001,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567B",3573182.36,"BTU/HR"]
[null,null,"A500.A560.A565.Q-H567B1",4675059.45,"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",1468162.85,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QAK-410C",1405630.06,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QAK-410D",1487638.34,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QA-K580",4361431.25,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QC-K580",4074404.53,"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",-1.2769262100000001E-7,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QHK-410C",6.3631305600000001E-8,"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",1491827.58,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QKCW410C",1403022.98,"BTU/HR"]
[null,null,"A500.A560.A575.A580.QKCW410D",1179553.96,"BTU/HR"]
[null,null,"A500.A560.A575.QA-K580",4361431.25,"BTU/HR"]
[null,null,"A500.A560.A575.QC-K580",4074404.53,"BTU/HR"]
[null,null,"A500.HV-NG.QCOMB",873955.75199999998,"BTU/HR"]
[null,null,"A500.HV-NG.QGROSS",875265.88699999999,"BTU/HR"]
[null,null,"A500.HV-NG.QNET",786421.43900000001,"BTU/HR"]
[null,null,"A500.HV-NG.QREJECT",-578.31199500000002,"BTU/HR"]
[null,null,"A500.HV-NG.QSHIFT",8.8968733800000003E-11,"BTU/HR"]
[null,null,"A500.HV-NG.QVAP-1",-87534.313099999999,"BTU/HR"]
[null,null,"A500.HV-NG.QVAP-2",88844.448000000004,"BTU/HR"]
[null,null,"A600.A600BF.Q-H630",-33279216.099999998,"BTU/HR"]
[null,null,"A600.A600BF.QT603",0,"BTU/HR"]
[null,null,"A600.A600BL.QH605",-135849596,"BTU/HR"]
[null,null,"A600.A600BL.QH605A",-18931024.800000001,"BTU/HR"]
[null,null,"A600.A600BL.QH605B",-116918571,"BTU/HR"]
[null,null,"A600.A600BL.Q-H606",-202754650,"BTU/HR"]
[null,null,"A600.A600BL.QPRP600D",0,"BTU/HR"]
[null,null,"A600.A600BL.QPRP600E",0,"BTU/HR"]
[null,null,"A600.A600ST.QAH601",356522499,"BTU/HR"]
[null,null,"A600.A600ST.QH601",10076724.1,"BTU/HR"]
[null,null,"A600.A600ST.Q-H609",-55204212.5,"BTU/HR"]
[null,null,"A600.A600ST.Q-H611",0,"BTU/HR"]
[null,null,"A600.A600WTR.QH620",-1264158.58,"BTU/HR"]
[null,null,"A600.A600WTR.QPRP600A",0,"BTU/HR"]
[null,null,"A600.A600WTR.QPRP600B",0,"BTU/HR"]
[null,null,"A600.QCH603",420447.842,"BTU/HR"]
[null,null,"A600.QH602",3167585.85,"BTU/HR"]
[null,null,"A600.QH602A",2166659.4700000002,"BTU/HR"]
[null,null,"A600.QH602B",1000926.38,"BTU/HR"]
[null,null,"A600.QH607",-109665810,"BTU/HR"]
[null,null,"A600.QH607A",203683228,"BTU/HR"]
[null,null,"A600.QH607B",-313349038,"BTU/HR"]
[null,null,"A600.QPRP600H",271828.88699999999,"BTU/HR"]
[null,null,"A600.QS601",0,"BTU/HR"]
[null,null,"A700.QCTOTAL",55820309.299999997,"BTU/HR"]
[null,null,"A700.QHX700C",-95249318.900000006,"BTU/HR"]
[null,null,"A700.QHX900B",-14686147.499999998,"BTU/HR"]
[null,null,"A800.A810.A812.Q-H812",-25880947.699999999,"BTU/HR"]
[null,null,"A800.A810.A812.QH-812A",-25880947.699999999,"BTU/HR"]
[null,null,"A800.A810.A812.Q-H812P",-25880947.699999999,"BTU/HR"]
[null,null,"A800.A810.A812.QNEG-812",25880947.699999999,"BTU/HR"]
[null,null,"A800.A810.A822.Q-H822",-36716157,"BTU/HR"]
[null,null,"A800.A810.A822.QH-822A",-36716157,"BTU/HR"]
[null,null,"A800.A810.A822.Q-H822P",-36716157,"BTU/HR"]
[null,null,"A800.A810.A822.QNEG-822",36716157,"BTU/HR"]
[null,null,"A800.A810.Q-H811",-23121922.199999999,"BTU/HR"]
[null,null,"A800.A810.Q-H811A",-16842634.899999999,"BTU/HR"]
[null,null,"A800.A810.Q-H811B",-6279287.2599999998,"BTU/HR"]
[null,null,"A800.A810.Q-H816",-5.7415945999999995E-2,"BTU/HR"]
[null,null,"A800.A810.Q-H816A",-4.4631807000000003E-2,"BTU/HR"]
[null,null,"A800.A810.Q-H816B",-1.2784139E-2,"BTU/HR"]
[null,null,"A800.A830.Q-H833",-7673385.4700000007,"BTU/HR"]
[null,null,"A800.A830.Q-H835",-31552925.300000001,"BTU/HR"]
[null,null,"A800.A830.Q-H838",19067796.800000001,"BTU/HR"]
[null,null,"A800.A830.Q-H840",1613240.53,"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",{"$f":"FCI","v":521690148.91419089},null,null,null,null,"A100","Feed Handling & Drying",null,{"$f":"CAPEX!S23","v":244789.91009420311},{"$f":"CAPEX!R23","v":480301.55809677346},{"$f":"K4","v":480301.55809677346}]
["   General Plant",{"$f":"B4-B6","v":470980479.27777839},null,null,null,null,"A200","In Situ Catalytic Pyrolysis",null,{"$f":"CAPEX!S38","v":31150213.771298163},{"$f":"CAPEX!R38","v":92838242.55965364},{"$f":"K5","v":92838242.55965364}]
["   Steam Plant",{"$f":"K9","v":50709669.636412494},null,null,null,null,"A300","Pyrolysis Vapor Quench",null,{"$f":"CAPEX!S60+CAPEX!S71","v":12601519.524650618},{"$f":"CAPEX!R60+CAPEX!R71","v":23698051.866221994},{"$f":"K6","v":23698051.866221994}]
[null,null,null,null,null,null,"A400","Hydroprocessing and Separation",null,{"$f":"CAPEX!S88+CAPEX!S104+CAPEX!S119","v":19165259.458137885},{"$f":"CAPEX!R88+CAPEX!R104+CAPEX!R119","v":33912822.890115149},33912822.890115149]
["Equity",0.4,null,null,null,null,"A500","Hydrogen Plant",null,{"$f":"CAPEX!S134","v":36132143.972951427},{"$f":"CAPEX!R134","v":69857142.997063369}]
["   Loan Interest",0.08,null,null,null,null,"A600","Steam System and Power Generation",null,{"$f":"CAPEX!S154","v":28063716.161045358},{"$f":"CAPEX!R154","v":50709669.636412494}]
["   Loan Term, years",10,null,null,null,null,"A700","Cooling Water and Other Utilities",null,{"$f":"CAPEX!S180","v":4705001.0687222127},{"$f":"CAPEX!R180","v":9438494.309257295}]
["   Annual Loan Payment",{"$f":"-PMT(B9,B10,FCI*(1-B8))","v":46648329.690589793},null,null,null,null,"A800","Water Management",null,{"$f":"CAPEX!S206","v":7247099.7952783592},{"$f":"CAPEX!R206","v":17199674.762842406}]
[]
["Land Requirement",132,"Acres"]
["Land Cost",14000,"/acre"]
[]
[]
["Working Capital (% of FCI)",0.05]
["Salvage Value"]
["   General Plant",0,"Not permitted since 2002",null,null,null,"Subtotal",null,null,{"$f":"SUM(J4:J18)","v":139309743.66217822},{"$f":"SUM(K4:K18)","v":298134400.5796631},{"$f":"SUM(L4:L18)","v":150929418.87408754}]
["   Steam Plant",0,"Not permitted since 2002",null,null,null,"   Warehouse",null,0.04,"of ISBL",{"$f":"I20*ISBL","v":6037176.7549635014}]
["Depreciation Period (Years)","MACR (IRS publication 946, Table A1, Page 76.  http://www.irs.gov/pub/irs-pdf/p946.pdf )",null,null,null,null,"   Site Development",null,0.1,"of ISBL",{"$f":"I21*ISBL","v":15092941.887408756}]
["   General Plant",7,"IRS Pub 946",null,null,null,"   Additional Piping",null,4.4999999999999998E-2,"of ISBL",{"$f":"I22*ISBL","v":6791823.8493339391}]
["   Steam/Electricity System",20,"IRS Pub 946",null,null,null,"Total Direct Costs (TDC)",null,null,null,{"$f":"SUM(K19:K22)","v":326056343.07136929}]
["Construction Period (Years)",3,null,"© 2016-2019 Alliance for Sustainable Energy, LLC",null,null,"   Prorateable Expenses",null,0.1,"of TDC",{"$f":"I24*$K$23","v":32605634.307136931}]
["   % Spent in Year -2",0.08,null,null,null,null,"   Field Expenses",null,0.1,"of TDC",{"$f":"I25*$K$23","v":32605634.307136931}]
["   % Spent in Year -1",0.6,null,"   This program is free software: you can redistribute it and/or modify",null,null,"   Home Office & Construction Fee",null,0.2,"of TDC",{"$f":"I26*$K$23","v":65211268.614273861}]
["   % Spent in Year 0",{"$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$23","v":32605634.307136931}]
["Start-up Time (Years)",0.5,null,"    the Free Software Foundation, either version 3 of the License, or",null,null,"   Other Costs (Start-Up, Permits, etc.)",null,0.1,"of TDC",{"$f":"I28*$K$23","v":32605634.307136931}]
["  EtOH production/Feedstock use (% of Normal)",0.5,null,"    (at your option) any later version.",null,null,"Total Indirect Costs",null,null,null,{"$f":"SUM(K24:K28)","v":195633805.84282157}]
["  Variable Costs (% of Normal)",0.75,null,null,null,null,"Fixed Capital Investment (FCI)",null,null,null,{"$f":"K23+K29","v":521690148.91419089}]
["  Fixed Cost (% of Normal)",1,null,"    This program is distributed in the hope that it will be useful,",null,null,"   Land",null,null,null,{"$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",{"$f":"I32*K30","v":26084507.445709545}]
["Income Tax Rate",0.35,null,"    MERCHANTABILITY or FITNESS FOR A PARTICULAR PURPOSE.  See the",null,null,"Total Capital Investment (TCI)",null,null,null,{"$f":"SUM(K30:K32)","v":549622656.35990047}]
["Cost Year for Analysis",2011,null,"    GNU General Public License for more details."]
[]
["Total Fuel Production Rate (MM GGE/yr)",{"$f":"ANNUALGGE","v":54.179731613782408},null,"    You should have received a copy of the GNU General Public License"]
["Minimum Fuel Selling Price ($/GGE)",{"$f":"B38","v":3.4409514541289297},null,"    along with this program.  If not, see <https://www.gnu.org/licenses/>."]
["MFSP (Gasoline-Equivalent Basis)",3.4409514541289297,"Manipulated Value"]
["Net Present Value",{"$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,{"$f":"FCI*B8*B25","v":16694084.76525411},{"$f":"FCI*B8*B26","v":125205635.73940581},{"$f":"FCI*B8*B27","v":66776339.061016448}]
["Land",null,{"$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":26084507.445709545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-E45","v":-26084507.445709545}]
["Loan Payment",null,null,null,null,{"$f":"B11","v":46648329.690589793},{"$f":"IF($B$10>F42,$B$11,0)","v":46648329.690589793},{"$f":"IF($B$10>G42,$B$11,0)","v":46648329.690589793},46648329.690589793,46648329.690589793,46648329.690589793,46648329.690589793,46648329.690589793,46648329.690589793,46648329.690589793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Loan Interest Payment",null,{"$f":"$B$9*C48","v":2003290.171830493},{"$f":"$B$9*D48","v":17027966.460559186},{"$f":"$B$9*E48","v":25041127.147881161},{"$f":"B4*(1-B8)*B9","v":25041127.147881161},{"$f":"$B$9*F48","v":23312550.944464471},{"$f":"$B$9*G48","v":21445688.644774444},19429477.361109216,17251969.174750771,14900260.333483651,12360414.784915162,9617381.5924611911,6654905.7446109038,3455431.8289325922,1.6205012798309328E-8,1.7501413822174074E-8,1.8901526927948E-8,2.0413649082183839E-8,2.2046741008758548E-8,2.3810480289459233E-8,2.571531871261597E-8,2.7772544209625246E-8,2.9994347746395267E-8,3.2393895566106888E-8,3.4985407211395441E-8,3.7784239788307071E-8,4.0806978971371636E-8,4.4071537289081367E-8,4.7597260272207877E-8,5.1405041093984512E-8,5.5517444381503265E-8,5.9958839932023518E-8,6.4755547126585407E-8,6.9935990896712239E-8]
["   Loan Principal",null,{"$f":"FCI*(1-B8)*B25","v":25041127.147881161},{"$f":"FCI*(1-B8)*B26+C48","v":212849580.75698984},{"$f":"FCI*(1-B8)*B27+D48","v":313014089.3485145},{"$f":"FCI*(1-B8)-F46+F47","v":291406886.80580586},{"$f":"F48-G46+G47","v":268071108.05968055},{"$f":"G48-H46+H47","v":242868467.0138652},215649614.68438464,186253254.16854563,154505184.81143951,120217269.90576489,83186321.807636291,43192897.861657403,2.0256265997886658E-7,2.1876767277717591E-7,2.3626908659934998E-7,2.55170613527298E-7,2.7558426260948185E-7,2.9763100361824039E-7,3.214414839076996E-7,3.4715680262031557E-7,3.7492934682994082E-7,4.049236945763361E-7,4.3731759014244298E-7,4.7230299735383841E-7,5.1008723714214544E-7,5.508942161135171E-7,5.9496575340259845E-7,6.4256301367480635E-7,6.9396805476879081E-7,7.4948549915029403E-7,8.0944433908231756E-7,8.7419988620890293E-7,9.4413587710561517E-7]
["Annual Income"]
["Fuel Sales",null,null,null,null,{"$f":"($B$37)*($B$36*(B28*B29+(1-B28)))*1000000","v":139822369.7105698},{"$f":"($B$37)*($B$36)*1000000","v":186429826.28075972},186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972,186429826.28075972]
["   By-Product Credit",null,null,null,null,{"$f":"-(OPEX!$K$31)*(B28*B29+(1-B28))*1000000","v":1822295.423471414},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187},{"$f":"-(OPEX!$K$31)*1000000","v":2429727.2312952187}]
["Total Annual Sales",null,null,null,null,{"$f":"SUM(F50:F51)","v":141644665.13404122},{"$f":"SUM(G50:G51)","v":188859553.51205495},188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495,188859553.51205495]
["Annual Manufacturing Cost"]
["Raw Materials",null,null,null,null,{"$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$28)*(B28*B29+(1-B28))*1000000","v":21079571.378838651},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867},{"$f":"SUM(OPEX!$K$9:$K$20,OPEX!$K$28)*1000000","v":28106095.171784867}]
["   Fixed Operating Costs",null,null,null,null,{"$f":"(OPEX!$K$53*1000000)*(1-B28)+((OPEX!$K$53*1000000)*B28*B31)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811},{"$f":"(OPEX!$K$53*1000000)","v":25470148.353173811}]
["Total Product Cost",null,null,null,null,{"$f":"SUM(F54:F57)","v":96870779.693289235},111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161,116839223.11345161,111786610.61345161]
["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$5*F60","v":67303110.488794535},{"$f":"$B$5*G60","v":115343119.37512793},82374485.825683445,58825461.861794516,42058556.799505614,42011458.751577832,42058556.799505614,21005729.375788916]
["     Remaining Value",null,null,null,null,{"$f":"$B$5-$B$19-F61","v":403677368.78898382},{"$f":"F62-G61","v":288334249.41385591},205959763.58817247,147134301.72637796,105075744.92687234,63064286.175294511,21005729.375788897,0]
["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$6*F63","v":1901612.6113654685},{"$f":"$B$6*G63","v":3660731.0510526183},3385884.6416232619,3132336.2934411997,2897043.426328246,2680006.0402844003,2478688.6518278425,2293091.2609585733,2262665.4591767252,2262158.362480361,2262665.4591767252,2262158.362480361,2262665.4591767252,2262158.362480361,2262665.4591767252,2262158.362480361,2262665.4591767252,2262158.362480361,2262665.4591767252,2262158.362480361,1131332.7295883626]
["     Remaining Value",null,null,null,null,{"$f":"$B$6-$B$20-F64","v":48808057.025047027},{"$f":"F65-G64","v":45147325.973994412},{"$f":"G65-H64","v":41761441.332371153},38629105.038929954,35732061.612601705,33052055.572317306,30573366.920489464,28280275.659530889,26017610.200354163,23755451.837873802,21492786.378697075,19230628.016216714,16967962.557039987,14705804.194559626,12443138.735382902,10180980.37290254,7918314.9137258157,5656156.5512454547,3393491.0920687295,1131332.7295883684,5.8207660913467407E-9]
["Annual Tax"]
["Net Revenue",null,null,null,null,{"$f":"F52-(F47+F58+F61+F64)","v":-49471964.807289183},-65243458.472041696,-35185728.71347782,-4314332.6177415848,9812760.9980187118,17481217.773257464,15122670.162354708,44156740.669394642,63102759.19481571,71355352.70719038,69757664.939426601,74810784.536122963,69757664.939426601,74810784.536122963,69757664.939426601,74810784.536122948,69757664.939426586,74810784.536122948,69757664.939426586,74810784.536122948,70888997.669014946,77072942.89860329,72020330.39860329,77072942.89860329,72020330.39860329,77072942.89860329,72020330.398603275,77072942.898603275,72020330.398603275,77072942.898603261]
["Losses Forward",null,null,null,null,null,{"$f":"IF(F69<0,F69,0)","v":-49471964.807289183},{"$f":"IF(G69<0,G69,0)","v":-114715423.27933088},-149901151.9928087,-154215484.61055028,-144402723.61253157,-126921505.83927411,-111798835.6769194,-67642095.007524759,-4539335.8127090484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Taxable Income",null,null,null,null,{"$f":"F67+F68","v":-49471964.807289183},{"$f":"G67+G68","v":-114715423.27933088},-149901151.9928087,-154215484.61055028,-144402723.61253157,-126921505.83927411,-111798835.6769194,-67642095.007524759,-4539335.8127090484,66816016.894481331,69757664.939426601,74810784.536122963,69757664.939426601,74810784.536122963,69757664.939426601,74810784.536122948,69757664.939426586,74810784.536122948,69757664.939426586,74810784.536122948,70888997.669014946,77072942.89860329,72020330.39860329,77072942.89860329,72020330.39860329,77072942.89860329,72020330.398603275,77072942.898603275,72020330.398603275,77072942.898603261]
["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$33)","v":0},0,0,0,0,0,0,0,23385605.913068466,24415182.72879931,26183774.587643035,24415182.72879931,26183774.587643035,24415182.72879931,26183774.587643031,24415182.728799302,26183774.587643031,24415182.728799302,26183774.587643031,24811149.184155229,26975530.014511149,25207115.639511149,26975530.014511149,25207115.639511149,26975530.014511149,25207115.639511146,26975530.014511146,25207115.639511146,26975530.014511138]
["Annual Cash Flow"]
["Annual Cash Income",null,null,null,null,{"$f":"F52-(F46+F58+F70)","v":-1874444.2498378158},30424613.208013535,25372000.708013535,30424613.208013535,25372000.708013535,30424613.208013535,25372000.708013535,30424613.208013535,25372000.708013535,7039007.2949450612,47605147.669804037,50889168.310960293,47605147.669804037,50889168.310960293,47605147.669804037,50889168.310960293,47605147.669804037,50889168.310960293,47605147.669804037,50889168.310960293,47209181.214448094,50097412.884092182,46813214.759092182,50097412.884092182,46813214.759092182,50097412.884092182,46813214.759092182,50097412.884092182,46813214.759092182,50097412.884092182]
["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":-1704040.2271252871},{"$f":"G73*G72","v":25144308.436374821},19062359.660415873,20780420.195351087,15754016.24827758,17173900.987893458,13019848.139072377,14193306.601564839,10760205.073613534,2713842.0268115872,16685313.842177128,16214857.311521243,13789515.572047215,13400708.521918379,11396293.861196041,11074965.720593702,9418424.6786744148,9152864.23189562,7783822.0484912489,7564350.604872412,6379403.6106952773,6154265.4592685373,5228013.5847218931,5086169.8010483785,4320672.3840676798,4203446.1165689062,3570803.6231964291,3473922.4103875253,2951077.3745425032,2871010.2565186154]
["Total Capital Investment + Interest",null,{"$f":"SUM(C43:C45,C47)*C73","v":24859903.673872374},{"$f":"SUM(D43:D45,D47)*D73","v":156456962.41996151},{"$f":"SUM(E43:E45,E47)*E73","v":117901973.65460716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI43+AI47+AI45+AI44)*AI73","v":-1600771.5917877124}]
["Cumulative Present Value",{"$f":"SUM(F74:AI74)","v":297618068.15665299}]
["Cumulative Investements + Interest",{"$f":"SUM(C75:AI75)","v":297618068.15665334}]
["Net Present Worth",{"$f":"B76-B77","v":0}]
[]
["NPV of Income Tax"]
["NPV of Fuel Income"]

{"sheet":"CAPEX","index":5,"n_rows":211,"n_cols":37,"rows_kept":211,"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",3,null,"Flue Gas Blower","A100.A100DWPT.W-k110",204,{"$f":"F9*B9","v":612},{"$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":451.14347900000007},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E9)),VLOOKUP(E9,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E9)),VLOOKUP(E9,INDIRECT(LU_HEAT),3),VLOOKUP(E9,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H9/G9,0)","v":0.73716254738562104},{"$f":"AH9","v":59300},2013,{"$f":"K9*(B9+C9)","v":177900},0.78,{"$f":"IF(E9=\"\",M9,M9*J9^N9)","v":140241.09451389057},{"$f":"AI9/AH9","v":1.9359190556492412},{"$f":"O9*P9","v":271495.407254547},{"$f":"Q9*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L9,INDIRECT(IX_CAP),4,FALSE)","v":280301.18108406168},{"$f":"O9*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L9,INDIRECT(IX_CAP),4,FALSE)","v":144789.72158784722},null,null,"FAN","CENTRIFUGAL",null,null,"CS","60,000 cfm","15\" H2O","204 hp",null,null,"ACCE V8.4",null,59300,114800]
["M-101",null,null,"Hydraulic Truck Dump with Scale","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SCALE","TRUCK-SCALE",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["M-102",null,null,"Hammermill","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"MISC","SIZE REDUCER",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["M-103",null,null,"Front End Loaders","included w/ feedstock cost",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"VEHICLE","LOADER",null,null,"CS","Included in per unit cost of feedstock",null,null,null,null,"Idaho National Lab"]
["M-104",2,null,"Cross Flow Pellet Dryer","STRM.A100.100",102065.5,{"$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,{"$f":"SUM(M4:M21)","v":277900},null,{"$f":"SUM(O4:O21)","v":240241.28302024645},{"$f":"IF(O23=0,\"\",Q23/O23)","v":1.9625926832380562},{"$f":"SUM(Q4:Q21)","v":471495.78426725877},{"$f":"SUM(R4:R21)","v":480301.55809677346},{"$f":"SUM(S4:S21)","v":244789.91009420311}]
["C-202",2,null,"Fines purge cooler","included",null,null,null,null,null,null,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-201",2,null,"Fluidizing gas recycle compressor","A200.A201.W-K201",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":2260.7402900000002},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E25)),VLOOKUP(E25,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E25)),VLOOKUP(E25,INDIRECT(LU_HEAT),3),VLOOKUP(E25,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H25/G25,0)","v":0.30986023711622812},4700000,2014,{"$f":"K25*(B25+C25)","v":9400000},0.9,{"$f":"IF(E25=\"\",M25,M25*J25^N25)","v":3274742.2091185618},1.6,{"$f":"O25*P25","v":5239587.5345896995},{"$f":"Q25*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L25,INDIRECT(IX_CAP),4,FALSE)","v":5326898.8352876017},{"$f":"O25*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L25,INDIRECT(IX_CAP),4,FALSE)","v":3329311.7720547505},null,null,"COMPRESSOR","RECIPROCATING",null,null,"SS","2-stage reciprocating ",null,"3648 hp",null,null,"Vendor quote via HGI",null,null,null,"cfb"]
["K-202",2,null,"Combustor air compressor","A200.A201.CHAR-COM.W-K202",10000,{"$f":"F26*B26","v":20000},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E26)),VLOOKUP(E26,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E26)),ABS(VLOOKUP(E26,INDIRECT(LU_HEAT),2)),VLOOKUP(E26,INDIRECT(LU_SENS),2)))","v":25041.263999999996},{"$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"},{"$f":"IFERROR(H26/G26,0)","v":1.2520631999999998},2600000,2014,{"$f":"K26*(B26+C26)","v":5200000},0.78,{"$f":"IF(E26=\"\",M26,M26*J26^N26)","v":6196576.5555134099},1.6,{"$f":"O26*P26","v":9914522.4888214562},{"$f":"Q26*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L26,INDIRECT(IX_CAP),4,FALSE)","v":10079735.847427057},{"$f":"O26*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L26,INDIRECT(IX_CAP),4,FALSE)","v":6299834.9046419105},null,null,"COMPRESSOR","CENTRIFUGAL",null,null,"SS","Multi-stage oil-free",null,"10,000 hp",null,null,"Vendor quote via HGI",null,null,null,"cfb","Adjust installation factor based on pressure: 3 at 20 psia, 4 at 120 psia"]
["R-201",2,null,"Catalytic Fluidized Bed Reactor","VOLFLMX.A200.A201.208",1225468,{"$f":"F27*B27","v":2450936},{"$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":2349240.84},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E27)),VLOOKUP(E27,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E27)),VLOOKUP(E27,INDIRECT(LU_HEAT),3),VLOOKUP(E27,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H27/G27,0)","v":0.95850762321007155},3889900,2011,{"$f":"K27*(B27+C27)","v":7779800},0.5,{"$f":"IF(E27=\"\",M27,M27*J27^N27)","v":7616688.9120749431},{"$f":"3 + (VLOOKUP(AK27,INDIRECT(LU_SENS),2)-20)*(4-3)/(120-20)","v":4.01},{"$f":"O27*P27","v":30542922.537420519},{"$f":"Q27*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L27,INDIRECT(IX_CAP),4,FALSE)","v":30542922.537420519},{"$f":"O27*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L27,INDIRECT(IX_CAP),4,FALSE)","v":7616688.9120749431},null,null,"REACTOR","FLUIDIZED BED",105,930,"Refractory","1,000 tpd biomass",null,"20,424 ACFM gas prod",null,"7.8 lb media/lb","HGI FCC Costing Sheet",null,null,null,"cfb",{"$f":"REPLACE(E27, FIND(\"VOLFLMX\", UPPER(E27)), 7,\"PRES\")","v":"PRES.A200.A201.208"}]
["R-202",2,null,"Char Combustor","VOLFLMX.A200.A201.CHAR-COM.226",1199076,{"$f":"F28*B28","v":2398152},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E28)),VLOOKUP(E28,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E28)),ABS(VLOOKUP(E28,INDIRECT(LU_HEAT),2)),VLOOKUP(E28,INDIRECT(LU_SENS),2)))","v":2386299.77},{"$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         "},{"$f":"IFERROR(H28/G28,0)","v":0.99505776531262402},3152459,2011,{"$f":"K28*(B28+C28)","v":6304918},0.5,{"$f":"IF(E28=\"\",M28,M28*J28^N28)","v":6289318.5098210089},{"$f":"3 + (VLOOKUP(AK28,INDIRECT(LU_SENS),2)-20)*(4-3)/(120-20)","v":3.96922},{"$f":"O28*P28","v":24963688.815551743},{"$f":"Q28*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L28,INDIRECT(IX_CAP),4,FALSE)","v":24963688.815551743},{"$f":"O28*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L28,INDIRECT(IX_CAP),4,FALSE)","v":6289318.5098210089},null,null,"REACTOR","FLUIDIZED BED",105,1200,"Refractory","727,725 lb/h solids",null,"20,000 ACFM gas prod",null,null,"HGI FCC Costing Sheet",null,null,null,"cfb",{"$f":"REPLACE(E28, FIND(\"VOLFLMX\", UPPER(E28)), 7,\"PRES\")","v":"PRES.A200.A201.CHAR-COM.226"}]
["R-202C",2,null,"Catalyst Cooler","A200.A201.CHAR-COM.Q-STM202",127815673,{"$f":"F29*B29","v":255631346},{"$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":258580314.99999997},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E29)),VLOOKUP(E29,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E29)),VLOOKUP(E29,INDIRECT(LU_HEAT),3),VLOOKUP(E29,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H29/G29,0)","v":1.0115360226597561},1793235,2011,{"$f":"K29*(B29+C29)","v":3586470},0.8,{"$f":"IF(E29=\"\",M29,M29*J29^N29)","v":3619530.8714906061},3,{"$f":"O29*P29","v":10858592.614471819},{"$f":"Q29*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L29,INDIRECT(IX_CAP),4,FALSE)","v":10858592.614471819},{"$f":"O29*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L29,INDIRECT(IX_CAP),4,FALSE)","v":3619530.8714906061},null,null,"HEAT EXCH","SOLIDS COOLER",105,1200,"Refractory","128 MMBtu/h",null,null,null,null,"HGI FCC Costing Sheet",null,null,null,"cfb"]
["S-201",2,null,"Primary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,930,"CS","20,424 ACFM gas prod",null,"712,880 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-202",2,null,"Secondary Cyclone","included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,930,"CS","21,341 ACFM gas prod",null,"720 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-203",0,null,"Char Combustor Primary Cyclone","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,1200,"CS","20,000 ACFM gas prod",null,"713,000 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["S-204",0,null,"Char Combustor Secondary Cyclone","Included",null,null,null,null,null,"INCLUDED",null,null,null,null,null,null,null,null,null,null,"SEPARATOR","CYCLONE",105,1200,"CS","20,000 ACFM gas prod",null,"720 lb/h solids",null,"99.9% reject","HGI FCC Costing Sheet"]
["T-201",2,null,"Catalyst steam stripper","STRM.A200.a201.210",2139,{"$f":"F34*B34","v":4278},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E34)),VLOOKUP(E34,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E34)),ABS(VLOOKUP(E34,INDIRECT(LU_HEAT),2)),VLOOKUP(E34,INDIRECT(LU_SENS),2)))","v":4153.2205800000002},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E34)),VLOOKUP(E34,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E34)),VLOOKUP(E34,INDIRECT(LU_HEAT),3),VLOOKUP(E34,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H34/G34,0)","v":0.97083230014025246},742538,2011,{"$f":"K34*(B34+C34)","v":1485076},0.3,{"$f":"IF(E34=\"\",M34,M34*J34^N34)","v":1471946.2271832167},3,{"$f":"O34*P34","v":4415838.6815496497},{"$f":"Q34*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L34,INDIRECT(IX_CAP),4,FALSE)","v":4415838.6815496497},{"$f":"O34*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L34,INDIRECT(IX_CAP),4,FALSE)","v":1471946.2271832167},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",null,null,null,"cfb"]
["T-202",0,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-207",0,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"]
["A201",1,null,"Pinch Exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O37","v":2479203.3687858232},null,2479203.3687858232,2.6353665999999998,{"$f":"O37*P37","v":6533609.7527056402},{"$f":"Q37*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L37,INDIRECT(IX_CAP),4,FALSE)","v":6650565.2279452449},{"$f":"O37*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L37,INDIRECT(IX_CAP),4,FALSE)","v":2523582.5740317288},null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A201: In Situ Catalytic Fast Pyrolysis ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M24:M37)","v":36235467.368785821},null,{"$f":"SUM(O24:O37)","v":30948006.653987568},{"$f":"IFERROR(Q38/O38,0)","v":2.9878745813567988},{"$f":"SUM(Q24:Q37)","v":92468762.425110534},{"$f":"SUM(R24:R37)","v":92838242.55965364},{"$f":"SUM(S24:S37)","v":31150213.771298163}]
["D-301",1,null,"Heavy Fraction Condenser Absorber","d301dft",null,12,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E39)),VLOOKUP(E39,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E39)),ABS(VLOOKUP(E39,INDIRECT(LU_HEAT),2)),VLOOKUP(E39,INDIRECT(LU_SENS),2)))","v":11.447286999999999},"ft",{"$f":"IFERROR((H39/G39)^2,0)","v":0.91000263653034019},{"$f":"AH39","v":1085800},2013,{"$f":"K39*(B39+C39)","v":1085800},0.6,{"$f":"IF(B39<1,M39,M39*J39^N39)","v":1026066.3088567575},{"$f":"AI39/AH39","v":1.3987843065021182},{"$f":"O39*P39","v":1435245.4502593877},{"$f":"Q39*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L39,INDIRECT(IX_CAP),4,FALSE)","v":1481796.6864391391},{"$f":"O39*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L39,INDIRECT(IX_CAP),4,FALSE)","v":1059346.090423767},null,null,"VESSEL","TRAYED TOWER",120,500,"316SS","12' Ø","70' T-T","14 trays","sieve",null,"ACCE V8.4",null,1085800,1518800,"q"]
["D-302",1,null,"Light Fraction Condenser Absorber","d302dft",null,13,12.795012099999999,"ft",{"$f":"IFERROR((H40/G40)^2,0)","v":0.96871203928488991},{"$f":"AH40","v":1085300},2013,1085300,0.6,1064796.5157342146,{"$f":"AI40/AH40","v":1.3258085322030775},1411716.3056205302,1457504.3895680322,1099332.4859254884,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,61000000,73276797,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E41)),VLOOKUP(E41,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E41)),VLOOKUP(E41,INDIRECT(LU_HEAT),3),VLOOKUP(E41,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H41/G41,0)","v":1.2012589672131146},578900,2013,578900,0.6,646227.64851711807,1.3174987044394542,851404.08969425806,879018.81779292622,667187.61455398577,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,12067840,12031214.300000001,"BTU/HR",0.99696501610893096,172000,2013,172000,0.7,171634.42136739445,2.0279069767441862,348058.64054039062,359347.6921637702,177201.2702183729,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,4850345,4544890.01,"BTU/HR",0.93702406942186578,758400,2013,758400,0.7,724642.57581459393,1.520701476793249,1101965.0351885168,1137706.5417061772,748145.87811494397,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,10138754,10362534.9,"BTU/HR",1.0220718344680224,132400,2013,132400,0.7,134438.90900425529,2.3315709969788521,313453.86109980068,323620.52960718016,138799.34603171574,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,280000,282244.25900000002,"BTU/HR",1.0080152107142857,33300,2013,33300,0.6,33459.88814827583,2.4234234234234235,81087.47668365945,83717.49531750282,34545.137473021605,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",1,null,"Heavy fraction cooler","a300.a310.qc-h320a",null,845500,12031214.300000001,"BTU/HR",14.229703489059728,45300,2013,45300,0.7,290626.55733144929,3.2273730684326711,937960.32410282316,968382.44637233135,300052.83735066082,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,13087000,13526059.5,"BTU/HR",1.0335492855505464,78300,2013,156600,0.7,160259.42917258249,4.6347381864623243,742760.49612682231,766851.44118011615,165457.33768091234,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E48)),VLOOKUP(E48,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E48)),ABS(VLOOKUP(E48,INDIRECT(LU_HEAT),2)),VLOOKUP(E48,INDIRECT(LU_SENS),2)))*7.481/60","v":48.392373501849995},"gpm",0.8641495268187499,5800,2013,11600,0.8,10321.174159727998,4.3793103448275863,45199.624768463989,46665.644679868434,10655.934611938463,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",56,75,null,null,null,"ACCE V8.4",null,5800,25400,"q"]
["P-323",1,1,"Circulation filter charge pump","a300.a310.w-p323",null,41,43.127383600000002,"HP",1.0518874048780489,25400,2013,50800,0.8,52897.983433477239,4.6141732283464565,244080.45899226505,251997.04712104646,54613.694512581744,null,null,"PUMP","CENTRIFUGAL",135,250,"316SS",2655,69,null,null,null,"ACCE V8.4",null,25400,117200,"q"]
["P-329",1,1,"Aqueous filter charge pump","VOLFLMX.a300.a310.329",null,182,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E50)),VLOOKUP(E50,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E50)),ABS(VLOOKUP(E50,INDIRECT(LU_HEAT),2)),VLOOKUP(E50,INDIRECT(LU_SENS),2)))*7.481/60","v":179.23368188583333},"gpm",0.9848004499221612,7500,2013,15000,0.8,14817.326467731637,4.2,62232.771164472877,64251.249904868266,15297.916644016253,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E51)),VLOOKUP(E51,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E51)),ABS(VLOOKUP(E51,INDIRECT(LU_HEAT),2)),VLOOKUP(E51,INDIRECT(LU_SENS),2)))*7.481/60","v":118.15547407753334},"gpm",0.95286672643172055,6500,2013,13000,0.8,12507.458824354433,4.6307692307692312,57919.155478933608,59797.724949782154,12913.12997254432,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",124,30,null,null,null,"ACCE V8.4",null,6500,30100,"q"]
["P-332",1,1,"Quench recycle pump","a300.a310.w-p332",null,0.53,0.55517222499999996,"HP",1.0474947641509433,7800,2013,15600,0.8,16189.971603868124,4.884615384615385,79081.784372740454,81646.749704061498,16715.082616579519,null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",215,9,null,null,null,"ACCE V8.4",null,7800,38100,"q"]
["S-319",1,1,"D-301 Bottoms filter","VOLFLMX.a300.a310.320",null,52,{"$f":"IF(ISNUMBER(SEARCH(\".W\",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)))*7.481/60","v":44.759372354766668},"gpm",0.86075716066858976,14600,2013,29200,0.8,25899.260679856485,1.8424657534246576,47718.500841653389,49266.218831229322,26739.286057098441,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,1013050,1097185.1399999999,"LB/HR           ",1.0830513202704704,294700,2013,294700,0.7,311626.55679632426,1.8215134034611469,567631.95007895096,586042.71666004159,321733.95789812645,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E55)),VLOOKUP(E55,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E55)),ABS(VLOOKUP(E55,INDIRECT(LU_HEAT),2)),VLOOKUP(E55,INDIRECT(LU_SENS),2)))*7.481/60","v":2447.4361688783333},"gpm",1.0459128926830483,83100,2013,249300,0.8,{"$f":"IF(E55=\"\",M55,M55*J55^N55)","v":258415.57865266118},1.7099879663056559,441887.52980196336,456219.85934251716,266797.11689910747,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E56)),VLOOKUP(E56,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E56)),ABS(VLOOKUP(E56,INDIRECT(LU_HEAT),2)),VLOOKUP(E56,INDIRECT(LU_SENS),2)))*7.481/60","v":179.23368188583333},"gpm",0.9848004499221612,26500,2013,53000,0.8,{"$f":"IF(E56=\"\",M56,M56*J56^N56)","v":52354.553519318448},1.769811320754717,92657.681511548508,95662.972080581647,54052.638808857431,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,1000,947.64449200000001,"CUFT/HR         ",0.947644492,48000,2013,48000,0.7,{"$f":"IF(B57<1,M57,M57*J57^N57)","v":46226.716587321665},3.2416666666666667,149851.60627056775,154711.94393208451,47726.049542031207,null,null,"VESSEL","VERTICAL PRESSURE",125,250,"316SS",4.5,13.5,null,null,null,"ACCE V8.4",null,48000,155600,"q"]
["T-332",1,null,"D-301 Circulation surge tank","VOLFLMX.a300.a310.332",null,1000,1570.4774600000001,"CUFT/HR         ",1.57047746,48000,2013,48000,0.7,{"$f":"IF(E58=\"\",M58,M58*J58^N58)","v":65835.999418638967},3.2416666666666667,213418.364782088,220340.44818062571,67971.346482455221,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,{"$f":"O59","v":1447137.5076729299},null,1447137.5076729299,2.6353665999999998,3813737.8533284827,3882006.0144151761,1473042.124164121,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A310:  Product Condensation and Separation ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M39:M59)","v":6323337.5076729301},null,{"$f":"SUM(O39:O59)","v":6566382.3417628538},{"$f":"Q60/O60","v":1.9857309979923845},{"$f":"SUM(Q39:Q59)","v":13039068.960708322},{"$f":"SUM(R39:R59)","v":13406554.629949057},{"$f":"SUM(S39:S59)","v":6758326.2759823268}]
["H-373",1,null,"Post-WGS ACHE","a300.a360.a365.qa-h373",null,5160000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E61)),VLOOKUP(E61,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E61)),ABS(VLOOKUP(E61,INDIRECT(LU_HEAT),2)),VLOOKUP(E61,INDIRECT(LU_SENS),2)))","v":11798910.4},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E61)),VLOOKUP(E61,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E61)),VLOOKUP(E61,INDIRECT(LU_HEAT),3),VLOOKUP(E61,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H61/G61,0)","v":2.2866105426356591},{"$f":"AH61","v":88300},2013,{"$f":"K61*(B61+C61)","v":88300},0.6,{"$f":"IF(B61<1,M61,M61*J61^N61)","v":145036.07039781945},{"$f":"AI61/AH61","v":1.7146092865232163},{"$f":"O61*P61","v":248680.19318493619},{"$f":"Q61*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L61,INDIRECT(IX_CAP),4,FALSE)","v":256745.97064765936},{"$f":"O61*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L61,INDIRECT(IX_CAP),4,FALSE)","v":149740.21934074187},null,null,"HEAT EXCH","AIR COOLED",150,null,"316SS",1252,24,"1 bays x 8'","2 fan/bay",null,"ACCE V8.4",null,88300,151400,"wgs"]
["H-374",1,null,"Post-WGS cooler","a300.a360.a365.qc-h374",null,2929000,3046052.14,"BTU/HR",1.0399631751451008,45600,2013,45600,0.7,{"$f":"IF(B62<1,M62,M62*J62^N62)","v":46868.107305480822},4.0482456140350873,189733.60983753856,195887.49388656151,48388.243343592665,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,3648,2514.1352200000001,"HP",0.68918180372807025,4700000,2014,4700000,0.9,{"$f":"IF(E63=\"\",M63,M63*J63^N63)","v":3362004.4200334144},1.6,5379207.0720534632,5468844.9611208355,3418028.1007005223,null,null,"COMPRESSOR","RECIPROCATING",null,null,"SS","2-stage reciprocating ",null,"3648 hp",null,null,"Vendor quote via HGI",null,null,null,"wgs"]
["M-385",1,null,"PSA","STRM.a300.a360.a385.390",null,5218,5486.3122999999996,"LB/HR           ",1.0514205251054043,975000,2013,975000,0.6,{"$f":"IF(B64<1,M64,M64*J64^N64)","v":1004778.8530267151},1.8,1808601.9354480873,1867262.7420975585,1037368.1900541991,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E65)),VLOOKUP(E65,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E65)),ABS(VLOOKUP(E65,INDIRECT(LU_HEAT),2)),VLOOKUP(E65,INDIRECT(LU_SENS),2)))*7.481/60","v":46.717266758366669},"gpm",0.83423690639940484,{"$f":"AH65","v":5800},2013,11600,0.8,{"$f":"IF(E65=\"\",M65,M65*J65^N65)","v":10034.35608113293},{"$f":"AI65/AH65","v":4.3793103448275863},43943.559389789036,45368.839652034978,10359.813778811136,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,354424,77962.995999999999,"LB/HR           ",0.21997098390628175,1243000,2013,1243000,0.6,{"$f":"IF(B66<1,M66,M66*J66^N66)","v":501060.73030527635},1.4165728077232502,709789.00556840759,732810.54214950895,517312.30343698291,null,null,"VESSEL","VERTICAL PRESSURE",450,1000,"316SS",12,24,"+20% internals",null,null,"ACCE V8.4",null,1243000,1760800,"wgs","Vessel size from Spath 2002, GHSV=3000"]
["S-385",1,null,"PSA Compressor suction KO","VOLFLMX.a300.a360.a385.376",null,288000,309211.64199999999,"CUFT/HR         ",1.0736515347222222,44900,2013,44900,0.7,{"$f":"IF(B67<1,M67,M67*J67^N67)","v":47190.076944371656},2,94380.153888743313,97441.311709213769,48720.655854606885,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,103650,111259.802,"CUFT/HR         ",1.073418253738543,52500,2013,52500,0.7,{"$f":"IF(B68<1,M68,M68*J68^N68)","v":55169.314385548932},{"$f":"AI68/AH68","v":2.5619047619047617},141338.52923535867,145922.75087810608,56958.694580673393,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,1000,374.687342,"CUFT/HR         ",0.37468734199999998,48000,2013,48000,0.7,{"$f":"IF(B69<1,M69,M69*J69^N69)","v":24144.018351156537},3.2416666666666667,78266.85948833244,80805.393270432425,24927.113605274786,null,null,"VESSEL","VERTICAL PRESSURE",125,250,"316SS",4.5,13.5,null,null,null,"T-328",null,48000,155600,"wgs"]
["A360",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O70","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,{"$f":"SUM(M61:M70)","v":7730945},null,{"$f":"SUM(O61:O70)","v":5718330.9468309162},{"$f":"IFERROR(Q71/O71,0)","v":1.7609545457267159},{"$f":"SUM(Q61:Q70)","v":10069720.874791658},{"$f":"SUM(R61:R70)","v":10291497.236272937},{"$f":"SUM(S61:S70)","v":5843193.2486682925}]
["H-410",1,null,"Feed-effluent exchanger","a400.a410.h-410.qx-h410",null,22846147,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E72)),VLOOKUP(E72,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E72)),ABS(VLOOKUP(E72,INDIRECT(LU_HEAT),2)),VLOOKUP(E72,INDIRECT(LU_SENS),2)))","v":27318461},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E72)),VLOOKUP(E72,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E72)),VLOOKUP(E72,INDIRECT(LU_HEAT),3),VLOOKUP(E72,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H72/G72,0)","v":1.1957579105133131},{"$f":"AH72","v":542500},2013,{"$f":"K72*(B72+C72)","v":542500},0.7,{"$f":"IF(B72<1,M72,M72*J72^N72)","v":614822.88765123638},{"$f":"AI72/AH72","v":2.225806451612903},{"$f":"O72*P72","v":1368476.7499333969},{"$f":"Q72*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L72,INDIRECT(IX_CAP),4,FALSE)","v":1412862.3875127635},{"$f":"O72*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L72,INDIRECT(IX_CAP),4,FALSE)","v":634764.26105645904},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,2210000,619443.36800000002,"BTU/HR",0.28029111674208146,263800,2013,263800,0.6,{"$f":"IF(E73=\"\",M73,M73*J73^N73)","v":122981.67152974993},1.3112206216830933,161256.10379886467,166486.33878899179,126970.50064335368,null,null,"HEAT EXCH","BOX FURNACE",1930,650,"316SS","2.21 MMBtu/h",null,"208 CFM gas",null,null,"ACCE V8.4",null,263800,345900,"htr"]
["H-413A",1,null,"HT product ACHE","a400.a410.qa-h413",null,1780000,2872900.45,"BTU/HR",1.6139890168539326,44800,2013,44800,0.6,{"$f":"IF(B74<1,M74,M74*J74^N74)","v":59706.052571197528},1.9330357142857142,115413.93197914521,119157.30646956702,61642.578866473472,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,1452000,2332994.7999999998,"BTU/HR",1.6067457300275481,63900,2013,63900,0.7,{"$f":"IF(B75<1,M75,M75*J75^N75)","v":89056.139770034119},3.2003129890453832,285007.52086028131,294251.55115083163,91944.616716567936,null,null,"HEAT EXCH","SHELL & TUBE",2085,190,"316SS",589,18,16,"141 X 1\" tubes",null,"ACCE V8.4",null,63900,204500,"htr"]
["H-444",1,null,"Quench hydrogen stage 2 cooler","a400.a410.qc-h444",null,215000,2332994.7999999998,"BTU/HR",10.851138604651162,21500,2013,21500,0.7,{"$f":"IF(B76<1,M76,M76*J76^N76)","v":114096.19925157281},7.1023255813953492,810348.35468442645,836631.46719314053,117796.83395319268,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,215000,619443.36800000002,"BTU/HR",2.8811319441860466,21500,2013,21500,0.7,{"$f":"IF(B77<1,M77,M77*J77^N77)","v":45095.443587694783},7.1023255813953492,320282.52259725553,330670.67422036419,46558.084451459261,null,null,"HEAT EXCH","SHELL & TUBE",1650,650,"316SS",57,8,8,"29 X 1\" tubes",null,"H-444",null,21500,152700,"htr"]
["K-412",1,null,"Hydrogen makeup compressor","a400.a410.w-k412",null,1051,2372.0412099999999,"HP",2.2569374024738345,1890000,2014,1890000,0.64,{"$f":"IF(E78=\"\",M78,M78*J78^N78)","v":3182103.4396840753},1.6,5091365.5034945207,5176206.8658162486,3235129.2911351551,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,146,0.31701039800000003,"HP",2.1713040958904113E-3,1200000,2014,1200000,0.9,4810.9388024408818,1.6,7697.5020839054114,7825.7715163051544,4891.1071976907215,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E80)),VLOOKUP(E80,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E80)),ABS(VLOOKUP(E80,INDIRECT(LU_HEAT),2)),VLOOKUP(E80,INDIRECT(LU_SENS),2)))*7.481/60","v":118.11857541655},"gpm",0.87495241049296302,{"$f":"AH80","v":43200},2013,86400,0.8,77642.817748026049,{"$f":"AI80/AH80","v":3.5763888888888888},277680.9106960654,286687.30723547598,80161.111149336968,null,null,"PUMP","DIAPHRAGM",null,90,"316SS",135,5275,null,null,null,"ACCE V8.4",null,43200,154500,"htr"]
["R-410",0,null,"Hydrotreater, 1000 psi","STRM.a400.a410.417",55000,{"$f":"F81*B81","v":0},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E81)),VLOOKUP(E81,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E81)),ABS(VLOOKUP(E81,INDIRECT(LU_HEAT),2)),VLOOKUP(E81,INDIRECT(LU_SENS),2)))","v":78933.194499999998},"LB/HR           ",0,3396200,2013,0,1,0,1.5014722336729285,0,0,0,null,null,"VESSEL","VERTICAL PRESSURE",1130,850,"CS+Inconel",10,48,"+60% internals",null,null,"ACCE V8.4",null,3396200,5099300,"htr"]
["R-410",0,null,"Hydrotreater, 1500 psi","STRM.a400.a410.417",55000,{"$f":"F82*B82","v":0},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E82)),VLOOKUP(E82,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E82)),ABS(VLOOKUP(E82,INDIRECT(LU_HEAT),2)),VLOOKUP(E82,INDIRECT(LU_SENS),2)))","v":78933.194499999998},"LB/HR           ",0,4775000,2013,0,1,0,1.5296125654450261,0,0,0,null,null,"VESSEL","VERTICAL PRESSURE",1640,850,"CS+Inconel",10,48,"+60% internals",null,null,"ACCE V8.4",null,4775000,7303900,"htr"]
["R-410",1,null,"Hydrotreater, 2000 psi","STRM.a400.a410.417",55000,{"$f":"F83*B83","v":55000},78933.194499999998,"LB/HR           ",1.4351489909090909,6045800,2013,6045800,1,8676623.7692381814,1.4260809156769989,12373567.56982,12774896.043792659,8958044.318072984,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,56193,52064.926500000001,"LB/HR           ",0.92653758475254933,48500,2013,48500,0.7,45977.554444927715,3.4494845360824744,158598.8630646682,163742.91221042868,47468.805990470944,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,8028,19625.215499999998,"CUFT/HR         ",2.4445958520179372,373800,2013,373800,0.7,698850.44557754742,2.0535045478865706,1435092.5682860499,1481638.8458401896,721517.19720565761,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,9494,6290.0675499999998,"CUFT/HR         ",0.66253081419844106,45200,2013,45200,0.7,33883.065259215677,4.9889380530973453,169040.51362728176,174523.23079763606,34982.040053450772,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,{"$f":"O87","v":159918},null,159918,2.6353665999999998,421442.55593879998,428986.62671768368,162780.62669447344,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A410: Whole Oil Hydroprocessing ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M73:M87)","v":10265118},null,{"$f":"SUM(O73:O87)","v":13310745.537464663},{"$f":"IFERROR(Q88/O88,0)","v":1.6247620661111808},{"$f":"SUM(Q73:Q87)","v":21626794.420931265},{"$f":"SUM(R73:R87)","v":22241704.941749521},{"$f":"SUM(S73:S87)","v":13689887.112130266}]
["D-450",1,null,"Gasoline column","STRM.a400.a450.451",null,52557,{"$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":45083.7906},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E89)),VLOOKUP(E89,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E89)),VLOOKUP(E89,INDIRECT(LU_HEAT),3),VLOOKUP(E89,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H89/G89,0)","v":0.85780753467663684},{"$f":"AH89","v":491900},2013,{"$f":"K89*(B89+C89)","v":491900},0.7,{"$f":"IF(E89=\"\",M89,M89*J89^N89)","v":441824.42627921206},{"$f":"AI89/AH89","v":1.689367757674324},{"$f":"O89*P89","v":746403.94030905713},{"$f":"Q89*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L89,INDIRECT(IX_CAP),4,FALSE)","v":770613.05806277948},{"$f":"O89*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L89,INDIRECT(IX_CAP),4,FALSE)","v":456154.70909877407},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,23368,21475.8482,"LB/HR           ",0.91902808113659706,297900,2013,297900,0.7,280802.29328436177,1.9066800939912723,535400.14295239176,552765.49220380036,289909.92980195791,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,16444000,14097297.6,"BTU/HR",0.85729126733154948,34700,2013,34700,0.7,31154.397350989508,4.5792507204610953,142663.79651504994,147291.00232481011,32164.869607746441,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,6951000,6692229.9900000002,"BTU/HR",0.96277226154510143,50500,2013,50500,0.7,49176.529534885136,2.8277227722772276,139057.59242735835,143567.83339450698,50771.537720046232,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,3050000,2513160.59,"BTU/HR",0.8239870786885245,13200,2013,13200,0.7,11527.050934401095,6.6590909090909092,76759.680085898202,79249.329501693253,11900.923201619466,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,6951000,2407446.23,"BTU/HR",0.34634530715005035,50500,2013,50500,0.7,24040.743419159655,2.8277227722772276,67980.557628831652,70185.462018696824,24820.489019217013,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,1731000,1316346.01,"BTU/HR",0.76045407856730218,22400,2013,22400,0.7,{"$f":"IF(B95<1,M95,M95*J95^N95)","v":18492.648453921494},4.0401785714285712,74713.602012495321,77136.888240293527,19092.445266105799,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,316000,387503.25799999997,"BTU/HR",1.2262761329113923,10300,2013,10300,0.7,11880.891168145577,5.6310679611650487,66902.105607033358,69072.031119406747,12266.240009136023,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,54900,80083.787599999996,"BTU/HR",1.4587210856102002,7900,2013,7900,0.7,10289.817537070971,6.3037974683544302,64864.925740017003,66968.776671827902,10623.56095798073,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,7190000,18891230.800000001,"BTU/HR",2.6274312656467318,9400,2013,18800,0.8,40717.672049328474,4.3085106382978724,175432.52319125566,181122.56096089981,42038.322790924889,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,7436000,6692229.9900000002,"BTU/HR",0.89997713690156,7400,2013,14800,0.8,13603.382094322789,3.9594594594594597,53862.039914007801,55609.019526942313,14044.598788374509,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,7190000,18891230.800000001,"BTU/HR",2.6274312656467318,39100,2013,78200,0.7,153772.51149998669,4.0076726342711,616269.88624163473,636258.1920883581,158760.02112734393,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,7436000,6692229.9900000002,"BTU/HR",0.89997713690156,28600,2013,57200,0.7,53132.232268068372,4.3356643356643358,230363.52451889784,237835.21295737437,54855.541053071829,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,{"$f":"O103","v":482593},null,482593,2.6353665999999998,1271809.4735937999,1294575.6146748152,491231.69986096636,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A450: Oil Fractionation ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M89:M103)","v":1660593},null,{"$f":"SUM(O89:O103)","v":1623007.5958738539},{"$f":"IFERROR(Q104/O104,0)","v":2.6262870251341845},{"$f":"SUM(Q89:Q103)","v":4262483.7907377286},{"$f":"SUM(R89:R103)","v":4382250.4737462047},{"$f":"SUM(S89:S103)","v":1668634.888303265}]
["H-460",1,null,"Feed-effluent exchanger","a400.a460.h-460.qx-h460",null,1395356,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E105)),VLOOKUP(E105,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E105)),ABS(VLOOKUP(E105,INDIRECT(LU_HEAT),2)),VLOOKUP(E105,INDIRECT(LU_SENS),2)))","v":1272784.55},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E105)),VLOOKUP(E105,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E105)),VLOOKUP(E105,INDIRECT(LU_HEAT),3),VLOOKUP(E105,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H105/G105,0)","v":0.91215757842443079},{"$f":"AH105","v":134600},2013,{"$f":"K105*(B105+C105)","v":134600},0.7,{"$f":"IF(B105<1,M105,M105*J105^N105)","v":126210.05889073329},{"$f":"AI105/AH105","v":3.3722139673105498},{"$f":"O105*P105","v":425607.3234064178},{"$f":"Q105*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L105,INDIRECT(IX_CAP),4,FALSE)","v":439411.61522851919},{"$f":"O105*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L105,INDIRECT(IX_CAP),4,FALSE)","v":130303.59861149744},null,null,"HEAT EXCH","SHELL & TUBE",2390,650,"CS",276,14,18,"66 X 1\" tubes",null,"ACCE V8.4",null,134600,453900,"hcr"]
["H-461",1,null,"Feed furnace","A400.A460.QF-H461",null,680000,127785.391,"BTU/HR",0.18791969264705882,142800,2013,142800,0.6,{"$f":"IF(E106=\"\",M106,M106*J106^N106)","v":52373.498281129112},1.5210084033613445,79660.530999028313,82244.267594096411,54072.198031477747,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,1000000,454341.94900000002,"BTU/HR",0.45434194900000002,38000,2013,38000,0.6,{"$f":"IF(B107<1,M107,M107*J107^N107)","v":23670.819765709555},2.0526315789473686,48587.472150666988,50163.374649472338,24438.567136922418,null,null,"HEAT EXCH","AIR COOLED",150,null,"CS",243,10,"1 bays x 3'","2 fan/bay",null,"ACCE V8.4",null,38000,78000,"hcr"]
["H-463C",1,null,"HC product Cooler","a400.a460.qc-h463",null,845500,381303.97700000001,"BTU/HR",0.45098045771732703,45300,2013,45300,0.7,{"$f":"IF(B108<1,M108,M108*J108^N108)","v":25942.307818575951},3.2273730684326711,83725.505586662344,86441.086941844071,26783.729401269058,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,215000,381303.97700000001,"BTU/HR",1.7735068697674419,21500,2013,21500,0.7,{"$f":"IF(B109<1,M109,M109*J109^N109)","v":32108.607585964979},7.1023255813953492,228045.78504078384,235442.29913341638,33150.02902009464,null,null,"HEAT EXCH","SHELL & TUBE",1650,650,"316SS",57,8,8,"29 X 1\" tubes",null,"H-444",null,21500,152700,"hcr"]
["H-495",1,null,"Quench hydrogen stage 3 cooler","a400.a460.qc-h495",null,215000,127785.391,"BTU/HR",0.59435065581395352,21500,2013,21500,0.7,{"$f":"IF(B110<1,M110,M110*J110^N110)","v":14937.172014075346},7.1023255813953492,106088.65890927002,109529.57434013653,15421.649301328984,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,1051,678.19833400000005,"HP",0.6452886146527117,1890000,2014,1890000,0.64,{"$f":"IF(E111=\"\",M111,M111*J111^N111)","v":1427921.6087101947},1.6,2284674.5739363115,2322745.8739012284,1451716.1711882676,null,null,"COMPRESSOR","RECIPROCATING",null,null,null,"1,050 hp","4-stage recip",null,null,null,"Vendor quote via HGI",null,null,null,"cmp"]
["K-492",1,null,"Hydrogen recycle compressor","a400.a460.w-k492",null,146,40.819021900000003,"HP",0.27958234178082192,1200000,2014,1200000,0.9,381100.93163050018,1.6,609761.49060880032,619922.41806904075,387451.51129315043,null,null,"COMPRESSOR","RECIPROCATING",null,null,null,"146 hp","single stage recip",null,null,null,"Vendor quote via HGI",null,null,null,"cmp"]
["P-460",1,1,"HC feed pump","VOLFLMX.a400.a460.462",null,135,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E113)),VLOOKUP(E113,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E113)),ABS(VLOOKUP(E113,INDIRECT(LU_HEAT),2)),VLOOKUP(E113,INDIRECT(LU_SENS),2)))*7.481/60","v":25.475976694633331},"gpm",0.18871093847876541,{"$f":"AH113","v":43200},2013,86400,0.8,22758.907044852898,{"$f":"AI113/AH113","v":3.5763888888888888},81394.702278466968,84034.68557112306,23497.077130566446,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,{"$f":"F114*B114","v":24000},13650.705099999999,"LB/HR           ",0.56877937916666665,2615800,2013,2615800,1,1487813.1000241667,1.9666258888294212,2925971.7602470834,3020873.7175686886,1536069.3331291284,null,null,"VESSEL","VERTICAL PRESSURE",2070,850,"CS+Inconel",6.5,48,"+60% internals",null,null,"ACCE V8.4",null,2615800,5144300,"hcr"]
["S-460",1,null,"Vapor KO drum","STRM.a400.a460.460",null,56193,8707.0925900000002,"LB/HR           ",0.15494977292545334,48500,2013,48500,0.7,13148.475440117889,3.4494845360824744,45355.462703746867,46826.537115431951,13574.9375379465,null,null,"VESSEL","VERTICAL PRESSURE",120,250,"316SS",4.5,10,null,null,null,"S-410",null,48500,167300,"hcr"]
["S-461",1,null,"HP effluent flash: 3 phase","VOLFLMX.a400.a460.472",null,8257,3036.7777500000002,"CUFT/HR         ",0.36778221509022652,223900,2013,223900,0.7,111164.87922588112,2.1505136221527468,239061.58708022223,246815.39142056444,114770.43850272974,null,null,"VESSEL","HORIZ LL SEP",2025,160,"316SS",3,10,"+20% internals",null,null,"ACCE V8.4",null,223900,481500,"hcr"]
["S-462",1,null,"LP effluent flash","VOLFLMX.a400.a460.478",null,2520,2465.8469799999998,"CUFT/HR         ",0.97851070634920623,8100,2013,8100,0.7,7977.7592496637353,8.9876543209876552,71701.3423920395,74026.927972884791,8236.5125903896533,null,null,"VESSEL","HORIZ LL SEP",70,170,"316SS",1,7,null,null,null,"ACCE V8.4",null,8100,72800,"hcr"]
["A460",1,null,"Pinch exchanger CAPEX","",null,null,null,null,null,null,2008,{"$f":"O118","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,{"$f":"SUM(M106:M118)","v":6457288},null,{"$f":"SUM(O106:O118)","v":3716406.0667908327},{"$f":"IFERROR(Q119/O119,0)","v":1.9127032843243814},{"$f":"SUM(Q106:Q118)","v":7108382.0898338817},{"$f":"SUM(R106:R118)","v":7288867.4746194277},{"$f":"SUM(S106:S118)","v":3806737.4577043559}]
["H-568A",1,null,"WGS Effluent ACHE","a500.a560.a565.qa-h568",null,5740000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E120)),VLOOKUP(E120,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E120)),ABS(VLOOKUP(E120,INDIRECT(LU_HEAT),2)),VLOOKUP(E120,INDIRECT(LU_SENS),2)))","v":12073947.199999999},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E120)),VLOOKUP(E120,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E120)),VLOOKUP(E120,INDIRECT(LU_HEAT),3),VLOOKUP(E120,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H120/G120,0)","v":2.1034751219512193},{"$f":"AH120","v":76300},2013,{"$f":"K120*(B120+C120)","v":76300},0.6,{"$f":"IF(B120<1,M120,M120*J120^N120)","v":119202.93972987829},{"$f":"AI120/AH120","v":1.6264744429882045},{"$f":"O120*P120","v":193880.5349997103},{"$f":"Q120*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L120,INDIRECT(IX_CAP),4,FALSE)","v":200168.92182148836},{"$f":"O120*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L120,INDIRECT(IX_CAP),4,FALSE)","v":123069.20817872327},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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E121)),VLOOKUP(E121,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E121)),ABS(VLOOKUP(E121,INDIRECT(LU_HEAT),2)),VLOOKUP(E121,INDIRECT(LU_SENS),2)))","v":3079697.87},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E121)),VLOOKUP(E121,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E121)),VLOOKUP(E121,INDIRECT(LU_HEAT),3),VLOOKUP(E121,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H121/G121,0)","v":0.97489644507755624},32600,2013,{"$f":"K121*(B121+C121)","v":32600},0.7,{"$f":"IF(B121<1,M121,M121*J121^N121)","v":32024.955931342622},3.5950920245398774,{"$f":"O121*P121","v":115132.6636550109},{"$f":"Q121*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L121,INDIRECT(IX_CAP),4,FALSE)","v":118866.91539351294},{"$f":"O121*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L121,INDIRECT(IX_CAP),4,FALSE)","v":33063.664179424246},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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E122)),VLOOKUP(E122,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E122)),ABS(VLOOKUP(E122,INDIRECT(LU_HEAT),2)),VLOOKUP(E122,INDIRECT(LU_SENS),2)))","v":2975.63456},{"$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":"HP"},{"$f":"IFERROR(H122/G122,0)","v":0.81568929824561398},4700000,2014,{"$f":"K122*(B122+C122)","v":4700000},0.6,{"$f":"IF(E122=\"\",M122,M122*J122^N122)","v":4159227.8897777218},1.6,{"$f":"O122*P122","v":6654764.6236443557},{"$f":"Q122*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L122,INDIRECT(IX_CAP),4,FALSE)","v":6765658.1150295073},{"$f":"O122*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L122,INDIRECT(IX_CAP),4,FALSE)","v":4228536.3218934415},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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E126)),VLOOKUP(E126,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E126)),ABS(VLOOKUP(E126,INDIRECT(LU_HEAT),2)),VLOOKUP(E126,INDIRECT(LU_SENS),2)))*7.481/60","v":33.241125148649999},"gpm",{"$f":"IFERROR(H126/G126,0)","v":0.66482250297299994},{"$f":"AH126","v":5800},2013,{"$f":"K126*(B126+C126)","v":5800},0.8,{"$f":"IF(E126=\"\",M126,M126*J126^N126)","v":4184.0085410950514},{"$f":"AI126/AH126","v":4.3793103448275863},{"$f":"O126*P126","v":18323.071886864534},{"$f":"Q126*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L126,INDIRECT(IX_CAP),4,FALSE)","v":18917.368595340311},{"$f":"O126*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L126,INDIRECT(IX_CAP),4,FALSE)","v":4319.7140886997568},null,null,"PUMP","CENTRIFUGAL",125,250,"316SS",56,30,null,null,null,"P-318",null,5800,25400,"cmp"]
["R-530",1,null,"Steam reformer package (PNNL)","MOLEFLMX.A500.590",null,49000000,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E127)),VLOOKUP(E127,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E127)),ABS(VLOOKUP(E127,INDIRECT(LU_HEAT),2)),VLOOKUP(E127,INDIRECT(LU_SENS),2)))*379.3*24","v":29942538.563040003},"SCFD",{"$f":"IFERROR(H127/G127,0)","v":0.611072215572245},66875000,2007,{"$f":"K127*(B127+C127)/P127","v":34830729.166666672},0.65,{"$f":"IF(E127=\"\",M127,M127*J127^N127)","v":25288479.387224164},1.92,{"$f":"O127*P127","v":48553880.423470393},{"$f":"Q127*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L127,INDIRECT(IX_CAP),4,FALSE)","v":54126394.678390965},{"$f":"O127*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L127,INDIRECT(IX_CAP),4,FALSE)","v":28190830.561661962},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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E129)),VLOOKUP(E129,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E129)),ABS(VLOOKUP(E129,INDIRECT(LU_HEAT),2)),VLOOKUP(E129,INDIRECT(LU_SENS),2)))","v":103296.27},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E129)),VLOOKUP(E129,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E129)),VLOOKUP(E129,INDIRECT(LU_HEAT),3),VLOOKUP(E129,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H129/G129,0)","v":0.29144829356928426},{"$f":"AH129","v":1243000},2013,{"$f":"K129*(B129+C129)","v":1243000},0.6,{"$f":"IF(B129<1,M129,M129*J129^N129)","v":593209.41983031796},{"$f":"AI129/AH129","v":1.4165728077232502},{"$f":"O129*P129","v":840324.33341691387},{"$f":"Q129*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L129,INDIRECT(IX_CAP),4,FALSE)","v":867579.6969544976},{"$f":"O129*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L129,INDIRECT(IX_CAP),4,FALSE)","v":612449.77471288084},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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E132)),VLOOKUP(E132,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E132)),ABS(VLOOKUP(E132,INDIRECT(LU_HEAT),2)),VLOOKUP(E132,INDIRECT(LU_SENS),2)))","v":266.604399},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E132)),VLOOKUP(E132,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E132)),VLOOKUP(E132,INDIRECT(LU_HEAT),3),VLOOKUP(E132,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},{"$f":"IFERROR(H132/G132,0)","v":0.26660439899999999},{"$f":"AH132","v":48000},2013,{"$f":"K132*(B132+C132)","v":48000},0.7,{"$f":"IF(B132<1,M132,M132*J132^N132)","v":19026.037793752559},{"$f":"AI132/AH132","v":3.2416666666666667},{"$f":"O132*P132","v":61676.072514747881},{"$f":"Q132*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L132,INDIRECT(IX_CAP),4,FALSE)","v":63676.495102922338},{"$f":"O132*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L132,INDIRECT(IX_CAP),4,FALSE)","v":19643.134736119999},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,{"$f":"O133","v":2868877},null,2868877,2.6353665999999998,{"$f":"O133*P133","v":7560542.6253081998},{"$f":"Q133*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L133,INDIRECT(IX_CAP),4,FALSE)","v":7695880.8057751358},{"$f":"O133*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L133,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,{"$f":"SUM(M120:M133)","v":43805306.166666672},null,{"$f":"SUM(O120:O133)","v":33084231.63882827},{"$f":"Q134/O134","v":1.9344116873425088},{"$f":"SUM(Q120:Q133)","v":63998524.348896205},{"$f":"SUM(R120:R133)","v":69857142.997063369},{"$f":"SUM(S120:S133)","v":36132143.972951427}]
["H-601",1,null,"Steam turbine condenser","A600.A600ST.QAH601",null,1,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E135)),VLOOKUP(E135,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E135)),ABS(VLOOKUP(E135,INDIRECT(LU_HEAT),2)/58250000),VLOOKUP(E135,INDIRECT(LU_SENS),2)))","v":6.120557922746781},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E135)),VLOOKUP(E135,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E135)),VLOOKUP(E135,INDIRECT(LU_HEAT),3),VLOOKUP(E135,INDIRECT(LU_SENS),3)))","v":"BTU/HR"},{"$f":"IFERROR(H135/G135,0)","v":6.120557922746781},1300000,2010,{"$f":"K135*(B135+C135)","v":1300000},1,{"$f":"IF(E135=\"\",M135,M135*J135^N135)","v":7956725.2995708156},1.4,{"$f":"O135*P135","v":11139415.41939914},{"$f":"Q135*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L135,INDIRECT(IX_CAP),4,FALSE)","v":11845235.314346546},{"$f":"O135*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L135,INDIRECT(IX_CAP),4,FALSE)","v":8460882.3673903905},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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E136)),VLOOKUP(E136,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E136)),ABS(VLOOKUP(E136,INDIRECT(LU_HEAT),2)),VLOOKUP(E136,INDIRECT(LU_SENS),2)))","v":420447.842},"BTU/HR",1.1015989734181977,16780,2007,16780,0.65,17869.287905642515,4.3206197854588799,{"$f":"O136*P136","v":77206.398877180123},86067.354058554251,19920.140704862624,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,300000,352678.97,"LB/HR           ",1.1755965666666666,1325000,2010,1325000,0.6,1460060.5397992609,2,{"$f":"O137*P137","v":2920121.0795985218},3105146.9069006075,1552573.4534503038,null,null,"MISC","PACKAGE UNIT",null,null,null,"Quote from 51400 (RO+EDI+polish) with RO removed",null,null,null,null,"51400 Siemens",null,null,null,"pwr"]
["M-602A",1,null,"Steam turbine generator Stage 1","WTURB1",null,-40418.405780393296,-17196.313699999999,"hp",0.42545749561309559,7700000,2010,7700000,0.7,4233407.2646224331,1.8,{"$f":"O138*P138","v":7620133.07632038},8102962.859115555,4501646.0328419749,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,-47442.0573,"hp",1.173773591115111,7700000,2010,7700000,0.7,8613898.6776731797,1.8,15505017.619811723,16487452.468997328,9159695.8161096256,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.A200.201",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,80410.643400000001,7051.0446899999997,"LB/HR           ",8.7687952637374361E-2,6528,2007,13056,0.3,6290.6007221161617,4.7181372549019605,29679.917622729437,33086.272842848564,7012.5710752634868,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,247009.59099999999,352678.97,"LB/HR           ",1.4277946397636032,9810,2007,19620,0.3,21832.261634009399,4.6075433231396534,100593.09132081803,112138.13016102611,24337.943736275804,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,247009.59099999999,352678.97,"LB/HR           ",1.4277946397636032,9810,2007,19620,0.3,21832.261634009399,4.6075433231396534,100593.09132081803,112138.13016102611,24337.943736275804,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,494622.06599999999,352678.97,"LB/HR           ",0.71302716607875716,304578,2007,609156,0.3,550377.09198278992,1.3526912646350031,744490.28458033549,829935.21065607644,613543.70531846222,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,247009.59099999999,352678.97,"LB/HR           ",1.4277946397636032,9810,2007,19620,0.3,21832.261634009399,4.6075433231396534,100593.09132081803,112138.13016102611,24337.943736275804,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,9892.4297800000004,7053.63112,"LB/HR           ",0.7130332260998874,47205,2007,47205,0.65,37888.669161846359,3.414892490202309,129385.73178454895,144235.29331216277,42237.140327547415,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,500400,352678.97,"LB/HR           ",0.70479410471622694,28505,2007,28505,0.65,22707.091820961898,6.8303806349763203,155098.08025052733,172898.64027928031,25313.177920703052,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,500400,352678.97,"LB/HR           ",0.70479410471622694,27704,2007,27704,0.65,22069.014973089928,6.5116950620848977,143706.69582534736,160199.87008927666,24601.869184885367,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,494618.60399999999,352678.97,"LB/HR           ",0.71303215679287302,53299,2007,53299,0.65,42779.92181254692,5.067637291506407,216793.12710499114,241674.40910809539,47689.76057405545,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,494618.60399999999,352678.97,"LB/HR           ",0.71303215679287302,18405,2007,18405,0.65,14772.59350006428,5.1779407769627817,76491.614265478172,85270.533831919616,16468.039613604204,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,494622.06599999999,352681.55699999997,"LB/HR           ",0.71303239633469961,104100,2007,104100,0.65,83554.866567033197,2.2776176753121997,190306.04095142719,212147.40804196976,93144.433476039878,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,500400,352678.97,"LB/HR           ",0.70479410471622694,28505,2007,28505,0.65,22707.091820961898,6.8303806349763203,155098.08025052733,172898.64027928031,25313.177920703052,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,{"$f":"O153","v":3061423.2956819865},null,3061423.2956819865,2.6353665999999998,8067972.7019022312,8212394.1805772288,3116224.5816491824,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A600:  Steam System & Power Generation ↑",null,null,null,"",null,null,null,null,null,null,null,{"$f":"SUM(M135:M153)","v":22367498.295681987},null,{"$f":"SUM(O135:O153)","v":26487528.482017923},{"$f":"Q154/O154","v":1.8098787070532014},{"$f":"SUM(Q135:Q153)","v":47939213.802069448},{"$f":"SUM(R135:R153)","v":50709669.636412494},{"$f":"SUM(S135:S153)","v":28063716.161045358}]
["K-701",2,1,"Plant air compressor","STRM.A100.101",null,262454.28571428574,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E155)),VLOOKUP(E155,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E155)),ABS(VLOOKUP(E155,INDIRECT(LU_HEAT),2)),VLOOKUP(E155,INDIRECT(LU_SENS),2)))","v":204131.481},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E155)),VLOOKUP(E155,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E155)),VLOOKUP(E155,INDIRECT(LU_HEAT),3),VLOOKUP(E155,INDIRECT(LU_SENS),3)))","v":"LB/HR           "},{"$f":"IFERROR(H155/G155,0)","v":0.77777918712374394},87922,2007,{"$f":"K155*(B155+C155)","v":263766},0.3,{"$f":"IF(E155=\"\",M155,M155*J155^N155)","v":244610.84539459579},1.5684356588794612,{"$f":"O155*P155","v":383656.37246553489},{"$f":"Q155*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L155,INDIRECT(IX_CAP),4,FALSE)","v":427688.49895900988},{"$f":"O155*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L155,INDIRECT(IX_CAP),4,FALSE)","v":272684.75856036315},null,null,"COMPRESSOR","RECIPROCATING",null,null,"CS","Flow Rate = 450 CFM;  Outlet Pressure = 125 PSIG",null,null,null,null,"51400 Icarus 2006.5"]
["M-701",1,null,"Cooling tower system","STRM.A700.715",null,7506000,2593745,"LB/HR           ",0.34555622168931521,260852,2010,260852,0.78,{"$f":"IF(E156=\"\",M156,M156*J156^N156)","v":113877.72173911406},2.4700000000000002,281277.97269561177,299100.41504687699,121093.28544407972,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,{"$f":"IF(E157=\"\",M157,M157*J157^N157)","v":56224.583495782354},2.4700000000000002,138874.72123458242,208829.0737537739,84546.183705981326,null,null,"SCALE","TRUCK-SCALE",null,null,"CS","Hydraulic Truck Dumper with Scale",null,null,null,null,"Vendor Quotation"]
["M-703",1,null,"Flue gas scrubber","STRM.A100.112",null,489599.99999999994,891004.84100000001,"LB/HR           ",1.8198628288398695,436250,2010,436250,0.65,{"$f":"IF(E158=\"\",M158,M158*J158^N158)","v":643814.22093506414},2.4700000000000002,1590221.1257096084,1690981.3241251232,684607.82353243849,null,null,"MISC","VERTICAL-VESSEL",null,null,"SS304","Scrubber costs from TurboSonic.  Quotation basis = $160,000/ACFM",null,null,null,null,"TurboSonic"]
["M-704",1,null,"Flue gas stack","STRM.A100.112",null,939119.01500000001,891004.84100000001,"LB/HR           ",0.94876669172756556,169187,2007,169187,0.65,{"$f":"IF(E159=\"\",M159,M159*J159^N159)","v":163501.07741244734},1.2991541903337727,212413.10984446752,236791.69858375457,182266.04689849718,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,{"$f":"IF(B160<1,M160,M160*J160^N160)","v":567445.75467754377},1.8,1021402.3584195788,1021402.3584195788,567445.75467754377,null,null,"CHILLER","CENTRIFUGAL",null,null,"CS","2,350 Ton",null,null,null,null,"Trane"]
["M-710",1,null,"Product loading rack","",null,1,1,null,{"$f":"IF(E161<>\"\",H161/G161,\"\")","v":""},25000,2011,25000,1,{"$f":"IF(E161=\"\",M161,M161*J161^N161)","v":25000},2.4700000000000002,61750.000000000007,61750.000000000007,25000,null,null,"MISC","MISC",null,null,null,null,null,null,null,null,"Estimate"]
["P-701",1,1,"Cooling water pump","STRM.A700.715",null,7001377.25,2593745,"LB/HR           ",{"$f":"IFERROR(H162/G162,0)","v":0.37046211157954673},239375,2007,478750,0.3,355411.86844310467,2.1401566579634466,760637.07656773902,847935.16510415834,396202.38170370465,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           ",{"$f":"IFERROR(H163/G163,0)","v":0.77777918712374394},23043,2007,46086,0.3,42739.152964579742,3.6974352297877879,158025.24986252631,176161.76026738042,47644.312697667221,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",2500,120,null,null,null,"51400 Icarus 2006.5"]
["P-703",1,1,"Diesel pump","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H164/G164,0)","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           ",{"$f":"IFERROR(H165/G165,0)","v":0.77777918712374394},3842,2007,7684,0.3,7125.9742954439689,5.2056220718375847,37095.129075710407,41352.52588436161,7943.8202223858634,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",1,150,null,null,null,"51400 Icarus 2006.5"]
["P-705",1,1,"Caustic pump","",null,0.5,1,null,{"$f":"IF(E166<>\"\",H166/G166,\"\")","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           ",{"$f":"IFERROR(H167/G167,0)","v":0.77777918712374394},3842,2007,7684,0.3,7125.9742954439689,5.2056220718375847,37095.129075710407,41352.52588436161,7943.8202223858634,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",1,150,null,null,null,"51400 Icarus 2006.5"]
["P-708",1,1,"Flue gas scrubber circulation pump","STRM.A100.112",null,489599.99999999994,891004.84100000001,"LB/HR           ",1.8198628288398695,12510,2007,25020,0.3,29943.24761495924,4.1167066346922461,123267.56612073547,137414.94761498817,33379.82513909712,null,null,"PUMP","CENTRIFUGAL",null,null,"CS",1010,60,null,null,null,"51400 Icarus 2006.5"]
["P-790",1,1,"Gasoline product pump","VOLFLMX.453",null,108,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E169)),VLOOKUP(E169,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E169)),ABS(VLOOKUP(E169,INDIRECT(LU_HEAT),2)),VLOOKUP(E169,INDIRECT(LU_SENS),2)))*7.481/60","v":80.930367190866676},"gpm",0.74935525176728401,7400,2013,14800,0.8,{"$f":"IF(B169<1,M169,M169*J169^N169)","v":11749.298017121848},3.9594594594594597,46520.869175901375,48029.742775119761,12130.378721361303,null,null,"PUMP","CENTRIFUGAL",35,250,"316SS",108,225,null,null,null,"P-450",null,7400,29300]
["P-792",1,1,"Diesel product pump","VOLFLMX.456",null,108,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E170)),VLOOKUP(E170,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E170)),ABS(VLOOKUP(E170,INDIRECT(LU_HEAT),2)),VLOOKUP(E170,INDIRECT(LU_SENS),2)))*7.481/60","v":35.196482869833332},"gpm",0.32589335990586421,7400,2013,14800,0.8,{"$f":"IF(B170<1,M170,M170*J170^N170)","v":6035.6232777022287},3.9594594594594597,23897.805680631798,24672.915189751537,6231.3847236915135,null,null,"PUMP","CENTRIFUGAL",35,250,"316SS",108,225,null,null,null,"P-450",null,7400,29300]
["S-701",1,1,"Instrument air dryer","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",0.77777918712374394,8349,2002,16698,0.6,{"$f":"IF(E171=\"\",M171,M171*J171^N171)","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           ",{"$f":"IF(E176<>\"\",H176/G176,\"\")","v":0.77778003383450056},16005,2007,16005,0.65,13592.914719175064,3.0115588878475474,40935.863134285413,45634.059835841203,15152.969453789181,null,null,"TANK","FLAT-BTM-STORAGE",0.5,null,"CS","5,400 gal","flat roof",null,null,null,"51400 Icarus 2006.5"]
["T-708",1,null,"BFW chemical storage tank","STRM.A100.101",null,262454.28571428574,204131.481,"LB/HR           ",{"$f":"IFERROR(H177/G177,0)","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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E178)),VLOOKUP(E178,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E178)),ABS(VLOOKUP(E178,INDIRECT(LU_HEAT),2)),VLOOKUP(E178,INDIRECT(LU_SENS),2)))*7.481/60","v":80.930367190866676},"gpm",{"$f":"IFERROR(H178/G178,0)","v":1.6186073438173336},442700,2013,885400,0.7,{"$f":"IF(E184=\"\",M178,M178*J178^N178)","v":885400},1.7544612604472556,1553400,1603783.5007932314,914117.36294729437,null,null,"VESSEL","STORAGE",15,250,"CS","47' Ø","40' H","500,000 gal",null,null,"ACCE V8.4",null,442700,776700]
["T-792",1,1,"Diesel product storage tank","VOLFLMX.456",null,50,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E179)),VLOOKUP(E179,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E179)),ABS(VLOOKUP(E179,INDIRECT(LU_HEAT),2)),VLOOKUP(E179,INDIRECT(LU_SENS),2)))*7.481/60","v":35.196482869833332},"gpm",{"$f":"IFERROR(H179/G179,0)","v":0.70392965739666669},442700,2013,885400,0.7,{"$f":"IF(E185=\"\",M179,M179*J179^N179)","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,{"$f":"SUM(M155:M179)","v":4681665},null,{"$f":"SUM(O155:O179)","v":4424312.1933213919},{"$f":"Q180/O180","v":1.9978600022426427},{"$f":"SUM(Q155:Q179)","v":8839156.3684712276},{"$f":"SUM(R155:R179)","v":9438494.309257295},{"$f":"SUM(S155:S179)","v":4705001.0687222127}]
["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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E182)),VLOOKUP(E182,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E182)),ABS(VLOOKUP(E182,INDIRECT(LU_HEAT),2)),VLOOKUP(E182,INDIRECT(LU_SENS),2)))","v":2220.0476100000001},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E182)),VLOOKUP(E182,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E182)),VLOOKUP(E182,INDIRECT(LU_HEAT),3),VLOOKUP(E182,INDIRECT(LU_SENS),3)))","v":"HP"},{"$f":"IFERROR(H182/G182,0)","v":2.4667195666666668},360420,2009,{"$f":"K182*(B182+C182)","v":360420},0.6,{"$f":"IF(E182=\"\",M182,M182*J182^N182)","v":619556.26020175766},1.6,{"$f":"O182*P182","v":991290.0163228123},{"$f":"Q182*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L182,INDIRECT(IX_CAP),4,FALSE)","v":1112470.8997131083},{"$f":"O182*VLOOKUP(COSTYEAR,INDIRECT(IX_CAP),4,FALSE)/VLOOKUP(L182,INDIRECT(IX_CAP),4,FALSE)","v":695294.3123206927},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,{"$f":"IF(E183<>\"\",H183/G183,\"\")","v":""},96221,2007,96221,0.65,{"$f":"IF(E183=\"\",M183,M183*J183^N183)","v":96221},2.4142338990449068,{"$f":"O183*P183","v":232299.99999999997},258961.00114198707,107264.25523410736,null,null,"SEPARATOR","CLARIFIER",null,null,null,"1.4 Ft / Hr Rise Rate; 40' Diameter x 12' Height",null,null,null,null,"51400 M-705",null,null,null,"ro"]
["M-806",1,null,"Belt press","",null,1,1,null,{"$f":"IF(E184<>\"\",H184/G184,\"\")","v":""},135000,2010,135000,0.65,{"$f":"IF(E184=\"\",M184,M184*J184^N184)","v":135000},2.4700000000000002,{"$f":"O184*P184","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,{"$f":"IF(E185<>\"\",H185/G185,\"\")","v":""},120400,2010,120400,0.65,{"$f":"IF(E185=\"\",M185,M185*J185^N185)","v":120400},2.4700000000000002,{"$f":"O185*P185","v":297388},316231.2120551925,128028.83079157591,null,null,"MISC","MISC",null,null,null,null,null,null,null,null,"51400 M-707",null,null,null,"ro"]
["M-833",1,null,"Aqueous regenerative thermal oxidizer","MOLEFLMX.A800.A830.836",null,18500,{"$f":"IF(ISNUMBER(SEARCH(\".W\",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)))*379.3/60","v":38382.963916216664},"SCFM",{"$f":"IFERROR(H186/G186,0)","v":2.0747548062819821},1850000,2002,1850000,0.6,{"$f":"IF(E186=\"\",M186,M186*J186^N186)","v":2866499.0092114196},2.4,6879597.6221074071,10185491.221608464,4243954.6756701935,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",{"$f":"IFERROR(H187/G187,0)","v":0.35944129187817259},350000,2012,350000,0.7,{"$f":"IF(H187=\"\",M187,M187*J187^N187)","v":171004.53223056396},1.1499999999999999,{"$f":"O187*P187","v":196655.21206514855},197025.24410974598,171326.2992258661,null,null,"MISC","MISC",null,null,null,"15 gal/ft2/day",null,null,null,null,"HGI 9/21/14",null,null,null,"ro"]
["P-801",1,1,"Clarifier overflow pump","VOLFLMX.A800.880",null,50,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E188)),VLOOKUP(E188,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E188)),ABS(VLOOKUP(E188,INDIRECT(LU_HEAT),2)),VLOOKUP(E188,INDIRECT(LU_SENS),2)))*7.481/60","v":52.782929510783333},"gpm",{"$f":"IFERROR(H188/G188,0)","v":1.0556585902156668},{"$f":"AH188","v":4500},2013,9000,0.8,{"$f":"IF(E188=\"\",M188,M188*J188^N188)","v":9398.5595668814021},{"$f":"AI188/AH188","v":4.3777777777777782},{"$f":"O188*P188","v":41144.805215014145},42479.309738117023,9703.3956254582008,null,null,"PUMP","CENTRIFUGAL",35,250,"CS","50 gpm","40' head",null,null,null,"ACCE V8.4",null,4500,19700,"ro"]
["P-809",1,1,"Slurry pump","",null,1,1,null,"",3242,2007,6484,0.8,6484,3.1,20100.400000000001,22407.316863342217,7228.1667301103926,null,null,"PUMP","CENTRIFUGAL",45,null,"CS","2 gpm","10' head",null,null,null,"51400 Icarus 2006.5",null,null,null,"ro"]
["P-810",1,1,"Boiler charge pump","VOLFLMX.A800.A810.810",null,200,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E190)),VLOOKUP(E190,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E190)),ABS(VLOOKUP(E190,INDIRECT(LU_HEAT),2)),VLOOKUP(E190,INDIRECT(LU_SENS),2)))*7.481/60","v":179.2274302635},"gpm",{"$f":"IFERROR(H190/G190,0)","v":0.89613715131749994},{"$f":"AH190","v":6500},2013,13000,0.8,11908.112753389823,{"$f":"AI190/AH190","v":4.1384615384615389},49281.266625567121,50879.671888938246,12294.3445084795,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,140,126.72520620116666,"gpm",0.90518004429404753,5100,2013,10200,0.8,9418.6389349381734,4.5882352941176467,43214.931583833968,44616.579285477805,9724.1262545272148,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,145,127.4745380725,"gpm",0.87913474532758618,5100,2013,10200,0.8,9201.2012019778231,4.5882352941176467,42217.276103192358,43586.565509677006,9499.6360726219154,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,5,4.2141560862083336E-7,"gpm",8.4283121724166666E-8,14700,2013,29400,0.8,6.4408001049036281E-2,1.8435374149659864,0.11873855975706689,0.12258976634887024,6.6497031930936992E-2,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,7,14.495150314616668,"gpm",2.0707357592309523,4900,2013,9800,0.8,17543.887038995344,4.3061224489795915,75546.125820979942,77996.414407452772,18112.911402678612,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,185,160.21168084416666,"gpm",0.86600908564414414,6400,2013,12800,0.8,11408.483755985137,3.84375,43851.359437067869,45273.649254875119,11778.510375252064,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,140,120.17270378326666,"gpm",0.85837645559476183,5200,2013,10400,0.8,{"$f":"IF(E204=\"\",M196,M196*J196^N196)","v":9203.9781032039318},4.3461538461538458,40001.904833155546,41299.340138866923,9502.5030408012408,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,{"$f":"IF(E197=\"\",M197,M197*J197^N197)","v":85800},2.2727272727272729,195000.00000000003,201324.69592808044,88582.866208355394,null,null,"VESSEL","STORAGE",15,250,"CS","17' Ø","32' H","50,000 gal",null,null,"ACCE V8.4",null,85800,195000,"ro"]
["T-809",1,null,"Slurry tank","",null,1,1,null,1,85800,2013,85800,0.65,{"$f":"IF(E198=\"\",M198,M198*J198^N198)","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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E199)),VLOOKUP(E199,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E199)),ABS(VLOOKUP(E199,INDIRECT(LU_HEAT),2)),VLOOKUP(E199,INDIRECT(LU_SENS),2)))*7.481/60","v":179.2274302635},"gpm",{"$f":"IFERROR(H199/G199,0)","v":0.89613715131749994},24600,2013,24600,0.7,{"$f":"IF(E199=\"\",M199,M199*J199^N199)","v":22782.283125576083},4.4918699186991873,102335.0522510633,105654.22193451047,23521.211398995089,null,null,"VESSEL","VERTICAL PRESSURE",110,250,"CS","5' Ø","15' T-T",null,null,null,"ACCE V8.4",null,24600,110500,"blr"]
["T-812",1,null,"Steam drum","VOLFLMX.a800.a810.813",null,100800,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E200)),VLOOKUP(E200,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E200)),ABS(VLOOKUP(E200,INDIRECT(LU_HEAT),2)),VLOOKUP(E200,INDIRECT(LU_SENS),2)))","v":96830.177299999996},{"$f":"IF(ISNUMBER(SEARCH(\".W\",E200)),VLOOKUP(E200,INDIRECT(LU_WORK),3),IF(ISNUMBER(SEARCH(\".Q\",E200)),VLOOKUP(E200,INDIRECT(LU_HEAT),3),VLOOKUP(E200,INDIRECT(LU_SENS),3)))","v":"CUFT/HR         "},0.96061683829365074,24400,2013,24400,0.7,{"$f":"IF(B200<1,M200,M200*J200^N200)","v":23723.292457498253},4.4631147540983607,{"$f":"O200*P200","v":105879.77658285081},109313.91705372065,24492.741745737225,null,null,"VESSEL","VERTICAL PRESSURE",160,410,"CS",4.5,13.5,null,null,null,"ACCE V8.4",null,24400,108900,"blr"]
["T-814",1,null,"Boiler feed tank","VOLFLMX.A800.A810.822A",null,145,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E201)),VLOOKUP(E201,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E201)),ABS(VLOOKUP(E201,INDIRECT(LU_HEAT),2)),VLOOKUP(E201,INDIRECT(LU_SENS),2)))*7.481/60","v":127.4745380725},"gpm",0.87913474532758618,24400,2013,24400,0.7,{"$f":"IF(E201=\"\",M201,M201*J201^N201)","v":22296.086346097072},4.4631147540983607,{"$f":"O201*P201","v":99509.991929916854},102737.53265177562,23019.245148790866,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,156000,139840.655,"CUFT/HR         ",0.89641445512820517,19400,2013,19400,0.7,{"$f":"IF(B202<1,M202,M202*J202^N202)","v":17970.407515228275},5.2268041237113403,{"$f":"O202*P202","v":93927.800105368413},96974.286130291366,18553.265788241148,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,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E203)),VLOOKUP(E203,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E203)),ABS(VLOOKUP(E203,INDIRECT(LU_HEAT),2)),VLOOKUP(E203,INDIRECT(LU_SENS),2)))*7.481/60","v":160.21168084416666},"gpm",0.86600908564414414,76000,2013,76000,0.7,{"$f":"IF(E203=\"\",M203,M203*J203^N203)","v":68719.391647359706},2.236842105263158,{"$f":"O203*P203","v":153714.42868488355},158700.05443457837,70948.259629576205,null,null,"VESSEL","STORAGE",15,250,"CS","21.5' Ø","9.5' H",null,null,null,"ACCE V8.4",null,76000,170000,"ro"]
["T-866",1,null,"Clean water tank","VOLFLMX.A800.866",null,140,{"$f":"IF(ISNUMBER(SEARCH(\".W\",E204)),VLOOKUP(E204,INDIRECT(LU_WORK),2),IF(ISNUMBER(SEARCH(\".Q\",E204)),ABS(VLOOKUP(E204,INDIRECT(LU_HEAT),2)),VLOOKUP(E204,INDIRECT(LU_SENS),2)))*7.481/60","v":120.17270378326666},"gpm",0.85837645559476183,194200,2013,194200,0.7,{"$f":"IF(E212=\"\",M204,M204*J204^N204)","v":194200},2.2348094747682801,434000,448076.50273224054,200498.74845760624,null,null,"VESSEL","STORAGE",15,250,"CS","42' Ø","19' H",null,null,null,"ACCE V8.4",null,194200,434000,"ro"]
["A800",1,null,"Pinch exchanger CAPEX",null,null,null,null,null,null,null,2008,{"$f":"O205","v":1111733.940916152},null,1111733.940916152,2.6353665999999998,{"$f":"O205*P205","v":2929826.4959768001},2982272.1214696071,1131634.635374679,null,null,null,null,null,null,null,null,null,null,null,null,"ACCE V7.2",null,null,null,"heat"]
["Area A800: Water Management ↑",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M181:M205)","v":4669658.9409161517},null,{"$f":"SUM(O181:O205)","v":5726273.1294150259},{"$f":"IFERROR(Q206/O206,0)","v":2.3741851422606621},{"$f":"SUM(Q181:Q205)","v":13595232.58438362},{"$f":"SUM(R181:R205)","v":17199674.762842406},{"$f":"SUM(S181:S205)","v":7247099.7952783592}]
["Plant Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23+M38+M60+M134+M88+M154+M180+M104+M119+M206+M71","v":144474777.27972355},null,{"$f":"O23+O38+O60+O134+O88+O154+O180+O104+O119+O206+O71","v":131845465.86931352},{"$f":"Q207/O207","v":2.1496289886155706},{"$f":"Q23+Q38+Q60+Q134+Q88+Q154+Q180+Q104+Q119+Q206+Q71","v":283418835.45020115},{"$f":"R23+R38+R60+R134+R88+R154+R180+R104+R119+R206+R71","v":298134400.57966316},{"$f":"S23+S38+S60+S134+S88+S154+S180+S104+S119+S206+S71","v":139309743.66217822}]
[null,null,null,null,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,"In 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},{"$f":"(K8*100)/ANNUALGGE","v":106.93558594263266},100,null,"Cost on wet basis",{"$f":"P6*(1-P7)","v":72},"/bulk us ton"]
[null,"Sand Makeup","STRM.A200.A211.217P",{"$f":"VLOOKUP(C9,INDIRECT(LU_SENS),2,FALSE)","v":0},"lb/h",0.20730158730158729,"/lb",2011,0.20730158730158729,{"$f":"D9*I9","v":0},0,0,200,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)","v":0},"lb/h",9.75,"/lb",2011,9.75,{"$f":"D10*I10","v":0},0,0,200,null,"Operating Hours",7884,"hrs/year"]
[null,"CFP Zeolite Catalyst","STRM.A200.A201.217",{"$f":"VLOOKUP(C11,INDIRECT(LU_SENS),2,FALSE)+192","v":344.29859999999996},"lb/h",9.75,"/lb",2011,9.75,3356.9113499999999,26.4658890834,48.848320755925499,200]
[null,"Natural Gas to SMR","STRM.502",39.954630299999998,"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,4.7716362233324805,3.7619579984753279E-2,6.9434784677271252E-2,500,null,null,"Plant Electricity Demand"]
[null,"50 wt% Caustic","CMIX.SO2.A100.112",{"$f":"VLOOKUP(C13,INDIRECT(LU_SENS),2,FALSE)/64*2*40/0.5*1.1","v":291.07934074999997},"lb/h",7.4999999999999997E-2,"/lb",2010,8.0905006418485234E-2,23.549775931667199,0.18566643344526421,0.34268614464312663,200]
[null,"Boiler Chemicals","STRM.A600.600",7053.63112,"lb/h blowdn",75,"/MM lb",2014,70.235884101040128,{"$f":"D14*I14/1000000","v":0.49541801783580985},3.9058756526175248E-3,7.2091085287398068E-3,600,null,"A900.WPLANT",{"$f":"VLOOKUP(O14,INDIRECT(LU_WORK),2,FALSE)","v":57576.088600000003},"HP"]
[null,"Cooling Tower Chemicals","A700.QCTOTAL",{"$f":"VLOOKUP(C15,INDIRECT(LU_HEAT),2,FALSE)/1000000*83.3","v":4649.8317646899995},"ton cool",33.840000000000003,"/ton cool/yr",2014,31.690430906389302,{"$f":"K15*1000000/OPHOURS","v":18.690407441050567},{"$f":"D15*I15/1000000","v":0.14735517226524267},0.27197471799169637,700,"Based on 0.5 LbMol / Hr SO2 in total flue gas. "]
[null,"Regeneration Gas: FP","STRM.A200.A211.CHAR-COM.220p",{"$f":"VLOOKUP(C16,INDIRECT(LU_SENS),2,FALSE)","v":0},"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,{"$f":"D16*I16/100/2000","v":0},{"$f":"($J16*OPHOURS/1000000)","v":0},0,200,"NaOH (lb/hr) = 0.5 * 2 * (22.99+15.99+1.0079)"]
[null,"Regeneration Gas: CFP","STRM.A200.A201.CHAR-COM.220",{"$f":"VLOOKUP(C17,INDIRECT(LU_SENS),2,FALSE)","v":1.6042759999999999E-5},"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,{"$f":"D17*I17/100/2000","v":9.5796424799141964E-12},{"$f":"($J17*OPHOURS/1000000)","v":7.5525901311643521E-14},1.3939881033377252E-13,200]
[null,"Regeneration Gas: VPU","STRM.A200.A261.CATREGEN.280",{"$f":"VLOOKUP(C18,INDIRECT(LU_SENS),2,FALSE)","v":0},"lb/h",0.11942636404102781,"/lb",2011,0.11942636404102781,{"$f":"D18*I18/100/2000","v":0},{"$f":"($J18*OPHOURS/1000000)","v":0},0,200]
[null,"Net Water Makeup","",41495.156909589998,"lb/h",19.958269073754877,"lb/h",2001,31.764391625590935,{"$f":"D19*I19/100/2000","v":6.590342073207812},{"$f":"($J19*OPHOURS/1000000)","v":5.1958256905170391E-2},9.5899804885620901E-2,700]
[null,"Diesel Fuel","Assumed rate of 10 gal / hr",{"$f":"10*8.34*0.85","v":70.89},"lb/h",0.4029432442886578,"/lb",2011,0.4029432442886578,{"$f":"D20*I20","v":28.564646587622953},{"$f":"($J20*OPHOURS/1000000)","v":0.22520367369681937},0.41566037148757556,100]
[null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J8:J20)","v":10788.306892274728},{"$f":"SUM(K8:K20)","v":85.055011538693932},{"$f":"SUM(L8:L20)","v":156.98677163077232}]
[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":0},"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":0},{"$f":"($J23*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":0},0,200]
[null,"CFP Purge","STRM.A200.A201.CHAR-COM.235",{"$f":"VLOOKUP(C24,INDIRECT(LU_SENS),2,FALSE)+480","v":2511.65301},"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F24*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H24,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},{"$f":"D24*I24","v":69.53352001953975},{"$f":"($J24*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":0.54820227183405135},1.0118216822148265,200]
[null,"VPU Purge","STRM.A200.A261.CATREGEN.295",{"$f":"VLOOKUP(C25,INDIRECT(LU_SENS),2,FALSE)","v":0},"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F25*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H25,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},0,{"$f":"($J25*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":0},0,200]
[null,"Quench Filter Solids","STRM.A300.335",{"$f":"VLOOKUP(C26,INDIRECT(LU_SENS),2,FALSE)","v":42.539673999999998},"lb/h",1.6329492878526718E-2,"/lb",1998,{"$f":"F26*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(H26,INDIRECT(IX_CHEM),4,FALSE)","v":2.7684365532458545E-2},1.177683884647623,{"$f":"($J26*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)","v":9.2848597465618587E-3},1.7137146069213727E-2,300]
[null,"WWT Cost",null,20707.933831000002,"lb/h",2.64E-3,"/lb",2011,{"$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},0.79551882598228474,800]
[null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J23:J27)","v":125.38014921802738},{"$f":"SUM(K23:K27)","v":0.98849709643492778},{"$f":"SUM(L23:L27)","v":1.824477654266325}]
[null,"Coproduct Credits"]
[null,"Electricity","WNET",{"$f":"ABS(VLOOKUP(C30,INDIRECT(LU_WORK),2,FALSE)*0.7457)","v":5266.3440005940001},"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":-308.18458032663858},{"$f":"($J30*OPHOURS/1000000)*VLOOKUP(COSTYEAR,INDIRECT(IX_CHEM),4,FALSE)/VLOOKUP($H$30,INDIRECT(IX_CHEM),4,FALSE)","v":-2.4297272312952187},{"$f":"(K30*100)/ANNUALGGE","v":-4.4845685995925777}]
[null,"Subtotal",null,null,null,null,null,null,null,{"$f":"SUM(J30)","v":-308.18458032663858},{"$f":"SUM(K30)","v":-2.4297272312952187},{"$f":"SUM(L30)","v":-4.4845685995925777}]
[]
[null,"Total Variable Operating Costs",null,null,null,null,null,null,null,{"$f":"J28+J21+J31","v":10605.502461166117},{"$f":"K28+K21+K31","v":83.613781403833642},{"$f":"L28+L21+L31","v":154.32668068544609},null,null,null,"Diesel","Gasoline","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production (lb/hr)",{"$f":"VLOOKUP(\"strm.a400.456\",INDIRECT(LU_SENS),2,FALSE)","v":12768.7556},{"$f":"VLOOKUP(\"strm.a400.453\",INDIRECT(LU_SENS),2,FALSE)","v":30956.6306}]
[null,"Fixed Operating Costs",null,null,null,null,null,null,null,null,null,null,null,null,"Production (MMlb/yr)",{"$f":"P34*OPHOURS/1000000","v":100.6688691504},{"$f":"Q34*OPHOURS/1000000","v":244.0620756504}]
[null,null,null,"2007 Salary","# Positions","2011 Cost",null,"2011 Hourly Wage",null,null,null,null,null,null,"LHV (Btu/gal)",{"$f":"VLOOKUP(\"A400.A450.HV-DIESL.QNET\",INDIRECT(LU_HEAT),2,FALSE)/P34*6.982","v":128815.23607186906},{"$f":"VLOOKUP(\"A400.A450.HV-GASOL.QNET\",INDIRECT(LU_HEAT),2,FALSE)/Q34*6.215","v":112870.90684636717}]
[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",{"$f":"P36/116090*(P35/6.982)","v":15.998813217296924},{"$f":"Q36/116090*(Q35/6.215)","v":38.180918396485481},{"$f":"Q37+P37","v":54.179731613782408}]
[null,"Plant Engineer",null,70000,1,76838.874680306908,null,{"$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":5.9913770816638285}]
[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":5.3922393734974454}]
[null,"Maintenance",null,"% of FCI =",0.03,{"$f":"FCI*E50","v":15650704.467425726},null,{"$f":"(F49+F47)/E47","v":94817.738669608298},"per Year",null,{"$f":"F50/1000000","v":15.650704467425726},{"$f":"(K50*100)/ANNUALGGE","v":28.886640817992628}]
[null,"Insurance & Taxes",null,"% of FCI =",7.0000000000000001E-3,{"$f":"FCI*E51","v":3651831.0423993361},null,null,null,null,{"$f":"F51/1000000","v":3.6518310423993361},{"$f":"(K51*100)/ANNUALGGE","v":6.7402161908649463}]
[]
[null,"Total Fixed Operating Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K37:K51)","v":25.470148353173812},{"$f":"SUM(L37:L51)","v":47.010473464018851}]
[]
[null,"Total Operating Costs",null,null,null,null,null,null,null,null,{"$f":"K53+K33","v":109.08392975700745},{"$f":"L53+L33","v":201.33715414946494}]
[]
[null,"Annual Capital Charge",null,null,null,null,null,null,null,null,{"$f":"0.176*FCI/1000000","v":91.817466208897585},{"$f":"K57*100/ANNUALGGE","v":169.46829279889008}]