{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["READ_ME_FIRST","Main","Combo Results","Eng Mod","Cases","Cases_def","PL Pressure Relation","Cost Indices","Pipe Cap","Pipe Cap plot","Parameters","Version"],"not_rendered":{"charts":25,"images":3,"macros":1,"external_links":2,"defined_names":154,"comments":0,"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":"READ_ME_FIRST","index":0,"n_rows":64,"n_cols":14,"rows_kept":64,"cut":false,"hidden":false,"merged":[[21,1,21,13],[6,1,6,2],[9,1,9,6],[10,1,10,6],[20,1,20,13],[23,1,23,13],[25,1,25,13],[27,1,27,13],[29,1,29,2],[30,1,30,2],[30,3,30,6],[30,8,30,9],[30,10,30,13],[32,8,32,11],[32,12,32,13],[32,1,32,6],[31,1,31,6],[31,8,31,11],[31,12,31,13],[37,8,37,13],[40,2,40,6],[40,9,40,13],[35,2,35,6],[35,9,35,13],[36,2,36,6],[36,9,36,13],[39,1,39,6],[38,2,38,6],[41,8,41,13],[63,2,63,13],[62,2,62,13],[60,2,60,13],[61,2,61,13],[46,2,46,6],[53,1,53,6],[52,2,52,6],[47,1,47,6],[48,2,48,6],[50,2,50,6],[49,1,49,6],[51,1,51,6],[44,2,44,6],[45,1,45,6],[42,2,42,6],[54,2,54,6],[55,1,55,6],[56,2,56,6],[57,1,57,6],[33,1,33,6],[41,1,41,6],[37,1,37,6],[43,1,43,6]]}
[]
[]
[]
[]
[]
[null,"Version",null,null,null,null,null,null,null,null,null,"Date:",null,{"$f":"LOOKUP(2,1/(Version!C:C<>\"\"),Version!C:C)","v":"2022-03-14"}]
[null,{"$f":"LOOKUP(2,1/(Version!A:A<>\"\"),Version!A:A)","v":"3"},null,null,null,null,null,null,null,null,null,"Publication number:",null,"DOE/NETL-2022/3243"]
[null,null,null,null,null,null,null,null,null,null,null,"Status:",null,{"$f":"LOOKUP(2,1/(Version!B:B<>\"\"),Version!B:B)","v":"Final"}]
[]
[null,"The 2022 version of the FECM/NETL CO2 Transport Cost Model (CO2_T_COM) estimates costs for transporting liquid CO2 in a pipeline from a source, such as a power plant, to either a CO2 saline storage site or a CO2 EOR site. This is a point-to-point transport model and does not account for possible cost reductions from using a larger diameter trunkline as part of a pipeline network. The model includes costs for constructing and operating the pipeline, including booster pumps if desired. To use the model, change any of the inputs, which are always orange cells, to the values appropriate for your project."]
[null,"The use of this model requires macros to be enabled."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Suggested citation for this model:"]
[" ",{"$f":"\"National Energy Technology Laboratory, FECM/NETL CO2 Transport Cost Model (\" & YEAR(N6) & \"), National Energy Technology Laboratory, Last Update: \" & TEXT(N6, \"mmm YYYY\") & \" (Version \" & B7 & \"), https://netl.doe.gov/energy-analysis/search?search=CO2TransportCostModel.\"","v":"National Energy Technology Laboratory, FECM/NETL CO2 Transport Cost Model (2022), National Energy Technology Laboratory, Last Update: Mar 2022 (Version 3), https://netl.doe.gov/energy-analysis/search?search=CO2TransportCostModel."}]
[]
[null,"Open source software license: BSD 1\n<OWNER> = National Energy Technology Laboratory\n<YEAR> = 2022\n\nRedistribution and use of this software (a spreadsheet file), with or without modification, is permitted provided that the following conditions are met:\n• Redistributions of this software must retain this list of conditions and the following disclaimer. \n• The National Energy Technology Laboratory shall have permission to distribute derivative works created by the licensee.  Such derivative works shall have a different name or version number from the original software. \n• Neither the name of the National Energy Technology Laboratory nor the names of its contributors may be used to endorse or promote products derived from this software without specific prior written permission. \n\nTHIS SOFTWARE IS PROVIDED BY THE OWNER AND CONTRIBUTORS \"AS IS\" AND ANY EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, THE IMPLIED WARRANTIES OF MERCHANTABILITY AND FITNESS FOR A PARTICULAR PURPOSE ARE DISCLAIMED. IN NO EVENT SHALL THE OWNER OR CONTRIBUTORS BE LIABLE FOR ANY DIRECT, INDIRECT, INCIDENTAL, SPECIAL, EXEMPLARY, OR CONSEQUENTIAL DAMAGES (INCLUDING, BUT NOT LIMITED TO, PROCUREMENT OF SUBSTITUTE GOODS OR SERVICES; LOSS OF USE, DATA, OR PROFITS; OR BUSINESS INTERRUPTION) HOWEVER CAUSED AND ON ANY THEORY OF LIABILITY, WHETHER IN CONTRACT, STRICT LIABILITY, OR TORT (INCLUDING NEGLIGENCE OR OTHERWISE) ARISING IN ANY WAY OUT OF THE USE OF THIS SOFTWARE, EVEN IF ADVISED OF THE POSSIBILITY OF SUCH DAMAGE."]
[]
[null,"Disclaimer: \nThis project was funded by the United States Department of Energy, National Energy Technology Laboratory, in part, through a site support contract. Neither the United States Government nor any agency thereof, nor any of their employees, nor the support contractor, nor any of their employees, makes any warranty, express or implied, or assumes any legal liability or responsibility for the accuracy, completeness, or usefulness of any information, apparatus, product, or process disclosed, or represents that its use would not infringe privately owned rights. Reference herein to any specific commercial product, process, or service by trade name, trademark, manufacturer, or otherwise does not necessarily constitute or imply its endorsement, recommendation, or favoring by the United States Government or any agency thereof. The views and opinions of authors expressed herein do not necessarily state or reflect those of the United States Government or any agency thereof."]
[]
[null,"See below for model formatting conventions and worksheet descriptions and links."]
[]
[null,"Conventions for text and cell color/style"]
[null,"Cell Color Conventions",null,null,null,null,null,null,"Font Conventions"]
[null,"Inputs specified in this cell (type in this cell)",null,null,null,null,null,null,"Base font",null,null,null,"Calibri 10"]
[null,"Cells using values from other sheets",null,null,null,null,null,null,"Hyperlinks to places within the document",null,null,null,"Hyperlink Text"]
[null,"Overview or instruction sections"]
[]
[null,"Worksheet Name","Worksheet Descriptions"]
[null,"Main","Sheet is the core interface, houses the financial module, and provides key inputs for the project along with main results and findings."]
[null,"Go to Main Sheet"]
[null,"Combo Results","Sheet provides a way to simultaneously run multiple scenarios and shows key results."]
[null,"Go to Combo Results Sheet"]
[null,"Eng Mod","Sheet is the engineering module, which includes engineering equations and capital costs and operating expenses, and provides inputs for the project along with findings."]
[null,"Go to Eng Mod Sheet"]
[null,"Cases","Sheet provides the inputs for running the Process_Cases VBA macro and presents the results for each case. "]
[null,"Go to Cases Sheet"]
[null,"Cases_def","Sheet provides definitions of some of the variables in the \"Cases\" sheet that are calculated with the Process_Cases VBA macro."]
[null,"Go to Cases_def Sheet"]
[null,"PL Pressure Relation","Sheet includes data for developing a factor to translate natural gas pipeline capital costs to CO2 pipeline capital costs."]
[null,"Go to PL Pressure Relation Sheet"]
[null,"Cost Indices","Sheet contains a variety of cost indices used to adjust costs to the base year of 2011."]
[null,"Go to Cost Indices Sheet"]
[null,"Pipe Cap","Sheet has tables with capital costs for different aspects of constructing a natural gas pipeline using three different cost equations."]
[null,"Go to Pipe Cap Sheet"]
[null,"Pipe Cap plot","Sheet includes tables and plots of capital costs for different aspects of constructing a natural gas pipeline using three different cost equations. Plots are used in the User's Manual."]
[null,"Go to Pipe Cap plot Sheet"]
[null,"Parameters","Sheet contains input values for drop-down menus in the \"Main\" and \"Eng Mod\" sheets and items pertaining to the CO2_T_COM ribbon. Data should not be modified so sheet is hidden."]
[null,"Go to Parameters Sheet"]
[null,"Version","Sheet provides information used by the developers to track edits made within the model. Information within this sheet should not be modified so sheet is hidden."]
[null,"Go to Version Sheet"]
[]
[null,"Assumptions"]
[null,1,"Base year is 2011$ for all costs. The user can enter one escalation rate to escalate revenues and costs to a different start year. The user can enter a different escalation rate to escalate costs for all years beyond the start year, but they can be escalated to a different start year."]
[null,2,"CO2 is assumed to be transported in the liquid phase."]
[null,3,"This is a point-to-point transport model and does not account for possible cost reductions from using a larger diameter trunkline as part of a pipeline network."]
[null,4,"All booster pumps are evenly distributed between the transport source and destination, thereby dividing the pipeline into equal length segments."]

{"sheet":"Main","index":1,"n_rows":223,"n_cols":104,"rows_kept":223,"cut":false,"hidden":false,"merged":[[8,1,9,2],[183,2,185,2],[207,2,209,2],[48,6,48,13],[45,6,45,13],[112,2,114,2],[104,2,106,2]]}
[null,"This sheet is the core interface of the model, houses the financial module, provides a number of key inputs (orange cells) the user can modify, and summarizes key results"]
[]
[]
[]
[]
[]
[null,"Table 1","Summary","A. Key Inputs and Results for Basic Analysis",null,null,null,null,null,"B. First-Year Break-Even Price of CO2 as a Function of Number of Pumps",null,null,null,null,null,null,"C. First-Year Break-Even Price of CO2 as a Function of Length of Pipeline",null,null,null,null,null,null,null,"D. First Year Break-Even Price of CO2 as a Function of the Transport Rate"]
[null,null,null,null,{"$f":"E59&\"$/tonne\"","v":"2011$/tonne"},{"$f":"E60&\"$/tonne\"","v":"2018$/tonne"},{"$f":"(E60+E61)&\"$/tonne\"","v":"2021$/tonne"},null,null,"Enter a blank cell in column J to indicate the end of input values",null,null,null,null,null,null,"Enter a blank cell in column Q to indicate the end of input values",null,null,null,null,null,null,null,"Enter a blank cell in column Y to indicate the end of input values"]
[null,"SUMMARY",null,null,null,"first yr of proj","first yr of transp",null,null,"Num. of pumps","First Year Price","First Year Price","First Year Price","Minimum Inner","Selected Nominal",null,"Length of ","First Year Price","First Year Price","First Year Price","Optimal","Minimum Inner","Selected Nominal",null,"Annual Average","First Year Price","First Year Price","First Year Price","Optimal","Minimum Inner","Selected Nominal"]
[null,null,null,"First-year Price to Transport CO2 by Pipeline",1.9,{"$f":"ROUND(E10*E50,2)","v":2.21},{"$f":"ROUND(F10*(1+E51)^E61,2)","v":2.37},".",null,"where results are","base year",{"$f":"F9","v":"first yr of proj"},{"$f":"G9","v":"first yr of transp"},"Pipe Diameter","Pipe Diameter",null,"pipeline","base year",{"$f":"F9","v":"first yr of proj"},{"$f":"G9","v":"first yr of transp"},"Number of","Pipe Diameter","Pipe Diameter",null,"CO2 Mass Flow ","base year",{"$f":"F9","v":"first yr of proj"},{"$f":"G9","v":"first yr of transp"},"Number of","Pipe Diameter","Pipe Diameter"]
[null,null,null,"Annual Average CO2 Mass Flow Rate (qav)",4.3,"Mtonnes/yr (Mtonnes = megatonnes [million tonnes]; tonne = 1000 kg)",null,null,null,"desired",{"$f":"E59&\"$/tonne\"","v":"2011$/tonne"},{"$f":"F8","v":"2018$/tonne"},{"$f":"G8","v":"2021$/tonne"},"in","in",null,"miles",{"$f":"E59&\"$/tonne\"","v":"2011$/tonne"},{"$f":"F8","v":"2018$/tonne"},{"$f":"G8","v":"2021$/tonne"},"Pumps","in","in",null,"Rate in Mtonnes/yr",{"$f":"E59&\"$/tonne\"","v":"2011$/tonne"},{"$f":"F8","v":"2018$/tonne"},{"$f":"G8","v":"2021$/tonne"},"Pumps","in","in"]
[null,null,null,"Capacity Factor (fraction of time when flow is at equivalent of maximum flow rate)",0.85,null,null,null,null,0,null,null,null,null,null,null,62,null,null,null,null,null,null,null,1]
[null,null,null,"Maximum CO2 Flow Rate on annualized basis",{"$f":"E11/E12","v":5.0588235294117645},"Mtonnes/yr",null,null,null,1,null,null,null,null,null,null,100,null,null,null,null,null,null,null,2]
[null,null,null,"Length of pipeline",62,"mi",null,null,null,2,null,null,null,null,null,null,150,null,null,null,null,null,null,null,3]
[null,null,null,"Number of booster pumps (Optimal Pump Number will set the optimal pump number)",1,"Optimal number of pumps",null,null,null,3,null,null,null,null,null,null,200,null,null,null,null,null,null,null,4]
[null,null,null,"Change in Elevation (Positive if pipeline outlet is at a higher elevation than inlet)",0,"ft",null,null,null,4,null,null,null,null,null,null,250,null,null,null,null,null,null,null,{"$f":"4.3 * 0.9/0.85","v":4.552941176470588}]
[null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,300,null,null,null,null,null,null,null,5]
[null,null,null,"Key Outputs",null,null,null,null,null,7,null,null,null,null,null,null,350,null,null,null,null,null,null,null,7.5]
[null,null,null,"Calculated Minimum Inner Diameter for Pipe",{"$f":"'Eng Mod'!G47","v":11.514414990656897},"in",null,null,null,10,null,null,null,null,null,null,400,null,null,null,null,null,null,null,10]
[null,null,null,"Nominal Pipe Diameter or Pipe Size",{"$f":"'Eng Mod'!G48","v":11.999999999999998},"in","Note: A pipe size of 2,000 inches indicates a nominal   ",null,null,15,null,null,null,null,null,null,450,null,null,null,null,null,null,null,12.5]
[null,null,null,"Net Present Value (NPV) of Cash to Owners",{"$f":"C221","v":345070.62078093248},"Present Value$","pipe diameter greater than 48 inches was needed",null,null,20,null,null,null,null,null,null,500,null,null,null,null,null,null,null,15]
[null,null,null,"Rate of Return on Weighted Debt and Equity",{"$f":"IF(E21<0.011,\"NA\",IRR(E220:CZ220))","v":8.3459986294858179E-2},null,"48 inches is largest pipe size allowed by model",null,null,25,null,null,null,null,null,null,600,null,null,null,null,null,null,null,17.5]
[null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,700,null,null,null,null,null,null,null,20]
[null,null,null,"Summary of Costs","Real*","Real*","Nominal","Present Value",null,35,null,null,null,null,null,null,800,null,null,null,null,null,null,null,22.5]
[null,null,null,null,{"$f":"E59&\"$\"","v":"2011$"},{"$f":"E60&\"$\"","v":"2018$"},"Escalated$","Present Value$",null,40,null,null,null,null,null,null,900,null,null,null,null,null,null,null,25]
[null,null,null,"Capital Costs",{"$f":"C131","v":67159923.858268797},{"$f":"C149","v":78210752.722428247},{"$f":"C167","v":80715056.217918456},{"$f":"C171","v":72347327.150612563},null,45,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,27.5]
[null,null,null,"Operating Expenses",{"$f":"C132","v":70806731.819923207},{"$f":"C150","v":82457624.656307369},{"$f":"C168","v":125150874.93217695},{"$f":"C172","v":34248309.567760631},null,50,null,null,null,null,null,null,1250,null,null,null,null,null,null,null,30]
[null,null,null,"Total Costs",{"$f":"SUM(E26:E27)","v":137966655.67819202},{"$f":"SUM(F26:F27)","v":160668377.3787356},{"$f":"SUM(G26:G27)","v":205865931.1500954},{"$f":"SUM(H26:H27)","v":106595636.71837319},null,75,null,null,null,null,null,null,1500,null,null,null,null,null,null,null,40]
[null,null,null,"Total tonnes of CO2 transported",{"$f":"C189","v":129000000},{"$f":"C189","v":129000000},{"$f":"C189","v":129000000},{"$f":"C189","v":129000000},null,100,null,null,null,null,null,null,1750,null,null,null,null,null,null,null,50]
[null,null,null,"Costs per tonne ",{"$f":"E28/E29","v":1.0695089587456745},{"$f":"F28/F29","v":1.2454912975095782},{"$f":"G28/G29","v":1.5958599313960884},{"$f":"H28/H29","v":0.82632276525870696},null,200,null,null,null,null,null,null,2000,null,null,null,null,null,null,null,75]
[null,null,null,"Capital Costs per mile of pipeline",{"$f":"E26/$E$74","v":1083224.5783591741},1261463.7535875523,1301855.7454502976,1166892.3733969769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,null,"Operating Expenses per mile of pipeline",1142044.0616116647,1329961.6880049575,2018562.4989060799,552392.08980259078,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,null,null,"Operating Expenses per mile of pipeline per year of operation",{"$f":"E32/$E$62","v":38068.135387055489},{"$f":"F32/$E$62","v":44332.056266831918},{"$f":"G32/$E$62","v":67285.416630202657},{"$f":"H32/$E$62","v":18413.069660086359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,"Total Costs per mile of pipeline",{"$f":"E28/$E$74","v":2225268.639970839},{"$f":"F28/$E$74","v":2591425.4415925099},{"$f":"G28/$E$74","v":3320418.2443563775},{"$f":"H28/$E$74","v":1719284.4631995677},null,"Optimal No. Pumps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500]
[null,null,null,"Revenues","Real","Real","Nominal","Present Value"]
[null,null,null,null,{"$f":"E59&\"$\"","v":"2011$"},{"$f":"E60&\"$\"","v":"2018$"},"Escalated$","Present Value$"]
[null,null,null,"Revenue",{"$f":"C193","v":245100000},{"$f":"C197","v":285090000},{"$f":"C201","v":433214168.4478302},{"$f":"C204","v":118551731.72526224}]
[null,null,null,"Revenue per tonne",{"$f":"E38/E29","v":1.9},{"$f":"F38/F29","v":2.21},{"$f":"G38/G29","v":3.3582493678126371},{"$f":"H38/H29","v":0.91900567228885455}]
[null,null,null,"Revenue per mile of pipeline",{"$f":"E38/$E$74","v":3953225.8064516131},{"$f":"F38/$E$74","v":4598225.8064516131},{"$f":"G38/$E$74","v":6987325.2975456482},{"$f":"H38/$E$74","v":1912124.7052461652}]
[]
[]
[null,"Table 2","Inputs","Category","Value","Unit","Note"]
[null,null,null,"Financial Inputs"]
[null,null,null,"Capitalization (fequity)",0.45,null,"Percent equity; see Appendix A of User's Manual"]
[null,null,null,"Cost of Equity (minimum internal rate of return on equity or IRROEmin)",0.13,"/yr","10.77% default when calculating real$, 13% default when calculating nominal$; see Appendix A in User's Manual"]
[null,null,null,"Cost of Debt (id)",0.06,"/yr","interest rate; 3.91% default when calculating real$, 6% default when calculating nominal$; see Appendix A in User's Manual"]
[null,null,null,"Tax Rate (rtax)",0.25740000000000002,"/yr","Effective tax rate (21% federal corporate income tax, 4.74% state & local tax); see Appendix A in User's Manual"]
[null,null,null,"Escalation rate from 2011 to starting year of project",2.1999999999999999E-2,"/yr","Based on The Handy-Whitman Index of Public Utility Construction Costs, 1912 to January 1, 2018 – Cost Trends of Gas Utility Construction (transmission) from 2011 to 2018; see Appendix A in User's Manual"]
[null,null,null,"Escalation factor from 2011 to starting year of project",{"$f":"(1+E49)^(E60-2011)","v":1.1645449879824257}]
[null,null,null,"Escalation rate beyond starting year of project",2.3E-2,"/yr","0% default when calculating real$, 2.3% default when calculating nominal$; see Appendix A in User's Manual"]
[null,null,null,"Project Contingency Factor",0.15]
[null,null,null,"Depreciation method - recovery period for depreciation","DB150 - 15 years",null,"DB150 - 15 years is default"]
[null,null,null,"DB150 - 150% declining balance or SL - straight line"]
[]
[null,null,null,"Tax affected cost of debt (idtax)",{"$f":"E47*(1-E48)","v":4.4555999999999991E-2},"/yr","idtax = id * (1-rtax)"]
[null,null,null,"Weighted average cost of capital (WACC)",{"$f":"E45*E46+(1-E45)*E56","v":8.3005800000000005E-2},"/yr","WACC = fequity * IRROEmin + (1 - fequity) * idtax"]
[]
[null,null,null,"Base year for capital and O&M costs",2011,null,"If this year is changed from 2011 all the capital costs and O&M costs in other sheets must be modified. This would require substantial effort on the user's part."]
[null,null,null,"Starting Calendar Year for Project",2018,"year"]
[null,null,null,"Duration of Construction in years",3,"years","1 to 5 years with appropriate percentages specified in Table 3"]
[null,null,null,"Duration of Operation in years",30,"years"]
[null,null,null,"Starting Project Year for Operations",{"$f":"E61+1","v":4},"year number"]
[null,null,null,"Ending Project Year for Operations",{"$f":"E61+E62","v":33},"year number"]
[null,null,null,"Last Project Year for Depreciation",{"$f":"E64","v":33},"year number",null,null,null,null,null,null,null,"Figure from EIA (no date, archived); see \"Eng Mod\" sheet for reference"]
[null,null,null,"Last Project Year for Lending",{"$f":"E64","v":33},"year number"]
[]
[null,null,null,"Other Quantities and Inputs"]
[null,null,null,"Annual Tonnes of CO2 Transported (on average)",{"$f":"E11*1000000","v":4300000},"tonne/yr","These are annual CO2 mass flow rates from Table 1A converted from Mtonne/yr to the indicated units"]
[null,null,null,null,{"$f":"E69*E62","v":129000000},"tonnes/project"]
[null,null,null,"Maximum CO2 transported each day",{"$f":"E13","v":5.0588235294117645},"Mtonne/yr","Maximum CO2 mass flow rate on annualized basis (average flow rate divided by capacity factor)"]
[null,null,null,null,{"$f":"E71*1000000/365","v":13859.790491539081},"tonnes/day","Maximum CO2 mass flow rate on daily basis"]
[null,null,null,"Number of pumps",{"$f":"E15","v":1},null,"See Table 1A"]
[null,null,null,"Length of pipeline",{"$f":"E14","v":62},"mi","See Table 1A"]
[null,null,null,null,{"$f":"l_conv(E74,F74,F75)","v":99.779328000000007},"km"]
[null,null,null,"Input Pressure",2200,"psig","Pressure leaving source or at exit of booster pump"]
[null,null,null,null,{"$f":"P_Conv(E76,F76,\"MPa\")","v":15.269818327899998},"MPa"]
[null,null,null,"Outlet Pressure",1200,{"$f":"F76","v":"psig"},"Pressure entering booster pump or exiting pipeline at storage site (CO2 critical pressure: 1,057 psig or 7.39 MPa)"]
[null,null,null,null,{"$f":"P_Conv(E78,F78,\"MPa\")","v":8.3750613278999992},"MPa"]
[null,null,null,"Change in Elevation",{"$f":"l_conv(E16,F16,F80)","v":0},"m","These are the unit conversion values"]
[]
[null,null,null,"Indicate equations to use for capital cost of natural gas pipelines","PARKER",null,"PARKER=Parker (2004), MCCOY=McCoy and Rubin (2008), RUI=Rui et al. (2011); see \"Eng Mod\" sheet for references to sources for equations"]
[null,null,null,"Region of US or Canada","MW",null,"NE=Northeast US, SE=Southeast US, MW=Midwest US, Cen=Central US,"]
[null,null,null,null,null,null,"SW=Southwest US, West=Western US, Can= Canada; see Figure to right"]
[]
[null,"Table 3","Engineering Cost Inputs","Capital Costs","Total Real Costs","Percent in Year 1","Percent in Year 2","Percent in Year 3","Percent in Year 4","Percent in Year 5"]
[null,null,null,null,{"$f":"E59&\"$\"","v":"2011$"},null,null,null,null,null,"Check"]
[null,null,null,"Materials",{"$f":"'Eng Mod'!G116*l_conv(L_PL,Len_PL_U,\"mi\")","v":10396110.344827589},0.05,0.4,{"$f":"1-SUM(F88:G88)","v":0.55000000000000004},null,null,{"$f":"SUM(F88:J88)","v":1}]
[null,null,null,"Labor",{"$f":"'Eng Mod'!G117*l_conv(L_PL,Len_PL_U,\"mi\")","v":30838552.298850585},0.05,0.4,0.55000000000000004,null,null,{"$f":"SUM(F89:J89)","v":1}]
[null,null,null,"ROW-Damages",{"$f":"'Eng Mod'!G118*l_conv(L_PL,Len_PL_U,\"mi\")","v":2971557.9165727179},0.55000000000000004,0.3,0.14999999999999991,null,null,1]
[null,null,null,"Miscellaneous",{"$f":"'Eng Mod'!G119*l_conv(L_PL,Len_PL_U,\"mi\")","v":10631921.851185611},0.3,0.35,0.35000000000000009,null,null,1]
[null,null,null,"CO2 Surge Tanks",{"$f":"'Eng Mod'!G126","v":1244743.6589314623},0,0.3,0.7,null,null,1]
[null,null,null,"Pipeline Control system",{"$f":"'Eng Mod'!G127","v":111907.19131614653},0,0.3,0.7,null,null,1]
[null,null,null,"Pumps",{"$f":"'Eng Mod'!G136","v":2205140.5281148329},0,0.4,0.6,null,null,1]
[null,null,null,"Total capital expenses (before contingencies)",{"$f":"SUM(E88:E94)","v":58399933.789798953}]
[null,null,null,"Operating Expenses","Real Annual Costs"]
[null,null,null,null,{"$f":"E59&\"$/yr\"","v":"2011$/yr"}]
[null,null,null,"Pipeline O&M",{"$f":"'Eng Mod'!G153","v":1404869.8315421026}]
[null,null,null,"Pipeline related equipment and pumps O&M",{"$f":"'Eng Mod'!G158","v":142471.65513449768}]
[null,null,null,"Electricity costs for pumps",{"$f":"'Eng Mod'!G163","v":812882.90732084133}]
[null,null,null,"Total annual operating expenses",{"$f":"SUM(E98:E100)","v":2360224.3939974415}]
[]
[null,"Table 4","Escalation and Discounting Factors"]
[]
[null,null,"This column contains row sums, where applicable.","Calendar Year",{"$f":"$E$60","v":2018},{"$f":"E105+1","v":2019},{"$f":"F105+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,{"$f":"V105+1","v":2036},2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,{"$f":"AL105+1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,{"$f":"BB105+1","v":2068},2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR105+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,{"$f":"CH105+1","v":2100},2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,{"$f":"CX105+1","v":2116},{"$f":"CY105+1","v":2117}]
[null,null,null,"Project Year",1,{"$f":"E106+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,{"$f":"CX106+1","v":99},{"$f":"CY106+1","v":100}]
[]
[null,null,null,{"$f":"\"Escalation schedule from base year of \"&E59","v":"Escalation schedule from base year of 2011"},{"$f":"$E$50*(1+$E$51)^(E105-$E$60)","v":1.1645449879824257},{"$f":"$E$50*(1+$E$51)^(F105-$E$60)","v":1.1913295227060214},{"$f":"$E$50*(1+$E$51)^(G105-$E$60)","v":1.2187301017282597},1.2467608940680095,1.2754363946315737,1.3047714317080996,1.3347811746373861,1.3654811416540455,1.3968872079120886,1.4290156136940664,1.4618829728090299,1.4955062811836375,1.5299029256508609,1.5650906929408306,1.6010877788784696,1.637912797792674,1.6755847921419054,1.714123242361169,1.7535480769354759,1.7938796827049914,1.8351389154072062,1.8773471104615718,1.920526094002188,1.9646981941642376,2.009886252630015,2.056113636440505,2.1034042500786367,2.1517825478304449,2.2012735464305453,2.2519028379984474,2.303696603272412,2.3566816251476763,{"$f":"$E$50*(1+$E$51)^(AK105-$E$60)","v":2.410885302526073},2.4663356644841725,2.523061384767308,2.5810917966169562,2.640456907939146,2.701187416821746,2.763314727408646,2.8268709661390443,2.8918889983602423,2.9584024453225273,3.0264457015649451,3.0960539527009385,3.16726319361306,3.24011024706616,3.3146327827486819,3.3908693367519001,3.4688593314971938,3.5486430961216286,3.6302618873324266,3.7137579107410716,3.7991743426881155,3.8865553525699417,3.9759461256790507,4.0673928865696674,4.1609429229607704,4.256644610188868,4.3545474362232106,4.4547020272563449,4.5571601738832399,4.6619748578825542,4.7692002796138526,4.8788918860449693,{"$f":"$E$50*(1+$E$51)^(BQ105-$E$60)","v":4.9911063994240044},5.1059018466107551,5.2233375890828029,5.3434743536317066,5.4663742637652346,5.5921008718318346,5.7207191918839682,5.8522957332972965,5.9868985351631352,6.1245972014718859,6.2654629371057391,6.4095685846591701,6.5569886621063302,6.7077994013347757,6.8620787875654754,7.0199065996794792,7.1813644514721071,7.346535833855965,7.5155061580346523,7.6883627996694468,7.8651951440618442,8.0460946323752651,8.2311548089198965,8.4204713695250533,8.614142211024129,8.8122674818776812,9.0149496339608675,9.2222934755419672,9.4344062254794316,9.6513975686654589,9.8733797127447627,10.100467446137889,10.332778197399062,10.570432095939239,10.813552034145838,11.062263730931193]
[null,null,null,"Factor for dividing escal. quantities to yield pres. value using WACC",{"$f":"(1+$E$57)^(E106-1)","v":1},{"$f":"(1+$E$57)^(F106-1)","v":1.0830058},1.1729015628336401,1.2702591953778968,1.3756980760975954,1.4898889954625372,1.6135584234421017,1.7474931312266522,1.8925451965786255,2.0496374246567917,2.2197692188003684,2.4040229386222682,2.6035707858609607,2.8196822617979782,3.0537322436843293,3.3072097315571423,3.5817273210928282,3.8790314627619953,4.201013572553725,4.5497220649544055,4.9273753847335984,5.3363761204437186,5.7793262894220465,6.2590438915365549,6.7785808369886604,7.3412423622275735,7.9506080574981635,8.610554639797245,9.3252806161173289,10.099332993882639,10.937636208506264,11.845523452102295,{"$f":"(1+$E$57)^(AK106-1)","v":12.828770602662807},13.893632969553316,15.046885089097465,16.295863823426075,17.648515036780612,19.113444146220619,20.699970868332979,22.418188510235655,24.279028182078573,26.294328339554554,28.476910098841952,30.840658803124409,33.400612359604793,36.173056909003677,39.175630436181059,42.427434981040619,45.949158163589885,49.763204796285194,53.893839420964682,58.367340677173402,63.212168483954727,68.459145098700176,74.141651204933879,80.295838276520371,86.960858569333567,94.179114203567963,101.99652692132649,110.46283023565273,119.63188582962729,129.56202621842417,140.31642585430544,151.96350303548277,{"$f":"(1+$E$57)^(BQ106-1)","v":164.57735517574545},178.23823020399234,193.0330370926589,209.05589876296474,226.40875088450366,245.20199037867258,265.55517775164662,287.59779772506431,311.47008300347147,337.32390641924098,365.32374713069527,395.64773702027634,428.48879394983402,464.05584908267514,502.57517608046192,544.29183063116159,589.47120946616565,638.40073878487237,691.39170282830173,748.78122423492721,810.93440877752687,878.24666812563248,951.14623541073524,1030.0968895979915,1115.6009059965847,1208.202251679556,1308.4900461420189,1417.1023092140742,1534.7300200722361,1662.1215131723477,1800.0872390704292,1949.5049204192619,2111.325135942599,2286.5773679116232,2476.3765515970217,2681.9301683635745]
[]
[null,"Table 5","Operating Expenses, Capital Expenses and Depreciation and Amortization"]
[]
[null,null,"This column contains row sums, where applicable.","Calendar Year",{"$f":"$E$60","v":2018},{"$f":"E113+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AK113+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ113+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117]
[null,null,null,"Project Year",1,{"$f":"E114+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK114+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BQ114+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[]
[null,null,null,{"$f":"\"Real Costs in \"&E59&\"$\"","v":"Real Costs in 2011$"}]
[null,null,null,{"$f":"\"Capital Costs in Real \"&E59&\"$\"","v":"Capital Costs in Real 2011$"}]
[null,null,{"$f":"SUM(E118:CZ118)","v":10396110.344827589},"Materials",{"$f":"IF(E$114<=$E$61,$E88*F88,0)","v":519805.51724137948},4158444.1379310358,5717860.6896551745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,$E88*AL88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,$E88*BR88,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,30838552.298850585,"Labor",{"$f":"IF(E$114<=$E$61,$E89*F89,0)","v":1541927.6149425292},12335420.919540234,16961203.764367823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,$E89*AL89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,$E89*BR89,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2971557.9165727179,"ROW-Damages",{"$f":"IF(E$114<=$E$61,$E90*F90,0)","v":1634356.8541149951},891467.37497181538,445733.6874859074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,$E90*AL90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,$E90*BR90,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10631921.851185611,"Miscellaneous",{"$f":"IF(E$114<=$E$61,$E91*F91,0)","v":3189576.555355683},3721172.6479149633,3721172.6479149647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,$E91*AL91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,$E91*BR91,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1244743.6589314623,"CO2 Surge Tanks",{"$f":"IF(E$114<=$E$61,$E92*F92,0)","v":0},373423.09767943871,871320.56125202356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,$E92*AL92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,$E92*BR92,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,111907.19131614653,"Pipeline Control System",{"$f":"IF(E$114<=$E$61,$E93*F93,0)","v":0},33572.157394843962,78335.033921302573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,$E93*AL93,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,$E93*BR93,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2205140.5281148329,"Pumps",{"$f":"IF(E$114<=$E$61,IF(E$114=1,$E$94*$F$94,IF(E$114=2,$E$94*$G$94,IF(E$114=3,$E$94*$H$94,0))),0)","v":0},882056.2112459332,1323084.3168688996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK$114<=$E$61,IF(AK$114=1,$E$94*$F$94,IF(AK$114=2,$E$94*$G$94,IF(AK$114=3,$E$94*$H$94,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ$114<=$E$61,IF(BQ$114=1,$E$94*$F$94,IF(BQ$114=2,$E$94*$G$94,IF(BQ$114=3,$E$94*$H$94,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E125:CZ125)","v":8759990.068469841},"Contingency",{"$f":"SUM(E118:E124)*$E$52","v":1032849.9812481879},{"$f":"SUM(F118:F124)*$E$52","v":3359333.48200174},4367806.6052199136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR118:BR124)*$E$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Operating Expenses in Real \"&E59&\"$\"","v":"Operating Expenses in Real 2011$"}]
[null,null,42146094.946263112,"Pipeline O&M",{"$f":"IF(AND(E114>=$E$63,E114<=$E$64),$E$98,0)","v":0},0,0,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,1404869.8315421026,{"$f":"IF(AND(AK114>=$E$63,AK114<=$E$64),$E$98,0)","v":1404869.8315421026},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ114>=$E$63,BQ114<=$E$64),$E$98,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E128:CZ128)","v":4274149.6540349303},"Pipeline related equipment and pumps O&M",{"$f":"IF(AND(E114>=$E$63,E114<=$E$64),$E$99,0)","v":0},0,0,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,142471.65513449768,{"$f":"IF(AND(AK114>=$E$63,AK114<=$E$64),$E$99,0)","v":142471.65513449768},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ114>=$E$63,BQ114<=$E$64),$E$99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24386487.219625253,"Electricity costs for pumps",{"$f":"IF(AND(E114>=$E$63,E114<=$E$64),$E$100,0)","v":0},0,0,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,812882.90732084133,{"$f":"IF(AND(AK114>=$E$63,AK114<=$E$64),$E$100,0)","v":812882.90732084133},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(BQ114>=$E$63,BQ114<=$E$64),$E$100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,67159923.858268797,{"$f":"\"Total Investment (capital expenses or Capex) in real \"&E59&\"$\"","v":"Total Investment (capital expenses or Capex) in real 2011$"},{"$f":"SUM(E118:E125)","v":7918516.5229027746},{"$f":"SUM(F118:F125)","v":25754890.028680008},33486517.306686006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR118:BR125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E132:CZ132)","v":70806731.819923207},{"$f":"\"Project Expenses (operating expenses or Opex) in real \"&E59&\"$\"","v":"Project Expenses (operating expenses or Opex) in real 2011$"},{"$f":"SUM(E127:E129)","v":0},{"$f":"SUM(F127:F129)","v":0},0,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,2360224.3939974415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR127:BR129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"Real Costs in \"&E60&\"$\"","v":"Real Costs in 2018$"}]
[null,null,null,{"$f":"\"Capital Costs in Real \"&E60&\"$\"","v":"Capital Costs in Real 2018$"}]
[null,null,{"$f":"SUM(E136:CZ136)","v":12106738.196581217},"Materials",{"$f":"$E$50*E118","v":605336.90982906078},{"$f":"$E$50*F118","v":4842695.2786324862},6658706.0081196697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,35912881.516260363,"Labor",{"$f":"$E$50*E119","v":1795644.075813018},{"$f":"$E$50*F119","v":14365152.606504144},19752084.833943199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3460512.8782442575,"ROW-Damages",1903282.0830343419,{"$f":"$E$50*F120","v":1038153.8634732773},519076.9317366383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12381351.304419037,"Miscellaneous",3714405.3913257103,{"$f":"$E$50*F121","v":4333472.9565466624},4333472.9565466633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1449559.9893315402,"CO2 Surge Tanks",0,{"$f":"$E$50*F122","v":434867.99679946213},1014691.9925320782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,130320.95876640888,"Pipeline Control System",0,{"$f":"$E$50*F123","v":39096.287629922663},91224.671136486213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2567985.3498130478,"Pumps",0,{"$f":"$E$50*F124","v":1027194.1399252192},1540791.2098878287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E143:CZ143)","v":10201402.52901238},"Contingency",1202800.2690003195,{"$f":"$E$50*F125","v":3912094.9694266766},5086507.2905853838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Operating Expenses in Real \"&E60&\"$\"","v":"Operating Expenses in Real 2018$"}]
[null,null,{"$f":"SUM(E145:CZ145)","v":49081023.63270209},"Pipeline O&M",{"$f":"$E$50*E127","v":0},{"$f":"$E$50*F127","v":0},0,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,1636034.1210900703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E146:CZ146)","v":4977439.5574931921},"Pipeline related equipment and pumps O&M",{"$f":"$E$50*E128","v":0},{"$f":"$E$50*F128","v":0},0,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,165914.65191643988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E147:CZ147)","v":28399161.466112033},"Electricity costs for pumps",{"$f":"$E$50*E129","v":0},{"$f":"$E$50*F129","v":0},0,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,946638.71553706843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(E149:CZ149)","v":78210752.722428247},{"$f":"\"Total Investment (capital expenses or Capex) in real \"&E60&\"$\"","v":"Total Investment (capital expenses or Capex) in real 2018$"},{"$f":"SUM(E136:E143)","v":9221468.7290024497},{"$f":"SUM(F136:F143)","v":29992728.09893785},38996555.894487947,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR136:BR143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E150:CZ150)","v":82457624.656307369},{"$f":"\"Project Expenses (operating expenses or Opex) in real \"&E60&\"$\"","v":"Project Expenses (operating expenses or Opex) in real 2018$"},{"$f":"SUM(E145:E147)","v":0},0,0,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,2748587.4885435784,{"$f":"SUM(AK145:AK147)","v":2748587.4885435784},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ145:BQ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Escalated Costs"]
[null,null,null,{"$f":"\"Capital Costs in escalated $\"","v":"Capital Costs in escalated $"}]
[null,null,{"$f":"SUM(E154:CZ154)","v":12527943.119841561},"Materials",{"$f":"E118*E$108","v":605336.90982906078},{"$f":"F118*F$108","v":4954077.2700410336},6968528.9399714675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR118*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37162324.781448491,"Labor",1795644.075813018,{"$f":"F119*F$108","v":14695551.116453739},20671129.589181736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR119*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3508542.547660917,"ROW-Damages",1903282.0830343419,{"$f":"F120*F$108","v":1062031.4023331627},543229.06229341228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR120*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12682653.345614769,"Miscellaneous",3714405.3913257103,{"$f":"F121*F$108","v":4433142.8345472356},4535105.1197418226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR121*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1506774.5569784527,"CO2 Surge Tanks",0,{"$f":"F122*F$108","v":444869.96072584973},1061904.596252603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR122*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,135464.76610520663,"Pipeline Control System",0,{"$f":"F123*F$108","v":39995.502245410884},95469.263859795756,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR123*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2663302.2892361982,"Pumps",0,{"$f":"F124*F$108","v":1050819.6051434993},1612482.6840926991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR124*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E161:CZ161)","v":10528050.811032839},"Contingency",1202800.2690003195,{"$f":"F125*F$108","v":4002073.15372349},5323177.3883090299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR125*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Operating Expenses in escalated $\"","v":"Operating Expenses in escalated $"}]
[null,null,{"$f":"SUM(E163:CZ163)","v":74493208.794241771},"Pipeline O&M",{"$f":"E127*E$108","v":0},{"$f":"F127*F$108","v":0},0,1751536.7672226056,1791822.1128687256,1833034.0214647059,1875193.8039583946,1918323.2614494369,1962444.696462774,2007580.9244814175,2053755.2857444901,2100991.657316613,2149314.4654348949,2198748.6981398975,2249319.918197115,2301054.2763156476,2353978.5246709078,2408120.0307383384,2463506.79144532,2520167.447648562,2578131.2989444789,2637428.3188202013,2698089.1701530661,2760145.2210665857,2823628.5611511171,2888572.0180575922,2955009.1744729169,3022974.3854857935,3092502.7963519669,3163630.3606680618,3236393.8589634276,3310830.9177195849,3386980.0288271355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR127*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E164:CZ164)","v":7554558.0913681099},"Pipeline related equipment and pumps O&M",{"$f":"E128*E$108","v":0},{"$f":"F128*F$108","v":0},0,177628.08813483545,181713.53416193664,185892.94544766116,190168.48319295738,194542.35830639536,199016.83254744243,203594.21969603357,208276.88674904234,213067.25514427031,217967.80201258851,222981.06145887802,228109.6258724322,233356.14726749808,238723.33865465052,244213.97544370743,249830.89687891272,255577.00750712765,261455.27867979158,267468.75008942676,273620.53134148358,279913.80356233759,286351.82104427135,292937.91292828956,299675.48492564022,306568.02107892989,313619.08556374529,320832.32453171141,328211.46799594077,335760.33175984729,343482.81939032377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR128*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E165:CZ165)","v":43103108.046567082},"Electricity costs for pumps",{"$f":"E129*E$108","v":0},{"$f":"F129*F$108","v":0},0,1013470.620303935,1036780.4445709256,1060626.3947960567,1085020.8018763661,1109976.2803195221,1135505.7347668712,1161622.3666665091,1188339.6810998386,1215671.4937651348,1243631.9381217328,1272235.4726985325,1301496.8885705988,1331431.3170077221,1362054.2372988996,1393381.4847567743,1425429.25890618,1458214.1318610217,1491753.0568938253,1526063.377202383,1561162.8348780379,1597069.5800802324,1633802.1804220777,1671379.6305717852,1709821.3620749363,1749147.2534026594,1789377.6402309206,1830533.3259562314,1872635.5924532251,1915706.2110796482,1959767.4539344804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR129*BR$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"SUM(E167:CZ167)","v":80715056.217918456},"Total Investment (capital expenses or Capex) in escalated $",{"$f":"SUM(E154:E161)","v":9221468.7290024497},{"$f":"SUM(F154:F161)","v":30682560.845213421},40811026.643702574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR154:BR161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E168:CZ168)","v":125150874.93217695},"Project Expenses (operating expenses or Opex) in escalated $",{"$f":"SUM(E163:E165)","v":0},{"$f":"SUM(F163:F165)","v":0},0,2942635.475661376,3010316.0916015878,3079553.3617084241,3150383.0890277182,3222841.9000753546,3296967.2637770874,3372797.5108439606,3450371.8535933709,3529730.406226018,3610914.2055692161,3693965.2322973083,3778926.432640146,3865841.7405908676,3954756.1006244579,4045715.4909388199,4138766.9472304126,4233958.587016711,4331339.6345180953,4430960.4461120116,4532872.5363725871,4637128.6047091559,4743782.5626174659,4852889.5615576673,4964506.0214734934,5078689.6599673824,5195499.5221466329,5314996.0111560039,5437240.9194125934,5562297.4605590804,5690230.3021519398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR163:BR165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Escalated and Discounted Costs (only used for reporting purposes)"]
[null,null,{"$f":"SUM(E171:CZ171)","v":72347327.150612563},"Total Investment (capital expenses or Capex) in present value $",{"$f":"E167/E109","v":9221468.7290024497},{"$f":"F167/F109","v":28330929.386724818},34794929.034885302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR167/BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E172:CZ172)","v":34248309.567760631},"Project Expenses (operating expenses or Opex) in present value $",{"$f":"E168/E109","v":0},{"$f":"F168/F109","v":0},0,2316563.0182948248,2188209.8578932872,2066968.3252156477,1952444.3882900788,1844265.8471642071,1742081.1242645087,1645558.1217779187,1554383.1423421837,1468259.8695372208,1386908.4048641075,1310064.358081907,1237477.9879459469,1168913.390554975,1104147.7326693351,1042970.5275084673,985182.95067409799,930597.19397587888,879035.85505943175,830331.36085309857,784325.42295961815,740868.52322276507,699819.42779705196,661044.7281412381,624418.40744388127,589821.43107182835,557141.35971061315,526271.98393947398,497112.97905337345,469569.57901019615,443552.26844346611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR168/BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation "]
[null,null,{"$f":"SUM(E175:CZ175)","v":80715056.217918456},"Total Capital Costs in escalated dollars",{"$f":"E167","v":9221468.7290024497},30682560.845213421,40811026.643702574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,80715056.217918456,"Total Capital Costs in escalated $ before pipeline operations begin",{"$f":"IF(E114<$E$63,E175,0)","v":9221468.7290024497},{"$f":"IF(F114<$E$63,F175,0)","v":30682560.845213421},40811026.643702574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK114<$E$63,AK175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ114<$E$63,BQ175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW114<$E$63,CW175,0)","v":0},{"$f":"IF(CX114<$E$63,CX175,0)","v":0},{"$f":"IF(CY114<$E$63,CY175,0)","v":0},{"$f":"IF(CZ114<$E$63,CZ175,0)","v":0}]
[null,null,1.0000000000000004,"Depreciation factors (MACRS GDS 150% Declining Balance 15 years)",{"$f":"MACRS_GDS_150_15($E$63,E114)","v":0},0,0,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000008E-2,5.9000000000000004E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9500000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MACRS_GDS_150_15($E$63,AK114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MACRS_GDS_150_15($E$63,BQ114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0.99999999999999989,"Depreciation factors (MACRS GDS Straight Line 15 years)",{"$f":"MACRS_GDS_SL_15($E$63,E114)","v":0},0,0,3.3300000000000003E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,6.6600000000000006E-2,6.6699999999999995E-2,3.3300000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MACRS_GDS_SL_15($E$63,AK114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MACRS_GDS_SL_15($E$63,BQ114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E179:CZ179)","v":1},"Depreciation factors (MACRS ADS Straight Line 22 years)",{"$f":"MACRS_ADS_SL_22($E$63,E114)","v":0},0,0,2.273E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,4.546E-2,4.5449999999999997E-2,2.273E-2,0,0,0,0,0,0,{"$f":"MACRS_ADS_SL_22($E$63,AK114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MACRS_ADS_SL_22($E$63,BQ114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,80715056.217918456,{"$f":"\"Depreciation Schedule \"&IF(OR($E$53=\"SL - 15 years\", $E$53=\"SL - 22 years\"),\"(straight line, \",\"(150% declining balance, \")&IF($E$53=\"SL - 22 years\",\"22 year recov. per.)\",\"15 year recov. per.)\")","v":"Depreciation Schedule (150% declining balance, 15 year recov. per.)"},{"$f":"IF(E114<=$E$65,IF($E$53=\"SL - 22 years\", $C$176*E179, IF($E$53=\"SL - 15 years\", $C$176*E178, $C$176*E177)),0)","v":0},0,0,4035752.8108959231,7667930.3407022534,6901137.3066320289,6215059.3287797207,5593553.3959017489,5028548.0023763208,4762188.3168571889,4762188.3168571889,4770259.8224789808,4762188.3168571889,4770259.8224789808,4762188.3168571889,4770259.8224789808,4762188.3168571889,4770259.8224789808,2381094.1584285945,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AK114<=$E$65,IF($E$53=\"SL - 22 years\", $C$176*AK179, IF($E$53=\"SL - 15 years\", $C$176*AK178, $C$176*AK177)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQ114<=$E$65,IF($E$53=\"SL - 22 years\", $C$176*BQ179, IF($E$53=\"SL - 15 years\", $C$176*BQ178, $C$176*BQ177)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW114<=$E$65,IF($E$53=\"SL - 22 years\", $C$176*CW179, IF($E$53=\"SL - 15 years\", $C$176*CW178, $C$176*CW177)),0)","v":0},0,0,0]
[]
[null,"Table 6","Revenues"]
[]
[null,null,"This column contains row sums, where applicable.","Calendar Year",{"$f":"$E$60","v":2018},{"$f":"E184+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AK184+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ184+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117]
[null,null,null,"Project Year",1,{"$f":"E185+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK185+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BQ185+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[]
[null,null,null,"Operating Period",{"$f":"IF(AND(E114>=$E$63,E114<=$E$64),\"Yes\",\"no\")","v":"no"},{"$f":"IF(AND(F114>=$E$63,F114<=$E$64),\"Yes\",\"no\")","v":"no"},"no","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no",{"$f":"IF(AND(BR114>=$E$63,BR114<=$E$64),\"Yes\",\"no\")","v":"no"},"no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no","no"]
[]
[null,null,{"$f":"SUM(E189:CZ189)","v":129000000},"CO2 Transported each year (tonnes)",{"$f":"IF(E187=\"Yes\",$E$69,0)","v":0},{"$f":"IF(F187=\"Yes\",$E$69,0)","v":0},0,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,4300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR187=\"Yes\",$E$69,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"CO2 Price and Revenues from Transporting CO2 in Real \"&E59&\"$\"","v":"CO2 Price and Revenues from Transporting CO2 in Real 2011$"}]
[null,null,null,{"$f":"\"CO2 Price in \"&E59&\"$/tonne\"","v":"CO2 Price in 2011$/tonne"},{"$f":"IF(E189>0,$E$10,0)","v":0},{"$f":"IF(F189>0,$E$10,0)","v":0},0,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,1.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189>0,$E$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E193:CZ193)","v":245100000},{"$f":"\"Revenue from Transporting CO2 in Real \"&E59&\"$\"","v":"Revenue from Transporting CO2 in Real 2011$"},{"$f":"E189*E192","v":0},{"$f":"F189*F192","v":0},0,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,8170000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR189*BR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"CO2 Price and Revenues from Transporting CO2 in Real \"&E60&\"$\"","v":"CO2 Price and Revenues from Transporting CO2 in Real 2018$"}]
[null,null,null,{"$f":"\"CO2 Price in \"&E60&\"$/tonne\"","v":"CO2 Price in 2018$/tonne"},{"$f":"IF(E189>0,$F$10,0)","v":0},{"$f":"IF(F189>0,$F$10,0)","v":0},0,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,2.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189>0,$F$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E197:CZ197)","v":285090000},{"$f":"\"Revenue from Transporting CO2 in Real \"&E60&\"$\"","v":"Revenue from Transporting CO2 in Real 2018$"},{"$f":"E189*E196","v":0},{"$f":"F189*F196","v":0},0,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,9503000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR189*BR196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"CO2 Price and Revenues from Transporting CO2 in escalated $\"","v":"CO2 Price and Revenues from Transporting CO2 in escalated $"}]
[null,null,null,"CO2 Price in $/tonne",{"$f":"IF(E189>0,$E$10*E108,0)","v":0},{"$f":"IF(F189>0,$E$10*F108,0)","v":0},0,2.3688456987292179,2.42332914979999,2.479065720245389,2.5360842318110333,2.5944141691426865,2.6540856950329683,2.7151296660187261,2.7775776483371568,2.8414619342489109,2.9068155587366356,2.973672316587578,3.0420667798690921,3.1120343158060804,3.1836111050696201,3.2568341604862208,3.3317413461774041,3.4083713971394833,3.4867639392736915,3.5669595098769862,3.6489995786041569,3.7329265689120512,3.8187838799970284,3.9066159092369594,3.9964680751494095,4.0883868408778454,4.1824197382180355,4.2786153921970502,4.3770235462175826,4.4776950877805852,4.5806820747995385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189>0,$E$10*BR108,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E201:CZ201)","v":433214168.4478302},"Revenues from Transporting CO2 in escalated $",{"$f":"E200*E189","v":0},0,0,10186036.504535638,10420315.344139958,10659982.597055173,10905162.196787443,11155980.927313551,11412568.488641763,11675057.563880522,11943583.887849774,12218286.317270316,12499306.902567534,12786790.961326586,13080887.153437097,13381747.557966145,13689527.751799366,14004386.890090749,14326487.788562838,14655997.007699778,14993084.938876873,15337925.89247104,15690698.187997874,16051584.24632182,16420770.683987223,16798448.409718927,17184812.72314246,17580063.415774737,17984404.874337554,18398046.186447315,18821201.248735607,19254088.877456516,{"$f":"AK200*AK189","v":19696932.921638016},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ200*BQ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW200*CW189","v":0},0,0,0]
[]
[null,null,null,{"$f":"\"Revenues from Transporting CO2 in present value $\"","v":"Revenues from Transporting CO2 in present value $"}]
[null,null,{"$f":"SUM(E204:CZ204)","v":118551731.72526224},"Revenues from Transporting CO2 in present value $",{"$f":"E201/E109","v":0},{"$f":"F201/F109","v":0},0,8018864.6077900147,7574565.6152249463,7154883.772898647,6758455.1252406174,6383991.2889858484,6030275.2659612,5696157.4878715388,5380552.0802313201,5082433.3332994506,4800832.3685481073,4534833.9898315538,4283573.7090213913,4046234.9364415971,3822046.3269723519,3610279.2731975354,3410245.5374487182,3221295.0150498152,3042813.6214930341,2874221.2966794576,2714970.1197381262,2564542.5282968036,2422449.6364171179,2288229.6457273928,2161446.3445894029,2041687.6904213801,1928564.4705698451,1821709.0373781484,1720774.1133407096,1625431.6624597437,1535371.8241364155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR201/BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Table 7","Discounted Cash Flow for Levelized Capital Structure"]
[]
[null,null,"This column contains row sums, where applicable.","Calendar Year",{"$f":"$E$60","v":2018},{"$f":"E208+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"AK208+1","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ208+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117]
[null,null,null,"Project Year",1,{"$f":"E209+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AK209+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BQ209+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[]
[null,null,{"$f":"SUM(E211:CZ211)","v":433214168.4478302},"Revenues from Transporting CO2 in escalated $",{"$f":"E201","v":0},0,0,10186036.504535638,10420315.344139958,10659982.597055173,10905162.196787443,11155980.927313551,11412568.488641763,11675057.563880522,11943583.887849774,12218286.317270316,12499306.902567534,12786790.961326586,13080887.153437097,13381747.557966145,13689527.751799366,14004386.890090749,14326487.788562838,14655997.007699778,14993084.938876873,15337925.89247104,15690698.187997874,16051584.24632182,16420770.683987223,16798448.409718927,17184812.72314246,17580063.415774737,17984404.874337554,18398046.186447315,18821201.248735607,19254088.877456516,{"$f":"AK201","v":19696932.921638016},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E212:CZ212)","v":0},"Cost of Goods Sold in escalated $ (always zero)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,125150874.93217695,"Project Expenses (operating expenses or Opex) in escalated $",{"$f":"E168","v":0},0,0,2942635.475661376,3010316.0916015878,3079553.3617084241,3150383.0890277182,3222841.9000753546,3296967.2637770874,3372797.5108439606,3450371.8535933709,3529730.406226018,3610914.2055692161,3693965.2322973083,3778926.432640146,3865841.7405908676,3954756.1006244579,4045715.4909388199,4138766.9472304126,4233958.587016711,4331339.6345180953,4430960.4461120116,4532872.5363725871,4637128.6047091559,4743782.5626174659,4852889.5615576673,4964506.0214734934,5078689.6599673824,5195499.5221466329,5314996.0111560039,5437240.9194125934,5562297.4605590804,{"$f":"AK168","v":5690230.3021519398},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,80715056.217918456,"Depreciation in escalated $",{"$f":"E180","v":0},0,0,4035752.8108959231,7667930.3407022534,6901137.3066320289,6215059.3287797207,5593553.3959017489,5028548.0023763208,4762188.3168571889,4762188.3168571889,4770259.8224789808,4762188.3168571889,4770259.8224789808,4762188.3168571889,4770259.8224789808,4762188.3168571889,4770259.8224789808,2381094.1584285945,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,227348237.29773477,"Tax Basis Earnings Before Interest and Taxes (EBIT) in escalated $",{"$f":"E211-SUM(E212:E214)","v":0},{"$f":"F211-SUM(F212:F214)","v":0},0,3207648.2179783387,-257931.08816388436,679291.92871472053,1539719.7789800037,2339585.6313364469,3087053.2224883549,3540071.7361793723,3731023.7173992144,3918296.0885653179,4126204.3801411288,4322565.9065502975,4539772.4039397612,4745645.9948962964,4972583.3343177196,5188411.5766729489,7806626.6829038309,10422038.420683067,10661745.304358777,10906965.446359027,11157825.651625287,11414455.641612664,11676988.121369757,11945558.84816126,12220306.701668967,12501373.755807355,12788905.352190921,13083050.175291311,13383960.329323012,13691791.416897435,14006702.619486075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR211-SUM(BR212:BR214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,58519436.280436933,"Taxes paid in escalated $",{"$f":"E215*$E$48","v":0},{"$f":"F215*$E$48","v":0},0,825648.65130762442,-66391.462093383845,174849.74245116909,396323.87110945297,602209.34150600142,794607.49946850259,911214.46489257051,960365.50485855783,1008569.4131967128,1062085.0074483266,1112628.4643460466,1168537.4167740946,1221529.2790863067,1279942.9502533812,1335497.139835617,2009425.7081794462,2682632.6894838219,2744333.2413419494,2807452.9058928136,2872024.3227283489,2938080.8821510999,3005656.7424405757,3074786.8475167085,3145506.945009592,3217853.6047448134,3291864.2376539432,3367577.1151199839,3445031.3887677435,3524267.1107093999,3605325.2542557158,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR215*$E$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"SUM(E217:CZ217)","v":80715056.217918456},"Capex in escalated $",{"$f":"E167","v":9221468.7290024497},30682560.845213421,40811026.643702574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,168828801.01729783,"Earnings Before Interest and After Taxes in escalated $",{"$f":"E211-(E212+E213+E216+E217)","v":-9221468.7290024497},{"$f":"F211-(F212+F213+F216+F217)","v":-30682560.845213421},-40811026.643702574,6417752.3775666375,7476390.714631754,7405579.492895579,7358455.2366502713,7330929.6857321952,7320993.7253961731,7391045.5881439904,7532846.5293978453,7679986.497847585,7826307.6895499909,7980197.2646832317,8133423.3040228561,8294376.5382889705,8454828.7009215262,8623174.2593163121,8178295.1331529794,7739405.7311992459,7917412.0630168281,8099512.5404662145,8285801.3288969379,8476374.7594615631,8671331.378929181,8870772.0006445516,9074799.7566593736,9283520.1510625407,9497041.1145369783,9715473.0601713266,9938928.9405552708,10167524.306188036,10401377.365230359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR211-(BR212+BR213+BR216+BR217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,"Change in Net Working Capital in escalated $ (always zero)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,168828801.01729783,"Free Cash Flow in escalated $",{"$f":"E218-E219","v":-9221468.7290024497},{"$f":"F218-F219","v":-30682560.845213421},-40811026.643702574,6417752.3775666375,7476390.714631754,7405579.492895579,7358455.2366502713,7330929.6857321952,7320993.7253961731,7391045.5881439904,7532846.5293978453,7679986.497847585,7826307.6895499909,7980197.2646832317,8133423.3040228561,8294376.5382889705,8454828.7009215262,8623174.2593163121,8178295.1331529794,7739405.7311992459,7917412.0630168281,8099512.5404662145,8285801.3288969379,8476374.7594615631,8671331.378929181,8870772.0006445516,9074799.7566593736,9283520.1510625407,9497041.1145369783,9715473.0601713266,9938928.9405552708,10167524.306188036,10401377.365230359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR218-BR219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV for project ===>",345070.62078093248,"Free Cash Flow in present value $ (discounted using WACC)",{"$f":"E220/E109","v":-9221468.7290024497},-28330929.386724818,-34794929.034885302,5052317.1970877824,5434615.9557334147,4970557.8841439197,4560389.7136571892,4195112.1608050335,3868332.3064786969,3606025.8752260092,3393526.8881099392,3194639.441439332,3005989.978091551,2830176.070829568,2663436.9535325984,2507968.1095349547,2360545.0507443589,2223022.5101542058,1946743.325606904,1701072.2019295052,1606821.3693535931,1517792.6663446545,1433696.7518277201,1354260.3161679807,1279225.1929212608,1208347.5197994784,1141396.9461242645,1078155.8841929771,1018418.8021240656,961991.55588355951,908690.75832177594,858343.18316963397,{"$f":"AK220/AK109","v":810785.20205758407},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ220/BQ109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW220/CW109","v":0},0,0,0]
[]
[null,"*Real$ refers to a real or constant dollar analysis where the assumption is that after inflation has been factored out of costs and revenues, unit costs and revenues do not change from year to year (i.e., they are constant). "]

{"sheet":"Combo Results","index":2,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[1,9,3,9],[1,0,2,0],[1,1,2,1],[1,2,2,2]]}
["E. First Year Break-Even Price of CO2 Based on Three Input Variables",null,null,null,null,"Enter a blank cell in column A to indicate the end of inputs"]
["Annual Average CO2 Mass Flow Rate","Pipeline Length","Elevation Change","First Year Price","First Year Price","First Year Price","Optimal","Minimum Inner","Selected Nominal","Note"]
[null,null,null,"base year",{"$f":"Main!F9","v":"first yr of proj"},{"$f":"Main!G9","v":"first yr of transp"},"Number of Pumps","Pipe Diameter","Pipe Diameter"]
["Mtonnes/yr","mi","ft",{"$f":"Main!E8","v":"2011$/tonne"},{"$f":"Main!F8","v":"2018$/tonne"},{"$f":"Main!G8","v":"2021$/tonne"},"Pumps","in","in"]
[4.3,50,0]
[4.3,100,0]
[4.3,200,0]
[4.3,300,0]
[4.3,500,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_WY-MI2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_WY-LA1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_WY-RR1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_WY-MA01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_ND-MI2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_ND-LA1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_ND-RR1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_ND-MA01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_SD-MI2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_SD-LA1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_SD-RR1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_SD-MA01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_KS-AR4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_KS-WO1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_KS-FR3A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"CE_KS-MS3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_MO-AR4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_MO-WO1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_MO-FR3A"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"SCPC_MO-MS3"]

{"sheet":"Eng Mod","index":3,"n_rows":185,"n_cols":14,"rows_kept":185,"cut":false,"hidden":false,"merged":[[66,13,66,14],[2,8,2,10],[2,6,2,7],[37,3,37,4],[37,6,37,7],[37,8,37,10],[2,3,2,4],[55,3,55,4],[55,6,55,7],[55,8,55,10],[183,1,183,10],[184,1,184,10],[68,3,68,4],[68,6,68,7],[68,8,68,10],[175,1,175,10],[170,1,170,10],[169,1,169,10],[168,1,168,10],[172,1,172,10],[174,1,174,10],[179,1,179,10],[180,1,180,10],[139,3,139,4],[139,6,139,7],[139,8,139,10],[122,3,122,4],[122,6,122,7],[122,8,122,10],[181,1,181,10],[182,1,182,10],[177,1,177,10],[173,1,173,10],[176,1,176,10],[171,1,171,10]]}
[null,"This sheet contains the engineering module, which includes engineering equations and capital and operating expenses, provides a number of inputs (orange cells) the user can modify, and summarizes results"]
[]
[null,null,null,"Variable Value in Primary Units",null,"Factor","Values in Alternate Units",null,"Typical Range of Inputs"]
[null,"Variable","Variable Symbol","Value","units",null,"Value","units","Min","Max","units",null,"Equations","Comments"]
[null,"1. Engineering Calculations"]
[null,"1.1. General Characteristics"]
[null,"Temperature of ground","TPipeline",53,"°F",null,{"$f":"T_Conv(D7, E7, \"K\")","v":284.81666666666666},"K",40,60,"°F"]
[]
[null,"1.2. Pipeline Characteristics"]
[null,"Length","LPL",{"$f":"Main!E74","v":62},{"$f":"Main!F74","v":"mi"},null,{"$f":"l_conv(D10,E10,\"m\")","v":99779.328000000009},"m",null,null,null,null,null,"See sheet \"Main\""]
[null,"Input Pressure","Pin",{"$f":"Main!E76","v":2200},{"$f":"Main!F76","v":"psig"},null,{"$f":"P_Conv(D11,E11,\"MPa\")","v":15.269818327899998},"MPa",2000,2250,{"$f":"Pr_units","v":"psig"},null,null,"See sheet \"Main\""]
[null,"Outlet Pressure","Pout",{"$f":"Main!E78","v":1200},{"$f":"Main!F78","v":"psig"},null,{"$f":"P_Conv(D12,E12,\"MPa\")","v":8.3750613278999992},"MPa",1180,1800,{"$f":"Pr_units","v":"psig"},null,null,"See sheet \"Main\""]
[null,"Change in Elevation","Δh",{"$f":"Main!E16","v":0},{"$f":"Main!F16","v":"ft"},null,{"$f":"l_conv(D13,E13,\"m\")","v":0},"m",null,null,null,null,null,"See sheet \"Main\""]
[]
[null,"1.3. Pump Characteristics"]
[null,"Number of Pumps","Npump",{"$f":"Main!E73","v":1},null,null,null,null,null,null,null,null,null,"See sheet \"Main\""]
[null,"Pump Efficiency","ηpump",0.75,null,null,null,null,0.7,0.9,null,null,null,"Pump efficiency from McCollum and Ogden (2006)"]
[]
[null,"1.4. CO2 Mass Flowrate"]
[null,"Annual average CO2 mass flow rate","qav",{"$f":"Main!E11","v":4.3},"Mtonnes/yr",null,{"$f":"D20*1000000/(365*24)","v":490.86757990867579},"t/hr",null,null,null,null,null,"See sheet \"Main\""]
[null,"Capacity factor","CF",{"$f":"Main!E12","v":0.85},null,null,null,null,null,null,null,null,null,"See sheet \"Main\""]
[null,"Maximum CO2 flow mass rate, annualized","qm-max",{"$f":"Main!E13","v":5.0588235294117645},"Mtonnes/yr",null,{"$f":"D22*1000000/(365*24)","v":577.49127048079504},"t/hr",null,null,null,null,"qm-max = qav / CF","See sheet \"Main\""]
[]
[null,"1.5. Additional Calculations"]
[null,"Incompressible fluid (liquid)",null,null,null,null,null,null,null,null,null,null,null,"Average pressure and the resulting density for a liquid are used in the analysis since CO2 is transported as a liquid"]
[null,"Average pressure","Pave",{"$f":"AVERAGE(G11:G12)","v":11.822439827899998},"MPa",null,{"$f":"P_Conv(D26,E26,\"MPa\")","v":11.822439827899998},"MPa",null,null,null,null,"Pave = 0.5 * (Pin+Pout)","Used to calculate CO2 density"]
[null,"Density of CO2","ρCO2",{"$f":"denDuanCO2(0,D26,G7)","v":921.25538377518274},"kg/m3",null,null,null,null,null,null,null,"ρCO2 = denDuanCO2(vCO2-init, Pave, TPipeline)","vCO2-init is initial guess at molar volume of CO2 (m3/mol)"]
[null,"Compressible fluid (gas)",null,null,null,null,null,null,null,null,null,null,null,"Average pressure and density for a gas is shown for comparison to values for a liquid. The values for liquid and gas are similar."]
[null,"Average pressure","Pave",{"$f":"(2/3)*(G12+G11-G12*G11/(G12+G11))","v":12.157520648646095},"MPa",null,{"$f":"P_Conv(D29,E29,\"MPa\")","v":12.157520648646095},"MPa",null,null,null,null,"Pave = 0.6667 * (Pin+Pout - Pin * Pout / (Pin+Pout))","Used to calculate CO2 density"]
[null,"Density of CO2","ρCO2",{"$f":"denDuanCO2(0,D29,G7)","v":923.78013083908115},"kg/m3",null,null,null,null,null,null,null,"ρCO2 = denDuanCO2(vCO2-init, Pave, TPipeline)","vCO2-init is initial guess at molar volume of CO2 (m3/mol)"]
[null,"Acceleration of gravity","g",9.81,"m/s2"]
[null,{"$f":"IF(n_pumps=0, \"Elevation change\",\"Elevation change along pipe segment\")","v":"Elevation change along pipe segment"},"Δhseg",{"$f":"D13/(n_pumps+1)","v":0},"ft",null,{"$f":"l_conv(D32,E32,\"m\")","v":0},"m"]
[null,"Pressure change from elevation change","ΔPElev",{"$f":"P_Conv(D27*D31*G32,\"Pa\",E33)","v":0},"Pa",null,{"$f":"P_Conv(D33,E33,\"MPa\")","v":0},"MPa",null,null,null,null," ΔPElev = ρCO2*g*Δhseg"]
[null,"Pressure change","dP",{"$f":"P_Conv(G11-G12,H12,E34)","v":6894756.9999999981},"Pa",null,{"$f":"P_Conv(D34,E34,\"MPa\")","v":6.8947569999999985},"MPa",null,null,null,null," dP = Pin-Pout"]
[null,{"$f":"IF(n_pumps=0, \"Total pipeline distance\", \"Distance along pipe segment\")","v":"Distance along pipe segment"},"dL",{"$f":"l_conv(L_PL/(n_pumps+1),Len_PL_U,E35)","v":31.000000000000007},"mi",null,{"$f":"l_conv(D35,E35,\"m\")","v":49889.664000000019},"m",null,null,null,null," dL = LPL / (Npump+1)"]
[null,{"$f":"IF(n_pumps=0, \"Pressure drop\", \"Pressure drop along pipe segment\")","v":"Pressure drop along pipe segment"},"dPpump",{"$f":"D34","v":6894756.9999999981},{"$f":"E34","v":"Pa"},null,{"$f":"P_Conv(D36,E36,\"MPa\")","v":6.8947569999999985},"MPa",null,null,null,null," dPpump = dP","Assumes pump boosts pressure from Pout to Pin"]
[]
[null,null,null,"Variable Value in Primary Units",null,"Factor","Values in Alternate Units",null,"Typical Range of Inputs"]
[null,"Variable","Variable Symbol","Value","units",null,"Value","units","Min","Max","units",null,"Equations","Comments"]
[null,"1.6. Minimum Inner Diameter of Pipe and Nominal Pipe Size"]
[null,"Method for calculating inside diameter or maximum pipeline segment length","DMeth",1,null,null,null,null,null,null,null,null,null,"1 = Methodology for incompressible fluid (i.e., liquid) using equations presented in Appendix B of the User's Manual\n2 = Methodology for compressible fluid (i.e., gas) using equations presented in Appendix B of the User's Manual based on McCoy (2008)"]
[null,"Method for calculating Fanning friction factor","ffr_meth",3,null,null,null,null,null,null,null,null,null,"Enter:\n  1 for equation developed by Haaland\n  2 for equation developed by Zigrang and Sylvester\n  3 for Colebrook-White equation\nSee Appendix B of User's Manual for these equations"]
[null,"Pipe inside surface roughness","eta",1.4999999999999999E-4,"ft",null,{"$f":"l_conv(D43,E43,\"in\")","v":1.7999999999999997E-3},"in"]
[null,null,null,null,null,null,{"$f":"l_conv(D43,E43,\"m\")","v":4.5719999999999989E-5},"m"]
[null,"Minimum Inside Diameter (liquid)","Dmin-liquid",{"$f":"dia_in_min(L_PL, Len_PL_U, D22, E22, P_in, P_out, E12, D13, E13, D43, E43, D42, T_Pipeline, E7, n_pumps,1)","v":0.29246614076268518},"m",null,{"$f":"l_conv(D45,E45,\"in\")","v":11.514414990656897},"in",null,null,null,null,"Dmin-liquid = Dia_in_min(…..)","Pipeline diameter using equations for incompressible fluid (liquid)"]
[null,"Minimum Inside Diameter (gas)","Dmin-gas",{"$f":"dia_in_min(L_PL, Len_PL_U, D22, E22, P_in, P_out, E12, D13, E13, D43, E43, D42, T_Pipeline, E7, n_pumps,2)","v":0.29395852806201039},"m",null,{"$f":"l_conv(D46,E46,\"in\")","v":11.573170396142142},"in",null,null,null,null,"D-gas = Dia_in_min(…..)","Pipeline diameter using equations for compressible fluid (gas)"]
[null,"Selected Inside Diameter","Dmin",{"$f":"IF(D41=2,D46,D45)","v":0.29246614076268518},"m",null,{"$f":"l_conv(D47,E47,\"in\")","v":11.514414990656897},"in",null,null,null,null,"Dmin depends on DMeth"]
[null,"Pipe Nominal Diameter ","Dnom",{"$f":"l_conv(Pipe_Size(D47,E47),\"in\",E48)","v":0.30479999999999996},"m",null,{"$f":"l_conv(D48,E48,\"in\")","v":11.999999999999998},"in",null,null,null,null,"Dnom = Pipe_Size(Dmin)","Standard size pipe diameter using selected minimum pipe diameter"]
[]
[null,"Nominal, outer and inner diameters and pipe wall thickness"]
[null,"Pipe nominal diameter","Dnom",{"$f":"l_conv(G51,H51,E51)","v":0.30479999999999996},"m",null,{"$f":"PL_d","v":11.999999999999998},"in",null,null,null,null,null,"Value from row above"]
[null,"Pipe outer diameter","Dout",{"$f":"l_conv(G52,H52,E52)","v":0.32384999999999997},"m",null,{"$f":"dia_out_nom(G51,H51)","v":12.75},"in",null,null,null,null,"Dout = Dia_out_nom(Dnom, \"in\")","Dia_out_nom is VBA user-defined function"]
[null,"Pipe inner diameter","Din",{"$f":"l_conv(G53,H53,E53)","v":0.30479999999999996},"m",null,{"$f":"Dia_in_nom(G51,H51)","v":12},"in",null,null,null,null,"Din = Dia_in_nom(Dnom, \"in\")","Dia_in_nom is VBA user-defined function"]
[null,"Pipe wall thickness","twall",{"$f":"l_conv(G54,H54,E54)","v":9.5249999999999987E-3},"m",null,{"$f":"pthick_nom(G51,H51)","v":0.375},"in",null,null,null,null,"twall = Pthick_nom(Dnom, \"in\")","Pthick_nom is VBA user-defined function"]
[]
[null,null,null,"Variable Value in Primary Units",null,"Factor","Values in Alternate Units",null,"Typical Range of Inputs"]
[null,"Variable","Variable Symbol","Value","units",null,"Value","units","Min","Max","units",null,"Equations","Comments"]
[null,"1.7 Maximum Pipe Segment Length - Used by VBA macro CalcOptNumPumps (and maybe other macros). Do not edit Sub-part 1.7 or change range names within this sub-part."]
[null,"Pipe inner diameter","Din_inp",15.162000000000001,"in",null,null,null,null,null,null,null,null,"The cell in this row and column D and the cell in the column D in the row below are used in VBA macros. None of the results in Sub-part 1.7 are used elsewhere in the spreadsheet."]
[null,"Maximum pipe segment length","Lseg_max",{"$f":"L_seg_max(L_PL,Len_PL_U,D59,E59,D22,E22,P_in,P_out,E12,D13,E13,D43,E43,D42,T_Pipeline,T_Pipeline_U,D41)","v":206482.44680064975},"m",null,{"$f":"l_conv(D60,E60,H60)","v":128.30224414460164},"mi"]
[null,"Number of segments","Nseg_calc",null,null,null,{"$f":"ROUNDUP(L_PL/G60,0)","v":1}]
[null,"Number of pumps","Npump_calc",null,null,null,{"$f":"G61-1","v":0}]
[null,"minimum inner diameter","Din_calc",{"$f":"dia_in_min(L_PL, Len_PL_U, D22, E22, P_in, P_out, E12, D13, E13, D43, E43, D42, T_Pipeline, E7, G62,1)","v":0.33445201536021313},"m",null,{"$f":"l_conv(D63,E63,\"in\")","v":13.16740217953595},"in",null,null,null,null,null,"This is a check that the input inner diameter (Din_inp) yields a maximum segment length (Lseg_max) that gives back an actual segment length and number of pumps (Npump_calc) that results in a calculated inner diameter (Din_calc) less than the input inner diameter (Din_inp)."]
[null,"nominal pipe diameter","Dnom_calc",null,null,null,{"$f":"Pipe_Size(G63,H63)","v":16},"in",null,null,null,null,null,"This is part of the inner diameter check."]
[]
[null,"1.8 Pump Power"]
[null,"Pump Power","Wpump",{"$f":"(1000000000*1000000*0.001/(365*24*3600))*D22*G36/(D17*D27)","v":1600.7392174208383},"kW",null,null,null,null,null,null,null,"Wpump = ((1e9 kg/Mtonnes * 1e6 Pa/Mpa\n    * 1e-3 kW/W) / (365 d/yr*24 hr/d*3600 s/hr))\n    * qm-max*dPpump/(ηpump*ρCO2)","Based on pump power equation from McCollum and Ogden (2006)"]
[]
[null,null,null,"Variable Value in Primary Units",null,"Factor","Values in Alternate Units",null,"Typical Range of Inputs"]
[null,"Variable","Variable Symbol","Value","units",null,"Value","units","Min","Max","units",null,"Equations","Comments"]
[null,"2. CAPEX (Capital Costs or Expenses)"]
[null,"2.1. Pipeline Cost"]
[null,"Eqtns. to use for CO2 pipeln. CAPEX",null,{"$f":"UPPER(Main!E82)","v":"PARKER"},null,null,null,null,null,null,null,null,null,"PARKER=Parker (2004), RUI=Rui et al. (2011), MCCOY=McCoy and Rubin (2008)\nSee sheet \"Main\""]
[null,"Region",null,{"$f":"Main!E83","v":"MW"},null,null,null,null,null,null,null,null,null,"Cen=Central US, NE=Northeast US, SE=Southeast US, MW=Midwest US, SW=Southwest US, West=Western US, Can= Canada\nSee sheet \"Main\""]
[null,"Pipe nominal diameter","Dnom",{"$f":"G48","v":11.999999999999998},"in",null,null,null,null,null,null,null,null,"See above calculations"]
[null,"Pipe length","LPL",{"$f":"Main!E74","v":62},"mi",null,null,null,null,null,null,null,null,"See sheet \"Main\""]
[null,"Factor for CO2 pipelines ","fp_CO2",{"$f":"Pres_Fact(PL_d)","v":1},null,null,null,null,null,null,null,null,"Uses VBA user defined function Pres_Fact","Factor used to adjust capex costs for materials and labor to account for increased pipe thicknesses required for CO2 pipelines versus natural gas pipelines (see sheet \"PL Pressure Relation\")"]
[null,"Natural Gas Pipeline Capital Costs Using Parker's (2004) Equations "]
[null,"Materials","Cmat_NG_park_mi",{"$f":"CpParker($D$75,$D$76,\"Mat\",0)/$D$76","v":83360.516129032258},"2000$/mi",{"$f":"525/261","v":2.0114942528735633},{"$f":"D79*F79","v":167679.19911012237},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpParker","Handy-Whitman gas transmission pipeline index"]
[null,"Labor","Clab_NG_park_mi",{"$f":"CpParker($D$75,$D$76,\"Lab\",0)/$D$76","v":247276.87096774194},"2000$/mi",{"$f":"525/261","v":2.0114942528735633},{"$f":"D80*F80","v":497396.00482017058},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpParker","Handy-Whitman gas transmission pipeline index"]
[null,"ROW-Damages","CROW_NG_park_mi",{"$f":"CpParker($D$75,$D$76,\"ROW\",0)/$D$76","v":37357.161290322583},"2000$/mi",{"$f":"113.8/88.7","v":1.2829763246899661},{"$f":"D81*F81","v":47928.353493108341},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpParker","Gross domestic product chain type price index"]
[null,"Miscellaneous","Cmisc_NG_park_mi",{"$f":"CpParker($D$75,$D$76,\"Misc\",0)/$D$76","v":109860.25806451611},"2000$/mi",{"$f":"190.9/122.3","v":1.5609157808667213},{"$f":"D82*F82","v":171482.61050299369},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpParker","Producer price Index"]
[null,"Total","Ctot_NG_park_mi",{"$f":"SUM(D79:D82)","v":477854.80645161291},"2000$/mi",null,{"$f":"SUM(G79:G82)","v":884486.16792639496},"2011$/mi",null,null,null,null,"Ctot_NG_park_mi = Cmat_NG_park_mi + Clab_NG_park_mi \n   + CROW_NG_park_mi + Cmisc_NG_park_mi"]
[null,"Natural Gas Pipeline Capital Costs Using Rui et al.'s (2011) Equations"]
[null,"Materials","Cmat_NG_rui_mi",{"$f":"CpRui($D$75,$D$76,$D$74,\"Mat\",0)/$D$76","v":98481.44660814348},"2008$/mi",{"$f":"525/604","v":0.86920529801324509},{"$f":"D85*F85","v":85600.595147806845},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpRui","Handy-Whitman gas transmission pipeline index"]
[null,"Labor","Clab_NG_rui_mi",{"$f":"CpRui($D$75,$D$76,$D$74,\"Lab\",0)/$D$76","v":211214.74765663617},"2008$/mi",{"$f":"525/604","v":0.86920529801324509},{"$f":"D86*F86","v":183588.97768167881},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpRui","Handy-Whitman gas transmission pipeline index"]
[null,"ROW-Damages","CROW_NG_rui_mi",{"$f":"CpRui($D$75,$D$76,$D$74,\"ROW\",0)/$D$76","v":72504.984303306162},"2008$/mi",{"$f":"113.8/108.5","v":1.0488479262672812},{"$f":"D87*F87","v":76046.702430564445},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpRui","Gross domestic product chain type price index"]
[null,"Miscellaneous","Cmisc_NG_rui_mi",{"$f":"CpRui($D$75,$D$76,$D$74,\"Misc\",0)/$D$76","v":109515.69409271709},"2008$/mi",{"$f":"190.9/196.3","v":0.9724910850738665},{"$f":"D88*F88","v":106503.03618084408},"2011$/mi",null,null,null,null,"Uses VBA user defined function CpRui","Producer price Index"]
[null,"Total","Ctot_NG_rui_mi",{"$f":"SUM(D85:D88)","v":491716.87266080291},"2008$/mi",null,{"$f":"SUM(G85:G88)","v":451739.31144089415},"2011$/mi",null,null,null,null,"Ctot_NG_rui_mi = Cmat_NG_rui_mi + Clab_NG_rui_mi \n   + CROW_NG_rui_mi + Cmisc_NG_rui_mi"]
[null,"Natural Gas Pipeline Capital Costs Using McCoy and Rubin's (2008) Equations"]
[null,"Materials","Cmat_NG_mcy_mi",{"$f":"Cpmccoy($D$75,$D$76,$D$74,\"Mat\",0)/$D$76","v":68650.08462878385},"2004$/mi",{"$f":"525/400","v":1.3125},{"$f":"D91*F91","v":90103.236075278808},"2011$/mi",null,null,null,null,"Uses VBA user defined function Cpmccoy","Handy-Whitman gas transmission pipeline index"]
[null,"Labor","Clab_NG_mcy_mi",{"$f":"Cpmccoy($D$75,$D$76,$D$74,\"Lab\",0)/$D$76","v":222972.37916997843},"2004$/mi",{"$f":"525/400","v":1.3125},{"$f":"D92*F92","v":292651.24766059668},"2011$/mi",null,null,null,null,"Uses VBA user defined function Cpmccoy","Handy-Whitman gas transmission pipeline index"]
[null,"ROW-Damages","CROW_NG_mcy_mi",{"$f":"Cpmccoy($D$75,$D$76,$D$74,\"ROW\",0)/$D$76","v":48922.741211832799},"2004$/mi",{"$f":"113.8/96.8","v":1.1756198347107438},{"$f":"D93*F93","v":57514.544937051374},"2011$/mi",null,null,null,null,"Uses VBA user defined function Cpmccoy","Gross domestic product chain type price index"]
[null,"Miscellaneous","Cmisc_NG_mcy_mi",{"$f":"Cpmccoy($D$75,$D$76,$D$74,\"Misc\",0)/$D$76","v":103869.63390335442},"2004$/mi",{"$f":"190.9/139.6","v":1.3674785100286533},{"$f":"D94*F94","v":142039.4922073808},"2011$/mi",null,null,null,null,"Uses VBA user defined function Cpmccoy","Producer price Index"]
[null,"Total","Ctot_NG_mcy_mi",{"$f":"SUM(D91:D94)","v":444414.8389139495},"2004$/mi",null,{"$f":"SUM(G91:G94)","v":582308.52088030765},"2011$/mi",null,null,null,null,"Ctot_NG_mcy_mi = Cmat_NG_mcy_mi + Clab_NG_mcy_mi \n   + CROW_NG_mcy_mi + Cmisc_NG_mcy_mi"]
[null,"CO2 Pipeline Capital Costs Using Parker's (2004) Equations "]
[null,"Materials","Cmat_CO2_park_mi",null,null,null,{"$f":"$D$77*G79","v":167679.19911012237},"2011$/mi",null,null,null,null,"Cmat_CO2_park_mi = fp_CO2 * Cmat_NG_park_mi "]
[null,"Labor","Clab_CO2_park_mi",null,null,null,{"$f":"$D$77*G80","v":497396.00482017058},"2011$/mi",null,null,null,null,"Clab_CO2_park_mi = fp_CO2 * Clab_NG_park_mi "]
[null,"ROW-Damages","CROW_CO2_park_mi",null,null,null,{"$f":"G81","v":47928.353493108341},"2011$/mi",null,null,null,null,"CROW_CO2_park_mi = CROW_NG_park_mi "]
[null,"Miscellaneous","Cmisc_CO2_park_mi",null,null,null,{"$f":"G82","v":171482.61050299369},"2011$/mi",null,null,null,null,"Cmisc_CO2_park_mi = Cmisc_NG_park_mi "]
[null,"Total","Ctot_CO2_park_mi",null,null,null,{"$f":"SUM(G97:G100)","v":884486.16792639496},"2011$/mi",null,null,null,null,"Ctot_CO2_park_mi = Cmat_CO2_park_mi + Clab_CO2_park_mi \n   + CROW_CO2_park_mi + Cmisc_CO2_park_mi"]
[null,"CO2 Pipeline Capital Costs Using Rui et al.'s (2011) Equations"]
[null,"Materials","Cmat_CO2_rui_mi",null,null,null,{"$f":"$D$77*G85","v":85600.595147806845},"2011$/mi",null,null,null,null,"Cmat_CO2_rui_mi = fp_CO2 * Cmat_NG_rui_mi "]
[null,"Labor","Clab_CO2_rui_mi",null,null,null,{"$f":"$D$77*G86","v":183588.97768167881},"2011$/mi",null,null,null,null,"Clab_CO2_rui_mi = fp_CO2 * Clab_NG_rui_mi "]
[null,"ROW-Damages","CROW_CO2_rui_mi",null,null,null,{"$f":"G87","v":76046.702430564445},"2011$/mi",null,null,null,null,"CROW_CO2_rui_mi = CROW_NG_rui_mi "]
[null,"Miscellaneous","Cmisc_CO2_rui_mi",null,null,null,{"$f":"G88","v":106503.03618084408},"2011$/mi",null,null,null,null,"Cmisc_CO2_rui_mi = Cmisc_NG_rui_mi "]
[null,"Total","Ctot_CO2_rui_mi",null,null,null,{"$f":"SUM(G103:G106)","v":451739.31144089415},"2011$/mi",null,null,null,null,"Ctot_CO2_rui_mi = Cmat_CO2_rui_mi + Clab_CO2_rui_mi \n   + CROW_CO2_rui_mi + Cmisc_CO2_rui_mi"]
[null,"CO2 Pipeline Capital Costs Using McCoy and Rubin's (2008) Equations; also presented in McCoy (2008) "]
[null,"Materials","Cmat_CO2_mcy_mi",null,null,null,{"$f":"$D$77*G91","v":90103.236075278808},"2011$/mi",null,null,null,null,"Cmat_CO2_mcy_mi = fp_CO2 * Cmat_NG_mcy_mi "]
[null,"Labor","Clab_CO2_mcy_mi",null,null,null,{"$f":"$D$77*G92","v":292651.24766059668},"2011$/mi",null,null,null,null,"Clab_CO2_mcy_mi = fp_CO2 * Clab_NG_mcy_mi "]
[null,"ROW-Damages","CROW_CO2_mcy_mi",null,null,null,{"$f":"G93","v":57514.544937051374},"2011$/mi",null,null,null,null,"CROW_CO2_mcy_mi = CROW_NG_mcy_mi "]
[null,"Miscellaneous","Cmisc_CO2_mcy_mi",null,null,null,{"$f":"G94","v":142039.4922073808},"2011$/mi",null,null,null,null,"Cmisc_CO2_mcy_mi = Cmisc_NG_mcy_mi "]
[null,"Total","Ctot_CO2_mcy_mi",null,null,null,{"$f":"SUM(G109:G112)","v":582308.52088030765},"2011$/mi",null,null,null,null,"Ctot_CO2_mcy_mi = Cmat_CO2_mcy_mi + Clab_CO2_mcy_mi \n   + CROW_CO2_mcy_mi + Cmisc_CO2_mcy_mi"]
[]
[null,"CO2 Pipeline Costs"]
[null,"Materials","Cmat_mi",null,null,null,{"$f":"IF($D$73=\"PARKER\",G97,IF($D$73=\"RUI\",G103,IF($D$73=\"MCCOY\",G109,\"Error\")))","v":167679.19911012237},"2011$/mi"]
[null,"Labor","Clab_mi",null,null,null,{"$f":"IF($D$73=\"PARKER\",G98,IF($D$73=\"RUI\",G104,IF($D$73=\"MCCOY\",G110,\"Error\")))","v":497396.00482017058},"2011$/mi"]
[null,"ROW-Damages","CROW_mi",null,null,null,{"$f":"IF($D$73=\"PARKER\",G99,IF($D$73=\"RUI\",G105,IF($D$73=\"MCCOY\",G111,\"Error\")))","v":47928.353493108341},"2011$/mi"]
[null,"Miscellaneous","Cmisc_mi",null,null,null,{"$f":"IF($D$73=\"PARKER\",G100,IF($D$73=\"RUI\",G106,IF($D$73=\"MCCOY\",G112,\"Error\")))","v":171482.61050299369},"2011$/mi"]
[null,"Pipeline Cost per mile","Cpipe_mi",null,null,null,{"$f":"SUM(G116:G119)","v":884486.16792639496},"2011$/mi",null,null,null,null,"Cpipe_mi = Cmat_mi + Clab_mi + CROW_mi + Cmisc_mi","Not used in financial calculations in sheet \"Main\""]
[null,"Pipeline Cost","Cpipe",null,null,null,{"$f":"G120*D10","v":54838142.411436491},"2011$",null,null,null,null,"Cpipe = Cpipe_mi * LPL","Not used in financial calculations in sheet \"Main\""]
[]
[null,null,null,"Variable Value in Primary Units",null,"Factor","Values in Alternate Units",null,"Typical Range of Inputs"]
[null,"Variable","Variable Symbol","Value","units",null,"Value","units","Min","Max","units",null,"Equations","Comments"]
[null,"2.2 Additional Pipeline Related Costs"]
[null,"CO2 Surge Tank","Cs_tank",701600,"2000$",{"$f":"657.5/370.6","v":1.7741500269832702},{"$f":"D126*F126","v":1244743.6589314623},"2011$",null,null,null,null,null,"Cost from NETL (2010), CE index for heat exchangers and tanks"]
[null,"Pipeline Control System","Cpcon",94000,"2000$",{"$f":"438.7/368.5","v":1.1905020352781546},{"$f":"D127*F127","v":111907.19131614653},"2011$",null,null,null,null,null,"Cost from NETL (2010), CE index for process instruments"]
[null,"Total Additional Pipeline Related Costs",null,null,null,null,{"$f":"SUM(G126:G127)","v":1356650.850247609},"2011$"]
[]
[null,"Total Pipeline Cost","Cpipe_tot",null,null,null,{"$f":"G128+G121","v":56194793.261684097},"2011$",null,null,null,null,"Cpipe_tot = Cpipe + Cs_tank + Cpcon"]
[]
[null,"2.3. Pump Cost"]
[null,"Fixed costs","Cpump_fix",{"$f":"0.07*10^6","v":70000},"2005$",null,null,null,null,null,null,null,null,"Cost variable from McCollum and Ogden (2006)"]
[null,"Variable costs","Cpump_var",{"$f":"1.11*10^3","v":1110},"2005$/kW",null,null,null,null,null,null,null,null,"Cost variable from McCollum and Ogden (2006)"]
[null,"Cost per pump","Cpump",{"$f":"D134*pump_power+D133","v":1846820.5313371306},"2005$",{"$f":"898.5/752.5","v":1.1940199335548172},{"$f":"D135*F135","v":2205140.5281148329},"2011$",null,null,null,null,"Cpump = Cpump_var * Wpump + Cpump_fix","CE index for pumps & compression"]
[null,{"$f":"\"Cost for \"&D16&\" pumps\"","v":"Cost for 1 pumps"},"Cpump_tot",{"$f":"IF(D135=\"NA\",0,D16*D135)","v":1846820.5313371306},"2005$",null,{"$f":"IF(D135=\"NA\",0,D16*G135)","v":2205140.5281148329},"2011$",null,null,null,null,"Cpump_tot = Npump * Cpump"]
[]
[null,"2.4. Total CAPEX","CCAPEX",null,null,null,{"$f":"G130+G136","v":58399933.78979893},"2011$",null,null,null,null,"CCAPEX = Cpipe_tot + Cpump_tot"]
[]
[null,null,null,"Variable Value in Primary Units",null,"Factor","Values in Alternate Units",null,"Typical Range of Inputs"]
[null,"Variable","Variable Symbol","Value","units",null,"Value","units","Min","Max","units",null,"Equations","Comments"]
[null,"3. OPEX (Operating Costs or Expenses)"]
[null,"3.1. Pipeline O&M"]
[null,"Method for calculating annual pipeline O&M costs","CApipe_O&M_meth",2,null,null,null,null,null,null,null,null,null,"1 = use fixed O&M costs per mile of pipeline independent of diameter\n2 = use fraction of capital costs which depend on pipeline length and diameter"]
[null,"3.1.1 Using fixed O&M cost per mile"]
[null,"Annual pipeline O&M per mile of pipe","CApipe_O&M_mi",5000,"1999$/mi-yr",{"$f":"190.9/112.6","v":1.6953818827708704},{"$f":"D146*F146","v":8476.9094138543514},"2011$/mi-yr",null,null,null,null,null,"Cost from NETL (2010), Producer price index"]
[null,"Annual pipeline O&M","CApipe_O&M_fix",{"$f":"D146*l_conv(D10,E10,\"mi\")","v":310000.00000000006},"1999$/yr",null,{"$f":"G146*l_conv(D10,E10,\"mi\")","v":525568.38365896989},"2011$/yr",null,null,null,null,"CApipe_O&M_fix = CApipe_O&M_mi * LPL"]
[null,"3.1.2 Using fraction of capital costs"]
[null,"Pipeline capital costs","Cpipe_tot",null,null,null,{"$f":"G130","v":56194793.261684097},"2011$"]
[null,"Percent of CAPEX","fO&M_pipe",null,null,null,2.5000000000000001E-2,null,null,null,null,null,null,"From McCollum and Ogden (2006)"]
[null,"Annual pipeline O&M","CApipe_O&M_frac_cap",null,null,null,{"$f":"G149*G150","v":1404869.8315421026},"2011$/yr",null,null,null,null,"CApipe_O&M_frac_cap = Cpipe_tot * fO&M_pipe"]
[null,"3.1.3 Selected annual pipeline O&M costs"]
[null,"Annual pipeline O&M","CApipe_O&M",null,null,null,{"$f":"IF(D144=2,G151,G147)","v":1404869.8315421026},"2011$/yr",null,null,null,null,"CApipe_O&M depends on CApipe_O&M_meth"]
[]
[null,"3.2. Pipeline Related Equipment and Pump O&M"]
[null,"Pipeln. rel. equip. & pump CAPEX","Ceq_CAPEX",null,null,null,{"$f":"G126+G127+G136","v":3561791.3783624419},"2011$",null,null,null,null,"Ceq_CAPEX = Cs_tank + Cpcon + Cpump_tot"]
[null,"Percent of CAPEX","fO&M_pump_oth",null,null,null,0.04,null,null,null,null,null,null,"Best professional judgment"]
[null,"Annual O&M Costs","CAeq_O&M",null,null,null,{"$f":"G156*G157","v":142471.65513449768},"2011$/yr",null,null,null,null," CAeq_O&M = Ceq_CAPEX * fO&M_pump-oth"]
[]
[null,"3.3. Electricity for Pumping"]
[null,"Electric energy needed for pumping","Epump_elec",{"$f":"D21*8760*n_pumps*pump_power/ 1000","v":11919.104212915561},"MWhr/yr",null,null,null,null,null,null,null,"Epump_elec = CF * 8760 hr/yr * Npump * Wpump\n      /(1000 kW/MW)"]
[null,"Electricity Cost","CElec",68.2,"2011$/MWhr",null,null,null,40,110,"2011$/MWhr",null,null,"From EIA (2022), electricity price for industrial sector"]
[null,"Annual Electricity Cost","CAElec ",{"$f":"D161*D162","v":812882.90732084133},"2011$/yr",1,{"$f":"D163*F163","v":812882.90732084133},"2011$/yr",null,null,null,null,"CAElec = Epump_elec*CElec"]
[]
[null,"3.4. Total OPEX","CAOPEX",null,null,null,{"$f":"G153+G158+G163","v":2360224.3939974415},"2011$/yr",null,null,null,null," CAOPEX = CApipe_O&M + CAeq_O&M + CAElec"]
[]
[]
[null,"4. References"]
[null,"Z. Duan, N. Moller, and J. Weare, \"An Equation of State for the CH4-CO2-H20 System: I. Pure Systems from 0 to 1000C and 0 to 8000 bar,\" Geochimica et Cosmochimica Acta, vol. 56, no. 7, pp. 2605-2617, 1992."]
[null,"ICF International. \"Developing a Pipeline Infrastructure for CO2 Capture and Storage: Issues and Challenges,\"  prepared for The INGAA Foundation, Inc., report number F-2009-01, February 2009, http://www.ingaa.org/Foundation/Foundation-Reports/Studies/7626/8230.aspx."]
[null,"D. McCollum and J. Ogden, \"Techno-Economic Models for Carbon Dioxide Compression, Transport, and Storage & Correlations for Estimating Carbon Dioxide Density and Viscosity,\" Institute of Transportation Studies, University of California at Davis, UCD-ITS-RR-06-14, Davis, CA, 2006."]
[null,"S. McCoy, \"The Economics of CO2 Transport by Pipeline and Storage in Saline Reservoirs and Oil Reservoirs,\" April 2008. [Online]. Available: https://www.cmu.edu/ceic/assets/docs/publications/phd-dissertations/2008/sean-mccoy-phd-thesis-2008.pdf. [Accessed 1 October 2021]"]
[null,"S. McCoy and E. Rubin, \"An engineering-economic model of pipeline transport of CO2 with application to carbon capture and storage,\" International Journal of Greenhouse Gas Control, vol. 2, no. 2, pp. 219-229, 2008."]
[null,"NETL, \"Quality Guidelines for Energy System Studies: Estimating Carbon Dioxide Transport and Storage Costs,\" U.S. Department of Energy, DOE/NETL-2010/1447, Pittsburgh, PA, March 2010."]
[null,"N. Parker, \"Using Natural Gas Transmission Pipeline Costs to Estimate Hydrogen Pipeline Costs,\" Institute of Transportation Studies, University of California at Davis, UCD-ITS-RR-04-35, Davis, CA, 2004."]
[null,"Z. Rui, P. Metz, D. Reynolds, G. Chen and X. Zhou, \"Regression models estimate pipeline construction costs,\" Oil & Gas Journal, vol. 109, no. 27, pp. 120-127, 2011. "]
[null,"U.S. Energy Information Administration (EIA), \"About U.S. Natural Gas Pipelines - Transporting Natural Gas - based on data through 2007/2008 with selected updates,\" no date archived. [Online]. Available: https://www.eia.gov/naturalgas/archive/analysis_publications/ngpipeline/regional_def.html. [Accessed 21 September 2021]."]
[null,"U.S. EIA \"Electric Power Monthly with Data for December 2021 - Table 5.3 Average Price of Electricity to Ultimate Customers: Total by End-Use Sector, 2011 - December 2021 (Cents per Kilowatthour),\" February 2022. [Online]. Available: https://www.eia.gov/electricity/monthly/. [Accessed 8 March 2022]."]
[]
[null,"Definition of pipeline capital cost categories from Oil & Gas Journal"]
[null,"Source: C. Smith, \"Natural Gas Pipeline Operators' 2010 Profits Reach Record Levels,\" Oil & Gas Journal, September 5, 2011."]
[null,"Materials costs can include line pipe, pipe coating, and cathodic protection."]
[null,"Labor costs include labor costs."]
[null,"ROW costs include obtaining rights-of-way and allowing for damages."]
[null,"Miscellaneous costs generally cover surveying, engineering, supervision, contingencies, telecommunications equipment, freight, taxes, allowances for funds used during construction (AFUDC), administration and overheads, and regulatory filing fees."]

{"sheet":"Cases","index":4,"n_rows":149,"n_cols":108,"rows_kept":149,"cut":false,"hidden":false,"merged":[[14,0,14,8],[13,0,13,8],[1,0,1,8],[12,0,12,8],[2,0,2,8],[3,0,3,8],[11,0,11,8],[4,0,4,8],[5,0,5,8],[8,0,8,8],[6,0,6,8],[9,0,9,8],[7,0,7,8],[10,0,10,8]]}
["This sheet provides the inputs for running the \"Process_Cases\" macro and presents results or outputs for each case"]
["Overview of the Process_Cases macro"]
["This macro allows the user to process different cases, where a case specifies:\n - Pipeline length, \n - Maximum CO2 mass flow rate, \n - Capacity factor, and\n - Elevation difference from the inlet to the outlet of the pipeline."]
["The user can specify the variables to save for each case in the row labeled \"Formulas\" in Column A.  \nA formula that calculates the variable or provides a reference to the variable needs to be provided in one of the light purple cells in the \"Formulas\" row starting with Column I. \nA label for the variable and its units should be specified starting in the fourth row below the cell in the \"Formulas\" row."]
["The user can specify variables in the \"Formulas\" row from Column I to Column DD."]
["The user specifies the cases starting in the row labeled \"Start\" in Column A.\nA case is specified by providing the following information:\n - Case number in Column B. Typically the case number begins with 1 and increments by 1 for each new case (each row). However, any non-blank number or text can be input as the case number. The cell in this column after the last case needs to be blank to indicate to the macro that no more cases are to be evaluated. See the Note below.\n - Pipeline length in Column C in miles"]
[" - Maximum CO2 mass flow rate in Column D in Mtonnes/year. This is the instantaneous maximum CO2 mass flow rate the pipeline needs to be able to sustain expressed on an annualized basis.\n - Capacity factor in Column E. The capacity factor multiplied by the maximum CO2 mass flow rate gives the average annual CO2 mass flow rate which is calculated and presented in Column F. Alternatively, the user can specify the average annual CO2 mass flow rate and calculate the maximum CO2 mass flow rate.\n - Elevation difference from the inlet to the outlet of the pipeline in Column G. If the elevation increases from the inlet to the outlet then the elevation difference is positive; if the elevation decreases from the inlet to the outlet, the elevation difference is negative."]
["Note: The case number in Column B is provided to help the user uniquely identify a case. The case number can be any alpha-numeric value. The macro reads the contents of the cell in Column B, and if the cell is blank, the macro stops processing cases and completes its execution. If the contents of this cell are not blank (i.e., if it contains anything else, such as a number or a letter or any combination of numbers, letters, or special characters), the macro assumes this row is a case the user wishes to process. However, the macro does not use the case number in any calculations."]
["The macro works by evaluating cases starting with the first case in the row labeled \"Start\". For each case, the following procedure is used.\n - In the case row, the macro copies the contents in Columns C through G and then pastes the contents as values in the same columns in the \"Formulas\" row.  \n - The macro copies the values in Columns C through G in the \"Formulas\" row into VBA variables and pastes the values of the variables in appropriate cells in the \"Main\" sheet.\n - Based on the new inputs, the macro does a variety of calculations with VBA (i.e., calls VBA subroutines or functions) to provide new results in various places in the spreadsheet including the formulas in the \"Formulas\" row."]
["- The macro copies the contents of Columns I through DD in the \"Formulas\" row and pastes the contents in Columns I through DD in the case row first as values and then with the cell formats. Columns I through DD provide the user with up to 100 output variables.\nThe macro begins this procedure at the \"Start\" row, and then processes all subsequent rows until the cell in Column B of a row is blank. \nThe macro then stops and displays a message indicating the macro has finished."]
["When running, the macro indicates the case it is on in the Status Bar in the lower left. The macro displays the number of the case it has just processed, with the number being the case number calculated internally by the macro starting with 1. These numbers may not align with the case numbers assigned in Column B by the user. The macro displays the number of every 10 cases that are processed."]
["This sheet and the \"Process_Cases\" macro were originally developed for generating data needed for the NREL ReEDS model."]
["Running the \"Process_Cases\" macro"]
["To run the \"Process_Cases\" macro do the following:\n - Fill in the data needed for each case starting in the row with the label \"Start\" in Column A. The data needed is a case number, pipeline length, maximum CO2 mass flow rate on an annualized basis, capacity factor, average annual CO2 mass flow rate (which is calculated from the maximum CO2 mass flow rate and capacity factor), and the elevation difference from the inlet to the outlet of the pipeline as discussed above.\n - In the row after the last case to run, make sure the cell in Column B is blank."]
[" - Run the macro by clicking the \"Process Cases Macro\" button below.\n - As the macro runs, the progress of the macro will be indicated in the Status Bar at the lower left.\n - When the macro finishes, a message will be displayed indicating the macro has finished.\n - The results for each case are provided in Columns I to DD in the case row."]
[]
["Number of cases completed",null,96]
[]
[]
[]
["Key inputs or factors used in evaluating the cases"]
["Capital cost factors"]
["Pipeline","Costs depend on pipeline length and nominal pipeline diameter and use VBA user-defined functions"]
["Pump costs","Costs depend on power requirement based on maximum CO2 mass flow rate"]
["Control system and surge tank","Fixed costs independent of pipeline length, pipeline diameter, and maximum CO2 mass flow rate"]
["O&M cost factors"]
["Pipeline"]
["    Method 1",{"$f":"'Eng Mod'!G146","v":8476.9094138543514},"2011$/mi-yr",{"$f":"B28*B43","v":9871.7423714851266},{"$f":"Main!E60&\"$/mi-yr\"","v":"2018$/mi-yr"}]
["    Method 2",{"$f":"'Eng Mod'!G150","v":2.5000000000000001E-2},"of capital costs/yr"]
["    Method used",{"$f":"'Eng Mod'!D144","v":2}]
["Pump (excluding electricity)",{"$f":"'Eng Mod'!G157","v":0.04},"of capital costs/yr"]
["Control system and surge tank",{"$f":"'Eng Mod'!G157","v":0.04},"of capital costs/yr"]
["Electric energy needed","Electricity used is the pump power requirement multiplied by the time the pump runs each year"]
["Electricity price",{"$f":"'Eng Mod'!D162","v":68.2},"2011$/MWhr",{"$f":"B34*B43","v":79.421968180401436},{"$f":"Main!E60&\"$/MWhr\"","v":"2018$/MWhr"}]
["Financial factors"]
["Project contingency factor",{"$f":"Main!E52","v":0.15},"assessed on all capital costs"]
["Fraction equity",{"$f":"Main!E45","v":0.45}]
["Interest on debt",{"$f":"Main!E47","v":0.06},"/yr"]
["Minimum desired return on equity",{"$f":"Main!E46","v":0.13},"/yr"]
["Income tax rate",{"$f":"Main!E48","v":0.25740000000000002},"/yr; 21%/yr federal taxes; 4.74%/yr state & local taxes"]
["WACC",{"$f":"Main!E57","v":8.3005800000000005E-2},"/yr"]
[{"$f":"\"Escalation rate from 2011 to start year (i.e., \" &Main!E60&\")\"","v":"Escalation rate from 2011 to start year (i.e., 2018)"},{"$f":"Main!E49","v":2.1999999999999999E-2},"/yr"]
["Escalation factor",{"$f":"Main!E50","v":1.1645449879824257},{"$f":"\"from 2011$ to start year dollars (i.e., \"&Main!E60&\"$)\"","v":"from 2011$ to start year dollars (i.e., 2018$)"}]
[{"$f":"\"Escalation rate from start year (i.e., \"&Main!E60 &\") to years beyond the start year\"","v":"Escalation rate from start year (i.e., 2018) to years beyond the start year"},{"$f":"Main!E51","v":2.3E-2},"/yr"]
[]
["Formula row ",null,null,null,null,null,null,null,"Formulas can be entered in cells starting with column I to column DD (i.e., 100 columns). If columns are inserted or deleted, the Process_Cases macro will process values in the first 100 columns starting with column I."]
["Column label","A","B","C","D","E","F",null,1,{"$f":"I47+1","v":2},{"$f":"J47+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BV47+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
["Formulas",null,2000,100,0.9,90,0,null,{"$f":"F48*K48","v":2700},{"$f":"Main!E61","v":3},{"$f":"Main!E62","v":30},{"$f":"Main!E19","v":11.514414990656897},{"$f":"Main!E20","v":11.999999999999998},{"$f":"'Eng Mod'!G52","v":12.75},{"$f":"'Eng Mod'!G54","v":0.375},{"$f":"'Eng Mod'!G53","v":12},{"$f":"Main!E15","v":1},{"$f":"pump_power","v":1600.7392174208383},{"$f":"Main!E10","v":1.9},{"$f":"Main!F10","v":2.21},{"$f":"Main!G10","v":2.37},{"$f":"Main!E21*0.000001","v":0.34507062078093248},{"$f":"Main!E22","v":8.3459986294858179E-2},{"$f":"SUM(Main!C136:C139)*0.000001","v":63.861483895504875},{"$f":"Main!C142*0.000001","v":2.5679853498130476},{"$f":"SUM(Main!C140:C141)*0.000001","v":1.579880948097949},{"$f":"Main!C143*0.000001","v":10.20140252901238},{"$f":"Main!C149*0.000001","v":78.210752722428239},{"$f":"Main!C145*0.000001","v":49.081023632702085},{"$f":"Y48*'Eng Mod'!G157*K48","v":3.0815824197756574},{"$f":"Z48*'Eng Mod'!G157*K48","v":1.8958571377175386},{"$f":"SUM(Main!C145:C146)*0.000001","v":54.058463190195283},{"$f":"Main!C147*0.000001","v":28.39916146611203},{"$f":"Main!C150*0.000001","v":82.45762465630736},{"$f":"AC48/K48","v":1.6360341210900695},{"$f":"Y48*'Eng Mod'!G157","v":0.10271941399252191},{"$f":"Z48*'Eng Mod'!G157","v":6.3195237923917957E-2},{"$f":"AF48/K48","v":1.8019487730065094},{"$f":"AG48/K48","v":0.94663871553706769},{"$f":"AM48*1000000/D34","v":11919.104212915552},{"$f":"SUM(AL48:AM48)","v":2.7485874885435768},{"$f":"Main!C197*0.000001","v":285.08999999999997}]
[]
["Cases rows. Case inputs and results (or outputs) begin in the row labeled \"Start\" in Column A. The two rows above the row with the \"Start\" label are where variable names and units are provided for both input variables and result or output variables."]
["The input variables cannot be changed, but the user can specify any result or output variable they desire as long as that output variable can be referenced via a formula to some place in the spreadsheet where the variable is calculated."]
[null,"Case number","Pipeline length","Maximum CO2 mass flow rate","Capacity factor","Average annual CO2 mass flow rate","Elevation difference (positive for increase along pipeline)",null,"Total mass of CO2 transported","Construction period","Duration of operations","Minimum inside pipe diameter","Nominal pipe diameter","Actual outer pipe diameter","Actual pipe wall thickness","Actual inner pipe diameter","Number of pumps","Maximum required power of each pump","First year break-even CO2 price in base year","First year break-even CO2 price in first year of project","First year break-even CO2 price in first year of transport","Net present value of free cash flow","Rate of return","Capital cost of pipeline","Capital cost of pumps","Other capital costs","Contingency","Total capital costs","Fixed O&M pipe costs","Fixed O&M pump costs","Other fixed O&M costs","Total fixed O&M costs","Variable O&M costs","Total O&M costs","Annual fixed O&M pipe costs","Annual fixed O&M pump costs","Annual other fixed O&M costs","Annual fixed O&M costs","Annual variable O&M costs","Annual pump energy usage","Annual total O&M costs","Revenue"]
[null,null,"mi","Mtonnes/yr","%","Mtonnes/year","ft",null,"Mtonnes","years","years","in","in","in","in","in",null,"kW",{"$f":"Main!E8","v":"2011$/tonne"},{"$f":"Main!F8","v":"2018$/tonne"},{"$f":"Main!G8","v":"2021$/tonne"},"mill$","%","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$","mill 2018$/yr","mill 2018$/yr","mill 2018$/yr","mill 2018$/yr","mill 2018$/yr","MWhr/yr","mill 2018$/yr","mill 2018$"]
["Start",1,50,0.1,0.9,{"$f":"D54*E54","v":9.0000000000000011E-2},0,null,2.7,3,30,2.8153922366438713,4,4.4740000000000002,0.23699999999999999,4,0,31.642519414132856,40.879999999999995,47.61,50.97,9.4929150123346483E-3,8.3030815127760782E-2,32.497036972849799,0,1.579880948097949,5.1115376881421613,39.188455609089907,25.557688440710784,0,1.8958571377175386,27.453545578428326,0,27.453545578428354,0.85192294802369284,0,6.3195237923917957E-2,0.91511818594761085,0,0,0.91511818594761085,128.547]
[null,2,{"$f":"C54","v":50},1,{"$f":"E54","v":0.9},0.9,{"$f":"G$54","v":0},null,27,3,30,5.9315468035439203,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,1,316.42519414132852,4.8099999999999996,5.6,6,9.0963038078047675E-3,8.3026994637569906E-2,36.337666153858628,0.58571880586888792,1.579880948097949,5.7754898861738209,44.278755793999295,28.43816032646745,0.70286256704266559,1.8958571377175386,31.03688003122765,5.9440105394188034,36.980890570646437,0.94793867754891503,2.3428752234755518E-2,6.3195237923917957E-2,1.0345626677075883,0.19813368464729345,2494.6962306102346,1.2326963523548817,151.19999999999999]
[null,{"$f":"B55+1","v":3},{"$f":"C55","v":50},2.5,{"$f":"E55","v":0.9},2.25,{"$f":"G$54","v":0},null,67.5,3,30,9.63596183590092,10,10.73,0.36499999999999999,10,0,791.06298535332121,2.2799999999999998,2.66,2.85,0.21309290118579519,8.340713294999702E-2,45.912113255822227,0,1.579880948097949,7.1237991305880266,54.61579333450819,35.618995652940129,0,1.8958571377175386,37.51485279065767,0,37.514852790657663,1.1872998550980043,0,6.3195237923917957E-2,1.2504950930219223,0,0,1.2504950930219223,179.54999999999998]
[null,{"$f":"B56+1","v":4},50,5,{"$f":"E56","v":0.9},4.5,0,null,135,3,30,10.995951658865678,11.999999999999998,12.75,0.375,12,1,1582.1259707066424,1.53,1.78,1.91,0.1488965301262053,8.3245089512009818E-2,51.645931176776983,2.5392568491761756,1.579880948097949,8.3647603461076656,64.129829320158777,39.919359093656176,3.0471082190114109,1.8958571377175386,44.862324450385124,29.720052697094005,74.582377147479093,1.3306453031218726,0.10157027396704703,6.3195237923917957E-2,1.4954108150128376,0.99066842323646687,12473.481153051167,2.4860792382493044,240.29999999999998]
[null,5,50,7.5,0.9,6.75,0,null,202.5,3,30,14.693501319433068,16,16,0.41899999999999998,15.162000000000001,0,2373.1889560599639,1.1599999999999999,1.35,1.45,0.71811567133748311,8.3892561919553854E-2,70.881192519519516,0,1.579880948097949,10.86916102014262,83.330234487760094,54.345805100713051,0,1.8958571377175386,56.241662238430585,0,56.241662238430607,1.8115268366904351,0,6.3195237923917957E-2,1.8747220746143529,0,0,1.8747220746143529,273.375]
[null,6,50,10,0.9,9,0,null,270,3,30,16.412183364522846,20,20,0.52400000000000002,18.952000000000002,0,3164.2519414132848,1.1200000000000001,1.3,1.39,0.83124591890771637,8.3802146865509686E-2,91.980963674042698,0,1.579880948097949,14.034126693321097,107.59497131546172,70.170633466605437,0,1.8958571377175386,72.066490604322979,0,72.066490604322993,2.3390211155535146,0,6.3195237923917957E-2,2.4022163534774328,0,0,2.4022163534774328,351]
[null,7,50,15,0.9,13.5,0,null,405,3,30,19.183001417840085,23.999999999999996,24,0.629,22.742000000000001,0,4746.3779121199277,0.95,1.1100000000000001,1.19,0.10948233939454238,8.3087828554775145E-2,118.49695643329864,0,1.579880948097949,18.011525607209489,138.08836298860612,90.057628036047376,0,1.8958571377175386,91.953485173764932,0,91.953485173764946,3.0019209345349127,0,6.3195237923917957E-2,3.0651161724588309,0,0,3.0651161724588309,449.55]
[null,8,50,20,0.9,18,0,null,540,3,30,21.429578068192153,23.999999999999996,24,0.629,22.742000000000001,0,6328.5038828265697,0.72,0.84,0.9,1.5641860918045105,8.4174034658686114E-2,118.49695643329864,0,1.579880948097949,18.011525607209489,138.08836298860612,90.057628036047376,0,1.8958571377175386,91.953485173764932,0,91.953485173764946,3.0019209345349127,0,6.3195237923917957E-2,3.0651161724588309,0,0,3.0651161724588309,453.59999999999997]
[null,9,50,30,0.9,27,0,null,810,3,30,25.051868249234005,30,30,0.78600000000000003,28.428000000000001,0,9492.7558242398554,0.63,0.73,0.78,0.38339666296245761,8.3222542337373584E-2,157.71850023767567,0,1.579880948097949,23.89475717786604,183.19313836363963,119.47378588933019,0,1.8958571377175386,121.36964302704773,0,121.36964302704777,3.9824595296443395,0,6.3195237923917957E-2,4.0456547675682577,0,0,4.0456547675682577,591.29999999999995]
[null,10,50,40,0.9,36,0,null,1080,3,30,27.989140520950581,30,30,0.78600000000000003,28.428000000000001,0,12657.007765653139,0.48,0.56000000000000005,0.6,3.2928041677823305,8.4858454312643161E-2,157.71850023767567,0,1.579880948097949,23.89475717786604,183.19313836363963,119.47378588933019,0,1.8958571377175386,121.36964302704773,0,121.36964302704777,3.9824595296443395,0,6.3195237923917957E-2,4.0456547675682577,0,0,4.0456547675682577,604.80000000000007]
[null,11,50,50,0.9,45,0,null,1350,3,30,30.503627632720978,36,36,0.94299999999999995,34.113999999999997,0,15821.259707066427,0.49,0.56999999999999995,0.61,1.784504711778603,8.3787062656679012E-2,204.03950181684976,0,1.579880948097949,30.842907414742161,236.46229017968989,154.21453707371063,0,1.8958571377175386,156.1103942114282,0,156.1103942114282,5.1404845691236876,0,6.3195237923917957E-2,5.2036798070476067,0,0,5.2036798070476067,769.49999999999989]
[null,12,50,100,0.9,90,0,null,2700,3,30,39.855213730012096,47.999999999999993,48,1.25,45.5,0,31642.519414132854,0.38,0.44,0.47,2.6343882263188521,8.3749544035296886E-2,317.97987829958964,0,1.579880948097949,47.933963887153119,367.49372313484065,239.66981943576536,0,1.8958571377175386,241.56567657348293,0,241.56567657348299,7.9889939811921789,0,6.3195237923917957E-2,8.052189219116098,0,0,8.052189219116098,1188]
[null,13,100,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.2210770170557543,4,4.4740000000000002,0.23699999999999999,4,0,31.642519414132856,78.42,91.32,97.77,3.9530425480030244E-3,8.3011187444513412E-2,64.246279096955476,0,1.579880948097949,9.8739240067580152,75.700084051811444,49.369620033790028,0,1.8958571377175386,51.265477171507563,0,51.265477171507612,1.6456540011263343,0,6.3195237923917957E-2,1.7088492390502521,0,0,1.7088492390502521,246.56400000000002]
[null,14,{"$f":"C66","v":100},1,0.9,0.9,0,null,27,3,30,5.9315468035439203,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,3,316.42519414132852,9.56,11.13,11.92,8.2504111421645612E-2,8.3104056430094442E-2,71.927537458973163,1.7571564176066639,1.579880948097949,11.289686223701667,86.554261048379445,55.130563805303346,2.1085877011279965,1.8958571377175386,59.135008644148883,17.832031618256398,76.967040262405249,1.8376854601767783,7.0286256704266553E-2,6.3195237923917957E-2,1.9711669548049628,0.59440105394187992,7484.0886918306978,2.5655680087468427,300.51]
[null,15,100,2.5,0.9,2.25,0,null,67.5,3,30,9.63596183590092,10,10.73,0.36499999999999999,10,1,791.06298535332121,4.67,5.44,5.82,5.8063260717100461E-2,8.3061105432525206E-2,91.076431662900347,1.3182955721091207,1.579880948097949,14.096191227466109,108.07079941057353,69.492234458248674,1.5819546865309448,1.8958571377175386,72.970046282497151,14.860026348547002,87.830072631044132,2.3164078152749559,5.2731822884364829E-2,6.3195237923917957E-2,2.4323348760832384,0.49533421161823343,6236.7405765255835,2.9276690877014717,367.2]
[null,16,100,5,0.9,4.5,0,null,135,3,30,11.624787771513628,11.999999999999998,12.75,0.375,12,2,1582.1259707066424,2.9899999999999998,3.48,3.73,0.12759187251865514,8.3110485739973594E-2,102.54406750480985,5.0785136983523511,1.579880948097949,16.38036932268902,125.58283147394917,78.092961339680826,6.0942164380228219,1.8958571377175386,86.08303491542118,59.440105394188009,145.52314030960915,2.6030987113226942,0.20314054793409406,6.3195237923917957E-2,2.869434497180706,1.9813368464729337,24946.962306102334,4.8507713436536397,469.79999999999995]
[null,17,100,7.5,0.9,6.75,0,null,202.5,3,30,14.693501319433068,16,16,0.41899999999999998,15.162000000000001,1,2373.1889560599639,2.5099999999999998,2.92,3.13,2.0363716813595733E-2,8.3018292017859929E-2,140.95274883576067,3.7602181262432306,1.579880948097949,21.943927186515278,168.23677509661715,106.89947233789397,4.5122617514918764,1.8958571377175386,113.30759122710339,44.580079045641035,157.88767027274432,3.5633157445964656,0.15040872504972921,6.3195237923917957E-2,3.7769197075701131,1.4860026348547011,18710.221729576762,5.2629223424248144,591.29999999999995]
[null,18,100,10,0.9,9,0,null,270,3,30,18.771870837360638,20,20,0.52400000000000002,18.952000000000002,0,3164.2519414132848,2.19,2.5499999999999998,2.73,0.14323824786046055,8.3075434545239135E-2,183.12137046753992,0,1.579880948097949,27.705187712345676,212.40643912798353,138.52593856172831,0,1.8958571377175386,140.42179569944588,0,140.42179569944594,4.6175312853909434,0,6.3195237923917957E-2,4.6807265233148625,0,0,4.6807265233148625,688.5]
[null,19,100,15,0.9,13.5,0,null,405,3,30,21.941204826387914,23.999999999999996,24,0.629,22.742000000000001,0,4746.3779121199277,1.8800000000000001,2.19,2.34,0.68040272823196835,8.3263125190926601E-2,236.11728186257352,0,1.579880948097949,35.654574421600721,273.35173723227211,178.27287210800353,0,1.8958571377175386,180.16872924572107,0,180.16872924572112,5.9424290702667841,0,6.3195237923917957E-2,6.0056243081907024,0,0,6.0056243081907024,886.94999999999993]
[null,20,100,20,0.9,18,0,null,540,3,30,21.429578068192153,23.999999999999996,24,0.629,22.742000000000001,1,6328.5038828265697,1.67,1.94,2.08,1.9027675213164412,8.3696710549298947E-2,236.11728186257352,9.865024511578504,1.579880948097949,37.134328098337491,284.69651542058739,178.27287210800353,11.838029413894205,1.8958571377175386,192.00675865961526,118.88021078837602,310.88696944799136,5.9424290702667841,0.39460098046314018,6.3195237923917957E-2,6.400225288653842,3.9626736929458675,49893.924612204668,10.362898981599709,1047.5999999999999]
[null,21,100,30,0.9,27,0,null,810,3,30,25.051868249234005,30,30,0.78600000000000003,28.428000000000001,1,9492.7558242398554,1.5,1.75,1.87,0.21423753312012181,8.3064198753676211E-2,314.56036947132748,14.748869619846728,1.579880948097949,49.633368005890816,380.52248804516296,237.10518781456881,17.698643543816072,1.8958571377175386,256.6996884961024,178.32031618256414,435.02000467866674,7.903506260485627,0.58995478479386909,6.3195237923917957E-2,8.556656283203413,5.9440105394188043,74840.886918307049,14.500666822622218,1417.5]
[null,22,100,40,0.9,36,0,null,1080,3,30,27.989140520950581,30,30,0.78600000000000003,28.428000000000001,1,12657.007765653139,1.19,1.39,1.49,0.88728640260776226,8.3244118035268766E-2,314.56036947132748,19.632714728114941,1.579880948097949,50.365944772131051,386.13890991967139,237.10518781456881,23.559257673737932,1.8958571377175386,262.56030262602428,237.76042157675204,500.32072420277626,7.903506260485627,0.78530858912459767,6.3195237923917957E-2,8.752010087534142,7.9253473858917349,99787.849224409336,16.677357473425879,1501.2]
[null,23,100,50,0.9,45,0,null,1350,3,30,34.890835348872947,42,42,1.1000000000000001,39.799999999999997,0,15821.259707066427,1.22,1.42,1.52,1.3286310082756103,8.3238366816326792E-2,514.04329133761826,0,1.579880948097949,77.343475842857444,592.96664812857375,386.71737921428735,0,1.8958571377175386,388.61323635200489,0,388.61323635200489,12.890579307142911,0,6.3195237923917957E-2,12.95377454506683,0,0,12.95377454506683,1917]
[null,24,100,100,0.9,90,0,null,2700,3,30,39.855213730012096,47.999999999999993,48,1.25,45.5,1,31642.519414132854,1.01,1.18,1.26,5.5483527398202668,8.3737231350527797E-2,635.08312559515525,48.935785377724258,1.579880948097949,102.83981878814662,788.4386107091243,477.49725490743947,58.722942453269113,1.8958571377175386,538.11605449842614,594.4010539418806,1132.5171084403069,15.916575163581316,1.9574314151089705,6.3195237923917957E-2,17.937201816614206,19.813368464729354,249469.62306102357,37.750570281343556,3186]
[null,25,300,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.9919809004390392,4,4.4740000000000002,0.23699999999999999,4,0,31.642519414132856,228.6,266.20999999999998,285,1.1896027227640152E-3,8.3006353081344963E-2,191.24324759337819,0,1.579880948097949,28.923469281221418,221.74659782269751,144.61734640610703,0,1.8958571377175386,146.51320354382457,0,146.51320354382463,4.8205782135369013,0,6.3195237923917957E-2,4.8837734514608195,0,0,4.8837734514608195,718.76700000000005]
[null,26,{"$f":"C78","v":300},1,0.9,0.9,0,null,27,3,30,5.9315468035439203,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,11,316.42519414132852,28.53,33.22,35.57,8.5194591395059596E-2,8.3040141149937297E-2,214.28702267943123,6.4429068645577674,1.579880948097949,33.346471573813034,255.65628206589997,161.90017772064681,7.7314882374693212,1.8958571377175386,171.52752309583369,65.384115933606779,236.91163902944055,5.3966725906882269,0.25771627458231072,6.3195237923917957E-2,5.7175841031944561,2.1794705311202258,27441.658536712552,7.8970546343146815,896.93999999999994]
[null,27,300,2.5,0.9,2.25,0,null,67.5,3,30,9.9822449569851912,10,10.73,0.36499999999999999,10,4,791.06298535332121,14,16.3,17.45,0.12076730356642557,8.304459094229899E-2,271.7337052912128,5.273182288436483,1.579880948097949,41.788015279162074,320.37478380690931,204.98518967948291,6.3278187461237794,1.8958571377175386,213.20886556332422,59.440105394188009,272.64897095751218,6.832839655982764,0.21092729153745932,6.3195237923917957E-2,7.1069621854441412,1.9813368464729337,24946.962306102334,9.0882990319170744,1100.25]
[null,28,300,5,0.9,4.5,0,null,135,3,30,11.89264978986891,11.999999999999998,12.75,0.375,12,7,1582.1259707066424,9.09,10.59,11.34,0.25516473094136033,8.3076034240445296E-2,306.13661281694124,17.774797944233232,1.579880948097949,48.823693756390867,374.31498546566331,230.78737032377953,21.329757533079878,1.8958571377175386,254.01298499457695,208.04036887965819,462.05335387423526,7.6929123441259843,0.71099191776932924,6.3195237923917957E-2,8.4670994998192324,6.9346789626552727,87314.368071358229,15.401778462474505,1429.6499999999999]
[null,29,300,7.5,0.9,6.75,0,null,202.5,3,30,14.693501319433068,16,16,0.41899999999999998,15.162000000000001,5,2373.1889560599639,7.95,9.26,9.91,0.13876340353798958,8.3034004125146721E-2,421.23897410072527,18.801090631216152,1.579880948097949,66.242991852005915,507.86293753204535,317.11414128661744,22.561308757459383,1.8958571377175386,341.5713071817944,222.90039522820499,564.47170240999969,10.570471376220581,0.7520436252486461,6.3195237923917957E-2,11.385710239393147,7.4300131742734994,93551.108647883724,18.815723413666646,1875.1499999999999]
[null,30,300,10,0.9,9,0,null,270,3,30,18.771870837360638,20,20,0.52400000000000002,18.952000000000002,2,3164.2519414132848,7.01,8.16,8.74,0.42944441407809125,8.3074776434807873E-2,547.6829976415288,9.9623588066205695,1.579880948097949,83.883785609437084,643.10902300568432,411.94715894221952,11.954830567944683,1.8958571377175386,425.79784664788178,118.88021078837602,544.67805743625809,13.731571964740651,0.39849435226482277,6.3195237923917957E-2,14.193261554929393,3.9626736929458675,49893.924612204668,18.155935247875259,2203.1999999999998]
[null,31,300,15,0.9,13.5,0,null,405,3,30,18.618943309984928,20,20,0.52400000000000002,18.952000000000002,6,4746.3779121199277,5.8599999999999994,6.82,7.3,0.76664471050170524,8.3121966757806032E-2,547.6829976415288,44.538611744666376,1.579880948097949,89.070223550143979,682.8717138844371,411.94715894221952,53.446334093599653,1.8958571377175386,467.28935017353672,534.96094854769183,1002.2502987212285,13.731571964740651,1.7815444697866551,6.3195237923917957E-2,15.576311672451224,17.832031618256394,224522.66075492089,33.40834329070762,2762.1]
[null,32,300,20,0.9,18,0,null,540,3,30,22.199910981737663,23.999999999999996,24,0.629,22.742000000000001,4,6328.5038828265697,5.2,6.06,6.49,9.5123443066526203E-2,8.301726242461327E-2,706.59858357967289,39.460098046314016,1.579880948097949,112.14578438611271,859.78434696019758,531.13384839582818,47.352117655576819,1.8958571377175386,580.38182318912254,475.52084315350407,1055.9026663426271,17.704461613194272,1.5784039218525607,6.3195237923917957E-2,19.346060772970752,15.85069477178347,199575.69844881867,35.196755544754225,3272.3999999999996]
[null,33,300,30,0.9,27,0,null,810,3,30,27.099564112414775,30,30,0.78600000000000003,28.428000000000001,3,9492.7558242398554,4.4799999999999995,5.22,5.59,1.5655886982459406,8.31487094910901E-2,941.92784640593482,44.246608859540174,1.579880948097949,148.16315043203591,1135.917486645609,707.63079551552414,53.095930631448212,1.8958571377175386,762.62258328468988,534.96094854769183,1297.5835318323823,23.587693183850806,1.7698643543816071,6.3195237923917957E-2,25.420752776156331,17.832031618256394,224522.66075492089,43.252784394412728,4228.2]
[null,34,300,40,0.9,36,0,null,1080,3,30,27.989140520950581,30,30,0.78600000000000003,28.428000000000001,5,12657.007765653139,4.0599999999999996,4.7300000000000004,5.0599999999999996,2.9028453611888585,8.3257347001140403E-2,941.92784640593482,98.163573640574711,1.579880948097949,156.2506951491911,1197.9219961437982,707.63079551552414,117.79628836868964,1.8958571377175386,827.32294102193123,1188.8021078837594,2016.125048905692,23.587693183850806,3.9265429456229883,6.3195237923917957E-2,27.577431367397708,39.626736929458644,498939.24612204637,67.204168296856352,5108.4000000000005]
[null,35,300,50,0.9,45,0,null,1350,3,30,32.997369220284654,36,36,0.94299999999999995,34.113999999999997,3,15821.259707066427,3.65,4.25,4.55,3.3427026903960182,8.3238856060445343E-2,1219.8538558809794,73.549679509149485,1.579880948097949,194.24751245073401,1489.2309287889609,916.07530262180762,88.259615410979393,1.8958571377175386,1006.2307751705047,891.60158091281994,1897.8323560833257,30.53584342072692,2.9419871803659796,6.3195237923917957E-2,33.541025839016825,29.720052697093998,374204.4345915349,63.261078536110823,5737.5]
[null,36,300,100,0.9,90,0,null,2700,3,30,43.114367881271697,47.999999999999993,48,1.25,45.5,3,31642.519414132854,3.01,3.51,3.76,3.9906992958533354,8.3181857371266377E-2,1903.4961147774181,146.80735613317276,1.579880948097949,307.78250277880335,2359.665854637492,1428.8069967941371,176.16882735980732,1.8958571377175386,1606.8716812916618,1783.2031618256399,3390.0748431173042,47.626899893137903,5.8722942453269109,6.3195237923917957E-2,53.56238937638873,59.440105394187995,748408.86918306979,113.00249477057673,9477]
[null,37,500,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.8518941796707953,4,4.4740000000000002,0.23699999999999999,4,1,31.642519414132856,379.17,441.56,472.73,7.4980309103755277E-3,8.3007900536595791E-2,318.24021608980081,0.1461727461247482,1.579880948097949,47.994940467603534,367.96121025162705,239.86507277842395,0.17540729534969787,1.8958571377175386,241.93633721149118,0.59440105394188014,242.53073826543326,7.995502425947465,5.8469098449899287E-3,6.3195237923917957E-2,8.0645445737163719,1.981336846472934E-2,249.46962306102341,8.0843579421811018,1192.2120000000002]
[null,38,{"$f":"C90","v":500},1,0.9,0.9,0,null,27,3,30,5.9906060513684993,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,18,316.42519414132852,47.23,55,58.88,4.7332880150000561E-2,8.3017300987703102E-2,356.64650789988929,10.542938505639981,1.579880948097949,55.315399103044072,424.08472645667121,268.66979163599046,12.651526206767977,1.8958571377175386,283.21717498047599,106.99218970953848,390.20936469001452,8.955659721199682,0.42171754022559926,6.3195237923917957E-2,9.4405724993491997,3.5664063236512829,44904.532150984232,13.006978823000482,1485]
[null,39,{"$f":"C91","v":500},2.5,0.9,2.25,0,null,67.5,3,30,9.8345550630568521,10,10.73,0.36499999999999999,10,8,791.06298535332121,23.59,27.47,29.41,0.22800061789667886,8.3049721920904984E-2,452.39097891952525,10.546364576872966,1.579880948097949,69.677583666674423,534.19480811117057,340.47814490071721,12.655637492247559,1.8958571377175386,355.02963953068223,118.88021078837602,473.90985031905814,11.349271496690573,0.42185458307491863,6.3195237923917957E-2,11.834321317689408,3.9626736929458675,49893.924612204668,15.796995010635275,1854.2249999999999]
[null,40,500,5,0.9,4.5,0,null,135,3,30,11.95103982915872,11.999999999999998,12.75,0.375,12,12,1582.1259707066424,15.19,17.690000000000001,18.940000000000001,0.38273758936401642,8.3069090680104818E-2,509.72915812907263,30.47108219011411,1.579880948097949,81.267018190092728,623.0471394573774,383.4817793078779,36.565298628136937,1.8958571377175386,421.94293507373237,356.64063236512783,778.58356743886077,12.782725976929264,1.2188432876045645,6.3195237923917957E-2,14.064764502457745,11.888021078837594,149681.77383661389,25.952785581295338,2388.15]
[null,41,500,7.5,0.9,6.75,0,null,202.5,3,30,14.996356022082264,16,16,0.41899999999999998,15.162000000000001,8,2373.1889560599639,13.14,15.3,16.38,0.60346126024265023,8.307966034615144E-2,701.52519936568967,30.081745009945845,1.579880948097949,109.97802379856005,843.16484912229362,527.3288102353406,36.098094011935011,1.8958571377175386,565.32276138499321,356.64063236512828,921.96339375012144,17.577627007844686,1.2032698003978337,6.3195237923917957E-2,18.844092046166441,11.888021078837609,149681.7738366141,30.732113125004048,3098.25]
[null,42,500,10,0.9,9,0,null,270,3,30,18.771870837360638,20,20,0.52400000000000002,18.952000000000002,4,3164.2519414132848,11.83,13.78,14.75,0.71565058029620721,8.3074646204501557E-2,912.24462481551745,19.924717613241139,1.579880948097949,140.06238350652845,1073.8116068833851,685.36837932271203,23.909661135889365,1.8958571377175386,711.17389759631897,237.76042157675204,948.93431917307112,22.845612644090401,0.79698870452964554,6.3195237923917957E-2,23.705796586543965,7.9253473858917349,99787.849224409336,31.631143972435702,3720.6]
[null,43,500,15,0.9,13.5,0,null,405,3,30,18.832240250913838,20,20,0.52400000000000002,18.952000000000002,10,4746.3779121199277,9.75,11.35,12.15,1.0730742088717315,8.3103519787969704E-2,912.24462481551745,74.231019574443948,1.579880948097949,148.20832880070893,1136.2638541387685,685.36837932271203,89.077223489332738,1.8958571377175386,776.34145994976234,891.60158091281994,1667.9430408625819,22.845612644090401,2.9692407829777578,6.3195237923917957E-2,25.878048664992079,29.720052697093998,374204.4345915349,55.598101362086076,4596.75]
[null,44,500,20,0.9,18,0,null,540,3,30,22.376195313963361,23.999999999999996,24,0.629,22.742000000000001,7,6328.5038828265697,8.74,10.18,10.9,0.22708436802977322,8.3022197040843349E-2,1177.0798852967721,69.055171581049535,1.579880948097949,187.15724067388794,1434.8721784998077,883.99482468365215,82.866205897259448,1.8958571377175386,968.75688771862906,832.16147551863276,1800.9183632372617,29.466494156121737,2.7622068632419814,6.3195237923917957E-2,32.291896257287632,27.738715850621091,349257.47228543292,60.030612107908723,5497.2]
[null,45,500,30,0.9,27,0,null,810,3,30,27.658854351426953,30,30,0.78600000000000003,28.428000000000001,5,9492.7558242398554,7.45,8.68,9.2899999999999991,7.532358551826328E-3,8.3006213112750027E-2,1569.2953233405419,73.744348099233633,1.579880948097949,246.69293285818105,1891.3124852460546,1178.1564032164795,88.493217719080363,1.8958571377175386,1268.5454780732773,891.60158091281994,2160.1470589860969,39.271880107215985,2.9497739239693455,6.3195237923917957E-2,42.284849269109245,29.720052697093998,374204.4345915349,72.004901966203249,7030.7999999999993]
[null,46,500,40,0.9,36,0,null,1080,3,30,33.431209056742254,36,36,0.94299999999999995,34.113999999999997,3,12657.007765653139,6.77,7.88,8.44,3.5187096155724786,8.3157501657073141E-2,2032.5053391322836,58.898144184344822,1.579880948097949,313.94750463970888,2406.9308689044351,1525.5639150602865,70.677773021213795,1.8958571377175386,1598.1375452192176,713.28126473025566,2311.4188099494713,50.852130502009551,2.355925767373793,6.3195237923917957E-2,53.271251507307255,23.776042157675189,299363.54767322779,77.047293664982448,8510.4]
[null,47,500,50,0.9,45,0,null,1350,3,30,33.6784617694681,36,36,0.94299999999999995,34.113999999999997,5,15821.259707066427,6.0699999999999994,7.07,7.57,1.3530515094573199,8.3062472699532153E-2,2032.5053391322836,122.58279918191583,1.579880948097949,323.50020288934456,2480.1682221516417,1525.5639150602865,147.099359018299,1.8958571377175386,1674.5591312163031,1486.0026348547003,3160.5617660710013,50.852130502009551,4.9033119672766334,6.3195237923917957E-2,55.818637707210101,49.533421161823341,623674.05765255832,105.35205886903344,9544.5]
[null,48,500,100,0.9,90,0,null,2700,3,30,44.004470412161382,47.999999999999993,48,1.25,45.5,5,31642.519414132854,5.01,5.83,6.24,2.4330458518868534,8.3070254231582874E-2,3171.9091039596806,244.67892688862131,1.579880948097949,512.72518676946004,3930.8930985658594,2380.1167386808343,293.61471226634558,1.8958571377175386,2675.6273080848973,2972.0052697094006,5647.6325777942948,79.337224622694478,9.7871570755448527,6.3195237923917957E-2,89.187576936163239,99.066842323646682,1247348.1153051166,188.25441925980994,15741]
[null,49,750,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.8518941796707953,4,4.4740000000000002,0.23699999999999999,4,2,31.642519414132856,567.28,660.62,707.26,8.2665866334456946E-3,8.3007347308850621E-2,476.98642671032928,0.29234549224949641,1.579880948097949,71.828797972601507,550.68745112327827,358.92473074382013,0.35081459069939575,1.8958571377175386,361.17140247223705,1.1888021078837603,362.36020458012109,11.964157691460672,1.1693819689979857E-2,6.3195237923917957E-2,12.039046749074569,3.9626736929458679E-2,498.93924612204682,12.078673486004027,1783.6740000000002]
[null,50,{"$f":"C102","v":750},1,0.9,0.9,0,null,27,3,30,5.9705144547401883,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,28,316.42519414132852,70.940000000000012,82.61,88.44,2.6450917576474137E-2,8.3010089165904022E-2,534.59586442546185,16.400126564328865,1.579880948097949,82.88638079068329,635.46225272857191,402.13180903016973,19.680151877194639,1.8958571377175386,423.70781804508192,166.4322951037264,590.14011314880838,13.404393634338991,0.65600506257315461,6.3195237923917957E-2,14.123593934836064,5.547743170124213,69851.494457086519,19.671337104960276,2230.4699999999998]
[null,51,{"$f":"C103","v":750},2.5,0.9,2.25,0,null,67.5,3,30,9.9066997787636915,10,10.73,0.36499999999999999,10,12,791.06298535332121,35.309999999999995,41.12,44.02,0.13567502027741354,8.302325383257303E-2,678.21257095491569,15.81954686530945,1.579880948097949,104.34179981524846,799.9537985835716,509.84433892726048,18.983456238371339,1.8958571377175386,530.72365230334935,178.32031618256391,709.0439684859133,16.99481129757535,0.632781874612378,6.3195237923917957E-2,17.690788410111644,5.9440105394187972,74840.886918306947,23.634798949530442,2775.6]
[null,52,750,5,0.9,4.5,0,null,135,3,30,11.892649789868907,11.999999999999998,12.75,0.375,12,19,1582.1259707066424,23,26.78,28.67,0.2168960282287225,8.3029674965901634E-2,764.21983976923684,48.245880134347331,1.579880948097949,122.10684012775233,936.15244097943457,574.349790538001,57.895056161216793,1.8958571377175386,634.14070383693536,564.68100124478622,1198.8217050817218,19.144993017933366,1.9298352053738932,6.3195237923917957E-2,21.138023461231178,18.822700041492872,236996.1419079722,39.960723502724051,3615.2999999999997]
[null,53,750,7.5,0.9,6.75,0,null,202.5,3,30,15.106372569718332,16,16,0.41899999999999998,15.162000000000001,12,2373.1889560599639,19.680000000000003,22.92,24.54,0.3704071624232903,8.3036059680214658E-2,1051.8829809468959,45.122617514918772,1.579880948097949,164.78782191148684,1263.3733013213994,790.09714642124516,54.147141017902527,1.8958571377175386,846.14014457686528,534.96094854769183,1381.1010931245582,26.336571547374838,1.8049047005967509,6.3195237923917957E-2,28.20467148589551,17.832031618256394,224522.66075492089,46.036703104151904,4641.3]
[null,54,750,10,0.9,9,0,null,270,3,30,18.538329458615472,20,20,0.52400000000000002,18.952000000000002,7,3164.2519414132848,17.98,20.94,22.42,0.86316499906305777,8.3061016643571683E-2,1367.9466587830036,34.868255823171992,1.579880948097949,210.65921933314101,1615.0540148874147,1027.1449047983263,41.841906987806397,1.8958571377175386,1070.8826689238504,416.08073775931638,1486.9634066831659,34.23816349327754,1.3947302329268798,6.3195237923917957E-2,35.696088964128343,13.869357925310545,174628.73614271646,49.565446889438888,5653.8]
[null,55,750,15,0.9,13.5,0,null,405,3,30,18.944770718831535,20,20,0.52400000000000002,18.952000000000002,15,4746.3779121199277,14.61,17.010000000000002,18.21,1.092435143732287,8.307218082593848E-2,1367.9466587830036,111.34652936166593,1.579880948097949,222.13096036391514,1703.0040294566827,1027.1449047983263,133.61583523399912,1.8958571377175386,1162.6565971700429,1337.4023713692304,2500.0589685392747,34.23816349327754,4.4538611744666374,6.3195237923917957E-2,38.755219905668099,44.580079045641014,561306.65188730264,83.335298951309113,6889.0500000000011]
[null,56,750,20,0.9,18,0,null,540,3,30,22.376195313963361,23.999999999999996,24,0.629,22.742000000000001,11,6328.5038828265697,13.23,15.41,16.5,0.69762672250524538,8.3039316282699005E-2,1765.1815124431466,108.51526962736354,1.579880948097949,281.29149945279119,2156.5681624713998,1325.0710450434328,130.21832355283624,1.8958571377175386,1457.1852257339867,1307.6823186721365,2764.8675444061232,44.169034834781094,4.3406107850945412,6.3195237923917957E-2,48.572840857799555,43.58941062240455,548833.1707342515,92.162251480204105,8321.4]
[null,57,750,30,0.9,27,0,null,810,3,30,28.297936888254586,30,30,0.78600000000000003,28.428000000000001,7,9492.7558242398554,11.049999999999999,12.87,13.78,2.2037182360830494,8.308663057841259E-2,2353.5046695088008,103.24208733892709,1.579880948097949,368.74899566937398,2827.0756334651996,1766.3134128426734,123.89050480671253,1.8958571377175386,1892.0997747871036,1248.2422132779482,3140.3419880650522,58.87711376142245,4.1296834935570841,6.3195237923917957E-2,63.069992492903452,41.608073775931608,523886.20842814911,104.67806626883507,10424.699999999999]
[null,58,750,40,0.9,36,0,null,1080,3,30,28.365742612081036,30,30,0.78600000000000003,28.428000000000001,13,12657.007765653139,10.25,11.94,12.78,1.9599829811176843,8.3073618577203634E-2,2353.5046695088008,255.22529146549425,1.579880948097949,391.54647628835897,3001.8563182107519,1766.3134128426734,306.27034975859311,1.8958571377175386,2074.4796197389842,3090.8854804977755,5165.3651002367596,58.87711376142245,10.209011658619771,6.3195237923917957E-2,69.149320657966143,103.02951601659251,1297242.0399173207,172.17883667455865,12895.199999999999]
[null,59,750,50,0.9,45,0,null,1350,3,30,33.6784617694681,36,36,0.94299999999999995,34.113999999999997,8,15821.259707066427,9.23,10.75,11.51,2.9112494880748687,8.3086817427576509E-2,3048.319693196413,196.1324786910653,1.579880948097949,486.9048079253364,3732.9368607609126,2287.4246806083815,235.35897442927839,1.8958571377175386,2524.6795121753776,2377.6042157675224,4902.2837279429023,76.247489353612721,7.8452991476426126,6.3195237923917957E-2,84.155983739179248,79.253473858917417,997878.49224409426,163.40945759809665,14512.5]
[null,60,750,100,0.9,90,0,null,2700,3,30,45.021518989295984,47.999999999999993,48,1.25,45.5,7,31642.519414132854,7.39,8.61,9.2200000000000006,6.8806261885029745,8.3127894162485783E-2,4757.4253404375104,342.55049764406982,1.579880948097949,765.23335785445158,5866.7890768841289,3569.2539160392057,411.06059717288377,1.8958571377175386,3982.2103703498069,4160.8073775931589,8143.017747942974,118.97513053464019,13.702019905762793,6.3195237923917957E-2,132.74034567832689,138.6935792531053,1746287.361427163,271.43392493143222,23247]
[null,61,1000,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.8518941796707953,4,4.4740000000000002,0.23699999999999999,4,3,31.642519414132856,755.39,879.69,941.8,9.0351423565596337E-3,8.3007069776710463E-2,635.73263733085764,0.43851823837424464,1.579880948097949,95.662655477599472,733.41369199492931,477.98438870921683,0.52622188604909359,1.8958571377175386,480.40646773298346,1.7832031618256419,482.18967089480861,15.932812956973894,1.7540729534969785E-2,6.3195237923917957E-2,16.013548924432783,5.9440105394188064E-2,748.40886918307081,16.072989029826971,2375.1630000000005]
[null,62,{"$f":"C114","v":1000},1,0.9,0.9,0,null,27,3,30,5.9906060513684993,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,37,316.42519414132852,94.39,109.92,117.68,6.1997013945201407E-2,8.301334943973826E-2,712.54522095103448,21.671595817148855,1.579880948097949,110.36950465744215,846.16620237372331,535.59382642434946,26.005914980578627,1.8958571377175386,563.49559854264555,219.92838995849573,783.42398850114114,17.853127547478316,0.86686383268595424,6.3195237923917957E-2,18.783186618088184,7.3309463319498578,92303.760532578686,26.114132950038041,2967.8399999999997]
[null,63,{"$f":"C115","v":1000},2.5,0.9,2.25,0,null,67.5,3,30,9.944029058505981,10,10.73,0.36499999999999999,10,16,791.06298535332121,47.03,54.77,58.64,4.3349422658212483E-2,8.3009986049893847E-2,904.03416299030619,21.092729153745932,1.579880948097949,139.00601596382248,1065.7127890559725,679.21053295380273,25.311274984495117,1.8958571377175386,706.41766507601528,237.76042157675204,944.17808665276777,22.640351098460091,0.84370916614983726,6.3195237923917957E-2,23.547255502533844,7.9253473858917349,99787.849224409336,31.472602888425577,3696.9749999999999]
[null,64,1000,5,0.9,4.5,0,null,135,3,30,11.95103982915872,11.999999999999998,12.75,0.375,12,25,1582.1259707066424,30.560000000000002,35.590000000000003,38.1,0.32316422904431075,8.303251778684051E-2,1018.7105214094013,63.481421229404404,1.579880948097949,162.5657735380355,1246.3375971249388,765.2178017681241,76.177705475285279,1.8958571377175386,843.29136438112687,743.00131742735005,1586.2926818084766,25.507260058937469,2.539256849176176,6.3195237923917957E-2,28.109712146037563,24.766710580911667,311837.0288262791,52.87642272694923,4804.6500000000005]
[null,65,1000,7.5,0.9,{"$f":"D118*E118","v":6.75},0,null,202.5,3,30,14.996356022082264,16,16,0.41899999999999998,15.162000000000001,17,2373.1889560599639,26.48,30.84,33.020000000000003,0.51840677082849296,8.3037500563462263E-2,1402.2407625281014,63.923708146134928,1.579880948097949,220.16165274335015,1687.9060043656846,1052.8654826071497,76.708449775361913,1.8958571377175386,1131.4697895202294,757.86134377589724,1889.3311332961252,35.095516086904993,2.5569483258453971,6.3195237923917957E-2,37.715659650674311,25.26204479252991,318073.76940280484,62.977704443204217,6245.0999999999995]
[null,{"$f":"B118+1","v":66},1000,10,0.9,9,0,null,270,3,30,18.771870837360638,20,20,0.52400000000000002,18.952000000000002,9,3164.2519414132848,23.87,27.8,29.76,0.46136349423390999,8.3027965527971093E-2,1823.6486927504893,44.830614629792564,1.579880948097949,280.50887824925707,2150.5680665776372,1368.9214302739404,53.796737555751079,1.8958571377175386,1424.6140249674088,534.96094854769183,1959.5749735150998,45.630714342464678,1.7932245851917026,6.3195237923917957E-2,47.487134165580294,17.832031618256394,224522.66075492089,65.319165783836695,7506]
[null,67,1000,15,0.9,13.5,{"$f":"G$54","v":0},null,405,3,30,18.832240250913838,20,20,0.52400000000000002,18.952000000000002,21,4746.3779121199277,19.720000000000002,22.96,24.58,0.54293268452333288,8.3030466022261606E-2,1823.6486927504893,155.8851411063323,1.579880948097949,297.16705722073806,2278.2807720256578,1368.9214302739404,187.06216932759875,1.8958571377175386,1557.8794567392565,1872.3633199169235,3430.2427766561791,45.630714342464678,6.2354056442532917,6.3195237923917957E-2,51.929315224641883,62.412110663897451,785829.31264222402,114.34142588853933,9298.7999999999993]
[null,68,1000,20,{"$f":"E120","v":0.9},18,0,null,540,3,30,22.657792630187597,23.999999999999996,24,0.629,22.742000000000001,14,6328.5038828265697,17.470000000000002,20.34,21.78,1.8854092871088235,8.307392479167941E-2,2353.2831395895214,138.11034316209907,1.579880948097949,373.94600455495771,2866.9193682546756,1766.1472654032132,165.7324117945189,1.8958571377175386,1933.7755343354497,1664.3229510372655,3598.098485372715,58.87157551344044,5.5244137264839628,6.3195237923917957E-2,64.459184477848325,55.477431701242182,698514.94457086583,119.93661617909051,10983.6]
[null,69,1000,30,0.9,27,0,null,810,3,30,28.129542829461524,30,30,0.78600000000000003,28.428000000000001,10,9492.7558242398554,14.89,17.34,18.559999999999999,0.47650276654691992,8.3018875964589123E-2,3137.7140156770602,147.48869619846727,1.579880948097949,493.01738892354376,3779.7999817471691,2354.4704224688676,176.98643543816073,1.8958571377175386,2533.3527150447458,1783.2031618256399,4316.555876870385,78.482347415628922,5.8995478479386909,6.3195237923917957E-2,84.445090501491521,59.440105394187995,748408.86918306979,143.88519589567952,14045.4]
[null,70,1000,40,0.9,36,0,null,1080,3,30,33.431209056742254,36,36,0.94299999999999995,34.113999999999997,7,12657.007765653139,13.77,16.04,17.170000000000002,1.3390972981876805,8.3034561797875384E-2,4064.134047260543,137.42900309680462,1.579880948097949,630.4714396958168,4833.614371001262,3049.2854461564789,164.91480371616552,1.8958571377175386,3216.0961070103622,1664.3229510372655,4880.419058047627,101.64284820521597,5.4971601238721846,6.3195237923917957E-2,107.20320356701207,55.477431701242182,698514.94457086583,162.68063526825426,17323.2]
[null,71,1000,50,0.9,45,0,null,1350,3,30,33.6784617694681,36,36,0.94299999999999995,34.113999999999997,11,15821.259707066427,12.39,14.43,15.45,4.4694474666925297,8.3098928229711877E-2,4064.134047260543,269.68215820021481,1.579880948097949,650.30941296132835,4985.705499370184,3049.2854461564789,323.61858984025775,1.8958571377175386,3374.7998931344541,3269.20579668034,6644.0056898147959,101.64284820521597,10.787286328008593,6.3195237923917957E-2,112.49332977114847,108.97352655601134,1372082.9268356282,221.4668563271598,19480.5]
[null,72,1000,100,0.9,90,0,null,2700,3,30,44.753537818668498,47.999999999999993,48,1.25,45.5,10,31642.519414132854,10.02,11.67,12.49,8.2369372580377309,8.3114927336821687E-2,6342.9415769153375,489.35785377724261,1.579880948097949,1025.0818967461016,7858.9612083867796,4758.3910933975721,587.22942453269116,1.8958571377175386,5347.5163750679812,5944.0105394188013,11291.526914486787,158.61303644658574,19.574314151089705,6.3195237923917957E-2,178.25054583559938,198.13368464729336,2494696.2306102333,376.38423048289275,31509]
[null,73,1250,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.8518941796707953,4,4.4740000000000002,0.23699999999999999,4,4,31.642519414132856,943.49,1098.74,1176.31,1.0567306370101869E-4,8.3005811888757997E-2,794.47884795138589,0.58469098449899282,1.579880948097949,119.49651298259744,916.13993286658035,597.04404667461279,0.70162918139879149,1.8958571377175386,599.64153299372913,2.3776042157675206,602.01913720949653,19.901468222487093,2.3387639379959715E-2,6.3195237923917957E-2,19.988051099790972,7.9253473858917359E-2,997.87849224409365,20.067304573649889,2966.5980000000004]
[null,74,{"$f":"C126","v":1250},1,0.9,0.9,0,null,27,3,30,5.9785009914167846,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,47,316.42519414132852,118.10000000000001,137.53,147.24,4.1115051371581848E-2,8.3009805948656146E-2,890.49457747660699,27.528783875837735,1.579880948097949,137.94048634508138,1057.543728645624,669.0558438185285,33.034540651005287,1.8958571377175386,703.98624160725126,279.36849535268357,983.35473695993528,22.301861460617616,1.1011513550335095,6.3195237923917957E-2,23.466208053575041,9.3122831784227849,117250.72283868093,32.778491231997826,3713.31]
[null,75,{"$f":"C127","v":1250},2.5,0.9,2.25,0,null,67.5,3,30,9.9668497342483455,10,10.73,0.36499999999999999,10,20,791.06298535332121,58.76,68.430000000000007,73.260000000000005,0.1934744504404515,8.3020753129055436E-2,1129.8557550256967,26.365911442182416,1.579880948097949,173.67023211239658,1331.4717795283736,848.57672698034651,31.6390937306189,1.8958571377175386,882.11167784868292,297.20052697093985,1179.3122048196235,28.285890899344885,1.0546364576872966,6.3195237923917957E-2,29.403722594956097,9.9066842323646611,124734.81153051159,39.310406827320762,4619.0250000000005]
[null,76,1250,5,0.9,4.5,0,null,135,3,30,11.986940302173155,11.999999999999998,12.75,0.375,12,31,1582.1259707066424,38.119999999999997,44.39,47.52,0.4294324298592247,8.3034227411691974E-2,1273.2012030495655,78.716962324461448,1.579880948097949,203.02470694831874,1556.5227532704439,956.085812998248,94.460354789353744,1.8958571377175386,1052.4420249253192,921.32163360991376,1973.7636585352343,31.8695270999416,3.1486784929784579,6.3195237923917957E-2,35.081400830843975,30.710721120330458,386677.91574458597,65.792121951174437,5992.65]
[null,77,1250,7.5,0.9,6.75,0,null,202.5,3,30,15.061768214739022,16,16,0.41899999999999998,15.162000000000001,21,2373.1889560599639,33.019999999999996,38.450000000000003,41.16,0.28535267300879952,8.3019771520121521E-2,1752.5985441093071,78.964580651107838,1.579880948097949,274.97145085627699,2108.1144565647901,1315.6338187930535,94.757496781329408,1.8958571377175386,1412.2871727121005,936.18165995846175,2348.4688326705614,43.854460626435113,3.1585832260443136,6.3195237923917957E-2,47.076239090403348,31.206055331948725,392914.65632111201,78.282294422352066,7786.1250000000009]
[null,78,1250,10,0.9,9,0,null,270,3,30,18.921131139305412,20,20,0.52400000000000002,18.952000000000002,11,3164.2519414132848,29.76,34.659999999999997,37.11,5.9561989404246209E-2,8.3008091146623331E-2,2279.3507267179762,54.792973436413135,1.579880948097949,350.35853716537309,2686.0821182678601,1710.6979557495547,65.751568123695762,1.8958571377175386,1778.3453810109681,653.84115933606824,2432.186540347037,57.023265191651824,2.1917189374565256,6.3195237923917957E-2,59.278179367032273,21.794705311202275,274416.58536712575,81.072884678234544,9358.1999999999971]
[null,79,1250,15,0.9,13.5,0,null,405,3,30,18.899260474498259,20,20,0.52400000000000002,18.952000000000002,26,4746.3779121199277,24.580000000000002,28.62,30.64,0.56229361938261235,8.3026256478534011E-2,2279.3507267179762,193.00065089355425,1.579880948097949,371.08968878394415,2845.0209473435725,1710.6979557495547,231.60078107226511,1.8958571377175386,1944.1945939595373,2318.1641103733332,4262.3587043328671,57.023265191651824,7.7200260357421699,6.3195237923917957E-2,64.806486465317917,77.272137012444446,972931.52993799152,142.07862347776236,11591.1]
[null,80,1250,20,0.9,18,0,null,540,3,30,22.599709298192533,23.999999999999996,24,0.629,22.742000000000001,18,6328.5038828265697,21.950000000000003,25.56,27.36,0.41634663837148245,8.301782077535913E-2,2941.384766735895,177.57044120841306,1.579880948097949,468.08026333386096,3588.6153522262675,2207.2234857629942,213.08452945009566,1.8958571377175386,2422.2038723508076,2139.8437941907673,4562.0476665415763,73.574116192099808,7.1028176483365222,6.3195237923917957E-2,80.740129078360255,71.328126473025577,898090.64301968354,152.06825555138585,13802.4]
[null,81,1250,30,0.9,27,0,null,810,3,30,28.031410244710536,30,30,0.78600000000000003,28.428000000000001,13,9492.7558242398554,18.740000000000002,21.82,23.36,1.6586948018318042,8.3042153104444294E-2,3921.9233618453191,191.73530505800744,1.579880948097949,617.2857821777136,4732.5243300291386,2942.6274320950602,230.08236606960892,1.8958571377175386,3174.6056553023868,2318.1641103733332,5492.7697656757191,98.087581069835338,7.6694122023202977,6.3195237923917957E-2,105.82018851007956,77.272137012444446,972931.52993799152,183.09232552252399,17674.2]
[null,82,1250,40,0.9,36,0,null,1080,3,30,33.431209056742254,36,36,0.94299999999999995,34.113999999999997,9,12657.007765653139,17.270000000000003,20.11,21.53,0.24929113949771969,8.3010080424322341E-2,5079.9484013246729,176.69443255303449,1.579880948097949,788.7334072238707,6046.9561220496744,3811.1462117045794,212.03331906364139,1.8958571377175386,4025.075387905938,2139.8437941907673,6164.9191820967017,127.03820705681932,7.0677773021213799,6.3195237923917957E-2,134.16917959686461,71.328126473025577,898090.64301968354,205.49730606989019,21718.799999999999]
[null,83,1250,50,0.9,45,0,null,1350,3,30,33.6784617694681,36,36,0.94299999999999995,34.113999999999997,14,15821.259707066427,15.54,18.100000000000001,19.38,1.1786329372781739,8.302543176067867E-2,5079.9484013246729,343.2318377093643,1.579880948097949,813.71401799732018,6238.4741379794541,3811.1462117045794,411.87820525123715,1.8958571377175386,4224.9202740935334,4160.8073775931589,8385.7276516866896,127.03820705681932,13.729273508374572,6.3195237923917957E-2,140.83067580311777,138.6935792531053,1746287.361427163,279.52425505622307,24435.000000000004]
[null,84,1250,100,0.9,90,0,null,2700,3,30,45.243219687687869,47.999999999999993,48,1.25,45.5,12,31642.519414132854,12.39,14.43,15.45,2.9864925785878151,8.3037551424962386E-2,7928.4578133931673,587.22942453269104,1.579880948097949,1277.5900678310932,9794.8571867050468,5947.5282707559491,704.6753094392293,1.8958571377175386,6654.0994373328958,7132.8126473025595,13786.912084635447,198.25094235853163,23.489176981307644,6.3195237923917957E-2,221.80331457776319,237.76042157675198,2993635.4767322792,459.56373615451514,38961]
[null,85,2000,0.1,0.9,9.0000000000000011E-2,0,null,2.7,3,30,3.9539828354386879,4,4.4740000000000002,0.23699999999999999,4,6,31.642519414132856,1507.44,1755.48,1879.42,3.0374972365759313E-3,8.3006013820174696E-2,1270.7174798129709,0.87703647674848928,1.579880948097949,190.9761595856726,1464.15055682349,954.22302057080242,1.0524437720981872,1.8958571377175386,957.17132148061808,3.5664063236512837,960.73772780426873,31.807434019026747,3.508145906993957E-2,6.3195237923917957E-2,31.905710716020604,0.11888021078837613,1496.8177383661416,32.024590926808983,4739.7960000000012]
[null,86,{"$f":"C138","v":2000},1,0.9,0.9,0,null,27,3,30,5.9906060513684993,5.9999999999999991,6.5600000000000005,0.28000000000000003,6,75,316.42519414132852,188.70999999999998,219.76,235.27,9.132528153553604E-2,8.301136681401533E-2,1424.3426470533245,43.92891044016659,1.579880948097949,220.47771576623833,1690.3291542078275,1069.4418960010671,52.714692528199912,1.8958571377175386,1124.0524456669846,445.80079045640997,1569.8532361233949,35.648063200035573,1.7571564176066636,6.3195237923917957E-2,37.468414855566152,14.860026348546999,187102.21729576745,52.328441204113147,5933.5199999999995]
[null,87,{"$f":"C139","v":2000},2.5,0.9,2.25,0,null,67.5,3,30,9.944029058505981,10,10.73,0.36499999999999999,10,33,791.06298535332121,94.190000000000012,109.69,117.43,0.20347755446569993,8.3015629479048947E-2,1807.3205311318686,43.503753879600985,1.579880948097949,277.8606248939351,2130.2647908535027,1356.6753090599748,52.204504655521184,1.8958571377175386,1410.7756708532136,490.38086950205133,1901.1565403552631,45.222510301999158,1.7401501551840395,6.3195237923917957E-2,47.025855695107118,16.346028983401713,205812.43902534439,63.371884678508835,7404.0749999999998]
[null,88,2000,5,0.9,4.5,0,null,135,3,30,11.996020344178792,11.999999999999998,12.75,0.375,12,50,1582.1259707066424,61.05,71.099999999999994,76.12,0.47612727035392072,8.302550296386535E-2,2036.6732479700584,126.96284245880881,1.579880948097949,324.78239570654478,2489.9983670835104,1528.6898466886162,152.35541095057056,1.8958571377175386,1682.9411147769042,1486.0026348547001,3168.943749631605,50.956328222953871,5.078513698352352,6.3195237923917957E-2,56.098037159230138,49.533421161823334,623674.0576525582,105.63145832105347,9598.5]
[null,89,2000,7.5,0.9,6.75,0,null,202.5,3,30,15.078399500199927,16,16,0.41899999999999998,15.162000000000001,34,2373.1889560599639,52.91,61.62,65.97,0.69459596198105811,8.302705472263483E-2,2803.6718888529244,127.84741629226986,1.579880948097949,439.9648779139938,3373.0640640072861,2103.9388273507675,153.41689955072383,1.8958571377175386,2259.2515840392089,1515.7226875517945,3774.9742715909993,70.131294245025586,5.1138966516907942,6.3195237923917957E-2,75.308386134640301,50.524089585059819,636147.53880560969,125.83247571970011,12478.05]
[null,90,2000,10,0.9,9,0,null,270,3,30,18.771870837360638,20,20,0.52400000000000002,18.952000000000002,19,3164.2519414132848,47.96,55.85,59.79,0.92259182371680437,8.3027947661174162E-2,3646.456828620434,94.642408662895406,1.579880948097949,561.40186773471396,4304.0809859661413,2736.0275321763988,113.57089039547449,1.8958571377175386,2851.494279709591,1129.3620024895724,3980.8562821991613,91.200917739213295,3.7856963465158162,6.3195237923917957E-2,95.049809323653037,37.645400082985745,473992.28381594439,132.69520940663878,15079.5]
[null,91,2000,15,0.9,13.5,0,null,405,3,30,18.916247671194483,20,20,0.52400000000000002,18.952000000000002,42,4746.3779121199277,39.409999999999997,45.89,49.13,5.1513029892913995E-2,8.3006970923950929E-2,3646.456828620434,311.7702822126646,1.579880948097949,593.97104876717947,4553.7780405483754,2736.0275321763988,374.1243386551975,1.8958571377175386,3112.0477279693137,3744.726639833847,6856.7743678031629,91.200917739213295,12.470811288506583,6.3195237923917957E-2,103.73492426564378,124.8242213277949,1571658.625284448,228.5591455934387,18585.45]
[null,92,2000,20,0.9,18,0,null,540,3,30,22.657792630187597,23.999999999999996,24,0.629,22.742000000000001,29,6328.5038828265697,35.159999999999997,40.950000000000003,43.84,0.60560890871122475,8.3016727215238895E-2,4705.6896481750182,286.08571083577658,1.579880948097949,749.00328599383386,5742.3585259527263,3530.4521468423363,343.30285300293195,1.8958571377175386,3875.6508569829862,3447.5261128629068,7323.1769698458957,117.68173822807788,11.443428433431064,6.3195237923917957E-2,129.18836189943286,114.91753709543022,1446923.8137539364,244.10589899486308,22113]
[null,93,2000,30,0.9,27,0,null,810,3,30,28.384512382512909,30,30,0.78600000000000003,28.428000000000001,20,9492.7558242398554,29.770000000000003,34.67,37.119999999999997,1.4144435825377255,8.3025213970590483E-2,6274.5514003500966,294.97739239693453,1.579880948097949,985.66630105426941,7556.774974749399,4707.098460973647,353.97287087632145,1.8958571377175386,5062.9671889876863,3566.4063236512798,8629.373512638962,156.90328203245491,11.799095695877382,6.3195237923917957E-2,168.7655729662562,118.88021078837599,1496817.7383661396,287.64578375463219,28082.699999999997]
[null,94,2000,40,0.9,36,0,null,1080,3,30,33.852698957886602,36,36,0.94299999999999995,34.113999999999997,14,12657.007765653139,27.53,32.06,34.32,2.1698301442145405,8.3029109373178089E-2,8127.3914635170631,274.85800619360924,1.579880948097949,1260.5744025988154,9664.4037532575858,6096.728508348865,329.82960743233104,1.8958571377175386,6428.4539729189146,3328.645902074531,9757.0998749934442,203.22428361162883,10.994320247744369,6.3195237923917957E-2,214.28179909729715,110.95486340248436,1397029.8891417317,325.23666249978152,34624.799999999996]
[null,95,2000,50,0.9,45,0,null,1350,3,30,33.957599907446095,36,36,0.94299999999999995,34.113999999999997,22,15821.259707066427,24.76,28.83,30.87,2.6117154715835005,8.3033022449286786E-2,8127.3914635170631,539.36431640042963,1.579880948097949,1300.2503491298382,9968.5860099954298,6096.728508348865,647.23717968051551,1.8958571377175386,6745.8615451670985,6538.4115933606799,13284.273138527775,203.22428361162883,21.574572656017185,6.3195237923917957E-2,224.86205150556995,217.94705311202267,2744165.8536712565,442.80910461759265,38920.5]
[null,96,2000,100,0.9,90,0,null,2700,3,30,45.15929338821698,47.999999999999993,48,1.25,45.5,20,31642.519414132854,20.020000000000003,23.31,24.96,0.44867003821134566,8.3008773550659942E-2,12685.006522826652,978.71570755448522,1.579880948097949,2049.7953166993852,15715.097428028619,9514.9398028310643,1174.4588490653823,1.8958571377175386,10691.294509034164,11888.021078837603,22579.315587871752,317.1646600943688,39.148628302179411,6.3195237923917957E-2,356.37648363447209,396.26736929458673,4989392.4612204665,752.64385292905877,62937]

{"sheet":"Cases_def","index":5,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["This sheets provides definitions of some of the variables in the \"Cases\" sheet that are either user inputs or outputs calculated with the \"Process_Cases\" macro"]
["This sheet is for the user to use or ignore as they see fit"]
["If the user adds or deletes output variables in the \"Cases\" sheet, the user needs to add or delete rows in this sheet defining these variables if the user wants to keep this sheet up to date"]
["However, if this sheet is not consistent with the output variables in the \"Cases\" sheet, it will not affect the performance of the \"Process_Cases\" macro"]
["The user can provide formulas for up to 100 output variables in the \"Cases\" sheet"]
[]
["Column Label","Variable","Units","Description","Additional Comments"]
[null,"Inputs"]
["A","Case number",null,"Number of the case which is a specific pipe length, maximum CO2 mass flow rate, and capacity factor (used to generate annual maximum CO2 mass flow rate)"]
["B","Pipeline length","mi","Length of pipeline including tortuosity"]
["C","Maximum CO2 mass flow rate","Mtonnes/year","Annualized maximum CO2 mass flow rate (this is the instantaneous maximum CO2 mass flow rate)"]
["D","Capacity factor","%","Capacity factor (fraction of time that pipeline is operating, assumed to be at maximum CO2 mass flow rate)"]
["E","Average annual CO2 mass flow rate","Mtonnes/year","Annual average CO2 mass flow rate (maximum CO2 mass flow rate * capacity factor)"]
["F","Elevation difference","ft","Elevation difference from the inlet to the outlet of the pipeline. If the elevation increases from the inlet to the outlet, the elevation difference is positive; if the elevation decreases from the inlet to the outlet, the elevation difference is negative."]
[null,"Outputs"]
[1,"Total mass of CO2 transported","Mtonnes","Total mass of CO2 transported (annual average CO2 mass flow rate * duration of operations)"]
[{"$f":"A16+1","v":2},"Construction period","years","Years it takes to design, permit, and construct the pipeline"]
[{"$f":"A17+1","v":3},"Duration of operations","years","Number of years the pipeline operates (i.e., transports CO2)"]
[4,"Minimum inside pipe diameter","in","Minimum pipe diameter"]
[5,"Nominal pipe diameter","in","Nominal pipe diameter (based on standard pipe diameters which are inner diameters for small pipes and outer diameters for large pipes)"]
[6,"Actual outer pipe diameter","in","Outer pipe diameter for nominal pipe size"]
[7,"Actual pipe wall thickness","in","Pipe wall thickness for nominal pipe size"]
[8,"Actual inner pipe diameter","in","Inner pipe diameter for nominal pipe size"]
[9,"Number of pumps",null,"Number of pumps"]
[10,"Maximum required power of each pump","kW","Maximum required power of each booster pump"]
[11,"First year break-even CO2 price in base year","2011$/tonne","First-year break-even CO2 price in base year","Lowest CO2 price that brings in enough revenue to cover all costs including the interest and principal on debt and the minimum desired return on equity"]
[12,"First year break-even CO2 price in first year of project","2018$/tonne","First-year break-even CO2 price in first year of project "]
[13,"First year break-even CO2 price in first year of transport","2021$/tonne","First-year break-even CO2 price in first year of transport"]
[14,"Net present value of free cash flow","mill$","Net present value of earnings after taxes (free cash flow)"]
[15,"Rate of return","%","Calculated rate of return"]
[null,"Note: The cost and revenue variables discussed below have results in real or constant 2018 dollars"]
[{"$f":"A30+1","v":16},"Capital cost of pipeline","mill 2018$","Capital cost of pipeline which depends on the pipeline length and pipeline nominal diameter. The lowest pipeline inner diameter is determined based on the maximum CO2 mass flow rate, and this minimum inner diameter determines the appropriate nominal diameter for a standard pipe size."]
[17,"Capital cost of pumps","mill 2018$","Capital cost of pumps which depend on the number of pumps and the maximum power requirement for the pump. The maximum power requirement is based on the maximum CO2 mass flow rate."]
[18,"Other capital costs","mill 2018$","Other capital costs which are the cost of a small surge tank and the cost of a control system. Both are fixed costs independent of the maximum CO2 mass flow rate, length of the pipeline, diameter of the pipeline, and number of pumps."]
[19,"Contingency","mill 2018$","Contingency costs which are a multiple (e.g., 15%) of total capital costs"]
[20,"Total capital costs","mill 2018$","Total capital costs which are the sum of the capital costs including the contingency costs"]
[21,"Fixed O&M pipe costs","mill 2018$","Fixed O&M costs for the pipeline for all years"]
[22,"Fixed O&M pump costs","mill 2018$","Fixed O&M costs for the pumps for all years"]
[23,"Other fixed O&M costs","mill 2018$","Fixed O&M costs for the control system and surge tank for all years"]
[24,"Total fixed O&M costs","mill 2018$","Total fixed O&M costs for all years. This is the sum of all fixed O&M costs over all the years of operation."]
[25,"Variable O&M costs","mill 2018$","Total variable O&M costs for all years. The only variable O&M costs are for the electricity to run the pumps."]
[26,"Total O&M costs","mill 2018$","Total O&M costs for all years. This is the sum of total fixed O&M costs and total variable O&M costs over all the years of operation."]
[27,"Annual fixed O&M pipe costs","mill 2018$/yr","Annual fixed O&M costs for the pipeline. These costs are calculated based on one of two methods. In the first method, the annual pipeline fixed O&M  costs are assumed to depend on the length of the pipeline but not the diameter. In the second method, the annual pipeline fixed O&M costs are assumed to be a fraction of the total pipeline capital costs."]
[28,"Annual fixed O&M pump costs","mill 2018$/yr","Annual pump fixed O&M costs for the pumps. The annual pump fixed O&M costs are assumed to be a fraction of the capital costs for all the pumps."]
[29,"Annual other fixed O&M costs","mill 2018$/yr","Annual other fixed O&M costs are the annual O&M costs for the control system and surge tank, and these costs are assumed to be a fraction of the total capital costs for the control system and surge tank."]
[30,"Annual fixed O&M costs","mill 2018$/yr","Annual total fixed O&M costs is the sum of the annual fixed O&M costs for the pipeline, pumps, control system, and surge tank"]
[31,"Annual variable O&M costs","mill 2018$/yr","Annual variable O&M costs. The only variable O&M cost is for the electricity used each year to run the pumps."]
[32,"Annual pump energy usage","MWhr/yr","Annual pump electrical energy usage. The electricity used, in MWhr, is the power requirement of the pumps multiplied by the hours the pumps run each year which is assumed to be the number of hours in a year multiplied by the capacity factor.","Pump electrical usage depends on capacity factor or, equivalently, the average annual CO2 mass flow rate"]
[33,"Annual total O&M costs","mill 2018$/yr","Annual total O&M costs (fixed and variable O&M costs)"]
[34,"Revenue","mill 2018$","Total revenue for the project. This is the sum of revenue collected in each year. In each year, the revenue is the annual average CO2 mass flow rate multiplied by the first year break-even CO2 price in 2018$/tonne."]

{"sheet":"PL Pressure Relation","index":6,"n_rows":64,"n_cols":25,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,1,10,1],[2,1,2,9],[3,1,3,9],[9,15,9,16],[9,11,10,11],[9,12,10,12],[9,13,10,13],[9,14,10,14],[8,11,8,16],[8,4,8,9],[9,8,9,9],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[62,14,62,22],[63,14,63,22],[9,6,10,6],[9,7,10,7],[9,17,9,18],[60,14,60,22],[61,14,61,22],[8,19,10,19]]}
[null,"This sheet includes data for developing a factor to translate natural gas pipeline capital costs to CO2 pipeline capital costs "]
[]
[null,"See ICF International (2009) listed in \"Eng Mod\" sheet for more information"]
[null,"With regards to pressure differences between natural gas (NG) and CO2 pipelines, this report identifies that the material and labor costs for the CO2 pipelines will be greater due to the higher pressures.  To contain the pressure, the wall thickness is increased which increases the materials costs.  The labor costs will increase due to the moving of heavier pipe and welding of thicker pipe.  This report summarizes the cost increase based on wall thickness and pipe size and the additional costs.  Note, these costs are limited to steel only.  Further, for pipe sizes less than 12 inches, there is no increase in the material costs; for pipe sizes greater than 24 inches, the material cost increase from NG to CO2 is 25%. This corresponds to a roughly 25% increase in the wall thickness.\n\nFrom discussions with the cost estimators at WorleyParsons, pipe is not costed on a per pound basis.  However, based on limited experience with projects considering pipelines and different wall thickness, the correlations appear to be correct.  Based on these findings, the pipeline material and labor costs are adjusted using the following rule sizes:  <12\", no adjustment; 16\", 1.12 factor applied; > 24\", 1.25 applied.  20\" pipe is not covered in this table, an average between the 16\" and 24\" size is assumed, 1.18.\n\nAdjustment is determined using function Pres_Fact(PL_d).  Function returns the factor, as described above, for pipe inner diameter PL_d."]
[]
[null,"Table A: Data from ICF International (2009)"]
[null,"Derivation of factors:"]
[null,"From Table 2-10 CO2 and Natural Gas Designs and Steel Requirements"]
[null,null,null,null,"Natural Gas",null,null,null,null,null,null,"CO2",null,null,null,null,null,null,null,"Results from function Pres_Fact( inner_dia )"]
[null,"Pipe OD (in)","Maximum Stress","Class Coeff.","Maximum Pressure","Wall Thickness (in)","Inside Diameter (in)","Tons/mile","Steel Costs $/mile cost",null,null,"Maximum Pressure","Wall Thickness (in)","Inside Diameter (in)","Tons/mile","Steel Costs $/mile cost",null,"Cost Ratios (CO2/NG)"]
[null,null,null,null,null,null,null,null," @$500/ton"," @$900/ton",null,null,null,null,null," @$500/ton"," @$900/ton"," @$500/ton"," @$900/ton"]
[null,12.75,70000,0.6,1000,0.375,12,130,{"$f":"$H12*500","v":65000},{"$f":"$H12*900","v":117000},null,2200,0.375,12,130,{"$f":"$O12*500","v":65000},{"$f":"$O12*900","v":117000},{"$f":"P12/I12","v":1},1,{"$f":"Pres_Fact(N12)","v":1}]
[null,16,70000,0.6,1000,0.375,15.25,165,82500,148500,null,2200,0.41899999999999998,15.162000000000001,184,92000,165600,1.1151515151515152,1.1151515151515152,{"$f":"Pres_Fact(N13)","v":1.1200000000000001}]
[null,24,70000,0.6,1000,0.5,23,330,165000,297000,null,2200,0.629,22.742000000000001,413,206500,371700,1.2515151515151515,1.2515151515151515,{"$f":"Pres_Fact(N14)","v":1.25}]
[null,30,70000,0.6,1000,0.625,28.75,516,258000,464400,null,2200,0.78600000000000003,28.428000000000001,645,322500,580500,1.25,1.25,1.25]
[null,36,70000,0.6,1000,0.75,34.5,743,371500,668700,null,2200,0.94299999999999995,34.113999999999997,926,463000,833400,1.2462987886944819,1.2462987886944819,1.25]
[null,42,70000,0.6,1000,0.875,40.25,1012,506000,910800,null,2200,1.1000000000000001,39.799999999999997,1265,632500,1138500,1.25,1.25,1.25]
[]
[]
[null,"Table B: Calculations from McCoy (2008)"]
[null,"How McCoy (2008) calculated inner and outer diameters for assorted pipe sizes in his PhD thesis"]
[null,"Pmop",15.3,"MPa","Maximum operating pressure"]
[null,null,{"$f":"C22*1000000","v":15300000},"Pa"]
[null,"S",483,"MPa","Specified minimum yield stress"]
[null,null,{"$f":"C24*1000000","v":483000000},"Pa"]
[null,"E",1,null,"Longitudinal joint factor"]
[null,"F",0.72,null,"Design factor"]
[]
[null,"Pipe Outside Diameter","Pipe Outside Diameter","Wall Thickness","Wall Thickness","Pipe Inside Diameter"]
[null,"in","m","m","in","in"]
[null,8.75,{"$f":"l_conv(B31,$B$30,$C$30)","v":0.22225},{"$f":"C31*$C$23/(2*$C$25*$C$26*$C$27)","v":4.8890398550724638E-3},{"$f":"l_conv(D31,$D$30,$E$30)","v":0.19248188405797101},{"$f":"B31-2*E31","v":8.3650362318840585}]
[null,12.75,{"$f":"l_conv(B32,$B$30,$C$30)","v":0.32384999999999997},{"$f":"C32*$C$23/(2*$C$25*$C$26*$C$27)","v":7.1240295031055898E-3},{"$f":"l_conv(D32,$D$30,$E$30)","v":0.28047360248447206},{"$f":"B32-2*E32","v":12.189052795031056}]
[null,16,0.40639999999999998,8.9399585921325058E-3,{"$f":"l_conv(D33,$D$30,$E$30)","v":0.35196687370600416},15.296066252587991]
[null,20,{"$f":"l_conv(B34,$B$30,$C$30)","v":0.50800000000000001},{"$f":"C34*$C$23/(2*$C$25*$C$26*$C$27)","v":1.1174948240165631E-2},{"$f":"l_conv(D34,$D$30,$E$30)","v":0.43995859213250516},{"$f":"B34-2*E34","v":19.120082815734989}]
[null,24,0.60959999999999992,1.3409937888198754E-2,0.5279503105590061,22.944099378881987]
[null,30,0.76200000000000001,1.6762422360248448E-2,0.65993788819875787,28.680124223602483]
[null,36,0.91439999999999999,2.0114906832298135E-2,0.79192546583850931,34.41614906832298]
[null,42,1.0668,2.3467391304347825E-2,0.92391304347826086,40.152173913043477]
[null,48,1.2191999999999998,2.6819875776397509E-2,1.0559006211180122,45.888198757763973]
[]
[null,"Table C: Outer pipe diameters, pipe wall thicknesses, and inner pipe diameters used in model"]
[null,"Calculation of minimum pipe wall thickness from McCoy (2008)",null,null,null,null,null,null,"Pipe schedule with a wall thickness exceeding the minimum wall thickness at left",null,null,null,null,null,"Outer diameters, pipe wall thicknesses, and inner diameters from VBA user functions"]
[null,"Nominal Pipe Size or Diameter","Pipe Outside Diameter","Pipe Outside Diameter","Minimum Pipe Wall Thickness","Minimum Pipe Wall Thickness","Pipe Inside Diameter",null,"Nominal Pipe Size or Diameter","Actual Schedule","Thickness of Schedule","Outer Diameter of Pipe Schedule","Inner Diameter of Pipe Schedule",null,"Nominal Pipe Size or Diameter","Inner Diameter Implemented in User Function","Thickness of Pipe Wall","Thickness of Pipe from Table 2-10 as Reported in Table A Above","Thickness of STD Schedule Pipe from Table at Left","Pipe Wall Thickness from User Function Pthick_nom","Minimum Pipe Wall Thickness Calculated at the Left Using an Equation in McCoy (2008)","Is Pipe Wall Thickness from Pthick_nom Greater than Minimum Pipe Wall Thickness from McCoy (2008)?","Outer Diameter of Pipe from User Function Dia_out_nom","Inner Diameter of Pipe from User Function Dia_in_nom","Check: Outer Diameter of Pipe Calculated from Inner Diameter and Wall Thickness"]
[null,"in","in","m","m","in","in",null,"in",null,"in","in","in",null,"in","in","in","in","in","in","in",null,"in","in","in"]
[null,4,4.5,{"$f":"l_conv(C45,$C$44,$D$44)","v":0.1143},{"$f":"D45*$C$23/(2*$C$25*$C$26*$C$27)","v":2.5143633540372669E-3},{"$f":"l_conv(E45,$E$44,$F$44)","v":9.8990683229813664E-2},{"$f":"C45-2*F45","v":4.3020186335403725},null,{"$f":"B45","v":4},"STD",0.23699999999999999,{"$f":"C45","v":4.5},{"$f":"L45-2*K45","v":4.0259999999999998},null,4,4,null,null,{"$f":"K45","v":0.23699999999999999},{"$f":"pthick_nom(O45,\"in\")","v":0.23699999999999999},{"$f":"F45","v":9.8990683229813664E-2},{"$f":"IF(T45>U45,\"Yes\",\"NO\")","v":"Yes"},{"$f":"dia_out_nom(O45,\"in\")","v":4.4740000000000002},{"$f":"Dia_in_nom(O45,\"in\")","v":4},{"$f":"X45+2*T45","v":4.4740000000000002}]
[null,6,6.625,{"$f":"l_conv(C46,$C$44,$D$44)","v":0.16827499999999998},{"$f":"D46*$C$23/(2*$C$25*$C$26*$C$27)","v":3.7017016045548649E-3},{"$f":"l_conv(E46,$E$44,$F$44)","v":0.14573628364389232},{"$f":"C46-2*F46","v":6.3335274327122155},null,{"$f":"B46","v":6},"STD",0.28000000000000003,6.625,6.0649999999999995,null,6,6,null,null,{"$f":"K46","v":0.28000000000000003},{"$f":"pthick_nom(O46,\"in\")","v":0.28000000000000003},{"$f":"F46","v":0.14573628364389232},{"$f":"IF(T46>U46,\"Yes\",\"NO\")","v":"Yes"},{"$f":"dia_out_nom(O46,\"in\")","v":6.5600000000000005},{"$f":"Dia_in_nom(O46,\"in\")","v":6},6.5600000000000005]
[null,8,8.625,0.21907499999999999,{"$f":"D47*$C$23/(2*$C$25*$C$26*$C$27)","v":4.8191964285714288E-3},0.18973214285714288,{"$f":"C47-2*F47","v":8.2455357142857135},null,8,"STD",0.32200000000000001,8.625,7.9809999999999999,null,8,8,null,null,{"$f":"K47","v":0.32200000000000001},{"$f":"pthick_nom(O47,\"in\")","v":0.32200000000000001},0.18973214285714288,"Yes",{"$f":"dia_out_nom(O47,\"in\")","v":8.6440000000000001},{"$f":"Dia_in_nom(O47,\"in\")","v":8},8.6440000000000001]
[null,10,10.75,0.27305000000000001,6.0065346790890272E-3,0.23647774327122156,10.277044513457557,null,10,"STD",0.36499999999999999,10.75,10.02,null,10,10,null,null,{"$f":"K48","v":0.36499999999999999},{"$f":"pthick_nom(O48,\"in\")","v":0.36499999999999999},0.23647774327122156,"Yes",{"$f":"dia_out_nom(O48,\"in\")","v":10.73},{"$f":"Dia_in_nom(O48,\"in\")","v":10},10.73]
[null,12,12.75,0.32384999999999997,7.1240295031055898E-3,0.28047360248447206,12.189052795031056,null,12,"STD",0.375,12.75,12,null,12,12,null,null,{"$f":"K49","v":0.375},{"$f":"pthick_nom(O49,\"in\")","v":0.375},0.28047360248447206,"Yes",{"$f":"dia_out_nom(O49,\"in\")","v":12.75},{"$f":"Dia_in_nom(O49,\"in\")","v":12},12.75]
[null,16,16,0.40639999999999998,8.9399585921325058E-3,0.35196687370600416,15.296066252587991,null,16,"STD",0.375,16,15.25,null,16,15.162000000000001,{"$f":"0.5*(O50-P50)","v":0.41899999999999959},0.41899999999999998,null,{"$f":"pthick_nom(O50,\"in\")","v":0.41899999999999998},0.35196687370600416,"Yes",{"$f":"dia_out_nom(O50,\"in\")","v":16},{"$f":"Dia_in_nom(O50,\"in\")","v":15.162000000000001},16]
[null,20,20,0.50800000000000001,1.1174948240165631E-2,{"$f":"l_conv(E51,$E$44,$F$44)","v":0.43995859213250516},19.120082815734989,null,20,30,0.5,20,19,null,20,18.952000000000002,{"$f":"0.5*(O51-P51)","v":0.52399999999999913},null,null,{"$f":"pthick_nom(O51,\"in\")","v":0.52400000000000002},0.43995859213250516,"Yes",{"$f":"dia_out_nom(O51,\"in\")","v":20},{"$f":"Dia_in_nom(O51,\"in\")","v":18.952000000000002},20]
[null,24,24,0.60959999999999992,1.3409937888198754E-2,0.5279503105590061,22.944099378881987,null,24,30,0.56200000000000006,24,22.876000000000001,null,24,22.742000000000001,0.62899999999999956,0.629,null,{"$f":"pthick_nom(O52,\"in\")","v":0.629},0.5279503105590061,"Yes",{"$f":"dia_out_nom(O52,\"in\")","v":24},{"$f":"Dia_in_nom(O52,\"in\")","v":22.742000000000001},24]
[null,30,30,0.76200000000000001,1.6762422360248448E-2,0.65993788819875787,28.680124223602483,null,30,"none",null,null,null,null,30,28.428000000000001,0.78599999999999959,0.78600000000000003,null,{"$f":"pthick_nom(O53,\"in\")","v":0.78600000000000003},0.65993788819875787,"Yes",{"$f":"dia_out_nom(O53,\"in\")","v":30},{"$f":"Dia_in_nom(O53,\"in\")","v":28.428000000000001},30]
[null,36,36,0.91439999999999999,2.0114906832298135E-2,0.79192546583850931,34.41614906832298,null,36,"none",null,null,null,null,36,34.113999999999997,0.94300000000000139,0.94299999999999995,null,{"$f":"pthick_nom(O54,\"in\")","v":0.94299999999999995},0.79192546583850931,"Yes",{"$f":"dia_out_nom(O54,\"in\")","v":36},{"$f":"Dia_in_nom(O54,\"in\")","v":34.113999999999997},36]
[null,42,42,1.0668,2.3467391304347825E-2,0.92391304347826086,40.152173913043477,null,42,"none",null,null,null,null,42,39.799999999999997,1.1000000000000014,1.1000000000000001,null,{"$f":"pthick_nom(O55,\"in\")","v":1.1000000000000001},0.92391304347826086,"Yes",{"$f":"dia_out_nom(O55,\"in\")","v":42},{"$f":"Dia_in_nom(O55,\"in\")","v":39.799999999999997},42]
[null,48,48,1.2191999999999998,2.6819875776397509E-2,1.0559006211180122,45.888198757763973,null,48,"none",null,null,null,null,48,45.5,1.25,null,null,{"$f":"pthick_nom(O56,\"in\")","v":1.25},1.0559006211180122,"Yes",{"$f":"dia_out_nom(O56,\"in\")","v":48},{"$f":"Dia_in_nom(O56,\"in\")","v":45.5},48]
[null,null,null,null,null,null,null,null,"None of the standard (STD) pipe schedules has a thickness greater than the "]
[null,null,null,null,null,null,null,null,"minimum pipe thickness at left"]
[null,"Pipe outer diameters taken from: ",null,null,null,null,null,null,"Pipe schedules and thicknesses taken from: "]
[null,"https://www.engineersedge.com/pipe_schedules.htm",null,null,null,null,null,null,"https://www.engineersedge.com/pipe_schedules.htm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The following process was used to select outer pipe diameters, pipe wall thicknesses, and inner pipe diameters for the FECM/NETL CO2 Transport Cost Model."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- For nominal pipe sizes of 12 inches or less, it was assumed the inner diameter equals the pipe size (e.g., for a nominal pipe size of 8 inches, the inner pipe diameter is 8 inches). This is technically only true for the standard pipe schedule for these nominal pipe sizes. The minimum pipe wall thickness for these nominal pipe sizes was calculated using the equations from McCoy (2008). The pipe wall thickness for a standard schedule pipe was selected for all these nominal pipes since the standard pipe wall thickness exceeds this minimum pipe wall thickness for all the nominal pipe sizes. The outer pipe diameter was calculated from the pipe inner diameter and the pipe wall thickness. The tables from ICF International (2009) (see Table A above) do not have pipe wall thicknesses for nominal pipe sizes less than 12 inches."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- For nominal pipe sizes greater than 12 inches, the outer pipe diameter equals the nominal pipe size (e.g., for a nominal pipe size of 16 inches, the outer pipe diameter is 16 inches). The minimum pipe wall thickness for these nominal pipe sizes that was presented in the tables from ICF International (2009) (see Table A above) was used as the pipe wall thickness. However, these pipe wall thicknesses do not appear to correspond to the pipe wall thickness of actual pipe schedules. These pipe wall thicknesses were all greater than the minimum pipe wall thickness calculated using the equations from McCoy (2008). The inner pipe diameter was calculated from the outer pipe diameter and the pipe wall thickness. Although the pipe wall thicknesses in Table A above do not appear to correspond to actual pipe schedules, they are used in the model. Without performing a detailed review of pipe schedules, it appears that for nominal pipe sizes of 30 inches or greater that there are no pipe schedules with pipe wall thicknesses greater than or equal to the pipe wall thicknesses in Table A above."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- Note: The ICF International (2009) report does not have data for nominal pipe sizes of 20 inches and 48 inches. For the model, the pipe wall thicknesses for the 16 inch and 24 inch nominal pipe sizes were averaged, and this average value was used as the pipe wall thickness for the nominal pipe size of 20 inches. The pipe wall thickness for the 48 inch nominal pipe size was calculated so that the average of the pipe wall thicknesses for the 36 inch and 48 inch nominal pipe sizes equals the pipe wall thickness for the 42 inch nominal pipe size."]

{"sheet":"Cost Indices","index":7,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":false,"merged":[[6,0,6,13]]}
["This sheet provides indices for adjusting costs and prices from a basis in one year to another year"]
[]
["Series Id:  PCU213112213112     ftp://ftp.bls.gov/pub/time.series/pc/pc.data.3.MiningSupport"]
["Industry:   Support activities for oil and gas operations"]
["Product:    Support activities for oil and gas operations"]
["Base Date:  8512"]
["U.S. Bureau of Labor Statistics Producer Price Index"]
["Year","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Annual"]
[1997,111.7,112.2,112.2,111.9,112.4,112.5,112.7,112.8,113.1,113.4,113.6,113.7,112.7]
[1998,114,113.9,113.9,114,114.1,113.9,114,113.9,113.8,113.1,112.6,112.5,113.6]
[1999,112,111.4,111.2,111.1,111.2,112.6,112.7,112.7,112.8,113.7,116.6,116.7,112.9]
[2000,117.6,118.1,120.9,121.4,121.3,122.3,125.4,123.8,126.3,126.8,128,127.2,123.3]
[2001,130.80000000000001,136.19999999999999,138.30000000000001,140.80000000000001,142,144.1,144.1,147.30000000000001,146.80000000000001,147.30000000000001,145.6,146,142.4]
[2002,143.5,140.4,137.5,138.80000000000001,137.4,137.30000000000001,136.5,136,135.9,135,134.1,135.80000000000001,137.4]
[2003,135.30000000000001,134.9,135.19999999999999,133.5,132.1,134.1,134.19999999999999,136.80000000000001,137.30000000000001,136.1,139.30000000000001,138.5,135.6]
[2004,140.4,139,139,139.1,139.6,139.6,141.30000000000001,142.69999999999999,142.9,143.69999999999999,147.1,147.19999999999999,141.80000000000001]
[2005,148,157.19999999999999,157.19999999999999,154.5,155.4,160.30000000000001,160.4,162.30000000000001,166.8,169,170.3,173.8,161.30000000000001]
[2006,176.6,179.2,183.5,183.9,184.7,187.7,190.7,191.3,192,193.2,194,193.9,187.6]
[2007,194.4,194.2,194.2,194.8,195.1,194.9,194.4,194.3,194.1,193.7,194,194,194.3]
[2008,193.5,195.9,195.4,195.5,196,196.3,197.1,197.6,197.7,199,200,198.4,196.9]
[2009,195.8,194.3,188.4,184.4,181.4,177.7,177.4,176.5,176,175.8,174.9,175.1,181.5]
[2010,175.5,175.5,177,177.8,178.1,179,179.3,177.9,178.4,181.4,178,181.8,178.3]
[2011,182.6,186,183.3,187.7,189.9,190.9,192.8,191.2,192.2,195.3,200.9,200.9,{"$f":"AVERAGE(B23:M23)","v":191.14166666666668}]
[]
["Gross Domestic Product"]
["Chain-type Price Index"]
[1998,85.507249999999999]
[1999,86.765250000000009]
[2000,88.647999999999996]
[2001,90.653750000000002]
[2002,92.113]
[2003,94.099500000000006]
[2004,96.768750000000011]
[2005,100.00024999999999]
[2006,103.26274999999998]
["June 2007",106.46]
[2008,108.48075]
[2009,109.706]
["July 2011",113.79600000000001]
[]
["CE Plant Cost Index Report"]
[]
[null,2000,2005,"June, 2007","March, 2011"]
["CE INDEX",394.1,468.2,532.70000000000005,575.9]
["Equipment",438,543.70000000000005,635.29999999999995,698.7]
["Heat Exchangers and Tanks",370.6,513.9,607.79999999999995,657.5]
["Process Machinery",439.4,519.70000000000005,604.70000000000005,662.1]
["Pipe, valves and fittings",545.9,623.70000000000005,740.8,862.8]
["Process Instruments",368.5,381.8,433.7,438.7]
["Pumps and Compressions",665.3,752.5,830.9,898.5]
["Electrical equipment",339.4,372.1,433.3,499.4]
["Structural supports",408.7,584.79999999999995,678.8,738.6]
["Construction Labor",299.2,305.60000000000002,315.2,324.3]
["Buildings",385.6,445.1,479.2,514.20000000000005]
["Engineering Supervision",340.6,346.8,356,334.3]
[]
[]
["Handy-Whitman Index - All Regions",null,null,null,null,null,null,null,null,null,null,"Updated 08/02/2012"]
[null,1999,1999,2000,2000,2004,2004,2007,2007,2008,2008,2011]
["CONSTRUCTION AND EQUIPMENT","Jan.\n1","Jul.\n1","Jan.\n1","Jul.\n1","Jan.\n1","Jul.\n1","Jan.\n1","Jul.\n1","Jan.\n1","Jul.\n1","Jul."]
["Gas Compressors",479,479,481,484,501,502,557,574.07397225650675,580.54,603,656.34]
["Gas Transmission Line Pipe",266,266,270,261,257,400,525,481.97044755664001,502.01,604,525.11]
["Steel Distribution Pipe",389,389,430,427,521,576,829,838.93144954743013,832.59,1122,1122.51]

{"sheet":"Pipe Cap","index":8,"n_rows":107,"n_cols":51,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
["This sheet has natural gas pipeline capital costs for different equations"]
[]
["signif. figs. =",3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"signif. figs. =",{"$f":"B3","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"signif. figs. =",{"$f":"B3","v":3}]
["Region =",{"$f":"Main!$E$83","v":"MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region =",{"$f":"B4","v":"MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Region =",{"$f":"B4","v":"MW"}]
["ConYr =",2011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ConYr =",{"$f":"IF(B5=2011,2011,2008)","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ConYr =",{"$f":"IF(B5=2011,2011,2004)","v":2011}]
[]
["Natural Gas Pipeline Capital Costs per mile Using Parker's Equations (in 2000 or 2011 dollars [see ConYr]/mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs per mile Using Rui et al.'s Equations (in 2008 or 2011 dollars [see ConYr]/mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs per mile Using McCoy and Rubin's Equations (in 2004 or 2011 dollars [see ConYr]/mile)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Do Not Delete This Table!!!!"]
["Category =","Tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year for pipeline capital cost"]
["Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,2000]
[4,{"$f":"sigfig(CpParker($A11,B$27,$B$25,$B$5),$B$3)/B$10","v":609000},572000,558000,555555.5555555555,552000,550000,546666.66666666663,547500,546000,546666.66666666663,546000,546000,545000,null,null,null,4,{"$f":"sigfig(CpRui($R11,S$27,$S$4,$S$25,$S$5),$S$3)/S$10","v":224000},196000,178000,172302.73752012881,163000,149500,142333.33333333334,138000,134600,129066.66666666667,125000,120666.66666666667,117500,null,null,null,4,{"$f":"sigfig(Cpmccoy($AI11,AJ$27,$AJ$4,$AJ$25,$AJ$5),$AJ$3)/AJ$10","v":286000},247600,224000,215780.99838969402,202000,183500,174000,167750,163200,154666.66666666666,150000,143333.33333333334,138500]
[6,675000,636000,624000,621578.09983896941,618000,615000,613333.33333333337,612500,612000,612000,612000,611333.33333333337,610000,null,null,null,6,319000,277200,250000,243156.1996779388,227000,207500,197000,190250,185200,176000,171000,163333.33333333334,159000,null,null,null,6,409000,354000,318000,307568.4380032206,287000,260000,245666.66666666666,236500,230000,217333.33333333334,210000,200000,193000]
[8,752000,712000,700000,698872.78582930751,694000,690000,690000,690000,690000,689333.33333333337,689000,686666.66666666663,690000,null,null,null,8,414000,358000,322000,312399.35587761673,291000,264500,250666.66666666666,241500,234000,224000,216000,206000,199500,null,null,null,8,532000,460000,412000,399355.87761674717,371000,335500,317000,305000,296000,280000,269000,256000,247000]
[10,840000,800000,788000,785829.307568438,782000,780000,776666.66666666663,777500,776000,776000,776000,773333.33333333337,775000,null,null,null,10,509000,440000,394000,381642.5120772947,356000,322000,304666.66666666669,292500,284000,269333.33333333331,260000,248000,239500,null,null,null,10,655000,564000,506000,489533.01127214171,456000,411500,390000,372500,362000,342666.66666666669,329000,312000,301000]
[12,938000,900000,886000,884057.97101449268,881000,875000,876666.66666666663,875000,876000,874666.66666666663,875000,873333.33333333337,875000,null,null,null,12,604000,520000,466000,450885.6682769726,420000,380000,360000,345000,334000,317333.33333333331,305000,290000,280000,null,null,null,12,778000,672000,602000,582930.75684380031,541000,488500,460000,442500,428000,405333.33333333331,389000,369333.33333333331,355500]
[16,1170000,1128000,1116000,1114331.7230273751,1110000,1105000,1106666.6666666667,1105000,1104000,1104000,1100000,1106666.6666666667,1105000,null,null,null,16,798000,684000,614000,592592.59259259258,551000,496500,466666.66666666669,450000,434000,410666.66666666669,396000,374666.66666666669,361000,null,null,null,16,1030000,888000,794000,768115.94202898548,715000,645000,606666.66666666663,582500,564000,533333.33333333337,512000,484666.66666666669,466500]
[20,1440000,1404000,1390000,1386473.4299516908,1380000,1380000,1380000,1377500,1378000,1373333.3333333333,1380000,1380000,1375000,null,null,null,20,994000,852000,762000,737520.12882447662,684000,615000,580000,555000,538000,508000,487000,461333.33333333331,444000,null,null,null,20,1280000,1104000,992000,959742.35104669887,892000,805000,756666.66666666663,727500,704000,664000,638000,604000,580000]
[24,1760000,1720000,1706000,1706924.3156199676,1700000,1695000,1693333.3333333333,1695000,1694000,1693333.3333333333,1690000,1693333.3333333333,1695000,null,null,null,24,1190000,1024000,914000,884057.97101449268,819000,735000,693333.33333333337,662500,642000,605333.33333333337,581000,549333.33333333337,530000,null,null,null,24,1540000,1332000,1194000,1154589.3719806762,1070000,965000,910000,875000,846000,800000,768000,726666.66666666663,700000]
[30,2310000,2272000,2260000,2254428.341384863,2250000,2250000,2250000,2250000,2240000,2253333.3333333335,2250000,2246666.6666666665,2250000,null,null,null,30,1500000,1288000,1148000,1107890.499194847,1030000,920000,866666.66666666663,830000,802000,756000,725000,686666.66666666663,655000,null,null,null,30,1940000,1676000,1504000,1455716.5861513687,1350000,1220000,1150000,1102500,1068000,1009333.3333333334,969000,913333.33333333337,880000]
[36,2970000,2928000,2920000,2914653.7842190014,2910000,2905000,2903333.3333333335,2900000,2900000,2906666.6666666665,2900000,2900000,2900000,null,null,null,36,1810000,1556000,1388000,1339774.5571658616,1240000,1115000,1046666.6666666666,1000000,968000,910666.66666666663,873000,826666.66666666663,790000,null,null,null,36,2350000,2032000,1826000,1771336.5539452496,1640000,1485000,1400000,1342500,1300000,1226666.6666666667,1180000,1113333.3333333333,1070000]
[42,3720000,3676000,3660000,3655394.5249597421,3660000,3655000,3666666.6666666665,3650000,3660000,3653333.3333333335,3650000,3653333.3333333335,3650000,null,null,null,42,2130000,1828000,1632000,1576489.5330112721,1460000,1310000,1230000,1175000,1136000,1069333.3333333333,1030000,966666.66666666663,925000,null,null,null,42,2770000,2400000,2160000,2093397.7455716585,1940000,1755000,1656666.6666666667,1587500,1538000,1453333.3333333333,1400000,1320000,1270000]
[48,4560000,4520000,4520000,4508856.682769726,4510000,4505000,4500000,4500000,4500000,4506666.666666667,4500000,4500000,4500000,null,null,null,48,2460000,2112000,1884000,1819645.7326892109,1680000,1510000,1416666.6666666667,1355000,1310000,1232000,1180000,1113333.3333333333,1065000,null,null,null,48,3200000,2776000,2500000,2415458.9371980675,2250000,2035000,1920000,1842500,1786000,1693333.3333333333,1620000,1533333.3333333333,1475000]
[]
["Natural Gas Pipeline Capital Costs Using Parker's Equations (in thousands of 2000 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using Rui et al.'s Equations (in thousands of 2008 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using McCoy and Rubin's Equations (in thousands of 2004 dollars or 2011 dollars--see ConYr)"]
["Category =","Tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Tot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Tot"]
["Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000]
[4,{"$f":"sigfig(CpParker($A28,B$27,$B$25,$B$5),$B$3)*0.001","v":6090},14300,27900,34500,55200,110000,164000,219000,273000,410000,546000,819000,1090000,null,null,null,4,{"$f":"sigfig(CpRui($R28,S$27,$S$4,$S$25,$S$5),$S$3)*0.001","v":2240},4900,8900,10700,16300,29900,42700,55200,67300,96800,125000,181000,235000,null,null,null,4,{"$f":"sigfig(Cpmccoy($AI28,AJ$27,$AJ$4,$AJ$25,$AJ$5),$AJ$3)*0.001","v":2860},6190,11200,13400,20200,36700,52200,67100,81600,116000,150000,215000,277000]
[6,6750,15900,31200,38600,61800,123000,184000,245000,306000,459000,612000,917000,1220000,null,null,null,6,3190,6930,12500,15100,22700,41500,59100,76100,92600,132000,171000,245000,318000,null,null,null,6,4090,8850,15900,19100,28700,52000,73700,94600,115000,163000,210000,300000,386000]
[8,7520,17800,35000,43400,69400,138000,207000,276000,345000,517000,689000,1030000,1380000,null,null,null,8,4140,8950,16100,19400,29100,52900,75200,96600,117000,168000,216000,309000,399000,null,null,null,8,5320,11500,20600,24800,37100,67100,95100,122000,148000,210000,269000,384000,494000]
[10,8400,20000,39400,48800,78200,156000,233000,311000,388000,582000,776000,1160000,1550000,null,null,null,10,5090,11000,19700,23700,35600,64400,91400,117000,142000,202000,260000,372000,479000,null,null,null,10,6550,14100,25300,30400,45600,82300,117000,149000,181000,257000,329000,468000,602000]
[12,9380,22500,44300,54900,88100,175000,263000,350000,438000,656000,875000,1310000,1750000,null,null,null,12,6040,13000,23300,28000,42000,76000,108000,138000,167000,238000,305000,435000,560000,null,null,null,12,7780,16800,30100,36200,54100,97700,138000,177000,214000,304000,389000,554000,711000]
[16,11700,28200,55800,69200,111000,221000,332000,442000,552000,828000,1100000,1660000,2210000,null,null,null,16,7980,17100,30700,36800,55100,99300,140000,180000,217000,308000,396000,562000,722000,null,null,null,16,10300,22200,39700,47700,71500,129000,182000,233000,282000,400000,512000,727000,933000]
[20,14400,35100,69500,86100,138000,276000,414000,551000,689000,1030000,1380000,2070000,2750000,null,null,null,20,9940,21300,38100,45800,68400,123000,174000,222000,269000,381000,487000,692000,888000,null,null,null,20,12800,27600,49600,59600,89200,161000,227000,291000,352000,498000,638000,906000,1160000]
[24,17600,43000,85300,106000,170000,339000,508000,678000,847000,1270000,1690000,2540000,3390000,null,null,null,24,11900,25600,45700,54900,81900,147000,208000,265000,321000,454000,581000,824000,1060000,null,null,null,24,15400,33300,59700,71700,107000,193000,273000,350000,423000,600000,768000,1090000,1400000]
[30,23100,56800,113000,140000,225000,450000,675000,900000,1120000,1690000,2250000,3370000,4500000,null,null,null,30,15000,32200,57400,68800,103000,184000,260000,332000,401000,567000,725000,1030000,1310000,null,null,null,30,19400,41900,75200,90400,135000,244000,345000,441000,534000,757000,969000,1370000,1760000]
[36,29700,73200,146000,181000,291000,581000,871000,1160000,1450000,2180000,2900000,4350000,5800000,null,null,null,36,18100,38900,69400,83200,124000,223000,314000,400000,484000,683000,873000,1240000,1580000,null,null,null,36,23500,50800,91300,110000,164000,297000,420000,537000,650000,920000,1180000,1670000,2140000]
[42,37200,91900,183000,227000,366000,731000,1100000,1460000,1830000,2740000,3650000,5480000,7300000,null,null,null,42,21300,45700,81600,97900,146000,262000,369000,470000,568000,802000,1030000,1450000,1850000,null,null,null,42,27700,60000,108000,130000,194000,351000,497000,635000,769000,1090000,1400000,1980000,2540000]
[48,45600,113000,226000,280000,451000,901000,1350000,1800000,2250000,3380000,4500000,6750000,9000000,null,null,null,48,24600,52800,94200,113000,168000,302000,425000,542000,655000,924000,1180000,1670000,2130000,null,null,null,48,32000,69400,125000,150000,225000,407000,576000,737000,893000,1270000,1620000,2300000,2950000]
[]
["Natural Gas Pipeline Capital Costs Using Parker's Equations (in thousands of 2000 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using Rui et al.'s Equations (in thousands of 2008 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using McCoy and Rubin's Equations (in thousands of 2004 dollars or 2011 dollars--see ConYr)"]
["Category =","Mat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Mat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Mat"]
["Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000]
[4,{"$f":"sigfig(CpParker($A45,B$44,$B$42,$B$5),$B$3)*0.001","v":774},1830,3590,4440,7110,14100,21200,28200,35300,52900,70500,106000,141000,null,null,null,4,{"$f":"sigfig(CpRui($R45,S$44,$S$4,$S$42,$S$5),$S$3)*0.001","v":215},479,877,1060,1610,2940,4190,5390,6540,9320,12000,17100,22000,null,null,null,4,{"$f":"sigfig(Cpmccoy($AI45,AJ$44,$AJ$4,$AJ$42,$AJ$5),$AJ$3)*0.001","v":188},430,802,975,1500,2800,4030,5220,6390,9200,11900,17200,22300]
[6,935,2230,4390,5440,8720,17400,26000,34700,43300,64900,86500,130000,173000,null,null,null,6,390,868,1590,1920,2910,5330,7600,9770,11900,16900,21700,31000,39800,null,null,null,6,359,819,1530,1860,2850,5330,7680,9950,12200,17500,22700,32700,42400]
[8,1150,2770,5460,6770,10900,21600,32400,43200,54000,80900,108000,162000,216000,null,null,null,8,595,1320,2430,2930,4440,8140,11600,14900,18100,25800,33200,47200,60700,null,null,null,8,567,1290,2420,2940,4510,8420,12100,15700,19200,27700,35900,51700,67100]
[10,1420,3430,6800,8420,13500,27000,40400,53900,67300,101000,135000,202000,269000,null,null,null,10,826,1840,3370,4070,6160,11300,16100,20700,25100,35800,46000,65600,84300,null,null,null,10,808,1840,3440,4190,6430,12000,17300,22400,27400,39500,51200,73800,95600]
[12,1740,4230,8400,10400,16700,33400,50000,66700,83300,125000,167000,250000,333000,null,null,null,12,1080,2400,4400,5310,8060,14800,21000,27000,32800,46800,60100,85700,110000,null,null,null,12,1080,2460,4600,5590,8590,16000,23100,30000,36600,52800,68400,98600,128000]
[16,2540,6230,12400,15400,24700,49400,74000,98700,123000,185000,247000,370000,493000,null,null,null,16,1650,3660,6710,8110,12300,22500,32100,41200,50100,71400,91700,131000,168000,null,null,null,16,1710,3890,7270,8840,13600,25400,36500,47300,57900,83400,108000,156000,202000]
[20,3550,8770,17500,21700,34800,69600,104000,139000,174000,261000,348000,522000,696000,null,null,null,20,2280,5080,9310,11300,17100,31200,44500,57200,69500,99000,127000,181000,233000,null,null,null,20,2430,5550,10400,12600,19400,36200,52100,67500,82500,119000,154000,222000,288000]
[24,4770,11800,23600,29300,47100,94100,141000,188000,235000,353000,470000,706000,941000,null,null,null,24,2990,6640,12200,14700,22300,40800,58100,74800,90800,129000,166000,237000,305000,null,null,null,24,3250,7420,13900,16800,25900,48300,69600,90200,110000,159000,206000,297000,385000]
[30,7010,17400,34800,43200,69500,139000,208000,278000,347000,521000,694000,1040000,1390000,null,null,null,30,4140,9220,16900,20400,30900,56600,80700,104000,126000,180000,231000,329000,423000,null,null,null,30,4630,10600,19800,24000,36900,68900,99300,129000,157000,227000,294000,423000,548000]
[36,9730,24200,48300,60000,96600,193000,290000,386000,483000,724000,966000,1450000,1930000,null,null,null,36,5410,12000,22100,26700,40400,74000,105000,136000,165000,235000,302000,430000,552000,null,null,null,36,6190,14100,26400,32100,49300,92100,133000,172000,210000,303000,392000,566000,733000]
[42,12900,32200,64300,79900,129000,257000,386000,514000,643000,964000,1290000,1930000,2570000,null,null,null,42,6790,15100,27700,33400,50700,92800,132000,170000,207000,294000,378000,539000,693000,null,null,null,42,7910,18100,33700,41000,63000,118000,169000,220000,269000,387000,501000,723000,936000]
[48,16600,41400,82700,103000,165000,331000,496000,661000,826000,1240000,1650000,2480000,3300000,null,null,null,48,8260,18400,33700,40700,61700,113000,161000,207000,251000,358000,460000,656000,843000,null,null,null,48,9780,22300,41700,50700,77900,145000,210000,272000,332000,479000,620000,894000,1160000]
[]
["Natural Gas Pipeline Capital Costs Using Parker's Equations (in thousands of 2000 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using Rui et al.'s Equations (in thousands of 2008 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using McCoy and Rubin's Equations (in thousands of 2004 dollars or 2011 dollars--see ConYr)"]
["Category =","Lab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Lab",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Lab"]
["Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000]
[4,{"$f":"sigfig(CpParker($A62,B$61,$B$59,$B$5),$B$3)*0.001","v":4070},9610,18900,23300,37300,74300,111000,148000,185000,278000,370000,555000,740000,null,null,null,4,{"$f":"sigfig(CpRui($R62,S$61,$S$4,$S$59,$S$5),$S$3)*0.001","v":951},1990,3490,4160,6110,10700,14800,18700,22400,31100,39300,54500,68700,null,null,null,4,{"$f":"sigfig(Cpmccoy($AI62,AJ$61,$AJ$4,$AJ$59,$AJ$5),$AJ$3)*0.001","v":1450},3070,5420,6470,9560,16900,23500,29800,35800,49900,63200,88100,112000]
[6,4290,10200,20000,24700,39600,78700,118000,157000,196000,294000,392000,588000,784000,null,null,null,6,1380,2890,5060,6030,8860,15500,21500,27200,32500,45200,57000,79100,99700,null,null,null,6,2120,4490,7930,9470,14000,24700,34500,43600,52400,73000,92500,129000,163000]
[8,4570,10900,21300,26400,42300,84300,126000,168000,210000,315000,420000,630000,839000,null,null,null,8,1800,3770,6590,7860,11500,20200,28000,35400,42400,58800,74200,103000,130000,null,null,null,8,2780,5890,10400,12400,18300,32400,45200,57200,68600,95700,121000,169000,214000]
[10,4900,11700,23000,28500,45600,90900,136000,181000,227000,340000,453000,679000,906000,null,null,null,10,2200,4620,8090,9640,14200,24800,34400,43400,52000,72200,91100,126000,159000,null,null,null,10,3420,7260,12800,15300,22600,39900,55700,70500,84700,118000,149000,208000,264000]
[12,5290,12700,24900,30900,49500,98700,148000,197000,246000,369000,492000,737000,983000,null,null,null,12,2610,5460,9570,11400,16700,29300,40700,51300,61500,85300,108000,149000,188000,null,null,null,12,4060,8620,15200,18200,26900,47400,66100,83700,100000,140000,177000,247000,313000]
[16,6230,15000,29600,36700,58900,117000,176000,235000,293000,439000,586000,878000,1170000,null,null,null,16,3390,7120,12500,14800,21800,38200,53000,66900,80100,111000,140000,195000,245000,null,null,null,16,5330,11300,19900,23800,35200,62100,86600,110000,132000,184000,233000,324000,410000]
[20,7390,17900,35400,43900,70500,141000,211000,281000,351000,526000,702000,1050000,1400000,null,null,null,20,4170,8730,15300,18200,26800,46900,65000,82100,98300,136000,172000,239000,301000,null,null,null,20,6570,13900,24600,29400,43400,76600,107000,135000,162000,227000,287000,400000,506000]
[24,8770,21400,42300,52500,84300,168000,252000,336000,420000,630000,840000,1260000,1680000,null,null,null,24,4920,10300,18100,21500,31600,55400,76900,97000,116000,161000,203000,282000,356000,null,null,null,24,7800,16500,29200,34900,51500,90900,127000,161000,193000,269000,340000,475000,601000]
[30,11300,27600,54800,67900,109000,218000,327000,436000,544000,816000,1090000,1630000,2180000,null,null,null,30,6040,12700,22200,26400,38800,68000,94400,119000,143000,198000,250000,346000,437000,null,null,null,30,9620,20400,36000,43000,63500,112000,156000,198000,238000,332000,420000,585000,741000]
[36,14200,35000,69700,86500,139000,278000,416000,555000,694000,1040000,1390000,2080000,2770000,null,null,null,36,7140,15000,26200,31200,45900,80400,112000,141000,169000,234000,295000,410000,517000,null,null,null,36,11400,24200,42700,51000,75400,133000,186000,235000,282000,394000,498000,695000,880000]
[42,17700,43700,87100,108000,174000,347000,521000,694000,868000,1300000,1730000,2600000,3470000,null,null,null,42,8230,17300,30200,36000,52900,92600,129000,162000,194000,269000,340000,472000,595000,null,null,null,42,13200,28000,49400,59000,87200,154000,215000,272000,326000,455000,576000,803000,1020000]
[48,21700,53700,107000,133000,214000,427000,640000,853000,1070000,1600000,2130000,3200000,4260000,null,null,null,48,9300,19500,34200,40700,59800,105000,145000,183000,220000,305000,384000,533000,673000,null,null,null,48,15000,31700,56000,66900,98800,174000,243000,308000,370000,516000,653000,911000,1150000]
[]
["Natural Gas Pipeline Capital Costs Using Parker's Equations (in thousands of 2000 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using Rui et al.'s Equations (in thousands of 2008 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using McCoy and Rubin's Equations (in thousands of 2004 dollars or 2011 dollars--see ConYr)"]
["Category =","ROW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","ROW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","ROW"]
["Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000]
[4,{"$f":"sigfig(CpParker($A79,B$78,$B$76,$B$5),$B$3)*0.001","v":463},1080,2110,2610,4170,8290,12400,16500,20600,30900,41200,61800,82400,null,null,null,4,{"$f":"sigfig(CpRui($R79,S$78,$S$4,$S$76,$S$5),$S$3)*0.001","v":476},1220,2480,3100,5060,10300,15600,21000,26400,40100,53900,81700,110000,null,null,null,4,{"$f":"sigfig(Cpmccoy($AI79,AJ$78,$AJ$4,$AJ$76,$AJ$5),$AJ$3)*0.001","v":338},884,1830,2290,3780,7830,12000,16200,20500,31300,42300,64800,87600]
[6,478,1120,2180,2700,4320,8580,12800,17100,21400,32000,42700,64000,85400,null,null,null,6,556,1420,2900,3620,5910,12000,18300,24500,30900,46800,62900,95400,128000,null,null,null,6,398,1040,2150,2700,4450,9220,14100,19100,24100,36900,49900,76300,103000]
[8,493,1150,2260,2790,4470,8880,13300,17700,22100,33200,44200,66300,88300,null,null,null,8,620,1590,3240,4050,6600,13400,20400,27400,34500,52300,70200,106000,143000,null,null,null,8,447,1170,2420,3030,5000,10300,15800,21400,27100,41400,56000,85700,116000]
[10,508,1190,2330,2880,4610,9180,13700,18300,22900,34300,45700,68500,91300,null,null,null,10,675,1730,3530,4400,7190,14600,22200,29800,37500,56900,76500,116000,156000,null,null,null,10,489,1280,2640,3320,5470,11300,17300,23400,29600,45300,61300,93700,127000]
[12,522,1230,2410,2980,4760,9470,14200,18900,23600,35400,47200,70700,94300,null,null,null,12,724,1860,3780,4720,7700,15700,23800,32000,40200,61000,82000,124000,167000,null,null,null,12,526,1380,2850,3570,5890,12200,18600,25200,31900,48800,65900,101000,136000]
[16,552,1300,2550,3160,5060,10100,15100,20100,25100,37600,50100,75100,100000,null,null,null,16,808,2070,4220,5270,8600,17500,26600,35700,44900,68100,91500,139000,186000,null,null,null,16,591,1540,3200,4010,6610,13700,20900,28300,35800,54700,74000,113000,153000]
[20,582,1380,2700,3340,5350,10700,16000,21300,26600,39800,53100,79600,106000,null,null,null,20,880,2250,4590,5740,9360,19100,28900,38900,48900,74200,99600,151000,203000,null,null,null,20,646,1690,3500,4390,7240,15000,22900,31000,39100,59900,81000,124000,168000]
[24,611,1450,2850,3530,5650,11200,16800,22400,28000,42000,56000,84000,112000,null,null,null,24,943,2420,4930,6150,10000,20500,31000,41700,52400,79500,107000,162000,218000,null,null,null,24,696,1820,3760,4720,7790,16100,24700,33300,42100,64500,87200,133000,180000]
[30,656,1560,3070,3800,6090,12100,18200,24200,30300,45400,60500,90700,121000,null,null,null,30,1030,2630,5360,6700,10900,22300,33800,45400,57100,86600,116000,176000,237000,null,null,null,30,761,1990,4120,5170,8520,17600,27000,36500,46100,70500,95400,146000,197000]
[36,700,1670,3290,4080,6540,13000,19500,26000,32500,48700,64900,97400,130000,null,null,null,36,1100,2820,5750,7190,11700,23900,36200,48700,61200,92800,125000,189000,254000,null,null,null,36,819,2140,4430,5560,9170,19000,29000,39300,49600,75900,103000,157000,212000]
[42,744,1780,3520,4360,6980,13900,20800,27800,34700,52000,69400,104000,139000,null,null,null,42,1170,2990,6100,7620,12400,25300,38400,51600,64900,98400,132000,201000,270000,null,null,null,42,872,2280,4720,5920,9760,20200,30900,41800,52800,80800,109000,167000,226000]
[48,789,1900,3740,4630,7430,14800,22200,29600,36900,55400,73800,111000,148000,null,null,null,48,1230,3150,6420,8020,13100,26700,40400,54300,68300,104000,139000,211000,284000,null,null,null,48,920,2410,4980,6250,10300,21300,32600,44100,55700,85200,115000,176000,239000]
[]
["Natural Gas Pipeline Capital Costs Using Parker's Equations (in thousands of 2000 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using Rui et al.'s Equations (in thousands of 2008 dollars or 2011 dollars--see ConYr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs Using McCoy and Rubin's Equations (in thousands of 2004 dollars or 2011 dollars--see ConYr)"]
["Category =","Misc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Misc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category =","Misc"]
["Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000,null,null,null,null,10,25,50,62.1,100,200,300,400,500,750,1000,1500,2000]
[4,{"$f":"sigfig(CpParker($A96,B$95,$B$93,$B$5),$B$3)*0.001","v":788},1750,3350,4120,6550,12900,19300,25700,32100,48100,64100,96100,128000,null,null,null,4,{"$f":"sigfig(CpRui($R96,S$95,$S$4,$S$93,$S$5),$S$3)*0.001","v":598},1200,2050,2420,3480,5910,8060,10000,11900,16300,20300,27600,34400,null,null,null,4,{"$f":"sigfig(Cpmccoy($AI96,AJ$95,$AJ$4,$AJ$93,$AJ$5),$AJ$3)*0.001","v":885},1810,3120,3700,5370,9240,12700,15900,18900,26000,32600,44800,56100]
[6,1050,2400,4660,5750,9170,18200,27200,36300,45300,67800,90400,136000,181000,null,null,null,6,867,1750,2970,3500,5040,8570,11700,14600,17300,23600,29400,40000,49900,null,null,null,6,1220,2500,4300,5100,7400,12700,17500,21900,26100,35800,44900,61700,77300]
[8,1310,3060,5980,7390,11800,23500,35100,46800,58400,87600,117000,175000,233000,null,null,null,8,1130,2270,3860,4560,6570,11200,15200,19000,22500,30700,38200,52100,64900,null,null,null,8,1530,3140,5400,6400,9290,16000,22000,27500,32800,45000,56400,77400,97000]
[10,1580,3720,7290,9020,14400,28700,43000,57300,71600,107000,143000,214000,286000,null,null,null,10,1380,2790,4740,5590,8050,13700,18700,23300,27600,37600,46900,63900,79700,null,null,null,10,1830,3740,6440,7630,11100,19100,26200,32800,39100,53700,67300,92400,116000]
[12,1840,4380,8600,10600,17100,34000,50900,67800,84700,127000,169000,254000,338000,null,null,null,12,1640,3300,5600,6610,9520,16200,22100,27500,32600,44500,55400,75600,94200,null,null,null,12,2110,4320,7440,8820,12800,22000,30300,37900,45100,62000,77700,107000,134000]
[16,2360,5690,11200,13900,22300,44500,66600,88800,111000,166000,222000,333000,443000,null,null,null,16,2130,4290,7290,8600,12400,21100,28700,35800,42400,57900,72100,98300,123000,null,null,null,16,2650,5430,9340,11100,16100,27700,38000,47600,56700,77900,97500,134000,168000]
[20,2890,7000,13900,17200,27600,55000,82400,110000,137000,206000,274000,411000,549000,null,null,null,20,2610,5260,8940,10600,15200,25800,35200,43900,52100,71000,88500,121000,150000,null,null,null,20,3160,6480,11100,13200,19200,33000,45300,56800,67600,92900,116000,160000,200000]
[24,3420,8320,16500,20400,32800,65500,98200,131000,164000,245000,327000,490000,654000,null,null,null,24,3090,6220,10600,12500,18000,30500,41600,51900,61500,83900,105000,143000,178000,null,null,null,24,3650,7480,12900,15300,22200,38100,52400,65600,78100,107000,134000,185000,231000]
[30,4200,10300,20400,25300,40700,81300,122000,162000,203000,304000,406000,609000,811000,null,null,null,30,3790,7630,13000,15300,22000,37400,51100,63600,75500,103000,128000,175000,218000,null,null,null,30,4360,8930,15400,18200,26400,45500,62500,78300,93200,128000,160000,220000,276000]
[36,4990,12300,24400,30200,48600,97000,145000,194000,242000,363000,485000,727000,969000,null,null,null,36,4470,9020,15300,18100,26000,44200,60300,75200,89200,122000,152000,207000,258000,null,null,null,36,5030,10300,17700,21000,30500,52500,72200,90400,108000,148000,185000,254000,319000]
[42,5780,14200,28300,35100,56500,113000,169000,225000,282000,423000,563000,845000,1130000,null,null,null,42,5150,10400,17600,20800,30000,51000,69500,86600,103000,140000,175000,238000,297000,null,null,null,42,5680,11600,20000,23800,34500,59400,81500,102000,122000,167000,209000,287000,360000]
[48,6570,16200,32300,40000,64400,129000,193000,257000,321000,482000,642000,963000,1280000,null,null,null,48,5820,11700,19900,23500,33900,57600,78500,97900,116000,158000,197000,269000,335000,null,null,null,48,6320,12900,22300,26400,38300,66000,90600,114000,135000,186000,233000,319000,400000]

{"sheet":"Pipe Cap plot","index":9,"n_rows":207,"n_cols":20,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
["This sheet contains natural gas pipeline capital costs for different equations with a variety of graphics"]
[]
["signif. figs. =",3,null,null,null,null,null,"signif. figs. =",{"$f":"B3","v":3},null,null,null,null,null,"signif. figs. =",{"$f":"B3","v":3}]
["Region =",{"$f":"Main!$E$83","v":"MW"},null,null,null,null,null,"Region =",{"$f":"B4","v":"MW"},null,null,null,null,null,"Region =",{"$f":"B4","v":"MW"}]
["ConYr =",2011,null,null,null,null,null,"ConYr =",{"$f":"IF(B5=2011,2011,2004)","v":2011},null,null,null,null,null,"ConYr =",{"$f":"IF(B5=2011,2011,2008)","v":2011}]
[]
["Natural Gas Pipeline Capital Costs per mile Using Parker's Equations",null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs per mile Using McCoy and Rubin's Equations",null,null,null,null,null,null,"Natural Gas Pipeline Capital Costs per mile Using Rui et al.'s Equations "]
["Category ","Tot",{"$f":"IF(B$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2000 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B8","v":"Tot"},{"$f":"IF(I$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2004 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B8","v":"Tot"},{"$f":"IF(P$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2008 dollars/mi\")","v":"  Costs in 2011 dollars/mi"}]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"sigfig(CpParker($A11,B$10,$B$8,$B$5),$B$3)/B$10","v":886000},{"$f":"sigfig(CpParker($A11,C$10,$B$8,$B$5),$B$3)/C$10","v":881000},875000,876666.66666666663,876000,null,12,{"$f":"sigfig(Cpmccoy($H11,I$10,$I$4,$I$8,$I$5),$I$3)/I$10","v":602000},541000,488500,460000,428000,null,12,{"$f":"sigfig(CpRui($O11,P$10,$P$4,$P$8,$P$5),$P$3)/P$10","v":466000},420000,380000,360000,334000]
[16,1116000,1110000,1105000,1106666.6666666667,1104000,null,16,794000,715000,645000,606666.66666666663,564000,null,16,614000,551000,496500,466666.66666666669,434000]
[20,1390000,1380000,1380000,1380000,1378000,null,20,992000,892000,805000,756666.66666666663,704000,null,20,762000,684000,615000,580000,538000]
[24,1706000,1700000,1695000,1693333.3333333333,1694000,null,24,1194000,1070000,965000,910000,846000,null,24,914000,819000,735000,693333.33333333337,642000]
[30,2260000,2250000,2250000,2250000,2240000,null,30,1504000,1350000,1220000,1150000,1068000,null,30,1148000,1030000,920000,866666.66666666663,802000]
[42,3660000,3660000,3655000,3666666.6666666665,3660000,null,42,2160000,1940000,1755000,1656666.6666666667,1538000,null,42,1632000,1460000,1310000,1230000,1136000]
[]
["Category ","Mat",{"$f":"IF(B$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2000 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B18","v":"Mat"},{"$f":"IF(I$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2004 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B18","v":"Mat"},{"$f":"IF(P$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2008 dollars/mi\")","v":"  Costs in 2011 dollars/mi"}]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"sigfig(CpParker($A21,B$20,$B$18,$B$5),$B$3)/B$20","v":168000},167000,167000,166666.66666666666,166600,null,12,{"$f":"sigfig(Cpmccoy($H21,I$20,$I$4,$I$18,$I$5),$I$3)/I$20","v":92000},85900,80000,77000,73200,null,12,{"$f":"sigfig(CpRui($O21,P$20,$P$4,$P$18,$P$5),$P$3)/P$20","v":88000},80600,74000,70000,65600]
[16,248000,247000,247000,246666.66666666666,246000,null,16,145400,136000,127000,121666.66666666667,115800,null,16,134200,123000,112500,107000,100200]
[20,350000,348000,348000,346666.66666666669,348000,null,20,208000,194000,181000,173666.66666666666,165000,null,20,186200,171000,156000,148333.33333333334,139000]
[24,472000,471000,470500,470000,470000,null,24,278000,259000,241500,232000,220000,null,24,244000,223000,204000,193666.66666666666,181600]
[30,696000,695000,695000,693333.33333333337,694000,null,30,396000,369000,344500,331000,314000,null,30,338000,309000,283000,269000,252000]
[42,1286000,1290000,1285000,1286666.6666666667,1286000,null,42,674000,630000,590000,563333.33333333337,538000,null,42,554000,507000,464000,440000,414000]
[]
["Category ","Lab",{"$f":"IF(B$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2000 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B28","v":"Lab"},{"$f":"IF(I$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2004 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B28","v":"Lab"},{"$f":"IF(P$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2008 dollars/mi\")","v":"  Costs in 2011 dollars/mi"}]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"sigfig(CpParker($A31,B$30,$B$28,$B$5),$B$3)/B$30","v":498000},495000,493500,493333.33333333331,492000,null,12,{"$f":"sigfig(Cpmccoy($H31,I$30,$I$4,$I$28,$I$5),$I$3)/I$30","v":304000},269000,237000,220333.33333333334,200000,null,12,{"$f":"sigfig(CpRui($O31,P$30,$P$4,$P$28,$P$5),$P$3)/P$30","v":191400},167000,146500,135666.66666666666,123000]
[16,592000,589000,585000,586666.66666666663,586000,null,16,398000,352000,310500,288666.66666666669,264000,null,16,250000,218000,191000,176666.66666666666,160200]
[20,708000,705000,705000,703333.33333333337,702000,null,20,492000,434000,383000,356666.66666666669,324000,null,20,306000,268000,234500,216666.66666666666,196600]
[24,846000,843000,840000,840000,840000,null,24,584000,515000,454500,423333.33333333331,386000,null,24,362000,316000,277000,256333.33333333334,232000]
[30,1096000,1090000,1090000,1090000,1088000,null,30,720000,635000,560000,520000,476000,null,30,444000,388000,340000,314666.66666666669,286000]
[42,1742000,1740000,1735000,1736666.6666666667,1736000,null,42,988000,872000,770000,716666.66666666663,652000,null,42,604000,529000,463000,430000,388000]
[]
["Category ","ROW",{"$f":"IF(B$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2000 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B38","v":"ROW"},{"$f":"IF(I$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2004 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B38","v":"ROW"},{"$f":"IF(P$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2008 dollars/mi\")","v":"  Costs in 2011 dollars/mi"}]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"sigfig(CpParker($A41,B$40,$B$38,$B$5),$B$3)/B$40","v":48200},47600,47350,47333.333333333336,47200,null,12,{"$f":"sigfig(Cpmccoy($H41,I$40,$I$4,$I$38,$I$5),$I$3)/I$40","v":57000},58900,61000,62000,63800,null,12,{"$f":"sigfig(CpRui($O41,P$40,$P$4,$P$38,$P$5),$P$3)/P$40","v":75600},77000,78500,79333.333333333328,80400]
[16,51000,50600,50500,50333.333333333336,50200,null,16,64000,66100,68500,69666.666666666672,71600,null,16,84400,86000,87500,88666.666666666672,89800]
[20,54000,53500,53500,53333.333333333336,53200,null,20,70000,72400,75000,76333.333333333328,78200,null,20,91800,93600,95500,96333.333333333328,97800]
[24,57000,56500,56000,56000,56000,null,24,75200,77900,80500,82333.333333333328,84200,null,24,98600,100000,102500,103333.33333333333,104800]
[30,61400,60900,60500,60666.666666666664,60600,null,30,82400,85200,88000,90000,92200,null,30,107200,109000,111500,112666.66666666667,114200]
[42,70400,69800,69500,69333.333333333328,69400,null,42,94400,97600,101000,103000,105600,null,42,122000,124000,126500,128000,129800]
[]
["Category ","Misc",{"$f":"IF(B$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2000 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B48","v":"Misc"},{"$f":"IF(I$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2004 dollars/mi\")","v":"  Costs in 2011 dollars/mi"},null,null,null,null,"Category ",{"$f":"B48","v":"Misc"},{"$f":"IF(P$5=2011,\"  Costs in 2011 dollars/mi\",\"  Costs in 2008 dollars/mi\")","v":"  Costs in 2011 dollars/mi"}]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"sigfig(CpParker($A51,B$50,$B$48,$B$5),$B$3)/B$50","v":172000},171000,170000,169666.66666666666,169400,null,12,{"$f":"sigfig(Cpmccoy($H51,I$50,$I$4,$I$48,$I$5),$I$3)/I$50","v":148800},128000,110000,101000,90200,null,12,{"$f":"sigfig(CpRui($O51,P$50,$P$4,$P$48,$P$5),$P$3)/P$50","v":112000},95200,81000,73666.666666666672,65200]
[16,224000,223000,222500,222000,222000,null,16,186800,161000,138500,126666.66666666667,113400,null,16,145800,124000,105500,95666.666666666672,84800]
[20,278000,276000,275000,274666.66666666669,274000,null,20,222000,192000,165000,151000,135200,null,20,178800,152000,129000,117333.33333333333,104200]
[24,330000,328000,327500,327333.33333333331,328000,null,24,258000,222000,190500,174666.66666666666,156200,null,24,212000,180000,152500,138666.66666666666,123000]
[30,408000,407000,406500,406666.66666666669,406000,null,30,308000,264000,227500,208333.33333333334,186400,null,30,260000,220000,187000,170333.33333333334,151000]
[42,566000,565000,565000,563333.33333333337,564000,null,42,400000,345000,297000,271666.66666666669,244000,null,42,352000,300000,255000,231666.66666666666,206000]
[]
["Category ","Tot (check)"," Check of total of categories vs. total from func",null,null,null,null,"Category ","Tot (check)"," Check of total of categories vs. total from func",null,null,null,null,"Category ","Tot (check)"," Check of total of categories vs. total from func"]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"((B21+B31+B41+B51)-B11)/B11","v":2.257336343115124E-4},-4.540295119182747E-4,3.2571428571428573E-3,3.8022813688217354E-4,-9.1324200913242006E-4,null,12,{"$f":"((I21+I31+I41+I51)-I11)/I11","v":-3.3222591362126248E-4},1.4787430683918669E-3,-1.0235414534288639E-3,7.2463768115950465E-4,-1.869158878504673E-3,null,12,{"$f":"((P21+P31+P41+P51)-P11)/P11","v":2.1459227467811159E-3},-4.7619047619047619E-4,0,-3.7037037037036496E-3,5.9880239520958083E-4]
[16,-8.960573476702509E-4,-3.6036036036036037E-4,0,-9.0361445783153566E-4,1.8115942028985507E-4,null,16,2.5188916876574307E-4,1.3986013986013986E-4,-7.7519379844961239E-4,1.9189338762681563E-16,1.4184397163120568E-3,null,16,6.5146579804560263E-4,0,0,2.8571428571428155E-3,2.304147465437788E-3]
[20,0,1.8115942028985507E-3,1.0869565217391304E-3,-1.4492753623188406E-3,-5.8055152394775032E-4,null,20,0,4.4843049327354261E-4,-1.2422360248447205E-3,1.3215859030838543E-3,-2.2727272727272726E-3,null,20,1.0498687664041995E-3,8.7719298245614037E-4,0,-2.2988505747127104E-3,-7.4349442379182155E-4]
[24,-5.8616647127784287E-4,-8.8235294117647062E-4,-5.8997050147492625E-4,0,0,null,24,1.0050251256281408E-3,3.6448598130841121E-3,2.0725388601036268E-3,2.5641025641024787E-3,4.7281323877068556E-4,null,24,2.8446389496717722E-3,0,1.3605442176870747E-3,-1.9230769230769789E-3,-9.3457943925233649E-4]
[30,6.1946902654867254E-4,1.2888888888888889E-3,8.8888888888888893E-4,2.9629629629643426E-4,3.8392857142857144E-3,null,30,1.5957446808510637E-3,2.3703703703703703E-3,0,-5.7971014492760376E-4,5.6179775280898881E-4,null,30,1.0452961672473868E-3,-3.8834951456310678E-3,1.6304347826086956E-3,1.3432537133877094E-16,1.4962593516209476E-3]
[42,1.2021857923497268E-3,1.3114754098360656E-3,-1.3679890560875513E-4,-2.9090909090907398E-3,-1.2568306010928962E-3,null,42,-1.6666666666666668E-3,2.3711340206185568E-3,1.7094017094017094E-3,-1.2072434607645875E-3,1.0403120936280884E-3,null,42,0,0,-1.1450381679389313E-3,-2.7100271002703717E-4,1.5845070422535212E-3]
[]
["Category ",null,"Mat & Lab as percent of total",null,null,null,null,"Category ",null,"Mat & Lab as percent of total",null,null,null,null,"Category ",null,"Mat & Lab as percent of total"]
["Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)",null,null,null,null,null,"Diameter (in)","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
[12,{"$f":"(B21+B31)/B11","v":0.75169300225733637},0.75141884222474464,0.75485714285714289,0.75285171102661597,0.7518264840182648,null,12,{"$f":"(I21+I31)/I11","v":0.65780730897009965},0.656007393715342,0.64892528147389972,0.64637681159420302,0.63831775700934579,null,12,{"$f":"(P21+P31)/P11","v":0.59957081545064372},0.58952380952380956,0.58026315789473681,0.5712962962962963,0.56467065868263477]
[16,0.75268817204301075,0.75315315315315312,0.75294117647058822,0.75301204819277101,0.75362318840579712,null,16,0.68438287153652388,0.68251748251748257,0.67829457364341084,0.67637362637362652,0.67340425531914894,null,16,0.62573289902280127,0.61887477313974593,0.61127895266868082,0.60785714285714276,0.6]
[20,0.76115107913669067,0.7630434782608696,0.7630434782608696,0.76086956521739135,0.76197387518142234,null,20,0.70564516129032262,0.70403587443946192,0.70062111801242233,0.70088105726872252,0.69460227272727271,null,20,0.6459317585301837,0.64181286549707606,0.63495934959349598,0.62931034482758619,0.62379182156133828]
[24,0.77256740914419697,0.77294117647058824,0.77315634218289087,0.77362204724409456,0.77331759149940971,null,24,0.72194304857621439,0.72336448598130842,0.72124352331606223,0.72014652014652003,0.71631205673758869,null,24,0.66301969365426694,0.65811965811965811,0.65442176870748303,0.64903846153846145,0.64423676012461062]
[30,0.79292035398230087,0.79333333333333333,0.79333333333333333,0.79259259259259263,0.79553571428571423,null,30,0.74202127659574468,0.74370370370370376,0.74139344262295082,0.74,0.73970037453183524,null,30,0.68118466898954699,0.6766990291262136,0.67717391304347829,0.67346153846153856,0.67082294264339148]
[42,0.82732240437158466,0.82786885245901642,0.82626538987688103,0.82454545454545458,0.8256830601092896,null,42,0.76944444444444449,0.77422680412371137,0.77492877492877488,0.77263581488933597,0.77373211963589072,null,42,0.7095588235294118,0.70958904109589038,0.70763358778625951,0.70731707317073167,0.70598591549295775]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parker",null,null,null,null,null,null,"McCoy and Rubin",null,null,null,null,null,null,"Rui et al."]
["Diameter","12 in",null,null,null,null,null,"Diameter","12 in",null,null,null,null,null,"Diameter","12 in"]
["Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
["Matls",{"$f":"B21","v":168000},{"$f":"C21","v":167000},{"$f":"D21","v":167000},{"$f":"E21","v":166666.66666666666},{"$f":"F21","v":166600},null,"Matls",{"$f":"I21","v":92000},{"$f":"J21","v":85900},{"$f":"K21","v":80000},{"$f":"L21","v":77000},{"$f":"M21","v":73200},null,"Matls",{"$f":"P21","v":88000},{"$f":"Q21","v":80600},{"$f":"R21","v":74000},{"$f":"S21","v":70000},{"$f":"T21","v":65600}]
["Labor",{"$f":"B31","v":498000},{"$f":"C31","v":495000},{"$f":"D31","v":493500},{"$f":"E31","v":493333.33333333331},{"$f":"F31","v":492000},null,"Labor",{"$f":"I31","v":304000},{"$f":"J31","v":269000},{"$f":"K31","v":237000},{"$f":"L31","v":220333.33333333334},{"$f":"M31","v":200000},null,"Labor",{"$f":"P31","v":191400},{"$f":"Q31","v":167000},{"$f":"R31","v":146500},{"$f":"S31","v":135666.66666666666},{"$f":"T31","v":123000}]
["ROW",{"$f":"B41","v":48200},{"$f":"C41","v":47600},{"$f":"D41","v":47350},{"$f":"E41","v":47333.333333333336},{"$f":"F41","v":47200},null,"ROW",{"$f":"I41","v":57000},{"$f":"J41","v":58900},{"$f":"K41","v":61000},{"$f":"L41","v":62000},{"$f":"M41","v":63800},null,"ROW",{"$f":"P41","v":75600},{"$f":"Q41","v":77000},{"$f":"R41","v":78500},{"$f":"S41","v":79333.333333333328},{"$f":"T41","v":80400}]
["Misc",{"$f":"B51","v":172000},{"$f":"C51","v":171000},{"$f":"D51","v":170000},{"$f":"E51","v":169666.66666666666},{"$f":"F51","v":169400},null,"Misc",{"$f":"I51","v":148800},{"$f":"J51","v":128000},{"$f":"K51","v":110000},{"$f":"L51","v":101000},{"$f":"M51","v":90200},null,"Misc",{"$f":"P51","v":112000},{"$f":"Q51","v":95200},{"$f":"R51","v":81000},{"$f":"S51","v":73666.666666666672},{"$f":"T51","v":65200}]
["Total",{"$f":"SUM(B122:B125)","v":886200},{"$f":"SUM(C122:C125)","v":880600},{"$f":"SUM(D122:D125)","v":877850},{"$f":"SUM(E122:E125)","v":877000},{"$f":"SUM(F122:F125)","v":875200},null,"Total",{"$f":"SUM(I122:I125)","v":601800},{"$f":"SUM(J122:J125)","v":541800},{"$f":"SUM(K122:K125)","v":488000},{"$f":"SUM(L122:L125)","v":460333.33333333337},{"$f":"SUM(M122:M125)","v":427200},null,"Total",{"$f":"SUM(P122:P125)","v":467000},{"$f":"SUM(Q122:Q125)","v":419800},{"$f":"SUM(R122:R125)","v":380000},{"$f":"SUM(S122:S125)","v":358666.66666666669},{"$f":"SUM(T122:T125)","v":334200}]
[]
["Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
["Matls",{"$f":"B122/B$126","v":0.1895734597156398},{"$f":"C122/C$126","v":0.18964342493754258},{"$f":"D122/D$126","v":0.19023751210343454},{"$f":"E122/E$126","v":0.19004180919802355},{"$f":"F122/F$126","v":0.19035648994515539},null,"Matls",{"$f":"I122/I$126","v":0.15287470920571619},0.15854558877814692,0.16393442622950818,0.16727009413468499,0.17134831460674158,null,"Matls",{"$f":"P122/P$126","v":0.18843683083511778},0.19199618866126728,0.19473684210526315,0.19516728624535315,0.19628964691801318]
["Labor",{"$f":"B123/B$126","v":0.56194989844278942},0.5621167385873268,{"$f":"D123/D$126","v":0.56216893546733493},0.56252375522614972,0.5621572212065814,null,"Labor",0.50515121302758392,0.49649317091177558,0.48565573770491804,0.47863866763215057,0.46816479400749061,null,"Labor",0.40985010706638114,0.39780848022868032,0.38552631578947366,0.37825278810408919,0.36804308797127466]
["ROW",5.4389528323177609E-2,5.4054054054054057E-2,5.3938599988608532E-2,5.3971873812238697E-2,5.3930530164533821E-2,null,"ROW",9.4715852442671986E-2,0.10871170173495755,0.125,0.1346850108616944,0.14934456928838952,null,"ROW",0.16188436830835118,0.18342067651262506,0.20657894736842106,0.22118959107806688,0.24057450628366248]
["Misc",0.19408711351839314,0.19418578242107654,0.19365495244062197,0.19346256176358798,0.19355575868372943,null,"Misc",0.24725822532402791,0.23624953857511996,0.22540983606557377,0.21940622737146992,0.21114232209737827,null,"Misc",0.2398286937901499,0.22677465459742735,0.2131578947368421,0.2053903345724907,0.19509275882704968]
["Total",{"$f":"SUM(B130:B133)","v":0.99999999999999989},{"$f":"SUM(C130:C133)","v":1},{"$f":"SUM(D130:D133)","v":1},{"$f":"SUM(E130:E133)","v":1},{"$f":"SUM(F130:F133)","v":1},null,"Total",{"$f":"SUM(I130:I133)","v":1},{"$f":"SUM(J130:J133)","v":1},{"$f":"SUM(K130:K133)","v":1},{"$f":"SUM(L130:L133)","v":0.99999999999999978},{"$f":"SUM(M130:M133)","v":1},null,"Total",{"$f":"SUM(P130:P133)","v":1},{"$f":"SUM(Q130:Q133)","v":1},{"$f":"SUM(R130:R133)","v":1},{"$f":"SUM(S130:S133)","v":0.99999999999999989},{"$f":"SUM(T130:T133)","v":1}]
[]
[{"$f":"\"                  12-in Diameter Pipeline Cost (\" & B5 &\"$/mi)\"","v":"                  12-in Diameter Pipeline Cost (2011$/mi)"},null,null,null,{"$f":"\"                 12-in Diameter Pipeline Cost (\" & I5 &\"$/mi)\"","v":"                 12-in Diameter Pipeline Cost (2011$/mi)"},null,null,null,null,{"$f":"\"      12-in Diameter Pipeline Cost (\" & P5 &\"$/mi)\"","v":"      12-in Diameter Pipeline Cost (2011$/mi)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parker",null,null,null,null,null,null,"McCoy and Rubin",null,null,null,null,null,null,"Rui et al."]
["Diameter","20 in",null,null,null,null,null,"Diameter","20 in",null,null,null,null,null,"Diameter","20 in"]
["Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
["Matls",{"$f":"B23","v":350000},{"$f":"C23","v":348000},{"$f":"D23","v":348000},{"$f":"E23","v":346666.66666666669},{"$f":"F23","v":348000},null,"Matls",{"$f":"I23","v":208000},{"$f":"J23","v":194000},{"$f":"K23","v":181000},{"$f":"L23","v":173666.66666666666},{"$f":"M23","v":165000},null,"Matls",{"$f":"P23","v":186200},{"$f":"Q23","v":171000},{"$f":"R23","v":156000},{"$f":"S23","v":148333.33333333334},{"$f":"T23","v":139000}]
["Labor",{"$f":"B33","v":708000},{"$f":"C33","v":705000},{"$f":"D33","v":705000},{"$f":"E33","v":703333.33333333337},{"$f":"F33","v":702000},null,"Labor",{"$f":"I33","v":492000},{"$f":"J33","v":434000},{"$f":"K33","v":383000},{"$f":"L33","v":356666.66666666669},{"$f":"M33","v":324000},null,"Labor",{"$f":"P33","v":306000},{"$f":"Q33","v":268000},{"$f":"R33","v":234500},{"$f":"S33","v":216666.66666666666},{"$f":"T33","v":196600}]
["ROW",{"$f":"B43","v":54000},{"$f":"C43","v":53500},{"$f":"D43","v":53500},{"$f":"E43","v":53333.333333333336},{"$f":"F43","v":53200},null,"ROW",{"$f":"I43","v":70000},{"$f":"J43","v":72400},{"$f":"K43","v":75000},{"$f":"L43","v":76333.333333333328},{"$f":"M43","v":78200},null,"ROW",{"$f":"P43","v":91800},{"$f":"Q43","v":93600},{"$f":"R43","v":95500},{"$f":"S43","v":96333.333333333328},{"$f":"T43","v":97800}]
["Misc",{"$f":"B53","v":278000},{"$f":"C53","v":276000},{"$f":"D53","v":275000},{"$f":"E53","v":274666.66666666669},{"$f":"F53","v":274000},null,"Misc",{"$f":"I53","v":222000},{"$f":"J53","v":192000},{"$f":"K53","v":165000},{"$f":"L53","v":151000},{"$f":"M53","v":135200},null,"Misc",{"$f":"P53","v":178800},{"$f":"Q53","v":152000},{"$f":"R53","v":129000},{"$f":"S53","v":117333.33333333333},{"$f":"T53","v":104200}]
["Total",{"$f":"SUM(B158:B161)","v":1390000},{"$f":"SUM(C158:C161)","v":1382500},{"$f":"SUM(D158:D161)","v":1381500},{"$f":"SUM(E158:E161)","v":1378000},{"$f":"SUM(F158:F161)","v":1377200},null,"Total",{"$f":"SUM(I158:I161)","v":992000},{"$f":"SUM(J158:J161)","v":892400},{"$f":"SUM(K158:K161)","v":804000},{"$f":"SUM(L158:L161)","v":757666.66666666674},{"$f":"SUM(M158:M161)","v":702400},null,"Total",{"$f":"SUM(P158:P161)","v":762800},{"$f":"SUM(Q158:Q161)","v":684600},{"$f":"SUM(R158:R161)","v":615000},{"$f":"SUM(S158:S161)","v":578666.66666666663},{"$f":"SUM(T158:T161)","v":537600}]
[]
["Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
["Matls",{"$f":"B158/B$162","v":0.25179856115107913},0.25171790235081376,0.25190010857763301,0.25157232704402516,0.25268661051408653,null,"Matls",{"$f":"I158/I$162","v":0.20967741935483872},0.21739130434782608,0.22512437810945274,0.22921249450065989,0.23490888382687927,null,"Matls",{"$f":"P158/P$162","v":0.24410068169900367},0.24978089395267308,0.25365853658536586,0.25633640552995396,0.25855654761904762]
["Labor",0.50935251798561154,0.50994575045207957,0.51031487513572205,0.51040154813739724,0.50972988672669184,null,"Labor",0.49596774193548387,0.48632900044822952,0.47636815920398012,0.47074351077870652,0.46127562642369019,null,"Labor",0.40115364446775037,0.39146947122407244,0.38130081300813007,0.37442396313364057,0.36569940476190477]
["ROW",3.884892086330935E-2,3.8698010849909585E-2,3.8726022439377492E-2,3.8703434929850025E-2,3.8629102526866105E-2,null,"ROW",7.0564516129032265E-2,8.11295383236217E-2,9.3283582089552244E-2,0.10074791025076989,0.11133257403189066,null,"ROW",0.12034609334032512,0.13672217353198948,0.15528455284552845,0.1664746543778802,0.18191964285714285]
["Misc",0.2,0.1996383363471971,0.19905899384726747,0.19932268988872764,0.1989544002323555,null,"Misc",0.22379032258064516,0.21515015688032271,0.20522388059701493,0.1992960844698636,0.19248291571753987,null,"Misc",0.23439958049292081,0.22202746129126497,0.2097560975609756,0.20276497695852536,0.19382440476190477]
["Total",{"$f":"SUM(B166:B169)","v":1},{"$f":"SUM(C166:C169)","v":0.99999999999999989},{"$f":"SUM(D166:D169)","v":1},{"$f":"SUM(E166:E169)","v":1.0000000000000002},{"$f":"SUM(F166:F169)","v":1},null,"Total",{"$f":"SUM(I166:I169)","v":1},{"$f":"SUM(J166:J169)","v":1},{"$f":"SUM(K166:K169)","v":1},{"$f":"SUM(L166:L169)","v":0.99999999999999989},{"$f":"SUM(M166:M169)","v":1},null,"Total",{"$f":"SUM(P166:P169)","v":1},{"$f":"SUM(Q166:Q169)","v":0.99999999999999989},{"$f":"SUM(R166:R169)","v":1},{"$f":"SUM(S166:S169)","v":1},{"$f":"SUM(T166:T169)","v":0.99999999999999989}]
[]
[{"$f":"\"                  20-in Diameter Pipeline Cost (\" & B5 &\"$/mi)\"","v":"                  20-in Diameter Pipeline Cost (2011$/mi)"},null,null,null,{"$f":"\"                 20-in Diameter Pipeline Cost (\" & I5 &\"$/mi)\"","v":"                 20-in Diameter Pipeline Cost (2011$/mi)"},null,null,null,null,{"$f":"\"      20-in Diameter Pipeline Cost (\" & P5 &\"$/mi)\"","v":"      20-in Diameter Pipeline Cost (2011$/mi)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Parker",null,null,null,null,null,null,"McCoy and Rubin",null,null,null,null,null,null,"Rui et al."]
["Diameter","30 in",null,null,null,null,null,"Diameter","30 in",null,null,null,null,null,"Diameter","30 in"]
["Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
["Matls",{"$f":"B25","v":696000},{"$f":"C25","v":695000},{"$f":"D25","v":695000},{"$f":"E25","v":693333.33333333337},{"$f":"F25","v":694000},null,"Matls",{"$f":"I25","v":396000},{"$f":"J25","v":369000},{"$f":"K25","v":344500},{"$f":"L25","v":331000},{"$f":"M25","v":314000},null,"Matls",{"$f":"P25","v":338000},{"$f":"Q25","v":309000},{"$f":"R25","v":283000},{"$f":"S25","v":269000},{"$f":"T25","v":252000}]
["Labor",{"$f":"B35","v":1096000},{"$f":"C35","v":1090000},{"$f":"D35","v":1090000},{"$f":"E35","v":1090000},{"$f":"F35","v":1088000},null,"Labor",{"$f":"I35","v":720000},{"$f":"J35","v":635000},{"$f":"K35","v":560000},{"$f":"L35","v":520000},{"$f":"M35","v":476000},null,"Labor",{"$f":"P35","v":444000},{"$f":"Q35","v":388000},{"$f":"R35","v":340000},{"$f":"S35","v":314666.66666666669},{"$f":"T35","v":286000}]
["ROW",{"$f":"B45","v":61400},{"$f":"C45","v":60900},{"$f":"D45","v":60500},{"$f":"E45","v":60666.666666666664},{"$f":"F45","v":60600},null,"ROW",{"$f":"I45","v":82400},{"$f":"J45","v":85200},{"$f":"K45","v":88000},{"$f":"L45","v":90000},{"$f":"M45","v":92200},null,"ROW",{"$f":"P45","v":107200},{"$f":"Q45","v":109000},{"$f":"R45","v":111500},{"$f":"S45","v":112666.66666666667},{"$f":"T45","v":114200}]
["Misc",{"$f":"B55","v":408000},{"$f":"C55","v":407000},{"$f":"D55","v":406500},{"$f":"E55","v":406666.66666666669},{"$f":"F55","v":406000},null,"Misc",{"$f":"I55","v":308000},{"$f":"J55","v":264000},{"$f":"K55","v":227500},{"$f":"L55","v":208333.33333333334},{"$f":"M55","v":186400},null,"Misc",{"$f":"P55","v":260000},{"$f":"Q55","v":220000},{"$f":"R55","v":187000},{"$f":"S55","v":170333.33333333334},{"$f":"T55","v":151000}]
["Total",{"$f":"SUM(B193:B196)","v":2261400},{"$f":"SUM(C193:C196)","v":2252900},{"$f":"SUM(D193:D196)","v":2252000},{"$f":"SUM(E193:E196)","v":2250666.666666667},{"$f":"SUM(F193:F196)","v":2248600},null,"Total",{"$f":"SUM(I193:I196)","v":1506400},{"$f":"SUM(J193:J196)","v":1353200},{"$f":"SUM(K193:K196)","v":1220000},{"$f":"SUM(L193:L196)","v":1149333.3333333333},{"$f":"SUM(M193:M196)","v":1068600},null,"Total",{"$f":"SUM(P193:P196)","v":1149200},{"$f":"SUM(Q193:Q196)","v":1026000},{"$f":"SUM(R193:R196)","v":921500},{"$f":"SUM(S193:S196)","v":866666.66666666674},{"$f":"SUM(T193:T196)","v":803200}]
[]
["Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)",null,null,null,null,null,"Category","Length (mi)"]
[null,50,100,200,300,500,null,null,50,100,200,300,500,null,null,50,100,200,300,500]
["Matls",{"$f":"B193/B$197","v":0.30777394534359248},0.30849127790847353,0.3086145648312611,0.30805687203791465,0.30863648492395268,null,"Matls",{"$f":"I193/I$197","v":0.26287838555496545},0.27268696423292937,0.28237704918032785,0.28799303944315546,0.2938424106307318,null,"Matls",{"$f":"P193/P$197","v":0.29411764705882354},0.30116959064327486,0.3071079761258817,0.31038461538461537,0.31374501992031872]
["Labor",0.48465552312726629,0.48382085312264195,0.48401420959147423,0.48430094786729849,0.48385662189806988,null,"Labor",0.47796070100902815,0.46925805498078627,0.45901639344262296,0.45243619489559167,0.44544263522365712,null,"Labor",0.38635572572224158,0.37816764132553604,0.36896364622897448,0.36307692307692307,0.3560756972111554]
["ROW",2.7151322189793933E-2,2.7031825646943938E-2,2.6865008880994672E-2,2.6954976303317529E-2,2.6950102285866761E-2,null,"ROW",5.4699946893255441E-2,6.2961868164351162E-2,7.2131147540983612E-2,7.83062645011601E-2,8.6281115478195766E-2,null,"ROW",9.3282283327532189E-2,0.10623781676413255,0.12099837221920781,0.13,0.14218127490039842]
["Misc",0.1804192093393473,0.1806560433219406,0.18050621669626998,0.18068720379146919,0.18055679089211066,null,"Misc",0.20446096654275092,0.19509311262193318,0.18647540983606559,0.18126450116009282,0.1744338386674153,null,"Misc",0.22624434389140272,0.21442495126705652,0.20293000542593598,0.19653846153846152,0.18799800796812749]
["Total",{"$f":"SUM(B201:B204)","v":1},{"$f":"SUM(C201:C204)","v":1},{"$f":"SUM(D201:D204)","v":1},{"$f":"SUM(E201:E204)","v":0.99999999999999989},{"$f":"SUM(F201:F204)","v":1},null,"Total",{"$f":"SUM(I201:I204)","v":0.99999999999999989},{"$f":"SUM(J201:J204)","v":0.99999999999999989},{"$f":"SUM(K201:K204)","v":1},{"$f":"SUM(L201:L204)","v":1},{"$f":"SUM(M201:M204)","v":1},null,"Total",{"$f":"SUM(P201:P204)","v":1},{"$f":"SUM(Q201:Q204)","v":1},{"$f":"SUM(R201:R204)","v":1},{"$f":"SUM(S201:S204)","v":1},{"$f":"SUM(T201:T204)","v":1}]
[]
[{"$f":"\"                  30-in Diameter Pipeline Cost (\" & B5 &\"$/mi)\"","v":"                  30-in Diameter Pipeline Cost (2011$/mi)"},null,null,null,{"$f":"\"                 30-in Diameter Pipeline Cost (\" & I5 &\"$/mi)\"","v":"                 30-in Diameter Pipeline Cost (2011$/mi)"},null,null,null,null,{"$f":"\"      30-in Diameter Pipeline Cost (\" & P5 &\"$/mi)\"","v":"      30-in Diameter Pipeline Cost (2011$/mi)"}]

{"sheet":"Parameters","index":10,"n_rows":9,"n_cols":15,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["Do Not Delete These Tables!!!!",null,null,null,"Do Not Delete This Table!!!!",null,"Do Not Delete This Table!!!!"]
["Units Available for Different Variables",null,null,null,"Categories for Regions of US or Canada",null,"Equations for Natural Gas CAPEX",null,null,null,null,"Parameter","Value"]
["Length","Pressure","Diameter","Temperature","NE","Northeast","PARKER","Parker (2004)",null,null,null,"Macro Option","Combo"]
["mi","psig","in","°F","SE","Southeast","MCCOY","McCoy and Rubin (2009)",null,null,null,"Optimal Pump Number",true]
["km","psia","m","°C","MW","Midwest","RUI","Rui et al. (2011)"]
["m","Pa",null,null,"Cen","Central",null,null,null,null,null,null,"Elevation Delta (ft)","Mountain","Background"]
["ft","MPa",null,null,"SW","Southwest",null,null,null,null,null,"INLET",0,{"$f":"IF(M8<0, M8, 0)","v":0},0]
[null,null,null,null,"West","West",null,null,null,null,null,"OUTLET",{"$f":"Main!E16","v":0},{"$f":"IF(M8<0, 0, M8)","v":0},{"$f":"IF(M8<0, M8, 0)","v":0}]
[null,null,null,null,"Can","Canada"]

{"sheet":"Version","index":11,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Version","Status","Date","Developer","Description"]
[" ---","Final"," ---","Tim Grant, Dave Morgan","The initial version of the cost model"]
[1,"Final","2014-07-11","Andrea Poe","Modifications by ESPA, released in 2014 as the public version"]
["1_ParkerUpdate","Intermediate","2016-06-30","Chung Shih, Laura Demetrion","Corrected Parker equation coefficient in Macro modNGPipeCapCost"]
["1_ParkerUpdate_4&6inch","Intermediate","2017-08-28","Shangmin Lin","Edited Macro modEng_Calcs to add 4- and 6-inch pipeline sizes"]
["2_int","Final","2018-02-27","Allison Guinan, Shangmin Lin","Reformatted READ_ME_FIRST sheet, changed view of all sheets to Normal, corrected spelling errors and adjusted format throughout, incorporated overview/instruction sections at top of each sheet, deleted note and cell color conventions from Main and Eng Mod sheets, incorporated data validation in Main sheet for duration of construction, edited equations and titles and removed drop-down boxes in Eng Mod sheet, incorporated equations for CO2 requirements in PL Pressure Relations sheet, added y-axis title to charts in Pipe Cap plot1 sheet, removed power line and equation from charts in Pipe Cap plot1 sheet, created CO2 Pipeline Capital Costs per mile tables for Parker, McCoy, and Rui equations in Pipe Cap plot2 sheet, created table and drop-down boxes for year in Pipe Cap, Pipe Cap plot1, and Pipe Cap plot2 sheets, and created version sheet"]
[2,"Final","2018-02-27","Allison Guinan, Shangmin Lin","Removed multiplier calculations in Cells L81-L95 in Main sheet and very well hid version sheet"]
["2a","Final","2018-03-27","Allison Guinan, Shangmin Lin","Removed \"2\" coefficient from diameter within macro (modNGPipeCapCost) for Parker equation that calculates pipeline capital costs associated with securing right-of-ways"]
["2b","Final","2018-05-01","Allison Guinan, Shangmin Lin","Removed MACRS_GDS_150_20 function from Macro modDepFunc, edited MACRS_GDS_SL_20 function in Macro modDepFunc for 22-year recovery period and with factors from 2017 IRS 946 publication, changed 2014 IRS publication 946 date in MACRS_GDS_150_15 and MACRS_SL_15 introductory paragraphs to 2017 IRS 946 publication date, edited content and equations within tables 2 and 5 in Main sheet based on depreciation changes, changed tax rate in Main sheet to 24%, deleted total pressure change (includes elev.) from Eng Mod sheet (Row 36), added if statements to distance between pumps and pressure drop between pumps so title changes based on number of pumps in Eng Mod sheet, and removed fill and drop down list from units for pressure drop between pumps and added equation linking to units for pressure change in Eng Mod sheet"]
[3,"Intermediate","2020-01-21","Dave Morgan, Allison Guinan, Shangmin Lin","Incorporated ability to calculate costs in real$ and edited financial parameters and project start year within Main sheet and edited electricity cost (Cell D135) and appropriate reference (Cells N135 and C141) in Eng Mod sheet"]
[3.1,"Intermediate","2020-02-06","Chung Shih","Added controls for batch processing, updated code, and removed units, region, and NG capital cost tables in Main sheet to Parameters sheet making sources for those drop-down items on Main sheet reference Parameters sheet"]
["4","Intermediate","2020-02-11","Chung Shih","Updated interface and model code"]
["4.1","Intermediate","2020-02-20","Chung Shih","Updated the temperature function. The degree symbol was changed, probably by Excel or Outlook, so the if statement was not working. Changed the function to ignore the symbol"]
["4.1.1","Intermediate","2020-12-08","Chung Shih","Enabled code to populate data in Pipe Cap and Pipe Cap plot sheets"]
["4.1.2_djm","Intermediate","2021-01-12","Dave Morgan","Changed equation of state to Duan, Moller, and Weare. The Visual Basic for Applications module modCO2Prop has the functions for the density, viscosity and z-factor for CO2"]
["4.1.2_nominal defaults CS","Intermediate","2021-02-01","Chung Shih","Updated the logic for checking the lists in the batch tables and added a max num search field for autosearch and hid Column AY in Pipe Cap sheet"]
["4.1.2_nominal defaults CS_LB_AS","Intermediate","2021-02-05","Alana Sheriff, Elizabeth Basista","Add equation for year of dollar value for nominal$ and PV$ in Main sheet, edited equation at top of each capital costs tables so year changes based on ConYr chosen in Pipe Cap plot sheet, removed tables without headings in Pipe Cap plot sheet"]
["4.1.2_nominal defaults","Intermediate","2021-02-12","Alana Sheriff, Elizabeth Basista","Referenced Cell E80 from Main sheet in Cell B4 in Pipe Cap and Pipe Cap plot sheets"]
["4.2","Intermediate","2021-02-22","Allison Guinan, Alana Sheriff","On READ_ME_FIRST sheet, 1) removed document number and Pipe Cap plot2 sheet name/description, moved location of date, 2) edited year, directorate name, model description, model link, second disclaimer, Main sheet description, assumption 3, and Pipe Cap plot name/hyperlink, and 3) added developers/contributors and Combo results sheet name/description); on Main sheet, 1) added dollar value for Nominal and PV, notes for financial parameters, note to NG equations to see Eng Mod sheet for references, real$ definition, clarification on Mt/yr, and instructions and 2) moved region map and reference & edited reference; on Combo Results sheet, added instructions in text box; on Eng Mod sheet, 1) made instructions one line in Row 1, 2) put references in alphabetical order and made same format so it was always last name first then initials, 3) added issue number to Duan reference, 4) added Fenghour et al. source to references, 5) updated EIA reference for electricity price and note on it in Cell N135, 6) removed unit table making those drop-down items reference Parameters sheet, and 7) removed orange fill on cost indices conversions in Column F; and on Pipe cap plot sheet, added equations to charts for diameter pipeline costs that have mats, labor, etc. separated so year dollar will change based on ConYr chosen"]
["3b","Intermediate","2021-02-27","Chung Shih, Allison Guinan, Alana Sheriff","In ribbon 1) updated the name to CO2_TCM and 2) removed the version button; on READ_ME_FIRST sheet, changed the word \"models\" to \"equations\" in descriptions of Pipe Cap plot and Pipe Cap sheets; on Main sheet, 1) changed diameter headers to \"Minimum Inner\" and \"Selected Nominal\" in tables 1B through 1D, 2) removed Table 8 (CCF, 3) changed label for NPV in Cell F19 to Present Value$, and 4) removed two lines of source information for EIA regional map and put text for source of figure referencing Eng Mod sheet in Cell N62; on Combo results sheet, 1) changed diameter headers to \"Minimum Inner\" and \"Selected Nominal\" in Table 1E, 2) referenced Cell E8 on Main sheet in Cell D4, and 3) edited instructions; on Eng Mod sheet, 1) edited instructions  and reduced size of rows after instruction rows and 2) added EIA reference for regional map (which is on Main sheet) in appropriate area; on Pipe Cap sheet, edited instructions; and on Pipe Cap plot sheet, 1) edited instructions, 2) changed Diameter (in) column heading in all tables with each capital cost category (starting in Row 120) to Category, 3) added hyphen between diameter number & \"in\" for all individual charts with capital cost categories (rows 136, 172, and 207), and 4) added space before & after -- in titles for capital cost category charts (starting in Row 225)"]
["3b_djm","Intermediate","2021-08-16","Dave Morgan","Overall, 1) corrected errors related to elevation change along the pipeline, 2) revised algorithm for determining the number of booster pumps and associated nominal pipe size that gives the lowest first-year break-even CO2 price, 3) edited Finance_Calcs, modCO2prop (changed CO2 equation of state), and modEng_Calcs modules, and 4) added Cases and Cases_def sheets and mod_Process_Cases_Calcs module; on READ_ME_FIRST sheet, 1) added FECM to title of model and within model description, 2) edited text for assumptions 1, 2, and 4, and 3) changed spacing for former NETL support contractors under developers and contributors; on Main sheet, 1) changed size of text formatting in graphic interface in Rows 2-5, 2) changed titles of Tables 1B-1D, 3) moved capacity factor from Table 2 to Table 1A, 4) add max CO2 flow rate on annualized basis to Table 1A, 5) edited text related to  first-year break-even price, booster pumps, and average mass of CO2 transported in Table 1A, 6) for booster pumps in Table 1A put note next to cell to show user if user defined or optimal and changed code so that pump column in Tables 1B-1D changes based on user defined or optimal, 7) added instructions about leaving cells blank in Tables 1B-1D, 8) changed title of first column in Table 1D, 9) incorporated inputs into Tables 1B-1D, 10) added note for pipeline optimal diameter in Table 1A, 11) under summary of costs in Table 1A, changed weighted tonnes of CO2 to just tonnes of CO2 and made cost per tonne not associated with weighted tonnes, 12) under revenues in Table 1A, made revenue per tonne not associated with weighted tonnes, 13) added real$ for project start year in Tables 1A, 5, and 6 and distinguished 2011$ from 2018$, 14) added base year and note to Table 2, 15) changed title of \"Other Inputs\" table in Table 2 to \"Other Quantities and Inputs.\" 15) edited note for annual tonnes of CO2 transported in Table 2, 16) linked capacity factor in Table 2 with one in Table 1A, 17) added max CO2 flow rate transported each day in Mt/yr to Table 2 linking it to value in Table 1 and changed note and also changed note for tonne/day, 18) edited notes for inlet and outlet pressures in Table 2, 19) moved location of change in elevation in Table 2, 20) changed title of escalation schedule row in Table 4, 21) added contingency as line item in real costs of Table 5 and removed total costs with contingency, 22) added escalated costs broken down into categories in Table 4, 23) edited row title of total investment under escalated & discounted costs in Table 4, 24) edited row titles of total capital costs and total capital costs before pipeline operations under depreciations in Table 4 to remove mention of contingency, 25) edited items in Table 6 so distinguishes cost and gets rid of mention of weighted tonnes of CO2, 26) edited language to items in Table 7 so distinguishes costs, 27) added clear data buttons for Tables 1B-1D, and 28) edited real$ definition; on Combo Results sheet, 1) increased size of Row 1 to add button to clear data in Table 1E, 2) edited title of Table 1E and first column in table and added instructions, 3) added inputs to Table 1E, and 4) changed code so that pump column in Table 1E changes based on user defined or optimal; and on Eng Mod sheet, 1) added \"F\" in Cell F13, 2) changed order of items in Subpart 1.4 and edited notes, 3) edited methodology in Subparts 1.5 and 1.6 so its for incompressible fluid and compressible fluid and edited notes accordingly, 4) changed title of Subpart 1.6, 5) added Subpart 1.7 Maximum Pipe Segment Length, 6) changed numbering of pump power subpart from 1.7 to 1.8, 6) edited title of Part 2 and Subpart 2.1 and removed Subpart Part 2.1.1., 7) edited variable for pipe nominal diameter in Subpart 2.1, 8)  renumbered additional pipeline related costs part from 2.1.2 to 2.2, 9)  renumbered pump cost part from 2.2 to 2.3, 10) changed methodology for  pipeline O&M in Subpart 3.1 and edited notes accordingly, 11) edited variable for percent of CAPEX in Subpart 3.2 and edited equation for annual O&M costs to have this variable name, and 12) changed spelling of judgement in comment for percent CAPEX in Subpart 3.2"]
["3b_djm_nizar_ans","Intermediate","2021-09-07","Nizar Diab, Alana Sheriff","On ribbon, 1) changed name to CO2_T_COM, 2) \"Auto Pump Search\" button to \"Optimal Pump Number,\" 3) \"Batch Mode\" to \"Macro Option,\" 4) \"Batch area\" to \"Macro Option Selection,\" and 5) \"None\" Batch Mode Option to \"Basic\""]
["3b","Intermediate","2021-09-13","Alana Sheriff","Overall, edited input defaults throughout sheets in model, particularly on Main and Combo Results sheet and on READ_ME_FIRST sheet, combined NETL support contractors into single box so no distinction between past and current and added descriptions and links to Parameters and Versions sheets"]
["3b","Intermediate","2021-09-28","Allison Guinan","On Cases sheet, edited language in Cell A7 related to capacity factor to note that user can also input value for average max flow rate"]
["3b","Intermediate","2021-09-29","Allison Guinan, Alana Sheriff","On ribbon, 1) changed \"Breakeven Analysis\" button text to \"Break-even Analysis\" and edited tool hint to include hyphen, 2) changed name of \"Batch\" section to \"Macro Option Selection,\" and 3) edited tool hint for \"Optimal pump number\"; on Main sheet, 1) added note about deleting extra capacity factor in Table 2 and highlighted in RED and 2) added variable for annual average flow rate (Cell D7), and on Eng Mod sheet, 1) changed default for percent of Capex for Subpart part 3.1.2 from 3% to 2.5% and added note to put reference 2) added hyphen for Colebrook White equation for fanning friction method in comment (Cell N48), and 3) changed title of Part 3 from \"OPEX (Operating Expenses)\" to \"OPEX (Operating Costs or Expenses)\""]
["3b","Intermediate","2021-10-08","Alana Sheriff","On ribbon, edited tool hint for \"Macro Option\""]
["3b_djm","Intermediate","2021-10-28","Dave Morgan","Overall, 1) made edits to VBA code including those for all macro options (except Basic) so the macro saves key inputs on the Main sheet in Table 1A before the sheet is executed (pipeline length, elevation change, average annual CO2 mass flow rate, capacity factor, and number of pumps) and then restores these values to Table 1A in the Main sheet after the macros have completed their execution and 2) added comments to VBA code where additional explanation was needed; in the CSRibbonControl module, added comments; on the CPipe Class Module, added comments; on Parameters sheet, edited some elements; on READ_ME_FIRST sheet, 1) edited NETL support contractors to distinguish between past & current and 2) put David Morgan as first contact in contact information section and in SSAE in developer and contributor section; on Main sheet, 1) changed language \"Pipeline Nominal Diameter\" to \"Nominal Pipe Diameter or Pipe Size\" in Cell D20 and indented text and 2) edited language \"Pressure entering booster pump or at storage site (CO2 critical pressure: 1,057 psig or 7.39 MPa)\" in Cell G78 to \"Pressure entering booster pump or exiting pipeline at storage site (CO2 critical pressure: 1,057 psig or 7.39 MPa)\" ; and on Cases sheet, reduced number of cases"]
["3b","Intermediate","2021-11-19","Allison Guinan","Overall, corrected spelling errors throughout model; in csRibbonControl module, fixed name of Break-even analysis to put what it is in ribbon; in Finance_Calcs module, 1) put quotes around sheet names, 2) removed excess spaces between words, 3) corrected spelling errors, 4) changed name of break-even analysis button to match what's in ribbon, 5) used commas to separate second list item from third, and 6) made sure table names were correct within comments; in mod_Process_Cases_calc module, 1) put quotes around sheet and row names, 2) used commas to separate second list item from third, and 3) got rid of comment about Cases_2 sheet; in modCO2prop module, 1) made all references have same format in comments and 2) added references to some areas to be consistent across all comments; in modConv_Funct module, changed degrees F to deg F in one of comments to make consistent like others; in modDepFunc module, added comment to SL-22 that Allison Guinan edited it and changed reference across all methods to have latest IRS form; in modEng_Calcs, 1) put hyphen between Colebrook and White in comments, 2) edited references to be consistent, and 3) added commas after second item in list; in modNGPipeCapCost module, 1) put comma after second item in list, 2) changed \"Oil and Gas Journal\" to \"Oil & Gas Journal,\" and 3) changed year for capital costs for McCoy and Rubin from 2008 to 2004; in zzOld module, 1) put quotes around sheet names and 2) made sure table numbers were correct; on READ_ME_FIRST sheet, removed Federal disclaimer; on Main sheet, 1) put /tonne for base year price in Tables 1B-1D column so it does not just say 2011$, 2) added 1000 separator in Cell G20 for nominal pipe diameter note, and 3) deleted excess space in Cell D4 for mass flow rate; on Eng Mod sheet, 1) renumbered total capex part from 2.3 to 2.4, 2) removed extra space between words in sheet, 3) removed \"s\" on end of \"Fanning\" in Cell B48, 4) added “Based on Duan et al. (1992)\" to Cells N31 and N34 for incompressible and compressible fluid items, 5) capitalized c in cell in Cell N63 & edited cell references, 6) edited language in Cell N64 to note it's part of inner diameter check, 7) added reference for percent of capex in Cell N147, 8) added McCoy 2008 thesis to references, 9) fixed items in references that were incorrect, 10) removed links that no longer worked in references, 11) changed format (i.e., first name initial first followed by last name and proper format) of references, 12) edited C. Smith source to have proper format and information in Cell B181, 13) changed all mention of \"Oil and Gas journal\" to \"Oil & Gas journal\" throughout sheet and italicized text, and 14) removed MIT, INGAA October 2009, and Fenghour references; on Cases sheet, 1) replaced items in Cell A1 with instructions and put appropriate color, 2) increased and decreased some rows, 3) capitalized first letter in \"column\" and in beginning of bullet throughout sheet, 4) removed period in Cell A2, 5) removed articles in Cell A3, 6) edited second and third sentences in Cell A4 so it talked about light purple cells starting in Column I and mentioned three rows below formula row, respectively, 7) edited sentence in Cell A5 to start with Column I not H, 8) changed spelling of \"labelled\" in Cells A8 and A49, 9) added comma after second instance of \"Column B\" and put quotes around \"Main\" in Cell A9, 10) put quotes around \"Process_Cases\" in Cell A12, 11) added quotes around \"Process_Cases\" and removed period in Cell A13, 12) added column after following and comma, quotes around \"Process_Cases\", and comma after second list item in Cell A14, 13) made first word capitalized in Cells B23-B25 and B33 and added comma after second list item in Cell B25, 14) removed cell fill in Cell B35, 15) changed state & local tax value in Cell C40, 16) added units for Max CO2 mass flow rate, capacity factor, and rate of return in Cells D51, E51, and S51, and 17) changed format of numbers in Cells C52-C147 and I52-I147 to have 1000 separators; on PL Pressure Relation, replaced reference in Cell B3 with note on seeing reference in Eng Mod sheet; on Cases_def sheet, 1) moved excess space between words throughout sheet, 2) replaced items in Cell A1 with instructions and put appropriate color, 3) capitalized first letter in \"unit\" in Cell B3 and \"comment\" in Cell D3, 4) made first letter capitalized for all descriptions and additional comments in Columns C and D, 5) added comma after second list item in Cells C5 and C13, 6) removed unit in Cells C7 and C18, 7) added unit for capacity factor in Cell B8 and rate of return in Cell B22, and 8) edited wording in Cells C24-C42; on Versions sheet, added all other versions after v3b model dated 2/27/2021; and hid Parameters sheet"]
["3b","Intermediate","2021-11-30","David Morgan","Overall, added 3 new VBA user functions for the pipe outer diameter, pipe wall thickness, and pipe inner diameter for each of the nominal pipe sizes allowed in the model; on Eng Mod sheet, added calculations for pipe outer diameter, pipe wall thickness, and pipe inner diameter for the selected pipe size Part 1.6; on Main sheet, added \"per year\" in note column (Column F starting in Row 46 for cost of equity, cost of debt, tax rate, escalation rate from base year to project start year, escalation rate from project start year and beyond, tax affected cost of debt, and WACC; on the Cases sheet, 1) changed last column for \"Formula\" row from CZ to DD in Cell A5, 2) edited language in Cell A6 to provide more clarity on the case number, 3) added notes in Cell A8 to mention how macro does not use case number the user inputs, 4) edited language in Cell A10 to change last column for \"Formulas\" row from CZ to DD (except in first instance) and add information on these columns, 5) changed last column in \"Cases\" row from CZ to DD in Cell A15, 6) edited language in Cell A17 to \" Number of cases completed.\", 7) added \"/yr\" in Cell C40 for income tax rate, edited escalation rate language from base year to start year in Cell A42, 9) edited language for escalation factor in Cell C43, 10) edited language for escalation rate from start year to beyond in Cell A44, 11) edited instructions in Cell I46, 12) inserted row starting in Row 47 and added column label, 13)  added columns for outer pipe diameter, pipe wall thickness, pipe inner diameter, and max pump power starting in Column N, Row 52, 14) changed format of column for capacity factor (Column N, starting Row 54) to percentage; on the Cases_def sheet, 1) inserted more rows after Row 1 to add more instructions to top of sheet, 2) incorporated new column before Column A to incorporate column label, 3) added outer pipe diameter, inner pipe diameter, and wall thickness after nominal pipe diameter row, 4) added max pump power after number of pumps row; and on PL Pressure Relation sheet, 1) increased width of Column D, 2) inserted row starting in Row 6 and added language in Cell B6, 3) deleted two rows starting in Row 18 and added language in Cell B20, 4) edited language in Cell B21 regarding McCoy, and 5) added tables and language regarding these tables in a new Table C section (starting in Row 41) to show how pipe inner and outer diameters and pipe wall thickness were calculated"]
["3_wzzoldmodule","Intermediate","2021-12-07","Allison Guinan","Overall, performed spell check on whole model worksheets; in modCO2Prop module, changed all instances of \"degK\" to \"K\"; in modConv_Funct module, changed all instances of \"degK\" and \"degrees K\" to \"K\" and put comma after second item in sentence \"This function converts temperature from degrees F or degrees C to degrees C, degrees F, or K\"; in modEng_Calcs module, 1) changed language where referencing McCollum and Ogden (2006), MIT (2009), Heddle et al. (2003), and UC Davis to reference Appendix B in user's manual, 2) removed Wikipedia language in areas regarding calculation of Fanning friction factor, and 3) changed all instances of \"degK\" to \"K\"; in modNGPipeCalcs module, removed all instances of \"petroleum pipelines\" and changed output sentence to \"Capital cost of natural gas pipeline category, with costs reported in the year specified by ConYr\" under McCoy to be consistent with all others; on READ_ME_FIRST sheet, moved Shangmin Lin to past NETL support contractor; on Main sheet, 1) changed units in Column F for cost of equity, cost of debt, tax rate, escalation rate from base year to project start year, and escalation rate beyond project start year, tax affected cost of debt, and WACC from \"per year\" to \"/yr,\" 2) made cell fill white in Cell G1, 3) added basis for escalation rate beyond starting year of project in Cell G51, 4) put inches, feet, and miles in interface as abbreviations, and 5) changed default of cost of equity from 40% to 45%; on Eng Mod sheet, removed \"based on Duan et al.\" reference in Cells N31 and N34 under Sub-part 1.5 and removed \"F\" in Cell F13; on the Cases sheet, 1) changed third row reference to fourth row for item related to column label and unit in Cell A4, 2) put comma after \"however\" in Cell A6, 3) put comma after \"letters\" in Cell A8 since it's second item in list, 4) changed last column reference from CZ to DD in first instance in Cell A10, 5) changed \"Starting\" to \"Start\" in Cell A14, 6) changed language in Cell A14 so \"c\" in \"Column\" is capitalized and edited spelling of \"labelled\" to \"labeled\", and 7) cross referenced base year in Main sheet (Cell E8) to Cell S53; on Cases_def sheet, 1) made Cells A2-E5 light yellow fill color and made text bold, 2) in Cells A2-E5 put quotes around sheet names and macro name, 3) changed unit in Cell C14 from \"feet\" to \"ft\", and 4) changed number format of \"Total mass of CO2 transported\" Column I to have 1000 separator; on PL Pressure Relation sheet, 1) changed format of columns from general to number format with 1000 separator for maximum stress (Column C), maximum pressure (Columns E and L), tons/miles (Columns H and O) (all start in Row 12), 2) increased width of Column P, 3) in Cells B41, O42, and O61, added comma after second list item, 4) corrected spelling errors in Cell O63, 5) in Cell O64, added comma in second sentence before word \"and\", 6) added year of McCoy study in Cells B42 and V43, 7) capitalized first letter in each word in column header (Row 43), when appropriate, 8) added \"STD\" as standard abbreviation in Cell I57, 9) decreased width of Row 64, and 10) corrected spelling of \"diameter\" in Cell O62; and on Versions sheet, added new changes to v3b dated 11/30/21 and changed model version to 3 and added changes for latest version"]
["3","Final","2021-12-07","Allison Guinan","Deleted zzOld module and changed model status to \"Final\" in Versions sheet"]
["3","Final","2021-12-15","Allison Guinan","Edited the disclaimer on the READ_ME_FIRST sheet"]
["3","Final","2021-12-22","Allison Guinan","On the READ_ME_FIRST sheet, edited description of Cost Indices sheet to mention adjusting costs to base year; on Main sheet, 1) edited description for percent equity (Cell G45) from \"Percent Equity\" to \"Percent equity; see Appendix A in User's Manual,\" 2)  edited description for cost of equity (Cell G46) from \"10.77% default when calculating real$, 13% default when calculating nominal$; default values are averages across 9 largest natural gas transportation and storage holding companies\" to \"10.77% default when calculating real$, 13% default when calculating nominal$; see Appendix A in User's Manual,\" 3) edited description for cost of debt (Cell G47) from \"interest rate; 3.91% default when calculating real$, 6% default when calculating nominal$\" to \"interest rate; 3.91% default when calculating real$, 6% default when calculating nominal$; see Appendix A in User's Manual,\" 4) edited description for tax rate (Cell G48) from \"Effective tax rate (21% federal corporate income tax, 4.74% state & local tax)\" to \"Effective tax rate (21% federal corporate income tax, 4.74% state & local tax); see Appendix A in User's Manual,\" 5) edited description of first escalation rate (Cell G49) from \"Based on The Handy-Whitman Index of Public Utility Construction Costs, 1912 to January 1, 2018 – Cost Trends of Gas Utility Construction (transmission) from 2011 to 2018\" to \"Based on The Handy-Whitman Index of Public Utility Construction Costs, 1912 to January 1, 2018 – Cost Trends of Gas Utility Construction (transmission) from 2011 to 2018; see Appendix A in User's Manual,\" and 6) edited description of second escalation rate (Cell G51) from \"0% default when calculating real$, 2.3% default when calculating nominal$; based on person communication with Less Goudarzi of OnLocation on the long-term escalation rate used in the National Energy Modeling System developed by EIA\" to \"0% default when calculating real$, 2.3% default when calculating nominal$; see Appendix A in User's Manual\"; on Cases sheet, filled Cell G1 in light yellow since instructions; and on End Mod sheet, 1) edited language \"1.7 Maximum Pipe Segment Length - Used by VBA macro CalcOptNumPumps (and maybe other macros). Do not edit section 1.7 or change range names in Section 1.7.\" in Cell B64 to \"1.7 Maximum Pipe Segment Length - Used by VBA macro CalcOptNumPumps (and maybe other macros). Do not edit Sub-part 1.7 or change range names within this sub-part.\", 2) changed qmax variable to qm-max for all instances (Cells C28, M28, and M73), and 3) put period after first initial of Smith reference for definition of pipeline capital cost categories from Oil & Gas Journal in Cell B187"]
["3","Final","2022-01-16","Allison Guinan","On READ_ME_FIRST sheet, 1) changed year in model title, description, and license to 2022, 2) in Cell B21, changed wording from \"Please cite this model as:\" to \"Suggested citation for this model:\",  3) removed year after NETL and \"U.S. Department of Energy\" text in citation in Cell B20, 4) changed \"...tab\" to \"...sheet\" in Cell B33 under cell color conventions; on Main sheet, changed \"...Eng Mod tab\" to \"....Eng Mod sheet\" in Cells G83 and N65 related to EIA map; on Eng Mod sheet, changed \"...Sub-Part 1.7...\" in Cell B64 for Table 1.7 to \"...Sub-part 1.7...\" and changed electric power monthly EIA reference to most recent version; on Cases sheet, removed periods after sentences in instructions; on Cases_def sheet, changed \"...Cases tab...\" to \"....Cases sheet...\" in Cell A1; on PL Pressure Relation sheet, changed \"...Eng Mod tab...\" to \"...Eng Mod sheet...\" in Cell B3; and on Versions sheet, changed all \"tab\" text to \"sheet\" within descriptions and capitalized proper letters for sheet names in Cells E20 and B33"]
["3","Final","2022-02-25","David Morgan","Overall, edited some comments in the VBA code and instructions in the Cases sheet and in mod_Process_Cases_calcs, edited code so original values input by user are preserved when macro is run"]
["3","Final","2022-03-14","Allison Guinan, Alana Sheriff","In mod_Process_Cases_calcs and modEng_calcs modules, corrected spelling errors; in modConv_Funct module, changed units from Mt/yr in code and comments for section that converts mass flow rates from t/day, t/hr, or Mtonnes/yr (t = tonnes) to kg/s; in modDepFunc module, added latest IRS publication 946 reference under each depreciation method; in modNGPipeCapCost module, edited West (west US) in comments to West (western US) under function for CpRui and CpMcCoy and corrected spelling errors; on Main sheet, 1) changed Mt/yr to Mtonnes/yr in graphic in Row 2 and Cells F11, F13, and Y11 also adding definition for Mtonnes in Cell F11, 2) changed West=West to West=Western in Cell G84, and 3) changed width of Column Y; on Combo Results sheet, changed Mt/yr to Mtonnes/yr in Cell A4; on Eng Mod sheet, 1) changed McCoy's in Cell B90 to McCoy and Rubin's, 2) changed Rui's in Cell B84 and B102 to Rui et al.'s; 3) removed excess space in McCoy (2008) in Cell B108, 4) edited EIA reference to most recent in Cell B178 and changed citation accordingly in Cell N162, 5) changed equation in Cell M151 to remove i in Cpipe_toti, 6) changed Mt in equation within Cell M67 to Mtonnes, 7) changed West = West US to West = Western US in Cell N74, 8) changed height of Row 41, and 9) changed Mt/yr to Mtonnes per year in Cells E20 and E22; on Cases sheet, edited If the contents of this cell is not blank... to If the contents of this cell are not blank... in Cell A8 and decreased width of Row 13; in Cases_def sheet, decreased width of Column A; on PL Pressure Relation sheet, increased width of Row 63 and decreased width of Row 64; on Pipe Cap sheet, 1) changed Rui's to Rui et al's and 2008 to 2004 in Cells R7, R24, R41, R58, R75, and R92 and 2) changed McCoy's to McCoy and Rubin's and 2004 to 2008 in Cells AI7, AI24, AI41, AI58, AI75, and AI92; and on Pipe Cap plot tab, 1) changed colors in all charts per 2022 NETL technical report template (modified December 2021), 2) edited McCoy to McCoy and Rubin on all charts where appropriate, 3) changed McCoy's to McCoy and Rubin's in Cells H7, H118, H154, and H189, 4) changed Rui's to Rui et al.'s in Cells 07, O118, O154, and O189, and 5) changed y-axis min and max in Parker 20-in diameter pipeline cost chart starting in Cell A173, Rui et al. 20-in diameter pipeline cost chart starting in Cell J173, Rui et al. 30-in diameter pipeline cost chart starting in Cell J208, and to these subsequent charts starting in Row 225"]