{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Welcome","Aggregate","Haz Inputs & Wastes","Air Emissions","Water Pollution","Water Use","Fuel Use","Electricity Use","Non-Haz Inputs & Solid Wa","Glossary","Conversion Factors","Reference & Justification","State Air Emission","St.AirEm.Variables&Assumptions","State Water  Charges","Average HW Cost","Incineration","Landfill","State Elec. Prices & Premiums","Green Elec. Premium Worksheet","Implicit GDP Price Deflators","Drop down lists"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":59,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Welcome","index":0,"n_rows":3,"n_cols":2,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"EPA Cost Savings Calculator for Pollution Prevention Projects "]
[]
[null,"Purpose. This calculator estimates the annual net cost savings realized from avoided fees and expenses associated with buying fewer hazardous inputs, shipping less hazardous waste, emitting fewer regulated air emissions, using less water, sending less wastewater through pre-treatment and treatment works, and buying less fuel and energy. The cost differences of buying greener materials, fuel and energy is also calculated. Users can use the tool to estimate prospective cost savings. This calculator is ideal for P2 program grantees and partners to use in reporting project results to EPA’s P2 Program. \n\nFunctionality. This Excel program converts activity metrics into net dollars saved, according to the type of activity conducted. Find a tab for a type of activity conducted in your project and be guided through entering your activity metrics in a project row. Enter annual activity metrics to get annual cost savings. You will see a running total of cost savings from all project rows. The activity tabs are hazardous wastes and inputs (reductions and substitutions), air emissions, water pollution, water use, fuel use (stationary and mobile sources), electricity management (including green energy purchases), and non-hazardous inputs and solid waste. Each of these provides an example in a yellow row to show an annual input and associated cost savings. To see a total of annual MTCO2e results from all activity types within a project, use the aggregate tab."]

{"sheet":"Aggregate","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,1,1,10],[0,1,0,10],[2,1,2,10]]}
[null,"Aggregated P2 Cost Savings "]
[null,"This tab computes the cost savings from all tabs, per project. This only works if a project is named on this aggregate tab first. Once you name a project here in column A, the name will appear automatically in the same row on all other tabs. "]
[]
[null,"Hazardous Inputs","Hazardous Waste","Air Emissions","Water Pollution","Water Use","Fuel Use","Electricity Use","Non-Hazardous Inputs","Non-Hazardous Waste","Total by Project"]
[null,"cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)","cost savings ($)"]
["Aggregate (all projects)",{"$f":"SUM(B8:B18)","v":0},{"$f":"SUM(C8:C18)","v":0},0,0,0,0,0,0,0,0]
[]
["Project 1",{"$f":"'Haz Inputs & Wastes'!E14","v":0},{"$f":"'Haz Inputs & Wastes'!I14+'Haz Inputs & Wastes'!M14+'Haz Inputs & Wastes'!Q14","v":0},{"$f":"SUM('Air Emissions'!F13,'Air Emissions'!D13,'Air Emissions'!G13 )","v":0},{"$f":"SUM('Water Pollution'!Z12)","v":0},{"$f":"'Water Use'!E12","v":"-"},{"$f":"'Fuel Use'!F13+'Fuel Use'!I13+'Fuel Use'!L13+'Fuel Use'!O13+'Fuel Use'!R13+'Fuel Use'!U13+'Fuel Use'!X13+'Fuel Use'!AA13+'Fuel Use'!AD13+'Fuel Use'!AG13","v":0},{"$f":"IF(ISERROR('Electricity Use'!G13+'Electricity Use'!L13), 0, 'Electricity Use'!G13+'Electricity Use'!L13)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E14","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I14","v":0},{"$f":"SUM(B8:J8)","v":0}]
["Project 2",{"$f":"'Haz Inputs & Wastes'!E15","v":0},{"$f":"'Haz Inputs & Wastes'!I15+'Haz Inputs & Wastes'!M15+'Haz Inputs & Wastes'!Q15","v":0},{"$f":"SUM('Air Emissions'!F14,'Air Emissions'!D14,'Air Emissions'!G14 )","v":0},{"$f":"SUM('Water Pollution'!Z13)","v":0},{"$f":"'Water Use'!E13","v":"-"},{"$f":"'Fuel Use'!F14+'Fuel Use'!I14+'Fuel Use'!L14+'Fuel Use'!O14+'Fuel Use'!R14+'Fuel Use'!U14+'Fuel Use'!X14+'Fuel Use'!AA14+'Fuel Use'!AD14+'Fuel Use'!AG14","v":0},{"$f":"IF(ISERROR('Electricity Use'!G14+'Electricity Use'!L14), 0, 'Electricity Use'!G14+'Electricity Use'!L14)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E15","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I15","v":0},{"$f":"SUM(B9:J9)","v":0}]
["Project 3",{"$f":"'Haz Inputs & Wastes'!E16","v":0},{"$f":"'Haz Inputs & Wastes'!I16+'Haz Inputs & Wastes'!M16+'Haz Inputs & Wastes'!Q16","v":0},{"$f":"SUM('Air Emissions'!F15,'Air Emissions'!D15,'Air Emissions'!G15 )","v":0},{"$f":"SUM('Water Pollution'!Z14)","v":0},{"$f":"'Water Use'!E14","v":"-"},{"$f":"'Fuel Use'!F15+'Fuel Use'!I15+'Fuel Use'!L15+'Fuel Use'!O15+'Fuel Use'!R15+'Fuel Use'!U15+'Fuel Use'!X15+'Fuel Use'!AA15+'Fuel Use'!AD15+'Fuel Use'!AG15","v":0},{"$f":"IF(ISERROR('Electricity Use'!G15+'Electricity Use'!L15), 0, 'Electricity Use'!G15+'Electricity Use'!L15)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E16","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I16","v":0},{"$f":"SUM(B10:J10)","v":0}]
["Project 4",{"$f":"'Haz Inputs & Wastes'!E17","v":0},{"$f":"'Haz Inputs & Wastes'!I17+'Haz Inputs & Wastes'!M17+'Haz Inputs & Wastes'!Q17","v":0},{"$f":"SUM('Air Emissions'!F16,'Air Emissions'!D16,'Air Emissions'!G16 )","v":0},{"$f":"SUM('Water Pollution'!Z15)","v":0},{"$f":"'Water Use'!E15","v":"-"},{"$f":"'Fuel Use'!F16+'Fuel Use'!I16+'Fuel Use'!L16+'Fuel Use'!O16+'Fuel Use'!R16+'Fuel Use'!U16+'Fuel Use'!X16+'Fuel Use'!AA16+'Fuel Use'!AD16+'Fuel Use'!AG16","v":0},{"$f":"IF(ISERROR('Electricity Use'!G16+'Electricity Use'!L16), 0, 'Electricity Use'!G16+'Electricity Use'!L16)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E17","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I17","v":0},0]
["Project 5",{"$f":"'Haz Inputs & Wastes'!E18","v":0},{"$f":"'Haz Inputs & Wastes'!I18+'Haz Inputs & Wastes'!M18+'Haz Inputs & Wastes'!Q18","v":0},{"$f":"SUM('Air Emissions'!F17,'Air Emissions'!D17,'Air Emissions'!G17 )","v":0},{"$f":"SUM('Water Pollution'!Z16)","v":0},{"$f":"'Water Use'!E16","v":"-"},{"$f":"'Fuel Use'!F17+'Fuel Use'!I17+'Fuel Use'!L17+'Fuel Use'!O17+'Fuel Use'!R17+'Fuel Use'!U17+'Fuel Use'!X17+'Fuel Use'!AA17+'Fuel Use'!AD17+'Fuel Use'!AG17","v":0},{"$f":"IF(ISERROR('Electricity Use'!G17+'Electricity Use'!L17), 0, 'Electricity Use'!G17+'Electricity Use'!L17)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E18","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I18","v":0},0]
["Project 6",{"$f":"'Haz Inputs & Wastes'!E19","v":0},{"$f":"'Haz Inputs & Wastes'!I19+'Haz Inputs & Wastes'!M19+'Haz Inputs & Wastes'!Q19","v":0},{"$f":"SUM('Air Emissions'!F18,'Air Emissions'!D18,'Air Emissions'!G18 )","v":0},{"$f":"SUM('Water Pollution'!Z17)","v":0},{"$f":"'Water Use'!E17","v":"-"},{"$f":"'Fuel Use'!F18+'Fuel Use'!I18+'Fuel Use'!L18+'Fuel Use'!O18+'Fuel Use'!R18+'Fuel Use'!U18+'Fuel Use'!X18+'Fuel Use'!AA18+'Fuel Use'!AD18+'Fuel Use'!AG18","v":0},{"$f":"IF(ISERROR('Electricity Use'!G18+'Electricity Use'!L18), 0, 'Electricity Use'!G18+'Electricity Use'!L18)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E19","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I19","v":0},0]
["Project 7",{"$f":"'Haz Inputs & Wastes'!E20","v":0},{"$f":"'Haz Inputs & Wastes'!I20+'Haz Inputs & Wastes'!M20+'Haz Inputs & Wastes'!Q20","v":0},{"$f":"SUM('Air Emissions'!F19,'Air Emissions'!D19,'Air Emissions'!G19 )","v":0},{"$f":"SUM('Water Pollution'!Z18)","v":0},{"$f":"'Water Use'!E18","v":"-"},{"$f":"'Fuel Use'!F19+'Fuel Use'!I19+'Fuel Use'!L19+'Fuel Use'!O19+'Fuel Use'!R19+'Fuel Use'!U19+'Fuel Use'!X19+'Fuel Use'!AA19+'Fuel Use'!AD19+'Fuel Use'!AG19","v":0},{"$f":"IF(ISERROR('Electricity Use'!G19+'Electricity Use'!L19), 0, 'Electricity Use'!G19+'Electricity Use'!L19)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E20","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I20","v":0},0]
["Project 8",{"$f":"'Haz Inputs & Wastes'!E21","v":0},{"$f":"'Haz Inputs & Wastes'!I21+'Haz Inputs & Wastes'!M21+'Haz Inputs & Wastes'!Q21","v":0},{"$f":"SUM('Air Emissions'!F20,'Air Emissions'!D20,'Air Emissions'!G20 )","v":0},{"$f":"SUM('Water Pollution'!Z19)","v":0},{"$f":"'Water Use'!E19","v":"-"},{"$f":"'Fuel Use'!F20+'Fuel Use'!I20+'Fuel Use'!L20+'Fuel Use'!O20+'Fuel Use'!R20+'Fuel Use'!U20+'Fuel Use'!X20+'Fuel Use'!AA20+'Fuel Use'!AD20+'Fuel Use'!AG20","v":0},{"$f":"IF(ISERROR('Electricity Use'!G20+'Electricity Use'!L20), 0, 'Electricity Use'!G20+'Electricity Use'!L20)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E21","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I21","v":0},0]
["Project 9",{"$f":"'Haz Inputs & Wastes'!E22","v":0},{"$f":"'Haz Inputs & Wastes'!I22+'Haz Inputs & Wastes'!M22+'Haz Inputs & Wastes'!Q22","v":0},{"$f":"SUM('Air Emissions'!F21,'Air Emissions'!D21,'Air Emissions'!G21 )","v":0},{"$f":"SUM('Water Pollution'!Z20)","v":0},{"$f":"'Water Use'!E20","v":"-"},{"$f":"'Fuel Use'!F21+'Fuel Use'!I21+'Fuel Use'!L21+'Fuel Use'!O21+'Fuel Use'!R21+'Fuel Use'!U21+'Fuel Use'!X21+'Fuel Use'!AA21+'Fuel Use'!AD21+'Fuel Use'!AG21","v":0},{"$f":"IF(ISERROR('Electricity Use'!G21+'Electricity Use'!L21), 0, 'Electricity Use'!G21+'Electricity Use'!L21)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E22","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I22","v":0},0]
["Project 10",{"$f":"'Haz Inputs & Wastes'!E23","v":0},{"$f":"'Haz Inputs & Wastes'!I23+'Haz Inputs & Wastes'!M23+'Haz Inputs & Wastes'!Q23","v":0},{"$f":"SUM('Air Emissions'!F22,'Air Emissions'!D22,'Air Emissions'!G22 )","v":0},{"$f":"SUM('Water Pollution'!Z21)","v":0},{"$f":"'Water Use'!E21","v":"-"},{"$f":"'Fuel Use'!F22+'Fuel Use'!I22+'Fuel Use'!L22+'Fuel Use'!O22+'Fuel Use'!R22+'Fuel Use'!U22+'Fuel Use'!X22+'Fuel Use'!AA22+'Fuel Use'!AD22+'Fuel Use'!AG22","v":0},{"$f":"IF(ISERROR('Electricity Use'!G22+'Electricity Use'!L22), 0, 'Electricity Use'!G22+'Electricity Use'!L22)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E23","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I23","v":0},0]
[{"$f":"\"Project \"&(ROW()-7)","v":"Project 11"},{"$f":"'Haz Inputs & Wastes'!E24","v":0},{"$f":"'Haz Inputs & Wastes'!I24+'Haz Inputs & Wastes'!M24+'Haz Inputs & Wastes'!Q24","v":0},{"$f":"SUM('Air Emissions'!F23,'Air Emissions'!D23,'Air Emissions'!G23 )","v":0},{"$f":"SUM('Water Pollution'!Z22)","v":0},{"$f":"'Water Use'!E22","v":"-"},{"$f":"'Fuel Use'!F23+'Fuel Use'!I23+'Fuel Use'!L23+'Fuel Use'!O23+'Fuel Use'!R23+'Fuel Use'!U23+'Fuel Use'!X23+'Fuel Use'!AA23+'Fuel Use'!AD23+'Fuel Use'!AG23","v":0},{"$f":"IF(ISERROR('Electricity Use'!G23+'Electricity Use'!L23), 0, 'Electricity Use'!G23+'Electricity Use'!L23)","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!E24","v":0},{"$f":"'Non-Haz Inputs & Solid Wa'!I24","v":0},0]

{"sheet":"Haz Inputs & Wastes","index":2,"n_rows":36,"n_cols":17,"rows_kept":36,"cut":false,"hidden":false,"merged":[[9,0,10,0],[9,5,9,8],[9,1,9,4],[9,9,9,12],[0,0,1,0],[0,1,0,16],[4,13,4,16],[6,0,7,0],[4,5,4,8],[5,1,5,4],[5,5,5,8],[9,13,9,16],[1,1,1,8],[3,13,3,16],[3,9,3,12],[3,5,3,8],[35,1,35,5],[33,1,33,5],[32,1,32,5],[34,1,34,5],[5,13,5,16],[31,1,31,5],[11,14,11,15],[11,10,11,11],[11,6,11,7],[4,1,4,4],[11,2,11,3],[4,9,4,12],[2,4,2,8],[3,1,3,4],[5,9,5,12]]}
[null,"Hazardous Inputs & Wastes"]
[null,"This tab computes dollar savings from reducing hazardous inputs and hazardous waste. "]
[]
["Type of Reduction","Hazardous Input Reduction",null,null,null,"Hazardous Waste Reduction - \nAverage across management methods",null,null,null,"Hazardous Waste Reduction - Landfill",null,null,null,"Hazardous Waste Reduction - Incineration"]
["How to use this tab","Enter the quantity and unit of hazardous input reduced, and a unit cost. Savings appear on the right.  ",null,null,null,"Work here if you don't know where the hazardous waste would've been managed. Enter the quantity reduced and a unit, and leave the unit cost blank. Savings will be on the right, based on an averaged unit cost of landfill and incineration nationwide.     ",null,null,null,"Enter the quantity and unit of hazardous waste that would have been landfilled.  Enter unit cost if known. Savings appear on the right using your unit cost or the national default unit.cost.  ",null,null,null,"Enter the quantity and unit of hazardous waste that would've been incinerated.  Enter the unit cost if known. The last column will show savings using your unit cost or the national default unit cost."]
["Calculation Description","Quantity of hazardous input reduced (in user-specified units) * user-specified unit cost = Dollars saved",null,null,null,"Quantity of hazardous waste no longer disposed (in user-specified unit) * default unit cost = Dollars saved",null,null,null,"Quantity of hazardous waste no longer landfilled (in user-specified units) * unit cost (user-specified or default) = Dollars saved.  \n",null,null,null,"Quantity of hazardous waste no longer incinerated (in user-specified units) * unit cost (user-specified or default) = Dollars saved."]
["Default Unit Cost ($)",null,null,null,null,1.5,"/lbs",null,null,1.38,"/lbs",null,null,1.61,"/lbs"]
[null,null,null,null,null,12.45,"/gal",null,null,11.45,"/gal",null,null,13.36,"/gal"]
[null,"Reduced Quantity of Haz. Inputs","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings ","Reduced Quantity of Waste","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings ","Reduced Quantity of Waste","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings","Reduced Quantity of Waste","Unit \n(select)","Unit Cost ($/unit selected)","Dollar Savings"]
["Example","A cutlery manufacturer replaced trichloroethylene (TCE) for cleaning with aqueous wash boxes and an alcohol-based vapor degreaser.",null,null,null,"New process reduces 55-gallon waste drums annually from 100 to 20."]
[null,110000,"lbs",2.25,247500,4400,"gal",null,{"$f":"IF(G11=\"lbs\",F11*$F$7,IF(G11=\"gal\",F11*$F$8,0))","v":54780}]
["Totals - All Projects",{"$f":"SUMIF(C$14:C$24,\"gal\",B$14:B$24)&\" gal\"&\"; \"&SUMIF(C$14:C$24,\"lbs\",B$14:B$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(E14:E24)","v":0},{"$f":"SUMIF(G$14:G$24,\"gal\",F$14:F$24)&\" gal\"&\"; \"&SUMIF(G$14:G$24,\"lbs\",F$14:F$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(I14:I24)","v":0},{"$f":"SUMIF(K$14:K$24,\"gal\",J$14:J$24)&\" gal\"&\"; \"&SUMIF(K$14:K$24,\"lbs\",J$14:J$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(M14:M24)","v":0},{"$f":"SUMIF(O$14:O$24,\"gal\",N$14:N$24)&\" gal\"&\"; \"&SUMIF(O$14:O$24,\"lbs\",N$14:N$24)&\" lbs\"","v":"0 gal; 0 lbs"},null,null,{"$f":"SUM(Q14:Q24)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},null,"(Select)",null,{"$f":"B14*D14","v":0},null,"(Select)",null,{"$f":"IF(AND(H14=\"\",G14=\"lbs\"),F14*$F$7,IF(AND(H14=\"\",G14=\"gal\"),F14*$F$8,F14*H14))","v":0},null,"(Select)",null,{"$f":"IF(AND(L14=\"\",K14=\"lbs\"),J14*$J$7,IF(AND(L14=\"\",K14=\"gal\"),J14*$J$8,J14*L14))","v":0},null,"(Select)",null,{"$f":"IF(AND(P14=\"\",O14=\"lbs\"),N14*$N$7,IF(AND(P14=\"\",O14=\"gal\"),N14*$N$8,N14*P14))","v":0}]
[{"$f":"Aggregate!A9","v":"Project 2"},null,"(Select)",null,{"$f":"B15*D15","v":0},null,"(Select)",null,{"$f":"IF(AND(H15=\"\",G15=\"lbs\"),F15*$F$7,IF(AND(H15=\"\",G15=\"gal\"),F15*$F$8,F15*H15))","v":0},null,"(Select)",null,{"$f":"IF(AND(L15=\"\",K15=\"lbs\"),J15*$J$7,IF(AND(L15=\"\",K15=\"gal\"),J15*$J$8,J15*L15))","v":0},null,"(Select)",null,{"$f":"IF(AND(P15=\"\",O15=\"lbs\"),N15*$N$7,IF(AND(P15=\"\",O15=\"gal\"),N15*$N$8,N15*P15))","v":0}]
[{"$f":"Aggregate!A10","v":"Project 3"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A11","v":"Project 4"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A12","v":"Project 5"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A13","v":"Project 6"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A14","v":"Project 7"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A15","v":"Project 8"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A16","v":"Project 9"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A17","v":"Project 10"},null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A18","v":"Project 11"},null,"(Select)",null,{"$f":"B24*D24","v":0},null,"(Select)",null,{"$f":"IF(AND(H24=\"\",G24=\"lbs\"),F24*$F$7,IF(AND(H24=\"\",G24=\"gal\"),F24*$F$8,F24*H24))","v":0},null,"(Select)",null,{"$f":"IF(AND(L24=\"\",K24=\"lbs\"),J24*$J$7,IF(AND(L24=\"\",K24=\"gal\"),J24*$J$8,J24*L24))","v":0},null,"(Select)",null,{"$f":"IF(AND(P24=\"\",O24=\"lbs\"),N24*$N$7,IF(AND(P24=\"\",O24=\"gal\"),N24*$N$8,N24*P24))","v":0}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
[" Sources"]
["HAZARDOUS INPUT REDUCTION","Will vary- user provides source."]
["HAZARDOUS INPUT SUBSTITUTION","Will vary- user provides source."]
["HAZARDOUS WASTE REDUCTION- AVERAGE","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2011 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4)  Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999).\nSee Supplemental Info tabs in this spreadsheet."]
["HAZARDOUS WASTE REDUCTION-LANDFILL","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2011 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4)  Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999). \nSee Supplemental Info tabs in this spreadsheet."]
["HAZARDOUS WASTE REDUCTION- INCINERATION","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2011 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4)  Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999). \nSee Supplemental Info tabs in this spreadsheet."]

{"sheet":"Air Emissions","index":3,"n_rows":136,"n_cols":15,"rows_kept":136,"cut":false,"hidden":false,"merged":[[1,1,1,5],[5,7,5,10],[5,11,5,14],[4,7,4,14],[5,4,5,5],[5,2,5,3],[3,2,3,3],[30,2,30,3],[7,0,8,0],[3,4,3,5],[4,4,4,5],[4,2,4,3],[7,4,7,5],[7,2,7,3]]}
[null,"Air Emissions"]
[null,"This tab computes cost savings for permitted facilities that reduce onsite air emissions. \nThe columns for Criteria Pollutants and HAPs use state emission-tonnage fees to show cost savings from reducing emissions. \nThe Other Permitting Fees column has fields to enter avoided permit maintenance or renewal fees when a facility so lowers its emissions that it can get a cheaper permit or skip permitting entirely. "]
[]
["Type of Reduction",null,"Hazardous Air Pollutants (HAPs)",null,"Clean Air Act Title V Air pollutants* \n(*including Nitrogen Oxides (NOX), Sulfur Oxides (SOX), \nParticulate Matter of 10 micrometers or less (PM10), Volatile Organic Compounds (VOCs)) ",null,"Other Permitting Fees"]
["How to use this tab",null,"Select a State or US National default for where emissions were abated.  Enter the quantity and unit of HAPs reduced. Savings will be on the right.",null,"Select a state or national default for where emissions were abated.  Enter the quantity and unit of air pollutants reduced. Savings will be on the right. ",null,"If air emissions reductions have eliminated or reduced the costs for permit renewal or maintenance, enter the value for fees saved.   ","VLOOKUP Category"]
["Calculation Description",null,"Quantity of reduced HAPs (user specified units) * conversion factor (tons /user specified unit)* state or national unit cost ($/tons) = Dollars saved.",null,"Quantity of reduced CAPs (user specified units) * conversion factor (tons /user specified unit)* state or national unit cost ($/tons) = Dollars saved.",null,null,"CAPs",null,null,null,"HAPs"]
[null,"State or U.S. \n(select)","Quantity HAPs\n Reduced (tons)","Dollar Savings","Reduced Quantity of Criteria Pollutants Reduced (tons)","Dollar Savings","Dollar Savings"]
["Example",null,"A cutlery manufacturer replaced trichloroethylene (TCE) for cleaning with aqueous wash boxes and an alcohol-based vapor degreaser. Over three years, TCE air emissions fell from 110,000 pounds to zero.",null,"In undertaking activities to get New Hampshire’s Green Lodging certification, a dozen or so lodgings adopted, among other things, the practice of using lower-VOC paints.",null,"Same scenario at left with cutlery manufacturer: about $3,300 of the annual $250,000 savings was from avoiding maintenance fees for its CAA Title V permit. By eliminating trichloroethylene emissions, it became a true minor, unpermitted source.  "]
[null,"NH",110000,8091.9573742108851,2000,147.12649771292519,250000,{"$f":"IF(VLOOKUP($B9,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates,3,FALSE))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B9,blockstates,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates,4,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates,4,FALSE)))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B9,blockstates,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B9,blockstates,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B9,blockstates,5,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates,4,FALSE)&\"-\"&VLOOKUP($B9,blockstates,5,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates,5,FALSE))))))","v":""},{"$f":"IF(B9=\"(Select)\",\"\",IF(VLOOKUP($B9,stairemiss,3,FALSE)=1,$B9,IF(VLOOKUP($B9,stairemiss,3,FALSE)=2,\"National\",IF($H9<>\"\",$H9,IF($I9<>\"\",$I9,$J9)))))","v":"NH"},{"$f":"IF(VLOOKUP($B9,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates_haps,3,FALSE))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B9,blockstates_haps,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates_haps,4,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates_haps,4,FALSE)))))","v":""},{"$f":"IF(VLOOKUP($B9,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B9,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B9,blockstates_haps,3,FALSE),$B9&\"_<\"&VLOOKUP($B9,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B9,blockstates_haps,4,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B9,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B9,blockstates_haps,5,FALSE),$B9&\"_\"&VLOOKUP($B9,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B9,blockstates_haps,5,FALSE),$B9&\"_>=\"&VLOOKUP($B9,blockstates_haps,5,FALSE))))))","v":""},{"$f":"IF(B9=\"(Select)\",\"\",IF(VLOOKUP($B9,stairemiss,3,FALSE)=1,$B9,IF(VLOOKUP($B9,stairemiss,3,FALSE)=2,\"National\",IF($L9<>\"\",$L9,IF($M9<>\"\",$M9,$N9)))))","v":"NH"}]
[]
["Totals - All Projects",null,null,{"$f":"SUM(D13:D23)","v":0},null,{"$f":"SUM(F13:F23)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},"(Select)",null,{"$f":"IF($O13=\"\",0,VLOOKUP($O13,sthaps,4,FALSE)*$C13)","v":0},null,{"$f":"IF($K13=\"\",0,VLOOKUP($K13,stcaps,4,FALSE)*$E13)","v":0},null,{"$f":"IF(VLOOKUP($B13,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B13,blockstates,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates,4,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B13,blockstates,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B13,blockstates,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B13,blockstates,5,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates,4,FALSE)&\"-\"&VLOOKUP($B13,blockstates,5,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},{"$f":"IF(B13=\"(Select)\",\"\",IF(VLOOKUP($B13,stairemiss,3,FALSE)=1,$B13,IF(VLOOKUP($B13,stairemiss,3,FALSE)=2,\"National\",IF($H13<>\"\",$H13,IF($I13<>\"\",$I13,$J13)))))","v":""},{"$f":"IF(VLOOKUP($B13,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B13,blockstates_haps,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates_haps,4,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B13,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B13,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B13,blockstates_haps,3,FALSE),$B13&\"_<\"&VLOOKUP($B13,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B13,blockstates_haps,4,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B13,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B13,blockstates_haps,5,FALSE),$B13&\"_\"&VLOOKUP($B13,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B13,blockstates_haps,5,FALSE),$B13&\"_>=\"&VLOOKUP($B13,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},{"$f":"IF(B13=\"(Select)\",\"\",IF(VLOOKUP($B13,stairemiss,3,FALSE)=1,$B13,IF(VLOOKUP($B13,stairemiss,3,FALSE)=2,\"National\",IF($L13<>\"\",$L13,IF($M13<>\"\",$M13,$N13)))))","v":""}]
[{"$f":"Aggregate!A9","v":"Project 2"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B14,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B14,blockstates,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates,3,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B14,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B14,blockstates,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B14,blockstates,4,FALSE),$B14&\"_\"&VLOOKUP($B14,blockstates,3,FALSE)&\"-\"&VLOOKUP($B14,blockstates,4,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B14,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B14,blockstates,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B14,blockstates,4,FALSE),$B14&_&VLOOKUP($B14,blockstates,3,FALSE)&\"-\"&VLOOKUP($B14,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B14,blockstates,5,FALSE),$B14&\"_\"&VLOOKUP($B14,blockstates,4,FALSE)&\"-\"&VLOOKUP($B14,blockstates,5,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B14,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B14,blockstates_haps,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates_haps,3,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B14,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B14,blockstates_haps,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B14,blockstates_haps,4,FALSE),$B14&\"_\"&VLOOKUP($B14,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B14,blockstates_haps,4,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B14,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B14,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B14,blockstates_haps,3,FALSE),$B14&\"_<\"&VLOOKUP($B14,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B14,blockstates_haps,4,FALSE),$B14&_&VLOOKUP($B14,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B14,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B14,blockstates_haps,5,FALSE),$B14&\"_\"&VLOOKUP($B14,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B14,blockstates_haps,5,FALSE),$B14&\"_>=\"&VLOOKUP($B14,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A10","v":"Project 3"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B15,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B15,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B15,blockstates,3,FALSE),$B15&\"_<\"&VLOOKUP($B15,blockstates,3,FALSE),$B15&\"_>=\"&VLOOKUP($B15,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B15,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B15,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B15,blockstates,3,FALSE),$B15&\"_<\"&VLOOKUP($B15,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B15,blockstates,4,FALSE),$B15&\"_\"&VLOOKUP($B15,blockstates,3,FALSE)&\"-\"&VLOOKUP($B15,blockstates,4,FALSE),$B15&\"_>=\"&VLOOKUP($B15,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B15,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B15,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B15,blockstates,3,FALSE),$B15&\"_<\"&VLOOKUP($B15,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B15,blockstates,4,FALSE),$B15&_&VLOOKUP($B15,blockstates,3,FALSE)&\"-\"&VLOOKUP($B15,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B15,blockstates,5,FALSE),$B15&\"_\"&VLOOKUP($B15,blockstates,4,FALSE)&\"-\"&VLOOKUP($B15,blockstates,5,FALSE),$B15&\"_>=\"&VLOOKUP($B15,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B15,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B15,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B15,blockstates_haps,3,FALSE),$B15&\"_<\"&VLOOKUP($B15,blockstates_haps,3,FALSE),$B15&\"_>=\"&VLOOKUP($B15,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B15,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B15,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B15,blockstates_haps,3,FALSE),$B15&\"_<\"&VLOOKUP($B15,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B15,blockstates_haps,4,FALSE),$B15&\"_\"&VLOOKUP($B15,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B15,blockstates_haps,4,FALSE),$B15&\"_>=\"&VLOOKUP($B15,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B15,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B15,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B15,blockstates_haps,3,FALSE),$B15&\"_<\"&VLOOKUP($B15,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B15,blockstates_haps,4,FALSE),$B15&_&VLOOKUP($B15,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B15,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B15,blockstates_haps,5,FALSE),$B15&\"_\"&VLOOKUP($B15,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B15,blockstates_haps,5,FALSE),$B15&\"_>=\"&VLOOKUP($B15,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A11","v":"Project 4"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B16,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B16,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B16,blockstates,3,FALSE),$B16&\"_<\"&VLOOKUP($B16,blockstates,3,FALSE),$B16&\"_>=\"&VLOOKUP($B16,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B16,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B16,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B16,blockstates,3,FALSE),$B16&\"_<\"&VLOOKUP($B16,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B16,blockstates,4,FALSE),$B16&\"_\"&VLOOKUP($B16,blockstates,3,FALSE)&\"-\"&VLOOKUP($B16,blockstates,4,FALSE),$B16&\"_>=\"&VLOOKUP($B16,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B16,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B16,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B16,blockstates,3,FALSE),$B16&\"_<\"&VLOOKUP($B16,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B16,blockstates,4,FALSE),$B16&_&VLOOKUP($B16,blockstates,3,FALSE)&\"-\"&VLOOKUP($B16,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B16,blockstates,5,FALSE),$B16&\"_\"&VLOOKUP($B16,blockstates,4,FALSE)&\"-\"&VLOOKUP($B16,blockstates,5,FALSE),$B16&\"_>=\"&VLOOKUP($B16,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B16,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B16,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B16,blockstates_haps,3,FALSE),$B16&\"_<\"&VLOOKUP($B16,blockstates_haps,3,FALSE),$B16&\"_>=\"&VLOOKUP($B16,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B16,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B16,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B16,blockstates_haps,3,FALSE),$B16&\"_<\"&VLOOKUP($B16,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B16,blockstates_haps,4,FALSE),$B16&\"_\"&VLOOKUP($B16,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B16,blockstates_haps,4,FALSE),$B16&\"_>=\"&VLOOKUP($B16,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B16,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B16,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B16,blockstates_haps,3,FALSE),$B16&\"_<\"&VLOOKUP($B16,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B16,blockstates_haps,4,FALSE),$B16&_&VLOOKUP($B16,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B16,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B16,blockstates_haps,5,FALSE),$B16&\"_\"&VLOOKUP($B16,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B16,blockstates_haps,5,FALSE),$B16&\"_>=\"&VLOOKUP($B16,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A12","v":"Project 5"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B17,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B17,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B17,blockstates,3,FALSE),$B17&\"_<\"&VLOOKUP($B17,blockstates,3,FALSE),$B17&\"_>=\"&VLOOKUP($B17,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B17,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B17,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B17,blockstates,3,FALSE),$B17&\"_<\"&VLOOKUP($B17,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B17,blockstates,4,FALSE),$B17&\"_\"&VLOOKUP($B17,blockstates,3,FALSE)&\"-\"&VLOOKUP($B17,blockstates,4,FALSE),$B17&\"_>=\"&VLOOKUP($B17,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B17,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B17,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B17,blockstates,3,FALSE),$B17&\"_<\"&VLOOKUP($B17,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B17,blockstates,4,FALSE),$B17&_&VLOOKUP($B17,blockstates,3,FALSE)&\"-\"&VLOOKUP($B17,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B17,blockstates,5,FALSE),$B17&\"_\"&VLOOKUP($B17,blockstates,4,FALSE)&\"-\"&VLOOKUP($B17,blockstates,5,FALSE),$B17&\"_>=\"&VLOOKUP($B17,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B17,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B17,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B17,blockstates_haps,3,FALSE),$B17&\"_<\"&VLOOKUP($B17,blockstates_haps,3,FALSE),$B17&\"_>=\"&VLOOKUP($B17,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B17,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B17,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B17,blockstates_haps,3,FALSE),$B17&\"_<\"&VLOOKUP($B17,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B17,blockstates_haps,4,FALSE),$B17&\"_\"&VLOOKUP($B17,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B17,blockstates_haps,4,FALSE),$B17&\"_>=\"&VLOOKUP($B17,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B17,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B17,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B17,blockstates_haps,3,FALSE),$B17&\"_<\"&VLOOKUP($B17,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B17,blockstates_haps,4,FALSE),$B17&_&VLOOKUP($B17,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B17,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B17,blockstates_haps,5,FALSE),$B17&\"_\"&VLOOKUP($B17,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B17,blockstates_haps,5,FALSE),$B17&\"_>=\"&VLOOKUP($B17,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A13","v":"Project 6"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B18,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B18,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B18,blockstates,3,FALSE),$B18&\"_<\"&VLOOKUP($B18,blockstates,3,FALSE),$B18&\"_>=\"&VLOOKUP($B18,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B18,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B18,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B18,blockstates,3,FALSE),$B18&\"_<\"&VLOOKUP($B18,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B18,blockstates,4,FALSE),$B18&\"_\"&VLOOKUP($B18,blockstates,3,FALSE)&\"-\"&VLOOKUP($B18,blockstates,4,FALSE),$B18&\"_>=\"&VLOOKUP($B18,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B18,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B18,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B18,blockstates,3,FALSE),$B18&\"_<\"&VLOOKUP($B18,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B18,blockstates,4,FALSE),$B18&_&VLOOKUP($B18,blockstates,3,FALSE)&\"-\"&VLOOKUP($B18,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B18,blockstates,5,FALSE),$B18&\"_\"&VLOOKUP($B18,blockstates,4,FALSE)&\"-\"&VLOOKUP($B18,blockstates,5,FALSE),$B18&\"_>=\"&VLOOKUP($B18,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B18,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B18,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B18,blockstates_haps,3,FALSE),$B18&\"_<\"&VLOOKUP($B18,blockstates_haps,3,FALSE),$B18&\"_>=\"&VLOOKUP($B18,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B18,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B18,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B18,blockstates_haps,3,FALSE),$B18&\"_<\"&VLOOKUP($B18,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B18,blockstates_haps,4,FALSE),$B18&\"_\"&VLOOKUP($B18,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B18,blockstates_haps,4,FALSE),$B18&\"_>=\"&VLOOKUP($B18,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B18,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B18,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B18,blockstates_haps,3,FALSE),$B18&\"_<\"&VLOOKUP($B18,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B18,blockstates_haps,4,FALSE),$B18&_&VLOOKUP($B18,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B18,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B18,blockstates_haps,5,FALSE),$B18&\"_\"&VLOOKUP($B18,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B18,blockstates_haps,5,FALSE),$B18&\"_>=\"&VLOOKUP($B18,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A14","v":"Project 7"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B19,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B19,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B19,blockstates,3,FALSE),$B19&\"_<\"&VLOOKUP($B19,blockstates,3,FALSE),$B19&\"_>=\"&VLOOKUP($B19,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B19,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B19,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B19,blockstates,3,FALSE),$B19&\"_<\"&VLOOKUP($B19,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B19,blockstates,4,FALSE),$B19&\"_\"&VLOOKUP($B19,blockstates,3,FALSE)&\"-\"&VLOOKUP($B19,blockstates,4,FALSE),$B19&\"_>=\"&VLOOKUP($B19,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B19,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B19,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B19,blockstates,3,FALSE),$B19&\"_<\"&VLOOKUP($B19,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B19,blockstates,4,FALSE),$B19&_&VLOOKUP($B19,blockstates,3,FALSE)&\"-\"&VLOOKUP($B19,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B19,blockstates,5,FALSE),$B19&\"_\"&VLOOKUP($B19,blockstates,4,FALSE)&\"-\"&VLOOKUP($B19,blockstates,5,FALSE),$B19&\"_>=\"&VLOOKUP($B19,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B19,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B19,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B19,blockstates_haps,3,FALSE),$B19&\"_<\"&VLOOKUP($B19,blockstates_haps,3,FALSE),$B19&\"_>=\"&VLOOKUP($B19,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B19,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B19,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B19,blockstates_haps,3,FALSE),$B19&\"_<\"&VLOOKUP($B19,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B19,blockstates_haps,4,FALSE),$B19&\"_\"&VLOOKUP($B19,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B19,blockstates_haps,4,FALSE),$B19&\"_>=\"&VLOOKUP($B19,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B19,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B19,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B19,blockstates_haps,3,FALSE),$B19&\"_<\"&VLOOKUP($B19,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B19,blockstates_haps,4,FALSE),$B19&_&VLOOKUP($B19,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B19,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B19,blockstates_haps,5,FALSE),$B19&\"_\"&VLOOKUP($B19,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B19,blockstates_haps,5,FALSE),$B19&\"_>=\"&VLOOKUP($B19,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A15","v":"Project 8"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B20,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B20,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B20,blockstates,3,FALSE),$B20&\"_<\"&VLOOKUP($B20,blockstates,3,FALSE),$B20&\"_>=\"&VLOOKUP($B20,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B20,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B20,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B20,blockstates,3,FALSE),$B20&\"_<\"&VLOOKUP($B20,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B20,blockstates,4,FALSE),$B20&\"_\"&VLOOKUP($B20,blockstates,3,FALSE)&\"-\"&VLOOKUP($B20,blockstates,4,FALSE),$B20&\"_>=\"&VLOOKUP($B20,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B20,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B20,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B20,blockstates,3,FALSE),$B20&\"_<\"&VLOOKUP($B20,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B20,blockstates,4,FALSE),$B20&_&VLOOKUP($B20,blockstates,3,FALSE)&\"-\"&VLOOKUP($B20,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B20,blockstates,5,FALSE),$B20&\"_\"&VLOOKUP($B20,blockstates,4,FALSE)&\"-\"&VLOOKUP($B20,blockstates,5,FALSE),$B20&\"_>=\"&VLOOKUP($B20,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B20,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B20,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B20,blockstates_haps,3,FALSE),$B20&\"_<\"&VLOOKUP($B20,blockstates_haps,3,FALSE),$B20&\"_>=\"&VLOOKUP($B20,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B20,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B20,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B20,blockstates_haps,3,FALSE),$B20&\"_<\"&VLOOKUP($B20,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B20,blockstates_haps,4,FALSE),$B20&\"_\"&VLOOKUP($B20,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B20,blockstates_haps,4,FALSE),$B20&\"_>=\"&VLOOKUP($B20,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B20,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B20,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B20,blockstates_haps,3,FALSE),$B20&\"_<\"&VLOOKUP($B20,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B20,blockstates_haps,4,FALSE),$B20&_&VLOOKUP($B20,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B20,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B20,blockstates_haps,5,FALSE),$B20&\"_\"&VLOOKUP($B20,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B20,blockstates_haps,5,FALSE),$B20&\"_>=\"&VLOOKUP($B20,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A16","v":"Project 9"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B21,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B21,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B21,blockstates,3,FALSE),$B21&\"_<\"&VLOOKUP($B21,blockstates,3,FALSE),$B21&\"_>=\"&VLOOKUP($B21,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B21,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B21,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B21,blockstates,3,FALSE),$B21&\"_<\"&VLOOKUP($B21,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B21,blockstates,4,FALSE),$B21&\"_\"&VLOOKUP($B21,blockstates,3,FALSE)&\"-\"&VLOOKUP($B21,blockstates,4,FALSE),$B21&\"_>=\"&VLOOKUP($B21,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B21,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B21,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B21,blockstates,3,FALSE),$B21&\"_<\"&VLOOKUP($B21,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B21,blockstates,4,FALSE),$B21&_&VLOOKUP($B21,blockstates,3,FALSE)&\"-\"&VLOOKUP($B21,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B21,blockstates,5,FALSE),$B21&\"_\"&VLOOKUP($B21,blockstates,4,FALSE)&\"-\"&VLOOKUP($B21,blockstates,5,FALSE),$B21&\"_>=\"&VLOOKUP($B21,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B21,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B21,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B21,blockstates_haps,3,FALSE),$B21&\"_<\"&VLOOKUP($B21,blockstates_haps,3,FALSE),$B21&\"_>=\"&VLOOKUP($B21,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B21,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B21,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B21,blockstates_haps,3,FALSE),$B21&\"_<\"&VLOOKUP($B21,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B21,blockstates_haps,4,FALSE),$B21&\"_\"&VLOOKUP($B21,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B21,blockstates_haps,4,FALSE),$B21&\"_>=\"&VLOOKUP($B21,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B21,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B21,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B21,blockstates_haps,3,FALSE),$B21&\"_<\"&VLOOKUP($B21,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B21,blockstates_haps,4,FALSE),$B21&_&VLOOKUP($B21,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B21,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B21,blockstates_haps,5,FALSE),$B21&\"_\"&VLOOKUP($B21,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B21,blockstates_haps,5,FALSE),$B21&\"_>=\"&VLOOKUP($B21,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A17","v":"Project 10"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B22,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B22,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B22,blockstates,3,FALSE),$B22&\"_<\"&VLOOKUP($B22,blockstates,3,FALSE),$B22&\"_>=\"&VLOOKUP($B22,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B22,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B22,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B22,blockstates,3,FALSE),$B22&\"_<\"&VLOOKUP($B22,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B22,blockstates,4,FALSE),$B22&\"_\"&VLOOKUP($B22,blockstates,3,FALSE)&\"-\"&VLOOKUP($B22,blockstates,4,FALSE),$B22&\"_>=\"&VLOOKUP($B22,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B22,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B22,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B22,blockstates,3,FALSE),$B22&\"_<\"&VLOOKUP($B22,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B22,blockstates,4,FALSE),$B22&_&VLOOKUP($B22,blockstates,3,FALSE)&\"-\"&VLOOKUP($B22,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B22,blockstates,5,FALSE),$B22&\"_\"&VLOOKUP($B22,blockstates,4,FALSE)&\"-\"&VLOOKUP($B22,blockstates,5,FALSE),$B22&\"_>=\"&VLOOKUP($B22,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B22,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B22,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B22,blockstates_haps,3,FALSE),$B22&\"_<\"&VLOOKUP($B22,blockstates_haps,3,FALSE),$B22&\"_>=\"&VLOOKUP($B22,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B22,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B22,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B22,blockstates_haps,3,FALSE),$B22&\"_<\"&VLOOKUP($B22,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B22,blockstates_haps,4,FALSE),$B22&\"_\"&VLOOKUP($B22,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B22,blockstates_haps,4,FALSE),$B22&\"_>=\"&VLOOKUP($B22,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B22,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B22,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B22,blockstates_haps,3,FALSE),$B22&\"_<\"&VLOOKUP($B22,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B22,blockstates_haps,4,FALSE),$B22&_&VLOOKUP($B22,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B22,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B22,blockstates_haps,5,FALSE),$B22&\"_\"&VLOOKUP($B22,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B22,blockstates_haps,5,FALSE),$B22&\"_>=\"&VLOOKUP($B22,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[{"$f":"Aggregate!A18","v":"Project 11"},"(Select)",null,0,null,0,null,{"$f":"IF(VLOOKUP($B23,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B23,blockstates,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B23,blockstates,3,FALSE),$B23&\"_<\"&VLOOKUP($B23,blockstates,3,FALSE),$B23&\"_>=\"&VLOOKUP($B23,blockstates,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B23,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B23,blockstates,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B23,blockstates,3,FALSE),$B23&\"_<\"&VLOOKUP($B23,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B23,blockstates,4,FALSE),$B23&\"_\"&VLOOKUP($B23,blockstates,3,FALSE)&\"-\"&VLOOKUP($B23,blockstates,4,FALSE),$B23&\"_>=\"&VLOOKUP($B23,blockstates,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B23,stairemiss,3,FALSE)<>3,\"\",IF(VLOOKUP($B23,blockstates,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B23,blockstates,3,FALSE),$B23&\"_<\"&VLOOKUP($B23,blockstates,3,FALSE),IF(#REF!<VLOOKUP($B23,blockstates,4,FALSE),$B23&_&VLOOKUP($B23,blockstates,3,FALSE)&\"-\"&VLOOKUP($B23,blockstates,4,FALSE),IF(#REF!<VLOOKUP($B23,blockstates,5,FALSE),$B23&\"_\"&VLOOKUP($B23,blockstates,4,FALSE)&\"-\"&VLOOKUP($B23,blockstates,5,FALSE),$B23&\"_>=\"&VLOOKUP($B23,blockstates,5,FALSE))))))","v":{"$error":"#N/A"}},"",{"$f":"IF(VLOOKUP($B23,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B23,blockstates_haps,2,FALSE)<>1,\"\",IF(#REF!<VLOOKUP($B23,blockstates_haps,3,FALSE),$B23&\"_<\"&VLOOKUP($B23,blockstates_haps,3,FALSE),$B23&\"_>=\"&VLOOKUP($B23,blockstates_haps,3,FALSE))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B23,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B23,blockstates_haps,2,FALSE)<>2,\"\",IF(#REF!<VLOOKUP($B23,blockstates_haps,3,FALSE),$B23&\"_<\"&VLOOKUP($B23,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B23,blockstates_haps,4,FALSE),$B23&\"_\"&VLOOKUP($B23,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B23,blockstates_haps,4,FALSE),$B23&\"_>=\"&VLOOKUP($B23,blockstates_haps,4,FALSE)))))","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP($B23,stairemiss,8,FALSE)<>3,\"\",IF(VLOOKUP($B23,blockstates_haps,2,FALSE)<>3,\"\",IF(#REF!<VLOOKUP($B23,blockstates_haps,3,FALSE),$B23&\"_<\"&VLOOKUP($B23,blockstates_haps,3,FALSE),IF(#REF!<VLOOKUP($B23,blockstates_haps,4,FALSE),$B23&_&VLOOKUP($B23,blockstates_haps,3,FALSE)&\"-\"&VLOOKUP($B23,blockstates_haps,4,FALSE),IF(#REF!<VLOOKUP($B23,blockstates_haps,5,FALSE),$B23&\"_\"&VLOOKUP($B23,blockstates_haps,4,FALSE)&\"-\"&VLOOKUP($B23,blockstates_haps,5,FALSE),$B23&\"_>=\"&VLOOKUP($B23,blockstates_haps,5,FALSE))))))","v":{"$error":"#N/A"}},""]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
["Sources"]
["AIR EMISSIONS","2008-2010 State Data","Data for the following 5 states was not available for this survey: Louisiana, Massachusetts, Rhode Island, South Dakota, Utah. Delaware reportedly determines rates on a case-by-case basis. Where state data was not available, the national average was used.  It should also be noted that the majority of Nevada's fee revenue comes from \"maintenance fees\" as opposed to \"emissions fees,\" unlike most states; for example, a Major Source with a Title V permit pays the $16.00/ton plus a $20,000 base fee."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"U.S. National"]
[null,"AK"]
[null,"AL"]
[null,"AR"]
[null,"AZ"]
[null,"CA"]
[null,"CO"]
[null,"CT"]
[null,"DC"]
[null,"DE"]
[null,"FL"]
[null,"GA"]
[null,"HI"]
[null,"IA"]
[null,"ID"]
[null,"IL"]
[null,"IN"]
[null,"KS"]
[null,"KY"]
[null,"LA"]
[null,"MA"]
[null,"MD"]
[null,"ME"]
[null,"MI"]
[null,"MN"]
[null,"MO"]
[null,"MS"]
[null,"MT"]
[null,"NC"]
[null,"ND"]
[null,"NE"]
[null,"NH"]
[null,"NJ"]
[null,"NM"]
[null,"NV"]
[null,"NY"]
[null,"OH"]
[null,"OK"]
[null,"OR"]
[null,"PA"]
[null,"RI"]
[null,"SC"]
[null,"SD"]
[null,"TN"]
[null,"TX"]
[null,"UT"]
[null,"VA"]
[null,"VT"]
[null,"WA"]
[null,"WI"]
[null,"WV"]
[null,"WY"]

{"sheet":"Water Pollution","index":4,"n_rows":34,"n_cols":26,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,10,1,24],[3,17,3,21],[3,12,3,16],[5,7,5,11],[4,2,4,6],[1,2,1,9],[3,7,3,11],[5,12,5,16],[3,22,3,24],[3,2,3,6],[4,22,4,24],[5,22,5,24],[4,7,4,11],[4,17,4,21],[5,17,5,21],[5,2,5,6],[9,2,9,4],[4,12,4,16],[7,2,7,6],[7,7,7,11],[7,12,7,16],[7,22,7,24],[33,2,33,4],[10,17,10,21],[9,12,9,14],[9,17,9,19],[10,12,10,16],[9,7,9,9],[7,17,7,21],[0,0,2,1],[29,2,29,4],[30,2,30,4],[31,2,31,4],[32,2,32,4],[7,0,8,0]]}
[null,null,"Water Pollution"]
[null,null,"This tab shows cost savings from reducing discharges to water (wastewater, COD, TSS, toxics, and nutrients)."]
[]
["Type of Reduction",null,"COD (Chemical Oxygen Demand)",null,null,null,null,"Total Suspended Solids (TSS)",null,null,null,null,"Fats, Oils, and Grease (FOG)",null,null,null,null,"Nutrients",null,null,null,null,"General Wastewater",null,null,"Total"]
["How to use this tab",null,"Enter the COD quantity reduced in a unit from the drop down. Enter the unit cost or choose a state or national default to populate the unit cost.  Savings are on the right.",null,null,null,null,"Enter the TSS quantity reduced in a unit from the drop down. Enter the unit cost or choose a state or national default to populate the unit cost.  Savings are on the right.",null,null,null,null,"Enter quantity of fats, oils, and greese (FOG) waste reduced, selecting the appropriate unit. To avoid double counting, do not enter these quantities in any other tab.",null,null,null,null,"Enter the quantity of nutrients reduced in a unit from the drop down. Enter the sum of cost and any surcharge per unit.  Savings are on the right. ",null,null,null,null,"Enter gallons reduced. Enter the unit cost of treatment or choose a state or national default to populate the unit cost. Savings are on the right. The quantity you enter here will likely match your quantity on the Water Use tab.  "]
["Calculation Description",null,"Quantity of COD reduced (in user-specified units) * unit cost (user-specified or default) = Dollars saved.  A formula converts all units to pounds.",null,null,null,null,"Quantity of BOD/COD reduced (in user-specified units) * unit cost (user-specified or default) = Dollars saved.  A formula converts all units to pounds.",null,null,null,null,"Converts units to pounds.",null,null,null,null,"Quantity of nutrients reduced (in user-specified units) * user-specified unit cost = Dollars saved.  A formula converts all units to pounds.",null,null,null,null,"Gallons reduced * unit cost (user-specified or default) = Dollars saved. "]
[null,"State or U.S. \n(Select)","Reduced Quantity of BOD/COD","Units \n(select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of TSS","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of Toxics","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Quantity of Nutrients","Units (select)","Unit Cost ($/unit selected)","Pounds Reduced","Dollar Savings","Reduced Gallons of Wastewater","Unit Cost \n($/gal) ","Dollars Savings","Pounds Reduced"]
["Example",null,"Through the adoption of a new filtration system in one of its plants, GMC reduced the quantity of BOD/COD discharged by 500 kilograms.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adopted “electrocoagulation” technology in metal finishing shop in New Jersey, reducing process water use/discharge by about 99% (5 million gallons/yr)."]
[null,"NJ",500,"kg",null,1102.5,432.728460427286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000000,null,{"$f":"IF(ISERROR(IF(AND(X9=\"\",B9<>\"\"),W9*VLOOKUP(B9,'State Water  Charges'!$A$3:$I$54,6,FALSE),W9*X9)),\"-\",IF(AND(X9=\"\",B9<>\"\"),W9*VLOOKUP(B9,'State Water  Charges'!$A$3:$I$54,6,FALSE),W9*X9))","v":25169.353131038035}]
["Totals - All Projects",null,null,null,null,{"$f":"SUM(F12:F22)","v":0},{"$f":"SUM(G12:G22)","v":0},null,null,null,{"$f":"SUM(K12:K22)","v":0},{"$f":"SUM(L12:L22)","v":0},null,null,null,{"$f":"SUM(P12:P22)","v":0},{"$f":"SUM(Q12:Q22)","v":0},null,null,null,{"$f":"SUM(U12:U22)","v":0},{"$f":"SUM(V12:V22)","v":0},{"$f":"SUM(W12:W22)","v":0},null,{"$f":"SUM(Y12:Y22)","v":0},{"$f":"SUM(Z12:Z22)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},"(Select)",null,"(Select)",null,{"$f":"IF(D12=\"lbs\",C12,IF(D12=\"kg\",C12*'Conversion Factors'!$D$21,IF(D12=\"tons\",C12*'Conversion Factors'!$D$23,IF(D12=\"metric tons\",C12*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E12=\"\",B12<>\"\"),F12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,8,FALSE),F12*E12)),\"-\",IF(AND(E12=\"\",B12<>\"\"),F12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,8,FALSE),C12*E12))","v":"-"},null,"(Select)",null,{"$f":"IF(I12=\"lbs\",H12,IF(I12=\"kg\",H12*'Conversion Factors'!$D$21,IF(I12=\"tons\",H12*'Conversion Factors'!$D$23,IF(I12=\"metric tons\",H12*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J12=\"\",B12<>\"\"),K12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,7,FALSE),H12*J12)),\"-\",IF(AND(J12=\"\",B12<>\"\"),K12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,7,FALSE),H12*J12))","v":"-"},null,"(Select)",null,{"$f":"IF(N12=\"lbs\",M12,IF(N12=\"kg\",M12*'Conversion Factors'!$D$21,IF(N12=\"tons\",M12*'Conversion Factors'!$D$23,IF(N12=\"metric tons\",M12*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"M12*O12","v":0},null,"(Select)",null,{"$f":"IF(S12=\"lbs\",R12,IF(S12=\"kg\",R12*'Conversion Factors'!$D$21,IF(S12=\"tons\",R12*'Conversion Factors'!$D$23,IF(S12=\"metric tons\",R12*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"R12*T12","v":0},null,null,{"$f":"IF(ISERROR(IF(AND(X12=\"\",B12<>\"\"),W12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,6,FALSE),W12*X12)),\"-\",IF(AND(X12=\"\",B12<>\"\"),W12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,6,FALSE),W12*X12))","v":"-"},{"$f":"SUM(Y12,V12,L12,G12)","v":0}]
[{"$f":"Aggregate!A9","v":"Project 2"},"(Select)",null,"(Select)",null,{"$f":"IF(D13=\"lbs\",C13,IF(D13=\"kg\",C13*'Conversion Factors'!$D$21,IF(D13=\"tons\",C13*'Conversion Factors'!$D$23,IF(D13=\"metric tons\",C13*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E13=\"\",B13<>\"\"),F13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,8,FALSE),F13*E13)),\"-\",IF(AND(E13=\"\",B13<>\"\"),F13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,8,FALSE),C13*E13))","v":"-"},null,"(Select)",null,{"$f":"IF(I13=\"lbs\",H13,IF(I13=\"kg\",H13*'Conversion Factors'!$D$21,IF(I13=\"tons\",H13*'Conversion Factors'!$D$23,IF(I13=\"metric tons\",H13*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J13=\"\",B13<>\"\"),K13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,7,FALSE),H13*J13)),\"-\",IF(AND(J13=\"\",B13<>\"\"),K13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,7,FALSE),H13*J13))","v":"-"},null,"(Select)",null,{"$f":"IF(N13=\"lbs\",M13,IF(N13=\"kg\",M13*'Conversion Factors'!$D$21,IF(N13=\"tons\",M13*'Conversion Factors'!$D$23,IF(N13=\"metric tons\",M13*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"M13*O13","v":0},null,"(Select)",null,{"$f":"IF(S13=\"lbs\",R13,IF(S13=\"kg\",R13*'Conversion Factors'!$D$21,IF(S13=\"tons\",R13*'Conversion Factors'!$D$23,IF(S13=\"metric tons\",R13*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"R13*T13","v":0},null,null,{"$f":"IF(ISERROR(IF(AND(X13=\"\",B13<>\"\"),W13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,6,FALSE),W13*X13)),\"-\",IF(AND(X13=\"\",B13<>\"\"),W13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,6,FALSE),W13*X13))","v":"-"},{"$f":"SUM(Y13,V13,L13,G13)","v":0}]
[{"$f":"Aggregate!A10","v":"Project 3"},"(Select)",null,"(Select)",null,{"$f":"IF(D14=\"lbs\",C14,IF(D14=\"kg\",C14*'Conversion Factors'!$D$21,IF(D14=\"tons\",C14*'Conversion Factors'!$D$23,IF(D14=\"metric tons\",C14*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E14=\"\",B14<>\"\"),F14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,8,FALSE),F14*E14)),\"-\",IF(AND(E14=\"\",B14<>\"\"),F14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,8,FALSE),C14*E14))","v":"-"},null,"(Select)",null,{"$f":"IF(I14=\"lbs\",H14,IF(I14=\"kg\",H14*'Conversion Factors'!$D$21,IF(I14=\"tons\",H14*'Conversion Factors'!$D$23,IF(I14=\"metric tons\",H14*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J14=\"\",B14<>\"\"),K14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,7,FALSE),H14*J14)),\"-\",IF(AND(J14=\"\",B14<>\"\"),K14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,7,FALSE),H14*J14))","v":"-"},null,"(Select)",null,{"$f":"IF(N14=\"lbs\",M14,IF(N14=\"kg\",M14*'Conversion Factors'!$D$21,IF(N14=\"tons\",M14*'Conversion Factors'!$D$23,IF(N14=\"metric tons\",M14*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S14=\"lbs\",R14,IF(S14=\"kg\",R14*'Conversion Factors'!$D$21,IF(S14=\"tons\",R14*'Conversion Factors'!$D$23,IF(S14=\"metric tons\",R14*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X14=\"\",B14<>\"\"),W14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,6,FALSE),W14*X14)),\"-\",IF(AND(X14=\"\",B14<>\"\"),W14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,6,FALSE),W14*X14))","v":"-"},0]
[{"$f":"Aggregate!A11","v":"Project 4"},"(Select)",null,"(Select)",null,{"$f":"IF(D15=\"lbs\",C15,IF(D15=\"kg\",C15*'Conversion Factors'!$D$21,IF(D15=\"tons\",C15*'Conversion Factors'!$D$23,IF(D15=\"metric tons\",C15*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E15=\"\",B15<>\"\"),F15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,8,FALSE),F15*E15)),\"-\",IF(AND(E15=\"\",B15<>\"\"),F15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,8,FALSE),C15*E15))","v":"-"},null,"(Select)",null,{"$f":"IF(I15=\"lbs\",H15,IF(I15=\"kg\",H15*'Conversion Factors'!$D$21,IF(I15=\"tons\",H15*'Conversion Factors'!$D$23,IF(I15=\"metric tons\",H15*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J15=\"\",B15<>\"\"),K15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,7,FALSE),H15*J15)),\"-\",IF(AND(J15=\"\",B15<>\"\"),K15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,7,FALSE),H15*J15))","v":"-"},null,"(Select)",null,{"$f":"IF(N15=\"lbs\",M15,IF(N15=\"kg\",M15*'Conversion Factors'!$D$21,IF(N15=\"tons\",M15*'Conversion Factors'!$D$23,IF(N15=\"metric tons\",M15*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S15=\"lbs\",R15,IF(S15=\"kg\",R15*'Conversion Factors'!$D$21,IF(S15=\"tons\",R15*'Conversion Factors'!$D$23,IF(S15=\"metric tons\",R15*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X15=\"\",B15<>\"\"),W15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,6,FALSE),W15*X15)),\"-\",IF(AND(X15=\"\",B15<>\"\"),W15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,6,FALSE),W15*X15))","v":"-"},0]
[{"$f":"Aggregate!A12","v":"Project 5"},"(Select)",null,"(Select)",null,{"$f":"IF(D16=\"lbs\",C16,IF(D16=\"kg\",C16*'Conversion Factors'!$D$21,IF(D16=\"tons\",C16*'Conversion Factors'!$D$23,IF(D16=\"metric tons\",C16*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E16=\"\",B16<>\"\"),F16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,8,FALSE),F16*E16)),\"-\",IF(AND(E16=\"\",B16<>\"\"),F16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,8,FALSE),C16*E16))","v":"-"},null,"(Select)",null,{"$f":"IF(I16=\"lbs\",H16,IF(I16=\"kg\",H16*'Conversion Factors'!$D$21,IF(I16=\"tons\",H16*'Conversion Factors'!$D$23,IF(I16=\"metric tons\",H16*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J16=\"\",B16<>\"\"),K16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,7,FALSE),H16*J16)),\"-\",IF(AND(J16=\"\",B16<>\"\"),K16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,7,FALSE),H16*J16))","v":"-"},null,"(Select)",null,{"$f":"IF(N16=\"lbs\",M16,IF(N16=\"kg\",M16*'Conversion Factors'!$D$21,IF(N16=\"tons\",M16*'Conversion Factors'!$D$23,IF(N16=\"metric tons\",M16*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S16=\"lbs\",R16,IF(S16=\"kg\",R16*'Conversion Factors'!$D$21,IF(S16=\"tons\",R16*'Conversion Factors'!$D$23,IF(S16=\"metric tons\",R16*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X16=\"\",B16<>\"\"),W16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,6,FALSE),W16*X16)),\"-\",IF(AND(X16=\"\",B16<>\"\"),W16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,6,FALSE),W16*X16))","v":"-"},0]
[{"$f":"Aggregate!A13","v":"Project 6"},"(Select)",null,"(Select)",null,{"$f":"IF(D17=\"lbs\",C17,IF(D17=\"kg\",C17*'Conversion Factors'!$D$21,IF(D17=\"tons\",C17*'Conversion Factors'!$D$23,IF(D17=\"metric tons\",C17*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E17=\"\",B17<>\"\"),F17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,8,FALSE),F17*E17)),\"-\",IF(AND(E17=\"\",B17<>\"\"),F17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,8,FALSE),C17*E17))","v":"-"},null,"(Select)",null,{"$f":"IF(I17=\"lbs\",H17,IF(I17=\"kg\",H17*'Conversion Factors'!$D$21,IF(I17=\"tons\",H17*'Conversion Factors'!$D$23,IF(I17=\"metric tons\",H17*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J17=\"\",B17<>\"\"),K17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,7,FALSE),H17*J17)),\"-\",IF(AND(J17=\"\",B17<>\"\"),K17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,7,FALSE),H17*J17))","v":"-"},null,"(Select)",null,{"$f":"IF(N17=\"lbs\",M17,IF(N17=\"kg\",M17*'Conversion Factors'!$D$21,IF(N17=\"tons\",M17*'Conversion Factors'!$D$23,IF(N17=\"metric tons\",M17*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S17=\"lbs\",R17,IF(S17=\"kg\",R17*'Conversion Factors'!$D$21,IF(S17=\"tons\",R17*'Conversion Factors'!$D$23,IF(S17=\"metric tons\",R17*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X17=\"\",B17<>\"\"),W17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,6,FALSE),W17*X17)),\"-\",IF(AND(X17=\"\",B17<>\"\"),W17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,6,FALSE),W17*X17))","v":"-"},0]
[{"$f":"Aggregate!A14","v":"Project 7"},"(Select)",null,"(Select)",null,{"$f":"IF(D18=\"lbs\",C18,IF(D18=\"kg\",C18*'Conversion Factors'!$D$21,IF(D18=\"tons\",C18*'Conversion Factors'!$D$23,IF(D18=\"metric tons\",C18*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E18=\"\",B18<>\"\"),F18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,8,FALSE),F18*E18)),\"-\",IF(AND(E18=\"\",B18<>\"\"),F18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,8,FALSE),C18*E18))","v":"-"},null,"(Select)",null,{"$f":"IF(I18=\"lbs\",H18,IF(I18=\"kg\",H18*'Conversion Factors'!$D$21,IF(I18=\"tons\",H18*'Conversion Factors'!$D$23,IF(I18=\"metric tons\",H18*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J18=\"\",B18<>\"\"),K18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,7,FALSE),H18*J18)),\"-\",IF(AND(J18=\"\",B18<>\"\"),K18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,7,FALSE),H18*J18))","v":"-"},null,"(Select)",null,{"$f":"IF(N18=\"lbs\",M18,IF(N18=\"kg\",M18*'Conversion Factors'!$D$21,IF(N18=\"tons\",M18*'Conversion Factors'!$D$23,IF(N18=\"metric tons\",M18*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S18=\"lbs\",R18,IF(S18=\"kg\",R18*'Conversion Factors'!$D$21,IF(S18=\"tons\",R18*'Conversion Factors'!$D$23,IF(S18=\"metric tons\",R18*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X18=\"\",B18<>\"\"),W18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,6,FALSE),W18*X18)),\"-\",IF(AND(X18=\"\",B18<>\"\"),W18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,6,FALSE),W18*X18))","v":"-"},0]
[{"$f":"Aggregate!A15","v":"Project 8"},"(Select)",null,"(Select)",null,{"$f":"IF(D19=\"lbs\",C19,IF(D19=\"kg\",C19*'Conversion Factors'!$D$21,IF(D19=\"tons\",C19*'Conversion Factors'!$D$23,IF(D19=\"metric tons\",C19*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E19=\"\",B19<>\"\"),F19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,8,FALSE),F19*E19)),\"-\",IF(AND(E19=\"\",B19<>\"\"),F19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,8,FALSE),C19*E19))","v":"-"},null,"(Select)",null,{"$f":"IF(I19=\"lbs\",H19,IF(I19=\"kg\",H19*'Conversion Factors'!$D$21,IF(I19=\"tons\",H19*'Conversion Factors'!$D$23,IF(I19=\"metric tons\",H19*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J19=\"\",B19<>\"\"),K19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,7,FALSE),H19*J19)),\"-\",IF(AND(J19=\"\",B19<>\"\"),K19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,7,FALSE),H19*J19))","v":"-"},null,"(Select)",null,{"$f":"IF(N19=\"lbs\",M19,IF(N19=\"kg\",M19*'Conversion Factors'!$D$21,IF(N19=\"tons\",M19*'Conversion Factors'!$D$23,IF(N19=\"metric tons\",M19*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S19=\"lbs\",R19,IF(S19=\"kg\",R19*'Conversion Factors'!$D$21,IF(S19=\"tons\",R19*'Conversion Factors'!$D$23,IF(S19=\"metric tons\",R19*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X19=\"\",B19<>\"\"),W19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,6,FALSE),W19*X19)),\"-\",IF(AND(X19=\"\",B19<>\"\"),W19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,6,FALSE),W19*X19))","v":"-"},0]
[{"$f":"Aggregate!A16","v":"Project 9"},"(Select)",null,"(Select)",null,{"$f":"IF(D20=\"lbs\",C20,IF(D20=\"kg\",C20*'Conversion Factors'!$D$21,IF(D20=\"tons\",C20*'Conversion Factors'!$D$23,IF(D20=\"metric tons\",C20*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E20=\"\",B20<>\"\"),F20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,8,FALSE),F20*E20)),\"-\",IF(AND(E20=\"\",B20<>\"\"),F20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,8,FALSE),C20*E20))","v":"-"},null,"(Select)",null,{"$f":"IF(I20=\"lbs\",H20,IF(I20=\"kg\",H20*'Conversion Factors'!$D$21,IF(I20=\"tons\",H20*'Conversion Factors'!$D$23,IF(I20=\"metric tons\",H20*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J20=\"\",B20<>\"\"),K20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,7,FALSE),H20*J20)),\"-\",IF(AND(J20=\"\",B20<>\"\"),K20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,7,FALSE),H20*J20))","v":"-"},null,"(Select)",null,{"$f":"IF(N20=\"lbs\",M20,IF(N20=\"kg\",M20*'Conversion Factors'!$D$21,IF(N20=\"tons\",M20*'Conversion Factors'!$D$23,IF(N20=\"metric tons\",M20*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S20=\"lbs\",R20,IF(S20=\"kg\",R20*'Conversion Factors'!$D$21,IF(S20=\"tons\",R20*'Conversion Factors'!$D$23,IF(S20=\"metric tons\",R20*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X20=\"\",B20<>\"\"),W20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,6,FALSE),W20*X20)),\"-\",IF(AND(X20=\"\",B20<>\"\"),W20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,6,FALSE),W20*X20))","v":"-"},0]
[{"$f":"Aggregate!A17","v":"Project 10"},"(Select)",null,"(Select)",null,{"$f":"IF(D21=\"lbs\",C21,IF(D21=\"kg\",C21*'Conversion Factors'!$D$21,IF(D21=\"tons\",C21*'Conversion Factors'!$D$23,IF(D21=\"metric tons\",C21*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E21=\"\",B21<>\"\"),F21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,8,FALSE),F21*E21)),\"-\",IF(AND(E21=\"\",B21<>\"\"),F21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,8,FALSE),C21*E21))","v":"-"},null,"(Select)",null,{"$f":"IF(I21=\"lbs\",H21,IF(I21=\"kg\",H21*'Conversion Factors'!$D$21,IF(I21=\"tons\",H21*'Conversion Factors'!$D$23,IF(I21=\"metric tons\",H21*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J21=\"\",B21<>\"\"),K21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,7,FALSE),H21*J21)),\"-\",IF(AND(J21=\"\",B21<>\"\"),K21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,7,FALSE),H21*J21))","v":"-"},null,"(Select)",null,{"$f":"IF(N21=\"lbs\",M21,IF(N21=\"kg\",M21*'Conversion Factors'!$D$21,IF(N21=\"tons\",M21*'Conversion Factors'!$D$23,IF(N21=\"metric tons\",M21*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,"(Select)",null,{"$f":"IF(S21=\"lbs\",R21,IF(S21=\"kg\",R21*'Conversion Factors'!$D$21,IF(S21=\"tons\",R21*'Conversion Factors'!$D$23,IF(S21=\"metric tons\",R21*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},0,null,null,{"$f":"IF(ISERROR(IF(AND(X21=\"\",B21<>\"\"),W21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,6,FALSE),W21*X21)),\"-\",IF(AND(X21=\"\",B21<>\"\"),W21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,6,FALSE),W21*X21))","v":"-"},0]
[{"$f":"Aggregate!A18","v":"Project 11"},"(Select)",null,"(Select)",null,{"$f":"IF(D22=\"lbs\",C22,IF(D22=\"kg\",C22*'Conversion Factors'!$D$21,IF(D22=\"tons\",C22*'Conversion Factors'!$D$23,IF(D22=\"metric tons\",C22*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(E22=\"\",B22<>\"\"),F22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,8,FALSE),F22*E22)),\"-\",IF(AND(E22=\"\",B22<>\"\"),F22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,8,FALSE),C22*E22))","v":"-"},null,"(Select)",null,{"$f":"IF(I22=\"lbs\",H22,IF(I22=\"kg\",H22*'Conversion Factors'!$D$21,IF(I22=\"tons\",H22*'Conversion Factors'!$D$23,IF(I22=\"metric tons\",H22*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"IF(ISERROR(IF(AND(J22=\"\",B22<>\"\"),K22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,7,FALSE),H22*J22)),\"-\",IF(AND(J22=\"\",B22<>\"\"),K22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,7,FALSE),H22*J22))","v":"-"},null,"(Select)",null,{"$f":"IF(N22=\"lbs\",M22,IF(N22=\"kg\",M22*'Conversion Factors'!$D$21,IF(N22=\"tons\",M22*'Conversion Factors'!$D$23,IF(N22=\"metric tons\",M22*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"M22*O22","v":0},null,"(Select)",null,{"$f":"IF(S22=\"lbs\",R22,IF(S22=\"kg\",R22*'Conversion Factors'!$D$21,IF(S22=\"tons\",R22*'Conversion Factors'!$D$23,IF(S22=\"metric tons\",R22*'Conversion Factors'!$D$22/'Conversion Factors'!$D$20,0))))","v":0},{"$f":"R22*T22","v":0},null,null,{"$f":"IF(ISERROR(IF(AND(X22=\"\",B22<>\"\"),W22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,6,FALSE),W22*X22)),\"-\",IF(AND(X22=\"\",B22<>\"\"),W22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,6,FALSE),W22*X22))","v":"-"},0]
[]
["Color Key",null,null,null,null,null,"lbs",null,null,null,null,"lbs"]
["Enter value",null,null,null,null,null,"kg",null,null,null,null,"kg"]
["Use drop-down menu",null,null,null,null,null,"tons",null,null,null,null,"tons"]
["Do not change - calculation",null,null,null,null,null,"metric tons"]
[]
["Sources"]
["WASTEWATER DISCHARGE","AWWA 2014 Rate Survey, Exhibits 5.","Data presented for Commercial Light Industrial Category with 2inch meter pipe. \nDE, HI, MA, ND, NH, NJ, RI, VT not in survey, National Average is used."]
["BOD/COD","AWWA 2014 Rate Survey. Exhibit 6."," AK, CT, DC, DE, HI, MA, MD, ME, MN, MT, ND, NE, NH, NJ, RI, VT not in survey.  National Average is used."]
["TOTAL SUSPENDED SOLIDS (TSS)","AWWA 2014 Rate Survey. Exhibit 6.","AK, CT, DC, DE, HI, MA, ME, MN, MT, ND, NE, NH, NJ, RI, UT, VT, WA, WV, WY not in survey.  National Average is used."]
["TOXICS","No Source. \n","Cost values not currently available."]
["NUTRIENTS","No Source. \n","Cost values not currently available."]

{"sheet":"Water Use","index":5,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[[29,1,29,2],[29,3,29,5],[7,1,7,4],[7,0,8,0],[0,0,2,0],[28,1,28,5],[4,1,4,4],[5,1,5,4],[3,1,3,4],[1,1,1,4]]}
[null,"Water Use"]
[null,"This tab shows the money saved by lowering water usage.  "]
[]
["Type of Reduction","Water Use"]
["How to use this tab","Enter water reductions in gallons. Enter unit cost or choose a state or national default to populate unit cost. Savings are on the right.  The quantity you enter here will likely match any quantity you enter on the Water Pollution tab. "]
["Calculation Description","Gallons  reduced * unit cost (user supplied or state/national default value) = Dollars saved."]
[null,"State or U.S. \n(select)","Gallons Reduced","Unit Cost ($/gal) ","Dollar Savings"]
["Example","WI plant adopted water conservation technology to reduce process water use by 3 million gallons annually."]
[null,"WI",3000000,null,{"$f":"IF(ISERROR(IF(AND(D9=\"\",B9<>\"\"),C9*VLOOKUP(B9,'State Water  Charges'!$A$3:$I$54,9,FALSE),D9*C9)),\"-\",IF(AND(D9=\"\",B9<>\"\"),C9*VLOOKUP(B9,'State Water  Charges'!$A$3:$I$54,9,FALSE),D9*C9))","v":8081.4437896502313}]
["Totals - All Projects",null,{"$f":"SUM(C12:C22)","v":0},null,{"$f":"SUM(E12:E22)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D12=\"\",B12<>\"\"),C12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,9,FALSE),D12*C12)),\"-\",IF(AND(D12=\"\",B12<>\"\"),C12*VLOOKUP(B12,'State Water  Charges'!$A$3:$I$54,9,FALSE),D12*C12))","v":"-"}]
[{"$f":"Aggregate!A9","v":"Project 2"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D13=\"\",B13<>\"\"),C13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,9,FALSE),D13*C13)),\"-\",IF(AND(D13=\"\",B13<>\"\"),C13*VLOOKUP(B13,'State Water  Charges'!$A$3:$I$54,9,FALSE),D13*C13))","v":"-"}]
[{"$f":"Aggregate!A10","v":"Project 3"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D14=\"\",B14<>\"\"),C14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,9,FALSE),D14*C14)),\"-\",IF(AND(D14=\"\",B14<>\"\"),C14*VLOOKUP(B14,'State Water  Charges'!$A$3:$I$54,9,FALSE),D14*C14))","v":"-"}]
[{"$f":"Aggregate!A11","v":"Project 4"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D15=\"\",B15<>\"\"),C15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,9,FALSE),D15*C15)),\"-\",IF(AND(D15=\"\",B15<>\"\"),C15*VLOOKUP(B15,'State Water  Charges'!$A$3:$I$54,9,FALSE),D15*C15))","v":"-"}]
[{"$f":"Aggregate!A12","v":"Project 5"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D16=\"\",B16<>\"\"),C16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,9,FALSE),D16*C16)),\"-\",IF(AND(D16=\"\",B16<>\"\"),C16*VLOOKUP(B16,'State Water  Charges'!$A$3:$I$54,9,FALSE),D16*C16))","v":"-"}]
[{"$f":"Aggregate!A13","v":"Project 6"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D17=\"\",B17<>\"\"),C17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,9,FALSE),D17*C17)),\"-\",IF(AND(D17=\"\",B17<>\"\"),C17*VLOOKUP(B17,'State Water  Charges'!$A$3:$I$54,9,FALSE),D17*C17))","v":"-"}]
[{"$f":"Aggregate!A14","v":"Project 7"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D18=\"\",B18<>\"\"),C18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,9,FALSE),D18*C18)),\"-\",IF(AND(D18=\"\",B18<>\"\"),C18*VLOOKUP(B18,'State Water  Charges'!$A$3:$I$54,9,FALSE),D18*C18))","v":"-"}]
[{"$f":"Aggregate!A15","v":"Project 8"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D19=\"\",B19<>\"\"),C19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,9,FALSE),D19*C19)),\"-\",IF(AND(D19=\"\",B19<>\"\"),C19*VLOOKUP(B19,'State Water  Charges'!$A$3:$I$54,9,FALSE),D19*C19))","v":"-"}]
[{"$f":"Aggregate!A16","v":"Project 9"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D20=\"\",B20<>\"\"),C20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,9,FALSE),D20*C20)),\"-\",IF(AND(D20=\"\",B20<>\"\"),C20*VLOOKUP(B20,'State Water  Charges'!$A$3:$I$54,9,FALSE),D20*C20))","v":"-"}]
[{"$f":"Aggregate!A17","v":"Project 10"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D21=\"\",B21<>\"\"),C21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,9,FALSE),D21*C21)),\"-\",IF(AND(D21=\"\",B21<>\"\"),C21*VLOOKUP(B21,'State Water  Charges'!$A$3:$I$54,9,FALSE),D21*C21))","v":"-"}]
[{"$f":"Aggregate!A18","v":"Project 11"},"(Select)",null,null,{"$f":"IF(ISERROR(IF(AND(D22=\"\",B22<>\"\"),C22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,9,FALSE),D22*C22)),\"-\",IF(AND(D22=\"\",B22<>\"\"),C22*VLOOKUP(B22,'State Water  Charges'!$A$3:$I$54,9,FALSE),D22*C22))","v":"-"}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
["Sources"]
["WATER USE","AWWA 2014 Rate Survey. Exhibit 2.",null,"Unless getting water free from an underground source, facilities are charged twice for water -- once to receive it, and again to have the discharged water taken away and treated.  "]

{"sheet":"Fuel Use","index":6,"n_rows":39,"n_cols":33,"rows_kept":39,"cut":false,"hidden":false,"merged":[[8,27,8,29],[8,30,8,32],[4,15,4,17],[5,15,5,17],[8,15,8,17],[5,24,5,26],[4,21,4,23],[5,21,5,23],[4,27,4,29],[5,27,5,29],[4,30,4,32],[5,30,5,32],[4,18,4,20],[5,18,5,20],[4,24,4,26],[8,18,8,20],[30,1,30,5],[41,8,42,8],[35,1,35,5],[30,8,31,8],[33,8,34,8],[33,1,33,5],[32,1,32,5],[31,1,31,5],[38,8,39,8],[38,1,38,5],[36,1,36,5],[37,1,37,5],[34,1,34,5],[8,21,8,23],[8,24,8,26],[8,12,8,14],[8,0,9,0],[8,1,8,5],[6,4,6,5],[8,6,8,8],[10,1,10,3],[5,9,5,11],[3,30,3,32],[3,9,3,11],[3,27,3,29],[3,21,3,23],[3,18,3,20],[3,24,3,26],[3,15,3,17],[3,12,3,14],[4,12,4,14],[5,12,5,14],[8,9,8,11],[4,9,4,11],[1,1,1,8],[4,6,4,8],[5,6,5,8],[4,1,4,5],[5,1,5,5],[3,1,3,5],[3,6,3,8]]}
[null,"Fuel"]
[null,"This tab computes cost savings from buying less fossil fuel and using less for travel. For a travel activity, please use whichever is easier for you -- vehicles miles or motor gasoline reduced (just not both). "]
[]
["PLACE CURSOR OVER CELL FOR MORE INFORMATION →","Natural Gas",null,null,null,null,"Vehicle Miles Reduced ",null,null,"Motor Gasoline",null,null,"Diesel",null,null,"Biodiesel",null,null,"Heating Oil",null,null,"Jet Fuel",null,null,"Air Travel",null,null,"Crude Oil",null,null,"Coal"]
["How to use this tab","Enter the quantity and unit of natural gas reduced. Enter the unit cost or leave blank to populate with default national value. Savings are on the right. ",null,null,null,null,"Enter the number of vehicle miles reduced.  Enter the unit cost or leave blank to populate with the national default value.  Savings are on the right. \n\n",null,null,"Enter the gallons of motor gasoline reduced.  Enter the unit cost or leave blank to populate with the national default value. Savings are on the right.  ",null,null,"Enter the gallons of diesel reduced.  Enter the unit cost or leave blank to populate with the national default value. Savings are on the right. ",null,null,"Enter the gallons of biodiesel reduced. Enter the unit cost or leave blank to populate with the national default value. Savings are on the right.",null,null,"Enter the gallons of heating oil reduced.  Enter the unit cost or leave blank to populate with the national default value.Savings are on the right. ",null,null,"Enter the gallons of jet fuel reduced.  Enter the unit cost known or leave blank to populate with the national default value. Savings are on the right. ",null,null,"Enter the number of flights avoided and enter the average unit cost of all flights combined. Savings are on the right.",null,null,"Enter the barrels of crude oil reduced.  Enter the unit cost or leave blank to populate with the national default value. Savings are on the right. ",null,null,"Enter the tons of coal reduced.  Enter the unit cost or leave blank to populate with national default value. Savings are on the right. "]
["Calculation Description","Unit quantity of natural gas reduced  * unit cost (user-specified or default value) = Dollars saved.  The calculator formula converts all units to therms.",null,null,null,null,"Miles reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Diesel gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Biodiesel gallons reduced * unit cost (user-specified or default) = Dollars saved",null,null,"Heating oil gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Jet fuel gallons reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Number of flights avoided  * average unit cost of flight (user-specified ) = Dollars saved.",null,null,"Crude oil barrels reduced  * unit cost (user-specified or default) = Dollars saved.",null,null,"Tons of coal reduced * unit cost (user-specified or default) = Dollars saved."]
["Default Unit Cost",0.69099999999999995,"/therms",null,null,null,0.54,"/mile",null,2.2559999999999998,"/gal",null,2.3159999999999998,"/gal",null,2.54,"/gal",null,2.008,"/gal",null,1.83,"/gal",null,null,null,null,41.02,"/barrel",null,68.790000000000006,"/ton"]
[null,"Amount of Natural Gas Reduced","Unit (select)","Unit Cost ($/unit selected)","Therms Reduced","Dollar Savings","Miles Reduced","Unit Cost ($/mile) ","Dollar Savings","Reduced Gallons of Gas","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Diesel","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Biodiesel","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Heating Oil","Unit Cost ($/gal) ","Dollar Savings","Reduced Gallons of Jet Fuel","Unit Cost ($/gal) ","Dollar Savings","Flights Avoided (#)","Average Unit Cost ($/flight)","Dollar Savings","Reduced Barrels of Crude Oil","Unit Cost ($/barrel) ","Dollar Savings ","Reduced Tons of Coal","Unit Cost ($/ton) ","Dollar Savings"]
["Example","Green building reduced heat usage at two commercial buildings. "]
[null,150000,"therms",null,{"$f":"IF(C10=\"therms\",B10,IF(C10=\"cubic feet\",B10*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31,IF(C10=\"BTU\",B10/'Conversion Factors'!$D$31,0)))","v":150000},{"$f":"E10*$B$7","v":103649.99999999999}]
["Totals - All Projects",null,null,null,{"$f":"SUM(E13:E23)","v":0},{"$f":"SUM(F13:F23)","v":0},{"$f":"SUM(G13:G23)","v":0},null,{"$f":"SUM(I13:I23)","v":0},{"$f":"SUM(J13:J23)","v":0},null,{"$f":"SUM(L13:L23)","v":0},{"$f":"SUM(M13:M23)","v":0},null,{"$f":"SUM(O13:O23)","v":0},{"$f":"SUM(P13:P23)","v":0},null,{"$f":"SUM(R13:R23)","v":0},{"$f":"SUM(S13:S23)","v":0},null,{"$f":"SUM(U13:U23)","v":0},{"$f":"SUM(V13:V23)","v":0},null,{"$f":"SUM(X13:X23)","v":0},{"$f":"SUM(Y13:Y23)","v":0},null,{"$f":"SUM(AA13:AA23)","v":0},{"$f":"SUM(AB13:AB23)","v":0},null,{"$f":"SUM(AD13:AD23)","v":0},{"$f":"SUM(AE13:AE23)","v":0},null,{"$f":"SUM(AG13:AG23)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},null,"(Select)",null,{"$f":"IF(C13=\"therms\", B13, IF( C13=\"cubic feet\", B13*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C13=\"BTU\", B13/'Conversion Factors'!$D$31, IF(C13=\"CCF\", B13*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D13=\"\",E13*$B$7,B13*D13)","v":0},null,null,{"$f":"IF(H13=\"\",G13*$G$7,G13*H13)","v":0},null,null,{"$f":"IF(K13=\"\",J13*$J$7,J13*K13)","v":0},null,null,{"$f":"IF(N13=\"\",M13*$M$7,M13*N13)","v":0},null,null,{"$f":"IF(Q13=\"\", P13*$P$7, P13*Q13)","v":0},null,null,{"$f":"IF(T13=\"\",S13*$S$7,S13*T13)","v":0},null,null,{"$f":"IF(W13=\"\",V13*$V$7,V13*W13)","v":0},null,null,{"$f":"Y13*Z13","v":0},null,null,{"$f":"IF(AC13=\"\",AB13*$AB$7,AB13*AC13)","v":0},null,null,{"$f":"IF(AF13=\"\",AE13*$AE$7,AE13*AF13)","v":0}]
[{"$f":"Aggregate!A9","v":"Project 2"},null,"(Select)",null,{"$f":"IF(C14=\"therms\", B14, IF( C14=\"cubic feet\", B14*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C14=\"BTU\", B14/'Conversion Factors'!$D$31, IF(C14=\"CCF\", B14*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D14=\"\",E14*$B$7,B14*D14)","v":0},null,null,{"$f":"G14*$G$7","v":0},null,null,{"$f":"IF(K14=\"\",J14*$J$7,J14*K14)","v":0},null,null,{"$f":"IF(N14=\"\",M14*$M$7,M14*N14)","v":0},null,null,{"$f":"IF(Q14=\"\", P14*$P$7, P14*Q14)","v":0},null,null,{"$f":"IF(T14=\"\",S14*$S$7,S14*T14)","v":0},null,null,{"$f":"IF(W14=\"\",V14*$V$7,V14*W14)","v":0},null,null,{"$f":"Y14*Z14","v":0},null,null,{"$f":"IF(AC14=\"\",AB14*$AB$7,AB14*AC14)","v":0},null,null,{"$f":"IF(AF14=\"\",AE14*$AE$7,AE14*AF14)","v":0}]
[{"$f":"Aggregate!A10","v":"Project 3"},null,"(Select)",null,{"$f":"IF(C15=\"therms\", B15, IF( C15=\"cubic feet\", B15*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C15=\"BTU\", B15/'Conversion Factors'!$D$31, IF(C15=\"CCF\", B15*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D15=\"\",E15*$B$7,B15*D15)","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A11","v":"Project 4"},null,"(Select)",null,{"$f":"IF(C16=\"therms\", B16, IF( C16=\"cubic feet\", B16*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C16=\"BTU\", B16/'Conversion Factors'!$D$31, IF(C16=\"CCF\", B16*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A12","v":"Project 5"},null,"(Select)",null,{"$f":"IF(C17=\"therms\", B17, IF( C17=\"cubic feet\", B17*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C17=\"BTU\", B17/'Conversion Factors'!$D$31, IF(C17=\"CCF\", B17*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A13","v":"Project 6"},null,"(Select)",null,{"$f":"IF(C18=\"therms\", B18, IF( C18=\"cubic feet\", B18*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C18=\"BTU\", B18/'Conversion Factors'!$D$31, IF(C18=\"CCF\", B18*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D18=\"\",E18*$B$7,B18*D18)","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A14","v":"Project 7"},null,"(Select)",null,{"$f":"IF(C19=\"therms\", B19, IF( C19=\"cubic feet\", B19*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C19=\"BTU\", B19/'Conversion Factors'!$D$31, IF(C19=\"CCF\", B19*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A15","v":"Project 8"},null,"(Select)",null,{"$f":"IF(C20=\"therms\", B20, IF( C20=\"cubic feet\", B20*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C20=\"BTU\", B20/'Conversion Factors'!$D$31, IF(C20=\"CCF\", B20*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A16","v":"Project 9"},null,"(Select)",null,{"$f":"IF(C21=\"therms\", B21, IF( C21=\"cubic feet\", B21*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C21=\"BTU\", B21/'Conversion Factors'!$D$31, IF(C21=\"CCF\", B21*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D21=\"\",E21*$B$7,B21*D21)","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A17","v":"Project 10"},null,"(Select)",null,{"$f":"IF(C22=\"therms\", B22, IF( C22=\"cubic feet\", B22*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C22=\"BTU\", B22/'Conversion Factors'!$D$31, IF(C22=\"CCF\", B22*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D22=\"\",E22*$B$7,B22*D22)","v":0},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[{"$f":"Aggregate!A18","v":"Project 11"},null,"(Select)",null,{"$f":"IF(C23=\"therms\", B23, IF( C23=\"cubic feet\", B23*'Conversion Factors'!$D$33/'Conversion Factors'!$D$31, IF(C23=\"BTU\", B23/'Conversion Factors'!$D$31, IF(C23=\"CCF\", B23*'Conversion Factors'!$D$34/'Conversion Factors'!$D$31, 0))))","v":0},{"$f":"IF(D23=\"\",E23*$B$7,B23*D23)","v":0},null,null,{"$f":"G23*$G$7","v":0},null,null,{"$f":"IF(K23=\"\",J23*$J$7,J23*K23)","v":0},null,null,{"$f":"IF(N23=\"\",M23*$M$7,M23*N23)","v":0},null,null,{"$f":"IF(Q23=\"\", P23*$P$7, P23*Q23)","v":0},null,null,{"$f":"IF(T23=\"\",S23*$S$7,S23*T23)","v":0},null,null,{"$f":"IF(W23=\"\",V23*$V$7,V23*W23)","v":0},null,null,{"$f":"Y23*Z23","v":0},null,null,{"$f":"IF(AC23=\"\",AB23*$AB$7,AB23*AC23)","v":0},null,null,{"$f":"IF(AF23=\"\",AE23*$AE$7,AE23*AF23)","v":0}]
[]
["Color Key",null,"therms"]
["Enter value",null,"cubic feet"]
["Use drop-down menu",null,"BTU"]
["Do not change - calculation"]
[]
["Sources"]
["NATURAL GAS","Energy Information Administration (EIA), 2016"]
["VEHICLE MILES TRAVELED","Internal Revenue Service (IRS), 2016"]
["MOTOR GASOLINE","Energy Information Administration (EIA), 2016"]
["DIESEL","Energy Information Administration (EIA), 2016"]
["BIODIESEL","U.S. Department of Energy, Energy Efficiency and Renewable Energy (EERE), 2016"]
["HEATING OIL","Energy Information Administration (EIA), 2016"]
["JET FUEL","US Department of Transporation, Bureau of Transportation Statistics, 2016"]
["CRUDE OIL","Energy Information Administration (EIA), 2016"]
["COAL","Energy Information Administration (EIA), 2016\n"]

{"sheet":"Electricity Use","index":7,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,2,0],[30,1,30,5],[31,1,31,5],[8,0,9,0],[3,7,3,11],[4,7,4,11],[5,7,5,11],[3,2,3,6],[4,2,4,6],[5,2,5,6],[8,2,8,6],[8,7,8,11],[1,1,1,10]]}
[null,"Electricity Use"]
[null,"This tab computes the money saved by conserving conventional electricity. It also computes the net dollars spent buying green electricity.  The Aggregate tab will reflect the net cost savings (positive or negative) calculated on this tab."]
[]
["Type of Activity",null,"Conserving Conventional Electricity",null,null,null,null,"Purchasing Green Electricity "]
["How to use this tab",null,"Enter the quantity and unit of electricity conserved. Enter the unit cost or select the state or national default value. Savings are on the right. ",null,null,null,null,"This computes the cost trade-offs between green electricity and conventional electricity for you. Enter the quantity and unit of green electricity purchased. For unit cost, enter as a negative value (-x) the unit cost difference between conventional and green electricity for one common unit. If you don't know, leave unit cost blank. The negative cost savings will appear as dollars spent (green electricity costs more), based on the unit cost difference that you or the default provided. "]
["Calculation Description",null,"Quantity of electricity reduced (user specified units) * unit cost (user-specified or default) = Dollar savings.",null,null,null,null,"Quantity of electricity purchased (user specified units) *  negative unit cost differential (user-specified or default) = Dollars spent."]
["Default Unit Cost",null,0.1017,"/kWh",null,null,null,{"$f":"-0.0175","v":-1.7500000000000002E-2},"/kWh"]
[null,"State or U.S. (Select)","Electricity Conserved Quantity","Unit \n(select)","Unit Cost ($/unit selected)","kWh Reduced","Dollar Savings","Green Electricity Quantity","Unit\n(select)","Unit Cost Difference ($/unit selected)","Green kWh Purchased","Dollars Spent \n(negative cost savings)"]
["Example",null,"Installed energy-efficient lighting and reduced lighting and air conditioning usage at two commercial buildings. ",null,null,null,null,"A hotel switched their electricity supply from conventional sources to solar. Their electricity rate increased by $0.04 per kWh. They use approximately 50,000 kWh of electricity per year."]
[null,"NC",1700000,"kWh",null,{"$f":"IF(D10=\"kWh\",C10,IF(D10=\"Btu\",C10/'Conversion Factors'!$D$29,IF(D10=\"therms\",C10*'Conversion Factors'!$G$31,IF(D10=\"Gj\",C10*'Conversion Factors'!$G$30,0))))","v":1700000},{"$f":"IF( ISERROR( IF( AND(B10<>\"\", E10=\"\"), F10*VLOOKUP(B10, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C10*E10)), \"-\", IF( AND(B10<>\"\", E10=\"\"), F10*VLOOKUP(B10, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C10*E10))","v":188190},50000,"kWh",-0.04,50000,-2000]
["Totals - All Projects",null,null,null,null,{"$f":"SUM(F13:F23)","v":0},{"$f":"SUM(G13:G23)","v":0},null,null,null,{"$f":"SUM(K13:K23)","v":0},{"$f":"SUM(L13:L23)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},"(Select)",null,"(Select)",null,{"$f":"IF(D13=\"kWh\",C13,IF(D13=\"Btu\",C13/'Conversion Factors'!$D$29,IF(D13=\"therms\",C13*'Conversion Factors'!$G$31,IF(D13=\"Gj\",C13*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B13<>\"\", E13=\"\"), F13*VLOOKUP(B13, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C13*E13)), \"-\", IF( AND(B13<>\"\", E13=\"\"), F13*VLOOKUP(B13, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C13*E13))","v":"-"},null,"kWh",null,{"$f":"IF(I13=\"kWh\",H13,IF(I13=\"Btu\",H13/'Conversion Factors'!$D$29,IF(I13=\"therms\",H13*'Conversion Factors'!$G$31,IF(I13=\"Gj\",H13*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B13<>\"\", J13=\"\"), K13*-VLOOKUP(B13, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H13*J13)), \"-\", IF( AND(B13<>\"\", J13=\"\"), K13*-VLOOKUP(B13, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H13*J13))","v":"-"}]
[{"$f":"Aggregate!A9","v":"Project 2"},"(Select)",null,"(Select)",null,{"$f":"IF(D14=\"kWh\",C14,IF(D14=\"Btu\",C14/'Conversion Factors'!$D$29,IF(D14=\"therms\",C14*'Conversion Factors'!$G$31,IF(D14=\"Gj\",C14*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B14<>\"\", E14=\"\"), F14*VLOOKUP(B14, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C14*E14)), \"-\", IF( AND(B14<>\"\", E14=\"\"), F14*VLOOKUP(B14, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C14*E14))","v":"-"},null,"(Select)",null,{"$f":"IF(I14=\"kWh\",H14,IF(I14=\"Btu\",H14/'Conversion Factors'!$D$29,IF(I14=\"therms\",H14*'Conversion Factors'!$G$31,IF(I14=\"Gj\",H14*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B14<>\"\", J14=\"\"), K14*-VLOOKUP(B14, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H14*J14)), \"-\", IF( AND(B14<>\"\", J14=\"\"), K14*-VLOOKUP(B14, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H14*J14))","v":"-"}]
[{"$f":"Aggregate!A10","v":"Project 3"},"(Select)",null,"(Select)",null,{"$f":"IF(D15=\"kWh\",C15,IF(D15=\"Btu\",C15/'Conversion Factors'!$D$29,IF(D15=\"therms\",C15*'Conversion Factors'!$G$31,IF(D15=\"Gj\",C15*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B15<>\"\", E15=\"\"), F15*VLOOKUP(B15, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C15*E15)), \"-\", IF( AND(B15<>\"\", E15=\"\"), F15*VLOOKUP(B15, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C15*E15))","v":"-"},null,"(Select)",null,{"$f":"IF(I15=\"kWh\",H15,IF(I15=\"Btu\",H15/'Conversion Factors'!$D$29,IF(I15=\"therms\",H15*'Conversion Factors'!$G$31,IF(I15=\"Gj\",H15*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B15<>\"\", J15=\"\"), K15*-VLOOKUP(B15, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H15*J15)), \"-\", IF( AND(B15<>\"\", J15=\"\"), K15*-VLOOKUP(B15, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H15*J15))","v":"-"}]
[{"$f":"Aggregate!A11","v":"Project 4"},"(Select)",null,"(Select)",null,{"$f":"IF(D16=\"kWh\",C16,IF(D16=\"Btu\",C16/'Conversion Factors'!$D$29,IF(D16=\"therms\",C16*'Conversion Factors'!$G$31,IF(D16=\"Gj\",C16*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B16<>\"\", E16=\"\"), F16*VLOOKUP(B16, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C16*E16)), \"-\", IF( AND(B16<>\"\", E16=\"\"), F16*VLOOKUP(B16, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C16*E16))","v":"-"},null,"(Select)",null,{"$f":"IF(I16=\"kWh\",H16,IF(I16=\"Btu\",H16/'Conversion Factors'!$D$29,IF(I16=\"therms\",H16*'Conversion Factors'!$G$31,IF(I16=\"Gj\",H16*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B16<>\"\", J16=\"\"), K16*-VLOOKUP(B16, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H16*J16)), \"-\", IF( AND(B16<>\"\", J16=\"\"), K16*-VLOOKUP(B16, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H16*J16))","v":"-"}]
[{"$f":"Aggregate!A12","v":"Project 5"},"(Select)",null,"(Select)",null,{"$f":"IF(D17=\"kWh\",C17,IF(D17=\"Btu\",C17/'Conversion Factors'!$D$29,IF(D17=\"therms\",C17*'Conversion Factors'!$G$31,IF(D17=\"Gj\",C17*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B17<>\"\", E17=\"\"), F17*VLOOKUP(B17, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C17*E17)), \"-\", IF( AND(B17<>\"\", E17=\"\"), F17*VLOOKUP(B17, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C17*E17))","v":"-"},null,"(Select)",null,{"$f":"IF(I17=\"kWh\",H17,IF(I17=\"Btu\",H17/'Conversion Factors'!$D$29,IF(I17=\"therms\",H17*'Conversion Factors'!$G$31,IF(I17=\"Gj\",H17*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B17<>\"\", J17=\"\"), K17*-VLOOKUP(B17, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H17*J17)), \"-\", IF( AND(B17<>\"\", J17=\"\"), K17*-VLOOKUP(B17, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H17*J17))","v":"-"}]
[{"$f":"Aggregate!A13","v":"Project 6"},"(Select)",null,"(Select)",null,{"$f":"IF(D18=\"kWh\",C18,IF(D18=\"Btu\",C18/'Conversion Factors'!$D$29,IF(D18=\"therms\",C18*'Conversion Factors'!$G$31,IF(D18=\"Gj\",C18*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B18<>\"\", E18=\"\"), F18*VLOOKUP(B18, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C18*E18)), \"-\", IF( AND(B18<>\"\", E18=\"\"), F18*VLOOKUP(B18, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C18*E18))","v":"-"},null,"(Select)",null,{"$f":"IF(I18=\"kWh\",H18,IF(I18=\"Btu\",H18/'Conversion Factors'!$D$29,IF(I18=\"therms\",H18*'Conversion Factors'!$G$31,IF(I18=\"Gj\",H18*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B18<>\"\", J18=\"\"), K18*-VLOOKUP(B18, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H18*J18)), \"-\", IF( AND(B18<>\"\", J18=\"\"), K18*-VLOOKUP(B18, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H18*J18))","v":"-"}]
[{"$f":"Aggregate!A14","v":"Project 7"},"(Select)",null,"(Select)",null,{"$f":"IF(D19=\"kWh\",C19,IF(D19=\"Btu\",C19/'Conversion Factors'!$D$29,IF(D19=\"therms\",C19*'Conversion Factors'!$G$31,IF(D19=\"Gj\",C19*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B19<>\"\", E19=\"\"), F19*VLOOKUP(B19, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C19*E19)), \"-\", IF( AND(B19<>\"\", E19=\"\"), F19*VLOOKUP(B19, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C19*E19))","v":"-"},null,"(Select)",null,{"$f":"IF(I19=\"kWh\",H19,IF(I19=\"Btu\",H19/'Conversion Factors'!$D$29,IF(I19=\"therms\",H19*'Conversion Factors'!$G$31,IF(I19=\"Gj\",H19*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B19<>\"\", J19=\"\"), K19*-VLOOKUP(B19, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H19*J19)), \"-\", IF( AND(B19<>\"\", J19=\"\"), K19*-VLOOKUP(B19, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H19*J19))","v":"-"}]
[{"$f":"Aggregate!A15","v":"Project 8"},"(Select)",null,"(Select)",null,{"$f":"IF(D20=\"kWh\",C20,IF(D20=\"Btu\",C20/'Conversion Factors'!$D$29,IF(D20=\"therms\",C20*'Conversion Factors'!$G$31,IF(D20=\"Gj\",C20*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B20<>\"\", E20=\"\"), F20*VLOOKUP(B20, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C20*E20)), \"-\", IF( AND(B20<>\"\", E20=\"\"), F20*VLOOKUP(B20, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C20*E20))","v":"-"},null,"(Select)",null,{"$f":"IF(I20=\"kWh\",H20,IF(I20=\"Btu\",H20/'Conversion Factors'!$D$29,IF(I20=\"therms\",H20*'Conversion Factors'!$G$31,IF(I20=\"Gj\",H20*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B20<>\"\", J20=\"\"), K20*-VLOOKUP(B20, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H20*J20)), \"-\", IF( AND(B20<>\"\", J20=\"\"), K20*-VLOOKUP(B20, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H20*J20))","v":"-"}]
[{"$f":"Aggregate!A16","v":"Project 9"},"(Select)",null,"(Select)",null,{"$f":"IF(D21=\"kWh\",C21,IF(D21=\"Btu\",C21/'Conversion Factors'!$D$29,IF(D21=\"therms\",C21*'Conversion Factors'!$G$31,IF(D21=\"Gj\",C21*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B21<>\"\", E21=\"\"), F21*VLOOKUP(B21, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C21*E21)), \"-\", IF( AND(B21<>\"\", E21=\"\"), F21*VLOOKUP(B21, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C21*E21))","v":"-"},null,"(Select)",null,{"$f":"IF(I21=\"kWh\",H21,IF(I21=\"Btu\",H21/'Conversion Factors'!$D$29,IF(I21=\"therms\",H21*'Conversion Factors'!$G$31,IF(I21=\"Gj\",H21*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B21<>\"\", J21=\"\"), K21*-VLOOKUP(B21, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H21*J21)), \"-\", IF( AND(B21<>\"\", J21=\"\"), K21*-VLOOKUP(B21, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H21*J21))","v":"-"}]
[{"$f":"Aggregate!A17","v":"Project 10"},"(Select)",null,"(Select)",null,{"$f":"IF(D22=\"kWh\",C22,IF(D22=\"Btu\",C22/'Conversion Factors'!$D$29,IF(D22=\"therms\",C22*'Conversion Factors'!$G$31,IF(D22=\"Gj\",C22*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B22<>\"\", E22=\"\"), F22*VLOOKUP(B22, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C22*E22)), \"-\", IF( AND(B22<>\"\", E22=\"\"), F22*VLOOKUP(B22, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C22*E22))","v":"-"},null,"(Select)",null,{"$f":"IF(I22=\"kWh\",H22,IF(I22=\"Btu\",H22/'Conversion Factors'!$D$29,IF(I22=\"therms\",H22*'Conversion Factors'!$G$31,IF(I22=\"Gj\",H22*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B22<>\"\", J22=\"\"), K22*-VLOOKUP(B22, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H22*J22)), \"-\", IF( AND(B22<>\"\", J22=\"\"), K22*-VLOOKUP(B22, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H22*J22))","v":"-"}]
[{"$f":"Aggregate!A18","v":"Project 11"},"(Select)",null,"(Select)",null,{"$f":"IF(D23=\"kWh\",C23,IF(D23=\"Btu\",C23/'Conversion Factors'!$D$29,IF(D23=\"therms\",C23*'Conversion Factors'!$G$31,IF(D23=\"Gj\",C23*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B23<>\"\", E23=\"\"), F23*VLOOKUP(B23, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C23*E23)), \"-\", IF( AND(B23<>\"\", E23=\"\"), F23*VLOOKUP(B23, 'State Elec. Prices & Premiums'!$B$4:$D$55, 3, FALSE), C23*E23))","v":"-"},null,"(Select)",null,{"$f":"IF(I23=\"kWh\",H23,IF(I23=\"Btu\",H23/'Conversion Factors'!$D$29,IF(I23=\"therms\",H23*'Conversion Factors'!$G$31,IF(I23=\"Gj\",H23*'Conversion Factors'!$G$30,0))))","v":0},{"$f":"IF( ISERROR( IF( AND(B23<>\"\", J23=\"\"), K23*-VLOOKUP(B23, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H23*J23)), \"-\", IF( AND(B23<>\"\", J23=\"\"), K23*-VLOOKUP(B23, 'State Elec. Prices & Premiums'!$F$4:$H$55, 3, FALSE), H23*J23))","v":"-"}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
[" Sources"]
["ELECTRICITY CONSERVATION","Energy Information Administration (EIA), 2015"]
["PURCHASED GREEN ELECTRICITY","Energy Efficiency and Renewable Energy (EERE), 2015"]

{"sheet":"Non-Haz Inputs & Solid Wa","index":8,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,2,0],[9,0,10,0],[3,5,3,8],[3,1,3,4],[6,0,7,0],[5,1,5,4],[4,5,4,8],[9,1,9,4],[9,5,9,8],[6,1,7,4],[5,5,5,8],[4,1,4,4],[1,1,1,7],[32,1,32,5],[31,1,31,5],[11,6,11,7],[11,2,11,3]]}
[null,"Non-Hazardous Inputs & Solid Wastes"]
[null,"This tab computes savings from reducing non-hazardous inputs or solid waste. Please omit these cost savings when reporting to EPA's P2 program. "]
[]
["Type of Reduction","Reducing Non-Hazardous Inputs",null,null,null,"Reducing Solid Waste"]
["How to use this tab","Enter the quantity and unit of input reduced, and enter the unit cost. Savings appear on the right. ",null,null,null,"Enter the quantity and unit of solid waste reduced. Enter the unit cost or leave blank to populate the national default value. Savings appear on the right."]
["Calculation Description","Quantity of input reduced * Unit Cost (user specified value) = Dollars saved.",null,null,null,"Quantity of waste reduced * Unit Cost (user-specified or default) = Dollars saved."]
["Default Unit Cost",null,null,null,null,2.4E-2,"/ lbs"]
[null,null,null,null,null,0.19700000000000001,"/ gal"]
[null,"Reduced Inputs Quantity ","Unit (select)","Unit Cost ($/unit selected)","Dollar Savings","Reduced Waste Quantity","Unit (select)","Unit Cost ($/unit selected)","Dollar Savings"]
["Example"]
[]
["Totals - All Projects",{"$f":"SUMIF(C14:C24,\"lbs\",B14:B24)&\" lbs\"&\"; \"&SUMIF(C14:C24,\"gal\",B14:B24)&\" gal\"&\"; \"&SUMIF(C14:C24,\"tons\",B14:B24)&\" tons\"&\"; \"&SUMIF(C14:C24,\"kg\",B14:B24)&\" kg\"","v":"0 lbs; 0 gal; 0 tons; 0 kg"},null,null,{"$f":"SUM(E14:E24)","v":0},{"$f":"SUMIF(G14:G24,\"lbs\",F14:F24)&\" lbs\"&\"; \"&SUMIF(G14:G24,\"gal\",F14:F24)&\" gal\"","v":"0 lbs; 0 gal"},null,null,{"$f":"SUM(I14:I24)","v":0}]
[]
[{"$f":"Aggregate!A8","v":"Project 1"},null,"(Select)",null,{"$f":"B14*D14","v":0},null,"(Select)",null,{"$f":"IF(AND(H14=\"\",G14=\"lbs\"),F14*$F$7,IF(AND(H14=\"\",G14=\"gal\"),F14*$F$8,F14*H14))","v":0}]
[{"$f":"Aggregate!A9","v":"Project 2"},null,"(Select)",null,{"$f":"B15*D15","v":0},null,"(Select)",null,{"$f":"IF(AND(H15=\"\",G15=\"lbs\"),F15*$F$7,IF(AND(H15=\"\",G15=\"gal\"),F15*$F$8,F15*H15))","v":0}]
[{"$f":"Aggregate!A10","v":"Project 3"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A11","v":"Project 4"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A12","v":"Project 5"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A13","v":"Project 6"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A14","v":"Project 7"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A15","v":"Project 8"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A16","v":"Project 9"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A17","v":"Project 10"},null,"(Select)",null,0,null,"(Select)",null,0]
[{"$f":"Aggregate!A18","v":"Project 11"},null,"(Select)",null,{"$f":"B24*D24","v":0},null,"(Select)",null,{"$f":"IF(AND(H24=\"\",G24=\"lbs\"),F24*$F$7,IF(AND(H24=\"\",G24=\"gal\"),F24*$F$8,F24*H24))","v":0}]
[]
["Color Key"]
["Enter value"]
["Use drop-down menu"]
["Do not change - calculation"]
[]
[" Sources"]
["NON-HAZARDOUS INPUT REDUCTION","Will vary- user provides"]
["SOLID WASTE","Waste Business Journal"]

{"sheet":"Glossary","index":9,"n_rows":14,"n_cols":1,"rows_kept":14,"cut":false,"hidden":false,"merged":[[2,0,2,1],[3,0,3,1],[5,0,5,1],[14,0,14,1],[7,0,7,1],[9,0,9,1],[11,0,11,1],[13,0,13,1]]}
["Glossary"]
["Hazardous Inputs and Wastes"]
["Hazardous inputs are hazardous materials used as process inputs (chemical ingredients, paints, and solvents) and hazardous products applied to land (such as pesticides and nutrients applied, etc.). "]
["Hazardous wastes are those listed at the state and/or federal level as hazardous or toxic or meeting the criteria for ignitability, toxicity, corrosiveness or reactivity) Excluded:  Non-hazardous waste (solid waste, construction debris, packaging, paper, glass and aluminum cans) "]
["Air Emissions"]
["“Air Emissions\" are defined to include the release of any of the following: \nNitrogen Oxides (NOX), Sulfur Oxides (SOX), Particulate Matter of 10 micrometers or less (PM10), Volatile Organic Compounds (VOCs), and hazardous air pollutants (HAP). Please note that this covers pollutants to air, including SOx and NOx from boilers but excludes SOx or NOx from utilities (due to cap and trade limitations).  The cost for CO2 emissions are not yet assessed or available."]
["Water Pollution"]
["Wastewater Discharges refers to waste water sent off site to a waste water treatment plant, sometimes called publicly owned treatment plants. The first cost formula is for the basic fee charged by a treatment plant for treating waste water on a per gallon basis. Currently, the cost for toxics and nutrients in water discharges is not known, therefore costs can only be calculated when the user enters a cost value."]
["Water Use"]
["Reductions of incoming raw water from outside sources through the implementation of a P2 activity.  Reductions can occur through operations, facility use and grounds maintenance."]
["Fuel"]
["Any material that is combusted for energy, such as: Natural gas, gasoline or diesel (calculated per vehicle miles driven), other fuels (heating oil, jet fuel etc.)  Electricity has its own tab to account for offsetting the higher prices often associated with purchasing electricity from a green source."]
["Non-Hazardous Inputs and Wastes"]
["Non-hazardous inputs:  Process input supplies and feedstocks that are not toxic or hazardous. Examples include packaging, building materials, aqueous cleaners, etc. Non-hazardous material input reductions will be unique to each project.  Therefore, the user must input the reduction quantity as well as the total cost associated with the reduction.  This information will also be included in the Aggregate Tab.  Solid Wastes are those not defined as hazardous under RCRA. "]

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

{"sheet":"Reference & Justification","index":11,"n_rows":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[[21,0,22,0],[0,0,4,0],[1,1,4,4],[11,0,20,0]]}
[null,"References & Justification"]
[null,"EPA’s P2 Program has worked closely across EPA offices and collected data from inside and outside the Agency in substantiating conversion factors/values and securing primary and supporting documentation to justify selected methodologies.   In many situations, clear standardized conversions did not exist, so the Program chose from various options and underlying assumptions.  Column E entitled, “Justification” provides the user with background on the data source and the reason it was selected.  Complete citations as well as links to the most current websites are provided. "]
[]
[]
[]
["Tab","Reference","Website","Last Updated / Next Update","Justification"]
["Hazardous Inputs","User-entered data","N/A","N/A / NA","Hazardous material input reductions will be unique to each project.  Therefore, the user must input the reduction quantity as well as the total cost associated with the reduction.  This information will be included in the Aggregate."]
["Hazardous Waste","1)  Hazardous Waste Resource Center, Environmental Technology Council (ETC) Survey\n2)  2011 RCRA Biennial Report\n3)  Economics Background Document, Regulatory Impact Analysis for USEPA’s 2007 Supplemental Proposed Revisions to the Industrial Recycling Exclusions of the RCRA Definition of Solid Waste (Jan 22, 2007)\n4)  Mark Eads, EPA/OSW/EMRAD\n5) Dept. of Defense Environmental Cost Analysis Methodology (ECAM) Handbook (Mar 29, 1999). Contact John Thoms, Concurrent Technologies Corporation, (814) 269-6805,  thoms@ctc.com.","ETC cost table average unit costs (per ton) for May 2004 (report no longer available on ETC website)\n\n2011 RCRA Biennial Report at:\nhttp://www.epa.gov/wastes/inforesources/data/br11/national11.pdf\n\nTransportation Costs on pages 88-89 (report no longer available on EPA website)","Varies / Varies","For average costs, not specifying management method (Average HW Cost tab):  \nAn average cost for unspecified management methods was estimated using a weighted average of inflated ETC incineration and landfill costs, weighted by how prevalent each form is in the waste stream based on the Biennial Report. Transportation costs from the RIA document are also included. The estimated average cost is $0.26 per pound. Adding $1.24 ($1.00 inflated to 2016$) for typical overhead costs from the ECAM document yields a total cost of $1.50, or $12.45 per gallon (based on 8.3 lbs. per gallon).\nFor Incineration alone (Incineration tab):  Using a weighted average (by waste form) of ETC incineration costs (inflated to 2016$) ($.30), adding inflated transportation costs ($.07), and $1.24 ($1.00 inflated to 2016$) for overhead yields a cost for incineration of $.30+$.07+$1.24=$1.61/lb, or $13.36/gal (based on 8.3lbs. per gallon).\nFor Landfill alone (Landfill tab):  Using a weighted average (by waste form) of ETC landfill costs (inflated to 2016$) ($.07), adding inflated transportation costs ($.07), and $1.24 ($1.00 inflated to 2016$) yields a cost of landfilling of $.07+$.07+$1.24=$1.38/lb, or $11.45/gal (based on 8.3lbs. per gallon)."]
["Air Emissions","Internal EPA survey.","N/A","2008-2010 / NA","This rate is an average of state rates (inflated to 2015$) from a compilation of sources provided to Abt Associates by EPA.  Sources include direct phone conversations between EPA and state Environmental Protection offices, and individual states' department website documents.  Data was not available for six states, thus the national average presented is compiled from 44 states and the District of Columbia only. If this data is not reflective of current conditions, please contact EPA P2 program on alternative data and sources. For more information, see the State Air Emission tab."]
["Water Pollution","AWWA 2014 Rate Survey, Exhibits 5 and 6.","http://www.awwa.org/store/productdetail.aspx?productid=47556053","2014 / biannually","Water Pollution, AWWA 2014 Rate Survey, Exhibit 5. Data presented for Commercial Light Industrial Category with 2-inch meter pipe. DE, HI, MA, ND, NH, NJ, RI, VT not in survey, National Average is used.\nBOD/COD - AWWA 2014 Rate Survey, Exhibit 6. AK, CT, DC, DE, HI, MA, MD, ME, MN, MT, ND, NE, NH, NJ, RI, VT not in survey.  National Average is used.\nToxics - N/A\nNutrients - N/A\nTSS - AWWA 2014 Rate Survey, Exhibit 6.  \n"]
["Water Use","AWWA 2014 Water & Wastewater Rate Survey, Exhibit 2","N/A","2014 / biannually","AWWA 2014 Rate Survey, Exhibit 2. Data presented for Commercial Light Industrial Category with 2-inch meter pipe. \n"]
["Fuel Use*","Natural Gas\nEnergy Information Administration (EIA), 2016. Monthy Energy Review - 2016. \"Figure 9.10: Natural Gas Prices by Sector.\" ","http://www.eia.gov/naturalgas/monthly/pdf/table_03.pdf","July 2016 / monthly","Natural Gas - The 2016 YTD average price per therm value is the ($6.91 per thousand cubic feet) divided by ten to get the cost per therm of $0.691 per therm. "]
[null,"VMT\nInternal Revenue Service, 2016. IR-2014-114. ","https://www.irs.gov/uac/newsroom/2016-standard-mileage-rates-for-business-medical-and-moving-announced","2016 / annually","VMT - The business mileage rate for 2016 is $0.54 per mile."]
[null,"Motor Gasoline\nEnergy Information Administration (EIA), 2016. Gasoline and Diesel Fuel Update. Updated August, 2016.","http://www.eia.gov/dnav/pet/pet_pri_gnd_dcus_nus_w.htm","August 2016 / weekly","Motor Gasoline- In the week of August 8th, 2016, the average national price of gasoline was $2.256 per gallon."]
[null,"Diesel\nEnergy Information Administration (EIA), 2016. Gasoline and Diesel Fuel Update. Updated August, 2016.","http://www.eia.gov/dnav/pet/pet_pri_gnd_dcus_nus_w.htm","August 2016 / weekly","Diesel- In the week of August 8th, 2016 average national price of diesel is reported as $2.316 per gallon."]
[null,"Biodiesel\nU.S. Department of Energy, Energy Efficiency and Renewable Energy (EERE), 2016. Clean Cities Alternative Fuel Price Report, Table 1: \"Overall Average Fuel Prices.\" April 2016.","http://www.afdc.energy.gov/uploads/publication/alternative_fuel_price_report_april_2016.pdf","April 2016 / quarterly","Biodiesel- The April 2016 national average biodiesel price was $2.23 per gallon for B20 biodiesel and $2.81 per gallon for B99-B100 biodiesel. The overall national average biodiesel price is $2.54 per gallon."]
[null,"Heating Oil\nEnergy Information Administration (EIA), 2016. Weekly Heating Oil and Propane Prices (October - March). 2016.","http://www.eia.gov/dnav/pet/pet_pri_wfr_dcus_nus_w.htm","March 2016 / weekly October - March","Heating Oil- In the week of March 28th, 2016, the average national price of residential heating oil was reported as $2.008 per gallon."]
[null,"Jet Fuel\nUS Department of Transporation, Bureau of Transportation Statistics, 2016. \"Airline Fuel Cost and Consumption (U.S. Carriers - Scheduled).\" Updated June, 2016.","http://www.transtats.bts.gov/fuel.asp","June 2016 / monthly","Jet Fuel - The June 2016 figure is $1.83 per gallon."]
[null,"Crude Oil\nEnergy Information Administration (EIA). 2016. Domestic Crude Oil First Purchase Prices by Area. Updated May, 2016","http://www.eia.gov/dnav/pet/pet_pri_dfp1_k_m.htm","May 2016 / monthly","Crude Oil- The June 2015 US price of crude oil is reported as $41.02 per barrel."]
[null,"Coal\nEnergy Information Administration (EIA), 2016. \"Annual Coal Report: Updated in 2014\". ","http://www.eia.gov/coal/annual/","2016 / unknown","Coal - The 2014 domestic price for coal used in \"Other Industrial Plants\" is $68.20 per ton. Inflated to 2016$, the price is $68.79 per ton."]
[null,"EIA. Glossary. 2016.","http://www.eia.gov/tools/glossary/","2016 / NA","Fuel definitions from the EIA glossary are used in the 'Fuel Use' tab."]
["Electricity","Electricity Conservation\nEnergy Information Administration, 2016. Electric Power Monthly, \"Table 5.6.B. Average Retail Price of Electricity to Ultimate Customers by End-Use Sector, by State, Year-to-Date through May 2016 and 2015.\" ","http://www.eia.gov/electricity/monthly/","May 2016 / monthly","Electricity Conservation- Used commercial end-user rates by state and national average. The national average is $0.1242 per kilowatt hour."]
[null,"Purchased Green Electricity\nU.S. Department of Energy, Energy Efficiency and Renewable Energy (EERE), 2015 Green Power Markets, Green Pricing: \"Table of Utility Programs by State\".","http://apps3.eere.energy.gov/greenpower/markets/pricing.shtml?page=1","January 2015 / uknown","Purchasing Green Electricity- Average price premiums on green electricity are given for each state. When a range of price premiums was given, the midpoint was used. When multiple price premiums were given for a state, the mean of the price premiums was used. The national average is calculated as the mean of all state price premiums. The national average price premium is 0.0185 cents per kilowatt-hour. (Calculations shown on Green Elec Premium Worksheet tab.)"]
["Non-Hazardous Inputs","User-entered data","N/A","NA / N/A","Non-hazardous material input reductions will be unique to each project.  Therefore, the user must input the reduction quantity as well as the total cost associated with the reduction.  This information will be included in the Aggregate."]
["Non-Hazardous Solid Waste","Waste Business Journal,  \"Waste Market Overview & Outlook 2012\" (a pay for service). ","http://www.wastebusinessjournal.com/overview.htm","2016 / unknown","According to the overview, this document provides the weighted nationwide average tipping fee of $44.23 per ton in 2011.  Applying an inflation factor of 110.934/103.311=1.074 gives this cost in 2016$ as $47.49/ton, or $0.024/pound (based on a standard ton) and $0.197/gallon (based on 8.3 pounds per gallon)."]
["Implicit GDP Price Deflators","U.S. Bureau of Economic Analysis, “Table 1.1.9. Implicit Price Deflators for Gross Domestic Product,” (accessed August 15th, 2016).","http://www.bea.gov/iTable/iTable.cfm?ReqID=9&step=1#reqid=9&step=3&isuri=1&903=13","August 2016 / monthly","BEA's Implicit GDP Price Deflator index was used to inflate costs to 2016$.  2016 is currently available for the 1st two quarters. The GDP index was selected as it is widely understood and broadly applicable. "]
["* All fuel data is based on national averages"]

{"sheet":"State Air Emission","index":12,"n_rows":63,"n_cols":14,"rows_kept":63,"cut":false,"hidden":true,"merged":[]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},null,{"$f":"D1+1","v":4},null,1,{"$f":"H1+1","v":2},{"$f":"I1+1","v":3},null,{"$f":"J1+1","v":4}]
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},null,{"$f":"COLUMN()","v":6},null,{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},null,{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13}]
["States","Blocks","Group","Nox, Sox, PM10, VOCs","Nox, SOx, PM10, VOCs (2015$/ton)","Category","Notes","Blocks","Group","HAPs","HAPs (2015$/ton)","Category","Notes","Sources and Notes"]
["U.S. National","U.S. National",1,45.14,{"$f":"IFERROR(D4*(109.3815/101.221), D4)","v":48.779214886239018},"National",null,"U.S. National",1,45.8,{"$f":"IFERROR(J4*(109.3815/101.221), J4)","v":49.49242449689293}]
["AK",{"$f":"IF(OR(F5=\"\",F5=\"National\"),A5,A5&\"_\"&F5)","v":"AK"},1,28.57,{"$f":"IFERROR(D5*(109.3815/101.221), D5)","v":30.873331176336922},null,null,{"$f":"IF(OR($L5=\"\",$L5=\"National\"),$A5,$A5&\"_\"&$L5)","v":"AK"},1,28.57,{"$f":"IFERROR(J5*(109.3815/101.221), J5)","v":30.873331176336922},null,null,"\"Air Permits Program Fee Rate Evaluation Report (February 25th, 2010),\"  Department of Environmental Conservation, Division of Air Quality (http://www.dec.state.ak.us/air/ap/fees.htm)                                                                    "]
["AL","AL",1,32.5,35.120170221594329,null,null,"AL",1,32.5,35.120170221594329,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Tim Owen, Chief, Energy Branch, Air Division, AL Department of Environmental Management (Airmail@adem.state.al.us)                                      "]
["AR","AR",1,22.07,23.849297132018059,null,null,"AR",1,22.07,23.849297132018059,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Thomas Rheaume, Permit Branch Manager, Arkansas Department of Environmental Quality, Air Division (RHEAUME@adeq.state.ar.us)                                         "]
["AZ","AZ",1,36.96,39.939738196619274,null,null,"AZ",1,36.96,39.939738196619274,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Trevor Baggiore, Air Quality Permits Section, Arizona Deparment of Environmental Quality (Baggiore.Trevor@azdeq.gov)              "]
["CA","CA",1,46.64,50.400145819543368,null,null,"CA",1,47.23,51.037711986643082,null,null,"\"District Rules Database,\" Air Resources Board, CA Environmental Protection Agency website  (http://www.arb.ca.gov/drdb/drdb.htm)                                                               (*NOTE: CA has 35 different air districts, each with unique air pollution laws and fee. Many districts did not provide Title V fee information, and of those that did, many were not up to date. Only four had sufficient/up-to-date data to report)                                                                                                                   "]
["CO","CO",1,22.9,24.746212248446465,null,null,"CO",1,152.9,165.2268931348238,null,null,"\"Air Pollution Billing and Fees Stationary Sources Program,\" Colorado Department of Public Health and Environment,  Air Pollution Control Division (http://www.cdphe.state.co.us/ap/billing.html)                                                              "]
["CT","CT",1,229.47,247.97001417690004,null,null,"CT",1,229.47,247.97001417690004,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Dennise Goulbourne, Fiscal Administrative Officer, Bureau of Financial & Support Services (Dennise.Goulbourne@ct.gov)                                        "]
["DC","DC",1,43.72,47.244733602710895,null,null,"DC",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Jessica Daniels, Environmental Protection Specialist, Government of the District of Columbia, District Department of the Environment (jessica.daniels@dc.gov)                            "]
["DE","DE",2,"U.S. National",{"$f":"IFERROR(D13*(115.381/110.993), D13)","v":"U.S. National"},"National","Determined on a case-by-case basis","DE",2,"U.S. National",{"$f":"IFERROR(J13*(115.381/110.993), J13)","v":"U.S. National"},"National","Determined on a case-by-case basis","DE determines its air emissions fees on a complicated, case-by-case basis, and is therefore not included in the average (Based on e-mail from Amy Mann, DE Department of Natural Resources and Environmental Control, Amy.Mann@state.de.us)"]
["FL","FL",1,30,32.41861866608707,null,null,"FL",1,30,32.41861866608707,null,null,"\"Title V Annual Emissions Fee On-line Information Center,\" Maryland Department of Environmental Protection website (http://www.dep.state.fl.us/AIR/emission/tvfee.htm)                                           "]
["GA","GA",1,34,36.741101154898686,null,null,"GA",1,34,36.741101154898686,null,null,"\"Procedures for Calculating Air Permit Fees,\" Georgia Department of Natural Resources website (http://www.gaepd.org/air/airpermit/html/aqrules/fee.htm)                       "]
["HI","HI",1,61.52,66.479780677922562,null,null,"HI",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Scott Takamoto, Clean Air Branch, Hawaii Department of Health (scott.takamoto@doh.hawaii.gov)                                                                   "]
["IA","IA",1,56,60.514754843362539,null,null,"IA",1,56,60.514754843362539,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Doug Campbell, Supervisor, Operating Permits Section, Air Quality Bureau Iowa Department of Natural Resources (Doug.Campbell@dnr.iowa.gov)                                "]
["ID","ID",1,39.479999999999997,42.662902164570582,null,null,"ID",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Stephen Coe, Regional Airshed Manager, Idaho Department Of Environmental Quality (Stephen.Coe@deq.idaho.gov)                                                                               "]
["IL","IL_<100",3,0,0,"<100",null,"IL_<100",3,0,0,"<100","<100","\"Clean Air Title V Fees,\" Illinois Environmental Protection Agency (http://www.epa.state.il.us/fees/clean-air-title-v.html)                                   "]
["IL","IL_>=100",3,18,19.451171199652244,">=100",null,"IL_>=100",3,18,19.451171199652244,">=100",">=100","\"Clean Air Title V Fees,\" Illinois Environmental Protection Agency (http://www.epa.state.il.us/fees/clean-air-title-v.html)                                     "]
["IN","IN",1,41.25,44.575600665869729,null,null,"IN",1,0,0,null,null,"Information received by Sarah Helinek in March 2010 via e-mail from Kristin Wiley, Correspondence Coordinator, Governor's Liaison for Indiana Department of Environmental Management (INFO@idem.in.gov)                                                        "]
["KS","KS_<100",3,0,0,"<100",null,"KS_<10",3,0,0,"<10","<10","Information received by Sarah Helinek via e-mail in March 2010 from Marian Massoth, P.E. Air Permitting Section, KDHE - Bureau of Air (MMassoth@kdheks.gov)                                                                                                    "]
["KS","KS_>=100",3,25,27.015515555072561,">=100",null,"KS_>=10",3,25,27.015515555072561,">=10",">=10","Information received by Sarah Helinek via e-mail in March 2010 from Marian Massoth, P.E. Air Permitting Section, KDHE - Bureau of Air (MMassoth@kdheks.gov)                                                                                                    "]
["KY","KY",1,48.12,51.999464340403662,null,null,"KY",1,48.12,51.999464340403662,null,null,"\"Permit Fees for Fiscal Year 2010,\" Kentucky Air Pollution Control District website (http://www.louisvilleky.gov/APCD/EE/Permits.htm#aCost)     "]
["LA","LA",2,"U.S. National","U.S. National","National","No data received","LA",2,"U.S. National","U.S. National","National","No data received","N/A"]
["MA","MA",2,"U.S. National","U.S. National","National","No data received","MA",2,"U.S. National","U.S. National","National","No data received","Information N/A"]
["MD","MD",1,52.23,{"$f":"IFERROR(D27*(109.3815/101.221), D27)","v":56.440815097657591},null,null,"MD",1,52.23,{"$f":"IFERROR(J27*(109.3815/101.221), J27)","v":56.440815097657591},null,null,"\"Title V Fee Sheet,\" Maryland Department of the Environment website (http://www.mde.state.md.us/Permits/AirManagementPermits/Title5/title5feesheet.asp)                                                                                                        "]
["ME","ME_<1000",3,7.28,7.8669181296371304,"<1000",null,"ME_<1000",3,7.28,7.8669181296371304,"<1000","<1000","\"Major Source Information - Air Emissions License Revised Fee Schedule,\" Bureau of Air Quality, Maine Department of Environment  (http://www.state.me.us/dep/air/licensing/major.htm)                                            "]
["ME","ME_1000-4000",3,14.59,15.766254877940346,"1000-4000",null,"ME_1000-4000",3,14.59,15.766254877940346,"1000-4000","1000-4,000","\"Major Source Information - Air Emissions License Revised Fee Schedule,\" Bureau of Air Quality, Maine Department of Environment  (http://www.state.me.us/dep/air/licensing/major.htm)                                              "]
["ME","ME_>=4000",3,21.86,23.622366801355447,">=4000",null,"ME_>=4000",3,21.86,23.622366801355447,">=4000",">=4000","\"Major Source Information - Air Emissions License Revised Fee Schedule,\" Bureau of Air Quality, Maine Department of Environment  (http://www.state.me.us/dep/air/licensing/major.htm)                                             "]
["MI","MI",1,45.25,48.898083154681338,null,null,"MI",1,45.25,48.898083154681338,null,null,"\"Michigan Air Quality Fees for 2010,\" MI Department of Natural Resources and Environment (http://www.michigan.gov/deq/0,1607,7-135-3310_4103_5784---,00.html)     State Fee: $45.25/ton                                                                        "]
["MN","MN",1,43.33,46.823291560051764,null,null,"MN",1,43.33,46.823291560051764,null,null,"Information received by Sarah Helinek in March 2010 via e-mail from Michael Smith, Minnesota Pollution Control Agency Environmental Analysis and Outcomes, Air Emission Inventory Coordinator (Michael.Smith@state.mn.us)                                      "]
["MO","MO",1,40,43.224824888116096,null,null,"MO",1,40,43.224824888116096,null,null,"\"The State of Missouri's Environment, 2009,\" Missouri Department of Natural Resources (http://www.dnr.mo.gov/env/apcp/index.html)                                                                  "]
["MS","MS",1,36,38.902342399304487,null,null,"MS",1,36,38.902342399304487,null,null,"\"Mississippi Department on  Environmental Quality Office of Pollution Control Public Notice,\" under Title V Fees section of Mississippi Department of Environmental Quality website (http://www.deq.state.ms.us/mdeq.nsf/page/Air_TitleVFees?OpenDocument) "]
["MT","MT",1,38.24,41.322932593038992,null,null,"MT",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Charles Homer, MT Department of Environmental Quality (chomer@mt.gov)                                                                                                        "]
["NC","NC",1,27.5,29.717067110579816,null,null,"NC",1,27.5,29.717067110579816,null,null,"\"Calendar Year 2010 Air Quality Fees,\" NC Department of Environment and Natural Resources, Division of Air Quality website; under \"Permits\" then under \"Fees\" (http://daq.state.nc.us/)                                           "]
["ND","ND",1,13.4,14.480316337518893,null,null,"ND",1,27.9,30.149315359460978,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Lewis Dendy, Lew Dendy, Environmental Scientist, ND Division of Air Quality (ldendy@nd.gov)                                                                                                "]
["NE","NE",1,62,66.998478576579956,null,null,"NE",1,62,66.998478576579956,null,null,"\"2008 Emission Inventory Fee Assessment,\" Nebraska Department of Environmental Quality (http://www.deq.state.ne.us/AirDivis.nsf/Pages/2006EIFA)                                                                                                                "]
["NH","NH",1,136.15,147.12649771292519,null,null,"NH",1,136.15,147.12649771292519,null,null,"\"What Fees Are Required for an Air Permit?\" New Hampshire Department of Environmental Services (http://des.nh.gov/organization/divisions/air/pehb/apps/fees.htm)                                                                 "]
["NJ","NJ",1,105.12,113.59483980596912,null,null,"NJ",1,105.12,113.59483980596912,null,null,"\"Consumer Price Index Percentage Adjustments to Air Contaminant Emission Fees, and Base Fee Tables and Supplemental Fee Schedules,\" NJDEP Air Quality Permitting Program (http://www.nj.gov/dep/aqpp/archived/11162009NJRpage.html)                     "]
["NM","NM",1,23.07,24.929917754220959,null,null,"NM",1,173.86,187.87670137619662,null,null,"\"Air Quality Bureau,\" New Mexico Department of Environment (http://www.nmenv.state.nm.us/aqb/permit/permit_fees.htm)                                                                                                                                           "]
["NV","NV",1,16,17.289929955246439,null,"**It should be noted that the majority of NV's fee revenue comes from \"maintenance fees\" as opposed to \"emissions fees,\" unlike most states; for example, a Major Source with a Title V permit pays the $16.00/ton plus a $20,000 base fee","NV",1,16,17.289929955246439,null,"**It should be noted that the majority of NV's fee revenue comes from \"maintenance fees\" as opposed to \"emissions fees,\" unlike most states; for example, a Major Source with a Title V permit pays the $16.00/ton plus a $20,000 base fee","Information received by Sarah Helinek via e-mail in March 2010 from Patrick Anderson, Bureau of Air Pollution Control, Nevada Division of Environmental Protection (patricka@ndep.nv.gov)                                                                      "]
["NY","NY_<1000",3,45,48.627927999130613,"<1000",null,"NY_<1000",3,45,48.627927999130613,"<1000","<1000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                               "]
["NY","NY_1000-2000",3,50,54.031031110145122,"1000-2000",null,"NY_1000-2000",3,50,54.031031110145122,"1000-2000","1000-2000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                                       "]
["NY","NY_2000-5000",3,55,59.434134221159631,"2000-5000",null,"NY_2000-5000",3,55,59.434134221159631,"2000-5000","2000-5000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                                                       "]
["NY","NY_>=5000",3,65,70.240340443188657,">=5000",null,"NY_>=5000",3,65,70.240340443188657,">=5000",">=5000","\"Adopted Subpart 482-2, Operating Program Fees - Effective June 24, 2009,\"New York State Department of Environmental Conservation (http://www.dec.ny.gov/regulations/55931.html)                                                       "]
["OH","OH",1,43.75,47.27715222137698,null,null,"OH",1,43.75,47.27715222137698,null,null,"\"Title V General Information - Title V Emissions Fee Report Requirements,\" Ohio Environmental Protection Agency, Division of Air Pollution Control (http://web.epa.ohio.gov/dapc/title_v/titlev.html)                                "]
["OK","OK",1,34.04,36.7843259797868,null,null,"OK",1,34.04,36.7843259797868,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Morris Moffit, Morris Moffett, Air Quality Division, OK Department of Environmental Quality (Morris.Moffett@deq.ok.gov)                                                                    "]
["OR","OR",1,54.21,58.580443929619342,null,null,"OR",1,54.21,58.580443929619342,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Andrea Curtis,  Air Quality Division, Oregon Department of Environmental Equality (CURTIS.Andrea@deq.state.or.us)                                                                          "]
["PA","PA",1,54,58.353513598956731,null,null,"PA",1,54,58.353513598956731,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Douglas Malchenson, Air Quality Engineer. PA Department of Environmental Protection (dmalchenso@state.pa.us)                                                                        "]
["RI","RI",2,"U.S. National","U.S. National","National","No data received","RI",2,"U.S. National","U.S. National","National","No data received","Information N/A"]
["SC","SC",1,41.96,45.34284130763379,null,null,"SC",1,41.96,45.34284130763379,null,null,"\"Environmental Protection Fees - Fee Schedule,\" SC Department of Health and Environmental Control, Air Quality Division (http://www.scdhec.gov/environment/baq/fees.aspx)             "]
["SD","SD",2,"U.S. National","U.S. National","National","No data received","SD",2,"U.S. National","U.S. National","National","No data received","N/A"]
["TN","TN",1,43.75,47.27715222137698,null,null,"TN",1,43.75,47.27715222137698,null,null,"\"Title V Implementation Plan,\" TN Division of Air Pollution Control (http://www.tnchamber.org/environment/Draft%202008-2009%20Workload%20Analysis.pdf)                                                         "]
["TX","TX",1,44.17,47.731012882702203,null,null,"TX",1,44.17,47.731012882702203,null,null,"\"Point Source Air Emissions and Air Inspection Fees,\" Texas Commission on Environmental Quality (http://www.tceq.state.tx.us/implementation/air/industei/psei/air-fees.html#time)                                                                              "]
["UT","UT",2,"U.S. National","U.S. National","National","No data received","UT",2,"U.S. National","U.S. National","National","No data received","N/A"]
["VA","VA",1,44.17,47.731012882702203,null,null,"VA",1,44.17,47.731012882702203,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Gary Graham, Regulatory Analyst, Office of Regulatory Affairs, Commonwealth of Virginia Department of Environmental Quality (Gary.Graham@deq.virginia.gov)  "]
["VT","VT",1,42,45.386066132521904,null,null,"VT",1,0,0,null,null,"Information received by Sarah Helinek via e-mail in January 2010 from Doug Elliot, Air Pollution Control Division, Vermont Department of Environmental Conservation (Doug.Elliott@state.vt.us) "]
["WA","WA",1,22.37,24.17348331867893,null,null,"WA",1,22.37,24.17348331867893,null,null,"Information received by Sarah Helinek via e-mail in March 2010 from Crystal Alford, AOP Coordinator, Washington State Department of Ecology (Crystal.Alford@ecy.wa.gov)                                                                                        "]
["WI","WI",1,35.71,38.588962418865648,null,null,"WI",1,35.71,38.588962418865648,null,null,"Information received by Sarah Helinek in March 2010 via e-mail from Ralph Patterson, Emission Inventory Team Leader, Emissions Inventory and Small Source Section, Bureau of Air Management, \nWisconsin Department of Natural Resources (Ralph.Patterson@wiscon"]
["WV","WV",1,23.87,25.794414251983284,null,null,"WV",1,23.87,25.794414251983284,null,null,"\"West Virginia Air Quality Fees,\"  West Virginia Department of Environmental Protection (http://www.dep.wv.gov/daq/planning/Pages/AirQualityFees.aspx)      "]
["WY","WY",1,28.16,30.430276721233732,null,null,"WY",1,28.16,30.430276721233732,null,null,"\"Wyoming's Title V Operating Permit Program,\" Wyoming Department of Environmental Quality (http://deq.state.wy.us/aqd/TitleVOperatingPermitProgram.asp)                                                                                                        "]
["*All costs are in $/ton","*All costs are in $/ton",null,null,null,null,null,"*All costs are in $/ton"]

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

{"sheet":"State Water  Charges","index":14,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
[]
["State","Wastewater (2014$/gallons)*","TSS(2014$/lbs)*","BOD/COD (2014$/lbs)*","Water (2014$/gallons)*","Wastewater (2015$/gallons)*","TSS(2015$/lbs)*","BOD/COD (2015$/lbs)*","Water (2015$/gallons)*"]
["U.S. National",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,{"$f":"109.382/108.686*B3","v":5.0338706262076068E-3},{"$f":"109.382/108.686*C3","v":0.33211324365603667},{"$f":"109.382/108.686*D3","v":0.39249746977531608},{"$f":"109.382/108.686*E3","v":4.5424599191253101E-3}]
["AK",6.687636887608068E-3,0.33,0.39,5.2995454545454544E-3,{"$f":"109.382/108.686*B4","v":6.7304629670826574E-3},0.33211324365603667,0.39249746977531608,5.3334825176112001E-3]
["AL",4.6531027857829007E-3,0.25,0.26500000000000001,2.6876844919786098E-3,4.6829001795493921E-3,0.25160094216366413,0.26669699869348401,2.7048958016819488E-3]
["AR",5.2202305475504323E-3,0.1295,0.13450000000000001,1.3944786096256683E-3,5.2536596963009162E-3,0.13032928804077804,0.13536130688405132,1.4034085280355782E-3]
["AZ",3.3634870317002887E-3,0.26,0.26,3.6453055767761652E-3,3.3850260245242348E-3,0.2616649798502107,0.2616649798502107,3.6686492703653689E-3]
["CA",2.1859098108006516E-3,0.50833333333333341,0.34404773657499998,3.5510154061624642E-3,2.1999078715289632E-3,0.51158858239945049,0.34625093868618451,3.5737552873126499E-3]
["CO",3.7427185398655142E-3,0.31548000000000004,0.44662499999999999,3.5510154061624642E-3,3.7666860435343068E-3,0.31750026093517109,0.44948508317538599,3.5737552873126499E-3]
["CT",3.2851585014409225E-3,0.33,0.39,1.679010695187166E-3,3.3061958964780282E-3,0.33211324365603667,0.39249746977531608,1.6897626912478385E-3]
["DC",6.3544668587896249E-3,0.33,0.39,4.8463636363636365E-3,6.3951593944769954E-3,0.33211324365603667,0.39249746977531608,4.8773986279072494E-3]
["DE",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,4.5424599191253101E-3]
["FL",5.9215821325648409E-3,0.50776125000000005,0.9115185714285714,3.9102285459638392E-3,5.9595025746113335E-3,0.51101283557679922,0.91735572548442301,3.9352687449590255E-3]
["GA",4.5994587896253597E-3,0.378,0.47400000000000003,4.3143226381461668E-3,4.628912659650747E-3,0.3804206245514602,0.47703538634230724,4.3419505622224021E-3]
["HI",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,4.5424599191253101E-3]
["IA",3.4998270893371757E-3,0.56000000000000005,0.53,2.5277183600713013E-3,3.5222391723485911E-3,0.56358611044660767,0.53339399738696802,2.5439052836733257E-3]
["ID",3.3227089337175791E-3,0.26,0.21,1.7038770053475936E-3,3.3439867930358668E-3,0.2616649798502107,0.21134479141747786,1.7147882395058284E-3]
["IL",3.1675856548190849E-3,0.25431999999999999,0.24521999999999999,3.3314383453916328E-3,3.1878701405463551E-3,0.25594860644425221,0.24679033214949486,3.3527721058427724E-3]
["IN",4.6857829010566758E-3,0.10186666666666666,0.31946666666666668,2.680267379679145E-3,4.7157895707209884E-3,0.10251899723362101,0.32151245729287431,2.6974311919112327E-3]
["KS",4.9291181556195959E-3,0.18818454800000001,0.30961137999999999,3.0381773618538325E-3,4.9606830879596513E-3,0.18938963830977312,0.31159405965036896,3.0576331468109589E-3]
["KY",7.039012968299712E-3,0.21399999999999997,0.18,3.1967058823529409E-3,7.0840891789058303E-3,0.21537040649209646,0.18115267835783816,3.2171768472805088E-3]
["LA",5.4993083573487032E-3,0.14350000000000002,0.27700000000000002,3.0085494652406417E-3,5.5345246558297836E-3,0.14441894080194323,0.27877384391733989,3.0278155200021335E-3]
["MA",5.0018399999999996E-3,0.33,0.39,4.1283422459893046E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,4.1547791946598654E-3]
["MD",6.1939409221902011E-3,0.28000000000000003,0.39,3.6950868983957217E-3,6.2336054869165172E-3,0.28179305522330383,0.39249746977531608,3.7187493800519005E-3]
["ME",9.1548847262247837E-3,0.33,0.39,1.253101604278075E-3,9.2135104900715765E-3,0.33211324365603667,0.39249746977531608,1.2611261770526508E-3]
["MI",4.7241858789625361E-3,0.313,0.44799999999999995,2.387349121466768E-3,4.7544384724130077E-3,0.31500437958890748,0.45086888835728606,2.4026371529385386E-3]
["MN",1.990706051873199E-3,0.33,0.39,1.53697192513369E-3,2.0034540728888195E-3,0.33211324365603667,0.39249746977531608,1.5468143377709482E-3]
["MO",2.1140345821325647E-3,0.17,0.27933333333333332,3.6122994652406418E-3,2.1275723705244851E-3,0.17108864067129162,0.28112211937753406,3.6354317953273822E-3]
["MS",6.5844380403458206E-4,0.11600000000000001,0.13200000000000001,4.5980748663101605E-3,6.6266032582771152E-4,0.11674283716394017,0.13284529746241466,4.6275198740108013E-3]
["MT",5.1735446685878964E-3,0.33,0.39,2.4600802139037436E-3,5.2066748517700647E-3,0.33211324365603667,0.39249746977531608,2.4758339984654811E-3]
["NC",5.7552713736791538E-3,0.21015700000000001,0.34220100000000009,3.773464476699771E-3,5.7921268001009619E-3,0.21150279680915665,0.3443923760373922,3.7976288702351209E-3]
["ND",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,4.5424599191253101E-3]
["NE",2.3152161383285302E-3,0.33,0.39,1.4228163992869875E-3,2.3300422468639135E-3,0.33211324365603667,0.39249746977531608,1.4319277863460728E-3]
["NH",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,4.5424599191253101E-3]
["NJ",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,{"$f":"109.382/108.686*E35","v":4.5424599191253101E-3}]
["NM",3.3856484149855908E-3,0.315,0.26,3.2377165775401067E-3,3.407329324181163E-3,0.31701718712621679,0.2616649798502107,3.2584501654720197E-3]
["NV",2.5587415946205574E-3,0.185,0.21000000000000002,2.3868716577540106E-3,2.5751271838395542E-3,0.18618469720111144,0.21134479141747789,2.4021566316586238E-3]
["NY",4.46978386167147E-3,0.1666,0.1226,2.2953654188948309E-3,4.4984073234579317E-3,0.16766686785786578,0.12338510203706089,2.3100644080153322E-3]
["OH",6.6310259365994243E-3,0.3833333333333333,0.3666666666666667,4.3594117647058825E-3,6.673489492640434E-3,0.38578811131761831,0.36901471517337409,4.3873284291174467E-3]
["OK",5.5714121037463973E-3,0.44800000000000001,0.47020000000000001,2.6986898395721928E-3,5.6070901379385429E-3,0.45086888835728611,0.4732110520214195,2.7159716249754852E-3]
["OR",6.2339145052833821E-3,0.92449999999999999,0.71350000000000002,2.1750808080808082E-3,6.2738350515881246E-3,0.9304202841212299,0.71806908893509747,2.189009522380941E-3]
["PA",4.51097502401537E-3,0.186,0.28566666666666668,3.9917112299465238E-3,4.5398622644760977E-3,0.1871911009697661,0.28749600991234692,4.0172732251992959E-3]
["RI",5.0018399999999996E-3,0.33,0.39,2.0796256684491978E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,2.0929431101182317E-3]
["SC",6.0166200082338401E-3,0.27500000000000002,0.3125,3.2144385026737971E-3,6.0551490508495469E-3,0.27676103638003058,0.31450117770458019,3.2350230231995404E-3]
["SD",5.8516426512968296E-3,0.2429,0.2429,4.1135828877005348E-3,5.8891152170854558E-3,0.24445547540621607,0.24445547540621607,4.1399253208551229E-3]
["TN",6.3202567461357103E-3,0.55000000000000004,0.46760000000000002,3.514409854851032E-3,6.3607302081759957E-3,0.55352207276006116,0.47059440222291743,3.5369153225191432E-3]
["TX",3.7027951145876207E-3,1.0598399999999999,0.52285625000000002,4.1557344385026737E-3,3.7265069578770321E-3,1.066626970170951,0.52620450046464129,4.1823468004370335E-3]
["UT",3.9481268011527376E-3,0.33,0.31940000000000002,1.2023262032085562E-3,3.9734096918065693E-3,0.33211324365603667,0.32144536370829729,1.2100256220613354E-3]
["VA",5.1845389048991355E-3,0.3,0.25650000000000001,4.3677785204991083E-3,5.2177394926271759E-3,0.30192113059639697,0.25814256665991941,4.395748763679163E-3]
["VT",5.0018399999999996E-3,0.33,0.39,4.5135561497326206E-3,5.0338706262076068E-3,0.33211324365603667,0.39249746977531608,4.5424599191253101E-3]
["WA",6.8984602717167554E-3,0.33,0.42,2.6766737967914437E-3,6.9426364153701682E-3,0.33211324365603667,0.42268958283495572,2.6938145965500772E-3]
["WI",3.6901902017291064E-3,0.40416666666666662,1.3464750000000001,2.6766737967914437E-3,3.7138213260726597E-3,0.40675485649792364,1.3550975143992787,2.6938145965500772E-3]
["WV",1.9479927953890488E-2,0.33,0.56000000000000005,2.7449732620320852E-3,1.9604672905916581E-2,0.33211324365603667,0.56358611044660767,2.7625514357653568E-3]
["WY",4.2388472622478393E-3,0.33,0.45,4.1747860962566838E-3,4.2659918594776984E-3,0.33211324365603667,0.45288169589459543,4.2015204605997886E-3]
[null,"*Values are calculated as the average rate charged by utilities in the state."]
[null,"Note: States with missing data are assigned the national average, signified in bold italics."]

{"sheet":"Average HW Cost","index":15,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Computation of average cost for RCRA industrial hazardous waste disposal:"]
[]
[null,null,null,null,null,null,"Wtd avg","2005 BRS tons*"]
[null,null,"A. ",null,null,"Incineration price (per ton) =",{"$f":"(Incineration!J256)","v":623.41121169616213},1437996]
[null,null,"B.",null,null,"Landfill price (per ton) =",{"$f":"(Landfill!J200)","v":163.75043665334849},2037543]
[null,null,null,null,null,"Tonnage weighted average price =",{"$f":"ROUND(SUMPRODUCT(G5:G6,H5:H6)/SUM(H5:H6), 0)","v":354}]
[null,null,null,null,null,null,{"$f":"\"$\"&G7&\"/ton - weighted by physical form and incin/landfill proportion\"","v":"$354/ton - weighted by physical form and incin/landfill proportion"}]
[null,null,null,null,null,null,{"$f":"G7/2200","v":0.16090909090909092},"per pound"]
[null,null,null,null,null,null,{"$f":"G9+(0.06*1.192)","v":0.23242909090909092},"including transportation"]
[null,null,"Notes:"]
[null,null,"A. Incineration price calculated on the Incineration tab"]
[null,null,"B. Landfill price calculated on the Landfill tab"]
[null,null,"* Source: Exhibit 2.5 of 2005 RCRA National Biennial Report"]
[null,null,"See Reference tab for more information"]

{"sheet":"Incineration","index":16,"n_rows":258,"n_cols":11,"rows_kept":258,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Incineration Cost"]
[null,"1993 BRS","BRS treatment","BRS"]
[null,"wastestream","code for  ","physical",null,"1993 tons"]
[null,"count","incineration","form code","Physical form code description","incinerated","<Tons based on OSW's 1996 NHWCS survey"]
[null,1,"M043","B001","Lab packs",13.1]
[null,2,"M041","B101","Non-halogen liquids (inorganic liquids)",132.19999999999999]
[null,3,"M041","B101","Non-halogen liquids (inorganic liquids)",553.5]
[null,4,"M041","B101","Non-halogen liquids (inorganic liquids)",40989]
[null,5,"M041","B101","Non-halogen liquids (inorganic liquids)",140006]
[null,6,"M041","B101","Non-halogen liquids (inorganic liquids)",200937]
[null,7,"M041","B102","Non-halogen liquids (inorganic liquids)",516.1]
[null,8,"M041","B102","Non-halogen liquids (inorganic liquids)",782.6]
[null,9,"M041","B102","Non-halogen liquids (inorganic liquids)",1058.4000000000001]
[null,10,"M041","B102","Non-halogen liquids (inorganic liquids)",2601.6]
[null,11,"M041","B102","Non-halogen liquids (inorganic liquids)",2807.7]
[null,12,"M041","B102","Non-halogen liquids (inorganic liquids)",7818]
[null,13,"M041","B102","Non-halogen liquids (inorganic liquids)",49077]
[null,14,"M041","B102","Non-halogen liquids (inorganic liquids)",76709]
[null,15,"M041","B105","Non-halogen liquids (inorganic liquids)",67194]
[null,16,"M041","B105","Non-halogen liquids (inorganic liquids)",964109]
[null,17,"M041","B119","Non-halogen liquids (inorganic liquids)",1512]
[null,18,"M041","B201","Non-halogen liquids (organic liquids)",78]
[null,19,"M041","B201","Non-halogen liquids (organic liquids)",267.2]
[null,20,"M041","B201","Non-halogen liquids (organic liquids)",412.1]
[null,21,"M041","B201","Non-halogen liquids (organic liquids)",461.5]
[null,22,"M041","B201","Non-halogen liquids (organic liquids)",493.6]
[null,23,"M041","B201","Non-halogen liquids (organic liquids)",551.6]
[null,24,"M041","B201","Non-halogen liquids (organic liquids)",577.1]
[null,25,"M041","B201","Non-halogen liquids (organic liquids)",668.3]
[null,26,"M041","B201","Non-halogen liquids (organic liquids)",999.8]
[null,27,"M041","B201","Non-halogen liquids (organic liquids)",1180]
[null,28,"M041","B201","Non-halogen liquids (organic liquids)",1271.8]
[null,29,"M041","B201","Non-halogen liquids (organic liquids)",1595]
[null,30,"M041","B201","Non-halogen liquids (organic liquids)",1605.9]
[null,31,"M041","B201","Non-halogen liquids (organic liquids)",1684.9]
[null,32,"M041","B201","Non-halogen liquids (organic liquids)",1826.5]
[null,33,"M041","B201","Non-halogen liquids (organic liquids)",3955]
[null,34,"M041","B202","Organic liquids: halogenated",35.799999999999997]
[null,35,"M041","B202","Organic liquids: halogenated",182.9]
[null,36,"M041","B202","Organic liquids: halogenated",600.4]
[null,37,"M041","B202","Organic liquids: halogenated",688]
[null,38,"M041","B202","Organic liquids: halogenated",998]
[null,39,"M041","B202","Organic liquids: halogenated",1034.2]
[null,40,"M041","B202","Organic liquids: halogenated",1090.7]
[null,41,"M041","B202","Organic liquids: halogenated",1236]
[null,42,"M041","B202","Organic liquids: halogenated",3059]
[null,43,"M041","B202","Organic liquids: halogenated",3421]
[null,44,"M041","B202","Organic liquids: halogenated",8489]
[null,45,"M041","B203","Non-halogen liquids (organic liquids)",25.4]
[null,46,"M041","B203","Non-halogen liquids (organic liquids)",25.8]
[null,47,"M041","B203","Non-halogen liquids (organic liquids)",425.1]
[null,48,"M041","B203","Non-halogen liquids (organic liquids)",439.7]
[null,49,"M041","B203","Non-halogen liquids (organic liquids)",455.5]
[null,50,"M041","B203","Non-halogen liquids (organic liquids)",461.6]
[null,51,"M041","B203","Non-halogen liquids (organic liquids)",465.6]
[null,52,"M041","B203","Non-halogen liquids (organic liquids)",471.1]
[null,53,"M041","B203","Non-halogen liquids (organic liquids)",487.7]
[null,54,"M041","B203","Non-halogen liquids (organic liquids)",581.1]
[null,55,"M041","B203","Non-halogen liquids (organic liquids)",605.6]
[null,56,"M041","B203","Non-halogen liquids (organic liquids)",689.5]
[null,57,"M041","B203","Non-halogen liquids (organic liquids)",891.3]
[null,58,"M041","B203","Non-halogen liquids (organic liquids)",903.5]
[null,59,"M041","B203","Non-halogen liquids (organic liquids)",906]
[null,60,"M041","B203","Non-halogen liquids (organic liquids)",908.8]
[null,61,"M041","B203","Non-halogen liquids (organic liquids)",909.7]
[null,62,"M041","B203","Non-halogen liquids (organic liquids)",1065.5]
[null,63,"M041","B203","Non-halogen liquids (organic liquids)",1087]
[null,64,"M041","B203","Non-halogen liquids (organic liquids)",1152.5]
[null,65,"M041","B203","Non-halogen liquids (organic liquids)",1176.3]
[null,66,"M041","B203","Non-halogen liquids (organic liquids)",2092]
[null,67,"M041","B203","Non-halogen liquids (organic liquids)",2245.5]
[null,68,"M041","B203","Non-halogen liquids (organic liquids)",2289.1]
[null,69,"M041","B203","Non-halogen liquids (organic liquids)",2617.4]
[null,70,"M041","B203","Non-halogen liquids (organic liquids)",2845.7]
[null,71,"M041","B203","Non-halogen liquids (organic liquids)",2942]
[null,72,"M041","B203","Non-halogen liquids (organic liquids)",4633.3999999999996]
[null,73,"M041","B204","Organic liquids: halogenated",21.2]
[null,74,"M041","B204","Organic liquids: halogenated",198.4]
[null,75,"M041","B204","Organic liquids: halogenated",243.8]
[null,76,"M041","B204","Organic liquids: halogenated",376.8]
[null,77,"M041","B204","Organic liquids: halogenated",400.9]
[null,78,"M041","B204","Organic liquids: halogenated",418.8]
[null,79,"M041","B204","Organic liquids: halogenated",432.3]
[null,80,"M041","B204","Organic liquids: halogenated",453.6]
[null,81,"M041","B204","Organic liquids: halogenated",483.3]
[null,82,"M041","B204","Organic liquids: halogenated",544.1]
[null,83,"M041","B204","Organic liquids: halogenated",643.29999999999995]
[null,84,"M041","B204","Organic liquids: halogenated",651.29999999999995]
[null,85,"M041","B204","Organic liquids: halogenated",674.2]
[null,86,"M041","B204","Organic liquids: halogenated",692.6]
[null,87,"M041","B204","Organic liquids: halogenated",774.1]
[null,88,"M041","B204","Organic liquids: halogenated",1001]
[null,89,"M041","B204","Organic liquids: halogenated",1089.2]
[null,90,"M041","B204","Organic liquids: halogenated",1111.5]
[null,91,"M041","B204","Organic liquids: halogenated",1263.4000000000001]
[null,92,"M041","B204","Organic liquids: halogenated",1705.1]
[null,93,"M041","B204","Organic liquids: halogenated",1759]
[null,94,"M041","B204","Organic liquids: halogenated",1918.2]
[null,95,"M041","B204","Organic liquids: halogenated",1975]
[null,96,"M041","B204","Organic liquids: halogenated",2178]
[null,97,"M041","B204","Organic liquids: halogenated",2180.1]
[null,98,"M041","B204","Organic liquids: halogenated",2274.4]
[null,99,"M041","B204","Organic liquids: halogenated",2291.4]
[null,100,"M041","B204","Organic liquids: halogenated",2903]
[null,101,"M041","B204","Organic liquids: halogenated",3945.9]
[null,102,"M041","B204","Organic liquids: halogenated",4165.8]
[null,103,"M041","B204","Organic liquids: halogenated",5915]
[null,104,"M041","B204","Organic liquids: halogenated",6394.1]
[null,105,"M041","B204","Organic liquids: halogenated",7720]
[null,106,"M041","B204","Organic liquids: halogenated",8286.2000000000007]
[null,107,"M041","B204","Organic liquids: halogenated",8779.2999999999993]
[null,108,"M041","B204","Organic liquids: halogenated",9220.6]
[null,109,"M043","B204","Organic liquids: halogenated",10.6]
[null,110,"M043","B204","Organic liquids: halogenated",933.1]
[null,111,"M041","B205","Non-halogen liquids (organic liquids)",21.1]
[null,112,"M041","B205","Non-halogen liquids (organic liquids)",479]
[null,113,"M041","B206","Non-halogen liquids (organic liquids)",634.29999999999995]
[null,114,"M041","B206","Non-halogen liquids (organic liquids)",783.7]
[null,115,"M041","B206","Non-halogen liquids (organic liquids)",9181]
[null,116,"M041","B207","Non-halogen liquids (organic liquids)",429]
[null,117,"M041","B207","Non-halogen liquids (organic liquids)",550.79999999999995]
[null,118,"M041","B207","Non-halogen liquids (organic liquids)",638]
[null,119,"M041","B207","Non-halogen liquids (organic liquids)",758]
[null,120,"M041","B207","Non-halogen liquids (organic liquids)",857.3]
[null,121,"M041","B207","Non-halogen liquids (organic liquids)",910.8]
[null,122,"M041","B207","Non-halogen liquids (organic liquids)",1220.2]
[null,123,"M041","B207","Non-halogen liquids (organic liquids)",1699.9]
[null,124,"M041","B207","Non-halogen liquids (organic liquids)",2370.9]
[null,125,"M041","B207","Non-halogen liquids (organic liquids)",3455.3]
[null,126,"M041","B207","Non-halogen liquids (organic liquids)",5788.2]
[null,127,"M041","B207","Non-halogen liquids (organic liquids)",9155]
[null,128,"M041","B208","Non-halogen liquids (organic liquids)",458.1]
[null,129,"M041","B208","Non-halogen liquids (organic liquids)",1195]
[null,130,"M041","B208","Non-halogen liquids (organic liquids)",2105.6999999999998]
[null,131,"M043","B209","Non-halogen liquids (organic liquids)",2.8]
[null,132,"M041","B210","Non-halogen liquids (organic liquids)",1087.5]
[null,133,"M041","B212","Non-halogen liquids (organic liquids)",375.1]
[null,134,"M041","B212","Non-halogen liquids (organic liquids)",396.3]
[null,135,"M041","B212","Non-halogen liquids (organic liquids)",501.5]
[null,136,"M041","B212","Non-halogen liquids (organic liquids)",754.3]
[null,137,"M041","B212","Non-halogen liquids (organic liquids)",1234]
[null,138,"M041","B212","Non-halogen liquids (organic liquids)",1528.5]
[null,139,"M041","B219","Non-halogen liquids (organic liquids)",28.9]
[null,140,"M041","B219","Non-halogen liquids (organic liquids)",119.7]
[null,141,"M041","B219","Non-halogen liquids (organic liquids)",232.4]
[null,142,"M041","B219","Non-halogen liquids (organic liquids)",317.89999999999998]
[null,143,"M041","B219","Non-halogen liquids (organic liquids)",371]
[null,144,"M041","B219","Non-halogen liquids (organic liquids)",403.9]
[null,145,"M041","B219","Non-halogen liquids (organic liquids)",482.1]
[null,146,"M041","B219","Non-halogen liquids (organic liquids)",497.7]
[null,147,"M041","B219","Non-halogen liquids (organic liquids)",530.20000000000005]
[null,148,"M041","B219","Non-halogen liquids (organic liquids)",574.9]
[null,149,"M041","B219","Non-halogen liquids (organic liquids)",593.5]
[null,150,"M041","B219","Non-halogen liquids (organic liquids)",645]
[null,151,"M041","B219","Non-halogen liquids (organic liquids)",815.3]
[null,152,"M041","B219","Non-halogen liquids (organic liquids)",836]
[null,153,"M041","B219","Non-halogen liquids (organic liquids)",838]
[null,154,"M041","B219","Non-halogen liquids (organic liquids)",909]
[null,155,"M041","B219","Non-halogen liquids (organic liquids)",1336]
[null,156,"M041","B219","Non-halogen liquids (organic liquids)",1446.3]
[null,157,"M041","B219","Non-halogen liquids (organic liquids)",1640.9]
[null,158,"M041","B219","Non-halogen liquids (organic liquids)",3296]
[null,159,"M041","B219","Non-halogen liquids (organic liquids)",3364]
[null,160,"M041","B219","Non-halogen liquids (organic liquids)",3581]
[null,161,"M041","B219","Non-halogen liquids (organic liquids)",4034]
[null,162,"M041","B219","Non-halogen liquids (organic liquids)",7243]
[null,163,"M041","B219","Non-halogen liquids (organic liquids)",13476]
[null,164,"M041","B219","Non-halogen liquids (organic liquids)",15807.8]
[null,165,"M041","B219","Non-halogen liquids (organic liquids)",17066]
[null,166,"M041","B219","Non-halogen liquids (organic liquids)",18643]
[null,167,"M041","B219","Non-halogen liquids (organic liquids)",24241.4]
[null,168,"M043","B301","Soil",15.7]
[null,169,"M043","B301","Soil",22.4]
[null,170,"M043","B301","Soil",23]
[null,171,"M043","B301","Soil",23.1]
[null,172,"M043","B301","Soil",26.7]
[null,173,"M043","B301","Soil",31.4]
[null,174,"M043","B301","Soil",507.5]
[null,175,"M043","B301","Soil",544.29999999999995]
[null,176,"M043","B301","Soil",546.4]
[null,177,"M043","B301","Soil",3479.4]
[null,178,"M043","B302","Soil",843]
[null,179,"M043","B303","Inorganic solids (assume = soil)",1915]
[null,180,"M043","B306","Inorganic solids (assume = soil)",151]
[null,181,"M043","B307","Inorganic solids (assume = soil)",0]
[null,182,"M043","B312","Inorganic solids (assume = soil)",1070]
[null,183,"M043","B319","Inorganic solids (assume = soil)",2]
[null,184,"M043","B319","Inorganic solids (assume = soil)",38.6]
[null,185,"M043","B319","Inorganic solids (assume = soil)",56]
[null,186,"M043","B319","Inorganic solids (assume = soil)",577.29999999999995]
[null,187,"M043","B319","Inorganic solids (assume = soil)",603]
[null,188,"M043","B319","Inorganic solids (assume = soil)",621.79999999999995]
[null,189,"M043","B319","Inorganic solids (assume = soil)",708.4]
[null,190,"M043","B319","Inorganic solids (assume = soil)",718.6]
[null,191,"M043","B319","Inorganic solids (assume = soil)",721.3]
[null,192,"M043","B319","Inorganic solids (assume = soil)",758.4]
[null,193,"M043","B319","Inorganic solids (assume = soil)",779.5]
[null,194,"M043","B319","Inorganic solids (assume = soil)",1525.5]
[null,195,"M043","B319","Inorganic solids (assume = soil)",2669.3]
[null,196,"M043","B407","Organic solids (assume = soil)",2.1]
[null,197,"M043","B407","Organic solids (assume = soil)",24.6]
[null,198,"M043","B407","Organic solids (assume = soil)",174.8]
[null,199,"M043","B409","Organic solids (assume = soil)",4.0999999999999996]
[null,200,"M043","B409","Organic solids (assume = soil)",16.8]
[null,201,"M043","B409","Organic solids (assume = soil)",18.399999999999999]
[null,202,"M043","B409","Organic solids (assume = soil)",18.399999999999999]
[null,203,"M043","B409","Organic solids (assume = soil)",21.3]
[null,204,"M043","B409","Organic solids (assume = soil)",426.6]
[null,205,"M043","B409","Organic solids (assume = soil)",830.4]
[null,206,"M043","B409","Organic solids (assume = soil)",909.5]
[null,207,"M043","B409","Organic solids (assume = soil)",1528]
[null,208,"M043","B409","Organic solids (assume = soil)",10365.5]
[null,209,"M042","B489","Organic solids (assume = soil)",1125]
[null,210,"M043","B489","Organic solids (assume = soil)",909.7]
[null,211,"M043","B489","Organic solids (assume = soil)",909.9]
[null,212,"M043","B491","Organic solids (assume = soil)",909.3]
[null,213,"M049","B503","Sludges",148355]
[null,214,"M042","B504","Sludges",16739.7]
[null,215,"M041","B519","Sludges",714]
[null,216,"M042","B519","Sludges",23.8]
[null,217,"M042","B519","Sludges",2339]
[null,218,"M041","B601","Sludges",26632.7]
[null,219,"M041","B602","Sludges",330]
[null,220,"M041","B602","Sludges",746.6]
[null,221,"M041","B602","Sludges",1043]
[null,222,"M042","B603","Sludges",20.5]
[null,223,"M042","B603","Sludges",489.7]
[null,224,"M042","B603","Sludges",5991]
[null,225,"M042","B603","Sludges",10640.1]
[null,226,"M043","B603","Sludges",530.6]
[null,227,"M041","B606","Sludges",470.5]
[null,228,"M041","B606","Sludges",860.4]
[null,229,"M041","B606","Sludges",1977]
[null,230,"M042","B606","Sludges",712.7]
[null,231,"M041","B607","Sludges",1221.5]
[null,232,"M041","B607","Sludges",1319]
[null,233,"M042","B607","Sludges",29904]
[null,234,"M042","B609","Sludges",25]
[null,235,"M044","B701","Aerosols (gases)",17199]
[null,null,null,null,"Column total =",{"$f":"SUM(F8:F242)","v":2192507.5000000014}]
[]
[null,null,null,null,null,"1993 BRS","2004 ETC","2012$",null,"Equivalent"]
[null,null,null,null,"ETC Incineration Price Categories*","subtotal tons","avg price","avg price","Cost basis","Per-ton price"]
[null,null,null,1,"Drummed Halogen Liquid Organics",{"$f":"SUM(F41:F51,F80:F117)","v":106863.60000000002},206,{"$f":"G247*1.192","v":245.55199999999999},"per drum",{"$f":"(H247)*2200/(55*8.3)","v":1183.3831325301203},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,null,null,2,"Drummed Non-Halogen Liquid  (assume 50%)",{"$f":"SUM(F9:F40,F52:F79,F118:F174)/2","v":890086.50000000023},120,143.04,"per drum",{"$f":"(H248)*2200/(55*8.3)","v":689.34939759036138},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,null,null,3,"Bulk Non-Halogen Liquid          (assume 50%)",{"$f":"SUM(F9:F40,F52:F79,F118:F174)/2","v":890086.50000000023},0.96,1.14432,"per gallon",{"$f":"(H249)*2200/8.34","v":301.85899280575541},"Assume 8.3 lbs per gallon"]
[null,null,null,4,"Lab Packs",{"$f":"(F8)","v":13.1},1.91,2.2767199999999996,"per pound",{"$f":"(H250)*2200","v":5008.7839999999987},"Assume 2,200 lbs per ton"]
[null,null,null,5,"Drummed Pumpable Sludge     (assume 50%)",{"$f":"SUM(F220:F241)/2","v":125542.90000000002},278,331.37599999999998,"per drum",{"$f":"(H251)*2200/(55*8.3)","v":1596.9927710843369},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,null,null,6,"Bulk Pumpable Sludges           (assume 50%)",{"$f":"SUM(F220:F241)/2","v":125542.90000000002},621,740.23199999999997,"per ton",{"$f":"(H252)","v":740.23199999999997}]
[null,null,null,7,"Bulk Contaminated Soils",{"$f":"SUM(F175:F219)","v":37172.999999999993},522,622.22399999999993,"per ton",{"$f":"(H253)","v":622.22399999999993}]
[null,null,null,8,"Aerosols",{"$f":"(F242)","v":17199},0.92,1.0966400000000001,"per pound",{"$f":"(H254)*2200","v":2412.6080000000002},"Assume 2,200 lbs per ton"]
[null,null,null,null,"Check sum =",{"$f":"SUM(F247:F254)","v":2192507.5000000005}]
[null,null,null,null,null,null,null,null,"Tonnage weighted-average unit cost (per ton) =",{"$f":"SUMPRODUCT(J247:J254,F247:F254)/SUM(F247:F254)","v":623.41121169616213},"per ton"]
[null,null,null,null,"* Source: http://www.etc.org/costsurvey8.cfm","        WEIGHTAVG(F247…F254, J247…J254)",null,null,null,{"$f":"J256/2200","v":0.28336873258916462},"per pound"]
[null,null,null,null,null,null,null,null,null,{"$f":"J256/2200*8.3","v":2.3519604804900665},"per gallon"]

{"sheet":"Landfill","index":17,"n_rows":202,"n_cols":11,"rows_kept":202,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Landfill Cost"]
[null,"1993 BRS","BRS treatment","BRS"]
[null,"wastestream","code for  ","physical",null,"1993 tons"]
[null,"count","landfill","form code","Physical form code description","landfilled","<Tons based on OSW's 1996 NHWCS survey"]
[null,1,"M132","B207","Organic liquids (assume bulk w/treatment)",1575]
[null,2,"M132","B208","Organic liquids (assume bulk w/treatment)",810.2]
[null,3,"M132","B209","Organic liquids (assume bulk w/treatment)",810.2]
[null,4,"M132","B301","Soil contaminated w/organics (assume treated)",415.3]
[null,5,"M132","B301","Soil contaminated w/organics (assume treated)",426.9]
[null,6,"M132","B301","Soil contaminated w/organics (assume treated)",438.5]
[null,7,"M132","B301","Soil contaminated w/organics (assume treated)",499.7]
[null,8,"M132","B301","Soil contaminated w/organics (assume treated)",552]
[null,9,"M132","B301","Soil contaminated w/organics (assume treated)",752]
[null,10,"M132","B301","Soil contaminated w/organics (assume treated)",757.9]
[null,11,"M132","B301","Soil contaminated w/organics (assume treated)",877.4]
[null,12,"M132","B301","Soil contaminated w/organics (assume treated)",882.6]
[null,13,"M132","B301","Soil contaminated w/organics (assume treated)",967.4]
[null,14,"M132","B301","Soil contaminated w/organics (assume treated)",971.2]
[null,15,"M132","B301","Soil contaminated w/organics (assume treated)",1056.5999999999999]
[null,16,"M132","B301","Soil contaminated w/organics (assume treated)",1258.2]
[null,17,"M132","B301","Soil contaminated w/organics (assume treated)",1276.9000000000001]
[null,18,"M132","B301","Soil contaminated w/organics (assume treated)",1352.1]
[null,19,"M132","B301","Soil contaminated w/organics (assume treated)",1425]
[null,20,"M132","B301","Soil contaminated w/organics (assume treated)",1575]
[null,21,"M132","B301","Soil contaminated w/organics (assume treated)",1575]
[null,22,"M132","B301","Soil contaminated w/organics (assume treated)",1601.2]
[null,23,"M132","B301","Soil contaminated w/organics (assume treated)",1691]
[null,24,"M132","B301","Soil contaminated w/organics (assume treated)",1816.5]
[null,25,"M132","B301","Soil contaminated w/organics (assume treated)",1816.5]
[null,26,"M132","B301","Soil contaminated w/organics (assume treated)",2104.9]
[null,27,"M132","B301","Soil contaminated w/organics (assume treated)",2163.5]
[null,28,"M132","B301","Soil contaminated w/organics (assume treated)",2884]
[null,29,"M132","B301","Soil contaminated w/organics (assume treated)",3039.8]
[null,30,"M132","B301","Soil contaminated w/organics (assume treated)",3039.8]
[null,31,"M132","B301","Soil contaminated w/organics (assume treated)",3179.2]
[null,32,"M132","B301","Soil contaminated w/organics (assume treated)",3286.3]
[null,33,"M132","B301","Soil contaminated w/organics (assume treated)",3961.2]
[null,34,"M132","B301","Soil contaminated w/organics (assume treated)",3961.2]
[null,35,"M132","B301","Soil contaminated w/organics (assume treated)",3961.2]
[null,36,"M132","B301","Soil contaminated w/organics (assume treated)",4065.5]
[null,37,"M132","B301","Soil contaminated w/organics (assume treated)",4511]
[null,38,"M132","B301","Soil contaminated w/organics (assume treated)",4703.1000000000004]
[null,39,"M132","B301","Soil contaminated w/organics (assume treated)",5290.6]
[null,40,"M132","B301","Soil contaminated w/organics (assume treated)",5772.7]
[null,41,"M132","B301","Soil contaminated w/organics (assume treated)",5772.7]
[null,42,"M132","B301","Soil contaminated w/organics (assume treated)",5966.9]
[null,43,"M132","B301","Soil contaminated w/organics (assume treated)",6409.6]
[null,44,"M132","B301","Soil contaminated w/organics (assume treated)",7181.3]
[null,45,"M132","B301","Soil contaminated w/organics (assume treated)",7246.9]
[null,46,"M132","B301","Soil contaminated w/organics (assume treated)",7444]
[null,47,"M132","B301","Soil contaminated w/organics (assume treated)",8485.7999999999993]
[null,48,"M132","B301","Soil contaminated w/organics (assume treated)",8485.7999999999993]
[null,49,"M132","B301","Soil contaminated w/organics (assume treated)",8836.7000000000007]
[null,50,"M132","B301","Soil contaminated w/organics (assume treated)",10906.8]
[null,51,"M132","B301","Soil contaminated w/organics (assume treated)",10951.1]
[null,52,"M132","B301","Soil contaminated w/organics (assume treated)",12699.6]
[null,53,"M132","B301","Soil contaminated w/organics (assume treated)",14780.3]
[null,54,"M132","B301","Soil contaminated w/organics (assume treated)",15739.7]
[null,55,"M132","B301","Soil contaminated w/organics (assume treated)",16976.900000000001]
[null,56,"M132","B301","Soil contaminated w/organics (assume treated)",21862.5]
[null,57,"M132","B301","Soil contaminated w/organics (assume treated)",27688.2]
[null,58,"M132","B301","Soil contaminated w/organics (assume treated)",28928.7]
[null,59,"M132","B301","Soil contaminated w/organics (assume treated)",31977.1]
[null,60,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",500.3]
[null,61,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",723.8]
[null,62,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",1119.4000000000001]
[null,63,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",1575]
[null,64,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",1630.7]
[null,65,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",1816.5]
[null,66,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",1947.1]
[null,67,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",2724.7]
[null,68,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",2741]
[null,69,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",3105.3]
[null,70,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",4255.8999999999996]
[null,71,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",5024.1000000000004]
[null,72,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",5281.7]
[null,73,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",5772.7]
[null,74,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",8485.7999999999993]
[null,75,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",9706.7000000000007]
[null,76,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",23320.400000000001]
[null,77,"M132","B302","Soil contaminated w/inorganics (assume w/out treatment)",45162.9]
[null,78,"M132","B303","Inorganic solids (assume bulk w/out treatment)",451.3]
[null,79,"M132","B303","Inorganic solids (assume bulk w/out treatment)",495.3]
[null,80,"M132","B303","Inorganic solids (assume bulk w/out treatment)",498.9]
[null,81,"M132","B303","Inorganic solids (assume bulk w/out treatment)",557]
[null,82,"M132","B303","Inorganic solids (assume bulk w/out treatment)",1156.5999999999999]
[null,83,"M132","B303","Inorganic solids (assume bulk w/out treatment)",1984]
[null,84,"M132","B303","Inorganic solids (assume bulk w/out treatment)",2014.6]
[null,85,"M132","B303","Inorganic solids (assume bulk w/out treatment)",2127]
[null,86,"M132","B303","Inorganic solids (assume bulk w/out treatment)",2686.3]
[null,87,"M132","B303","Inorganic solids (assume bulk w/out treatment)",3039.8]
[null,88,"M132","B303","Inorganic solids (assume bulk w/out treatment)",4065.5]
[null,89,"M132","B303","Inorganic solids (assume bulk w/out treatment)",16507.900000000001]
[null,90,"M132","B304","Inorganic solids (assume bulk w/out treatment)",936.3]
[null,91,"M132","B304","Inorganic solids (assume bulk w/out treatment)",3179.2]
[null,92,"M132","B304","Inorganic solids (assume bulk w/out treatment)",3179.2]
[null,93,"M132","B304","Inorganic solids (assume bulk w/out treatment)",4703.1000000000004]
[null,94,"M132","B304","Inorganic solids (assume bulk w/out treatment)",18722.2]
[null,95,"M132","B305","Inorganic solids (assume bulk with treatment)",1242.4000000000001]
[null,96,"M132","B305","Inorganic solids (assume bulk with treatment)",1531.1]
[null,97,"M132","B305","Inorganic solids (assume bulk with treatment)",1816.5]
[null,98,"M132","B305","Inorganic solids (assume bulk with treatment)",3179.2]
[null,99,"M132","B305","Inorganic solids (assume bulk with treatment)",3961.2]
[null,100,"M132","B305","Inorganic solids (assume bulk with treatment)",5632.3]
[null,101,"M132","B305","Inorganic solids (assume bulk with treatment)",5772.7]
[null,102,"M132","B305","Inorganic solids (assume bulk with treatment)",7980]
[null,103,"M132","B305","Inorganic solids (assume bulk with treatment)",8485.7999999999993]
[null,104,"M132","B305","Inorganic solids (assume bulk with treatment)",10781.5]
[null,105,"M132","B305","Inorganic solids (assume bulk with treatment)",15500]
[null,106,"M132","B305","Inorganic solids (assume bulk with treatment)",24080]
[null,107,"M132","B305","Inorganic solids (assume bulk with treatment)",38004.1]
[null,108,"M132","B305","Inorganic solids (assume bulk with treatment)",38272]
[null,109,"M132","B305","Inorganic solids (assume bulk with treatment)",56789]
[null,110,"M132","B305","Inorganic solids (assume bulk with treatment)",58500]
[null,111,"M132","B305","Inorganic solids (assume bulk with treatment)",78274.399999999994]
[null,112,"M132","B306","Inorganic solids (assume bulk w/out treatment)",580]
[null,113,"M132","B306","Inorganic solids (assume bulk w/out treatment)",1575]
[null,114,"M132","B306","Inorganic solids (assume bulk w/out treatment)",16248]
[null,115,"M132","B307","Inorganic solids (assume bulk w/out treatment)",3961.2]
[null,116,"M132","B307","Inorganic solids (assume bulk w/out treatment)",4350]
[null,117,"M132","B307","Inorganic solids (assume bulk w/out treatment)",5772.7]
[null,118,"M132","B310","Inorganic solids (assume bulk w/out treatment)",5772.7]
[null,119,"M132","B312","Inorganic solids (assume bulk with treatment)",3961.2]
[null,120,"M132","B312","Inorganic solids (assume bulk with treatment)",3961.2]
[null,121,"M132","B312","Inorganic solids (assume bulk with treatment)",3961.2]
[null,122,"M132","B312","Inorganic solids (assume bulk with treatment)",5090.1000000000004]
[null,123,"M132","B312","Inorganic solids (assume bulk with treatment)",5730.5]
[null,124,"M132","B314","Inorganic solids (assume bulk with treatment)",2558]
[null,125,"M132","B316","Inorganic solids (assume bulk with treatment)",489.1]
[null,126,"M132","B316","Inorganic solids (assume bulk with treatment)",1575]
[null,127,"M132","B316","Inorganic solids (assume bulk with treatment)",4255.8999999999996]
[null,128,"M132","B316","Inorganic solids (assume bulk with treatment)",4703.1000000000004]
[null,129,"M132","B316","Inorganic solids (assume bulk with treatment)",6570]
[null,130,"M132","B316","Inorganic solids (assume bulk with treatment)",7253.4]
[null,131,"M132","B316","Inorganic solids (assume bulk with treatment)",16128.3]
[null,132,"M132","B319","Inorganic solids (assume debris drummed w/out treatment)",33]
[null,133,"M132","B319","Inorganic solids (assume debris)",493.6]
[null,134,"M132","B319","Inorganic solids (assume debris)",531.20000000000005]
[null,135,"M132","B319","Inorganic solids (assume debris)",588]
[null,136,"M132","B319","Inorganic solids (assume debris)",718.9]
[null,137,"M132","B319","Inorganic solids (assume debris)",762.4]
[null,138,"M132","B319","Inorganic solids (assume debris)",960]
[null,139,"M132","B319","Inorganic solids (assume debris)",1070.2]
[null,140,"M132","B319","Inorganic solids (assume debris)",1121.3]
[null,141,"M132","B319","Inorganic solids (assume debris)",1575]
[null,142,"M132","B319","Inorganic solids (assume debris)",1816.5]
[null,143,"M132","B319","Inorganic solids (assume debris)",1816.5]
[null,144,"M132","B319","Inorganic solids (assume debris)",1842.9]
[null,145,"M132","B319","Inorganic solids (assume debris)",2449.8000000000002]
[null,146,"M132","B319","Inorganic solids (assume debris)",3029.8]
[null,147,"M132","B319","Inorganic solids (assume debris)",3039.8]
[null,148,"M132","B319","Inorganic solids (assume debris)",3628.6]
[null,149,"M132","B319","Inorganic solids (assume debris)",3717.8]
[null,150,"M132","B319","Inorganic solids (assume debris)",4065.5]
[null,151,"M132","B319","Inorganic solids (assume debris)",4065.5]
[null,152,"M132","B319","Inorganic solids (assume debris)",4065.5]
[null,153,"M132","B319","Inorganic solids (assume debris)",4255.8999999999996]
[null,154,"M132","B319","Inorganic solids (assume debris)",4255.8999999999996]
[null,155,"M132","B319","Inorganic solids (assume debris)",4703.1000000000004]
[null,156,"M132","B319","Inorganic solids (assume debris)",5198.5]
[null,157,"M132","B319","Inorganic solids (assume debris)",8485.7999999999993]
[null,158,"M132","B319","Inorganic solids (assume debris)",8540.5]
[null,159,"M132","B319","Inorganic solids (assume debris)",19158.900000000001]
[null,160,"M132","B319","Inorganic solids (assume debris)",22269.4]
[null,161,"M132","B319","Inorganic solids (assume debris)",78829.399999999994]
[null,162,"M132","B403","Organic solids (assume bulk w/out treatment)",5772.7]
[null,163,"M132","B407","Organic solids (assume bulk w/treatment)",4065.5]
[null,164,"M132","B409","Organic solids (assume bulk w/treatment)",4065.5]
[null,165,"M132","B409","Organic solids (assume bulk w/treatment)",4703.1000000000004]
[null,166,"M132","B501","Inorganic sludges (assume bulk w/out treatment)",3134.7]
[null,167,"M132","B503","Inorganic sludges (assume bulk w/treatment)",1084]
[null,168,"M132","B503","Inorganic sludges (assume bulk w/treatment)",16805]
[null,169,"M132","B504","Inorganic sludges (assume bulk w/treatment)",1816.5]
[null,170,"M132","B504","Inorganic sludges (assume bulk w/treatment)",1816.5]
[null,171,"M132","B504","Inorganic sludges (assume bulk w/treatment)",2610]
[null,172,"M132","B504","Inorganic sludges (assume bulk w/treatment)",3961.2]
[null,173,"M132","B504","Inorganic sludges (assume bulk w/treatment)",5772.7]
[null,174,"M132","B512","Inorganic sludges (assume bulk w/treatment)",1057.4000000000001]
[null,175,"M132","B512","Inorganic sludges (assume bulk w/treatment)",37767.9]
[null,176,"M132","B603","Organic sludges (assume bulk w/treatment)",1462.5]
[null,177,"M132","B603","Organic sludges (assume bulk w/treatment)",4255.8999999999996]
[null,178,"M132","B603","Organic sludges (assume bulk w/treatment)",4523.8999999999996]
[null,179,"M132","B603","Organic sludges (assume bulk w/treatment)",5772.7]
[null,180,"M132","B606","Organic sludges (assume bulk w/treatment)",2059.3000000000002]
[null,181,"M132","B607","Organic sludges (assume bulk w/out treatment)",8720.2000000000007]
[null,182,"M132","B607","Organic sludges (assume bulk w/out treatment)",35858]
[null,null,null,null,"Column total =",{"$f":"SUM(F6:F187)","v":1351116.2999999991}]
[]
[null,null,null,null,null,"1993 BRS","2004 ETC","2016$",null,"Equivalent"]
[null,null,null,null,"ETC Landfill Price Categories*","'subtotal tons","avg price",null,"Cost basis","Per-ton price"]
[null,null,null,1,"Debris",{"$f":"SUM(F138:F166)","v":197056.19999999998},194,{"$f":"G192*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":241.48450403949727},"per ton",{"$f":"(H192)","v":241.48450403949727}]
[null,null,null,2,"Bulk with Treatment",{"$f":"SUM(F6:F8,F100:F116,F124:F136,F168:F170,F172:F185)","v":532834.20000000007},133,{"$f":"G193*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":165.55380947037699},"per ton",{"$f":"(H193)","v":165.55380947037699}]
[null,null,null,3,"Bulk without Treatment",{"$f":"SUM(F83:F99,F117:F123,F167,F171,F186:F187)","v":158049.39999999997},90,{"$f":"G194*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":112.02889362657091},"per ton",{"$f":"(H194)","v":112.02889362657091}]
[null,null,null,4,"Drummed with Treatment",0,175,{"$f":"G195*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":217.83395982944342},"per drum",{"$f":"(H195)*2000/(55*8.3)","v":954.36565095046399},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,null,null,5,"Drummed without Treatment",{"$f":"(F137)","v":33},100,{"$f":"G196*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":124.47654847396768},"per drum",{"$f":"(H196)*2000/(55*8.3)","v":545.35180054312229},"Assume 55 gallons per drum @8.3 lbs per gallon"]
[null,null,null,6,"Soil Treated and Landfilled",{"$f":"SUM(F9:F64)","v":338249.5},135,{"$f":"G197*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":168.04334043985637},"per ton",{"$f":"(H197)","v":168.04334043985637}]
[null,null,null,7,"Soil Direct to Landfill",{"$f":"SUM(F65:F82)","v":124894},70,{"$f":"G198*'Implicit GDP Price Deflators'!$AE$8/'Implicit GDP Price Deflators'!$Q$8","v":87.133583931777366},"per ton",{"$f":"(H198)","v":87.133583931777366}]
[null,null,null,null,"Check sum =",{"$f":"SUM(F192:F198)","v":1351116.3}]
[null,null,null,null,null,null,null,null,"Tonnage weighted-average unit cost (per ton) =",{"$f":"SUMPRODUCT(F192:F198,J192:J198)/SUM(F192:F198)","v":163.75043665334849},"per ton"]
[null,null,null,null,"* Source: http://www.etc.org/costsurvey8.cfm","        WEIGHTAVG(F192…F198, J192…J198)",null,null,null,{"$f":"J200/2200","v":7.4432016660612943E-2},"per pound"]
[null,null,null,null,null,null,null,null,null,{"$f":"J200/2000*8.3","v":0.67956431211139623},"per gallon"]

{"sheet":"State Elec. Prices & Premiums","index":18,"n_rows":61,"n_cols":8,"rows_kept":61,"cut":false,"hidden":true,"merged":[[1,1,1,3],[1,5,1,7]]}
[]
[null,"Electricity Prices",null,null,null,"Green Electricity Premiums"]
[null,"State","Electricity Prices (Commercial End-Use Sector) (c/Kwh)","Electricity Prices (Commercial End-Use Sector) ($/Kwh)",null,"State","Electricity Prices (Commercial End-Use Sector) (c/Kwh)","Electricity Prices (Commercial End-Use Sector) ($/Kwh)"]
[null,"U.S. National",12.42,{"$f":"C4/100","v":0.1242},null,"U.S. National",1.958E-2,{"$f":"G4/100","v":1.9579999999999999E-4}]
[null,"AK",19.600000000000001,{"$f":"C5/100","v":0.19600000000000001},null,"AK",1.958E-2,{"$f":"G5/100","v":1.9579999999999999E-4}]
[null,"AL",11.59,{"$f":"C6/100","v":0.1159},null,"AL",1.9733333333333334,{"$f":"G6/100","v":1.9733333333333335E-2}]
[null,"AR",9.2899999999999991,9.2899999999999996E-2,null,"AR",5,0.05]
[null,"AZ",11.83,0.1183,null,"AZ",1.5674999999999999,1.5674999999999998E-2]
[null,"CA",16.350000000000001,0.16350000000000001,null,"CA",1.8744047621428572,1.8744047621428572E-2]
[null,"CO",11.74,0.1174,null,"CO",1.5018749999999998,1.5018749999999999E-2]
[null,"CT",21.97,0.21969999999999998,null,"CT",1.958E-2,1.9579999999999999E-4]
[null,"DC",12.59,0.12590000000000001,null,"DC",1.958E-2,1.9579999999999999E-4]
[null,"DE",13.08,0.1308,null,"DE",0.2,2E-3]
[null,"FL",11.78,0.11779999999999999,null,"FL",2.25,2.2499999999999999E-2]
[null,"GA",10.88,0.10880000000000001,null,"GA",3.4550000000000001,3.4549999999999997E-2]
[null,"HI",31.07,0.31069999999999998,null,"HI",1.958E-2,1.9579999999999999E-4]
[null,"ID",9.91,9.9100000000000008E-2,null,"IA",1.9,1.9E-2]
[null,"IL",12.29,0.1229,null,"ID",1.1333333333333333,1.1333333333333332E-2]
[null,"IN",10.98,0.10980000000000001,null,"IL",1.7333333333333334,1.7333333333333333E-2]
[null,"IO",11.04,0.1104,null,"IN",1.3060000000000003,1.3060000000000002E-2]
[null,"KS",12.08,0.1208,null,"KS",1,0.01]
[null,"KY",9.82,9.820000000000001E-2,null,"KY",2.3374999999999999,2.3375E-2]
[null,"LA",9.0299999999999994,9.0299999999999991E-2,null,"LA",1.958E-2,1.9579999999999999E-4]
[null,"MA",21.41,0.21410000000000001,null,"MA",2.5,2.5000000000000001E-2]
[null,"MD",13.29,0.13289999999999999,null,"MD",1.958E-2,1.9579999999999999E-4]
[null,"ME",15.81,0.15810000000000002,null,"ME",1.958E-2,1.9579999999999999E-4]
[null,"MI",13.86,0.1386,null,"MI",2.0562499999999999,2.0562499999999997E-2]
[null,"MN",11.83,0.1183,null,"MN",1.7995000000000001,1.7995000000000001E-2]
[null,"MO",9.91,9.9100000000000008E-2,null,"MO",2.2475000000000001,2.2475000000000002E-2]
[null,"MS",11.41,0.11410000000000001,null,"MS",2.67,2.6699999999999998E-2]
[null,"MT",10.74,0.1074,null,"MT",1.1099999999999999,1.1099999999999999E-2]
[null,"NC",11.07,0.11070000000000001,null,"NC",3.1339999999999999,3.134E-2]
[null,"ND",9.07,9.0700000000000003E-2,null,"ND",1.1499999999999999,1.15E-2]
[null,"NE",9.91,9.9100000000000008E-2,null,"NE",1.25,1.2500000000000001E-2]
[null,"NH",19.46,0.1946,null,"NH",1.958E-2,1.9579999999999999E-4]
[null,"NJ",15.6,0.156,null,"NJ",1.958E-2,1.9579999999999999E-4]
[null,"NM",12.31,0.1231,null,"NM",3.04,3.04E-2]
[null,"NV",13.31,0.1331,null,"NV",1.95,1.95E-2]
[null,"NY",18.87,0.18870000000000001,null,"NY",1.958E-2,1.9579999999999999E-4]
[null,"OH",12.29,0.1229,null,"OH",1.4000000000000001,1.4000000000000002E-2]
[null,"OK",9.74,9.74E-2,null,"OK",0.98399999999999999,9.8399999999999998E-3]
[null,"OR",10.51,0.1051,null,"OR",1.3958333333333333,1.3958333333333333E-2]
[null,"PA",13.28,0.1328,null,"PA",1.958E-2,1.9579999999999999E-4]
[null,"RI",19.440000000000001,0.19440000000000002,null,"RI",1.958E-2,1.9579999999999999E-4]
[null,"SC",12.26,0.1226,null,"SC",3.75,3.7499999999999999E-2]
[null,"SD",10.43,0.1043,null,"SD",1.75,1.7500000000000002E-2]
[null,"TN",10.08,0.1008,null,"TN",2.67,2.6699999999999998E-2]
[null,"TX",11.8,0.11800000000000001,null,"TX",2.4449999999999998,2.445E-2]
[null,"UT",10.57,0.1057,null,"UT",2.0100000000000002,2.0100000000000003E-2]
[null,"VA",11.09,0.1109,null,"VA",1.3,1.3000000000000001E-2]
[null,"VT",16.82,0.16820000000000002,null,"VT",4,0.04]
[null,"WA",8.59,8.5900000000000004E-2,null,"WA",1.592857142857143,1.5928571428571431E-2]
[null,"WI",14.12,0.14119999999999999,null,"WI",1.8157142857142858,1.8157142857142858E-2]
[null,"WV",9.4700000000000006,9.4700000000000006E-2,null,"WV",1.958E-2,1.9579999999999999E-4]
[null,"WY",10.63,0.10630000000000001,null,"WY",1.2479999999999998,1.2479999999999998E-2]
[]
[null,"Source: http://www.eia.gov/electricity/monthly, Table 5.6B",null,null,null,"Source: http://apps3.eere.energy.gov/greenpower/markets/, Green Pricing page,"]
[null,"Average price of electricity to commercial sector, by state",null,null,null,"Table of Utility Programs by State"]
[null,null,null,null,null,"Data averaged by state. National average is mean of state data."]
[null,null,null,null,null,"When premium ranges were given, the midpoint of the range was used."]
[null,null,null,null,null,"States with no information are assigned the national average (in bold italics)."]

{"sheet":"Green Elec. Premium Worksheet","index":19,"n_rows":200,"n_cols":22,"rows_kept":200,"cut":false,"hidden":true,"merged":[]}
[]
[null,"EERE Data (verified January 2015, with regular updates)",null,null,null,null,null,null,"Summary of Price Premiums",null,null,null,null,null,"National Average Premium Calculation",null,null,null,null,"State Average Premium"]
[null,"State","Utility Information","Enrollment Information","Type","Start Date","Premium",null,"State","Lower End of Price Premium Range (cents)","Upper End of Price Premium Range (cents)","High End of Price Premium Range, or Price Premium if no Range (cents)","Price Premiums (cents)",null,null,"Low Range","High Range","High Range or Single Price Premium",null,"State","Average Price Premium"]
[null,"AL","Alabama Power Company","Renewable Energy Rate","hydro, wind, biomass","2003/2000","1.25¢/kWh",null,"AL",1.25,null,1.25,1.25,null,"Mean",{"$f":"AVERAGE(J4:J200)","v":1.842465483254438},{"$f":"AVERAGE(L4:L200)","v":1.9780276134319523},{"$f":"AVERAGE(M4:M200)","v":1.9580571992307689},null,"AL",1.9733333333333334,{"$f":"AVERAGE(M4:M6)","v":1.9733333333333334}]
[null,"AL","PowerSouth Energy Cooperative: City of Andalusia, Baldwin Electric Membership Cooperative, City of Brundidge, Central Alabama Electric Cooperative, Clarke-Washington Electric Membership Cooperative, Coosa Valley Electric Cooperative, Covington Electric Cooperative, Dixie Electric Cooperative, City of Elba, City of Opp, Pea River Electric Cooperative, Pioneer Electric Cooperative, South Alabama Electric Cooperative, Southern Pine Electric Cooperative, Tallapoosa River Electric Cooperative, Wiregrass Electric Cooperative","Green Power Choice","landfill gas, wind, hydro",2006,"2.0¢/kWh",null,"AL",2,null,2,2,null,"Median",{"$f":"MEDIAN(J4:J200)","v":1.7916666699999999},{"$f":"MEDIAN(L4:L200)","v":1.95},{"$f":"MEDIAN(M4:M200)","v":1.95},null,"AR",5,{"$f":"M13","v":5}]
[null,"AL","TVA: City of Athens Electric Department, Cherokee Electric Coop, Cullman Electric Coop, Cullman Power Board, Decatur Utilities, Florence Utilities, Guntersville Electric Board, Hartselle Utilities, Huntsville Utilities, Joe Wheeler EMC, Marshall-DeKalb Electric Coop, Muscle Shoals Electric Board, North Alabama Electric Coop, Sand Mountain Electric Coop, Scottsboro Electric Power Board, Sheffield Utilities, Tuscumbia Electric Department","Green Power Switch","landfill gas, PV, wind",2000,"2.67¢/kWh",null,"AL",2.67,null,2.67,2.67,null,"Min",{"$f":"MIN(J4:J200)","v":0},{"$f":"MIN(L4:L200)","v":0},{"$f":"MIN(M4:M200)","v":0},null,"AZ",1.5674999999999999,{"$f":"AVERAGE(M8:M12)","v":1.5674999999999999}]
[null,"AK","Golden Valley Electric Association","Sustainable Natural Alternative Power (SNAP)","various local projects",2005,"11.02¢/kWh",null,"AK",11.02,null,11.02,11.02,null,"Max",{"$f":"MAX(J4:J200)","v":11.02},{"$f":"MAX(L4:L200)","v":11.02},{"$f":"MAX(M4:M200)","v":11.02},null,"CA",1.8744047621428572,{"$f":"AVERAGE(M14:M28)","v":1.8744047621428572}]
[null,"AZ","Arizona Public Service","Green Choice","wind, biomass, landfill gas, geothermal, and solar",2007,"1.02¢/kWh",null,"AZ",1.02,null,1.02,1.02,null,"n (data)",{"$f":"COUNT(J4:J200)","v":169},{"$f":"COUNT(L4:L200)","v":169},{"$f":"COUNT(M4:M200)","v":169},null,"CO",1.5018749999999998,{"$f":"AVERAGE(M29:M36)","v":1.5018749999999998}]
[null,"AZ","Salt River Project","EarthWise Energy","PV for non-profits","1998/2001","Contribution",null,"AZ","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION",null,"n (total)",{"$f":"COUNTIF(J4:J200, \"<>\")","v":197},{"$f":"COUNTIF(L4:L200, \"<>\")","v":197},{"$f":"COUNTIF(M4:M200, \"<>\")","v":197},null,"DE",0.2,{"$f":"AVERAGE(M37)","v":0.2}]
[null,"AZ","Tri-State Generation & Transmission: Columbus Electric Cooperative, Inc.","Renewable Resource Power Rider","wind, hydro",2001,"1.25¢/kWh",null,"AZ",1.25,null,1.25,1.25,null,null,null,null,null,null,"FL",2.25,{"$f":"AVERAGE(M38:M40)","v":2.25}]
[null,"AZ","Tucson Electric","Bright Tucson Community Solar Program","local PV",2010,"2.0¢/kWh",null,"AZ",2,null,2,2,null,null,null,null,null,null,"GA",3.4550000000000001,{"$f":"AVERAGE(M41:M44)","v":3.4550000000000001}]
[null,"AZ","UniSource Energy Services","Bright Arizona Community Solar Program","local PV",2004,"2.0¢/kWh",null,"AZ",2,null,2,2,null,null,null,null,null,null,"HI","CONTRIBUTION"]
[null,"AR","Electric Cooperatives of Arkansas: (17 distribution coops) Arkansas Valley Electric Cooperative Corp., Ashley-Chicot Electric Cooperative, Inc., C&L Electric Cooperative Corp, Carroll Electric Cooperative Corp., Clay County Electric Cooperative Corp., Craighead Electric Cooperative Corp., Farmers Electric Cooperative Corp., First Electric Cooperative Corp., Mississippi County Electric Cooperative, Inc., North Arkansas Electric Cooperative, Inc. Ouachita Electric Cooperative Corp., Ozarks Electric Cooperative Corp., Petit Jean Electric Cooperative Corp., Rich Mountain Electric Cooperative, Inc. Southwest Arkansas Electric Cooperative Corp., South Central Arkansas Electric Cooperative, Inc., Woodruff Electric Cooperative Corp.","ECA Green Power","hydro, solar, and wind",2008,"5.0¢/kWh",null,"AR",5,null,5,5,null,null,null,null,null,null,"IA",1.9,{"$f":"AVERAGE(M61:M70)","v":1.9}]
[null,"CA","Alameda Municipal Power","Alameda Green","wind, solar",2012,"1.5¢/kWh",null,"CA",1.5,null,1.5,1.5,null,null,null,null,null,null,"ID",1.1333333333333333,{"$f":"AVERAGE(M46:M49)","v":1.1333333333333333}]
[null,"CA","Anaheim Public Utilities","Green Power for the Grid","various renewables",2002,"2.0¢/kWh",null,"CA",2,null,2,2,null,null,null,null,null,null,"IL",1.7333333333333334,{"$f":"AVERAGE(M50:M52)","v":1.7333333333333334}]
[null,"CA","Anaheim Public Utilities","Sun Power for the Schools","PV",2002,"Contribution",null,"CA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION",null,null,null,null,null,null,"IN",1.3060000000000003,{"$f":"AVERAGE(M53:M57)","v":1.3060000000000003}]
[null,"CA","Los Angeles Department of Water and Power","Green Power for a Green LA","wind, hydro and PV",1999,"3.0¢/kWh",null,"CA",3,null,3,3,null,null,null,null,null,null,"KS",1,{"$f":"AVERAGE(M71)","v":1}]
[null,"CA","Marin Clean Energy: City of Belvedere, Town of Fairfax, County of Marin, City of Mill Valley, Town of San Anselmo, City of San Rafael, City of Sausalito, Town of Tiburon","Local Sol","100% local solar",2014,"6.0¢/kWh",null,"CA",6,null,6,6,null,null,null,null,null,null,"KY",2.3374999999999999,{"$f":"AVERAGE(M72:M75)","v":2.3374999999999999}]
[null,"CA","Marin Clean Energy: City of Belvedere, Town of Fairfax, County of Marin, City of Mill Valley, Town of San Anselmo, City of San Rafael, City of Sausalito, Town of Tiburon","Deep Green","100% renewable",2010,"1.0¢/kWh",null,"CA",1,null,1,1,null,null,null,null,null,null,"LA"]
[null,"CA","Marin Clean Energy: City of Belvedere, Town of Fairfax, County of Marin, City of Mill Valley, Town of San Anselmo, City of San Rafael, City of Sausalito, Town of Tiburon","Light Green","50% renewable",2008,"0.0¢/kWh",null,"CA",0,null,0,0,null,null,null,null,null,null,"MA",2.5,{"$f":"AVERAGE(M76:M79)","v":2.5}]
[null,"CA","PacifiCorp: Pacific Power","Blue Sky Block","wind",2000,"1.95¢/kWh",null,"CA",1.95,null,1.95,1.95,null,null,null,null,null,null,"MI",2.0562499999999999,{"$f":"AVERAGE(M80:M87)","v":2.0562499999999999}]
[null,"CA","Pasadena Water & Power","Green Power","wind",2003,"2.5¢/kWh",null,"CA",2.5,null,2.5,2.5,null,null,null,null,null,null,"MN",1.7995000000000001,{"$f":"AVERAGE(M88:M98)","v":1.7995000000000001}]
[null,"CA","Roseville Electric","Green Roseville","wind, PV",2005,"0.5¢/kWh",null,"CA",0.5,null,0.5,0.5,null,null,null,null,null,null,"MO",2.2475000000000001,{"$f":"AVERAGE(M100:M103)","v":2.2475000000000001}]
[null,"CA","Sacramento Municipal Utility District","Greenergy","100% wind, PV, landfill gas, hydro, geothermal",1997,"$6/month or 1.0¢/kWh",null,"CA",1,null,1,1,null,null,null,null,null,null,"MS",2.67,{"$f":"M99","v":2.67}]
[null,"CA","Sacramento Municipal Utility District","SolarShares","PV",2007,"$10.75/mo or  1.8¢/kWh",null,"CA",1.7916666699999999,null,1.7916666699999999,1.7916666699999999,null,null,null,null,null,null,"MT",1.1099999999999999,{"$f":"AVERAGE(M104:M108)","v":1.1099999999999999}]
[null,"CA","Silicon Valley Power / 3Degrees","Santa Clara Green Power","wind, PV",2004,"1.5¢/kWh",null,"CA",1.5,null,1.5,1.5,null,null,null,null,null,null,"NC",3.1339999999999999,{"$f":"AVERAGE(M119:M123)","v":3.1339999999999999}]
[null,"CA","Sonoma Clean Power","Clean Start","36% biomass, geothermal, wind",2014,"0.0¢/kWh",null,"CA",0,null,0,0,null,null,null,null,null,null,"ND",1.1499999999999999,{"$f":"AVERAGE(M124:M126)","v":1.1499999999999999}]
[null,"CA","Sonoma Clean Power ","Evergreen","100% geothermal",2014,"3.5¢/kWh",null,"CA",3.5,null,3.5,3.5,null,null,null,null,null,null,"NE",1.25,{"$f":"AVERAGE(M109:M110)","v":1.25}]
[null,"CO","Colorado Springs Utilities","Renewable Energy Certificates Program","wind and geothermal",2008,"0.34¢/kWh",null,"CO",0.34,null,0.34,0.34,null,null,null,null,null,null,"NM",3.04,{"$f":"AVERAGE(M114:M118)","v":3.04}]
[null,"CO","Colorado Springs Utilities","Green Power","wind",1999,"3.0¢/kWh",null,"CO",3,null,3,2.33,null,null,null,null,null,null,"NV",1.95,{"$f":"AVERAGE(M111:M113)","v":1.95}]
[null,"CO","Holy Cross Energy","Wind Power Pioneers","wind",1998,"0.5¢/kWh-1.25¢/kWh",null,"CO",0.5,1.25,1.25,0.875,null,null,null,null,null,null,"OH",1.4000000000000001,{"$f":"AVERAGE(M127:M130)","v":1.4000000000000001}]
[null,"CO","Holy Cross Energy","Local Renewable Energy Pool","small hydro",2002,"2.33¢/kWh",null,"CO",2.33,null,2.33,2.33,null,null,null,null,null,null,"OK",0.98399999999999999,{"$f":"AVERAGE(M131:M135)","v":0.98399999999999999}]
[null,"CO","Platte River Power Authority: Estes Park, Fort Collins Utilities, Longmont Power & Communications, Loveland Water & Power","Nature's Energy","wind",1999,"1.3¢/kWh-2.96¢/kWh",null,"CO",1.3,2.96,2.96,2.13,null,null,null,null,null,null,"OR",1.3958333333333333,{"$f":"AVERAGE(M136:M149)","v":1.3958333333333333}]
[null,"CO","Tri-State Generation & Transmission : Delta-Montrose Electric Association, Empire Electric Association, Inc., Gunnison County Electric Association, Inc., Highline Electric Association, La Plata Electric Association, Inc., Morgan County Rural Electric Association, Mountain Parks Electric, Inc., Mountain View Electric Association, Inc., Poudre Valley Rural Electric Association, Inc., San Isabel Electric Association, Inc., San Luis Valley Rural Electric Cooperative, Inc., San Miguel Power Association, Inc., Sangre de Cristo Electric Association, Inc., Southeast Colorado Power Association, United Power, Inc., White River Electric Association, Inc., Y-W Electric Association, Inc.","Green Power Program","wind, solar, and hydro",1998,"1.25¢/kWh",null,"CO",1.25,null,1.25,1.25,null,null,null,null,null,null,"SC",3.75,{"$f":"AVERAGE(M150:M153)","v":3.75}]
[null,"CO","Xcel Energy","WindSource","wind",1997,"2.16¢/kWh",null,"CO",2.16,null,2.16,2.16,null,null,null,null,null,null,"SD",1.75,{"$f":"AVERAGE(M154:M156)","v":1.75}]
[null,"CO","Yampa Valley Electric Association","Green Power Options","wind and solar",1999,"0.6¢/kWh",null,"CO",0.6,null,0.6,0.6,null,null,null,null,null,null,"TN",2.67,{"$f":"AVERAGE(M157)","v":2.67}]
[null,"DE","Delaware Electric Cooperative","Renewable Energy Rider","landfill gas",2006,"0.2¢/kWh",null,"DE",0.2,null,0.2,0.2,null,null,null,null,null,null,"TX",2.4449999999999998,{"$f":"AVERAGE(M158:M161)","v":2.4449999999999998}]
[null,"FL","PowerSouth Energy Cooperative: CHELCO, Escambia River Electric Cooperative, Gulf Coast Electric Cooperative, West Florida Electric Cooperative","Green Power Choice","landfill gas",2006,"2.0¢/kWh",null,"FL",2,null,2,2,null,null,null,null,null,null,"UT",2.0100000000000002,{"$f":"AVERAGE(M162:M166)","v":2.0100000000000002}]
[null,"FL","Tampa Electric Company (TECO)","Renewable Energy","PV, landfill, biomass co-firing (wood)",2001,"2.5¢/kWh",null,"FL",2.5,null,2.5,2.5,null,null,null,null,null,null,"VA",1.3,{"$f":"AVERAGE(M168)","v":1.3}]
[null,"FL","Utilities Commission City of New Smyrna Beach","Green Fund","local PV projects",1999,"Contribution",null,"FL","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION",null,null,null,null,null,null,"VT",4,{"$f":"M167","v":4}]
[null,"GA","Georgia Electric Membership Corporation (35 of 42 coops offer program): Altamaha EMC, Amicalola EMC, Canoochee EMC, Carroll EMC, Central Georgia EMC, Cobb EMC, Coastal Electric, Colquitt EMC, Coweta-Fayette EMC, Diverse Power, Flint Energies, Grady EMC, GreyStone Power, Habersham EMC, Hart EMC, Irwin EMC, Jackson EMC, Jefferson Energy, Little Ocmulgee EMC, Middle Georgia EMC, Mitchell EMC, Ocmulgee EMC, Oconee EMC, Planters EMC, Rayle EMC, Sawnee EMC, Slash Pine EMC, Snapping Shoals EMC, Southern Rivers Energy, Sumter EMC, Three Notch EMC, Tri-County EMC, Upson EMC, Walton EMC, Washington EMC","Green Power EMC","landfill gas, PV in schools, wind, woodwaste",2001,"2.0¢/kWh-3.3¢/kWh",null,"GA",2,3.3,3.3,2.65,null,null,null,null,null,null,"WA",1.592857142857143,{"$f":"AVERAGE(M169:M186)","v":1.592857142857143}]
[null,"GA","Georgia Power","Premium Green Energy with Solar Option","biomass and landfill gas with at least 50% solar",2006,"5.0¢/kWh",null,"GA",5,null,5,5,null,null,null,null,null,null,"WI",1.8157142857142858,{"$f":"AVERAGE(M187:M194)","v":1.8157142857142858}]
[null,"GA","Georgia Power","Standard Green Energy Option","biomass, landfill gas, and solar",2006,"3.5¢/kWh",null,"GA",3.5,null,3.5,3.5,null,null,null,null,null,null,"WV"]
[null,"GA","TVA: Blue Ridge Mountain EMC, North Georgia EMC, Tri-State EMC","Green Power Switch","landfill gas, PV, wind",2000,"2.67¢/kWh",null,"GA",2.67,null,2.67,2.67,null,null,null,null,null,null,"WY",1.2479999999999998,{"$f":"AVERAGE(M195:M200)","v":1.2479999999999998}]
[null,"HI","Hawaiian Electric","Sun Power for Schools","PV in schools",1997,"Contribution",null,"HI","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"ID","Avista Utilities","Buck-A-Block","wind, solar and biomass",2002,"0.35¢/kWh",null,"ID",0.35,null,0.35,0.35]
[null,"ID","Idaho Power","Green Power Program","wind",2001,"Contribution",null,"ID","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"ID","PacifiCorp: Rocky Mountain Power","Blue Sky","wind",2003,"1.95¢/kWh",null,"ID",1.95,null,1.95,1.95]
[null,"ID","Vigilante Electric Cooperative","Alternative Renewable Energy Program","wind",2003,"1.1¢/kWh",null,"ID",1.1000000000000001,null,1.1000000000000001,1.1000000000000001]
[null,"IL","City of Naperville / Community Energy","Renewable Energy Program","wind, PV",2005,"2.5¢/kWh",null,"IL",2.5,null,2.5,2.5]
[null,"IL","Dairyland Power Cooperative: Jo-Carroll Energy/Elizabeth","Evergreen Renewable Energy Program","landfill gas, biogas, hydro, wind",1997,"1.5¢/kWh",null,"IL",1.5,null,1.5,1.5]
[null,"IL","Wabash Valley Power Association (10 of 25 coops offer program): Boone REMC, Fulton County REMC, Kankakee Valley REMC, Kosciusko REMC, LaGrange County REMC, Miami-Cass REMC, NineStar Connect, Northeastern REMC, Parke County REMC, Tipmont REMC","EnviroWatts","wind, landfill gas",2000,"0.9¢/kWh-1.5¢/kWh",null,"IL",0.9,1.5,1.5,1.2]
[null,"IN","Duke Energy","GoGreen Power","wind, PV, landfill gas, digester gas",2001,"1.8-2.0¢/kWh",null,"IN",1.8,2,2,1.9]
[null,"IN","Hoosier Energy (6 of 17 coops offer program): Daviess-Martin County REMC, Decatur County REMC, Henry County REMC, South Central Indiana REMC, Southeastern Indiana REMC, Utilities District of Western Indiana REMC","EnviroWatts","landfill gas, wind and hydro",2001,"2.0¢/kWh-4.0¢/kWh",null,"IN",2,4,4,3]
[null,"IN","Indianapolis Power & Light","Green Power Option","wind",1998,"0.2¢/kWh",null,"IN",0.2,null,0.2,0.2]
[null,"IN","Northern Indiana Public Service Company","Green Power Program","100% wind",2013,"0.23¢/kWh",null,"IN",0.23,null,0.23,0.23]
[null,"IN","Wabash Valley Power Association (10 of 25 coops offer program): Boone REMC, Fulton County REMC, Kankakee Valley REMC, Kosciusko REMC, LaGrange County REMC, Miami-Cass REMC, NineStar Connect, Northeastern REMC, Parke County REMC, Tipmont REMC","EnviroWatts","wind, landfill gas",2000,"0.9¢/kWh-1.5¢/kWh",null,"IN",0.9,1.5,1.5,1.2]
[null,"IA","Alliant Energy","Second Nature","landfill gas, wind",2001,"2.0¢/kWh",null,"IA",2,null,2,2]
[null,"IA","Associated Electric Cooperative, Inc.: Access Energy Cooperative, Chariton Valley Electric Cooperative, Southern Iowa Electric Cooperative","varies by utility","biomass, wind",2003,"2.0¢/kWh-3.5¢/kWh",null,"IA",2,3.5,3.5,2.75]
[null,"IA","Basin Electric Power Cooperative: Lyon Rural, Harrison County, Nishnabotna Valley Cooperative, Northwest Rural Electric Cooperative, Western Iowa","Prairie Winds","wind",2000,"varies by utillity",null,"IA","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"IA","Cedar Falls Utilities","Harvest the Wind","wind",2000,"2.5¢/kWh",null,"IA",2.5,null,2.5,2.5]
[null,"IA","Central Iowa Power Cooperatives (all 12 coops/1 muni): Maquoketa Valley Electric Cooperative, Eastern Iowa REC, East-Central Iowa REC, Linn County REC, Pella, TIP Rural Electric Cooperative, Clarke Electric Cooperative, Midland Power Cooperative, Guthrie County REC, Farmers Electric Cooperative, Southwest Iowa REC, Consumer Energy, South Iowa Municipal Electric Cooperative Association","Alternative Energy Contribution Program","wind",2006,"2.0¢/kWh",null,"IA",2,null,2,2]
[null,"IA","Corn Belt Power Cooperatives (5 of 11 coops offer program): Butler County REC, Franklin REC, Grundy County REC, Humboldt County REC, Sac County REC","Energy Wise Renewables","wind",2003,"1.5¢/kWh",null,"IA",1.5,null,1.5,1.5]
[null,"IA","Dairyland Power Cooperative: Allamakee-Clayton/Postville, Hawkeye Tri-County/Cresco, Heartland Power/Thompson & St. Ansgar","Evergreen Renewable Energy Program","hydro, wind, landfill gas, biogas and solar",1998,"1.5¢/kWh",null,"IA",1.5,null,1.5,1.5]
[null,"IA","Farmers Electric Cooperative ","Green Power Project","biodiesel, wind",2004,"Contribution",null,"IA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"IA","Iowa Association of Municipal Utilities (84 of 137 munis offer program) Afton, Algona, Alta Vista, Aplington, Auburn, Bancroft, Bellevue, Bloomfield, Breda, Brooklyn, Buffalo, Burt, Callender, Carlisle, Cascade, Coggon, Coon Rapids, Corning, Corwith, Danville, Dayton, Durant, Dysart, Earlville, Eldridge, Ellsworth, Estherville, Fairbank, Farnhamville, Fontanelle, Forest City, Gowrie, Grafton, Grand Junction, Greenfield, Grundy Center, Guttenberg, Hopkinton, Hudson, Independence, Keosauqua, La Porte City, Lake Mills, Lake View, Laurens, Lenox, Livermore, Maquoketa, Marathon, McGregor, Milford, Montezuma, Mount Pleasant, Neola, New Hampton, Ogden, Orient, Osage, Panora, Pella, Pocahontas, Preston, Readlyn, Rockford, Sabula, Sergeant Bluff, Sibley, Spencer, Stanhope, State Center, Stratford, Strawberry Point, Stuart, Tipton, Villisca, Vinton, Webster City, West Bend, West Liberty, West Point, Westfield, Whittemore, Wilton, Winterset","Green City Energy","wind, biomass, PV",2003,"Varies by utility",null,"IA","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"IA","MidAmerican Energy","Renewable Advantage","wind",2004,"Contribution",null,"IA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"IA","Missouri River Energy Services: Alton, Atlantic, Denison, Fontanelle, Hartley, Hawarden, Kimballton, Lake Park, Manilla, Orange City, Paullina, Primghar, Remsen, Rock Rapids, Sanborn, Shelby, Sioux Center, Woodbine","RiverWinds","wind",2003,"2.0¢/kWh",null,"IA",2,null,2,2]
[null,"IA","Muscatine Power and Water","Green Muscatine","PV, wind, geothermal",2004,"Contribution",null,"IA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"IA","Waverly Light & Power","Green Power Choice","wind",2003,"Contribution",null,"IA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"KS","Westar Energy","Renewable Energy Program Rider","wind",2012,"1.0¢/kWh",null,"KS",1,null,1,1]
[null,"KY","Big Rivers Electric Corporation: Jackson Purchase Energy Corporation, Kenergy Corporation, Meade County Rural Electric Cooperative Corporation","Renewable Resources Energy (EnviroWatts)","100% biomass",2007,"3.63¢/kWh",null,"KY",3.63,null,3.63,3.63]
[null,"KY","East Kentucky Power Cooperative: Blue Grass Energy, Clark, Cumberland, Fleming-Mason, Grayson, Inter-County Energy, Jackson, Licking Valley, Nolin, Owen Electric, Salt River, Shelby, South Kentucky","EnviroWatts","landfill gas",2002,"2.75¢/kWh",null,"KY",2.75,null,2.75,2.75]
[null,"KY","E.ON U.S.: Louisville Gas and Electric Co., Kentucky Utilities Co.","Green Energy","biomass, low impact hydro, wind",2007,"0.3¢/kWh",null,"KY",0.3,null,0.3,0.3]
[null,"KY","TVA: Bowling Green Municipal Utilities, Franklin Electric Plant Board, Hopkinsville Electric System, Murray Electric System, Pennyrile Rural Electric Coop, Russellville Electric Plant Board, Tri-County Electric, Warren Rural Electric Coop","Green Power Switch","landfill gas, PV, wind",2000,"2.67¢/kWh",null,"KY",2.67,null,2.67,2.67]
[null,"MA","Braintree Electric Light Department","BGreen","solar and wind",2009,"Contribution",null,"MA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"MA","Concord Municipal Light Plant (CMLP)","Green Power","hydro",2004,"3.0¢/kWh",null,"MA",3,null,3,3]
[null,"MA","Shrewsbury Electric and Cable Operations","SELCO Green Light","wind",2009,"0.5¢/kWh",null,"MA",0.5,null,0.5,0.5]
[null,"MA","Wellesley Municipal Light Plant","Wellesley Renewable Energy","solar, wind and biomass",2009,"4.0¢/kWh",null,"MA",4,null,4,4]
[null,"MI","Consumers Energy","Green Generation","75% wind, 25% landfill gas",2005,"1.0¢/kWh",null,"MI",1,null,1,1]
[null,"MI","DTE Energy","GreenCurrents","wind, biomass",2007,"2.0¢/kWh-2.5¢/kWh",null,"MI",2,2.5,2.5,2.25]
[null,"MI","Lansing Board of Water and Light","GreenWise Electric Power","landfill gas, small hydro",2001,"3.0¢/kWh",null,"MI",3,null,3,3]
[null,"MI","Upper Peninsula Power Company","UPPCO Green","wind, solar, and biomass",2004,"2.4¢/kWh",null,"MI",2.4,null,2.4,2.4]
[null,"MI","Wabash Valley Power Association (10 of 25 coops offer program): Boone REMC, Fulton County REMC, Kankakee Valley REMC, Kosciusko REMC, LaGrange County REMC, Miami-Cass REMC, NineStar Connect, Northeastern REMC, Parke County REMC, Tipmont REMC","EnviroWatts","wind, landfill gas",2000,"0.9¢/kWh-1.5¢/kWh",null,"MI",0.9,1.5,1.5,1.2]
[null,"MI","We Energies","Energy for Tomorrow","wind, landfill gas, hydro, PV",2000,"3.0¢/kWh",null,"MI",3,null,3,3]
[null,"MI","Wisconsin Public Service","NatureWise","wind, solar and biomass",2002,"2.4¢/kWh",null,"MI",2.4,null,2.4,2.4]
[null,"MI","Xcel Energy","WindSource","wind",2011,"1.2¢/kWh",null,"MI",1.2,null,1.2,1.2]
[null,"MN","Alliant Energy","Second Nature","landfill gas, wind",2002,"2.0¢/kWh",null,"MN",2,null,2,2]
[null,"MN","Basin Electric Power Cooperative: Minnesota Valley Electric Coop, Sioux Valley Southwestern","Prairie Winds","wind",2002,"varies by utillity",null,"MN","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"MN","Central Minnesota Municipal Power Agency: Blue Earth, Delano, Glencoe, Granite Falls, Janesville, Kenyon, Lake Crystal, Madelia, Mt. Lake, New Ulm, Sleepy Eye, Springfield, Truman, and Windom","Green Energy Program","wind, landfill gas",2000,"1.5¢/kWh-2.5¢/kWh",null,"MN",1.5,2.5,2.5,2]
[null,"MN","Dairyland Power Cooperative: Freeborn-Mower Cooperative / Albert Lea, People's / Rochester, Tri-County / Rushford","Evergreen Renewable Energy Program","hydro, wind, landfill gas, biogas",1998,"1.5¢/kWh",null,"MN",1.5,null,1.5,1.5]
[null,"MN","Great River Energy (all 28 coops offer program): Agralite, Arrowhead, BENCO Electric, Brown County Rural Electric, Connexus Energy, Co-op Light & Power, Crow Wing Power, Dakota Electric Association, East Central Electric Association, Federated Rural Electric, Goodhue County, Itasca Mantrap Cooperative, Kandiyohi Power Cooperative, Lake Country Power, Lake Region Electric Cooperative, McLeod Cooperative Power, Meeker Cooperative Light & Power, Mille Lacs Electric Cooperative, Minnesota Valley, Nobles Cooperative Electric, North Itasca, Redwood Electric Cooperative, Runestone Electric, South Central Electric Association, Stearns Electric, Steele-Waseca, Todd-Wadena, Wright-Hennepin Electric","Wellspring Renewable Wind Energy Program","wind",1998,"0.4¢/kWh",null,"MN",0.4,null,0.4,0.4]
[null,"MN","Minnesota Power","WindSense","wind",2002,"2.5¢/kWh",null,"MN",2.5,null,2.5,2.5]
[null,"MN","Minnkota Power Cooperative: Beltrami, Clearwater Polk, North Star, PKM, Red Lake, Red River, Roseau, Wild Rice; Northern Municipal Power Agency (10 municipals)","Infinity Wind Energy","wind",1999,"0.5¢/kWh",null,"MN",0.5,null,0.5,0.5]
[null,"MN","Missouri River Energy Services: Adrian, Alexandria, Barnesville, Benson, Breckenridge, Detroit Lakes, Elbow Lake, Henning, Jackson, Lakefield, Lake Park, Luverne, Madison, Moorhead, Ortonville, St. James, Sauk Centre, Staples, Wadena, Westbrook, Worthington","RiverWinds","wind",2002,"2.0¢/kWh-2.5¢/kWh",null,"MN",2,2.5,2.5,2]
[null,"MN","Moorhead Public Service","Capture the Wind","wind",1998,"0.5¢/kWh",null,"MN",0.5,null,0.5,5]
[null,"MN","Otter Tail Power Company","TailWinds","wind",2002,"1.3¢/kWh",null,"MN",1.3,null,1.3,1.3]
[null,"MN","Xcel Energy","WindSource","wind",2003,"0.795¢/kWh",null,"MN",0.79500000000000004,null,0.79500000000000004,0.79500000000000004]
[null,"MS","TVA: 4-County Electric Power Association, Alcorn Electric Power Association, Central Electric Power Association, Columbus Light & Water, North East Mississippi Electric Power Association, Northcentral MS EPA, City of Okolona Electric Dept., City of Oxford Electric Dept., Starkville Electric System, Tallahatchie Valley EPA, Tippah Electric Power Association, Tishomingo County Electric Power Association, Tupelo Water & Light Department","Green Power Switch","landfill gas, PV, wind",2000,"2.67¢/kWh",null,"MS",2.67,null,2.67,2.67]
[null,"MO","Ameren Missouri","Pure Power","wind",2007,"1.0¢/kWh",null,"MO",1,null,1,1]
[null,"MO","Associated Electric Cooperative, Inc.: Black River Electric Cooperative, Boone Electric Cooperative, Callaway Electric Cooperative, Co-Mo Electric Cooperative , Crawford Electric Cooperative, Cuivre River Electric Cooperative, Howell-Oregon Electric Cooperative, Intercounty Electric Cooperative, Laclede Electric Cooperative, Lewis County Rural Electric Cooperative, Macon Electric Cooperative, White River Valley Electric Cooperative","varies by utility","biomass, wind",2003,"2.0¢/kWh-3.5¢/kWh",null,"MO",2,3.5,3.5,2.75]
[null,"MO","City Utilities of Springfield","CU Solar Initiative","solar",2000,"4.04¢/kWh",null,"MO",4.04,null,4.04,4.04]
[null,"MO","Wabash Valley Power Association (10 of 25 coops offer program): Boone REMC, Fulton County REMC, Kankakee Valley REMC, Kosciusko REMC, LaGrange County REMC, Miami-Cass REMC, NineStar Connect, Northeastern REMC, Parke County REMC, Tipmont REMC","EnviroWatts","wind, landfill gas",2000,"0.9¢/kWh-1.5¢/kWh",null,"MO",0.9,1.5,1.5,1.2]
[null,"MT","Basin Electric Power Cooperative: Flathead Electric Coop, Lower Yellowstone, Powder River Energy","Prairie Winds","wind",2000,"varies by utillity",null,"MT","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"MT","Northwestern Energy","E+ Green","wind, PV",2003,"2.0¢/kWh",null,"MT",2,null,2,2]
[null,"MT","Park Electric Cooperative","Green Power Program","various renewables",2002,"0.09¢/kWh",null,"MT",0.09,null,0.09,0.09]
[null,"MT","Tri-State Generation & Transmission: Big Horn Rural Electric Company","Renewable Resource Power Service","wind, hydro",2001,"1.25¢/kWh",null,"MT",1.25,null,1.25,1.25]
[null,"MT","Vigilante Electric Cooperative","Alternative Renewable Energy Program","wind",2003,"1.1¢/kWh",null,"MT",1.1000000000000001,null,1.1000000000000001,1.1000000000000001]
[null,"NE","Omaha Public Power District","Green Power Program","landfill gas, wind",2002,"Contribution",null,"NE","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"NE","Tri-State Generation & Transmission: Chimney Rock Public Power District, Highline Electric Association, Northwest Rural Public Power District","Renewable Resource Power Service","wind, hydro",2001,"1.25¢/kWh",null,"NE",1.25,null,1.25,1.25]
[null,"NV","Deseret Power: Mt. Wheeler Power Cooperative","GreenWay","various",2005,"1.95¢/kWh",null,"NV",1.95,null,1.95,1.95]
[null,"NV","NV Energy","Desert Research Institute's GreenPower Program","PV on schools","Unknown","Contribution",null,"NV","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"NV","NV Energy","NV Green Energy Rate","50% or 100% renewables",2013,"varies quarterly",null,"NV","VARIES QUARTERLY",null,"VARIES QUARTERLY","VARIES QUARTERLY"]
[null,"NM","El Paso Electric Company","Renewable Energy Tariff","solar, wind, geothermal, hydro and biomass",2003,"5.84¢/kWh",null,"NM",5.84,null,5.84,5.84]
[null,"NM","Los Alamos Department of Public Utilities","LA Green","wind, solar and hydro",2013,"0.5¢/kWh",null,"NM",0.5,null,0.5,0.5]
[null,"NM","Public Service of New Mexico","PNM Sky Blue","solar and wind",2003,"1.7¢/kWh",null,"NM",1.7,null,1.7,1.7]
[null,"NM","Tri-State Generation & Transmission: Central New Mexico Electric Cooperative, Inc., Columbus Electric Cooperative, Inc., Continental Divide Electric Cooperative, Inc., Jemez Mountains Electric Cooperative, Inc., Kit Carson Electric Cooperative, Inc., Mora-San Miguel Electric Cooperative, Inc., Navopache Electric Cooperative, Northern Rio Arriba Electric Cooperative, Otero County Electric Cooperative, Inc., Sierra Electric Cooperative, Inc., Socorro Electric Cooperative, Inc., Southwestern Electric Cooperative, Inc., Springer Electric Cooperative, Inc.","Renewable Resource Power Service","wind, hydro",2001,"varies by utility",null,"NM","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"NM","Xcel Energy","WindSource","wind",1999,"4.12¢/kWh",null,"NM",4.12,null,4.12,4.12]
[null,"NC","Dominion North Carolina Power","NC GreenPower","biomass, hydro, landfill gas, PV, wind",2003,"2.5¢/kWh-4.0¢/kWh",null,"NC",2.5,4,4,3.25]
[null,"NC","Duke Energy","NC GreenPower","biomass, hydro, landfill gas, PV, wind",2003,"2.5¢/kWh-4.0¢/kWh",null,"NC",2.5,4,4,3.25]
[null,"NC","ElectriCities: City of Albemarle, Town of Apex, City of Concord, Town of Cornelius, Fayetteville PWC, Town of Granite Falls, Greenville Utilities, City of High Point, Town of Huntersville, City of Kinston, City of Laurinburg, City of Lexington, City of Monroe, City of New Bern, City of Newton, City of Shelby, City of Statesville, Town of Wake Forest, City of Washington, Town of Waynesville, City of Wilson-Wilson Energy","NC GreenPower","biomass, hydro, landfill gas, PV, wind",2003,"2.5¢/kWh-4.0¢/kWh",null,"NC",2.5,4,4,3.25]
[null,"NC","Progress Energy / CP&L","NC GreenPower","biomass, hydro, landfill gas, PV, wind",2003,"2.5¢/kWh-4.0¢/kWh",null,"NC",2.5,4,4,3.25]
[null,"NC","TVA: Mountain Electric Cooperative","Green Power Switch","landfill gas, PV, wind",2000,"2.67¢/kWh",null,"NC",2.67,null,2.67,2.67]
[null,"ND","Basin Electric Power Cooperative: Burke Divide, Capital, Dakota Valley, KEM Electric Coop, Oliver Mercer Electric Coop, McKenzie Electric Coop, Montrail Williams, Mor-gran-sou Electric Coop, North Central Electric Coop, Northern Plains, Slope Electric Coop, Verendrye, West Plains","PrairieWinds","wind",2000,"varies by utillity",null,"ND","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"ND","Minnkota Power Cooperative: Cass County Electric, Cavalier Rural Electric, Nodak Electric; Northern Municipal Power Agency (2 municipals)","Infinity Wind Energy","wind",1999,"0.3¢/kWh",null,"ND",0.3,null,0.3,0.3]
[null,"ND","Missouri River Energy Services: City of Lakota","RiverWinds","wind",2002,"2.0¢/kWh",null,"ND",2,null,2,2]
[null,"OH","American Municipal Power-Ohio / Green Mountain Energy: City of Bowling Green, Cuyahoga Falls, Westerville, Wyandotte, Yellow Springs","EcoSmart Choice","small hydro, landfill gas, wind",2009,"0.5¢/kWh",null,"OH",0.5,null,0.5,0.5]
[null,"OH","Buckeye Power (Ohio Rural Electric Cooperatives)","EnviroWatts","wind, solar, bio-digesters, landfill gas",2006,"2.0¢/kWh",null,"OH",2,null,2,2]
[null,"OH","Duke Energy","GoGreen Power","wind, PV, landfill gas, digester gas",2001,"1.8-2.0¢/kWh",null,"OH",1.8,2,2,1.9]
[null,"OH","Wabash Valley Power Association (10 of 25 coops offer program): Boone REMC, Fulton County REMC, Kankakee Valley REMC, Kosciusko REMC, LaGrange County REMC, Miami-Cass REMC, NineStar Connect, Northeastern REMC, Parke County REMC, Tipmont REMC","EnviroWatts","wind, landfill gas",2000,"0.9¢/kWh-1.5¢/kWh",null,"OH",0.9,1.5,1.5,1.2]
[null,"OK","Associated Electric Cooperative, Inc.: Central Rural Electric Cooperative","varies by utility","biomass, wind",2003,"2.0¢/kWh-3.5¢/kWh",null,"OK",2,3.5,3.5,2.75]
[null,"OK","OG&E Electric Services","OG&E Wind Power","wind",2003,"0.35¢/kWh-0.45¢/kWh",null,"OK",0.35,0.45,0.45,0.4]
[null,"OK","Oklahoma Municipal Power Authority: Tonkawa, Altus, Frederick, Okeene, Prague Municipal Utilities and Edmond Electric","Pure & Simple","wind",2004,"0.27¢/kWh",null,"OK",0.27,null,0.27,0.27]
[null,"OK","Public Service Company of Oklahoma","WindChoice","100% wind",2011,"1.0¢/kWh",null,"OK",1,null,1,1]
[null,"OK","Western Farmers Electric Cooperative (19 of 19 coops offer program): Alfalfa Electric Cooperative, Caddo Electric Cooperative, Canadian Valley Electric Cooperative, Choctaw Electri Cooperative, Cimmaron Electric Cooperative, Cotton Electric Cooperative, East Central Oklahoma Electric Cooperative, Harmon Electric Cooperative, Kay Electric Cooperative, Kiamichi Electric Cooperative, Kiwash Electric Cooperative, Northfork Electric Cooperative, Northwestern Electric Cooperative, Oklahoma Electric Cooperative, People's Electric Cooperative, Red River Valley Rural Electric Cooperative, Rural Electric Cooperative, Southeastern Electric Cooperative, Southwest Rural Electric Cooperative","WindWorks","wind",2004,"0.5¢/kWh",null,"OK",0.5,null,0.5,0.5]
[null,"OR","City of Ashland / Bonneville Environmental Foundation","Renewable Pioneers","PV, wind",2003,"2.0¢/kWh",null,"OR",2,null,2,2]
[null,"OR","Columbia River PUD","Choice Energy","wind",2005,"1.5¢/kWh",null,"OR",1.5,null,1.5,1.5]
[null,"OR","Emerald People's Utility District","GREEN for Homes","wind and landfill gas",2011,"0.8¢/kWh",null,"OR",0.8,null,0.8,0.8]
[null,"OR","Eugene Water & Electric Board","EWEB Greenpower","various renewables",2007,"1.0¢/kWh-1.5¢/kWh",null,"OR",1,1.5,1.5,1.25]
[null,"OR","Idaho Power","Green Power Program","wind",2001,"Contribution",null,"OR","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"OR","Midstate Electric Cooperative","Environmentally-Preferred Power","wind",1999,"2.5¢/kWh",null,"OR",2.5,null,2.5,2.5]
[null,"OR","Oregon Trail Electric Cooperative","Green Power","wind",2002,"1.5¢/kWh",null,"OR",1.5,null,1.5,1.5]
[null,"OR","Pacific Northwest Generating Cooperative: Blachly-Lane Electric Cooperative, Central Electric Cooperative, Clearwater Power, Consumers Power, Coos-Curry Electric Cooperative, Douglas Electric Cooperative, Fall River Rural Electric Cooperative, Lost River Electric Cooperative, Raft River Rural Electric Cooperative, Umatilla Electric Cooperative, West Oregon Electric Cooperative, (11 of 15 coops offer program)","Green Power","landfill gas",1998,"1.8¢/kWh-2.0¢/kWh",null,"OR",1.8,2,2,1.9]
[null,"OR","PacifiCorp: Pacific Power","Blue Sky Block","wind",2000,"1.95¢/kWh",null,"OR",1.95,null,1.95,1.95]
[null,"OR","PacifiCorp: Pacific Power","Blue Sky QS (Commercial Only)","wind",2004,"Sliding scale depending on size",null,"OR","SLIDING SCALE",null,"SLIDING SCALE","SLIDING SCALE"]
[null,"OR","Portland General Electric / Green Mountain Energy Company","Clean Wind for Medium to Large Commercial & Industrial Accounts","wind",2002,"0.3¢/kWh",null,"OR",0.3,null,0.3,0.3]
[null,"OR","Portland General Electric / Green Mountain Energy Company","Clean Wind ","wind",2002,"1.25¢/kWh",null,"OR",1.25,null,1.25,1.25]
[null,"OR","Portland General Electric / Green Mountain Energy Company","Green Source","wind, landfill gas, low-impact hydro",2002,"0.8¢/kWh",null,"OR",0.8,null,0.8,0.8]
[null,"OR","Springfield Utility Board","ECOchoice","various",2007,"1.0¢/kWh",null,"OR",1,null,1,1]
[null,"SC","Duke Energy Carolinas","Palmetto Clean Energy (PaCE)","wind, solar, landfill gas",2008,"4.0¢/kWh",null,"SC",4,null,4,4]
[null,"SC","Progress Energy Carolinas","Palmetto Clean Energy (PaCE)","wind, solar, landfill gas",2008,"4.0¢/kWh",null,"SC",4,null,4,4]
[null,"SC","Santee Cooper: Aiken Electric Cooperative, Berkeley Electric Cooperative, Blue Ridge Electric, Coastal Electric Cooperative, Edisto Electric Cooperative, Fairfield Electric Cooperative, Horry Electric Cooperative, Laurens Electric Cooperative, Lynches River Electric Cooperative, Marlboro Electric Cooperative, Mid-Carolina Electric Cooperative, Palmetto Electric Cooperative, Pee Dee Electric Cooperative, Santee Electric Cooperative, Tri-County Electric Cooperative, York Electric Cooperative","Green Power Program","landfill gas, wind, solar",2001,"3.0¢/kWh",null,"SC",3,null,3,3]
[null,"SC","SCE&G","Palmetto Clean Energy (PaCE)","wind, solar, landfill gas",2008,"4.0¢/kWh",null,"SC",4,null,4,4]
[null,"SD","Basin Electric Power Cooperative: Bon Homme-Yankton Electric Assn., Central Electric Cooperative Association, Charles Mix Electric Association, City of Elk Point, Clay-Union Electric Corporation, Codington-Clark Electric Cooperative, Dakota Energy Cooperative, Douglas Electric Cooperative, FEM Electric Association, H-D Electric Cooperative, Kingsbury Electric Cooperative, Lyon-Lincoln Electric Cooperative, McCook Electric Cooperative, Northern Electric Cooperative, Oahe Electric Cooperative, Renville-Sibley Coop. Power Assn., Sioux Valley Southwestern Electric Coop, Southeastern Electric Coop, Union County Electric Cooperative, Whetstone Valley Electric Cooperative, Black Hills Electric Coop, LaCreek Electric Coop, West River Power Association, Butte Electric Coop, Cherry Todd Electric Coop, Moreau Grand, Grand Electric Cooperative, Rosebud","Prairie Winds","wind",2000,"varies by utillity",null,"SD","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"SD","Missouri River Energy Services: City of Vermillion","RiverWinds","wind",2002,"2.0¢/kWh-2.5¢/kWh",null,"SD",2,2.5,2.5,2.25]
[null,"SD","Tri-State Generation & Transmission: Niobrara Electric Association, Inc. ","Renewable Resource Power Service","wind, hydro",2001,"1.25¢/kWh",null,"SD",1.25,null,1.25,1.25]
[null,"TN","TVA: Alcoa Electric Department, Appalachian Electric Cooperative, Athens Utility Board, Bristol Tennessee Electric System, Brownsville Utility Department, Caney Fork Electric Cooperative, Chickasaw Electric Cooperative, Clarksville Department of Electricity, Cleveland Utilities, Clinton Utilities Board, Columbia Power & Water Systems, Cookeville Electric Department, Covington Electric System, Cumberland Electric Membership Corporation, Dickson Electric Department, Duck River Electric Membership Corporation, Dyersberg Electric System, City of Elizabethton Electric System, EPB (Chattanooga), Erwin Utilities, Etowah Utilities, Fayetteville Public Utilities, Fort Loudon Electric Cooperative, Gallatin Department of Electricity, Gibson Electric Membership Corporation, Greeneville Light and Power System, Harriman Utility Board, Holston Electric Cooperative, Jackson Energy Authority, Jellico Electric & Water, Johnson City Power Board, Knoxville Utilities Board, Lafollette Utilities Board, Lawrenceburg Power System, Lenoir City Utilities Board, Lexington Electric System, Loudon Utilities, City of Maryville Electric Department, McMinnville Electric System, Memphis Light Gas & Water, Meriwhether Lewis Electric Cooperative, Middle Tennessee Electric Membership Corporation, Milan Department of Public Utilities, Morristown Power System, Mountain Electric Cooperative, Murfreesboro Electric Department, Nashville Electric Service, Newport Utilities, Oak Ridge Electric Department, Paris Board of Public Utilities, Pickwick Electric Cooperative, Plateau Electric Cooperative, Powell Valley Electric Cooperative, Pulaski Electric System, Rockwood Electric Utility, Sequachee Valley Electric Cooperative, Sevier County Electric System, Shelbyville Power System, Smithville Electric System, Somerville Utility Department, Southwest Tennessee Electric Membership Corporation, Springfield Department of Electricity, Sweetwater Utilities Board, Tennessee Valley EC, Tri-County Electric, Tullahoma Utilities Board, Union City Electric System, Upper Cumberland Electric Membership Corporation, Volunteer Energy Cooperative, Weakley County Municipal Electric System, Winchester Utilities","Green Power Switch","landfill gas, PV, wind",2000,"2.67¢/kWh",null,"TN",2.67,null,2.67,2.67]
[null,"TX","Austin Energy (City of Austin)","GreenChoice","wind","2000/1997","0.75¢/kWh",null,"TX",0.75,null,0.75,0.75]
[null,"TX","College Station Utilities","Wind Watts (10%/50%/100%)","new wind",2009,"0.5¢/kWh",null,"TX",0.5,null,0.5,5]
[null,"TX","El Paso Electric Company","Renewable Energy Tariff","wind",2001,"3.53¢/kWh",null,"TX",3.53,null,3.53,3.53]
[null,"TX","Pedernales Electric Cooperative","Renewable Power","wind, hydro",2006,"0.5¢/kWh",null,"TX",0.5,null,0.5,0.5]
[null,"UT","City of St. George","Clean Green Power","wind, small hydro",2005,"2.95¢/kWh",null,"UT",2.95,null,2.95,2.95]
[null,"UT","Deseret Power: Bridger Valley Electric, Dixie Escalante Rural Electric, Flowell Electric, Garkane Energy, Moon Lake Electric, Mt. Wheeler Power","GreenWay","various",2004,"1.95¢/kWh",null,"UT",1.95,null,1.95,1.95]
[null,"UT","PacifiCorp: Rocky Mountain Power","Blue Sky","wind",2003,"1.95¢/kWh",null,"UT",1.95,null,1.95,1.95]
[null,"UT","PacifiCorp: Utah Power","Blue Sky","wind",2000,"1.95¢/kWh",null,"UT",1.95,null,1.95,1.95]
[null,"UT","Tri-State Generation & Transmission: Empire Electric Association, Inc.","Renewable Resource Power Service","wind, hydro",2001,"1.25¢/kWh",null,"UT",1.25,null,1.25,1.25]
[null,"VT","Green Mountain Power","Cow Power","biogas",2004,"4.0¢/kWh",null,"VT",4,null,4,4]
[null,"VA","Dominion Virginia Power / 3Degrees","Dominion Green Power","biomass, wind, landfill gas, solar",2009,"1.3¢/kWh",null,"VA",1.3,null,1.3,1.3]
[null,"WA","Avista Utilities","Buck-A-Block","wind, solar and biomass",2002,"0.35¢/kWh",null,"WA",0.35,null,0.35,0.35]
[null,"WA","Benton County Public Utility District","Green Power Program","landfill gas, wind, hydro",1999,"Contribution",null,"WA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"WA","Chelan County PUD","Sustainable Natural Alternative Power (SNAP)","PV, wind, micro hydro",2001,"Contribution",null,"WA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"WA","Clallam County PUD","Watts Green","landfill gas",2001,"1.7¢/kWh",null,"WA",1.7,null,1.7,1.7]
[null,"WA","Clark Public Utilities","Green Lights","PV, wind",2002,"1.5¢/kWh",null,"WA",1.5,null,1.5,1.5]
[null,"WA","Cowlitz PUD/Bonneville Environmental Foundation","Renewable Resource Energy","wind, PV",2002,"0.8¢/kWh",null,"WA",0.8,null,0.8,0.8]
[null,"WA","Lewis County PUD","Green Power Energy Rate","wind",2003,"2.0¢/kWh",null,"WA",2,null,2,2]
[null,"WA","Mason County PUD No. 3","Mason Evergreen Power","wind",2003,"1.0¢/kWh",null,"WA",1,null,1,1]
[null,"WA","Northen Wasco County PUD","Pure Power","wind",2007,"2.5¢/kWh",null,"WA",2.5,null,2.5,2.5]
[null,"WA","Orcas Power & Light","Go Green","wind, hydro",1999,"4.0¢/kWh",null,"WA",4,null,4,4]
[null,"WA","Pacific County PUD","Green Power","landfill gas",2002,"1.05¢/kWh",null,"WA",1.05,null,1.05,1.05]
[null,"WA","PacifiCorp: Pacific Power","Blue Sky Block","wind",2000,"1.95¢/kWh",null,"WA",1.95,null,1.95,1.95]
[null,"WA","Peninsula Light","Renewable Option Program","wind",2002,"1.5¢/kWh",null,"WA",1.5,null,1.5,1.5]
[null,"WA","Puget Sound Energy","Green Power Program","wind, hydro, biogas, solar",2002,"1.25¢/kWh",null,"WA",1.25,null,1.25,1.25]
[null,"WA","Seattle City Light","Green Up","geothermal, biomass, wind, hydro",2005,"1.5¢/kWh",null,"WA",1.5,null,1.5,1.5]
[null,"WA","Seattle City Light","Seattle Green Power","PV, biogas",2002,"Contribution",null,"WA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"WA","Snohomish County Public Utility District","Planet Power","wind",2002,"Contribution",null,"WA","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"WA","Tacoma Power","EverGreen Options","wind",2000,"1.2¢/kWh",null,"WA",1.2,null,1.2,1.2]
[null,"WI","Alliant Energy","Second Nature","wind, landfill gas",2000,"2.0¢/kWh",null,"WI",2,null,2,2]
[null,"WI","Dairyland Power Cooperative: Barron Electric, Bayfield/ Iron River, Chippewa / Cornell Valley, Clark / Greenwood, Dunn / Menomonie, Eau Claire / Fall Creek, Jackson / Black River Falls, Jump River / Ladysmith, Oakdale, Pierce-Pepin / Ellsworth, Polk-Burnett / Centuria, Price / Phillips, Richland, Riverland / Arcadia, St. Croix / Baldwin, Scenic Rivers / Lancaster, Taylor / Medford, Vernon / Westby","Evergreen Renewable Energy Program","hydro, wind, landfill gas, biogas",1998,"1.5¢/kWh",null,"WI",1.5,null,1.5,1.5]
[null,"WI","Madison Gas and Electric","Green Power Tomorrow","wind solar",1999,"2.44¢/kWh",null,"WI",2.44,null,2.44,2.44]
[null,"WI","We Energies","Energy for Tomorrow","landfill gas, PV, hydro, wind",1996,"2.0¢/kWh",null,"WI",2,null,2,2]
[null,"WI","Wisconsin Public Service","Solar Wise for Schools","PV in schools",1996,"Contribution",null,"WI","CONTRIBUTION",null,"CONTRIBUTION","CONTRIBUTION"]
[null,"WI","Wisconsin Public Service","NatureWise","wind, solar and biomass",2002,"2.4¢/kWh",null,"WI",2.4,null,2.4,2.4]
[null,"WI","WPPI Energy (34 of 37 munis offer program): Algoma, Cedarburg, Florence, Kaukauna, Muscoda, Stoughton, Reedsburg, Oconomowoc, Waterloo, Whitehall, Columbus, Hartford, Lake Mills, New Holstein, Richland Center, Boscobel, Cuba City, Hustisford, Sturgeon Bay, Waunakee, Lodi, New London, Plymouth, River Falls, Sun Prairie, Waupun, Eagle River, Jefferson, Menasha, New Richmond, Prairie du Sac, Slinger, Two Rivers, Westby","Renewable Energy Program","wind,solar and biogas",2001,"1.0¢/kWh",null,"WI",1,null,1,1]
[null,"WI","Xcel Energy","WindSource","wind",2010,"1.37¢/kWh",null,"WI",1.37,null,1.37,1.37]
[null,"WY","Basin Electric Power Cooperative: Powder River Energy","Prairie Winds","wind",2000,"varies by utillity",null,"WY","VARIES BY UTILITY",null,"VARIES BY UTILITY","VARIES BY UTILITY"]
[null,"WY","Cheyenne Light, Fuel and Power Company/Bonneville Environmental Foundation","Renewable Premium Program","99% new wind, 1% new solar",2006,"1.24¢/kWh",null,"WY",1.24,null,1.24,1.24]
[null,"WY","Lower Valley Energy","Green Power","wind",2003,"1.2¢/kWh",null,"WY",1.2,null,1.2,1.2]
[null,"WY","PacifiCorp: Pacific Power","Blue Sky","wind",2000,"1.95¢/kWh",null,"WY",1.95,null,1.95,1.95]
[null,"WY","Tri-State Generation & Transmission: Carbon Power & Light, Inc.","Renewable Resource Power Service","wind, hydro",2001,"1.25¢/kWh",null,"WY",1.25,null,1.25,1.25]
[null,"WY","Yampa Valley Electric Association","Green Power Options","wind and solar",1999,"0.6¢/kWh",null,"WY",0.6,null,0.6,0.6]

{"sheet":"Implicit GDP Price Deflators","index":20,"n_rows":41,"n_cols":41,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,0,1,12],[2,0,2,12],[3,0,3,12]]}
["Table 1.1.9. Implicit Price Deflators for Gross Domestic Product"]
["[Index numbers, 2009=100]"]
["Bureau of Economic Analysis"]
["Last Revised on: August 27, 2015 - Next Release Date September 25, 2015"]
["Table 1.1.9 from Interactive Data explorer at http://www.bea.gov/iTable/iTable.cfm?reqid=9&step=3&isuri=1&903=13#reqid=9&step=3&isuri=1&903=13"]
[]
["Line"," ","1990","1991","1992","1993","1994","1995","1996","1997","1998","1999","2000","2001","2002","2003","2004","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014","2015","2016 (I)","2016 (2)","2016 (YTD)"]
["1","    Gross domestic product",72.262,74.823999999999998,76.597999999999999,78.290000000000006,79.94,81.605999999999995,83.159000000000006,84.628,85.584000000000003,86.841999999999999,88.722999999999999,90.727000000000004,92.195999999999998,94.135000000000005,89.12,91.988,94.813999999999993,97.337000000000003,99.245999999999995,100,101.221,103.31100000000001,105.214,106.929,108.68600000000001,{"$f":"AVERAGE(108.976,109.47,109.782,109.89)","v":109.5295},110.63,111.23699999999999,{"$f":"(AC8+AD8)/2","v":110.9335}]
["2","Personal consumption expenditures",72.180000000000007,74.789000000000001,76.989000000000004,78.679000000000002,80.302000000000007,82.078000000000003,83.864000000000004,85.433000000000007,86.245999999999995,87.635999999999996,89.817999999999998,91.53,92.778000000000006,94.659000000000006,89.703000000000003,92.260999999999996,94.728999999999999,97.102000000000004,100.065,100,101.65300000000001,104.149,106.121,107.572,109.105]
["3","  Goods",89.801000000000002,91.995999999999995,93.106999999999999,93.915000000000006,94.87,95.757000000000005,96.808999999999997,96.695999999999998,95.236999999999995,95.734999999999999,97.655000000000001,97.563000000000002,96.563000000000002,96.492999999999995,95.03,96.950999999999993,98.277000000000001,99.403000000000006,102.36199999999999,100,101.637,105.413,106.70099999999999,106.2,105.82299999999999]
["4","    Durable goods",117.54,119.26300000000001,120.087,121.26900000000001,123.642,124.544,123.28700000000001,120.593,117.181,114.005,111.953,109.733,106.92,103.113,108.752,107.66800000000001,105.91500000000001,103.764,101.758,100,98.620999999999995,97.724000000000004,96.412999999999997,94.665000000000006,92.494]
["5","    Nondurable goods",76.745000000000005,78.984999999999999,80.132999999999996,80.784000000000006,81.215000000000003,82.063000000000002,83.921999999999997,84.798000000000002,84.168999999999997,86.268000000000001,90.016000000000005,90.960999999999999,90.888000000000005,92.796999999999997,88.213999999999999,91.591999999999999,94.438000000000002,97.213999999999999,102.65300000000001,100,103.084,109.188,111.84,112.03100000000001,112.688]
["6","  Services",63.808,66.581000000000003,69.236000000000004,71.293999999999997,73.2,75.364999999999995,77.472999999999999,79.811999999999998,81.688999999999993,83.509,85.817999999999998,88.421999999999997,90.801000000000002,93.686000000000007,87.058000000000007,89.933000000000007,92.975999999999999,95.980999999999995,98.947000000000003,100,101.661,103.524,105.84,108.292,110.818]
["7","Gross private domestic investment",86.977000000000004,88.293000000000006,87.968999999999994,89.021000000000001,90.204999999999998,91.206999999999994,90.837000000000003,90.454999999999998,89.453999999999994,89.33,90.275999999999996,91.052999999999997,91.478999999999999,92.489000000000004,90.656000000000006,94.555999999999997,98.191000000000003,99.984999999999999,101.203,100,99.075999999999993,100.42400000000001,101.864,103.405,105.238]
["8","  Fixed investment",86.063999999999993,87.341999999999999,87.09,88.162999999999997,89.352000000000004,90.393000000000001,90.149000000000001,89.921000000000006,89.084999999999994,89.028000000000006,90.082999999999998,90.888000000000005,91.260999999999996,92.375,90.546000000000006,94.507000000000005,98.167000000000002,99.988,100.996,100,99.179000000000002,100.524,102.062,103.652,105.663]
["9","    Nonresidential",101.238,102.804,101.947,102.1,102.592,102.81100000000001,101.61199999999999,100.32599999999999,98.125,96.703999999999994,96.75,96.316999999999993,95.888999999999996,95.471000000000004,91.141000000000005,93.828999999999994,96.561000000000007,98.573999999999998,100.336,100,99.069000000000003,100.545,102.215,102.99299999999999,103.977]
["10","      Structures",53.322000000000003,54.286999999999999,54.298000000000002,56.103000000000002,58.088999999999999,60.6,62.140999999999998,64.516000000000005,67.48,69.558999999999997,72.298000000000002,76.087000000000003,79.292000000000002,82.174000000000007,72.879000000000005,82.055999999999997,92.048000000000002,97.62,102.259,100,98.843000000000004,101.851,105.884,107.541,109.12]
["11","      Equipment and software",126.31,128.11199999999999,126.605,125.322,124.604,123.163,120.2,116.639,111.45399999999999,108.19499999999999,106.893,104.364,102.24,100.45,96.734499999999997,97.3125,97.912499999999994,98.891500000000008,99.758499999999998,100,99.274000000000001,100.37,101.4135,101.98,102.824]
["12","    Residential",58.011000000000003,58.771000000000001,59.485999999999997,61.89,64.067999999999998,66.403000000000006,67.826999999999998,69.555999999999997,71.412000000000006,74.150999999999996,77.415000000000006,80.994,83.001999999999995,86.953000000000003,91.546000000000006,98.102999999999994,103.821,105.176,103.64700000000001,100,99.644000000000005,100.395,101.324,106.458,112.90300000000001]
["13","  Change in private inventories","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
["14","Net exports of goods and services","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---","---"]
["15","  Exports",92.063000000000002,93.284000000000006,92.903999999999996,92.879000000000005,93.914000000000001,96.07,94.799000000000007,93.174000000000007,91.042000000000002,90.477000000000004,92.07,91.697000000000003,91.322000000000003,93.281999999999996,90.844999999999999,94.716999999999999,97.978999999999999,101.107,105.809,100,104.26300000000001,110.96,111.97,112.14700000000001,112.25]
["16","    Goods",100.348,100.24299999999999,98.635000000000005,98.076999999999998,99.125,101.47799999999999,98.856999999999999,96.126999999999995,93.094999999999999,91.834000000000003,92.998999999999995,92.423000000000002,91.82,93.616,92.248000000000005,95.47,98.828000000000003,102.187,107.20399999999999,100,105.033,113.048,113.526,112.923,112.125]
["17","    Services",74.414000000000001,78.131,80.13,81.141999999999996,82.138999999999996,83.872,85.491,86.334999999999994,86.284999999999997,87.313999999999993,89.92,90.042000000000002,90.201999999999998,92.533000000000001,87.787000000000006,93.179000000000002,96.218999999999994,98.822999999999993,102.813,100,102.64100000000001,106.477,108.64,110.514,112.608]
["18","  Imports",93.63,92.849000000000004,92.921999999999997,92.21,93.075000000000003,95.625,93.957999999999998,90.691999999999993,85.808999999999997,86.311000000000007,90.027000000000001,87.823999999999998,86.846000000000004,89.850999999999999,88.471000000000004,93.802000000000007,97.662999999999997,101.024,111.58799999999999,100,105.8,113.94199999999999,114.67100000000001,113.798,113.566]
["19","    Goods",99.174999999999997,97.3,96.766999999999996,95.686000000000007,96.382999999999996,98.951999999999998,96.444000000000003,92.46,86.875,86.947999999999993,91.204999999999998,88.557000000000002,87.004000000000005,89.540999999999997,88.7,94.581000000000003,98.665999999999997,102.188,113.85299999999999,100,106.73699999999999,116.178,116.91800000000001,115.598,115.02500000000001]
["20","    Services",71.019000000000005,73.611999999999995,75.673000000000002,76.313000000000002,77.805999999999997,80.234999999999999,82.234999999999999,82.233000000000004,80.628,83.185000000000002,84.209000000000003,84.218999999999994,86.088999999999999,91.468999999999994,88.576999999999998,91.088999999999999,93.825999999999993,96.417000000000002,101.809,100,101.816,104.105,104.789,105.929,107.247]
["21","Government consumption expenditures and gross investment",63.395000000000003,65.596000000000004,67.266000000000005,68.938000000000002,70.808000000000007,72.742000000000004,74.477000000000004,75.853999999999999,76.879000000000005,79.337000000000003,82.513000000000005,84.763999999999996,87.003,90.65,83.947000000000003,88.234999999999999,92.085999999999999,96.14,100.282,100,102.673,105.717,107.378,109.086,111.057]
["22","  Federal",63.512,66.031999999999996,68.061999999999998,69.790000000000006,71.683000000000007,73.674000000000007,75.718999999999994,77.046999999999997,77.930999999999997,79.885999999999996,82.524000000000001,84.200999999999993,87.317999999999998,91.024000000000001,87.736000000000004,91.448999999999998,94.447999999999993,97.319000000000003,100.286,100,102.614,105.422,106.512,107.562,109.274]
["23","    National defense",63.917000000000002,66.221999999999994,68.522000000000006,69.712000000000003,71.438000000000002,73.161000000000001,75.430999999999997,76.516999999999996,77.328000000000003,79.224999999999994,81.820999999999998,83.483999999999995,86.623999999999995,90.659000000000006,87.370999999999995,91.394999999999996,94.632999999999996,97.572000000000003,100.809,100,102.36499999999999,105.274,106.46599999999999,107.13,108.584]
["24","    Nondefense",62.462000000000003,65.561000000000007,66.92,69.882999999999996,72.144000000000005,74.703000000000003,76.275999999999996,78.094999999999999,79.12,81.188000000000002,83.906999999999996,85.611999999999995,88.688999999999993,91.774000000000001,88.376999999999995,91.528999999999996,94.100999999999999,96.85,99.320999999999998,100,103.06399999999999,105.691,106.6,108.30800000000001,110.444]
["25","  State and local",63.478999999999999,65.447999999999993,66.861999999999995,68.498999999999995,70.356999999999999,72.257999999999996,73.811999999999998,75.218999999999994,76.319999999999993,79.036000000000001,82.481999999999999,85.019000000000005,86.81,90.424999999999997,81.718999999999994,86.332999999999998,90.677000000000007,95.426000000000002,100.279,100,102.714,105.923,107.985,110.143,112.28700000000001]
[" ","Addendum:","","","","","","","","","","","","","","","","","","","","","","","","",""]
["26","  Gross national product",72.260000000000005,74.819000000000003,76.585999999999999,78.290999999999997,79.941999999999993,81.611000000000004,83.165999999999997,84.63,85.581000000000003,86.84,88.72,90.724999999999994,92.191000000000003,94.131,89.094999999999999,91.965000000000003,94.790999999999997,97.317999999999998,99.239000000000004,100,101.333,103.435,105.33799999999999,107.05200000000001,108.8]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1*AE8/Q8","v":1.2447654847396767}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1.38*8.3","v":11.454000000000001},null,null,null,null,null,null,null,null,null,null,null,null,101.642]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104.081]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AO39:AO40)","v":102.86150000000001}]

{"sheet":"Drop down lists","index":21,"n_rows":36,"n_cols":1,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
["Haz Inputs and Wastes"]
["(Select)"]
["lbs"]
["gal"]
[]
["Air Emissions"]
["(Select)"]
["lbs"]
["kg"]
["tons"]
["metric tons"]
[]
["Energy"]
["(Select)"]
["therms"]
["BTU"]
["cubic feet"]
[]
["Electricity"]
["(Select)"]
["kWh"]
["Gj"]
["therms"]
["BTU"]
[]
["Waste"]
["(Select)"]
["tons"]
["kg"]
["lbs"]
["gal"]