{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["SUMMARY ALL FUELS","Gasoline","Diesel","Biofuel","CNG Summary","LNG Summary","Hydrogen High","Hydrogen Low","Electricity Summary","Elec Dist & Disp","Other Supporting Data -->","Electricity VISION Inputs","PHEV_BEV Results","Elec - Annual Input Values","Electricity","Elec - Assumptions","Elec - Charger Costs Used","Elec - Summary of Costs","Elec - Turnover","Elec - Data Flow","CNG Retail per AEO","CNG New Station -Industrial","CNG Station - ReVamp","Land & CNG Station Capital","LCNG -Dispensing LNG","LCNG -Dispensing CNG","LNG Liquefaction & StationCosts","PetPriceExtrapolations_5 Yr","Alternative FE","Conventional FE ","Fuel Taxes","Information"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":3,"comments":10,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SUMMARY ALL FUELS","index":0,"n_rows":81,"n_cols":11,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Dispensed Fuel Costs and Levelized Dispensing Infrastructure Costs"]
["*Note: GEG = 125,000 BTU"]
["All Costs are in 2008$/GEG",2010,{"$f":"B4+5","v":2015},{"$f":"C4+5","v":2020},2025,2030,2035,2040,2045,2050,"Comments"]
["High Case (Required):"]
["Dispensed Fuel Cost ($/GEG)",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["Gasoline ($/GEG)",{"$f":"Gasoline!D9","v":2.5860671997070375},{"$f":"Gasoline!E9","v":4.3297753334045375},{"$f":"Gasoline!F9","v":5.3071398735046378},{"$f":"Gasoline!G9","v":5.5078916549682626},{"$f":"Gasoline!H9","v":5.6639947891235378},{"$f":"Gasoline!I9","v":5.8318090438842747},{"$f":"Gasoline!J9","v":6.0045953413726929},{"$f":"Gasoline!K9","v":6.1825009945147507},{"$f":"Gasoline!L9","v":6.3656776808606317},"from AEO2010 High Oil Price Case"]
["Diesel ($/GEG)",{"$f":"Diesel!D9","v":2.3161265850067125},{"$f":"Diesel!E9","v":3.9349341392517125},{"$f":"Diesel!F9","v":4.8687143325805629},{"$f":"Diesel!G9","v":5.0545549392700249},{"$f":"Diesel!H9","v":5.2394871711731001},{"$f":"Diesel!I9","v":5.4047942161559996},{"$f":"Diesel!J9","v":5.5753167370487011},{"$f":"Diesel!K9","v":5.7512192833352795},{"$f":"Diesel!L9","v":5.9326715960744965},"from AEO2010 High Oil Price Case"]
["CNG ($/GEG)",{"$f":"'CNG Summary'!E153","v":1.9220413111933297},{"$f":"'CNG Summary'!F153","v":2.190306474150391},{"$f":"'CNG Summary'!G153","v":2.1976867738129267},{"$f":"'CNG Summary'!H153","v":2.2298020606322475},{"$f":"'CNG Summary'!I153","v":2.344323013604213},{"$f":"'CNG Summary'!J153","v":2.4691720428471355},{"$f":"'CNG Summary'!K153","v":2.6458845848664865},{"$f":"'CNG Summary'!L153","v":2.8392808813328179},{"$f":"'CNG Summary'!M153","v":3.053148626866157},"see CNG Summary tab"]
["LNG ($/GEG)",{"$f":"'LNG Summary'!E130","v":2.001453682216312},{"$f":"'LNG Summary'!F130","v":2.2677800219614661},{"$f":"'LNG Summary'!G130","v":2.2730694275559706},{"$f":"'LNG Summary'!H130","v":2.3030337369054461},{"$f":"'LNG Summary'!I130","v":2.4155911167244377},{"$f":"'LNG Summary'!J130","v":2.5386561992471002},{"$f":"'LNG Summary'!K130","v":2.7131409339516432},{"$f":"'LNG Summary'!L130","v":2.9059275828337991},{"$f":"'LNG Summary'!M130","v":3.1191975156513658},"see LNG summary tab"]
["PHEV10 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B9","v":4.9523426049853754},{"$f":"'Electricity Summary'!C9","v":5.8629959534338418},{"$f":"'Electricity Summary'!D9","v":5.5846296447234494},{"$f":"'Electricity Summary'!E9","v":5.7105466295547185},{"$f":"'Electricity Summary'!F9","v":5.8503769196523283},{"$f":"'Electricity Summary'!G9","v":5.9816098904460269},{"$f":"'Electricity Summary'!H9","v":6.2288573520007811},{"$f":"'Electricity Summary'!I9","v":6.5128351750974636},{"$f":"'Electricity Summary'!J9","v":6.8451341030532662},"see Electricity Summary tab"]
["PHEV40 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B11","v":5.0067987627941317},{"$f":"'Electricity Summary'!C11","v":6.1075620095733258},{"$f":"'Electricity Summary'!D11","v":5.7739613834896515},{"$f":"'Electricity Summary'!E11","v":5.8513763063477331},{"$f":"'Electricity Summary'!F11","v":5.9736460203408894},{"$f":"'Electricity Summary'!G11","v":6.089454031938045},{"$f":"'Electricity Summary'!H11","v":6.3259883121952099},{"$f":"'Electricity Summary'!I11","v":6.6006065793722248},{"$f":"'Electricity Summary'!J11","v":6.9276121472696097},"see Electricity Summary tab"]
["BEV100 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B13","v":7.0145196531850234},{"$f":"'Electricity Summary'!C13","v":6.5623428888399564},{"$f":"'Electricity Summary'!D13","v":6.116398650771445},{"$f":"'Electricity Summary'!E13","v":6.1922727874816808},{"$f":"'Electricity Summary'!F13","v":6.2892892984013731},{"$f":"'Electricity Summary'!G13","v":6.3652990526532163},{"$f":"'Electricity Summary'!H13","v":6.5830559378745228},{"$f":"'Electricity Summary'!I13","v":6.8426095288249069},{"$f":"'Electricity Summary'!J13","v":7.1585179437750739},"see Electricity Summary tab"]
["PHEV10 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B17","v":4.9523426049853754},{"$f":"'Electricity Summary'!C17","v":6.0801147193019887},{"$f":"'Electricity Summary'!D17","v":5.7791550467076629},{"$f":"'Electricity Summary'!E17","v":5.838835723076425},{"$f":"'Electricity Summary'!F17","v":6.0067089268912071},{"$f":"'Electricity Summary'!G17","v":6.171889050435956},{"$f":"'Electricity Summary'!H17","v":6.4538207155092788},{"$f":"'Electricity Summary'!I17","v":6.7668423709844499},{"$f":"'Electricity Summary'!J17","v":7.1192464564036921},"see Electricity Summary tab"]
["PHEV40 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B19","v":5.0067987627941317},{"$f":"'Electricity Summary'!C19","v":5.981444295608628},{"$f":"'Electricity Summary'!D19","v":5.6745653075439133},{"$f":"'Electricity Summary'!E19","v":5.7591716615634834},{"$f":"'Electricity Summary'!F19","v":5.9058032650965506},{"$f":"'Electricity Summary'!G19","v":6.0474658457854478},{"$f":"'Electricity Summary'!H19","v":6.309200645996019},{"$f":"'Electricity Summary'!I19","v":6.6061765366698371},{"$f":"'Electricity Summary'!J19","v":6.9507674339984122},"see Electricity Summary tab"]
["BEV100 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B21","v":7.0233509037488249},{"$f":"'Electricity Summary'!C21","v":6.5696153540781212},{"$f":"'Electricity Summary'!D21","v":6.122302380969578},{"$f":"'Electricity Summary'!E21","v":6.1970938023161288},{"$f":"'Electricity Summary'!F21","v":6.2938605163188823},{"$f":"'Electricity Summary'!G21","v":6.3696575990269464},{"$f":"'Electricity Summary'!H21","v":6.5872603887608694},{"$f":"'Electricity Summary'!I21","v":6.8466688875837818},{"$f":"'Electricity Summary'!J21","v":7.16243886561021},"see Electricity Summary tab"]
["Hydrogen ($/GEG)",{"$f":"'Hydrogen High'!G67","v":11.097971387681863},{"$f":"'Hydrogen High'!H67","v":11.364528876746432},{"$f":"'Hydrogen High'!I67","v":9.3125535499515895},{"$f":"'Hydrogen High'!J67","v":9.3319475050818355},{"$f":"'Hydrogen High'!K67","v":6.306404027211526},{"$f":"'Hydrogen High'!L67","v":6.4250623772962765},{"$f":"'Hydrogen High'!M67","v":6.6266184339991874},{"$f":"'Hydrogen High'!N67","v":6.8472357101832015},{"$f":"'Hydrogen High'!O67","v":7.0892198408766074},"see Hydrogen High tab"]
["Levelized Dispensing Infrastructure Cost ($/GEG)"]
["Gasoline ($/GEG)",0,0,0,0,0,0,0,0,0,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Diesel ($/GEG)",0,0,0,0,0,0,0,0,0,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["CNG ($/GEG)",{"$f":"'CNG Summary'!E155","v":0.38214603949972081},{"$f":"'CNG Summary'!F155","v":0.38214603949972081},{"$f":"'CNG Summary'!G155","v":0.38214603949972081},{"$f":"'CNG Summary'!H155","v":0.38214603949972081},{"$f":"'CNG Summary'!I155","v":0.38214603949972081},{"$f":"'CNG Summary'!J155","v":0.38214603949972081},{"$f":"'CNG Summary'!K155","v":0.38214603949972081},{"$f":"'CNG Summary'!L155","v":0.38214603949972081},{"$f":"'CNG Summary'!M155","v":0.38214603949972081},"see CNG Summary tab"]
["LNG ($/GEG)",{"$f":"'LNG Summary'!E131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!F131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!G131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!H131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!I131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!J131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!K131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!L131","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!M131","v":5.6380619890821965E-2},"see LNG summary tab"]
["PHEV10 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B9","v":0},{"$f":"'Elec Dist & Disp'!C9","v":1.054098298045002},{"$f":"'Elec Dist & Disp'!D9","v":0.85907198820825448},{"$f":"'Elec Dist & Disp'!E9","v":0.77114918884278794},{"$f":"'Elec Dist & Disp'!F9","v":0.6348625121149466},{"$f":"'Elec Dist & Disp'!G9","v":0.49485647309489517},{"$f":"'Elec Dist & Disp'!H9","v":0.36138710970696553},{"$f":"'Elec Dist & Disp'!I9","v":0.24241023571192752},{"$f":"'Elec Dist & Disp'!J9","v":0.14729139779141232},"see Elec Dist and Disp tab"]
["PHEV40 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B11","v":0},{"$f":"'Elec Dist & Disp'!C11","v":1.2459642236895334},{"$f":"'Elec Dist & Disp'!D11","v":1.0026362390638255},{"$f":"'Elec Dist & Disp'!E11","v":0.86424675588000321},{"$f":"'Elec Dist & Disp'!F11","v":0.71168105226583089},{"$f":"'Elec Dist & Disp'!G11","v":0.55574264199248291},{"$f":"'Elec Dist & Disp'!H11","v":0.40659954902136808},{"$f":"'Elec Dist & Disp'!I11","v":0.27321106507458442},{"$f":"'Elec Dist & Disp'!J11","v":0.16643827595670907},"see Elec Dist and Disp tab"]
["BEV100 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B13","v":1.8240923375939055},{"$f":"'Elec Dist & Disp'!C13","v":1.523037951287733},{"$f":"'Elec Dist & Disp'!D13","v":1.197861488516857},{"$f":"'Elec Dist & Disp'!E13","v":1.0408015987111647},{"$f":"'Elec Dist & Disp'!F13","v":0.86174582205161476},{"$f":"'Elec Dist & Disp'!G13","v":0.6722832361384341},{"$f":"'Elec Dist & Disp'!H13","v":0.49272767382047233},{"$f":"'Elec Dist & Disp'!I13","v":0.33196438496529407},{"$f":"'Elec Dist & Disp'!J13","v":0.20277412196208439},"see Elec Dist and Disp tab"]
["PHEV10 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B17","v":0},{"$f":"'Elec Dist & Disp'!C17","v":1.2712170639131488},{"$f":"'Elec Dist & Disp'!D17","v":1.0535973901924667},{"$f":"'Elec Dist & Disp'!E17","v":0.89943828236449375},{"$f":"'Elec Dist & Disp'!F17","v":0.79119451935382468},{"$f":"'Elec Dist & Disp'!G17","v":0.68513563308482484},{"$f":"'Elec Dist & Disp'!H17","v":0.58635047321546385},{"$f":"'Elec Dist & Disp'!I17","v":0.49641743159891394},{"$f":"'Elec Dist & Disp'!J17","v":0.42140375114183787},"see Elec Dist and Disp tab"]
["PHEV40 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B19","v":0},{"$f":"'Elec Dist & Disp'!C19","v":1.1198465097248349},{"$f":"'Elec Dist & Disp'!D19","v":0.90324016311808719},{"$f":"'Elec Dist & Disp'!E19","v":0.7720421110957536},{"$f":"'Elec Dist & Disp'!F19","v":0.64383829702149276},{"$f":"'Elec Dist & Disp'!G19","v":0.5137544558398851},{"$f":"'Elec Dist & Disp'!H19","v":0.38981188282217716},{"$f":"'Elec Dist & Disp'!I19","v":0.27878102237219693},{"$f":"'Elec Dist & Disp'!J19","v":0.18959356268551189},"see Elec Dist and Disp tab"]
["BEV100 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B21","v":1.8329235881577064},{"$f":"'Elec Dist & Disp'!C21","v":1.5303104165258981},{"$f":"'Elec Dist & Disp'!D21","v":1.2037652187149901},{"$f":"'Elec Dist & Disp'!E21","v":1.0456226135456119},{"$f":"'Elec Dist & Disp'!F21","v":0.86631703996912324},{"$f":"'Elec Dist & Disp'!G21","v":0.67664178251216411},{"$f":"'Elec Dist & Disp'!H21","v":0.49693212470681952},{"$f":"'Elec Dist & Disp'!I21","v":0.3360237437241706},{"$f":"'Elec Dist & Disp'!J21","v":0.20669504379722076},"see Elec Dist and Disp tab"]
["Hydrogen ($/GEG)",{"$f":"'Hydrogen High'!G70","v":4.607147196504858},{"$f":"'Hydrogen High'!H70","v":4.607147196504858},{"$f":"'Hydrogen High'!I70","v":3.4130363924424012},{"$f":"'Hydrogen High'!J70","v":3.4130363924424012},{"$f":"'Hydrogen High'!K70","v":1.8986496105240043},{"$f":"'Hydrogen High'!L70","v":1.8986496105240038},{"$f":"'Hydrogen High'!M70","v":1.8986496105240038},{"$f":"'Hydrogen High'!N70","v":1.8986496105240038},{"$f":"'Hydrogen High'!O70","v":1.8986496105240034},"see Hydrogen High tab"]
[]
["Low Case (Required):"]
["Dispensed Fuel Cost ($/GEG)",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["Gasoline ($/GEG)",{"$f":"Gasoline!D10","v":2.5992586612701376},{"$f":"Gasoline!E10","v":2.1313867568969749},{"$f":"Gasoline!F10","v":2.1567749977111874},{"$f":"Gasoline!G10","v":2.1625423431396502},{"$f":"Gasoline!H10","v":2.1474936008453374},{"$f":"Gasoline!I10","v":2.2150328159332249},{"$f":"Gasoline!J10","v":2.2846961563609458},{"$f":"Gasoline!K10","v":2.3565504264058892},{"$f":"Gasoline!L10","v":2.430664531356808},"from AEO2010 Low Oil Price Case"]
["Diesel ($/GEG)",{"$f":"Diesel!D10","v":2.3880116939544624},{"$f":"Diesel!E10","v":1.9673485755920375},{"$f":"Diesel!F10","v":1.9593119621276875},{"$f":"Diesel!G10","v":1.9750319719314624},{"$f":"Diesel!H10","v":1.9555678367614751},{"$f":"Diesel!I10","v":2.0025346279144252},{"$f":"Diesel!J10","v":2.05062941853113},{"$f":"Diesel!K10","v":2.0998792997276547},{"$f":"Diesel!L10","v":2.150312013266265},"from AEO2010 Low Oil Price Case"]
["CNG ($/GEG)",{"$f":"'CNG Summary'!E145","v":1.9152492248304904},{"$f":"'CNG Summary'!F145","v":2.0362216486346449},{"$f":"'CNG Summary'!G145","v":2.057056957757629},{"$f":"'CNG Summary'!H145","v":2.1578971331401053},{"$f":"'CNG Summary'!I145","v":2.209834615767527},{"$f":"'CNG Summary'!J145","v":2.2941779794697545},{"$f":"'CNG Summary'!K145","v":2.4232290616838861},{"$f":"'CNG Summary'!L145","v":2.5607337962362511},{"$f":"'CNG Summary'!M145","v":2.7092564651324595},"see CNG Summary tab"]
["LNG ($/GEG)",{"$f":"'LNG Summary'!E124","v":1.9946615958534726},{"$f":"'LNG Summary'!F124","v":2.11369519644572},{"$f":"'LNG Summary'!G124","v":2.1324396115006734},{"$f":"'LNG Summary'!H124","v":2.2311288094133039},{"$f":"'LNG Summary'!I124","v":2.2811027188877513},{"$f":"'LNG Summary'!J124","v":2.3636621358697196},{"$f":"'LNG Summary'!K124","v":2.4904854107690424},{"$f":"'LNG Summary'!L124","v":2.6273804977372324},{"$f":"'LNG Summary'!M124","v":2.7753053539176684},"see LNG summary tab"]
["PHEV10 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B43","v":4.9557279103900385},{"$f":"'Electricity Summary'!C43","v":5.673618407123417},{"$f":"'Electricity Summary'!D43","v":5.4917033809142382},{"$f":"'Electricity Summary'!E43","v":5.4034060407943443},{"$f":"'Electricity Summary'!F43","v":5.3628383435262279},{"$f":"'Electricity Summary'!G43","v":5.3941243386119266},{"$f":"'Electricity Summary'!H43","v":5.5464934827668033},{"$f":"'Electricity Summary'!I43","v":5.7279544435712397},{"$f":"'Electricity Summary'!J43","v":5.947611086741734},"see Electricity Summary tab"]
["PHEV40 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B45","v":5.0101840681987939},{"$f":"'Electricity Summary'!C45","v":5.918184463262901},{"$f":"'Electricity Summary'!D45","v":5.6810351196804394},{"$f":"'Electricity Summary'!E45","v":5.5442357175873589},{"$f":"'Electricity Summary'!F45","v":5.486107444214789},{"$f":"'Electricity Summary'!G45","v":5.5019684801039439},{"$f":"'Electricity Summary'!H45","v":5.6436244429612321},{"$f":"'Electricity Summary'!I45","v":5.815725847846001},{"$f":"'Electricity Summary'!J45","v":6.0300891309580775},"see Electricity Summary tab"]
["BEV100 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B47","v":7.0179049585896864},{"$f":"'Electricity Summary'!C47","v":6.3729653425295316},{"$f":"'Electricity Summary'!D47","v":6.0234723869622329},{"$f":"'Electricity Summary'!E47","v":5.8851321987213066},{"$f":"'Electricity Summary'!F47","v":5.8017507222752727},{"$f":"'Electricity Summary'!G47","v":5.777813500819116},{"$f":"'Electricity Summary'!H47","v":5.9006920686405451},{"$f":"'Electricity Summary'!I47","v":6.0577287972986831},{"$f":"'Electricity Summary'!J47","v":6.2609949274635417},"see Electricity Summary tab"]
["PHEV10 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B51","v":4.9557279103900385},{"$f":"'Electricity Summary'!C51","v":5.8907371729915639},{"$f":"'Electricity Summary'!D51","v":5.6862287828984499},{"$f":"'Electricity Summary'!E51","v":5.531695134316049},{"$f":"'Electricity Summary'!F51","v":5.5191703507651066},{"$f":"'Electricity Summary'!G51","v":5.5844034986018567},{"$f":"'Electricity Summary'!H51","v":5.7714568462753011},{"$f":"'Electricity Summary'!I51","v":5.981961639458226},{"$f":"'Electricity Summary'!J51","v":6.2217234400921599},"see Electricity Summary tab"]
["PHEV40 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B53","v":5.0101840681987939},{"$f":"'Electricity Summary'!C53","v":5.7920667492982032},{"$f":"'Electricity Summary'!D53","v":5.5816390437347003},{"$f":"'Electricity Summary'!E53","v":5.4520310728031092},{"$f":"'Electricity Summary'!F53","v":5.4182646889704502},{"$f":"'Electricity Summary'!G53","v":5.4599802939513467},{"$f":"'Electricity Summary'!H53","v":5.6268367767620413},{"$f":"'Electricity Summary'!I53","v":5.8212958051436132},{"$f":"'Electricity Summary'!J53","v":6.05324441768688},"see Electricity Summary tab"]
["BEV100 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B55","v":7.0267362091534871},{"$f":"'Electricity Summary'!C55","v":6.3802378077676964},{"$f":"'Electricity Summary'!D55","v":6.0293761171603659},{"$f":"'Electricity Summary'!E55","v":5.8899532135557529},{"$f":"'Electricity Summary'!F55","v":5.8063219401927819},{"$f":"'Electricity Summary'!G55","v":5.7821720471928462},{"$f":"'Electricity Summary'!H55","v":5.9048965195268917},{"$f":"'Electricity Summary'!I55","v":6.0617881560575579},{"$f":"'Electricity Summary'!J55","v":6.2649158492986778},"see Electricity Summary tab"]
["Hydrogen ($/GEG)",{"$f":"'Hydrogen Low'!G67","v":8.2871651269937576},{"$f":"'Hydrogen Low'!H67","v":8.4008654732011827},{"$f":"'Hydrogen Low'!I67","v":6.7202115970369727},{"$f":"'Hydrogen Low'!J67","v":6.8110341235957907},{"$f":"'Hydrogen Low'!K67","v":5.3194591242755891},{"$f":"'Hydrogen Low'!L67","v":5.3966889029317686},{"$f":"'Hydrogen Low'!M67","v":5.549493458122253},{"$f":"'Hydrogen Low'!N67","v":5.7129333859489098},{"$f":"'Hydrogen Low'!O67","v":5.8880577277649619},"see Hydrogen Low tab"]
["Levelized Dispensing Infrastructure Cost ($/GEG)"]
["Gasoline ($/GEG)",0,0,0,0,0,0,0,0,0,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Diesel ($/GEG)",0,0,0,0,0,0,0,0,0,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["CNG ($/GEG)",{"$f":"'CNG Summary'!E147","v":0.38214603949972081},{"$f":"'CNG Summary'!F147","v":0.38214603949972081},{"$f":"'CNG Summary'!G147","v":0.38214603949972081},{"$f":"'CNG Summary'!H147","v":0.38214603949972081},{"$f":"'CNG Summary'!I147","v":0.38214603949972081},{"$f":"'CNG Summary'!J147","v":0.38214603949972081},{"$f":"'CNG Summary'!K147","v":0.38214603949972081},{"$f":"'CNG Summary'!L147","v":0.38214603949972081},{"$f":"'CNG Summary'!M147","v":0.38214603949972081},"see CNG Summary tab"]
["LNG ($/GEG)",{"$f":"'LNG Summary'!E125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!F125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!G125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!H125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!I125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!J125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!K125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!L125","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!M125","v":5.6380619890821965E-2},"see LNG summary tab"]
["PHEV10 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B43","v":0},{"$f":"'Elec Dist & Disp'!C43","v":1.054098298045002},{"$f":"'Elec Dist & Disp'!D43","v":0.85907198820825448},{"$f":"'Elec Dist & Disp'!E43","v":0.77114918884278794},{"$f":"'Elec Dist & Disp'!F43","v":0.6348625121149466},{"$f":"'Elec Dist & Disp'!G43","v":0.49485647309489517},{"$f":"'Elec Dist & Disp'!H43","v":0.36138710970696553},{"$f":"'Elec Dist & Disp'!I43","v":0.24241023571192752},{"$f":"'Elec Dist & Disp'!J43","v":0.14729139779141232},"see Elec Dist and Disp tab"]
["PHEV40 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B45","v":0},{"$f":"'Elec Dist & Disp'!C45","v":1.2459642236895334},{"$f":"'Elec Dist & Disp'!D45","v":1.0026362390638255},{"$f":"'Elec Dist & Disp'!E45","v":0.86424675588000321},{"$f":"'Elec Dist & Disp'!F45","v":0.71168105226583089},{"$f":"'Elec Dist & Disp'!G45","v":0.55574264199248291},{"$f":"'Elec Dist & Disp'!H45","v":0.40659954902136808},{"$f":"'Elec Dist & Disp'!I45","v":0.27321106507458442},{"$f":"'Elec Dist & Disp'!J45","v":0.16643827595670907},"see Elec Dist and Disp tab"]
["BEV100 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B47","v":1.8240923375939055},{"$f":"'Elec Dist & Disp'!C47","v":1.523037951287733},{"$f":"'Elec Dist & Disp'!D47","v":1.197861488516857},{"$f":"'Elec Dist & Disp'!E47","v":1.0408015987111647},{"$f":"'Elec Dist & Disp'!F47","v":0.86174582205161476},{"$f":"'Elec Dist & Disp'!G47","v":0.6722832361384341},{"$f":"'Elec Dist & Disp'!H47","v":0.49272767382047233},{"$f":"'Elec Dist & Disp'!I47","v":0.33196438496529407},{"$f":"'Elec Dist & Disp'!J47","v":0.20277412196208439},"see Elec Dist and Disp tab"]
["PHEV10 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B51","v":0},{"$f":"'Elec Dist & Disp'!C51","v":1.2712170639131488},{"$f":"'Elec Dist & Disp'!D51","v":1.0535973901924667},{"$f":"'Elec Dist & Disp'!E51","v":0.89943828236449375},{"$f":"'Elec Dist & Disp'!F51","v":0.79119451935382468},{"$f":"'Elec Dist & Disp'!G51","v":0.68513563308482484},{"$f":"'Elec Dist & Disp'!H51","v":0.58635047321546385},{"$f":"'Elec Dist & Disp'!I51","v":0.49641743159891394},{"$f":"'Elec Dist & Disp'!J51","v":0.42140375114183787},"see Elec Dist and Disp tab"]
["PHEV40 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B53","v":0},{"$f":"'Elec Dist & Disp'!C53","v":1.1198465097248349},{"$f":"'Elec Dist & Disp'!D53","v":0.90324016311808719},{"$f":"'Elec Dist & Disp'!E53","v":0.7720421110957536},{"$f":"'Elec Dist & Disp'!F53","v":0.64383829702149276},{"$f":"'Elec Dist & Disp'!G53","v":0.5137544558398851},{"$f":"'Elec Dist & Disp'!H53","v":0.38981188282217716},{"$f":"'Elec Dist & Disp'!I53","v":0.27878102237219693},{"$f":"'Elec Dist & Disp'!J53","v":0.18959356268551189},"see Elec Dist and Disp tab"]
["BEV100 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B55","v":1.8329235881577064},{"$f":"'Elec Dist & Disp'!C55","v":1.5303104165258981},{"$f":"'Elec Dist & Disp'!D55","v":1.2037652187149901},{"$f":"'Elec Dist & Disp'!E55","v":1.0456226135456119},{"$f":"'Elec Dist & Disp'!F55","v":0.86631703996912324},{"$f":"'Elec Dist & Disp'!G55","v":0.67664178251216411},{"$f":"'Elec Dist & Disp'!H55","v":0.49693212470681952},{"$f":"'Elec Dist & Disp'!I55","v":0.3360237437241706},{"$f":"'Elec Dist & Disp'!J55","v":0.20669504379722076},"see Elec Dist and Disp tab"]
["Hydrogen ($/GEG)",{"$f":"'Hydrogen Low'!G70","v":2.6558430014832028},{"$f":"'Hydrogen Low'!H70","v":2.6558430014832028},{"$f":"'Hydrogen Low'!I70","v":1.7883265334612484},{"$f":"'Hydrogen Low'!J70","v":1.7883265334612484},{"$f":"'Hydrogen Low'!K70","v":1.3203052985093673},{"$f":"'Hydrogen Low'!L70","v":1.3203052985093673},{"$f":"'Hydrogen Low'!M70","v":1.3203052985093673},{"$f":"'Hydrogen Low'!N70","v":1.3203052985093673},{"$f":"'Hydrogen Low'!O70","v":1.3203052985093673},"see Hydrogen Low tab"]
[]
["Nominal Case"]
["Dispensed Fuel Cost ($/GEG)",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["Gasoline ($/GEG)",{"$f":"Gasoline!D8","v":2.5693258750000001},{"$f":"Gasoline!E8","v":3.1711182500000001},{"$f":"Gasoline!F8","v":3.4488697500000001},{"$f":"Gasoline!G8","v":3.6087565000000001},{"$f":"Gasoline!H8","v":3.8021924999999999},{"$f":"Gasoline!I8","v":4.0410132499999998},{"$f":"Gasoline!J8","v":4.2934703090983311},{"$f":"Gasoline!K8","v":4.5405804211266334},{"$f":"Gasoline!L8","v":4.7875547583681071},"from AEO2010 Reference Case"]
["Diesel ($/GEG)",{"$f":"Diesel!D8","v":2.389922125},{"$f":"Diesel!E8","v":2.8666651249999999},{"$f":"Diesel!F8","v":3.199694375},{"$f":"Diesel!G8","v":3.3282471249999999},{"$f":"Diesel!H8","v":3.4947776250000002},{"$f":"Diesel!I8","v":3.7448296249999999},{"$f":"Diesel!J8","v":3.9999252199746014},{"$f":"Diesel!K8","v":4.2502939268867932},{"$f":"Diesel!L8","v":4.500662633798985},"from AEO2010 Reference Case"]
["CNG ($/GEG)",{"$f":"'CNG Summary'!E149","v":1.9198547779562531},{"$f":"'CNG Summary'!F149","v":2.1224547087744909},{"$f":"'CNG Summary'!G149","v":2.1428591160980823},{"$f":"'CNG Summary'!H149","v":2.1714358599085992},{"$f":"'CNG Summary'!I149","v":2.2903884333193307},{"$f":"'CNG Summary'!J149","v":2.3814769154186992},{"$f":"'CNG Summary'!K149","v":2.517828250443876},{"$f":"'CNG Summary'!L149","v":2.6632330258623016},{"$f":"'CNG Summary'!M149","v":2.8203036564008617},"see CNG Summary tab"]
["LNG ($/GEG)",{"$f":"'LNG Summary'!E127","v":1.9992671489792351},{"$f":"'LNG Summary'!F127","v":2.199928256585566},{"$f":"'LNG Summary'!G127","v":2.2182417698411268},{"$f":"'LNG Summary'!H127","v":2.2446675361817978},{"$f":"'LNG Summary'!I127","v":2.3616565364395554},{"$f":"'LNG Summary'!J127","v":2.4509610718186634},{"$f":"'LNG Summary'!K127","v":2.5835383039636834},{"$f":"'LNG Summary'!L127","v":2.7263838730866587},{"$f":"'LNG Summary'!M127","v":2.8805780338102651},"see LNG summary tab"]
["PHEV10 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B26","v":4.9494299012652885},{"$f":"'Electricity Summary'!C26","v":5.7785853416632165},{"$f":"'Electricity Summary'!D26","v":5.5463023712096504},{"$f":"'Electricity Summary'!E26","v":5.4192343537673686},{"$f":"'Electricity Summary'!F26","v":5.5456947057241024},{"$f":"'Electricity Summary'!G26","v":5.6556502305034018},{"$f":"'Electricity Summary'!H26","v":5.8857393664390036},{"$f":"'Electricity Summary'!I26","v":6.1516956716697422},{"$f":"'Electricity Summary'!J26","v":6.4649393539705304},"see Electricity Summary tab"]
["PHEV40 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B28","v":5.0038860590740439},{"$f":"'Electricity Summary'!C28","v":6.0231513978027014},{"$f":"'Electricity Summary'!D28","v":5.7356341099758517},{"$f":"'Electricity Summary'!E28","v":5.5600640305603832},{"$f":"'Electricity Summary'!F28","v":5.6689638064126635},{"$f":"'Electricity Summary'!G28","v":5.763494371995419},{"$f":"'Electricity Summary'!H28","v":5.9828703266334324},{"$f":"'Electricity Summary'!I28","v":6.2394670759445034},{"$f":"'Electricity Summary'!J28","v":6.547417398186874},"see Electricity Summary tab"]
["BEV100 ($/GEG) - Home Charging",{"$f":"'Electricity Summary'!B30","v":7.0116069494649365},{"$f":"'Electricity Summary'!C30","v":6.4779322770693311},{"$f":"'Electricity Summary'!D30","v":6.0780713772576451},{"$f":"'Electricity Summary'!E30","v":5.9009605116943309},{"$f":"'Electricity Summary'!F30","v":5.984607084473148},{"$f":"'Electricity Summary'!G30","v":6.0393393927105912},{"$f":"'Electricity Summary'!H30","v":6.2399379523127454},{"$f":"'Electricity Summary'!I30","v":6.4814700253971846},{"$f":"'Electricity Summary'!J30","v":6.7783231946923381},"see Electricity Summary tab"]
["PHEV10 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B34","v":4.9494299012652885},{"$f":"'Electricity Summary'!C34","v":5.9957041075313633},{"$f":"'Electricity Summary'!D34","v":5.7408277731938622},{"$f":"'Electricity Summary'!E34","v":5.5475234472890751},{"$f":"'Electricity Summary'!F34","v":5.7020267129629811},{"$f":"'Electricity Summary'!G34","v":5.8459293904933318},{"$f":"'Electricity Summary'!H34","v":6.1107027299475014},{"$f":"'Electricity Summary'!I34","v":6.4057028675567285},{"$f":"'Electricity Summary'!J34","v":6.7390517073209564},"see Electricity Summary tab"]
["PHEV40 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B36","v":5.0038860590740439},{"$f":"'Electricity Summary'!C36","v":5.8970336838380026},{"$f":"'Electricity Summary'!D36","v":5.6362380340301126},{"$f":"'Electricity Summary'!E36","v":5.4678593857761335},{"$f":"'Electricity Summary'!F36","v":5.6011210511683256},{"$f":"'Electricity Summary'!G36","v":5.7215061858428218},{"$f":"'Electricity Summary'!H36","v":5.9660826604342416},{"$f":"'Electricity Summary'!I36","v":6.2450370332421157},{"$f":"'Electricity Summary'!J36","v":6.5705726849156765},"see Electricity Summary tab"]
["BEV100 ($/GEG) - Home + Public Charging",{"$f":"'Electricity Summary'!B38","v":7.0204382000287371},{"$f":"'Electricity Summary'!C38","v":6.4852047423074968},{"$f":"'Electricity Summary'!D38","v":6.0839751074557782},{"$f":"'Electricity Summary'!E38","v":5.905781526528779},{"$f":"'Electricity Summary'!F38","v":5.9891783023906564},{"$f":"'Electricity Summary'!G38","v":6.0436979390843213},{"$f":"'Electricity Summary'!H38","v":6.244142403199092},{"$f":"'Electricity Summary'!I38","v":6.4855293841560613},{"$f":"'Electricity Summary'!J38","v":6.7822441165274743},"see Electricity Summary tab"]
["Hydrogen ($/GEG)","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]
["Levelized Dispensing Infrastructure Cost ($/GEG)"]
["Gasoline ($/GEG)",0,0,0,0,0,0,0,0,0,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Diesel ($/GEG)",0,0,0,0,0,0,0,0,0,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["CNG ($/GEG)",{"$f":"'CNG Summary'!E151","v":0.38214603949972081},{"$f":"'CNG Summary'!F151","v":0.38214603949972081},{"$f":"'CNG Summary'!G151","v":0.38214603949972081},{"$f":"'CNG Summary'!H151","v":0.38214603949972081},{"$f":"'CNG Summary'!I151","v":0.38214603949972081},{"$f":"'CNG Summary'!J151","v":0.38214603949972081},{"$f":"'CNG Summary'!K151","v":0.38214603949972081},{"$f":"'CNG Summary'!L151","v":0.38214603949972081},{"$f":"'CNG Summary'!M151","v":0.38214603949972081},"see CNG Summary tab"]
["LNG ($/GEG)",{"$f":"'LNG Summary'!E128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!F128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!G128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!H128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!I128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!J128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!K128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!L128","v":5.6380619890821965E-2},{"$f":"'LNG Summary'!M128","v":5.6380619890821965E-2},"see LNG summary tab"]
["PHEV10 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B26","v":0},{"$f":"'Elec Dist & Disp'!C26","v":1.054098298045002},{"$f":"'Elec Dist & Disp'!D26","v":0.85907198820825448},{"$f":"'Elec Dist & Disp'!E26","v":0.77114918884278794},{"$f":"'Elec Dist & Disp'!F26","v":0.6348625121149466},{"$f":"'Elec Dist & Disp'!G26","v":0.49485647309489517},{"$f":"'Elec Dist & Disp'!H26","v":0.36138710970696553},{"$f":"'Elec Dist & Disp'!I26","v":0.24241023571192752},{"$f":"'Elec Dist & Disp'!J26","v":0.14729139779141232},"see Elec Dist and Disp tab"]
["PHEV40 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B28","v":0},{"$f":"'Elec Dist & Disp'!C28","v":1.2459642236895334},{"$f":"'Elec Dist & Disp'!D28","v":1.0026362390638255},{"$f":"'Elec Dist & Disp'!E28","v":0.86424675588000321},{"$f":"'Elec Dist & Disp'!F28","v":0.71168105226583089},{"$f":"'Elec Dist & Disp'!G28","v":0.55574264199248291},{"$f":"'Elec Dist & Disp'!H28","v":0.40659954902136808},{"$f":"'Elec Dist & Disp'!I28","v":0.27321106507458442},{"$f":"'Elec Dist & Disp'!J28","v":0.16643827595670907},"see Elec Dist and Disp tab"]
["BEV100 ($/GEG) - Home Charging",{"$f":"'Elec Dist & Disp'!B30","v":1.8240923375939055},{"$f":"'Elec Dist & Disp'!C30","v":1.523037951287733},{"$f":"'Elec Dist & Disp'!D30","v":1.197861488516857},{"$f":"'Elec Dist & Disp'!E30","v":1.0408015987111647},{"$f":"'Elec Dist & Disp'!F30","v":0.86174582205161476},{"$f":"'Elec Dist & Disp'!G30","v":0.6722832361384341},{"$f":"'Elec Dist & Disp'!H30","v":0.49272767382047233},{"$f":"'Elec Dist & Disp'!I30","v":0.33196438496529407},{"$f":"'Elec Dist & Disp'!J30","v":0.20277412196208439},"see Elec Dist and Disp tab"]
["PHEV10 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B34","v":0},{"$f":"'Elec Dist & Disp'!C34","v":1.2712170639131488},{"$f":"'Elec Dist & Disp'!D34","v":1.0535973901924667},{"$f":"'Elec Dist & Disp'!E34","v":0.89943828236449375},{"$f":"'Elec Dist & Disp'!F34","v":0.79119451935382468},{"$f":"'Elec Dist & Disp'!G34","v":0.68513563308482484},{"$f":"'Elec Dist & Disp'!H34","v":0.58635047321546385},{"$f":"'Elec Dist & Disp'!I34","v":0.49641743159891394},{"$f":"'Elec Dist & Disp'!J34","v":0.42140375114183787},"see Elec Dist and Disp tab"]
["PHEV40 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B36","v":0},{"$f":"'Elec Dist & Disp'!C36","v":1.1198465097248349},{"$f":"'Elec Dist & Disp'!D36","v":0.90324016311808719},{"$f":"'Elec Dist & Disp'!E36","v":0.7720421110957536},{"$f":"'Elec Dist & Disp'!F36","v":0.64383829702149276},{"$f":"'Elec Dist & Disp'!G36","v":0.5137544558398851},{"$f":"'Elec Dist & Disp'!H36","v":0.38981188282217716},{"$f":"'Elec Dist & Disp'!I36","v":0.27878102237219693},{"$f":"'Elec Dist & Disp'!J36","v":0.18959356268551189},"see Elec Dist and Disp tab"]
["BEV100 ($/GEG) - Home + Public Charging",{"$f":"'Elec Dist & Disp'!B38","v":1.8329235881577064},{"$f":"'Elec Dist & Disp'!C38","v":1.5303104165258981},{"$f":"'Elec Dist & Disp'!D38","v":1.2037652187149901},{"$f":"'Elec Dist & Disp'!E38","v":1.0456226135456119},{"$f":"'Elec Dist & Disp'!F38","v":0.86631703996912324},{"$f":"'Elec Dist & Disp'!G38","v":0.67664178251216411},{"$f":"'Elec Dist & Disp'!H38","v":0.49693212470681952},{"$f":"'Elec Dist & Disp'!I38","v":0.3360237437241706},{"$f":"'Elec Dist & Disp'!J38","v":0.20669504379722076},"see Elec Dist and Disp tab"]
["Hydrogen ($/GEG)","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a.","n.a."]

{"sheet":"Gasoline","index":1,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Source: Charlie Schleyer (hydrocarbon liquids)"]
["Pathway -->","Hydrocarbon Liquids"]
[]
["Note: GEG = Gasoline Equivalent Gallons (energy basis) ",null,"Reference",2010,{"$f":"D5+5","v":2015},{"$f":"E5+5","v":2020},2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case Dispensed Fuel Price?","Yes"]
["+ If \"YES\" above, indicate Dispensed Fuel Price (2008$)"]
["+ Reference Case (2008$/GEG)","GEG=125,000 BTU","AEO2010 Reference Case through 2035",{"$f":"'PetPriceExtrapolations_5 Yr'!E45/8","v":2.5693258750000001},{"$f":"'PetPriceExtrapolations_5 Yr'!F45/8","v":3.1711182500000001},{"$f":"'PetPriceExtrapolations_5 Yr'!G45/8","v":3.4488697500000001},{"$f":"'PetPriceExtrapolations_5 Yr'!H45/8","v":3.6087565000000001},{"$f":"'PetPriceExtrapolations_5 Yr'!I45/8","v":3.8021924999999999},{"$f":"'PetPriceExtrapolations_5 Yr'!J45/8","v":4.0410132499999998},{"$f":"'PetPriceExtrapolations_5 Yr'!K45/8","v":4.2934703090983311},{"$f":"'PetPriceExtrapolations_5 Yr'!L45/8","v":4.5405804211266334},{"$f":"'PetPriceExtrapolations_5 Yr'!M45/8","v":4.7875547583681071}]
["+ High Oil Price (2008$/GEG)","GEG=125,000 BTU","AEO2010 High Oil Price through 2035",{"$f":"'PetPriceExtrapolations_5 Yr'!E13/8","v":2.5860671997070375},{"$f":"'PetPriceExtrapolations_5 Yr'!F13/8","v":4.3297753334045375},{"$f":"'PetPriceExtrapolations_5 Yr'!G13/8","v":5.3071398735046378},{"$f":"'PetPriceExtrapolations_5 Yr'!H13/8","v":5.5078916549682626},{"$f":"'PetPriceExtrapolations_5 Yr'!I13/8","v":5.6639947891235378},{"$f":"'PetPriceExtrapolations_5 Yr'!J13/8","v":5.8318090438842747},{"$f":"'PetPriceExtrapolations_5 Yr'!K13/8","v":6.0045953413726929},{"$f":"'PetPriceExtrapolations_5 Yr'!L13/8","v":6.1825009945147507},{"$f":"'PetPriceExtrapolations_5 Yr'!M13/8","v":6.3656776808606317}]
["+ Low Oil Price (2008$/GEG)","GEG=125,000 BTU","AEO2010 Low Oil Price through 2035",{"$f":"'PetPriceExtrapolations_5 Yr'!E31/8","v":2.5992586612701376},{"$f":"'PetPriceExtrapolations_5 Yr'!F31/8","v":2.1313867568969749},{"$f":"'PetPriceExtrapolations_5 Yr'!G31/8","v":2.1567749977111874},{"$f":"'PetPriceExtrapolations_5 Yr'!H31/8","v":2.1625423431396502},{"$f":"'PetPriceExtrapolations_5 Yr'!I31/8","v":2.1474936008453374},{"$f":"'PetPriceExtrapolations_5 Yr'!J31/8","v":2.2150328159332249},{"$f":"'PetPriceExtrapolations_5 Yr'!K31/8","v":2.2846961563609458},{"$f":"'PetPriceExtrapolations_5 Yr'!L31/8","v":2.3565504264058892},{"$f":"'PetPriceExtrapolations_5 Yr'!M31/8","v":2.430664531356808}]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","N/A"]
["Fuel  Production PRICE used ($/GEG) (2008$)","N/A"]
["+ Reference: Public source for price (if other than AEO2010)","N/A"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)","N/A"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","No"]
["VEHICLE DISPENSING INFRASTRUCTURE",null,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Current number of dispensing stations "]
["Number of additional dispensing stations required for ubiquitous supply",0]
["Average dispensing capacity per station (GEG/station-yr)",1000000]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B18+B19)*B20/1000000000","v":0}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land",0]
["+Dispensing infrastructure",0]
["Economic Life (Years) ",20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1]
["Levelized Fixed Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((B23+B24)*B26/(1-(1/(1+B26)^B25)))/B20","v":0}]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",0]
["Total Dispensing Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B27:B28)","v":0}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0]
["BULK DISTRIBUTION INFRASTRUCTURE",null,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0]
["Economic Life (Years) -- use AEO2010 values",20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B33*B35/(1-(1/(1+B35)^B34)))/B21","v":{"$error":"#DIV/0!"}}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B36:B37)","v":{"$error":"#DIV/0!"}}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0]
["- Explanation of other cost/subsidy (if shown above)"]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",null,null,0.17861303098547798,0.16511417344753121,0.15055653818819167,0.13558057841297341,0.12190940195163216,0.1094888560843307,0.11618310762076201,0.12287001091181836,0.12955324008018743]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",null,null,0.24,0.24,0.24,0.24,0.24,0.24,0.25467382550335571,0.26933154362416106,0.28398120805369131]
["Total Fuel Cost, including infrastructure costs and taxes",null,"see rows 8-10"]

{"sheet":"Diesel","index":2,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Source: Charlie Schleyer (hydrocarbon liquids)"]
["Pathway -->","Hydrocarbon Liquids"]
[]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,"Reference",2010,{"$f":"D5+5","v":2015},2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case Dispensed Fuel Price?","Yes"]
["+ If \"YES\" above, indicate Dispensed Fuel Price (2008$)"]
["+ Reference Case (2008$/GEG)","GEG=125,000 BTU","AEO2010 Reference Case through 2035",{"$f":"'PetPriceExtrapolations_5 Yr'!E46/8","v":2.389922125},{"$f":"'PetPriceExtrapolations_5 Yr'!F46/8","v":2.8666651249999999},{"$f":"'PetPriceExtrapolations_5 Yr'!G46/8","v":3.199694375},{"$f":"'PetPriceExtrapolations_5 Yr'!H46/8","v":3.3282471249999999},{"$f":"'PetPriceExtrapolations_5 Yr'!I46/8","v":3.4947776250000002},{"$f":"'PetPriceExtrapolations_5 Yr'!J46/8","v":3.7448296249999999},{"$f":"'PetPriceExtrapolations_5 Yr'!K46/8","v":3.9999252199746014},{"$f":"'PetPriceExtrapolations_5 Yr'!L46/8","v":4.2502939268867932},{"$f":"'PetPriceExtrapolations_5 Yr'!M46/8","v":4.500662633798985}]
["+ High Oil Price (2008$/GEG)","GEG=125,000 BTU","AEO2010 High Oil Price through 2035",{"$f":"'PetPriceExtrapolations_5 Yr'!E15/8","v":2.3161265850067125},{"$f":"'PetPriceExtrapolations_5 Yr'!F15/8","v":3.9349341392517125},{"$f":"'PetPriceExtrapolations_5 Yr'!G15/8","v":4.8687143325805629},{"$f":"'PetPriceExtrapolations_5 Yr'!H15/8","v":5.0545549392700249},{"$f":"'PetPriceExtrapolations_5 Yr'!I15/8","v":5.2394871711731001},{"$f":"'PetPriceExtrapolations_5 Yr'!J15/8","v":5.4047942161559996},{"$f":"'PetPriceExtrapolations_5 Yr'!K15/8","v":5.5753167370487011},{"$f":"'PetPriceExtrapolations_5 Yr'!L15/8","v":5.7512192833352795},{"$f":"'PetPriceExtrapolations_5 Yr'!M15/8","v":5.9326715960744965}]
["+ Low Oil Price (2008$/GEG)","GEG=125,000 BTU","AEO2010 Low Oil Price through 2035",{"$f":"'PetPriceExtrapolations_5 Yr'!E33/8","v":2.3880116939544624},{"$f":"'PetPriceExtrapolations_5 Yr'!F33/8","v":1.9673485755920375},{"$f":"'PetPriceExtrapolations_5 Yr'!G33/8","v":1.9593119621276875},{"$f":"'PetPriceExtrapolations_5 Yr'!H33/8","v":1.9750319719314624},{"$f":"'PetPriceExtrapolations_5 Yr'!I33/8","v":1.9555678367614751},{"$f":"'PetPriceExtrapolations_5 Yr'!J33/8","v":2.0025346279144252},{"$f":"'PetPriceExtrapolations_5 Yr'!K33/8","v":2.05062941853113},{"$f":"'PetPriceExtrapolations_5 Yr'!L33/8","v":2.0998792997276547},{"$f":"'PetPriceExtrapolations_5 Yr'!M33/8","v":2.150312013266265}]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","N/A"]
["Fuel  Production PRICE used ($/GEG) (2008$)","N/A"]
["+ Reference: Public source for price (if other than AEO2010)","N/A"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","NO"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)","N/A"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","NO"]
["VEHICLE DISPENSING INFRASTRUCTURE",null,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Current number of dispensing stations"]
["Number of additional dispensing stations required for ubiquitous supply",0]
["Average dispensing capacity per station (GEG/station-yr)"]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B18+B19)*B20/1000000000","v":0}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land",0]
["+Dispensing infrastructure",0]
["Economic Life (Years) ",20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1]
["Levelized Fixed Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((B23+B24)*B26/(1-(1/(1+B26)^B25)))/B20","v":{"$error":"#DIV/0!"}}]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",0]
["Total Dispensing Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B27:B28)","v":{"$error":"#DIV/0!"}}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0]
["BULK DISTRIBUTION INFRASTRUCTURE",null,"Existing dispensing/distribution infrastructure sufficient for oil demand; commodity price includes renewal/maintenance cost"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0]
["Economic Life (Years) -- use AEO2010 values",20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B33*B35/(1-(1/(1+B35)^B34)))/B21","v":{"$error":"#DIV/0!"}}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B36:B37)","v":{"$error":"#DIV/0!"}}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0]
["- Explanation of other cost/subsidy (if shown above)"]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",null,null,0.21346107665343869,0.19732854339008579,0.1799306610584247,0.16203283759112913,0.14569436536177471,0.13085052625983848,0.13958779343912375,0.14832506061840905,0.15706232779769433]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",null,null,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.21150868309522036,0.22474771947090222,0.23798675584658405]
["Total Fuel Cost, including infrastructure costs and taxes",null,"see rows 8-10"]

{"sheet":"Biofuel","index":3,"n_rows":22,"n_cols":2,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only","Biofuel Blend"]
[]
["Costs are incremental to E10"]
[]
["references:"]
["AEO2010"]
["API RFS2 Comments, Attachment 4: E85 Retail Fueling Cost Study, American Petroleum Institute, 2009"]
["EPA, Draft Regulatory Impact Analysis: Changes to Renewable Fuel Standard Program, March 2009"]
["NACS:  http://www.nacsonline.com/NACS/Resources/campaigns/GasPrices_2011/Pages/ChallengesRemainBeforeE15UsageIsWidespread.aspx"]
[]
["Assumptions for Calculating Biofuel Infrastructure"]
[]
["Number of stations modified (~1/3 of Stations modified in ubiquitous supply to dispense higher ethanol-gasoline Blends) ",50000]
["Cost of modifying station (Dispensing infrastructure ref: API, EPA, NACS see above)",180000]
["Total fixed investment in dispensing infrastructure (billion $)",{"$f":"B13*B14/1000000000","v":9}]
[]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$):epa",9]
["Incremental ethanol volume supported by distribution infrastructure investment (RFS2) : bgy",19]
["Distribution infrastructure investment per gallon of ethanol ($ / gal/y)",{"$f":"B17/B18","v":0.47368421052631576}]
["Investment to distribute 46 bgy (1/3rd of current gasoline supply)",{"$f":"B19*46","v":21.789473684210524}]
[]
["Total distribution and dispensing infrastructure investment",{"$f":"ROUND(SUM(B15,B20),-1)","v":30}]

{"sheet":"CNG Summary","index":4,"n_rows":159,"n_cols":13,"rows_kept":159,"cut":false,"hidden":false,"merged":[]}
[null,"DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
[null,"Source: Graham Williams (Natural Gas Subgroup)"]
[]
[null,null,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
[null," "]
[]
[null,"Dedicated New CNG Station"]
[]
[null,"Based on AEO 2010 Reference Case - Transportation CNG Price","$/GEG inc taxes",{"$f":"'CNG Retail per AEO'!C9","v":1.9950528750000001},{"$f":"'CNG Retail per AEO'!D9","v":1.499466},{"$f":"'CNG Retail per AEO'!E9","v":1.6715755000000001},{"$f":"'CNG Retail per AEO'!F9","v":1.6802332499999999},{"$f":"'CNG Retail per AEO'!G9","v":1.679111625},{"$f":"'CNG Retail per AEO'!H9","v":1.77408725},{"$f":"'CNG Retail per AEO'!I9","v":1.847560125},{"$f":"'CNG Retail per AEO'!J9","v":1.9240758398382136},{"$f":"'CNG Retail per AEO'!K9","v":2.003760412099783},{"$f":"'CNG Retail per AEO'!L9","v":2.0867450783207682}]
[null,"Gas Commodity Price","$/GEG"]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG"]
[null,"Refuelling Infrastructure Capital cost per GEG (Inc land)","$/GEG",{"$f":"D19","v":0.29364906193136442},{"$f":"E19","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442]
[null,"Refuelling O&M Costs","$/GEG"]
[null,"Taxes","$/GEG"]
[]
[null,"Based on AEO 2010 Reference Case - Industrial Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'CNG New Station -Industrial'!C56","v":2.3246391923969054},{"$f":"'CNG New Station -Industrial'!D56","v":1.7367578003878967},{"$f":"'CNG New Station -Industrial'!E56","v":1.9393577312061347},{"$f":"'CNG New Station -Industrial'!F56","v":1.9597621385297261},{"$f":"'CNG New Station -Industrial'!G56","v":1.9883388823402428},{"$f":"'CNG New Station -Industrial'!H56","v":2.1072914557509743},{"$f":"'CNG New Station -Industrial'!I56","v":2.1983799378503428},{"$f":"'CNG New Station -Industrial'!J56","v":2.3347312728755201},{"$f":"'CNG New Station -Industrial'!K56","v":2.4801360482939452},{"$f":"'CNG New Station -Industrial'!L56","v":2.6372066788325057}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'CNG New Station -Industrial'!C9*(125000/1000000)","v":1.1389085000000001},{"$f":"'CNG New Station -Industrial'!D9*(125000/1000000)","v":0.60934149999999998},{"$f":"'CNG New Station -Industrial'!E9*(125000/1000000)","v":0.80572825000000003},{"$f":"'CNG New Station -Industrial'!F9*(125000/1000000)","v":0.83743999999999996},{"$f":"'CNG New Station -Industrial'!G9*(125000/1000000)","v":0.87695937499999999},{"$f":"'CNG New Station -Industrial'!H9*(125000/1000000)","v":0.99745887499999997},{"$f":"'CNG New Station -Industrial'!I9*(125000/1000000)","v":1.091496625},{"$f":"'CNG New Station -Industrial'!J9*(125000/1000000)","v":1.194400002091706},{"$f":"'CNG New Station -Industrial'!K9*(125000/1000000)","v":1.3070048338414855},{"$f":"'CNG New Station -Industrial'!L9*(125000/1000000)","v":1.4302257473990267}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"'CNG New Station -Industrial'!C10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!D10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!E10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!F10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!G10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!H10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!I10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!J10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!K10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!L10*125000/1000000","v":9.5000000000000001E-2}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'CNG New Station -Industrial'!C59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!D59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!E59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!F59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!G59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!H59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!I59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!J59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!K59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!L59","v":0.29364906193136442}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('CNG New Station -Industrial'!C33:C37)","v":0.37189085},{"$f":"SUM('CNG New Station -Industrial'!D33:D37)","v":0.31893415000000003},{"$f":"SUM('CNG New Station -Industrial'!E33:E37)","v":0.33857282500000002},{"$f":"SUM('CNG New Station -Industrial'!F33:F37)","v":0.34174400000000005},{"$f":"SUM('CNG New Station -Industrial'!G33:G37)","v":0.34569593750000005},{"$f":"SUM('CNG New Station -Industrial'!H33:H37)","v":0.35774588750000003},{"$f":"SUM('CNG New Station -Industrial'!I33:I37)","v":0.36714966250000003},{"$f":"SUM('CNG New Station -Industrial'!J33:J37)","v":0.37744000020917062},{"$f":"SUM('CNG New Station -Industrial'!K33:K37)","v":0.38870048338414853},{"$f":"SUM('CNG New Station -Industrial'!L33:L37)","v":0.40102257473990266}]
[null,"Taxes","$/GEG",{"$f":"'CNG New Station -Industrial'!C54+'CNG New Station -Industrial'!C55","v":0.42519078046554082},{"$f":"'CNG New Station -Industrial'!D54+'CNG New Station -Industrial'!D55","v":0.4198330884565325},{"$f":"'CNG New Station -Industrial'!E54+'CNG New Station -Industrial'!E55","v":0.40640759427477025},{"$f":"'CNG New Station -Industrial'!F54+'CNG New Station -Industrial'!F55","v":0.39192907659836185},{"$f":"'CNG New Station -Industrial'!G54+'CNG New Station -Industrial'!G55","v":0.37703450790887849},{"$f":"'CNG New Station -Industrial'!H54+'CNG New Station -Industrial'!H55","v":0.36343763131960971},{"$f":"'CNG New Station -Industrial'!I54+'CNG New Station -Industrial'!I55","v":0.35108458841897838},{"$f":"'CNG New Station -Industrial'!J54+'CNG New Station -Industrial'!J55","v":0.37424220864327884},{"$f":"'CNG New Station -Industrial'!K54+'CNG New Station -Industrial'!K55","v":0.39578166913694673},{"$f":"'CNG New Station -Industrial'!L54+'CNG New Station -Industrial'!L55","v":0.41730929476221168}]
[]
[null,"Based on AEO 2010 Low Oil Case - Industrial Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'CNG New Station -Industrial'!Y56","v":2.3246391923969054},{"$f":"'CNG New Station -Industrial'!Z56","v":1.732152247262134},{"$f":"'CNG New Station -Industrial'!AA56","v":1.8531246710662885},{"$f":"'CNG New Station -Industrial'!AB56","v":1.8739599801892728},{"$f":"'CNG New Station -Industrial'!AC56","v":1.9748001555717487},{"$f":"'CNG New Station -Industrial'!AD56","v":2.0267376381991706},{"$f":"'CNG New Station -Industrial'!AE56","v":2.1110810019013981},{"$f":"'CNG New Station -Industrial'!AF56","v":2.2401320841155297},{"$f":"'CNG New Station -Industrial'!AG56","v":2.3776368186678942},{"$f":"'CNG New Station -Industrial'!AH56","v":2.5261594875641027}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'CNG New Station -Industrial'!Y9*(125000/1000000)","v":1.1389085000000001},{"$f":"'CNG New Station -Industrial'!Z9*(125000/1000000)","v":0.6051546335220338},{"$f":"'CNG New Station -Industrial'!AA9*(125000/1000000)","v":0.7273345589637763},{"$f":"'CNG New Station -Industrial'!AB9*(125000/1000000)","v":0.75943803787231501},{"$f":"'CNG New Station -Industrial'!AC9*(125000/1000000)","v":0.86465144157409624},{"$f":"'CNG New Station -Industrial'!AD9*(125000/1000000)","v":0.92422813177108754},{"$f":"'CNG New Station -Industrial'!AE9*(125000/1000000)","v":1.0121339559555049},{"$f":"'CNG New Station -Industrial'!AF9*(125000/1000000)","v":1.1084007395826239},{"$f":"'CNG New Station -Industrial'!AG9*(125000/1000000)","v":1.213823715999621},{"$f":"'CNG New Station -Industrial'!AH9*(125000/1000000)","v":1.3292737553368428}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"'CNG New Station -Industrial'!Y10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!Z10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AA10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AB10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AC10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AD10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AE10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AF10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AG10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!AH10*125000/1000000","v":9.5000000000000001E-2}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'CNG New Station -Industrial'!Y59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!Z59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AA59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AB59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AC59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AD59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AE59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AF59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AG59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!AH59","v":0.29364906193136442}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('CNG New Station -Industrial'!Y33:Y37)","v":0.37189085},{"$f":"SUM('CNG New Station -Industrial'!Z33:Z37)","v":0.31851546335220338},{"$f":"SUM('CNG New Station -Industrial'!AA33:AA37)","v":0.33073345589637765},{"$f":"SUM('CNG New Station -Industrial'!AB33:AB37)","v":0.33394380378723154},{"$f":"SUM('CNG New Station -Industrial'!AC33:AC37)","v":0.34446514415740964},{"$f":"SUM('CNG New Station -Industrial'!AD33:AD37)","v":0.35042281317710877},{"$f":"SUM('CNG New Station -Industrial'!AE33:AE37)","v":0.35921339559555054},{"$f":"SUM('CNG New Station -Industrial'!AF33:AF37)","v":0.3688400739582624},{"$f":"SUM('CNG New Station -Industrial'!AG33:AG37)","v":0.37938237159996213},{"$f":"SUM('CNG New Station -Industrial'!AH33:AH37)","v":0.39092737553368428}]
[null,"Taxes","$/GEG",{"$f":"'CNG New Station -Industrial'!Y54+'CNG New Station -Industrial'!Y55","v":0.42519078046554082},{"$f":"'CNG New Station -Industrial'!Z54+'CNG New Station -Industrial'!Z55","v":0.4198330884565325},{"$f":"'CNG New Station -Industrial'!AA54+'CNG New Station -Industrial'!AA55","v":0.40640759427477025},{"$f":"'CNG New Station -Industrial'!AB54+'CNG New Station -Industrial'!AB55","v":0.39192907659836185},{"$f":"'CNG New Station -Industrial'!AC54+'CNG New Station -Industrial'!AC55","v":0.37703450790887849},{"$f":"'CNG New Station -Industrial'!AD54+'CNG New Station -Industrial'!AD55","v":0.36343763131960971},{"$f":"'CNG New Station -Industrial'!AE54+'CNG New Station -Industrial'!AE55","v":0.35108458841897838},{"$f":"'CNG New Station -Industrial'!AF54+'CNG New Station -Industrial'!AF55","v":0.37424220864327884},{"$f":"'CNG New Station -Industrial'!AG54+'CNG New Station -Industrial'!AG55","v":0.39578166913694673},{"$f":"'CNG New Station -Industrial'!AH54+'CNG New Station -Industrial'!AH55","v":0.41730929476221168}]
[]
[null,"Based AEO 2010 High Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"'CNG New Station -Industrial'!N56","v":2.3246391923969054},{"$f":"'CNG New Station -Industrial'!O56","v":1.7389443336249732},{"$f":"'CNG New Station -Industrial'!P56","v":2.0072094965820346},{"$f":"'CNG New Station -Industrial'!Q56","v":2.0145897962445702},{"$f":"'CNG New Station -Industrial'!R56","v":2.0467050830638911},{"$f":"'CNG New Station -Industrial'!S56","v":2.1612260360358562},{"$f":"'CNG New Station -Industrial'!T56","v":2.2860750652787791},{"$f":"'CNG New Station -Industrial'!U56","v":2.4627876072981305},{"$f":"'CNG New Station -Industrial'!V56","v":2.6561839037644615},{"$f":"'CNG New Station -Industrial'!W56","v":2.8700516492978005}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'CNG New Station -Industrial'!N9*125000/1000000","v":1.1389085000000001},{"$f":"'CNG New Station -Industrial'!O9*125000/1000000","v":0.61132925748825129},{"$f":"'CNG New Station -Industrial'!P9*125000/1000000","v":0.86741167306900002},{"$f":"'CNG New Station -Industrial'!Q9*125000/1000000","v":0.8872833251953125},{"$f":"'CNG New Station -Industrial'!R9*125000/1000000","v":0.9300195574760437},{"$f":"'CNG New Station -Industrial'!S9*125000/1000000","v":1.0464903116226201},{"$f":"'CNG New Station -Industrial'!T9*125000/1000000","v":1.17121946811676},{"$f":"'CNG New Station -Industrial'!U9*125000/1000000","v":1.3108148515668063},{"$f":"'CNG New Station -Industrial'!V9*125000/1000000","v":1.4670483388146822},{"$f":"'CNG New Station -Industrial'!W9*125000/1000000","v":1.6419029932765674}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"'CNG New Station -Industrial'!N10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!O10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!P10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!Q10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!R10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!S10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!T10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!U10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!V10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG New Station -Industrial'!W10*125000/1000000","v":9.5000000000000001E-2}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'CNG New Station -Industrial'!N59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!O59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!P59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!Q59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!R59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!S59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!T59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!U59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!V59","v":0.29364906193136442},{"$f":"'CNG New Station -Industrial'!W59","v":0.29364906193136442}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('CNG New Station -Industrial'!N33:N37)","v":0.37189085},{"$f":"SUM('CNG New Station -Industrial'!O33:O37)","v":0.31913292574882512},{"$f":"SUM('CNG New Station -Industrial'!P33:P37)","v":0.34474116730690002},{"$f":"SUM('CNG New Station -Industrial'!Q33:Q37)","v":0.34672833251953128},{"$f":"SUM('CNG New Station -Industrial'!R33:R37)","v":0.3510019557476044},{"$f":"SUM('CNG New Station -Industrial'!S33:S37)","v":0.36264903116226199},{"$f":"SUM('CNG New Station -Industrial'!T33:T37)","v":0.37512194681167599},{"$f":"SUM('CNG New Station -Industrial'!U33:U37)","v":0.38908148515668062},{"$f":"SUM('CNG New Station -Industrial'!V33:V37)","v":0.40470483388146827},{"$f":"SUM('CNG New Station -Industrial'!W33:W37)","v":0.42219029932765673}]
[null,"Taxes","$/GEG",{"$f":"'CNG New Station -Industrial'!N54+'CNG New Station -Industrial'!N55","v":0.42519078046554082},{"$f":"'CNG New Station -Industrial'!O54+'CNG New Station -Industrial'!O55","v":0.4198330884565325},{"$f":"'CNG New Station -Industrial'!P54+'CNG New Station -Industrial'!P55","v":0.40640759427477025},{"$f":"'CNG New Station -Industrial'!Q54+'CNG New Station -Industrial'!Q55","v":0.39192907659836185},{"$f":"'CNG New Station -Industrial'!R54+'CNG New Station -Industrial'!R55","v":0.37703450790887849},{"$f":"'CNG New Station -Industrial'!S54+'CNG New Station -Industrial'!S55","v":0.36343763131960971},{"$f":"'CNG New Station -Industrial'!T54+'CNG New Station -Industrial'!T55","v":0.35108458841897838},{"$f":"'CNG New Station -Industrial'!U54+'CNG New Station -Industrial'!U55","v":0.37424220864327884},{"$f":"'CNG New Station -Industrial'!V54+'CNG New Station -Industrial'!V55","v":0.39578166913694673},{"$f":"'CNG New Station -Industrial'!W54+'CNG New Station -Industrial'!W55","v":0.41730929476221168}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CNG Upgrade to Existing Gasoline Station"]
[]
[null,"Based on AEO 2010 Reference Case - Transportation CNG Price","$/GEG",{"$f":"'CNG Retail per AEO'!C9","v":1.9950528750000001},{"$f":"'CNG Retail per AEO'!D9","v":1.499466},{"$f":"'CNG Retail per AEO'!E9","v":1.6715755000000001},{"$f":"'CNG Retail per AEO'!F9","v":1.6802332499999999},{"$f":"'CNG Retail per AEO'!G9","v":1.679111625},{"$f":"'CNG Retail per AEO'!H9","v":1.77408725},{"$f":"'CNG Retail per AEO'!I9","v":1.847560125},{"$f":"'CNG Retail per AEO'!J9","v":1.9240758398382136},{"$f":"'CNG Retail per AEO'!K9","v":2.003760412099783},{"$f":"'CNG Retail per AEO'!L9","v":2.0867450783207682}]
[null,"Gas Commodity Price","$/GEG"]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG"]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D64","v":0.5148915058522554},{"$f":"E64","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554]
[null,"Refuelling O&M Costs","$/GEG"]
[null,"Taxes","$/GEG"]
[]
[null,"Based on AEO 2010 Reference Case - Industrial Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'CNG Station - ReVamp'!C56","v":2.7823816363177962},{"$f":"'CNG Station - ReVamp'!D56","v":2.194500244308788},{"$f":"'CNG Station - ReVamp'!E56","v":2.3971001751270258},{"$f":"'CNG Station - ReVamp'!F56","v":2.4175045824506172},{"$f":"'CNG Station - ReVamp'!G56","v":2.4460813262611341},{"$f":"'CNG Station - ReVamp'!H56","v":2.5650338996718656},{"$f":"'CNG Station - ReVamp'!I56","v":2.6561223817712341},{"$f":"'CNG Station - ReVamp'!J56","v":2.7924737167964109},{"$f":"'CNG Station - ReVamp'!K56","v":2.937878492214836},{"$f":"'CNG Station - ReVamp'!L56","v":3.0949491227533965}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'CNG Station - ReVamp'!C9*125000/1000000","v":1.1389085000000001},{"$f":"'CNG Station - ReVamp'!D9*125000/1000000","v":0.60934149999999998},{"$f":"'CNG Station - ReVamp'!E9*125000/1000000","v":0.80572825000000003},{"$f":"'CNG Station - ReVamp'!F9*125000/1000000","v":0.83743999999999996},{"$f":"'CNG Station - ReVamp'!G9*125000/1000000","v":0.87695937499999999},{"$f":"'CNG Station - ReVamp'!H9*125000/1000000","v":0.99745887499999997},{"$f":"'CNG Station - ReVamp'!I9*125000/1000000","v":1.091496625},{"$f":"'CNG Station - ReVamp'!J9*125000/1000000","v":1.194400002091706},{"$f":"'CNG Station - ReVamp'!K9*125000/1000000","v":1.3070048338414855},{"$f":"'CNG Station - ReVamp'!L9*125000/1000000","v":1.4302257473990267}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"'CNG Station - ReVamp'!C10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!D10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!E10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!F10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!G10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!H10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!I10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!J10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!K10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!L10*125000/1000000","v":9.5000000000000001E-2}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'CNG Station - ReVamp'!C59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!D59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!E59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!F59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!G59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!H59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!I59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!J59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!K59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!L59","v":0.5148915058522554}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('CNG Station - ReVamp'!C33:C37)","v":0.60839084999999993},{"$f":"SUM('CNG Station - ReVamp'!D33:D37)","v":0.55543414999999996},{"$f":"SUM('CNG Station - ReVamp'!E33:E37)","v":0.5750728249999999},{"$f":"SUM('CNG Station - ReVamp'!F33:F37)","v":0.57824399999999998},{"$f":"SUM('CNG Station - ReVamp'!G33:G37)","v":0.58219593749999998},{"$f":"SUM('CNG Station - ReVamp'!H33:H37)","v":0.59424588749999996},{"$f":"SUM('CNG Station - ReVamp'!I33:I37)","v":0.60364966249999996},{"$f":"SUM('CNG Station - ReVamp'!J33:J37)","v":0.61394000020917061},{"$f":"SUM('CNG Station - ReVamp'!K33:K37)","v":0.62520048338414846},{"$f":"SUM('CNG Station - ReVamp'!L33:L37)","v":0.63752257473990259}]
[null,"Taxes","$/GEG",{"$f":"'CNG Station - ReVamp'!C54+'CNG Station - ReVamp'!C55","v":0.42519078046554082},{"$f":"'CNG Station - ReVamp'!D54+'CNG Station - ReVamp'!D55","v":0.4198330884565325},{"$f":"'CNG Station - ReVamp'!E54+'CNG Station - ReVamp'!E55","v":0.40640759427477025},{"$f":"'CNG Station - ReVamp'!F54+'CNG Station - ReVamp'!F55","v":0.39192907659836185},{"$f":"'CNG Station - ReVamp'!G54+'CNG Station - ReVamp'!G55","v":0.37703450790887849},{"$f":"'CNG Station - ReVamp'!H54+'CNG Station - ReVamp'!H55","v":0.36343763131960971},{"$f":"'CNG Station - ReVamp'!I54+'CNG Station - ReVamp'!I55","v":0.35108458841897838},{"$f":"'CNG Station - ReVamp'!J54+'CNG Station - ReVamp'!J55","v":0.37424220864327884},{"$f":"'CNG Station - ReVamp'!K54+'CNG Station - ReVamp'!K55","v":0.39578166913694673},{"$f":"'CNG Station - ReVamp'!L54+'CNG Station - ReVamp'!L55","v":0.41730929476221168}]
[]
[null,"Based on AEO 2010 Low Oil Case - Industrial Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'CNG Station - ReVamp'!Y56","v":2.7823816363177962},{"$f":"'CNG Station - ReVamp'!Z56","v":2.1898946911830248},{"$f":"'CNG Station - ReVamp'!AA56","v":2.3108671149871798},{"$f":"'CNG Station - ReVamp'!AB56","v":2.3317024241101638},{"$f":"'CNG Station - ReVamp'!AC56","v":2.4325425994926397},{"$f":"'CNG Station - ReVamp'!AD56","v":2.4844800821200614},{"$f":"'CNG Station - ReVamp'!AE56","v":2.5688234458222894},{"$f":"'CNG Station - ReVamp'!AF56","v":2.6978745280364205},{"$f":"'CNG Station - ReVamp'!AG56","v":2.8353792625887855},{"$f":"'CNG Station - ReVamp'!AH56","v":2.9839019314849944}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'CNG Station - ReVamp'!Y9*125000/1000000","v":1.1389085000000001},{"$f":"'CNG Station - ReVamp'!Z9*125000/1000000","v":0.6051546335220338},{"$f":"'CNG Station - ReVamp'!AA9*125000/1000000","v":0.7273345589637763},{"$f":"'CNG Station - ReVamp'!AB9*125000/1000000","v":0.75943803787231501},{"$f":"'CNG Station - ReVamp'!AC9*125000/1000000","v":0.86465144157409624},{"$f":"'CNG Station - ReVamp'!AD9*125000/1000000","v":0.92422813177108754},{"$f":"'CNG Station - ReVamp'!AE9*125000/1000000","v":1.0121339559555049},{"$f":"'CNG Station - ReVamp'!AF9*125000/1000000","v":1.1084007395826239},{"$f":"'CNG Station - ReVamp'!AG9*125000/1000000","v":1.213823715999621},{"$f":"'CNG Station - ReVamp'!AH9*125000/1000000","v":1.3292737553368428}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"'CNG Station - ReVamp'!Y10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!Z10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AA10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AB10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AC10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AD10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AE10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AF10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AG10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!AH10*125000/1000000","v":9.5000000000000001E-2}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'CNG Station - ReVamp'!Y59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!Z59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AA59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AB59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AC59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AD59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AE59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AF59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AG59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!AH59","v":0.5148915058522554}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('CNG Station - ReVamp'!Y33:Y37)","v":0.60839084999999993},{"$f":"SUM('CNG Station - ReVamp'!Z33:Z37)","v":0.55501546335220331},{"$f":"SUM('CNG Station - ReVamp'!AA33:AA37)","v":0.56723345589637764},{"$f":"SUM('CNG Station - ReVamp'!AB33:AB37)","v":0.57044380378723147},{"$f":"SUM('CNG Station - ReVamp'!AC33:AC37)","v":0.58096514415740952},{"$f":"SUM('CNG Station - ReVamp'!AD33:AD37)","v":0.5869228131771087},{"$f":"SUM('CNG Station - ReVamp'!AE33:AE37)","v":0.59571339559555048},{"$f":"SUM('CNG Station - ReVamp'!AF33:AF37)","v":0.60534007395826239},{"$f":"SUM('CNG Station - ReVamp'!AG33:AG37)","v":0.61588237159996206},{"$f":"SUM('CNG Station - ReVamp'!AH33:AH37)","v":0.62742737553368422}]
[null,"Taxes","$/GEG",{"$f":"'CNG Station - ReVamp'!Y54+'CNG Station - ReVamp'!Y55","v":0.42519078046554082},{"$f":"'CNG Station - ReVamp'!Z54+'CNG Station - ReVamp'!Z55","v":0.4198330884565325},{"$f":"'CNG Station - ReVamp'!AA54+'CNG Station - ReVamp'!AA55","v":0.40640759427477025},{"$f":"'CNG Station - ReVamp'!AB54+'CNG Station - ReVamp'!AB55","v":0.39192907659836185},{"$f":"'CNG Station - ReVamp'!AC54+'CNG Station - ReVamp'!AC55","v":0.37703450790887849},{"$f":"'CNG Station - ReVamp'!AD54+'CNG Station - ReVamp'!AD55","v":0.36343763131960971},{"$f":"'CNG Station - ReVamp'!AE54+'CNG Station - ReVamp'!AE55","v":0.35108458841897838},{"$f":"'CNG Station - ReVamp'!AF54+'CNG Station - ReVamp'!AF55","v":0.37424220864327884},{"$f":"'CNG Station - ReVamp'!AG54+'CNG Station - ReVamp'!AG55","v":0.39578166913694673},{"$f":"'CNG Station - ReVamp'!AH54+'CNG Station - ReVamp'!AH55","v":0.41730929476221168}]
[]
[null,"Based AEO 2010 High Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"'CNG Station - ReVamp'!N56","v":2.7823816363177962},{"$f":"'CNG Station - ReVamp'!O56","v":2.1966867775458643},{"$f":"'CNG Station - ReVamp'!P56","v":2.4649519405029259},{"$f":"'CNG Station - ReVamp'!Q56","v":2.472332240165461},{"$f":"'CNG Station - ReVamp'!R56","v":2.5044475269847819},{"$f":"'CNG Station - ReVamp'!S56","v":2.6189684799567479},{"$f":"'CNG Station - ReVamp'!T56","v":2.7438175091996699},{"$f":"'CNG Station - ReVamp'!U56","v":2.9205300512190213},{"$f":"'CNG Station - ReVamp'!V56","v":3.1139263476853523},{"$f":"'CNG Station - ReVamp'!W56","v":3.3277940932186914}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'CNG Station - ReVamp'!N9*125000/1000000","v":1.1389085000000001},{"$f":"'CNG Station - ReVamp'!O9*125000/1000000","v":0.61132925748825129},{"$f":"'CNG Station - ReVamp'!P9*125000/1000000","v":0.86741167306900002},{"$f":"'CNG Station - ReVamp'!Q9*125000/1000000","v":0.8872833251953125},{"$f":"'CNG Station - ReVamp'!R9*125000/1000000","v":0.9300195574760437},{"$f":"'CNG Station - ReVamp'!S9*125000/1000000","v":1.0464903116226201},{"$f":"'CNG Station - ReVamp'!T9*125000/1000000","v":1.17121946811676},{"$f":"'CNG Station - ReVamp'!U9*125000/1000000","v":1.3108148515668063},{"$f":"'CNG Station - ReVamp'!V9*125000/1000000","v":1.4670483388146822},{"$f":"'CNG Station - ReVamp'!W9*125000/1000000","v":1.6419029932765674}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"'CNG Station - ReVamp'!N10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!O10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!P10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!Q10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!R10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!S10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!T10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!U10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!V10*125000/1000000","v":9.5000000000000001E-2},{"$f":"'CNG Station - ReVamp'!W10*125000/1000000","v":9.5000000000000001E-2}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'CNG Station - ReVamp'!N59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!O59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!P59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!Q59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!R59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!S59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!T59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!U59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!V59","v":0.5148915058522554},{"$f":"'CNG Station - ReVamp'!W59","v":0.5148915058522554}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('CNG Station - ReVamp'!N33:N37)","v":0.60839084999999993},{"$f":"SUM('CNG Station - ReVamp'!O33:O37)","v":0.55563292574882506},{"$f":"SUM('CNG Station - ReVamp'!P33:P37)","v":0.58124116730690001},{"$f":"SUM('CNG Station - ReVamp'!Q33:Q37)","v":0.58322833251953121},{"$f":"SUM('CNG Station - ReVamp'!R33:R37)","v":0.58750195574760433},{"$f":"SUM('CNG Station - ReVamp'!S33:S37)","v":0.59914903116226192},{"$f":"SUM('CNG Station - ReVamp'!T33:T37)","v":0.61162194681167592},{"$f":"SUM('CNG Station - ReVamp'!U33:U37)","v":0.62558148515668055},{"$f":"SUM('CNG Station - ReVamp'!V33:V37)","v":0.64120483388146821},{"$f":"SUM('CNG Station - ReVamp'!W33:W37)","v":0.65869029932765666}]
[null,"Taxes","$/GEG",{"$f":"'CNG Station - ReVamp'!N54+'CNG Station - ReVamp'!N55","v":0.42519078046554082},{"$f":"'CNG Station - ReVamp'!O54+'CNG Station - ReVamp'!O55","v":0.4198330884565325},{"$f":"'CNG Station - ReVamp'!P54+'CNG Station - ReVamp'!P55","v":0.40640759427477025},{"$f":"'CNG Station - ReVamp'!Q54+'CNG Station - ReVamp'!Q55","v":0.39192907659836185},{"$f":"'CNG Station - ReVamp'!R54+'CNG Station - ReVamp'!R55","v":0.37703450790887849},{"$f":"'CNG Station - ReVamp'!S54+'CNG Station - ReVamp'!S55","v":0.36343763131960971},{"$f":"'CNG Station - ReVamp'!T54+'CNG Station - ReVamp'!T55","v":0.35108458841897838},{"$f":"'CNG Station - ReVamp'!U54+'CNG Station - ReVamp'!U55","v":0.37424220864327884},{"$f":"'CNG Station - ReVamp'!V54+'CNG Station - ReVamp'!V55","v":0.39578166913694673},{"$f":"'CNG Station - ReVamp'!W54+'CNG Station - ReVamp'!W55","v":0.41730929476221168}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blended Prices based on a mix of dedicated new stations and station upgrades",null,0.6,"new stations"]
[]
[null,"Based on AEO 2010 Reference Case - Transportation CNG Price","$/GEG",{"$f":"($D$98*D9)+((1-$D$98)*D54)","v":1.9950528750000001},{"$f":"($D$98*E9)+((1-$D$98)*E54)","v":1.499466},{"$f":"($D$98*F9)+((1-$D$98)*F54)","v":1.6715754999999999},1.6802332499999999,1.679111625,1.77408725,1.847560125,1.9240758398382138,2.003760412099783,2.0867450783207682]
[null,"Gas Commodity Price","$/GEG"]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG"]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"($D$98*D12)+((1-$D$98)*D57)","v":0.38214603949972081},{"$f":"($D$98*E12)+((1-$D$98)*E57)","v":0.38214603949972081},0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[null,"Refuelling O&M Costs","$/GEG"]
[null,"Taxes","$/GEG"]
[]
[null,"Based on AEO 2010 Reference Case - Industrial Price (inc Taxes and infrastructure)","$/GEG",{"$f":"($D$98*D16)+((1-$D$98)*D61)","v":2.5077361699652618},{"$f":"($D$98*E16)+((1-$D$98)*E61)","v":1.9198547779562531},2.1224547087744909,2.1428591160980823,2.1714358599085992,2.2903884333193307,2.3814769154186992,2.517828250443876,2.6632330258623016,2.8203036564008617]
[null,"Gas Commodity Price","$/GEG",{"$f":"($D$98*D17)+((1-$D$98)*D62)","v":1.1389085000000001},0.60934149999999998,0.80572825000000003,0.83743999999999996,0.87695937499999999,0.99745887499999997,1.091496625,1.194400002091706,1.3070048338414855,1.4302257473990267]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[null,"Refuelling O&M Costs","$/GEG",0.46649084999999996,0.41353415000000004,0.43317282499999998,0.43634400000000001,0.44029593750000001,0.45234588750000004,0.46174966250000005,0.47204000020917058,0.48330048338414849,0.49562257473990262]
[null,"Taxes","$/GEG",0.42519078046554082,0.4198330884565325,0.40640759427477025,0.39192907659836185,0.37703450790887849,0.36343763131960971,0.35108458841897838,0.37424220864327884,0.39578166913694673,0.41730929476221168]
[]
[null,"Based AEO 2010 Low Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"($D$98*D23)+((1-$D$98)*D68)","v":2.5077361699652618},{"$f":"($D$98*E23)+((1-$D$98)*E68)","v":1.9152492248304904},2.0362216486346449,2.057056957757629,2.1578971331401053,2.209834615767527,2.2941779794697545,2.4232290616838861,2.5607337962362511,2.7092564651324595]
[null,"Gas Commodity Price","$/GEG",{"$f":"($D$98*D24)+((1-$D$98)*D69)","v":1.1389085000000001},0.6051546335220338,0.7273345589637763,0.75943803787231501,0.86465144157409624,0.92422813177108754,1.0121339559555049,1.1084007395826239,1.213823715999621,1.3292737553368428]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"($D$98*D26)+((1-$D$98)*D71)","v":0.38214603949972081},0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[null,"Refuelling O&M Costs","$/GEG",0.46649084999999996,0.41311546335220339,0.42533345589637761,0.4285438037872315,0.4390651441574096,0.44502281317710873,0.45381339559555051,0.46344007395826237,0.47398237159996209,0.4855273755336843]
[null,"Taxes","$/GEG",0.42519078046554082,0.4198330884565325,0.40640759427477025,0.39192907659836185,0.37703450790887849,0.36343763131960971,0.35108458841897838,0.37424220864327884,0.39578166913694673,0.41730929476221168]
[]
[null,"Based AEO 2010 High Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"($D$98*D30)+((1-$D$98)*D75)","v":2.5077361699652618},{"$f":"($D$98*E30)+((1-$D$98)*E75)","v":1.9220413111933297},2.190306474150391,2.1976867738129267,2.2298020606322475,2.344323013604213,2.4691720428471355,2.6458845848664865,2.8392808813328179,3.053148626866157]
[null,"Gas Commodity Price","$/GEG",{"$f":"($D$98*D31)+((1-$D$98)*D76)","v":1.1389085000000001},0.61132925748825129,0.86741167306900002,0.8872833251953125,0.9300195574760437,1.0464903116226201,1.17121946811676,1.3108148515668063,1.4670483388146822,1.6419029932765674]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[null,"Refuelling O&M Costs","$/GEG",0.46649084999999996,0.41373292574882514,0.43934116730690004,0.44132833251953124,0.44560195574760442,0.45724903116226195,0.46972194681167601,0.48368148515668058,0.49930483388146829,0.51679029932765674]
[null,"Taxes","$/GEG",0.42519078046554082,0.4198330884565325,0.40640759427477025,0.39192907659836185,0.37703450790887849,0.36343763131960971,0.35108458841897838,0.37424220864327884,0.39578166913694673,0.41730929476221168]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FOR INITIAL VCM MODELLING "]
[]
[null,"Low CNG Price (based on AEO 2010 Low Oil)","$/GEG",{"$f":"D114","v":2.5077361699652618},{"$f":"E114","v":1.9152492248304904},2.0362216486346449,2.057056957757629,2.1578971331401053,2.209834615767527,2.2941779794697545,2.4232290616838861,2.5607337962362511,2.7092564651324595]
[null,"CNG Price","$MMBTU",{"$f":"D145*1000000/125000","v":20.061889359722098},{"$f":"E145*1000000/125000","v":15.321993798643923},16.28977318907716,16.456455662061032,17.263177065120843,17.678676926140216,18.353423835758036,19.385832493471089,20.485870369890009,21.674051721059676]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D117","v":0.38214603949972081},{"$f":"E117","v":0.38214603949972081},0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[]
[null,"Nominal CNG Price (based on AEO 2010 Reference Oil)","$/GEG",{"$f":"D107","v":2.5077361699652618},{"$f":"E107","v":1.9198547779562531},2.1224547087744909,2.1428591160980823,2.1714358599085992,2.2903884333193307,2.3814769154186992,2.517828250443876,2.6632330258623016,2.8203036564008617]
[null,"CNG Price","$MMBTU",{"$f":"D149*1000000/125000","v":20.061889359722098},15.358838223650025,16.979637670195928,17.142872928784659,17.371486879268794,18.323107466554646,19.051815323349594,20.142626003551008,21.305864206898413,22.562429251206893]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D110","v":0.38214603949972081},{"$f":"E110","v":0.38214603949972081},0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[]
[null,"High CNG Price (based on AEO 2010 High Oil)","$/GEG",{"$f":"D121","v":2.5077361699652618},{"$f":"E121","v":1.9220413111933297},2.190306474150391,2.1976867738129267,2.2298020606322475,2.344323013604213,2.4691720428471355,2.6458845848664865,2.8392808813328179,3.053148626866157]
[null,"CNG Price","$MMBTU",{"$f":"D153*1000000/125000","v":20.061889359722098},15.376330489546637,17.522451793203128,17.581494190503413,17.83841648505798,18.754584108833704,19.753376342777084,21.167076678931892,22.714247050662543,24.425189014929256]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D124","v":0.38214603949972081},{"$f":"E124","v":0.38214603949972081},0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081,0.38214603949972081]
[]
[]
[null,"For Reference - AEO2010 Reference Gasoline Price","$/MMBTU",null,20.554607000000001,25.368946000000001,27.590958000000001,28.870052000000001,30.417539999999999,32.328105999999998,34.902580999999984,37.477055999999962,40.05153099999994]
[null,null,"$/GEG",null,{"$f":"E158*(125000/1000000)","v":2.5693258750000001},{"$f":"F158*(125000/1000000)","v":3.1711182500000001},3.4488697500000001,3.6087565000000001,3.8021924999999999,4.0410132499999998,4.362822624999998,4.6846319999999952,5.0064413749999925]

{"sheet":"LNG Summary","index":5,"n_rows":141,"n_cols":13,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[null,"DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
[null,"Source: Graham Williams (Natural Gas Subgroup)"]
[]
[null,null,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
[]
[]
[null,"Dedicated New LCNG Station - Dispensing LNG for HD"]
[]
[]
[null,"Based on AEO 2010 Reference Case - Industrial Gas Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'LCNG -Dispensing LNG'!C62","v":2.5889254394983761},{"$f":"'LCNG -Dispensing LNG'!D62","v":2.0002703241918351},{"$f":"'LCNG -Dispensing LNG'!E62","v":2.2009314317981659},{"$f":"'LCNG -Dispensing LNG'!F62","v":2.2192449450537266},{"$f":"'LCNG -Dispensing LNG'!G62","v":2.2456707113943977},{"$f":"'LCNG -Dispensing LNG'!H62","v":2.3626597116521553},{"$f":"'LCNG -Dispensing LNG'!I62","v":2.4519642470312637},{"$f":"'LCNG -Dispensing LNG'!J62","v":2.5860877747416326},{"$f":"'LCNG -Dispensing LNG'!K62","v":2.7308829025758832},{"$f":"'LCNG -Dispensing LNG'!L62","v":2.8873557203986704}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'LCNG -Dispensing LNG'!C10*(125000/1000000)","v":1.1389085000000001},{"$f":"'LCNG -Dispensing LNG'!D10*(125000/1000000)","v":0.60934149999999998},{"$f":"'LCNG -Dispensing LNG'!E10*(125000/1000000)","v":0.80572825000000003},{"$f":"'LCNG -Dispensing LNG'!F10*(125000/1000000)","v":0.83743999999999996},{"$f":"'LCNG -Dispensing LNG'!G10*(125000/1000000)","v":0.87695937499999999},{"$f":"'LCNG -Dispensing LNG'!H10*(125000/1000000)","v":0.99745887499999997},{"$f":"'LCNG -Dispensing LNG'!I10*(125000/1000000)","v":1.091496625},{"$f":"'LCNG -Dispensing LNG'!J10*(125000/1000000)","v":1.194400002091706},{"$f":"'LCNG -Dispensing LNG'!K10*(125000/1000000)","v":1.3070048338414855},{"$f":"'LCNG -Dispensing LNG'!L10*(125000/1000000)","v":1.4302257473990267}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"('LCNG -Dispensing LNG'!C11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!C12:C14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!D11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!D12:D14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!E11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!E12:E14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!F11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!F12:F14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!G11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!G12:G14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!H11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!H12:H14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!I11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!I12:I14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!J11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!J12:J14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!K11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!K12:K14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!L11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!L12:L14)","v":0.70536870503597127}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'LCNG -Dispensing LNG'!C67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!D67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!E67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!F67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!G67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!H67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!I67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!J67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!K67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!L67","v":5.285683114764559E-2}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('LCNG -Dispensing LNG'!C40:C43)","v":0.29353548955776432},{"$f":"SUM('LCNG -Dispensing LNG'!D40:D43)","v":0.24057878955776429},{"$f":"SUM('LCNG -Dispensing LNG'!E40:E43)","v":0.26021746455776429},{"$f":"SUM('LCNG -Dispensing LNG'!F40:F43)","v":0.26338863955776431},{"$f":"SUM('LCNG -Dispensing LNG'!G40:G43)","v":0.26734057705776426},{"$f":"SUM('LCNG -Dispensing LNG'!H40:H43)","v":0.27939052705776429},{"$f":"SUM('LCNG -Dispensing LNG'!I40:I43)","v":0.2887943020577643},{"$f":"SUM('LCNG -Dispensing LNG'!J40:J43)","v":0.29908463976693489},{"$f":"SUM('LCNG -Dispensing LNG'!K40:K43)","v":0.31034512294191285},{"$f":"SUM('LCNG -Dispensing LNG'!L40:L43)","v":0.32266721429766698}]
[null,"Taxes","$/GEG",{"$f":"'LCNG -Dispensing LNG'!C60+'LCNG -Dispensing LNG'!C61","v":0.39825591375699515},{"$f":"'LCNG -Dispensing LNG'!D60+'LCNG -Dispensing LNG'!D61","v":0.3921244984504545},{"$f":"'LCNG -Dispensing LNG'!E60+'LCNG -Dispensing LNG'!E61","v":0.37676018105678505},{"$f":"'LCNG -Dispensing LNG'!F60+'LCNG -Dispensing LNG'!F61","v":0.36019076931234595},{"$f":"'LCNG -Dispensing LNG'!G60+'LCNG -Dispensing LNG'!G61","v":0.34314522315301677},{"$f":"'LCNG -Dispensing LNG'!H60+'LCNG -Dispensing LNG'!H61","v":0.32758477341077452},{"$f":"'LCNG -Dispensing LNG'!I60+'LCNG -Dispensing LNG'!I61","v":0.31344778378988286},{"$f":"'LCNG -Dispensing LNG'!J60+'LCNG -Dispensing LNG'!J61","v":0.33437759669937528},{"$f":"'LCNG -Dispensing LNG'!K60+'LCNG -Dispensing LNG'!K61","v":0.35530740960886786},{"$f":"'LCNG -Dispensing LNG'!L60+'LCNG -Dispensing LNG'!L61","v":0.37623722251836034}]
[]
[null,"Based on AEO 2010 Low Oil Case - Industrial Gas Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'LCNG -Dispensing LNG'!Y62","v":2.5889254394983761},{"$f":"'LCNG -Dispensing LNG'!Z62","v":1.9956647710660727},{"$f":"'LCNG -Dispensing LNG'!AA62","v":2.1146983716583199},{"$f":"'LCNG -Dispensing LNG'!AB62","v":2.1334427867132733},{"$f":"'LCNG -Dispensing LNG'!AC62","v":2.2321319846259038},{"$f":"'LCNG -Dispensing LNG'!AD62","v":2.2821058941003516},{"$f":"'LCNG -Dispensing LNG'!AE62","v":2.3646653110823195},{"$f":"'LCNG -Dispensing LNG'!AF62","v":2.4914885859816422},{"$f":"'LCNG -Dispensing LNG'!AG62","v":2.6283836729498322},{"$f":"'LCNG -Dispensing LNG'!AH62","v":2.7763085291302683}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'LCNG -Dispensing LNG'!Y10*(125000/1000000)","v":1.1389085000000001},{"$f":"'LCNG -Dispensing LNG'!Z10*(125000/1000000)","v":0.6051546335220338},{"$f":"'LCNG -Dispensing LNG'!AA10*(125000/1000000)","v":0.7273345589637763},{"$f":"'LCNG -Dispensing LNG'!AB10*(125000/1000000)","v":0.75943803787231501},{"$f":"'LCNG -Dispensing LNG'!AC10*(125000/1000000)","v":0.86465144157409624},{"$f":"'LCNG -Dispensing LNG'!AD10*(125000/1000000)","v":0.92422813177108754},{"$f":"'LCNG -Dispensing LNG'!AE10*(125000/1000000)","v":1.0121339559555049},{"$f":"'LCNG -Dispensing LNG'!AF10*(125000/1000000)","v":1.1084007395826239},{"$f":"'LCNG -Dispensing LNG'!AG10*(125000/1000000)","v":1.213823715999621},{"$f":"'LCNG -Dispensing LNG'!AH10*(125000/1000000)","v":1.3292737553368428}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"('LCNG -Dispensing LNG'!Y11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!Y12:Y14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!Z11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!Z12:Z14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AA11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AA12:AA14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AB11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AB12:AB14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AC11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AC12:AC14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AD11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AD12:AD14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AE11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AE12:AE14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AF11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AF12:AF14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AG11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AG12:AG14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!AH11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!AH12:AH14)","v":0.70536870503597127}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'LCNG -Dispensing LNG'!Y67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!Z67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AA67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AB67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AC67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AD67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AE67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AF67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AG67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!AH67","v":5.285683114764559E-2}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('LCNG -Dispensing LNG'!Y40:Y43)","v":0.29353548955776432},{"$f":"SUM('LCNG -Dispensing LNG'!Z40:Z43)","v":0.2401601029099677},{"$f":"SUM('LCNG -Dispensing LNG'!AA40:AA43)","v":0.25237809545414192},{"$f":"SUM('LCNG -Dispensing LNG'!AB40:AB43)","v":0.25558844334499581},{"$f":"SUM('LCNG -Dispensing LNG'!AC40:AC43)","v":0.26610978371517391},{"$f":"SUM('LCNG -Dispensing LNG'!AD40:AD43)","v":0.27206745273487304},{"$f":"SUM('LCNG -Dispensing LNG'!AE40:AE43)","v":0.28085803515331481},{"$f":"SUM('LCNG -Dispensing LNG'!AF40:AF43)","v":0.29048471351602667},{"$f":"SUM('LCNG -Dispensing LNG'!AG40:AG43)","v":0.30102701115772645},{"$f":"SUM('LCNG -Dispensing LNG'!AH40:AH43)","v":0.31257201509144861}]
[null,"Taxes","$/GEG",{"$f":"'LCNG -Dispensing LNG'!Y60+'LCNG -Dispensing LNG'!Y61","v":0.39825591375699515},{"$f":"'LCNG -Dispensing LNG'!Z60+'LCNG -Dispensing LNG'!Z61","v":0.3921244984504545},{"$f":"'LCNG -Dispensing LNG'!AA60+'LCNG -Dispensing LNG'!AA61","v":0.37676018105678505},{"$f":"'LCNG -Dispensing LNG'!AB60+'LCNG -Dispensing LNG'!AB61","v":0.36019076931234595},{"$f":"'LCNG -Dispensing LNG'!AC60+'LCNG -Dispensing LNG'!AC61","v":0.34314522315301677},{"$f":"'LCNG -Dispensing LNG'!AD60+'LCNG -Dispensing LNG'!AD61","v":0.32758477341077452},{"$f":"'LCNG -Dispensing LNG'!AE60+'LCNG -Dispensing LNG'!AE61","v":0.31344778378988286},{"$f":"'LCNG -Dispensing LNG'!AF60+'LCNG -Dispensing LNG'!AF61","v":0.33437759669937528},{"$f":"'LCNG -Dispensing LNG'!AG60+'LCNG -Dispensing LNG'!AG61","v":0.35530740960886786},{"$f":"'LCNG -Dispensing LNG'!AH60+'LCNG -Dispensing LNG'!AH61","v":0.37623722251836034}]
[]
[null,"Based on AEO 2010 High Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"'LCNG -Dispensing LNG'!N62","v":2.5889254394983761},{"$f":"'LCNG -Dispensing LNG'!O62","v":2.0024568574289119},{"$f":"'LCNG -Dispensing LNG'!P62","v":2.268783197174066},{"$f":"'LCNG -Dispensing LNG'!Q62","v":2.2740726027685705},{"$f":"'LCNG -Dispensing LNG'!R62","v":2.304036912118046},{"$f":"'LCNG -Dispensing LNG'!S62","v":2.4165942919370376},{"$f":"'LCNG -Dispensing LNG'!T62","v":2.5396593744597},{"$f":"'LCNG -Dispensing LNG'!U62","v":2.7141441091642431},{"$f":"'LCNG -Dispensing LNG'!V62","v":2.9069307580463994},{"$f":"'LCNG -Dispensing LNG'!W62","v":3.1202006908639657}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'LCNG -Dispensing LNG'!N10*(125000/1000000)","v":1.1389085000000001},{"$f":"'LCNG -Dispensing LNG'!O10*(125000/1000000)","v":0.61132925748825129},{"$f":"'LCNG -Dispensing LNG'!P10*(125000/1000000)","v":0.86741167306900002},{"$f":"'LCNG -Dispensing LNG'!Q10*(125000/1000000)","v":0.8872833251953125},{"$f":"'LCNG -Dispensing LNG'!R10*(125000/1000000)","v":0.9300195574760437},{"$f":"'LCNG -Dispensing LNG'!S10*(125000/1000000)","v":1.0464903116226201},{"$f":"'LCNG -Dispensing LNG'!T10*(125000/1000000)","v":1.17121946811676},{"$f":"'LCNG -Dispensing LNG'!U10*(125000/1000000)","v":1.3108148515668063},{"$f":"'LCNG -Dispensing LNG'!V10*(125000/1000000)","v":1.4670483388146822},{"$f":"'LCNG -Dispensing LNG'!W10*(125000/1000000)","v":1.6419029932765674}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"('LCNG -Dispensing LNG'!N11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!N12:N14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!O11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!O12:O14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!P11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!P12:P14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!Q11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!Q12:Q14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!R11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!R12:R14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!S11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!S12:S14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!T11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!T12:T14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!U11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!U12:U14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!V11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!V12:V14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing LNG'!W11*(125000/1000000))+SUM('LCNG -Dispensing LNG'!W12:W14)","v":0.70536870503597127}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'LCNG -Dispensing LNG'!N67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!O67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!P67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!Q67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!R67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!S67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!T67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!U67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!V67","v":5.285683114764559E-2},{"$f":"'LCNG -Dispensing LNG'!W67","v":5.285683114764559E-2}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('LCNG -Dispensing LNG'!N40:N43)","v":0.29353548955776432},{"$f":"SUM('LCNG -Dispensing LNG'!O40:O43)","v":0.24077756530658945},{"$f":"SUM('LCNG -Dispensing LNG'!P40:P43)","v":0.26638580686466429},{"$f":"SUM('LCNG -Dispensing LNG'!Q40:Q43)","v":0.26837297207729555},{"$f":"SUM('LCNG -Dispensing LNG'!R40:R43)","v":0.27264659530536867},{"$f":"SUM('LCNG -Dispensing LNG'!S40:S43)","v":0.28429367072002631},{"$f":"SUM('LCNG -Dispensing LNG'!T40:T43)","v":0.29676658636944031},{"$f":"SUM('LCNG -Dispensing LNG'!U40:U43)","v":0.31072612471444494},{"$f":"SUM('LCNG -Dispensing LNG'!V40:V43)","v":0.32634947343923254},{"$f":"SUM('LCNG -Dispensing LNG'!W40:W43)","v":0.34383493888542105}]
[null,"Taxes","$/GEG",{"$f":"'LCNG -Dispensing LNG'!N60+'LCNG -Dispensing LNG'!N61","v":0.39825591375699515},{"$f":"'LCNG -Dispensing LNG'!O60+'LCNG -Dispensing LNG'!O61","v":0.3921244984504545},{"$f":"'LCNG -Dispensing LNG'!P60+'LCNG -Dispensing LNG'!P61","v":0.37676018105678505},{"$f":"'LCNG -Dispensing LNG'!Q60+'LCNG -Dispensing LNG'!Q61","v":0.36019076931234595},{"$f":"'LCNG -Dispensing LNG'!R60+'LCNG -Dispensing LNG'!R61","v":0.34314522315301677},{"$f":"'LCNG -Dispensing LNG'!S60+'LCNG -Dispensing LNG'!S61","v":0.32758477341077452},{"$f":"'LCNG -Dispensing LNG'!T60+'LCNG -Dispensing LNG'!T61","v":0.31344778378988286},{"$f":"'LCNG -Dispensing LNG'!U60+'LCNG -Dispensing LNG'!U61","v":0.33437759669937528},{"$f":"'LCNG -Dispensing LNG'!V60+'LCNG -Dispensing LNG'!V61","v":0.35530740960886786},{"$f":"'LCNG -Dispensing LNG'!W60+'LCNG -Dispensing LNG'!W61","v":0.37623722251836034}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New LCNG Station  - Dispensing CNG for HD"]
[]
[null,"Based on AEO 2010 Reference Case - Industrial Gas Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'LCNG -Dispensing CNG'!C60","v":2.5788936873723753},{"$f":"'LCNG -Dispensing CNG'!D60","v":1.9902385720658351},{"$f":"'LCNG -Dispensing CNG'!E60","v":2.1908996796721651},{"$f":"'LCNG -Dispensing CNG'!F60","v":2.2092131929277263},{"$f":"'LCNG -Dispensing CNG'!G60","v":2.235638959268397},{"$f":"'LCNG -Dispensing CNG'!H60","v":2.352627959526155},{"$f":"'LCNG -Dispensing CNG'!I60","v":2.4419324949052634},{"$f":"'LCNG -Dispensing CNG'!J60","v":2.5605930669621366},{"$f":"'LCNG -Dispensing CNG'!K60","v":2.685892607683638},{"$f":"'LCNG -Dispensing CNG'!L60","v":2.8195788545146163}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'LCNG -Dispensing CNG'!C10*(125000/1000000)","v":1.1389085000000001},{"$f":"'LCNG -Dispensing CNG'!D10*(125000/1000000)","v":0.60934149999999998},{"$f":"'LCNG -Dispensing CNG'!E10*(125000/1000000)","v":0.80572825000000003},{"$f":"'LCNG -Dispensing CNG'!F10*(125000/1000000)","v":0.83743999999999996},{"$f":"'LCNG -Dispensing CNG'!G10*(125000/1000000)","v":0.87695937499999999},{"$f":"'LCNG -Dispensing CNG'!H10*(125000/1000000)","v":0.99745887499999997},{"$f":"'LCNG -Dispensing CNG'!I10*(125000/1000000)","v":1.091496625},{"$f":"'LCNG -Dispensing CNG'!J10*(125000/1000000)","v":1.1803427696794373},{"$f":"'LCNG -Dispensing CNG'!K10*(125000/1000000)","v":1.2752243404176271},{"$f":"'LCNG -Dispensing CNG'!L10*(125000/1000000)","v":1.3777301894371596}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"('LCNG -Dispensing CNG'!C11*125000/1000000)+SUM('LCNG -Dispensing CNG'!C12:C14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!D11*125000/1000000)+SUM('LCNG -Dispensing CNG'!D12:D14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!E11*125000/1000000)+SUM('LCNG -Dispensing CNG'!E12:E14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!F11*125000/1000000)+SUM('LCNG -Dispensing CNG'!F12:F14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!G11*125000/1000000)+SUM('LCNG -Dispensing CNG'!G12:G14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!H11*125000/1000000)+SUM('LCNG -Dispensing CNG'!H12:H14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!I11*125000/1000000)+SUM('LCNG -Dispensing CNG'!I12:I14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!J11*125000/1000000)+SUM('LCNG -Dispensing CNG'!J12:J14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!K11*125000/1000000)+SUM('LCNG -Dispensing CNG'!K12:K14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!L11*125000/1000000)+SUM('LCNG -Dispensing CNG'!L12:L14)","v":0.70536870503597127}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'LCNG -Dispensing CNG'!C65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!D65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!E65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!F65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!G65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!H65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!I65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!J65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!K65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!L65","v":8.8094718579409315E-2}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('LCNG -Dispensing CNG'!C38:C41)","v":0.24826585000000001},{"$f":"SUM('LCNG -Dispensing CNG'!D38:D41)","v":0.19530914999999999},{"$f":"SUM('LCNG -Dispensing CNG'!E38:E41)","v":0.21494782500000001},{"$f":"SUM('LCNG -Dispensing CNG'!F38:F41)","v":0.21811900000000001},{"$f":"SUM('LCNG -Dispensing CNG'!G38:G41)","v":0.22207093750000001},{"$f":"SUM('LCNG -Dispensing CNG'!H38:H41)","v":0.23412088750000001},{"$f":"SUM('LCNG -Dispensing CNG'!I38:I41)","v":0.24352466250000002},{"$f":"SUM('LCNG -Dispensing CNG'!J38:J41)","v":0.25240927696794374},{"$f":"SUM('LCNG -Dispensing CNG'!K38:K41)","v":0.26189743404176274},{"$f":"SUM('LCNG -Dispensing CNG'!L38:L41)","v":0.27214801894371599}]
[null,"Taxes","$/GEG",{"$f":"'LCNG -Dispensing CNG'!C58+'LCNG -Dispensing CNG'!C59","v":0.39825591375699515},{"$f":"'LCNG -Dispensing CNG'!D58+'LCNG -Dispensing CNG'!D59","v":0.3921244984504545},{"$f":"'LCNG -Dispensing CNG'!E58+'LCNG -Dispensing CNG'!E59","v":0.37676018105678505},{"$f":"'LCNG -Dispensing CNG'!F58+'LCNG -Dispensing CNG'!F59","v":0.36019076931234595},{"$f":"'LCNG -Dispensing CNG'!G58+'LCNG -Dispensing CNG'!G59","v":0.34314522315301677},{"$f":"'LCNG -Dispensing CNG'!H58+'LCNG -Dispensing CNG'!H59","v":0.32758477341077452},{"$f":"'LCNG -Dispensing CNG'!I58+'LCNG -Dispensing CNG'!I59","v":0.31344778378988286},{"$f":"'LCNG -Dispensing CNG'!J58+'LCNG -Dispensing CNG'!J59","v":0.33437759669937528},{"$f":"'LCNG -Dispensing CNG'!K58+'LCNG -Dispensing CNG'!K59","v":0.35530740960886786},{"$f":"'LCNG -Dispensing CNG'!L58+'LCNG -Dispensing CNG'!L59","v":0.37623722251836034}]
[]
[null,"Based on AEO 2010 Low Oil Case - Industrial Gas Price (inc Taxes and infrastructure)","$/GEG",{"$f":"'LCNG -Dispensing CNG'!Y60","v":2.5788936873723753},{"$f":"'LCNG -Dispensing CNG'!Z60","v":1.9856330189400724},{"$f":"'LCNG -Dispensing CNG'!AA60","v":2.1046666195323196},{"$f":"'LCNG -Dispensing CNG'!AB60","v":2.123411034587273},{"$f":"'LCNG -Dispensing CNG'!AC60","v":2.2221002324999031},{"$f":"'LCNG -Dispensing CNG'!AD60","v":2.2720741419743509},{"$f":"'LCNG -Dispensing CNG'!AE60","v":2.3546335589563188},{"$f":"'LCNG -Dispensing CNG'!AF60","v":2.481456833855642},{"$f":"'LCNG -Dispensing CNG'!AG60","v":2.6183519208238315},{"$f":"'LCNG -Dispensing CNG'!AH60","v":2.766276777004268}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'LCNG -Dispensing CNG'!Y10*(125000/1000000)","v":1.1389085000000001},{"$f":"'LCNG -Dispensing CNG'!Z10*(125000/1000000)","v":0.6051546335220338},{"$f":"'LCNG -Dispensing CNG'!AA10*(125000/1000000)","v":0.7273345589637763},{"$f":"'LCNG -Dispensing CNG'!AB10*(125000/1000000)","v":0.75943803787231501},{"$f":"'LCNG -Dispensing CNG'!AC10*(125000/1000000)","v":0.86465144157409624},{"$f":"'LCNG -Dispensing CNG'!AD10*(125000/1000000)","v":0.92422813177108754},{"$f":"'LCNG -Dispensing CNG'!AE10*(125000/1000000)","v":1.0121339559555049},{"$f":"'LCNG -Dispensing CNG'!AF10*(125000/1000000)","v":1.1084007395826239},{"$f":"'LCNG -Dispensing CNG'!AG10*(125000/1000000)","v":1.213823715999621},{"$f":"'LCNG -Dispensing CNG'!AH10*(125000/1000000)","v":1.3292737553368428}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"('LCNG -Dispensing CNG'!Y11*125000/1000000)+SUM('LCNG -Dispensing CNG'!Y12:Y14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!Z11*125000/1000000)+SUM('LCNG -Dispensing CNG'!Z12:Z14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AA11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AA12:AA14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AB11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AB12:AB14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AC11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AC12:AC14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AD11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AD12:AD14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AE11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AE12:AE14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AF11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AF12:AF14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AG11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AG12:AG14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!AH11*125000/1000000)+SUM('LCNG -Dispensing CNG'!AH12:AH14)","v":0.70536870503597127}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'LCNG -Dispensing CNG'!Y65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!Z65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AA65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AB65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AC65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AD65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AE65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AF65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AG65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!AH65","v":8.8094718579409315E-2}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('LCNG -Dispensing CNG'!Y38:Y41)","v":0.24826585000000001},{"$f":"SUM('LCNG -Dispensing CNG'!Z38:Z41)","v":0.19489046335220339},{"$f":"SUM('LCNG -Dispensing CNG'!AA38:AA41)","v":0.20710845589637764},{"$f":"SUM('LCNG -Dispensing CNG'!AB38:AB41)","v":0.2103188037872315},{"$f":"SUM('LCNG -Dispensing CNG'!AC38:AC41)","v":0.22084014415740966},{"$f":"SUM('LCNG -Dispensing CNG'!AD38:AD41)","v":0.22679781317710876},{"$f":"SUM('LCNG -Dispensing CNG'!AE38:AE41)","v":0.2355883955955505},{"$f":"SUM('LCNG -Dispensing CNG'!AF38:AF41)","v":0.24521507395826242},{"$f":"SUM('LCNG -Dispensing CNG'!AG38:AG41)","v":0.25575737159996215},{"$f":"SUM('LCNG -Dispensing CNG'!AH38:AH41)","v":0.2673023755336843}]
[null,"Taxes","$/GEG",{"$f":"'LCNG -Dispensing CNG'!Y58+'LCNG -Dispensing CNG'!Y59","v":0.39825591375699515},{"$f":"'LCNG -Dispensing CNG'!Z58+'LCNG -Dispensing CNG'!Z59","v":0.3921244984504545},{"$f":"'LCNG -Dispensing CNG'!AA58+'LCNG -Dispensing CNG'!AA59","v":0.37676018105678505},{"$f":"'LCNG -Dispensing CNG'!AB58+'LCNG -Dispensing CNG'!AB59","v":0.36019076931234595},{"$f":"'LCNG -Dispensing CNG'!AC58+'LCNG -Dispensing CNG'!AC59","v":0.34314522315301677},{"$f":"'LCNG -Dispensing CNG'!AD58+'LCNG -Dispensing CNG'!AD59","v":0.32758477341077452},{"$f":"'LCNG -Dispensing CNG'!AE58+'LCNG -Dispensing CNG'!AE59","v":0.31344778378988286},{"$f":"'LCNG -Dispensing CNG'!AF58+'LCNG -Dispensing CNG'!AF59","v":0.33437759669937528},{"$f":"'LCNG -Dispensing CNG'!AG58+'LCNG -Dispensing CNG'!AG59","v":0.35530740960886786},{"$f":"'LCNG -Dispensing CNG'!AH58+'LCNG -Dispensing CNG'!AH59","v":0.37623722251836034}]
[]
[null,"Based on AEO 2010 High Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"'LCNG -Dispensing CNG'!N60","v":2.5788936873723753},{"$f":"'LCNG -Dispensing CNG'!O60","v":1.9924251053029114},{"$f":"'LCNG -Dispensing CNG'!P60","v":2.2587514450480652},{"$f":"'LCNG -Dispensing CNG'!Q60","v":2.2640408506425698},{"$f":"'LCNG -Dispensing CNG'!R60","v":2.2940051599920452},{"$f":"'LCNG -Dispensing CNG'!S60","v":2.4065625398110368},{"$f":"'LCNG -Dispensing CNG'!T60","v":2.5296276223336993},{"$f":"'LCNG -Dispensing CNG'!U60","v":2.7041123570382428},{"$f":"'LCNG -Dispensing CNG'!V60","v":2.8968990059203987},{"$f":"'LCNG -Dispensing CNG'!W60","v":3.110168938737965}]
[null,"Gas Commodity Price","$/GEG",{"$f":"'LCNG -Dispensing CNG'!N10*(125000/1000000)","v":1.1389085000000001},{"$f":"'LCNG -Dispensing CNG'!O10*(125000/1000000)","v":0.61132925748825129},{"$f":"'LCNG -Dispensing CNG'!P10*(125000/1000000)","v":0.86741167306900002},{"$f":"'LCNG -Dispensing CNG'!Q10*(125000/1000000)","v":0.8872833251953125},{"$f":"'LCNG -Dispensing CNG'!R10*(125000/1000000)","v":0.9300195574760437},{"$f":"'LCNG -Dispensing CNG'!S10*(125000/1000000)","v":1.0464903116226201},{"$f":"'LCNG -Dispensing CNG'!T10*(125000/1000000)","v":1.17121946811676},{"$f":"'LCNG -Dispensing CNG'!U10*(125000/1000000)","v":1.3108148515668063},{"$f":"'LCNG -Dispensing CNG'!V10*(125000/1000000)","v":1.4670483388146822},{"$f":"'LCNG -Dispensing CNG'!W10*(125000/1000000)","v":1.6419029932765674}]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",{"$f":"('LCNG -Dispensing CNG'!N11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!N12:N14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!O11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!O12:O14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!P11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!P12:P14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!Q11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!Q12:Q14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!R11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!R12:R14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!S11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!S12:S14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!T11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!T12:T14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!U11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!U12:U14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!V11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!V12:V14)","v":0.70536870503597127},{"$f":"('LCNG -Dispensing CNG'!W11*(125000/1000000))+SUM('LCNG -Dispensing CNG'!W12:W14)","v":0.70536870503597127}]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"'LCNG -Dispensing CNG'!N65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!O65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!P65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!Q65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!R65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!S65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!T65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!U65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!V65","v":8.8094718579409315E-2},{"$f":"'LCNG -Dispensing CNG'!W65","v":8.8094718579409315E-2}]
[null,"Refuelling O&M Costs","$/GEG",{"$f":"SUM('LCNG -Dispensing CNG'!N38:N41)","v":0.24826585000000001},{"$f":"SUM('LCNG -Dispensing CNG'!O38:O41)","v":0.19550792574882514},{"$f":"SUM('LCNG -Dispensing CNG'!P38:P41)","v":0.22111616730690004},{"$f":"SUM('LCNG -Dispensing CNG'!Q38:Q41)","v":0.22310333251953127},{"$f":"SUM('LCNG -Dispensing CNG'!R38:R41)","v":0.22737695574760439},{"$f":"SUM('LCNG -Dispensing CNG'!S38:S41)","v":0.23902403116226201},{"$f":"SUM('LCNG -Dispensing CNG'!T38:T41)","v":0.251496946811676},{"$f":"SUM('LCNG -Dispensing CNG'!U38:U41)","v":0.26545648515668063},{"$f":"SUM('LCNG -Dispensing CNG'!V38:V41)","v":0.28107983388146823},{"$f":"SUM('LCNG -Dispensing CNG'!W38:W41)","v":0.29856529932765674}]
[null,"Taxes","$/GEG",{"$f":"'LCNG -Dispensing CNG'!N58+'LCNG -Dispensing CNG'!N59","v":0.39825591375699515},{"$f":"'LCNG -Dispensing CNG'!O58+'LCNG -Dispensing CNG'!O59","v":0.3921244984504545},{"$f":"'LCNG -Dispensing CNG'!P58+'LCNG -Dispensing CNG'!P59","v":0.37676018105678505},{"$f":"'LCNG -Dispensing CNG'!Q58+'LCNG -Dispensing CNG'!Q59","v":0.36019076931234595},{"$f":"'LCNG -Dispensing CNG'!R58+'LCNG -Dispensing CNG'!R59","v":0.34314522315301677},{"$f":"'LCNG -Dispensing CNG'!S58+'LCNG -Dispensing CNG'!S59","v":0.32758477341077452},{"$f":"'LCNG -Dispensing CNG'!T58+'LCNG -Dispensing CNG'!T59","v":0.31344778378988286},{"$f":"'LCNG -Dispensing CNG'!U58+'LCNG -Dispensing CNG'!U59","v":0.33437759669937528},{"$f":"'LCNG -Dispensing CNG'!V58+'LCNG -Dispensing CNG'!V59","v":0.35530740960886786},{"$f":"'LCNG -Dispensing CNG'!W58+'LCNG -Dispensing CNG'!W59","v":0.37623722251836034}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Blended Prices based on 90-10 mix of dedicated LNG and CNG dispensed from LCNG stations"]
[]
[null,"Based on AEO 2010 Reference Case - Industrial Gas Price (inc Taxes and infrastructure)","$/GEG",{"$f":"(0.9*D10)+(0.1*D48)","v":2.5879222642857762},1.9992671489792351,2.199928256585566,2.2182417698411268,2.2446675361817978,2.3616565364395554,2.4509610718186634,2.5835383039636834,2.7263838730866587,2.8805780338102651]
[null,"Gas Commodity Price","$/GEG",1.1389085000000001,0.60934149999999998,0.80572825000000003,0.83744000000000007,0.8769593750000001,0.99745887499999997,1.091496625,1.192994278850479,1.3038267844990996,1.4249761916028403]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,{"$f":"(0.9*J13)+(0.1*J51)","v":5.6380619890821965E-2},5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2]
[null,"Refuelling O&M Costs","$/GEG",0.28900852560198792,0.23605182560198787,0.25569050060198784,0.25886167560198792,0.26281361310198786,0.2748635631019879,0.28426733810198784,0.29441710348703576,0.30550035405189785,0.3176152947622719]
[null,"Taxes","$/GEG",0.39825591375699515,0.3921244984504545,0.37676018105678505,0.36019076931234595,0.34314522315301677,0.32758477341077452,0.31344778378988286,0.33437759669937528,0.35530740960886786,0.37623722251836034]
[]
[null,"Based on AEO 2010 Low Oil Case - Industrial Gas Price (inc Taxes and infrastructure)","$/GEG",{"$f":"(0.9*D17)+(0.1*D55)","v":2.5879222642857762},1.9946615958534726,2.11369519644572,2.1324396115006734,2.2311288094133039,2.2811027188877513,2.3636621358697196,2.4904854107690424,2.6273804977372324,2.7753053539176684]
[null,"Gas Commodity Price","$/GEG",1.1389085000000001,0.6051546335220338,0.7273345589637763,0.75943803787231501,0.86465144157409624,0.92422813177108754,1.0121339559555049,1.1084007395826239,1.213823715999621,1.329273755336843]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2]
[null,"Refuelling O&M Costs","$/GEG",0.28900852560198792,0.23563313895419127,0.24785113149836549,0.25106147938921941,0.26158281975939751,0.26754048877909664,0.27633107119753841,0.28595774956025027,0.29650004720195006,0.30804505113567221]
[null,"Taxes","$/GEG",0.39825591375699515,0.3921244984504545,0.37676018105678505,0.36019076931234595,0.34314522315301677,0.32758477341077452,0.31344778378988286,0.33437759669937528,0.35530740960886786,0.37623722251836034]
[]
[null,"Based on AEO 2010 High Oil Case - Industrial Gas Pricing (inc taxes and infrastructure)","$/GEG",{"$f":"(0.9*D24)+(0.1*D62)","v":2.5879222642857762},2.001453682216312,2.2677800219614661,2.2730694275559706,2.3030337369054461,2.4155911167244377,2.5386561992471002,2.7131409339516432,2.9059275828337991,3.1191975156513658]
[null,"Gas Commodity Price","$/GEG",1.1389085000000001,0.61132925748825129,0.86741167306900002,0.8872833251953125,0.9300195574760437,1.0464903116226201,1.17121946811676,1.3108148515668063,1.4670483388146822,1.6419029932765674]
[null,"Other Costs To Deliver fuel to Refuelling Station","$/GEG",0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127,0.70536870503597127]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2]
[null,"Refuelling O&M Costs","$/GEG",0.28900852560198792,0.23625060135081302,0.26185884290888783,0.26384600812151915,0.26811963134959227,0.27976670676424992,0.29223962241366391,0.30619916075866849,0.32182250948345614,0.3393079749296446]
[null,"Taxes","$/GEG",0.39825591375699515,0.3921244984504545,0.37676018105678505,0.36019076931234595,0.34314522315301677,0.32758477341077452,0.31344778378988286,0.33437759669937528,0.35530740960886786,0.37623722251836034]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FOR INITIAL VCM MODELLING "]
[]
[null,"Low NG Fuel Price for HD (based on AEO 2010 Low Oil Case)","$/GEG",{"$f":"D93","v":2.5879222642857762},{"$f":"E93","v":1.9946615958534726},2.11369519644572,2.1324396115006734,2.2311288094133039,2.2811027188877513,2.3636621358697196,2.4904854107690424,2.6273804977372324,2.7753053539176684]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D96","v":5.6380619890821965E-2},{"$f":"E96","v":5.6380619890821965E-2},5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2]
[]
[null,"Nominal NG Fuel Price for HD (based on AEO 2010 Reference)","$/GEG",{"$f":"D86","v":2.5879222642857762},1.9992671489792351,2.199928256585566,2.2182417698411268,2.2446675361817978,2.3616565364395554,2.4509610718186634,2.5835383039636834,2.7263838730866587,2.8805780338102651]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D89","v":5.6380619890821965E-2},{"$f":"E89","v":5.6380619890821965E-2},5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2]
[]
[null,"High NG Fuel Price for HD (based on AEO 2010 High Oil)","$/GEG",{"$f":"D100","v":2.5879222642857762},{"$f":"E100","v":2.001453682216312},2.2677800219614661,2.2730694275559706,2.3030337369054461,2.4155911167244377,2.5386561992471002,2.7131409339516432,2.9059275828337991,3.1191975156513658]
[null,"Refuelling Infrastructure Capital cost per GEG (inc land)","$/GEG",{"$f":"D103","v":5.6380619890821965E-2},{"$f":"E103","v":5.6380619890821965E-2},5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2,5.6380619890821965E-2]
[]
[null,"Low NG Fuel Price for HD","$/DEG",{"$f":"D124*(139000/125000)","v":2.8777695578857836},{"$f":"E124*(139000/125000)","v":2.2180636945890617},2.3504290584476411,2.3712728479887488,2.4810152360675941,2.5365862234031797,2.6283922950871283,2.7694197767751754,2.9216471134838025,3.0861395535564475]
[]
[null,"Nominal NG Fuel Price for HD","$/DEG",{"$f":"D127*(139000/125000)","v":2.8777695578857836},{"$f":"E127*(139000/125000)","v":2.2231850696649098},2.4463202213231496,2.4666848480633332,2.4960703002341593,2.6261620685207858,2.7254687118623537,2.872894594007616,3.0317388668723648,3.203202773597015]
[]
[null,"High NG Fuel Price for HD","$/DEG",{"$f":"D130*(139000/125000)","v":2.8777695578857836},{"$f":"E130*(139000/125000)","v":2.2256164946245391},2.5217713844211507,2.5276532034422394,2.5609735154388562,2.6861373217975748,2.8229856935627757,3.0170127185542275,3.2313914721111852,3.4685476374043192]
[]
[]
[null,"For Reference - AEO2010 Reference Diesel Price","$/MMBTU",null,19.119377,22.933320999999999,25.597555,26.625976999999999,27.958221000000002,29.958637,32.311322000000004,34.664007000000005,37.016692000000006]
[null,null,"$/DEG",null,{"$f":"E140*(137000/1000000)","v":2.6193546490000004},{"$f":"F140*(137000/1000000)","v":3.141864977},3.5068650350000001,3.6477588490000001,3.8302762770000007,4.1043332690000005,4.4266511140000011,4.7489689590000008,5.0712868040000014]

{"sheet":"Hydrogen High","index":6,"n_rows":73,"n_cols":15,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Source: Puneet Verma (Hydrogen Subgroup)"]
["Hydrogen Pathway","Near Term","Mid Term","Long Term"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,null,null,"Notes","Reference",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["Henry Hub Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H8","v":6.2707199999999998},6.6399689999999998,{"$f":"L8","v":8.8798569999999994},null,null,4.504156,6.2707199999999998,6.6399689999999998,6.991752,8.0498360000000009,8.8798569999999994]
["Ref Commercial Natural Gas Price ($/mmbtu) (2008$)",10.284433,10.654593,{"$f":"L9","v":0},null,null,8.9238660000000003,10.284433,10.654593]
["Ref Industrial Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H10","v":6.45},6.7,{"$f":"N10","v":10.448091045282382},null,"AEO'10 Reference Oil Price Case",4.87,6.45,6.7,7.02,7.98,8.73,9.5504887218045127,10.448091045282382,11.430054489387871]
["High Oil Price: Industrial Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H11","v":6.94},7.1,{"$f":"N11","v":11.742697050540354},null,"AEO'10 High Oil Price Case",4.8899999999999997,6.94,7.1,7.44,8.3699999999999992,9.3699999999999992,10.489474313022704,11.742697050540354,13.145647713687355]
["Low Oil Price: Industrial Natural Gas Price ($/mmbtu) (2008$)",5.82,6.08,9.7311951014518669,null,"AEO'10 Low Oil Price Case",4.84,5.82,6.08,6.92,7.39,8.1,8.8782138024357202,9.7311951014518669,10.666127242457389]
["Ref Fuel  Production COST used ($/mmbtu) (2008$)",{"$f":"(B10*8/7)+4.2","v":11.571428571428573},{"$f":"(C10*8/7)+4.2","v":11.857142857142858},{"$f":"(D10*8/7)+4.2","v":16.140675480322724},"341,448 kg/d Centralized Reforming; Assume  industrial price ","formula from IEA Hydrogen Production Cost.pdf chart  (http://www.iea.org/techno/essentials5.pdf)",{"$f":"(G10*8/7)+4.2","v":9.7657142857142851},{"$f":"(H10*8/7)+4.2","v":11.571428571428573},{"$f":"(I10*8/7)+4.2","v":11.857142857142858},{"$f":"(J10*8/7)+4.2","v":12.222857142857144},13.32,14.177142857142858,15.114844253490872,16.140675480322724,17.262919416443282]
["Ref Fuel  Production COST used ($/kg) & ($/gge) (2008$)",{"$f":"B13/8","v":1.4464285714285716},{"$f":"C13/8","v":1.4821428571428572},{"$f":"D13/8","v":2.0175844350403405},null,null,{"$f":"G13/8","v":1.2207142857142856},{"$f":"H13/8","v":1.4464285714285716},{"$f":"I13/8","v":1.4821428571428572},{"$f":"J13/8","v":1.527857142857143},1.665,1.7721428571428572,1.8893555316863591,2.0175844350403405,2.1578649270554102]
["High Oil Price: Fuel  Production COST used ($/mmbtu) (2008$)",{"$f":"(B11*8/7)+4.2","v":12.131428571428572},{"$f":"(C11*8/7)+4.2","v":12.314285714285713},{"$f":"(D11*8/7)+4.2","v":17.620225200617547},"341,448 kg/d Centralized Reforming; Assume  industrial price ","formula from IEA Hydrogen Production Cost.pdf chart  (http://www.iea.org/techno/essentials5.pdf)",{"$f":"(G11*8/7)+4.2","v":9.7885714285714283},{"$f":"(H11*8/7)+4.2","v":12.131428571428572},{"$f":"(I11*8/7)+4.2","v":12.314285714285713},{"$f":"(J11*8/7)+4.2","v":12.702857142857145},13.765714285714285,14.908571428571427,16.18797064345452,17.620225200617547,19.223597387071262]
["High Oil Price:  Fuel  Production COST used ($/kg) & ($/gge) (2008$)",{"$f":"B15/8","v":1.5164285714285715},{"$f":"C15/8","v":1.5392857142857141},{"$f":"D15/8","v":2.2025281500771934},null,null,{"$f":"G15/8","v":1.2235714285714285},{"$f":"H15/8","v":1.5164285714285715},{"$f":"I15/8","v":1.5392857142857141},{"$f":"J15/8","v":1.5878571428571431},1.7207142857142856,1.8635714285714284,2.023496330431815,2.2025281500771934,2.4029496733839077]
["Low Oil Price: Fuel  Production COST used ($/mmbtu) (2008$)",{"$f":"(B12*8/7)+4.2","v":10.851428571428572},{"$f":"(C12*8/7)+4.2","v":11.148571428571429},{"$f":"(D12*8/7)+4.2","v":15.321365830230704},"341,448 kg/d Centralized Reforming; Assume  industrial price ","formula from IEA Hydrogen Production Cost.pdf chart  (http://www.iea.org/techno/essentials5.pdf)",{"$f":"(G12*8/7)+4.2","v":9.7314285714285713},{"$f":"(H12*8/7)+4.2","v":10.851428571428572},{"$f":"(I12*8/7)+4.2","v":11.148571428571429},{"$f":"(J12*8/7)+4.2","v":12.108571428571429},12.645714285714284,13.457142857142856,14.346530059926536,15.321365830230704,16.389859705665586]
["Low Oil Price:  Fuel  Production COST used ($/kg) & ($/gge) (2008$)",{"$f":"B17/8","v":1.3564285714285715},{"$f":"C17/8","v":1.3935714285714287},{"$f":"D17/8","v":1.915170728778838},null,null,{"$f":"G17/8","v":1.2164285714285714},{"$f":"H17/8","v":1.3564285714285715},{"$f":"I17/8","v":1.3935714285714287},{"$f":"J17/8","v":1.5135714285714286},1.5807142857142855,1.6821428571428569,1.793316257490817,1.915170728778838,2.0487324632081982]
["Fuel  Production COST used ($/kg) & ($/gge) (2005$)"]
["Fuel  Production COST used ($/kg) & ($/gge) (2008$)"]
["SMR Capital Charge"]
["SMR Plant O&M"]
["+ Reference: Public source for price (if other than AEO2010)"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes","Yes",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["  Total VMT (billion miles)",null,null,{"$f":"O28","v":5290},null,"AEO'10 Table 60",2727.1,2915.8,3192.8,3554.1,3891.4,4203.3999999999996,4539,4901,5290]
["Hydrogen Fuel Cell Vehicle share of VMT  (rising to 30% by 2035)",null,null,0.3,null,"30% based on study normalization assumption",null,null,null,null,null,null,null,null,{"$f":"D29","v":0.3}]
["VMT for Hydrogen's share",{"$f":"B28*B29","v":0},{"$f":"C28*C29","v":0},{"$f":"D28*D29","v":1587},"billion miles",null,{"$f":"G28*G29","v":0},0,0,0,0,0,0,0,1587]
[]
[]
["Fuel Cell efficiency (miles per gge)",88,88,88,null,"avg on road fuel economy from input generator model",{"$f":"IF(G$35=$B$35,$B33,IF(G$35=$C$35,$C33,IF(G$35=$D$35,$D33)))","v":88},88,88,88,88,88,88,88,{"$f":"IF(O$35=$B$35,$B33,IF(O$35=$C$35,$C33,IF(O$35=$D$35,$D33)))","v":88}]
["Total Hydrogen to Dispense billion gge",{"$f":"B30/B33","v":0},{"$f":"C30/C33","v":0},{"$f":"D30/D33","v":18.03409090909091},"billion gge",null,{"$f":"G30/G33","v":0},0,0,0,0,0,0,{"$f":"N30/N33","v":0},{"$f":"O30/O33","v":18.03409090909091}]
["Average dispensing capacity per station (kg/station/day)",180,250,750,"kg/day from Puneet",null,{"$f":"B35","v":180},{"$f":"G35","v":180},{"$f":"C35","v":250},{"$f":"I35","v":250},{"$f":"D35","v":750},{"$f":"K35","v":750},{"$f":"L35","v":750},{"$f":"M35","v":750},{"$f":"N35","v":750}]
["Average dispensing capacity per station (kg/station-yr) ",{"$f":"B35*365*0.85","v":55845},{"$f":"C35*365*0.85","v":77562.5},{"$f":"D35*365*0.85","v":232687.5},"85% capacity utilization","Table 3 in http://www.nrel.gov/docs/fy05osti/37903.pdf",{"$f":"IF(G$35=$B$35,$B36,IF(G$35=$C$35,$C36,IF(G$35=$D$35,$D36)))","v":55845},55845,77562.5,77562.5,232687.5,232687.5,232687.5,232687.5,{"$f":"IF(O$35=$B$35,$B36,IF(O$35=$C$35,$C36,IF(O$35=$D$35,$D36)))","v":232687.5}]
["Number of dispensing stations required for ubiquitous supply for Hydrogen FCV 30% share",{"$f":"B34*1000000000/(B36)","v":0},{"$f":"C34*1000000000/(C36)","v":0},{"$f":"D34*1000000000/(D36)","v":77503.479598564227},null,null,{"$f":"G34*1000000000/(G36)","v":0},{"$f":"H34*1000000000/(H36)","v":0},0,0,0,0,0,0,{"$f":"O34*1000000000/(O36)","v":77503.479598564227}]
["Current number of dispensing stations ",58,58,58,null,"(http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",{"$f":"IF(G$35=$B$35,$B38,IF(G$35=$C$35,$C38,IF(G$35=$D$35,$D38)))","v":58},58,58,58,58,58,58,58,{"$f":"IF(O$35=$B$35,$B38,IF(O$35=$C$35,$C38,IF(O$35=$D$35,$D38)))","v":58}]
["Number of additional dispensing stations required to supply Hydrogen for above share",{"$f":"B37-B38","v":-58},{"$f":"C37-C38","v":-58},{"$f":"D37-D38","v":77445.479598564227},null,null,{"$f":"G37-G38","v":-58},{"$f":"H37-H38","v":-58},-58,-58,-58,-58,-58,-58,77445.479598564227]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"B37*B36/1000000000","v":0},{"$f":"C37*C36/1000000000","v":0},{"$f":"D37*D36/1000000000","v":18.034090909090914},null,null,{"$f":"G37*G36/1000000000","v":0},{"$f":"H37*H36/1000000000","v":0},0,0,0,0,0,0,18.034090909090914]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land",{"$f":"600*46","v":27600},{"$f":"600*46","v":27600},{"$f":"1800*46","v":82800},"600 sf & 1800 sf @ $46/sf","assume comingled fuel stations only",{"$f":"IF(G$35=$B$35,$B42,IF(G$35=$C$35,$C42,IF(G$35=$D$35,$D42)))","v":27600},27600,27600,27600,82800,82800,82800,82800,{"$f":"IF(O$35=$B$35,$B42,IF(O$35=$C$35,$C42,IF(O$35=$D$35,$D42)))","v":82800}]
["+Dispensing infrastructure",2000000,2000000,3000000,null,null,2000000,2000000,2000000,2000000,3000000,3000000,3000000,3000000,3000000]
["Economic Life (Years) -- use AEO2010 values",20,20,20,null,null,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((B42+B43)*B45/(1-(1/(1+B45)^B44)))/B36","v":4.2646814430802005},{"$f":"((C42+C43)*C45/(1-(1/(1+C45)^C44)))/C36","v":3.0705706390177441},{"$f":"((D42+D43)*D45/(1-(1/(1+D45)^D44)))/D36","v":1.556183857099346},null,null,4.2646814430802005,4.2646814430802005,3.0705706390177441,3.0705706390177441,1.556183857099346,1.556183857099346,1.556183857099346,1.556183857099346,1.556183857099346]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",{"$f":"170000/B36","v":3.0441400304414001},{"$f":"170000/C36","v":2.1917808219178081},{"$f":"250000/D36","v":1.0744023636852},"~170k & 250k per h2 chapter",null,3.0441400304414001,3.0441400304414001,2.1917808219178081,2.1917808219178081,1.0744023636852,1.0744023636852,1.0744023636852,1.0744023636852,1.0744023636852]
["Total Dispensing Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B46:B47)","v":7.3088214735216006},{"$f":"SUM(C46:C47)","v":5.2623514609355517},{"$f":"SUM(D46:D47)","v":2.6305862207845463},null,null,{"$f":"SUM(G46:G47)","v":7.3088214735216006},{"$f":"SUM(H46:H47)","v":7.3088214735216006},5.2623514609355517,{"$f":"SUM(J46:J47)","v":5.2623514609355517},2.6305862207845463,2.6305862207845463,2.6305862207845463,2.6305862207845463,2.6305862207845463]
["Total Dispensing Infrastructure Investment (billion 2008$) - Calculated from above",{"$f":"B39*(B42+B43)/1000000000","v":-0.11760080000000001},{"$f":"C39*(C42+C43)/1000000000","v":-0.11760080000000001},{"$f":"D39*(D42+D43)/1000000000","v":238.74892450645379},null,null,{"$f":"G39*(G42+G43)/1000000000","v":-0.11760080000000001},-0.11760080000000001,-0.11760080000000001,-0.11760080000000001,-0.1788024,-0.1788024,-0.1788024,-0.1788024,{"$f":"O39*(O42+O43)/1000000000","v":238.74892450645379}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No","No","No",null,null,{"$f":"IF(G$35=$B$35,$B50,IF(G$35=$C$35,$C50,IF(G$35=$D$35,$D50)))","v":"No"},"No","No","No","No","No","No","No",{"$f":"IF(O$35=$B$35,$B50,IF(O$35=$C$35,$C50,IF(O$35=$D$35,$D50)))","v":"No"}]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0,0,0,null,null,0,0,0,0,0,0,0,0,{"$f":"IF(O$35=$B$35,$B51,IF(O$35=$C$35,$C51,IF(O$35=$D$35,$D51)))","v":0}]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)"]
["Economic Life (Years) -- use AEO2010 values",20,20,20,null,null,{"$f":"IF(G$35=$B$35,$B54,IF(G$35=$C$35,$C54,IF(G$35=$D$35,$D54)))","v":20},20,20,20,20,20,20,20,{"$f":"IF(O$35=$B$35,$B54,IF(O$35=$C$35,$C54,IF(O$35=$D$35,$D54)))","v":20}]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"IF(O$35=$B$35,$B55,IF(O$35=$C$35,$C55,IF(O$35=$D$35,$D55)))","v":0.1}]
["Levelized Fixed Capital Cost for Trucks & Tubes (2008$/GEG) ",{"$f":"500000/(400*365*1*10)","v":0.34246575342465752},{"$f":"500000/(400*365*1*10)","v":0.34246575342465752},{"$f":"500000/(400*365*1*10)","v":0.34246575342465752},"500k per trailer divided by volume of (400 kg/trailer*365days*10ys) ;  scale as needed",null,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,{"$f":"IF(O$35=$B$35,$B56,IF(O$35=$C$35,$C56,IF(O$35=$D$35,$D56)))","v":0.34246575342465752}]
["Levelized Distribution Opex (2008$/GEG) ",{"$f":"B58-B56","v":1.4075342465753424},{"$f":"C58-C56","v":1.4075342465753424},{"$f":"D58-D56","v":0.90753424657534243},null,null,{"$f":"G58-G56","v":1.4075342465753424},1.4075342465753424,1.4075342465753424,{"$f":"J58-J56","v":1.4075342465753424},0.90753424657534243,0.90753424657534243,0.90753424657534243,0.90753424657534243,0.90753424657534243]
["Total Distribution Cost (2008$/GEG) - Calculated from above",1.75,1.75,1.25,null,null,{"$f":"IF(G$35=$B$35,$B58,IF(G$35=$C$35,$C58,IF(G$35=$D$35,$D58)))","v":1.75},1.75,1.75,1.75,1.25,1.25,1.25,1.25,{"$f":"IF(O$35=$B$35,$B58,IF(O$35=$C$35,$C58,IF(O$35=$D$35,$D58)))","v":1.25}]
["Total Distribution Infrastructure Investment (billion 2008$)",{"$f":"B40*500000/(400*2*365)","v":0},{"$f":"C40*500000/(400*3*365)","v":0},{"$f":"D39*500000/1000000000","v":38.72273979928211},null,null,{"$f":"IF(G$35=B$35,$B59,IF(G$35=C$35,$C59,IF(G$35>D$35,$D59)))","v":0},{"$f":"H40*500000/(400*2*365)","v":0},{"$f":"I40*500000/(400*3*365)","v":0},{"$f":"J40*500000/(400*3*365)","v":0},0,0,0,0,{"$f":"O40*500000/(400*3*365)","v":20.586861768368625}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No","No","No",null,null,{"$f":"IF(G$35=$B$35,$B60,IF(G$35=$C$35,$C60,IF(G$35=$D$35,$D60)))","v":"No"},"No","No","No","No","No","No","No",{"$f":"IF(O$35=$B$35,$B60,IF(O$35=$C$35,$C60,IF(O$35=$D$35,$D60)))","v":"No"}]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)"]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes 2008$/GGE",{"$f":"B16+B48+B58","v":10.575250044950172},{"$f":"C16+C48+C58","v":8.5516371752212663},6.0831143708617397,null,null,{"$f":"G16+G48+G58","v":10.282392902093029},{"$f":"H16+H48+H58","v":10.575250044950172},8.5516371752212663,8.6002086037926944,5.6013005064988324,5.7441576493559747,5.9040825512163613,6.0831143708617397,6.2835358941684536]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",{"$f":"H65","v":0.32168986047226245},{"$f":"I65","v":0.29332740340632701},{"$f":"N65","v":0.23938609170343886},null,null,0.34798951426483626,0.32168986047226245,0.29332740340632701,0.2641499299651443,0.23751454938869687,0.21331575661630522,0.22635808240673852,0.23938609170343886,0.25240694275327308]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",{"$f":"H66","v":0.46758897132399613},{"$f":"I66","v":0.46758897132399613},{"$f":"N66","v":0.5247352476180227},null,null,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.49617780037608744,0.5247352476180227,0.55327700395488022]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"B64+B65+B66","v":11.364528876746432},{"$f":"C64+C65+C66","v":9.3125535499515895},{"$f":"D64+D65+D66","v":6.8472357101832015},null,null,{"$f":"G64+G65+G66","v":11.097971387681863},{"$f":"H64+H65+H66","v":11.364528876746432},9.3125535499515895,{"$f":"J64+J65+J66","v":9.3319475050818355},6.306404027211526,6.4250623772962765,6.6266184339991874,6.8472357101832015,{"$f":"O64+O65+O66","v":7.0892198408766074}]
[]
["Total Distribution and Dispensing Infrastructure Investment (billion 2008$)",{"$f":"SUM(B49,B59)","v":-0.11760080000000001},{"$f":"SUM(C49,C59)","v":-0.11760080000000001},277.47166430573589,null,null,{"$f":"SUM(G49,G59)","v":-0.11760080000000001},-0.11760080000000001,-0.11760080000000001,-0.11760080000000001,-0.1788024,-0.1788024,-0.1788024,-0.1788024,259.3357862748224]
["P50 Distribution and Dispensing Infrastructure Capital Cost ($/GEG)",{"$f":"B67-B66-B65-B57-B22- B21-B16-B47","v":4.6071471965048607},{"$f":"C67-C66-C65-C57-C22- C21-C16-C47","v":3.4130363924424021},{"$f":"D67-D66-D65-D57-D22- D21-D16-D47","v":1.8986496105240038},null,null,{"$f":"G67-G65-G66-G16-G21-G22-G57-G47","v":4.607147196504858},{"$f":"H67-H65-H66-H16-H21-H22-H57-H47","v":4.607147196504858},3.4130363924424012,3.4130363924424012,1.8986496105240043,1.8986496105240038,1.8986496105240038,1.8986496105240038,1.8986496105240034]
[]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG) - HIGH",{"$f":"B67","v":11.364528876746432},{"$f":"C67","v":9.3125535499515895},{"$f":"D67","v":6.8472357101832015}]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG) - LOW",{"$f":"'Hydrogen Low'!B67","v":8.3725030161352478},{"$f":"'Hydrogen Low'!B67","v":8.3725030161352478},{"$f":"'Hydrogen Low'!C67","v":6.8087830256084008}]

{"sheet":"Hydrogen Low","index":7,"n_rows":73,"n_cols":15,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Source: Puneet Verma (Hydrogen Subgroup)"]
["Hydrogen Pathway","Near Term","Mid Term","Long Term"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,null,null,"Notes","Reference",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["Henry Hub Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H8","v":6.2707199999999998},6.6399689999999998,{"$f":"L8","v":8.8798569999999994},null,null,4.504156,6.2707199999999998,6.6399689999999998,6.991752,8.0498360000000009,8.8798569999999994]
["Ref Commercial Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H9","v":10.284433},10.654593,{"$f":"L9","v":0},null,null,8.9238660000000003,10.284433,10.654593]
["Ref Industrial Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H10","v":6.45},6.7,{"$f":"N10","v":10.448091045282382},null,"AEO'10 Reference Oil Price Case",4.87,6.45,6.7,7.02,7.98,8.73,9.5504887218045127,10.448091045282382,11.430054489387871]
["High Oil Price: Industrial Natural Gas Price ($/mmbtu) (2008$)",{"$f":"H11","v":6.94},7.1,{"$f":"N11","v":11.742697050540354},null,"AEO'10 High Oil Price Case",4.8899999999999997,6.94,7.1,7.44,8.3699999999999992,9.3699999999999992,10.489474313022704,11.742697050540354,13.145647713687355]
["Low Oil Price: Industrial Natural Gas Price ($/mmbtu) (2008$)",5.82,6.08,9.7311951014518669,null,"AEO'10 Low Oil Price Case",4.84,5.82,6.08,6.92,7.39,8.1,8.8782138024357202,9.7311951014518669,10.666127242457389]
["Ref Fuel  Production COST used ($/mmbtu) (2008$)",{"$f":"(B10*8/7)+4.2","v":11.571428571428573},{"$f":"(C10*8/7)+4.2","v":11.857142857142858},{"$f":"(D10*8/7)+4.2","v":16.140675480322724},"341,448 kg/d Centralized Reforming; Assume  industrial price ","formula from IEA Hydrogen Production Cost.pdf chart  (http://www.iea.org/techno/essentials5.pdf)",{"$f":"(G10*8/7)+4.2","v":9.7657142857142851},{"$f":"(H10*8/7)+4.2","v":11.571428571428573},{"$f":"(I10*8/7)+4.2","v":11.857142857142858},{"$f":"(J10*8/7)+4.2","v":12.222857142857144},13.32,14.177142857142858,15.114844253490872,16.140675480322724,17.262919416443282]
["Ref Fuel  Production COST used ($/kg) & ($/gge) (2008$)",{"$f":"B13/8","v":1.4464285714285716},{"$f":"C13/8","v":1.4821428571428572},{"$f":"D13/8","v":2.0175844350403405},null,null,{"$f":"G13/8","v":1.2207142857142856},{"$f":"H13/8","v":1.4464285714285716},{"$f":"I13/8","v":1.4821428571428572},{"$f":"J13/8","v":1.527857142857143},1.665,1.7721428571428572,1.8893555316863591,2.0175844350403405,2.1578649270554102]
["High Oil Price: Fuel  Production COST used ($/mmbtu) (2008$)",{"$f":"(B11*8/7)+4.2","v":12.131428571428572},{"$f":"(C11*8/7)+4.2","v":12.314285714285713},{"$f":"(D11*8/7)+4.2","v":17.620225200617547},"341,448 kg/d Centralized Reforming; Assume  industrial price ","formula from IEA Hydrogen Production Cost.pdf chart  (http://www.iea.org/techno/essentials5.pdf)",{"$f":"(G11*8/7)+4.2","v":9.7885714285714283},{"$f":"(H11*8/7)+4.2","v":12.131428571428572},{"$f":"(I11*8/7)+4.2","v":12.314285714285713},{"$f":"(J11*8/7)+4.2","v":12.702857142857145},13.765714285714285,14.908571428571427,16.18797064345452,17.620225200617547,19.223597387071262]
["High Oil Price:  Fuel  Production COST used ($/kg) & ($/gge) (2008$)",{"$f":"B15/8","v":1.5164285714285715},{"$f":"C15/8","v":1.5392857142857141},{"$f":"D15/8","v":2.2025281500771934},null,null,{"$f":"G15/8","v":1.2235714285714285},{"$f":"H15/8","v":1.5164285714285715},{"$f":"I15/8","v":1.5392857142857141},{"$f":"J15/8","v":1.5878571428571431},1.7207142857142856,1.8635714285714284,2.023496330431815,2.2025281500771934,2.4029496733839077]
["Low Oil Price: Fuel  Production COST used ($/mmbtu) (2008$)",{"$f":"(B12*8/7)+4.2","v":10.851428571428572},{"$f":"(C12*8/7)+4.2","v":11.148571428571429},{"$f":"(D12*8/7)+4.2","v":15.321365830230704},"341,448 kg/d Centralized Reforming; Assume  industrial price ","formula from IEA Hydrogen Production Cost.pdf chart  (http://www.iea.org/techno/essentials5.pdf)",{"$f":"(G12*8/7)+4.2","v":9.7314285714285713},{"$f":"(H12*8/7)+4.2","v":10.851428571428572},{"$f":"(I12*8/7)+4.2","v":11.148571428571429},{"$f":"(J12*8/7)+4.2","v":12.108571428571429},12.645714285714284,13.457142857142856,14.346530059926536,15.321365830230704,16.389859705665586]
["Low Oil Price:  Fuel  Production COST used ($/kg) & ($/gge) (2008$)",{"$f":"B17/8","v":1.3564285714285715},{"$f":"C17/8","v":1.3935714285714287},{"$f":"D17/8","v":1.915170728778838},null,null,{"$f":"G17/8","v":1.2164285714285714},{"$f":"H17/8","v":1.3564285714285715},{"$f":"I17/8","v":1.3935714285714287},{"$f":"J17/8","v":1.5135714285714286},1.5807142857142855,1.6821428571428569,1.793316257490817,1.915170728778838,2.0487324632081982]
["Fuel  Production COST used ($/kg) & ($/gge) (2005$)"]
["Fuel  Production COST used ($/kg) & ($/gge) (2008$)"]
["SMR Capital Charge"]
["SMR Plant O&M"]
["+ Reference: Public source for price (if other than AEO2010)"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes","Yes",null,null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["  Total VMT (billion miles)",null,{"$f":"I28","v":3192.8},{"$f":"O28","v":5290},null,"AEO'10 Table 60",2727.1,2915.8,3192.8,3554.1,3891.4,4203.3999999999996,4539,4901,5290]
["Hydrogen Fuel Cell Vehicle share of VMT  (rising to 30% by 2035)",null,null,0.3,null,"30% based on study normalization assumption",null,null,null,null,null,null,null,null,{"$f":"D29","v":0.3}]
["VMT for Hydrogen's share",{"$f":"B28*B29","v":0},{"$f":"C28*C29","v":0},{"$f":"D28*D29","v":1587},"billion miles",null,{"$f":"G28*G29","v":0},0,0,0,0,0,0,0,1587]
[]
[]
["Fuel Cell efficiency (miles per gge)",104,104,104,null,"avg on road fuel economy from input generator model",{"$f":"IF(G$35=$B$35,$B33,IF(G$35=$C$35,$C33,IF(G$35=$D$35,$D33)))","v":104},104,104,104,104,104,104,104,104]
["Total Hydrogen to Dispense billion gge",{"$f":"B30/B33","v":0},{"$f":"C30/C33","v":0},{"$f":"D30/D33","v":15.259615384615385},"billion gge",null,{"$f":"G30/G33","v":0},0,0,0,0,0,0,{"$f":"N30/N33","v":0},{"$f":"O30/O33","v":15.259615384615385}]
["Average dispensing capacity per station (kg/station/day)",250,400,1000,"kg/day from Puneet",null,{"$f":"B35","v":250},{"$f":"G35","v":250},400,{"$f":"I35","v":400},{"$f":"D35","v":1000},{"$f":"K35","v":1000},{"$f":"L35","v":1000},{"$f":"M35","v":1000},{"$f":"N35","v":1000}]
["Average dispensing capacity per station (kg/station-yr) ",{"$f":"B35*365*0.85","v":77562.5},{"$f":"C35*365*0.85","v":124100},{"$f":"D35*365*0.85","v":310250},"85% capacity utilization","Table 3 in http://www.nrel.gov/docs/fy05osti/37903.pdf",{"$f":"IF(G$35=$B$35,$B36,IF(G$35=$C$35,$C36,IF(G$35=$D$35,$D36)))","v":77562.5},77562.5,124100,124100,310250,310250,310250,310250,310250]
["Number of dispensing stations required for ubiquitous supply for Hydrogen FCV 30% share",{"$f":"B34*1000000000/(B36)","v":0},{"$f":"C34*1000000000/(C36)","v":0},{"$f":"D34*1000000000/(D36)","v":49184.90051447344},null,null,{"$f":"G34*1000000000/(G36)","v":0},{"$f":"H34*1000000000/(H36)","v":0},0,0,0,0,0,0,{"$f":"O34*1000000000/(O36)","v":49184.90051447344}]
["Current number of dispensing stations ",58,58,58,null,"(http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",{"$f":"IF(G$35=$B$35,$B38,IF(G$35=$C$35,$C38,IF(G$35=$D$35,$D38)))","v":58},58,58,58,58,58,58,58,58]
["Number of additional dispensing stations required to supply Hydrogen for above share",{"$f":"B37-B38","v":-58},{"$f":"C37-C38","v":-58},{"$f":"D37-D38","v":49126.90051447344},null,null,{"$f":"G37-G38","v":-58},{"$f":"H37-H38","v":-58},-58,-58,-58,-58,-58,-58,49126.90051447344]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"B37*B36/1000000000","v":0},{"$f":"C37*C36/1000000000","v":0},{"$f":"D37*D36/1000000000","v":15.259615384615385},null,null,{"$f":"G37*G36/1000000000","v":0},{"$f":"H37*H36/1000000000","v":0},0,0,0,0,0,0,15.259615384615385]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land",{"$f":"600*46","v":27600},{"$f":"600*46","v":27600},{"$f":"1800*46","v":82800},"600 sf & 1800 sf @ $46/sf","assume comingled fuel stations only",{"$f":"IF(G$35=$B$35,$B42,IF(G$35=$C$35,$C42,IF(G$35=$D$35,$D42)))","v":27600},27600,27600,27600,82800,82800,82800,82800,82800]
["+Dispensing infrastructure",1500000,1500000,2500000,null,null,1500000,1500000,1500000,1500000,2500000,2500000,2500000,2500000,2500000]
["Economic Life (Years) -- use AEO2010 values",20,20,20,null,null,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((B42+B43)*B45/(1-(1/(1+B45)^B44)))/B36","v":2.3133772480585453},{"$f":"((C42+C43)*C45/(1-(1/(1+C45)^C44)))/C36","v":1.4458607800365908},{"$f":"((D42+D43)*D45/(1-(1/(1+D45)^D44)))/D36","v":0.97783954508470972},null,null,2.3133772480585453,{"$f":"IF(H$35=$B$35,$B46,IF(H$35=$C$35,$C46,IF(H$35=$D$35,$D46)))","v":2.3133772480585453},1.4458607800365908,1.4458607800365908,0.97783954508470972,0.97783954508470972,0.97783954508470972,0.97783954508470972,0.97783954508470972]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",{"$f":"170000/B36","v":2.1917808219178081},{"$f":"170000/C36","v":1.3698630136986301},{"$f":"250000/D36","v":0.80580177276390008},"~170k & 250k per h2 chapter",null,2.1917808219178081,2.1917808219178081,1.3698630136986301,1.3698630136986301,0.80580177276390008,0.80580177276390008,0.80580177276390008,0.80580177276390008,0.80580177276390008]
["Total Dispensing Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B46:B47)","v":4.5051580699763534},{"$f":"SUM(C46:C47)","v":2.8157237937352209},{"$f":"SUM(D46:D47)","v":1.7836413178486099},null,null,{"$f":"SUM(G46:G47)","v":4.5051580699763534},{"$f":"SUM(H46:H47)","v":4.5051580699763534},2.8157237937352209,{"$f":"SUM(J46:J47)","v":2.8157237937352209},1.7836413178486099,1.7836413178486099,1.7836413178486099,1.7836413178486099,1.7836413178486099]
["Total Dispensing Infrastructure Investment (billion 2008$) - Calculated from above",{"$f":"B39*(B42+B43)/1000000000","v":-8.8600799999999993E-2},{"$f":"C39*(C42+C43)/1000000000","v":-8.8600799999999993E-2},{"$f":"D39*(D42+D43)/1000000000","v":126.884958648782},null,null,{"$f":"G39*(G42+G43)/1000000000","v":-8.8600799999999993E-2},-8.8600799999999993E-2,-8.8600799999999993E-2,-8.8600799999999993E-2,-0.1498024,-0.1498024,-0.1498024,-0.1498024,{"$f":"O39*(O42+O43)/1000000000","v":126.884958648782}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No","No","No",null,null,{"$f":"IF(G$35=$B$35,$B50,IF(G$35=$C$35,$C50,IF(G$35=$D$35,$D50)))","v":"No"},"No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0,0,0,null,null,0,0,0,0,0,0,0,0,0]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)"]
["Economic Life (Years) -- use AEO2010 values",20,20,20,null,null,{"$f":"IF(G$35=$B$35,$B54,IF(G$35=$C$35,$C54,IF(G$35=$D$35,$D54)))","v":20},20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Capital Cost for Trucks & Tubes (2008$/GEG) ",{"$f":"500000/(400*365*1*10)","v":0.34246575342465752},{"$f":"500000/(400*365*1*10)","v":0.34246575342465752},{"$f":"500000/(400*365*1*10)","v":0.34246575342465752},"500k per trailer divided by volume of (400 kg/trailer*365days*10ys) ;  scale as needed",null,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752,0.34246575342465752]
["Levelized Distribution Opex (2008$/GEG) ",{"$f":"B58-B56","v":1.4075342465753424},{"$f":"C58-C56","v":1.4075342465753424},{"$f":"D58-D56","v":0.90753424657534243},null,null,{"$f":"G58-G56","v":1.4075342465753424},1.4075342465753424,1.4075342465753424,{"$f":"J58-J56","v":1.4075342465753424},0.90753424657534243,0.90753424657534243,0.90753424657534243,0.90753424657534243,0.90753424657534243]
["Total Distribution Cost (2008$/GEG) - Calculated from above",1.75,1.75,1.25,null,null,1.75,1.75,1.75,1.75,1.25,1.25,1.25,1.25,1.25]
["Total Distribution Infrastructure Investment (billion 2008$)",{"$f":"B40*500000/(400*2*365)","v":0},{"$f":"C40*500000/(400*3*365)","v":0},{"$f":"D39*500000/1000000000","v":24.56345025723672},null,null,0,0,0,0,24.56345025723672,24.56345025723672,24.56345025723672,24.56345025723672,24.56345025723672]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No","No","No",null,null,"No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)"]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes 2008$/GGE",{"$f":"B18+B48+B58","v":7.6115866414049247},{"$f":"C14+C48+C58","v":6.0478666508780776},{"$f":"D18+D48+D58","v":4.9488120466274479},null,null,{"$f":"G18+G48+G58","v":7.471586641404925},{"$f":"H18+H48+H58","v":7.6115866414049247},5.9592952223066495,6.0792952223066496,4.6143556035628954,4.7157841749914668,4.8269575753394269,4.9488120466274479,5.0823737810568081]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",{"$f":"I65","v":0.29332740340632701},{"$f":"I65","v":0.29332740340632701},{"$f":"N65","v":0.23938609170343886},null,null,0.34798951426483626,0.32168986047226245,0.29332740340632701,0.2641499299651443,0.23751454938869687,0.21331575661630522,0.22635808240673852,0.23938609170343886,0.25240694275327308]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",{"$f":"I66","v":0.46758897132399613},{"$f":"I66","v":0.46758897132399613},{"$f":"N66","v":0.5247352476180227},null,null,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.49617780037608744,0.5247352476180227,0.55327700395488022]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"B64+B65+B66","v":8.3725030161352478},{"$f":"C64+C65+C66","v":6.8087830256084008},{"$f":"D64+D65+D66","v":5.7129333859489098},null,null,{"$f":"G64+G65+G66","v":8.2871651269937576},{"$f":"H64+H65+H66","v":8.4008654732011827},6.7202115970369727,{"$f":"J64+J65+J66","v":6.8110341235957907},5.3194591242755891,5.3966889029317686,5.549493458122253,5.7129333859489098,{"$f":"O64+O65+O66","v":5.8880577277649619}]
[]
["Total Distribution and Dispensing Infrastructure Investment (billion 2008$)",{"$f":"SUM(B49,B59)","v":-8.8600799999999993E-2},{"$f":"SUM(C49,C59)","v":-8.8600799999999993E-2},151.44840890601873,null,null,{"$f":"SUM(G49,G59)","v":-8.8600799999999993E-2},{"$f":"SUM(H49,H59)","v":-8.8600799999999993E-2},-8.8600799999999993E-2,-8.8600799999999993E-2,24.413647857236722,24.413647857236722,24.413647857236722,24.413647857236722,151.44840890601873]
["P50 Distribution and Dispensing Infrastructure Capital Cost ($/GEG)",{"$f":"B67-B66-B65-B57-B22- B21-B18-B47","v":2.6558430014832028},{"$f":"C67-C66-C65-C57-C22- C21-C14-C47","v":1.7883265334612479},{"$f":"D67-D66-D65-D57-D22- D21-D18-D47","v":1.3203052985093673},null,null,{"$f":"G67-G65-G66-G18-G21-G22-G57-G47","v":2.6558430014832028},{"$f":"H67-H65-H66-H18-H21-H22-H57-H47","v":2.6558430014832028},{"$f":"I67-I65-I66-I18-I21-I22-I57-I47","v":1.7883265334612484},1.7883265334612484,1.3203052985093673,1.3203052985093673,1.3203052985093673,1.3203052985093673,1.3203052985093673]
[]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG) - HIGH",{"$f":"B67","v":8.3725030161352478},{"$f":"C67","v":6.8087830256084008},{"$f":"D67","v":5.7129333859489098}]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG) - LOW",{"$f":"'Hydrogen Low'!B67","v":8.3725030161352478},{"$f":"'Hydrogen Low'!B67","v":8.3725030161352478},{"$f":"'Hydrogen Low'!D67","v":5.7129333859489098}]

{"sheet":"Electricity Summary","index":8,"n_rows":73,"n_cols":18,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,0,1,4],[67,11,72,17],[16,11,21,17],[42,11,47,17],[59,11,64,17],[8,11,13,17],[50,11,55,17],[25,11,30,17],[33,11,38,17]]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Source: Jaycie Chitwood (Electric Sub-group)"]
["Range of Charging Electricity Total Costs for VISION and VCM modeling"]
[]
["All Prices in 2008$/GEG",2010,{"$f":"B5+5","v":2015},{"$f":"C5+5","v":2020},2025,2030,2035,2040,2045,2050,"Comments","kWh per 125,000 BTU",null,null,null,null,null,{"$f":"36.634","v":36.634}]
[]
["High Oil Case (HC):",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$11+'Electricity VISION Inputs'!E14)/8+'Electricity VISION Inputs'!E89","v":4.9523426049853754},{"$f":"('Electricity VISION Inputs'!F$11+'Electricity VISION Inputs'!F14)/8+'Electricity VISION Inputs'!F89","v":5.8629959534338418},{"$f":"('Electricity VISION Inputs'!G$11+'Electricity VISION Inputs'!G14)/8+'Electricity VISION Inputs'!G89","v":5.5846296447234494},{"$f":"('Electricity VISION Inputs'!H$11+'Electricity VISION Inputs'!H14)/8+'Electricity VISION Inputs'!H89","v":5.7105466295547185},{"$f":"('Electricity VISION Inputs'!I$11+'Electricity VISION Inputs'!I14)/8+'Electricity VISION Inputs'!I89","v":5.8503769196523283},{"$f":"('Electricity VISION Inputs'!J$11+'Electricity VISION Inputs'!J14)/8+'Electricity VISION Inputs'!J89","v":5.9816098904460269},{"$f":"('Electricity VISION Inputs'!K$11+'Electricity VISION Inputs'!K14)/8+'Electricity VISION Inputs'!K89","v":6.2288573520007811},{"$f":"('Electricity VISION Inputs'!L$11+'Electricity VISION Inputs'!L14)/8+'Electricity VISION Inputs'!L89","v":6.5128351750974636},{"$f":"('Electricity VISION Inputs'!M$11+'Electricity VISION Inputs'!M14)/8+'Electricity VISION Inputs'!M89","v":6.8451341030532662},"see Electricity VISION Inputs","High oil (AEO2010) transportation rates + tax + home charging costs"]
["$/kWh",{"$f":"B9/$R$5","v":0.13518432617200893},{"$f":"C9/$R$5","v":0.1600424729331725},0.15244389487152507,0.15588105665651358,0.15969801058176361,0.163280283082547,0.17002940852761864,0.1777811643581772,0.18685194363305307]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$11+'Electricity VISION Inputs'!E16)/8+'Electricity VISION Inputs'!E91","v":5.0067987627941317},{"$f":"('Electricity VISION Inputs'!F$11+'Electricity VISION Inputs'!F16)/8+'Electricity VISION Inputs'!F91","v":6.1075620095733258},{"$f":"('Electricity VISION Inputs'!G$11+'Electricity VISION Inputs'!G16)/8+'Electricity VISION Inputs'!G91","v":5.7739613834896515},{"$f":"('Electricity VISION Inputs'!H$11+'Electricity VISION Inputs'!H16)/8+'Electricity VISION Inputs'!H91","v":5.8513763063477331},{"$f":"('Electricity VISION Inputs'!I$11+'Electricity VISION Inputs'!I16)/8+'Electricity VISION Inputs'!I91","v":5.9736460203408894},{"$f":"('Electricity VISION Inputs'!J$11+'Electricity VISION Inputs'!J16)/8+'Electricity VISION Inputs'!J91","v":6.089454031938045},{"$f":"('Electricity VISION Inputs'!K$11+'Electricity VISION Inputs'!K16)/8+'Electricity VISION Inputs'!K91","v":6.3259883121952099},{"$f":"('Electricity VISION Inputs'!L$11+'Electricity VISION Inputs'!L16)/8+'Electricity VISION Inputs'!L91","v":6.6006065793722248},{"$f":"('Electricity VISION Inputs'!M$11+'Electricity VISION Inputs'!M16)/8+'Electricity VISION Inputs'!M91","v":6.9276121472696097},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B11/$R$5","v":0.13667081844172441},0.16671840393004655,0.15761209214089783,0.15972529088681917,0.16306289295028906,0.16622410962324738,0.17268079686070889,0.18017706445848733,0.18910335063792133]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$11+'Electricity VISION Inputs'!E18)/8+'Electricity VISION Inputs'!E93","v":7.0145196531850234},{"$f":"('Electricity VISION Inputs'!F$11+'Electricity VISION Inputs'!F18)/8+'Electricity VISION Inputs'!F93","v":6.5623428888399564},{"$f":"('Electricity VISION Inputs'!G$11+'Electricity VISION Inputs'!G18)/8+'Electricity VISION Inputs'!G93","v":6.116398650771445},{"$f":"('Electricity VISION Inputs'!H$11+'Electricity VISION Inputs'!H18)/8+'Electricity VISION Inputs'!H93","v":6.1922727874816808},{"$f":"('Electricity VISION Inputs'!I$11+'Electricity VISION Inputs'!I18)/8+'Electricity VISION Inputs'!I93","v":6.2892892984013731},{"$f":"('Electricity VISION Inputs'!J$11+'Electricity VISION Inputs'!J18)/8+'Electricity VISION Inputs'!J93","v":6.3652990526532163},{"$f":"('Electricity VISION Inputs'!K$11+'Electricity VISION Inputs'!K18)/8+'Electricity VISION Inputs'!K93","v":6.5830559378745228},{"$f":"('Electricity VISION Inputs'!L$11+'Electricity VISION Inputs'!L18)/8+'Electricity VISION Inputs'!L93","v":6.8426095288249069},{"$f":"('Electricity VISION Inputs'!M$11+'Electricity VISION Inputs'!M18)/8+'Electricity VISION Inputs'!M93","v":7.1585179437750739},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B13/$R$5","v":0.19147566886457998},0.17913257872031327,0.16695961813537818,0.16903075797023751,0.17167902217615802,0.17375386396935133,0.17969798378212926,0.1867830302130509,0.1954063968929157]
["High Oil Case (UC):",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$11+'Electricity VISION Inputs'!E21)/8+'Electricity VISION Inputs'!E89","v":4.9523426049853754},{"$f":"('Electricity VISION Inputs'!F$11+'Electricity VISION Inputs'!F21)/8+'Electricity VISION Inputs'!F89","v":6.0801147193019887},{"$f":"('Electricity VISION Inputs'!G$11+'Electricity VISION Inputs'!G21)/8+'Electricity VISION Inputs'!G89","v":5.7791550467076629},{"$f":"('Electricity VISION Inputs'!H$11+'Electricity VISION Inputs'!H21)/8+'Electricity VISION Inputs'!H89","v":5.838835723076425},{"$f":"('Electricity VISION Inputs'!I$11+'Electricity VISION Inputs'!I21)/8+'Electricity VISION Inputs'!I89","v":6.0067089268912071},{"$f":"('Electricity VISION Inputs'!J$11+'Electricity VISION Inputs'!J21)/8+'Electricity VISION Inputs'!J89","v":6.171889050435956},{"$f":"('Electricity VISION Inputs'!K$11+'Electricity VISION Inputs'!K21)/8+'Electricity VISION Inputs'!K89","v":6.4538207155092788},{"$f":"('Electricity VISION Inputs'!L$11+'Electricity VISION Inputs'!L21)/8+'Electricity VISION Inputs'!L89","v":6.7668423709844499},{"$f":"('Electricity VISION Inputs'!M$11+'Electricity VISION Inputs'!M21)/8+'Electricity VISION Inputs'!M89","v":7.1192464564036921},"see Electricity VISION Inputs","High oil (AEO2010) transportation rates + tax + ubiquitous charging costs"]
["$/kWh",{"$f":"B17/$R$5","v":0.13518432617200893},0.16596917397232047,0.15775386380705528,0.1593829700026321,0.1639654126464816,0.16847434215308063,0.17617024391301192,0.18471481058537015,0.19433440127760257]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$11+'Electricity VISION Inputs'!E23)/8+'Electricity VISION Inputs'!E91","v":5.0067987627941317},{"$f":"('Electricity VISION Inputs'!F$11+'Electricity VISION Inputs'!F23)/8+'Electricity VISION Inputs'!F91","v":5.981444295608628},{"$f":"('Electricity VISION Inputs'!G$11+'Electricity VISION Inputs'!G23)/8+'Electricity VISION Inputs'!G91","v":5.6745653075439133},{"$f":"('Electricity VISION Inputs'!H$11+'Electricity VISION Inputs'!H23)/8+'Electricity VISION Inputs'!H91","v":5.7591716615634834},{"$f":"('Electricity VISION Inputs'!I$11+'Electricity VISION Inputs'!I23)/8+'Electricity VISION Inputs'!I91","v":5.9058032650965506},{"$f":"('Electricity VISION Inputs'!J$11+'Electricity VISION Inputs'!J23)/8+'Electricity VISION Inputs'!J91","v":6.0474658457854478},{"$f":"('Electricity VISION Inputs'!K$11+'Electricity VISION Inputs'!K23)/8+'Electricity VISION Inputs'!K91","v":6.309200645996019},{"$f":"('Electricity VISION Inputs'!L$11+'Electricity VISION Inputs'!L23)/8+'Electricity VISION Inputs'!L91","v":6.6061765366698371},{"$f":"('Electricity VISION Inputs'!M$11+'Electricity VISION Inputs'!M23)/8+'Electricity VISION Inputs'!M91","v":6.9507674339984122},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B19/$R$5","v":0.13667081844172441},0.16327576283257705,0.15489887283790776,0.15720837641435506,0.1612109861084389,0.16507795615508675,0.17222254315652177,0.1803291078416181,0.18973542157554218]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$11+'Electricity VISION Inputs'!E25)/8+'Electricity VISION Inputs'!E93","v":7.0233509037488249},{"$f":"('Electricity VISION Inputs'!F$11+'Electricity VISION Inputs'!F25)/8+'Electricity VISION Inputs'!F93","v":6.5696153540781212},{"$f":"('Electricity VISION Inputs'!G$11+'Electricity VISION Inputs'!G25)/8+'Electricity VISION Inputs'!G93","v":6.122302380969578},{"$f":"('Electricity VISION Inputs'!H$11+'Electricity VISION Inputs'!H25)/8+'Electricity VISION Inputs'!H93","v":6.1970938023161288},{"$f":"('Electricity VISION Inputs'!I$11+'Electricity VISION Inputs'!I25)/8+'Electricity VISION Inputs'!I93","v":6.2938605163188823},{"$f":"('Electricity VISION Inputs'!J$11+'Electricity VISION Inputs'!J25)/8+'Electricity VISION Inputs'!J93","v":6.3696575990269464},{"$f":"('Electricity VISION Inputs'!K$11+'Electricity VISION Inputs'!K25)/8+'Electricity VISION Inputs'!K93","v":6.5872603887608694},{"$f":"('Electricity VISION Inputs'!L$11+'Electricity VISION Inputs'!L25)/8+'Electricity VISION Inputs'!L93","v":6.8466688875837818},{"$f":"('Electricity VISION Inputs'!M$11+'Electricity VISION Inputs'!M25)/8+'Electricity VISION Inputs'!M93","v":7.16243886561021},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B21/$R$5","v":0.1917167359215162},0.17933109554179508,0.16712077253288143,0.16916235743615574,0.17180380292402911,0.17387283941221124,0.17981275287331083,0.186893838717688,0.19551342647841377]
[]
["Reference Case (HC):",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$33+'Electricity VISION Inputs'!E36)/8+'Electricity VISION Inputs'!E89","v":4.9494299012652885},{"$f":"('Electricity VISION Inputs'!F$33+'Electricity VISION Inputs'!F36)/8+'Electricity VISION Inputs'!F89","v":5.7785853416632165},{"$f":"('Electricity VISION Inputs'!G$33+'Electricity VISION Inputs'!G36)/8+'Electricity VISION Inputs'!G89","v":5.5463023712096504},{"$f":"('Electricity VISION Inputs'!H$33+'Electricity VISION Inputs'!H36)/8+'Electricity VISION Inputs'!H89","v":5.4192343537673686},{"$f":"('Electricity VISION Inputs'!I$33+'Electricity VISION Inputs'!I36)/8+'Electricity VISION Inputs'!I89","v":5.5456947057241024},{"$f":"('Electricity VISION Inputs'!J$33+'Electricity VISION Inputs'!J36)/8+'Electricity VISION Inputs'!J89","v":5.6556502305034018},{"$f":"('Electricity VISION Inputs'!K$33+'Electricity VISION Inputs'!K36)/8+'Electricity VISION Inputs'!K89","v":5.8857393664390036},{"$f":"('Electricity VISION Inputs'!L$33+'Electricity VISION Inputs'!L36)/8+'Electricity VISION Inputs'!L89","v":6.1516956716697422},{"$f":"('Electricity VISION Inputs'!M$33+'Electricity VISION Inputs'!M36)/8+'Electricity VISION Inputs'!M89","v":6.4649393539705304},"see Electricity VISION Inputs","Ref oil (AEO2010) transportation rates + tax + home charging costs"]
["$/kWh",{"$f":"B26/$R$5","v":0.13510481796323875},0.15773831254198875,0.15139767350575015,0.14792909193010231,0.15138108603275924,0.15438254710114652,0.16066330093462367,0.16792312255472353,0.17647374990365591]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$33+'Electricity VISION Inputs'!E37)/8+'Electricity VISION Inputs'!E91","v":5.0038860590740439},{"$f":"('Electricity VISION Inputs'!F$33+'Electricity VISION Inputs'!F37)/8+'Electricity VISION Inputs'!F91","v":6.0231513978027014},{"$f":"('Electricity VISION Inputs'!G$33+'Electricity VISION Inputs'!G37)/8+'Electricity VISION Inputs'!G91","v":5.7356341099758517},{"$f":"('Electricity VISION Inputs'!H$33+'Electricity VISION Inputs'!H37)/8+'Electricity VISION Inputs'!H91","v":5.5600640305603832},{"$f":"('Electricity VISION Inputs'!I$33+'Electricity VISION Inputs'!I37)/8+'Electricity VISION Inputs'!I91","v":5.6689638064126635},{"$f":"('Electricity VISION Inputs'!J$33+'Electricity VISION Inputs'!J37)/8+'Electricity VISION Inputs'!J91","v":5.763494371995419},{"$f":"('Electricity VISION Inputs'!K$33+'Electricity VISION Inputs'!K37)/8+'Electricity VISION Inputs'!K91","v":5.9828703266334324},{"$f":"('Electricity VISION Inputs'!L$33+'Electricity VISION Inputs'!L37)/8+'Electricity VISION Inputs'!L91","v":6.2394670759445034},{"$f":"('Electricity VISION Inputs'!M$33+'Electricity VISION Inputs'!M37)/8+'Electricity VISION Inputs'!M91","v":6.547417398186874},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B28/$R$5","v":0.13659131023295421},0.16441424353886283,0.15656587077512288,0.1517733261604079,0.15474596840128468,0.1573263736418469,0.16331468926771395,0.17031902265503368,0.17872515690852417]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$33+'Electricity VISION Inputs'!E38)/8+'Electricity VISION Inputs'!E93","v":7.0116069494649365},{"$f":"('Electricity VISION Inputs'!F$33+'Electricity VISION Inputs'!F38)/8+'Electricity VISION Inputs'!F93","v":6.4779322770693311},{"$f":"('Electricity VISION Inputs'!G$33+'Electricity VISION Inputs'!G38)/8+'Electricity VISION Inputs'!G93","v":6.0780713772576451},{"$f":"('Electricity VISION Inputs'!H$33+'Electricity VISION Inputs'!H38)/8+'Electricity VISION Inputs'!H93","v":5.9009605116943309},{"$f":"('Electricity VISION Inputs'!I$33+'Electricity VISION Inputs'!I38)/8+'Electricity VISION Inputs'!I93","v":5.984607084473148},{"$f":"('Electricity VISION Inputs'!J$33+'Electricity VISION Inputs'!J38)/8+'Electricity VISION Inputs'!J93","v":6.0393393927105912},{"$f":"('Electricity VISION Inputs'!K$33+'Electricity VISION Inputs'!K38)/8+'Electricity VISION Inputs'!K93","v":6.2399379523127454},{"$f":"('Electricity VISION Inputs'!L$33+'Electricity VISION Inputs'!L38)/8+'Electricity VISION Inputs'!L93","v":6.4814700253971846},{"$f":"('Electricity VISION Inputs'!M$33+'Electricity VISION Inputs'!M38)/8+'Electricity VISION Inputs'!M93","v":6.7783231946923381},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B30/$R$5","v":0.1913961606558098},0.17682841832912952,0.16591339676960323,0.16107879324382626,0.16336209762715367,0.16485612798795085,0.17033187618913428,0.17692498840959722,0.18502820316351853]
["Reference Case (UC):",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$33+'Electricity VISION Inputs'!E40)/8+'Electricity VISION Inputs'!E89","v":4.9494299012652885},{"$f":"('Electricity VISION Inputs'!F$33+'Electricity VISION Inputs'!F40)/8+'Electricity VISION Inputs'!F89","v":5.9957041075313633},{"$f":"('Electricity VISION Inputs'!G$33+'Electricity VISION Inputs'!G40)/8+'Electricity VISION Inputs'!G89","v":5.7408277731938622},{"$f":"('Electricity VISION Inputs'!H$33+'Electricity VISION Inputs'!H40)/8+'Electricity VISION Inputs'!H89","v":5.5475234472890751},{"$f":"('Electricity VISION Inputs'!I$33+'Electricity VISION Inputs'!I40)/8+'Electricity VISION Inputs'!I89","v":5.7020267129629811},{"$f":"('Electricity VISION Inputs'!J$33+'Electricity VISION Inputs'!J40)/8+'Electricity VISION Inputs'!J89","v":5.8459293904933318},{"$f":"('Electricity VISION Inputs'!K$33+'Electricity VISION Inputs'!K40)/8+'Electricity VISION Inputs'!K89","v":6.1107027299475014},{"$f":"('Electricity VISION Inputs'!L$33+'Electricity VISION Inputs'!L40)/8+'Electricity VISION Inputs'!L89","v":6.4057028675567285},{"$f":"('Electricity VISION Inputs'!M$33+'Electricity VISION Inputs'!M40)/8+'Electricity VISION Inputs'!M89","v":6.7390517073209564},"see Electricity VISION Inputs","Ref oil (AEO2010) transportation rates + tax + ubiquitous charging costs"]
["$/kWh",{"$f":"B34/$R$5","v":0.13510481796323875},0.16366501358113675,0.1567076424412803,0.15143100527622086,0.15564848809747725,0.15957660617168018,0.16680413632001695,0.17485676878191647,0.18395620754820538]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$33+'Electricity VISION Inputs'!E41)/8+'Electricity VISION Inputs'!E91","v":5.0038860590740439},{"$f":"('Electricity VISION Inputs'!F$33+'Electricity VISION Inputs'!F41)/8+'Electricity VISION Inputs'!F91","v":5.8970336838380026},{"$f":"('Electricity VISION Inputs'!G$33+'Electricity VISION Inputs'!G41)/8+'Electricity VISION Inputs'!G91","v":5.6362380340301126},{"$f":"('Electricity VISION Inputs'!H$33+'Electricity VISION Inputs'!H41)/8+'Electricity VISION Inputs'!H91","v":5.4678593857761335},{"$f":"('Electricity VISION Inputs'!I$33+'Electricity VISION Inputs'!I41)/8+'Electricity VISION Inputs'!I91","v":5.6011210511683256},{"$f":"('Electricity VISION Inputs'!J$33+'Electricity VISION Inputs'!J41)/8+'Electricity VISION Inputs'!J91","v":5.7215061858428218},{"$f":"('Electricity VISION Inputs'!K$33+'Electricity VISION Inputs'!K41)/8+'Electricity VISION Inputs'!K91","v":5.9660826604342416},{"$f":"('Electricity VISION Inputs'!L$33+'Electricity VISION Inputs'!L41)/8+'Electricity VISION Inputs'!L91","v":6.2450370332421157},{"$f":"('Electricity VISION Inputs'!M$33+'Electricity VISION Inputs'!M41)/8+'Electricity VISION Inputs'!M91","v":6.5705726849156765},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B36/$R$5","v":0.13659131023295421},0.1609716024413933,0.15385265147213278,0.14925641168794382,0.15289406155943455,0.15618022017368624,0.16285643556352683,0.17047106603816442,0.17935722784614502]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$33+'Electricity VISION Inputs'!E42)/8+'Electricity VISION Inputs'!E93","v":7.0204382000287371},{"$f":"('Electricity VISION Inputs'!F$33+'Electricity VISION Inputs'!F42)/8+'Electricity VISION Inputs'!F93","v":6.4852047423074968},{"$f":"('Electricity VISION Inputs'!G$33+'Electricity VISION Inputs'!G42)/8+'Electricity VISION Inputs'!G93","v":6.0839751074557782},{"$f":"('Electricity VISION Inputs'!H$33+'Electricity VISION Inputs'!H42)/8+'Electricity VISION Inputs'!H93","v":5.905781526528779},{"$f":"('Electricity VISION Inputs'!I$33+'Electricity VISION Inputs'!I42)/8+'Electricity VISION Inputs'!I93","v":5.9891783023906564},{"$f":"('Electricity VISION Inputs'!J$33+'Electricity VISION Inputs'!J42)/8+'Electricity VISION Inputs'!J93","v":6.0436979390843213},{"$f":"('Electricity VISION Inputs'!K$33+'Electricity VISION Inputs'!K42)/8+'Electricity VISION Inputs'!K93","v":6.244142403199092},{"$f":"('Electricity VISION Inputs'!L$33+'Electricity VISION Inputs'!L42)/8+'Electricity VISION Inputs'!L93","v":6.4855293841560613},{"$f":"('Electricity VISION Inputs'!M$33+'Electricity VISION Inputs'!M42)/8+'Electricity VISION Inputs'!M93","v":6.7822441165274743},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B38/$R$5","v":0.19163722771274599},0.17702693515061135,0.16607455116710645,0.16121039270974447,0.16348687837502474,0.16497510343081076,0.17044664528031589,0.17703579691423435,0.18513523274901661]
[]
["Low Oil Case (HC):",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$49+'Electricity VISION Inputs'!E52)/8+'Electricity VISION Inputs'!E89","v":4.9557279103900385},{"$f":"('Electricity VISION Inputs'!F$49+'Electricity VISION Inputs'!F52)/8+'Electricity VISION Inputs'!F89","v":5.673618407123417},{"$f":"('Electricity VISION Inputs'!G$49+'Electricity VISION Inputs'!G52)/8+'Electricity VISION Inputs'!G89","v":5.4917033809142382},{"$f":"('Electricity VISION Inputs'!H$49+'Electricity VISION Inputs'!H52)/8+'Electricity VISION Inputs'!H89","v":5.4034060407943443},{"$f":"('Electricity VISION Inputs'!I$49+'Electricity VISION Inputs'!I52)/8+'Electricity VISION Inputs'!I89","v":5.3628383435262279},{"$f":"('Electricity VISION Inputs'!J$49+'Electricity VISION Inputs'!J52)/8+'Electricity VISION Inputs'!J89","v":5.3941243386119266},{"$f":"('Electricity VISION Inputs'!K$49+'Electricity VISION Inputs'!K52)/8+'Electricity VISION Inputs'!K89","v":5.5464934827668033},{"$f":"('Electricity VISION Inputs'!L$49+'Electricity VISION Inputs'!L52)/8+'Electricity VISION Inputs'!L89","v":5.7279544435712397},{"$f":"('Electricity VISION Inputs'!M$49+'Electricity VISION Inputs'!M52)/8+'Electricity VISION Inputs'!M89","v":5.947611086741734},"see Electricity VISION Inputs","Low oil (AEO2010) transportation rates + tax + home charging costs"]
["$/kWh",{"$f":"B43/$R$5","v":0.13527673501091986},0.1548730252531369,0.14990728233101047,0.14749702573550103,0.14638964741841534,0.14724366267980363,0.1514028902868047,0.15635623856448216,0.16235221615826101]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$49+'Electricity VISION Inputs'!E53)/8+'Electricity VISION Inputs'!E91","v":5.0101840681987939},{"$f":"('Electricity VISION Inputs'!F$49+'Electricity VISION Inputs'!F53)/8+'Electricity VISION Inputs'!F91","v":5.918184463262901},{"$f":"('Electricity VISION Inputs'!G$49+'Electricity VISION Inputs'!G53)/8+'Electricity VISION Inputs'!G91","v":5.6810351196804394},{"$f":"('Electricity VISION Inputs'!H$49+'Electricity VISION Inputs'!H53)/8+'Electricity VISION Inputs'!H91","v":5.5442357175873589},{"$f":"('Electricity VISION Inputs'!I$49+'Electricity VISION Inputs'!I53)/8+'Electricity VISION Inputs'!I91","v":5.486107444214789},{"$f":"('Electricity VISION Inputs'!J$49+'Electricity VISION Inputs'!J53)/8+'Electricity VISION Inputs'!J91","v":5.5019684801039439},{"$f":"('Electricity VISION Inputs'!K$49+'Electricity VISION Inputs'!K53)/8+'Electricity VISION Inputs'!K91","v":5.6436244429612321},{"$f":"('Electricity VISION Inputs'!L$49+'Electricity VISION Inputs'!L53)/8+'Electricity VISION Inputs'!L91","v":5.815725847846001},{"$f":"('Electricity VISION Inputs'!M$49+'Electricity VISION Inputs'!M53)/8+'Electricity VISION Inputs'!M91","v":6.0300891309580775},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B45/$R$5","v":0.13676322728063531},0.16154895625001095,0.15507547960038323,0.15134125996580661,0.14975452978694079,0.15018748922050401,0.15405427861989496,0.15875213866479229,0.16460362316312926]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$49+'Electricity VISION Inputs'!E54)/8+'Electricity VISION Inputs'!E93","v":7.0179049585896864},{"$f":"('Electricity VISION Inputs'!F$49+'Electricity VISION Inputs'!F54)/8+'Electricity VISION Inputs'!F93","v":6.3729653425295316},{"$f":"('Electricity VISION Inputs'!G$49+'Electricity VISION Inputs'!G54)/8+'Electricity VISION Inputs'!G93","v":6.0234723869622329},{"$f":"('Electricity VISION Inputs'!H$49+'Electricity VISION Inputs'!H54)/8+'Electricity VISION Inputs'!H93","v":5.8851321987213066},{"$f":"('Electricity VISION Inputs'!I$49+'Electricity VISION Inputs'!I54)/8+'Electricity VISION Inputs'!I93","v":5.8017507222752727},{"$f":"('Electricity VISION Inputs'!J$49+'Electricity VISION Inputs'!J54)/8+'Electricity VISION Inputs'!J93","v":5.777813500819116},{"$f":"('Electricity VISION Inputs'!K$49+'Electricity VISION Inputs'!K54)/8+'Electricity VISION Inputs'!K93","v":5.9006920686405451},{"$f":"('Electricity VISION Inputs'!L$49+'Electricity VISION Inputs'!L54)/8+'Electricity VISION Inputs'!L93","v":6.0577287972986831},{"$f":"('Electricity VISION Inputs'!M$49+'Electricity VISION Inputs'!M54)/8+'Electricity VISION Inputs'!M93","v":6.2609949274635417},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B47/$R$5","v":0.19156807770349091},0.17396313104027766,0.16442300559486359,0.16064672704922495,0.15837065901280975,0.15771724356660796,0.1610714655413153,0.16535810441935586,0.17090666941812366]
["Low Oil Case (UC):",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$49+'Electricity VISION Inputs'!E56)/8+'Electricity VISION Inputs'!E89","v":4.9557279103900385},{"$f":"('Electricity VISION Inputs'!F$49+'Electricity VISION Inputs'!F56)/8+'Electricity VISION Inputs'!F89","v":5.8907371729915639},{"$f":"('Electricity VISION Inputs'!G$49+'Electricity VISION Inputs'!G56)/8+'Electricity VISION Inputs'!G89","v":5.6862287828984499},{"$f":"('Electricity VISION Inputs'!H$49+'Electricity VISION Inputs'!H56)/8+'Electricity VISION Inputs'!H89","v":5.531695134316049},{"$f":"('Electricity VISION Inputs'!I$49+'Electricity VISION Inputs'!I56)/8+'Electricity VISION Inputs'!I89","v":5.5191703507651066},{"$f":"('Electricity VISION Inputs'!J$49+'Electricity VISION Inputs'!J56)/8+'Electricity VISION Inputs'!J89","v":5.5844034986018567},{"$f":"('Electricity VISION Inputs'!K$49+'Electricity VISION Inputs'!K56)/8+'Electricity VISION Inputs'!K89","v":5.7714568462753011},{"$f":"('Electricity VISION Inputs'!L$49+'Electricity VISION Inputs'!L56)/8+'Electricity VISION Inputs'!L89","v":5.981961639458226},{"$f":"('Electricity VISION Inputs'!M$49+'Electricity VISION Inputs'!M56)/8+'Electricity VISION Inputs'!M89","v":6.2217234400921599},"see Electricity VISION Inputs","Low oil (AEO2010) transportation rates + tax + ubiquitous charging costs"]
["$/kWh",{"$f":"B51/$R$5","v":0.13527673501091986},0.16079972629228487,0.15521725126654065,0.15099893908161952,0.15065704948313333,0.15243772175033729,0.15754372567219799,0.16328988479167511,0.1698346738028105]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$49+'Electricity VISION Inputs'!E57)/8+'Electricity VISION Inputs'!E91","v":5.0101840681987939},{"$f":"('Electricity VISION Inputs'!F$49+'Electricity VISION Inputs'!F57)/8+'Electricity VISION Inputs'!F91","v":5.7920667492982032},{"$f":"('Electricity VISION Inputs'!G$49+'Electricity VISION Inputs'!G57)/8+'Electricity VISION Inputs'!G91","v":5.5816390437347003},{"$f":"('Electricity VISION Inputs'!H$49+'Electricity VISION Inputs'!H57)/8+'Electricity VISION Inputs'!H91","v":5.4520310728031092},{"$f":"('Electricity VISION Inputs'!I$49+'Electricity VISION Inputs'!I57)/8+'Electricity VISION Inputs'!I91","v":5.4182646889704502},{"$f":"('Electricity VISION Inputs'!J$49+'Electricity VISION Inputs'!J57)/8+'Electricity VISION Inputs'!J91","v":5.4599802939513467},{"$f":"('Electricity VISION Inputs'!K$49+'Electricity VISION Inputs'!K57)/8+'Electricity VISION Inputs'!K91","v":5.6268367767620413},{"$f":"('Electricity VISION Inputs'!L$49+'Electricity VISION Inputs'!L57)/8+'Electricity VISION Inputs'!L91","v":5.8212958051436132},{"$f":"('Electricity VISION Inputs'!M$49+'Electricity VISION Inputs'!M57)/8+'Electricity VISION Inputs'!M91","v":6.05324441768688},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B53/$R$5","v":0.13676322728063531},0.15810631515254145,0.15236226029739314,0.1488243454933425,0.14790262294509063,0.14904133575234335,0.15359602491570784,0.15890418204792306,0.16523569410075012]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$49+'Electricity VISION Inputs'!E58)/8+'Electricity VISION Inputs'!E93","v":7.0267362091534871},{"$f":"('Electricity VISION Inputs'!F$49+'Electricity VISION Inputs'!F58)/8+'Electricity VISION Inputs'!F93","v":6.3802378077676964},{"$f":"('Electricity VISION Inputs'!G$49+'Electricity VISION Inputs'!G58)/8+'Electricity VISION Inputs'!G93","v":6.0293761171603659},{"$f":"('Electricity VISION Inputs'!H$49+'Electricity VISION Inputs'!H58)/8+'Electricity VISION Inputs'!H93","v":5.8899532135557529},{"$f":"('Electricity VISION Inputs'!I$49+'Electricity VISION Inputs'!I58)/8+'Electricity VISION Inputs'!I93","v":5.8063219401927819},{"$f":"('Electricity VISION Inputs'!J$49+'Electricity VISION Inputs'!J58)/8+'Electricity VISION Inputs'!J93","v":5.7821720471928462},{"$f":"('Electricity VISION Inputs'!K$49+'Electricity VISION Inputs'!K58)/8+'Electricity VISION Inputs'!K93","v":5.9048965195268917},{"$f":"('Electricity VISION Inputs'!L$49+'Electricity VISION Inputs'!L58)/8+'Electricity VISION Inputs'!L93","v":6.0617881560575579},{"$f":"('Electricity VISION Inputs'!M$49+'Electricity VISION Inputs'!M58)/8+'Electricity VISION Inputs'!M93","v":6.2649158492986778},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B55/$R$5","v":0.19180914476042712},0.17416164786175947,0.16458415999236681,0.16077832651514312,0.15849543976068084,0.15783621900946787,0.1611862346324969,0.16546891292399296,0.17101369900362171]
[]
["Low GHG Case (HC)",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$66+'Electricity VISION Inputs'!E69)/8+'Electricity VISION Inputs'!E89","v":4.8799714331418986},{"$f":"('Electricity VISION Inputs'!F$66+'Electricity VISION Inputs'!F69)/8+'Electricity VISION Inputs'!F89","v":6.2574307698385265},{"$f":"('Electricity VISION Inputs'!G$66+'Electricity VISION Inputs'!G69)/8+'Electricity VISION Inputs'!G89","v":6.1995730579044377},{"$f":"('Electricity VISION Inputs'!H$66+'Electricity VISION Inputs'!H69)/8+'Electricity VISION Inputs'!H89","v":6.4593700013907291},{"$f":"('Electricity VISION Inputs'!I$66+'Electricity VISION Inputs'!I69)/8+'Electricity VISION Inputs'!I89","v":6.6854010642760322},{"$f":"('Electricity VISION Inputs'!J$66+'Electricity VISION Inputs'!J69)/8+'Electricity VISION Inputs'!J89","v":6.9112032999839013},{"$f":"('Electricity VISION Inputs'!K$66+'Electricity VISION Inputs'!K69)/8+'Electricity VISION Inputs'!K89","v":7.2681672715286849},{"$f":"('Electricity VISION Inputs'!L$66+'Electricity VISION Inputs'!L69)/8+'Electricity VISION Inputs'!L89","v":7.6730341797802062},{"$f":"('Electricity VISION Inputs'!M$66+'Electricity VISION Inputs'!M69)/8+'Electricity VISION Inputs'!M89","v":8.1383214004807396},"see Electricity VISION Inputs","Low GHG (AEO2011) transportation rates + tax + home charging costs"]
["$/kWh",{"$f":"B60/$R$5","v":0.13320880693186379},0.17080937844184438,0.16923003379113494,0.17632172302753532,0.18249170345242213,0.18865543757121531,0.19839949968686699,0.20945117049135245,0.22215213737186054]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$66+'Electricity VISION Inputs'!E70)/8+'Electricity VISION Inputs'!E91","v":4.9344275909506541},{"$f":"('Electricity VISION Inputs'!F$66+'Electricity VISION Inputs'!F70)/8+'Electricity VISION Inputs'!F91","v":6.5019968259780114},{"$f":"('Electricity VISION Inputs'!G$66+'Electricity VISION Inputs'!G70)/8+'Electricity VISION Inputs'!G91","v":6.3889047966706398},{"$f":"('Electricity VISION Inputs'!H$66+'Electricity VISION Inputs'!H70)/8+'Electricity VISION Inputs'!H91","v":6.6001996781837438},{"$f":"('Electricity VISION Inputs'!I$66+'Electricity VISION Inputs'!I70)/8+'Electricity VISION Inputs'!I91","v":6.8086701649645933},{"$f":"('Electricity VISION Inputs'!J$66+'Electricity VISION Inputs'!J70)/8+'Electricity VISION Inputs'!J91","v":7.0190474414759194},{"$f":"('Electricity VISION Inputs'!K$66+'Electricity VISION Inputs'!K70)/8+'Electricity VISION Inputs'!K91","v":7.3652982317231137},{"$f":"('Electricity VISION Inputs'!L$66+'Electricity VISION Inputs'!L70)/8+'Electricity VISION Inputs'!L91","v":7.7608055840549675},{"$f":"('Electricity VISION Inputs'!M$66+'Electricity VISION Inputs'!M70)/8+'Electricity VISION Inputs'!M91","v":8.220799444697084},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B62/$R$5","v":0.13469529920157924},0.17748530943871843,0.17439823106050772,0.1801659572578409,0.18585658582094758,0.19159926411191569,0.20105088801995724,0.21184707059166258,0.22440354437672883]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$66+'Electricity VISION Inputs'!E71)/8+'Electricity VISION Inputs'!E93","v":6.9421484813415466},{"$f":"('Electricity VISION Inputs'!F$66+'Electricity VISION Inputs'!F71)/8+'Electricity VISION Inputs'!F93","v":6.9567777052446411},{"$f":"('Electricity VISION Inputs'!G$66+'Electricity VISION Inputs'!G71)/8+'Electricity VISION Inputs'!G93","v":6.7313420639524333},{"$f":"('Electricity VISION Inputs'!H$66+'Electricity VISION Inputs'!H71)/8+'Electricity VISION Inputs'!H93","v":6.9410961593176914},{"$f":"('Electricity VISION Inputs'!I$66+'Electricity VISION Inputs'!I71)/8+'Electricity VISION Inputs'!I93","v":7.124313443025077},{"$f":"('Electricity VISION Inputs'!J$66+'Electricity VISION Inputs'!J71)/8+'Electricity VISION Inputs'!J93","v":7.2948924621910907},{"$f":"('Electricity VISION Inputs'!K$66+'Electricity VISION Inputs'!K71)/8+'Electricity VISION Inputs'!K93","v":7.6223658574024267},{"$f":"('Electricity VISION Inputs'!L$66+'Electricity VISION Inputs'!L71)/8+'Electricity VISION Inputs'!L93","v":8.0028085335076486},{"$f":"('Electricity VISION Inputs'!M$66+'Electricity VISION Inputs'!M71)/8+'Electricity VISION Inputs'!M93","v":8.4517052412025482},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B64/$R$5","v":0.18950014962443484},0.18989948422898512,0.18374575705498808,0.18947142434125924,0.19447271504681654,0.19912901845801961,0.20806807494137758,0.21845303634622615,0.23070659063172322]
["Low GHG Case (UC)",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Total Fuel Price",null,null,null,null,null,null,null,null,null,"Inclusive of distribution & dispensing infrastructure costs"]
["PHEV10 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$66+'Electricity VISION Inputs'!E73)/8+'Electricity VISION Inputs'!E89","v":4.8799714331418986},{"$f":"('Electricity VISION Inputs'!F$66+'Electricity VISION Inputs'!F73)/8+'Electricity VISION Inputs'!F89","v":6.4745495357066734},{"$f":"('Electricity VISION Inputs'!G$66+'Electricity VISION Inputs'!G73)/8+'Electricity VISION Inputs'!G89","v":6.3940984598886512},{"$f":"('Electricity VISION Inputs'!H$66+'Electricity VISION Inputs'!H73)/8+'Electricity VISION Inputs'!H89","v":6.5876590949124338},{"$f":"('Electricity VISION Inputs'!I$66+'Electricity VISION Inputs'!I73)/8+'Electricity VISION Inputs'!I89","v":6.8417330715149109},{"$f":"('Electricity VISION Inputs'!J$66+'Electricity VISION Inputs'!J73)/8+'Electricity VISION Inputs'!J89","v":7.1014824599738304},{"$f":"('Electricity VISION Inputs'!K$66+'Electricity VISION Inputs'!K73)/8+'Electricity VISION Inputs'!K89","v":7.4931306350371827},{"$f":"('Electricity VISION Inputs'!L$66+'Electricity VISION Inputs'!L73)/8+'Electricity VISION Inputs'!L89","v":7.9270413756671925},{"$f":"('Electricity VISION Inputs'!M$66+'Electricity VISION Inputs'!M73)/8+'Electricity VISION Inputs'!M89","v":8.4124337538311664},"see Electricity VISION Inputs","Low GHG (AEO2011) transportation rates + tax + ubiquitous charging costs"]
["$/kWh",{"$f":"B68/$R$5","v":0.13320880693186379},{"$f":"C68/$R$5","v":0.17673607948099235},{"$f":"D68/$R$5","v":0.17454000272666514},{"$f":"E68/$R$5","v":0.17982363637365381},{"$f":"F68/$R$5","v":0.18675910551714012},{"$f":"G68/$R$5","v":0.19384949664174894},{"$f":"H68/$R$5","v":0.20454033507226027},{"$f":"I68/$R$5","v":0.2163848167185454},{"$f":"J68/$R$5","v":0.22963459501641006}]
["PHEV40 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$66+'Electricity VISION Inputs'!E74)/8+'Electricity VISION Inputs'!E91","v":4.9344275909506541},{"$f":"('Electricity VISION Inputs'!F$66+'Electricity VISION Inputs'!F74)/8+'Electricity VISION Inputs'!F91","v":6.3758791120133127},{"$f":"('Electricity VISION Inputs'!G$66+'Electricity VISION Inputs'!G74)/8+'Electricity VISION Inputs'!G91","v":6.2895087207249016},{"$f":"('Electricity VISION Inputs'!H$66+'Electricity VISION Inputs'!H74)/8+'Electricity VISION Inputs'!H91","v":6.507995033399494},{"$f":"('Electricity VISION Inputs'!I$66+'Electricity VISION Inputs'!I74)/8+'Electricity VISION Inputs'!I91","v":6.7408274097202545},{"$f":"('Electricity VISION Inputs'!J$66+'Electricity VISION Inputs'!J74)/8+'Electricity VISION Inputs'!J91","v":6.9770592553233222},{"$f":"('Electricity VISION Inputs'!K$66+'Electricity VISION Inputs'!K74)/8+'Electricity VISION Inputs'!K91","v":7.3485105655239229},{"$f":"('Electricity VISION Inputs'!L$66+'Electricity VISION Inputs'!L74)/8+'Electricity VISION Inputs'!L91","v":7.7663755413525797},{"$f":"('Electricity VISION Inputs'!M$66+'Electricity VISION Inputs'!M74)/8+'Electricity VISION Inputs'!M91","v":8.2439547314258874},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B70/$R$5","v":0.13469529920157924},{"$f":"C70/$R$5","v":0.1740426683412489},{"$f":"D70/$R$5","v":0.17168501175751766},{"$f":"E70/$R$5","v":0.1776490427853768},{"$f":"F70/$R$5","v":0.18400467897909742},{"$f":"G70/$R$5","v":0.19045311064375503},{"$f":"H70/$R$5","v":0.20059263431577012},{"$f":"I70/$R$5","v":0.21199911397479335},{"$f":"J70/$R$5","v":0.22503561531434971}]
["BEV100 ($/GEG)",{"$f":"('Electricity VISION Inputs'!E$66+'Electricity VISION Inputs'!E75)/8+'Electricity VISION Inputs'!E93","v":6.9509797319053472},{"$f":"('Electricity VISION Inputs'!F$66+'Electricity VISION Inputs'!F75)/8+'Electricity VISION Inputs'!F93","v":6.9640501704828068},{"$f":"('Electricity VISION Inputs'!G$66+'Electricity VISION Inputs'!G75)/8+'Electricity VISION Inputs'!G93","v":6.7372457941505663},{"$f":"('Electricity VISION Inputs'!H$66+'Electricity VISION Inputs'!H75)/8+'Electricity VISION Inputs'!H93","v":6.9459171741521377},{"$f":"('Electricity VISION Inputs'!I$66+'Electricity VISION Inputs'!I75)/8+'Electricity VISION Inputs'!I93","v":7.1288846609425862},{"$f":"('Electricity VISION Inputs'!J$66+'Electricity VISION Inputs'!J75)/8+'Electricity VISION Inputs'!J93","v":7.2992510085648208},{"$f":"('Electricity VISION Inputs'!K$66+'Electricity VISION Inputs'!K75)/8+'Electricity VISION Inputs'!K93","v":7.6265703082887732},{"$f":"('Electricity VISION Inputs'!L$66+'Electricity VISION Inputs'!L75)/8+'Electricity VISION Inputs'!L93","v":8.0068678922665253},{"$f":"('Electricity VISION Inputs'!M$66+'Electricity VISION Inputs'!M75)/8+'Electricity VISION Inputs'!M93","v":8.4556261630376852},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B72/$R$5","v":0.18974121668137106},{"$f":"C72/$R$5","v":0.19009800105046695},{"$f":"D72/$R$5","v":0.1839069114524913},{"$f":"E72/$R$5","v":0.18960302380717742},{"$f":"F72/$R$5","v":0.19459749579468763},{"$f":"G72/$R$5","v":0.19924799390087952},{"$f":"H72/$R$5","v":0.20818284403255918},{"$f":"I72/$R$5","v":0.21856384485086328},{"$f":"J72/$R$5","v":0.23081362021722129}]

{"sheet":"Elec Dist & Disp","index":9,"n_rows":73,"n_cols":18,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,0,1,4],[59,11,64,17],[67,11,72,17],[8,11,13,17],[16,11,21,17],[25,11,30,17],[33,11,38,17],[42,11,47,17],[50,11,55,17]]}
["DRAFT - Do not Cite or Quote. For NPC Study Discussion Only"]
["Source: Jaycie Chitwood (Electric Sub-group)"]
["Range of Charging Electricity Distribution and Dispensing Costs for VISION and VCM modeling"]
[]
["All Prices in 2008$/GEG",2010,{"$f":"B5+5","v":2015},{"$f":"C5+5","v":2020},2025,2030,2035,2040,2045,2050,"Comments","kWh per 125,000 BTU",null,null,null,null,null,{"$f":"36.634","v":36.634}]
[]
["High Oil Case (HC):",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$14/8","v":0},{"$f":"'Electricity VISION Inputs'!F$14/8","v":1.054098298045002},{"$f":"'Electricity VISION Inputs'!G$14/8","v":0.85907198820825448},{"$f":"'Electricity VISION Inputs'!H$14/8","v":0.77114918884278794},{"$f":"'Electricity VISION Inputs'!I$14/8","v":0.6348625121149466},{"$f":"'Electricity VISION Inputs'!J$14/8","v":0.49485647309489517},{"$f":"'Electricity VISION Inputs'!K$14/8","v":0.36138710970696553},{"$f":"'Electricity VISION Inputs'!L$14/8","v":0.24241023571192752},{"$f":"'Electricity VISION Inputs'!M$14/8","v":0.14729139779141232},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B9/$R$5","v":0},{"$f":"C9/$R$5","v":2.8773770214691324E-2},2.3450127974238535E-2,2.1050095235103674E-2,1.732987148864297E-2,1.3508120136891826E-2,9.8648007235618701E-3,6.6170834665045452E-3,4.020620128607641E-3]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$16/8","v":0},{"$f":"'Electricity VISION Inputs'!F$16/8","v":1.2459642236895334},{"$f":"'Electricity VISION Inputs'!G$16/8","v":1.0026362390638255},{"$f":"'Electricity VISION Inputs'!H$16/8","v":0.86424675588000321},{"$f":"'Electricity VISION Inputs'!I$16/8","v":0.71168105226583089},{"$f":"'Electricity VISION Inputs'!J$16/8","v":0.55574264199248291},{"$f":"'Electricity VISION Inputs'!K$16/8","v":0.40659954902136808},{"$f":"'Electricity VISION Inputs'!L$16/8","v":0.27321106507458442},{"$f":"'Electricity VISION Inputs'!M$16/8","v":0.16643827595670907},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B11/$R$5","v":0},3.4011143301019092E-2,2.7369007999776859E-2,2.3591383847791757E-2,1.9426790748098239E-2,1.5170132718034692E-2,1.1098966780077744E-2,7.4578551366103734E-3,4.5432733514415317E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$18/8","v":1.8240923375939055},{"$f":"'Electricity VISION Inputs'!F$18/8","v":1.523037951287733},{"$f":"'Electricity VISION Inputs'!G$18/8","v":1.197861488516857},{"$f":"'Electricity VISION Inputs'!H$18/8","v":1.0408015987111647},{"$f":"'Electricity VISION Inputs'!I$18/8","v":0.86174582205161476},{"$f":"'Electricity VISION Inputs'!J$18/8","v":0.6722832361384341},{"$f":"'Electricity VISION Inputs'!K$18/8","v":0.49272767382047233},{"$f":"'Electricity VISION Inputs'!L$18/8","v":0.33196438496529407},{"$f":"'Electricity VISION Inputs'!M$18/8","v":0.20277412196208439},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B13/$R$5","v":4.9792333285852093E-2},4.1574437715994242E-2,3.2698080704178005E-2,2.8410809595216593E-2,2.3523115740885919E-2,1.8351346730862972E-2,1.34500102041948E-2,9.0616472393212338E-3,5.5351346279981541E-3]
["High Oil Case (UC):",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$21/8","v":0},{"$f":"'Electricity VISION Inputs'!F$21/8","v":1.2712170639131488},{"$f":"'Electricity VISION Inputs'!G$21/8","v":1.0535973901924667},{"$f":"'Electricity VISION Inputs'!H$21/8","v":0.89943828236449375},{"$f":"'Electricity VISION Inputs'!I$21/8","v":0.79119451935382468},{"$f":"'Electricity VISION Inputs'!J$21/8","v":0.68513563308482484},{"$f":"'Electricity VISION Inputs'!K$21/8","v":0.58635047321546385},{"$f":"'Electricity VISION Inputs'!L$21/8","v":0.49641743159891394},{"$f":"'Electricity VISION Inputs'!M$21/8","v":0.42140375114183787},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B17/$R$5","v":0},3.47004712538393E-2,2.8760096909768704E-2,2.4552008581222192E-2,2.1597273553360941E-2,1.8702179207425475E-2,1.6005636108955175E-2,1.3550729693697493E-2,1.1503077773157119E-2]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$23/8","v":0},{"$f":"'Electricity VISION Inputs'!F$23/8","v":1.1198465097248349},{"$f":"'Electricity VISION Inputs'!G$23/8","v":0.90324016311808719},{"$f":"'Electricity VISION Inputs'!H$23/8","v":0.7720421110957536},{"$f":"'Electricity VISION Inputs'!I$23/8","v":0.64383829702149276},{"$f":"'Electricity VISION Inputs'!J$23/8","v":0.5137544558398851},{"$f":"'Electricity VISION Inputs'!K$23/8","v":0.38981188282217716},{"$f":"'Electricity VISION Inputs'!L$23/8","v":0.27878102237219693},{"$f":"'Electricity VISION Inputs'!M$23/8","v":0.18959356268551189},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B19/$R$5","v":0},3.0568502203549567E-2,2.4655788696786789E-2,2.1074469375327663E-2,1.7574883906248097E-2,1.4023979249874027E-2,1.0640713075890625E-2,7.6098985197411402E-3,5.1753442890623983E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$25/8","v":1.8329235881577064},{"$f":"'Electricity VISION Inputs'!F$25/8","v":1.5303104165258981},{"$f":"'Electricity VISION Inputs'!G$25/8","v":1.2037652187149901},{"$f":"'Electricity VISION Inputs'!H$25/8","v":1.0456226135456119},{"$f":"'Electricity VISION Inputs'!I$25/8","v":0.86631703996912324},{"$f":"'Electricity VISION Inputs'!J$25/8","v":0.67664178251216411},{"$f":"'Electricity VISION Inputs'!K$25/8","v":0.49693212470681952},{"$f":"'Electricity VISION Inputs'!L$25/8","v":0.3360237437241706},{"$f":"'Electricity VISION Inputs'!M$25/8","v":0.20669504379722076},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B21/$R$5","v":5.0033400342788296E-2},4.1772954537476065E-2,3.2859235101681226E-2,2.8542409061134789E-2,2.3647896488756981E-2,1.8470322173722884E-2,1.3564779295376413E-2,9.1724557439583614E-3,5.6421642134962266E-3]
[]
["Reference Case (HC):",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$14/8","v":0},{"$f":"'Electricity VISION Inputs'!F$14/8","v":1.054098298045002},{"$f":"'Electricity VISION Inputs'!G$14/8","v":0.85907198820825448},{"$f":"'Electricity VISION Inputs'!H$14/8","v":0.77114918884278794},{"$f":"'Electricity VISION Inputs'!I$14/8","v":0.6348625121149466},{"$f":"'Electricity VISION Inputs'!J$14/8","v":0.49485647309489517},{"$f":"'Electricity VISION Inputs'!K$14/8","v":0.36138710970696553},{"$f":"'Electricity VISION Inputs'!L$14/8","v":0.24241023571192752},{"$f":"'Electricity VISION Inputs'!M$14/8","v":0.14729139779141232},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B26/$R$5","v":0},{"$f":"C26/$R$5","v":2.8773770214691324E-2},2.3450127974238535E-2,2.1050095235103674E-2,1.732987148864297E-2,1.3508120136891826E-2,9.8648007235618701E-3,6.6170834665045452E-3,4.020620128607641E-3]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$16/8","v":0},{"$f":"'Electricity VISION Inputs'!F$16/8","v":1.2459642236895334},{"$f":"'Electricity VISION Inputs'!G$16/8","v":1.0026362390638255},{"$f":"'Electricity VISION Inputs'!H$16/8","v":0.86424675588000321},{"$f":"'Electricity VISION Inputs'!I$16/8","v":0.71168105226583089},{"$f":"'Electricity VISION Inputs'!J$16/8","v":0.55574264199248291},{"$f":"'Electricity VISION Inputs'!K$16/8","v":0.40659954902136808},{"$f":"'Electricity VISION Inputs'!L$16/8","v":0.27321106507458442},{"$f":"'Electricity VISION Inputs'!M$16/8","v":0.16643827595670907},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B28/$R$5","v":0},3.4011143301019092E-2,2.7369007999776859E-2,2.3591383847791757E-2,1.9426790748098239E-2,1.5170132718034692E-2,1.1098966780077744E-2,7.4578551366103734E-3,4.5432733514415317E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$18/8","v":1.8240923375939055},{"$f":"'Electricity VISION Inputs'!F$18/8","v":1.523037951287733},{"$f":"'Electricity VISION Inputs'!G$18/8","v":1.197861488516857},{"$f":"'Electricity VISION Inputs'!H$18/8","v":1.0408015987111647},{"$f":"'Electricity VISION Inputs'!I$18/8","v":0.86174582205161476},{"$f":"'Electricity VISION Inputs'!J$18/8","v":0.6722832361384341},{"$f":"'Electricity VISION Inputs'!K$18/8","v":0.49272767382047233},{"$f":"'Electricity VISION Inputs'!L$18/8","v":0.33196438496529407},{"$f":"'Electricity VISION Inputs'!M$18/8","v":0.20277412196208439},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B30/$R$5","v":4.9792333285852093E-2},4.1574437715994242E-2,3.2698080704178005E-2,2.8410809595216593E-2,2.3523115740885919E-2,1.8351346730862972E-2,1.34500102041948E-2,9.0616472393212338E-3,5.5351346279981541E-3]
["Reference Case (UC):",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$21/8","v":0},{"$f":"'Electricity VISION Inputs'!F$21/8","v":1.2712170639131488},{"$f":"'Electricity VISION Inputs'!G$21/8","v":1.0535973901924667},{"$f":"'Electricity VISION Inputs'!H$21/8","v":0.89943828236449375},{"$f":"'Electricity VISION Inputs'!I$21/8","v":0.79119451935382468},{"$f":"'Electricity VISION Inputs'!J$21/8","v":0.68513563308482484},{"$f":"'Electricity VISION Inputs'!K$21/8","v":0.58635047321546385},{"$f":"'Electricity VISION Inputs'!L$21/8","v":0.49641743159891394},{"$f":"'Electricity VISION Inputs'!M$21/8","v":0.42140375114183787},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B34/$R$5","v":0},3.47004712538393E-2,2.8760096909768704E-2,2.4552008581222192E-2,2.1597273553360941E-2,1.8702179207425475E-2,1.6005636108955175E-2,1.3550729693697493E-2,1.1503077773157119E-2]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$23/8","v":0},{"$f":"'Electricity VISION Inputs'!F$23/8","v":1.1198465097248349},{"$f":"'Electricity VISION Inputs'!G$23/8","v":0.90324016311808719},{"$f":"'Electricity VISION Inputs'!H$23/8","v":0.7720421110957536},{"$f":"'Electricity VISION Inputs'!I$23/8","v":0.64383829702149276},{"$f":"'Electricity VISION Inputs'!J$23/8","v":0.5137544558398851},{"$f":"'Electricity VISION Inputs'!K$23/8","v":0.38981188282217716},{"$f":"'Electricity VISION Inputs'!L$23/8","v":0.27878102237219693},{"$f":"'Electricity VISION Inputs'!M$23/8","v":0.18959356268551189},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B36/$R$5","v":0},3.0568502203549567E-2,2.4655788696786789E-2,2.1074469375327663E-2,1.7574883906248097E-2,1.4023979249874027E-2,1.0640713075890625E-2,7.6098985197411402E-3,5.1753442890623983E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$25/8","v":1.8329235881577064},{"$f":"'Electricity VISION Inputs'!F$25/8","v":1.5303104165258981},{"$f":"'Electricity VISION Inputs'!G$25/8","v":1.2037652187149901},{"$f":"'Electricity VISION Inputs'!H$25/8","v":1.0456226135456119},{"$f":"'Electricity VISION Inputs'!I$25/8","v":0.86631703996912324},{"$f":"'Electricity VISION Inputs'!J$25/8","v":0.67664178251216411},{"$f":"'Electricity VISION Inputs'!K$25/8","v":0.49693212470681952},{"$f":"'Electricity VISION Inputs'!L$25/8","v":0.3360237437241706},{"$f":"'Electricity VISION Inputs'!M$25/8","v":0.20669504379722076},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B38/$R$5","v":5.0033400342788296E-2},4.1772954537476065E-2,3.2859235101681226E-2,2.8542409061134789E-2,2.3647896488756981E-2,1.8470322173722884E-2,1.3564779295376413E-2,9.1724557439583614E-3,5.6421642134962266E-3]
[]
["Low Oil Case (HC):",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$14/8","v":0},{"$f":"'Electricity VISION Inputs'!F$14/8","v":1.054098298045002},{"$f":"'Electricity VISION Inputs'!G$14/8","v":0.85907198820825448},{"$f":"'Electricity VISION Inputs'!H$14/8","v":0.77114918884278794},{"$f":"'Electricity VISION Inputs'!I$14/8","v":0.6348625121149466},{"$f":"'Electricity VISION Inputs'!J$14/8","v":0.49485647309489517},{"$f":"'Electricity VISION Inputs'!K$14/8","v":0.36138710970696553},{"$f":"'Electricity VISION Inputs'!L$14/8","v":0.24241023571192752},{"$f":"'Electricity VISION Inputs'!M$14/8","v":0.14729139779141232},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B43/$R$5","v":0},2.8773770214691324E-2,2.3450127974238535E-2,2.1050095235103674E-2,1.732987148864297E-2,1.3508120136891826E-2,9.8648007235618701E-3,6.6170834665045452E-3,4.020620128607641E-3]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$16/8","v":0},{"$f":"'Electricity VISION Inputs'!F$16/8","v":1.2459642236895334},{"$f":"'Electricity VISION Inputs'!G$16/8","v":1.0026362390638255},{"$f":"'Electricity VISION Inputs'!H$16/8","v":0.86424675588000321},{"$f":"'Electricity VISION Inputs'!I$16/8","v":0.71168105226583089},{"$f":"'Electricity VISION Inputs'!J$16/8","v":0.55574264199248291},{"$f":"'Electricity VISION Inputs'!K$16/8","v":0.40659954902136808},{"$f":"'Electricity VISION Inputs'!L$16/8","v":0.27321106507458442},{"$f":"'Electricity VISION Inputs'!M$16/8","v":0.16643827595670907},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B45/$R$5","v":0},3.4011143301019092E-2,2.7369007999776859E-2,2.3591383847791757E-2,1.9426790748098239E-2,1.5170132718034692E-2,1.1098966780077744E-2,7.4578551366103734E-3,4.5432733514415317E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$18/8","v":1.8240923375939055},{"$f":"'Electricity VISION Inputs'!F$18/8","v":1.523037951287733},{"$f":"'Electricity VISION Inputs'!G$18/8","v":1.197861488516857},{"$f":"'Electricity VISION Inputs'!H$18/8","v":1.0408015987111647},{"$f":"'Electricity VISION Inputs'!I$18/8","v":0.86174582205161476},{"$f":"'Electricity VISION Inputs'!J$18/8","v":0.6722832361384341},{"$f":"'Electricity VISION Inputs'!K$18/8","v":0.49272767382047233},{"$f":"'Electricity VISION Inputs'!L$18/8","v":0.33196438496529407},{"$f":"'Electricity VISION Inputs'!M$18/8","v":0.20277412196208439},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B47/$R$5","v":4.9792333285852093E-2},4.1574437715994242E-2,3.2698080704178005E-2,2.8410809595216593E-2,2.3523115740885919E-2,1.8351346730862972E-2,1.34500102041948E-2,9.0616472393212338E-3,5.5351346279981541E-3]
["Low Oil Case (UC):",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$21/8","v":0},{"$f":"'Electricity VISION Inputs'!F$21/8","v":1.2712170639131488},{"$f":"'Electricity VISION Inputs'!G$21/8","v":1.0535973901924667},{"$f":"'Electricity VISION Inputs'!H$21/8","v":0.89943828236449375},{"$f":"'Electricity VISION Inputs'!I$21/8","v":0.79119451935382468},{"$f":"'Electricity VISION Inputs'!J$21/8","v":0.68513563308482484},{"$f":"'Electricity VISION Inputs'!K$21/8","v":0.58635047321546385},{"$f":"'Electricity VISION Inputs'!L$21/8","v":0.49641743159891394},{"$f":"'Electricity VISION Inputs'!M$21/8","v":0.42140375114183787},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B51/$R$5","v":0},3.47004712538393E-2,2.8760096909768704E-2,2.4552008581222192E-2,2.1597273553360941E-2,1.8702179207425475E-2,1.6005636108955175E-2,1.3550729693697493E-2,1.1503077773157119E-2]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$23/8","v":0},{"$f":"'Electricity VISION Inputs'!F$23/8","v":1.1198465097248349},{"$f":"'Electricity VISION Inputs'!G$23/8","v":0.90324016311808719},{"$f":"'Electricity VISION Inputs'!H$23/8","v":0.7720421110957536},{"$f":"'Electricity VISION Inputs'!I$23/8","v":0.64383829702149276},{"$f":"'Electricity VISION Inputs'!J$23/8","v":0.5137544558398851},{"$f":"'Electricity VISION Inputs'!K$23/8","v":0.38981188282217716},{"$f":"'Electricity VISION Inputs'!L$23/8","v":0.27878102237219693},{"$f":"'Electricity VISION Inputs'!M$23/8","v":0.18959356268551189},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B53/$R$5","v":0},3.0568502203549567E-2,2.4655788696786789E-2,2.1074469375327663E-2,1.7574883906248097E-2,1.4023979249874027E-2,1.0640713075890625E-2,7.6098985197411402E-3,5.1753442890623983E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$25/8","v":1.8329235881577064},{"$f":"'Electricity VISION Inputs'!F$25/8","v":1.5303104165258981},{"$f":"'Electricity VISION Inputs'!G$25/8","v":1.2037652187149901},{"$f":"'Electricity VISION Inputs'!H$25/8","v":1.0456226135456119},{"$f":"'Electricity VISION Inputs'!I$25/8","v":0.86631703996912324},{"$f":"'Electricity VISION Inputs'!J$25/8","v":0.67664178251216411},{"$f":"'Electricity VISION Inputs'!K$25/8","v":0.49693212470681952},{"$f":"'Electricity VISION Inputs'!L$25/8","v":0.3360237437241706},{"$f":"'Electricity VISION Inputs'!M$25/8","v":0.20669504379722076},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B55/$R$5","v":5.0033400342788296E-2},4.1772954537476065E-2,3.2859235101681226E-2,2.8542409061134789E-2,2.3647896488756981E-2,1.8470322173722884E-2,1.3564779295376413E-2,9.1724557439583614E-3,5.6421642134962266E-3]
[]
["Low GHG Case (HC)",null,null,null,null,null,null,null,null,null,null,"HC = Home Charging Only"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$14/8","v":0},{"$f":"'Electricity VISION Inputs'!F$14/8","v":1.054098298045002},{"$f":"'Electricity VISION Inputs'!G$14/8","v":0.85907198820825448},{"$f":"'Electricity VISION Inputs'!H$14/8","v":0.77114918884278794},{"$f":"'Electricity VISION Inputs'!I$14/8","v":0.6348625121149466},{"$f":"'Electricity VISION Inputs'!J$14/8","v":0.49485647309489517},{"$f":"'Electricity VISION Inputs'!K$14/8","v":0.36138710970696553},{"$f":"'Electricity VISION Inputs'!L$14/8","v":0.24241023571192752},{"$f":"'Electricity VISION Inputs'!M$14/8","v":0.14729139779141232},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B60/$R$5","v":0},2.8773770214691324E-2,2.3450127974238535E-2,2.1050095235103674E-2,1.732987148864297E-2,1.3508120136891826E-2,9.8648007235618701E-3,6.6170834665045452E-3,4.020620128607641E-3]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$16/8","v":0},{"$f":"'Electricity VISION Inputs'!F$16/8","v":1.2459642236895334},{"$f":"'Electricity VISION Inputs'!G$16/8","v":1.0026362390638255},{"$f":"'Electricity VISION Inputs'!H$16/8","v":0.86424675588000321},{"$f":"'Electricity VISION Inputs'!I$16/8","v":0.71168105226583089},{"$f":"'Electricity VISION Inputs'!J$16/8","v":0.55574264199248291},{"$f":"'Electricity VISION Inputs'!K$16/8","v":0.40659954902136808},{"$f":"'Electricity VISION Inputs'!L$16/8","v":0.27321106507458442},{"$f":"'Electricity VISION Inputs'!M$16/8","v":0.16643827595670907},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B62/$R$5","v":0},3.4011143301019092E-2,2.7369007999776859E-2,2.3591383847791757E-2,1.9426790748098239E-2,1.5170132718034692E-2,1.1098966780077744E-2,7.4578551366103734E-3,4.5432733514415317E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$18/8","v":1.8240923375939055},{"$f":"'Electricity VISION Inputs'!F$18/8","v":1.523037951287733},{"$f":"'Electricity VISION Inputs'!G$18/8","v":1.197861488516857},{"$f":"'Electricity VISION Inputs'!H$18/8","v":1.0408015987111647},{"$f":"'Electricity VISION Inputs'!I$18/8","v":0.86174582205161476},{"$f":"'Electricity VISION Inputs'!J$18/8","v":0.6722832361384341},{"$f":"'Electricity VISION Inputs'!K$18/8","v":0.49272767382047233},{"$f":"'Electricity VISION Inputs'!L$18/8","v":0.33196438496529407},{"$f":"'Electricity VISION Inputs'!M$18/8","v":0.20277412196208439},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B64/$R$5","v":4.9792333285852093E-2},4.1574437715994242E-2,3.2698080704178005E-2,2.8410809595216593E-2,2.3523115740885919E-2,1.8351346730862972E-2,1.34500102041948E-2,9.0616472393212338E-3,5.5351346279981541E-3]
["Low GHG Case (UC)",null,null,null,null,null,null,null,null,null,null,"UC = Home + Public Charging"]
["Distribution and Dispensing"]
["PHEV10 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$21/8","v":0},{"$f":"'Electricity VISION Inputs'!F$21/8","v":1.2712170639131488},{"$f":"'Electricity VISION Inputs'!G$21/8","v":1.0535973901924667},{"$f":"'Electricity VISION Inputs'!H$21/8","v":0.89943828236449375},{"$f":"'Electricity VISION Inputs'!I$21/8","v":0.79119451935382468},{"$f":"'Electricity VISION Inputs'!J$21/8","v":0.68513563308482484},{"$f":"'Electricity VISION Inputs'!K$21/8","v":0.58635047321546385},{"$f":"'Electricity VISION Inputs'!L$21/8","v":0.49641743159891394},{"$f":"'Electricity VISION Inputs'!M$21/8","v":0.42140375114183787},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B68/$R$5","v":0},3.47004712538393E-2,2.8760096909768704E-2,2.4552008581222192E-2,2.1597273553360941E-2,1.8702179207425475E-2,1.6005636108955175E-2,1.3550729693697493E-2,1.1503077773157119E-2]
["PHEV40 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$23/8","v":0},{"$f":"'Electricity VISION Inputs'!F$23/8","v":1.1198465097248349},{"$f":"'Electricity VISION Inputs'!G$23/8","v":0.90324016311808719},{"$f":"'Electricity VISION Inputs'!H$23/8","v":0.7720421110957536},{"$f":"'Electricity VISION Inputs'!I$23/8","v":0.64383829702149276},{"$f":"'Electricity VISION Inputs'!J$23/8","v":0.5137544558398851},{"$f":"'Electricity VISION Inputs'!K$23/8","v":0.38981188282217716},{"$f":"'Electricity VISION Inputs'!L$23/8","v":0.27878102237219693},{"$f":"'Electricity VISION Inputs'!M$23/8","v":0.18959356268551189},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B70/$R$5","v":0},3.0568502203549567E-2,2.4655788696786789E-2,2.1074469375327663E-2,1.7574883906248097E-2,1.4023979249874027E-2,1.0640713075890625E-2,7.6098985197411402E-3,5.1753442890623983E-3]
["BEV100 ($/GEG)",{"$f":"'Electricity VISION Inputs'!E$25/8","v":1.8329235881577064},{"$f":"'Electricity VISION Inputs'!F$25/8","v":1.5303104165258981},{"$f":"'Electricity VISION Inputs'!G$25/8","v":1.2037652187149901},{"$f":"'Electricity VISION Inputs'!H$25/8","v":1.0456226135456119},{"$f":"'Electricity VISION Inputs'!I$25/8","v":0.86631703996912324},{"$f":"'Electricity VISION Inputs'!J$25/8","v":0.67664178251216411},{"$f":"'Electricity VISION Inputs'!K$25/8","v":0.49693212470681952},{"$f":"'Electricity VISION Inputs'!L$25/8","v":0.3360237437241706},{"$f":"'Electricity VISION Inputs'!M$25/8","v":0.20669504379722076},"see Electricity VISION Inputs"]
["$/kWh",{"$f":"B72/$R$5","v":5.0033400342788296E-2},4.1772954537476065E-2,3.2859235101681226E-2,2.8542409061134789E-2,2.3647896488756981E-2,1.8470322173722884E-2,1.3564779295376413E-2,9.1724557439583614E-3,5.6421642134962266E-3]

{"sheet":"Other Supporting Data -->","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Electricity VISION Inputs","index":11,"n_rows":94,"n_cols":30,"rows_kept":94,"cut":false,"hidden":false,"merged":[[20,14,25,14],[2,0,2,4]]}
["Extrapolations of Transportation Fuel Prices under the High and Low World Oil Price Cases of the AEO2010"]
["Prepared by Deanne Short on 6/14/11"]
["Source: Jaycie Chitwood (Electric Sub-group)"]
[]
[]
["Table 3.  Energy Prices by Sector and Source",null,null,null,null,"transportation electricity",null,null,null,null,null,null,null,null,"$/GEG to $/MMBTU multiplier",0.12499336492890997]
["(2008 dollars per million Btu, unless otherwise noted)"]
["High Oil Price Case",null,"","","","","","","",""]
[" Sector and Source",2007,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,"GDP Chain-type Price Index (2008=1.000)"]
[" Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007,0.97811428571428571]
["   Electricity",32.025463000000002,33.733215000000001,32.314723968505902,30.3142986297607,29.466775894165,28.857477188110401,30.9620552062988,33.448066711425803,35.867130279541001,38.416323761594015,41.147332190398373,44.074204024745995,null,null,null,null,null,null,null,null,2008,1]
["$/kWh",{"$f":"B11/$P$12","v":0.10927581465178969},{"$f":"C11/$P$12","v":0.1151029276282117},0.11026281764938718,0.10343705814228922,0.10054517997121848,9.8466158897568504E-2,0.10564730339611288,0.11412995772827585,0.1223841753831542,0.13108241635648143,0.14040103794451284,0.15038797565341386,null,"kWh per MMBTU",{"$f":"293.07","v":293.07},null,null,null,null,null,2009,1.0152089795918366]
["+ charging infrastructure for Residential Charging Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1.03016]
["PHEV10",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(E$9-2010)/5,0)/$P$6/$W$14","v":0},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(F$9-2010)/5,0)/$P$6/$W$14","v":8.4327863843600159},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(G$9-2010)/5,0)/$P$6/$W$14","v":6.8725759056660358},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(H$9-2010)/5,0)/$P$6/$W$14","v":6.1691935107423035},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(I$9-2010)/5,0)/$P$6/$W$14","v":5.0789000969195728},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(J$9-2010)/5,0)/$P$6/$W$14","v":3.9588517847591613},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(K$9-2010)/5,0)/$P$6/$W$14","v":2.8910968776557242},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(L$9-2010)/5,0)/$P$6/$W$14","v":1.9392818856954201},{"$f":"OFFSET('PHEV_BEV Results'!$BG5,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.1783311823312985},null,null,null,null,null,null,null,null,2011,1.0435959183673469]
["$/kWh",null,null,null,{"$f":"E14/$P$12","v":0},{"$f":"F14/$P$12","v":2.8773966575766936E-2},2.3450288005138827E-2,2.1050238887440897E-2,1.7329989753026829E-2,1.3508212320466652E-2,9.8648680440021983E-3,6.6171286235214124E-3,4.0206475665584968E-3,null,null,null,null,null,null,null,null,2012,1.0585069387755099]
["PHEV40",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(E$9-2010)/5,0)/$P$6/$W$14","v":0},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(F$9-2010)/5,0)/$P$6/$W$14","v":9.9677137895162673},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(G$9-2010)/5,0)/$P$6/$W$14","v":8.0210899125106039},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(H$9-2010)/5,0)/$P$6/$W$14","v":6.9139740470400257},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(I$9-2010)/5,0)/$P$6/$W$14","v":5.6934484181266471},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(J$9-2010)/5,0)/$P$6/$W$14","v":4.4459411359398633},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(K$9-2010)/5,0)/$P$6/$W$14","v":3.2527963921709446},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(L$9-2010)/5,0)/$P$6/$W$14","v":2.1856885205966754},{"$f":"OFFSET('PHEV_BEV Results'!$BG6,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.3315062076536726},null,null,null,null,null,null,null,null,2013,1.0771616326530611]
["$/kWh",null,null,null,0,3.401137540354273E-2,2.7369194774322189E-2,2.3591544842665662E-2,1.9426923322505365E-2,1.5170236243695579E-2,1.1099042522847595E-2,7.4579060313122308E-3,4.5433043561390538E-3,null,null,null,null,null,null,null,null,2014,1.0957477551020407]
["BEV100",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(E$9-2010)/5,0)/$P$6/$W$14","v":14.592738700751244},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(F$9-2010)/5,0)/$P$6/$W$14","v":12.184303610301864},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(G$9-2010)/5,0)/$P$6/$W$14","v":9.5828919081348563},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(H$9-2010)/5,0)/$P$6/$W$14","v":8.3264127896893179},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(I$9-2010)/5,0)/$P$6/$W$14","v":6.8939665764129181},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(J$9-2010)/5,0)/$P$6/$W$14","v":5.3782658891074728},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(K$9-2010)/5,0)/$P$6/$W$14","v":3.9418213905637787},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(L$9-2010)/5,0)/$P$6/$W$14","v":2.6557150797223525},{"$f":"OFFSET('PHEV_BEV Results'!$BG7,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.6221929756966751},null,null,null,null,null,null,null,null,2015,1.1143804081632651]
["$/kWh",null,null,null,4.9792673084079725E-2,4.1574721432769864E-2,3.2698303845957816E-2,2.8411003479337081E-2,2.3523276269877224E-2,1.8351471966108687E-2,1.3450101991209535E-2,9.0617090787946646E-3,5.5351724014627056E-3,null,null,null,null,null,null,null,null,2016,1.1343232653061224]
["+ charging infrastructure for Ubiquitous Charging Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,1.1553069387755102]
["PHEV10",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(E$9-2010)/5,0)/$P$6/$W$14","v":0},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(F$9-2010)/5,0)/$P$6/$W$14","v":10.169736511305191},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(G$9-2010)/5,0)/$P$6/$W$14","v":8.4287791215397334},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(H$9-2010)/5,0)/$P$6/$W$14","v":7.19550625891595},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(I$9-2010)/5,0)/$P$6/$W$14","v":6.3295561548305974},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(J$9-2010)/5,0)/$P$6/$W$14","v":5.4810850646785987},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(K$9-2010)/5,0)/$P$6/$W$14","v":4.6908037857237108},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(L$9-2010)/5,0)/$P$6/$W$14","v":3.9713394527913115},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(M$9-2010)/5,0)/$P$6/$W$14","v":3.3712300091347029},null,"Corrected formulas to pick up column BH in Results Summary worksheet rather than column BG",null,null,null,null,null,null,2018,1.1767208163265306]
["$/kWh",null,null,null,{"$f":"E21/$P$12","v":0},3.4700708060549326E-2,2.876029317753347E-2,2.455217613169533E-2,2.1597420939811641E-2,1.8702306836860132E-2,1.600574533634869E-2,1.3550822168053065E-2,1.1503156273704927E-2,null,null,null,null,null,null,null,null,2019,1.198477551020408]
["PHEV40",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(E$9-2010)/5,0)/$P$6/$W$14","v":0},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(F$9-2010)/5,0)/$P$6/$W$14","v":8.9587720777986792},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(G$9-2010)/5,0)/$P$6/$W$14","v":7.2259213049446975},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(H$9-2010)/5,0)/$P$6/$W$14","v":6.1763368887660288},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(I$9-2010)/5,0)/$P$6/$W$14","v":5.150706376171942},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(J$9-2010)/5,0)/$P$6/$W$14","v":4.1100356467190808},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(K$9-2010)/5,0)/$P$6/$W$14","v":3.1184950625774173},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(L$9-2010)/5,0)/$P$6/$W$14","v":2.2302481789775754},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.5167485014840951},null,null,null,null,null,null,null,null,2020,1.222132244897959]
["$/kWh",null,null,null,{"$f":"E23/$P$12","v":0},3.0568710812429383E-2,2.4655956955487418E-2,2.1074613194001533E-2,1.7575003842672202E-2,1.4024074953830418E-2,1.0640785691395972E-2,7.6099504520339015E-3,5.1753796072067943E-3,null,null,null,null,null,null,null,null,2021,1.2480138775510203]
["BEV100",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(E$9-2010)/5,0)/$P$6/$W$14","v":14.663388705261651},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(F$9-2010)/5,0)/$P$6/$W$14","v":12.242483332207184},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(G$9-2010)/5,0)/$P$6/$W$14","v":9.6301217497199207},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(H$9-2010)/5,0)/$P$6/$W$14","v":8.3649809083648954},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(I$9-2010)/5,0)/$P$6/$W$14","v":6.9305363197529859},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(J$9-2010)/5,0)/$P$6/$W$14","v":5.4131342600973129},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(K$9-2010)/5,0)/$P$6/$W$14","v":3.9754569976545562},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(L$9-2010)/5,0)/$P$6/$W$14","v":2.6881899497933648},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.6535603503777661},null,null,null,null,null,null,null,null,2022,1.2753673469387754]
["$/kWh",null,null,null,{"$f":"E25/$P$12","v":5.0033741786131819E-2},4.1773239608991659E-2,3.2859459343228307E-2,2.8542603843330589E-2,2.3648057869290567E-2,1.8470448220893689E-2,1.3564871865610797E-2,9.1725183396231778E-3,5.6422027173636544E-3,null,null,null,null,null,null,null,null,2023,1.3028848979591836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,1.3299763265306122]
["Table 3.  Energy Prices by Sector and Source",null,null,null,null,"transportation electricity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,1.3571265306122449]
["(2008 dollars per million Btu, unless otherwise noted)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,1.3853518367346938]
["Reference Case",null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,2027,1.4145363265306121]
[" Sector and Source",2007,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,null,2028,1.445208163265306]
[" Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,1.4766938775510203]
["   Electricity",32.025463000000002,33.733215000000001,32.303364000000002,30.290997000000001,28.791491000000001,28.550858999999999,28.631557000000001,31.010608999999999,33.259453000000001,35.671379877099795,38.258216162976602,41.032646032084109,null,null,null,null,null,null,null,null,2030,1.509317551020408]
["$/kWh",{"$f":"B33/$P$12","v":0.10927581465178969},{"$f":"C33/$P$12","v":0.1151029276282117},0.11022405568635481,0.1033575493909305,9.824100385573413E-2,9.74199303920565E-2,9.7695284403043647E-2,0.10581297642201522,0.11348637868086123,0.12171624484628177,0.13054292886674379,0.14000971110002425,null,null,null,null,null,null,null,null,2031,1.542928163265306]
["+ charging infrastructure for Residential Charging Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2032,1.5774906122448977]
["PHEV10",null,null,null,{"$f":"E52","v":0},{"$f":"F52","v":8.4327863843600159},6.8725759056660358,6.1691935107423035,5.0789000969195728,3.9588517847591613,2.8910968776557242,1.9392818856954201,1.1783311823312985,null,null,null,null,null,null,null,null,2033,1.6114302040816326]
["PHEV40",null,null,null,{"$f":"E53","v":0},9.9677137895162673,8.0210899125106039,6.9139740470400257,5.6934484181266471,4.4459411359398633,3.2527963921709446,2.1856885205966754,1.3315062076536726,null,null,null,null,null,null,null,null,2034,1.6457991836734691]
["BEV100",null,null,null,{"$f":"E54","v":14.592738700751244},12.184303610301864,9.5828919081348563,8.3264127896893179,6.8939665764129181,5.3782658891074728,3.9418213905637787,2.6557150797223525,1.6221929756966751,null,null,null,null,null,null,null,null,2035,1.6805363265306124]
["+ charging infrastructure for Ubiquitous Charging Scenario"]
["PHEV10",null,null,null,{"$f":"E56","v":0},{"$f":"F56","v":10.169736511305191},8.4287791215397334,7.19550625891595,6.3295561548305974,5.4810850646785987,4.6908037857237108,3.9713394527913115,3.3712300091347029]
["PHEV40",null,null,null,{"$f":"E57","v":0},8.9587720777986792,7.2259213049446975,6.1763368887660288,5.150706376171942,4.1100356467190808,3.1184950625774173,2.2302481789775754,1.5167485014840951]
["BEV100",null,null,null,{"$f":"E58","v":14.663388705261651},12.242483332207184,9.6301217497199207,8.3649809083648954,6.9305363197529859,5.4131342600973129,3.9754569976545562,2.6881899497933648,1.6535603503777661]
[]
["Table 3.  Energy Prices by Sector and Source",null,null,null,null,"transportation electricity"]
["(2008 dollars per million Btu, unless otherwise noted)"]
["Low Oil Price Case",null,"","","","","","","",""]
[" Sector and Source",2007,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050]
[" Transportation"]
["   Electricity",32.025463000000002,33.733215000000001,32.346965789794901,30.341381072998001,27.951755523681602,28.114067077636701,28.504930496215799,29.547758102416999,31.1672458648682,32.957412807722193,34.868286338188582,36.894019894253738]
["$/kWh",{"$f":"B49/$P$12","v":0.10927581465178969},{"$f":"C49/$P$12","v":0.1151029276282117},{"$f":"D49/$P$12","v":0.11037283171186031},{"$f":"E49/$P$12","v":0.10352946761182653},{"$f":"F49/$P$12","v":9.5375697013278748E-2},{"$f":"G49/$P$12","v":9.5929529046428166E-2},{"$f":"H49/$P$12","v":9.7263215259889443E-2},{"$f":"I49/$P$12","v":0.10082150374455591},{"$f":"J49/$P$12","v":0.10634744554157095},{"$f":"K49/$P$12","v":0.1124557710025666},{"$f":"L49/$P$12","v":0.11897596594052132},{"$f":"M49/$P$12","v":0.12588808098493104}]
["+ charging infrastructure for Residential Charging Scenario"]
["PHEV10",null,null,null,{"$f":"+E14","v":0},{"$f":"+F14","v":8.4327863843600159},6.8725759056660358,6.1691935107423035,5.0789000969195728,3.9588517847591613,2.8910968776557242,1.9392818856954201,1.1783311823312985]
["PHEV40",null,null,null,{"$f":"+E16","v":0},9.9677137895162673,8.0210899125106039,6.9139740470400257,5.6934484181266471,4.4459411359398633,3.2527963921709446,2.1856885205966754,1.3315062076536726]
["BEV100",null,null,null,{"$f":"+E18","v":14.592738700751244},12.184303610301864,9.5828919081348563,8.3264127896893179,6.8939665764129181,5.3782658891074728,3.9418213905637787,2.6557150797223525,1.6221929756966751]
["+ charging infrastructure for Ubiquitous Charging Scenario"]
["PHEV10",null,null,null,{"$f":"+E21","v":0},10.169736511305191,8.4287791215397334,7.19550625891595,6.3295561548305974,5.4810850646785987,4.6908037857237108,3.9713394527913115,3.3712300091347029]
["PHEV40",null,null,null,{"$f":"+E23","v":0},8.9587720777986792,7.2259213049446975,6.1763368887660288,5.150706376171942,4.1100356467190808,3.1184950625774173,2.2302481789775754,1.5167485014840951]
["BEV100",null,null,null,{"$f":"+E25","v":14.663388705261651},12.242483332207184,9.6301217497199207,8.3649809083648954,6.9305363197529859,5.4131342600973129,3.9754569976545562,2.6881899497933648,1.6535603503777661,null,null,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+($J$66/$I$66)^(1/5)*J66","v":43.968543339478281},{"$f":"+($J$66/$I$66)^(1/5)*P59","v":44.643410994835584},{"$f":"+($J$66/$I$66)^(1/5)*Q59","v":45.328637109165044},46.024380673153836,46.730803117817246,47.448068351954959,48.176342800182262,48.915795441544986,49.666597848727136,50.428924227860314,51.202951458944177,51.988859136887314,52.786829613178028,53.597048038194735,54.41970240416579]
[]
["AEO 2011, Electricity Supply, Disposition, Prices, and Emissions, GHG price economywide Case"]
["End-Use Prices"]
["(2009 cents per kilowatthour)"]
["  Transportation",null,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Electricity",null,11.8,11.9,10.3,11.3,11.7,12.8,13.9,15]
["$/MMBTU",null,null,null,{"$f":"E65/100/3412*1000000/$W$12","v":29.735329255012878},32.622254425402481,33.777024493558308,36.952642180986878,40.128259868415434,43.303877555843997,{"$f":"+T59","v":46.730803117817246},{"$f":"+Y59","v":50.428924227860314},{"$f":"+AD59","v":54.41970240416579}]
[]
["+ charging infrastructure for Residential Charging Scenario"]
["PHEV10",null,null,null,{"$f":"+E14","v":0},8.4327863843600159,6.8725759056660358,6.1691935107423035,5.0789000969195728,3.9588517847591613,2.8910968776557242,1.9392818856954201,1.1783311823312985,null,"kWh per 125,000 BTU",{"$f":"36.634","v":36.634}]
["PHEV40",null,null,null,{"$f":"+E16","v":0},9.9677137895162673,8.0210899125106039,6.9139740470400257,5.6934484181266471,4.4459411359398633,3.2527963921709446,2.1856885205966754,1.3315062076536726]
["BEV100",null,null,null,{"$f":"+E18","v":14.592738700751244},12.184303610301864,9.5828919081348563,8.3264127896893179,6.8939665764129181,5.3782658891074728,3.9418213905637787,2.6557150797223525,1.6221929756966751]
["+ charging infrastructure for Ubiquitous Charging Scenario"]
["PHEV10",null,null,null,{"$f":"+E21","v":0},{"$f":"+F21","v":10.169736511305191},8.4287791215397334,7.19550625891595,6.3295561548305974,5.4810850646785987,4.6908037857237108,3.9713394527913115,3.3712300091347029]
["PHEV40",null,null,null,{"$f":"+E23","v":0},8.9587720777986792,7.2259213049446975,6.1763368887660288,5.150706376171942,4.1100356467190808,3.1184950625774173,2.2302481789775754,1.5167485014840951]
["BEV100",null,null,null,{"$f":"+E25","v":14.663388705261651},12.242483332207184,9.6301217497199207,8.3649809083648954,6.9305363197529859,5.4131342600973129,3.9754569976545562,2.6881899497933648,1.6535603503777661]
[]
[]
[]
[]
[]
[]
[]
["Infrastructure Cost - Ubiquitous Charging ($/MMBTU)"]
["PHEV10",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(E$9-2010)/5,0)/$P$6/$W$14","v":0},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(F$9-2010)/5,0)/$P$6/$W$14","v":10.169736511305191},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(G$9-2010)/5,0)/$P$6/$W$14","v":8.4287791215397334},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(H$9-2010)/5,0)/$P$6/$W$14","v":7.19550625891595},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(I$9-2010)/5,0)/$P$6/$W$14","v":6.3295561548305974},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(J$9-2010)/5,0)/$P$6/$W$14","v":5.4810850646785987},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(K$9-2010)/5,0)/$P$6/$W$14","v":4.6908037857237108},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(L$9-2010)/5,0)/$P$6/$W$14","v":3.9713394527913115},{"$f":"OFFSET('PHEV_BEV Results'!$BH5,3*(M$9-2010)/5,0)/$P$6/$W$14","v":3.3712300091347029}]
["PHEV40",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(E$9-2010)/5,0)/$P$6/$W$14","v":0},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(F$9-2010)/5,0)/$P$6/$W$14","v":8.9587720777986792},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(G$9-2010)/5,0)/$P$6/$W$14","v":7.2259213049446975},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(H$9-2010)/5,0)/$P$6/$W$14","v":6.1763368887660288},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(I$9-2010)/5,0)/$P$6/$W$14","v":5.150706376171942},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(J$9-2010)/5,0)/$P$6/$W$14","v":4.1100356467190808},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(K$9-2010)/5,0)/$P$6/$W$14","v":3.1184950625774173},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(L$9-2010)/5,0)/$P$6/$W$14","v":2.2302481789775754},{"$f":"OFFSET('PHEV_BEV Results'!$BH6,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.5167485014840951}]
["BEV100",null,null,null,{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(E$9-2010)/5,0)/$P$6/$W$14","v":14.663388705261651},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(F$9-2010)/5,0)/$P$6/$W$14","v":12.242483332207184},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(G$9-2010)/5,0)/$P$6/$W$14","v":9.6301217497199207},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(H$9-2010)/5,0)/$P$6/$W$14","v":8.3649809083648954},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(I$9-2010)/5,0)/$P$6/$W$14","v":6.9305363197529859},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(J$9-2010)/5,0)/$P$6/$W$14","v":5.4131342600973129},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(K$9-2010)/5,0)/$P$6/$W$14","v":3.9754569976545562},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(L$9-2010)/5,0)/$P$6/$W$14","v":2.6881899497933648},{"$f":"OFFSET('PHEV_BEV Results'!$BH7,3*(M$9-2010)/5,0)/$P$6/$W$14","v":1.6535603503777661}]
[]
["Taxes (Both Scenarios) $/GEG",null,null,null,{"$f":"+'PHEV_BEV Results'!A5","v":2010},{"$f":"+'PHEV_BEV Results'!A8","v":2015},{"$f":"+'PHEV_BEV Results'!A11","v":2020},{"$f":"+'PHEV_BEV Results'!A14","v":2025},{"$f":"+'PHEV_BEV Results'!A17","v":2030},{"$f":"+'PHEV_BEV Results'!A20","v":2035},{"$f":"+'PHEV_BEV Results'!A23","v":2040},{"$f":"+'PHEV_BEV Results'!A26","v":2045},{"$f":"+'PHEV_BEV Results'!A29","v":2050}]
["PHEV10",null,null,null,{"$f":"+'PHEV_BEV Results'!AZ5","v":1.1630552762652884},{"$f":"+'PHEV_BEV Results'!AZ8","v":1.1255506686182151},{"$f":"+'PHEV_BEV Results'!AZ11","v":1.1183730080013956},{"$f":"+'PHEV_BEV Results'!AZ14","v":1.069140539924581},{"$f":"+'PHEV_BEV Results'!AZ17","v":1.0345060686091565},{"$f":"+'PHEV_BEV Results'!AZ20","v":1.0033621324085062},{"$f":"+'PHEV_BEV Results'!AZ23","v":1.0654297720945631},{"$f":"+'PHEV_BEV Results'!AZ26","v":1.1270084155857394},{"$f":"+'PHEV_BEV Results'!AZ29","v":1.1885672021686042}]
["$/kWh",null,null,null,{"$f":"E89/$P$69","v":3.1747973911265173E-2},{"$f":"F89/$P$69","v":3.0724208893874953E-2},3.0528279958546584E-2,2.9184378990134329E-2,2.8238960217534435E-2,2.7388822744131305E-2,2.9083085988277642E-2,3.0764001080573766E-2,3.2444374137921173E-2]
["PHEV40",null,null,null,{"$f":"+'PHEV_BEV Results'!AZ6","v":1.2175114340740441},{"$f":"+'PHEV_BEV Results'!AZ9","v":1.1782507991131679},{"$f":"+'PHEV_BEV Results'!AZ12","v":1.1641404959120258},{"$f":"+'PHEV_BEV Results'!AZ15","v":1.11687264968038},{"$f":"+'PHEV_BEV Results'!AZ18","v":1.0809566291468331},{"$f":"+'PHEV_BEV Results'!AZ21","v":1.0503201050029367},{"$f":"+'PHEV_BEV Results'!AZ24","v":1.1173482929745899},{"$f":"+'PHEV_BEV Results'!AZ27","v":1.1839789904978437},{"$f":"+'PHEV_BEV Results'!AZ30","v":1.2518983682196509}]
["$/kWh",null,null,null,{"$f":"E91/$P$69","v":3.3234466180980624E-2},{"$f":"F91/$P$69","v":3.2162766804421247E-2},{"$f":"G91/$P$69","v":3.1777597202381005E-2},{"$f":"H91/$P$69","v":3.0487324607751817E-2},{"$f":"I91/$P$69","v":2.9506923326604605E-2},{"$f":"J91/$P$69","v":2.8670636703688832E-2},{"$f":"K91/$P$69","v":3.0500308264852047E-2},{"$f":"L91/$P$69","v":3.2319129510778068E-2},{"$f":"M91/$P$69","v":3.4173127919955533E-2}]
["BEV100",null,null,null,{"$f":"+'PHEV_BEV Results'!AZ7","v":1.401139986871031},{"$f":"+'PHEV_BEV Results'!AZ10","v":1.3559579507815984},{"$f":"+'PHEV_BEV Results'!AZ13","v":1.311352513740788},{"$f":"+'PHEV_BEV Results'!AZ16","v":1.2812142879831665},{"$f":"+'PHEV_BEV Results'!AZ19","v":1.2465351374215337},{"$f":"+'PHEV_BEV Results'!AZ22","v":1.209624531572157},{"$f":"+'PHEV_BEV Results'!AZ25","v":1.2882877938547987},{"$f":"+'PHEV_BEV Results'!AZ28","v":1.3672286200598154},{"$f":"+'PHEV_BEV Results'!AZ31","v":1.4464683187197398}]
["$/kWh",null,null,null,{"$f":"E93/$P$69","v":3.8246983317984144E-2},{"$f":"F93/$P$69","v":3.701364717971279E-2},{"$f":"G93/$P$69","v":3.5796050492460228E-2},{"$f":"H93/$P$69","v":3.4973365943745331E-2},{"$f":"I93/$P$69","v":3.4026727559685908E-2},{"$f":"J93/$P$69","v":3.3019177036964484E-2},{"$f":"K93/$P$69","v":3.516645176215534E-2},{"$f":"L93/$P$69","v":3.7321303162630763E-2},{"$f":"M93/$P$69","v":3.9484312898393291E-2}]

{"sheet":"PHEV_BEV Results","index":12,"n_rows":31,"n_cols":60,"rows_kept":31,"cut":false,"hidden":false,"merged":[[1,0,1,4],[2,58,2,59],[2,55,2,56],[2,45,2,46],[2,47,2,48],[2,49,2,50],[2,52,2,53],[2,30,2,31],[2,36,2,38],[2,39,2,40],[1,45,1,53],[1,30,1,44],[2,41,2,42],[2,43,2,44],[1,6,1,17],[2,22,2,23],[2,34,2,35],[2,2,2,3],[2,6,2,7],[2,8,2,9],[2,10,2,11],[2,12,2,13],[2,14,2,15],[2,16,2,17],[2,20,2,21],[1,20,1,23],[1,24,1,27],[2,24,2,25],[2,26,2,27],[2,32,2,33]]}
["Results generated 10/14/2011 4:06:45 PM"]
["Source: Jaycie Chitwood (Electric Sub-group)",null,null,null,null,null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential charger cost details",null,null,null,"Workplace / Commercial charger cost details",null,null,null,null,null,"Workplace / commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
[null,null,"VMT\nper vehicle per yr",null,null,null,"L1 density",null,"L2 density",null,"Charger cost",null,"Num of chargers",null,"Weighted charger cost",null,"Total charger cost",null,null,null,"Weighted average EVSE cost",null,"Weighted average installation cost",null,"Weighted average EVSE cost",null,"Weighted average installation cost",null,null,null,"L1 density",null,"L2 density",null,"L3 density",null,"Charger costs",null,null,"Weighted charger cost",null,"Num of chargers",null,"Total charger cost",null,"Total cost",null,"Levelized cost\n($/GEG)",null,"kWh/yr",null,"Taxes\n$ / GEG","Adder cost\n($/GEG)",null,null,"Adder cost\n($/kWh)",null,null,"Infrastructure cost\n($/GEG)"]
["Year","Vehicle type","Home","Ubiq","Veh effic\nmiles/kWh",null,"Home charging","Ubiq charging","Home charging","Ubiq charging","L1","L2","Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging",null,null,"Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging",null,null,"Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging","L1","L2","L3","Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging","Home charging","Ubiq charging","Both scenarios","Home charging","Ubiq charging",null,"Residential Scenario","Ubiquitous Scenario",null,"Residential Scenario","Ubiquitous Scenario"]
[2010,"PHEV10",3224.7698455696218,5971.796010314114,3.260623115573027,null,1,1,null,null,500,1100,1,1,500,500,500,500,null,null,500,500,302.75,302.75,0,162.47404535003176,0,214.84557595744198,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,1000,2744.5,39331.666700000002,0,473.28500000000003,0,0.34329008006852957,0,162.47404535003176,0,162.47404535003176,0,0.3817892596012456,989.00416615702477,1831.4891965870827,1.1630552762652884,2.4804930301978985,2.7611153026338577]
[2010,"PHEV40",7763.3348134083481,9554.8736165025821,3.4132908438917458,null,0.6,0.6,0.4,0.4,500,1100,1,1,740,740,740,740,null,null,740,740,822.97285714285715,822.97285714285715,0,32.510534690444487,0,56.311045194497794,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,1000,2744.5,39331.666700000002,0,239.17179999999999,0,0.13592963553657189,0,32.510534690444487,0,32.510534690444487,0,4.9982334333358858E-2,2274.4428085585564,2799.3142259182241,1.2175114340740441,2.7747478999542388,2.6193221034081047]
[2010,"BEV100",11943.592020628228,11943.592020628228,3.9280931204023823,null,0.2,0.2,0.8,0.8,500,1100,1,1,980,980,980,980,null,null,980,980,1343.1957142857143,1343.1957142857143,1.0789947724462878,3.6849037731566012,0.54866465822091848,4.4536498335215295,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,1000,2744.5,39331.666700000002,206.00649999999999,124.6892,5.2376743800131298E-3,2.9552710804618455E-2,1.0789947724462878,3.6849037731566012,1.0789947724462878,3.6849037731566012,1.5272503365572729E-3,5.2157532839342199E-3,3040.5572511999821,3040.5572511999821,1.401139986871031,3.3046542601254667,3.3138700279637634,null,{"$f":"+BA7/36.64","v":9.019252893355531E-2},{"$f":"+BB7/36.64","v":9.0444050981543761E-2},null,{"$f":"BA7-$AZ7","v":1.9035142732544357},{"$f":"BB7-$AZ7","v":1.9127300410927324}]
[2015,"PHEV10",3282.8975057969019,6079.4398255498181,3.260623115573027,null,1,1,null,null,429.36700000000002,944.60739999999998,1,1,429.36700000000002,429.36700000000002,429.36701284999992,429.36701284999992,null,null,429.36701284999992,429.36701284999992,257.33749999999998,257.33749999999998,0,139.52199103519709,0,177.8494046951181,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,858.73400000000004,2356.7955000000002,33775.440499999997,0,406.42590000000001,0,0.34329008006852957,0,139.52199103519709,0,139.52199103519709,0,0.32205035205119814,1006.8313292994491,1864.502461665646,1.1255506686182151,2.2255449585939955,2.4521171892336788,null,{"$f":"+BA8/36.64","v":6.0740855856823019E-2},6.6924595776028356E-2,null,1.0999942899757804,1.3265665206154638]
[2015,"PHEV40",7903.2717732147639,9727.1037208797097,3.4132908438917458,null,0.6,0.6,0.4,0.4,429.36700000000002,944.60739999999998,1,1,635.46320000000003,635.46320000000003,635.46317901799989,635.46317901799989,null,null,635.46317901799989,635.46317901799989,699.52692857142847,699.52692857142847,0,27.917902332384902,0,46.364560582381671,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,858.73400000000004,2356.7955000000002,33775.440499999997,0,205.38499999999999,0,0.13592963553657189,0,27.917902332384902,0,27.917902332384902,0,4.2161553693812727E-2,2315.4404750940175,2849.7728924234066,1.1782507991131679,2.4784649576167048,2.346856012337823,null,6.7643694258097839E-2,6.4051747061621811E-2,null,1.3002141585035369,1.1686052132246552]
[2015,"BEV100",12158.879651099636,12158.879651099636,3.9280931204023823,null,0.2,0.2,0.8,0.8,429.36700000000002,944.60739999999998,1,1,841.55930000000001,841.55930000000001,841.55934518599997,841.55934518599997,null,null,841.55934518599997,841.55934518599997,1141.7163571428571,1141.7163571428571,0.92656952465205611,3.1643522514398876,0.46636495948778067,3.6868983434387883,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,858.73400000000004,2356.7955000000002,33775.440499999997,176.90479999999999,107.0749,5.2376743800131298E-3,2.9552710804618455E-2,0.92656952465205611,3.1643522514398876,0.92656952465205611,3.1643522514398876,1.288280107911595E-3,4.3996396940489757E-3,3095.364411792284,3095.3644117922831,1.3559579507815984,2.9453097720871604,2.9528988842704034,null,8.0385092032946512E-2,8.0592218457161663E-2,null,1.589351821305562,1.5969409334888049]
[2020,"PHEV10",3388.2605432676805,6274.5565616068152,3.3605917337589903,null,1,1,null,null,388.11380000000003,853.85029999999995,1,1,388.11380000000003,388.11380000000003,388.11377237500767,388.11377237500767,null,null,388.11377237500767,388.11377237500767,210.01767499999997,210.01767499999997,0,126.11682930765781,0,140.85323343279424,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,776.22749999999996,2130.3564999999999,30530.323,0,367.37689999999998,0,0.34329008006852957,0,126.11682930765781,0,126.11682930765781,0,0.29070321445453379,1008.2333147554765,1867.09873102866,1.1183730080013956,2.0148494404743733,2.2178445803344147,null,5.4990432327357348E-2,6.0530692694716559E-2,null,0.8964764324729777,1.0994715723330191]
[2020,"PHEV40",8156.9235300888604,10039.290498570905,3.4981181587057439,null,0.6,0.6,0.4,0.4,388.11380000000003,853.85029999999995,1,1,574.40840000000003,574.40840000000003,574.40838311501136,574.40838311501136,null,null,574.40838311501136,574.40838311501136,566.89230000599991,566.89230000599991,0,25.23557252127393,0,36.418075970265548,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,776.22749999999996,2130.3564999999999,30530.323,0,185.65170000000001,0,0.13592963553657189,0,25.23557252127393,0,25.23557252127393,0,3.7843272923291517E-2,2331.8033182466343,2869.9117763035501,1.1641404959120258,2.2104320419077812,2.1067082087613933,null,6.0328385423247304E-2,5.7497494780605708E-2,null,1.0462915459957554,0.94256771284936747]
[2020,"BEV100",12549.11312321363,12549.11312321363,3.9404745878093173,null,0.2,0.2,0.8,0.8,388.11380000000003,853.85029999999995,1,1,760.70299999999997,760.70299999999997,760.70299385501517,760.70299385501517,null,null,760.70299385501517,760.70299385501517,923.766925012,923.766925012,0.83754546301408361,2.8603238084774167,0.38406526075464298,2.920146853356048,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,776.22749999999996,2130.3564999999999,30530.323,159.90790000000001,96.787199999999999,5.2376743800131298E-3,2.9552710804618455E-2,0.83754546301408361,2.8603238084774167,0.83754546301408361,2.8603238084774167,1.1318476184542495E-3,3.8654029346448923E-3,3184.6704866558302,3184.6704866558298,1.311352513740788,2.5613695187907082,2.5675303004934662,null,6.9906373329440719E-2,7.0074516934865341E-2,null,1.2500170050499202,1.2561777867526782]
[2025,"PHEV10",3576.2013651803891,6622.5951207044236,3.3407552662042161,null,1,1,null,null,369.09230000000002,812.00310000000002,1,1,369.09230000000002,369.09230000000002,369.09233575778575,369.09233575778575,null,null,369.09233575778575,369.09233575778575,200.1616874008983,200.1616874008983,0,119.93584979651925,0,112.23722422054881,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,738.18470000000002,2025.9477999999999,29034.0334,0,349.37169999999998,0,0.34329008006852957,0,119.93584979651925,0,119.93584979651925,0,0.26038115412418811,1070.4769072305282,1982.3646430194963,1.069140539924581,1.8738659683023311,2.0077408361412892,null,5.1142630139255761E-2,5.4796420200362697E-2,null,0.80472542837775007,0.93860029621670815]
[2025,"PHEV40",8609.3736569157518,10596.152193127078,3.4899043173149074,null,0.6,0.6,0.4,0.4,369.09230000000002,812.00310000000002,1,1,546.25670000000002,546.25670000000002,546.25665692152302,546.25665692152302,null,null,546.25665692152302,546.25665692152302,516.96487910026985,516.96487910026985,0,23.998778371261363,0,27.419108972616826,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,738.18470000000002,2025.9477999999999,29034.0334,0,176.553,0,0.13592963553657189,0,23.998778371261363,0,23.998778371261363,0,3.4017198306932173E-2,2466.9368768080453,3036.2300022252871,1.11687264968038,2.018749161919573,1.9225298786136156,null,5.509686577291411E-2,5.2470793630284264E-2,null,0.90187651223919296,0.80565722893323555]
[2025,"BEV100",13245.190241408847,13245.190241408847,4.0034244515859276,null,0.2,0.2,0.8,0.8,369.09230000000002,812.00310000000002,1,1,723.42100000000005,723.42100000000005,723.42097808526023,723.42097808526023,null,null,723.42097808526023,723.42097808526023,833.76807079964146,833.76807079964146,0.79649740166528205,2.7201394813540962,0.38406526075464298,2.3279227630289809,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,738.18470000000002,2025.9477999999999,29034.0334,152.07079999999999,92.043700000000001,5.2376743800131298E-3,2.9552710804618455E-2,0.79649740166528205,2.7201394813540962,0.79649740166528205,2.7201394813540962,1.0361004788592277E-3,3.5384143291646813E-3,3308.4651406777166,3308.4651406777161,1.2812142879831665,2.3673329333725999,2.3723638577177164,null,6.4610614993793669E-2,6.4747921880942041E-2,null,1.0861186453894334,1.0911495697345499]
[2030,"PHEV10",3702.4548487343172,6856.3978680265127,3.3546419037476829,null,1,1,null,null,351.00310000000002,772.20690000000002,1,1,351.00310000000002,351.00310000000002,351.00313880000419,351.00313880000419,null,null,351.00313880000419,351.00313880000419,169.89810356210674,169.89810356210674,0,114.05779978279075,0,108.14546541690734,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,702.00630000000001,1926.6561999999999,27611.0769,0,332.24900000000002,0,0.34329008006852957,0,114.05779978279075,0,114.05779978279075,0,0.24017025552757221,1103.6810947237232,2043.8538791180054,1.0345060686091565,1.6970108269806636,1.8601496116861833,null,4.6315797679603261E-2,5.0768275428116356E-2,null,0.66250475837150713,0.82564354307702681]
[2030,"PHEV40",8913.3172284344673,10970.236588842421,3.5052693399325263,null,0.6,0.6,0.4,0.4,351.00310000000002,772.20690000000002,1,1,519.4846,519.4846,519.48464542400632,519.48464542400632,null,null,519.48464542400632,519.48464542400632,438.80201904690506,438.80201904690506,0,22.822599440824881,0,26.956467138552764,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,702.00630000000001,1926.6561999999999,27611.0769,0,167.90010000000001,0,0.13592963553657189,0,22.822599440824881,0,22.822599440824881,0,3.1384454354272964E-2,2542.8337636976112,3129.6415553201373,1.0809566291468331,1.8236246471374544,1.7528279828003583,null,4.9771415041961094E-2,4.7839191670315459E-2,null,0.74266801799062132,0.67187135365352524]
[2030,"BEV100",13712.795736053025,13712.795736053025,4.0421986234553655,null,0.2,0.2,0.8,0.8,351.00310000000002,772.20690000000002,1,1,687.96619999999996,687.96619999999996,687.96615204800844,687.96615204800844,null,null,687.96615204800844,687.96615204800844,707.70593453170341,707.70593453170341,0.75746110375488684,2.5868255811078917,0.38406526075464298,2.3148538715998894,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,702.00630000000001,1926.6561999999999,27611.0769,144.61779999999999,87.532600000000002,5.2376743800131298E-3,2.9552710804618455E-2,0.75746110375488684,2.5868255811078917,0.75746110375488684,2.5868255811078917,9.6093951725704152E-4,3.2817301282078498E-3,3392.4101741272198,3392.4101741272193,1.2465351374215337,2.1458018238637049,2.1505720750032999,null,5.8564460258288889E-2,5.8694652702055129E-2,null,0.89926668644217123,0.90403693758176629]
[2035,"PHEV10",3790.8430775385054,7020.0797732194542,3.3692820229345615,null,1,1,null,null,333.8005,734.36109999999996,1,1,333.8005,333.8005,333.80049248247258,333.80049248247258,null,null,333.80049248247258,333.80049248247258,135.00285172862627,135.00285172862627,0,108.46783270692038,0,102.66508577434868,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,667.601,1832.2309,26257.859400000001,0,315.96550000000002,0,0.34329008006852957,0,108.46783270692038,0,108.46783270692038,0,0.22404762997955624,1125.1189576100771,2083.5536252038464,1.0033621324085062,1.5197649154995183,1.7183289297650786,null,4.1478300095510873E-2,4.6897623628959564E-2,null,0.51640278309101206,0.71496679735657231]
[2035,"PHEV40",9126.1037051852909,11232.127637151127,3.5269665196736248,null,0.6,0.6,0.4,0.4,333.8005,734.36109999999996,1,1,494.0247,494.0247,494.02472887405952,494.02472887405952,null,null,494.02472887405952,494.02472887405952,348.67678139771579,348.67678139771579,0,21.704064981077764,0,26.33681847134778,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,667.601,1832.2309,26257.859400000001,0,159.6713,0,0.13592963553657189,0,21.704064981077764,0,21.704064981077764,0,2.933083739622638E-2,2587.5220686897233,3184.6425460796595,1.0503201050029367,1.6302600726715755,1.586443698904576,null,4.44939976165823E-2,4.3298135887133625E-2,null,0.57993996766863876,0.53612359390163933]
[2035,"BEV100",14040.159546438908,14040.159546438908,4.0619095111189569,null,0.2,0.2,0.8,0.8,333.8005,734.36109999999996,1,1,654.24900000000002,654.24900000000002,654.24896526564646,654.24896526564646,null,null,654.24896526564646,654.24896526564646,562.35071106680527,562.35071106680527,0.72033797285716883,2.4600453884603906,0.38406526075464298,2.2973497883985381,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,667.601,1832.2309,26257.859400000001,137.5301,83.242599999999996,5.2376743800131298E-3,2.9552710804618455E-2,0.72033797285716883,2.4600453884603906,0.72033797285716883,2.4600453884603906,8.9688876697039115E-4,3.0629887056987447E-3,3456.5416851374384,3456.5416851374384,1.209624531572157,1.9111793318884605,1.9157276516538844,null,5.2161007966388111E-2,5.2285143331164963E-2,null,0.70155480031630346,0.70610312008172738]
[2040,"PHEV10",3830.6036875604186,7093.7105325192933,3.3715640661138266,null,1,1,null,null,317.4409,698.37009999999998,1,1,317.4409,317.4409,317.44094700255113,317.44094700255113,null,null,317.44094700255113,317.44094700255113,99.55743710187879,99.55743710187879,0,103.15182963849904,0,96.423901342948213,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,634.88189999999997,1742.4333999999999,24970.963,0,300.48009999999999,0,0.34329008006852957,0,103.15182963849904,0,103.15182963849904,0,0.2109983036164314,1136.1503481604298,2103.982126223018,1.0654297720945631,1.4425518658174976,1.6773102519870287,null,3.9370957036503756E-2,4.5778118231087024E-2,null,{"$f":"BA23-$AZ23","v":0.37712209372293448},0.61188047989246552]
[2040,"PHEV40",9221.8236922750821,11349.936852030871,3.5358607883846416,null,0.6,0.6,0.4,0.4,317.4409,698.37009999999998,1,1,469.81259999999997,469.81259999999997,469.81260156377573,469.81260156377573,null,null,469.81260156377573,469.81260156377573,257.13061826773202,257.13061826773202,0,20.64034983938798,0,25.63114808591218,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,634.88189999999997,1742.4333999999999,24970.963,0,151.8458,0,0.13592963553657189,0,20.64034983938798,0,20.64034983938798,0,2.7673420407103456E-2,2608.0844931929782,3209.9501454682813,1.1173482929745899,1.5416513992975429,1.5241327893202967,null,4.2075638627116344E-2,4.1597510625553946E-2,null,0.42430310632295298,0.40678449634570679]
[2040,"BEV100",14187.421065038587,14187.421065038587,4.0768006923955014,null,0.2,0.2,0.8,0.8,317.4409,698.37009999999998,1,1,622.18430000000001,622.18430000000001,622.18425612500039,622.18425612500039,null,null,622.18425612500039,622.18425612500039,414.70379943358523,414.70379943358523,0.68503424475230368,2.3394786867282114,0.38406526075464298,2.27741572932098,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,634.88189999999997,1742.4333999999999,24970.963,130.78980000000001,79.162899999999993,5.2376743800131298E-3,2.9552710804618455E-2,0.68503424475230368,2.3394786867282114,0.68503424475230368,2.3394786867282114,8.4717353111532403E-4,2.8932048801753201E-3,3480.0379355072546,3480.0379355072546,1.2882877938547987,1.8024690886361221,1.8068566035159421,null,4.9194025344872327E-2,4.9313771930020255E-2,null,0.51418129478132335,0.51856880966114338]
[2045,"PHEV10",3868.0064260112349,7162.9748629837677,3.372336001539026,null,1,1,null,null,301.88319999999999,664.14300000000003,1,1,301.88319999999999,301.88319999999999,301.88318203025932,301.88318203025932,null,null,301.88318203025932,301.88318203025932,67.417484874701444,67.417484874701444,0,98.096363615192502,0,90.153257774158476,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,603.76639999999998,1657.0368000000001,23747.1374,0,285.75360000000001,0,0.34329008006852957,0,98.096363615192502,0,98.096363615192502,0,0.19876247434438901,1146.9813281493898,2124.0394965729438,1.1270084155857394,1.3799733199114073,1.645040122131513,null,3.7663027290158496E-2,4.4897383245947407E-2,null,0.25296490432566787,0.51803170654577357]
[2045,"PHEV40",9311.867321878899,11460.759780774029,3.5428084826203796,null,0.6,0.6,0.4,0.4,301.88319999999999,664.14300000000003,1,1,446.78710000000001,446.78710000000001,446.78710940478391,446.78710940478391,null,null,446.78710940478391,446.78710940478391,174.12159324820863,174.12159324820863,0,19.628767323713035,0,24.922146851810822,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,603.76639999999998,1657.0368000000001,23747.1374,0,144.40389999999999,0,0.13592963553657189,0,19.628767323713035,0,19.628767323713035,0,2.6113877783914091E-2,2628.3857475105542,3234.9363046283743,1.1839789904978437,1.4690858084270895,1.4748982845824405,null,4.0095136692879077E-2,4.0253774142533859E-2,null,0.28510681792924575,0.29091929408459682]
[2045,"BEV100",14325.949725967535,14325.949725967535,4.0911445149820764,null,0.2,0.2,0.8,0.8,301.88319999999999,664.14300000000003,1,1,591.69100000000003,591.69100000000003,591.69103677930843,591.69103677930843,null,null,591.69103677930843,591.69103677930843,280.82570162171584,280.82570162171584,0.65146075060020203,2.2248209530316481,0.38406526075464298,2.2573875790990967,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,603.76639999999998,1657.0368000000001,23747.1374,124.3798,75.283100000000005,5.2376743800131298E-3,2.9552710804618455E-2,0.65146075060020203,2.2248209530316481,0.65146075060020203,2.2248209530316481,8.0067031534157541E-4,2.734390509944317E-3,3501.6973058528833,3501.6973058528829,1.3672286200598154,1.713646908197072,1.7178830135622063,null,4.6769839197518343E-2,4.6885453426916107E-2,null,0.34641828813725661,0.35065439350239092]
[2050,"PHEV10",3907.2771965445359,7235.6985121195103,3.3730675586049634,null,1,1,null,null,287.08789999999999,631.59339999999997,1,1,287.08789999999999,287.08789999999999,287.08790234292707,287.08790234292707,null,null,287.08790234292707,287.08790234292707,41.370599206166688,41.370599206166688,0,93.288665729420458,0,84.529891338068254,null,null,null,0.26877307269515699,null,7.4517007373372607E-2,null,null,574.17579999999998,1575.8254999999999,22583.291399999998,0,271.74880000000002,0,0.34329008006852957,0,93.288665729420458,0,93.288665729420458,0,0.18716193754942989,1158.3750187797932,2145.1389236662835,1.1885672021686042,1.3422717445567258,1.6283190933253497,null,3.6634054163666094E-2,4.4441023289447316E-2,null,0.15370454238812159,0.43975189115674551]
[2050,"PHEV40",9406.4080657553641,11577.117619391218,3.5527968168796726,null,0.6,0.6,0.4,0.4,287.08789999999999,631.59339999999997,1,1,424.89010000000002,424.89010000000002,424.89009546753215,424.89009546753215,null,null,424.89009546753215,424.89009546753215,106.84935311364535,106.84935311364535,0,18.666762416653345,0,24.286331133814009,null,null,null,7.6748117773300706E-2,null,5.9181517763271199E-2,null,null,574.17579999999998,1575.8254999999999,22583.291399999998,0,137.32669999999999,0,0.13592963553657189,0,18.666762416653345,0,18.666762416653345,0,2.4653750673336118E-2,2647.6065338340295,3258.5926570264983,1.2518983682196509,1.425583453875654,1.4497469339151101,null,3.8907845356868288E-2,3.9567328982399293E-2,null,{"$f":"BA30-$AZ30","v":0.17368508565600305},{"$f":"BB30-$AZ30","v":0.19784856569545917}]
[2050,"BEV100",14471.397024239021,14471.397024239021,4.104972231710045,null,0.2,0.2,0.8,0.8,287.08789999999999,631.59339999999997,1,1,562.69230000000005,562.69230000000005,562.69228859213717,562.69228859213717,null,null,562.69228859213717,562.69228859213717,172.328107021124,172.328107021124,0.61953269172117753,2.1157825891421322,0.38406526075464298,2.2394268025856192,null,null,null,9.9719113942127128E-3,null,1.7914155421048045E-2,5.2376743800131298E-3,1.6666439893577001E-3,574.17579999999998,1575.8254999999999,22583.291399999998,118.2839,71.593500000000006,5.2376743800131298E-3,2.9552710804618455E-2,0.61953269172117753,2.1157825891421322,0.61953269172117753,2.1157825891421322,7.5632432337671425E-4,2.5829433321742099E-3,3525.3337190567404,3525.3337190567399,1.4464683187197398,1.6580713321453651,1.6621629729705998,null,4.525303854108529E-2,4.5364709960987987E-2,null,{"$f":"BA31-$AZ31","v":0.21160301342562526},{"$f":"BB31-$AZ31","v":0.21569465425085999}]

{"sheet":"Elec - Annual Input Values","index":13,"n_rows":42,"n_cols":70,"rows_kept":42,"cut":false,"hidden":false,"merged":[[0,7,0,15],[31,18,31,20],[31,21,31,23],[5,49,5,51],[18,18,18,20],[18,21,18,23],[17,18,17,23],[30,18,30,23],[5,37,5,39],[5,34,5,36],[2,25,2,60],[3,25,3,36],[3,63,3,65],[5,58,5,60],[5,52,5,54],[5,55,5,57],[5,40,5,42],[5,43,5,45],[5,46,5,48],[4,37,4,42],[3,37,3,48],[3,49,3,60],[4,43,4,48],[4,55,4,60],[4,49,4,54],[4,2,4,3],[4,5,4,10],[5,28,5,30],[5,31,5,33],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,25,5,27],[4,12,4,14],[5,18,5,20],[5,21,5,23],[4,18,4,23],[4,31,4,36],[4,25,4,30]]}
[null,null,null,null,null,null,null,"Source: Jaycie Chitwood (Electric Sub-group)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,null,63,64,65,66,null,68,69,70]
[]
[1,null,3,4,null,6,7,8,9,10,11,null,13,14,15,null,null,null,19,20,21,22,23,24,null,"Charger density"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PHEV10",null,null,null,null,null,null,null,null,null,null,null,"PHEV40",null,null,null,null,null,null,null,null,null,null,null,"BEV100",null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes $/GEG"]
["Year",null,null,null,null,"Utility factor (from Marcus's chart)",null,null,null,null,null,null,"Vehicle Efficiency in Wh/mile",null,null,null,null,null,"Total charger units costs ",null,null,null,null,null,null,"Residential",null,null,null,null,null,"Workplace / Commercial",null,null,null,null,null,"Residential",null,null,null,null,null,"Workplace / Commercial",null,null,null,null,null,"Residential",null,null,null,null,null,"Workplace / Commercial",null,null,null,null,null,null,"Taxes / mile (test economy)",null,null,null,null,{"$f":"AVERAGE(BP8:BP16)","v":122.39178694306302},{"$f":"AVERAGE(BQ8:BQ16)","v":128.15168176864984},{"$f":"AVERAGE(BR8:BR16)","v":147.28103796505582}]
[null,null,null,null,null,"PHEV10",null,"PHEV40",null,"BEV100",null,null,"PHEV10","PHEV40","BEV100",null,null,null,"Residential",null,null,"Workplace / Commercial",null,null,null,"Home charging scenario",null,null,"Ubiquitous charging scenario",null,null,"Home charging scenario",null,null,"Ubiquitous charging scenario",null,null,"Home charging scenario",null,null,"Ubiquitous charging scenario",null,null,"Home charging scenario",null,null,"Ubiquitous charging scenario",null,null,"Home charging scenario",null,null,"Ubiquitous charging scenario",null,null,"Home charging scenario",null,null,"Ubiquitous charging scenario",null,null,null,"$/mile","PHEV10","PHEV40","BEV100",null,"PHEV10","PHEV40","BEV100"]
[null,null,null,null,null,"Home","Ubiq","Home","Ubiq","Home","Ubiq",null,"Avg","Avg","Avg",null,null,null,"L1","L2","L3/DC","L1","L2","L3",null,"L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC","L1","L2","L3/DC"]
[2010,null,2010,11943.592020628228,null,0.27,0.5,0.65,0.8,1,1,null,{"$f":"+M9","v":306.68984563837222},{"$f":"+N9","v":292.97239694342187},{"$f":"+O9","v":254.57644952611585},null,1,2010,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q8-1)","v":500},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q21-1)","v":1100},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q21-1)","v":39331.666666666664},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q21-1)","v":1000},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q21-1)","v":2744.5},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q21-1)","v":39331.666666666664},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,{"$f":"5.23767438001313/1000","v":5.2376743800131298E-3},9.9719113942127128E-3,1.7914155421048045E-2,{"$f":"1.6666439893577/1000","v":1.6666439893577001E-3},null,9.7351867671041387E-3,{"$f":"(1/M8)*1000*36.64*BK8","v":1.1630552762652884},{"$f":"1/N8*1000*36.64*BK8","v":1.2175114340740441},{"$f":"1/O8*1000*36.64*BK8","v":1.401139986871031},null,{"$f":"(1000/M8)*36.64","v":119.46923095459572},{"$f":"(1000/N8)*36.64","v":125.06297652019357},{"$f":"(1000/O8)*36.64","v":143.9253319315433}]
[2015,null,2015,12158.879651099636,null,0.27,0.5,0.65,0.8,1,1,null,306.68984563837222,292.97239694342187,254.57644952611585,null,2,2015,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q9-1)","v":429.36701284999992},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q22-1)","v":944.6074282699999},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q22-1)","v":33775.440454157164},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q22-1)","v":858.73402569999985},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q22-1)","v":2356.7955335336496},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q22-1)","v":33775.440454157164},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,{"$f":"5.23767438001313/1000","v":5.2376743800131298E-3},9.9719113942127128E-3,1.7914155421048045E-2,{"$f":"1.6666439893577/1000","v":1.6666439893577001E-3},null,9.4212598476170039E-3,{"$f":"(1/M9)*1000*36.64*BK9","v":1.1255506686182151},1.1782507991131679,1.3559579507815984,null,{"$f":"(1000/M9)*36.64","v":119.46923095459572},125.06297652019357,{"$f":"(1000/O9)*36.64","v":143.9253319315433}]
[2020,null,2020,12549.11312321363,null,0.27,0.5,0.65,0.8,1,1,null,297.56664278925956,285.86798805274958,253.77653826107883,null,3,2020,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q10-1)","v":388.11377237500767},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q23-1)","v":853.85029922501701},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q23-1)","v":30530.32304759269},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q23-1)","v":776.22754475001534},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q23-1)","v":2130.3564965664173},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q23-1)","v":30530.32304759269},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,5.2376743800131298E-3,9.9719113942127128E-3,1.7914155421048045E-2,1.6666439893577001E-3,null,9.0827101904230618E-3,1.1183730080013956,1.1641404959120258,1.311352513740788,null,123.13208112492941,128.17104933497845,144.37898889733339]
[2025,null,2025,13245.190241408847,null,0.27,0.5,0.65,0.8,1,1,null,299.33351003475491,286.54080716155238,249.78615485146904,null,4,2025,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q11-1)","v":369.09233575778575},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q24-1)","v":812.00313866712884},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q24-1)","v":29034.03343849329},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q24-1)","v":738.18467151557149},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q24-1)","v":2025.9478309744861},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q24-1)","v":29034.03343849329},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,5.2376743800131298E-3,9.9719113942127128E-3,1.7914155421048045E-2,1.6666439893577001E-3,null,8.734432056115661E-3,1.069140539924581,1.11687264968038,1.2812142879831665,null,122.40527295372249,127.87009418641821,146.6854719061084]
[2030,null,2030,13712.795736053025,null,0.27,0.5,0.65,0.8,1,1,null,298.09441028052402,285.28478214437274,247.39011937646364,null,5,2030,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q12-1)","v":351.00313880000419},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q25-1)","v":772.20690536000939},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q25-1)","v":27611.076908471001},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q25-1)","v":702.00627760000839},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q25-1)","v":1926.6562288732232},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q25-1)","v":27611.076908471001},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,5.2376743800131298E-3,9.9719113942127128E-3,1.7914155421048045E-2,1.6666439893577001E-3,null,8.4164977198053978E-3,1.0345060686091565,1.0809566291468331,1.2465351374215337,null,122.9140793533151,128.43306861512778,148.10615756340459]
[2035,null,2035,14040.159546438908,null,0.27,0.5,0.65,0.8,1,1,null,296.79913797451263,283.52976826458138,246.18963008964826,null,6,2035,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q13-1)","v":333.80049248247258},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q26-1)","v":734.36108346143988},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q26-1)","v":26257.859406979573},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q26-1)","v":667.60098496494516},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q26-1)","v":1832.2309032362921},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q26-1)","v":26257.859406979573},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,5.2376743800131298E-3,9.9719113942127128E-3,1.7914155421048045E-2,1.6666439893577001E-3,null,8.1276478159146674E-3,1.0033621324085062,1.0503201050029367,1.209624531572157,null,123.45049332032234,129.22805328084161,148.82836448739857]
[2040,null,2040,14187.421065038587,null,0.27,0.5,0.65,0.8,1,1,null,296.59824947435516,282.81656429603106,245.29038220222793,null,7,2040,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q14-1)","v":317.44094700255113},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q27-1)","v":698.37008340561272},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q27-1)","v":24970.963027710684},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q27-1)","v":634.88189400510225},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q27-1)","v":1742.4333580970033},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q27-1)","v":24970.963027710684},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,5.2376743800131298E-3,9.9719113942127128E-3,1.7914155421048045E-2,1.6666439893577001E-3,null,8.6245798400957589E-3,1.0654297720945631,1.1173482929745899,1.2882877938547987,null,123.53410738241061,129.55393928641328,149.37397736937118]
[2045,null,2045,14325.949725967535,null,0.27,0.5,0.65,0.8,1,1,null,296.53035745656189,282.26194131170382,244.43037793896679,null,8,2045,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q15-1)","v":301.88318203025932},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q28-1)","v":664.1430004665707},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q28-1)","v":23747.137375773636},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q28-1)","v":603.76636406051864},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q28-1)","v":1657.0367861640937},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q28-1)","v":23747.137375773636},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,5.2376743800131298E-3,9.9719113942127128E-3,1.7914155421048045E-2,1.6666439893577001E-3,null,9.1209663845576612E-3,1.1270084155857394,1.1839789904978437,1.3672286200598154,null,123.56239109638992,129.8085028032107,149.89953502894329]
[2050,null,2050,14471.397024239021,null,0.27,0.5,0.65,0.8,1,1,null,296.46604540988824,281.46838998754606,243.60700719854106,null,9,2050,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$9,0,$Q16-1)","v":287.08790234292707},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$15,0,$Q29-1)","v":631.59338515443972},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q29-1)","v":22583.291357969123},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$31,0,$Q29-1)","v":574.17580468585413},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$35,0,$Q29-1)","v":1575.8254959603269},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$39,0,$Q29-1)","v":22583.291357969123},null,1,null,null,1,null,null,null,null,null,0.26877307269515699,7.4517007373372607E-2,null,0.6,0.4,null,0.6,0.4,null,null,null,null,7.6748117773300706E-2,5.9181517763271199E-2,null,0.2,0.8,null,0.2,0.8,null,null,null,{"$f":"5.23767438001313/1000","v":5.2376743800131298E-3},9.9719113942127128E-3,1.7914155421048045E-2,{"$f":"1.6666439893577/1000","v":1.6666439893577001E-3},null,9.617080189159969E-3,1.1885672021686042,1.2518983682196509,1.4464683187197398,null,123.58919534728587,130.17447537047121,150.40618256985604]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total charger installation costs \nThese values are referenced from the \"Charger Costs used\" tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,"Workplace / Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"These are the approx. total tax values (for comparison) using average test fuel economy; For Fed and State see \"Fuel Taxes\" tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L1","L2","L3/DC","L1","L2","L3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","PHEV10","PHEV40","BEV100"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2010,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q21-1)","v":302.75},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q34-1)","v":1603.3071428571427},{"$f":"+X21","v":20000},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q34-1)","v":605.5},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q34-1)","v":6214.6961904761902},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q34-1)","v":20000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,1.1937587038772897,1.2499731060178334,1.4363222139107867]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2015,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q22-1)","v":257.33749999999998},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q35-1)","v":1362.8110714285713},17000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q35-1)","v":514.67499999999995},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q35-1)","v":5096.0508761904757},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q35-1)","v":17000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,1.1552640143059023,1.2096656916865653,1.3900056697302912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2020,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q23-1)","v":210.01767499999997},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q36-1)","v":1102.2042375149999},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q36-1)","v":423.84999999999997},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q36-1)","v":3977.4055619047617},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q36-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,1.1137500085001195,1.1661967807485716,1.3400563051446348]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2025,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q24-1)","v":200.1616874008983},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q37-1)","v":992.16966664932716},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q37-1)","v":423.84999999999997},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q37-1)","v":2858.7602476190477},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q37-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,1.0710430667489366,1.1214787582069439,1.2886716082823755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2030,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q25-1)","v":169.89810356210674},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q38-1)","v":842.15789227410255},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q38-1)","v":379.50312566512264},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q38-1)","v":2858.7602476190477},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q38-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,1.0320569753352302,1.0806568017951439,1.2417638128047905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2035,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q26-1)","v":135.00285172862627},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q39-1)","v":669.18767590135008},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q39-1)","v":320.10624550207945},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q39-1)","v":2858.7602476190477},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q39-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2035,0.99663730695774844,1.0435692121908768,1.1991471128513633]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2040,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q27-1)","v":99.55743710187879},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q40-1)","v":493.49039001651181},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q40-1)","v":252.46369007242149},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q40-1)","v":2858.7602476190477},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q40-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,1.0575726483428833,1.1073740143590574,1.2724640940465037]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2045,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q28-1)","v":67.417484874701444},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q41-1)","v":334.17775580846939},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q41-1)","v":184.50185368645373},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q41-1)","v":2858.7602476190477},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q41-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,1.1184411013181552,1.1711087783250773,1.3457005955696406]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2050,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$12,0,$Q29-1)","v":41.370599206166688},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$18,0,$Q42-1)","v":205.06748397486334},14000,{"$f":"OFFSET('Elec - Charger Costs Used'!$B$32,0,$Q42-1)","v":123.55526894193615},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$36,0,$Q42-1)","v":2858.7602476190477},{"$f":"OFFSET('Elec - Charger Costs Used'!$B$40,0,$Q42-1)","v":14000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,1.1792761100884956,1.2348085231900172,1.4188968572567759]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Test fuel economy used for conversion to c/mile"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total infrastructure costs (including installation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,"Workplace / Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L1","L2","L3/DC","L1","L2","L3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2010,{"$f":"S8+S21","v":802.75},2703.3071428571429,59331.666666666664,1605.5,8959.1961904761902,59331.666666666664]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2015,686.7045128499999,2307.4184996985714,50775.440454157164,1373.4090256999998,7452.8464097241249,50775.440454157164]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2020,598.13144737500761,1956.0545367400168,44530.32304759269,1200.0775447500152,6107.7620584711785,44530.32304759269]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2025,569.25402315868405,1804.1728053164561,43034.033438493294,1162.0346715155715,4884.7080785935341,43034.033438493294]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2030,520.90124236211091,1614.3647976341119,41611.076908471005,1081.5094032651309,4785.4164764922707,41611.076908471005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2035,468.80334421109887,1403.54875936279,40257.859406979573,987.7072304670246,4690.9911508553396,40257.859406979573]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2040,416.99838410442993,1191.8604734221244,38970.963027710684,887.34558407752377,4601.193605716051,38970.963027710684]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,2045,369.30066690496074,998.32075627504014,37747.137375773636,788.26821774697237,4515.7970337831412,37747.137375773636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2050,328.45850154909374,836.66086912930302,36583.291357969123,697.73107362779024,4434.585743579375,36583.291357969123]

{"sheet":"Electricity","index":14,"n_rows":61,"n_cols":35,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,3,1,4],[11,0,11,4]]}
["Source: Jaycie Chitwood (Electric Subgroup)","Electricity",null,null,null,null,null,null,null,null,null,null,"Input required"]
["BEV100 in 2050","Using EVSE Unit costs",null,"Using EVSE Installation costs",null,null,null,null,null,null,null,null,"Calculation"]
[null,"Residential Charging Scenario","\"Ubiquitous\" Charging Scenario"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,null,"Notes","alt units/calc","units",null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","Yes","Yes","Yes, for \"Low\" case; AEO2011 GHG Price case will be used for \"High\" case"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)",null,null,null,null,null,"End-use Residential Electricity price (2008 c/kWH) from AEO2010 (Table 8) - assumes include capital recovery for generation, distribution and transmission",11.4,11,10.6,10.199999999999999,10.6,10.7,10.7,10.7,10.8,10.9,10.8,10.8,10.9,10.9,10.9,11,11,11,11.1,11.1,11.2,11.3,11.4,11.5,11.6,11.7,11.8,11.8]
["CUSTOMER price used ($/GEG) (2008$)",null,null,null,null,null,"Convert to $/geg using 36.64 kWH/geg ",{"$f":"H6*36.64/100","v":4.1769600000000002},{"$f":"I6*36.64/100","v":4.0304000000000002},3.8838400000000002,3.7372799999999997,3.8838400000000002,3.92048,3.92048,3.92048,3.9571200000000006,3.9937600000000004,3.9571200000000006,3.9571200000000006,3.9937600000000004,3.9937600000000004,3.9937600000000004,4.0304000000000002,4.0304000000000002,4.0304000000000002,4.0670400000000004,4.0670400000000004,4.1036799999999998,4.14032,4.1769600000000002,4.2136000000000005,4.2502399999999998,4.28688,4.3235200000000003,4.3235200000000003]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes"]
[]
["Annual mileage on electricity",14471.397024239021,14471.397024239021,null,null,"From VMT and utility factor"]
["Vehicle efficiency",4.104972231710045,4.104972231710045]
["ALL CALCULATIONS NOW DONE ON A PER-VEHICLE BASIS  (Changed 9/21/2011 by J. Chitwood & P. Curtiss)"]
[]
["Residential Infrastructure Costs"]
["Level 1"]
["Level 1 ratio per vehicle",0.2,0.2,{"$f":"+B16","v":0.2},{"$f":"+C16","v":0.2}]
["Level 1 unit / installation cost",287.08790234292707,287.08790234292707,41.370599206166688,41.370599206166688]
["Level 2"]
["Level 2 ratio per vehicle",0.8,0.8,{"$f":"+B19","v":0.8},{"$f":"+C19","v":0.8}]
["Level 2 unit / installation cost",631.59338515443972,631.59338515443972,205.06748397486334,205.06748397486334]
[]
["Total number of chargers needed ",{"$f":"+B16+B19","v":1},{"$f":"+C16+C19","v":1},{"$f":"+B22","v":1},{"$f":"+C22","v":1}]
["Weighted average cost for charger / installation",{"$f":"(B16*B17)+(B19*B20)","v":562.69228859213717},{"$f":"(C16*C17)+(C19*C20)","v":562.69228859213717},{"$f":"(D16*D17)+(D19*D20)","v":172.328107021124},{"$f":"(E16*E17)+(E19*E20)","v":172.328107021124}]
["Total Cost to install chargers",{"$f":"B22*B23","v":562.69228859213717},{"$f":"C22*C23","v":562.69228859213717},{"$f":"D22*D23","v":172.328107021124},{"$f":"E22*E23","v":172.328107021124}]
["Electricity Consumption"]
["Per year per vehicle (kWH/year)",{"$f":"+B$10/B11*B22/(B$22+B$41)","v":3506.9653763534211},{"$f":"+C$10/C11*C22/(C$22+C$41)","v":3424.1410683107356},null,null,"Change based on Ian's numbers"]
["Per year for vehicle (GEG/year)",{"$f":"+B26/36.64","v":95.714120533663234},{"$f":"+C26/36.64","v":93.453631777039732}]
[]
["Workplace / Commercial Infrastructure Costs"]
["Level 1"]
["Level 1 ratio per vehicle",null,9.9719113942127128E-3,{"$f":"+B31","v":0},{"$f":"+C31","v":9.9719113942127128E-3}]
["Level 1 unit / installation cost",574.17580468585413,574.17580468585413,123.55526894193615,123.55526894193615]
["Level 2"]
["Level 2 ratio per vehicle",null,1.7914155421048045E-2,{"$f":"+B34","v":0},{"$f":"+C34","v":1.7914155421048045E-2}]
["Level 2 unit / installation cost",1575.8254959603269,1575.8254959603269,2858.7602476190477,2858.7602476190477]
["Level 3 / DC"]
["DC ratio per vehicle",5.2376743800131298E-3,1.6666439893577001E-3,{"$f":"+B37","v":5.2376743800131298E-3},{"$f":"+C37","v":1.6666439893577001E-3}]
["DC unit / installation cost",22583.291357969123,22583.291357969123,14000,14000]
[]
["Weighted average cost for charger / installation",{"$f":"(B31*B32)+(B34*B35)+(B37*B38)","v":118.2839265620068},{"$f":"(C31*C32)+(C34*C35)+(C37*C38)","v":71.593519901784475},{"$f":"(D31*D32)+(D34*D35)+(D37*D38)","v":73.327441320183823},{"$f":"(E31*E32)+(E34*E35)+(E37*E38)","v":75.777373432546327}]
["Total number of chargers needed",{"$f":"B31+B34+B37","v":5.2376743800131298E-3},{"$f":"C31+C34+C37","v":2.9552710804618455E-2},{"$f":"+B41","v":5.2376743800131298E-3},{"$f":"+C41","v":2.9552710804618455E-2}]
["Total Cost to install chargers",{"$f":"B40*B41","v":0.61953269172117753},{"$f":"C40*C41","v":2.1157825891421322},{"$f":"D40*D41","v":0.38406526075464298},{"$f":"E40*E41","v":2.2394268025856192}]
["Electricity Consumption"]
["Per year per vehicle (kWH/year)",{"$f":"+B$10/B11*B41/(B$22+B$41)","v":18.368342703319417},{"$f":"+C$10/B11*C41/(C$22+C$41)","v":101.19265074600446}]
["Per year for vehicle (GEG/year)",{"$f":"+B44/36.64","v":0.50131939692465655},{"$f":"+C44/36.64","v":2.7618081535481567}]
[]
["Economic inputs"]
["Average economic life of charging infrastructure (years)",20,{"$f":"Economic_Life","v":20},20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,{"$f":"+B49","v":0.1},{"$f":"+B49","v":0.1},{"$f":"+B49","v":0.1}]
[]
["Results"]
["Total Costs",{"$f":"B42","v":0.61953269172117753},{"$f":"C42","v":2.1157825891421322},{"$f":"D24+D42","v":172.71217228187865},{"$f":"E24+E42","v":174.56753382370962},null,"Cells B52 and C52 do NOT consider residential EVSE cost - changed 10/14/2011 by PSC"]
["Total electricity consumption (GEG/yr)",{"$f":"B27+B45","v":96.215439930587891},{"$f":"C27+C45","v":96.215439930587891},{"$f":"+B53","v":96.215439930587891},{"$f":"+C53","v":96.215439930587891}]
["Total Charging Infrastructure Cost (2008$/GEG)",{"$f":"+B52/B53","v":6.439015319870939E-3},{"$f":"+C52/C53","v":2.199005264299065E-2},{"$f":"+D52/D53","v":1.7950567227721177},1.8143401303329985]
[]
["Levelized Fixed Cost for Dispensing ($/GEG)",{"$f":"(B54*B49/(1-(1/(1+B49)^B48)))","v":7.5632432337671425E-4},{"$f":"(C54*C49/(1-(1/(1+C49)^C48)))","v":2.5829433321742099E-3},{"$f":"(D54*D49/(1-(1/(1+D49)^D48)))","v":0.21084668910224866},{"$f":"(E54*E49/(1-(1/(1+E49)^E48)))","v":0.21311171091868578}]
[]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes",{"$f":"+B56+D56","v":0.21160301342562537},{"$f":"+C56+E56","v":0.21569465425085999}]
[null,null,null,null,null,null,null,0.4534697434012816,0.44667625337947514,0.44019350722342321,0.43452617571627927,0.42840507396754463,0.42098579234054279,0.41384501249473482,0.40692544491938415,0.39977117394211492,0.39251018770986207,0.38536731662223556,0.37837149558219785,0.37104801488904643,0.36335312576100998,0.35556010155797935,0.34805050247461522,0.34096076325223529,0.33413962012569776,0.32733182385647264,0.32057836543052404,0.31377468999117142,0.30708446096717434,0.3004468762022301,0.29390204560243521,0.28746272078028862,0.28140824359173394,0.27553163709142486,0.26983632322750706]
["Taxes ($/GEG) - use AEO2010 numbers (2008$)",1.4464683187197398,1.4464683187197398,null,null,"Replaced by single total tax!",null,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164,0.59148227400167164]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"+B60+B59+B58","v":1.6580713321453651},{"$f":"+C60+C59+C58","v":1.6621629729705998},null,null,null,null,{"$f":"H7+#REF!+H59+H60","v":{"$error":"#REF!"}},{"$f":"I7+#REF!+I59+I60","v":{"$error":"#REF!"}},{"$f":"J7+#REF!+J59+J60","v":{"$error":"#REF!"}},{"$f":"K7+#REF!+K59+K60","v":{"$error":"#REF!"}},{"$f":"L7+#REF!+L59+L60","v":{"$error":"#REF!"}},{"$f":"M7+#REF!+M59+M60","v":{"$error":"#REF!"}},{"$f":"N7+#REF!+N59+N60","v":{"$error":"#REF!"}},{"$f":"O7+#REF!+O59+O60","v":{"$error":"#REF!"}},{"$f":"P7+#REF!+P59+P60","v":{"$error":"#REF!"}},{"$f":"Q7+#REF!+Q59+Q60","v":{"$error":"#REF!"}},{"$f":"R7+#REF!+R59+R60","v":{"$error":"#REF!"}},{"$f":"S7+#REF!+S59+S60","v":{"$error":"#REF!"}},{"$f":"T7+#REF!+T59+T60","v":{"$error":"#REF!"}},{"$f":"U7+#REF!+U59+U60","v":{"$error":"#REF!"}},{"$f":"V7+#REF!+V59+V60","v":{"$error":"#REF!"}},{"$f":"W7+#REF!+W59+W60","v":{"$error":"#REF!"}},{"$f":"X7+#REF!+X59+X60","v":{"$error":"#REF!"}},{"$f":"Y7+#REF!+Y59+Y60","v":{"$error":"#REF!"}},{"$f":"Z7+#REF!+Z59+Z60","v":{"$error":"#REF!"}},{"$f":"AA7+#REF!+AA59+AA60","v":{"$error":"#REF!"}},{"$f":"AB7+#REF!+AB59+AB60","v":{"$error":"#REF!"}},{"$f":"AC7+#REF!+AC59+AC60","v":{"$error":"#REF!"}},{"$f":"AD7+#REF!+AD59+AD60","v":{"$error":"#REF!"}},{"$f":"AE7+#REF!+AE59+AE60","v":{"$error":"#REF!"}},{"$f":"AF7+#REF!+AF59+AF60","v":{"$error":"#REF!"}},{"$f":"AG7+#REF!+AG59+AG60","v":{"$error":"#REF!"}},{"$f":"AH7+#REF!+AH59+AH60","v":{"$error":"#REF!"}},{"$f":"AI7+#REF!+AI59+AI60","v":{"$error":"#REF!"}}]

{"sheet":"Elec - Assumptions","index":15,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Source: Jaycie Chitwood (Electric Subgroup)"]
["Key Assumptions for Electricity Infrastructure Calculations"]
[]
[]
["EVSE Cost"]
[null,"Started with Average of Actual Costs"]
[null,"Reduced over time for learning:  3%/yr reduction for 5 years, 2%/yr reduction for 5 years, 1%/yr from 2025 on"]
[]
["EVSE Installation Cost"]
[null,"Started with Average of Actual Costs"]
[null,"To account for housing stock turnover that would lead to pre-wiring, installation costs from 2020 on were reduced by the turnover rate"]
[null,"L1 commerical installation:  As no data exists, used Residential L1 cost (unadjusted for turnover)"]
[null,"Level 1 residential installation -- under the assumption that circuits should be dedicated -- assume 50% require upgrade to dedicated"]
[null,"For commercial L2 install, multiple EVSEs in one location leads to decreased costs, so methodology was to use data from CFCI showing decrease in costs from 1 unit per installation to 6+ units per installation (a 50%+ cost decrease).  Assumption is that by 2025, this would be the case."]
[]
["EVSE Density"]
[null,"Methodology for determining density is EPRI's benefits-based occupied parking method, except for the following:"]
[null," -- Methodology did not capture Residential L1 vs. L2, so 100% L1 assumed"]
[null," -- Methodology calculated Residential L2 for BEV as significantly lower than any other source, so 20/80% L1/L2 was used, which is consistent with eTec and within the range of other estimates"]

{"sheet":"Elec - Charger Costs Used","index":16,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[[0,0,0,6]]}
["Source: Jaycie Chitwood (Electric Subgroup)"]
[]
["Installed Charger Costs by Location and Type to 2050"]
[]
[]
[null,null,0.03,0.02,0.01,0.01,0.01,0.01,0.01,0.01]
["Charger Location & Type",2010,2015,2020,2025,2030,2035,2040,2045,2050,"Comments"]
["Residential"]
["L1 unit",{"$f":"'Elec - Summary of Costs'!E8","v":500},{"$f":"B9*(1-C$6)^(C$7-B$7)","v":429.36701284999992},{"$f":"C9*(1-D6)^(D7-C7)","v":388.11377237500767},369.09233575778575,351.00313880000419,333.80049248247258,317.44094700255113,301.88318203025932,{"$f":"I9*(1-J6)^(J7-I7)","v":287.08790234292707}]
["L1 install no turnover",{"$f":"'Elec - Summary of Costs'!F8","v":605.5},{"$f":"+B10*0.85","v":514.67499999999995},{"$f":"+B10*0.7","v":423.84999999999997},{"$f":"+D10","v":423.84999999999997},{"$f":"+E10*'Elec - Turnover'!F8","v":379.50312566512264},{"$f":"+F10*'Elec - Turnover'!G8","v":320.10624550207945},{"$f":"+G10*'Elec - Turnover'!H8","v":252.46369007242149},{"$f":"+H10*'Elec - Turnover'!I8","v":184.50185368645373},{"$f":"+I10*'Elec - Turnover'!J8","v":123.55526894193615}]
["Housing Turnover",{"$f":"'Elec - Turnover'!B8","v":1},{"$f":"'Elec - Turnover'!C8","v":1},{"$f":"'Elec - Turnover'!D8","v":0.99099999999999999},{"$f":"'Elec - Turnover'!E8","v":0.94449303952293651},{"$f":"'Elec - Turnover'!F8","v":0.89537130037778145},{"$f":"'Elec - Turnover'!G8","v":0.84348777086106108},{"$f":"'Elec - Turnover'!H8","v":0.78868717377393827},{"$f":"'Elec - Turnover'!I8","v":0.73080550170809788},{"$f":"'Elec - Turnover'!J8","v":0.66966952620383169},"This is the fraction of existing housing stock that has not been turned over and therefore does NOT have dedicated charging circuit in place"]
["L1 install w/ turnover",{"$f":"B10*B11*0.5","v":302.75},{"$f":"C10*C11*0.5","v":257.33749999999998},210.01767499999997,200.1616874008983,169.89810356210674,135.00285172862627,99.55743710187879,67.417484874701444,41.370599206166688,"0.5 factor applied to existing housing stock to take into account dedicated circuits already in place"]
["Total L1",{"$f":"SUM(B9+B12)","v":802.75},{"$f":"SUM(C9+C12)","v":686.7045128499999},598.13144737500761,569.25402315868405,520.90124236211091,468.80334421109887,416.99838410442993,369.30066690496074,328.45850154909374]
[]
["L2 unit",{"$f":"'Elec - Summary of Costs'!E11","v":1100},{"$f":"B15*(1-C$6)^(C$7-B$7)","v":944.6074282699999},{"$f":"C15*(1-D$6)^(D$7-C$7)","v":853.85029922501701},812.00313866712884,772.20690536000939,734.36108346143988,698.37008340561272,664.1430004665707,631.59338515443972]
["L2 install no turnover",{"$f":"'Elec - Summary of Costs'!F11*'Elec - Turnover'!B8","v":1603.3071428571427},{"$f":"+B16*0.85*'Elec - Turnover'!C8","v":1362.8110714285713},{"$f":"+B16*0.7*'Elec - Turnover'!D8","v":1112.2141649999999},{"$f":"+D16*'Elec - Turnover'!E8","v":1050.4785373013146},{"$f":"+E16*'Elec - Turnover'!F8","v":940.56833396242791},{"$f":"+F16*'Elec - Turnover'!G8","v":793.35788735647043},{"$f":"+G16*'Elec - Turnover'!H8","v":625.71118997043709},{"$f":"+H16*'Elec - Turnover'!I8","v":457.27318011071623},{"$f":"+I16*'Elec - Turnover'!J8","v":306.22191387046274}]
["Housing Turnover",{"$f":"'Elec - Turnover'!B8","v":1},{"$f":"'Elec - Turnover'!C8","v":1},{"$f":"'Elec - Turnover'!D8","v":0.99099999999999999},{"$f":"'Elec - Turnover'!E8","v":0.94449303952293651},{"$f":"'Elec - Turnover'!F8","v":0.89537130037778145},{"$f":"'Elec - Turnover'!G8","v":0.84348777086106108},{"$f":"'Elec - Turnover'!H8","v":0.78868717377393827},{"$f":"'Elec - Turnover'!I8","v":0.73080550170809788},{"$f":"'Elec - Turnover'!J8","v":0.66966952620383169}]
["L2 install w/ turnover",{"$f":"B16*B17","v":1603.3071428571427},{"$f":"C16*C17","v":1362.8110714285713},1102.2042375149999,992.16966664932716,842.15789227410255,669.18767590135008,493.49039001651181,334.17775580846939,205.06748397486334]
["Total L2",{"$f":"B15+B18","v":2703.3071428571429},{"$f":"C15+C18","v":2307.4184996985714},1956.0545367400168,1804.1728053164561,1614.3647976341119,1403.54875936279,1191.8604734221244,998.32075627504014,836.66086912930302]
[]
["Workplace",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["L1 unit"]
["L1 install"]
["Total L1",{"$f":"SUM(B22:B23)","v":0},{"$f":"SUM(C22:C23)","v":0},0,0,0,0,0,0,0]
[]
["L2 unit"]
["L2 install"]
["Total L2",{"$f":"SUM(B26:B27)","v":0},{"$f":"SUM(C26:C27)","v":0},0,0,0,0,0,0,0]
[]
["Public/Commercial",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["L1 unit",{"$f":"'Elec - Summary of Costs'!E20","v":1000},{"$f":"B31*(1-C$6)^(C$7-B$7)","v":858.73402569999985},776.22754475001534,738.18467151557149,702.00627760000839,667.60098496494516,634.88189400510225,603.76636406051864,574.17580468585413]
["L1 install",{"$f":"+B10","v":605.5},{"$f":"+C10","v":514.67499999999995},423.84999999999997,423.84999999999997,379.50312566512264,320.10624550207945,252.46369007242149,184.50185368645373,123.55526894193615]
["Total L1",{"$f":"SUM(B31:B32)","v":1605.5},{"$f":"SUM(C31:C32)","v":1373.4090256999998},1200.0775447500152,1162.0346715155715,1081.5094032651309,987.7072304670246,887.34558407752377,788.26821774697237,697.73107362779024]
[]
["L2 unit",{"$f":"'Elec - Summary of Costs'!E23","v":2744.5},{"$f":"B35*(1-C$6)^(C$7-B$7)","v":2356.7955335336496},{"$f":"C35*(1-D$6)^(D$7-C$7)","v":2130.3564965664173},2025.9478309744861,1926.6562288732232,1832.2309032362921,1742.4333580970033,1657.0367861640937,1575.8254959603269]
["L2 install",{"$f":"'Elec - Summary of Costs'!F23","v":6214.6961904761902},{"$f":"B36-(B36-E36)/3","v":5096.0508761904757},{"$f":"B36-(B36-E36)*2/3","v":3977.4055619047617},{"$f":"+B36*0.46","v":2858.7602476190477},{"$f":"+E36","v":2858.7602476190477},{"$f":"+F36","v":2858.7602476190477},{"$f":"+G36","v":2858.7602476190477},{"$f":"+H36","v":2858.7602476190477},{"$f":"+I36","v":2858.7602476190477}]
["Total L2",{"$f":"SUM(B35:B36)","v":8959.1961904761902},{"$f":"SUM(C35:C36)","v":7452.8464097241249},6107.7620584711785,4884.7080785935341,4785.4164764922707,4690.9911508553396,4601.193605716051,4515.7970337831412,4434.585743579375]
[]
["L3 DC unit",{"$f":"'Elec - Summary of Costs'!E34","v":39331.666666666664},{"$f":"B39*(1-C$6)^(C$7-B$7)","v":33775.440454157164},{"$f":"C39*(1-D$6)^(D$7-C$7)","v":30530.32304759269},29034.03343849329,27611.076908471001,26257.859406979573,24970.963027710684,23747.137375773636,22583.291357969123]
["L3 DC install",{"$f":"'Elec - Summary of Costs'!F34","v":20000},{"$f":"+B40*0.85","v":17000},{"$f":"+B40*0.7","v":14000},{"$f":"+D40","v":14000},14000,14000,14000,14000,14000]
["Total L3 DC",{"$f":"SUM(B39:B40)","v":59331.666666666664},{"$f":"SUM(C39:C40)","v":50775.440454157164},44530.32304759269,43034.033438493294,41611.076908471005,40257.859406979573,38970.963027710684,37747.137375773636,36583.291357969123]

{"sheet":"Elec - Summary of Costs","index":17,"n_rows":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[[20,3,20,5],[0,4,0,10]]}
[null,null,null,"2011-10-14","Source: Jaycie Chitwood (Electric Subgroup)"]
["Installed EVSE Costs"]
[null," "]
[null,null,null,null,"EVSE Cost","Installation Cost"]
[null,null,null,null,null,"Average Per Unit"]
[null,"Residential"]
[null,null,"Level 1"]
[null,null,null,"Average",500,605.5]
[null,null,null,"*Installation cost based on average of two estimates"]
[null,null,"Level 2"]
[null,null,null,"Average of Actual",1100,1603.3071428571427]
[null,null,null,null,"Count","Count"]
[null,null,null,"0-1000",1,0]
[null,null,null,"1000-2000",1,5]
[null,null,null,"2000-3000",0,2]
[]
[null,"Commercial"]
[]
[null,null,"Level 1"]
[null,null,null,"Average of Actual",1000,{"$error":"#DIV/0!"}]
[null,null,null,"*No data available, calculations will use residential level 1"]
[null,null,"Level 2"]
[null,null,null,"Average of Actual",2744.5,6214.6961904761902]
[null,null,null,null,"Count","Count"]
[null,null,null,"1000-2000",1,4]
[null,null,null,"2000-3000",2,3]
[null,null,null,"3000-4000",3,4]
[null,null,null,"4000-6000",null,3]
[null,null,null,"6000-10000",null,5]
[null,null,null,"10000-20000",null,1]
[null,null,null,"20000+",null,1]
[]
[null,null,"DC"]
[null,null,null,"Average of Actual",39331.666666666664,20000]
[null,null,null,null,"Count","Count"]
[null,null,null,"10000-20000",null,1]
[null,null,null,"20000-30000",2,1]
[null,null,null,"30000+",1]

{"sheet":"Elec - Turnover","index":18,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,2,0,8]]}
["Residential Housing Stock Turnover",null,"Source: Jaycie Chitwood (Electric Subgroup)"]
[]
[null,"Original 120V available",null,null,null,0.62]
[]
[null,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["240V available",0,0,0,0.05,0.11,0.16,0.23,0.28999999999999998,0.36]
["120V available",{"$f":"$F$3","v":0.62},{"$f":"$F$3","v":0.62},{"$f":"$F$3","v":0.62},0.64,0.65,0.67,0.69,0.71,0.73]
["Fraction w/o L1/L2 prewire",1,1,0.99099999999999999,0.94449303952293651,0.89537130037778145,0.84348777086106108,0.78868717377393827,0.73080550170809788,0.66966952620383169]
[]
[]
["*Assumes building code mandates do not take effect until 2020"]
[]
[null,"240V available","120V available","Fraction without L1/L2 prewire"]
[2010,0,{"$f":"$F$3","v":0.62},1]
[2015,0,{"$f":"$F$3","v":0.62},1]
[2020,0,0.62,0.99099999999999999]
[2025,0.05,0.62,0.94449303952293651]
[2030,0.11,0.62,0.89537130037778145]
[2035,0.16,0.62,0.84348777086106108]
[2040,0.23,0.62,0.78868717377393827]
[2045,0.28999999999999998,0.62,0.73080550170809788]
[2050,0.36,0.62,0.66966952620383169]

{"sheet":"Elec - Data Flow","index":19,"n_rows":11,"n_cols":12,"rows_kept":11,"cut":false,"hidden":false,"merged":[[7,1,7,11],[8,1,8,11],[9,1,9,11],[10,1,10,11],[0,5,0,11]]}
["Electricity -- Flow of Data",null,null,null,null,"Source: Jaycie Chitwood (Electric Subgroup)"]
[]
[]
[null,"Turnover + Summary of Costs","→","Charger Costs Used","→","Annual Input Values","→","Electricity","→","PHEV_BEV Results","→","Electricity VISION Inputs"]
[]
[]
[]
[null,"Values from the \"Elec - Summary of Costs\" and \"Elec - Turnover\" are referenced in the \"Elec - charger Costs Used\" sheet."]
[null,"The values from the \"Elec - Charger Costs Used\" sheet are subsequently used in the \"Elec - Annual Input Values\" sheet."]
[null,"The values in the \"Elec - Annual Input Values\" sheet represent the full matrix of all values -- that is, vehicle types and years -- that we want to see in the final results.   The macros take these values individually and stick them -- one at a time -- into the \"Electricity\" sheet where the economics are calculated.  The individual results are then itemized in the \"PHEV_BEV Results\" tab.  That macro takes care of grabbing the values from the \"Electricity\" tab and putting them into the \"PHEV_BEV Results\" tab."]
[null,"The values from the \"PHEV_BEV Results\" tab are then summarized and corrected for inflation in the \"Electricity VISION Inputs\" sheet."]

{"sheet":"CNG Retail per AEO","index":20,"n_rows":48,"n_cols":25,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Source: Graham Williams (Natural Gas Subgroup)"]
["FOR LD APPLICATIONS ONLY","CNG AEO 2010 Retail","BASED ON AEO 2010 REFERENCE CASE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 LOW OIL CASE",null,null,null,null,null,null,null,null,null,null,"Input required"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","Yes"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","Yes"]
["Fuel Production Price used ($/MMBTU) from AEO 2010 Table 3 - Delivered Retail Price for Transportation - 2008 dollars",null,15.960423,11.995728,13.372604000000001,13.441865999999999,13.432893,14.192698,14.780481,15.392606718705709,16.030083296798264,16.693960626566145,null,15.960423,11.9922904968262,12.7756433486938,12.8312835693359,13.4013614654541,13.6312370300293,14.167675971984901,14.725225744733953,15.304717136539454,15.907013630215586]
["Fuel  Production PRICE used ($/GEG) (2008$)"," ",{"$f":"C8*0.125","v":1.9950528750000001},{"$f":"D8*0.125","v":1.499466},1.6715755000000001,1.6802332499999999,1.679111625,1.77408725,1.847560125,1.9240758398382136,2.003760412099783,2.0867450783207682,null,{"$f":"N8*0.125","v":1.9950528750000001},{"$f":"O8*0.125","v":1.499036312103275},1.596955418586725,1.6039104461669875,1.6751701831817625,1.7039046287536626,1.7709594964981126,1.8406532180917441,1.9130896420674317,1.9883767037769482]
["+ Reference: Public source for price (if other than AEO2010)"," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No","No","No","No","No","No",null,null,null,null,"No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","No","No","No","No","No","No","No","No",null,null,null,null,"No","No","No","No","No","No","No"]
[]
["AEO 2010 Retail CNG price has an assumption for Capital Investment built in, along with Taxes. However the section below will identify estimates of capital that must be assumed within the AEO delivered CNG price for transportation"]
[]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["Current number of dispensing stations (http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",885]
["Number of additional dispensing stations required for ubiquitous supply",49500]
["Average dispensing capacity per station (GEG/station-yr)",1000000]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B18+B19)*B20/1000000000","v":50.384999999999998}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land",1000000]
["+Dispensing infrastructure",1000000]
["Economic Life (Years) ",20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1]
["Levelized Fixed Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((B23+B24)*B26/(1-(1/(1+B26)^B25)))/B20","v":0.2349192495450915}]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",0.1]
["Total Dispensing Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B27:B28)","v":0.3349192495450915}]
["Total Dispensing Infrastructure Investment (billion 2008$) - Calculated from above",{"$f":"B19*(B23+B24)/1000000000","v":99}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0]
["Economic Life (Years) -- use AEO2010 values",20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B34*B36/(1-(1/(1+B36)^B35)))/B21","v":0}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B37:B38)","v":0}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes",{"$f":"SUM(B9,B29,B39,B42)","v":0.3349192495450915}]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.18]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.22]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"SUM(B44:B46)","v":0.73491924954509147},{"$f":"C9","v":1.9950528750000001},{"$f":"D9","v":1.499466},1.6715755000000001,1.6802332499999999,1.679111625,1.77408725,1.847560125,null,null,null,null,{"$f":"N9","v":1.9950528750000001},{"$f":"O9","v":1.499036312103275},1.596955418586725,1.6039104461669875,1.6751701831817625,1.7039046287536626,1.7709594964981126]
["Total Distribution and Dispensing Infrastructure Investment (billion 2008$)",{"$f":"SUM(B30,B34)","v":99}]

{"sheet":"CNG New Station -Industrial","index":21,"n_rows":61,"n_cols":35,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Source: Graham Williams (Natural Gas Subgroup)","CNG New",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input required"]
["FOR LD APPLICATIONS ONLY ",null," BASED ON AEO 2010 REFERENCE INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 HIGH OIL CASE - INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 LOW OIL CASE - INDUSTRIAL GAS PRICE ",null,null,null,null,null,null," ",null,null,"Calculation"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","No"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","Yes"]
["AEO 2010 Reference Case - Henry Hub $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Avg Lower 48 Wellhead $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Industrial Prices $/MMBTU - 2008 dollars - Table 3",null,9.1112680000000008,4.8747319999999998,6.4458260000000003,6.6995199999999997,7.0156749999999999,7.9796709999999997,8.731973,9.5552000167336484,10.456038670731884,11.441805979192214,null,9.1112680000000008,4.8906340599060103,6.9392933845520002,7.0982666015625,7.4401564598083496,8.3719224929809606,9.3697557449340803,10.486518812534451,11.736386710517458,13.135223946212539,null,9.1112680000000008,4.8412370681762704,5.8186764717102104,6.0755043029785201,6.9172115325927699,7.3938250541687003,8.0970716476440394,8.8672059166609909,9.7105897279969682,10.634190042694742]
["Local Utility Charges $/MMBTU ","Based on Sempra",0.76,{"$f":"$C10","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,0.76,{"$f":"$C10","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,0.76,{"$f":"$C10","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,"www.socalgas.com/documents/business/ratesci.pef"]
["Fuel  Production PRICE used ($/GEG) (2008$) - based on Industrial Price - before Capital or taxes",0,{"$f":"((C9+C10)*0.125)","v":1.2339085000000001},{"$f":"((D9+D10)*0.125)","v":0.70434149999999995},0.90072825000000001,0.93243999999999994,0.97195937499999996,1.0924588749999999,1.186496625,{"$f":"((J9+J10)*0.125)","v":1.289400002091706},{"$f":"((K9+K10)*0.125)","v":1.4020048338414854},{"$f":"((L9+L10)*0.125)","v":1.5252257473990267},null,{"$f":"((N9+N10)*0.125)","v":1.2339085000000001},0.70632925748825126,0.962411673069,0.98228332519531247,1.0250195574760437,1.14149031162262,1.26621946811676,{"$f":"((U9+U10)*0.125)","v":1.4058148515668063},{"$f":"((V9+V10)*0.125)","v":1.5620483388146822},{"$f":"((W9+W10)*0.125)","v":1.7369029932765674},null,{"$f":"((Y9+Y10)*0.125)","v":1.2339085000000001},0.70015463352203378,0.82233455896377627,0.85443803787231498,0.95965144157409621,1.0192281317710876,1.1071339559555049,{"$f":"((AF9+AF10)*0.125)","v":1.2034007395826238},{"$f":"((AG9+AG10)*0.125)","v":1.308823715999621},{"$f":"((AH9+AH10)*0.125)","v":1.4242737553368428}]
["+ Reference: Public source for price (if other than AEO2010)","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price",null,"AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price",null,"AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","Should we really take the Industrial price and assume that has all transmission in it?"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["Current number of dispensing stations (http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",885,885,885,885,885,885,885,885,885,885,885,null,885,885,885,885,885,885,885,885,885,885,null,885,885,885,885,885,885,885,885,885,885]
["Number of additional dispensing stations required for ubiquitous supply",49500,49500,49500,49500,49500,49500,49500,49500,49500,49500,49500,null,49500,49500,49500,49500,49500,49500,49500,49500,49500,49500,null,49500,49500,49500,49500,49500,49500,49500,49500,49500,49500]
["Average dispensing capacity per station (GEG/station-yr)",1000000,1000000,{"$f":"$C$19","v":1000000},{"$f":"$C$19","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["Average Station utilisation rate"]
["Utilised dispensed capacity per station (GEG/station/yr)",null,{"$f":"C19*C18","v":49500000000}]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B17+B18)*B19/1000000000","v":50.384999999999998},{"$f":"(C17+C18)*C19/1000000000","v":50.384999999999998},50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,{"$f":"(J17+J18)*J19/1000000000","v":50.384999999999998},{"$f":"(K17+K18)*K19/1000000000","v":50.384999999999998},{"$f":"(L17+L18)*L19/1000000000","v":50.384999999999998},null,{"$f":"(N17+N18)*N19/1000000000","v":50.384999999999998},50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,{"$f":"(U17+U18)*U19/1000000000","v":50.384999999999998},{"$f":"(V17+V18)*V19/1000000000","v":50.384999999999998},{"$f":"(W17+W18)*W19/1000000000","v":50.384999999999998},null,{"$f":"(Y17+Y18)*Y19/1000000000","v":50.384999999999998},50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,50.384999999999998,{"$f":"(AF17+AF18)*AF19/1000000000","v":50.384999999999998},{"$f":"(AG17+AG18)*AG19/1000000000","v":50.384999999999998},{"$f":"(AH17+AH18)*AH19/1000000000","v":50.384999999999998}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land ($2mm per acre, with 0.5 acre lot)",0,{"$f":"2000000*0.5","v":1000000},{"$f":"2000000*0.5","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,null,{"$f":"2000000*0.5","v":1000000},{"$f":"2000000*0.5","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000,null,{"$f":"2000000*0.5","v":1000000},{"$f":"2000000*0.5","v":1000000},1000000,1000000,1000000,1000000,1000000,1000000,1000000,1000000]
["High Pressure, high capacity pipeline connection",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["+Dispensing infrastructure",1500000,{"$f":"$B26","v":1500000},{"$f":"$B26","v":1500000},1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000," ",{"$f":"$B26","v":1500000},1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,null,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000,1500000]
["Economic Life (Years) ",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Total Land Capital"," ",{"$f":"C18*C24","v":49500000000}]
["Total Dispening Capital",null,{"$f":"C18*C26","v":74250000000}]
["Levelized Fixed Capital Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((SUM(B24:B26))*B28/(1-(1/(1+B28)^B27)))/B19","v":0.17618943715881863},{"$f":"((SUM(C24:C26))*C28/(1-(1/(1+C28)^C27)))/C19","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,null,{"$f":"((SUM(N24:N26))*N28/(1-(1/(1+N28)^N27)))/N19","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,null,{"$f":"((SUM(Y24:Y26))*Y28/(1-(1/(1+Y28)^Y27)))/Y19","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,{"$f":"((AI24+AI25+AI26)*AI28/(1-(1/(1+AI28)^AI27)))/AI19","v":{"$error":"#DIV/0!"}}]
["Station Electricity Costs for Compression $/GGE - (1kWh per GGE at ~10cents per kWh on a low pressure line)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,"NB - if connection is to 150 psi line, can remove one compression stage and reduced electricity to approx 0.7kWH per GGE"]
["Station O&M Costs -  $/GGE (service, maintenance, at 45c per GGE for 300k GGE per year, scaled to 1mm GGE/yr)",{"$f":"0.45/(B19/300000)","v":0.13500000000000001},{"$f":"0.45/(C19/300000)","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,{"$f":"0.45/(J19/300000)","v":0.13500000000000001},{"$f":"0.45/(K19/300000)","v":0.13500000000000001},{"$f":"0.45/(L19/300000)","v":0.13500000000000001},null,{"$f":"0.45/(N19/300000)","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,{"$f":"0.45/(U19/300000)","v":0.13500000000000001},{"$f":"0.45/(V19/300000)","v":0.13500000000000001},{"$f":"0.45/(W19/300000)","v":0.13500000000000001},null,{"$f":"0.45/(Y19/300000)","v":0.13500000000000001},0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,{"$f":"0.45/(AF19/300000)","v":0.13500000000000001},{"$f":"0.45/(AG19/300000)","v":0.13500000000000001},{"$f":"0.45/(AH19/300000)","v":0.13500000000000001}]
["Operating Profit - $/GGE",null,{"$f":"10%*(((C9+C10)*125000/1000000)+C34)","v":0.13689085000000001},{"$f":"10%*(((D9+D10)*125000/1000000)+D34)","v":8.3934149999999999E-2},0.10357282500000001,0.10674400000000001,0.11069593750000001,0.1227458875,0.13214966250000001,0.14244000020917061,0.15370048338414855,0.16602257473990267,null,{"$f":"10%*(((N9+N10)*125000/1000000)+N34)","v":0.13689085000000001},8.4132925748825138E-2,0.10974116730690001,0.11172833251953125,0.11600195574760437,0.12764903116226201,0.140121946811676,0.15408148515668063,0.16970483388146823,0.18719029932765674,null,{"$f":"10%*(((Y9+Y10)*125000/1000000)+Y34)","v":0.13689085000000001},8.351546335220339E-2,9.573345589637762E-2,9.8943803787231499E-2,0.10946514415740963,0.11542281317710877,0.1242133955955505,0.13384007395826239,0.14438237159996212,0.1559273755336843]
["Land leases and royalty (2mm per acre, 0.5 acre lot)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Total Dispensing Infrastructure Capital and O&M Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B32:B37)","v":0.41118943715881862},{"$f":"SUM(C32:C37)","v":0.66553991193136441},{"$f":"SUM(D32:D37)","v":0.61258321193136445},0.63222188693136439,0.63539306193136436,0.63934499943136447,0.65139494943136445,0.66079872443136445,{"$f":"SUM(J32:J37)","v":0.67108906214053499},{"$f":"SUM(K32:K37)","v":0.68234954531551295},{"$f":"SUM(L32:L37)","v":0.69467163667126708},null,{"$f":"SUM(N32:N37)","v":0.66553991193136441},0.61278198768018954,0.63839022923826438,0.6403773944508957,0.64465101767896882,0.65629809309362641,0.66877100874304041,{"$f":"SUM(U32:U37)","v":0.68273054708804504},{"$f":"SUM(V32:V37)","v":0.69835389581283258},{"$f":"SUM(W32:W37)","v":0.71583936125902115},null,{"$f":"SUM(Y32:Y37)","v":0.66553991193136441},0.6121645252835678,0.62438251782774201,0.62759286571859585,0.63811420608877401,0.64407187510847319,0.65286245752691485,{"$f":"SUM(AF32:AF37)","v":0.66248913588962677},{"$f":"SUM(AG32:AG37)","v":0.67303143353132655},{"$f":"SUM(AH32:AH37)","v":0.6845764374650487}]
["Total Dispensing Infrastructure Capital Investment (billion 2008$) - Calculated from above",{"$f":"B18*(B24+B25+B26)/1000000000","v":74.25},{"$f":"C18*(SUM(C24:C26)/1000000000)","v":123.75},{"$f":"D18*(SUM(D24:D26)/1000000000)","v":123.75},123.75,123.75,123.75,123.75,123.75,123.75,123.75,123.75,null,{"$f":"N18*(SUM(N24:N26)/1000000000)","v":123.75},{"$f":"O18*(SUM(O24:O26)/1000000000)","v":123.75},123.75,123.75,123.75,123.75,123.75,123.75,123.75,123.75,null,{"$f":"Y18*(SUM(Y24:Y26)/1000000000)","v":123.75},{"$f":"Z18*(SUM(Z24:Z26)/1000000000)","v":123.75},123.75,123.75,123.75,123.75,123.75,123.75,123.75,123.75,{"$f":"AI18*(AI24+AI25+AI26)/1000000000","v":0}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Economic Life (Years) -- use AEO2010 values",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B43*B45/(1-(1/(1+B45)^B44)))/B22","v":0},{"$f":"(C43*C45/(1-(1/(1+C45)^C44)))/C22","v":0},0,0,0,0,0,0,{"$f":"(J43*J45/(1-(1/(1+J45)^J44)))/J22","v":0},{"$f":"(K43*K45/(1-(1/(1+K45)^K44)))/K22","v":0},{"$f":"(L43*L45/(1-(1/(1+L45)^L44)))/L22","v":0},null,{"$f":"(N43*N45/(1-(1/(1+N45)^N44)))/N22","v":0},0,0,0,0,0,0,{"$f":"(U43*U45/(1-(1/(1+U45)^U44)))/U22","v":0},{"$f":"(V43*V45/(1-(1/(1+V45)^V44)))/V22","v":0},{"$f":"(W43*W45/(1-(1/(1+W45)^W44)))/W22","v":0},null,{"$f":"(Y43*Y45/(1-(1/(1+Y45)^Y44)))/Y22","v":0},0,0,0,0,0,0,{"$f":"(AF43*AF45/(1-(1/(1+AF45)^AF44)))/AF22","v":0},{"$f":"(AG43*AG45/(1-(1/(1+AG45)^AG44)))/AG22","v":0},{"$f":"(AH43*AH45/(1-(1/(1+AH45)^AH44)))/AH22","v":0}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B46:B47)","v":0},{"$f":"SUM(C46:C47)","v":0},0,0,0,0,0,0,{"$f":"SUM(J46:J47)","v":0},{"$f":"SUM(K46:K47)","v":0},{"$f":"SUM(L46:L47)","v":0},null,{"$f":"SUM(N46:N47)","v":0},0,0,0,0,0,0,{"$f":"SUM(U46:U47)","v":0},{"$f":"SUM(V46:V47)","v":0},{"$f":"SUM(W46:W47)","v":0},null,{"$f":"SUM(Y46:Y47)","v":0},0,0,0,0,0,0,{"$f":"SUM(AF46:AF47)","v":0},{"$f":"SUM(AG46:AG47)","v":0},{"$f":"SUM(AH46:AH47)","v":0}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes",{"$f":"SUM(B11,B38,B48,B51)","v":0.41118943715881862},{"$f":"SUM(C11,C38,C48,C51)","v":1.8994484119313646},1.3169247119313643,1.5329501369313645,1.5678330619313643,1.6113043744313644,1.7438538244313644,1.8472953494313644,{"$f":"SUM(J11,J38,J48,J51)","v":1.960489064232241},{"$f":"SUM(K11,K38,K48,K51)","v":2.0843543791569985},{"$f":"SUM(L11,L38,L48,L51)","v":2.2198973840702938},null,{"$f":"SUM(N11,N38,N48,N51)","v":1.8994484119313646},1.3191112451684408,1.6008019023072644,1.6226607196462082,1.6696705751550125,1.7977884047162465,1.9349904768598005,{"$f":"SUM(U11,U38,U48,U51)","v":2.0885453986548512},{"$f":"SUM(V11,V38,V48,V51)","v":2.2604022346275148},{"$f":"SUM(W11,W38,W48,W51)","v":2.4527423545355886},null,{"$f":"SUM(Y11,Y38,Y48,Y51)","v":1.8994484119313646},1.3123191588056016,1.4467170767915183,1.4820309035909109,1.5977656476628703,1.6633000068795609,1.7599964134824198,{"$f":"SUM(AF11,AF38,AF48,AF51)","v":1.8658898754722506},{"$f":"SUM(AG11,AG38,AG48,AG51)","v":1.9818551495309475},{"$f":"SUM(AH11,AH38,AH48,AH51)","v":2.1088501928018912}]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.183,0.183,0.1776423079909917,0.16421681380922942,0.14973829613282108,0.13484372744333767,0.12124685085406894,0.1088938079534376,0.11724365629826775,0.12399159932726168,0.13073583469525074,null,0.183,0.1776423079909917,0.16421681380922942,0.14973829613282108,0.13484372744333767,0.12124685085406894,0.1088938079534376,0.11724365629826775,0.12399159932726168,0.13073583469525074,null,0.183,0.1776423079909917,0.16421681380922942,0.14973829613282108,0.13484372744333767,0.12124685085406894,0.1088938079534376,0.11724365629826775,0.12399159932726168,0.13073583469525074]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.25699855234501112,0.27179006980968506,0.28657346006696094,null,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.25699855234501112,0.27179006980968506,0.28657346006696094,null,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.25699855234501112,0.27179006980968506,0.28657346006696094]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"SUM(B53:B55)","v":0.83638021762435932},{"$f":"SUM(C53:C55)","v":2.3246391923969054},1.7367578003878967,1.9393577312061347,1.9597621385297261,1.9883388823402428,2.1072914557509743,2.1983799378503428,{"$f":"SUM(J53:J55)","v":2.3347312728755201},{"$f":"SUM(K53:K55)","v":2.4801360482939452},{"$f":"SUM(L53:L55)","v":2.6372066788325057},null,{"$f":"SUM(N53:N55)","v":2.3246391923969054},1.7389443336249732,2.0072094965820346,2.0145897962445702,2.0467050830638911,2.1612260360358562,2.2860750652787791,{"$f":"SUM(U53:U55)","v":2.4627876072981305},{"$f":"SUM(V53:V55)","v":2.6561839037644615},{"$f":"SUM(W53:W55)","v":2.8700516492978005},null,{"$f":"SUM(Y53:Y55)","v":2.3246391923969054},1.732152247262134,1.8531246710662885,1.8739599801892728,1.9748001555717487,2.0267376381991706,2.1110810019013981,{"$f":"SUM(AF53:AF55)","v":2.2401320841155297},{"$f":"SUM(AG53:AG55)","v":2.3776368186678942},{"$f":"SUM(AH53:AH55)","v":2.5261594875641027}]
["Total Distribution and Dispensing Infrastructure Capital Investment (billion 2008$)",{"$f":"SUM(B39,B43)","v":74.25},{"$f":"SUM(C39,C43)","v":123.75},123.75,123.75,123.75,123.75,123.75,123.75,{"$f":"SUM(J39,J43)","v":123.75},{"$f":"SUM(K39,K43)","v":123.75},{"$f":"SUM(L39,L43)","v":123.75},null,{"$f":"SUM(N39,N43)","v":123.75},123.75,123.75,123.75,123.75,123.75,123.75,{"$f":"SUM(U39,U43)","v":123.75},{"$f":"SUM(V39,V43)","v":123.75},{"$f":"SUM(W39,W43)","v":123.75},null,{"$f":"SUM(Y39,Y43)","v":123.75},123.75,123.75,123.75,123.75,123.75,123.75,{"$f":"SUM(AF39,AF43)","v":123.75},{"$f":"SUM(AG39,AG43)","v":123.75},{"$f":"SUM(AH39,AH43)","v":123.75}]
[]
["CAPTAL COST per GEG (inc land as capitalised)",null,{"$f":"C32","v":0.29364906193136442},{"$f":"D32","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,{"$f":"J32","v":0.29364906193136442},{"$f":"K32","v":0.29364906193136442},{"$f":"L32","v":0.29364906193136442},null,{"$f":"N32","v":0.29364906193136442},{"$f":"O32","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,{"$f":"U32","v":0.29364906193136442},{"$f":"V32","v":0.29364906193136442},{"$f":"W32","v":0.29364906193136442},null,{"$f":"Y32","v":0.29364906193136442},{"$f":"Z32","v":0.29364906193136442},0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,0.29364906193136442,{"$f":"AF32","v":0.29364906193136442},{"$f":"AG32","v":0.29364906193136442},{"$f":"AH32","v":0.29364906193136442}]
["O&M and profit per GEG ",null,{"$f":"C38-C32","v":0.37189085},{"$f":"D38-D32","v":0.31893415000000003},0.33857282499999997,0.34174399999999994,0.34569593750000005,0.35774588750000003,0.36714966250000003,{"$f":"J38-J32","v":0.37744000020917057},{"$f":"K38-K32","v":0.38870048338414853},{"$f":"L38-L32","v":0.40102257473990266},null,{"$f":"N38-N32","v":0.37189085},{"$f":"O38-O32","v":0.31913292574882512},0.34474116730689996,0.34672833251953128,0.3510019557476044,0.36264903116226199,0.37512194681167599,{"$f":"U38-U32","v":0.38908148515668062},{"$f":"V38-V32","v":0.40470483388146816},{"$f":"W38-W32","v":0.42219029932765673},null,{"$f":"Y38-Y32","v":0.37189085},{"$f":"Z38-Z32","v":0.31851546335220338},0.33073345589637759,0.33394380378723143,0.34446514415740959,0.35042281317710877,0.35921339559555043,{"$f":"AF38-AF32","v":0.36884007395826235},{"$f":"AG38-AG32","v":0.37938237159996213},{"$f":"AH38-AH32","v":0.39092737553368428}]
["Subtotal - CAPEX + O&M per GEG",null,{"$f":"C60+C59","v":0.66553991193136441},{"$f":"D60+D59","v":0.61258321193136445},0.63222188693136439,0.63539306193136436,0.63934499943136447,0.65139494943136445,0.66079872443136445,{"$f":"J60+J59","v":0.67108906214053499},{"$f":"K60+K59","v":0.68234954531551295},{"$f":"L60+L59","v":0.69467163667126708},null,{"$f":"N60+N59","v":0.66553991193136441},0.61278198768018954,0.63839022923826438,0.6403773944508957,0.64465101767896882,0.65629809309362641,0.66877100874304041,0.68273054708804504,0.69835389581283258,0.71583936125902115,null,{"$f":"Y60+Y59","v":0.66553991193136441},0.6121645252835678,0.62438251782774201,0.62759286571859585,0.63811420608877401,0.64407187510847319,0.65286245752691485,0.66248913588962677,0.67303143353132655,0.6845764374650487]

{"sheet":"CNG Station - ReVamp","index":22,"n_rows":61,"n_cols":42,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Source: Graham Williams (Natural Gas Subgroup)","CNG New",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input required"]
["FOR LD APPLICATIONS ONLY - Adding CNG to existing gasoline station",null," BASED ON AEO 2010 REFRENCE INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 HIGH OIL CASE - INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null," BASED ON AEO 2010 LOW OIL PRICE - INDUSTRIAL GAS PRICE ",null,null,null,null,null,null,null,null," ","Calculation"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","No"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","Yes"]
["AEO 2010 Reference Case - Henry Hub $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Avg Lower 48 Wellhead $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Industrial Prices $/MMBTU - 2008 dollars - Table 3",null,9.1112680000000008,4.8747319999999998,6.4458260000000003,6.6995199999999997,7.0156749999999999,7.9796709999999997,8.731973,9.5552000167336484,10.456038670731884,11.441805979192214,null,9.1112680000000008,4.8906340599060103,6.9392933845520002,7.0982666015625,7.4401564598083496,8.3719224929809606,9.3697557449340803,10.486518812534451,11.736386710517458,13.135223946212539,null,9.1112680000000008,4.8412370681762704,5.8186764717102104,6.0755043029785201,6.9172115325927699,7.3938250541687003,8.0970716476440394,8.8672059166609909,9.7105897279969682,10.634190042694742]
["Local Utility Charges $/MMBTU ","Based on Sempra",0.76,{"$f":"$C10","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,0.76,{"$f":"$C10","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,null,0.76,{"$f":"$C10","v":0.76},0.76,0.76,0.76,0.76,0.76,0.76,0.76,0.76,"www.socalgas.com/documents/business/ratesci.pef"]
["Fuel  Production PRICE used ($/GEG) (2008$) - based on Industrial Price - before Capital or taxes",0,{"$f":"((C9+C10)*0.125)","v":1.2339085000000001},{"$f":"((D9+D10)*0.125)","v":0.70434149999999995},{"$f":"((E9+E10)*0.125)","v":0.90072825000000001},0.93243999999999994,0.97195937499999996,1.0924588749999999,1.186496625,{"$f":"((J9+J10)*0.125)","v":1.289400002091706},{"$f":"((K9+K10)*0.125)","v":1.4020048338414854},{"$f":"((L9+L10)*0.125)","v":1.5252257473990267},null,{"$f":"((N9+N10)*0.125)","v":1.2339085000000001},0.70632925748825126,0.962411673069,0.98228332519531247,1.0250195574760437,1.14149031162262,1.26621946811676,{"$f":"((U9+U10)*0.125)","v":1.4058148515668063},{"$f":"((V9+V10)*0.125)","v":1.5620483388146822},{"$f":"((W9+W10)*0.125)","v":1.7369029932765674},null,{"$f":"((Y9+Y10)*0.125)","v":1.2339085000000001},{"$f":"((Z9+Z10)*0.125)","v":0.70015463352203378},0.82233455896377627,0.85443803787231498,0.95965144157409621,1.0192281317710876,1.1071339559555049,{"$f":"((AF9+AF10)*0.125)","v":1.2034007395826238},{"$f":"((AG9+AG10)*0.125)","v":1.308823715999621},{"$f":"((AH9+AH10)*0.125)","v":1.4242737553368428}]
["+ Reference: Public source for price (if other than AEO2010)","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price",null,"AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price",null,"AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","AEO 2010 Industrial Price","Should we really take the Industrial price and assume that has all transmission in it?"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["Current number of dispensing stations (http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",885,885,885,885,885,885,885,885,885,885,885,null,885,885,885,885,885,885,885,885,885,885,null,885,885,885,885,885,885,885,885,885,885]
["Number of additional dispensing stations required for ubiquitous supply",49500,49500,49500,49500,49500,49500,49500,49500,49500,49500,49500,null,49500,49500,49500,49500,49500,49500,49500,49500,49500,49500,null,49500,49500,49500,49500,49500,49500,49500,49500,49500,49500]
["For model of adding MODULAR ISLAND systems to exisiting gasoline stations"]
["Average dispensing capacity per island unit based on 250 GEG / day fueling window (GEG/unit-yr)",{"$f":"250*365","v":91250},{"$f":"$B20","v":91250},{"$f":"$C$20","v":91250},{"$f":"$C$20","v":91250},91250,91250,91250,91250,91250,91250,91250,null,91250,91250,91250,91250,91250,91250,91250,91250,91250,91250,null,{"$f":"$B20","v":91250},{"$f":"$C$20","v":91250},91250,91250,91250,91250,91250,91250,91250,91250]
["Number of units per station (2hoses per unit)",1,1,{"$f":"$C21","v":1},1,1,1,1,1,1,1,1,null,{"$f":"$C21","v":1},1,1,1,1,1,1,1,1,1,null,1,{"$f":"$C21","v":1},1,1,1,1,1,1,1,1]
["Average Station capacity per year",{"$f":"B21*B20","v":91250},{"$f":"C21*C20","v":91250},91250,91250,91250,91250,91250,91250,{"$f":"J21*J20","v":91250},{"$f":"K21*K20","v":91250},{"$f":"L21*L20","v":91250},null,{"$f":"N21*N20","v":91250},91250,91250,91250,91250,91250,91250,{"$f":"U21*U20","v":91250},{"$f":"V21*V20","v":91250},{"$f":"W21*W20","v":91250},null,{"$f":"Y21*Y20","v":91250},91250,91250,91250,91250,91250,91250,{"$f":"AF21*AF20","v":91250},{"$f":"AG21*AG20","v":91250},{"$f":"AH21*AH20","v":91250}]
["Average Station utilisation rate"]
["Utilised dispensed capacity per station (GEG/station/yr)"]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B17+B18)*B20/1000000000","v":4.5976312500000001},{"$f":"(C17+C18)*C20/1000000000","v":4.5976312500000001},4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,{"$f":"(J17+J18)*J20/1000000000","v":4.5976312500000001},{"$f":"(K17+K18)*K20/1000000000","v":4.5976312500000001},{"$f":"(L17+L18)*L20/1000000000","v":4.5976312500000001},null,{"$f":"(N17+N18)*N20/1000000000","v":4.5976312500000001},4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,{"$f":"(U17+U18)*U20/1000000000","v":4.5976312500000001},{"$f":"(V17+V18)*V20/1000000000","v":4.5976312500000001},{"$f":"(W17+W18)*W20/1000000000","v":4.5976312500000001},null,{"$f":"(Y17+Y18)*Y20/1000000000","v":4.5976312500000001},4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,4.5976312500000001,{"$f":"(AF17+AF18)*AF20/1000000000","v":4.5976312500000001},{"$f":"(AG17+AG18)*AG20/1000000000","v":4.5976312500000001},{"$f":"(AH17+AH18)*AH20/1000000000","v":4.5976312500000001}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land ($2mm per acre, with 0.5 acre lot)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["High Pressure, high capacity pipeline connection",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["+ Modular Island Dispensing infrastructure - installed",400000,{"$f":"$B29","v":400000},{"$f":"$B29","v":400000},400000,400000,400000,400000,400000,400000,400000,400000," ",{"$f":"$B29","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000," ",{"$f":"C29","v":400000},{"$f":"D29","v":400000},400000,400000,400000,400000,400000,400000,400000,400000]
["Economic Life (Years) ",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Capital Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((SUM(B27:B29))*B31/(1-(1/(1+B31)^B30)))/B20","v":0.5148915058522554},{"$f":"((SUM(C27:C29))*C31/(1-(1/(1+C31)^C30)))/C20","v":0.5148915058522554},{"$f":"((SUM(D27:D29))*D31/(1-(1/(1+D31)^D30)))/D20","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,null,{"$f":"((SUM(N27:N29))*N31/(1-(1/(1+N31)^N30)))/N20","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,null,{"$f":"((SUM(Y27:Y29))*Y31/(1-(1/(1+Y31)^Y30)))/Y20","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554]
["Station Electricity Costs for Compression $/GGE - (1kWh per GGE at ~10cents per kWh on a low pressure line)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,"NB - if connection is to 150 psi line, can remove one compression stage and reduced electricity to approx 0.7kWH per GGE"]
["Station O&M Costs  -  $/GGE (service, maintenance, at 45c per GGE for 300k GGE per year, scaled to 1mm GGE/yr)",0.35,{"$f":"0.35","v":0.35},{"$f":"$C34","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,{"$f":"$C34","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,{"$f":"0.35","v":0.35},{"$f":"$C34","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
["Operating Profit - $/GGE",null,{"$f":"10%*(((C9+C10)*125000/1000000)+C34)","v":0.15839085000000003},{"$f":"10%*(((D9+D10)*125000/1000000)+D34)","v":0.10543415},0.125072825,0.128244,0.1321959375,0.14424588749999998,0.15364966250000001,0.16394000020917063,0.17520048338414856,0.18752257473990266,null,{"$f":"10%*(((N9+N10)*125000/1000000)+N34)","v":0.15839085000000003},0.10563292574882513,0.13124116730690003,0.13322833251953123,0.13750195574760435,0.149149031162262,0.16162194681167602,0.17558148515668065,0.19120483388146822,0.20869029932765676,null,{"$f":"10%*(((Y9+Y10)*125000/1000000)+Y34)","v":0.15839085000000003},0.10501546335220338,0.11723345589637763,0.1204438037872315,0.13096514415740962,0.13692281317710875,0.14571339559555049,0.15534007395826241,0.16588237159996211,0.17742737553368429]
["Land leases and royalty (2mm per acre, 0.5 acre lot)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variable Cost for dispensing ($/GEG) - incl. Operating & Maintenance, taxes (land, etc)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Total Dispensing Infrastructure Capital and O&M Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B32:B37)","v":0.96489150585225536},{"$f":"SUM(C32:C37)","v":1.1232823558522553},1.0703256558522554,{"$f":"SUM(E32:E37)","v":1.0899643308522553},1.0931355058522554,1.0970874433522553,1.1091373933522553,1.1185411683522553,{"$f":"SUM(J32:J37)","v":1.128831506061426},{"$f":"SUM(K32:K37)","v":1.1400919892364039},{"$f":"SUM(L32:L37)","v":1.1524140805921581},null,{"$f":"SUM(N32:N37)","v":1.1232823558522553},1.0705244316010805,1.0961326731591554,1.0981198383717865,1.1023934615998596,1.1140405370145174,1.1265134526639313,{"$f":"SUM(U32:U37)","v":1.140472991008936},{"$f":"SUM(V32:V37)","v":1.1560963397337236},{"$f":"SUM(W32:W37)","v":1.1735818051799121},null,{"$f":"SUM(Y32:Y37)","v":1.1232823558522553},1.0699069692044587,1.082124961748633,1.0853353096394869,1.0958566500096649,1.1018143190293641,1.1106049014478059,{"$f":"SUM(AF32:AF37)","v":1.1202315798105178},{"$f":"SUM(AG32:AG37)","v":1.1307738774522176},{"$f":"SUM(AH32:AH37)","v":1.1423188813859397}]
["Total Dispensing Infrastructure Capital Investment (billion 2008$) - Calculated from above",{"$f":"B18*(B27+B28+B29)/1000000000","v":19.8},{"$f":"C18*(C27+C28+C29)/1000000000","v":19.8},19.8,19.8,19.8,19.8,19.8,19.8,{"$f":"J18*(J27+J28+J29)/1000000000","v":19.8},{"$f":"K18*(K27+K28+K29)/1000000000","v":19.8},{"$f":"L18*(L27+L28+L29)/1000000000","v":19.8},null,19.8,19.8,19.8,19.8,19.8,19.8,19.8,{"$f":"U18*(U27+U28+U29)/1000000000","v":19.8},{"$f":"V18*(V27+V28+V29)/1000000000","v":19.8},{"$f":"W18*(W27+W28+W29)/1000000000","v":19.8},null,{"$f":"Y18*(Y27+Y28+Y29)/1000000000","v":19.8},19.8,19.8,19.8,19.8,19.8,19.8,{"$f":"AF18*(AF27+AF28+AF29)/1000000000","v":19.8},{"$f":"AG18*(AG27+AG28+AG29)/1000000000","v":19.8},{"$f":"AH18*(AH27+AH28+AH29)/1000000000","v":19.8}]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Economic Life (Years) -- use AEO2010 values",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B43*B45/(1-(1/(1+B45)^B44)))/B25","v":0},{"$f":"(C43*C45/(1-(1/(1+C45)^C44)))/C25","v":0},0,0,0,0,0,0,{"$f":"(J43*J45/(1-(1/(1+J45)^J44)))/J25","v":0},{"$f":"(K43*K45/(1-(1/(1+K45)^K44)))/K25","v":0},{"$f":"(L43*L45/(1-(1/(1+L45)^L44)))/L25","v":0},null,{"$f":"(N43*N45/(1-(1/(1+N45)^N44)))/N25","v":0},0,0,0,0,0,0,{"$f":"(U43*U45/(1-(1/(1+U45)^U44)))/U25","v":0},{"$f":"(V43*V45/(1-(1/(1+V45)^V44)))/V25","v":0},{"$f":"(W43*W45/(1-(1/(1+W45)^W44)))/W25","v":0},null,{"$f":"(Y43*Y45/(1-(1/(1+Y45)^Y44)))/Y25","v":0},0,0,0,0,0,0,{"$f":"(AF43*AF45/(1-(1/(1+AF45)^AF44)))/AF25","v":0},{"$f":"(AG43*AG45/(1-(1/(1+AG45)^AG44)))/AG25","v":0},{"$f":"(AH43*AH45/(1-(1/(1+AH45)^AH44)))/AH25","v":0}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B46:B47)","v":0},{"$f":"SUM(C46:C47)","v":0},0,0,0,0,0,0,{"$f":"SUM(J46:J47)","v":0},{"$f":"SUM(K46:K47)","v":0},{"$f":"SUM(L46:L47)","v":0},null,{"$f":"SUM(N46:N47)","v":0},0,0,0,0,0,0,{"$f":"SUM(U46:U47)","v":0},{"$f":"SUM(V46:V47)","v":0},{"$f":"SUM(W46:W47)","v":0},null,{"$f":"SUM(Y46:Y47)","v":0},0,0,0,0,0,0,{"$f":"SUM(AF46:AF47)","v":0},{"$f":"SUM(AG46:AG47)","v":0},{"$f":"SUM(AH46:AH47)","v":0}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes",{"$f":"SUM(B11,B38,B48,B51)","v":0.96489150585225536},{"$f":"SUM(C11,C38,C48,C51)","v":2.3571908558522554},1.7746671558522553,1.9906925808522553,2.0255755058522551,2.0690468183522555,2.2015962683522554,2.3050377933522554,{"$f":"SUM(J11,J38,J48,J51)","v":2.418231508153132},{"$f":"SUM(K11,K38,K48,K51)","v":2.5420968230778893},{"$f":"SUM(L11,L38,L48,L51)","v":2.6776398279911851},null,{"$f":"SUM(N11,N38,N48,N51)","v":2.3571908558522554},1.7768536890893318,2.0585443462281554,2.080403163567099,2.1274130190759033,2.2555308486371377,2.3927329207806913,{"$f":"SUM(U11,U38,U48,U51)","v":2.546287842575742},{"$f":"SUM(V11,V38,V48,V51)","v":2.7181446785484056},{"$f":"SUM(W11,W38,W48,W51)","v":2.9104847984564794},null,{"$f":"SUM(Y11,Y38,Y48,Y51)","v":2.3571908558522554},1.7700616027264924,1.9044595207124093,1.9397733475118017,2.0555080915837611,2.1210424508004517,2.2177388574033108,{"$f":"SUM(AF11,AF38,AF48,AF51)","v":2.3236323193931416},{"$f":"SUM(AG11,AG38,AG48,AG51)","v":2.4395975934518388},{"$f":"SUM(AH11,AH38,AH48,AH51)","v":2.5665926367227825}]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.18,0.183,0.1776423079909917,0.16421681380922942,0.14973829613282108,0.13484372744333767,0.12124685085406894,0.1088938079534376,0.11724365629826775,0.12399159932726168,0.13073583469525074,null,0.183,0.1776423079909917,0.16421681380922942,0.14973829613282108,0.13484372744333767,0.12124685085406894,0.1088938079534376,0.11724365629826775,0.12399159932726168,0.13073583469525074,null,0.183,0.1776423079909917,0.16421681380922942,0.14973829613282108,0.13484372744333767,0.12124685085406894,0.1088938079534376,0.11724365629826775,0.12399159932726168,0.13073583469525074]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.24,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.25699855234501112,0.27179006980968506,0.28657346006696094,null,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.25699855234501112,0.27179006980968506,0.28657346006696094,null,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.24219078046554079,0.25699855234501112,0.27179006980968506,0.28657346006696094]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"SUM(B53:B55)","v":1.3848915058522553},{"$f":"SUM(C53:C55)","v":2.7823816363177962},2.194500244308788,2.3971001751270258,2.4175045824506172,2.4460813262611341,2.5650338996718656,2.6561223817712341,{"$f":"SUM(J53:J55)","v":2.7924737167964109},{"$f":"SUM(K53:K55)","v":2.937878492214836},{"$f":"SUM(L53:L55)","v":3.0949491227533965},null,{"$f":"SUM(N53:N55)","v":2.7823816363177962},2.1966867775458643,2.4649519405029259,2.472332240165461,2.5044475269847819,2.6189684799567479,2.7438175091996699,{"$f":"SUM(U53:U55)","v":2.9205300512190213},{"$f":"SUM(V53:V55)","v":3.1139263476853523},{"$f":"SUM(W53:W55)","v":3.3277940932186914},null,{"$f":"SUM(Y53:Y55)","v":2.7823816363177962},2.1898946911830248,2.3108671149871798,2.3317024241101638,2.4325425994926397,2.4844800821200614,2.5688234458222894,{"$f":"SUM(AF53:AF55)","v":2.6978745280364205},{"$f":"SUM(AG53:AG55)","v":2.8353792625887855},{"$f":"SUM(AH53:AH55)","v":2.9839019314849944}]
["Total Distribution and Dispensing Infrastructure Capital Investment (billion 2008$)",{"$f":"SUM(B39,B43)","v":19.8},{"$f":"SUM(C39,C43)","v":19.8},19.8,19.8,19.8,19.8,19.8,19.8,{"$f":"SUM(J39,J43)","v":19.8},{"$f":"SUM(K39,K43)","v":19.8},{"$f":"SUM(L39,L43)","v":19.8},null,{"$f":"SUM(N39,N43)","v":19.8},19.8,19.8,19.8,19.8,19.8,19.8,{"$f":"SUM(U39,U43)","v":19.8},{"$f":"SUM(V39,V43)","v":19.8},{"$f":"SUM(W39,W43)","v":19.8},null,{"$f":"SUM(Y39,Y43)","v":19.8},19.8,19.8,19.8,19.8,19.8,19.8,{"$f":"SUM(AF39,AF43)","v":19.8},{"$f":"SUM(AG39,AG43)","v":19.8},{"$f":"SUM(AH39,AH43)","v":19.8}]
[]
["CAPTAL COST per GEG (inc land as capitalised)",null,{"$f":"C32","v":0.5148915058522554},{"$f":"D32","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,{"$f":"J32","v":0.5148915058522554},{"$f":"K32","v":0.5148915058522554},{"$f":"L32","v":0.5148915058522554},null,{"$f":"N32","v":0.5148915058522554},{"$f":"O32","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,{"$f":"U32","v":0.5148915058522554},{"$f":"V32","v":0.5148915058522554},{"$f":"W32","v":0.5148915058522554},null,{"$f":"Y32","v":0.5148915058522554},{"$f":"Z32","v":0.5148915058522554},0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,0.5148915058522554,{"$f":"AF32","v":0.5148915058522554},{"$f":"AG32","v":0.5148915058522554},{"$f":"AH32","v":0.5148915058522554},null,{"$f":"AJ32","v":0},{"$f":"AK32","v":0},0,0,0,0,0]
["O&M per GEG",null,{"$f":"C38-C32","v":0.60839084999999993},{"$f":"D38-D32","v":0.55543414999999996},0.5750728249999999,0.57824399999999998,0.58219593749999987,0.59424588749999985,0.60364966249999985,{"$f":"J38-J32","v":0.61394000020917061},{"$f":"K38-K32","v":0.62520048338414846},{"$f":"L38-L32","v":0.6375225747399027},null,{"$f":"N38-N32","v":0.60839084999999993},{"$f":"O38-O32","v":0.55563292574882506},0.58124116730690001,0.5832283325195311,0.58750195574760422,0.59914903116226204,0.61162194681167592,{"$f":"U38-U32","v":0.62558148515668055},{"$f":"V38-V32","v":0.64120483388146821},{"$f":"W38-W32","v":0.65869029932765666},null,{"$f":"Y38-Y32","v":0.60839084999999993},{"$f":"Z38-Z32","v":0.55501546335220331},0.56723345589637764,0.57044380378723147,0.58096514415740952,0.5869228131771087,0.59571339559555048,{"$f":"AF38-AF32","v":0.60534007395826239},{"$f":"AG38-AG32","v":0.61588237159996218},{"$f":"AH38-AH32","v":0.62742737553368433},null,{"$f":"AJ38-AJ32","v":0},{"$f":"AK38-AK32","v":0},0,0,0,0,0]
["Subtotal - CAPEX + O&M per GEG",null,{"$f":"C60+C59","v":1.1232823558522553},{"$f":"D60+D59","v":1.0703256558522554},1.0899643308522553,1.0931355058522554,1.0970874433522553,1.1091373933522553,1.1185411683522553,{"$f":"J60+J59","v":1.128831506061426},{"$f":"K60+K59","v":1.1400919892364039},{"$f":"L60+L59","v":1.1524140805921581},null,{"$f":"N60+N59","v":1.1232823558522553},{"$f":"O60+O59","v":1.0705244316010805},1.0961326731591554,1.0981198383717865,1.1023934615998596,1.1140405370145174,1.1265134526639313,{"$f":"U60+U59","v":1.140472991008936},{"$f":"V60+V59","v":1.1560963397337236},{"$f":"W60+W59","v":1.1735818051799121},null,{"$f":"Y60+Y59","v":1.1232823558522553},1.0699069692044587,1.082124961748633,1.0853353096394869,1.0958566500096649,1.1018143190293641,1.1106049014478059,1.1202315798105178,1.1307738774522176,1.1423188813859397,null,{"$f":"AJ60+AJ59","v":0},{"$f":"AK60+AK59","v":0},0,0,0,0,0]

{"sheet":"Land & CNG Station Capital","index":23,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"Source: Graham Williams (Natural Gas Subgroup)"]
[]
[null,"GGE / year",null,{"$f":"'CNG New Station -Industrial'!C19","v":1000000},1000000]
[null,"Land Cost per acre",null,2000000]
[null,"Lot size (acre)",null,0.5]
[null,"Land Cost",null,{"$f":"D5*D4","v":1000000},1000000]
[null,null,null,0]
[null,null,null,0]
[null,"Term",null,20,30]
[null,"Interest",null,0.1,0.06]
[null,"per GGE",null,{"$f":"((D6+D8)*D10/(1-(1/(1+D10)^D9)))/D3","v":0.11745962477254575},{"$f":"((E6+E8)*E10/(1-(1/(1+E10)^E9)))/E3","v":7.2648911490047208E-2}]
[]
[]
[]
[null,"Greenfield station, 1mm GGE per year"]
[]
[null,"Low Pressure Line connection",null,50000]
[null,"8 Dispensers "]
[null,"Compression and Electrical"]
[null,"Landworks"]

{"sheet":"LCNG -Dispensing LNG","index":24,"n_rows":73,"n_cols":35,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Source: Graham Williams (Natural Gas Subgroup)"]
["FOR USE IN HEAVY DUTY APPLICATIONS ONLY","LNG","BASED ON AEO 2010 REFERENCE INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 HIGH OIL INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 LOW OIL INDUSTRIAL GAS PRICE"]
["LCNG STATION DISPENSING LNG"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","No"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","Yes"," ",null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
["AEO 2010 Reference Case - Henry Hub $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Avg Lower 48 Wellhead $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Industrial Prices $/MMBTU - 2008 dollars - Table 3",null,9.1112680000000008,4.8747319999999998,6.4458260000000003,6.6995199999999997,7.0156749999999999,7.9796709999999997,8.731973,9.5552000167336484,10.456038670731884,11.441805979192214,null,9.1112680000000008,4.8906340599060103,6.9392933845520002,7.0982666015625,7.4401564598083496,8.3719224929809606,9.3697557449340803,10.486518812534451,11.736386710517458,13.135223946212539,null,9.1112680000000008,4.8412370681762704,5.8186764717102104,6.0755043029785201,6.9172115325927699,7.3938250541687003,8.0970716476440394,8.8672059166609909,9.7105897279969682,10.634190042694742]
["Transmission & Distribution Charges to Liquefaction Plant - $/MMBTU",null,0.35,{"$f":"$C11","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,0.35,{"$f":"$C11","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,0.35,{"$f":"$C11","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
["Capital Amortisation of Liquefaction Plant - $/GGE",null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,{"$f":"$C12","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,{"$f":"$C12","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Cost of Liquefaction $/GGE - electricity etc",null,{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},null,{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},null,{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825}]
["Fuel Transport by road to Fuel Station $ / GGE (150 mile each way)",null,{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},null,{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},null,{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298}]
[]
[]
["Fuel  Production PRICE used ($/GEG) (2008$) - based on Industrial Gas Prices",1.77,{"$f":"((C10+C11)*0.125)+C12+C14+C15+C16+C13","v":1.8442772050359713},{"$f":"((D10+D11)*0.125)+D12+D14+D15+D16+D13","v":1.3147102050359711},{"$f":"((E10+E11)*0.125)+E12+E14+E15+E16+E13","v":1.5110969550359712},1.5428087050359711,1.5823280800359711,1.7028275800359711,1.7968653300359712,1.8997687071276772,2.0123735388774566,2.1355944524349977,null,{"$f":"((N10+N11)*0.125)+N12+N14+N15+N16+N13","v":1.8442772050359713},1.3166979625242226,1.5727803781049712,1.5926520302312837,1.6353882625120149,1.7518590166585912,1.8765881731527312,2.0161835566027775,2.1724170438506532,2.3472716983125386,null,{"$f":"((Y10+Y11)*0.125)+Y12+Y14+Y15+Y16+Y13","v":1.8442772050359713},1.3105233385580051,1.4327032639997475,1.4648067429082863,1.5700201466100674,1.6295968368070586,1.7175026609914761,1.813769444618595,1.9191924210355922,2.0346424603728139]
["+ Reference: Public source for price (if other than AEO2010)","AEO Henry Hub"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["Current number of dispensing stations (http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",44,44,44,44,44,44,44,44,44,44,44,null,44,44,44,44,44,44,44,44,44,44,null,44,44,44,44,44,44,44,44,44,44]
["Number of diesel truck stops",10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["Number of additional dispensing stations required for ubiquitous supply - based on 30% of HD diesel truck stops",{"$f":"30%*B24","v":3000},{"$f":"30%*C24","v":3000},3000,3000,3000,3000,3000,3000,{"$f":"30%*J24","v":3000},{"$f":"30%*K24","v":3000},{"$f":"30%*L24","v":3000},null,{"$f":"30%*N24","v":3000},3000,3000,3000,3000,3000,3000,{"$f":"30%*U24","v":3000},{"$f":"30%*V24","v":3000},{"$f":"30%*W24","v":3000},null,{"$f":"30%*Y24","v":3000},3000,3000,3000,3000,3000,3000,{"$f":"30%*AF24","v":3000},{"$f":"30%*AG24","v":3000},{"$f":"30%*AH24","v":3000}]
["Average dispensing capacity per station (GEG/station-yr) - based on modest truck stop @ 3.5MM DEG/yr",{"$f":"3500000*(139000/125000)","v":3892000.0000000005},{"$f":"3500000*(139000/125000)","v":3892000.0000000005},3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,null,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,null,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005,3892000.0000000005]
[]
["Total Liquefaction and Dispensing Capacity Required - GGE/yr",null,{"$f":"C25*C26","v":11676000000.000002}]
["Total Liquefaction Investment Required - $",null,{"$f":"'LNG Liquefaction & StationCosts'!D22","v":0}]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B23+B25)*B26/1000000000","v":11.847248000000002},{"$f":"(C23+C25)*C26/1000000000","v":11.847248000000002},11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,{"$f":"(J23+J25)*J26/1000000000","v":11.847248000000002},{"$f":"(K23+K25)*K26/1000000000","v":11.847248000000002},{"$f":"(L23+L25)*L26/1000000000","v":11.847248000000002},null,{"$f":"(N23+N25)*N26/1000000000","v":11.847248000000002},11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,{"$f":"(U23+U25)*U26/1000000000","v":11.847248000000002},{"$f":"(V23+V25)*V26/1000000000","v":11.847248000000002},{"$f":"(W23+W25)*W26/1000000000","v":11.847248000000002},null,{"$f":"(Y23+Y25)*Y26/1000000000","v":11.847248000000002},11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,11.847248000000002,{"$f":"(AF23+AF25)*AF26/1000000000","v":11.847248000000002},{"$f":"(AG23+AG25)*AG26/1000000000","v":11.847248000000002},{"$f":"(AH23+AH25)*AH26/1000000000","v":11.847248000000002}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land (3 acre of industrial land @ $0.5m per acre)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Station capital @ $0.45c per installed GGE capacity",{"$f":"B26*0.45","v":1751400.0000000002},{"$f":"C26*0.45","v":1751400.0000000002},{"$f":"D26*0.45","v":1751400.0000000002},1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,null,{"$f":"$C33","v":1751400.0000000002},{"$f":"$C33","v":1751400.0000000002},1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,null,{"$f":"$C33","v":1751400.0000000002},{"$f":"$C33","v":1751400.0000000002},1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002,1751400.0000000002]
["Economic Life (Years) ",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
["Total Land Capital",null,{"$f":"C25*C32","v":0}]
["Total Dispening Capital",null,{"$f":"C25*C33","v":5254200000.000001}]
["Levelized Fixed Capital Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((SUM(B32:B33))*B35/(1-(1/(1+B35)^B34)))/B26","v":5.285683114764559E-2},{"$f":"((SUM(C32:C33))*C35/(1-(1/(1+C35)^C34)))/C26","v":5.285683114764559E-2},{"$f":"((SUM(D32:D33))*D35/(1-(1/(1+D35)^D34)))/D26","v":5.285683114764559E-2},5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,null,{"$f":"((SUM(N32:N33))*N35/(1-(1/(1+N35)^N34)))/N26","v":5.285683114764559E-2},5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,null,{"$f":"((SUM(Y32:Y33))*Y35/(1-(1/(1+Y35)^Y34)))/Y26","v":5.285683114764559E-2},5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2]
["Station Electricity Costs $/GGE (approx 1/5 to 1/10th of that of CNG)",{"$f":"0.2*'CNG New Station -Industrial'!B33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!C33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!D33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!E33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!F33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!G33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!H33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!I33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!J33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!K33","v":2.0000000000000004E-2},{"$f":"0.2*'CNG New Station -Industrial'!L33","v":2.0000000000000004E-2},null,{"$f":"$C40","v":2.0000000000000004E-2},{"$f":"$C40","v":2.0000000000000004E-2},2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,null,{"$f":"$C40","v":2.0000000000000004E-2},2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2,2.0000000000000004E-2]
["Land Lease / Royalty Costs if not included as a capital item",{"$f":"((1500000)*B35/(1-(1/(1+B35)^B34)))/B26","v":4.5269639557764287E-2},{"$f":"((1500000)*C35/(1-(1/(1+C35)^C34)))/C26","v":4.5269639557764287E-2},{"$f":"((1500000)*D35/(1-(1/(1+D35)^D34)))/D26","v":4.5269639557764287E-2},4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,null,{"$f":"((1500000)*N35/(1-(1/(1+N35)^N34)))/N26","v":4.5269639557764287E-2},{"$f":"((1500000)*O35/(1-(1/(1+O35)^O34)))/O26","v":4.5269639557764287E-2},4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,null,{"$f":"((1500000)*Y35/(1-(1/(1+Y35)^Y34)))/Y26","v":4.5269639557764287E-2},{"$f":"((1500000)*Z35/(1-(1/(1+Z35)^Z34)))/Z26","v":4.5269639557764287E-2},4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2,4.5269639557764287E-2]
["Station O&M Costs $/GGE",0.1,{"$f":"$B42","v":0.1},{"$f":"$B42","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,{"$f":"$B42","v":0.1},{"$f":"$B42","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,{"$f":"$B42","v":0.1},{"$f":"$B42","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0]
["Operating Profit - $/GGE",null,{"$f":"10%*(((C10+C11)*125000/1000000)+C42)","v":0.12826585000000001},{"$f":"10%*(((D10+D11)*125000/1000000)+D42)","v":7.5309149999999991E-2},{"$f":"10%*(((E10+E11)*125000/1000000)+E42)","v":9.4947825E-2},9.8118999999999998E-2,0.10207093749999999,0.1141208875,0.12352466250000001,0.13381500020917061,0.14507548338414855,0.15739757473990268,null,{"$f":"10%*(((N10+N11)*125000/1000000)+N42)","v":0.12826585000000001},7.550792574882513E-2,0.10111616730690001,0.10310333251953126,0.10737695574760438,0.11902403116226201,0.13149694681167601,0.14545648515668064,0.16107983388146824,0.17856529932765675,null,{"$f":"10%*(((Y10+Y11)*125000/1000000)+Y42)","v":0.12826585000000001},7.4890463352203382E-2,8.7108455896377626E-2,9.0318803787231505E-2,0.10084014415740963,0.10679781317710875,0.11558839559555051,0.1252150739582624,0.13575737159996212,0.14730237553368428]
["Total Dispensing Infrastructure Capital and O&M Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B39:B43)","v":0.21812647070540989},{"$f":"SUM(C39:C43)","v":0.34639232070540993},{"$f":"SUM(D39:D43)","v":0.29343562070540985},{"$f":"SUM(E39:E43)","v":0.3130742957054099},0.31624547070540987,0.32019740820540987,0.3322473582054099,0.34165113320540991,0.3519414709145805,0.36320195408955847,0.37552404544531259,null,{"$f":"SUM(N39:N43)","v":0.34639232070540993},0.293634396454235,0.3192426380123099,0.32122980322494116,0.32550342645301428,0.33715050186767193,0.34962341751708592,0.36358295586209055,0.3792063045868781,0.39669177003306666,null,{"$f":"SUM(Y39:Y43)","v":0.34639232070540993},0.29301693405761325,0.30523492660178753,0.30844527449264136,0.31896661486281952,0.32492428388251865,0.33371486630096037,0.34334154466367228,0.35388384230537201,0.36542884623909416]
["Total Dispensing Infrastructure Capital Investment (billion 2008$) - Calculated from above",{"$f":"B25*(SUM(B32:B33))/1000000000","v":5.2542000000000009},{"$f":"C25*(SUM(C32:C33))/1000000000","v":5.2542000000000009},{"$f":"D25*(SUM(D32:D33))/1000000000","v":5.2542000000000009},5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,null,{"$f":"N25*(SUM(N32:N33))/1000000000","v":5.2542000000000009},5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,null,{"$f":"Y25*(SUM(Y32:Y33))/1000000000","v":5.2542000000000009},5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Economic Life (Years) -- use AEO2010 values",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B49*B51/(1-(1/(1+B51)^B50)))/B30","v":0},{"$f":"(C49*C51/(1-(1/(1+C51)^C50)))/C30","v":0},0,0,0,0,0,0,{"$f":"(J49*J51/(1-(1/(1+J51)^J50)))/J30","v":0},{"$f":"(K49*K51/(1-(1/(1+K51)^K50)))/K30","v":0},{"$f":"(L49*L51/(1-(1/(1+L51)^L50)))/L30","v":0},null,{"$f":"(N49*N51/(1-(1/(1+N51)^N50)))/N30","v":0},0,0,0,0,0,0,{"$f":"(U49*U51/(1-(1/(1+U51)^U50)))/U30","v":0},{"$f":"(V49*V51/(1-(1/(1+V51)^V50)))/V30","v":0},{"$f":"(W49*W51/(1-(1/(1+W51)^W50)))/W30","v":0},null,{"$f":"(Y49*Y51/(1-(1/(1+Y51)^Y50)))/Y30","v":0},0,0,0,0,0,0,{"$f":"(AF49*AF51/(1-(1/(1+AF51)^AF50)))/AF30","v":0},{"$f":"(AG49*AG51/(1-(1/(1+AG51)^AG50)))/AG30","v":0},{"$f":"(AH49*AH51/(1-(1/(1+AH51)^AH50)))/AH30","v":0}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B52:B53)","v":0},{"$f":"SUM(C52:C53)","v":0},0,0,0,0,0,0,{"$f":"SUM(J52:J53)","v":0},{"$f":"SUM(K52:K53)","v":0},{"$f":"SUM(L52:L53)","v":0},null,{"$f":"SUM(N52:N53)","v":0},0,0,0,0,0,0,{"$f":"SUM(U52:U53)","v":0},{"$f":"SUM(V52:V53)","v":0},{"$f":"SUM(W52:W53)","v":0},null,{"$f":"SUM(Y52:Y53)","v":0},0,0,0,0,0,0,{"$f":"SUM(AF52:AF53)","v":0},{"$f":"SUM(AG52:AG53)","v":0},{"$f":"SUM(AH52:AH53)","v":0}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes",{"$f":"SUM(B17,B44,B54,B57)","v":1.9881264707054098},{"$f":"SUM(C17,C44,C54,C57)","v":2.1906695257413813},1.608145825741381,1.8241712507413812,1.859054175741381,1.9025254882413809,2.0350749382413809,2.1385164632413809,{"$f":"SUM(J17,J44,J54,J57)","v":2.2517101780422575},{"$f":"SUM(K17,K44,K54,K57)","v":2.3755754929670152},{"$f":"SUM(L17,L44,L54,L57)","v":2.5111184978803101},null,{"$f":"SUM(N17,N44,N54,N57)","v":2.1906695257413813},1.6103323589784575,1.8920230161172811,1.9138818334562249,1.9608916889650292,2.0890095185262632,2.2262115906698172,{"$f":"SUM(U17,U44,U54,U57)","v":2.3797665124648679},{"$f":"SUM(V17,V44,V54,V57)","v":2.5516233484375315},{"$f":"SUM(W17,W44,W54,W57)","v":2.7439634683456053},null,{"$f":"SUM(Y17,Y44,Y54,Y57)","v":2.1906695257413813},1.6035402726156183,1.737938190601535,1.7732520174009276,1.888986761472887,1.9545211206895772,2.0512175272924367,{"$f":"SUM(AF17,AF44,AF54,AF57)","v":2.1571109892822671},{"$f":"SUM(AG17,AG44,AG54,AG57)","v":2.2730762633409642},{"$f":"SUM(AH17,AH44,AH54,AH57)","v":2.4000713066119079}]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.21,0.20942767878600607,0.20329626347946539,0.18793194608579597,0.17136253434135684,0.15431698818202771,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372291,0.14958316933113744,null,0.20942767878600607,0.20329626347946539,0.18793194608579597,0.17136253434135684,0.15431698818202771,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372291,0.14958316933113744,null,0.20942767878600607,0.20329626347946539,0.18793194608579597,0.17136253434135684,0.15431698818202771,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372291,0.14958316933113744]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.19,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.20143684104306697,0.21404544711514495,0.22665405318722287,null,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.20143684104306697,0.21404544711514495,0.22665405318722287,null,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.20143684104306697,0.21404544711514495,0.22665405318722287]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"SUM(B59:B61)","v":2.38812647070541},{"$f":"SUM(C59:C61)","v":2.5889254394983761},2.0002703241918351,2.2009314317981659,2.2192449450537266,2.2456707113943977,2.3626597116521553,2.4519642470312637,{"$f":"SUM(J59:J61)","v":2.5860877747416326},{"$f":"SUM(K59:K61)","v":2.7308829025758832},{"$f":"SUM(L59:L61)","v":2.8873557203986704},null,{"$f":"SUM(N59:N61)","v":2.5889254394983761},2.0024568574289119,2.268783197174066,2.2740726027685705,2.304036912118046,2.4165942919370376,2.5396593744597,{"$f":"SUM(U59:U61)","v":2.7141441091642431},{"$f":"SUM(V59:V61)","v":2.9069307580463994},{"$f":"SUM(W59:W61)","v":3.1202006908639657},null,{"$f":"SUM(Y59:Y61)","v":2.5889254394983761},1.9956647710660727,2.1146983716583199,2.1334427867132733,2.2321319846259038,2.2821058941003516,2.3646653110823195,{"$f":"SUM(AF59:AF61)","v":2.4914885859816422},{"$f":"SUM(AG59:AG61)","v":2.6283836729498322},{"$f":"SUM(AH59:AH61)","v":2.7763085291302683}]
["Total Distribution and Dispensing Infrastructure Capital Investment (billion 2008$)",{"$f":"SUM(B45,B49)","v":5.2542000000000009},{"$f":"SUM(C45,C49)","v":5.2542000000000009},5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,{"$f":"SUM(J45,J49)","v":5.2542000000000009},{"$f":"SUM(K45,K49)","v":5.2542000000000009},{"$f":"SUM(L45,L49)","v":5.2542000000000009},null,{"$f":"SUM(N45,N49)","v":5.2542000000000009},5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,{"$f":"SUM(U45,U49)","v":5.2542000000000009},{"$f":"SUM(V45,V49)","v":5.2542000000000009},{"$f":"SUM(W45,W49)","v":5.2542000000000009},null,{"$f":"SUM(Y45,Y49)","v":5.2542000000000009},5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,5.2542000000000009,{"$f":"SUM(AF45,AF49)","v":5.2542000000000009},{"$f":"SUM(AG45,AG49)","v":5.2542000000000009},{"$f":"SUM(AH45,AH49)","v":5.2542000000000009}]
[]
["Fuel Cost in $ Diesel Equivalent Gallon (2008$/DEG)",null,{"$f":"C62*139000/125000","v":2.878885088722194},{"$f":"D62*139000/125000","v":2.2243006005013206},2.4474357521595604,2.4678003788997436,2.4971858310705701,2.6272775993571966,2.7265842426987654,2.8757296055126953,3.0367417876643823,3.2107395610833214,null,{"$f":"N62*139000/125000","v":2.878885088722194},{"$f":"O62*139000/125000","v":2.2267320254609499},2.5228869152575615,2.5287687342786507,2.562089046275267,2.6872528526339856,2.8241012243991861,3.0181282493906383,3.2325070029475964,3.4696631682407295,null,{"$f":"Y62*139000/125000","v":2.878885088722194},{"$f":"Z62*139000/125000","v":2.219179225425473},2.3515445892840519,2.3723883788251596,2.4821307669040049,2.537701754239591,2.6295078259235392,2.7705353076115862,2.9227626443202133,3.0872550843928583]
[]
["CAPTAL COST per GEG",null,{"$f":"C39","v":5.285683114764559E-2},{"$f":"D39","v":5.285683114764559E-2},5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,null,{"$f":"N39","v":5.285683114764559E-2},{"$f":"O39","v":5.285683114764559E-2},5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,null,{"$f":"Y39","v":5.285683114764559E-2},{"$f":"Z39","v":5.285683114764559E-2},5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2,5.285683114764559E-2]
["O&M per GEG",null,{"$f":"C44-C35","v":0.24639232070540992},{"$f":"D44-D35","v":0.19343562070540984},0.21307429570540989,0.21624547070540986,0.22019740820540987,0.2322473582054099,0.2416511332054099,{"$f":"J44-J35","v":0.25194147091458052},{"$f":"K44-K35","v":0.26320195408955849},{"$f":"L44-L35","v":0.27552404544531262},null,{"$f":"N44-N35","v":0.24639232070540992},{"$f":"O44-O35","v":0.193634396454235},0.21924263801230989,0.22122980322494115,0.22550342645301427,0.23715050186767192,0.24962341751708592,{"$f":"U44-U35","v":0.26358295586209057},{"$f":"V44-V35","v":0.27920630458687812},{"$f":"W44-W35","v":0.29669177003306668},null,{"$f":"Y44-Y35","v":0.24639232070540992},{"$f":"Z44-Z35","v":0.19301693405761325},0.20523492660178752,0.20844527449264136,0.21896661486281951,0.22492428388251864,0.23371486630096036,{"$f":"AF44-AF35","v":0.24334154466367228},{"$f":"AG44-AG35","v":0.25388384230537198},{"$f":"AH44-AH35","v":0.26542884623909413}]
["Subtotal - CAPEX + O&M per GEG",null,{"$f":"C68+C67","v":0.29924915185305551},{"$f":"D68+D67","v":0.24629245185305543},0.26593112685305548,0.26910230185305545,0.27305423935305545,0.28510418935305548,0.29450796435305548,{"$f":"J68+J67","v":0.30479830206222613},{"$f":"K68+K67","v":0.3160587852372041},{"$f":"L68+L67","v":0.32838087659295823},null,{"$f":"N68+N67","v":0.29924915185305551},{"$f":"O68+O67","v":0.24649122760188058},0.27209946915995548,0.27408663437258673,0.27836025760065986,0.2900073330153175,0.3024802486647315,{"$f":"U68+U67","v":0.31643978700973618},{"$f":"V68+V67","v":0.33206313573452373},{"$f":"W68+W67","v":0.34954860118071229},null,{"$f":"Y68+Y67","v":0.29924915185305551},{"$f":"Z68+Z67","v":0.24587376520525883},0.2580917577494331,0.26130210564028694,0.2718234460104651,0.27778111503016423,0.28657169744860594,{"$f":"AF68+AF67","v":0.29619837581131786},{"$f":"AG68+AG67","v":0.30674067345301759},{"$f":"AH68+AH67","v":0.31828567738673974}]
[]
["CAPTAL COST per GEG (if land is capitalised)",null,{"$f":"C67+C41","v":9.8126470705409877E-2},{"$f":"D67+D41","v":9.8126470705409877E-2},9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,{"$f":"J67+J41","v":9.8126470705409877E-2},{"$f":"K67+K41","v":9.8126470705409877E-2},{"$f":"L67+L41","v":9.8126470705409877E-2},null,{"$f":"N67+N41","v":9.8126470705409877E-2},{"$f":"O67+O41","v":9.8126470705409877E-2},9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,{"$f":"U67+U41","v":9.8126470705409877E-2},{"$f":"V67+V41","v":9.8126470705409877E-2},{"$f":"W67+W41","v":9.8126470705409877E-2},null,{"$f":"Y67+Y41","v":9.8126470705409877E-2},{"$f":"Z67+Z41","v":9.8126470705409877E-2},9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,9.8126470705409877E-2,{"$f":"AF67+AF41","v":9.8126470705409877E-2},{"$f":"AG67+AG41","v":9.8126470705409877E-2},{"$f":"AH67+AH41","v":9.8126470705409877E-2}]
["O&M per GEG (if land is capitalised)",null,{"$f":"C44-C71","v":0.24826585000000007},{"$f":"D44-D71","v":0.19530914999999999},0.21494782500000004,0.21811900000000001,0.22207093750000001,0.23412088750000004,0.24352466250000004,{"$f":"J44-J71","v":0.25381500020917064},{"$f":"K44-K71","v":0.2650754833841486},{"$f":"L44-L71","v":0.27739757473990273},null,{"$f":"N44-N71","v":0.24826585000000007},{"$f":"O44-O71","v":0.19550792574882514},0.22111616730690004,0.22310333251953129,0.22737695574760441,0.23902403116226206,0.25149694681167606,{"$f":"U44-U71","v":0.26545648515668069},{"$f":"V44-V71","v":0.28107983388146823},{"$f":"W44-W71","v":0.2985652993276568},null,{"$f":"Y44-Y71","v":0.24826585000000007},{"$f":"Z44-Z71","v":0.19489046335220339},0.20710845589637766,0.2103188037872315,0.22084014415740966,0.22679781317710879,0.2355883955955505,{"$f":"AF44-AF71","v":0.24521507395826242},{"$f":"AG44-AG71","v":0.25575737159996215},{"$f":"AH44-AH71","v":0.2673023755336843}]
["Subtotal - CAPEX + O&M per GEG",null,{"$f":"C72+C71","v":0.34639232070540993},{"$f":"D72+D71","v":0.29343562070540985},0.3130742957054099,0.31624547070540987,0.32019740820540987,0.3322473582054099,0.34165113320540991,{"$f":"J72+J71","v":0.3519414709145805},{"$f":"K72+K71","v":0.36320195408955847},{"$f":"L72+L71","v":0.37552404544531259},null,{"$f":"N72+N71","v":0.34639232070540993},{"$f":"O72+O71","v":0.293634396454235},0.3192426380123099,0.32122980322494116,0.32550342645301428,0.33715050186767193,0.34962341751708592,{"$f":"U72+U71","v":0.36358295586209055},{"$f":"V72+V71","v":0.3792063045868781},{"$f":"W72+W71","v":0.39669177003306666},null,{"$f":"Y72+Y71","v":0.34639232070540993},{"$f":"Z72+Z71","v":0.29301693405761325},0.30523492660178753,0.30844527449264136,0.31896661486281952,0.32492428388251865,0.33371486630096037,{"$f":"AF72+AF71","v":0.34334154466367228},{"$f":"AG72+AG71","v":0.35388384230537201},{"$f":"AH72+AH71","v":0.36542884623909416}]

{"sheet":"LCNG -Dispensing CNG","index":25,"n_rows":71,"n_cols":36,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Source: Graham Williams (Natural Gas Subgroup)"]
["FOR USE IN HEAVY DUTY APPLICATIONS ONLY","LNG","BASED ON AEO 2010 REFERENCE INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 HIGH OIL INDUSTRIAL GAS PRICE",null,null,null,null,null,null,null,null,null,null,"BASED ON AEO 2010 LOW OIL INDUSTRIAL GAS PRICE"]
["LCNG STATION DISPENSING CNG - EVALUATING INCREMENTAL COST OVER LNG STATION"]
["Note: GEG = Gasoline Equivalent Gallons (energy basis)",null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050,null,2008,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Will pathway use AEO2010 Reference Case CUSTOMER PRICE?","No"]
["+ If \"YES\" above, indicate CUSTOMER Price (2008$)"]
["Will Pathway use AEO2010 Reference Case FUEL PRODUCTION PRICE? (e.g. Lower 48 Gas Price, Refinery Gate Gasoline price)","Yes"," ",null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null," "]
["AEO 2010 Reference Case - Henry Hub $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Avg Lower 48 Wellhead $/MMBTU - 2008 dollars - Table 13"]
["AEO 2010 Reference Case - Industrial Prices $/MMBTU - 2008 dollars - Table 3",null,9.1112680000000008,4.8747319999999998,6.4458260000000003,6.6995199999999997,7.0156749999999999,7.9796709999999997,8.731973,9.4427421574354984,10.201794723341017,11.021841515497277,null,9.1112680000000008,4.8906340599060103,6.9392933845520002,7.0982666015625,7.4401564598083496,8.3719224929809606,9.3697557449340803,10.486518812534451,11.736386710517458,13.135223946212539,null,9.1112680000000008,4.8412370681762704,5.8186764717102104,6.0755043029785201,6.9172115325927699,7.3938250541687003,8.0970716476440394,8.8672059166609909,9.7105897279969682,10.634190042694742]
["Transmission & Distribution Charges to Liquefaction Plant - $/MMBTU",null,0.35,{"$f":"$C11","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,0.35,{"$f":"$C11","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,null,0.35,{"$f":"$C11","v":0.35},0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
["Capital Amortisation of Liquefaction Plant - $/GGE",null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Cost of Liquefaction $/GGE - electricity etc",null,{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},null,{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},null,{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825},{"$f":"'LNG Liquefaction & StationCosts'!$D31","v":0.25109712230215825}]
["Fuel Transport by road to Fuel Station $ / GGE (150 mile each way)",null,{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},null,{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},null,{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298},{"$f":"('LNG Liquefaction & StationCosts'!$D35/100)*300","v":0.16052158273381298}]
[]
[]
["Fuel  Production PRICE used ($/GEG) (2008$) - based on Industrial Gas",1.77,{"$f":"((C10+C11)*0.125)+C12+C14+C15+C16+C13","v":1.8442772050359713},{"$f":"((D10+D11)*0.125)+D12+D14+D15+D16+D13","v":1.3147102050359711},1.5110969550359712,1.5428087050359711,1.5823280800359711,1.7028275800359711,1.7968653300359712,1.8857114747154085,1.9805930454535983,2.0830988944731308,null,{"$f":"((N10+N11)*0.125)+N12+N14+N15+N16+N13","v":1.8442772050359713},1.3166979625242226,1.5727803781049712,1.5926520302312837,1.6353882625120149,1.7518590166585912,1.8765881731527312,2.0161835566027775,2.1724170438506532,2.3472716983125386,null,{"$f":"((Y10+Y11)*0.125)+Y12+Y14+Y15+Y16+Y13","v":1.8442772050359713},1.3105233385580051,1.4327032639997475,1.4648067429082863,1.5700201466100674,1.6295968368070586,1.7175026609914761,1.813769444618595,1.9191924210355922,2.0346424603728139]
["+ Reference: Public source for price (if other than AEO2010)","AEO Henry Hub"]
["Are governmental subsidies included in PRODUCTION PRICE? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Does pathway need an adjustment for bulk distribution & vehicle dispensing infrastructure costs? (Y/N)","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes","Yes"]
["VEHICLE DISPENSING INFRASTRUCTURE"]
["Current number of dispensing stations (http://www.afdc.energy.gov/afdc/fuels/stations_counts.html)",44,44,44,44,44,44,44,44,44,44,44,null,44,44,44,44,44,44,44,44,44,44,null,44,44,44,44,44,44,44,44,44,44]
["Number of diesel truck stops",10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,null,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
["Number of additional dispensing stations required for ubiquitous supply - based on HD diesel truck stops",{"$f":"30%*B24","v":3000},{"$f":"30%*C24","v":3000},3000,3000,3000,3000,3000,3000,{"$f":"30%*J24","v":3000},{"$f":"30%*K24","v":3000},{"$f":"30%*L24","v":3000},null,{"$f":"30%*N24","v":3000},3000,3000,3000,3000,3000,3000,{"$f":"30%*U24","v":3000},{"$f":"30%*V24","v":3000},{"$f":"30%*W24","v":3000},null,{"$f":"30%*Y24","v":3000},3000,3000,3000,3000,3000,3000,{"$f":"30%*AF24","v":3000},{"$f":"30%*AG24","v":3000},{"$f":"30%*AH24","v":3000}]
["Average dispensing capacity per station (GEG/station-yr) - based on typical truck stop",400000,{"$f":"B26","v":400000},{"$f":"C26","v":400000},400000,400000,400000,400000,400000,{"$f":"I26","v":400000},{"$f":"J26","v":400000},{"$f":"K26","v":400000},null,{"$f":"$C26","v":400000},{"$f":"$C26","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,null,{"$f":"$C26","v":400000},{"$f":"$C26","v":400000},400000,400000,400000,400000,400000,400000,400000,400000]
[]
[]
[]
["Total Fuel Dispensing Capacity Available (billion GEG/yr) - Calculated from above",{"$f":"(B23+B25)*B26/1000000000","v":1.2176},{"$f":"(C23+C25)*C26/1000000000","v":1.2176},1.2176,1.2176,1.2176,1.2176,1.2176,1.2176,{"$f":"(J23+J25)*J26/1000000000","v":1.2176},{"$f":"(K23+K25)*K26/1000000000","v":1.2176},{"$f":"(L23+L25)*L26/1000000000","v":1.2176},null,{"$f":"(N23+N25)*N26/1000000000","v":1.2176},1.2176,1.2176,1.2176,1.2176,1.2176,1.2176,{"$f":"(U23+U25)*U26/1000000000","v":1.2176},{"$f":"(V23+V25)*V26/1000000000","v":1.2176},{"$f":"(W23+W25)*W26/1000000000","v":1.2176},null,{"$f":"(Y23+Y25)*Y26/1000000000","v":1.2176},1.2176,1.2176,1.2176,1.2176,1.2176,1.2176,{"$f":"(AF23+AF25)*AF26/1000000000","v":1.2176},{"$f":"(AG23+AG25)*AG26/1000000000","v":1.2176},{"$f":"(AH23+AH25)*AH26/1000000000","v":1.2176}]
["Capital investment per additional dispensing station (i.e. typical station 8 dispensers) (2008$)"]
["+Land (3 acre of industrial land @ $0.5m per acre) - already in LNG fuel",0,{"$f":"$B32","v":0},{"$f":"$B32","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$B32","v":0},{"$f":"$B32","v":0},0,0,0,0,0,0,0,0,null,{"$f":"$B32","v":0},{"$f":"$B32","v":0},0,0,0,0,0,0,0,0]
["Station capital @ $0.50c per installed GGE capacity - already in LNG fuel",0,{"$f":"$B33","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"$B33","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"$B33","v":0},0,0,0,0,0,0,0,0,0]
["Additional Capital For CNG dispensing",300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000,null,300000,300000,300000,300000,300000,300000,300000,300000,300000,300000]
["Economic Life (Years) ",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Capital Cost for Dispensing ($/GEG) - Calculated from above",{"$f":"((B32+B33+B34)*B36/(1-(1/(1+B36)^B35)))/B26","v":8.8094718579409315E-2},{"$f":"((C32+C33+C34)*C36/(1-(1/(1+C36)^C35)))/C26","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,{"$f":"((J32+J33+J34)*J36/(1-(1/(1+J36)^J35)))/J26","v":8.8094718579409315E-2},{"$f":"((K32+K33+K34)*K36/(1-(1/(1+K36)^K35)))/K26","v":8.8094718579409315E-2},{"$f":"((L32+L33+L34)*L36/(1-(1/(1+L36)^L35)))/L26","v":8.8094718579409315E-2},null,{"$f":"((N32+N33+N34)*N36/(1-(1/(1+N36)^N35)))/N26","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,{"$f":"((U32+U33+U34)*U36/(1-(1/(1+U36)^U35)))/U26","v":8.8094718579409315E-2},{"$f":"((V32+V33+V34)*V36/(1-(1/(1+V36)^V35)))/V26","v":8.8094718579409315E-2},{"$f":"((W32+W33+W34)*W36/(1-(1/(1+W36)^W35)))/W26","v":8.8094718579409315E-2},null,{"$f":"((Y32+Y33+Y34)*Y36/(1-(1/(1+Y36)^Y35)))/Y26","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,{"$f":"((AF32+AF33+AF34)*AF36/(1-(1/(1+AF36)^AF35)))/AF26","v":8.8094718579409315E-2},{"$f":"((AG32+AG33+AG34)*AG36/(1-(1/(1+AG36)^AG35)))/AG26","v":8.8094718579409315E-2},{"$f":"((AH32+AH33+AH34)*AH36/(1-(1/(1+AH36)^AH35)))/AH26","v":8.8094718579409315E-2}]
["Station Electricity Costs $/GGE (approx 1/5 to 1/10th of that of CNG)",0.02,{"$f":"$B38","v":0.02},{"$f":"$B38","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,{"$f":"$B38","v":0.02},{"$f":"$B38","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,null,{"$f":"$B38","v":0.02},{"$f":"$B38","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Land Lease / Royalty Costs if not included as a capital item",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Station O&M Costs  $/GGE",0.1,{"$f":"$B40","v":0.1},{"$f":"$B40","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,{"$f":"$B40","v":0.1},{"$f":"$B40","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,{"$f":"$B40","v":0.1},{"$f":"$B40","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
["Operating Profit - $/GGE",null,{"$f":"10%*(((C10+C11)*125000/1000000)+C40)","v":0.12826585000000001},{"$f":"10%*(((D10+D11)*125000/1000000)+D40)","v":7.5309149999999991E-2},9.4947825E-2,9.8118999999999998E-2,0.10207093749999999,0.1141208875,0.12352466250000001,0.13240927696794375,0.14189743404176272,0.15214801894371599,null,{"$f":"10%*(((N10+N11)*125000/1000000)+N40)","v":0.12826585000000001},7.550792574882513E-2,0.10111616730690001,0.10310333251953126,0.10737695574760438,0.11902403116226201,0.13149694681167601,0.14545648515668064,0.16107983388146824,0.17856529932765675,null,{"$f":"10%*(((Y10+Y11)*125000/1000000)+Y40)","v":0.12826585000000001},7.4890463352203382E-2,8.7108455896377626E-2,9.0318803787231505E-2,0.10084014415740963,0.10679781317710875,0.11558839559555051,0.1252150739582624,0.13575737159996212,0.14730237553368428]
["Total Dispensing Infrastructure Capital and O&M Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B37:B41)","v":0.20809471857940931},{"$f":"SUM(C37:C41)","v":0.33636056857940932},{"$f":"SUM(D37:D41)","v":0.2834038685794093},0.3030425435794093,0.30621371857940932,0.31016565607940927,0.3222156060794093,0.3316193810794093,0.34050399554735306,0.349992152621172,0.3602427375231253,null,{"$f":"SUM(N37:N41)","v":0.33636056857940932},0.28360264432823445,0.30921088588630929,0.31119805109894055,0.31547167432701367,0.32711874974167132,0.33959166539108532,0.35355120373608995,0.36917455246087755,0.38666001790706606,null,{"$f":"SUM(Y37:Y41)","v":0.33636056857940932},0.28298518193161271,0.29520317447578692,0.29841352236664082,0.30893486273681892,0.31489253175651805,0.32368311417495982,0.33330979253767168,0.34385209017937146,0.35539709411309361]
["Total Dispensing Infrastructure Capital Investment (billion 2008$) - Calculated from above",{"$f":"B25*(B32+B33)/1000000000","v":0},{"$f":"C25*(C32+C33+C34)/1000000000","v":0.9},{"$f":"D25*(D32+D33+D34)/1000000000","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,{"$f":"N25*(N32+N33+N34)/1000000000","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,null,{"$f":"Y25*(Y32+Y33+Y34)/1000000000","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Are governmental subsidies included in DISPENSING COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["BULK DISTRIBUTION INFRASTRUCTURE"]
["Capital investment required in distribution infrastructure for ubiquitous supply (billion 2008$)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Economic Life (Years) -- use AEO2010 values",20,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20,null,20,20,20,20,20,20,20,20,20,20]
["Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Levelized Fixed Cost for Distribution (2008$/GEG) - Calculated from above",{"$f":"(B47*B49/(1-(1/(1+B49)^B48)))/B30","v":0},{"$f":"(C47*C49/(1-(1/(1+C49)^C48)))/C30","v":0},0,0,0,0,0,0,{"$f":"(J47*J49/(1-(1/(1+J49)^J48)))/J30","v":0},{"$f":"(K47*K49/(1-(1/(1+K49)^K48)))/K30","v":0},{"$f":"(L47*L49/(1-(1/(1+L49)^L48)))/L30","v":0},null,{"$f":"(N47*N49/(1-(1/(1+N49)^N48)))/N30","v":0},0,0,0,0,0,0,{"$f":"(U47*U49/(1-(1/(1+U49)^U48)))/U30","v":0},{"$f":"(V47*V49/(1-(1/(1+V49)^V48)))/V30","v":0},{"$f":"(W47*W49/(1-(1/(1+W49)^W48)))/W30","v":0},null,{"$f":"(Y47*Y49/(1-(1/(1+Y49)^Y48)))/Y30","v":0},0,0,0,0,0,0,{"$f":"(AF47*AF49/(1-(1/(1+AF49)^AF48)))/AF30","v":0},{"$f":"(AG47*AG49/(1-(1/(1+AG49)^AG48)))/AG30","v":0},{"$f":"(AH47*AH49/(1-(1/(1+AH49)^AH48)))/AH30","v":0}]
["Variable Cost for distribution ($/GEG) - incl. Operating & Maintenanc, taxes (land,etc)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["Total Distribution Infrastructure Cost (2008$/GEG) - Calculated from above",{"$f":"SUM(B50:B51)","v":0},{"$f":"SUM(C50:C51)","v":0},0,0,0,0,0,0,{"$f":"SUM(J50:J51)","v":0},{"$f":"SUM(K50:K51)","v":0},{"$f":"SUM(L50:L51)","v":0},null,{"$f":"SUM(N50:N51)","v":0},0,0,0,0,0,0,{"$f":"SUM(U50:U51)","v":0},{"$f":"SUM(V50:V51)","v":0},{"$f":"SUM(W50:W51)","v":0},null,{"$f":"SUM(Y50:Y51)","v":0},0,0,0,0,0,0,{"$f":"SUM(AF50:AF51)","v":0},{"$f":"SUM(AG50:AG51)","v":0},{"$f":"SUM(AH50:AH51)","v":0}]
["Are governmental subsidies included in BULK DISTRIBUTION COST? (Y/N)","No","No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No",null,"No","No","No","No","No","No","No","No","No","No"]
["+ If \"YES\" above, amount of subsidy assumed ($/GEG)"]
["Other Pathway-specific Miscellaneous Costs (Subsidies) - (2008$/GEG)",0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
["- Explanation of other cost/subsidy (if shown above)"]
["Total Fuel Cost (including Production, Distribution & Dispensing Infrastructure)- ex fuel Taxes",{"$f":"SUM(B17,B42,B52,B55)","v":1.9780947185794093},{"$f":"SUM(C17,C42,C52,C55)","v":2.1806377736153806},1.5981140736153805,1.8141394986153805,1.8490224236153805,1.8924937361153804,2.0250431861153806,2.1284847111153806,{"$f":"SUM(J17,J42,J52,J55)","v":2.2262154702627615},{"$f":"SUM(K17,K42,K52,K55)","v":2.33058519807477},{"$f":"SUM(L17,L42,L52,L55)","v":2.443341631996256},null,{"$f":"SUM(N17,N42,N52,N55)","v":2.1806377736153806},1.600300606852457,1.8819912639912806,1.9038500813302242,1.9508599368390285,2.0789777664002624,2.2161798385438165,{"$f":"SUM(U17,U42,U52,U55)","v":2.3697347603388677},{"$f":"SUM(V17,V42,V52,V55)","v":2.5415915963115308},{"$f":"SUM(W17,W42,W52,W55)","v":2.7339317162196046},null,{"$f":"SUM(Y17,Y42,Y52,Y55)","v":2.1806377736153806},1.5935085204896178,1.7279064384755345,1.7632202652749271,1.8789550093468863,1.9444893685635767,2.041185775166436,{"$f":"SUM(AF17,AF42,AF52,AF55)","v":2.1470792371562668},{"$f":"SUM(AG17,AG42,AG52,AG55)","v":2.2630445112149635},{"$f":"SUM(AH17,AH42,AH52,AH55)","v":2.3900395544859077}]
["Federal Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.20942767878600607,0.20942767878600607,0.20329626347946539,0.18793194608579597,0.17136253434135684,0.15431698818202771,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372291,0.14958316933113744,null,0.20942767878600607,0.20329626347946539,0.18793194608579597,0.17136253434135684,0.15431698818202771,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372291,0.14958316933113744,null,0.20942767878600607,0.20329626347946539,0.18793194608579597,0.17136253434135684,0.15431698818202771,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372291,0.14958316933113744]
["State and Local Taxes ($/GEG) - use AEO2010 numbers (2008$)",0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.20143684104306697,0.21404544711514495,0.22665405318722287,null,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.20143684104306697,0.21404544711514495,0.22665405318722287,null,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.18882823497098908,0.20143684104306697,0.21404544711514495,0.22665405318722287]
["Total Fuel Cost (including infrastructure costs and taxes) (2008$/GEG)",{"$f":"SUM(B57:B59)","v":2.3763506323364041},{"$f":"SUM(C57:C59)","v":2.5788936873723753},1.9902385720658351,2.1908996796721651,2.2092131929277263,2.235638959268397,2.352627959526155,2.4419324949052634,{"$f":"SUM(J57:J59)","v":2.5605930669621366},{"$f":"SUM(K57:K59)","v":2.685892607683638},{"$f":"SUM(L57:L59)","v":2.8195788545146163},null,{"$f":"SUM(N57:N59)","v":2.5788936873723753},1.9924251053029114,2.2587514450480652,2.2640408506425698,2.2940051599920452,2.4065625398110368,2.5296276223336993,{"$f":"SUM(U57:U59)","v":2.7041123570382428},{"$f":"SUM(V57:V59)","v":2.8968990059203987},{"$f":"SUM(W57:W59)","v":3.110168938737965},null,{"$f":"SUM(Y57:Y59)","v":2.5788936873723753},1.9856330189400724,2.1046666195323196,2.123411034587273,2.2221002324999031,2.2720741419743509,2.3546335589563188,{"$f":"SUM(AF57:AF59)","v":2.481456833855642},{"$f":"SUM(AG57:AG59)","v":2.6183519208238315},{"$f":"SUM(AH57:AH59)","v":2.766276777004268}]
["Total Distribution and Dispensing Infrastructure Capital Investment (billion 2008$)",{"$f":"SUM(B43,B47)","v":0},{"$f":"SUM(C43,C47)","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"SUM(J43,J47)","v":0.9},{"$f":"SUM(K43,K47)","v":0.9},{"$f":"SUM(L43,L47)","v":0.9},null,{"$f":"SUM(N43,N47)","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"SUM(U43,U47)","v":0.9},{"$f":"SUM(V43,V47)","v":0.9},{"$f":"SUM(W43,W47)","v":0.9},null,{"$f":"SUM(Y43,Y47)","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"SUM(AF43,AF47)","v":0.9},{"$f":"SUM(AG43,AG47)","v":0.9},{"$f":"SUM(AH43,AH47)","v":0.9}]
[]
["Fuel Cost in $ Diesel Equivalent Gallon (2008$/DEG)",null,{"$f":"C60*139000/125000","v":2.867729780358081},{"$f":"D60*139000/125000","v":2.213145292137209},2.4362804437954475,2.456645070535632,2.4860305227064576,2.6161222909930841,2.7154289343346529,2.8473794904618956,2.9867125797442053,3.1353716862202532,null,{"$f":"N60*139000/125000","v":2.867729780358081},{"$f":"O60*139000/125000","v":2.2155767170968375},2.5117316068934485,2.5176134259145377,2.5509337379111545,2.6760975442698727,2.8129459160350736,3.0069729410265262,3.2213516945834835,3.458507859876617,null,{"$f":"Y60*139000/125000","v":2.867729780358081},{"$f":"Z60*139000/125000","v":2.2080239170613605},2.3403892809199394,2.3612330704610471,2.470975458539892,2.5265464458754781,2.6183525175594262,2.7593799992474737,2.9116073359561008,3.0760997760287458]
[]
["CAPTAL COST per GEG (if land is not capitalised)",null,{"$f":"C37","v":8.8094718579409315E-2},{"$f":"D37","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,null,{"$f":"N37","v":8.8094718579409315E-2},{"$f":"O37","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,null,{"$f":"Y37","v":8.8094718579409315E-2},{"$f":"Z37","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2]
["O&M per GEG (if land not capitalised)",null,{"$f":"C42-C36","v":0.23636056857940932},{"$f":"D42-D36","v":0.1834038685794093},0.20304254357940929,0.20621371857940932,0.21016565607940926,0.22221560607940929,0.2316193810794093,{"$f":"J42-J36","v":0.24050399554735305},{"$f":"K42-K36","v":0.249992152621172},{"$f":"L42-L36","v":0.26024273752312532},null,{"$f":"N42-N36","v":0.23636056857940932},{"$f":"O42-O36","v":0.18360264432823445},0.20921088588630929,0.21119805109894055,0.21547167432701367,0.22711874974167132,0.23959166539108531,{"$f":"U42-U36","v":0.25355120373608997},{"$f":"V42-V36","v":0.26917455246087751},{"$f":"W42-W36","v":0.28666001790706608},null,{"$f":"Y42-Y36","v":0.23636056857940932},{"$f":"Z42-Z36","v":0.1829851819316127},0.19520317447578692,0.19841352236664081,0.20893486273681891,0.21489253175651804,0.22368311417495981,{"$f":"AF42-AF36","v":0.23330979253767167},{"$f":"AG42-AG36","v":0.24385209017937146},{"$f":"AH42-AH36","v":0.25539709411309364}]
["Subtotal - CAPEX + O&M per GEG",null,{"$f":"C66+C65","v":0.32445528715881866},{"$f":"D66+D65","v":0.27149858715881858},0.29113726215881863,0.2943084371588186,0.29826037465881861,0.31031032465881858,0.31971409965881858,{"$f":"J66+J65","v":0.32859871412676234},{"$f":"K66+K65","v":0.33808687120058134},{"$f":"L66+L65","v":0.34833745610253464},null,{"$f":"N66+N65","v":0.32445528715881866},{"$f":"O66+O65","v":0.27169736290764379},0.29730560446571863,0.29929276967834983,0.30356639290642295,0.31521346832108066,0.32768638397049465,{"$f":"U66+U65","v":0.34164592231549928},{"$f":"V66+V65","v":0.35726927104028683},{"$f":"W66+W65","v":0.37475473648647539},null,{"$f":"Y66+Y65","v":0.32445528715881866},{"$f":"Z66+Z65","v":0.27107990051102204},0.28329789305519626,0.2865082409460501,0.29702958131622825,0.30298725033592733,0.3117778327543691,{"$f":"AF66+AF65","v":0.32140451111708102},{"$f":"AG66+AG65","v":0.3319468087587808},{"$f":"AH66+AH65","v":0.34349181269250295}]
[]
["CAPTAL COST per GEG (if land is capitalised)",null,{"$f":"C65+C39","v":8.8094718579409315E-2},{"$f":"D65+D39","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,{"$f":"J65+J39","v":8.8094718579409315E-2},{"$f":"K65+K39","v":8.8094718579409315E-2},{"$f":"L65+L39","v":8.8094718579409315E-2},null,{"$f":"N65+N39","v":8.8094718579409315E-2},{"$f":"O65+O39","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,{"$f":"U65+U39","v":8.8094718579409315E-2},{"$f":"V65+V39","v":8.8094718579409315E-2},{"$f":"W65+W39","v":8.8094718579409315E-2},null,{"$f":"Y65+Y39","v":8.8094718579409315E-2},{"$f":"Z65+Z39","v":8.8094718579409315E-2},8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,8.8094718579409315E-2,{"$f":"AF65+AF39","v":8.8094718579409315E-2},{"$f":"AG65+AG39","v":8.8094718579409315E-2},{"$f":"AH65+AH39","v":8.8094718579409315E-2}]
["O&M per GEG (if land is capitalised)",null,{"$f":"C42-C69","v":0.24826585000000001},{"$f":"D42-D69","v":0.19530914999999999},0.21494782499999998,0.21811900000000001,0.22207093749999995,0.23412088749999999,0.24352466249999999,{"$f":"J42-J69","v":0.25240927696794374},{"$f":"K42-K69","v":0.26189743404176269},{"$f":"L42-L69","v":0.27214801894371599},null,{"$f":"N42-N69","v":0.24826585000000001},{"$f":"O42-O69","v":0.19550792574882514},0.22111616730689998,0.22310333251953124,0.22737695574760436,0.23902403116226201,0.251496946811676,{"$f":"U42-U69","v":0.26545648515668063},{"$f":"V42-V69","v":0.28107983388146823},{"$f":"W42-W69","v":0.29856529932765674},null,{"$f":"Y42-Y69","v":0.24826585000000001},{"$f":"Z42-Z69","v":0.19489046335220339},0.20710845589637761,0.2103188037872315,0.2208401441574096,0.22679781317710873,0.2355883955955505,{"$f":"AF42-AF69","v":0.24521507395826236},{"$f":"AG42-AG69","v":0.25575737159996215},{"$f":"AH42-AH69","v":0.2673023755336843}]
["Subtotal - CAPEX + O&M per GEG",null,{"$f":"C70+C69","v":0.33636056857940932},{"$f":"D70+D69","v":0.2834038685794093},0.3030425435794093,0.30621371857940932,0.31016565607940927,0.3222156060794093,0.3316193810794093,{"$f":"J70+J69","v":0.34050399554735306},{"$f":"K70+K69","v":0.349992152621172},{"$f":"L70+L69","v":0.3602427375231253},null,{"$f":"N70+N69","v":0.33636056857940932},{"$f":"O70+O69","v":0.28360264432823445},0.30921088588630929,0.31119805109894055,0.31547167432701367,0.32711874974167132,0.33959166539108532,{"$f":"U70+U69","v":0.35355120373608995},{"$f":"V70+V69","v":0.36917455246087755},{"$f":"W70+W69","v":0.38666001790706606},null,{"$f":"Y70+Y69","v":0.33636056857940932},{"$f":"Z70+Z69","v":0.28298518193161271},0.29520317447578692,0.29841352236664082,0.30893486273681892,0.31489253175651805,0.32368311417495982,{"$f":"AF70+AF69","v":0.33330979253767168},{"$f":"AG70+AG69","v":0.34385209017937146},{"$f":"AH70+AH69","v":0.35539709411309361}]

{"sheet":"LNG Liquefaction & StationCosts","index":26,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"Source: Graham Williams (Natural Gas Subgroup)"]
[null,null,null,{"$f":"(16/0.95)","v":16.842105263157894}]
[]
[]
[null,"Liquefaction Plant Costs",null,70000000,null,null,"Small Scale Station Costs (eg Carson)"]
[null,"Max Production Production Capacity","LNG Gallons / day",180000]
[null,"Days in year"," ",365,null,null,"Capital Cost",1500000]
[null,"Percent Availability"," ",0.95,null,null,"On site storage",20000,"LNG gallons"]
[null,"Days per year operation"," ",{"$f":"D7*D8","v":346.75},null,null,null,{"$f":"H8/1.7","v":11764.705882352942},"DEG"]
[null,"Max Production per year","LNG Gallons / year",{"$f":"D9*D6","v":62415000},null,null,"Dispensing Capacity",7000,"DEG/day"]
[null,"Max Production per year","DGE / year",{"$f":"D10/1.7","v":36714705.882352941},null,null,null,{"$f":"H10*365","v":2555000},"DEG/yr"]
[null,"Max Production per year","GGE/year",{"$f":"D11*(139000/125000)","v":40826752.941176474},null,null,null,{"$f":"H10*(139000/125000)","v":7784.0000000000009},"GEG/day"]
[null,null,null,null,null,null,null,{"$f":"H12*365","v":2841160.0000000005},"GEG/yr"]
[null,"Assumed Capacity Utilisation",null,0.8,null,null,"Capital Cost per DEG",{"$f":"H7/H11","v":0.58708414872798431},"$/DEG/yr"]
[null,"Production per Year","GGE/yr",{"$f":"D14*D12","v":32661402.352941182},null,null,"Capital Cost per GEG",{"$f":"H7/H13","v":0.52795337115825924},"$/GEG/yr"]
[]
[null,"Economic Life (Years) ",null,20]
[null,"Real Weighted Average Cost-of-Capital (incl. capital depreciation and investor return)",null,0.1,null,null,"Truck Stop Style Station Cost"]
[null,"Amortised cost of Liquefaction Capital","$/GGE",{"$f":"((D5)*D18/(1-(1/(1+D18)^D17)))/D15","v":0.25173976442373391}]
[]
[null,"Total Liquefaction Capacity Required","GGE/yr",{"$f":"'LCNG -Dispensing LNG'!C28","v":11676000000.000002}]
[null,"Total Liquefaction Investment Required at 180,000 LNG gal/day per plant",null,null,null,null,"POLB Capital Cost",7000000]
[null,null,null,null,null,null,"Designed Dispensing Capacity",100000,"LNG gallons / day"]
[null,"Liquefaction O&M costs",null,null,null,null,null,{"$f":"H23/1.7","v":58823.529411764706},"DEG/day"]
[null,"Electricity","kWh / LNG gal",1.25,null,null,null,{"$f":"H24*(139000/125000)","v":65411.764705882357},"GEG/day"]
[null,null,"$/kWh",0.1,null,null,null,{"$f":"H23*365","v":36500000},"LNG gallons/yr"]
[null,null,"$/LNG gal",{"$f":"D26*D25","v":0.125},null,null,null,{"$f":"H24*365","v":21470588.235294119},"DEG/yr"]
[null,null,"$ /GGE",{"$f":"D27*1.7*(125000/139000)","v":0.19109712230215825},null,null,null,{"$f":"H25*365","v":23875294.117647059},"GEG/yr"]
[null,"Non Energy O&M expenses","$/GGE",{"$f":"0.06","v":0.06},null,null,"Designed Capital Ratio",{"$f":"H22/H26","v":0.19178082191780821},"$/LNG Gal/yr"]
[null,null,"$/year",{"$f":"D29*D15","v":1959684.1411764708},null,null,null,{"$f":"H22/H27","v":0.32602739726027397},"$/DEG / yr"]
[null,"Total Liquefcation O&M Costs","$/GGE",{"$f":"D29+D28","v":0.25109712230215825},null,null,null,{"$f":"H22/H28","v":0.29319010544988666},"$/ GEG/yr"]
[]
[null,"Road Transportation Costs","$/LNGgal/100 mile",3.5000000000000003E-2,null,null,"Current Operating Level",50000,"LNG gallons/day"]
[null,null,"$/DEG/100 mile",{"$f":"D33*1.7","v":5.9500000000000004E-2},null,null,null,{"$f":"H33/1.7","v":29411.764705882353},"DEG/day"]
[null,null,"$/GGE/100 mile",{"$f":"D34*125000/139000","v":5.3507194244604324E-2},null,null,null,{"$f":"H34*(139000/125000)","v":32705.882352941178},"GEG/day"]
[null,null,null,null,null,null,null,{"$f":"H33*365","v":18250000},"LNG gallons/yr"]
[null,null,null,null,null,null,null,{"$f":"H34*365","v":10735294.117647059},"DEG/yr"]
[null,null,null,null,null,null,null,{"$f":"H35*365","v":11937647.05882353},"GEG/yr"]
[null,null,null,null,null,null,"Current Operating Capital Ratio",{"$f":"H22/H36","v":0.38356164383561642},"$/LNG Gal/yr"]
[null,null,null,null,null,null,null,{"$f":"H22/H37","v":0.65205479452054793},"$/DEG / yr"]
[null,null,null,null,null,null,null,{"$f":"H22/H38","v":0.58638021089977332},"$/ GEG/yr"]
[]
[null,null,null,null,null,null,null,{"$f":"(H41+H31)/2","v":0.43978515817482999}]

{"sheet":"PetPriceExtrapolations_5 Yr","index":27,"n_rows":78,"n_cols":13,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Extrapolations of Transportation Fuel Prices under the High and Low World Oil Price Cases of the AEO2010"]
["Prepared by Deanne Short on 6/14/11 (updated 6/22/11)"]
[]
[]
[]
["Table 3.  Energy Prices by Sector and Source"]
["(2008 dollars per million Btu, unless otherwise noted)"]
["High Oil Price Case",null,"","","","","","","",""]
[" Sector and Source",2007,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",23.831382999999999,29.930828000000002,25.198554992675799,23.980907440185501,38.312339782714801,46.699501037597699,48.7401313781738,50.201717376708999,51.008888244628899,51.829037250430602,52.662373063764605,53.509107709386953]
["   E85 4/",27.431152000000001,26.932137000000001,23.288814544677699,20.772548675537099,33.265129089355497,41.812267303466797,40.953659057617202,39.930904388427699,41.617595672607401,43.375533214083326,45.207726472396928,47.117312027405575]
["   Motor Gasoline 5/",23.664128999999999,26.759018000000001,19.139427185058601,20.6885375976563,34.6382026672363,42.457118988037102,44.063133239746101,45.311958312988303,46.654472351074197,48.036762730981543,49.460007956118005,50.925421446885053]
["   Jet Fuel 6/",15.767529,22.707352,12.7259817123413,14.942028999328601,28.363609313964801,34.927577972412102,36.579265594482401,38.102550506591797,39.492279052734403,40.932695686847104,42.425649174481421,43.973055711904877]
["   Diesel Fuel (distillate fuel oil) 7/",21.548693,27.649652,17.768756866455099,18.5290126800537,31.4794731140137,38.949714660644503,40.436439514160199,41.915897369384801,43.238353729247997,44.602533896389609,46.009754266682236,47.461372768595972]
["   Residual Fuel Oil",9.1869709999999998,14.491353,8.8624086380004901,10.3017635345459,21.664291381835898,27.822332382202099,29.381223678588899,30.696954727172901,31.658512115478501,32.650189514684946,33.672930409879768,34.727707840061115]
["   Natural Gas 8/",13.840966,15.960423,11.363263130188001,11.9993133544922,13.809145927429199,13.7142181396484,13.819942474365201,14.5432214736938,15.3234348297119,16.145504997304386,17.01167750669919,17.924318356115354]
["   Electricity",32.025463000000002,33.733215000000001,32.314723968505902,30.3142986297607,29.466775894165,28.857477188110401,30.9620552062988,33.448066711425803,35.867130279541001,38.461147712615556,41.242772194000104,44.225572022861343]
[]
[]
[]
[]
[]
["Table 3.  Energy Prices by Sector and Source"]
["(2008 dollars per million Btu, unless otherwise noted)"]
["Low Oil Price Case",null,"","","","","","","",""]
[" Sector and Source",2007,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050]
[" Transportation"]
["   Liquefied Petroleum Gases 3/",23.831382999999999,29.930828000000002,25.198554992675799,23.857467651367202,20.056888580322301,19.769309997558601,19.8126621246338,19.913988113403299,19.989042282104499,20.064379323739413,20.140000304432647,20.215906294326945]
["   E85 4/",27.431152000000001,26.932137000000001,23.288814544677699,20.879081726074201,17.2101440429688,16.760332107543899,17.119686126708999,18.508995056152301,19.047002792358398,19.600648996419689,20.170388237407217,20.756688297517634]
["   Motor Gasoline 5/",23.664128999999999,26.759018000000001,19.139429092407202,20.794069290161101,17.051094055175799,17.254199981689499,17.300338745117202,17.179948806762699,17.720262527465799,18.277569250887566,18.852403411247113,19.445316250854464]
["   Jet Fuel 6/",15.767529,22.707352,12.7259817123413,14.6189022064209,10.916755676269499,11.293428421020501,11.667818069458001,12.0316114425659,12.8357229232788,13.693575773258885,14.608761701914604,15.585112464203114]
["   Diesel Fuel (distillate fuel oil) 7/",21.548693,27.649652,17.768754959106399,19.1040935516357,15.7387886047363,15.6744956970215,15.800255775451699,15.6445426940918,16.020277023315401,16.40503534824904,16.799034397821238,17.20249610613012]
["   Residual Fuel Oil",9.1869709999999998,14.491353,8.8624086380004901,10.1898641586304,6.6505212783813503,6.29510593414307,6.1652803421020499,6.0594515800476101,6.1549506187439,6.2519547550998453,6.350487709971655,6.4505735780643816]
["   Natural Gas 8/",13.840966,15.960423,11.361921310424799,11.9922904968262,12.7756433486938,12.8312835693359,13.4013614654541,13.6312370300293,14.167675971984901,14.725225744733953,15.304717136539454,15.907013630215586]
["   Electricity",32.025463000000002,33.733215000000001,32.346965789794901,30.341381072998001,27.951755523681602,28.114067077636701,28.504930496215799,29.547758102416999,31.1672458648682,32.875496389070683,34.677374687318085,36.578012419134808]
[]
[]
[]
["Table 3.  Energy Prices by Sector and Source"]
["(2008 dollars per million Btu, unless otherwise noted)"]
["Reference Case with VISION extrapolations","","","","","","","","",""]
[" Sector and Source",2007,2008,2009,2010,2015,2020,2025,2030,2035,2040,2045,2050]
[" Transportation"]
["   Motor Gasoline 5/",23.664128999999999,26.759018000000001,19.139429,20.554607000000001,25.368946000000001,27.590958000000001,28.870052000000001,30.417539999999999,32.328105999999998,34.347762472786648,36.324643369013067,38.300438066944857]
["   Diesel Fuel (distillate fuel oil) 7/",21.548693,27.649652,17.768754999999999,19.119377,22.933320999999999,25.597555,26.625976999999999,27.958221000000002,29.958637,31.999401759796811,34.002351415094346,36.00530107039188]
[]
[]
[]
[]
["   1/ Includes energy for combined heat and power plants, except those whose primary business is to sell electricity, or electricity and heat, to the public."]
["   2/ Excludes use for lease and plant fuel."]
["   3/ Includes Federal and State taxes while excluding county and local taxes."]
["   4/ E85 refers to a blend of 85 percent ethanol (renewable) and 15 percent motor gasoline (nonrenewable).  To address cold starting issues,"]
["the percentage of ethanol varies seasonally.  The annual average ethanol content of 74 percent is used for this forecast."]
["   5/ Sales weighted-average price for all grades.  Includes Federal, State, and local taxes."]
["   6/ Kerosene-type jet fuel.  Includes Federal and State taxes while excluding county and local taxes."]
["   7/ Diesel fuel for on-road use.  Includes Federal and State taxes while excluding county and local taxes."]
["   8/ Compressed natural gas used as a vehicle fuel.  Includes estimated motor vehicle fuel taxes and estimated dispensing costs or charges."]
["   9/ Includes electricity-only and combined heat and power plants whose primary business is to sell electricity, or electricity and heat, to the public."]
["   10/ Weighted averages of end-use fuel prices are derived from the prices shown in each sector and the corresponding sectoral consumption."]
["   Btu = British thermal unit."]
["   - - = Not applicable."]
["   Note:  Data for 2007 and 2008 are model results and may differ slightly from official EIA data reports."]
["   Sources:  2007 and 2008 prices for motor gasoline, distillate fuel oil, and jet fuel are based on prices in the Energy Information Administration (EIA), Petroleum Marketing Annual"]
["2008, DOE/EIA-0487(2008) (Washington, DC, August 2009).  2007 residential and commercial natural gas delivered prices:  EIA,"]
["Natural Gas Annual 2007, DOE/EIA-0131(2007) (Washington, DC, January, 2009).  2008 residential and commercial natural gas"]
["delivered prices:  EIA, Natural Gas Monthly, DOE/EIA-0130(2009/07) (Washington, DC, July 2009).  2007 and 2008"]
["industrial natural gas delivered prices are estimated based on:  EIA, Manufacturing Energy Consumption Survey and"]
["industrial and wellhead prices from the Natural Gas Annual 2007, DOE/EIA-0131(2007) (Washington, DC, January, 2009) and the"]
["Natural Gas Monthly, DOE/EIA-0130(2009/07) (Washington, DC, July 2009).  2007 transportation sector natural gas delivered prices are based on:  EIA, Natural Gas Annual"]
["2007, DOE/EIA-0131(2007) (Washington, DC, January, 2009) and estimated State taxes, Federal taxes, and dispensing costs or charges."]
["2008 transportation sector natural gas delivered prices are model results. 2007 and 2008 electric power sector natural gas prices:  EIA, Electric Power Monthly,"]
["April 2008 and April 2009, Table 4.13.B.  2007 and 2008 coal prices based on:  EIA, Quarterly Coal Report,"]
["October-December 2008, DOE/EIA-0121(2008/4Q) (Washington, DC, March 2009) and EIA, AEO2010 National Energy Modeling System run aeo2010r.d111809a."]
["2007 and 2008 electricity prices:  EIA, Annual Energy Review 2008, DOE/EIA-0384(2008) (Washington, DC, June 2009)."]
["2007 and 2008 E85 prices derived from monthly prices in the Clean Cities Alternative Price Report."]
["Projections:  EIA, AEO2010 National Energy Modeling System run lp2010.d011910a."]

{"sheet":"Alternative FE","index":28,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,2,3,9],[8,2,8,9],[13,2,13,9],[18,2,18,9]]}
[null,"Summary of NPC Test Fuel Economy Results"]
[null,"2011-09-27","from Ian Sutherland"]
[]
[null,null,"BEV100 Volume-Weighted Average Test Fuel Economy (miles / gge)",null,null,null,null,null,null,null,"Average"]
[null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,"All BEV100s",132.37673815756028,132.79399360917398,134.91540401844577,136.22209361044582,136.88635052470886,137.38818333372842,137.87157015489598,138.33756420862849,{"$f":"AVERAGE(C6:J6)","v":135.84898720219846}]
[]
[]
[null,null,"PHEV40 CD Volume-Weighted Average Test Fuel Economy (miles / gge)",null,null,null,null,null,null,null,null,"CD = Charge-depleting (battery energy)"]
[null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,"All PHEV40s",115.02790143915186,117.88658194838358,117.6097754935124,118.12757675572615,118.85877171300119,119.15850856856243,119.3926458643068,119.72925272884497,{"$f":"AVERAGE(C11:J11)","v":118.22387681393616}]
[]
[]
[null,null,"PHEV10 CD Volume-Weighted Average Test Fuel Economy (miles / gge)",null,null,null,null,null,null,null,null,"CD = Charge-depleting (battery energy)"]
[null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,"All PHEV10s",109.88299899481102,113.25194142767801,112.58345247108208,113.05143215629693,113.54480417289474,113.62170902803597,113.64772325186519,113.67237672498727,{"$f":"AVERAGE(C16:J16)","v":112.9070547784564}]
[]
[]
[null,null,"FCEV Volume-Weighted Average Test Fuel Economy (miles /ggehhv)"]
[null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,"All FCEVs",82.004841221364103,84.224635696345075,83.692481916261841,83.464421275845638,83.921418630878534,84.149422526644287,84.348244618038365,84.405393012350032,{"$f":"AVERAGE(C21:J21)","v":83.776357362215975}]
[]
[]
[null,"Note:"]
[null,"These are (approximate) market weighted averages across vehicle classes (3 for BEV 100; 5 for others) and all cases (tech costs high/low; fuel cost high/ref/low)"]
[null,"gge as defined in the PEV model is 33.7 kWh.  Adjustment needed to convert to VISION value of 36.6 kWh"]

{"sheet":"Conventional FE ","index":29,"n_rows":66,"n_cols":28,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Source: Norm Brinkman, Eng-Veh VCM Input 3 oil price scenarios    9-23-11.xlsx"]
[null,null,null,"Average",{"$f":"AVERAGE(F2:M2)","v":42.991128728036749},{"$f":"SUMPRODUCT($C$3:$C$4,F3:F4)","v":36.13976916394671},{"$f":"SUMPRODUCT($C$3:$C$4,G3:G4)","v":38.535078616667754},40.307450467760802,42.036092560586845,43.8274729336447,45.764824648791574,47.657251505495111,{"$f":"SUMPRODUCT($C$3:$C$4,M3:M4)","v":49.661089927400496}]
[null,null,0.63,"Conv","mpg",{"$f":"AVERAGE(F7:F21)","v":32.055614817227521},{"$f":"AVERAGE(G7:G21)","v":34.560068103611222},36.009200878939176,37.318979572105697,38.654815078517146,40.14505352058039,41.482721923104727,42.911807012241383,{"$f":"AVERAGE(F3:M3)","v":37.892282613290902},null,null,null,null,"Average",{"$f":"AVERAGE(U3:AB3)","v":37.994814550205639},{"$f":"AVERAGE(U7:U21)","v":31.686668976735643},{"$f":"AVERAGE(V7:V21)","v":33.311279235677027},35.019185043778073,36.814657055167437,38.702184885093203,40.686488336299519,42.772529200991912,44.965523667902268]
[null,null,0.37,"Hybrid","mpg",{"$f":"AVERAGE(F22:F36)","v":43.093869808360473},{"$f":"AVERAGE(G22:G36)","v":45.303339760520771},47.626091659538176,50.067933595027718,52.634971443726755,55.333624137367359,58.170639713349011,61.153112188347087,{"$f":"AVERAGE(F4:M4)","v":51.672947788279671}]
[]
[null,"Oil","Veh","Type","out",2015,2020,2025,2030,2035,2040,2045,2050,null,null,null,null,null,null,null,2015,2020,2025,2030,2035,2040,2045,2050]
[null,"High Oil","Large Cars","Conv","mpg",39.044865174444972,42.37427228234337,44.546847680395281,46.309026137132406,47.519719630913642,48.427739751249575,49.638433245030811,50.849126738812046,null,null,null,null,null,"Diesel","mpg",27.093476615286679,28.4825888659906,29.942922424777471,31.478128886198046,33.092047066059216,34.788712600463057,36.572368036999201,38.447473443323609]
[null,"Low Oil","Large Cars","Conv","mpg",33.259178870795701,36.040654891647819,36.656602112843963,37.462527261957,38.769330671894139,40.772780065894821,42.776229459895504,44.779678853896186,null,null,null,null,null,"Diesel","mpg",30.394996804580437,31.953381615097026,33.591666523424543,35.313948095178297,37.124532931384095,39.027948437223962,41.028954142907374,43.132553604975854]
[null,"Ref Oil","Large Cars","Conv","mpg",35.110111319655935,38.136845054109038,39.65021192133559,41.163578788562141,42.374272282343377,44.190312523015237,45.703679390241781,47.519719630913642,null,null,null,null,null,"Diesel","mpg",26.536174692345092,27.89671346244733,29.327008546954794,30.830636428586189,32.411356960250394,34.073122766637105,35.820089127837463,37.656624369708588]
[null,"High Oil","Large SUVs","Conv","mpg",30.344693809121075,31.900499529909464,33.53607311575076,35.255504352541806,37.063092713986315,38.052738724963433,38.736320857747209,39.647763701458906,null,null,null,null,null,"Diesel","mpg",35.988977354258971,37.834171680663729,39.773971143210083,41.813226250950798,43.9570362038558,46.210761643468061,48.580038057299795,51.070789870486529]
[null,"Low Oil","Large SUVs","Conv","mpg",24.737825329516514,27.484712038921415,28.590343263482566,29.465262904896989,30.533280989348444,32.021264142906652,33.509247296464849,34.997230450023039,null,null,null,null,null,"Diesel","mpg",38.419719417207048,40.389540554186475,42.460356580523502,44.637345614923866,46.925951263916524,49.331896233705386,51.861196639915725,54.520177051016773]
[null,"Ref Oil","Large SUVs","Conv","mpg",27.79900673320682,29.849753131558145,31.216917397125695,32.128360240837388,33.267663795477013,34.634828061044566,35.77413161568419,37.141295881251736,null,null,null,null,null,"Diesel","mpg",27.093476615286679,28.4825888659906,29.942922424777471,31.478128886198046,33.092047066059216,34.788712600463057,36.572368036999201,38.447473443323609]
[null,"High Oil","Pick-ups","Conv","mpg",29.682103124043959,31.244319077941004,32.846249572589365,34.530312800016532,36.154140647331737,36.823661770430469,37.716356601228782,38.609051432027101,null,null,null,null,null,"Diesel","mpg",30.394996804580437,31.953381615097026,33.591666523424543,35.313948095178297,37.124532931384095,39.027948437223962,41.028954142907374,43.132553604975854]
[null,"Low Oil","Pick-ups","Conv","mpg",23.914419461353905,25.942270808427814,26.947741396007896,27.761752255297857,28.652770187558563,29.659138365179505,30.665506542800447,31.671874720421389,null,null,null,null,null,"Diesel","mpg",26.536174692345092,27.89671346244733,29.327008546954794,30.830636428586189,32.411356960250394,34.073122766637105,35.820089127837463,37.656624369708588]
[null,"Ref Oil","Pick-ups","Conv","mpg",27.004018631649011,29.012582000945219,30.351624247142695,31.244319077941004,32.3601876164389,33.699229862636372,34.815098401134264,36.154140647331737,null,null,null,null,null,"Diesel","mpg",35.988977354258971,37.834171680663729,39.773971143210083,41.813226250950798,43.9570362038558,46.210761643468061,48.580038057299795,51.070789870486529]
[null,"High Oil","Small Cars","Conv","mpg",42.005122176353929,45.236285420688844,47.555599370186307,49.759913962757729,51.052379260491698,52.344844558225667,53.314193531526136,54.606658829260105,null,null,null,null,null,"Diesel","mpg",38.419719417207048,40.389540554186475,42.460356580523502,44.637345614923866,46.925951263916524,49.331896233705386,51.861196639915725,54.520177051016773]
[null,"Low Oil","Small Cars","Conv","mpg",35.867019754132933,38.764843465016966,39.437040610543946,40.341182827849977,41.69586657970936,43.82226256454431,45.94865854937926,48.07505453421421,null,null,null,null,null,"Diesel","mpg",27.093476615286679,28.4825888659906,29.942922424777471,31.478128886198046,33.092047066059216,34.788712600463057,36.572368036999201,38.447473443323609]
[null,"Ref Oil","Small Cars","Conv","mpg",37.80460995871853,40.71265687861996,42.651354825220913,44.266936447388375,45.559401745122337,47.49809969172329,49.113681313890744,51.052379260491698,null,null,null,null,null,"Diesel","mpg",30.394996804580437,31.953381615097026,33.591666523424543,35.313948095178297,37.124532931384095,39.027948437223962,41.028954142907374,43.132553604975854]
[null,"High Oil","Small SUVs","Conv","mpg",34.042396421130086,35.787787408908663,37.622666506235483,39.551621866599689,41.579476883150178,43.711302249690831,44.734734261135827,45.757242472818938,null,null,null,null,null,"Diesel","mpg",26.536174692345092,27.89671346244733,29.327008546954794,30.830636428586189,32.411356960250394,34.073122766637105,35.820089127837463,37.656624369708588]
[null,"Low Oil","Small SUVs","Conv","mpg",28.265469879192445,31.403887420825846,32.485326703397767,33.478471984294004,34.896585235875065,36.63978022156018,38.382975207245295,40.12617019293041,null,null,null,null,null,"Diesel","mpg",35.988977354258971,37.834171680663729,39.773971143210083,41.813226250950798,43.9570362038558,46.210761643468061,48.580038057299795,51.070789870486529]
[null,"Ref Oil","Small SUVs","Conv","mpg",31.953381615097022,34.509652144304788,36.043414461829435,37.065922673512546,38.344057938116421,39.877820255641083,41.411582573165738,42.689717837769621,null,null,null,null,null,"Diesel","mpg",38.419719417207048,40.389540554186475,42.460356580523502,44.637345614923866,46.925951263916524,49.331896233705386,51.861196639915725,54.520177051016773]
[null,"High Oil","Large Cars","Hyb","mpg",48.945009201792203,51.454473485702678,54.092600754765712,56.865987701293093,59.781569237243893,62.846635835116572,66.068851757927732,69.456274223861683,null,null,null,null,null,"Diesel","$",31806.953396056033,30594.536076187775,29493.194940711121,28550.297458876805,27670.807476972212,26853.186813763507,26096.148580690802,25398.669699572554]
[null,"Low Oil","Large Cars","Hyb","mpg",48.945009201792203,51.454473485702678,54.092600754765712,56.865987701293093,59.781569237243893,62.846635835116572,66.068851757927732,69.456274223861683,null,null,null,null,null,"Diesel","$",23787.54487390861,22924.052864262976,22148.152179045952,21501.783647214681,20902.191604513268,20348.455461701797,19839.853854653331,19375.876616988928]
[null,"Ref Oil","Large Cars","Hyb","mpg",48.945009201792203,51.454473485702678,54.092600754765712,56.865987701293093,59.781569237243893,62.846635835116572,66.068851757927732,69.456274223861683,null,null,null,null,null,"Diesel","$",21268.333081743087,20685.734046429243,20201.254752729154,19880.941512338937,19599.62846144849,19357.499167423688,19154.964787463057,18992.686212257806]
[null,"High Oil","Large SUVs","Hyb","mpg",36.847128196789882,38.736320857747209,40.722374497697359,42.810255285229339,45.005184009840526,47.312649136629751,49.738420530318912,52.288563882920108,null,null,null,null,null,"Diesel","$",27018.805496897246,25997.723047080279,25071.917698152254,24282.955439329198,23547.724047763979,22864.963765193144,22233.630599934673,21652.907492786086]
[null,"Low Oil","Large SUVs","Hyb","mpg",36.847128196789882,38.736320857747209,40.722374497697359,42.810255285229339,45.005184009840526,47.312649136629751,49.738420530318912,52.288563882920108,null,null,null,null,null,"Diesel","$",22689.288788777889,21879.359360449678,21154.40897863399,20556.505874585313,20003.015572861717,19493.132762589059,19026.245735813925,18601.948634336208]
[null,"Ref Oil","Large SUVs","Hyb","mpg",36.847128196789882,38.736320857747209,40.722374497697359,42.810255285229339,45.005184009840526,47.312649136629751,49.738420530318912,52.288563882920108,null,null,null,null,null,"Diesel","$",31806.953396056033,30594.536076187775,29493.194940711121,28550.297458876805,27670.807476972212,26853.186813763507,26096.148580690802,25398.669699572554]
[null,"High Oil","Pick-ups","Hyb","mpg",36.089197581589325,37.939530308928369,39.884731623858521,41.929665542877217,44.07944546594053,46.339446962626461,48.715321213858942,51.213009142803678,null,null,null,null,null,"Diesel","$",23787.54487390861,22924.052864262976,22148.152179045952,21501.783647214681,20902.191604513268,20348.455461701797,19839.853854653331,19375.876616988928]
[null,"Low Oil","Pick-ups","Hyb","mpg",36.089197581589325,37.939530308928369,39.884731623858521,41.929665542877217,44.07944546594053,46.339446962626461,48.715321213858942,51.213009142803678,null,null,null,null,null,"Diesel","$",21268.333081743087,20685.734046429243,20201.254752729154,19880.941512338937,19599.62846144849,19357.499167423688,19154.964787463057,18992.686212257806]
[null,"Ref Oil","Pick-ups","Hyb","mpg",36.089197581589325,37.939530308928369,39.884731623858521,41.929665542877217,44.07944546594053,46.339446962626461,48.715321213858942,51.213009142803678,null,null,null,null,null,"Diesel","$",27018.805496897246,25997.723047080279,25071.917698152254,24282.955439329198,23547.724047763979,22864.963765193144,22233.630599934673,21652.907492786086]
[null,"High Oil","Small Cars","Hyb","mpg",52.250818407401582,54.929775153693605,57.74608494951196,60.706790036296447,63.819293718926467,67.091378877839318,70.531227430285384,74.147440789382813,null,null,null,null,null,"Diesel","$",22689.288788777889,21879.359360449678,21154.40897863399,20556.505874585313,20003.015572861717,19493.132762589059,19026.245735813925,18601.948634336208]
[null,"Low Oil","Small Cars","Hyb","mpg",52.250818407401582,54.929775153693605,57.74608494951196,60.706790036296447,63.819293718926467,67.091378877839318,70.531227430285384,74.147440789382813,null,null,null,null,null,"Diesel","$",31806.953396056033,30594.536076187775,29493.194940711121,28550.297458876805,27670.807476972212,26853.186813763507,26096.148580690802,25398.669699572554]
[null,"Ref Oil","Small Cars","Hyb","mpg",52.250818407401582,54.929775153693605,57.74608494951196,60.706790036296447,63.819293718926467,67.091378877839318,70.531227430285384,74.147440789382813,null,null,null,null,null,"Diesel","$",23787.54487390861,22924.052864262976,22148.152179045952,21501.783647214681,20902.191604513268,20348.455461701797,19839.853854653331,19375.876616988928]
[null,"High Oil","Small SUVs","Hyb","mpg",41.33719565422939,43.456598996531952,45.684666471857369,48.026969409442479,50.489364786682366,53.078009874624584,55.799377634354023,58.660272902767154,null,null,null,null,null,"Diesel","$",21268.333081743087,20685.734046429243,20201.254752729154,19880.941512338937,19599.62846144849,19357.499167423688,19154.964787463057,18992.686212257806]
[null,"Low Oil","Small SUVs","Hyb","mpg",41.33719565422939,43.456598996531952,45.684666471857369,48.026969409442479,50.489364786682366,53.078009874624584,55.799377634354023,58.660272902767154,null,null,null,null,null,"Diesel","$",27018.805496897246,25997.723047080279,25071.917698152254,24282.955439329198,23547.724047763979,22864.963765193144,22233.630599934673,21652.907492786086]
[null,"Ref Oil","Small SUVs","Hyb","mpg",41.33719565422939,43.456598996531952,45.684666471857369,48.026969409442479,50.489364786682366,53.078009874624584,55.799377634354023,58.660272902767154,null,null,null,null,null,"Diesel","$",22689.288788777889,21879.359360449678,21154.40897863399,20556.505874585313,20003.015572861717,19493.132762589059,19026.245735813925,18601.948634336208]
[null,"High Oil","Large Cars","Conv","$",26622.13732979897,25638.536079438803,24589.752130646655,23605.31444983897,22600.79696607314,21606.568879128023,20694.201665016291,19824.365351341003]
[null,"Low Oil","Large Cars","Conv","$",25898.761092371096,24891.949075869066,23711.844529480746,22632.000995316161,21650.143847392894,20781.035446710634,19956.110536359058,19173.231542572157]
[null,"Ref Oil","Large Cars","Conv","$",26116.789492562417,25123.649803175813,24020.934034946327,23008.315209920598,22012.097481662837,21126.492097186023,20252.67121868558,19452.686222262397]
[null,"High Oil","Large SUVs","Conv","$",31579.140651035214,30211.326619100419,28972.347264407774,27885.648546216249,26875.494400126714,25757.277641135504,24631.818066197535,23601.635855594865]
[null,"Low Oil","Large SUVs","Conv","$",30481.492049624892,29401.907096734296,28106.149009087094,26869.690057158208,25721.281790030764,24692.723801860775,23716.319365560623,22789.542457269759]
[null,"Ref Oil","Large SUVs","Conv","$",31050.574853579808,29817.839576591909,28545.073669783273,27308.22018519113,26168.68561590002,25123.080621993155,24089.924359819946,23145.471207124076]
[null,"High Oil","Pick-ups","Conv","$",20532.631839602793,19720.119280226645,19003.742885252039,18418.446041691383,17855.019661354741,17121.744754709202,16466.716809675734,15841.132381771038]
[null,"Low Oil","Pick-ups","Conv","$",19334.292911338591,18701.142510194721,17922.152768419142,17175.930997135674,16476.030129332885,15826.286340947225,15206.789552902468,14616.078109700766]
[null,"Ref Oil","Pick-ups","Conv","$",19941.491580135964,19264.533835959908,18514.760453149094,17772.88231803304,17105.562438845358,16510.572125696457,15904.616466931573,15367.957841754258]
[null,"High Oil","Small Cars","Conv","$",22240.816907659453,21408.050813296504,20548.397473960064,19777.540609536954,18948.40762273455,18157.829132481271,17370.582804106976,16652.104822229288]
[null,"Low Oil","Small Cars","Conv","$",21576.943736897745,20751.849343097339,19771.226588023525,18881.276238268998,18069.713829058135,17359.743625405081,16685.987167115178,16046.693011856043]
[null,"Ref Oil","Small Cars","Conv","$",21774.381663350337,20937.069568342762,20058.095415096646,19226.511267358663,18405.038941595758,17680.880406562836,16963.050909382007,16309.045581440994]
[null,"High Oil","Small SUVs","Conv","$",23499.444587483984,22493.515800568603,21587.175560615051,20799.746708039565,20069.871675949038,19397.217520767073,18598.976156528599,17837.481909429847]
[null,"Low Oil","Small SUVs","Conv","$",22672.349279050872,21905.220132102288,20930.273552219802,20021.644153338097,19204.122589587372,18464.025610201279,17762.271248556845,17097.015223081948]
[null,"Ref Oil","Small SUVs","Conv","$",23180.772012534715,22312.522822058854,21372.451745883245,20461.050881145919,19625.293342750279,18862.634078212639,18137.949613158078,17415.978209969293]
[null,"High Oil","Large Cars","Hyb","$",28188.758398730912,26986.648046823477,25967.633802196939,25157.116403253123,24426.38472552153,23777.450481227206,23213.329163614268,22738.239682369494]
[null,"Low Oil","Large Cars","Hyb","$",28188.758398730912,26986.648046823477,25967.633802196939,25157.116403253123,24426.38472552153,23777.450481227206,23213.329163614268,22738.239682369494]
[null,"Ref Oil","Large Cars","Hyb","$",28188.758398730912,26986.648046823477,25967.633802196939,25157.116403253123,24426.38472552153,23777.450481227206,23213.329163614268,22738.239682369494]
[null,"High Oil","Large SUVs","Hyb","$",33197.162440420776,31778.89867419887,30574.535254582519,29613.559255923599,28746.260285589986,27974.933507237787,27303.043419445174,26735.455885181786]
[null,"Low Oil","Large SUVs","Hyb","$",33197.162440420776,31778.89867419887,30574.535254582519,29613.559255923599,28746.260285589986,27974.933507237787,27303.043419445174,26735.455885181786]
[null,"Ref Oil","Large SUVs","Hyb","$",33197.162440420776,31778.89867419887,30574.535254582519,29613.559255923599,28746.260285589986,27974.933507237787,27303.043419445174,26735.455885181786]
[null,"High Oil","Pick-ups","Hyb","$",22235.113238162048,21360.844697896362,20680.699648301605,20226.992584518412,19844.407202712446,19536.659016586265,19308.623396139454,19166.581548817667]
[null,"Low Oil","Pick-ups","Hyb","$",22235.113238162048,21360.844697896362,20680.699648301605,20226.992584518412,19844.407202712446,19536.659016586265,19308.623396139454,19166.581548817667]
[null,"Ref Oil","Pick-ups","Hyb","$",22235.113238162048,21360.844697896362,20680.699648301605,20226.992584518412,19844.407202712446,19536.659016586265,19308.623396139454,19166.581548817667]
[null,"High Oil","Small Cars","Hyb","$",23636.00119606798,22641.207496640622,21808.785359564197,21162.218869284334,20584.009410486677,20076.222730447447,19641.831762240588,19284.899773534788]
[null,"Low Oil","Small Cars","Hyb","$",23636.00119606798,22641.207496640622,21808.785359564197,21162.218869284334,20584.009410486677,20076.222730447447,19641.831762240588,19284.899773534788]
[null,"Ref Oil","Small Cars","Hyb","$",23636.00119606798,22641.207496640622,21808.785359564197,21162.218869284334,20584.009410486677,20076.222730447447,19641.831762240588,19284.899773534788]
[null,"High Oil","Small SUVs","Hyb","$",24815.435642850913,23768.47440538201,22890.28845929051,22205.114085268211,21591.427929459165,21051.326065260429,20587.844440081059,20205.148138145621]
[null,"Low Oil","Small SUVs","Hyb","$",24815.435642850913,23768.47440538201,22890.28845929051,22205.114085268211,21591.427929459165,21051.326065260429,20587.844440081059,20205.148138145621]
[null,"Ref Oil","Small SUVs","Hyb","$",24815.435642850913,23768.47440538201,22890.28845929051,22205.114085268211,21591.427929459165,21051.326065260429,20587.844440081059,20205.148138145621]

{"sheet":"Fuel Taxes","index":30,"n_rows":59,"n_cols":11,"rows_kept":59,"cut":false,"hidden":false,"merged":[[57,0,57,4],[58,0,58,4],[53,0,53,4],[54,0,54,4],[55,0,55,4],[56,0,56,4]]}
["Tax table, as of 9/27/2011 (updated P. Venkataraman)"]
["Year -->",null,2010,2015,2020,2025,2030,2035,2040,2045,2050]
["Macroeconomic Factors"]
["Real GDP (AEO2010)",null,11443.280273,13289.182617,15416.450194999999,17561.089843999998,19882.675781000002,22362.107422000001]
["GDP Chain Type Price Index (2000=1) (a)",null,1.261946,1.365116,1.497112,1.66248,1.8489139999999999,2.0586570000000002]
["Average Inflation (2008-2035)",1.9412424428829799E-2]
["GEG = Gasoline Equivalent Gallon"]
["Federal Taxes per GEG (2008$) (c)","mpgeg(b)",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["   Gasoline (d)",43,0.17861303098547798,0.16511417344753121,0.15055653818819167,0.13558057841297341,0.12190940195163216,0.1094888560843307,0.11618310762076201,0.12287001091181836,0.12955324008018743]
["   Diesel (d)",38,0.21346107665343869,0.19732854339008579,0.1799306610584247,0.16203283759112913,0.14569436536177471,0.13085052625983848,0.13958779343912375,0.14832506061840905,0.15706232779769433]
["CNG (d)",{"$f":"B9","v":43},{"$f":"C9","v":0.17861303098547798},0.16511417344753121,0.15055653818819167,0.13558057841297341,0.12190940195163216,0.1094888560843307,0.11618310762076201,0.12287001091181836,0.12955324008018743]
["LNG (f) ",{"$f":"B10/1.05","v":36.19047619047619},{"$f":"(C10/$B$10)*$B$12","v":0.20329626347946542},0.18793194608579597,0.17136253434135684,0.15431698818202774,0.13875653843978544,0.12461954881889378,0.13294075565630833,0.14126196249372289,0.14958316933113747]
["   Ethanol (f)",{"$f":"B9","v":43},{"$f":"C9","v":0.17861303098547798},0.16511417344753121,0.15055653818819167,0.13558057841297341,0.12190940195163216,0.1094888560843307,0.11618310762076201,0.12287001091181836,0.12955324008018743]
["   Hydrogen (f)",{"$f":"'Alternative FE'!K21","v":83.776357362215975},{"$f":"(C9/$B$9)*$B$14","v":0.34798951426483626},0.32168986047226245,0.29332740340632701,0.2641499299651443,0.23751454938869687,0.21331575661630522,0.22635808240673852,0.23938609170343886,0.25240694275327308]
["PHEV10 - Electricity",{"$f":"'Alternative FE'!K16*36.6/33.7","v":122.62309213327904},{"$f":"(C9/$B$9)*$B$15","v":0.50935074778456957},0.47085605821318222,0.42934205240739937,0.38663511065621636,0.34764901924251018,0.31222935086502823,0.33131934674677616,0.35038838763853264,0.36944695103529396]
["PHEV40 - Electricity",{"$f":"'Alternative FE'!K11*36.6/33.7","v":128.39744484836982},{"$f":"(C9/$B$9)*$B$16","v":0.53333620453856001},0.49302879020729196,0.44955987926929825,0.40484185672767053,0.36401990031587061,0.32693231071160356,0.34692125937323265,0.36688826626904175,0.38684430228194133]
["   BEV100 - Electricity (f)",{"$f":"'Alternative FE'!K6*36.6/33.7","v":147.53925613057754},{"$f":"(C9/$B$9)*$B$17","v":0.61284729597267962},0.56653075179218393,0.51658138720652769,0.4651966903442683,0.41828889486668341,0.3756721949132561,0.3986411458908386,0.42158488396943317,{"$f":"(K9/$B$9)*$B$17","v":0.44451601559853432}]
[]
["State & Local Taxes per GEG (2008$) (c)","mpgeg(b)",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["   Gasoline (e)",{"$f":"B9","v":43},0.24,0.24,0.24,0.24,0.24,0.24,0.25467382550335571,0.26933154362416106,0.28398120805369131]
["   Diesel (e)",38,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.19826964671953856,0.21150868309522036,0.22474771947090222,0.23798675584658405]
["CNG (f)",43,{"$f":"C20","v":0.24},0.24,0.24,0.24,0.24,0.24,0.25467382550335571,0.26933154362416106,0.28398120805369131]
["LNG (f) ",36.19047619047619,{"$f":"(C21/$B$10)*$B$12","v":0.18882823497098911},0.18882823497098911,0.18882823497098911,0.18882823497098911,0.18882823497098911,0.18882823497098911,0.201436841043067,0.21404544711514495,0.2266540531872229]
["   Ethanol (f)",43,{"$f":"C20","v":0.24},0.24,0.24,0.24,0.24,0.24,0.25467382550335571,0.26933154362416106,0.28398120805369131]
["   Hydrogen (f)",83.776357362215975,{"$f":"(C20/$B$9)*$B$14","v":0.46758897132399613},0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.46758897132399613,0.49617780037608744,0.5247352476180227,0.55327700395488022]
["PHEV10 - Electricity",{"$f":"B15","v":122.62309213327904},{"$f":"(C20/$B$9)*$B$15","v":0.6844079560927202},0.6844079560927202,0.6844079560927202,0.6844079560927202,0.6844079560927202,0.6844079560927202,0.72625330159610735,0.76805271367962247,0.80982915905320174]
["PHEV40 - Electricity",128.39744484836982,{"$f":"(C20/$B$9)*$B$16","v":0.71663690147927339},0.71663690147927339,0.71663690147927339,0.71663690147927339,0.71663690147927339,0.71663690147927339,0.76045275498582487,0.80422051205603551,0.84796422090807599]
["   BEV100 - Electricity (f)",147.53925613057754,{"$f":"(C20/$B$9)*$B$17","v":0.82347491793810723},0.82347491793810723,0.82347491793810723,0.82347491793810723,0.82347491793810723,0.82347491793810723,0.8738229481556653,0.92411571160020733,{"$f":"(K20/$B$9)*$B$17","v":0.97438084165824168}]
[]
["Total Taxes per GEG (2008$) (c)","mpgeg(b)",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["   Gasoline",{"$f":"B9","v":43},0.41861303098547797,0.4051141734475312,0.39055653818819169,0.37558057841297343,0.36190940195163213,0.34948885608433067,0.37085693312411766,0.39220155453597944,0.41353444813387874]
["   Diesel",38,0.41173072337297723,0.39559819010962438,0.37820030777796326,0.36030248431066769,0.34396401208131328,0.32912017297937701,0.35109647653434412,0.37307278008931127,0.39504908364427838]
["CNG",43,{"$f":"C31","v":0.41861303098547797},0.4051141734475312,0.39055653818819169,0.37558057841297343,0.36190940195163213,0.34948885608433067,0.37085693312411766,0.39220155453597944,0.41353444813387874]
["LNG",36.19047619047619,{"$f":"(C32/$B$10)*$B$12","v":0.3921244984504545},0.3767601810567851,0.36019076931234595,0.34314522315301682,0.32758477341077452,0.31344778378988292,0.33437759669937533,0.35530740960886786,0.37623722251836034]
["   Ethanol",43,{"$f":"C31","v":0.41861303098547797},0.4051141734475312,0.39055653818819169,0.37558057841297343,0.36190940195163213,0.34948885608433067,0.37085693312411766,0.39220155453597944,0.41353444813387874]
["   Hydrogen",83.776357362215975,{"$f":"(C31/$B$9)*$B$14","v":0.81557848558883239},0.78927883179625857,0.76091637473032314,0.73173890128914043,0.70510352071269289,0.68090472794030132,0.72253588278282577,0.76412133932146165,0.80568394670815335]
["PHEV10 - Electricity",{"$f":"B15","v":122.62309213327904},{"$f":"(C31/$B$9)*$B$15","v":1.1937587038772897},1.1552640143059023,1.1137500085001195,1.0710430667489366,1.0320569753352302,0.99663730695774844,1.0575726483428833,1.1184411013181552,1.1792761100884956]
["PHEV40 - Electricity",128.39744484836982,{"$f":"(C31/$B$9)*$B$16","v":1.2499731060178334},1.2096656916865653,1.1661967807485716,1.1214787582069439,1.0806568017951439,1.0435692121908768,1.1073740143590574,1.1711087783250773,1.2348085231900172]
["   BEV100 - Electricity (f)",147.53925613057754,{"$f":"(C31/$B$9)*$B$17","v":1.4363222139107867},1.3900056697302912,1.3400563051446348,1.2886716082823755,1.2417638128047905,1.1991471128513633,1.2724640940465037,1.3457005955696406,{"$f":"(K31/$B$9)*$B$17","v":1.4188968572567759}]
[]
["Total Taxes per mile (2008$) (c)","mpgeg(b)",2010,2015,2020,2025,2030,2035,2040,2045,2050]
["   Gasoline (e)",{"$f":"B9","v":43},{"$f":"C31/$B$31","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,8.6245798400957589E-3,9.1209663845576612E-3,9.6170801891599707E-3]
["   Diesel (e)",38,{"$f":"C32/$B$32","v":1.083501903613098E-2},1.0410478687095378E-2,9.9526396783674535E-3,9.4816443239649391E-3,9.0516845284556117E-3,8.6610571836678169E-3,9.2393809614301076E-3,9.8177047391924017E-3,1.0396028516954694E-2]
["CNG (f)",43,{"$f":"C33/$B$33","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,8.6245798400957589E-3,9.1209663845576612E-3,9.6170801891599707E-3]
["LNG (f) ",36.19047619047619,{"$f":"C34/$B$34","v":1.083501903613098E-2},1.0410478687095378E-2,9.9526396783674535E-3,9.4816443239649391E-3,9.0516845284556117E-3,8.6610571836678169E-3,9.2393809614301076E-3,9.8177047391924017E-3,1.0396028516954694E-2]
["   Ethanol (e)",43,{"$f":"C35/$B$35","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,8.6245798400957589E-3,9.1209663845576612E-3,9.6170801891599707E-3]
["   Hydrogen (f)",83.776357362215975,{"$f":"C36/$B36","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,8.6245798400957589E-3,9.1209663845576612E-3,9.6170801891599707E-3]
["PHEV10 - Electricity",{"$f":"B15","v":122.62309213327904},{"$f":"C37/$B37","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,{"$f":"I37/$B37","v":8.6245798400957589E-3},9.1209663845576612E-3,9.617080189159969E-3]
["PHEV40 - Electricity",128.39744484836982,{"$f":"C38/$B38","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,8.6245798400957589E-3,9.1209663845576612E-3,9.6170801891599707E-3]
["   BEV100 - Electricity (f)",147.53925613057754,{"$f":"C39/$B39","v":9.7351867671041387E-3},9.4212598476170039E-3,9.0827101904230618E-3,8.734432056115661E-3,8.4164977198053978E-3,8.1276478159146674E-3,8.6245798400957589E-3,9.1209663845576612E-3,{"$f":"K39/$B39","v":9.6170801891599707E-3}]
[]
[]
["Notes:"]
["(a) GDP Chain Type Price Index from AEO2010 for 2008-2035."]
["(b) Using average test fuel economy across LDV fleet 2015-2050; Gasoline is weighted average of conventional (63%) and hybrid (37%); Ethanol and CNG assumed same as gasoline; LNG FE assumed to be 0.95*Diesel FE; EV and FCEV based on model input"]
["(c) Using AEO2010 Basis until 2035: State and local taxes are held constant in real terms. Federal taxes are maintained constant in nominal terms until 2035.; From 2035-2050 gasoline and diesel taxes are extrapolated using VISION's extrapolation factors for total fuel price (which is inclusive of taxes). All tax values are adjusted on energy basis to $/GEG, using VISION energy density values."]
["(d) Source: Table 10.8 in http://cta.ornl.gov/data/tedb29/Edition29_Chapter10.pdf for Gasoline, Diesel and CNG"]
["(e) Source: Table 11.5 in AEO2010 (see information tab)"]
["(f) Federal & State fuel taxes are primarily used to maintain transportation infrastructure. Federal and State taxes are therefore assumed to be equivalent to Gasoline ($ per mile) for all alternative fuels, except LNG, where it is assumed to be equivalent to Diesel ($ per mile). "]

{"sheet":"Information","index":31,"n_rows":32,"n_cols":6,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"The heating values in Btu/gallon (used in VISION) - to calculate GEG"]
[]
[null,"Ethanol",84600,"BTU/gal",null," "]
[null,"Gasoline",125000,"BTU/gal",null," "]
[null,"EtOH in E85",0.73950000000000005,null,null," "]
[null,"Diesel",138700,"BTU/gal"]
[null,"F-T Diesel",130030,"BTU/gal"]
[null,"Bio-Diesel",127960,"BTU/gal"]
[null,"Electricity   ",3412,"Btu/kWh",{"$f":"C6/C11","v":36.635404454865181},"kWH/GEG"]
[null,"Natural gas",1011,"Btu/CFt"]
[]
[]
[null,"Levelized Fixed Cost Calculation"]
[null,"i=weighted average cost of capital"]
[null,"P=present value of investment = capital investment at time \"0\""]
[null,"R=Annual incremental cash flow (annuity) discounted at WACC - covers capital depreciation and investor return "]
[null,"n=number of years of annuity =  economic life"]
[null,"Annuity Formula:  P = (R/i)*[1- 1/(1+i)^n ]"]
[null,"R = (P*i)/[1- 1/(1+i)^n ]"]
[null,"Levelized Capital Cost (L)= R/(GEG capacity per year)"]
[null,"EIA Levelized cost calculation uses \"real rate of return\" for discounting"]
[]
[]
[]
[]
[null,"P = L * GEG capacity per year * [1- 1/(1+i)^n ]/i = L*GEG capacity per year * Factor for conversion to capital investment"]
[]
[null,"real rate of return =",0.1]
[null,"Factor for conversion to capital investment (10% WACC, 20 y economic life)",{"$f":"(1-(1/(1+C30)^20))/C30","v":8.5135637197585652}]
[null,"For electricity (10% WACC and 10 y Economic life)",{"$f":"(1-(1/(1+C30)^10))/C30","v":6.1445671057046853}]