{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Emission Factors","Raw PC Data","OES","Landfilling Emissions","Virgin Emissions","Recycling Coefficient","OES Cost Data","Sheet1","Virgin Emissions Calculations"],"not_rendered":{"charts":2,"images":6,"macros":1,"external_links":7,"defined_names":543,"comments":6,"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":"Emission Factors","index":0,"n_rows":24,"n_cols":79,"rows_kept":24,"cut":false,"hidden":false,"merged":[[3,75,3,78],[3,45,3,50],[3,51,3,55],[3,56,3,60],[3,61,3,65],[3,66,3,69],[3,70,3,74],[2,70,2,74],[2,75,2,78],[3,1,3,4],[3,5,3,10],[3,11,3,16],[3,17,3,22],[3,23,3,28],[3,29,3,33],[3,34,3,38],[3,39,3,44],[2,39,2,44],[2,45,2,50],[2,51,2,55],[2,56,2,60],[2,61,2,65],[2,66,2,69],[1,2,1,4],[1,18,1,22],[1,39,1,44],[2,1,2,4],[2,5,2,10],[2,11,2,16],[2,17,2,22],[2,23,2,28],[2,29,2,33],[2,34,2,38]]}
["Final Emission Factors and their Components"]
[]
[null,"Source Reduction",null,null,null,"BASELINE\nRecycling of Post-Consumer Material",null,null,null,null,null,"ALTERNATIVE\nRecycling of Post-Consumer Material",null,null,null,null,null,"BASELINE\nCentralized Composting of Post-Consumer Material",null,null,null,null,null,"ALTERNATIVE\nCentralized Composting of Post-Consumer Material",null,null,null,null,null,"BASELINE\nAnaerobic Digestion of Post-Consumer Material",null,null,null,null,"ALTERNATIVE\nAnaerobic Digestion of Post-Consumer Material",null,null,null,null,"BASELINE\nCombustion of Post-Consumer Material",null,null,null,null,null,"ALTERNATIVE\nCombustion of Post-Consumer Material",null,null,null,null,null,"BASELINE\nLandfilling of Post-Consumer Material",null,null,null,null,"ALTERNATIVE\nLandfilling of Post-Consumer Material",null,null,null,null,"GHG Emissions of MSW Management Options Compared to Landfilling",null,null,null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,null,"Product Manufacture Using Current Mix of Virgin and Recycled Inputs",null,null,null,null,"Product Manufacture Using 100% Recycled Inputs"]
[null,"(tonnes eCO2/tonne)",null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,"(tonnes eCO2/tonne)",null,null,null,"(tonnes eCO2/tonne)",null,null,null,null,"(tonnes eCO2/tonne)"]
[null,"Manufacturing","Post-Consumer","Forest Carbon Sequestration","Net Emissions","Raw Materials Acquisition","Recycled Input Credit - Process Energy","Recycled Input Credit - Transport Energy","Recycled Input Credit - Process Non-energy","Forest Carbon Sequestration","Net Emissions (Post-Consumer)","Raw Materials Acquisition","Recycled Input Credit - Process Energy","Recycled Input Credit - Transport Energy","Recycled Input Credit - Process Non-energy","Forest Carbon Sequestration","Net Emissions (Post-Consumer)","Transportation to Compost Facility","Manufacturing","Compost Equipment CO2","Compost CH4","Soil Carbon Sequestration","Net Emissions (Post-Consumer)","Transportation to Compost Facility","Manufacturing","Compost Equipment CO2","Compost CH4","Soil Carbon Sequestration","Net Emissions (Post-Consumer)","Transportation to Digestion  Facility Energy","Anaerobic Digestion CH4","Avoided Utility Emissions","Soil Carbon Sequestration","Net Emissions (Post-Consumer)","Transportation to Digestion  Facility Energy","Anaerobic Digestion CH4","Avoided Utility Emissions","Soil Carbon Sequestration","Net Emissions (Post-Consumer)","Transportation to Combustion Facility Energy","CO2 from Combustion","N2O from Combustion","Avoided Utility Emissions","Steel Recovery","Net Emissions (Post-Consumer)","Transportation to Combustion Facility Energy","CO2 from Combustion","N2O from Combustion","Avoided Utility Emissions","Steel Recovery","Net Emissions (Post-Consumer)","Waste Collection and Transportation, Landfill Heavy Equipment, Energy Use at Waste Management Facilities","Net Landfill CH4","Avoided Utility Emissions","Landfill Carbon Sequestration","Net Emissions (Post-Consumer)","Waste Collection and Transportation, Landfill Heavy Equipment, Energy Use at Waste Management Facilities","Net Landfill CH4","Avoided Utility Emissions","Landfill Carbon Sequestration","Net Emissions (Post-Consumer)","Source Reduction Net Emissions Minus Landfilling Net Emissions","Recycling Net Emissions Minus Landfilling Net Emissions","Composting Net Emissions Minus Landfilling Net Emissions","Anaerobic Digestion Net Emissions Minus Landfilling Net Emissions","Combustion Net Emissions Minus Landfilling Net Emissions","Process Energy","Transportation Energy","Process Non-Energy","Net Emissions","Percent of Virgin in Current Mix","Process Energy","Transportation Energy","Process Non-Energy","Net Emissions","Process Energy","Transportation Energy","Process Non-Energy","Net Emissions"]
["Newsprint",{"$f":"IF(CurrentorVirgin=\"current\",-BW6,-BR6)","v":-0.94570751646678897},0,{"$f":"IF(CurrentorVirgin=\"Current\",-'[1]Forest C'!P4,-'[1]Forest C'!H4)","v":-3.0555555555555554},{"$f":"B6+C6+D6","v":-4.0012630720223443},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!C100*'[1]Loss Rates'!D4*(BX6-BO6))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BX7-BO7))","v":-0.28395643437334506},{"$f":"('[1]Assumptions '!C100*'[1]Loss Rates'!D4*(BY6-BP6))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BY7-BP7))+([1]Settings!$H$26)","v":-1.396419992496957E-2},{"$f":"('[1]Assumptions '!C100*'[1]Loss Rates'!D4*(BZ6-BQ6))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BZ7-BQ7))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!C100*-'[1]Forest C'!M4)+'[1]Assumptions '!D100*-'[1]Forest C'!M5,0)","v":-2.4549204166666665},{"$f":"F6+G6+H6+I6+J6","v":-2.7522410509649813},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!C100*'[1]Loss Rates'!D4*(BX6-BO6))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BX7-BO7))","v":-0.28395643437334506},{"$f":"('[1]Assumptions '!C100*'[1]Loss Rates'!D4*(BY6-BP6))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BY7-BP7))+([1]Settings!$I$26)","v":-1.396419992496957E-2},{"$f":"('[1]Assumptions '!C100*'[1]Loss Rates'!D4*(BZ6-BQ6))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BZ7-BQ7))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!C100*-'[1]Forest C'!M4)+'[1]Assumptions '!D100*-'[1]Forest C'!M5,0)","v":-2.4549204166666665},{"$f":"L6+M6+N6+O6+P6","v":-2.7522410509649813},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z5","v":0},{"$f":"'[1]Electricity Offsets'!F127","v":-0.11862778196164922},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N12,0)","v":-0.38533333886554794},{"$f":"AD6+AE6+AF6+AG6","v":-0.49396112082719718},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z5","v":0},{"$f":"'[1]Electricity Offsets'!F127","v":-0.11862778196164922},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N12,0)","v":-0.38533333886554794},{"$f":"AI6+AJ6+AK6+AL6","v":-0.49396112082719718},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G6","v":0},{"$f":"'[1]Comb CO2&N2O'!H6","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I26,0)","v":-0.1014192609005326},0,{"$f":"AN6+AO6+AP6+AQ6+AR6","v":-5.4219260900532598E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G6","v":0},{"$f":"'[1]Comb CO2&N2O'!H6","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I26,0)","v":-0.1014192609005326},0,{"$f":"AT6+AU6+AV6+AW6+AX6","v":-5.4219260900532598E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC12","v":0.21621694499999999},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L100,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K100,0))","v":-1.2515481809855556E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G36,0)","v":-1.4475999999999998},{"$f":"AZ6+BA6+BB6+BC6","v":-1.2178846031809853},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC44","v":0.21621694499999999},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L100,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K100,0))","v":-1.2515481809855556E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G36,0)","v":-1.4475999999999998},{"$f":"BE6+BF6+BG6+BH6","v":-1.2178846031809853},{"$f":"E6-BD6","v":-2.783378468841359},{"$f":"K6-BD6","v":-1.5343564477839959},"NA",{"$f":"AH6-BD6","v":0.72392348235378812},{"$f":"AS6-BD6","v":1.1636653422804528},{"$f":"'[1]Energy Data'!T3","v":0.89370753014739568},{"$f":"'[1]Energy Data'!AO3","v":5.1999986319393253E-2},0,{"$f":"BO6+BP6+BQ6","v":0.94570751646678897},{"$f":"'[1]Mixed Recyc'!K4","v":0.8056102896495847},{"$f":"BO6*BS6+(1-BS6)*BX6","v":0.82402742072685775},{"$f":"BS6*BP6+(1-BS6)*BY6","v":4.848912419614998E-2},{"$f":"BS6*BQ6+(1-BS6)*BZ6","v":0},{"$f":"BT6+BU6+BV6","v":0.87251654492300768},{"$f":"'[1]Energy Data'!T19","v":0.53525178012374708},{"$f":"'[1]Energy Data'!AO19","v":3.3939040002253097E-2},0,{"$f":"BX6+BY6+BZ6","v":0.5691908201260002}]
["Fine Paper",-1.4147141130812728,0,{"$f":"IF(CurrentorVirgin=\"Current\",-'[1]Forest C'!P5,-'[1]Forest C'!H5)","v":-4.583333333333333},{"$f":"B7+C7+D7","v":-5.9980474464146063},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!E101*'[1]Loss Rates'!D5*('[1]Energy Data'!T33-'[1]Energy Data'!T17))+('[1]Assumptions '!F101*'[1]Loss Rates'!D6*(BX8-BO8))","v":-0.35860159589999863},{"$f":"('[1]Assumptions '!E101*'[1]Loss Rates'!D5*('[1]Energy Data'!U33-'[1]Energy Data'!U17))+('[1]Assumptions '!F101*'[1]Loss Rates'!D6*(BY8-BP8))+([1]Settings!$H$26)","v":-2.4496422708863539E-3},{"$f":"('[1]Assumptions '!F101*'[1]Loss Rates'!D6*(BZ8-BQ8))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!E101*-'[1]Forest C'!M5)+('[1]Assumptions '!F101*-'[1]Forest C'!M6),0)","v":-2.8405300000000002},{"$f":"F7+G7+H7+I7+J7","v":-3.2009812381708853},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!E101*'[1]Loss Rates'!D5*('[1]Energy Data'!T33-'[1]Energy Data'!T17))+('[1]Assumptions '!F101*'[1]Loss Rates'!D6*(BX8-BO8))","v":-0.35860159589999863},{"$f":"('[1]Assumptions '!E101*'[1]Loss Rates'!D5*('[1]Energy Data'!U33-'[1]Energy Data'!U17))+('[1]Assumptions '!F101*'[1]Loss Rates'!D6*(BY8-BP8))+([1]Settings!$I$26)","v":-2.4496422708863539E-3},{"$f":"('[1]Assumptions '!F101*'[1]Loss Rates'!D6*(BZ8-BQ8))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!E101*-'[1]Forest C'!M5)+('[1]Assumptions '!F101*-'[1]Forest C'!M6),0)","v":-2.8405300000000002},{"$f":"L7+M7+N7+O7+P7","v":-3.2009812381708853},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z6","v":0},{"$f":"'[1]Electricity Offsets'!F128","v":-0.34694235558904957},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N13,0)","v":0},{"$f":"AD7+AE7+AF7+AG7","v":-0.33694235558904956},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z6","v":0},{"$f":"'[1]Electricity Offsets'!F128","v":-0.34694235558904957},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N13,0)","v":0},{"$f":"AI7+AJ7+AK7+AL7","v":-0.33694235558904956},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G7","v":0},{"$f":"'[1]Comb CO2&N2O'!H7","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I27,0)","v":-8.6748550204229155E-2},0,{"$f":"AN7+AO7+AP7+AQ7+AR7","v":-3.9548550204229149E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G7","v":0},{"$f":"'[1]Comb CO2&N2O'!H7","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I27,0)","v":-8.6748550204229155E-2},0,{"$f":"AT7+AU7+AV7+AW7+AX7","v":-3.9548550204229149E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC13","v":1.3443138000000003},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L101,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K101,0))","v":-7.781413667942539E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G37,0)","v":-0.17233333333333334},{"$f":"AZ7+BA7+BB7+BC7","v":1.1789490529987243},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC45","v":1.3443138000000003},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L101,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K101,0))","v":-7.781413667942539E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G37,0)","v":-0.17233333333333334},{"$f":"BE7+BF7+BG7+BH7","v":1.1789490529987243},{"$f":"E7-BD7","v":-7.1769964994133311},-4.3799302911696092,"NA",-1.5158914085877739,-1.2184976032029535,{"$f":"'[1]Energy Data'!T4","v":1.3627141267618796},{"$f":"'[1]Energy Data'!AO4","v":5.1999986319393253E-2},0,{"$f":"BO7+BP7+BQ7","v":1.4147141130812728},{"$f":"'[1]Mixed Recyc'!K5","v":0.96877010741859682},1.3480057616312107,{"$f":"BS7*BP7+(1-BS7)*BY7","v":5.1435944905990474E-2},0,{"$f":"BT7+BU7+BV7","v":1.3994417065372011},{"$f":"'[1]Energy Data'!T20","v":0.89174340240441874},{"$f":"'[1]Energy Data'!AO20","v":3.3939040002253097E-2},0,{"$f":"BX7+BY7+BZ7","v":0.92568244240667186}]
["Cardboard",-1.168862906399343,0,{"$f":"IF(CurrentorVirgin=\"Current\",-'[1]Forest C'!P6,-'[1]Forest C'!H6)","v":-4.583333333333333},{"$f":"B8+C8+D8","v":-5.752196239732676},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!F102*'[1]Loss Rates'!D6*(BX8-BO8))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BX7-BO7))","v":-0.20383650822012503},{"$f":"('[1]Assumptions '!F102*'[1]Loss Rates'!D6*(BY8-BP8))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BY7-BP7))+([1]Settings!$H$26)","v":-1.0891527249927152E-2},{"$f":"('[1]Assumptions '!F102*'[1]Loss Rates'!D6*(BZ8-BQ8))+('[1]Assumptions '!D102*'[1]Loss Rates'!D5*(BZ7-BQ7))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!F102*-'[1]Forest C'!M6)+('[1]Assumptions '!D102*-'[1]Forest C'!M5),0)","v":-3.0413075000000003},{"$f":"F8+G8+H8+I8+J8","v":-3.2554355354700526},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!F102*'[1]Loss Rates'!D6*(BX8-BO8))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BX7-BO7))","v":-0.20383650822012503},{"$f":"('[1]Assumptions '!F102*'[1]Loss Rates'!D6*(BY8-BP8))+('[1]Assumptions '!D100*'[1]Loss Rates'!D5*(BY7-BP7))+([1]Settings!$I$26)","v":-1.0891527249927152E-2},{"$f":"('[1]Assumptions '!F102*'[1]Loss Rates'!D6*(BZ8-BQ8))+('[1]Assumptions '!D102*'[1]Loss Rates'!D5*(BZ7-BQ7))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!F102*-'[1]Forest C'!M6)+('[1]Assumptions '!D102*-'[1]Forest C'!M5),0)","v":-3.0413075000000003},{"$f":"L8+M8+N8+O8+P8","v":-3.2554355354700526},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z7","v":0},{"$f":"'[1]Electricity Offsets'!F129","v":-0.24316300394023133},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N14,0)","v":-8.352563392757513E-2},{"$f":"AD8+AE8+AF8+AG8","v":-0.31668863786780643},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z7","v":0},{"$f":"'[1]Electricity Offsets'!F129","v":-0.24316300394023133},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N14,0)","v":-8.352563392757513E-2},{"$f":"AI8+AJ8+AK8+AL8","v":-0.31668863786780643},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G8","v":0},{"$f":"'[1]Comb CO2&N2O'!H8","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I28,0)","v":-8.9848535160056767E-2},0,{"$f":"AN8+AO8+AP8+AQ8+AR8","v":-4.2648535160056761E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G8","v":0},{"$f":"'[1]Comb CO2&N2O'!H8","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I28,0)","v":-8.9848535160056767E-2},0,{"$f":"AT8+AU8+AV8+AW8+AX8","v":-4.2648535160056761E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC14","v":1.1834623800000004},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L102,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K102,0))","v":-6.8503427839748492E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G38,0)","v":-0.90566666666666662},{"$f":"AZ8+BA8+BB8+BC8","v":0.28569537054935901},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC46","v":1.1834623800000004},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L102,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K102,0))","v":-6.8503427839748492E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G38,0)","v":-0.90566666666666662},{"$f":"BE8+BF8+BG8+BH8","v":0.28569537054935901},-6.0378916102820348,-3.5411309060194114,"NA",-0.60238400841716544,-0.32834390570941574,{"$f":"'[1]Energy Data'!T5","v":1.1168629200799498},{"$f":"'[1]Energy Data'!AO5","v":5.1999986319393253E-2},0,1.168862906399343,{"$f":"'[1]Mixed Recyc'!K6","v":0.697589800137836},1.0191291467697809,4.6538171933927085E-2,0,1.065667318703708,{"$f":"'[1]Energy Data'!T21","v":0.7936801261308204},{"$f":"'[1]Energy Data'!AO21","v":3.3939040002253097E-2},0,0.82761916613307351]
["Other Paper ",-1.3140141387649251,0,{"$f":"IF(CurrentorVirgin=\"Current\",-'[1]Forest C'!P7,-'[1]Forest C'!H7)","v":-4.583333333333333},{"$f":"B9+C9+D9","v":-5.8973474720982582},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!F103*'[1]Loss Rates'!D6*(BX8-BO8))+('[1]Assumptions '!D103*'[1]Loss Rates'!D5*(BX7-BO7))","v":-0.23562921611963555},{"$f":"('[1]Assumptions '!F103*'[1]Loss Rates'!D6*(BY8-BP8))+('[1]Assumptions '!D103*'[1]Loss Rates'!D5*(BY7-BP7))+([1]Settings!$H$26)","v":-1.1918553931778165E-2},{"$f":"('[1]Assumptions '!F103*'[1]Loss Rates'!D6*(BZ8-BQ8))+('[1]Assumptions '!D103*'[1]Loss Rates'!D5*(BZ7-BQ7))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!D103*-'[1]Forest C'!M5)+('[1]Assumptions '!F103*-'[1]Forest C'!M6),0)","v":-3.0245760416666667},{"$f":"F9+G9+H9+I9+J9","v":-3.2715238117180805},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"('[1]Assumptions '!F103*'[1]Loss Rates'!D6*(BX8-BO8))+('[1]Assumptions '!D103*'[1]Loss Rates'!D5*(BX7-BO7))","v":-0.23562921611963555},{"$f":"('[1]Assumptions '!F103*'[1]Loss Rates'!D6*(BY8-BP8))+('[1]Assumptions '!D103*'[1]Loss Rates'!D5*(BY7-BP7))+([1]Settings!$I$26)","v":-1.1918553931778165E-2},{"$f":"('[1]Assumptions '!F103*'[1]Loss Rates'!D6*(BZ8-BQ8))+('[1]Assumptions '!D103*'[1]Loss Rates'!D5*(BZ7-BQ7))","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!D103*-'[1]Forest C'!M5)+('[1]Assumptions '!F103*-'[1]Forest C'!M6),0)","v":-3.0245760416666667},{"$f":"L9+M9+N9+O9+P9","v":-3.2715238117180805},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z8","v":0},{"$f":"'[1]Electricity Offsets'!F130","v":-0.23624438049697674},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N15,0)","v":-8.2830250351398071E-3},{"$f":"AD9+AE9+AF9+AG9","v":-0.23452740553211654},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z8","v":0},{"$f":"'[1]Electricity Offsets'!F130","v":-0.23624438049697674},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N15,0)","v":-8.2830250351398071E-3},{"$f":"AI9+AJ9+AK9+AL9","v":-0.23452740553211654},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G9","v":0},{"$f":"'[1]Comb CO2&N2O'!H9","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I29,0)","v":-8.7428505752153468E-2},0,-4.0228505752153462E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G9","v":0},{"$f":"'[1]Comb CO2&N2O'!H9","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I29,0)","v":-8.7428505752153468E-2},0,-4.0228505752153462E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC15","v":1.2109683613500004},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L103,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K103,0))","v":-7.0095581540968099E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G39,0)","v":-0.49400999999999995},{"$f":"AZ9+BA9+BB9+BC9","v":0.72469880319590374},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC47","v":1.2109683613500004},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L103,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K103,0))","v":-7.0095581540968099E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G39,0)","v":-0.49400999999999995},{"$f":"BE9+BF9+BG9+BH9","v":0.72469880319590374},-6.6220462752941618,-3.9962226149139841,"NA",-0.95922620872802034,-0.76492730894805716,{"$f":"'[1]Energy Data'!T6","v":1.2620141524455319},{"$f":"'[1]Energy Data'!AO6","v":5.1999986319393253E-2},0,1.3140141387649251,{"$f":"'[1]Mixed Recyc'!K7","v":0.82614799999999999},1.1625304350232071,4.8860054680265802E-2,0,1.2113904897034729,{"$f":"'[1]Energy Data'!T22","v":0.68978192375489367},{"$f":"'[1]Energy Data'!AO22","v":3.3939040002253097E-2},0,0.72372096375714678]
["Aluminum ",-16.659493382251711,0,"NA",{"$f":"B10+C10","v":-16.659493382251711},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D8*(BX10-BO10)","v":-6.7779082139746931},{"$f":"'[1]Loss Rates'!D8*(BY10-BP10)+([1]Settings!$H$26)","v":-0.60285725356627273},{"$f":"'[1]Loss Rates'!D8*(BZ10-BQ10)","v":-2.2688997926744987},"NA",{"$f":"F10+G10+H10+I10","v":-9.6490652602154654},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D8*(BX10-BO10)","v":-6.7779082139746931},{"$f":"'[1]Loss Rates'!D8*(BY10-BP10)+([1]Settings!$I$26)","v":-0.60285725356627273},{"$f":"'[1]Loss Rates'!D8*(BZ10-BQ10)","v":-2.2688997926744987},"NA",{"$f":"L10+M10+N10+O10","v":-9.6490652602154654},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z9","v":0},{"$f":"'[1]Electricity Offsets'!F131","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N16,0)","v":0},{"$f":"AD10+AE10+AG10","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z9","v":0},{"$f":"'[1]Electricity Offsets'!F131","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N16,0)","v":0},{"$f":"AI10+AJ10+AL10","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G10","v":0},{"$f":"'[1]Comb CO2&N2O'!H10","v":0},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I30,0)","v":4.2736418115318781E-3},0,1.4273641811531878E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G10","v":0},{"$f":"'[1]Comb CO2&N2O'!H10","v":0},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I30,0)","v":4.2736418115318781E-3},0,1.4273641811531878E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC16","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L104,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K104,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G40,0)","v":0},{"$f":"AZ10+BA10+BC10","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC48","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L104,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K104,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G40,0)","v":0},{"$f":"BE10+BF10+BH10","v":1.4749999999999999E-2},-16.67424338225171,-9.6638152602154648,"NA",-4.749999999999999E-3,-4.7635818846812096E-4,{"$f":"'[1]Energy Data'!T7","v":12.999639933020255},{"$f":"'[1]Energy Data'!AO7","v":0.96462193575530075},{"$f":"[1]Aluminum!D83","v":2.6952315134761573},16.659493382251711,{"$f":"'[1]Mixed Recyc'!K8","v":0.47637155297532652},8.7836489228763455,0.58963297438295603,1.2839316217026768,10.657213518961978,{"$f":"'[1]Energy Data'!T23","v":4.9481464855199677},{"$f":"'[1]Energy Data'!AO23","v":0.24848635621778362},0,5.1966328417377516]
["Steel ",-2.1999052552158518,0,"NA",-2.1999052552158518,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D9*(BX11-BO11)","v":-1.1345308386522259},{"$f":"'[1]Loss Rates'!D9*(BY11-BP11)+([1]Settings!$H$26)","v":-1.4268147590540724E-2},{"$f":"'[1]Loss Rates'!D9*(BZ11-BQ11)","v":-3.3951040000000002E-2},"NA",-1.1821500262427667,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D9*(BX11-BO11)","v":-1.1345308386522259},{"$f":"'[1]Loss Rates'!D9*(BY11-BP11)+([1]Settings!$I$26)","v":-1.4268147590540724E-2},{"$f":"'[1]Loss Rates'!D9*(BZ11-BQ11)","v":-3.3951040000000002E-2},"NA",-1.1821500262427667,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z9","v":0},{"$f":"'[1]Electricity Offsets'!F132","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N16,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z9","v":0},{"$f":"'[1]Electricity Offsets'!F132","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N16,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G11","v":0},{"$f":"'[1]Comb CO2&N2O'!H11","v":0},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I31,0)","v":2.6789993445423712E-3},{"$f":"[1]Steel!D6","v":-1.0426563231461201},-1.0299773238015777,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G11","v":0},{"$f":"'[1]Comb CO2&N2O'!H11","v":0},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I31,0)","v":2.6789993445423712E-3},{"$f":"[1]Steel!D6","v":-1.0426563231461201},-1.0299773238015777,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC17","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L105,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K105,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G41,0)","v":0},{"$f":"AZ11+BA11+BC11","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC49","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L105,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K105,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G41,0)","v":0},{"$f":"BE11+BF11+BH11","v":1.4749999999999999E-2},-2.2146552552158516,-1.1969000262427667,"NA",-4.749999999999999E-3,-1.0447273238015777,{"$f":"'[1]Energy Data'!T8","v":2.1049292688964587},{"$f":"'[1]Energy Data'!AO8","v":5.1999986319393253E-2},{"$f":"[1]Steel!D14","v":4.2976E-2},2.1999052552158518,{"$f":"'[1]Mixed Recyc'!K9","v":0.85878750000000004},1.9021318814873733,4.9449554937584093E-2,3.6907251600000003E-2,1.9884886880249575,{"$f":"'[1]Energy Data'!T24","v":0.66881428326072967},{"$f":"'[1]Energy Data'!AO24","v":3.3939040002253097E-2},0,0.70275332326298279]
["Copper Wire",-6.5552198979747871,0,"NA",-6.5552198979747871,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D10*(BX12-[1]Copper!AM5)","v":-4.0317203249498803},{"$f":"'[1]Loss Rates'!D10*(BY12-[1]Copper!AM9)+([1]Settings!$H$26)","v":-6.4059025820789831E-2},{"$f":"'[1]Loss Rates'!D10*(BZ12-BQ12)","v":0},"NA",-4.0951793507706702,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D10*(BX12-[1]Copper!AM5)","v":-4.0317203249498803},{"$f":"'[1]Loss Rates'!D10*(BY12-[1]Copper!AM9)+([1]Settings!$I$26)","v":-6.4059025820789831E-2},{"$f":"'[1]Loss Rates'!D10*(BZ12-BQ12)","v":0},"NA",-4.0951793507706702,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z9","v":0},{"$f":"'[1]Electricity Offsets'!F133","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N16,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z9","v":0},{"$f":"'[1]Electricity Offsets'!F133","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N16,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G12","v":0},{"$f":"'[1]Comb CO2&N2O'!H12","v":0},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I32,0)","v":3.4763205780371244E-3},0,1.3476320578037125E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G12","v":0},{"$f":"'[1]Comb CO2&N2O'!H12","v":0},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I32,0)","v":3.4763205780371244E-3},0,1.3476320578037125E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC18","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L106,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K106,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G42,0)","v":0},1.4749999999999999E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC50","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L106,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K106,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G42,0)","v":0},1.4749999999999999E-2,-6.5699698979747874,-4.1099293507706705,"NA",-4.749999999999999E-3,-1.2736794219628741E-3,{"$f":"'[1]Energy Data'!T9","v":6.5168641009119463},{"$f":"'[1]Energy Data'!AO9","v":3.8355797062840528E-2},0,6.5552198979747871,{"$f":"'[1]Mixed Recyc'!K10","v":0.95},6.2130449959435223,4.3324773305076177E-2,0,6.2563697692485984,{"$f":"'[1]Energy Data'!T25","v":0.44048200154346417},{"$f":"'[1]Energy Data'!AO25","v":0.13773532190755339},0,0.57821732345101751]
["Glass",-0.44486307608039133,0,"NA",-0.44486307608039133,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D11*(BX13-BO13)","v":-0.1161204183402849},{"$f":"'[1]Loss Rates'!D11*(BY13-BP13)+([1]Settings!$H$26)","v":1.1203582904215694E-2},{"$f":"'[1]Loss Rates'!D11*(BZ13-BQ13)","v":0},"NA",-0.10431683543606921,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D11*(BX13-BO13)","v":-0.1161204183402849},{"$f":"'[1]Loss Rates'!D11*(BY13-BP13)+([1]Settings!$I$26)","v":1.1203582904215694E-2},{"$f":"'[1]Loss Rates'!D11*(BZ13-BQ13)","v":0},"NA",-0.10431683543606921,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z10","v":0},{"$f":"'[1]Electricity Offsets'!F134","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N17,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z10","v":0},{"$f":"'[1]Electricity Offsets'!F134","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N17,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G13","v":0},{"$f":"'[1]Comb CO2&N2O'!H13","v":0},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I33,0)","v":2.9979278379402723E-3},0,1.2997927837940272E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G13","v":0},{"$f":"'[1]Comb CO2&N2O'!H13","v":0},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I33,0)","v":2.9979278379402723E-3},0,1.2997927837940272E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC19","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L107,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K107,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G43,0)","v":0},1.4749999999999999E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC51","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L107,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K107,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G43,0)","v":0},1.4749999999999999E-2,-0.45961307608039131,-0.1190668354360692,"NA",-4.749999999999999E-3,-1.7520721620597271E-3,{"$f":"'[1]Energy Data'!T10","v":0.42680212976325116},{"$f":"'[1]Energy Data'!AO10","v":1.8060946317140152E-2},0,0.44486307608039133,{"$f":"'[1]Mixed Recyc'!K11","v":0.69532710823529409},{"$f":"BO13*BS13+(1-BS13)*BX13","v":0.37666218695052156},2.2898571035894429E-2,{"$f":"BS13*BQ13+(1-BS13)*BZ13","v":0},0.39956075798641599,{"$f":"'[1]Energy Data'!T26","v":0.26223237587962744},{"$f":"'[1]Energy Data'!AO26","v":3.3939040002253097E-2},0,0.29617141588188056]
["HDPE",-3.1354581741298473,0,"NA",-3.1354581741298473,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D12*(BX14-BO14)","v":-2.2578947358645403},{"$f":"'[1]Loss Rates'!D12*(BY14-BP14)+([1]Settings!$H$26)","v":-1.5442109101154834E-2},{"$f":"'[1]Loss Rates'!D12*(BZ14-BQ14)","v":0},"NA",-2.2727368449656953,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D12*(BX14-BO14)","v":-2.2578947358645403},{"$f":"'[1]Loss Rates'!D12*(BY14-BP14)+([1]Settings!$I$26)","v":-1.5442109101154834E-2},{"$f":"'[1]Loss Rates'!D12*(BZ14-BQ14)","v":0},"NA",-2.2727368449656953,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z11","v":0},{"$f":"'[1]Electricity Offsets'!F135","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N18,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z11","v":0},{"$f":"'[1]Electricity Offsets'!F135","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N18,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G14","v":3.0798459999999999},{"$f":"'[1]Comb CO2&N2O'!H14","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I34,0)","v":-0.23839267024506328},0,2.8886533297549364,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G14","v":3.0798459999999999},{"$f":"'[1]Comb CO2&N2O'!H14","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I34,0)","v":-0.23839267024506328},0,2.8886533297549364,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC20","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L108,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K108,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G44,0)","v":0},1.4749999999999999E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC52","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L108,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K108,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G44,0)","v":0},1.4749999999999999E-2,-3.1502081741298471,-2.2874868449656951,"NA",-4.749999999999999E-3,2.8739033297549366,{"$f":"'[1]Energy Data'!T11","v":3.0834581878104541},{"$f":"'[1]Energy Data'!AO11","v":5.1999986319393253E-2},0,3.1354581741298473,{"$f":"'[1]Mixed Recyc'!K12","v":0.85100671140939599},{"$f":"BO14*BS14+(1-BS14)*BX14","v":2.6899948404562188},4.9309026532544181E-2,{"$f":"BS14*BQ14+(1-BS14)*BZ14","v":0},2.739303866988763,{"$f":"'[1]Energy Data'!T27","v":0.44264563124374023},{"$f":"'[1]Energy Data'!AO27","v":3.3939040002253097E-2},0,0.47658467124599335]
["PET",-4.7189687420248303,0,"NA",-4.7189687420248303,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D13*(BX15-BO15)","v":-3.6117962714147502},{"$f":"'[1]Loss Rates'!D13*(BY15-BP15)+([1]Settings!$H$26)","v":-1.5442109101154834E-2},{"$f":"'[1]Loss Rates'!D13*(BZ15-BQ15)","v":0},"NA",-3.6266383805159053,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D13*(BX15-BO15)","v":-3.6117962714147502},{"$f":"'[1]Loss Rates'!D13*(BY15-BP15)+([1]Settings!$I$26)","v":-1.5442109101154834E-2},{"$f":"'[1]Loss Rates'!D13*(BZ15-BQ15)","v":0},"NA",-3.6266383805159053,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z11","v":0},{"$f":"'[1]Electricity Offsets'!F136","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N18,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z11","v":0},{"$f":"'[1]Electricity Offsets'!F136","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N18,0)","v":0},0.01,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G15","v":2.2458333333333336},{"$f":"'[1]Comb CO2&N2O'!H15","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I35,0)","v":-0.12376976971785753},0,2.1692635636154756,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G15","v":2.2458333333333336},{"$f":"'[1]Comb CO2&N2O'!H15","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I35,0)","v":-0.12376976971785753},0,2.1692635636154756,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC21","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L109,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K109,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G45,0)","v":0},1.4749999999999999E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC53","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L109,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K109,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G45,0)","v":0},1.4749999999999999E-2,-4.7337187420248306,-3.6413883805159051,"NA",-4.749999999999999E-3,2.1545135636154757,{"$f":"'[1]Energy Data'!T12","v":4.6669687557054367},{"$f":"'[1]Energy Data'!AO12","v":5.1999986319393253E-2},0,4.7189687420248303,{"$f":"'[1]Mixed Recyc'!K13","v":0.71363636363636362},{"$f":"BO15*BS15+(1-BS15)*BX15","v":3.4572762246095872},4.682798805584857E-2,{"$f":"BS15*BQ15+(1-BS15)*BZ15","v":0},3.5041042126654358,{"$f":"'[1]Energy Data'!T28","v":0.44264563124374023},{"$f":"'[1]Energy Data'!AO28","v":3.3939040002253097E-2},0,0.47658467124599335]
["Other Plastic",-3.0380377407592905,0,"NA",-3.0380377407592905,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D14*(BX16-BO16)","v":-1.7889693138693026},{"$f":"'[1]Loss Rates'!D14*(BY16-BP16)+([1]Settings!$H$26)","v":-1.2191138764069605E-2},{"$f":"'[1]Loss Rates'!D14*(BZ16-BQ16)","v":0},"NA",-1.8005604526333723,{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D14*(BX16-BO16)","v":-1.7889693138693026},{"$f":"'[1]Loss Rates'!D14*(BY16-BP16)+([1]Settings!$I$26)","v":-1.2191138764069605E-2},{"$f":"'[1]Loss Rates'!D14*(BZ16-BQ16)","v":0},"NA",-1.8005604526333723,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z11","v":0},{"$f":"'[1]Electricity Offsets'!F136","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N18,0)","v":0},{"$f":"AD16+AE16+AG16","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z11","v":0},{"$f":"'[1]Electricity Offsets'!F136","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N18,0)","v":0},{"$f":"AI16+AJ16++AL16","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G16","v":2.8018417777777773},{"$f":"'[1]Comb CO2&N2O'!H16","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I36,0)","v":-0.18108121998146037},0,2.6679605577963166,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G16","v":2.8018417777777773},{"$f":"'[1]Comb CO2&N2O'!H16","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I36,0)","v":-0.18108121998146037},0,2.6679605577963166,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC22","v":0},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L110,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K110,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G46,0)","v":0},1.4749999999999999E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC54","v":0},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L110,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K110,0))","v":"NA"},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G46,0)","v":0},1.4749999999999999E-2,-3.0527877407592903,-1.8153104526333723,"NA",-4.749999999999999E-3,2.6532105577963168,{"$f":"'[1]Energy Data'!T13","v":2.9860377544398973},{"$f":"'[1]Energy Data'!AO13","v":5.1999986319393253E-2},0,3.0380377407592905,{"$f":"'[1]Mixed Recyc'!K14","v":0.99079545454545459},{"$f":"BO16*BS16+(1-BS16)*BX16","v":2.9616427183416798},5.183374351806503E-2,{"$f":"BS16*BQ16+(1-BS16)*BZ16","v":0},3.0134764618597449,{"$f":"'[1]Energy Data'!T29","v":0.3357128450038937},{"$f":"'[1]Energy Data'!AO29","v":3.3939040002253097E-2},0,0.36965188500614682]
["Food Scraps","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},"NA","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},"NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$57),[1]Landfill!$J$36,([1]Settings!$H$27+[1]Landfill!$J$36))","v":0.01},"NA",{"$f":"'[1]Compost Soil C'!M5","v":2.3208926161444054E-2},0,{"$f":"IF([1]Settings!$I$12=1,'[1]Compost Soil C'!G11,0)","v":-0.26546239378612557},{"$f":"R17+T17+U17+V17","v":-0.23225346762468152},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$57),[1]Landfill!$J$36,([1]Settings!$I$27+[1]Landfill!$J$36))","v":0.01},"NA",{"$f":"'[1]Compost Soil C'!M5","v":2.3208926161444054E-2},0,{"$f":"IF([1]Settings!$I$12=1,'[1]Compost Soil C'!G11,0)","v":-0.26546239378612557},{"$f":"X17+Z17+AA17+AB17","v":-0.23225346762468152},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z12","v":0},{"$f":"'[1]Electricity Offsets'!F137","v":-0.24004962339076666},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N19,0)","v":0},{"$f":"AD17+AE17+AF17+AG17","v":-0.23004962339076665},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z12","v":0},{"$f":"'[1]Electricity Offsets'!F137","v":-0.24004962339076666},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N19,0)","v":0},{"$f":"AI17+AJ17+AK17+AL17","v":-0.23004962339076665},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G17","v":0},{"$f":"'[1]Comb CO2&N2O'!H17","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I37,0)","v":-3.0234421174121045E-2},0,1.6965578825878961E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G17","v":0},{"$f":"'[1]Comb CO2&N2O'!H17","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I37,0)","v":-3.0234421174121045E-2},0,1.6965578825878961E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC23","v":0.87623228249999996},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L111,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K111,0))","v":-5.0719749059616789E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G47,0)","v":-8.7999999999999995E-2},{"$f":"AZ17+BA17+BB17+BC17","v":0.79791030759403836},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC55","v":0.87623228249999996},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L111,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K111,0))","v":-5.0719749059616789E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G47,0)","v":-8.7999999999999995E-2},{"$f":"BE17+BF17+BG17+BH17","v":0.79791030759403836},"NA","NA",{"$f":"W17-BD17","v":-1.0301637752187198},-1.0279599309848051,-0.78094472876815935,"NA",{"$f":"'[1]Energy Data'!AO14","v":0},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
["Yard Trimmings","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},"NA","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},"NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$57),[1]Landfill!$J$36,([1]Settings!$H$27+[1]Landfill!$J$36))","v":0.01},"NA",{"$f":"'[1]Compost Soil C'!M5","v":2.3208926161444054E-2},0,{"$f":"IF([1]Settings!$I$12=1,'[1]Compost Soil C'!G11,0)","v":-0.26546239378612557},{"$f":"R18+T18+U18+V18","v":-0.23225346762468152},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$57),[1]Landfill!$J$36,([1]Settings!$I$27+[1]Landfill!$J$36))","v":0.01},"NA",{"$f":"'[1]Compost Soil C'!M5","v":2.3208926161444054E-2},0,{"$f":"IF([1]Settings!$I$12=1,'[1]Compost Soil C'!G11,0)","v":-0.26546239378612557},{"$f":"X18+Z18+AA18+AB18","v":-0.23225346762468152},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z21","v":0},{"$f":"'[1]Electricity Offsets'!F138","v":-0.10722901721276031},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N20,0)","v":-0.16369131484021734},{"$f":"AD18+AE18+AF18+AG18","v":-0.26092033205297765},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]AD CH4'!Z21","v":0},{"$f":"'[1]Electricity Offsets'!F138","v":-0.10722901721276031},{"$f":"IF([1]Settings!$I$12=1,-'[1]AD Soil C'!N20,0)","v":-0.16369131484021734},{"$f":"AI18+AJ18+AK18+AL18","v":-0.26092033205297765},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G18","v":0},{"$f":"'[1]Comb CO2&N2O'!H18","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!I38,0)","v":-3.5719991260564944E-2},0,1.1480008739435062E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"'[1]Comb CO2&N2O'!G18","v":0},{"$f":"'[1]Comb CO2&N2O'!H18","v":3.7200000000000004E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!I38,0)","v":-3.5719991260564944E-2},0,1.1480008739435062E-2,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC24","v":0.41618556540000007},{"$f":"IF([1]Settings!$B$13=1,'[1]Electricity Offsets'!L112,IF([1]Settings!$B$6=1,'[1]Electricity Offsets'!K112,0))","v":-2.409044708909448E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G48,0)","v":-0.59267999999999998},{"$f":"AZ18+BA18+BB18+BC18","v":-0.16415347930890939},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"[1]Landfill!AC56","v":0.41618556540000007},{"$f":"IF([1]Settings!$D$13=1,'[1]Electricity Offsets'!L112,IF([1]Settings!$D$6=1,'[1]Electricity Offsets'!K112,0))","v":-2.409044708909448E-3},{"$f":"IF([1]Settings!$I$12=1,-[1]Landfill!G48,0)","v":-0.59267999999999998},{"$f":"BE18+BF18+BG18+BH18","v":-0.16415347930890939},"NA","NA",{"$f":"W18-BD18","v":-6.8099988315772131E-2},-9.6766852744068266E-2,0.17563348804834444,"NA",{"$f":"'[1]Energy Data'!AO15","v":0},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
["White Goods","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D17*($BX$19-$BO$19)","v":-1.4865346387940186},{"$f":"'[1]Loss Rates'!D17*(BY19-BP19)+([1]Settings!$H$26)","v":-3.4709741149945184E-2},{"$f":"'[1]Loss Rates'!$D$17*(BZ19-BQ19)","v":-0.10983212140429988},{"$f":"('[1]Assumptions '!M94*J8)","v":0},{"$f":"F19+G19+H19+I19","v":-1.6304765013482636},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"'[1]Loss Rates'!D17*($BX$19-$BO$19)","v":-1.4865346387940186},{"$f":"'[1]Loss Rates'!D17*(BY19-BP19)+([1]Settings!$I$26)","v":-3.4709741149945184E-2},{"$f":"'[1]Loss Rates'!$D$17*(BZ19-BQ19)","v":-0.10983212140429988},{"$f":"('[1]Assumptions '!M94*P8)","v":0},{"$f":"L19+M19+N19+O19","v":-1.6304765013482636},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},{"$f":"('[1]Assumptions '!$M$89*AE13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AE14:AE16))+('[1]Assumptions '!$M$91*'Emission Factors'!AE11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AE10:AE11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AE14:AE16))+('[1]Assumptions '!$M$94*'Emission Factors'!AE8)","v":0},{"$f":"'[1]Electricity Offsets'!F139","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!$M$89*AG13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AG14:AG16))+('[1]Assumptions '!$M$91*'Emission Factors'!AG11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AG10:AG11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AG14:AG16))+('[1]Assumptions '!$M$94*'Emission Factors'!AG8),0)","v":0},{"$f":"AD19+AE19+AF19+AG19","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},{"$f":"('[1]Assumptions '!$M$89*AJ13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AJ14:AJ16))+('[1]Assumptions '!$M$91*'Emission Factors'!AJ11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AJ10:AJ11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AJ14:AJ16))+('[1]Assumptions '!$M$94*'Emission Factors'!AJ8)","v":0},{"$f":"'[1]Electricity Offsets'!F139","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!$M$89*AL13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AL14:AL16))+('[1]Assumptions '!$M$91*'Emission Factors'!AL11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AL10:AL11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AL14:AL16))+('[1]Assumptions '!$M$94*'Emission Factors'!AL8),0)","v":0},{"$f":"AI19+AJ19+AK19+AL19","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"('[1]Assumptions '!$M$89*AO13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AO14:AO16))+('[1]Assumptions '!$M$91*'Emission Factors'!AO11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AO10:AO11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AO14:AO16))+('[1]Assumptions '!$M$94*'Emission Factors'!AO8)","v":0.49503696961405175},{"$f":"('[1]Assumptions '!$M$89*AP13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AP14:AP16))+('[1]Assumptions '!$M$91*'Emission Factors'!AP11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AP10:AP11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AP14:AP16))+('[1]Assumptions '!$M$94*'Emission Factors'!AP8)","v":6.7974140028257031E-3},{"$f":"IF([1]Settings!$B$24=1,('[1]Assumptions '!$M$89*AQ13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AQ14:AQ16))+('[1]Assumptions '!$M$91*'Emission Factors'!AQ11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AQ10:AQ11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AQ14:AQ16))+('[1]Assumptions '!$M$94*'Emission Factors'!AQ8),0)","v":-3.0861691021479336E-2},{"$f":"('[1]Assumptions '!$M$89*AR13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AR14:AR16))+('[1]Assumptions '!$M$91*'Emission Factors'!AR11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AR10:AR11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AR14:AR16))+('[1]Assumptions '!$M$94*'Emission Factors'!AR8)","v":-0.73927846242213735},-0.2583057698267392,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"('[1]Assumptions '!$M$89*AU13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AU14:AU16))+('[1]Assumptions '!$M$91*'Emission Factors'!AU11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AU10:AU11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AU14:AU16))+('[1]Assumptions '!$M$94*'Emission Factors'!AU8)","v":0.49503696961405175},{"$f":"('[1]Assumptions '!$M$89*AV13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AV14:AV16))+('[1]Assumptions '!$M$91*'Emission Factors'!AV11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AV10:AV11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AV14:AV16))+('[1]Assumptions '!$M$94*'Emission Factors'!AV8)","v":6.7974140028257031E-3},{"$f":"IF([1]Settings!$D$24=1,('[1]Assumptions '!$M$89*AW13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AW14:AW16))+('[1]Assumptions '!$M$91*'Emission Factors'!AW11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AW10:AW11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AW14:AW16))+('[1]Assumptions '!$M$94*'Emission Factors'!AW8),0)","v":-3.0861691021479336E-2},{"$f":"('[1]Assumptions '!$M$89*AX13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!AX14:AX16))+('[1]Assumptions '!$M$91*'Emission Factors'!AX11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!AX10:AX11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!AX14:AX16))+('[1]Assumptions '!$M$94*'Emission Factors'!AX8)","v":-0.73927846242213735},-0.2583057698267392,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"('[1]Assumptions '!$M$89*BA13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BA14:BA16))+('[1]Assumptions '!$M$91*'Emission Factors'!BA11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BA10:BA11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BA14:BA16))+('[1]Assumptions '!$M$94*'Emission Factors'!BA8)","v":0},{"$f":"'[1]Assumptions '!$M$94*'Emission Factors'!BB8","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!$M$89*BC13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BC14:BC16))+('[1]Assumptions '!$M$91*'Emission Factors'!BC11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BC10:BC11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BC14:BC16))+('[1]Assumptions '!$M$94*'Emission Factors'!BC8),0)","v":0},{"$f":"AZ19+BA19+BB19+BC19","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},{"$f":"('[1]Assumptions '!$M$89*BF13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BF14:BF16))+('[1]Assumptions '!$M$91*'Emission Factors'!BF11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BF10:BF11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BF14:BF16))+('[1]Assumptions '!$M$94*'Emission Factors'!BF8)","v":0},{"$f":"'[1]Assumptions '!$M$94*'Emission Factors'!BG8","v":0},{"$f":"IF([1]Settings!$I$12=1,('[1]Assumptions '!$M$89*BH13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BH14:BH16))+('[1]Assumptions '!$M$91*'Emission Factors'!BH11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BH10:BH11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BH14:BH16))+('[1]Assumptions '!$M$94*'Emission Factors'!BH8),0)","v":0},{"$f":"BE19+BF19+BG19+BH19","v":1.4749999999999999E-2},"NA",{"$f":"K19-BD19","v":-1.6452265013482636},"NA",-4.749999999999999E-3,-0.27305576982673918,{"$f":"('[1]Assumptions '!$M$89*BO13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BO14:BO16))+('[1]Assumptions '!$M$91*'Emission Factors'!BO11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BO10:BO11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BO14:BO16))+('[1]Assumptions '!$M$94*'Emission Factors'!BO8)","v":2.7132176606516585},{"$f":"('[1]Assumptions '!$M$89*BP13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BP14:BP16))+('[1]Assumptions '!$M$91*'Emission Factors'!BP11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BP10:BP11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BP14:BP16))+('[1]Assumptions '!$M$94*'Emission Factors'!BP8)","v":8.7760418108416643E-2},{"$f":"('[1]Assumptions '!$M$89*BQ13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BQ14:BQ16))+('[1]Assumptions '!$M$91*'Emission Factors'!BQ11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BQ10:BQ11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BQ14:BQ16))+('[1]Assumptions '!$M$94*'Emission Factors'!BQ8)","v":0.14362984843551463},{"$f":"BO19+BP19+BQ19","v":2.9446079271955896},{"$f":"('[1]Assumptions '!$M$89*BS13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BS14:BS16))+('[1]Assumptions '!$M$91*'Emission Factors'!BS11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BS10:BS11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BS14:BS16))+('[1]Assumptions '!$M$94*'Emission Factors'!BS8)","v":0.81880593641838517},{"$f":"BO19*BS19+(1-BS19)*BX19","v":2.3609811838758028},{"$f":"BS19*BP19+(1-BS19)*BY19","v":7.9535896046571353E-2},{"$f":"BS19*BQ19+(1-BS19)*BZ19","v":0.11760497254587229},{"$f":"BT19+BU19+BV19","v":2.5581220524682466},{"$f":"('[1]Assumptions '!$M$89*BX13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BX14:BX16))+('[1]Assumptions '!$M$91*'Emission Factors'!BX11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BX10:BX11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BX14:BX16))+('[1]Assumptions '!$M$94*'Emission Factors'!BX8)","v":0.76924405680785157},{"$f":"('[1]Assumptions '!$M$89*BY13)+('[1]Assumptions '!$M$90*AVERAGE('Emission Factors'!BY14:BY16))+('[1]Assumptions '!$M$91*'Emission Factors'!BY11)+('[1]Assumptions '!$M$92*AVERAGE('Emission Factors'!BY10:BY11))+('[1]Assumptions '!$M$93*AVERAGE('Emission Factors'!BY14:BY16))+('[1]Assumptions '!$M$94*'Emission Factors'!BY8)","v":4.2369736431140059E-2},0,{"$f":"BX19+BY19+BZ19","v":0.81161379323899163}]
["Personal Computers","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!I81:I86)","v":-1.6503564428103874},{"$f":"SUM('Raw PC Data'!J81:J86)+([1]Settings!$H$26)","v":-7.3294384240366217E-2},{"$f":"SUM('Raw PC Data'!K81:K86)","v":-0.41915525508722706},"NA",{"$f":"F20+G20+H20+I20","v":-2.1422060821379807},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!I81:I86)","v":-1.6503564428103874},{"$f":"SUM('Raw PC Data'!J81:J86)+([1]Settings!$I$26)","v":-7.3294384240366217E-2},{"$f":"SUM('Raw PC Data'!K81:K86)","v":-0.41915525508722706},"NA",{"$f":"L20+M20+N20+O20","v":-2.1422060821379807},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AD20+AE20+AG20","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AI20+AJ20+AL20","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!J154+'Raw PC Data'!J155)","v":0.64417144312888874},{"$f":"$AP$16*('Raw PC Data'!J154+'Raw PC Data'!J155)","v":8.5526520000000009E-3},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!R39,0)","v":-3.9494544041492191E-2},{"$f":"AR$11*'Raw PC Data'!J160","v":-0.21344217591124226},{"$f":"AN20+AO20+AP20+AQ20+AR20","v":0.40978737517615427},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!J154+'Raw PC Data'!J155)","v":0.64417144312888874},{"$f":"$AP$16*('Raw PC Data'!J154+'Raw PC Data'!J155)","v":8.5526520000000009E-3},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!R39,0)","v":-3.9494544041492191E-2},{"$f":"AX$11*'Raw PC Data'!J160","v":-0.21344217591124226},0.40978737517615427,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"AZ20+BA20+BC20","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"BE20+BF20+BH20","v":1.4749999999999999E-2},"NA",-2.1569560821379805,"NA",-4.749999999999999E-3,0.39503737517615428,{"$f":"'Raw PC Data'!AX17","v":29.113371865326577},{"$f":"'Raw PC Data'!AX32","v":0.83092693751114299},{"$f":"'Raw PC Data'!J143","v":0.20462429995197329},{"$f":"BO20+BP20+BQ20","v":30.148923102789695},1,{"$f":"$BS20*BO20","v":29.113371865326577},{"$f":"$BS20*BP20","v":0.83092693751114299},{"$f":"$BS20*BQ20","v":0.20462429995197329},{"$f":"BT20+BU20+BV20","v":30.148923102789695},"NA","NA","NA","NA"]
["Televisions","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!R81:R86)","v":-0.34006471093276153},{"$f":"SUM('Raw PC Data'!S81:S86)+([1]Settings!$H$26)","v":0.23487428503520139},{"$f":"SUM('Raw PC Data'!T81:T86)","v":-0.11764007689068984},"NA",{"$f":"F21+G21+H21+I21","v":-0.22223050278824999},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!R81:R86)","v":-0.34006471093276153},{"$f":"SUM('Raw PC Data'!S81:S86)+([1]Settings!$I$26)","v":0.23487428503520139},{"$f":"SUM('Raw PC Data'!T81:T86)","v":-0.11764007689068984},"NA",{"$f":"L21+M21+N21+O21","v":-0.22223050278824999},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AD21+AE21+AG21","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AI21+AJ21+AL21","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!K154+'Raw PC Data'!K155)","v":0.85301974499089239},{"$f":"$AP$16*('Raw PC Data'!K154+'Raw PC Data'!K155)","v":1.132552693208431E-2},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!S39,0)","v":-5.3209447252499174E-2},{"$f":"AR$11*'Raw PC Data'!K160","v":-7.5696360696790921E-2},0.74543946397368654,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!K154+'Raw PC Data'!K155)","v":0.85301974499089239},{"$f":"$AP$16*('Raw PC Data'!K154+'Raw PC Data'!K155)","v":1.132552693208431E-2},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!S39,0)","v":-5.3209447252499174E-2},{"$f":"AX$11*'Raw PC Data'!K160","v":-7.5696360696790921E-2},0.74543946397368654,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"AZ21+BA21+BC21","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"BE21+BF21+BH21","v":1.4749999999999999E-2},"NA",-0.23698050278825,"NA",-4.749999999999999E-3,0.7306894639736865,{"$f":"'Raw PC Data'!AY17","v":2.872672924324315},{"$f":"'Raw PC Data'!AY32","v":0.23952909970785177},{"$f":"'Raw PC Data'!K143","v":0.1157867161860268},{"$f":"BO21+BP21+BQ21","v":3.2279887402181937},1,{"$f":"BS21*BO21","v":2.872672924324315},{"$f":"$BS21*BP21","v":0.23952909970785177},0.1157867161860268,{"$f":"BT21+BU21+BV21","v":3.2279887402181937},"NA","NA","NA","NA"]
["Microwaves","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!AA81:AA86)","v":-1.2275648548786307},{"$f":"SUM('Raw PC Data'!AB81:AB86)+([1]Settings!$H$26)","v":4.484623880406843E-3},{"$f":"SUM('Raw PC Data'!AC81:AC86)","v":-4.2134045800235762E-2},"NA",{"$f":"F22+G22+H22+I22","v":-1.2646142767984596},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!AA81:AA86)","v":-1.2275648548786307},{"$f":"SUM('Raw PC Data'!AB81:AB86)+([1]Settings!$I$26)","v":4.484623880406843E-3},{"$f":"SUM('Raw PC Data'!AC81:AC86)","v":-4.2134045800235762E-2},"NA",{"$f":"L22+M22+N22+O22","v":-1.2646142767984596},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AD22+AE22+AG22","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AI22+AJ22+AL22","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!L154+'Raw PC Data'!L155)","v":0.24649634408602145},{"$f":"$AP$16*('Raw PC Data'!L154+'Raw PC Data'!L155)","v":3.2727272727272726E-3},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!T39,0)","v":-1.3394061448537661E-2},{"$f":"AR$11*'Raw PC Data'!L160","v":-0.79498722585921178},-0.54861221594900078,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!L154+'Raw PC Data'!L155)","v":0.24649634408602145},{"$f":"$AP$16*('Raw PC Data'!L154+'Raw PC Data'!L155)","v":3.2727272727272726E-3},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!T39,0)","v":-1.3394061448537661E-2},{"$f":"AX$11*'Raw PC Data'!L160","v":-0.79498722585921178},{"$f":"AT22+AU22+AV22+AW22+AX22","v":-0.54861221594900078},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"AZ22+BA22+BC22","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"BE22+BF22+BH22","v":1.4749999999999999E-2},"NA",-1.2793642767984597,"NA",-4.749999999999999E-3,-0.56336221594900082,{"$f":"'Raw PC Data'!AZ17","v":3.208554004571901},{"$f":"'Raw PC Data'!AZ32","v":0.21948691713150645},{"$f":"'Raw PC Data'!L143","v":0.10252368476271997},{"$f":"BO22+BP22+BQ22","v":3.5305646064661276},1,{"$f":"BS22*BO22","v":3.208554004571901},0.21948691713150645,0.10252368476271997,{"$f":"BT22+BU22+BV22","v":3.5305646064661276},"NA","NA","NA","NA"]
["VCRs","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!AJ81:AJ86)","v":-0.92144901032648585},{"$f":"SUM('Raw PC Data'!AK81:AK86)+([1]Settings!$H$26)","v":-5.7988756031485105E-3},{"$f":"SUM('Raw PC Data'!AL81:AL86)","v":-1.5843452925799088E-2},"NA",{"$f":"F23+G23+H23+I23","v":-0.94249133885543346},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"SUM('Raw PC Data'!AJ81:AJ86)","v":-0.92144901032648585},{"$f":"SUM('Raw PC Data'!AK81:AK86)+([1]Settings!$I$26)","v":-5.7988756031485105E-3},{"$f":"SUM('Raw PC Data'!AL81:AL86)","v":-1.5843452925799088E-2},"NA",{"$f":"L23+M23+N23+O23","v":-0.94249133885543346},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AD23+AE23+AG23","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AI23+AJ23+AL23","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!M154+'Raw PC Data'!M155)","v":0.64442360888888883},{"$f":"$AP$16*('Raw PC Data'!M154+'Raw PC Data'!M155)","v":8.5560000000000011E-3},{"$f":"IF([1]Settings!$B$24=1,'[1]Electricity Offsets'!U39,0)","v":-4.0060735627107734E-2},{"$f":"AR$11*'Raw PC Data'!M160","v":-0.46919534541575408},0.153723527846027,{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"$AO$16*('Raw PC Data'!M154+'Raw PC Data'!M155)","v":0.64442360888888883},{"$f":"$AP$16*('Raw PC Data'!M154+'Raw PC Data'!M155)","v":8.5560000000000011E-3},{"$f":"IF([1]Settings!$D$24=1,'[1]Electricity Offsets'!U39,0)","v":-4.0060735627107734E-2},{"$f":"AX$11*'Raw PC Data'!M160","v":-0.46919534541575408},0.153723527846027,{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"AZ23+BA23+BC23","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"BE23+BF23+BH23","v":1.4749999999999999E-2},"NA",-0.9572413388554335,"NA",-4.749999999999999E-3,0.13897352784602701,{"$f":"'Raw PC Data'!BA17","v":3.4169362237995728},{"$f":"'Raw PC Data'!BA32","v":0.22004229958020582},{"$f":"'Raw PC Data'!M143","v":5.7760809536989484E-2},{"$f":"BO23+BP23+BQ23","v":3.6947393329167681},1,{"$f":"BS23*BO23","v":3.4169362237995728},0.22004229958020582,5.7760809536989484E-2,{"$f":"BT23+BU23+BV23","v":3.6947393329167681},"NA","NA","NA","NA"]
["Tires","NA","NA","NA","NA",{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"[1]Tires!U9-[1]Tires!U5","v":-3.2947423788694077},"NA","NA","NA",{"$f":"SUM(F24:J24)","v":-3.2941423788694078},{"$f":"'[1]Assumptions '!$C$65","v":5.9999999999999995E-4},{"$f":"[1]Tires!U9-[1]Tires!U5","v":-3.2947423788694077},"NA","NA","NA",{"$f":"SUM(L24:P24)","v":-3.2941423788694078},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$58),[1]Landfill!$J$36,([1]Settings!$H$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AD24+AE24+AG24","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$58),[1]Landfill!$J$36,([1]Settings!$I$28+[1]Landfill!$J$36))","v":0.01},0,"NA",0,{"$f":"AI24+AJ24+AL24","v":0.01},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$59),[1]Landfill!$J$36,([1]Settings!$H$29+[1]Landfill!$J$36))","v":0.01},{"$f":"[1]Tires!H28","v":-0.49889843129715805},"NA","NA","NA",{"$f":"SUM(AN24:AR24)","v":-0.48889843129715804},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$59),[1]Landfill!$J$36,([1]Settings!$I$29+[1]Landfill!$J$36))","v":0.01},{"$f":"[1]Tires!H28","v":-0.49889843129715805},"NA","NA","NA",{"$f":"SUM(AT24:AX24)","v":-0.48889843129715804},{"$f":"IF(ISBLANK('[1]User Assumptions'!$G$60),[1]Landfill!$M$36,([1]Settings!$H$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"AZ24+BA24+BC24","v":1.4749999999999999E-2},{"$f":"IF(ISBLANK('[1]User Assumptions'!$J$60),[1]Landfill!$M$36,([1]Settings!$I$30+[1]Landfill!$M$36))","v":1.4749999999999999E-2},0,"NA",0,{"$f":"BE24+BF24+BH24","v":1.4749999999999999E-2},"NA",-3.3088923788694076,null,-4.749999999999999E-3,-0.50364843129715808]

{"sheet":"Raw PC Data","index":1,"n_rows":191,"n_cols":53,"rows_kept":191,"cut":false,"hidden":false,"merged":[[18,21,18,39],[3,21,3,39],[44,21,44,39],[75,2,75,10],[75,11,75,19],[76,11,76,13],[35,21,35,39],[55,21,55,39],[76,2,76,4],[74,1,74,4],[75,20,75,28],[75,29,75,37],[76,35,76,37],[76,20,76,22],[76,14,76,16],[76,23,76,25],[76,17,76,19],[76,32,76,34],[76,5,76,7],[76,8,76,10],[77,35,77,37],[77,26,77,28],[89,14,89,16],[89,17,89,19],[89,20,89,22],[77,20,77,22],[89,23,89,25],[77,23,77,25],[88,23,88,25],[77,29,77,31],[77,32,77,34],[87,29,87,37],[77,17,77,19],[87,20,87,28],[88,26,88,28],[89,2,89,4],[89,5,89,7],[89,8,89,10],[89,11,89,13],[64,21,64,39],[76,26,76,28],[89,26,89,28],[88,14,88,16],[88,17,88,19],[88,35,88,37],[89,29,89,31],[89,32,89,34],[89,35,89,37],[88,29,88,31],[88,32,88,34],[76,29,76,31],[88,2,88,4],[88,5,88,7],[88,8,88,10],[88,11,88,13],[88,20,88,22],[86,1,86,4],[87,2,87,10],[87,11,87,19],[77,2,77,4],[77,5,77,7],[77,8,77,10],[77,11,77,13],[77,14,77,16]]}
["Raw PC/Electronics Data "]
[]
[null,"PC material data (100 percent virgin ) Franklin & Associates (2002)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Composite Process Energy Factors (GJ/tonne)",null,null,null,null,null,"Composite Process Emission Factors (MTCO2E/tonne)"]
[null,"Process Energy for Materials in PC's (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Process Energy for Materials in PC's (Tonne eCO2 per Tonne Output)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 ",null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,null,null,"Average","\"B&O 28\"\"","Average","Average",null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,"Copper",{"$f":"'[3]Energy Data Conversion'!C3","v":22.244317131212117},{"$f":"'[3]Energy Data Conversion'!D3","v":3.2068579242424238},{"$f":"'[3]Energy Data Conversion'!E3","v":41.935834393939395},{"$f":"'[3]Energy Data Conversion'!F3","v":0},{"$f":"'[3]Energy Data Conversion'!G3","v":0},{"$f":"'[3]Energy Data Conversion'!H3","v":0},{"$f":"'[3]Energy Data Conversion'!I3","v":15.420405389999999},{"$f":"'[3]Energy Data Conversion'!J3","v":2.3660268245454544E-2},{"$f":"'[3]Energy Data Conversion'!K3","v":1.0994941454545453},{"$f":"'[3]Energy Data Conversion'!L3","v":8.7043286515151514},{"$f":"'[3]Energy Data Conversion'!M3","v":0.3982142257575757},{"$f":"'[3]Energy Data Conversion'!N3","v":0},{"$f":"'[3]Energy Data Conversion'!O3","v":0},{"$f":"'[3]Energy Data Conversion'!P3","v":0},{"$f":"'[3]Energy Data Conversion'!Q3","v":7.048039393939394E-2},{"$f":"'[3]Energy Data Conversion'!R3","v":0.42288236363636361},{"$f":"'[3]Energy Data Conversion'!S3","v":5.9908334848484839E-2},{"$f":"'[3]Energy Data Conversion'!T3","v":93.586383222790886},null,"Copper",{"$f":"C6*'[1]Electricity Coefficients'!$C$20","v":1.4259376822051113},{"$f":"D6*'[1]Carbon Coeffficients'!$I$5","v":0.29897209694924082},{"$f":"E6*'[1]Carbon Coeffficients'!$I$6","v":2.5245538298007184},{"$f":"F6*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G6*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H6*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I6*'[1]Carbon Coeffficients'!$I$10","v":1.3925355696866433},{"$f":"J6*'[1]Carbon Coeffficients'!$I$11","v":1.8541496554267606E-3},{"$f":"K6*'[1]Carbon Coeffficients'!$I$12","v":0.1042594251942207},{"$f":"L6*'[1]Carbon Coeffficients'!$I$13","v":0.827752413180604},{"$f":"M6*'[1]Carbon Coeffficients'!$I$14","v":3.5476753341541496E-2},{"$f":"N6*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O6*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P6*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q6*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R6*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S6*'[1]Carbon Coeffficients'!$I$20","v":0},{"$f":"SUM(W6:AM6)","v":6.6113419200135066},null,null,"Copper",{"$f":"$T6*J151","v":6.4846004935071813},1.9725467189815409,8.2334061486326284,10.294502154506997,null,"Copper",{"$f":"$AN6*J151","v":0.45809988163773591},0.13934912711972261,0.58164298416541105,0.72724761120148573]
[null,"Lead",{"$f":"'[3]Energy Data Conversion'!C4","v":8.2334033273499987},{"$f":"'[3]Energy Data Conversion'!D4","v":4.3335583827625008},{"$f":"'[3]Energy Data Conversion'!E4","v":2.6165846249999998},{"$f":"'[3]Energy Data Conversion'!F4","v":0},{"$f":"'[3]Energy Data Conversion'!G4","v":0},{"$f":"'[3]Energy Data Conversion'!H4","v":0},{"$f":"'[3]Energy Data Conversion'!I4","v":0},{"$f":"'[3]Energy Data Conversion'!J4","v":1.1919996625E-2},{"$f":"'[3]Energy Data Conversion'!K4","v":0.22299115637499997},{"$f":"'[3]Energy Data Conversion'!L4","v":0.23258529999999997},{"$f":"'[3]Energy Data Conversion'!M4","v":4.5354133499999991E-2},{"$f":"'[3]Energy Data Conversion'!N4","v":0},{"$f":"'[3]Energy Data Conversion'!O4","v":0},{"$f":"'[3]Energy Data Conversion'!P4","v":0},{"$f":"'[3]Energy Data Conversion'!Q4","v":1.6571702624999997E-2},{"$f":"'[3]Energy Data Conversion'!R4","v":0.10175606875},{"$f":"'[3]Energy Data Conversion'!S4","v":1.4827312874999998E-2},{"$f":"'[3]Energy Data Conversion'!T4","v":15.829552005862499},null,"Lead",{"$f":"C7*'[1]Electricity Coefficients'!$C$20","v":0.5277896366972703},{"$f":"D7*'[1]Carbon Coeffficients'!$I$5","v":0.40401323275103818},{"$f":"E7*'[1]Carbon Coeffficients'!$I$6","v":0.15751943013672548},{"$f":"F7*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G7*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H7*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I7*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J7*'[1]Carbon Coeffficients'!$I$11","v":9.3411695106955885E-4},{"$f":"K7*'[1]Carbon Coeffficients'!$I$12","v":2.1145114672202887E-2},{"$f":"L7*'[1]Carbon Coeffficients'!$I$13","v":2.2118080676080915E-2},{"$f":"M7*'[1]Carbon Coeffficients'!$I$14","v":4.0405824381030001E-3},{"$f":"N7*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O7*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P7*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q7*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R7*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S7*'[1]Carbon Coeffficients'!$I$20","v":0},1.1375601943224902,null,null,"Lead",0.99710348084927891,0.74143100730035116,0,0,null,"Lead",7.165491664037367E-2,5.3281507930795793E-2,0,0]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C5","v":0.65419327247587822},{"$f":"'[3]Energy Data Conversion'!D5","v":0.24184513629976581},{"$f":"'[3]Energy Data Conversion'!E5","v":6.7651274613583121},{"$f":"'[3]Energy Data Conversion'!F5","v":0},{"$f":"'[3]Energy Data Conversion'!G5","v":0},{"$f":"'[3]Energy Data Conversion'!H5","v":0},{"$f":"'[3]Energy Data Conversion'!I5","v":0},{"$f":"'[3]Energy Data Conversion'!J5","v":1.3072710070257609E-3},{"$f":"'[3]Energy Data Conversion'!K5","v":0.74187629648711939},{"$f":"'[3]Energy Data Conversion'!L5","v":0.73533994145199066},{"$f":"'[3]Energy Data Conversion'!M5","v":4.59723637470726E-2},{"$f":"'[3]Energy Data Conversion'!N5","v":0},{"$f":"'[3]Energy Data Conversion'!O5","v":0},{"$f":"'[3]Energy Data Conversion'!P5","v":0},{"$f":"'[3]Energy Data Conversion'!Q5","v":4.1396915222482429E-3},{"$f":"'[3]Energy Data Conversion'!R5","v":2.6145420140515217E-2},{"$f":"'[3]Energy Data Conversion'!S5","v":3.7039345199063227E-3},{"$f":"'[3]Energy Data Conversion'!T5","v":9.2196507890098331},null,"CRT Glass",{"$f":"C8*'[1]Electricity Coefficients'!$C$20","v":4.1936051943780174E-2},{"$f":"D8*'[1]Carbon Coeffficients'!$I$5","v":2.2546975651750144E-2},{"$f":"E8*'[1]Carbon Coeffficients'!$I$6","v":0.40726335098581945},{"$f":"F8*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G8*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H8*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I8*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J8*'[1]Carbon Coeffficients'!$I$11","v":1.0244499606177829E-4},{"$f":"K8*'[1]Carbon Coeffficients'!$I$12","v":7.0348347516655307E-2},{"$f":"L8*'[1]Carbon Coeffficients'!$I$13","v":6.9928358109389327E-2},{"$f":"M8*'[1]Carbon Coeffficients'!$I$14","v":4.0956603347852439E-3},{"$f":"N8*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O8*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P8*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q8*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R8*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S8*'[1]Carbon Coeffficients'!$I$20","v":0},0.61622118953824145,null,null,"CRT Glass",2.2846294655166366,5.0524549991295098,0.54074198176010746,0,null,"CRT Glass",0.15269961076757624,0.33769498443079271,3.6142005251509762E-2,0]
[null,"ABS Resin",{"$f":"'[3]Energy Data Conversion'!C6","v":2.5989779177899996},{"$f":"'[3]Energy Data Conversion'!D6","v":0.24712188124999998},{"$f":"'[3]Energy Data Conversion'!E6","v":53.203887375000001},{"$f":"'[3]Energy Data Conversion'!F6","v":0},{"$f":"'[3]Energy Data Conversion'!G6","v":0},{"$f":"'[3]Energy Data Conversion'!H6","v":0},{"$f":"'[3]Energy Data Conversion'!I6","v":0},{"$f":"'[3]Energy Data Conversion'!J6","v":2.9189455150000002E-2},{"$f":"'[3]Energy Data Conversion'!K6","v":0.35469258249999991},{"$f":"'[3]Energy Data Conversion'!L6","v":1.87521898125},{"$f":"'[3]Energy Data Conversion'!M6","v":0.32852673624999995},{"$f":"'[3]Energy Data Conversion'!N6","v":0},{"$f":"'[3]Energy Data Conversion'!O6","v":33.434136874999993},{"$f":"'[3]Energy Data Conversion'!P6","v":0},{"$f":"'[3]Energy Data Conversion'!Q6","v":1.5118044499999995E-2},{"$f":"'[3]Energy Data Conversion'!R6","v":9.3034119999999998E-2},{"$f":"'[3]Energy Data Conversion'!S6","v":1.3373654749999998E-2},{"$f":"'[3]Energy Data Conversion'!T6","v":92.193277623439982},null,"ABS Resin",{"$f":"C9*'[1]Electricity Coefficients'!$C$20","v":0.16660347568034314},{"$f":"D9*'[1]Carbon Coeffficients'!$I$5","v":2.303892120721485E-2},{"$f":"E9*'[1]Carbon Coeffficients'!$I$6","v":3.2028950794467521},{"$f":"F9*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G9*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H9*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I9*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J9*'[1]Carbon Coeffficients'!$I$11","v":2.2874473631069197E-3},{"$f":"K9*'[1]Carbon Coeffficients'!$I$12","v":3.3633689569866385E-2},{"$f":"L9*'[1]Carbon Coeffficients'!$I$13","v":0.1783270254509024},{"$f":"M9*'[1]Carbon Coeffficients'!$I$14","v":2.9268321506771736E-2},{"$f":"N9*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O9*'[1]Carbon Coeffficients'!$I$16","v":3.0501392423083522},{"$f":"P9*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q9*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R9*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S9*'[1]Carbon Coeffficients'!$I$20","v":0},6.6861932025333104,null,null,"ABS Resin",10.598078229202544,14.034105493029505,4.0554227693595299,10.602226926695598,null,"ABS Resin",0.76861133959721673,1.0178045858657265,0.29411407049266758,0.76891221829133072]
[null,"PPO/HIPS Resin",{"$f":"'[3]Energy Data Conversion'!C7","v":1.6320817689132074},{"$f":"'[3]Energy Data Conversion'!D7","v":0.17553607547169811},{"$f":"'[3]Energy Data Conversion'!E7","v":51.519838150943407},{"$f":"'[3]Energy Data Conversion'!F7","v":0},{"$f":"'[3]Energy Data Conversion'!G7","v":0},{"$f":"'[3]Energy Data Conversion'!H7","v":0},{"$f":"'[3]Energy Data Conversion'!I7","v":0},{"$f":"'[3]Energy Data Conversion'!J7","v":1.18048010754717E-2},{"$f":"'[3]Energy Data Conversion'!K7","v":0.21942009433962265},{"$f":"'[3]Energy Data Conversion'!L7","v":0.77674713396226414},{"$f":"'[3]Energy Data Conversion'!M7","v":0.29841132830188682},{"$f":"'[3]Energy Data Conversion'!N7","v":0},{"$f":"'[3]Energy Data Conversion'!O7","v":12.726365471698111},{"$f":"'[3]Energy Data Conversion'!P7","v":0},{"$f":"'[3]Energy Data Conversion'!Q7","v":1.0532164528301887E-2},{"$f":"'[3]Energy Data Conversion'!R7","v":6.5826028301886788E-2},{"$f":"'[3]Energy Data Conversion'!S7","v":9.6544841509433963E-3},{"$f":"'[3]Energy Data Conversion'!T7","v":67.446217501686803},null,"PPO/HIPS Resin",{"$f":"C10*'[1]Electricity Coefficients'!$C$20","v":0.10462208756536025},{"$f":"D10*'[1]Carbon Coeffficients'!$I$5","v":1.6365049470163713E-2},{"$f":"E10*'[1]Carbon Coeffficients'!$I$6","v":3.101514649568399},{"$f":"F10*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G10*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H10*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I10*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J10*'[1]Carbon Coeffficients'!$I$11","v":9.2508958983050663E-4},{"$f":"K10*'[1]Carbon Coeffficients'!$I$12","v":2.0806489062707326E-2},{"$f":"L10*'[1]Carbon Coeffficients'!$I$13","v":7.3866043012572116E-2},{"$f":"M10*'[1]Carbon Coeffficients'!$I$14","v":2.6585351310208429E-2},{"$f":"N10*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O10*'[1]Carbon Coeffficients'!$I$16","v":1.1610046008458372},{"$f":"P10*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q10*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R10*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S10*'[1]Carbon Coeffficients'!$I$20","v":0},4.5056893604250785,null,null,"PPO/HIPS Resin",7.7532799329064064,10.266988612668952,2.9668424120976598,7.7563150126939826,null,"PPO/HIPS Resin",0.5179515204276649,0.68587777149327889,0.19819747919758407,0.51815427644888401]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"'[3]Energy Data Conversion'!C8","v":2.7189907887278686},{"$f":"'[3]Energy Data Conversion'!D8","v":0.21352093114754098},{"$f":"'[3]Energy Data Conversion'!E8","v":25.698769213114748},{"$f":"'[3]Energy Data Conversion'!F8","v":0},{"$f":"'[3]Energy Data Conversion'!G8","v":0},{"$f":"'[3]Energy Data Conversion'!H8","v":0},{"$f":"'[3]Energy Data Conversion'!I8","v":0},{"$f":"'[3]Energy Data Conversion'!J8","v":6.100598032786885E-4},{"$f":"'[3]Energy Data Conversion'!K8","v":0.14870207704918031},{"$f":"'[3]Energy Data Conversion'!L8","v":9.5321844262295077E-2},{"$f":"'[3]Energy Data Conversion'!M8","v":0.16014069836065573},{"$f":"'[3]Energy Data Conversion'!N8","v":0},{"$f":"'[3]Energy Data Conversion'!O8","v":0},{"$f":"'[3]Energy Data Conversion'!P8","v":0},{"$f":"'[3]Energy Data Conversion'!Q8","v":1.296377081967213E-2},{"$f":"'[3]Energy Data Conversion'!R8","v":8.0070349180327863E-2},{"$f":"'[3]Energy Data Conversion'!S8","v":1.1438621311475409E-2},{"$f":"'[3]Energy Data Conversion'!T8","v":29.140528353777043},null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"C11*'[1]Electricity Coefficients'!$C$20","v":0.17429671589133636},{"$f":"D11*'[1]Carbon Coeffficients'!$I$5","v":1.9906338863707334E-2},{"$f":"E11*'[1]Carbon Coeffficients'!$I$6","v":1.5470760788656168},{"$f":"F11*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G11*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H11*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I11*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J11*'[1]Carbon Coeffficients'!$I$11","v":4.7807664828829878E-5},{"$f":"K11*'[1]Carbon Coeffficients'!$I$12","v":1.4100659964792144E-2},{"$f":"L11*'[1]Carbon Coeffficients'!$I$13","v":9.0647871623282441E-3},{"$f":"M11*'[1]Carbon Coeffficients'!$I$14","v":1.4266873678043383E-2},{"$f":"N11*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O11*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P11*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q11*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R11*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S11*'[1]Carbon Coeffficients'!$I$20","v":0},1.7787592620906532,null,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",29.140528353777043,7.2851320884442607,7.2851320884442607,7.2851320884442607,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",1.7787592620906532,0.44468981552266329,0.44468981552266329,0.44468981552266329]
[null,"Fabrication and Packaging of Silicon Wafers",{"$f":"'[3]Energy Data Conversion'!C9","v":308234.81314467604},{"$f":"'[3]Energy Data Conversion'!D9","v":9815.0996599999999},{"$f":"'[3]Energy Data Conversion'!E9","v":21956.052319999999},{"$f":"'[3]Energy Data Conversion'!F9","v":0},{"$f":"'[3]Energy Data Conversion'!G9","v":0},{"$f":"'[3]Energy Data Conversion'!H9","v":0},{"$f":"'[3]Energy Data Conversion'!I9","v":0},{"$f":"'[3]Energy Data Conversion'!J9","v":34.887794999999997},{"$f":"'[3]Energy Data Conversion'!K9","v":6977.5590000000002},{"$f":"'[3]Energy Data Conversion'!L9","v":2674.7309499999997},{"$f":"'[3]Energy Data Conversion'!M9","v":1209.4435599999999},{"$f":"'[3]Energy Data Conversion'!N9","v":0},{"$f":"'[3]Energy Data Conversion'!O9","v":0},{"$f":"'[3]Energy Data Conversion'!P9","v":0},{"$f":"'[3]Energy Data Conversion'!Q9","v":581.4632499999999},{"$f":"'[3]Energy Data Conversion'!R9","v":3651.5892100000001},{"$f":"'[3]Energy Data Conversion'!S9","v":534.94619},{"$f":"'[3]Energy Data Conversion'!T9","v":355670.58507967601},null,"Fabrication and Packaging of Silicon Wafers",{"$f":"C12*'[1]Electricity Coefficients'!$C$20","v":19758.917859237281},{"$f":"D12*'[1]Carbon Coeffficients'!$I$5","v":915.05174112420389},{"$f":"E12*'[1]Carbon Coeffficients'!$I$6","v":1321.7630404361678},{"$f":"F12*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G12*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H12*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I12*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J12*'[1]Carbon Coeffficients'!$I$11","v":2.7340008323987086},{"$f":"K12*'[1]Carbon Coeffficients'!$I$12","v":661.64635219409297},{"$f":"L12*'[1]Carbon Coeffficients'!$I$13","v":254.35792777493052},{"$f":"M12*'[1]Carbon Coeffficients'!$I$14","v":107.74886501608003},{"$f":"N12*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O12*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P12*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q12*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R12*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S12*'[1]Carbon Coeffficients'!$I$20","v":0},23022.219786615155,null,null,"Fabrication and Packaging of Silicon Wafers",355.67058507967602,0,0,0,null,"Fabrication and Packaging of Silicon Wafers",23.022219786615157,0,0,0]
[null,"PWB, Steel Housing, and CPU Assembly",{"$f":"'[3]Energy Data Conversion'!C10","v":0.57351235083697483},{"$f":"'[3]Energy Data Conversion'!D10","v":1.8241984313725486E-2},{"$f":"'[3]Energy Data Conversion'!E10","v":4.1044464705882348E-2},{"$f":"'[3]Energy Data Conversion'!F10","v":0},{"$f":"'[3]Energy Data Conversion'!G10","v":0},{"$f":"'[3]Energy Data Conversion'!H10","v":0},{"$f":"'[3]Energy Data Conversion'!I10","v":0},{"$f":"'[3]Energy Data Conversion'!J10","v":6.4498444537815119E-5},{"$f":"'[3]Energy Data Conversion'!K10","v":1.3029988795518206E-2},{"$f":"'[3]Energy Data Conversion'!L10","v":5.0165456862745093E-3},{"$f":"'[3]Energy Data Conversion'!M10","v":2.2802480392156857E-3},{"$f":"'[3]Energy Data Conversion'!N10","v":0},{"$f":"'[3]Energy Data Conversion'!O10","v":0},{"$f":"'[3]Energy Data Conversion'!P10","v":0},{"$f":"'[3]Energy Data Conversion'!Q10","v":1.1075490476190476E-3},{"$f":"'[3]Energy Data Conversion'!R10","v":6.5149943977591031E-3},{"$f":"'[3]Energy Data Conversion'!S10","v":9.7724915966386538E-4},{"$f":"'[3]Energy Data Conversion'!T10","v":0.66178987342717088},null,"PWB, Steel Housing, and CPU Assembly",{"$f":"C13*'[1]Electricity Coefficients'!$C$20","v":3.6764125751515844E-2},{"$f":"D13*'[1]Carbon Coeffficients'!$I$5","v":1.7006816116052481E-3},{"$f":"E13*'[1]Carbon Coeffficients'!$I$6","v":2.4708930217525568E-3},{"$f":"F13*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G13*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H13*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I13*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J13*'[1]Carbon Coeffficients'!$I$11","v":5.0544553204009737E-6},{"$f":"K13*'[1]Carbon Coeffficients'!$I$12","v":1.2355674177293985E-3},{"$f":"L13*'[1]Carbon Coeffficients'!$I$13","v":4.7705664203311776E-4},{"$f":"M13*'[1]Carbon Coeffficients'!$I$14","v":2.0314642725505281E-4},{"$f":"N13*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O13*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P13*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q13*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R13*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S13*'[1]Carbon Coeffficients'!$I$20","v":0},4.2856525327211625E-2,null,null,"PWB, Steel Housing, and CPU Assembly",0.66178987342717088,0.16544746835679272,0.16544746835679272,0.16544746835679272,null,"PWB, Steel Housing, and CPU Assembly",4.2856525327211625E-2,1.0714131331802906E-2,1.0714131331802906E-2,1.0714131331802906E-2]
[null,"Aluminum",{"$f":"'[3]Energy Data Conversion'!C11","v":68.415039442989467},{"$f":"'[3]Energy Data Conversion'!D11","v":1.7137864210526312},{"$f":"'[3]Energy Data Conversion'!E11","v":21.299916947368416},{"$f":"'[3]Energy Data Conversion'!F11","v":0},{"$f":"'[3]Energy Data Conversion'!G11","v":0},{"$f":"'[3]Energy Data Conversion'!H11","v":0},{"$f":"'[3]Energy Data Conversion'!I11","v":0},{"$f":"'[3]Energy Data Conversion'!J11","v":2.5217143052631581E-2},{"$f":"'[3]Energy Data Conversion'!K11","v":1.4689597894736841},{"$f":"'[3]Energy Data Conversion'!L11","v":2.7910235999999999},{"$f":"'[3]Energy Data Conversion'!M11","v":0.28008166652631572},{"$f":"'[3]Energy Data Conversion'!N11","v":0},{"$f":"'[3]Energy Data Conversion'!O11","v":0},{"$f":"'[3]Energy Data Conversion'!P11","v":0},{"$f":"'[3]Energy Data Conversion'!Q11","v":6.3654924210526306E-2},{"$f":"'[3]Energy Data Conversion'!R11","v":0.39172261052631574},{"$f":"'[3]Energy Data Conversion'!S11","v":5.6310125263157894E-2},{"$f":"'[3]Energy Data Conversion'!T11","v":96.50571267046314},null,"Aluminum",{"$f":"C14*'[1]Electricity Coefficients'!$C$20","v":4.3856407097533481},{"$f":"D14*'[1]Carbon Coeffficients'!$I$5","v":0.15977456193238779},{"$f":"E14*'[1]Carbon Coeffficients'!$I$6","v":1.2822634312884318},{"$f":"F14*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G14*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H14*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I14*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J14*'[1]Carbon Coeffficients'!$I$11","v":1.9761549876285405E-3},{"$f":"K14*'[1]Carbon Coeffficients'!$I$12","v":0.13929396888296694},{"$f":"L14*'[1]Carbon Coeffficients'!$I$13","v":0.265416968112971},{"$f":"M14*'[1]Carbon Coeffficients'!$I$14","v":2.4952368740565896E-2},{"$f":"N14*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O14*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P14*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q14*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R14*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S14*'[1]Carbon Coeffficients'!$I$20","v":0},6.2593181636983006,null,null,"Aluminum",{"$f":"'[1]Energy Data'!$T42*J159","v":50.24482427585999},{"$f":"'[1]Energy Data'!$T42*K159","v":0.83029479039812626},{"$f":"'[1]Energy Data'!$T42*L159","v":1.0396946495601171},{"$f":"'[1]Energy Data'!$T42*M159","v":0},null,"Aluminum",{"$f":"'[1]Energy Data'!$T7*J159","v":1.8423089713076306},{"$f":"'[1]Energy Data'!$T7*K159","v":3.0444121622998255E-2},{"$f":"'[1]Energy Data'!$T7*L159","v":3.8122111240528604E-2},{"$f":"'[1]Energy Data'!$T7*M159","v":0}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C12","v":2.6554442612769225},{"$f":"'[3]Energy Data Conversion'!D12","v":15.597853335664334},{"$f":"'[3]Energy Data Conversion'!E12","v":6.3432354545454537},{"$f":"'[3]Energy Data Conversion'!F12","v":0},{"$f":"'[3]Energy Data Conversion'!G12","v":0},{"$f":"'[3]Energy Data Conversion'!H12","v":0},{"$f":"'[3]Energy Data Conversion'!I12","v":0},{"$f":"'[3]Energy Data Conversion'!J12","v":1.4068970944055941E-3},{"$f":"'[3]Energy Data Conversion'!K12","v":1.1466617937062937},{"$f":"'[3]Energy Data Conversion'!L12","v":0.11385294405594404},{"$f":"'[3]Energy Data Conversion'!M12","v":8.7016178671328673E-2},{"$f":"'[3]Energy Data Conversion'!N12","v":0},{"$f":"'[3]Energy Data Conversion'!O12","v":0},{"$f":"'[3]Energy Data Conversion'!P12","v":0},{"$f":"'[3]Energy Data Conversion'!Q12","v":7.5630884265734276E-3},{"$f":"'[3]Energy Data Conversion'!R12","v":4.716764825174824E-2},{"$f":"'[3]Energy Data Conversion'!S12","v":6.7498531118881109E-3},{"$f":"'[3]Energy Data Conversion'!T12","v":26.006951454804888},null,"Steel Sheet",{"$f":"C15*'[1]Electricity Coefficients'!$C$20","v":0.1702231636428638},{"$f":"D15*'[1]Carbon Coeffficients'!$I$5","v":1.4541719745105086},{"$f":"E15*'[1]Carbon Coeffficients'!$I$6","v":0.38186528517994056},{"$f":"F15*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G15*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H15*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I15*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J15*'[1]Carbon Coeffficients'!$I$11","v":1.1025224801980805E-4},{"$f":"K15*'[1]Carbon Coeffficients'!$I$12","v":0.10873209284308522},{"$f":"L15*'[1]Carbon Coeffficients'!$I$13","v":1.0827032498780868E-2},{"$f":"M15*'[1]Carbon Coeffficients'!$I$14","v":7.7522381365791853E-3},{"$f":"N15*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O15*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P15*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q15*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R15*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S15*'[1]Carbon Coeffficients'!$I$20","v":0},2.1336820390597779,null,null,"Steel Sheet",{"$f":"'[1]Energy Data'!$T43*J160","v":5.0927531137420496},{"$f":"'[1]Energy Data'!$T43*K160","v":1.8061232509072185},{"$f":"'[1]Energy Data'!$T43*L160","v":18.968480116897112},{"$f":"'[1]Energy Data'!$T43*M160","v":11.195051053607163},null,"Steel Sheet",{"$f":"'[1]Energy Data'!$T8*J160","v":0.43090007063579405},{"$f":"'[1]Energy Data'!$T8*K160","v":0.15281687900653446},{"$f":"'[1]Energy Data'!$T8*L160","v":1.6049314073697338},{"$f":"'[1]Energy Data'!$T8*M160","v":0.94721817100340644}]
[null,"Zinc",{"$f":"'[3]Energy Data Conversion'!C13","v":16.58584381124},{"$f":"'[3]Energy Data Conversion'!D13","v":0.52719334666666662},{"$f":"'[3]Energy Data Conversion'!E13","v":1.1629265},{"$f":"'[3]Energy Data Conversion'!F13","v":0},{"$f":"'[3]Energy Data Conversion'!G13","v":0},{"$f":"'[3]Energy Data Conversion'!H13","v":0},{"$f":"'[3]Energy Data Conversion'!I13","v":0},{"$f":"'[3]Energy Data Conversion'!J13","v":4.1090069666666661E-3},{"$f":"'[3]Energy Data Conversion'!K13","v":0.37213647999999988},{"$f":"'[3]Energy Data Conversion'!L13","v":0.14730402333333331},{"$f":"'[3]Energy Data Conversion'!M13","v":7.3652011666666656E-2},{"$f":"'[3]Energy Data Conversion'!N13","v":0},{"$f":"'[3]Energy Data Conversion'!O13","v":0},{"$f":"'[3]Energy Data Conversion'!P13","v":0},{"$f":"'[3]Energy Data Conversion'!Q13","v":3.1786657666666662E-2},{"$f":"'[3]Energy Data Conversion'!R13","v":0.19382108333333334},{"$f":"'[3]Energy Data Conversion'!S13","v":2.8685520333333332E-2},{"$f":"'[3]Energy Data Conversion'!T13","v":19.127458441206667},null,"Zinc",{"$f":"C16*'[1]Electricity Coefficients'!$C$20","v":1.0632099669371518},{"$f":"D16*'[1]Carbon Coeffficients'!$I$5","v":4.9149698575391677E-2},{"$f":"E16*'[1]Carbon Coeffficients'!$I$6","v":7.0008635616322451E-2},{"$f":"F16*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G16*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H16*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I16*'[1]Carbon Coeffficients'!$I$10","v":0},{"$f":"J16*'[1]Carbon Coeffficients'!$I$11","v":3.2200454248251456E-4},{"$f":"K16*'[1]Carbon Coeffficients'!$I$12","v":3.5287805450351616E-2},{"$f":"L16*'[1]Carbon Coeffficients'!$I$13","v":1.4008117761517912E-2},{"$f":"M16*'[1]Carbon Coeffficients'!$I$14","v":6.5616296003382065E-3},{"$f":"N16*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O16*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P16*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q16*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R16*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S16*'[1]Carbon Coeffficients'!$I$20","v":0},1.2385478584835561,null,null,"Zinc",{"$f":"$T16*J161","v":0.421760458628607},{"$f":"$T16*K161","v":0},{"$f":"$T16*L161","v":0},{"$f":"$T16*M161","v":0},null,"Zinc",{"$f":"$AN16*J161","v":2.7309980279562412E-2},{"$f":"$AN16*K161","v":0},{"$f":"$AN16*L161","v":0},{"$f":"$AN16*M161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"net EFs",{"$f":"SUM(AR6:AR16)","v":469.34993275709292},{"$f":"SUM(AS6:AS16)","v":42.154524429216259},{"$f":"SUM(AT6:AT16)","v":43.255167635108208},{"$f":"SUM(AU6:AU16)","v":47.298674704304801},null,"net Efs",{"$f":"SUM(AX6:AX16)","v":29.113371865326577},{"$f":"SUM(AY6:AY16)","v":2.872672924324315},{"$f":"SUM(AZ6:AZ16)","v":3.208554004571901},{"$f":"SUM(BA6:BA16)","v":3.4169362237995728}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Composite Transport Energy Factors (GJ/tonne)",null,null,null,null,null,"Composite Transport Emission Factors (MTCO2E/tonne)"]
[null,"Transportation Energy for Materials in PC's (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Transportation Energy for Materials in PC's (Tonne eCO2 per Tonne Output)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 ",null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,null,null,"Average","\"B&O 28\"\"","Average","Average",null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,"Copper",{"$f":"'[3]Energy Data Conversion'!C17","v":3.2464679056363629E-5},{"$f":"'[3]Energy Data Conversion'!D17","v":4.5812256060606057E-3},{"$f":"'[3]Energy Data Conversion'!E17","v":3.541992197424243E-2},{"$f":"'[3]Energy Data Conversion'!F17","v":0},{"$f":"'[3]Energy Data Conversion'!G17","v":0},{"$f":"'[3]Energy Data Conversion'!H17","v":0},{"$f":"'[3]Energy Data Conversion'!I17","v":0.4793549625293273},{"$f":"'[3]Energy Data Conversion'!J17","v":4.2288236363636361E-4},{"$f":"'[3]Energy Data Conversion'!K17","v":2.1496520151515148E-3},{"$f":"'[3]Energy Data Conversion'!L17","v":2.2130921225403027E-2},{"$f":"'[3]Energy Data Conversion'!M17","v":5.6384315151515141E-4},{"$f":"'[3]Energy Data Conversion'!N17","v":0},{"$f":"'[3]Energy Data Conversion'!O17","v":0},{"$f":"'[3]Energy Data Conversion'!P17","v":0},{"$f":"'[3]Energy Data Conversion'!Q17","v":2.9249363484848482E-4},{"$f":"'[3]Energy Data Conversion'!R17","v":1.7972500454545455E-3},{"$f":"'[3]Energy Data Conversion'!S17","v":2.6077745757575757E-4},{"$f":"'[3]Energy Data Conversion'!T17","v":0.54700639468227163},null,"Copper",{"$f":"C21*'[1]Electricity Coefficients'!$C$20","v":2.0810982388939459E-6},{"$f":"D21*'[1]Carbon Coeffficients'!$I$5","v":4.2710299564177259E-4},{"$f":"E21*'[1]Carbon Coeffficients'!$I$6","v":2.1322933229686574E-3},{"$f":"F21*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G21*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H21*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I21*'[1]Carbon Coeffficients'!$I$10","v":4.3288021225484551E-2},{"$f":"J21*'[1]Carbon Coeffficients'!$I$11","v":3.3139404029075254E-5},{"$f":"K21*'[1]Carbon Coeffficients'!$I$12","v":2.0384054284767507E-4},{"$f":"L21*'[1]Carbon Coeffficients'!$I$13","v":2.1045762612661063E-3},{"$f":"M21*'[1]Carbon Coeffficients'!$I$14","v":5.0232571103067604E-5},{"$f":"N21*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O21*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P21*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q21*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R21*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S21*'[1]Carbon Coeffficients'!$I$20","v":0},{"$f":"SUM(W21:AM21)","v":4.8241287421579793E-2},null,null,"Copper",{"$f":"$T21*J151","v":3.7902073087534606E-2},1.1529408787214156E-2,4.8123729737443249E-2,6.0170703415049882E-2,null,"Copper",{"$f":"$AN21*J151","v":3.3426388054412642E-3},1.016795285232361E-3,4.2441015326903043E-3,5.3065416163737772E-3]
[null,"Lead",{"$f":"'[3]Energy Data Conversion'!C18","v":3.1743241743999999E-5},{"$f":"'[3]Energy Data Conversion'!D18","v":7.268290624999999E-3},{"$f":"'[3]Energy Data Conversion'!E18","v":5.5239008749999992E-2},{"$f":"'[3]Energy Data Conversion'!F18","v":0},{"$f":"'[3]Energy Data Conversion'!G18","v":0},{"$f":"'[3]Energy Data Conversion'!H18","v":0},{"$f":"'[3]Energy Data Conversion'!I18","v":0.72246808812499996},{"$f":"'[3]Energy Data Conversion'!J18","v":6.6868273749999996E-4},{"$f":"'[3]Energy Data Conversion'!K18","v":3.1980478749999998E-3},{"$f":"'[3]Energy Data Conversion'!L18","v":4.1574622375000002E-2},{"$f":"'[3]Energy Data Conversion'!M18","v":8.7219487499999994E-4},{"$f":"'[3]Energy Data Conversion'!N18","v":0},{"$f":"'[3]Energy Data Conversion'!O18","v":0},{"$f":"'[3]Energy Data Conversion'!P18","v":0},{"$f":"'[3]Energy Data Conversion'!Q18","v":4.6517059999999993E-4},{"$f":"'[3]Energy Data Conversion'!R18","v":2.7910235999999995E-3},{"$f":"'[3]Energy Data Conversion'!S18","v":4.0702427500000001E-4},{"$f":"'[3]Energy Data Conversion'!T18","v":0.83498389707924392},null,"Lead",{"$f":"C22*'[1]Electricity Coefficients'!$C$20","v":2.0348516113629698E-6},{"$f":"D22*'[1]Carbon Coeffficients'!$I$5","v":6.7761532962396615E-4},{"$f":"E22*'[1]Carbon Coeffficients'!$I$6","v":3.3254101917753157E-3},{"$f":"F22*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G22*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H22*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I22*'[1]Carbon Coeffficients'!$I$10","v":6.5242286777362532E-2},{"$f":"J22*'[1]Carbon Coeffficients'!$I$11","v":5.240168262097525E-5},{"$f":"K22*'[1]Carbon Coeffficients'!$I$12","v":3.0325457808895928E-4},{"$f":"L22*'[1]Carbon Coeffficients'!$I$13","v":3.9536069208494645E-3},{"$f":"M22*'[1]Carbon Coeffficients'!$I$14","v":7.7703508425057709E-5},{"$f":"N22*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O22*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P22*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q22*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R22*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S22*'[1]Carbon Coeffficients'!$I$20","v":0},7.3634313840357637E-2,null,null,"Lead",5.2595635677021579E-2,3.9109316022447022E-2,0,0,null,"Lead",4.6382254288041278E-3,3.4489139972064464E-3,0,0]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C19","v":0},{"$f":"'[3]Energy Data Conversion'!D19","v":4.6843877751756432E-3},{"$f":"'[3]Energy Data Conversion'!E19","v":3.5949952693208428E-2},{"$f":"'[3]Energy Data Conversion'!F19","v":0},{"$f":"'[3]Energy Data Conversion'!G19","v":0},{"$f":"'[3]Energy Data Conversion'!H19","v":0},{"$f":"'[3]Energy Data Conversion'!I19","v":0.2855297757845433},{"$f":"'[3]Energy Data Conversion'!J19","v":4.2486307728337234E-4},{"$f":"'[3]Energy Data Conversion'!K19","v":2.178785011709602E-3},{"$f":"'[3]Energy Data Conversion'!L19","v":0.20646166770960186},{"$f":"'[3]Energy Data Conversion'!M19","v":5.5559017798594847E-4},{"$f":"'[3]Energy Data Conversion'!N19","v":0},{"$f":"'[3]Energy Data Conversion'!O19","v":0},{"$f":"'[3]Energy Data Conversion'!P19","v":0},{"$f":"'[3]Energy Data Conversion'!Q19","v":2.9413597658079621E-4},{"$f":"'[3]Energy Data Conversion'!R19","v":1.8519672599531614E-3},{"$f":"'[3]Energy Data Conversion'!S19","v":2.6145420140515221E-4},{"$f":"'[3]Energy Data Conversion'!T19","v":0.53819257966744727},null,"CRT Glass",{"$f":"C23*'[1]Electricity Coefficients'!$C$20","v":0},{"$f":"D23*'[1]Carbon Coeffficients'!$I$5","v":4.3672069956092615E-4},{"$f":"E23*'[1]Carbon Coeffficients'!$I$6","v":2.1642013820502488E-3},{"$f":"F23*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G23*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H23*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I23*'[1]Carbon Coeffficients'!$I$10","v":2.5784689761948504E-2},{"$f":"J23*'[1]Carbon Coeffficients'!$I$11","v":3.3294623720077949E-5},{"$f":"K23*'[1]Carbon Coeffficients'!$I$12","v":2.0660307640721094E-4},{"$f":"L23*'[1]Carbon Coeffficients'!$I$13","v":1.9633811005765129E-2},{"$f":"M23*'[1]Carbon Coeffficients'!$I$14","v":4.9497316842191329E-5},{"$f":"N23*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O23*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P23*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q23*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R23*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S23*'[1]Carbon Coeffficients'!$I$20","v":0},4.830881786629429E-2,null,null,"CRT Glass",0.13336412124159344,0.29493457527443245,3.1565547194571685E-2,0,null,"CRT Glass",1.1970925067267725E-2,2.6473684732348624E-2,2.8333617516888144E-3,0]
[null,"ABS Resin",{"$f":"'[3]Energy Data Conversion'!C20","v":0.45134921854749993},{"$f":"'[3]Energy Data Conversion'!D20","v":1.4245849624999999E-2},{"$f":"'[3]Energy Data Conversion'!E20","v":0.27619504374999998},{"$f":"'[3]Energy Data Conversion'!F20","v":0},{"$f":"'[3]Energy Data Conversion'!G20","v":0},{"$f":"'[3]Energy Data Conversion'!H20","v":0},{"$f":"'[3]Energy Data Conversion'!I20","v":0.28200967624999995},{"$f":"'[3]Energy Data Conversion'!J20","v":1.104780175E-3},{"$f":"'[3]Energy Data Conversion'!K20","v":6.9775589999999995E-3},{"$f":"'[3]Energy Data Conversion'!L20","v":0.95359972999999998},{"$f":"'[3]Energy Data Conversion'!M20","v":2.6456577875000001E-3},{"$f":"'[3]Energy Data Conversion'!N20","v":0},{"$f":"'[3]Energy Data Conversion'!O20","v":0},{"$f":"'[3]Energy Data Conversion'!P20","v":0},{"$f":"'[3]Energy Data Conversion'!Q20","v":8.7219487499999994E-4},{"$f":"'[3]Energy Data Conversion'!R20","v":5.5239008749999995E-3},{"$f":"'[3]Energy Data Conversion'!S20","v":7.8497538749999979E-4},{"$f":"'[3]Energy Data Conversion'!T20","v":1.9953085862724997},null,"ABS Resin",{"$f":"C24*'[1]Electricity Coefficients'!$C$20","v":2.8933046349067224E-2},{"$f":"D24*'[1]Carbon Coeffficients'!$I$5","v":1.3281260460629738E-3},{"$f":"E24*'[1]Carbon Coeffficients'!$I$6","v":1.662705095887658E-2},{"$f":"F24*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G24*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H24*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I24*'[1]Carbon Coeffficients'!$I$10","v":2.5466808118326616E-2},{"$f":"J24*'[1]Carbon Coeffficients'!$I$11","v":8.6576693025959108E-5},{"$f":"K24*'[1]Carbon Coeffficients'!$I$12","v":6.616463521940929E-4},{"$f":"L24*'[1]Carbon Coeffficients'!$I$13","v":9.0684130771931756E-2},{"$f":"M24*'[1]Carbon Coeffficients'!$I$14","v":2.3570064222267509E-4},{"$f":"N24*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O24*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P24*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q24*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R24*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S24*'[1]Carbon Coeffficients'!$I$20","v":0},0.16402308593170789,null,null,"ABS Resin",0.2293706985349552,0.30373549908129388,8.7770172416678865E-2,0.22946048742133748,null,"ABS Resin",1.885527384327948E-2,2.4968385446278718E-2,7.2150917565267396E-3,1.8862654882146408E-2]
[null,"PPO/HIPS Resin",{"$f":"'[3]Energy Data Conversion'!C21","v":8.3850072531320759E-3},{"$f":"'[3]Energy Data Conversion'!D21","v":1.3165205660377356E-2},{"$f":"'[3]Energy Data Conversion'!E21","v":0.30718813207547169},{"$f":"'[3]Energy Data Conversion'!F21","v":0},{"$f":"'[3]Energy Data Conversion'!G21","v":0},{"$f":"'[3]Energy Data Conversion'!H21","v":0},{"$f":"'[3]Energy Data Conversion'!I21","v":0.84652272396226391},{"$f":"'[3]Energy Data Conversion'!J21","v":1.0971004716981132E-3},{"$f":"'[3]Energy Data Conversion'!K21","v":6.1437626415094329E-3},{"$f":"'[3]Energy Data Conversion'!L21","v":0.4182146998113207},{"$f":"'[3]Energy Data Conversion'!M21","v":2.6769251509433955E-3},{"$f":"'[3]Energy Data Conversion'!N21","v":0},{"$f":"'[3]Energy Data Conversion'!O21","v":0},{"$f":"'[3]Energy Data Conversion'!P21","v":0},{"$f":"'[3]Energy Data Conversion'!Q21","v":8.3379635849056594E-4},{"$f":"'[3]Energy Data Conversion'!R21","v":5.2660822641509434E-3},{"$f":"'[3]Energy Data Conversion'!S21","v":7.4602832075471698E-4},{"$f":"'[3]Energy Data Conversion'!T21","v":1.6102394639701132},null,"PPO/HIPS Resin",{"$f":"C25*'[1]Electricity Coefficients'!$C$20","v":5.3750797281286E-4},{"$f":"D25*'[1]Carbon Coeffficients'!$I$5","v":1.2273787102622781E-3},{"$f":"E25*'[1]Carbon Coeffficients'!$I$6","v":1.8492847143934229E-2},{"$f":"F25*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G25*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H25*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I25*'[1]Carbon Coeffficients'!$I$10","v":7.64450073686085E-2},{"$f":"J25*'[1]Carbon Coeffficients'!$I$11","v":8.5974868943355625E-5},{"$f":"K25*'[1]Carbon Coeffficients'!$I$12","v":5.8258169375580507E-4},{"$f":"L25*'[1]Carbon Coeffficients'!$I$13","v":3.9770812989254931E-2},{"$f":"M25*'[1]Carbon Coeffficients'!$I$14","v":2.384862396945167E-4},{"$f":"N25*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O25*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P25*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q25*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R25*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S25*'[1]Carbon Coeffficients'!$I$20","v":0},0.13738059698726646,null,null,"PPO/HIPS Resin",0.18510507758068437,0.24511841957390482,7.0831647975224912E-2,0.18517753835656303,null,"PPO/HIPS Resin",1.5792586526671214E-2,2.0912737246305199E-2,6.0431347648357671E-3,1.5798768653535643E-2]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"'[3]Energy Data Conversion'!C22","v":0},{"$f":"'[3]Energy Data Conversion'!D22","v":4.1941611475409833E-2},{"$f":"'[3]Energy Data Conversion'!E22","v":0.33553289180327867},{"$f":"'[3]Energy Data Conversion'!F22","v":0},{"$f":"'[3]Energy Data Conversion'!G22","v":0},{"$f":"'[3]Energy Data Conversion'!H22","v":0},{"$f":"'[3]Energy Data Conversion'!I22","v":0.4537319786885245},{"$f":"'[3]Energy Data Conversion'!J22","v":3.8128737704918032E-3},{"$f":"'[3]Energy Data Conversion'!K22","v":1.9826943606557377E-2},{"$f":"'[3]Energy Data Conversion'!L22","v":4.1560324098360653},{"$f":"'[3]Energy Data Conversion'!M22","v":4.9567359016393442E-3},{"$f":"'[3]Energy Data Conversion'!N22","v":0},{"$f":"'[3]Energy Data Conversion'!O22","v":0},{"$f":"'[3]Energy Data Conversion'!P22","v":0},{"$f":"'[3]Energy Data Conversion'!Q22","v":6.4818854098360661E-4},{"$f":"'[3]Energy Data Conversion'!R22","v":1.6776644590163935E-2},{"$f":"'[3]Energy Data Conversion'!S22","v":2.4021104754098363E-3},{"$f":"'[3]Energy Data Conversion'!T22","v":5.0356623886885234},null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"C26*'[1]Electricity Coefficients'!$C$20","v":0},{"$f":"D26*'[1]Carbon Coeffficients'!$I$5","v":3.910173705371083E-3},{"$f":"E26*'[1]Carbon Coeffficients'!$I$6","v":2.0199212899135656E-2},{"$f":"F26*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G26*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H26*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I26*'[1]Carbon Coeffficients'!$I$10","v":4.0974144547316106E-2},{"$f":"J26*'[1]Carbon Coeffficients'!$I$11","v":2.9879790518018672E-4},{"$f":"K26*'[1]Carbon Coeffficients'!$I$12","v":1.8800879953056193E-3},{"$f":"L26*'[1]Carbon Coeffficients'!$I$13","v":0.39522472027751143},{"$f":"M26*'[1]Carbon Coeffficients'!$I$14","v":4.4159370908229521E-4},{"$f":"N26*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O26*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P26*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q26*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R26*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S26*'[1]Carbon Coeffficients'!$I$20","v":0},0.46292873103890236,null,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",5.0356623886885234,1.2589155971721309,1.2589155971721309,1.2589155971721309,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",0.46292873103890236,0.11573218275972559,0.11573218275972559,0.11573218275972559]
[null,"Fabrication and Packaging of Silicon Wafers",{"$f":"'[3]Energy Data Conversion'!C23","v":0},{"$f":"'[3]Energy Data Conversion'!D23","v":8.8382413999999992E-2},{"$f":"'[3]Energy Data Conversion'!E23","v":0.67449736999999998},{"$f":"'[3]Energy Data Conversion'!F23","v":0},{"$f":"'[3]Energy Data Conversion'!G23","v":0},{"$f":"'[3]Energy Data Conversion'!H23","v":0},{"$f":"'[3]Energy Data Conversion'!I23","v":8.8382413999999994},{"$f":"'[3]Energy Data Conversion'!J23","v":7.9079001999999999E-3},{"$f":"'[3]Energy Data Conversion'!K23","v":3.9539500999999998E-2},{"$f":"'[3]Energy Data Conversion'!L23","v":0.37213647999999999},{"$f":"'[3]Energy Data Conversion'!M23","v":1.04663385E-2},{"$f":"'[3]Energy Data Conversion'!N23","v":0},{"$f":"'[3]Energy Data Conversion'!O23","v":0},{"$f":"'[3]Energy Data Conversion'!P23","v":0},{"$f":"'[3]Energy Data Conversion'!Q23","v":5.3494618999999997E-3},{"$f":"'[3]Energy Data Conversion'!R23","v":3.2561941999999996E-2},{"$f":"'[3]Energy Data Conversion'!S23","v":4.8842912999999995E-3},{"$f":"'[3]Energy Data Conversion'!T23","v":10.073967098899999},null,"Fabrication and Packaging of Silicon Wafers",{"$f":"C27*'[1]Electricity Coefficients'!$C$20","v":0},{"$f":"D27*'[1]Carbon Coeffficients'!$I$5","v":8.2398024082274285E-3},{"$f":"E27*'[1]Carbon Coeffficients'!$I$6","v":4.0605008657467016E-2},{"$f":"F27*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G27*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H27*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I27*'[1]Carbon Coeffficients'!$I$10","v":0.79813501731662806},{"$f":"J27*'[1]Carbon Coeffficients'!$I$11","v":6.1970685534370735E-4},{"$f":"K27*'[1]Carbon Coeffficients'!$I$12","v":3.7493293290998598E-3},{"$f":"L27*'[1]Carbon Coeffficients'!$I$13","v":3.538892908172947E-2},{"$f":"M27*'[1]Carbon Coeffficients'!$I$14","v":9.3244210110069261E-4},{"$f":"N27*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O27*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P27*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q27*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R27*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S27*'[1]Carbon Coeffficients'!$I$20","v":0},0.88767023574959636,null,null,"Fabrication and Packaging of Silicon Wafers",1.0073967098899999E-2,0,0,0,null,"Fabrication and Packaging of Silicon Wafers",8.876702357495964E-4,0,0,0]
[null,"PWB, Steel Housing, and CPU Assembly",{"$f":"'[3]Energy Data Conversion'!C24","v":0},{"$f":"'[3]Energy Data Conversion'!D24","v":1.5635986554621846E-2},{"$f":"'[3]Energy Data Conversion'!E24","v":0.12378489355742295},{"$f":"'[3]Energy Data Conversion'!F24","v":0},{"$f":"'[3]Energy Data Conversion'!G24","v":0},{"$f":"'[3]Energy Data Conversion'!H24","v":0},{"$f":"'[3]Energy Data Conversion'!I24","v":1.6287485994397757},{"$f":"'[3]Energy Data Conversion'!J24","v":1.4332987675070028E-3},{"$f":"'[3]Energy Data Conversion'!K24","v":7.1664938375350139E-3},{"$f":"'[3]Energy Data Conversion'!L24","v":7.1664938375350137E-2},{"$f":"'[3]Energy Data Conversion'!M24","v":1.8893483753501398E-3},{"$f":"'[3]Energy Data Conversion'!N24","v":0},{"$f":"'[3]Energy Data Conversion'!O24","v":0},{"$f":"'[3]Energy Data Conversion'!P24","v":0},{"$f":"'[3]Energy Data Conversion'!Q24","v":9.7724915966386538E-4},{"$f":"'[3]Energy Data Conversion'!R24","v":6.1240947338935562E-3},{"$f":"'[3]Energy Data Conversion'!S24","v":8.4694927170868327E-4},{"$f":"'[3]Energy Data Conversion'!T24","v":1.8582718520728287},null,"PWB, Steel Housing, and CPU Assembly",{"$f":"C28*'[1]Electricity Coefficients'!$C$20","v":0},{"$f":"D28*'[1]Carbon Coeffficients'!$I$5","v":1.4577270956616414E-3},{"$f":"E28*'[1]Carbon Coeffficients'!$I$6","v":7.4518995894124716E-3},{"$f":"F28*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G28*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H28*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I28*'[1]Carbon Coeffficients'!$I$10","v":0.14708370509299498},{"$f":"J28*'[1]Carbon Coeffficients'!$I$11","v":1.1232122934224387E-4},{"$f":"K28*'[1]Carbon Coeffficients'!$I$12","v":6.7956207975116919E-4},{"$f":"L28*'[1]Carbon Coeffficients'!$I$13","v":6.8150948861873976E-3},{"$f":"M28*'[1]Carbon Coeffficients'!$I$14","v":1.6832132543990092E-4},{"$f":"N28*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O28*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P28*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q28*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R28*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S28*'[1]Carbon Coeffficients'!$I$20","v":0},0.1637686312987898,null,null,"PWB, Steel Housing, and CPU Assembly",1.8582718520728287,0.46456796301820719,0.46456796301820719,0.46456796301820719,null,"PWB, Steel Housing, and CPU Assembly",0.1637686312987898,4.0942157824697449E-2,4.0942157824697449E-2,4.0942157824697449E-2]
[null,"Aluminum",{"$f":"'[3]Energy Data Conversion'!C25","v":8.3534846694736844E-3},{"$f":"'[3]Energy Data Conversion'!D25","v":9.0585853684210529E-2},{"$f":"'[3]Energy Data Conversion'!E25","v":0.68551456842105263},{"$f":"'[3]Energy Data Conversion'!F25","v":0},{"$f":"'[3]Energy Data Conversion'!G25","v":0},{"$f":"'[3]Energy Data Conversion'!H25","v":0},{"$f":"'[3]Energy Data Conversion'!I25","v":2.7244307562105261},{"$f":"'[3]Energy Data Conversion'!J25","v":8.0792788421052628E-3},{"$f":"'[3]Energy Data Conversion'!K25","v":4.1620527368421048E-2},{"$f":"'[3]Energy Data Conversion'!L25","v":6.7601529511578944},{"$f":"'[3]Energy Data Conversion'!M25","v":1.0527545157894735E-2},{"$f":"'[3]Energy Data Conversion'!N25","v":0},{"$f":"'[3]Energy Data Conversion'!O25","v":0},{"$f":"'[3]Energy Data Conversion'!P25","v":0},{"$f":"'[3]Energy Data Conversion'!Q25","v":5.631012526315789E-3},{"$f":"'[3]Energy Data Conversion'!R25","v":3.4275728421052629E-2},{"$f":"'[3]Energy Data Conversion'!S25","v":4.8965326315789474E-3},{"$f":"'[3]Energy Data Conversion'!T25","v":10.374068239090525},null,"Aluminum",{"$f":"C29*'[1]Electricity Coefficients'!$C$20","v":5.3548726614815003E-4},{"$f":"D29*'[1]Carbon Coeffficients'!$I$5","v":8.4452268449976414E-3},{"$f":"E29*'[1]Carbon Coeffficients'!$I$6","v":4.1268248363305865E-2},{"$f":"F29*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G29*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H29*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I29*'[1]Carbon Coeffficients'!$I$10","v":0.24602898816341931},{"$f":"J29*'[1]Carbon Coeffficients'!$I$11","v":6.3313703487127989E-4},{"$f":"K29*'[1]Carbon Coeffficients'!$I$12","v":3.9466624516840626E-3},{"$f":"L29*'[1]Carbon Coeffficients'!$I$13","v":0.64286783539783821},{"$f":"M29*'[1]Carbon Coeffficients'!$I$14","v":9.3789497888490693E-4},{"$f":"N29*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O29*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P29*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q29*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R29*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S29*'[1]Carbon Coeffficients'!$I$20","v":0},0.94466348050114946,null,null,"Aluminum",{"$f":"'[1]Energy Data'!$T76*J159","v":1.4790395220000003},{"$f":"'[1]Energy Data'!$T76*K159","v":2.4441100702576116E-2},{"$f":"'[1]Energy Data'!$T76*L159","v":3.0605131964809386E-2},{"$f":"'[1]Energy Data'!$T76*M159","v":0},null,"Aluminum",{"$f":"'[1]Energy Data'!$AO7*J159","v":0.13670622073524125},{"$f":"'[1]Energy Data'!$AO7*K159","v":2.2590677652348963E-3},{"$f":"'[1]Energy Data'!$AO7*L159","v":2.8288033306607058E-3},{"$f":"'[1]Energy Data'!$AO7*M159","v":0}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C26","v":1.1653987353566431E-4},{"$f":"'[3]Energy Data Conversion'!D26","v":1.1385294405594404E-2},{"$f":"'[3]Energy Data Conversion'!E26","v":8.9455884615384604E-2},{"$f":"'[3]Energy Data Conversion'!F26","v":0},{"$f":"'[3]Energy Data Conversion'!G26","v":0},{"$f":"'[3]Energy Data Conversion'!H26","v":0},{"$f":"'[3]Energy Data Conversion'!I26","v":1.1466617937062935},{"$f":"'[3]Energy Data Conversion'!J26","v":1.0572059090909088E-3},{"$f":"'[3]Energy Data Conversion'!K26","v":5.3673530769230765E-3},{"$f":"'[3]Energy Data Conversion'!L26","v":5.1233824825174822E-2},{"$f":"'[3]Energy Data Conversion'!M26","v":1.3825000349650348E-3},{"$f":"'[3]Energy Data Conversion'!N26","v":0},{"$f":"'[3]Energy Data Conversion'!O26","v":0},{"$f":"'[3]Energy Data Conversion'!P26","v":0},{"$f":"'[3]Energy Data Conversion'!Q26","v":7.237794300699301E-4},{"$f":"'[3]Energy Data Conversion'!R26","v":4.4727942307692314E-3},{"$f":"'[3]Energy Data Conversion'!S26","v":6.4245589860139859E-4},{"$f":"'[3]Energy Data Conversion'!T26","v":1.3124994260064027},null,"Steel Sheet",{"$f":"C30*'[1]Electricity Coefficients'!$C$20","v":7.4706090626962172E-6},{"$f":"D30*'[1]Carbon Coeffficients'!$I$5","v":1.061439397452926E-3},{"$f":"E30*'[1]Carbon Coeffficients'!$I$6","v":5.3852796627940338E-3},{"$f":"F30*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G30*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H30*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I30*'[1]Carbon Coeffficients'!$I$10","v":0.10354898550022502},{"$f":"J30*'[1]Carbon Coeffficients'!$I$11","v":8.2848510072688124E-5},{"$f":"K30*'[1]Carbon Coeffficients'!$I$12","v":5.0895873245699458E-4},{"$f":"L30*'[1]Carbon Coeffficients'!$I$13","v":4.8721646244513908E-3},{"$f":"M30*'[1]Carbon Coeffficients'!$I$14","v":1.2316640030079077E-4},{"$f":"N30*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O30*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P30*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q30*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R30*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S30*'[1]Carbon Coeffficients'!$I$20","v":0},0.11559031343681654,null,null,"Steel Sheet",{"$f":"'[1]Energy Data'!$T77*J160","v":0.11787773478226643},{"$f":"'[1]Energy Data'!$T77*K160","v":4.1804837736987836E-2},{"$f":"'[1]Energy Data'!$T77*L160","v":0.43904768570243025},{"$f":"'[1]Energy Data'!$T77*M160","v":0.25912256681168433},null,"Steel Sheet",{"$f":"'[1]Energy Data'!$AO8*J160","v":1.0644917199442994E-2},{"$f":"'[1]Energy Data'!$AO8*K160","v":3.7751746508224607E-3},{"$f":"'[1]Energy Data'!$AO8*L160","v":3.9648083410681073E-2},{"$f":"'[1]Energy Data'!$AO8*M160","v":2.3399993843726964E-2}]
[null,"Zinc",{"$f":"'[3]Energy Data Conversion'!C27","v":0},{"$f":"'[3]Energy Data Conversion'!D27","v":6.202274666666667E-3},{"$f":"'[3]Energy Data Conversion'!E27","v":4.7292344333333326E-2},{"$f":"'[3]Energy Data Conversion'!F27","v":0},{"$f":"'[3]Energy Data Conversion'!G27","v":0},{"$f":"'[3]Energy Data Conversion'!H27","v":0},{"$f":"'[3]Energy Data Conversion'!I27","v":0.62798030999999988},{"$f":"'[3]Energy Data Conversion'!J27","v":5.6595756333333328E-4},{"$f":"'[3]Energy Data Conversion'!K27","v":2.7910235999999999E-3},{"$f":"'[3]Energy Data Conversion'!L27","v":2.7134951666666664E-2},{"$f":"'[3]Energy Data Conversion'!M27","v":7.2876727333333314E-4},{"$f":"'[3]Energy Data Conversion'!N27","v":0},{"$f":"'[3]Energy Data Conversion'!O27","v":0},{"$f":"'[3]Energy Data Conversion'!P27","v":0},{"$f":"'[3]Energy Data Conversion'!Q27","v":3.7988932333333331E-4},{"$f":"'[3]Energy Data Conversion'!R27","v":2.3258529999999997E-3},{"$f":"'[3]Energy Data Conversion'!S27","v":3.4112510666666667E-4},{"$f":"'[3]Energy Data Conversion'!T27","v":0.71574249653333322},null,"Zinc",{"$f":"C31*'[1]Electricity Coefficients'!$C$20","v":0},{"$f":"D31*'[1]Carbon Coeffficients'!$I$5","v":5.7823174794578453E-4},{"$f":"E31*'[1]Carbon Coeffficients'!$I$6","v":2.8470178483971124E-3},{"$f":"F31*'[1]Carbon Coeffficients'!$I$7","v":0},{"$f":"G31*'[1]Carbon Coeffficients'!$I$8","v":0},{"$f":"H31*'[1]Carbon Coeffficients'!$I$9","v":0},{"$f":"I31*'[1]Carbon Coeffficients'!$I$10","v":5.6709593335655145E-2},{"$f":"J31*'[1]Carbon Coeffficients'!$I$11","v":4.4351569058912381E-5},{"$f":"K31*'[1]Carbon Coeffficients'!$I$12","v":2.6465854087763719E-4},{"$f":"L31*'[1]Carbon Coeffficients'!$I$13","v":2.5804427455427734E-3},{"$f":"M31*'[1]Carbon Coeffficients'!$I$14","v":6.4925598150714878E-5},{"$f":"N31*'[1]Carbon Coeffficients'!$I$15","v":0},{"$f":"O31*'[1]Carbon Coeffficients'!$I$16","v":0},{"$f":"P31*'[1]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q31*'[1]Carbon Coeffficients'!$I$18","v":0},{"$f":"R31*'[1]Carbon Coeffficients'!$I$19","v":0},{"$f":"S31*'[1]Carbon Coeffficients'!$I$20","v":0},6.3089221385628072E-2,null,null,"Zinc",{"$f":"$T31*J161","v":1.5782122048559999E-2},{"$f":"$T31*K161","v":0},{"$f":"$T31*L161","v":0},{"$f":"$T31*M161","v":0},null,"Zinc",{"$f":"$AN31*J161","v":1.3911173315530991E-3},{"$f":"$AN31*K161","v":0},{"$f":"$AN31*L161","v":0},{"$f":"$AN31*M161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"net EFs",{"$f":"SUM(AR21:AR31)","v":9.1550451928128673},{"$f":"SUM(AS21:AS31)","v":2.684156717369194},{"$f":"SUM(AT21:AT31)","v":2.4314274751814962},{"$f":"SUM(AU21:AU31)","v":2.4574148561949727},null,"net Efs",{"$f":"SUM(AX21:AX31)","v":0.83092693751114299},{"$f":"SUM(AY21:AY31)","v":0.23952909970785177},{"$f":"SUM(AZ21:AZ31)","v":0.21948691713150645},{"$f":"SUM(BA21:BA31)","v":0.22004229958020582}]
[]
[]
[null,"PC secondary material life-cycle data Franklin & Associates (2002) "]
[null,"Process Energy for Virgin Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Virgin Production: Process Energy Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C34","v":3.9917126493080005E-2},{"$f":"'[3]Energy Data Conversion'!D34","v":6.0472177999999991E-3},{"$f":"'[3]Energy Data Conversion'!E34","v":0.34190039100000003},{"$f":"'[3]Energy Data Conversion'!F34","v":0},{"$f":"'[3]Energy Data Conversion'!G34","v":0},{"$f":"'[3]Energy Data Conversion'!H34","v":0},{"$f":"'[3]Energy Data Conversion'!I34","v":0},{"$f":"'[3]Energy Data Conversion'!J34","v":4.2749178139999998E-3},{"$f":"'[3]Energy Data Conversion'!K34","v":2.7910235999999995E-2},{"$f":"'[3]Energy Data Conversion'!L34","v":6.0937348599999989E-2},{"$f":"'[3]Energy Data Conversion'!M34","v":6.2798031000000001E-3},{"$f":"'[3]Energy Data Conversion'!N34","v":0},{"$f":"'[3]Energy Data Conversion'!O34","v":0},{"$f":"'[3]Energy Data Conversion'!P34","v":2.3025944699999997E-4},{"$f":"'[3]Energy Data Conversion'!Q34","v":0},{"$f":"'[3]Energy Data Conversion'!R34","v":1.4187703299999997E-3},{"$f":"'[3]Energy Data Conversion'!S34","v":2.0467506400000004E-4},{"$f":"SUM(C38:S38)","v":0.48912074564808},null,"Asphalt (Cold Patch)",{"$f":"C38*'[1]Electricity Coefficients'!$C$20","v":2.5588259012889352E-3},{"$f":"D38*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.2495478131692479E-4},{"$f":"E38*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.720255346137254E-2},{"$f":"F38*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G38*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H38*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I38*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J38*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5920870116997091E-4},{"$f":"K38*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1517157624654846E-3},{"$f":"L38*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.7144717426877633E-3},{"$f":"M38*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.4811959024046606E-4},{"$f":"N38*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O38*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P38*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.2146353612459996E-7},{"$f":"Q38*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R38*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S38*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W38:AM38)","v":2.7860071404078209E-2}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C35","v":2.6584964960599997},{"$f":"'[3]Energy Data Conversion'!D35","v":0.24512468139130433},{"$f":"'[3]Energy Data Conversion'!E35","v":7.2327286697101449},{"$f":"'[3]Energy Data Conversion'!F35","v":0},{"$f":"'[3]Energy Data Conversion'!G35","v":0},{"$f":"'[3]Energy Data Conversion'!H35","v":0},{"$f":"'[3]Energy Data Conversion'!I35","v":0},{"$f":"'[3]Energy Data Conversion'!J35","v":1.8505699956521734E-3},{"$f":"'[3]Energy Data Conversion'!K35","v":1.5995733781362318},{"$f":"'[3]Energy Data Conversion'!L35","v":0.13867814242463766},{"$f":"'[3]Energy Data Conversion'!M35","v":0.11334623245318838},{"$f":"'[3]Energy Data Conversion'!N35","v":0},{"$f":"'[3]Energy Data Conversion'!O35","v":0},{"$f":"'[3]Energy Data Conversion'!P35","v":6.7685693101449274E-3},{"$f":"'[3]Energy Data Conversion'!Q35","v":0},{"$f":"'[3]Energy Data Conversion'!R35","v":4.6517059999999999E-2},{"$f":"'[3]Energy Data Conversion'!S35","v":7.1865486898550724E-3},12.050270348171159,null,"Steel Sheet",{"$f":"C39*'[1]Electricity Coefficients'!$C$20","v":0.17041882245164872},{"$f":"D39*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1279103510237891E-2},{"$f":"E39*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.36391125862237061},{"$f":"F39*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G39*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H39*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I39*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J39*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1220890456097049E-4},{"$f":"K39*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.12331774088029543},{"$f":"L39*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0728956851748938E-2},{"$f":"M39*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.0882579331545273E-3},{"$f":"N39*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O39*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P39*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.5100099624973912E-6},{"$f":"Q39*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R39*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S39*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.69786285916397961]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C36","v":6.0788307939760005},{"$f":"'[3]Energy Data Conversion'!D36","v":0.20630316109999999},{"$f":"'[3]Energy Data Conversion'!E36","v":2.4188871199999999},{"$f":"'[3]Energy Data Conversion'!F36","v":0},{"$f":"'[3]Energy Data Conversion'!G36","v":0},{"$f":"'[3]Energy Data Conversion'!H36","v":0},{"$f":"'[3]Energy Data Conversion'!I36","v":3.9539500999999991E-3},{"$f":"'[3]Energy Data Conversion'!J36","v":9.3034120000000007E-4},{"$f":"'[3]Energy Data Conversion'!K36","v":0.16746141599999997},{"$f":"'[3]Energy Data Conversion'!L36","v":0.20932677},{"$f":"'[3]Energy Data Conversion'!M36","v":3.6283306799999991E-2},{"$f":"'[3]Energy Data Conversion'!N36","v":0},{"$f":"'[3]Energy Data Conversion'!O36","v":0},{"$f":"'[3]Energy Data Conversion'!P36","v":1.2327020899999999E-2},{"$f":"'[3]Energy Data Conversion'!Q36","v":0},{"$f":"'[3]Energy Data Conversion'!R36","v":7.6753148999999993E-2},{"$f":"'[3]Energy Data Conversion'!S36","v":1.09315091E-2},9.2219885381760012,null,"Lead Bullion",{"$f":"C40*'[1]Electricity Coefficients'!$C$20","v":0.3896740835760088},{"$f":"D40*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7909034270312013E-2},{"$f":"E40*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.12170514013488053},{"$f":"F40*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G40*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H40*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I40*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8695386925637896E-4},{"$f":"J40*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.6411033986936006E-5},{"$f":"K40*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2910294574792907E-2},{"$f":"L40*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6194750261141175E-2},{"$f":"M40*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5891354102782478E-3},{"$f":"N40*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O40*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P40*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1856128701619999E-5},{"$f":"Q40*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R40*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S40*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.56133765925935852]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C37","v":0.6539107799263999},{"$f":"'[3]Energy Data Conversion'!D37","v":0.23956285900000002},{"$f":"'[3]Energy Data Conversion'!E37","v":6.7682322300000006},{"$f":"'[3]Energy Data Conversion'!F37","v":0},{"$f":"'[3]Energy Data Conversion'!G37","v":0},{"$f":"'[3]Energy Data Conversion'!H37","v":0},{"$f":"'[3]Energy Data Conversion'!I37","v":0},{"$f":"'[3]Energy Data Conversion'!J37","v":1.3489947399999997E-3},{"$f":"'[3]Energy Data Conversion'!K37","v":0.74427295999999998},{"$f":"'[3]Energy Data Conversion'!L37","v":0.73264369500000004},{"$f":"'[3]Energy Data Conversion'!M37","v":4.3028280499999995E-2},{"$f":"'[3]Energy Data Conversion'!N37","v":0},{"$f":"'[3]Energy Data Conversion'!O37","v":0},{"$f":"'[3]Energy Data Conversion'!P37","v":4.1865354E-3},{"$f":"'[3]Energy Data Conversion'!Q37","v":0},{"$f":"'[3]Energy Data Conversion'!R37","v":2.5584382999999995E-2},{"$f":"'[3]Energy Data Conversion'!S37","v":3.7213647999999998E-3},9.2164920823664005,null,"CRT Glass",{"$f":"C41*'[1]Electricity Coefficients'!$C$20","v":4.1917943194077177E-2},{"$f":"D41*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.0796285567555101E-2},{"$f":"E41*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.34054034403125227},{"$f":"F41*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G41*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H41*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I41*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J41*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.1795999281057178E-5},{"$f":"K41*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.7379086999079593E-2},{"$f":"L41*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.6681625913994116E-2},{"$f":"M41*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.0704490442402302E-3},{"$f":"N41*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O41*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P41*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.0266097477199996E-6},{"$f":"Q41*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R41*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S41*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.52047155735922734]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C38","v":22.220269220799995},{"$f":"'[3]Energy Data Conversion'!D38","v":3.2096771399999993},{"$f":"'[3]Energy Data Conversion'!E38","v":41.865353999999996},{"$f":"'[3]Energy Data Conversion'!F38","v":0},{"$f":"'[3]Energy Data Conversion'!G38","v":0},{"$f":"'[3]Energy Data Conversion'!H38","v":0},{"$f":"'[3]Energy Data Conversion'!I38","v":15.420405389999997},{"$f":"'[3]Energy Data Conversion'!J38","v":2.3307372913000005E-2},{"$f":"'[3]Energy Data Conversion'!K38","v":1.0931509100000001},{"$f":"'[3]Energy Data Conversion'!L38","v":8.7452072800000007},{"$f":"'[3]Energy Data Conversion'!M38","v":0.40702427499999994},{"$f":"'[3]Energy Data Conversion'!N38","v":0},{"$f":"'[3]Energy Data Conversion'!O38","v":0},{"$f":"'[3]Energy Data Conversion'!P38","v":6.9775589999999985E-2},{"$f":"'[3]Energy Data Conversion'!Q38","v":0},{"$f":"'[3]Energy Data Conversion'!R38","v":0.41865353999999999},{"$f":"'[3]Energy Data Conversion'!S38","v":6.0472177999999994E-2},93.533296896712983,null,"Copper Wire",{"$f":"C42*'[1]Electricity Coefficients'!$C$20","v":1.4243961279540787},{"$f":"D42*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.2786298454682139},{"$f":"E42*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1064351177190859},{"$f":"F42*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G42*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H42*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I42*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1191200900998781},{"$f":"J42*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.4132374289577145E-3},{"$f":"K42*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.4275534029898166E-2},{"$f":"L42*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.6765806775765647},{"$f":"M42*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.90447882563265E-2},{"$f":"N42*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O42*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P42*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.7110162461999989E-5},{"$f":"Q42*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R42*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S42*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.7199625286954667]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C39","v":68.438429200063993},{"$f":"'[3]Energy Data Conversion'!D39","v":1.7211312199999997},{"$f":"'[3]Energy Data Conversion'!E39","v":21.258296419999997},{"$f":"'[3]Energy Data Conversion'!F39","v":0},{"$f":"'[3]Energy Data Conversion'!G39","v":0},{"$f":"'[3]Energy Data Conversion'!H39","v":0},{"$f":"'[3]Energy Data Conversion'!I39","v":0.48842912999999999},{"$f":"'[3]Energy Data Conversion'!J39","v":2.5584382999999995E-2},{"$f":"'[3]Energy Data Conversion'!K39","v":1.4652873899999999},{"$f":"'[3]Energy Data Conversion'!L39","v":2.7910235999999995},{"$f":"'[3]Energy Data Conversion'!M39","v":0.26654275379999998},{"$f":"'[3]Energy Data Conversion'!N39","v":0},{"$f":"'[3]Energy Data Conversion'!O39","v":0},{"$f":"'[3]Energy Data Conversion'!P39","v":6.279803099999999E-2},{"$f":"'[3]Energy Data Conversion'!Q39","v":0},{"$f":"'[3]Energy Data Conversion'!R39","v":0.39539501000000005},{"$f":"'[3]Energy Data Conversion'!S39","v":5.5820471999999996E-2},96.968737609863979,null,"Aluminum Sheet",{"$f":"C43*'[1]Electricity Coefficients'!$C$20","v":4.3871400740985624},{"$f":"D43*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.14941020699020166},{"$f":"E43*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0696009431084692},{"$f":"F43*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G43*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H43*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I43*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.5447242672846824E-2},{"$f":"J43*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5513034346407396E-3},{"$f":"K43*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.11296507752943795},{"$f":"L43*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.21593000348188229},{"$f":"M43*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.902018705242867E-2},{"$f":"N43*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O43*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P43*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.0399146215799988E-5},{"$f":"Q43*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R43*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S43*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.9911254375146861]
[]
[null,"Transportation Energy for Virgin Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Virgin Production: Transportation Energy Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C42","v":1.7458782959199998E-3},{"$f":"'[3]Energy Data Conversion'!D42","v":2.0467506399999996E-3},{"$f":"'[3]Energy Data Conversion'!E42","v":1.5583215099999999E-2},{"$f":"'[3]Energy Data Conversion'!F42","v":0},{"$f":"'[3]Energy Data Conversion'!G42","v":0},{"$f":"'[3]Energy Data Conversion'!H42","v":0},{"$f":"'[3]Energy Data Conversion'!I42","v":0.11257128519999998},{"$f":"'[3]Energy Data Conversion'!J42","v":1.8374238699999998E-4},{"$f":"'[3]Energy Data Conversion'!K42","v":9.5359972999999997E-4},{"$f":"'[3]Energy Data Conversion'!L42","v":0.10001167899999999},{"$f":"'[3]Energy Data Conversion'!M42","v":2.5584382999999995E-4},{"$f":"'[3]Energy Data Conversion'!N42","v":0},{"$f":"'[3]Energy Data Conversion'!O42","v":0},{"$f":"'[3]Energy Data Conversion'!P42","v":1.2792191499999997E-4},{"$f":"'[3]Energy Data Conversion'!Q42","v":0},{"$f":"'[3]Energy Data Conversion'!R42","v":7.9079002000000001E-4},{"$f":"'[3]Energy Data Conversion'!S42","v":1.1396679699999999E-4},{"$f":"SUM(C47:S47)","v":0.23438467291491993},null,"Asphalt (Cold Patch)",{"$f":"C47*'[1]Electricity Coefficients'!$C$20","v":1.1191683862496334E-4},{"$f":"D47*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7767700290726685E-4},{"$f":"E47*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.8406196048432647E-4},{"$f":"F47*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G47*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H47*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I47*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.1697454541227905E-3},{"$f":"J47*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1141179212419858E-5},{"$f":"K47*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.3516955217570724E-5},{"$f":"L47*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.737491791434117E-3},{"$f":"M47*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.82567240468338E-5},{"$f":"N47*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O47*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P47*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2303529784699997E-7},{"$f":"Q47*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R47*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S47*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W47:AM47)","v":1.7083930941348136E-2}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C43","v":1.1903715654E-4},{"$f":"'[3]Energy Data Conversion'!D43","v":1.3823656743478258E-2},{"$f":"'[3]Energy Data Conversion'!E43","v":0.10847239063768117},{"$f":"'[3]Energy Data Conversion'!F43","v":0},{"$f":"'[3]Energy Data Conversion'!G43","v":0},{"$f":"'[3]Energy Data Conversion'!H43","v":0},{"$f":"'[3]Energy Data Conversion'!I43","v":1.2797787030405794},{"$f":"'[3]Energy Data Conversion'!J43","v":1.2788820698550725E-3},{"$f":"'[3]Energy Data Conversion'!K43","v":6.3944103492753609E-3},{"$f":"'[3]Energy Data Conversion'!L43","v":0.21542117902028987},{"$f":"'[3]Energy Data Conversion'!M43","v":1.7089963347826085E-3},{"$f":"'[3]Energy Data Conversion'!N43","v":0},{"$f":"'[3]Energy Data Conversion'!O43","v":0},{"$f":"'[3]Energy Data Conversion'!P43","v":8.5685772840579752E-4},{"$f":"'[3]Energy Data Conversion'!Q43","v":0},{"$f":"'[3]Energy Data Conversion'!R43","v":5.255079459420291E-3},{"$f":"'[3]Energy Data Conversion'!S43","v":7.7663265391304337E-4},1.633885825194221,null,"Steel Sheet",{"$f":"C48*'[1]Electricity Coefficients'!$C$20","v":7.6306935426111378E-6},{"$f":"D48*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2000220502679535E-3},{"$f":"E48*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.4577360779549276E-3},{"$f":"F48*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G48*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H48*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I48*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":9.2878625511587709E-2},{"$f":"J48*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.7544732951606948E-5},{"$f":"K48*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.9297159437162129E-4},{"$f":"L48*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6666249592415625E-2},{"$f":"M48*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.219520301942653E-4},{"$f":"N48*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O48*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P48*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.2412576318069599E-7},{"$f":"Q48*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R48*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S48*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.11690355640904948]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C44","v":3.1743241743999999E-5},{"$f":"'[3]Energy Data Conversion'!D44","v":6.2798031000000001E-3},{"$f":"'[3]Energy Data Conversion'!E44","v":4.8842913000000002E-2},{"$f":"'[3]Energy Data Conversion'!F44","v":0},{"$f":"'[3]Energy Data Conversion'!G44","v":0},{"$f":"'[3]Energy Data Conversion'!H44","v":0},{"$f":"'[3]Energy Data Conversion'!I44","v":0.63356235720000009},{"$f":"'[3]Energy Data Conversion'!J44","v":5.8146324999999992E-4},{"$f":"'[3]Energy Data Conversion'!K44","v":3.0236088999999991E-3},{"$f":"'[3]Energy Data Conversion'!L44","v":3.7446233299999999E-2},{"$f":"'[3]Energy Data Conversion'!M44","v":7.6753148999999978E-4},{"$f":"'[3]Energy Data Conversion'!N44","v":0},{"$f":"'[3]Energy Data Conversion'!O44","v":0},{"$f":"'[3]Energy Data Conversion'!P44","v":3.9539501000000001E-4},{"$f":"'[3]Energy Data Conversion'!Q44","v":0},{"$f":"'[3]Energy Data Conversion'!R44","v":2.3258529999999997E-3},{"$f":"'[3]Energy Data Conversion'!S44","v":3.4887794999999993E-4},0.73360577944174399,null,"Lead Bullion",{"$f":"C49*'[1]Electricity Coefficients'!$C$20","v":2.0348516113629698E-6},{"$f":"D49*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.4514534982911427E-4},{"$f":"E49*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.4575076373389341E-3},{"$f":"F49*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G49*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H49*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I49*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.5980137638492742E-2},{"$f":"J49*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.5256896241834995E-5},{"$f":"K49*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3310254093376079E-4},{"$f":"L49*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8970608800485882E-3},{"$f":"M49*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.477017214050139E-5},{"$f":"N49*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O49*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P49*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.8029092061799998E-7},{"$f":"Q49*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R49*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S49*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.2205396257557456E-2]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C45","v":0},{"$f":"'[3]Energy Data Conversion'!D45","v":2.7910235999999995E-3},{"$f":"'[3]Energy Data Conversion'!E45","v":2.1165262300000001E-2},{"$f":"'[3]Energy Data Conversion'!F45","v":0},{"$f":"'[3]Energy Data Conversion'!G45","v":0},{"$f":"'[3]Energy Data Conversion'!H45","v":0},{"$f":"'[3]Energy Data Conversion'!I45","v":0.28973150821000004},{"$f":"'[3]Energy Data Conversion'!J45","v":2.5584383E-4},{"$f":"'[3]Energy Data Conversion'!K45","v":3.7213648000000005E-4},{"$f":"'[3]Energy Data Conversion'!L45","v":1.2675898849999999E-2},{"$f":"'[3]Energy Data Conversion'!M45","v":1.1396679699999998E-3},{"$f":"'[3]Energy Data Conversion'!N45","v":0},{"$f":"'[3]Energy Data Conversion'!O45","v":0},{"$f":"'[3]Energy Data Conversion'!P45","v":1.6978726899999997E-4},{"$f":"'[3]Energy Data Conversion'!Q45","v":0},{"$f":"'[3]Energy Data Conversion'!R45","v":1.0466338499999998E-3},{"$f":"'[3]Energy Data Conversion'!S45","v":1.5118044499999998E-4},0.32949894280399999,null,"CRT Glass",{"$f":"C50*'[1]Electricity Coefficients'!$C$20","v":0},{"$f":"D50*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.4228682214627297E-4},{"$f":"E50*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0649199761802047E-3},{"$f":"F50*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G50*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H50*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I50*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1026966760745378E-2},{"$f":"J50*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.55130343464074E-5},{"$f":"K50*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8689543499539803E-5},{"$f":"L50*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":9.8068209914688219E-4},{"$f":"M50*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.13254071177142E-5},{"$f":"N50*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O50*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P50*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6330139532419997E-7},{"$f":"Q50*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R50*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S50*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},2.3440546944577718E-2]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C46","v":3.3330403831199994E-5},{"$f":"'[3]Energy Data Conversion'!D46","v":4.6517059999999994E-3},{"$f":"'[3]Energy Data Conversion'!E46","v":3.7392738681000001E-2},{"$f":"'[3]Energy Data Conversion'!F46","v":0},{"$f":"'[3]Energy Data Conversion'!G46","v":0},{"$f":"'[3]Energy Data Conversion'!H46","v":0},{"$f":"'[3]Energy Data Conversion'!I46","v":0.46999907082800002},{"$f":"'[3]Energy Data Conversion'!J46","v":4.4191206999999997E-4},{"$f":"'[3]Energy Data Conversion'!K46","v":2.0932677E-3},{"$f":"'[3]Energy Data Conversion'!L46","v":2.2437503890999997E-2},{"$f":"'[3]Energy Data Conversion'!M46","v":4.6517059999999998E-4},{"$f":"'[3]Energy Data Conversion'!N46","v":0},{"$f":"'[3]Energy Data Conversion'!O46","v":0},{"$f":"'[3]Energy Data Conversion'!P46","v":3.0236088999999997E-4},{"$f":"'[3]Energy Data Conversion'!Q46","v":0},{"$f":"'[3]Energy Data Conversion'!R46","v":1.8606823999999999E-3},{"$f":"'[3]Energy Data Conversion'!S46","v":2.5584382999999995E-4},0.53993358729383112,null,"Copper Wire",{"$f":"C51*'[1]Electricity Coefficients'!$C$20","v":2.1365941919311181E-6},{"$f":"D51*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.0381137024378833E-4},{"$f":"E51*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8813976326427638E-3},{"$f":"F51*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G51*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H51*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I51*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4109700049324738E-2},{"$f":"J51*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.6795241143794599E-5},{"$f":"K51*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6137868218491137E-4},{"$f":"L51*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7358972863247657E-3},{"$f":"M51*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3194043721516006E-5},{"$f":"N51*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O51*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P51*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.9081070400199996E-7},{"$f":"Q51*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R51*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S51*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},3.835460171048221E-2]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C47","v":8.6500333752400019E-3},{"$f":"'[3]Energy Data Conversion'!D47","v":7.2101443000000001E-2},{"$f":"'[3]Energy Data Conversion'!E47","v":0.55820471999999988},{"$f":"'[3]Energy Data Conversion'!F47","v":0},{"$f":"'[3]Energy Data Conversion'!G47","v":0},{"$f":"'[3]Energy Data Conversion'!H47","v":0},{"$f":"'[3]Energy Data Conversion'!I47","v":0.89987252569999987},{"$f":"'[3]Energy Data Conversion'!J47","v":6.5123883999999993E-3},{"$f":"'[3]Energy Data Conversion'!K47","v":3.2561942000000003E-2},{"$f":"'[3]Energy Data Conversion'!L47","v":6.6782217188999997},{"$f":"'[3]Energy Data Conversion'!M47","v":8.6056560999999993E-3},{"$f":"'[3]Energy Data Conversion'!N47","v":0},{"$f":"'[3]Energy Data Conversion'!O47","v":0},{"$f":"'[3]Energy Data Conversion'!P47","v":4.4191207000000001E-3},{"$f":"'[3]Energy Data Conversion'!Q47","v":0},{"$f":"'[3]Energy Data Conversion'!R47","v":2.7910235999999998E-2},{"$f":"'[3]Energy Data Conversion'!S47","v":3.9539500999999991E-3},8.301013734275239,null,"Aluminum Sheet",{"$f":"C52*'[1]Electricity Coefficients'!$C$20","v":5.5449706409640943E-4},{"$f":"D52*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.2590762387787196E-3},{"$f":"E52*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8085801569587808E-2},{"$f":"F52*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G52*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H52*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I52*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.5307324714878254E-2},{"$f":"J52*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.9487723790855193E-4},{"$f":"K52*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5103350562097324E-3},{"$f":"L52*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.51666651583127399},{"$f":"M52*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.14089808848046E-4},{"$f":"N52*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O52*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P52*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.2503102892600003E-6},{"$f":"Q52*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R52*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S52*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.62039676783187081]
[]
[]
[]
[null,"Process Energy for Recycled Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Recycled Production: Process Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C50+D189","v":2.4112236062649308},{"$f":"'[3]Energy Data Conversion'!D50","v":5.8146324999999999E-2},{"$f":"'[3]Energy Data Conversion'!E50","v":0.56750813199999994},{"$f":"'[3]Energy Data Conversion'!F50","v":0},{"$f":"'[3]Energy Data Conversion'!G50","v":0},{"$f":"'[3]Energy Data Conversion'!H50","v":0},{"$f":"'[3]Energy Data Conversion'!I50","v":0},{"$f":"'[3]Energy Data Conversion'!J50","v":6.3263201599999992E-3},{"$f":"'[3]Energy Data Conversion'!K50","v":5.4192374899999979E-2},{"$f":"'[3]Energy Data Conversion'!L50","v":9.7220655400000008E-2},{"$f":"'[3]Energy Data Conversion'!M50","v":1.2559606199999997E-2},{"$f":"'[3]Energy Data Conversion'!N50","v":0},{"$f":"'[3]Energy Data Conversion'!O50","v":0},{"$f":"'[3]Energy Data Conversion'!P50","v":3.4887794999999993E-3},{"$f":"'[3]Energy Data Conversion'!Q50","v":0},{"$f":"'[3]Energy Data Conversion'!R50","v":2.1630432899999993E-2},{"$f":"'[3]Energy Data Conversion'!S50","v":3.0236088999999996E-3},{"$f":"SUM(C58:S58)","v":3.2353198412249307},null,"Asphalt (Cold Patch)",{"$f":"C58*'[1]Electricity Coefficients'!$D$20","v":0.19563343856671664},{"$f":"D58*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.0476421280473546E-3},{"$f":"E58*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8553898262414276E-2},{"$f":"F58*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G58*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H58*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I58*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J58*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.8359503111116473E-4},{"$f":"K58*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.1779147721204817E-3},{"$f":"L58*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.521561787952236E-3},{"$f":"M58*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.9623918048093191E-4},{"$f":"N58*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O58*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P58*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3555081230999993E-6},{"$f":"Q58*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R58*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S58*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W58:AM58)","v":0.24221764523696618}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C51+D189","v":3.9825140725929309},{"$f":"'[3]Energy Data Conversion'!D51","v":0.20467506399999996},{"$f":"'[3]Energy Data Conversion'!E51","v":3.55855509},{"$f":"'[3]Energy Data Conversion'!F51","v":0},{"$f":"'[3]Energy Data Conversion'!G51","v":0},{"$f":"'[3]Energy Data Conversion'!H51","v":0},{"$f":"'[3]Energy Data Conversion'!I51","v":0},{"$f":"'[3]Energy Data Conversion'!J51","v":4.6517060000000004E-4},{"$f":"'[3]Energy Data Conversion'!K51","v":9.3499290599999993E-2},{"$f":"'[3]Energy Data Conversion'!L51","v":4.3958621699999992E-2},{"$f":"'[3]Energy Data Conversion'!M51","v":3.2817785830000001E-2},{"$f":"'[3]Energy Data Conversion'!N51","v":0},{"$f":"'[3]Energy Data Conversion'!O51","v":0},{"$f":"'[3]Energy Data Conversion'!P51","v":7.4427296000000006E-3},{"$f":"'[3]Energy Data Conversion'!Q51","v":0},{"$f":"'[3]Energy Data Conversion'!R51","v":4.6517059999999999E-2},{"$f":"'[3]Energy Data Conversion'!S51","v":6.5123883999999993E-3},7.976957273322931,null,"Steel Sheet",{"$f":"C59*'[1]Electricity Coefficients'!$D$20","v":0.32311931590972043},{"$f":"D59*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7767700290726687E-2},{"$f":"E59*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.17904698500612232},{"$f":"F59*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G59*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H59*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I59*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J59*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8205516993468003E-5},{"$f":"K59*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.2082478042593736E-3},{"$f":"L59*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4008975548396464E-3},{"$f":"M59*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3418397845529544E-3},{"$f":"N59*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O59*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P59*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.1584173292799999E-6},{"$f":"Q59*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R59*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S59*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.53292035028454399]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C52+D189","v":6.8155983982449309},{"$f":"'[3]Energy Data Conversion'!D52","v":0.20862901409999998},{"$f":"'[3]Energy Data Conversion'!E52","v":2.3025944699999998},{"$f":"'[3]Energy Data Conversion'!F52","v":0},{"$f":"'[3]Energy Data Conversion'!G52","v":0},{"$f":"'[3]Energy Data Conversion'!H52","v":0},{"$f":"'[3]Energy Data Conversion'!I52","v":0},{"$f":"'[3]Energy Data Conversion'!J52","v":9.3034119999999996E-4},{"$f":"'[3]Energy Data Conversion'!K52","v":0.15932093049999996},{"$f":"'[3]Energy Data Conversion'!L52","v":0.20467506399999996},{"$f":"'[3]Energy Data Conversion'!M52","v":4.4423792300000001E-2},{"$f":"'[3]Energy Data Conversion'!N52","v":0},{"$f":"'[3]Energy Data Conversion'!O52","v":0},{"$f":"'[3]Energy Data Conversion'!P52","v":1.25596062E-2},{"$f":"'[3]Energy Data Conversion'!Q52","v":0},{"$f":"'[3]Energy Data Conversion'!R52","v":7.6753148999999993E-2},{"$f":"'[3]Energy Data Conversion'!S52","v":1.09315091E-2},9.8364162746449306,null,"Lead Bullion",{"$f":"C60*'[1]Electricity Coefficients'!$D$20","v":0.55298021596756064},{"$f":"D60*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8110939955433905E-2},{"$f":"E60*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.11585393147454973},{"$f":"F60*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G60*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H60*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I60*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J60*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.6411033986936E-5},{"$f":"K60*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2282710810740474E-2},{"$f":"L60*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5834866922004701E-2},{"$f":"M60*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.1700311754047786E-3},{"$f":"N60*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O60*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P60*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.207982924316E-5},{"$f":"Q60*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R60*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S60*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.71830118716892433]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C53+D189","v":1.4613070970757309},{"$f":"'[3]Energy Data Conversion'!D53","v":5.8146324999999999E-2},{"$f":"'[3]Energy Data Conversion'!E53","v":4.7447401199999995},{"$f":"'[3]Energy Data Conversion'!F53","v":0},{"$f":"'[3]Energy Data Conversion'!G53","v":0},{"$f":"'[3]Energy Data Conversion'!H53","v":0},{"$f":"'[3]Energy Data Conversion'!I53","v":0},{"$f":"'[3]Energy Data Conversion'!J53","v":1.04663385E-3},{"$f":"'[3]Energy Data Conversion'!K53","v":0.54890130799999992},{"$f":"'[3]Energy Data Conversion'!L53","v":0.55122716099999991},{"$f":"'[3]Energy Data Conversion'!M53","v":3.0236088999999997E-2},{"$f":"'[3]Energy Data Conversion'!N53","v":0},{"$f":"'[3]Energy Data Conversion'!O53","v":0},{"$f":"'[3]Energy Data Conversion'!P53","v":3.4887794999999997E-3},{"$f":"'[3]Energy Data Conversion'!Q53","v":0},{"$f":"'[3]Energy Data Conversion'!R53","v":2.1630432899999993E-2},{"$f":"'[3]Energy Data Conversion'!S53","v":3.0236088999999996E-3},7.4237475552257299,null,"CRT Glass",{"$f":"C61*'[1]Electricity Coefficients'!$D$20","v":0.11856243090026432},{"$f":"D61*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.0476421280473546E-3},{"$f":"E61*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.23872931334149641},{"$f":"F61*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G61*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H61*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I61*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J61*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.3462413235303001E-5},{"$f":"K61*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.2317076661821197E-2},{"$f":"L61*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.2646175687671754E-2},{"$f":"M61*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1576128418985402E-3},{"$f":"N61*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O61*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P61*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3555081230999997E-6},{"$f":"Q61*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R61*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S61*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.44952706948255799]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C54+D189","v":19.981107911568927},{"$f":"'[3]Energy Data Conversion'!D54","v":2.9770918399999999},{"$f":"'[3]Energy Data Conversion'!E54","v":42.795695199999983},{"$f":"'[3]Energy Data Conversion'!F54","v":0},{"$f":"'[3]Energy Data Conversion'!G54","v":0},{"$f":"'[3]Energy Data Conversion'!H54","v":0},{"$f":"'[3]Energy Data Conversion'!I54","v":0},{"$f":"'[3]Energy Data Conversion'!J54","v":9.8174255129999978E-3},{"$f":"'[3]Energy Data Conversion'!K54","v":0.95359972999999987},{"$f":"'[3]Energy Data Conversion'!L54","v":8.0707099099999997},{"$f":"'[3]Energy Data Conversion'!M54","v":0.38376574500000005},{"$f":"'[3]Energy Data Conversion'!N54","v":0},{"$f":"'[3]Energy Data Conversion'!O54","v":0},{"$f":"'[3]Energy Data Conversion'!P54","v":5.5820472000000003E-2},{"$f":"'[3]Energy Data Conversion'!Q54","v":0},{"$f":"'[3]Energy Data Conversion'!R54","v":0.34887794999999999},{"$f":"'[3]Energy Data Conversion'!S54","v":4.8842913000000009E-2},75.625329097081917,null,"Copper Wire",{"$f":"C62*'[1]Electricity Coefficients'!$D$20","v":1.621157339765759},{"$f":"D62*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.25843927695602453},{"$f":"E62*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1532447870017317},{"$f":"F62*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G62*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H62*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I62*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J62*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.9527743614714202E-4},{"$f":"K62*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.351695521757072E-2},{"$f":"L62*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.62439759340177647},{"$f":"M62*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.7385086070250707E-2},{"$f":"N62*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O62*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P62*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.3688129969600002E-5},{"$f":"Q62*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R62*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S62*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},4.7587900039792306]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C55+D189","v":3.3952641003289306},{"$f":"'[3]Energy Data Conversion'!D55","v":0.13955117999999997},{"$f":"'[3]Energy Data Conversion'!E55","v":9.3964461200000002},{"$f":"'[3]Energy Data Conversion'!F55","v":0},{"$f":"'[3]Energy Data Conversion'!G55","v":0},{"$f":"'[3]Energy Data Conversion'!H55","v":0},{"$f":"'[3]Energy Data Conversion'!I55","v":0},{"$f":"'[3]Energy Data Conversion'!J55","v":1.0698923799999998E-3},{"$f":"'[3]Energy Data Conversion'!K55","v":9.5359973000000015E-2},{"$f":"'[3]Energy Data Conversion'!L55","v":0.82567781500000004},{"$f":"'[3]Energy Data Conversion'!M55","v":6.5123884000000007E-2},{"$f":"'[3]Energy Data Conversion'!N55","v":0},{"$f":"'[3]Energy Data Conversion'!O55","v":0},{"$f":"'[3]Energy Data Conversion'!P55","v":8.3730707999999984E-3},{"$f":"'[3]Energy Data Conversion'!Q55","v":0},{"$f":"'[3]Energy Data Conversion'!R55","v":5.1168765999999991E-2},{"$f":"'[3]Energy Data Conversion'!S55","v":7.4427295999999997E-3},13.985477531108931,null,"Aluminum Sheet",{"$f":"C63*'[1]Electricity Coefficients'!$D$20","v":0.27547307892294121},{"$f":"D63*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2114341107313648E-2},{"$f":"E63*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.47277765975472824},{"$f":"F63*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G63*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H63*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I63*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J63*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.4872689084976388E-5},{"$f":"K63*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.3516955217570743E-3},{"$f":"L63*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.387929269672353E-2},{"$f":"M63*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.6471661210122413E-3},{"$f":"N63*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O63*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P63*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.0532194954399975E-6},{"$f":"Q63*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R63*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S63*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.83631616003305631]
[]
[null,"Transportation Energy for Recycled Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Recycled Production: Transportation Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C58","v":2.4601012351600001E-3},{"$f":"'[3]Energy Data Conversion'!D58","v":9.7685825999999989E-3},{"$f":"'[3]Energy Data Conversion'!E58","v":7.442729599999999E-2},{"$f":"'[3]Energy Data Conversion'!F58","v":0},{"$f":"'[3]Energy Data Conversion'!G58","v":0},{"$f":"'[3]Energy Data Conversion'!H58","v":0},{"$f":"'[3]Energy Data Conversion'!I58","v":0.8678222713599999},{"$f":"'[3]Energy Data Conversion'!J58","v":8.8382413999999994E-4},{"$f":"'[3]Energy Data Conversion'!K58","v":4.4191206999999993E-3},{"$f":"'[3]Energy Data Conversion'!L58","v":0.16746141599999997},{"$f":"'[3]Energy Data Conversion'!M58","v":1.1629264999999998E-3},{"$f":"'[3]Energy Data Conversion'!N58","v":0},{"$f":"'[3]Energy Data Conversion'!O58","v":0},{"$f":"'[3]Energy Data Conversion'!P58","v":6.0472177999999993E-4},{"$f":"'[3]Energy Data Conversion'!Q58","v":0},{"$f":"'[3]Energy Data Conversion'!R58","v":3.7213647999999998E-3},{"$f":"'[3]Energy Data Conversion'!S58","v":5.3494619000000001E-4},{"$f":"SUM(C67:S67)","v":1.1332665713051597},null,"Asphalt (Cold Patch)",{"$f":"C67*'[1]Electricity Coefficients'!$D$20","v":1.9959910089056154E-4},{"$f":"D67*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.4800387751195552E-4},{"$f":"E67*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.7447735426117085E-3},{"$f":"F67*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G67*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H67*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I67*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.2981310409964783E-2},{"$f":"J67*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.3590482287589199E-5},{"$f":"K67*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4068832905703505E-4},{"$f":"L67*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2955800208912939E-2},{"$f":"M67*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.2985109303789997E-5},{"$f":"N67*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O67*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P67*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.8162140800399992E-7},{"$f":"Q67*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R67*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S67*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W67:AM67)","v":8.120733268194838E-2}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C59","v":0},{"$f":"'[3]Energy Data Conversion'!D59","v":6.7449736999999994E-3},{"$f":"'[3]Energy Data Conversion'!E59","v":5.1168765999999991E-2},{"$f":"'[3]Energy Data Conversion'!F59","v":0},{"$f":"'[3]Energy Data Conversion'!G59","v":0},{"$f":"'[3]Energy Data Conversion'!H59","v":0},{"$f":"'[3]Energy Data Conversion'!I59","v":0.67775356419999988},{"$f":"'[3]Energy Data Conversion'!J59","v":6.0472177999999993E-4},{"$f":"'[3]Energy Data Conversion'!K59","v":3.0236088999999991E-3},{"$f":"'[3]Energy Data Conversion'!L59","v":3.0701259599999999E-2},{"$f":"'[3]Energy Data Conversion'!M59","v":6.9775589999999986E-4},{"$f":"'[3]Energy Data Conversion'!N59","v":0},{"$f":"'[3]Energy Data Conversion'!O59","v":0},{"$f":"'[3]Energy Data Conversion'!P59","v":4.1865353999999991E-4},{"$f":"'[3]Energy Data Conversion'!Q59","v":0},{"$f":"'[3]Energy Data Conversion'!R59","v":2.5584383000000002E-3},{"$f":"'[3]Energy Data Conversion'!S59","v":3.7213648E-4},0.7740438784,null,"Steel Sheet",{"$f":"C68*'[1]Electricity Coefficients'!$D$20","v":0},{"$f":"D68*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.8552648685349313E-4},{"$f":"E68*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5745318105455492E-3},{"$f":"F68*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G68*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H68*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I68*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.9187269118416962E-2},{"$f":"J68*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.6667172091508395E-5},{"$f":"K68*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3310254093376079E-4},{"$f":"L68*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3752300383007058E-3},{"$f":"M68*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.9791065582273998E-5},{"$f":"N68*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O68*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P68*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.0266097477199988E-7},{"$f":"Q68*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R68*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S68*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.5042520893699036E-2]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C60","v":3.0949660700400001E-5},{"$f":"'[3]Energy Data Conversion'!D60","v":3.9539500999999998E-2},{"$f":"'[3]Energy Data Conversion'!E60","v":0.30236088999999999},{"$f":"'[3]Energy Data Conversion'!F60","v":0},{"$f":"'[3]Energy Data Conversion'!G60","v":0},{"$f":"'[3]Energy Data Conversion'!H60","v":0},{"$f":"'[3]Energy Data Conversion'!I60","v":4.0998508586899991},{"$f":"'[3]Energy Data Conversion'!J60","v":3.7213647999999998E-3},{"$f":"'[3]Energy Data Conversion'!K60","v":1.83742387E-2},{"$f":"'[3]Energy Data Conversion'!L60","v":0.17748584242999998},{"$f":"'[3]Energy Data Conversion'!M60","v":4.6517059999999994E-3},{"$f":"'[3]Energy Data Conversion'!N60","v":0},{"$f":"'[3]Energy Data Conversion'!O60","v":0},{"$f":"'[3]Energy Data Conversion'!P60","v":2.5584383000000002E-3},{"$f":"'[3]Energy Data Conversion'!Q60","v":0},{"$f":"'[3]Energy Data Conversion'!R60","v":1.5350629799999998E-2},{"$f":"'[3]Energy Data Conversion'!S60","v":2.2095603499999996E-3},4.6661339797306995,null,"Lead Bullion",{"$f":"C69*'[1]Electricity Coefficients'!$D$20","v":2.5110854628167417E-6},{"$f":"D69*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4323966470722008E-3},{"$f":"E69*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5213142516860066E-2},{"$f":"F69*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G69*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H69*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I69*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.29754246703193937},{"$f":"J69*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.25644135947744E-4},{"$f":"K69*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.4165462102897774E-3},{"$f":"L69*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.3731348804752033E-2},{"$f":"M69*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3194043721515999E-4},{"$f":"N69*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O69*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P69*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.4607059569399999E-6},{"$f":"Q69*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R69*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S69*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.33189845757549613]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C61","v":0},{"$f":"'[3]Energy Data Conversion'!D61","v":2.5584382999999995E-2},{"$f":"'[3]Energy Data Conversion'!E61","v":0.20467506399999996},{"$f":"'[3]Energy Data Conversion'!F61","v":0},{"$f":"'[3]Energy Data Conversion'!G61","v":0},{"$f":"'[3]Energy Data Conversion'!H61","v":0},{"$f":"'[3]Energy Data Conversion'!I61","v":5.7604401251000006},{"$f":"'[3]Energy Data Conversion'!J61","v":2.3258530000000001E-3},{"$f":"'[3]Energy Data Conversion'!K61","v":1.2094435599999998E-2},{"$f":"'[3]Energy Data Conversion'!L61","v":0.11629265},{"$f":"'[3]Energy Data Conversion'!M61","v":3.2561941999999996E-3},{"$f":"'[3]Energy Data Conversion'!N61","v":0},{"$f":"'[3]Energy Data Conversion'!O61","v":0},{"$f":"'[3]Energy Data Conversion'!P61","v":1.6513556300000003E-3},{"$f":"'[3]Energy Data Conversion'!Q61","v":0},{"$f":"'[3]Energy Data Conversion'!R61","v":1.0233753200000001E-2},{"$f":"'[3]Energy Data Conversion'!S61","v":1.4652873900000002E-3},6.1380191011200003,null,"CRT Glass",{"$f":"C70*'[1]Electricity Coefficients'!$D$20","v":0},{"$f":"D70*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.2209625363408358E-3},{"$f":"E70*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0298127242182197E-2},{"$f":"F70*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G70*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H70*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I70*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.41805802822780824},{"$f":"J70*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.4102758496734001E-4},{"$f":"K70*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":9.3241016373504326E-4},{"$f":"L70*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.9970834784117645E-3},{"$f":"M70*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3235830605061202E-4},{"$f":"N70*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O70*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P70*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5882738449340002E-6},{"$f":"Q70*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R70*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S70*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.44088158581334091]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C62","v":3.3330403831199994E-5},{"$f":"'[3]Energy Data Conversion'!D62","v":2.1630432899999996E-2},{"$f":"'[3]Energy Data Conversion'!E62","v":0.16764050668099995},{"$f":"'[3]Energy Data Conversion'!F62","v":0},{"$f":"'[3]Energy Data Conversion'!G62","v":0},{"$f":"'[3]Energy Data Conversion'!H62","v":0},{"$f":"'[3]Energy Data Conversion'!I62","v":2.2167146738280001},{"$f":"'[3]Energy Data Conversion'!J62","v":1.97697505E-3},{"$f":"'[3]Energy Data Conversion'!K62","v":9.7685825999999989E-3},{"$f":"'[3]Energy Data Conversion'!L62","v":9.7097385190999988E-2},{"$f":"'[3]Energy Data Conversion'!M62","v":2.5584383000000007E-3},{"$f":"'[3]Energy Data Conversion'!N62","v":0},{"$f":"'[3]Energy Data Conversion'!O62","v":0},{"$f":"'[3]Energy Data Conversion'!P62","v":1.3489947399999997E-3},{"$f":"'[3]Energy Data Conversion'!Q62","v":0},{"$f":"'[3]Energy Data Conversion'!R62","v":8.3730708000000001E-3},{"$f":"'[3]Energy Data Conversion'!S62","v":1.1861850299999999E-3},2.5283285755238309,null,"Copper Wire",{"$f":"C71*'[1]Electricity Coefficients'!$D$20","v":2.7042458830334137E-6},{"$f":"D71*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8777228716336156E-3},{"$f":"E71*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.4347513322132507E-3},{"$f":"F71*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G71*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H71*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I71*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.16087579170317218},{"$f":"J71*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.19873447222239E-4},{"$f":"K71*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.5310051686291958E-4},{"$f":"L71*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.5120248794651179E-3},{"$f":"M71*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8256724046833807E-4},{"$f":"N71*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O71*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P71*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2974631409319997E-6},{"$f":"Q71*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R71*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S71*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.17975983370006163]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C63","v":0},{"$f":"'[3]Energy Data Conversion'!D63","v":1.0001167899999996E-2},{"$f":"'[3]Energy Data Conversion'!E63","v":7.6753148999999993E-2},{"$f":"'[3]Energy Data Conversion'!F63","v":0},{"$f":"'[3]Energy Data Conversion'!G63","v":0},{"$f":"'[3]Energy Data Conversion'!H63","v":0},{"$f":"'[3]Energy Data Conversion'!I63","v":1.0324461466999999},{"$f":"'[3]Energy Data Conversion'!J63","v":9.0708266999999995E-4},{"$f":"'[3]Energy Data Conversion'!K63","v":4.6517059999999994E-3},{"$f":"'[3]Energy Data Conversion'!L63","v":4.4191206999999989E-2},{"$f":"'[3]Energy Data Conversion'!M63","v":1.1629264999999998E-3},{"$f":"'[3]Energy Data Conversion'!N63","v":0},{"$f":"'[3]Energy Data Conversion'!O63","v":0},{"$f":"'[3]Energy Data Conversion'!P63","v":6.2798031000000005E-4},{"$f":"'[3]Energy Data Conversion'!Q63","v":0},{"$f":"'[3]Energy Data Conversion'!R63","v":3.7213647999999998E-3},{"$f":"'[3]Energy Data Conversion'!S63","v":5.5820471999999991E-4},1.1750209355999996,null,"Aluminum Sheet",{"$f":"C72*'[1]Electricity Coefficients'!$D$20","v":0},{"$f":"D72*VLOOKUP(X$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.6819444602414468E-4},{"$f":"E72*VLOOKUP(Y$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.8617977158183245E-3},{"$f":"F72*VLOOKUP(Z$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G72*VLOOKUP(AA$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H72*VLOOKUP(AB$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I72*VLOOKUP(AC$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.4928719154650963E-2},{"$f":"J72*VLOOKUP(AD$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.5000758137262599E-5},{"$f":"K72*VLOOKUP(AE$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.5861929374424742E-4},{"$f":"L72*VLOOKUP(AF$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4188917217964697E-3},{"$f":"M72*VLOOKUP(AG$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.2985109303789997E-5},{"$f":"N72*VLOOKUP(AH$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O72*VLOOKUP(AI$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P72*VLOOKUP(AJ$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.0399146215800003E-7},{"$f":"Q72*VLOOKUP(AK$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R72*VLOOKUP(AL$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S72*VLOOKUP(AM$37,'[1]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},8.3574812190937361E-2]
[]
[]
[null,"Electronics Recycling Calculations (open loop recycling): GHG Emissions"]
[null,null,"Personal Computers ",null,null,null,null,null,null,null,null,"Televisions",null,null,null,null,null,null,null,null,"Microwaves  ",null,null,null,null,null,null,null,null,"VCR's "]
[null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate"]
[null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)"]
[null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," "]
[null,"Type of Product","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy"]
[null,"Asphalt",{"$f":"$AN$38*$C$102","v":1.067969403822998E-2},{"$f":"$AN$47*$C$102","v":6.5488401941834517E-3},{"$f":"F132*$C$102","v":7.6665377057613356E-4},{"$f":"$AN$58*$C$102","v":9.2850097340837032E-2},{"$f":"$AN$67*$C$102","v":3.1129477528080211E-2},{"$f":"G132*$C$102","v":9.2765106239712147E-4},{"$f":"(F81-C81)*$G$112","v":4.4046076814976971E-2},{"$f":"(G81-D81)*$G$112","v":1.3176041453547994E-2},{"$f":"(H81-E81)*$G$112","v":8.6299918188736802E-5},{"$f":"$AN$38*$D$102","v":2.2340623295723089E-3},{"$f":"$AN$47*$D$102","v":1.3699378585043315E-3},{"$f":"F132*$D$102","v":1.6037466078499922E-4},{"$f":"$AN$58*$D$102","v":1.9423113061454833E-2},{"$f":"$AN$67*$D$102","v":6.5119087527977472E-3},{"$f":"G132*$D$102","v":1.9405333954984903E-4},{"$f":"(O81-L81)*$G$112","v":9.2139045019024833E-3},{"$f":"(P81-M81)*$G$112","v":2.7562679004550766E-3},{"$f":"(Q81-N81)*$G$112","v":1.8052895109210737E-5},{"$f":"$AN$38*$E$102","v":2.4510326748455901E-3},{"$f":"$AN$47*$E$102","v":1.5029851268048211E-3},{"$f":"F132*$E$102","v":1.7595011947431344E-4},{"$f":"$AN$58*$E$102","v":2.1309470255451567E-2},{"$f":"$AN$67*$E$102","v":7.144340118646484E-3},{"$f":"G132*$E$102","v":2.1289964456391926E-4},{"$f":"(X81-U81)*$G$112","v":1.0108751532189026E-2},{"$f":"(Y81-V81)*$G$112","v":3.0239544327918381E-3},{"$f":"(Z81-W81)*$G$112","v":1.9806177832427179E-5},{"$f":"$AN$38*$F$102","v":6.4078164229379887E-3},{"$f":"$AN$47*$F$102","v":3.9293041165100713E-3},{"$f":"F132*$F$102","v":4.5999226234568017E-4},{"$f":"$AN$58*$F$102","v":5.5710058404502223E-2},{"$f":"$AN$67*$F$102","v":1.8677686516848129E-2},{"$f":"G132*$F$102","v":5.5659063743827299E-4},{"$f":"(AG81-AD81)*$G$112","v":2.6427646088986186E-2},{"$f":"(AH81-AE81)*$G$112","v":7.905624872128798E-3},{"$f":"(AI81-AF81)*$G$112","v":5.1779950913242123E-5}]
[null,"Steel Sheet",{"$f":"'[1]Energy Data'!$T$8*$C$103","v":0.56131447170572235},{"$f":"'[1]Energy Data'!$AO$8*$C$103","v":1.3866663018504867E-2},{"$f":"'[1]Emission Factors'!$BQ$11*$C$103","v":1.1460266666666667E-2},{"$f":"('[1]Energy Data'!$T$24+D190)*$C$103","v":0.19308919550311049},{"$f":"'[1]Energy Data'!$AO$24*$C$103","v":9.050410667267493E-3},{"$f":"'[1]Emission Factors'!$BZ$11*$C$103","v":0},{"$f":"(F82-C82)*$G$113","v":-0.30265091194735222},{"$f":"(G82-D82)*$G$113","v":-3.9585635763594853E-3},{"$f":"(H82-E82)*$G$113","v":-9.419397260273972E-3},{"$f":"'[1]Energy Data'!$T$8*$D$103","v":0.23829387949771227},{"$f":"'[1]Energy Data'!$AO$8*$D$103","v":5.8867909040822546E-3},{"$f":"'[1]Emission Factors'!$BQ$11*$D$103","v":4.8652075471698111E-3},{"$f":"('[1]Energy Data'!$T$24+D190)*$D$103","v":8.1971828279622364E-2},{"$f":"'[1]Energy Data'!$AO$24*$D$103","v":3.8421554719531804E-3},{"$f":"'[1]Emission Factors'!$BZ$11*$D$103","v":0},{"$f":"(O82-L82)*$G$113","v":-0.12848387771349853},{"$f":"(P82-M82)*$G$113","v":-1.6805222729828007E-3},{"$f":"(Q82-N82)*$G$113","v":-3.9988007237012147E-3},{"$f":"'[1]Energy Data'!$T$8*$E$103","v":1.6049314073697338},{"$f":"'[1]Energy Data'!$AO$8*$E$103","v":3.9648083410681073E-2},{"$f":"'[1]Emission Factors'!$BQ$11*$E$103","v":3.2767624633431087E-2},{"$f":"('[1]Energy Data'!$T$24+D190)*$E$103","v":0.55208787570537454},{"$f":"'[1]Energy Data'!$AO$24*$E$103","v":2.5877273902011159E-2},{"$f":"'[1]Emission Factors'!$BZ$11*$E$103","v":0},{"$f":"(X82-U82)*$G$113","v":-0.86535084794330908},{"$f":"(Y82-V82)*$G$113","v":-1.1318473568769791E-2},{"$f":"(Z82-W82)*$G$113","v":-2.6932294219258426E-2},{"$f":"'[1]Energy Data'!$T$8*$F$103","v":0.94721817100340644},{"$f":"'[1]Energy Data'!$AO$8*$F$103","v":2.3399993843726964E-2},{"$f":"'[1]Emission Factors'!$BQ$11*$F$103","v":1.9339200000000001E-2},{"$f":"('[1]Energy Data'!$T$24+D190)*$F$103","v":0.32583801741149893},{"$f":"'[1]Energy Data'!$AO$24*$F$103","v":1.5272568001013894E-2},{"$f":"'[1]Emission Factors'!$BZ$11*$F$103","v":0},{"$f":"(AG82-AD82)*$G$113","v":-0.51072341391115683},{"$f":"(AH82-AE82)*$G$113","v":-6.6800760351066329E-3},{"$f":"(AI82-AF82)*$G$113","v":-1.589523287671233E-2}]
[null,"Lead Bullion",{"$f":"$AN$40*$C$104","v":5.6133765925935851E-2},{"$f":"$AN$49*$C$104","v":5.2205396257557447E-3},{"$f":"F134*$C$104","v":3.1819464756172914E-3},{"$f":"$AN$60*$C$104","v":7.1830118716892433E-2},{"$f":"$AN$69*$C$104","v":3.3189845757549609E-2},{"$f":"G134*$C$104","v":1.6999714043209912E-3},{"$f":"(F83-C83)*$G$114","v":1.2836606323563121E-2},{"$f":"(G83-D83)*$G$114","v":2.2873528439288953E-2},{"$f":"(H83-E83)*$G$114","v":-1.2119713939231385E-3},{"$f":"$AN$40*$D$104","v":2.6478191474498041E-3},{"$f":"$AN$49*$D$104","v":2.4625186913942196E-4},{"$f":"F134*$D$104","v":1.5009181488760809E-4},{"$f":"$AN$60*$D$104","v":3.388213147023228E-3},{"$f":"$AN$69*$D$104","v":1.5655587621485666E-3},{"$f":"G134*$D$104","v":8.0187330392499597E-5},{"$f":"(O83-L83)*$G$114","v":6.0550029828127937E-4},{"$f":"(P83-M83)*$G$114","v":1.078940020721177E-3},{"$f":"(Q83-N83)*$G$114","v":-5.7168461977506528E-5},{"$f":"$AN$40*$E$104","v":0},{"$f":"$AN$49*$E$104","v":0},{"$f":"F134*$E$104","v":0},{"$f":"$AN$60*$E$104","v":0},{"$f":"$AN$69*$E$104","v":0},{"$f":"G134*$E$104","v":0},{"$f":"(X83-U83)*$G$114","v":0},{"$f":"(Y83-V83)*$G$114","v":0},{"$f":"(Z83-W83)*$G$114","v":0},{"$f":"$AN$40*$F$104","v":0},{"$f":"$AN$49*$F$104","v":0},{"$f":"F134*$F$104","v":0},{"$f":"$AN$60*$F$104","v":0},{"$f":"$AN$69*$F$104","v":0},{"$f":"G134*$F$104","v":0},{"$f":"(AG83-AD83)*$G$114","v":0},{"$f":"(AH83-AE83)*$G$114","v":0},{"$f":"(AI83-AF83)*$G$114","v":0}]
[null,"CRT Glass",{"$f":"$AN$41*$C$105","v":8.6745259559871217E-3},{"$f":"$AN$50*$C$105","v":3.9067578240962862E-4},{"$f":"F135*$C$105","v":3.0166159233539166E-3},{"$f":"$AN$61*$C$105","v":7.4921178247092995E-3},{"$f":"$AN$70*$C$105","v":7.3480264302223488E-3},{"$f":"G135*$C$105","v":0},{"$f":"(F84-C84)*$G$115","v":-9.7184229968040169E-4},{"$f":"(G84-D84)*$G$115","v":5.7183703954625095E-3},{"$f":"(H84-E84)*$G$115","v":-2.4794103479621231E-3},{"$f":"$AN$41*$D$105","v":0.36089301382927558},{"$f":"$AN$50*$D$105","v":1.6253586796476059E-2},{"$f":"F135*$D$105","v":0.12550260586783749},{"$f":"$AN$61*$D$105","v":0.31170037365064163},{"$f":"$AN$70*$D$105","v":0.30570562789887318},{"$f":"G135*$D$105","v":0},{"$f":"(O84-L84)*$G$115","v":-4.0432306996137493E-2},{"$f":"(P84-M84)*$G$115","v":0.2379057872074497},{"$f":"(Q84-N84)*$G$115","v":-0.10315282674068833},{"$f":"$AN$41*$E$105","v":3.0526191047462011E-2},{"$f":"$AN$50*$E$105","v":1.3748121375118895E-3},{"$f":"F135*$E$105","v":1.0615657208283577E-2},{"$f":"$AN$61*$E$105","v":2.6365224016572316E-2},{"$f":"$AN$70*$E$105","v":2.5858157525709143E-2},{"$f":"G135*$E$105","v":0},{"$f":"(X84-U84)*$G$115","v":-3.4199729021011189E-3},{"$f":"(Y84-V84)*$G$115","v":2.0123297579340206E-2},{"$f":"(Z84-W84)*$G$115","v":-8.7251977054385553E-3},{"$f":"$AN$41*$F$105","v":0},{"$f":"$AN$50*$F$105","v":0},{"$f":"F135*$F$105","v":0},{"$f":"$AN$61*$F$105","v":0},{"$f":"$AN$70*$F$105","v":0},{"$f":"G135*$F$105","v":0},{"$f":"(AG84-AD84)*$G$115","v":0},{"$f":"(AH84-AE84)*$G$115","v":0},{"$f":"(AI84-AF84)*$G$115","v":0}]
[null,"Copper Ingot",{"$f":"[1]Copper!$AM$5*$C$106","v":0.26898861024555687},{"$f":"[1]Copper!$AM$9*$C$106","v":1.0810725263823181E-2},{"$f":"$F$136*$C$106","v":1.7999697222222267E-7},{"$f":"('[1]Energy Data'!$T$25+D190)*$C$106","v":2.478761007096994E-2},{"$f":"'[1]Energy Data'!$AO$25*$C$106","v":6.8867660953776692E-3},{"$f":"$G$136*$C$106","v":1.7999697222222267E-7},{"$f":"(F85-C85)*$G$116","v":-0.19870601932014331},{"$f":"(G85-D85)*$G$116","v":-3.1929202000775801E-3},{"$f":"(H85-E85)*$G$116","v":0},{"$f":"[1]Copper!$AM$5*$D$106","v":0.20301027188343915},{"$f":"[1]Copper!$AM$9*$D$106","v":8.1590379349608909E-3},{"$f":"$F$136*$D$106","v":1.3584677148846993E-7},{"$f":"('[1]Energy Data'!$T$25+D190)*$D$106","v":1.8707630242241466E-2},{"$f":"'[1]Energy Data'!$AO$25*$D$106","v":5.1975593172661656E-3},{"$f":"$G$136*$D$106","v":1.3584677148846993E-7},{"$f":"(O85-L85)*$G$116","v":-0.14996680703407042},{"$f":"(P85-M85)*$G$116","v":-2.4097510943981732E-3},{"$f":"(Q85-N85)*$G$116","v":0},{"$f":"[1]Copper!$AM$5*$E$106","v":0.47329374236754873},{"$f":"[1]Copper!$AM$9*$E$106","v":1.9021803983266593E-2},{"$f":"$F$136*$E$106","v":3.1671021505376422E-7},{"$f":"('[1]Energy Data'!$T$25+D190)*$E$106","v":4.3614563174727165E-2},{"$f":"'[1]Energy Data'!$AO$25*$E$106","v":1.211747700066452E-2},{"$f":"$G$136*$E$106","v":3.1671021505376422E-7},{"$f":"(X85-U85)*$G$116","v":-0.3496293595075835},{"$f":"(Y85-V85)*$G$116","v":-5.6180414077611381E-3},{"$f":"(Z85-W85)*$G$116","v":0},{"$f":"[1]Copper!$AM$5*$F$106","v":0.59177494254022511},{"$f":"[1]Copper!$AM$9*$F$106","v":2.3783595580410998E-2},{"$f":"$F$136*$F$106","v":3.959933388888899E-7},{"$f":"('[1]Energy Data'!$T$25+D190)*$F$106","v":5.4532742156133872E-2},{"$f":"'[1]Energy Data'!$AO$25*$F$106","v":1.5150885409830873E-2},{"$f":"$G$136*$F$106","v":3.959933388888899E-7},{"$f":"(AG85-AD85)*$G$116","v":-0.43715324250431525},{"$f":"(AH85-AE85)*$G$116","v":-7.0244244401706755E-3},{"$f":"(AI85-AF85)*$G$116","v":0}]
[null,"Alum Sheet",{"$f":"'[1]Energy Data'!$T$7*$C$107","v":2.3832673210537134},{"$f":"'[1]Energy Data'!$AO$7*$C$107","v":0.17684735488847181},{"$f":"[1]Aluminum!D83*$C$107","v":0.49412577747062886},{"$f":"('[1]Energy Data'!$T$23+D190)*$C$107","v":0.91729305898924884},{"$f":"'[1]Energy Data'!$AO$23*$C$107","v":4.5555831973260331E-2},{"$f":"'[1]Emission Factors'!$BZ$10*C107","v":0},{"$f":"(F86-C86)*$G$117","v":-1.2049103523817515},{"$f":"(G86-D86)*$G$117","v":-0.10791084075222861},{"$f":"(H86-E86)*$G$117","v":-0.40613077600325659},{"$f":"'[1]Energy Data'!$T$7*$D$107","v":6.1319056287831387E-2},{"$f":"'[1]Energy Data'!$AO$7*$D$107","v":4.550103470543871E-3},{"$f":"[1]Aluminum!D83*$D$107","v":1.2713356195642251E-2},{"$f":"('[1]Energy Data'!$T$23+D190)*$D$107","v":2.3601022100924067E-2},{"$f":"'[1]Energy Data'!$AO$23*$D$107","v":1.1721054538574699E-3},{"$f":"'[1]Emission Factors'!$BZ$10*$D$107","v":0},{"$f":"(O86-L86)*$G$117","v":-3.1001123989238891E-2},{"$f":"(P86-M86)*$G$117","v":-2.7764367260436173E-3},{"$f":"(Q86-N86)*$G$117","v":-1.0449333859431987E-2},{"$f":"'[1]Energy Data'!$T$7*$E$107","v":3.8122111240528604E-2},{"$f":"'[1]Energy Data'!$AO$7*$E$107","v":2.8288033306607058E-3},{"$f":"'[1]Emission Factors'!$BQ$10*$E$107","v":7.903904731601635E-3},{"$f":"('[1]Energy Data'!$T$23+D190)*$E$107","v":1.4672776203507045E-2},{"$f":"'[1]Energy Data'!$AO$23*$E$107","v":7.2869899184100772E-4},{"$f":"'[1]Emission Factors'!$BZ$10*E107","v":0},{"$f":"(X86-U86)*$G$117","v":-1.9273426057825938E-2},{"$f":"(Y86-V86)*$G$117","v":-1.7261131551942724E-3},{"$f":"(Z86-W86)*$G$117","v":-6.4963600533712064E-3},{"$f":"'[1]Energy Data'!$T$7*$F$107","v":0},{"$f":"'[1]Energy Data'!$AO$7*$F$107","v":0},{"$f":"'[1]Emission Factors'!$BQ$10*$F$107","v":0},{"$f":"('[1]Energy Data'!$T$23+D190)*$F$107","v":0},{"$f":"'[1]Energy Data'!$AO$23*$F$107","v":0},{"$f":"'[1]Emission Factors'!$BZ$10*F107","v":0},{"$f":"(AG86-AD86)*$G$117","v":0},{"$f":"(AH86-AE86)*$G$117","v":0},{"$f":"(AI86-AF86)*$G$117","v":0}]
[null,"Electronics Recycling Calculations (open loop recycling): Energy Requirements "]
[null,null,"Personal Computers ",null,null,null,null,null,null,null,null,"Televisions",null,null,null,null,null,null,null,null,"Microwaves  ",null,null,null,null,null,null,null,null,"VCR's "]
[null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate"]
[null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)"]
[null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," "]
[null,"Type of Product","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy"]
[null,"Asphalt",{"$f":"$T$38*$C$102","v":0.18749628583176398},{"$f":"$T$47*$C$102","v":8.9847457950719301E-2},0,{"$f":"$T$58*$C$102","v":1.2402059391362232},{"$f":"$T$67*$C$102","v":0.43441885233364452},0,{"$f":"(F93-C93)*$G$112","v":0.5642874853925034},{"$f":"(G93-D93)*$G$112","v":0.18470175994319993},{"$f":"(H93-E93)*$G$112","v":0},{"$f":"$T$38*$D$102","v":3.9221946584987545E-2},{"$f":"$T$47*$D$102","v":1.8794997356385089E-2},0,{"$f":"$T$58*$D$102","v":0.25943602500388596},{"$f":"$T$67*$D$102","v":9.0875149585791112E-2},0,{"$f":"(O93-L93)*$G$112","v":0.11804209087373946},{"$f":"(P93-M93)*$G$112","v":3.8637365697716156E-2},{"$f":"(Q93-N93)*$G$112","v":0},{"$f":"$T$38*$E$102","v":4.3031150643526098E-2},{"$f":"$T$47*$E$102","v":2.0620352455858058E-2},0,{"$f":"$T$58*$E$102","v":0.28463224409603494},{"$f":"$T$67*$E$102","v":9.9700871375820496E-2},0,{"$f":"(X93-U93)*$G$112","v":0.12950624425685406},{"$f":"(Y93-V93)*$G$112","v":4.2389795728389627E-2},{"$f":"(Z93-W93)*$G$112","v":0},{"$f":"$T$38*$F$102","v":0.1124977714990584},{"$f":"$T$47*$F$102","v":5.3908474770431584E-2},0,{"$f":"$T$58*$F$102","v":0.74412356348173403},{"$f":"$T$67*$F$102","v":0.26065131140018677},0,{"$f":"(AG93-AD93)*$G$112","v":0.33857249123550209},{"$f":"(AH93-AE93)*$G$112","v":0.11082105596591997},{"$f":"(AI93-AF93)*$G$112","v":0}]
[null,"Steel Sheet",{"$f":"'[1]Energy Data'!$T$43*$C$103","v":6.6341043280635033},{"$f":"'[1]Energy Data'!$T$77*$C$103","v":0.1535541136661833},0,{"$f":"('[1]Energy Data'!$T$59+$D$189)*$C$103","v":2.6606319906425528},{"$f":"'[1]Energy Data'!$T$93*$C$103","v":0.10022078033284994},0,{"$f":"(F94-C94)*$G$113","v":-3.2658676745925619},{"$f":"(G94-D94)*$G$113","v":-4.3835616438356179E-2},{"$f":"(H94-E94)*$G$113","v":0},{"$f":"'[1]Energy Data'!$T$43*$D$103","v":2.8163650449326192},{"$f":"'[1]Energy Data'!$T$77*$D$103","v":6.51880671224363E-2},0,{"$f":"('[1]Energy Data'!$T$59+$D$189)*$D$103","v":1.1295135809331591},{"$f":"'[1]Energy Data'!$T$93*$D$103","v":4.2546557688474027E-2},0,{"$f":"(O94-L94)*$G$113","v":-1.3864532580817479},{"$f":"(P94-M94)*$G$113","v":-1.8609459808736115E-2},{"$f":"(Q94-N94)*$G$113","v":0},{"$f":"'[1]Energy Data'!$T$43*$E$103","v":18.968480116897112},{"$f":"'[1]Energy Data'!$T$77*$E$103","v":0.43904768570243025},0,{"$f":"('[1]Energy Data'!$T$59+$D$189)*$E$103","v":7.607378858875335},{"$f":"'[1]Energy Data'!$T$93*$E$103","v":0.28655501708072928},0,{"$f":"(X94-U94)*$G$113","v":-9.3378914449494044},{"$f":"(Y94-V94)*$G$113","v":-0.12533643996304189},{"$f":"(Z94-W94)*$G$113","v":0},{"$f":"'[1]Energy Data'!$T$43*$F$103","v":11.195051053607163},{"$f":"'[1]Energy Data'!$T$77*$F$103","v":0.25912256681168433},0,{"$f":"('[1]Energy Data'!$T$59+$D$189)*$F$103","v":4.4898164842093085},{"$f":"'[1]Energy Data'!$T$93*$F$103","v":0.16912256681168428},0,{"$f":"(AG94-AD94)*$G$113","v":-5.5111517008749482},{"$f":"(AH94-AE94)*$G$113","v":-7.397260273972607E-2},{"$f":"(AI94-AF94)*$G$113","v":0}]
[null,"Lead Bullion",{"$f":"$T$40*$C$104","v":0.92219885381760003},{"$f":"$T$49*$C$104","v":7.3360577944174388E-2},0,{"$f":"$T$60*$C$104","v":0.98364162746449302},{"$f":"$T$69*$C$104","v":0.46661339797306989},0,{"$f":"(F95-C95)*$G$114","v":5.0248405297527547E-2},{"$f":"(G95-D95)*$G$114","v":0.32160538843458986},{"$f":"(H95-E95)*$G$114","v":0},{"$f":"$T$40*$D$104","v":4.3499945934792457E-2},{"$f":"$T$49*$D$104","v":3.4604046200082264E-3},0,{"$f":"$T$60*$D$104","v":4.6398189974740239E-2},{"$f":"$T$69*$D$104","v":2.2010065942125942E-2},0,{"$f":"(O95-L95)*$G$114","v":2.3702077970531861E-3},{"$f":"(P95-M95)*$G$114","v":1.5170065492197638E-2},{"$f":"(Q95-N95)*$G$114","v":0},{"$f":"$T$40*$E$104","v":0},{"$f":"$T$49*$E$104","v":0},0,{"$f":"$T$60*$E$104","v":0},{"$f":"$T$69*$E$104","v":0},0,{"$f":"(X95-U95)*$G$114","v":0},{"$f":"(Y95-V95)*$G$114","v":0},{"$f":"(Z95-W95)*$G$114","v":0},{"$f":"$T$40*$F$104","v":0},{"$f":"$T$49*$F$104","v":0},0,{"$f":"$T$60*$F$104","v":0},{"$f":"$T$69*$F$104","v":0},0,{"$f":"(AG95-AD95)*$G$114","v":0},{"$f":"(AH95-AE95)*$G$114","v":0},{"$f":"(AI95-AF95)*$G$114","v":0}]
[null,"CRT Glass",{"$f":"$T$41*$C$105","v":0.15360820137277334},{"$f":"$T$50*$C$105","v":5.4916490467333328E-3},0,{"$f":"$T$61*$C$105","v":0.12372912592042883},{"$f":"$T$70*$C$105","v":0.102300318352},0,{"$f":"(F96-C96)*$G$115","v":-2.455814420740645E-2},{"$f":"(G96-D96)*$G$115","v":7.9568769292000005E-2},{"$f":"(H96-E96)*$G$115","v":0},{"$f":"$T$41*$D$105","v":6.3906808306974572},{"$f":"$T$50*$D$105","v":0.22847332354805661},0,{"$f":"$T$61*$D$105","v":5.1475985406518037},{"$f":"$T$70*$D$105","v":4.2560792823803775},0,{"$f":"(O96-L96)*$G$115","v":-1.0217114712704001},{"$f":"(P96-M96)*$G$115","v":3.3103610620539619},{"$f":"(Q96-N96)*$G$115","v":0},{"$f":"$T$41*$E$105","v":0.54055672037339586},{"$f":"$T$50*$E$105","v":1.932545119085044E-2},0,{"$f":"$T$61*$E$105","v":0.43541041379623047},{"$f":"$T$70*$E$105","v":0.36000112030029324},0,{"$f":"(X96-U96)*$G$115","v":-8.6421621844245525E-2},{"$f":"(Y96-V96)*$G$115","v":0.28000739926803514},{"$f":"(Z96-W96)*$G$115","v":0},{"$f":"$T$41*$F$105","v":0},{"$f":"$T$50*$F$105","v":0},0,{"$f":"$T$61*$F$105","v":0},{"$f":"$T$70*$F$105","v":0},0,{"$f":"(AG96-AD96)*$G$115","v":0},{"$f":"(AH96-AE96)*$G$115","v":0},{"$f":"(AI96-AF96)*$G$115","v":0}]
[null,"Copper Ingot",{"$f":"[1]Copper!$S$5*$C$106","v":3.3609671048261389},{"$f":"[1]Copper!$S$9*$C$106","v":0.11836560876961419},0,{"$f":"([1]Copper!$S$27+$D$189)*$C$106","v":0.33547258506839561},{"$f":"[1]Copper!$S$31*$C$106","v":7.7898401853203889E-2},0,{"$f":"(F97-C97)*$G$116","v":-2.4618407462138343},{"$f":"(G97-D97)*$G$116","v":-3.2928110833353036E-2},{"$f":"(H97-E97)*$G$116","v":0},{"$f":"[1]Copper!$S$5*$D$106","v":2.5365789470385955},{"$f":"[1]Copper!$S$9*$D$106","v":8.9332534920463544E-2},0,{"$f":"([1]Copper!$S$27+$D$189)*$D$106","v":0.25318685665539292},{"$f":"[1]Copper!$S$31*$D$106","v":5.8791246681663314E-2},0,{"$f":"(O97-L97)*$G$116","v":-1.8579930160104414},{"$f":"(P97-M97)*$G$116","v":-2.4851404402530593E-2},{"$f":"(Q97-N97)*$G$116","v":0},{"$f":"[1]Copper!$S$5*$E$106","v":5.9137251111310354},{"$f":"[1]Copper!$S$9*$E$106","v":0.20826793331896923},0,{"$f":"([1]Copper!$S$27+$D$189)*$E$106","v":0.59027434322884853},{"$f":"[1]Copper!$S$31*$E$106","v":0.13706463669185434},0,{"$f":"(X97-U97)*$G$116","v":-4.3316845974436964},{"$f":"(Y97-V97)*$G$116","v":-5.7938024926720871E-2},{"$f":"(Z97-W97)*$G$116","v":0},{"$f":"[1]Copper!$S$5*$F$106","v":7.3941276306175059},{"$f":"[1]Copper!$S$9*$F$106","v":0.26040433929315121},0,{"$f":"([1]Copper!$S$27+$D$189)*$F$106","v":0.73803968715047041},{"$f":"[1]Copper!$S$31*$F$106","v":0.17137648407704856},0,{"$f":"(AG97-AD97)*$G$116","v":-5.416049641670436},{"$f":"(AH97-AE97)*$G$116","v":-7.2441843833376665E-2},{"$f":"(AI97-AF97)*$G$116","v":0}]
[null,"Alum Sheet",{"$f":"'[1]Energy Data'!$T$42*$C$107","v":64.998243841666664},{"$f":"'[1]Energy Data'!$T$76*$C$107","v":1.9133308333333336},0,{"$f":"('[1]Energy Data'!$T$58+$D$189)*$C$107","v":9.6369124373897712},{"$f":"'[1]Energy Data'!$T$92*$C$107","v":0.50409883333333327},0,{"$f":"(F98-C98)*$G$117","v":-45.502464167898815},{"$f":"(G98-D98)*$G$117","v":-1.1582728767123289},{"$f":"(H98-E98)*$G$117","v":0},{"$f":"'[1]Energy Data'!$T$42*$D$107","v":1.672339035377358},{"$f":"'[1]Energy Data'!$T$76*$D$107","v":4.922806603773585E-2},0,{"$f":"('[1]Energy Data'!$T$58+$D$189)*$D$107","v":0.2479480043925327},{"$f":"'[1]Energy Data'!$T$92*$D$107","v":1.2969952830188676E-2},0,{"$f":"(O98-L98)*$G$117","v":-1.170732354234103},{"$f":"(P98-M98)*$G$117","v":-2.9801188937710006E-2},{"$f":"(Q98-N98)*$G$117","v":0},{"$f":"'[1]Energy Data'!$T$42*$E$107","v":1.0396946495601171},{"$f":"'[1]Energy Data'!$T$76*$E$107","v":3.0605131964809386E-2},0,{"$f":"('[1]Energy Data'!$T$58+$D$189)*$E$107","v":0.15414949246691181},{"$f":"'[1]Energy Data'!$T$92*$E$107","v":8.0634310850439869E-3},0,{"$f":"(X98-U98)*$G$117","v":-0.72784533459715506},{"$f":"(Y98-V98)*$G$117","v":-1.8527425380629091E-2},{"$f":"(Z98-W98)*$G$117","v":0},{"$f":"'[1]Energy Data'!$T$42*$F$107","v":0},{"$f":"'[1]Energy Data'!$T$76*$F$107","v":0},0,{"$f":"('[1]Energy Data'!$T$58+$D$189)*$F$107","v":0},{"$f":"'[1]Energy Data'!$T$92*$F$107","v":0},0,{"$f":"(AG98-AD98)*$G$117","v":0},{"$f":"(AH98-AE98)*$G$117","v":0},{"$f":"(AI98-AF98)*$G$117","v":0}]
[]
[]
[null,"Type of Product","Fate of Recycled PCs (% of recycled PCs going to each secondary product)","Fate of Recycled TVs (% of recycled TVs going to each secondary product)","Fate of Recycled Microwaves (% of recycled Microwaves going to each secondary product)","Fate of Recycled VCRs (% of recycled VCRs going to each secondary product)"]
[null,"Asphalt",{"$f":"2.3/6","v":0.3833333333333333},{"$f":"[4]Sheet1!$T$8/[4]Sheet1!$T$17","v":8.0188679245283015E-2},{"$f":"SUM(L155,L154)","v":8.7976539589442806E-2},{"$f":"SUM(M155,M154)","v":0.23}]
[null,"Steel Sheet",{"$f":"1.6/6","v":0.26666666666666666},{"$f":"[4]Sheet1!$T$10/[4]Sheet1!$T$17","v":0.11320754716981131},{"$f":"L160","v":0.76246334310850439},{"$f":"M160","v":0.45}]
[null,"Lead Bullion",{"$f":"0.6/6","v":9.9999999999999992E-2},{"$f":"[4]Sheet1!$T$13/[4]Sheet1!$T$17","v":4.7169811320754715E-3},{"$f":"L152","v":0},{"$f":"M152","v":0}]
[null,"CRT Glass",{"$f":"0.1/6","v":1.6666666666666666E-2},{"$f":"[4]Sheet1!$T$7/[4]Sheet1!$T$17","v":0.69339622641509435},{"$f":"L153","v":5.8651026392961873E-2},{"$f":"M153","v":0}]
[null,"Copper Wire",{"$f":"0.3/6","v":4.9999999999999996E-2},{"$f":"[4]Sheet1!$T$11/[4]Sheet1!$T$17","v":3.7735849056603772E-2},{"$f":"L151","v":8.7976539589442806E-2},{"$f":"M151","v":0.11}]
[null,"Aluminum Sheet",{"$f":"1.1/6","v":0.18333333333333335},{"$f":"[4]Sheet1!$T$12/[4]Sheet1!$T$17","v":4.7169811320754715E-3},{"$f":"L159","v":2.9325513196480938E-3},{"$f":"M159","v":0}]
[null,null,"FAL report","RIS report"]
[]
[null,"Loss Rates for Secondary Products: PCs"]
[null,"Type of Product (a)","Percent of Recovered Materials Retained (b)","Percent of Recovered Materials Retained (percent)","Tons of Product Produced per Ton of Recycled Inputs (c)","Tons of Product Made per Ton of Recovered Materials [b*c]","Retention Rate (percent)"]
[null,"Asphalt",{"$f":"100-(1.3/(10-2.7))*100","v":82.191780821917803},{"$f":"C112/100","v":0.82191780821917804},{"$f":"1-(0.8/2.3)","v":0.65217391304347827},{"$f":"C112*E112","v":53.603335318642046},{"$f":"F112/100","v":0.53603335318642042}]
[null,"Steel Sheet",82.191780821917803,0.82191780821917804,1,82.191780821917803,0.82191780821917804]
[null,"Lead Bullion",82.191780821917803,0.82191780821917804,0.995,81.780821917808211,0.81780821917808211]
[null,"CRT Glass",82.191780821917803,0.82191780821917804,1,82.191780821917803,0.82191780821917804]
[null,"Copper Wire",82.191780821917803,0.82191780821917804,0.99,81.36986301369862,0.81369863013698618]
[null,"Aluminum Sheet",82.191780821917803,0.82191780821917804,1,82.191780821917803,0.82191780821917804]
[null,"Copper"]
[null,"Lead",null,null,null,null,0.95]
[null,"CRT Glass"]
[null,"ABS Resin"]
[null,"PPO/HIPS Resin"]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly"]
[null,"Fabrication and Packaging of Silicon Wafers"]
[null,"PWB, Steel Housing, and CPU Assembly"]
[null,"Aluminum"]
[null,"Steel Sheet",null,null,null,null,0.77]
[null,"Zinc"]
[null,"FAL report",null,null,null,null,null,null,"Composite Process Non-Energy Factors (MTCO2/tonne)"]
["Process GHG Emissions TonneCO2e/Tonne",null,null,null,"Process GHG Emissions CO2 eq/Tonne",null,null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,"VIRGIN","Fossil CO2",null,"Type of Product","VIRGIN","RECYCLED",null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,"Copper",{"$f":"'[3]Energy Data Conversion'!AT3","v":3.6363636363636362E-6},null,"Asphalt",{"$f":"('[5]Industrial Process Emissions'!$B$32)*Ton_Tonnes*(44/12)","v":1.9999663580246964E-3},{"$f":"'[5]Industrial Process Emissions'!$B$76*Ton_Tonnes*(44/12)","v":2.4199592932098823E-3},null,"Copper",{"$f":"$C132*J151","v":2.5196363636363637E-7},7.6644666808601225E-8,3.1991468941615562E-7,3.9999999999999998E-7]
[null,"Lead",{"$f":"'[3]Energy Data Conversion'!AT4","v":1.8749999999999996E-2},null,"Steel Sheet",{"$f":"'[5]Industrial Process Emissions'!$B$33*Ton_Tonnes*(44/12)","v":1.623062698023152},{"$f":"'[5]Industrial Process Emissions'!$B$77*Ton_Tonnes*(44/12)","v":2.619955929012352E-2},null,"Lead",1.1810624999999998E-3,8.7822014051522226E-4,0,0]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!AT5","v":0.18173302107728334},null,"Lead Bullion",{"$f":"'[5]Industrial Process Emissions'!$B$34*Ton_Tonnes*(44/12)","v":3.1819464756172915E-2},{"$f":"'[5]Industrial Process Emissions'!$B$78*Ton_Tonnes*(44/12)","v":1.6999714043209914E-2},null,"CRT Glass",4.5033442622950809E-2,9.9591397967410539E-2,1.0658828215676442E-2,0]
[null,"ABS Resin",{"$f":"'[3]Energy Data Conversion'!AT6","v":2.5124999999999998E-2},null,"CRT Glass",{"$f":"'[5]Industrial Process Emissions'!$B$35*Ton_Tonnes*(44/12)","v":0.180996955401235},{"$f":"'[5]Industrial Process Emissions'!$B$79*Ton_Tonnes*(44/12)","v":0},null,"ABS Resin",2.8882443749999997E-3,3.8246487119437938E-3,1.1052052785923752E-3,2.889375E-3]
[null,"PPO/HIPS Resin",{"$f":"'[3]Energy Data Conversion'!AT7","v":1.0188679245283019E-2},null,"Copper Wire",{"$f":"'[5]Industrial Process Emissions'!$B$36*Ton_Tonnes*(44/12)","v":3.5999394444444534E-6},{"$f":"'[5]Industrial Process Emissions'!$B$80*Ton_Tonnes*(44/12)","v":3.5999394444444534E-6},null,"PPO/HIPS Resin",1.1712396226415094E-3,1.5509699085325438E-3,4.4818237149338785E-4,1.1716981132075472E-3]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"'[3]Energy Data Conversion'!AT8","v":4.950819672131148E-3},null,"Alum Sheet",{"$f":"[1]Aluminum!D83","v":2.6952315134761573},{"$f":"'[5]Industrial Process Emissions'!$B$81*Ton_Tonnes*(44/12)","v":0},null,"CRT , Plastic Housing, PWB, and Monitor Assembly",4.950819672131148E-3,1.237704918032787E-3,1.237704918032787E-3,1.237704918032787E-3]
[null,"Fabrication and Packaging of Silicon Wafers",{"$f":"'[3]Energy Data Conversion'!AT9","v":114},null,null,null,null,null,"Fabrication and Packaging of Silicon Wafers",0.114,0,0,0]
[null,"PWB, Steel Housing, and CPU Assembly",{"$f":"'[3]Energy Data Conversion'!AT10","v":2.661064425770308E-4},null,null,null,null,null,"PWB, Steel Housing, and CPU Assembly",2.661064425770308E-4,6.65266106442577E-5,6.65266106442577E-5,6.65266106442577E-5]
[null,"Aluminum",{"$f":"'[3]Energy Data Conversion'!AT11","v":7.8631578947368413E-2},null,null,null,null,null,"Aluminum",1.1143667368421052E-2,1.8414889683224454E-4,2.3059114060811851E-4,0]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!AT12","v":0.11643356643356642},null,null,null,null,null,"Steel Sheet",2.3835115384615382E-2,8.4530223874486159E-3,8.8776326312983198E-2,5.2395104895104891E-2]
[null,"Zinc",{"$f":"'[3]Energy Data Conversion'!AT13","v":6.9999999999999993E-3},null,null,null,null,null,"Zinc",1.5434999999999998E-4,0,0,0]
[null,null,null,null,null,null,null,null,"net EFs",{"$f":"SUM(J132:J142)","v":0.20462429995197329},{"$f":"SUM(K132:K142)","v":0.1157867161860268},{"$f":"SUM(L132:L142)","v":0.10252368476271997},{"$f":"SUM(M132:M142)","v":5.7760809536989484E-2}]
[]
[null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,{"$f":"[4]Sheet1!B7","v":"Glass/Silica"},{"$f":"[4]Sheet1!E7-C173","v":0.24779999999999999},{"$f":"[4]Sheet1!F7","v":0.54800936768149877},{"$f":"[4]Sheet1!G7","v":5.8651026392961873E-2},{"$f":"[4]Sheet1!H7","v":0}]
[null,{"$f":"[4]Sheet1!B8","v":"Plastics"},{"$f":"[4]Sheet1!E8","v":0.22991},{"$f":"[4]Sheet1!F8","v":0.3044496487119438},{"$f":"[4]Sheet1!G8","v":8.7976539589442806E-2},{"$f":"[4]Sheet1!H8","v":0.23},null,null,"Adjusted Composition"]
[null,{"$f":"[4]Sheet1!B9","v":"Printed Wire Board"},{"$f":"[4]Sheet1!E9","v":0},{"$f":"[4]Sheet1!F9","v":0},{"$f":"[4]Sheet1!G9","v":0},{"$f":"[4]Sheet1!H9","v":0.21},null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,{"$f":"[4]Sheet1!B10","v":"Steel/Ferrous"},{"$f":"[4]Sheet1!E10","v":0.20471},{"$f":"[4]Sheet1!F10","v":7.2599531615925056E-2},{"$f":"[4]Sheet1!G10","v":0.76246334310850439},{"$f":"[4]Sheet1!H10","v":0.45},null,null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,{"$f":"[4]Sheet1!B11","v":"Aluminum"},{"$f":"[4]Sheet1!E11","v":0.14172000000000001},{"$f":"[4]Sheet1!F11","v":2.34192037470726E-3},{"$f":"[4]Sheet1!G11","v":2.9325513196480938E-3},{"$f":"[4]Sheet1!H11","v":0},null,null,"Copper",{"$f":"C152","v":6.9290000000000004E-2},2.1077283372365339E-2,8.7976539589442806E-2,0.11]
[null,{"$f":"[4]Sheet1!B12","v":"Copper"},{"$f":"[4]Sheet1!E12","v":6.9290000000000004E-2},{"$f":"[4]Sheet1!F12","v":2.1077283372365339E-2},{"$f":"[4]Sheet1!G12","v":8.7976539589442806E-2},{"$f":"[4]Sheet1!H12","v":0.11},null,null,"Lead",6.2990000000000004E-2,4.6838407494145196E-2,0,0]
[null,{"$f":"[4]Sheet1!B13","v":"Lead"},{"$f":"[4]Sheet1!E13","v":6.2990000000000004E-2},{"$f":"[4]Sheet1!F13","v":4.6838407494145196E-2},{"$f":"[4]Sheet1!G13","v":0},{"$f":"[4]Sheet1!H13","v":0},null,null,"CRT Glass",{"$f":"C147","v":0.24779999999999999},{"$f":"D147","v":0.54800936768149877},{"$f":"E147","v":5.8651026392961873E-2},{"$f":"F147","v":0}]
[null,{"$f":"[4]Sheet1!B14","v":"Zinc"},{"$f":"[4]Sheet1!E14","v":2.205E-2},{"$f":"[4]Sheet1!F14","v":0},{"$f":"[4]Sheet1!G14","v":0},{"$f":"[4]Sheet1!H14","v":0},null,null,"ABS Resin",{"$f":"C148/2","v":0.114955},{"$f":"D148/2","v":0.1522248243559719},{"$f":"E148/2","v":4.3988269794721403E-2},{"$f":"F148/2","v":0.115}]
[null,{"$f":"[4]Sheet1!B15","v":"Tin"},{"$f":"[4]Sheet1!E15","v":1.008E-2},{"$f":"[4]Sheet1!F15","v":0},{"$f":"[4]Sheet1!G15","v":0},{"$f":"[4]Sheet1!H15","v":0},null,null,"PPO/HIPS Resin",{"$f":"C148/2","v":0.114955},{"$f":"D148/2","v":0.1522248243559719},{"$f":"E148/2","v":4.3988269794721403E-2},{"$f":"F148/2","v":0.115}]
[null,{"$f":"[4]Sheet1!B16","v":"Nickel"},{"$f":"[4]Sheet1!E16","v":8.5000000000000006E-3},{"$f":"[4]Sheet1!F16","v":0},{"$f":"[4]Sheet1!G16","v":0},{"$f":"[4]Sheet1!H16","v":0},null,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",1,0.25,0.25,0.25]
[null,{"$f":"[4]Sheet1!B17","v":"Barium"},{"$f":"[4]Sheet1!E17","v":3.2000000000000003E-4},{"$f":"[4]Sheet1!F17","v":0},{"$f":"[4]Sheet1!G17","v":0},{"$f":"[4]Sheet1!H17","v":0},null,null,"Fabrication and Packaging of Silicon Wafers",{"$f":"C173","v":1E-3},{"$f":"D173","v":0},{"$f":"E173","v":0},{"$f":"F173","v":0}]
[null,{"$f":"[4]Sheet1!B18","v":"Manganese"},{"$f":"[4]Sheet1!E18","v":3.2000000000000003E-4},{"$f":"[4]Sheet1!F18","v":0},{"$f":"[4]Sheet1!G18","v":0},{"$f":"[4]Sheet1!H18","v":0},null,null,"PWB, Steel Housing, and CPU Assembly",1,0.25,0.25,0.25]
[null,{"$f":"[4]Sheet1!B19","v":"Silver"},{"$f":"[4]Sheet1!E19","v":1.9000000000000001E-4},{"$f":"[4]Sheet1!F19","v":0},{"$f":"[4]Sheet1!G19","v":0},{"$f":"[4]Sheet1!H19","v":0},null,null,"Aluminum",{"$f":"C151","v":0.14172000000000001},{"$f":"D151","v":2.34192037470726E-3},{"$f":"E151","v":2.9325513196480938E-3},{"$f":"F151","v":0}]
[null,{"$f":"[4]Sheet1!B20","v":"Beryllium"},{"$f":"[4]Sheet1!E20","v":1.6000000000000001E-4},{"$f":"[4]Sheet1!F20","v":0},{"$f":"[4]Sheet1!G20","v":0},{"$f":"[4]Sheet1!H20","v":0},null,null,"Steel Sheet",{"$f":"C150","v":0.20471},{"$f":"D150","v":7.2599531615925056E-2},{"$f":"E150","v":0.76246334310850439},{"$f":"F150","v":0.45}]
[null,{"$f":"[4]Sheet1!B21","v":"Cobalt"},{"$f":"[4]Sheet1!E21","v":1.6000000000000001E-4},{"$f":"[4]Sheet1!F21","v":0},{"$f":"[4]Sheet1!G21","v":0},{"$f":"[4]Sheet1!H21","v":0},null,null,"Zinc",{"$f":"C154","v":2.205E-2},{"$f":"D154","v":0},{"$f":"E154","v":0},{"$f":"F154","v":0}]
[null,{"$f":"[4]Sheet1!B22","v":"Tantalum"},{"$f":"[4]Sheet1!E22","v":1.6000000000000001E-4},{"$f":"[4]Sheet1!F22","v":0},{"$f":"[4]Sheet1!G22","v":0},{"$f":"[4]Sheet1!H22","v":0}]
[null,{"$f":"[4]Sheet1!B23","v":"Cadmium"},{"$f":"[4]Sheet1!E23","v":9.0000000000000006E-5},{"$f":"[4]Sheet1!F23","v":0},{"$f":"[4]Sheet1!G23","v":0},{"$f":"[4]Sheet1!H23","v":0}]
[null,{"$f":"[4]Sheet1!B24","v":"Antimony"},{"$f":"[4]Sheet1!E24","v":9.0000000000000006E-5},{"$f":"[4]Sheet1!F24","v":0},{"$f":"[4]Sheet1!G24","v":0},{"$f":"[4]Sheet1!H24","v":0}]
[null,{"$f":"[4]Sheet1!B25","v":"Chromium"},{"$f":"[4]Sheet1!E25","v":6.0000000000000002E-5},{"$f":"[4]Sheet1!F25","v":0},{"$f":"[4]Sheet1!G25","v":0},{"$f":"[4]Sheet1!H25","v":0}]
[null,{"$f":"[4]Sheet1!B26","v":"Mercury"},{"$f":"[4]Sheet1!E26","v":2.0000000000000002E-5},{"$f":"[4]Sheet1!F26","v":0},{"$f":"[4]Sheet1!G26","v":0},{"$f":"[4]Sheet1!H26","v":0}]
[null,{"$f":"[4]Sheet1!B27","v":"Gold"},{"$f":"[4]Sheet1!E27","v":2.0000000000000002E-5},{"$f":"[4]Sheet1!F27","v":0},{"$f":"[4]Sheet1!G27","v":0},{"$f":"[4]Sheet1!H27","v":0}]
[null,{"$f":"[4]Sheet1!B28","v":"Nonferrous Metal5 "},{"$f":"[4]Sheet1!E28","v":0},{"$f":"[4]Sheet1!F28","v":0},{"$f":"[4]Sheet1!G28","v":0},{"$f":"[4]Sheet1!H28","v":0}]
[null,{"$f":"[4]Sheet1!B29","v":"Selenium"},{"$f":"[4]Sheet1!E29","v":2.0000000000000002E-5},{"$f":"[4]Sheet1!F29","v":0},{"$f":"[4]Sheet1!G29","v":0},{"$f":"[4]Sheet1!H29","v":0}]
[null,{"$f":"[4]Sheet1!B30","v":"Arsenic"},{"$f":"[4]Sheet1!E30","v":1.0000000000000001E-5},{"$f":"[4]Sheet1!F30","v":0},{"$f":"[4]Sheet1!G30","v":0},{"$f":"[4]Sheet1!H30","v":0}]
[null,{"$f":"[4]Sheet1!B31","v":"Wires"},{"$f":"[4]Sheet1!E31","v":0},{"$f":"[4]Sheet1!F31","v":0},{"$f":"[4]Sheet1!G31","v":0},{"$f":"[4]Sheet1!H31","v":0}]
[null,{"$f":"[4]Sheet1!B32","v":"Other"},{"$f":"[4]Sheet1!E32","v":0},{"$f":"[4]Sheet1!F32","v":4.6838407494145199E-3},{"$f":"[4]Sheet1!G32","v":0},{"$f":"[4]Sheet1!H32","v":0}]
[null,"Silicon Wafers",{"$f":"1/1000","v":1E-3},0,0,0]
[null,{"$f":"[4]Sheet1!B33","v":"Total Weight"},{"$f":"[4]Sheet1!E33","v":0.99967000000000006},{"$f":"[4]Sheet1!F33","v":1},{"$f":"[4]Sheet1!G33","v":1},{"$f":"[4]Sheet1!H33","v":1}]
[null,{"$f":"[4]Sheet1!B34","v":"Total Weight (kg)"},{"$f":"[4]Sheet1!E34","v":27.2},{"$f":"[4]Sheet1!F34","v":42.7},{"$f":"[4]Sheet1!G34","v":17.100000000000001},{"$f":"[4]Sheet1!H34","v":"NA"}]
[null,{"$f":"[4]Sheet1!B35","v":"% Weight Captured by Source Reduction EF"},{"$f":"[4]Sheet1!E35","v":0.97946999999999995},{"$f":"[4]Sheet1!F35","v":0.99531615925058547},{"$f":"[4]Sheet1!G35","v":1},{"$f":"[4]Sheet1!H35","v":0.79}]
[null,{"$f":"[4]Sheet1!B36","v":"% Weight Captured by Recycling EF"},{"$f":"[4]Sheet1!E36","v":0.95741999999999994},{"$f":"[4]Sheet1!F36","v":0.99531615925058547},{"$f":"[4]Sheet1!G36","v":1},{"$f":"[4]Sheet1!H36","v":0.79}]
[]
[null,{"$f":"[4]Sheet1!B38","v":"Notes:"}]
[null,{"$f":"[4]Sheet1!B39","v":"1. Source: RIS (2003). Information Technology and Telecommunication Waste in Canada - 2003 Update. October"}]
[null,{"$f":"[4]Sheet1!B40","v":"2. Data is based on data for a B&O 28\" television. Source: RIS (2003). Baseline Study of End-of-Life Electrical and Electronic Equipment in Canada. June."}]
[null,{"$f":"[4]Sheet1!B42","v":"3. Source: RIS (2003). Baseline Study of End-of-Life Electrical and Electronic Equipment in Canada. June."}]
[null,{"$f":"[4]Sheet1!B43","v":"4. Source: University of Florida (2004). RCRA Toxicity Characterization of Computer CPUs and Other Discarded Electronic Devices. Department of Environmental Engineering Science. July."}]
[]
[]
[]
[]
[null,null,"Demanufacturing Energy = ",309,"kj/lb"]
[null,null,null,{"$f":"(D188/1000000)*C191","v":0.68121693121693105},"GJ/Tonne"]
[null,null,null,{"$f":"D189*'[1]Electricity Coefficients'!D20","v":5.5270199875934664E-2},"MTCO2e/MT"]
[null,null,{"$f":"2000/0.9072","v":2204.5855379188711},"pounds per metric ton"]

{"sheet":"OES","index":2,"n_rows":48,"n_cols":17,"rows_kept":48,"cut":false,"hidden":false,"merged":[[43,4,43,6],[3,1,3,2]]}
["INDIVIDUAL MATERIAL INPUTS"]
["CELLS WITH SHADED PATTERN WILL BE LOCKED IN LATER VERSIONS"]
[]
["Material","Tonnage Data",null,"Gross Costs","Material Management Costs","Recycling Emissions Coefficients (GHD)","Landfilling Emissions Coeffcient (Canadian WARM)","Virgins Emissions Coeffcient (Canadian WARM)","Recycling Rates","Avoided Emissions","Potential Credit","$/tC02 avoided","Relative Contribution of Cost Component Categories"]
[null,"Generation (Year 5 Tonnes)\n(Sheet 1)","Recovery\n(Sheet 1)","($/tonne)","($s)","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","(%)","tCO2e","$","$/tCO2e","Collection","Consolidation","Processing","Transportation","Contingency"]
[null,"(tonnes)","(tonnes)",null,null,null,null,null,null,null,null,null,{"$f":"'OES Cost Data'!B59","v":0.19245178998014711},{"$f":"'OES Cost Data'!C59","v":2.3498368082515229E-2},{"$f":"'OES Cost Data'!D59","v":0.56268961234753534},{"$f":"'OES Cost Data'!E59","v":0.13026976390322489},{"$f":"'OES Cost Data'!F59","v":9.1090465686577429E-2}]
["Computer Monitors",8680,6820.1192180322614,{"$f":"'[6]OES Cost Data'!G2","v":1702.6026058631921},{"$f":"D7*C7","v":11611952.752919365},1.97,0.01,{"$f":"'Virgin Emissions'!C4","v":3.2279887402181937},{"$f":"C7/B7","v":0.78572802051062918},{"$f":"C7*F7","v":13435.634859523554},{"$f":"$B$29*J7","v":201534.5228928533},{"$f":"D7/F7","v":864.26528216405688}]
["Display Devices <18\"",1814,1425.3106292062814,{"$f":"'[6]OES Cost Data'!G4","v":1743.8141809290953},{"$f":"D8*C8","v":2485476.8874388849},1.97,0.01,{"$f":"'Virgin Emissions'!C5","v":3.2279887402181937},{"$f":"C8/B8","v":0.78572802051062918},{"$f":"C8*F8","v":2807.8619395363744},{"$f":"$B$29*J8","v":42117.929093045619},{"$f":"D8/F8","v":885.18486341578443}]
["Display Devices 18-29\"",23419,18400.964512338425,{"$f":"'[6]OES Cost Data'!G5","v":1743.1796752738653},32076187.343344014,1.97,0.01,{"$f":"'Virgin Emissions'!C6","v":3.2279887402181937},0.78572802051062918,{"$f":"C9*F9","v":36249.900089306699},{"$f":"$B$29*J9","v":543748.50133960042},884.86277932683515]
["Display Devices 29-45",13001,10215.24999465869,{"$f":"'[6]OES Cost Data'!G6","v":1743.9536945812808},17814922.969256431,1.97,0.01,{"$f":"'Virgin Emissions'!C7","v":3.2279887402181937},0.78572802051062918,{"$f":"C10*F10","v":20124.042489477619},{"$f":"$B$29*J10","v":301860.63734216429},885.25568252856897]
["Display Devices >45\"",6080,4777.2263647046257,{"$f":"'[6]OES Cost Data'!G7","v":1742.9502433747971},8326467.8550184248,1.97,0.01,{"$f":"'Virgin Emissions'!C8","v":3.2279887402181937},0.78572802051062918,{"$f":"C11*F11","v":9411.1359384681127},{"$f":"$B$29*J11","v":141167.03907702171},884.74631643390717]
["Display Devices",46805,36776,{"$f":"SUMPRODUCT(D7:D11,B7:B11)/SUM(B7:B11)","v":1736.7187572424525},63869569.016348436,1.9725999999999999,0.01,3.23,{"$f":"C12/B12","v":0.78572802051062918},{"$f":"SUM(J7:J11)","v":82028.575316312359},{"$f":"J12*$B$29","v":1230428.6297446855},880.42114835367158]
["Desktop Computers",9695,7617.63315885055,{"$f":"'[6]OES Cost Data'!G8","v":1416.889122659373},10793341.563184705,4.99,0.01,{"$f":"'Virgin Emissions'!C10","v":30.148923102789695},{"$f":" C13/B13","v":0.78572802051062918},{"$f":"C13*F13","v":38011.989462664249},{"$f":"$B$29*J13","v":570179.84193996375},283.94571596380217]
["Portable Laptop Computers",5153,4048.8564896912721,{"$f":"'[6]OES Cost Data'!G12","v":1527.1293706293707},6183127.6628708756,4.99,0.01,{"$f":"'Virgin Emissions'!C11","v":30.148923102789695},{"$f":" C14/B14","v":0.78572802051062918},20203.79388355945,{"$f":"$B$29*J14","v":303056.90825339174},306.03795002592597,"Display Devices",{"$f":"Sheet1!J12","v":82028.575316312359},{"$f":"J12","v":82028.575316312359}]
["Computers",13332,10475,{"$f":"SUMPRODUCT(D13:D14,B13:B14)/SUM(B13:B14)","v":1455.1480125966978},15242675.431950409,4.9949000000000003,0.01,{"$f":"'Virgin Emissions'!C11","v":30.148923102789695},{"$f":"C15/B15","v":0.78570357035703575},52321.577500000007,{"$f":"J15*$B$29","v":784823.66250000009},291.32675581026598,"Computers",{"$f":"Sheet1!J15","v":52321.577500000007},{"$f":"J15","v":52321.577500000007}]
["Dekstop and portable Printing Copying and Multi Function Devices",29555,23222.191646191644,{"$f":"'[6]OES Cost Data'!G14","v":1526.3608013217679},35445443.04952874,2.93,0.01,{"$f":"'Virgin Emissions'!C13","v":10.150553945597697},{"$f":"C16/B16","v":0.78572802051062918},68041.021523341522,{"$f":"$B$29*J16","v":1020615.3228501228},520.94225301084225,"Printers and Peripherals",{"$f":"Sheet1!J24","v":65935.209600000002},{"$f":"J24","v":65935.209600000002}]
["Telephones and Telephone Answering Machines",5343,4198.144813588292,{"$f":"'[6]OES Cost Data'!G18","v":1567.2965779467681},6579738.0000619031,2.93,0.01,{"$f":"'Virgin Emissions'!C14","v":10.150553945597697},{"$f":"C17/B17","v":0.78572802051062918},12300.564303813697,{"$f":"$B$29*J17","v":184508.46455720544},534.91350783166149,"Big Printers/Copiers",{"$f":"Sheet1!J27","v":3712.3649999999998},{"$f":"J27","v":3712.3649999999998}]
["Cellular Devices and Pagers",1085,852.51490225403268,{"$f":"'[6]OES Cost Data'!G19","v":1570.1736526946108},1338596.4380488037,2.93,0.01,{"$f":"'Virgin Emissions'!C15","v":10.150553945597697},0.78572802051062918,2497.8686636043158,{"$f":"$B$29*J18","v":37468.029954064739},535.89544460566924]
["Computer Peripherals",1927,1514.0978955239825,{"$f":"'[6]OES Cost Data'!G14","v":1526.3608013217679},2311059.6770915883,2.93,0.01,{"$f":"'Virgin Emissions'!C16","v":10.150553945597697},0.78572802051062918,4436.306833885269,{"$f":"$B$29*J19","v":66544.602508279029},520.94225301084225]
["Personal/Portable",2445,1921.1050101484884,{"$f":"'[6]OES Cost Data'!G20","v":1331.6144859813085},2558171.2606049958,2.93,0.01,{"$f":"'Virgin Emissions'!C17","v":10.150553945597697},0.78572802051062918,5628.8376797350711,{"$f":"$B$29*J20","v":84432.565196026073},454.47593378201651]
["Home/Non Portable",16638,13072.942805255849,{"$f":"'[6]OES Cost Data'!G21","v":1566.9833454018826},20485083.65122728,2.93,0.01,{"$f":"'Virgin Emissions'!C18","v":10.150553945597697},0.78572802051062918,38303.722419399637,{"$f":"$B$29*J21","v":574555.83629099454},534.80660252623977]
["Home Theater in a Box",9784,7687.5629526759958,{"$f":"'[6]OES Cost Data'!G22","v":1566.6292217327459},12043560.765572285,2.93,0.01,{"$f":"'Virgin Emissions'!C19","v":10.150553945597697},0.78572802051062918,22524.559451340669,{"$f":"$B$29*J22","v":337868.39177011},534.68574120571532]
["Aftermarket Vehicle",1013,795.9424847772674,{"$f":"'[6]OES Cost Data'!G23","v":1564.4915966386554},1245245.3288417258,2.93,0.01,{"$f":"'Virgin Emissions'!C20","v":10.150553945597697},0.78572802051062918,2332.1114803973937,{"$f":"$B$29*J23","v":34981.672205960909},533.95617632718609]
["Printers and Peripherals",28613,22482,{"$f":"SUMPRODUCT(D16:D23,B16:B23)/SUM(B16:B23)","v":1539.6163355687283},34613654.456256151,2.9327999999999999,0.01,{"$f":"'Virgin Emissions'!C20","v":10.150553945597697},{"$f":"C24/B24","v":0.78572676755321003},65935.209600000002,{"$f":"J24*$B$29","v":989028.14400000009},524.96465342632587]
["Floor Standing Printing Devices",502,394.43546629633585,{"$f":"'[6]OES Cost Data'!G16","v":865.58974358974353},341419.2941341463,2.89,0.01,{"$f":"'Virgin Emissions'!C22","v":10.150553945597697},{"$f":"C25/B25","v":0.78572802051062918},1139.9184975964106,{"$f":"$B$29*J25","v":17098.77746394616},299.51202200337144]
["Floor Standing Copying Devices",1006,790.44238863369299,{"$f":"'[6]OES Cost Data'!G17","v":432.79487179487177},342099.41224995133,2.89,0.01,{"$f":"'Virgin Emissions'!C23","v":10.150553945597697},{"$f":"C26/B26","v":0.78572802051062918},2284.378503151373,{"$f":"$B$29*J26","v":34265.677547270592},149.75601100168572]
["Big Printers/Copiers",1636,1285,{"$f":"SUMPRODUCT(D25:D26,B25:B26)/SUM(B25:B26)","v":576.86849622526006},741276.01764945919,2.8889999999999998,0.01,{"$f":"'Virgin Emissions'!C22","v":10.150553945597697},{"$f":"C27/B27","v":0.78545232273838628},3712.3649999999998,{"$f":"J27*$B$29","v":55685.474999999999},199.67756878686745]
["Total",{"$f":"SUM(B27,B24,B15,B12)","v":90386},{"$f":"SUM(C27,C24,C15,C12)","v":71018},{"$f":"SUMPRODUCT(D7:D27,B7:B27)/SUM(B7:B27)","v":1602.3055580416253},113792536.12100014,{"$f":"SUMPRODUCT(C7:C27,F7:F27)/SUM(C7:C27)","v":2.7646672288670886},0.01,{"$f":"SUMPRODUCT(H7:H27,B7:B27)/SUM(B7:B27)","v":9.5914226592044454},{"$f":"C28/B28","v":0.78571902728298626},{"$f":"SUM(J27,J24,J15,J12)","v":203997.72741631238},{"$f":"SUM(K27,K24,K15,K12)","v":3059965.9112446858},579.56543243659075]
["Value of Carbon Credit",15,null,null,null,null,null,null,null,null,null,null,"Goal Carbon",215000]
[null,null,null,null,null,null,null,null,"Baseline vs Modeled Scenario (Change in Costs)"]
["Baseline",null,null,"Modeled Scenario",null,null,"Difference","Gross System Cost",{"$f":"C35","v":113792536},{"$f":"F35","v":113792536.12100014}]
["Current Recycling Rate: ",null,0.78569999999999995,"Current Recycling Rate: ",null,{"$f":"I28","v":0.78571902728298626},{"$f":"F32-C32","v":1.9027282986305849E-5},"Collection",{"$f":"C39","v":21899577.23958033},{"$f":"F39","v":21899577.262867022}]
[null,null,null,null,null,null,null,"Consolidation",{"$f":"C40","v":2673938.8959708652},{"$f":"F40","v":2673938.8988141711}]
[null,null,null,null,null,null,null,"Processing",{"$f":"C41","v":64029877.969882958},{"$f":"F41","v":64029878.037968479}]
["Gross System Cost",null,113792536,"Gross System Cost",null,{"$f":"E28","v":113792536.12100014},{"$f":"F35-C35","v":0.12100014090538025},"Transportation",{"$f":"C42","v":14823726.798669219},{"$f":"F42","v":14823726.81443188}]
[null,null,null,null,null,null,null,"Contingency",{"$f":"C43","v":10365415.095896628},{"$f":"F43","v":10365415.106918586}]
[]
[]
["Collection",null,{"$f":"C35*M6","v":21899577.23958033},"Collection",null,{"$f":"F35*M6","v":21899577.262867022},{"$f":"F39-C39","v":2.3286692798137665E-2}]
["Consolidation",null,{"$f":"C35*N6","v":2673938.8959708652},"Consolidation",null,{"$f":"F35*N6","v":2673938.8988141711},{"$f":"F40-C40","v":2.8433059342205524E-3}]
["Processing",null,{"$f":"C35*O6","v":64029877.969882958},"Processing",null,{"$f":"F35*O6","v":64029878.037968479},6.8085521459579468E-2]
["Transportation",null,{"$f":"C35*P6","v":14823726.798669219},"Transportation",null,{"$f":"F35*P6","v":14823726.81443188},1.5762660652399063E-2]
["Contingency",null,{"$f":"C35*Q6","v":10365415.095896628},"Contingency",null,{"$f":"F35*Q6","v":10365415.106918586},1.1021958664059639E-2]
[null,null,null,"Change in Individual Material Tonnages"]
[null,null,null,"Display Devices",{"$f":"C12-F45","v":0},36776]
[null,null,null,"Computers",{"$f":"C15-F46","v":0},10475]
[null,null,null,"Printers and Peripherals",{"$f":"C24-F47","v":0},22482]
[null,null,null,"Big Printers/Copiers",{"$f":"C27-F48","v":0},1285]

{"sheet":"Landfilling Emissions","index":3,"n_rows":78,"n_cols":21,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["Material Code","Material","California EPA","Canadian Warm adapted by GDL","ICF Report (2005)","USEPA WARM"," Greenhouse Gases Calculator for Waste Management"]
[null,null,"tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne"]
[]
[1,"Newsprint - CNA/OCNA",3.4,1.9281999999999999,2.75,2.75,2.4900000000000002]
[1,"Newsprint - Non-CNA/OCNA",3.4,1.9281999999999999,2.75,2.75,2.4900000000000002]
[2,"Magazines and Catalogues",0.3,2.3595000000000002,"NA",3.07,2.9]
[3,"Telephone Books",2.7,1.3714,"NA",3.11,2.97,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.rcbc.ca/files/u3/ICF-final-report.pdf"]
[4,"Other Printed Paper",4.3,2.8094000000000001,3.27,2.86,2.9]
["Paper"]
[5,"Corrugated Cardboard",5,2.4980000000000002,3.26,3.12,2.96]
[6,"Boxboard",5,2.6347999999999998,3.26,null,2.96]
[7,"Gable Top Cartons","NA",2.1934,"NA",3.53,"NA"]
[7,"Paper Laminates","NA",2.1934,"NA",3.53,"NA"]
[7,"Aseptic Containers","NA",1.6908000000000001,"NA",3.53,"NA"]
["Paper Based Packaging"]
[8,"PET Bottles",1.4,1.7776000000000001,3.63,1.55,3.29]
[9,"HDPE Bottles",0.8,1.4168000000000001,2.27,1.4,2.06]
[10,"Plastic Film","NA",1.7799,"NA","NA","NA"]
[11,"Plastic Laminates","NA",1.7799,"NA","NA","NA"]
[12,"Polystyrene","NA",1.8459000000000001,"NA","NA","NA"]
[13,"Other Plastics",1.2,1.33,1.8,1.03,1.63]
["Plastics"]
[14,"Steel Food & Beverage Cans",1.5,1.0645,1.1499999999999999,1.8,1.07]
[14,"Steel Aerosols",1.5,1.0645,1.1499999999999999,1.8,1.07]
[14,"Steel Paint Cans",1.5,1.0645,1.1499999999999999,1.8,1.07]
["Steel"]
[15,"Aluminum Food & Beverage Cans",12.9,10.012,6.49,13.67,8.75]
[15,"Other Aluminum Packaging",12.9,10.012,6.49,13.67,8.75]
["Aluminum"]
[16,"Clear Glass",0.2,0.40529999999999999,0.1,0.28000000000000003,0.09]
[16,"Coloured Glass",0.2,0.40529999999999999,0.1,0.28000000000000003,0.09]
["Glass"]
[17,"Computer Monitors","NA",1.9725999999999999,0.01,"NA","NA"]
[17,"Display Devices <18\"","NA",1.9725999999999999,0.01,"NA","NA"]
[17,"Display Devices 18\"-29\"","NA",1.9725999999999999,0.01,"NA","NA"]
[17,"Display Devices 29\"-45\"","NA",1.9725999999999999,0.01,"NA","NA"]
[17,"Display Devices >45\"","NA",1.9725999999999999,0.01,"NA","NA"]
["Display Devices"]
[18,"Desktop Computers","NA",4.9949000000000003,0.01,2.5099999999999998,"NA"]
[18,"Portable Computers","NA",4.9949000000000003,0.01,2.5099999999999998,"NA"]
[18,"Computer Peripherals","NA",2.9327999999999999,0.01,2.5099999999999998,"NA"]
["Computers"]
[19,"Priniting Copying and Multi Function Devices","NA",2.9327999999999999,0.01,"NA","NA"]
[19,"Floor Standing Printing Devices","NA",2.8889999999999998,0.01,"NA","NA"]
[19,"Floor Standing Copying Devices","NA",2.8889999999999998,0.01,"NA","NA"]
["Printing Copying and Multi Function Devices"]
[20,"Telephones and Telephone Answering Machines","NA",2.9327999999999999,0.01,"NA","NA"]
[20,"Cellular Devices and Pagers","NA",2.9327999999999999,0.01,"NA","NA"]
[20,"Personal/Portable","NA",2.9327999999999999,0.01,"NA","NA"]
[20,"Home/Non Portable","NA",2.9327999999999999,0.01,"NA","NA"]
["Cellular Devices and Pagers"]
[21,"Home Theater in a Box","NA",2.9327999999999999,0.01,"NA","NA"]
[21,"Aftermarket Vehicle","NA",2.9327999999999999,0.01,"NA","NA"]
["Image, Audio and Video Devices"]
[22,"Asphalt and Shingles Aggregates","NA",0.13778887400000001,0.01,0.09,"NA"]
[23,"Brick and Block","NA",0.34171000000000001,0.01,0.27,"NA"]
[24,"Carpet and Pad","NA",2.64554,0.01,2.36,"NA"]
[25,"Concrete","NA",5.5115499999999998E-2,0.01,0.08,"NA"]
[26,"Drywall","NA",1.1023109999999999E-2,0.01,0.03,"NA"]
[27,"Glass",0.2,0.35273900000000002,0.01,0.28000000000000003,0.09]
[28,"Steel",1.5,1.0645,0.01,4.38,1.07]
[29,"Wood","NA",2.7557774880000001,0.01,4.05,"NA"]
[30,"Other","NA","NA",0.01,"NA","NA"]
["Construction and Demolition"]
[31,"Antifreeze","NA",2.4700000000000002,"NA","NA","NA"]
[32,"Fertilizers","NA",2.11,"NA","NA","NA"]
[33,"Oil Containers","NA",1.0900000000000001,"NA","NA","NA"]
[34,"Oil Filters","NA",1.0900000000000001,"NA","NA","NA"]
[35,"Paints and Coatings","NA",0.436,"NA","NA","NA"]
[36,"Pesticides","NA",0,"NA","NA","NA"]
[37,"Pressurized Containers (Refillable)","NA",0,"NA","NA","NA"]
[38,"Single Use Batteries","NA",0,"NA","NA","NA"]
[39,"Solvents","NA",0,"NA","NA","NA"]
["Hazardous Waste"]
[40,"Tires",0.12429999999999999,0.13322773190000001,3.29,"NA","NA"]
["Tires"]
[41,"Organics","NA",0.47789999999999999,"NA","NA","NA"]
["Organics"]

{"sheet":"Virgin Emissions","index":4,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,"Material","*Using CAD WARM Data as Analog\"","USEPA WARM CALCULATOR",3,4]
[]
[null,null,"Television"]
[null,"Computer Monitors",{"$f":"'Emission Factors'!$BW$21","v":3.2279887402181937}]
[null,"Display Devices <18\"",{"$f":"'Emission Factors'!$BW$21","v":3.2279887402181937}]
[null,"Display Devices 18-29\"",{"$f":"'Emission Factors'!$BW$21","v":3.2279887402181937}]
[null,"Display Devices 29-45",{"$f":"'Emission Factors'!$BW$21","v":3.2279887402181937}]
[null,"Display Devices >45\"",{"$f":"'Emission Factors'!$BW$21","v":3.2279887402181937}]
[null,"Display Devices"]
[null,"Desktop Computers",{"$f":"'Emission Factors'!$BW$20","v":30.148923102789695},50.8]
[null,"Portable Laptop Computers",{"$f":"'Emission Factors'!$BW$20","v":30.148923102789695}]
[null,"Computers"]
[null,"Dekstop and portable Printing Copying and Multi Function Devices",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Telephones and Telephone Answering Machines",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Cellular Devices and Pagers",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Computer Peripherals",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Personal/Portable",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Home/Non Portable",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Home Theater in a Box",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Aftermarket Vehicle",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Printers and Peripherals"]
[null,"Floor Standing Printing Devices",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Floor Standing Copying Devices",{"$f":"AVERAGE('Emission Factors'!$BR$20:$BR$23)","v":10.150553945597697}]
[null,"Big Printers/Copiers",null," ",null,null,null,null,null,null,null,null,null,null,{"$f":"1/O25","v":1282.051282051282},{"$f":"O24*P25","v":3.2692307692307692}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,7.7999999999999999E-4,2.5500000000000002E-3]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,{"$f":"N28/1000","v":7.7999999999999999E-4},2.5499999999999998E-2,{"$f":"1/O28","v":1282.051282051282},{"$f":"P28*Q28","v":32.692307692307686}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,{"$f":"N29/1000","v":2.0000000000000001E-4},7.4999999999999997E-3,{"$f":"1/O29","v":5000},{"$f":"P29*Q29","v":37.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0.31,3.1E-4,1.3299999999999999E-2,3225.8064516129034,42.903225806451616]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P28:P30,O28:O30)/SUM(O28:O30)","v":1.9777519379844961E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.55E-2,1.55E-2,{"$f":"1/O33","v":64.516129032258064},{"$f":"P33*Q33","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,2.0999999999999999E-3,{"$f":"1/O34","v":47.619047619047613},{"$f":"P34*Q34","v":9.9999999999999978E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O33:O34,P33:P34)/SUM(P33:P34)","v":1.615625E-2}]
[]
[]
[null,null,null,null,null,null,null,"http://pics.uvic.ca/sites/default/files/uploads/publications/Teehan,%20P.%20Article,%202013%20%202.pdf"]

{"sheet":"Recycling Coefficient","index":5,"n_rows":83,"n_cols":8,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["Material Code","Material","California EPA","Canadian Warm adapted by GDL","ICF Report (2005)","ICR Report (2005) *Without Carbon Sinks","USEPA WARM"," Greenhouse Gases Calculator for Waste Management"]
[null,null,"tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne"]
[null,null,"(tonnes)"]
[1,"Newsprint - CNA/OCNA",3.4,1.9281999999999999,2.75,0.3,2.75,2.4900000000000002]
[1,"Newsprint - Non-CNA/OCNA",3.4,1.9281999999999999,2.75,0.3,2.75,2.4900000000000002]
[2,"Magazines and Catalogues",0.3,2.3595000000000002,"NA","NA",3.07,2.9]
[3,"Telephone Books",2.7,1.3714,"NA","NA",3.11,2.97]
[4,"Other Printed Paper",4.3,2.8094000000000001,3.27,0.25,2.86,2.9]
["Paper"]
[5,"Corrugated Cardboard",5,2.4980000000000002,3.26,0.21,3.12,2.96]
[6,"Boxboard",5,2.6347999999999998,3.26,0.21,null,2.96]
[7,"Gable Top Cartons","NA",2.1934,"NA","NA",3.53,"NA"]
[7,"Paper Laminates","NA",2.1934,"NA","NA",3.53,"NA"]
[7,"Aseptic Containers","NA",1.6908000000000001,"NA","NA",3.53,"NA"]
["Paper Based Packaging"]
[8,"PET Bottles",1.4,1.7776000000000001,3.63,3.63,1.55,3.29]
[9,"HDPE Bottles",0.8,1.4168000000000001,2.27,2.27,1.4,2.06]
[10,"Plastic Film","NA",1.7799,"NA","NA","NA","NA"]
[11,"Plastic Laminates","NA",1.7799,"NA","NA","NA","NA"]
[12,"Polystyrene","NA",1.8459000000000001,"NA","NA","NA","NA"]
[13,"Other Plastics",1.2,1.33,1.8,"1.80 tcO2e/tonne",1.03,1.63]
["Plastics"]
[14,"Steel Food & Beverage Cans",1.5,1.0645,1.1499999999999999,1.18,1.8,1.07]
[14,"Steel Aerosols",1.5,1.0645,1.1499999999999999,1.18,1.8,1.07]
[14,"Steel Paint Cans",1.5,1.0645,1.1499999999999999,1.18,1.8,1.07]
["Steel"]
[15,"Aluminum Food & Beverage Cans",12.9,10.012,6.49,6.49,13.67,8.75]
[15,"Other Aluminum Packaging",12.9,10.012,6.49,6.49,13.67,8.75]
["Aluminum"]
[16,"Clear Glass",0.2,0.40529999999999999,0.1,0.1,0.28000000000000003,0.09]
[16,"Coloured Glass",0.2,0.40529999999999999,0.1,0.1,0.28000000000000003,0.09]
["Glass"]
[17,"Computer Monitors","NA",1.9725999999999999,0.23,0.23,"NA","NA"]
[17,"Display Devices <18\"","NA",1.9725999999999999,0.23,0.23,"NA","NA"]
[17,"Display Devices 18\"-29\"","NA",1.9725999999999999,0.23,0.23,"NA","NA"]
[17,"Display Devices 29\"-45\"","NA",1.9725999999999999,0.23,0.23,"NA","NA"]
[17,"Display Devices >45\"","NA",1.9725999999999999,0.23,0.23,"NA","NA"]
["Display Devices"]
[18,"Desktop Computers","NA",4.9949000000000003,1.61,1.61,2.5099999999999998,"NA"]
[18,"Portable Computers","NA",4.9949000000000003,1.61,1.61,2.5099999999999998,"NA"]
[18,"Computer Peripherals","NA",2.9327999999999999,1.61,1.61,2.5099999999999998,"NA"]
["Computers"]
[19,"Priniting Copying and Multi Function Devices","NA",2.9327999999999999,"NA","NA","NA","NA"]
[19,"Floor Standing Printing Devices","NA",2.8889999999999998,"NA","NA","NA","NA"]
[19,"Floor Standing Copying Devices","NA",2.8889999999999998,"NA","NA","NA","NA"]
["Printing Copying and Multi Function Devices"]
[20,"Telephones and Telephone Answering Machines","NA",2.9327999999999999,"NA","NA","NA","NA"]
[20,"Cellular Devices and Pagers","NA",2.9327999999999999,"NA","NA","NA","NA"]
[20,"Personal/Portable","NA",2.9327999999999999,"NA","NA","NA","NA"]
[20,"Home/Non Portable","NA",2.9327999999999999,"NA","NA","NA","NA"]
["Cellular Devices and Pagers"]
[21,"Home Theater in a Box","NA",2.9327999999999999,"NA","NA","NA","NA"]
[21,"Aftermarket Vehicle","NA",2.9327999999999999,"NA","NA","NA","NA"]
["Image, Audio and Video Devices"]
[22,"Asphalt and Shingles Aggregates","NA",0.13778887400000001,"NA","NA",0.09,"NA"]
[23,"Brick and Block","NA",0.34171000000000001,"NA","NA",0.27,"NA"]
[24,"Carpet and Pad","NA",2.64554,"NA","NA",2.36,"NA"]
[25,"Concrete","NA",5.5115499999999998E-2,"NA","NA",0.08,"NA"]
[26,"Drywall","NA",1.1023109999999999E-2,"NA","NA",0.03,"NA"]
[27,"Glass",0.2,0.35273900000000002,0.1,0.1,0.28000000000000003,0.09]
[28,"Steel",1.5,1.0645,1.1499999999999999,1.1499999999999999,4.38,1.07]
[29,"Wood","NA",2.7557774880000001,"NA","NA",4.05,"NA"]
[30,"Other","NA","NA","NA","NA","NA","NA"]
["Construction and Demolition"]
[31,"Antifreeze","NA",2.4700000000000002,"NA","NA","NA","NA"]
[32,"Fertilizers","NA",2.11,"NA","NA","NA","NA"]
[33,"Oil Containers","NA",1.0900000000000001,"NA","NA","NA","NA"]
[34,"Oil Filters","NA",1.0900000000000001,"NA","NA","NA","NA"]
[35,"Paints and Coatings","NA",0.436,"NA","NA","NA","NA"]
[36,"Pesticides","NA",0,"NA","NA","NA","NA"]
[37,"Pressurized Containers (Refillable)","NA",0,"NA","NA","NA","NA"]
[38,"Single Use Batteries","NA",0,"NA","NA","NA","NA"]
[39,"Solvents","NA",0,"NA","NA","NA","NA"]
["Hazardous Waste"]
[40,"Tires",0.12429999999999999,0.13322773190000001,3.29,4.29,"NA","NA"]
["Tires"]
[41,"Organics","NA",0.47789999999999999,"NA","NA","NA","NA"]
["Organics"]
[]
[]
["California EPA WARM","http://www.calrecycle.ca.gov/Actions/Documents%5C77%5C2010%5C248%5CProposed%20Recycling%20Emission%20Reduction%20Factor.pdf"]
["Canadian Warm Adapted by GDL"]
["ICF GHG Report ","http://www.rcbc.ca/files/u3/ICF-final-report.pdf"]

{"sheet":"OES Cost Data","index":6,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,"Collection","Consolidation","Processing","Transportation","Contingency","Total Management Cost"]
["Computer Monitors - Direct Ship",{"$f":"SUM(B35:B36)/$I$35","v":294.81720636137192},35.997125886185096,999.9225905345852,217.08354090821996,154.78214217283005,1702.6026058631921]
["Computer Monitors - Approved Collection"]
["Displays <18",{"$f":"B37/$I37","v":327.72127139364301},40.01466992665037,1000.3691931540342,217.18092909535451,158.52811735941322,1743.8141809290953]
["Displays 18-29",{"$f":"B38/$I38","v":327.60172143974961},40.000195618153363,1000.0053794992175,217.10152582159625,{"$f":"F38/$I38","v":158.47085289514868},{"$f":"G38/$I38","v":1743.1796752738653}]
["Displays >29-45",327.60837438423647,40.000985221674874,1000.0253694581281,217.10591133004925,159.21305418719211,1743.9536945812808]
["Displays >45",327.55868036776639,39.995132504056244,999.87344510546245,217.07301243915629,158.44997295835586,1742.9502433747971]
["Desktop Computers - Direct Ship",{"$f":"SUM(B41:B42)/$I$41","v":294.86177151272881},36.002735114664425,750.47759309909532,206.77740374500317,128.76961918788135,1416.889122659373]
["Desktop Computers - Approved Collection"]
["Portable Computers - Direct Ship",{"$f":"SUM(B43:B44)/$I$43","v":294.81967213114751},35.997658079625296,749.94613583138175,206.74707259953161,128.75058548009369,1416.2611241217799]
["Portable Computers - Approved Collection"]
["Computer Peripheral - Direct Ship",{"$f":"SUM(B45:B46)/$I$45","v":294.98776223776224},36.01748251748252,850.42657342657344,206.86713286713288,138.83041958041957,1527.1293706293707]
["Computer Peripheral - Approved Collection"]
["Desktop Printing, Copying and multi function devices - Approved Collection",{"$f":"SUM(B47:B48)/$I$47","v":294.83973564642707},36,849.99917389508471,206.76187525815777,138.76001652209831,1526.3608013217679]
["Desktop Printing, Copying and multi function devices - Direct Ship"]
["Floor Standing Printing Devices ",{"$f":"B49/$I49","v":163.74358974358975},19.991452991452991,499.82051282051282,103.34188034188034,78.692307692307693,865.58974358974353]
["Floor Standing Copying and Multi Function Devices",{"$f":"B50/$I50","v":81.871794871794876},9.9957264957264957,249.91025641025641,51.67094017094017,39.346153846153847,432.79487179487177]
["Telephones and Telephone Answering Machines",327.70437262357416,40.012357414448672,850.26996197718631,206.82794676806083,142.48193916349811,1567.2965779467681]
["Celluar Devices and Pagers",328.30538922155688,40.08383233532934,851.83233532934128,207.20958083832335,142.74251497005989,1570.1736526946108]
["Image, Audio, Video Devices - Personal",327.27803738317755,39.960280373831779,615.52102803738319,206.55841121495328,142.29672897196261,1331.6144859813085]
["Image, Audio, Video Devices - Home/Non-Portable",327.64011585807384,40.005068790731357,850.09703113685737,206.78747284576394,142.45365677045618,1566.9833454018826]
["Image, Audio, Video Devices - Home Theater in a Box",327.56461086637296,39.995594713656388,849.90822320117479,206.74008810572687,142.42070484581498,1566.6292217327459]
["Image, Audio, Video Devices - Aftermarket Vehicle",327.11764705882354,39.941176470588232,848.74789915966392,206.4579831932773,142.22689075630251,1564.4915966386554]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Collection","Consolidation","Processing","Transportation","Contingency","Total Management Cost",null,"Material Collected (Year 1: Used for $/tonne calculation)"]
["Computer Monitors - Direct Ship",1538651,187869,521860,113296,63516,{"$f":"SUM(B35:F36)","v":8885883},"Computer Monitors - Direct Ship",5219]
["Computer Monitors - Approved Collection",null,null,4696736,1019663,744292,null,"Computer Monitors - Approved Collection"]
["Displays <18",268076,32732,818302,177654,129676,{"$f":"SUM(B37:F37)","v":1426440},"Displays <18",818]
["Displays 18-29",3349400,408962,10224055,2219646,1620206,{"$f":"SUM(B38:F38)","v":17822269},"Displays 18-29",10224]
["Displays >29-45",1330090,162404,4060103,881450,646405,{"$f":"SUM(B39:F39)","v":7080452},"Displays >29-45",4060]
["Displays >45",605656,73951,1848766,401368,292974,{"$f":"SUM(B40:F40)","v":3222715},"Displays >45",1849]
["Desktop Computers - Direct Ship",1401478,171121,358507,98281,45478,{"$f":"SUM(B41:F42)","v":6734474},"Desktop Computers - Direct Ship",4753]
["Desktop Computers - Approved Collection",null,null,3208513,884532,566564,null,"Desktop Computers - Approved Collection"]
["Portable Computers - Direct Ship",251776,30742,64045,17656,8170,{"$f":"SUM(B43:F44)","v":1209487},"Portable Computers - Direct Ship",854]
["Portable Computers - Approved Collection",null,null,576409,158906,101783,null,"Portable Computers - Approved Collection"]
["Computer Peripheral - Direct Ship",168733,20602,48644,11833,6048,{"$f":"SUM(B45:F46)","v":873518},"Computer Peripheral - Direct Ship",572]
["Computer Peripheral - Approved Collection",null,null,437800,106495,73363,null,"Computer Peripheral - Approved Collection"]
["Desktop Printing, Copying and multi function devices - Approved Collection",1427614,174312,411570,100114,51168,{"$f":"SUM(B47:F48)","v":7390639},"Desktop Printing, Copying and multi function devices - Approved Collection",4842]
["Desktop Printing, Copying and multi function devices - Direct Ship",null,null,3704126,901027,620708,null,"Desktop Printing, Copying and multi function devices - Direct Ship"]
["Floor Standing Printing Devices ",19158,2339,58479,12091,9207,{"$f":"SUM(B49:F49)","v":101274},"Floor Standing Printing Devices ",117]
["Floor Standing Copying and Multi Function Devices",19158,2339,58479,12091,9207,{"$f":"SUM(B50:F50)","v":101274},"Floor Standing Copying and Multi Function Devices",234]
["Telephones and Telephone Answering Machines",344745,42093,894484,217583,149891,1648796,"Telephones and Telephone Answering Machines",1052]
["Celluar Devices and Pagers",54827,6694,142256,34604,23838,262219,"Celluar Devices and Pagers",167]
["Image, Audio, Video Devices - Personal",140075,17103,263443,88407,60903,569931,"Image, Audio, Video Devices - Personal",428]
["Image, Audio, Video Devices - Home/Non-Portable",904942,110494,2347968,571147,393457,4328008,"Image, Audio, Video Devices - Home/Non-Portable",2762]
["Image, Audio, Video Devices - Home Theater in a Box",446143,54474,1157575,281580,193977,2133749,"Image, Audio, Video Devices - Home Theater in a Box",1362]
["Image, Audio, Video Devices - Aftermarket Vehicle",77854,9506,202002,49137,33850,372349,"Image, Audio, Video Devices - Aftermarket Vehicle",238]
[null,{"$f":"SUM(B35:B56)","v":12348376},{"$f":"SUM(C35:C56)","v":1507737},{"$f":"SUM(D35:D56)","v":36104122},{"$f":"SUM(E35:E56)","v":8358561},{"$f":"SUM(F35:F56)","v":5844681},64163477]
[]
[null,{"$f":"B57/$G$57","v":0.19245178998014711},2.3498368082515229E-2,0.56268961234753534,0.13026976390322489,9.1090465686577429E-2,1]

{"sheet":"Sheet1","index":7,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[3,1,3,2]]}
["INDIVIDUAL MATERIAL INPUTS"]
["CELLS WITH SHADED PATTERN WILL BE LOCKED IN LATER VERSIONS"]
[]
["Material","Tonnage Data",null,"Gross Costs","Material Management Costs","Recycling Emissions Coefficients (GHD)","Landfilling Emissions Coeffcient (Canadian WARM)","Virgins Emissions Coeffcient (Canadian WARM)","Recycling Rates","Avoided Emissions","Potential Credit","$/tC02 avoided"]
[null,"Generation (Year 5 Tonnes)\n(Sheet 1)","Recovery\n(Sheet 1)","($/tonne)","($s)","tCO2e/tonne","tCO2e/tonne","tCO2e/tonne","(%)","tCO2e","$","$/tCO2e"]
[null,"(tonnes)","(tonnes)"]
["Computer Monitors",8680,6820.1192180322614,{"$f":"'[6]OES Cost Data'!G2","v":1702.6026058631921},{"$f":"D7*C7","v":11611952.752919365},1.97,0.01,{"$f":"'Virgin Emissions'!C4","v":3.2279887402181937},{"$f":"C7/B7","v":0.78572802051062918},{"$f":"C7*F7","v":13435.634859523554},{"$f":"$B$29*J7","v":0},{"$f":"D7/F7","v":864.26528216405688}]
["Display Devices <18\"",1814,1425.3106292062814,{"$f":"'[6]OES Cost Data'!G4","v":1743.8141809290953},{"$f":"D8*C8","v":2485476.8874388849},1.97,0.01,{"$f":"'Virgin Emissions'!C5","v":3.2279887402181937},{"$f":"C8/B8","v":0.78572802051062918},{"$f":"C8*F8","v":2807.8619395363744},{"$f":"$B$29*J8","v":0},{"$f":"D8/F8","v":885.18486341578443}]
["Display Devices 18-29\"",23419,18400.964512338425,{"$f":"'[6]OES Cost Data'!G5","v":1743.1796752738653},32076187.343344014,1.97,0.01,{"$f":"'Virgin Emissions'!C6","v":3.2279887402181937},0.78572802051062918,{"$f":"C9*F9","v":36249.900089306699},{"$f":"$B$29*J9","v":0},884.86277932683515]
["Display Devices 29-45",13001,10215.24999465869,{"$f":"'[6]OES Cost Data'!G6","v":1743.9536945812808},17814922.969256431,1.97,0.01,{"$f":"'Virgin Emissions'!C7","v":3.2279887402181937},0.78572802051062918,{"$f":"C10*F10","v":20124.042489477619},{"$f":"$B$29*J10","v":0},885.25568252856897]
["Display Devices >45\"",6080,4777.2263647046257,{"$f":"'[6]OES Cost Data'!G7","v":1742.9502433747971},8326467.8550184248,1.97,0.01,{"$f":"'Virgin Emissions'!C8","v":3.2279887402181937},0.78572802051062918,{"$f":"C11*F11","v":9411.1359384681127},{"$f":"$B$29*J11","v":0},884.74631643390717]
["Display Devices",46805,36776,{"$f":"SUMPRODUCT(D7:D11,B7:B11)/SUM(B7:B11)","v":1736.7187572424525},63869569.016348436,1.9725999999999999,0.01,3.23,{"$f":"C12/B12","v":0.78572802051062918},{"$f":"SUM(J7:J11)","v":82028.575316312359},{"$f":"J12*$B$29","v":0},880.42114835367158]
["Desktop Computers",9695,7617.63315885055,{"$f":"'[6]OES Cost Data'!G8","v":1416.889122659373},10793341.563184705,4.99,0.01,{"$f":"'Virgin Emissions'!C10","v":30.148923102789695},{"$f":" C13/B13","v":0.78572802051062918},{"$f":"C13*F13","v":38011.989462664249},{"$f":"$B$29*J13","v":0},283.94571596380217]
["Portable Laptop Computers",5153,4048.8564896912721,{"$f":"'[6]OES Cost Data'!G12","v":1527.1293706293707},6183127.6628708756,4.99,0.01,{"$f":"'Virgin Emissions'!C11","v":30.148923102789695},{"$f":" C14/B14","v":0.78572802051062918},20203.79388355945,{"$f":"$B$29*J14","v":0},306.03795002592597]
["Computers",13332,10475,{"$f":"SUMPRODUCT(D13:D14,B13:B14)/SUM(B13:B14)","v":1455.1480125966978},15242675.431950409,4.9949000000000003,0.01,{"$f":"'Virgin Emissions'!C11","v":30.148923102789695},{"$f":"C15/B15","v":0.78570357035703575},52321.577500000007,{"$f":"J15*$B$29","v":0},291.32675581026598]
["Dekstop and portable Printing Copying and Multi Function Devices",29555,23222.191646191644,{"$f":"'[6]OES Cost Data'!G14","v":1526.3608013217679},35445443.04952874,2.93,0.01,{"$f":"'Virgin Emissions'!C13","v":10.150553945597697},{"$f":"C16/B16","v":0.78572802051062918},68041.021523341522,{"$f":"$B$29*J16","v":0},520.94225301084225]
["Telephones and Telephone Answering Machines",5343,4198.144813588292,{"$f":"'[6]OES Cost Data'!G18","v":1567.2965779467681},6579738.0000619031,2.93,0.01,{"$f":"'Virgin Emissions'!C14","v":10.150553945597697},{"$f":"C17/B17","v":0.78572802051062918},12300.564303813697,{"$f":"$B$29*J17","v":0},534.91350783166149]
["Cellular Devices and Pagers",1085,852.51490225403268,{"$f":"'[6]OES Cost Data'!G19","v":1570.1736526946108},1338596.4380488037,2.93,0.01,{"$f":"'Virgin Emissions'!C15","v":10.150553945597697},0.78572802051062918,2497.8686636043158,{"$f":"$B$29*J18","v":0},535.89544460566924]
["Computer Peripherals",1927,1514.0978955239825,{"$f":"'[6]OES Cost Data'!G14","v":1526.3608013217679},2311059.6770915883,2.93,0.01,{"$f":"'Virgin Emissions'!C16","v":10.150553945597697},0.78572802051062918,4436.306833885269,{"$f":"$B$29*J19","v":0},520.94225301084225]
["Personal/Portable",2445,1921.1050101484884,{"$f":"'[6]OES Cost Data'!G20","v":1331.6144859813085},2558171.2606049958,2.93,0.01,{"$f":"'Virgin Emissions'!C17","v":10.150553945597697},0.78572802051062918,5628.8376797350711,{"$f":"$B$29*J20","v":0},454.47593378201651]
["Home/Non Portable",16638,13072.942805255849,{"$f":"'[6]OES Cost Data'!G21","v":1566.9833454018826},20485083.65122728,2.93,0.01,{"$f":"'Virgin Emissions'!C18","v":10.150553945597697},0.78572802051062918,38303.722419399637,{"$f":"$B$29*J21","v":0},534.80660252623977]
["Home Theater in a Box",9784,7687.5629526759958,{"$f":"'[6]OES Cost Data'!G22","v":1566.6292217327459},12043560.765572285,2.93,0.01,{"$f":"'Virgin Emissions'!C19","v":10.150553945597697},0.78572802051062918,22524.559451340669,{"$f":"$B$29*J22","v":0},534.68574120571532]
["Aftermarket Vehicle",1013,795.9424847772674,{"$f":"'[6]OES Cost Data'!G23","v":1564.4915966386554},1245245.3288417258,2.93,0.01,{"$f":"'Virgin Emissions'!C20","v":10.150553945597697},0.78572802051062918,2332.1114803973937,{"$f":"$B$29*J23","v":0},533.95617632718609]
["Printers and Peripherals",28613,22482,{"$f":"SUMPRODUCT(D16:D23,B16:B23)/SUM(B16:B23)","v":1539.6163355687283},34613654.456256151,2.9327999999999999,0.01,{"$f":"'Virgin Emissions'!C20","v":10.150553945597697},{"$f":"C24/B24","v":0.78572676755321003},65935.209600000002,{"$f":"J24*$B$29","v":0},524.96465342632587]
["Floor Standing Printing Devices",502,394.43546629633585,{"$f":"'[6]OES Cost Data'!G16","v":865.58974358974353},341419.2941341463,2.89,0.01,{"$f":"'Virgin Emissions'!C22","v":10.150553945597697},{"$f":"C25/B25","v":0.78572802051062918},1139.9184975964106,{"$f":"$B$29*J25","v":0},299.51202200337144]
["Floor Standing Copying Devices",1006,790.44238863369299,{"$f":"'[6]OES Cost Data'!G17","v":432.79487179487177},342099.41224995133,2.89,0.01,{"$f":"'Virgin Emissions'!C23","v":10.150553945597697},{"$f":"C26/B26","v":0.78572802051062918},2284.378503151373,{"$f":"$B$29*J26","v":0},149.75601100168572]
["Big Printers/Copiers",1636,1285,{"$f":"SUMPRODUCT(D25:D26,B25:B26)/SUM(B25:B26)","v":576.86849622526006},741276.01764945919,2.8889999999999998,0.01,{"$f":"'Virgin Emissions'!C22","v":10.150553945597697},{"$f":"C27/B27","v":0.78545232273838628},3712.3649999999998,{"$f":"J27*$B$29","v":0},199.67756878686745]
["Total",{"$f":"SUM(B27,B24,B15,B12)","v":90386},{"$f":"SUM(C27,C24,C15,C12)","v":71018},{"$f":"SUMPRODUCT(D7:D27,B7:B27)/SUM(B7:B27)","v":1602.3055580416253},113792536.12100014,{"$f":"SUMPRODUCT(C7:C27,F7:F27)/SUM(C7:C27)","v":2.7646672288670886},0.01,{"$f":"SUMPRODUCT(H7:H27,B7:B27)/SUM(B7:B27)","v":9.5914226592044454},{"$f":"C28/B28","v":0.78571902728298626},{"$f":"SUM(J27,J24,J15,J12)","v":203997.72741631238},{"$f":"SUM(K27,K24,K15,K12)","v":0},579.56543243659075]

{"sheet":"Virgin Emissions Calculations","index":8,"n_rows":191,"n_cols":53,"rows_kept":191,"cut":false,"hidden":false,"merged":[[64,21,64,39],[3,21,3,39],[18,21,18,39],[35,21,35,39],[44,21,44,39],[55,21,55,39],[76,2,76,4],[76,5,76,7],[76,8,76,10],[76,11,76,13],[76,14,76,16],[74,1,74,4],[75,2,75,10],[75,11,75,19],[75,20,75,28],[75,29,75,37],[76,35,76,37],[77,2,77,4],[77,5,77,7],[77,8,77,10],[77,11,77,13],[77,14,77,16],[77,17,77,19],[77,20,77,22],[77,23,77,25],[77,26,77,28],[76,17,76,19],[76,20,76,22],[76,23,76,25],[76,26,76,28],[76,29,76,31],[76,32,76,34],[77,29,77,31],[77,32,77,34],[77,35,77,37],[86,1,86,4],[87,2,87,10],[87,11,87,19],[87,20,87,28],[87,29,87,37],[88,35,88,37],[88,2,88,4],[88,5,88,7],[88,8,88,10],[88,11,88,13],[88,14,88,16],[88,17,88,19],[88,20,88,22],[88,23,88,25],[88,26,88,28],[88,29,88,31],[88,32,88,34],[89,35,89,37],[89,2,89,4],[89,5,89,7],[89,8,89,10],[89,11,89,13],[89,14,89,16],[89,17,89,19],[89,20,89,22],[89,23,89,25],[89,26,89,28],[89,29,89,31],[89,32,89,34]]}
["Raw PC/Electronics Data "]
[]
[null,"PC material data (100 percent virgin ) Franklin & Associates (2002)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Composite Process Energy Factors (GJ/tonne)",null,null,null,null,null,"Composite Process Emission Factors (MTCO2E/tonne)"]
[null,"Process Energy for Materials in PC's (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Process Energy for Materials in PC's (Tonne eCO2 per Tonne Output)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 ",null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,null,null,"Average","\"B&O 28\"\"","Average","Average",null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,"Copper",{"$f":"'[3]Energy Data Conversion'!C3","v":22.244317131212117},{"$f":"'[3]Energy Data Conversion'!D3","v":3.2068579242424238},{"$f":"'[3]Energy Data Conversion'!E3","v":41.935834393939395},{"$f":"'[3]Energy Data Conversion'!F3","v":0},{"$f":"'[3]Energy Data Conversion'!G3","v":0},{"$f":"'[3]Energy Data Conversion'!H3","v":0},{"$f":"'[3]Energy Data Conversion'!I3","v":15.420405389999999},{"$f":"'[3]Energy Data Conversion'!J3","v":2.3660268245454544E-2},{"$f":"'[3]Energy Data Conversion'!K3","v":1.0994941454545453},{"$f":"'[3]Energy Data Conversion'!L3","v":8.7043286515151514},{"$f":"'[3]Energy Data Conversion'!M3","v":0.3982142257575757},{"$f":"'[3]Energy Data Conversion'!N3","v":0},{"$f":"'[3]Energy Data Conversion'!O3","v":0},{"$f":"'[3]Energy Data Conversion'!P3","v":0},{"$f":"'[3]Energy Data Conversion'!Q3","v":7.048039393939394E-2},{"$f":"'[3]Energy Data Conversion'!R3","v":0.42288236363636361},{"$f":"'[3]Energy Data Conversion'!S3","v":5.9908334848484839E-2},{"$f":"'[3]Energy Data Conversion'!T3","v":93.586383222790886},null,"Copper",{"$f":"C6*'[2]Electricity Coefficients'!$C$20","v":1.4259376822051113},{"$f":"D6*'[2]Carbon Coeffficients'!$I$5","v":0.29897209694924082},{"$f":"E6*'[2]Carbon Coeffficients'!$I$6","v":2.5245538298007184},{"$f":"F6*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G6*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H6*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I6*'[2]Carbon Coeffficients'!$I$10","v":1.3925355696866433},{"$f":"J6*'[2]Carbon Coeffficients'!$I$11","v":1.8541496554267606E-3},{"$f":"K6*'[2]Carbon Coeffficients'!$I$12","v":0.1042594251942207},{"$f":"L6*'[2]Carbon Coeffficients'!$I$13","v":0.827752413180604},{"$f":"M6*'[2]Carbon Coeffficients'!$I$14","v":3.5476753341541496E-2},{"$f":"N6*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O6*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P6*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q6*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R6*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S6*'[2]Carbon Coeffficients'!$I$20","v":0},{"$f":"SUM(W6:AM6)","v":6.6113419200135066},null,null,"Copper",{"$f":"$T6*J151","v":6.4846004935071813},1.9725467189815409,8.2334061486326284,10.294502154506997,null,"Copper",{"$f":"$AN6*J151","v":0.45809988163773591},0.13934912711972261,0.58164298416541105,0.72724761120148573]
[null,"Lead",{"$f":"'[3]Energy Data Conversion'!C4","v":8.2334033273499987},{"$f":"'[3]Energy Data Conversion'!D4","v":4.3335583827625008},{"$f":"'[3]Energy Data Conversion'!E4","v":2.6165846249999998},{"$f":"'[3]Energy Data Conversion'!F4","v":0},{"$f":"'[3]Energy Data Conversion'!G4","v":0},{"$f":"'[3]Energy Data Conversion'!H4","v":0},{"$f":"'[3]Energy Data Conversion'!I4","v":0},{"$f":"'[3]Energy Data Conversion'!J4","v":1.1919996625E-2},{"$f":"'[3]Energy Data Conversion'!K4","v":0.22299115637499997},{"$f":"'[3]Energy Data Conversion'!L4","v":0.23258529999999997},{"$f":"'[3]Energy Data Conversion'!M4","v":4.5354133499999991E-2},{"$f":"'[3]Energy Data Conversion'!N4","v":0},{"$f":"'[3]Energy Data Conversion'!O4","v":0},{"$f":"'[3]Energy Data Conversion'!P4","v":0},{"$f":"'[3]Energy Data Conversion'!Q4","v":1.6571702624999997E-2},{"$f":"'[3]Energy Data Conversion'!R4","v":0.10175606875},{"$f":"'[3]Energy Data Conversion'!S4","v":1.4827312874999998E-2},{"$f":"'[3]Energy Data Conversion'!T4","v":15.829552005862499},null,"Lead",{"$f":"C7*'[2]Electricity Coefficients'!$C$20","v":0.5277896366972703},{"$f":"D7*'[2]Carbon Coeffficients'!$I$5","v":0.40401323275103818},{"$f":"E7*'[2]Carbon Coeffficients'!$I$6","v":0.15751943013672548},{"$f":"F7*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G7*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H7*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I7*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J7*'[2]Carbon Coeffficients'!$I$11","v":9.3411695106955885E-4},{"$f":"K7*'[2]Carbon Coeffficients'!$I$12","v":2.1145114672202887E-2},{"$f":"L7*'[2]Carbon Coeffficients'!$I$13","v":2.2118080676080915E-2},{"$f":"M7*'[2]Carbon Coeffficients'!$I$14","v":4.0405824381030001E-3},{"$f":"N7*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O7*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P7*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q7*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R7*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S7*'[2]Carbon Coeffficients'!$I$20","v":0},{"$f":"SUM(W7:AM7)","v":1.1375601943224902},null,null,"Lead",0.99710348084927891,0.74143100730035116,0,0,null,"Lead",7.165491664037367E-2,5.3281507930795793E-2,0,0]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C5","v":0.65419327247587822},{"$f":"'[3]Energy Data Conversion'!D5","v":0.24184513629976581},{"$f":"'[3]Energy Data Conversion'!E5","v":6.7651274613583121},{"$f":"'[3]Energy Data Conversion'!F5","v":0},{"$f":"'[3]Energy Data Conversion'!G5","v":0},{"$f":"'[3]Energy Data Conversion'!H5","v":0},{"$f":"'[3]Energy Data Conversion'!I5","v":0},{"$f":"'[3]Energy Data Conversion'!J5","v":1.3072710070257609E-3},{"$f":"'[3]Energy Data Conversion'!K5","v":0.74187629648711939},{"$f":"'[3]Energy Data Conversion'!L5","v":0.73533994145199066},{"$f":"'[3]Energy Data Conversion'!M5","v":4.59723637470726E-2},{"$f":"'[3]Energy Data Conversion'!N5","v":0},{"$f":"'[3]Energy Data Conversion'!O5","v":0},{"$f":"'[3]Energy Data Conversion'!P5","v":0},{"$f":"'[3]Energy Data Conversion'!Q5","v":4.1396915222482429E-3},{"$f":"'[3]Energy Data Conversion'!R5","v":2.6145420140515217E-2},{"$f":"'[3]Energy Data Conversion'!S5","v":3.7039345199063227E-3},{"$f":"'[3]Energy Data Conversion'!T5","v":9.2196507890098331},null,"CRT Glass",{"$f":"C8*'[2]Electricity Coefficients'!$C$20","v":4.1936051943780174E-2},{"$f":"D8*'[2]Carbon Coeffficients'!$I$5","v":2.2546975651750144E-2},{"$f":"E8*'[2]Carbon Coeffficients'!$I$6","v":0.40726335098581945},{"$f":"F8*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G8*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H8*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I8*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J8*'[2]Carbon Coeffficients'!$I$11","v":1.0244499606177829E-4},{"$f":"K8*'[2]Carbon Coeffficients'!$I$12","v":7.0348347516655307E-2},{"$f":"L8*'[2]Carbon Coeffficients'!$I$13","v":6.9928358109389327E-2},{"$f":"M8*'[2]Carbon Coeffficients'!$I$14","v":4.0956603347852439E-3},{"$f":"N8*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O8*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P8*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q8*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R8*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S8*'[2]Carbon Coeffficients'!$I$20","v":0},0.61622118953824145,null,null,"CRT Glass",2.2846294655166366,5.0524549991295098,0.54074198176010746,0,null,"CRT Glass",0.15269961076757624,0.33769498443079271,3.6142005251509762E-2,0]
[null,"ABS Resin",{"$f":"'[3]Energy Data Conversion'!C6","v":2.5989779177899996},{"$f":"'[3]Energy Data Conversion'!D6","v":0.24712188124999998},{"$f":"'[3]Energy Data Conversion'!E6","v":53.203887375000001},{"$f":"'[3]Energy Data Conversion'!F6","v":0},{"$f":"'[3]Energy Data Conversion'!G6","v":0},{"$f":"'[3]Energy Data Conversion'!H6","v":0},{"$f":"'[3]Energy Data Conversion'!I6","v":0},{"$f":"'[3]Energy Data Conversion'!J6","v":2.9189455150000002E-2},{"$f":"'[3]Energy Data Conversion'!K6","v":0.35469258249999991},{"$f":"'[3]Energy Data Conversion'!L6","v":1.87521898125},{"$f":"'[3]Energy Data Conversion'!M6","v":0.32852673624999995},{"$f":"'[3]Energy Data Conversion'!N6","v":0},{"$f":"'[3]Energy Data Conversion'!O6","v":33.434136874999993},{"$f":"'[3]Energy Data Conversion'!P6","v":0},{"$f":"'[3]Energy Data Conversion'!Q6","v":1.5118044499999995E-2},{"$f":"'[3]Energy Data Conversion'!R6","v":9.3034119999999998E-2},{"$f":"'[3]Energy Data Conversion'!S6","v":1.3373654749999998E-2},{"$f":"'[3]Energy Data Conversion'!T6","v":92.193277623439982},null,"ABS Resin",{"$f":"C9*'[2]Electricity Coefficients'!$C$20","v":0.16660347568034314},{"$f":"D9*'[2]Carbon Coeffficients'!$I$5","v":2.303892120721485E-2},{"$f":"E9*'[2]Carbon Coeffficients'!$I$6","v":3.2028950794467521},{"$f":"F9*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G9*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H9*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I9*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J9*'[2]Carbon Coeffficients'!$I$11","v":2.2874473631069197E-3},{"$f":"K9*'[2]Carbon Coeffficients'!$I$12","v":3.3633689569866385E-2},{"$f":"L9*'[2]Carbon Coeffficients'!$I$13","v":0.1783270254509024},{"$f":"M9*'[2]Carbon Coeffficients'!$I$14","v":2.9268321506771736E-2},{"$f":"N9*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O9*'[2]Carbon Coeffficients'!$I$16","v":3.0501392423083522},{"$f":"P9*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q9*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R9*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S9*'[2]Carbon Coeffficients'!$I$20","v":0},6.6861932025333104,null,null,"ABS Resin",10.598078229202544,14.034105493029505,4.0554227693595299,10.602226926695598,null,"ABS Resin",0.76861133959721673,1.0178045858657265,0.29411407049266758,0.76891221829133072]
[null,"PPO/HIPS Resin",{"$f":"'[3]Energy Data Conversion'!C7","v":1.6320817689132074},{"$f":"'[3]Energy Data Conversion'!D7","v":0.17553607547169811},{"$f":"'[3]Energy Data Conversion'!E7","v":51.519838150943407},{"$f":"'[3]Energy Data Conversion'!F7","v":0},{"$f":"'[3]Energy Data Conversion'!G7","v":0},{"$f":"'[3]Energy Data Conversion'!H7","v":0},{"$f":"'[3]Energy Data Conversion'!I7","v":0},{"$f":"'[3]Energy Data Conversion'!J7","v":1.18048010754717E-2},{"$f":"'[3]Energy Data Conversion'!K7","v":0.21942009433962265},{"$f":"'[3]Energy Data Conversion'!L7","v":0.77674713396226414},{"$f":"'[3]Energy Data Conversion'!M7","v":0.29841132830188682},{"$f":"'[3]Energy Data Conversion'!N7","v":0},{"$f":"'[3]Energy Data Conversion'!O7","v":12.726365471698111},{"$f":"'[3]Energy Data Conversion'!P7","v":0},{"$f":"'[3]Energy Data Conversion'!Q7","v":1.0532164528301887E-2},{"$f":"'[3]Energy Data Conversion'!R7","v":6.5826028301886788E-2},{"$f":"'[3]Energy Data Conversion'!S7","v":9.6544841509433963E-3},{"$f":"'[3]Energy Data Conversion'!T7","v":67.446217501686803},null,"PPO/HIPS Resin",{"$f":"C10*'[2]Electricity Coefficients'!$C$20","v":0.10462208756536025},{"$f":"D10*'[2]Carbon Coeffficients'!$I$5","v":1.6365049470163713E-2},{"$f":"E10*'[2]Carbon Coeffficients'!$I$6","v":3.101514649568399},{"$f":"F10*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G10*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H10*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I10*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J10*'[2]Carbon Coeffficients'!$I$11","v":9.2508958983050663E-4},{"$f":"K10*'[2]Carbon Coeffficients'!$I$12","v":2.0806489062707326E-2},{"$f":"L10*'[2]Carbon Coeffficients'!$I$13","v":7.3866043012572116E-2},{"$f":"M10*'[2]Carbon Coeffficients'!$I$14","v":2.6585351310208429E-2},{"$f":"N10*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O10*'[2]Carbon Coeffficients'!$I$16","v":1.1610046008458372},{"$f":"P10*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q10*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R10*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S10*'[2]Carbon Coeffficients'!$I$20","v":0},4.5056893604250785,null,null,"PPO/HIPS Resin",7.7532799329064064,10.266988612668952,2.9668424120976598,7.7563150126939826,null,"PPO/HIPS Resin",0.5179515204276649,0.68587777149327889,0.19819747919758407,0.51815427644888401]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"'[3]Energy Data Conversion'!C8","v":2.7189907887278686},{"$f":"'[3]Energy Data Conversion'!D8","v":0.21352093114754098},{"$f":"'[3]Energy Data Conversion'!E8","v":25.698769213114748},{"$f":"'[3]Energy Data Conversion'!F8","v":0},{"$f":"'[3]Energy Data Conversion'!G8","v":0},{"$f":"'[3]Energy Data Conversion'!H8","v":0},{"$f":"'[3]Energy Data Conversion'!I8","v":0},{"$f":"'[3]Energy Data Conversion'!J8","v":6.100598032786885E-4},{"$f":"'[3]Energy Data Conversion'!K8","v":0.14870207704918031},{"$f":"'[3]Energy Data Conversion'!L8","v":9.5321844262295077E-2},{"$f":"'[3]Energy Data Conversion'!M8","v":0.16014069836065573},{"$f":"'[3]Energy Data Conversion'!N8","v":0},{"$f":"'[3]Energy Data Conversion'!O8","v":0},{"$f":"'[3]Energy Data Conversion'!P8","v":0},{"$f":"'[3]Energy Data Conversion'!Q8","v":1.296377081967213E-2},{"$f":"'[3]Energy Data Conversion'!R8","v":8.0070349180327863E-2},{"$f":"'[3]Energy Data Conversion'!S8","v":1.1438621311475409E-2},{"$f":"'[3]Energy Data Conversion'!T8","v":29.140528353777043},null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"C11*'[2]Electricity Coefficients'!$C$20","v":0.17429671589133636},{"$f":"D11*'[2]Carbon Coeffficients'!$I$5","v":1.9906338863707334E-2},{"$f":"E11*'[2]Carbon Coeffficients'!$I$6","v":1.5470760788656168},{"$f":"F11*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G11*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H11*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I11*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J11*'[2]Carbon Coeffficients'!$I$11","v":4.7807664828829878E-5},{"$f":"K11*'[2]Carbon Coeffficients'!$I$12","v":1.4100659964792144E-2},{"$f":"L11*'[2]Carbon Coeffficients'!$I$13","v":9.0647871623282441E-3},{"$f":"M11*'[2]Carbon Coeffficients'!$I$14","v":1.4266873678043383E-2},{"$f":"N11*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O11*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P11*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q11*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R11*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S11*'[2]Carbon Coeffficients'!$I$20","v":0},1.7787592620906532,null,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",29.140528353777043,7.2851320884442607,7.2851320884442607,7.2851320884442607,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",1.7787592620906532,0.44468981552266329,0.44468981552266329,0.44468981552266329]
[null,"Fabrication and Packaging of Silicon Wafers",{"$f":"'[3]Energy Data Conversion'!C9","v":308234.81314467604},{"$f":"'[3]Energy Data Conversion'!D9","v":9815.0996599999999},{"$f":"'[3]Energy Data Conversion'!E9","v":21956.052319999999},{"$f":"'[3]Energy Data Conversion'!F9","v":0},{"$f":"'[3]Energy Data Conversion'!G9","v":0},{"$f":"'[3]Energy Data Conversion'!H9","v":0},{"$f":"'[3]Energy Data Conversion'!I9","v":0},{"$f":"'[3]Energy Data Conversion'!J9","v":34.887794999999997},{"$f":"'[3]Energy Data Conversion'!K9","v":6977.5590000000002},{"$f":"'[3]Energy Data Conversion'!L9","v":2674.7309499999997},{"$f":"'[3]Energy Data Conversion'!M9","v":1209.4435599999999},{"$f":"'[3]Energy Data Conversion'!N9","v":0},{"$f":"'[3]Energy Data Conversion'!O9","v":0},{"$f":"'[3]Energy Data Conversion'!P9","v":0},{"$f":"'[3]Energy Data Conversion'!Q9","v":581.4632499999999},{"$f":"'[3]Energy Data Conversion'!R9","v":3651.5892100000001},{"$f":"'[3]Energy Data Conversion'!S9","v":534.94619},{"$f":"'[3]Energy Data Conversion'!T9","v":355670.58507967601},null,"Fabrication and Packaging of Silicon Wafers",{"$f":"C12*'[2]Electricity Coefficients'!$C$20","v":19758.917859237281},{"$f":"D12*'[2]Carbon Coeffficients'!$I$5","v":915.05174112420389},{"$f":"E12*'[2]Carbon Coeffficients'!$I$6","v":1321.7630404361678},{"$f":"F12*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G12*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H12*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I12*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J12*'[2]Carbon Coeffficients'!$I$11","v":2.7340008323987086},{"$f":"K12*'[2]Carbon Coeffficients'!$I$12","v":661.64635219409297},{"$f":"L12*'[2]Carbon Coeffficients'!$I$13","v":254.35792777493052},{"$f":"M12*'[2]Carbon Coeffficients'!$I$14","v":107.74886501608003},{"$f":"N12*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O12*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P12*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q12*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R12*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S12*'[2]Carbon Coeffficients'!$I$20","v":0},23022.219786615155,null,null,"Fabrication and Packaging of Silicon Wafers",355.67058507967602,0,0,0,null,"Fabrication and Packaging of Silicon Wafers",23.022219786615157,0,0,0]
[null,"PWB, Steel Housing, and CPU Assembly",{"$f":"'[3]Energy Data Conversion'!C10","v":0.57351235083697483},{"$f":"'[3]Energy Data Conversion'!D10","v":1.8241984313725486E-2},{"$f":"'[3]Energy Data Conversion'!E10","v":4.1044464705882348E-2},{"$f":"'[3]Energy Data Conversion'!F10","v":0},{"$f":"'[3]Energy Data Conversion'!G10","v":0},{"$f":"'[3]Energy Data Conversion'!H10","v":0},{"$f":"'[3]Energy Data Conversion'!I10","v":0},{"$f":"'[3]Energy Data Conversion'!J10","v":6.4498444537815119E-5},{"$f":"'[3]Energy Data Conversion'!K10","v":1.3029988795518206E-2},{"$f":"'[3]Energy Data Conversion'!L10","v":5.0165456862745093E-3},{"$f":"'[3]Energy Data Conversion'!M10","v":2.2802480392156857E-3},{"$f":"'[3]Energy Data Conversion'!N10","v":0},{"$f":"'[3]Energy Data Conversion'!O10","v":0},{"$f":"'[3]Energy Data Conversion'!P10","v":0},{"$f":"'[3]Energy Data Conversion'!Q10","v":1.1075490476190476E-3},{"$f":"'[3]Energy Data Conversion'!R10","v":6.5149943977591031E-3},{"$f":"'[3]Energy Data Conversion'!S10","v":9.7724915966386538E-4},{"$f":"'[3]Energy Data Conversion'!T10","v":0.66178987342717088},null,"PWB, Steel Housing, and CPU Assembly",{"$f":"C13*'[2]Electricity Coefficients'!$C$20","v":3.6764125751515844E-2},{"$f":"D13*'[2]Carbon Coeffficients'!$I$5","v":1.7006816116052481E-3},{"$f":"E13*'[2]Carbon Coeffficients'!$I$6","v":2.4708930217525568E-3},{"$f":"F13*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G13*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H13*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I13*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J13*'[2]Carbon Coeffficients'!$I$11","v":5.0544553204009737E-6},{"$f":"K13*'[2]Carbon Coeffficients'!$I$12","v":1.2355674177293985E-3},{"$f":"L13*'[2]Carbon Coeffficients'!$I$13","v":4.7705664203311776E-4},{"$f":"M13*'[2]Carbon Coeffficients'!$I$14","v":2.0314642725505281E-4},{"$f":"N13*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O13*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P13*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q13*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R13*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S13*'[2]Carbon Coeffficients'!$I$20","v":0},4.2856525327211625E-2,null,null,"PWB, Steel Housing, and CPU Assembly",0.66178987342717088,0.16544746835679272,0.16544746835679272,0.16544746835679272,null,"PWB, Steel Housing, and CPU Assembly",4.2856525327211625E-2,1.0714131331802906E-2,1.0714131331802906E-2,1.0714131331802906E-2]
[null,"Aluminum",{"$f":"'[3]Energy Data Conversion'!C11","v":68.415039442989467},{"$f":"'[3]Energy Data Conversion'!D11","v":1.7137864210526312},{"$f":"'[3]Energy Data Conversion'!E11","v":21.299916947368416},{"$f":"'[3]Energy Data Conversion'!F11","v":0},{"$f":"'[3]Energy Data Conversion'!G11","v":0},{"$f":"'[3]Energy Data Conversion'!H11","v":0},{"$f":"'[3]Energy Data Conversion'!I11","v":0},{"$f":"'[3]Energy Data Conversion'!J11","v":2.5217143052631581E-2},{"$f":"'[3]Energy Data Conversion'!K11","v":1.4689597894736841},{"$f":"'[3]Energy Data Conversion'!L11","v":2.7910235999999999},{"$f":"'[3]Energy Data Conversion'!M11","v":0.28008166652631572},{"$f":"'[3]Energy Data Conversion'!N11","v":0},{"$f":"'[3]Energy Data Conversion'!O11","v":0},{"$f":"'[3]Energy Data Conversion'!P11","v":0},{"$f":"'[3]Energy Data Conversion'!Q11","v":6.3654924210526306E-2},{"$f":"'[3]Energy Data Conversion'!R11","v":0.39172261052631574},{"$f":"'[3]Energy Data Conversion'!S11","v":5.6310125263157894E-2},{"$f":"'[3]Energy Data Conversion'!T11","v":96.50571267046314},null,"Aluminum",{"$f":"C14*'[2]Electricity Coefficients'!$C$20","v":4.3856407097533481},{"$f":"D14*'[2]Carbon Coeffficients'!$I$5","v":0.15977456193238779},{"$f":"E14*'[2]Carbon Coeffficients'!$I$6","v":1.2822634312884318},{"$f":"F14*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G14*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H14*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I14*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J14*'[2]Carbon Coeffficients'!$I$11","v":1.9761549876285405E-3},{"$f":"K14*'[2]Carbon Coeffficients'!$I$12","v":0.13929396888296694},{"$f":"L14*'[2]Carbon Coeffficients'!$I$13","v":0.265416968112971},{"$f":"M14*'[2]Carbon Coeffficients'!$I$14","v":2.4952368740565896E-2},{"$f":"N14*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O14*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P14*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q14*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R14*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S14*'[2]Carbon Coeffficients'!$I$20","v":0},6.2593181636983006,null,null,"Aluminum",{"$f":"'[2]Energy Data'!$T42*J159","v":50.24482427585999},{"$f":"'[2]Energy Data'!$T42*K159","v":0.83029479039812626},{"$f":"'[2]Energy Data'!$T42*L159","v":1.0396946495601171},{"$f":"'[2]Energy Data'!$T42*M159","v":0},null,"Aluminum",{"$f":"'[2]Energy Data'!$T7*J159","v":1.8423089713076306},{"$f":"'[2]Energy Data'!$T7*K159","v":3.0444121622998255E-2},{"$f":"'[2]Energy Data'!$T7*L159","v":3.8122111240528604E-2},{"$f":"'[2]Energy Data'!$T7*M159","v":0}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C12","v":2.6554442612769225},{"$f":"'[3]Energy Data Conversion'!D12","v":15.597853335664334},{"$f":"'[3]Energy Data Conversion'!E12","v":6.3432354545454537},{"$f":"'[3]Energy Data Conversion'!F12","v":0},{"$f":"'[3]Energy Data Conversion'!G12","v":0},{"$f":"'[3]Energy Data Conversion'!H12","v":0},{"$f":"'[3]Energy Data Conversion'!I12","v":0},{"$f":"'[3]Energy Data Conversion'!J12","v":1.4068970944055941E-3},{"$f":"'[3]Energy Data Conversion'!K12","v":1.1466617937062937},{"$f":"'[3]Energy Data Conversion'!L12","v":0.11385294405594404},{"$f":"'[3]Energy Data Conversion'!M12","v":8.7016178671328673E-2},{"$f":"'[3]Energy Data Conversion'!N12","v":0},{"$f":"'[3]Energy Data Conversion'!O12","v":0},{"$f":"'[3]Energy Data Conversion'!P12","v":0},{"$f":"'[3]Energy Data Conversion'!Q12","v":7.5630884265734276E-3},{"$f":"'[3]Energy Data Conversion'!R12","v":4.716764825174824E-2},{"$f":"'[3]Energy Data Conversion'!S12","v":6.7498531118881109E-3},{"$f":"'[3]Energy Data Conversion'!T12","v":26.006951454804888},null,"Steel Sheet",{"$f":"C15*'[2]Electricity Coefficients'!$C$20","v":0.1702231636428638},{"$f":"D15*'[2]Carbon Coeffficients'!$I$5","v":1.4541719745105086},{"$f":"E15*'[2]Carbon Coeffficients'!$I$6","v":0.38186528517994056},{"$f":"F15*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G15*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H15*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I15*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J15*'[2]Carbon Coeffficients'!$I$11","v":1.1025224801980805E-4},{"$f":"K15*'[2]Carbon Coeffficients'!$I$12","v":0.10873209284308522},{"$f":"L15*'[2]Carbon Coeffficients'!$I$13","v":1.0827032498780868E-2},{"$f":"M15*'[2]Carbon Coeffficients'!$I$14","v":7.7522381365791853E-3},{"$f":"N15*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O15*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P15*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q15*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R15*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S15*'[2]Carbon Coeffficients'!$I$20","v":0},2.1336820390597779,null,null,"Steel Sheet",{"$f":"'[2]Energy Data'!$T43*J160","v":5.0927531137420496},{"$f":"'[2]Energy Data'!$T43*K160","v":1.8061232509072185},{"$f":"'[2]Energy Data'!$T43*L160","v":18.968480116897112},{"$f":"'[2]Energy Data'!$T43*M160","v":11.195051053607163},null,"Steel Sheet",{"$f":"'[2]Energy Data'!$T8*J160","v":0.43090007063579405},{"$f":"'[2]Energy Data'!$T8*K160","v":0.15281687900653446},{"$f":"'[2]Energy Data'!$T8*L160","v":1.6049314073697338},{"$f":"'[2]Energy Data'!$T8*M160","v":0.94721817100340644}]
[null,"Zinc",{"$f":"'[3]Energy Data Conversion'!C13","v":16.58584381124},{"$f":"'[3]Energy Data Conversion'!D13","v":0.52719334666666662},{"$f":"'[3]Energy Data Conversion'!E13","v":1.1629265},{"$f":"'[3]Energy Data Conversion'!F13","v":0},{"$f":"'[3]Energy Data Conversion'!G13","v":0},{"$f":"'[3]Energy Data Conversion'!H13","v":0},{"$f":"'[3]Energy Data Conversion'!I13","v":0},{"$f":"'[3]Energy Data Conversion'!J13","v":4.1090069666666661E-3},{"$f":"'[3]Energy Data Conversion'!K13","v":0.37213647999999988},{"$f":"'[3]Energy Data Conversion'!L13","v":0.14730402333333331},{"$f":"'[3]Energy Data Conversion'!M13","v":7.3652011666666656E-2},{"$f":"'[3]Energy Data Conversion'!N13","v":0},{"$f":"'[3]Energy Data Conversion'!O13","v":0},{"$f":"'[3]Energy Data Conversion'!P13","v":0},{"$f":"'[3]Energy Data Conversion'!Q13","v":3.1786657666666662E-2},{"$f":"'[3]Energy Data Conversion'!R13","v":0.19382108333333334},{"$f":"'[3]Energy Data Conversion'!S13","v":2.8685520333333332E-2},{"$f":"'[3]Energy Data Conversion'!T13","v":19.127458441206667},null,"Zinc",{"$f":"C16*'[2]Electricity Coefficients'!$C$20","v":1.0632099669371518},{"$f":"D16*'[2]Carbon Coeffficients'!$I$5","v":4.9149698575391677E-2},{"$f":"E16*'[2]Carbon Coeffficients'!$I$6","v":7.0008635616322451E-2},{"$f":"F16*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G16*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H16*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I16*'[2]Carbon Coeffficients'!$I$10","v":0},{"$f":"J16*'[2]Carbon Coeffficients'!$I$11","v":3.2200454248251456E-4},{"$f":"K16*'[2]Carbon Coeffficients'!$I$12","v":3.5287805450351616E-2},{"$f":"L16*'[2]Carbon Coeffficients'!$I$13","v":1.4008117761517912E-2},{"$f":"M16*'[2]Carbon Coeffficients'!$I$14","v":6.5616296003382065E-3},{"$f":"N16*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O16*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P16*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q16*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R16*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S16*'[2]Carbon Coeffficients'!$I$20","v":0},1.2385478584835561,null,null,"Zinc",{"$f":"$T16*J161","v":0.421760458628607},{"$f":"$T16*K161","v":0},{"$f":"$T16*L161","v":0},{"$f":"$T16*M161","v":0},null,"Zinc",{"$f":"$AN16*J161","v":2.7309980279562412E-2},{"$f":"$AN16*K161","v":0},{"$f":"$AN16*L161","v":0},{"$f":"$AN16*M161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"net EFs",{"$f":"SUM(AR6:AR16)","v":469.34993275709292},{"$f":"SUM(AS6:AS16)","v":42.154524429216259},{"$f":"SUM(AT6:AT16)","v":43.255167635108208},{"$f":"SUM(AU6:AU16)","v":47.298674704304801},null,"net Efs",{"$f":"SUM(AX6:AX16)","v":29.113371865326577},{"$f":"SUM(AY6:AY16)","v":2.872672924324315},{"$f":"SUM(AZ6:AZ16)","v":3.208554004571901},{"$f":"SUM(BA6:BA16)","v":3.4169362237995728}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Composite Transport Energy Factors (GJ/tonne)",null,null,null,null,null,"Composite Transport Emission Factors (MTCO2E/tonne)"]
[null,"Transportation Energy for Materials in PC's (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Transportation Energy for Materials in PC's (Tonne eCO2 per Tonne Output)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 ",null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Material Type \n(Virgin inputs)","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,null,null,"Average","\"B&O 28\"\"","Average","Average",null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,"Copper",{"$f":"'[3]Energy Data Conversion'!C17","v":3.2464679056363629E-5},{"$f":"'[3]Energy Data Conversion'!D17","v":4.5812256060606057E-3},{"$f":"'[3]Energy Data Conversion'!E17","v":3.541992197424243E-2},{"$f":"'[3]Energy Data Conversion'!F17","v":0},{"$f":"'[3]Energy Data Conversion'!G17","v":0},{"$f":"'[3]Energy Data Conversion'!H17","v":0},{"$f":"'[3]Energy Data Conversion'!I17","v":0.4793549625293273},{"$f":"'[3]Energy Data Conversion'!J17","v":4.2288236363636361E-4},{"$f":"'[3]Energy Data Conversion'!K17","v":2.1496520151515148E-3},{"$f":"'[3]Energy Data Conversion'!L17","v":2.2130921225403027E-2},{"$f":"'[3]Energy Data Conversion'!M17","v":5.6384315151515141E-4},{"$f":"'[3]Energy Data Conversion'!N17","v":0},{"$f":"'[3]Energy Data Conversion'!O17","v":0},{"$f":"'[3]Energy Data Conversion'!P17","v":0},{"$f":"'[3]Energy Data Conversion'!Q17","v":2.9249363484848482E-4},{"$f":"'[3]Energy Data Conversion'!R17","v":1.7972500454545455E-3},{"$f":"'[3]Energy Data Conversion'!S17","v":2.6077745757575757E-4},{"$f":"'[3]Energy Data Conversion'!T17","v":0.54700639468227163},null,"Copper",{"$f":"C21*'[2]Electricity Coefficients'!$C$20","v":2.0810982388939459E-6},{"$f":"D21*'[2]Carbon Coeffficients'!$I$5","v":4.2710299564177259E-4},{"$f":"E21*'[2]Carbon Coeffficients'!$I$6","v":2.1322933229686574E-3},{"$f":"F21*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G21*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H21*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I21*'[2]Carbon Coeffficients'!$I$10","v":4.3288021225484551E-2},{"$f":"J21*'[2]Carbon Coeffficients'!$I$11","v":3.3139404029075254E-5},{"$f":"K21*'[2]Carbon Coeffficients'!$I$12","v":2.0384054284767507E-4},{"$f":"L21*'[2]Carbon Coeffficients'!$I$13","v":2.1045762612661063E-3},{"$f":"M21*'[2]Carbon Coeffficients'!$I$14","v":5.0232571103067604E-5},{"$f":"N21*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O21*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P21*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q21*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R21*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S21*'[2]Carbon Coeffficients'!$I$20","v":0},{"$f":"SUM(W21:AM21)","v":4.8241287421579793E-2},null,null,"Copper",{"$f":"$T21*J151","v":3.7902073087534606E-2},1.1529408787214156E-2,4.8123729737443249E-2,6.0170703415049882E-2,null,"Copper",{"$f":"$AN21*J151","v":3.3426388054412642E-3},1.016795285232361E-3,4.2441015326903043E-3,5.3065416163737772E-3]
[null,"Lead",{"$f":"'[3]Energy Data Conversion'!C18","v":3.1743241743999999E-5},{"$f":"'[3]Energy Data Conversion'!D18","v":7.268290624999999E-3},{"$f":"'[3]Energy Data Conversion'!E18","v":5.5239008749999992E-2},{"$f":"'[3]Energy Data Conversion'!F18","v":0},{"$f":"'[3]Energy Data Conversion'!G18","v":0},{"$f":"'[3]Energy Data Conversion'!H18","v":0},{"$f":"'[3]Energy Data Conversion'!I18","v":0.72246808812499996},{"$f":"'[3]Energy Data Conversion'!J18","v":6.6868273749999996E-4},{"$f":"'[3]Energy Data Conversion'!K18","v":3.1980478749999998E-3},{"$f":"'[3]Energy Data Conversion'!L18","v":4.1574622375000002E-2},{"$f":"'[3]Energy Data Conversion'!M18","v":8.7219487499999994E-4},{"$f":"'[3]Energy Data Conversion'!N18","v":0},{"$f":"'[3]Energy Data Conversion'!O18","v":0},{"$f":"'[3]Energy Data Conversion'!P18","v":0},{"$f":"'[3]Energy Data Conversion'!Q18","v":4.6517059999999993E-4},{"$f":"'[3]Energy Data Conversion'!R18","v":2.7910235999999995E-3},{"$f":"'[3]Energy Data Conversion'!S18","v":4.0702427500000001E-4},{"$f":"'[3]Energy Data Conversion'!T18","v":0.83498389707924392},null,"Lead",{"$f":"C22*'[2]Electricity Coefficients'!$C$20","v":2.0348516113629698E-6},{"$f":"D22*'[2]Carbon Coeffficients'!$I$5","v":6.7761532962396615E-4},{"$f":"E22*'[2]Carbon Coeffficients'!$I$6","v":3.3254101917753157E-3},{"$f":"F22*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G22*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H22*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I22*'[2]Carbon Coeffficients'!$I$10","v":6.5242286777362532E-2},{"$f":"J22*'[2]Carbon Coeffficients'!$I$11","v":5.240168262097525E-5},{"$f":"K22*'[2]Carbon Coeffficients'!$I$12","v":3.0325457808895928E-4},{"$f":"L22*'[2]Carbon Coeffficients'!$I$13","v":3.9536069208494645E-3},{"$f":"M22*'[2]Carbon Coeffficients'!$I$14","v":7.7703508425057709E-5},{"$f":"N22*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O22*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P22*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q22*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R22*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S22*'[2]Carbon Coeffficients'!$I$20","v":0},{"$f":"SUM(W22:AM22)","v":7.3634313840357637E-2},null,null,"Lead",5.2595635677021579E-2,3.9109316022447022E-2,0,0,null,"Lead",4.6382254288041278E-3,3.4489139972064464E-3,0,0]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C19","v":0},{"$f":"'[3]Energy Data Conversion'!D19","v":4.6843877751756432E-3},{"$f":"'[3]Energy Data Conversion'!E19","v":3.5949952693208428E-2},{"$f":"'[3]Energy Data Conversion'!F19","v":0},{"$f":"'[3]Energy Data Conversion'!G19","v":0},{"$f":"'[3]Energy Data Conversion'!H19","v":0},{"$f":"'[3]Energy Data Conversion'!I19","v":0.2855297757845433},{"$f":"'[3]Energy Data Conversion'!J19","v":4.2486307728337234E-4},{"$f":"'[3]Energy Data Conversion'!K19","v":2.178785011709602E-3},{"$f":"'[3]Energy Data Conversion'!L19","v":0.20646166770960186},{"$f":"'[3]Energy Data Conversion'!M19","v":5.5559017798594847E-4},{"$f":"'[3]Energy Data Conversion'!N19","v":0},{"$f":"'[3]Energy Data Conversion'!O19","v":0},{"$f":"'[3]Energy Data Conversion'!P19","v":0},{"$f":"'[3]Energy Data Conversion'!Q19","v":2.9413597658079621E-4},{"$f":"'[3]Energy Data Conversion'!R19","v":1.8519672599531614E-3},{"$f":"'[3]Energy Data Conversion'!S19","v":2.6145420140515221E-4},{"$f":"'[3]Energy Data Conversion'!T19","v":0.53819257966744727},null,"CRT Glass",{"$f":"C23*'[2]Electricity Coefficients'!$C$20","v":0},{"$f":"D23*'[2]Carbon Coeffficients'!$I$5","v":4.3672069956092615E-4},{"$f":"E23*'[2]Carbon Coeffficients'!$I$6","v":2.1642013820502488E-3},{"$f":"F23*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G23*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H23*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I23*'[2]Carbon Coeffficients'!$I$10","v":2.5784689761948504E-2},{"$f":"J23*'[2]Carbon Coeffficients'!$I$11","v":3.3294623720077949E-5},{"$f":"K23*'[2]Carbon Coeffficients'!$I$12","v":2.0660307640721094E-4},{"$f":"L23*'[2]Carbon Coeffficients'!$I$13","v":1.9633811005765129E-2},{"$f":"M23*'[2]Carbon Coeffficients'!$I$14","v":4.9497316842191329E-5},{"$f":"N23*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O23*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P23*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q23*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R23*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S23*'[2]Carbon Coeffficients'!$I$20","v":0},4.830881786629429E-2,null,null,"CRT Glass",0.13336412124159344,0.29493457527443245,3.1565547194571685E-2,0,null,"CRT Glass",1.1970925067267725E-2,2.6473684732348624E-2,2.8333617516888144E-3,0]
[null,"ABS Resin",{"$f":"'[3]Energy Data Conversion'!C20","v":0.45134921854749993},{"$f":"'[3]Energy Data Conversion'!D20","v":1.4245849624999999E-2},{"$f":"'[3]Energy Data Conversion'!E20","v":0.27619504374999998},{"$f":"'[3]Energy Data Conversion'!F20","v":0},{"$f":"'[3]Energy Data Conversion'!G20","v":0},{"$f":"'[3]Energy Data Conversion'!H20","v":0},{"$f":"'[3]Energy Data Conversion'!I20","v":0.28200967624999995},{"$f":"'[3]Energy Data Conversion'!J20","v":1.104780175E-3},{"$f":"'[3]Energy Data Conversion'!K20","v":6.9775589999999995E-3},{"$f":"'[3]Energy Data Conversion'!L20","v":0.95359972999999998},{"$f":"'[3]Energy Data Conversion'!M20","v":2.6456577875000001E-3},{"$f":"'[3]Energy Data Conversion'!N20","v":0},{"$f":"'[3]Energy Data Conversion'!O20","v":0},{"$f":"'[3]Energy Data Conversion'!P20","v":0},{"$f":"'[3]Energy Data Conversion'!Q20","v":8.7219487499999994E-4},{"$f":"'[3]Energy Data Conversion'!R20","v":5.5239008749999995E-3},{"$f":"'[3]Energy Data Conversion'!S20","v":7.8497538749999979E-4},{"$f":"'[3]Energy Data Conversion'!T20","v":1.9953085862724997},null,"ABS Resin",{"$f":"C24*'[2]Electricity Coefficients'!$C$20","v":2.8933046349067224E-2},{"$f":"D24*'[2]Carbon Coeffficients'!$I$5","v":1.3281260460629738E-3},{"$f":"E24*'[2]Carbon Coeffficients'!$I$6","v":1.662705095887658E-2},{"$f":"F24*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G24*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H24*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I24*'[2]Carbon Coeffficients'!$I$10","v":2.5466808118326616E-2},{"$f":"J24*'[2]Carbon Coeffficients'!$I$11","v":8.6576693025959108E-5},{"$f":"K24*'[2]Carbon Coeffficients'!$I$12","v":6.616463521940929E-4},{"$f":"L24*'[2]Carbon Coeffficients'!$I$13","v":9.0684130771931756E-2},{"$f":"M24*'[2]Carbon Coeffficients'!$I$14","v":2.3570064222267509E-4},{"$f":"N24*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O24*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P24*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q24*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R24*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S24*'[2]Carbon Coeffficients'!$I$20","v":0},0.16402308593170789,null,null,"ABS Resin",0.2293706985349552,0.30373549908129388,8.7770172416678865E-2,0.22946048742133748,null,"ABS Resin",1.885527384327948E-2,2.4968385446278718E-2,7.2150917565267396E-3,1.8862654882146408E-2]
[null,"PPO/HIPS Resin",{"$f":"'[3]Energy Data Conversion'!C21","v":8.3850072531320759E-3},{"$f":"'[3]Energy Data Conversion'!D21","v":1.3165205660377356E-2},{"$f":"'[3]Energy Data Conversion'!E21","v":0.30718813207547169},{"$f":"'[3]Energy Data Conversion'!F21","v":0},{"$f":"'[3]Energy Data Conversion'!G21","v":0},{"$f":"'[3]Energy Data Conversion'!H21","v":0},{"$f":"'[3]Energy Data Conversion'!I21","v":0.84652272396226391},{"$f":"'[3]Energy Data Conversion'!J21","v":1.0971004716981132E-3},{"$f":"'[3]Energy Data Conversion'!K21","v":6.1437626415094329E-3},{"$f":"'[3]Energy Data Conversion'!L21","v":0.4182146998113207},{"$f":"'[3]Energy Data Conversion'!M21","v":2.6769251509433955E-3},{"$f":"'[3]Energy Data Conversion'!N21","v":0},{"$f":"'[3]Energy Data Conversion'!O21","v":0},{"$f":"'[3]Energy Data Conversion'!P21","v":0},{"$f":"'[3]Energy Data Conversion'!Q21","v":8.3379635849056594E-4},{"$f":"'[3]Energy Data Conversion'!R21","v":5.2660822641509434E-3},{"$f":"'[3]Energy Data Conversion'!S21","v":7.4602832075471698E-4},{"$f":"'[3]Energy Data Conversion'!T21","v":1.6102394639701132},null,"PPO/HIPS Resin",{"$f":"C25*'[2]Electricity Coefficients'!$C$20","v":5.3750797281286E-4},{"$f":"D25*'[2]Carbon Coeffficients'!$I$5","v":1.2273787102622781E-3},{"$f":"E25*'[2]Carbon Coeffficients'!$I$6","v":1.8492847143934229E-2},{"$f":"F25*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G25*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H25*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I25*'[2]Carbon Coeffficients'!$I$10","v":7.64450073686085E-2},{"$f":"J25*'[2]Carbon Coeffficients'!$I$11","v":8.5974868943355625E-5},{"$f":"K25*'[2]Carbon Coeffficients'!$I$12","v":5.8258169375580507E-4},{"$f":"L25*'[2]Carbon Coeffficients'!$I$13","v":3.9770812989254931E-2},{"$f":"M25*'[2]Carbon Coeffficients'!$I$14","v":2.384862396945167E-4},{"$f":"N25*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O25*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P25*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q25*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R25*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S25*'[2]Carbon Coeffficients'!$I$20","v":0},0.13738059698726646,null,null,"PPO/HIPS Resin",0.18510507758068437,0.24511841957390482,7.0831647975224912E-2,0.18517753835656303,null,"PPO/HIPS Resin",1.5792586526671214E-2,2.0912737246305199E-2,6.0431347648357671E-3,1.5798768653535643E-2]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"'[3]Energy Data Conversion'!C22","v":0},{"$f":"'[3]Energy Data Conversion'!D22","v":4.1941611475409833E-2},{"$f":"'[3]Energy Data Conversion'!E22","v":0.33553289180327867},{"$f":"'[3]Energy Data Conversion'!F22","v":0},{"$f":"'[3]Energy Data Conversion'!G22","v":0},{"$f":"'[3]Energy Data Conversion'!H22","v":0},{"$f":"'[3]Energy Data Conversion'!I22","v":0.4537319786885245},{"$f":"'[3]Energy Data Conversion'!J22","v":3.8128737704918032E-3},{"$f":"'[3]Energy Data Conversion'!K22","v":1.9826943606557377E-2},{"$f":"'[3]Energy Data Conversion'!L22","v":4.1560324098360653},{"$f":"'[3]Energy Data Conversion'!M22","v":4.9567359016393442E-3},{"$f":"'[3]Energy Data Conversion'!N22","v":0},{"$f":"'[3]Energy Data Conversion'!O22","v":0},{"$f":"'[3]Energy Data Conversion'!P22","v":0},{"$f":"'[3]Energy Data Conversion'!Q22","v":6.4818854098360661E-4},{"$f":"'[3]Energy Data Conversion'!R22","v":1.6776644590163935E-2},{"$f":"'[3]Energy Data Conversion'!S22","v":2.4021104754098363E-3},{"$f":"'[3]Energy Data Conversion'!T22","v":5.0356623886885234},null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"C26*'[2]Electricity Coefficients'!$C$20","v":0},{"$f":"D26*'[2]Carbon Coeffficients'!$I$5","v":3.910173705371083E-3},{"$f":"E26*'[2]Carbon Coeffficients'!$I$6","v":2.0199212899135656E-2},{"$f":"F26*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G26*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H26*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I26*'[2]Carbon Coeffficients'!$I$10","v":4.0974144547316106E-2},{"$f":"J26*'[2]Carbon Coeffficients'!$I$11","v":2.9879790518018672E-4},{"$f":"K26*'[2]Carbon Coeffficients'!$I$12","v":1.8800879953056193E-3},{"$f":"L26*'[2]Carbon Coeffficients'!$I$13","v":0.39522472027751143},{"$f":"M26*'[2]Carbon Coeffficients'!$I$14","v":4.4159370908229521E-4},{"$f":"N26*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O26*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P26*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q26*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R26*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S26*'[2]Carbon Coeffficients'!$I$20","v":0},0.46292873103890236,null,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",5.0356623886885234,1.2589155971721309,1.2589155971721309,1.2589155971721309,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",0.46292873103890236,0.11573218275972559,0.11573218275972559,0.11573218275972559]
[null,"Fabrication and Packaging of Silicon Wafers",{"$f":"'[3]Energy Data Conversion'!C23","v":0},{"$f":"'[3]Energy Data Conversion'!D23","v":8.8382413999999992E-2},{"$f":"'[3]Energy Data Conversion'!E23","v":0.67449736999999998},{"$f":"'[3]Energy Data Conversion'!F23","v":0},{"$f":"'[3]Energy Data Conversion'!G23","v":0},{"$f":"'[3]Energy Data Conversion'!H23","v":0},{"$f":"'[3]Energy Data Conversion'!I23","v":8.8382413999999994},{"$f":"'[3]Energy Data Conversion'!J23","v":7.9079001999999999E-3},{"$f":"'[3]Energy Data Conversion'!K23","v":3.9539500999999998E-2},{"$f":"'[3]Energy Data Conversion'!L23","v":0.37213647999999999},{"$f":"'[3]Energy Data Conversion'!M23","v":1.04663385E-2},{"$f":"'[3]Energy Data Conversion'!N23","v":0},{"$f":"'[3]Energy Data Conversion'!O23","v":0},{"$f":"'[3]Energy Data Conversion'!P23","v":0},{"$f":"'[3]Energy Data Conversion'!Q23","v":5.3494618999999997E-3},{"$f":"'[3]Energy Data Conversion'!R23","v":3.2561941999999996E-2},{"$f":"'[3]Energy Data Conversion'!S23","v":4.8842912999999995E-3},{"$f":"'[3]Energy Data Conversion'!T23","v":10.073967098899999},null,"Fabrication and Packaging of Silicon Wafers",{"$f":"C27*'[2]Electricity Coefficients'!$C$20","v":0},{"$f":"D27*'[2]Carbon Coeffficients'!$I$5","v":8.2398024082274285E-3},{"$f":"E27*'[2]Carbon Coeffficients'!$I$6","v":4.0605008657467016E-2},{"$f":"F27*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G27*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H27*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I27*'[2]Carbon Coeffficients'!$I$10","v":0.79813501731662806},{"$f":"J27*'[2]Carbon Coeffficients'!$I$11","v":6.1970685534370735E-4},{"$f":"K27*'[2]Carbon Coeffficients'!$I$12","v":3.7493293290998598E-3},{"$f":"L27*'[2]Carbon Coeffficients'!$I$13","v":3.538892908172947E-2},{"$f":"M27*'[2]Carbon Coeffficients'!$I$14","v":9.3244210110069261E-4},{"$f":"N27*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O27*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P27*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q27*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R27*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S27*'[2]Carbon Coeffficients'!$I$20","v":0},0.88767023574959636,null,null,"Fabrication and Packaging of Silicon Wafers",1.0073967098899999E-2,0,0,0,null,"Fabrication and Packaging of Silicon Wafers",8.876702357495964E-4,0,0,0]
[null,"PWB, Steel Housing, and CPU Assembly",{"$f":"'[3]Energy Data Conversion'!C24","v":0},{"$f":"'[3]Energy Data Conversion'!D24","v":1.5635986554621846E-2},{"$f":"'[3]Energy Data Conversion'!E24","v":0.12378489355742295},{"$f":"'[3]Energy Data Conversion'!F24","v":0},{"$f":"'[3]Energy Data Conversion'!G24","v":0},{"$f":"'[3]Energy Data Conversion'!H24","v":0},{"$f":"'[3]Energy Data Conversion'!I24","v":1.6287485994397757},{"$f":"'[3]Energy Data Conversion'!J24","v":1.4332987675070028E-3},{"$f":"'[3]Energy Data Conversion'!K24","v":7.1664938375350139E-3},{"$f":"'[3]Energy Data Conversion'!L24","v":7.1664938375350137E-2},{"$f":"'[3]Energy Data Conversion'!M24","v":1.8893483753501398E-3},{"$f":"'[3]Energy Data Conversion'!N24","v":0},{"$f":"'[3]Energy Data Conversion'!O24","v":0},{"$f":"'[3]Energy Data Conversion'!P24","v":0},{"$f":"'[3]Energy Data Conversion'!Q24","v":9.7724915966386538E-4},{"$f":"'[3]Energy Data Conversion'!R24","v":6.1240947338935562E-3},{"$f":"'[3]Energy Data Conversion'!S24","v":8.4694927170868327E-4},{"$f":"'[3]Energy Data Conversion'!T24","v":1.8582718520728287},null,"PWB, Steel Housing, and CPU Assembly",{"$f":"C28*'[2]Electricity Coefficients'!$C$20","v":0},{"$f":"D28*'[2]Carbon Coeffficients'!$I$5","v":1.4577270956616414E-3},{"$f":"E28*'[2]Carbon Coeffficients'!$I$6","v":7.4518995894124716E-3},{"$f":"F28*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G28*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H28*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I28*'[2]Carbon Coeffficients'!$I$10","v":0.14708370509299498},{"$f":"J28*'[2]Carbon Coeffficients'!$I$11","v":1.1232122934224387E-4},{"$f":"K28*'[2]Carbon Coeffficients'!$I$12","v":6.7956207975116919E-4},{"$f":"L28*'[2]Carbon Coeffficients'!$I$13","v":6.8150948861873976E-3},{"$f":"M28*'[2]Carbon Coeffficients'!$I$14","v":1.6832132543990092E-4},{"$f":"N28*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O28*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P28*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q28*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R28*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S28*'[2]Carbon Coeffficients'!$I$20","v":0},0.1637686312987898,null,null,"PWB, Steel Housing, and CPU Assembly",1.8582718520728287,0.46456796301820719,0.46456796301820719,0.46456796301820719,null,"PWB, Steel Housing, and CPU Assembly",0.1637686312987898,4.0942157824697449E-2,4.0942157824697449E-2,4.0942157824697449E-2]
[null,"Aluminum",{"$f":"'[3]Energy Data Conversion'!C25","v":8.3534846694736844E-3},{"$f":"'[3]Energy Data Conversion'!D25","v":9.0585853684210529E-2},{"$f":"'[3]Energy Data Conversion'!E25","v":0.68551456842105263},{"$f":"'[3]Energy Data Conversion'!F25","v":0},{"$f":"'[3]Energy Data Conversion'!G25","v":0},{"$f":"'[3]Energy Data Conversion'!H25","v":0},{"$f":"'[3]Energy Data Conversion'!I25","v":2.7244307562105261},{"$f":"'[3]Energy Data Conversion'!J25","v":8.0792788421052628E-3},{"$f":"'[3]Energy Data Conversion'!K25","v":4.1620527368421048E-2},{"$f":"'[3]Energy Data Conversion'!L25","v":6.7601529511578944},{"$f":"'[3]Energy Data Conversion'!M25","v":1.0527545157894735E-2},{"$f":"'[3]Energy Data Conversion'!N25","v":0},{"$f":"'[3]Energy Data Conversion'!O25","v":0},{"$f":"'[3]Energy Data Conversion'!P25","v":0},{"$f":"'[3]Energy Data Conversion'!Q25","v":5.631012526315789E-3},{"$f":"'[3]Energy Data Conversion'!R25","v":3.4275728421052629E-2},{"$f":"'[3]Energy Data Conversion'!S25","v":4.8965326315789474E-3},{"$f":"'[3]Energy Data Conversion'!T25","v":10.374068239090525},null,"Aluminum",{"$f":"C29*'[2]Electricity Coefficients'!$C$20","v":5.3548726614815003E-4},{"$f":"D29*'[2]Carbon Coeffficients'!$I$5","v":8.4452268449976414E-3},{"$f":"E29*'[2]Carbon Coeffficients'!$I$6","v":4.1268248363305865E-2},{"$f":"F29*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G29*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H29*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I29*'[2]Carbon Coeffficients'!$I$10","v":0.24602898816341931},{"$f":"J29*'[2]Carbon Coeffficients'!$I$11","v":6.3313703487127989E-4},{"$f":"K29*'[2]Carbon Coeffficients'!$I$12","v":3.9466624516840626E-3},{"$f":"L29*'[2]Carbon Coeffficients'!$I$13","v":0.64286783539783821},{"$f":"M29*'[2]Carbon Coeffficients'!$I$14","v":9.3789497888490693E-4},{"$f":"N29*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O29*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P29*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q29*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R29*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S29*'[2]Carbon Coeffficients'!$I$20","v":0},0.94466348050114946,null,null,"Aluminum",{"$f":"'[2]Energy Data'!$T76*J159","v":1.4790395220000003},{"$f":"'[2]Energy Data'!$T76*K159","v":2.4441100702576116E-2},{"$f":"'[2]Energy Data'!$T76*L159","v":3.0605131964809386E-2},{"$f":"'[2]Energy Data'!$T76*M159","v":0},null,"Aluminum",{"$f":"'[2]Energy Data'!$AO7*J159","v":0.13670622073524125},{"$f":"'[2]Energy Data'!$AO7*K159","v":2.2590677652348963E-3},{"$f":"'[2]Energy Data'!$AO7*L159","v":2.8288033306607058E-3},{"$f":"'[2]Energy Data'!$AO7*M159","v":0}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C26","v":1.1653987353566431E-4},{"$f":"'[3]Energy Data Conversion'!D26","v":1.1385294405594404E-2},{"$f":"'[3]Energy Data Conversion'!E26","v":8.9455884615384604E-2},{"$f":"'[3]Energy Data Conversion'!F26","v":0},{"$f":"'[3]Energy Data Conversion'!G26","v":0},{"$f":"'[3]Energy Data Conversion'!H26","v":0},{"$f":"'[3]Energy Data Conversion'!I26","v":1.1466617937062935},{"$f":"'[3]Energy Data Conversion'!J26","v":1.0572059090909088E-3},{"$f":"'[3]Energy Data Conversion'!K26","v":5.3673530769230765E-3},{"$f":"'[3]Energy Data Conversion'!L26","v":5.1233824825174822E-2},{"$f":"'[3]Energy Data Conversion'!M26","v":1.3825000349650348E-3},{"$f":"'[3]Energy Data Conversion'!N26","v":0},{"$f":"'[3]Energy Data Conversion'!O26","v":0},{"$f":"'[3]Energy Data Conversion'!P26","v":0},{"$f":"'[3]Energy Data Conversion'!Q26","v":7.237794300699301E-4},{"$f":"'[3]Energy Data Conversion'!R26","v":4.4727942307692314E-3},{"$f":"'[3]Energy Data Conversion'!S26","v":6.4245589860139859E-4},{"$f":"'[3]Energy Data Conversion'!T26","v":1.3124994260064027},null,"Steel Sheet",{"$f":"C30*'[2]Electricity Coefficients'!$C$20","v":7.4706090626962172E-6},{"$f":"D30*'[2]Carbon Coeffficients'!$I$5","v":1.061439397452926E-3},{"$f":"E30*'[2]Carbon Coeffficients'!$I$6","v":5.3852796627940338E-3},{"$f":"F30*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G30*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H30*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I30*'[2]Carbon Coeffficients'!$I$10","v":0.10354898550022502},{"$f":"J30*'[2]Carbon Coeffficients'!$I$11","v":8.2848510072688124E-5},{"$f":"K30*'[2]Carbon Coeffficients'!$I$12","v":5.0895873245699458E-4},{"$f":"L30*'[2]Carbon Coeffficients'!$I$13","v":4.8721646244513908E-3},{"$f":"M30*'[2]Carbon Coeffficients'!$I$14","v":1.2316640030079077E-4},{"$f":"N30*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O30*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P30*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q30*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R30*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S30*'[2]Carbon Coeffficients'!$I$20","v":0},0.11559031343681654,null,null,"Steel Sheet",{"$f":"'[2]Energy Data'!$T77*J160","v":0.11787773478226643},{"$f":"'[2]Energy Data'!$T77*K160","v":4.1804837736987836E-2},{"$f":"'[2]Energy Data'!$T77*L160","v":0.43904768570243025},{"$f":"'[2]Energy Data'!$T77*M160","v":0.25912256681168433},null,"Steel Sheet",{"$f":"'[2]Energy Data'!$AO8*J160","v":1.0644917199442994E-2},{"$f":"'[2]Energy Data'!$AO8*K160","v":3.7751746508224607E-3},{"$f":"'[2]Energy Data'!$AO8*L160","v":3.9648083410681073E-2},{"$f":"'[2]Energy Data'!$AO8*M160","v":2.3399993843726964E-2}]
[null,"Zinc",{"$f":"'[3]Energy Data Conversion'!C27","v":0},{"$f":"'[3]Energy Data Conversion'!D27","v":6.202274666666667E-3},{"$f":"'[3]Energy Data Conversion'!E27","v":4.7292344333333326E-2},{"$f":"'[3]Energy Data Conversion'!F27","v":0},{"$f":"'[3]Energy Data Conversion'!G27","v":0},{"$f":"'[3]Energy Data Conversion'!H27","v":0},{"$f":"'[3]Energy Data Conversion'!I27","v":0.62798030999999988},{"$f":"'[3]Energy Data Conversion'!J27","v":5.6595756333333328E-4},{"$f":"'[3]Energy Data Conversion'!K27","v":2.7910235999999999E-3},{"$f":"'[3]Energy Data Conversion'!L27","v":2.7134951666666664E-2},{"$f":"'[3]Energy Data Conversion'!M27","v":7.2876727333333314E-4},{"$f":"'[3]Energy Data Conversion'!N27","v":0},{"$f":"'[3]Energy Data Conversion'!O27","v":0},{"$f":"'[3]Energy Data Conversion'!P27","v":0},{"$f":"'[3]Energy Data Conversion'!Q27","v":3.7988932333333331E-4},{"$f":"'[3]Energy Data Conversion'!R27","v":2.3258529999999997E-3},{"$f":"'[3]Energy Data Conversion'!S27","v":3.4112510666666667E-4},{"$f":"'[3]Energy Data Conversion'!T27","v":0.71574249653333322},null,"Zinc",{"$f":"C31*'[2]Electricity Coefficients'!$C$20","v":0},{"$f":"D31*'[2]Carbon Coeffficients'!$I$5","v":5.7823174794578453E-4},{"$f":"E31*'[2]Carbon Coeffficients'!$I$6","v":2.8470178483971124E-3},{"$f":"F31*'[2]Carbon Coeffficients'!$I$7","v":0},{"$f":"G31*'[2]Carbon Coeffficients'!$I$8","v":0},{"$f":"H31*'[2]Carbon Coeffficients'!$I$9","v":0},{"$f":"I31*'[2]Carbon Coeffficients'!$I$10","v":5.6709593335655145E-2},{"$f":"J31*'[2]Carbon Coeffficients'!$I$11","v":4.4351569058912381E-5},{"$f":"K31*'[2]Carbon Coeffficients'!$I$12","v":2.6465854087763719E-4},{"$f":"L31*'[2]Carbon Coeffficients'!$I$13","v":2.5804427455427734E-3},{"$f":"M31*'[2]Carbon Coeffficients'!$I$14","v":6.4925598150714878E-5},{"$f":"N31*'[2]Carbon Coeffficients'!$I$15","v":0},{"$f":"O31*'[2]Carbon Coeffficients'!$I$16","v":0},{"$f":"P31*'[2]Carbon Coeffficients'!$I$17","v":0},{"$f":"Q31*'[2]Carbon Coeffficients'!$I$18","v":0},{"$f":"R31*'[2]Carbon Coeffficients'!$I$19","v":0},{"$f":"S31*'[2]Carbon Coeffficients'!$I$20","v":0},6.3089221385628072E-2,null,null,"Zinc",{"$f":"$T31*J161","v":1.5782122048559999E-2},{"$f":"$T31*K161","v":0},{"$f":"$T31*L161","v":0},{"$f":"$T31*M161","v":0},null,"Zinc",{"$f":"$AN31*J161","v":1.3911173315530991E-3},{"$f":"$AN31*K161","v":0},{"$f":"$AN31*L161","v":0},{"$f":"$AN31*M161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"net EFs",{"$f":"SUM(AR21:AR31)","v":9.1550451928128673},{"$f":"SUM(AS21:AS31)","v":2.684156717369194},{"$f":"SUM(AT21:AT31)","v":2.4314274751814962},{"$f":"SUM(AU21:AU31)","v":2.4574148561949727},null,"net Efs",{"$f":"SUM(AX21:AX31)","v":0.83092693751114299},{"$f":"SUM(AY21:AY31)","v":0.23952909970785177},{"$f":"SUM(AZ21:AZ31)","v":0.21948691713150645},{"$f":"SUM(BA21:BA31)","v":0.22004229958020582}]
[]
[]
[null,"PC secondary material life-cycle data Franklin & Associates (2002) "]
[null,"Process Energy for Virgin Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Virgin Production: Process Energy Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C34","v":3.9917126493080005E-2},{"$f":"'[3]Energy Data Conversion'!D34","v":6.0472177999999991E-3},{"$f":"'[3]Energy Data Conversion'!E34","v":0.34190039100000003},{"$f":"'[3]Energy Data Conversion'!F34","v":0},{"$f":"'[3]Energy Data Conversion'!G34","v":0},{"$f":"'[3]Energy Data Conversion'!H34","v":0},{"$f":"'[3]Energy Data Conversion'!I34","v":0},{"$f":"'[3]Energy Data Conversion'!J34","v":4.2749178139999998E-3},{"$f":"'[3]Energy Data Conversion'!K34","v":2.7910235999999995E-2},{"$f":"'[3]Energy Data Conversion'!L34","v":6.0937348599999989E-2},{"$f":"'[3]Energy Data Conversion'!M34","v":6.2798031000000001E-3},{"$f":"'[3]Energy Data Conversion'!N34","v":0},{"$f":"'[3]Energy Data Conversion'!O34","v":0},{"$f":"'[3]Energy Data Conversion'!P34","v":2.3025944699999997E-4},{"$f":"'[3]Energy Data Conversion'!Q34","v":0},{"$f":"'[3]Energy Data Conversion'!R34","v":1.4187703299999997E-3},{"$f":"'[3]Energy Data Conversion'!S34","v":2.0467506400000004E-4},{"$f":"SUM(C38:S38)","v":0.48912074564808},null,"Asphalt (Cold Patch)",{"$f":"C38*'[2]Electricity Coefficients'!$C$20","v":2.5588259012889352E-3},{"$f":"D38*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.2495478131692479E-4},{"$f":"E38*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.720255346137254E-2},{"$f":"F38*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G38*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H38*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I38*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J38*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5920870116997091E-4},{"$f":"K38*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1517157624654846E-3},{"$f":"L38*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.7144717426877633E-3},{"$f":"M38*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.4811959024046606E-4},{"$f":"N38*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O38*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P38*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.2146353612459996E-7},{"$f":"Q38*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R38*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S38*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W38:AM38)","v":2.7860071404078209E-2}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C35","v":2.6584964960599997},{"$f":"'[3]Energy Data Conversion'!D35","v":0.24512468139130433},{"$f":"'[3]Energy Data Conversion'!E35","v":7.2327286697101449},{"$f":"'[3]Energy Data Conversion'!F35","v":0},{"$f":"'[3]Energy Data Conversion'!G35","v":0},{"$f":"'[3]Energy Data Conversion'!H35","v":0},{"$f":"'[3]Energy Data Conversion'!I35","v":0},{"$f":"'[3]Energy Data Conversion'!J35","v":1.8505699956521734E-3},{"$f":"'[3]Energy Data Conversion'!K35","v":1.5995733781362318},{"$f":"'[3]Energy Data Conversion'!L35","v":0.13867814242463766},{"$f":"'[3]Energy Data Conversion'!M35","v":0.11334623245318838},{"$f":"'[3]Energy Data Conversion'!N35","v":0},{"$f":"'[3]Energy Data Conversion'!O35","v":0},{"$f":"'[3]Energy Data Conversion'!P35","v":6.7685693101449274E-3},{"$f":"'[3]Energy Data Conversion'!Q35","v":0},{"$f":"'[3]Energy Data Conversion'!R35","v":4.6517059999999999E-2},{"$f":"'[3]Energy Data Conversion'!S35","v":7.1865486898550724E-3},12.050270348171159,null,"Steel Sheet",{"$f":"C39*'[2]Electricity Coefficients'!$C$20","v":0.17041882245164872},{"$f":"D39*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1279103510237891E-2},{"$f":"E39*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.36391125862237061},{"$f":"F39*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G39*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H39*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I39*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J39*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1220890456097049E-4},{"$f":"K39*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.12331774088029543},{"$f":"L39*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0728956851748938E-2},{"$f":"M39*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.0882579331545273E-3},{"$f":"N39*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O39*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P39*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.5100099624973912E-6},{"$f":"Q39*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R39*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S39*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.69786285916397961]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C36","v":6.0788307939760005},{"$f":"'[3]Energy Data Conversion'!D36","v":0.20630316109999999},{"$f":"'[3]Energy Data Conversion'!E36","v":2.4188871199999999},{"$f":"'[3]Energy Data Conversion'!F36","v":0},{"$f":"'[3]Energy Data Conversion'!G36","v":0},{"$f":"'[3]Energy Data Conversion'!H36","v":0},{"$f":"'[3]Energy Data Conversion'!I36","v":3.9539500999999991E-3},{"$f":"'[3]Energy Data Conversion'!J36","v":9.3034120000000007E-4},{"$f":"'[3]Energy Data Conversion'!K36","v":0.16746141599999997},{"$f":"'[3]Energy Data Conversion'!L36","v":0.20932677},{"$f":"'[3]Energy Data Conversion'!M36","v":3.6283306799999991E-2},{"$f":"'[3]Energy Data Conversion'!N36","v":0},{"$f":"'[3]Energy Data Conversion'!O36","v":0},{"$f":"'[3]Energy Data Conversion'!P36","v":1.2327020899999999E-2},{"$f":"'[3]Energy Data Conversion'!Q36","v":0},{"$f":"'[3]Energy Data Conversion'!R36","v":7.6753148999999993E-2},{"$f":"'[3]Energy Data Conversion'!S36","v":1.09315091E-2},9.2219885381760012,null,"Lead Bullion",{"$f":"C40*'[2]Electricity Coefficients'!$C$20","v":0.3896740835760088},{"$f":"D40*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7909034270312013E-2},{"$f":"E40*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.12170514013488053},{"$f":"F40*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G40*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H40*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I40*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8695386925637896E-4},{"$f":"J40*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.6411033986936006E-5},{"$f":"K40*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2910294574792907E-2},{"$f":"L40*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6194750261141175E-2},{"$f":"M40*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5891354102782478E-3},{"$f":"N40*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O40*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P40*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1856128701619999E-5},{"$f":"Q40*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R40*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S40*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.56133765925935852]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C37","v":0.6539107799263999},{"$f":"'[3]Energy Data Conversion'!D37","v":0.23956285900000002},{"$f":"'[3]Energy Data Conversion'!E37","v":6.7682322300000006},{"$f":"'[3]Energy Data Conversion'!F37","v":0},{"$f":"'[3]Energy Data Conversion'!G37","v":0},{"$f":"'[3]Energy Data Conversion'!H37","v":0},{"$f":"'[3]Energy Data Conversion'!I37","v":0},{"$f":"'[3]Energy Data Conversion'!J37","v":1.3489947399999997E-3},{"$f":"'[3]Energy Data Conversion'!K37","v":0.74427295999999998},{"$f":"'[3]Energy Data Conversion'!L37","v":0.73264369500000004},{"$f":"'[3]Energy Data Conversion'!M37","v":4.3028280499999995E-2},{"$f":"'[3]Energy Data Conversion'!N37","v":0},{"$f":"'[3]Energy Data Conversion'!O37","v":0},{"$f":"'[3]Energy Data Conversion'!P37","v":4.1865354E-3},{"$f":"'[3]Energy Data Conversion'!Q37","v":0},{"$f":"'[3]Energy Data Conversion'!R37","v":2.5584382999999995E-2},{"$f":"'[3]Energy Data Conversion'!S37","v":3.7213647999999998E-3},9.2164920823664005,null,"CRT Glass",{"$f":"C41*'[2]Electricity Coefficients'!$C$20","v":4.1917943194077177E-2},{"$f":"D41*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.0796285567555101E-2},{"$f":"E41*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.34054034403125227},{"$f":"F41*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G41*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H41*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I41*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J41*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.1795999281057178E-5},{"$f":"K41*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.7379086999079593E-2},{"$f":"L41*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.6681625913994116E-2},{"$f":"M41*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.0704490442402302E-3},{"$f":"N41*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O41*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P41*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.0266097477199996E-6},{"$f":"Q41*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R41*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S41*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.52047155735922734]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C38","v":22.220269220799995},{"$f":"'[3]Energy Data Conversion'!D38","v":3.2096771399999993},{"$f":"'[3]Energy Data Conversion'!E38","v":41.865353999999996},{"$f":"'[3]Energy Data Conversion'!F38","v":0},{"$f":"'[3]Energy Data Conversion'!G38","v":0},{"$f":"'[3]Energy Data Conversion'!H38","v":0},{"$f":"'[3]Energy Data Conversion'!I38","v":15.420405389999997},{"$f":"'[3]Energy Data Conversion'!J38","v":2.3307372913000005E-2},{"$f":"'[3]Energy Data Conversion'!K38","v":1.0931509100000001},{"$f":"'[3]Energy Data Conversion'!L38","v":8.7452072800000007},{"$f":"'[3]Energy Data Conversion'!M38","v":0.40702427499999994},{"$f":"'[3]Energy Data Conversion'!N38","v":0},{"$f":"'[3]Energy Data Conversion'!O38","v":0},{"$f":"'[3]Energy Data Conversion'!P38","v":6.9775589999999985E-2},{"$f":"'[3]Energy Data Conversion'!Q38","v":0},{"$f":"'[3]Energy Data Conversion'!R38","v":0.41865353999999999},{"$f":"'[3]Energy Data Conversion'!S38","v":6.0472177999999994E-2},93.533296896712983,null,"Copper Wire",{"$f":"C42*'[2]Electricity Coefficients'!$C$20","v":1.4243961279540787},{"$f":"D42*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.2786298454682139},{"$f":"E42*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1064351177190859},{"$f":"F42*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G42*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H42*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I42*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1191200900998781},{"$f":"J42*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.4132374289577145E-3},{"$f":"K42*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.4275534029898166E-2},{"$f":"L42*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.6765806775765647},{"$f":"M42*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.90447882563265E-2},{"$f":"N42*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O42*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P42*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.7110162461999989E-5},{"$f":"Q42*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R42*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S42*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.7199625286954667]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C39","v":68.438429200063993},{"$f":"'[3]Energy Data Conversion'!D39","v":1.7211312199999997},{"$f":"'[3]Energy Data Conversion'!E39","v":21.258296419999997},{"$f":"'[3]Energy Data Conversion'!F39","v":0},{"$f":"'[3]Energy Data Conversion'!G39","v":0},{"$f":"'[3]Energy Data Conversion'!H39","v":0},{"$f":"'[3]Energy Data Conversion'!I39","v":0.48842912999999999},{"$f":"'[3]Energy Data Conversion'!J39","v":2.5584382999999995E-2},{"$f":"'[3]Energy Data Conversion'!K39","v":1.4652873899999999},{"$f":"'[3]Energy Data Conversion'!L39","v":2.7910235999999995},{"$f":"'[3]Energy Data Conversion'!M39","v":0.26654275379999998},{"$f":"'[3]Energy Data Conversion'!N39","v":0},{"$f":"'[3]Energy Data Conversion'!O39","v":0},{"$f":"'[3]Energy Data Conversion'!P39","v":6.279803099999999E-2},{"$f":"'[3]Energy Data Conversion'!Q39","v":0},{"$f":"'[3]Energy Data Conversion'!R39","v":0.39539501000000005},{"$f":"'[3]Energy Data Conversion'!S39","v":5.5820471999999996E-2},96.968737609863979,null,"Aluminum Sheet",{"$f":"C43*'[2]Electricity Coefficients'!$C$20","v":4.3871400740985624},{"$f":"D43*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.14941020699020166},{"$f":"E43*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0696009431084692},{"$f":"F43*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G43*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H43*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I43*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.5447242672846824E-2},{"$f":"J43*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5513034346407396E-3},{"$f":"K43*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.11296507752943795},{"$f":"L43*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.21593000348188229},{"$f":"M43*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.902018705242867E-2},{"$f":"N43*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O43*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P43*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.0399146215799988E-5},{"$f":"Q43*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R43*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S43*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.9911254375146861]
[]
[null,"Transportation Energy for Virgin Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Virgin Production: Transportation Energy Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C42","v":1.7458782959199998E-3},{"$f":"'[3]Energy Data Conversion'!D42","v":2.0467506399999996E-3},{"$f":"'[3]Energy Data Conversion'!E42","v":1.5583215099999999E-2},{"$f":"'[3]Energy Data Conversion'!F42","v":0},{"$f":"'[3]Energy Data Conversion'!G42","v":0},{"$f":"'[3]Energy Data Conversion'!H42","v":0},{"$f":"'[3]Energy Data Conversion'!I42","v":0.11257128519999998},{"$f":"'[3]Energy Data Conversion'!J42","v":1.8374238699999998E-4},{"$f":"'[3]Energy Data Conversion'!K42","v":9.5359972999999997E-4},{"$f":"'[3]Energy Data Conversion'!L42","v":0.10001167899999999},{"$f":"'[3]Energy Data Conversion'!M42","v":2.5584382999999995E-4},{"$f":"'[3]Energy Data Conversion'!N42","v":0},{"$f":"'[3]Energy Data Conversion'!O42","v":0},{"$f":"'[3]Energy Data Conversion'!P42","v":1.2792191499999997E-4},{"$f":"'[3]Energy Data Conversion'!Q42","v":0},{"$f":"'[3]Energy Data Conversion'!R42","v":7.9079002000000001E-4},{"$f":"'[3]Energy Data Conversion'!S42","v":1.1396679699999999E-4},{"$f":"SUM(C47:S47)","v":0.23438467291491993},null,"Asphalt (Cold Patch)",{"$f":"C47*'[2]Electricity Coefficients'!$C$20","v":1.1191683862496334E-4},{"$f":"D47*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7767700290726685E-4},{"$f":"E47*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.8406196048432647E-4},{"$f":"F47*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G47*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H47*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I47*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.1697454541227905E-3},{"$f":"J47*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.1141179212419858E-5},{"$f":"K47*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.3516955217570724E-5},{"$f":"L47*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.737491791434117E-3},{"$f":"M47*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.82567240468338E-5},{"$f":"N47*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O47*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P47*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2303529784699997E-7},{"$f":"Q47*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R47*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S47*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W47:AM47)","v":1.7083930941348136E-2}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C43","v":1.1903715654E-4},{"$f":"'[3]Energy Data Conversion'!D43","v":1.3823656743478258E-2},{"$f":"'[3]Energy Data Conversion'!E43","v":0.10847239063768117},{"$f":"'[3]Energy Data Conversion'!F43","v":0},{"$f":"'[3]Energy Data Conversion'!G43","v":0},{"$f":"'[3]Energy Data Conversion'!H43","v":0},{"$f":"'[3]Energy Data Conversion'!I43","v":1.2797787030405794},{"$f":"'[3]Energy Data Conversion'!J43","v":1.2788820698550725E-3},{"$f":"'[3]Energy Data Conversion'!K43","v":6.3944103492753609E-3},{"$f":"'[3]Energy Data Conversion'!L43","v":0.21542117902028987},{"$f":"'[3]Energy Data Conversion'!M43","v":1.7089963347826085E-3},{"$f":"'[3]Energy Data Conversion'!N43","v":0},{"$f":"'[3]Energy Data Conversion'!O43","v":0},{"$f":"'[3]Energy Data Conversion'!P43","v":8.5685772840579752E-4},{"$f":"'[3]Energy Data Conversion'!Q43","v":0},{"$f":"'[3]Energy Data Conversion'!R43","v":5.255079459420291E-3},{"$f":"'[3]Energy Data Conversion'!S43","v":7.7663265391304337E-4},1.633885825194221,null,"Steel Sheet",{"$f":"C48*'[2]Electricity Coefficients'!$C$20","v":7.6306935426111378E-6},{"$f":"D48*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2000220502679535E-3},{"$f":"E48*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.4577360779549276E-3},{"$f":"F48*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G48*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H48*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I48*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":9.2878625511587709E-2},{"$f":"J48*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.7544732951606948E-5},{"$f":"K48*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.9297159437162129E-4},{"$f":"L48*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6666249592415625E-2},{"$f":"M48*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.219520301942653E-4},{"$f":"N48*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O48*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P48*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.2412576318069599E-7},{"$f":"Q48*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R48*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S48*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.11690355640904948]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C44","v":3.1743241743999999E-5},{"$f":"'[3]Energy Data Conversion'!D44","v":6.2798031000000001E-3},{"$f":"'[3]Energy Data Conversion'!E44","v":4.8842913000000002E-2},{"$f":"'[3]Energy Data Conversion'!F44","v":0},{"$f":"'[3]Energy Data Conversion'!G44","v":0},{"$f":"'[3]Energy Data Conversion'!H44","v":0},{"$f":"'[3]Energy Data Conversion'!I44","v":0.63356235720000009},{"$f":"'[3]Energy Data Conversion'!J44","v":5.8146324999999992E-4},{"$f":"'[3]Energy Data Conversion'!K44","v":3.0236088999999991E-3},{"$f":"'[3]Energy Data Conversion'!L44","v":3.7446233299999999E-2},{"$f":"'[3]Energy Data Conversion'!M44","v":7.6753148999999978E-4},{"$f":"'[3]Energy Data Conversion'!N44","v":0},{"$f":"'[3]Energy Data Conversion'!O44","v":0},{"$f":"'[3]Energy Data Conversion'!P44","v":3.9539501000000001E-4},{"$f":"'[3]Energy Data Conversion'!Q44","v":0},{"$f":"'[3]Energy Data Conversion'!R44","v":2.3258529999999997E-3},{"$f":"'[3]Energy Data Conversion'!S44","v":3.4887794999999993E-4},0.73360577944174399,null,"Lead Bullion",{"$f":"C49*'[2]Electricity Coefficients'!$C$20","v":2.0348516113629698E-6},{"$f":"D49*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.4514534982911427E-4},{"$f":"E49*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.4575076373389341E-3},{"$f":"F49*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G49*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H49*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I49*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.5980137638492742E-2},{"$f":"J49*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.5256896241834995E-5},{"$f":"K49*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3310254093376079E-4},{"$f":"L49*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8970608800485882E-3},{"$f":"M49*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.477017214050139E-5},{"$f":"N49*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O49*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P49*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.8029092061799998E-7},{"$f":"Q49*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R49*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S49*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.2205396257557456E-2]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C45","v":0},{"$f":"'[3]Energy Data Conversion'!D45","v":2.7910235999999995E-3},{"$f":"'[3]Energy Data Conversion'!E45","v":2.1165262300000001E-2},{"$f":"'[3]Energy Data Conversion'!F45","v":0},{"$f":"'[3]Energy Data Conversion'!G45","v":0},{"$f":"'[3]Energy Data Conversion'!H45","v":0},{"$f":"'[3]Energy Data Conversion'!I45","v":0.28973150821000004},{"$f":"'[3]Energy Data Conversion'!J45","v":2.5584383E-4},{"$f":"'[3]Energy Data Conversion'!K45","v":3.7213648000000005E-4},{"$f":"'[3]Energy Data Conversion'!L45","v":1.2675898849999999E-2},{"$f":"'[3]Energy Data Conversion'!M45","v":1.1396679699999998E-3},{"$f":"'[3]Energy Data Conversion'!N45","v":0},{"$f":"'[3]Energy Data Conversion'!O45","v":0},{"$f":"'[3]Energy Data Conversion'!P45","v":1.6978726899999997E-4},{"$f":"'[3]Energy Data Conversion'!Q45","v":0},{"$f":"'[3]Energy Data Conversion'!R45","v":1.0466338499999998E-3},{"$f":"'[3]Energy Data Conversion'!S45","v":1.5118044499999998E-4},0.32949894280399999,null,"CRT Glass",{"$f":"C50*'[2]Electricity Coefficients'!$C$20","v":0},{"$f":"D50*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.4228682214627297E-4},{"$f":"E50*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0649199761802047E-3},{"$f":"F50*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G50*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H50*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I50*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1026966760745378E-2},{"$f":"J50*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.55130343464074E-5},{"$f":"K50*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8689543499539803E-5},{"$f":"L50*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":9.8068209914688219E-4},{"$f":"M50*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.13254071177142E-5},{"$f":"N50*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O50*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P50*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6330139532419997E-7},{"$f":"Q50*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R50*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S50*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},2.3440546944577718E-2]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C46","v":3.3330403831199994E-5},{"$f":"'[3]Energy Data Conversion'!D46","v":4.6517059999999994E-3},{"$f":"'[3]Energy Data Conversion'!E46","v":3.7392738681000001E-2},{"$f":"'[3]Energy Data Conversion'!F46","v":0},{"$f":"'[3]Energy Data Conversion'!G46","v":0},{"$f":"'[3]Energy Data Conversion'!H46","v":0},{"$f":"'[3]Energy Data Conversion'!I46","v":0.46999907082800002},{"$f":"'[3]Energy Data Conversion'!J46","v":4.4191206999999997E-4},{"$f":"'[3]Energy Data Conversion'!K46","v":2.0932677E-3},{"$f":"'[3]Energy Data Conversion'!L46","v":2.2437503890999997E-2},{"$f":"'[3]Energy Data Conversion'!M46","v":4.6517059999999998E-4},{"$f":"'[3]Energy Data Conversion'!N46","v":0},{"$f":"'[3]Energy Data Conversion'!O46","v":0},{"$f":"'[3]Energy Data Conversion'!P46","v":3.0236088999999997E-4},{"$f":"'[3]Energy Data Conversion'!Q46","v":0},{"$f":"'[3]Energy Data Conversion'!R46","v":1.8606823999999999E-3},{"$f":"'[3]Energy Data Conversion'!S46","v":2.5584382999999995E-4},0.53993358729383112,null,"Copper Wire",{"$f":"C51*'[2]Electricity Coefficients'!$C$20","v":2.1365941919311181E-6},{"$f":"D51*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.0381137024378833E-4},{"$f":"E51*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8813976326427638E-3},{"$f":"F51*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G51*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H51*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I51*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4109700049324738E-2},{"$f":"J51*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.6795241143794599E-5},{"$f":"K51*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.6137868218491137E-4},{"$f":"L51*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7358972863247657E-3},{"$f":"M51*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3194043721516006E-5},{"$f":"N51*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O51*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P51*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.9081070400199996E-7},{"$f":"Q51*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R51*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S51*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},3.835460171048221E-2]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C47","v":8.6500333752400019E-3},{"$f":"'[3]Energy Data Conversion'!D47","v":7.2101443000000001E-2},{"$f":"'[3]Energy Data Conversion'!E47","v":0.55820471999999988},{"$f":"'[3]Energy Data Conversion'!F47","v":0},{"$f":"'[3]Energy Data Conversion'!G47","v":0},{"$f":"'[3]Energy Data Conversion'!H47","v":0},{"$f":"'[3]Energy Data Conversion'!I47","v":0.89987252569999987},{"$f":"'[3]Energy Data Conversion'!J47","v":6.5123883999999993E-3},{"$f":"'[3]Energy Data Conversion'!K47","v":3.2561942000000003E-2},{"$f":"'[3]Energy Data Conversion'!L47","v":6.6782217188999997},{"$f":"'[3]Energy Data Conversion'!M47","v":8.6056560999999993E-3},{"$f":"'[3]Energy Data Conversion'!N47","v":0},{"$f":"'[3]Energy Data Conversion'!O47","v":0},{"$f":"'[3]Energy Data Conversion'!P47","v":4.4191207000000001E-3},{"$f":"'[3]Energy Data Conversion'!Q47","v":0},{"$f":"'[3]Energy Data Conversion'!R47","v":2.7910235999999998E-2},{"$f":"'[3]Energy Data Conversion'!S47","v":3.9539500999999991E-3},8.301013734275239,null,"Aluminum Sheet",{"$f":"C52*'[2]Electricity Coefficients'!$C$20","v":5.5449706409640943E-4},{"$f":"D52*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.2590762387787196E-3},{"$f":"E52*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8085801569587808E-2},{"$f":"F52*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G52*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H52*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I52*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.5307324714878254E-2},{"$f":"J52*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.9487723790855193E-4},{"$f":"K52*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5103350562097324E-3},{"$f":"L52*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.51666651583127399},{"$f":"M52*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.14089808848046E-4},{"$f":"N52*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O52*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P52*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.2503102892600003E-6},{"$f":"Q52*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R52*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S52*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.62039676783187081]
[]
[]
[]
[null,"Process Energy for Recycled Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Recycled Production: Process Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C50+D189","v":2.4112236062649308},{"$f":"'[3]Energy Data Conversion'!D50","v":5.8146324999999999E-2},{"$f":"'[3]Energy Data Conversion'!E50","v":0.56750813199999994},{"$f":"'[3]Energy Data Conversion'!F50","v":0},{"$f":"'[3]Energy Data Conversion'!G50","v":0},{"$f":"'[3]Energy Data Conversion'!H50","v":0},{"$f":"'[3]Energy Data Conversion'!I50","v":0},{"$f":"'[3]Energy Data Conversion'!J50","v":6.3263201599999992E-3},{"$f":"'[3]Energy Data Conversion'!K50","v":5.4192374899999979E-2},{"$f":"'[3]Energy Data Conversion'!L50","v":9.7220655400000008E-2},{"$f":"'[3]Energy Data Conversion'!M50","v":1.2559606199999997E-2},{"$f":"'[3]Energy Data Conversion'!N50","v":0},{"$f":"'[3]Energy Data Conversion'!O50","v":0},{"$f":"'[3]Energy Data Conversion'!P50","v":3.4887794999999993E-3},{"$f":"'[3]Energy Data Conversion'!Q50","v":0},{"$f":"'[3]Energy Data Conversion'!R50","v":2.1630432899999993E-2},{"$f":"'[3]Energy Data Conversion'!S50","v":3.0236088999999996E-3},{"$f":"SUM(C58:S58)","v":3.2353198412249307},null,"Asphalt (Cold Patch)",{"$f":"C58*'[2]Electricity Coefficients'!$D$20","v":0.19563343856671664},{"$f":"D58*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.0476421280473546E-3},{"$f":"E58*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8553898262414276E-2},{"$f":"F58*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G58*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H58*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I58*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J58*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.8359503111116473E-4},{"$f":"K58*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.1779147721204817E-3},{"$f":"L58*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.521561787952236E-3},{"$f":"M58*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.9623918048093191E-4},{"$f":"N58*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O58*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P58*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3555081230999993E-6},{"$f":"Q58*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R58*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S58*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W58:AM58)","v":0.24221764523696618}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C51+D189","v":3.9825140725929309},{"$f":"'[3]Energy Data Conversion'!D51","v":0.20467506399999996},{"$f":"'[3]Energy Data Conversion'!E51","v":3.55855509},{"$f":"'[3]Energy Data Conversion'!F51","v":0},{"$f":"'[3]Energy Data Conversion'!G51","v":0},{"$f":"'[3]Energy Data Conversion'!H51","v":0},{"$f":"'[3]Energy Data Conversion'!I51","v":0},{"$f":"'[3]Energy Data Conversion'!J51","v":4.6517060000000004E-4},{"$f":"'[3]Energy Data Conversion'!K51","v":9.3499290599999993E-2},{"$f":"'[3]Energy Data Conversion'!L51","v":4.3958621699999992E-2},{"$f":"'[3]Energy Data Conversion'!M51","v":3.2817785830000001E-2},{"$f":"'[3]Energy Data Conversion'!N51","v":0},{"$f":"'[3]Energy Data Conversion'!O51","v":0},{"$f":"'[3]Energy Data Conversion'!P51","v":7.4427296000000006E-3},{"$f":"'[3]Energy Data Conversion'!Q51","v":0},{"$f":"'[3]Energy Data Conversion'!R51","v":4.6517059999999999E-2},{"$f":"'[3]Energy Data Conversion'!S51","v":6.5123883999999993E-3},7.976957273322931,null,"Steel Sheet",{"$f":"C59*'[2]Electricity Coefficients'!$D$20","v":0.32311931590972043},{"$f":"D59*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.7767700290726687E-2},{"$f":"E59*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.17904698500612232},{"$f":"F59*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G59*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H59*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I59*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J59*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.8205516993468003E-5},{"$f":"K59*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.2082478042593736E-3},{"$f":"L59*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4008975548396464E-3},{"$f":"M59*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3418397845529544E-3},{"$f":"N59*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O59*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P59*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.1584173292799999E-6},{"$f":"Q59*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R59*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S59*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.53292035028454399]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C52+D189","v":6.8155983982449309},{"$f":"'[3]Energy Data Conversion'!D52","v":0.20862901409999998},{"$f":"'[3]Energy Data Conversion'!E52","v":2.3025944699999998},{"$f":"'[3]Energy Data Conversion'!F52","v":0},{"$f":"'[3]Energy Data Conversion'!G52","v":0},{"$f":"'[3]Energy Data Conversion'!H52","v":0},{"$f":"'[3]Energy Data Conversion'!I52","v":0},{"$f":"'[3]Energy Data Conversion'!J52","v":9.3034119999999996E-4},{"$f":"'[3]Energy Data Conversion'!K52","v":0.15932093049999996},{"$f":"'[3]Energy Data Conversion'!L52","v":0.20467506399999996},{"$f":"'[3]Energy Data Conversion'!M52","v":4.4423792300000001E-2},{"$f":"'[3]Energy Data Conversion'!N52","v":0},{"$f":"'[3]Energy Data Conversion'!O52","v":0},{"$f":"'[3]Energy Data Conversion'!P52","v":1.25596062E-2},{"$f":"'[3]Energy Data Conversion'!Q52","v":0},{"$f":"'[3]Energy Data Conversion'!R52","v":7.6753148999999993E-2},{"$f":"'[3]Energy Data Conversion'!S52","v":1.09315091E-2},9.8364162746449306,null,"Lead Bullion",{"$f":"C60*'[2]Electricity Coefficients'!$D$20","v":0.55298021596756064},{"$f":"D60*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8110939955433905E-2},{"$f":"E60*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.11585393147454973},{"$f":"F60*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G60*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H60*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I60*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J60*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.6411033986936E-5},{"$f":"K60*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2282710810740474E-2},{"$f":"L60*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5834866922004701E-2},{"$f":"M60*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.1700311754047786E-3},{"$f":"N60*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O60*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P60*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.207982924316E-5},{"$f":"Q60*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R60*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S60*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.71830118716892433]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C53+D189","v":1.4613070970757309},{"$f":"'[3]Energy Data Conversion'!D53","v":5.8146324999999999E-2},{"$f":"'[3]Energy Data Conversion'!E53","v":4.7447401199999995},{"$f":"'[3]Energy Data Conversion'!F53","v":0},{"$f":"'[3]Energy Data Conversion'!G53","v":0},{"$f":"'[3]Energy Data Conversion'!H53","v":0},{"$f":"'[3]Energy Data Conversion'!I53","v":0},{"$f":"'[3]Energy Data Conversion'!J53","v":1.04663385E-3},{"$f":"'[3]Energy Data Conversion'!K53","v":0.54890130799999992},{"$f":"'[3]Energy Data Conversion'!L53","v":0.55122716099999991},{"$f":"'[3]Energy Data Conversion'!M53","v":3.0236088999999997E-2},{"$f":"'[3]Energy Data Conversion'!N53","v":0},{"$f":"'[3]Energy Data Conversion'!O53","v":0},{"$f":"'[3]Energy Data Conversion'!P53","v":3.4887794999999997E-3},{"$f":"'[3]Energy Data Conversion'!Q53","v":0},{"$f":"'[3]Energy Data Conversion'!R53","v":2.1630432899999993E-2},{"$f":"'[3]Energy Data Conversion'!S53","v":3.0236088999999996E-3},7.4237475552257299,null,"CRT Glass",{"$f":"C61*'[2]Electricity Coefficients'!$D$20","v":0.11856243090026432},{"$f":"D61*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.0476421280473546E-3},{"$f":"E61*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.23872931334149641},{"$f":"F61*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G61*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H61*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I61*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J61*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.3462413235303001E-5},{"$f":"K61*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.2317076661821197E-2},{"$f":"L61*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.2646175687671754E-2},{"$f":"M61*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1576128418985402E-3},{"$f":"N61*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O61*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P61*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3555081230999997E-6},{"$f":"Q61*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R61*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S61*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.44952706948255799]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C54+D189","v":19.981107911568927},{"$f":"'[3]Energy Data Conversion'!D54","v":2.9770918399999999},{"$f":"'[3]Energy Data Conversion'!E54","v":42.795695199999983},{"$f":"'[3]Energy Data Conversion'!F54","v":0},{"$f":"'[3]Energy Data Conversion'!G54","v":0},{"$f":"'[3]Energy Data Conversion'!H54","v":0},{"$f":"'[3]Energy Data Conversion'!I54","v":0},{"$f":"'[3]Energy Data Conversion'!J54","v":9.8174255129999978E-3},{"$f":"'[3]Energy Data Conversion'!K54","v":0.95359972999999987},{"$f":"'[3]Energy Data Conversion'!L54","v":8.0707099099999997},{"$f":"'[3]Energy Data Conversion'!M54","v":0.38376574500000005},{"$f":"'[3]Energy Data Conversion'!N54","v":0},{"$f":"'[3]Energy Data Conversion'!O54","v":0},{"$f":"'[3]Energy Data Conversion'!P54","v":5.5820472000000003E-2},{"$f":"'[3]Energy Data Conversion'!Q54","v":0},{"$f":"'[3]Energy Data Conversion'!R54","v":0.34887794999999999},{"$f":"'[3]Energy Data Conversion'!S54","v":4.8842913000000009E-2},75.625329097081917,null,"Copper Wire",{"$f":"C62*'[2]Electricity Coefficients'!$D$20","v":1.621157339765759},{"$f":"D62*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.25843927695602453},{"$f":"E62*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.1532447870017317},{"$f":"F62*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G62*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H62*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I62*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J62*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.9527743614714202E-4},{"$f":"K62*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.351695521757072E-2},{"$f":"L62*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.62439759340177647},{"$f":"M62*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.7385086070250707E-2},{"$f":"N62*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O62*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P62*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.3688129969600002E-5},{"$f":"Q62*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R62*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S62*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},4.7587900039792306]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C55+D189","v":3.3952641003289306},{"$f":"'[3]Energy Data Conversion'!D55","v":0.13955117999999997},{"$f":"'[3]Energy Data Conversion'!E55","v":9.3964461200000002},{"$f":"'[3]Energy Data Conversion'!F55","v":0},{"$f":"'[3]Energy Data Conversion'!G55","v":0},{"$f":"'[3]Energy Data Conversion'!H55","v":0},{"$f":"'[3]Energy Data Conversion'!I55","v":0},{"$f":"'[3]Energy Data Conversion'!J55","v":1.0698923799999998E-3},{"$f":"'[3]Energy Data Conversion'!K55","v":9.5359973000000015E-2},{"$f":"'[3]Energy Data Conversion'!L55","v":0.82567781500000004},{"$f":"'[3]Energy Data Conversion'!M55","v":6.5123884000000007E-2},{"$f":"'[3]Energy Data Conversion'!N55","v":0},{"$f":"'[3]Energy Data Conversion'!O55","v":0},{"$f":"'[3]Energy Data Conversion'!P55","v":8.3730707999999984E-3},{"$f":"'[3]Energy Data Conversion'!Q55","v":0},{"$f":"'[3]Energy Data Conversion'!R55","v":5.1168765999999991E-2},{"$f":"'[3]Energy Data Conversion'!S55","v":7.4427295999999997E-3},13.985477531108931,null,"Aluminum Sheet",{"$f":"C63*'[2]Electricity Coefficients'!$D$20","v":0.27547307892294121},{"$f":"D63*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2114341107313648E-2},{"$f":"E63*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.47277765975472824},{"$f":"F63*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G63*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H63*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I63*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"J63*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.4872689084976388E-5},{"$f":"K63*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.3516955217570743E-3},{"$f":"L63*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.387929269672353E-2},{"$f":"M63*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.6471661210122413E-3},{"$f":"N63*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O63*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P63*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.0532194954399975E-6},{"$f":"Q63*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R63*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S63*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.83631616003305631]
[]
[null,"Transportation Energy for Recycled Production (GJ/Tonne)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions from Recycled Production: Transportation Only"]
[null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total",null,"Type of Product","Delivered Electricity","Coal ","Natural Gas","Kerosene & Stove Oil","Nat Gas feedstock (other fuels)","Oils feedstock","Diesel","LPG","Distillate (Light Fuel Oil)","Residual (Heavy Fuel Oil)","Gasoline","Oil/ Lubricants","Petroleum (Non-specified)","Biomass","Hydro","Nuclear","Other","Total"]
[null,"Asphalt (Cold Patch)",{"$f":"'[3]Energy Data Conversion'!C58","v":2.4601012351600001E-3},{"$f":"'[3]Energy Data Conversion'!D58","v":9.7685825999999989E-3},{"$f":"'[3]Energy Data Conversion'!E58","v":7.442729599999999E-2},{"$f":"'[3]Energy Data Conversion'!F58","v":0},{"$f":"'[3]Energy Data Conversion'!G58","v":0},{"$f":"'[3]Energy Data Conversion'!H58","v":0},{"$f":"'[3]Energy Data Conversion'!I58","v":0.8678222713599999},{"$f":"'[3]Energy Data Conversion'!J58","v":8.8382413999999994E-4},{"$f":"'[3]Energy Data Conversion'!K58","v":4.4191206999999993E-3},{"$f":"'[3]Energy Data Conversion'!L58","v":0.16746141599999997},{"$f":"'[3]Energy Data Conversion'!M58","v":1.1629264999999998E-3},{"$f":"'[3]Energy Data Conversion'!N58","v":0},{"$f":"'[3]Energy Data Conversion'!O58","v":0},{"$f":"'[3]Energy Data Conversion'!P58","v":6.0472177999999993E-4},{"$f":"'[3]Energy Data Conversion'!Q58","v":0},{"$f":"'[3]Energy Data Conversion'!R58","v":3.7213647999999998E-3},{"$f":"'[3]Energy Data Conversion'!S58","v":5.3494619000000001E-4},{"$f":"SUM(C67:S67)","v":1.1332665713051597},null,"Asphalt (Cold Patch)",{"$f":"C67*'[2]Electricity Coefficients'!$D$20","v":1.9959910089056154E-4},{"$f":"D67*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.4800387751195552E-4},{"$f":"E67*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.7447735426117085E-3},{"$f":"F67*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G67*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H67*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I67*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.2981310409964783E-2},{"$f":"J67*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.3590482287589199E-5},{"$f":"K67*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4068832905703505E-4},{"$f":"L67*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2955800208912939E-2},{"$f":"M67*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.2985109303789997E-5},{"$f":"N67*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O67*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P67*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.8162140800399992E-7},{"$f":"Q67*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R67*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S67*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"SUM(W67:AM67)","v":8.120733268194838E-2}]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!C59","v":0},{"$f":"'[3]Energy Data Conversion'!D59","v":6.7449736999999994E-3},{"$f":"'[3]Energy Data Conversion'!E59","v":5.1168765999999991E-2},{"$f":"'[3]Energy Data Conversion'!F59","v":0},{"$f":"'[3]Energy Data Conversion'!G59","v":0},{"$f":"'[3]Energy Data Conversion'!H59","v":0},{"$f":"'[3]Energy Data Conversion'!I59","v":0.67775356419999988},{"$f":"'[3]Energy Data Conversion'!J59","v":6.0472177999999993E-4},{"$f":"'[3]Energy Data Conversion'!K59","v":3.0236088999999991E-3},{"$f":"'[3]Energy Data Conversion'!L59","v":3.0701259599999999E-2},{"$f":"'[3]Energy Data Conversion'!M59","v":6.9775589999999986E-4},{"$f":"'[3]Energy Data Conversion'!N59","v":0},{"$f":"'[3]Energy Data Conversion'!O59","v":0},{"$f":"'[3]Energy Data Conversion'!P59","v":4.1865353999999991E-4},{"$f":"'[3]Energy Data Conversion'!Q59","v":0},{"$f":"'[3]Energy Data Conversion'!R59","v":2.5584383000000002E-3},{"$f":"'[3]Energy Data Conversion'!S59","v":3.7213648E-4},0.7740438784,null,"Steel Sheet",{"$f":"C68*'[2]Electricity Coefficients'!$D$20","v":0},{"$f":"D68*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.8552648685349313E-4},{"$f":"E68*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.5745318105455492E-3},{"$f":"F68*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G68*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H68*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I68*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.9187269118416962E-2},{"$f":"J68*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.6667172091508395E-5},{"$f":"K68*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3310254093376079E-4},{"$f":"L68*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3752300383007058E-3},{"$f":"M68*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.9791065582273998E-5},{"$f":"N68*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O68*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P68*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":4.0266097477199988E-7},{"$f":"Q68*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R68*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S68*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},5.5042520893699036E-2]
[null,"Lead Bullion",{"$f":"'[3]Energy Data Conversion'!C60","v":3.0949660700400001E-5},{"$f":"'[3]Energy Data Conversion'!D60","v":3.9539500999999998E-2},{"$f":"'[3]Energy Data Conversion'!E60","v":0.30236088999999999},{"$f":"'[3]Energy Data Conversion'!F60","v":0},{"$f":"'[3]Energy Data Conversion'!G60","v":0},{"$f":"'[3]Energy Data Conversion'!H60","v":0},{"$f":"'[3]Energy Data Conversion'!I60","v":4.0998508586899991},{"$f":"'[3]Energy Data Conversion'!J60","v":3.7213647999999998E-3},{"$f":"'[3]Energy Data Conversion'!K60","v":1.83742387E-2},{"$f":"'[3]Energy Data Conversion'!L60","v":0.17748584242999998},{"$f":"'[3]Energy Data Conversion'!M60","v":4.6517059999999994E-3},{"$f":"'[3]Energy Data Conversion'!N60","v":0},{"$f":"'[3]Energy Data Conversion'!O60","v":0},{"$f":"'[3]Energy Data Conversion'!P60","v":2.5584383000000002E-3},{"$f":"'[3]Energy Data Conversion'!Q60","v":0},{"$f":"'[3]Energy Data Conversion'!R60","v":1.5350629799999998E-2},{"$f":"'[3]Energy Data Conversion'!S60","v":2.2095603499999996E-3},4.6661339797306995,null,"Lead Bullion",{"$f":"C69*'[2]Electricity Coefficients'!$D$20","v":2.5110854628167417E-6},{"$f":"D69*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4323966470722008E-3},{"$f":"E69*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5213142516860066E-2},{"$f":"F69*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G69*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H69*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I69*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.29754246703193937},{"$f":"J69*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.25644135947744E-4},{"$f":"K69*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.4165462102897774E-3},{"$f":"L69*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.3731348804752033E-2},{"$f":"M69*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.3194043721515999E-4},{"$f":"N69*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O69*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P69*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.4607059569399999E-6},{"$f":"Q69*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R69*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S69*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.33189845757549613]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!C61","v":0},{"$f":"'[3]Energy Data Conversion'!D61","v":2.5584382999999995E-2},{"$f":"'[3]Energy Data Conversion'!E61","v":0.20467506399999996},{"$f":"'[3]Energy Data Conversion'!F61","v":0},{"$f":"'[3]Energy Data Conversion'!G61","v":0},{"$f":"'[3]Energy Data Conversion'!H61","v":0},{"$f":"'[3]Energy Data Conversion'!I61","v":5.7604401251000006},{"$f":"'[3]Energy Data Conversion'!J61","v":2.3258530000000001E-3},{"$f":"'[3]Energy Data Conversion'!K61","v":1.2094435599999998E-2},{"$f":"'[3]Energy Data Conversion'!L61","v":0.11629265},{"$f":"'[3]Energy Data Conversion'!M61","v":3.2561941999999996E-3},{"$f":"'[3]Energy Data Conversion'!N61","v":0},{"$f":"'[3]Energy Data Conversion'!O61","v":0},{"$f":"'[3]Energy Data Conversion'!P61","v":1.6513556300000003E-3},{"$f":"'[3]Energy Data Conversion'!Q61","v":0},{"$f":"'[3]Energy Data Conversion'!R61","v":1.0233753200000001E-2},{"$f":"'[3]Energy Data Conversion'!S61","v":1.4652873900000002E-3},6.1380191011200003,null,"CRT Glass",{"$f":"C70*'[2]Electricity Coefficients'!$D$20","v":0},{"$f":"D70*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.2209625363408358E-3},{"$f":"E70*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.0298127242182197E-2},{"$f":"F70*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G70*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H70*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I70*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.41805802822780824},{"$f":"J70*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.4102758496734001E-4},{"$f":"K70*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":9.3241016373504326E-4},{"$f":"L70*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.9970834784117645E-3},{"$f":"M70*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":2.3235830605061202E-4},{"$f":"N70*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O70*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P70*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.5882738449340002E-6},{"$f":"Q70*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R70*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S70*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.44088158581334091]
[null,"Copper Wire",{"$f":"'[3]Energy Data Conversion'!C62","v":3.3330403831199994E-5},{"$f":"'[3]Energy Data Conversion'!D62","v":2.1630432899999996E-2},{"$f":"'[3]Energy Data Conversion'!E62","v":0.16764050668099995},{"$f":"'[3]Energy Data Conversion'!F62","v":0},{"$f":"'[3]Energy Data Conversion'!G62","v":0},{"$f":"'[3]Energy Data Conversion'!H62","v":0},{"$f":"'[3]Energy Data Conversion'!I62","v":2.2167146738280001},{"$f":"'[3]Energy Data Conversion'!J62","v":1.97697505E-3},{"$f":"'[3]Energy Data Conversion'!K62","v":9.7685825999999989E-3},{"$f":"'[3]Energy Data Conversion'!L62","v":9.7097385190999988E-2},{"$f":"'[3]Energy Data Conversion'!M62","v":2.5584383000000007E-3},{"$f":"'[3]Energy Data Conversion'!N62","v":0},{"$f":"'[3]Energy Data Conversion'!O62","v":0},{"$f":"'[3]Energy Data Conversion'!P62","v":1.3489947399999997E-3},{"$f":"'[3]Energy Data Conversion'!Q62","v":0},{"$f":"'[3]Energy Data Conversion'!R62","v":8.3730708000000001E-3},{"$f":"'[3]Energy Data Conversion'!S62","v":1.1861850299999999E-3},2.5283285755238309,null,"Copper Wire",{"$f":"C71*'[2]Electricity Coefficients'!$D$20","v":2.7042458830334137E-6},{"$f":"D71*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8777228716336156E-3},{"$f":"E71*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.4347513322132507E-3},{"$f":"F71*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G71*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H71*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I71*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0.16087579170317218},{"$f":"J71*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.19873447222239E-4},{"$f":"K71*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.5310051686291958E-4},{"$f":"L71*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.5120248794651179E-3},{"$f":"M71*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.8256724046833807E-4},{"$f":"N71*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O71*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P71*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":1.2974631409319997E-6},{"$f":"Q71*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R71*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S71*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},0.17975983370006163]
[null,"Aluminum Sheet",{"$f":"'[3]Energy Data Conversion'!C63","v":0},{"$f":"'[3]Energy Data Conversion'!D63","v":1.0001167899999996E-2},{"$f":"'[3]Energy Data Conversion'!E63","v":7.6753148999999993E-2},{"$f":"'[3]Energy Data Conversion'!F63","v":0},{"$f":"'[3]Energy Data Conversion'!G63","v":0},{"$f":"'[3]Energy Data Conversion'!H63","v":0},{"$f":"'[3]Energy Data Conversion'!I63","v":1.0324461466999999},{"$f":"'[3]Energy Data Conversion'!J63","v":9.0708266999999995E-4},{"$f":"'[3]Energy Data Conversion'!K63","v":4.6517059999999994E-3},{"$f":"'[3]Energy Data Conversion'!L63","v":4.4191206999999989E-2},{"$f":"'[3]Energy Data Conversion'!M63","v":1.1629264999999998E-3},{"$f":"'[3]Energy Data Conversion'!N63","v":0},{"$f":"'[3]Energy Data Conversion'!O63","v":0},{"$f":"'[3]Energy Data Conversion'!P63","v":6.2798031000000005E-4},{"$f":"'[3]Energy Data Conversion'!Q63","v":0},{"$f":"'[3]Energy Data Conversion'!R63","v":3.7213647999999998E-3},{"$f":"'[3]Energy Data Conversion'!S63","v":5.5820471999999991E-4},1.1750209355999996,null,"Aluminum Sheet",{"$f":"C72*'[2]Electricity Coefficients'!$D$20","v":0},{"$f":"D72*VLOOKUP(X$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.6819444602414468E-4},{"$f":"E72*VLOOKUP(Y$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.8617977158183245E-3},{"$f":"F72*VLOOKUP(Z$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"G72*VLOOKUP(AA$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"H72*VLOOKUP(AB$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"I72*VLOOKUP(AC$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":7.4928719154650963E-2},{"$f":"J72*VLOOKUP(AD$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":5.5000758137262599E-5},{"$f":"K72*VLOOKUP(AE$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.5861929374424742E-4},{"$f":"L72*VLOOKUP(AF$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":3.4188917217964697E-3},{"$f":"M72*VLOOKUP(AG$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":8.2985109303789997E-5},{"$f":"N72*VLOOKUP(AH$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"O72*VLOOKUP(AI$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"P72*VLOOKUP(AJ$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":6.0399146215800003E-7},{"$f":"Q72*VLOOKUP(AK$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"R72*VLOOKUP(AL$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},{"$f":"S72*VLOOKUP(AM$37,'[2]Carbon Coeffficients'!$B$5:$J$20,9,FALSE)","v":0},8.3574812190937361E-2]
[]
[]
[null,"Electronics Recycling Calculations (open loop recycling): GHG Emissions"]
[null,null,"Personal Computers ",null,null,null,null,null,null,null,null,"Televisions",null,null,null,null,null,null,null,null,"Microwaves  ",null,null,null,null,null,null,null,null,"VCR's "]
[null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate"]
[null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)",null,null,"(GHG Emissions in MTCO2/Tonne)"]
[null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," "]
[null,"Type of Product","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy"]
[null,"Asphalt",{"$f":"$AN$38*$C$102","v":1.067969403822998E-2},{"$f":"$AN$47*$C$102","v":6.5488401941834517E-3},{"$f":"F132*$C$102","v":7.6665377057613356E-4},{"$f":"$AN$58*$C$102","v":9.2850097340837032E-2},{"$f":"$AN$67*$C$102","v":3.1129477528080211E-2},{"$f":"G132*$C$102","v":9.2765106239712147E-4},{"$f":"(F81-C81)*$G$112","v":4.4046076814976971E-2},{"$f":"(G81-D81)*$G$112","v":1.3176041453547994E-2},{"$f":"(H81-E81)*$G$112","v":8.6299918188736802E-5},{"$f":"$AN$38*$D$102","v":2.2340623295723089E-3},{"$f":"$AN$47*$D$102","v":1.3699378585043315E-3},{"$f":"F132*$D$102","v":1.6037466078499922E-4},{"$f":"$AN$58*$D$102","v":1.9423113061454833E-2},{"$f":"$AN$67*$D$102","v":6.5119087527977472E-3},{"$f":"G132*$D$102","v":1.9405333954984903E-4},{"$f":"(O81-L81)*$G$112","v":9.2139045019024833E-3},{"$f":"(P81-M81)*$G$112","v":2.7562679004550766E-3},{"$f":"(Q81-N81)*$G$112","v":1.8052895109210737E-5},{"$f":"$AN$38*$E$102","v":2.4510326748455901E-3},{"$f":"$AN$47*$E$102","v":1.5029851268048211E-3},{"$f":"F132*$E$102","v":1.7595011947431344E-4},{"$f":"$AN$58*$E$102","v":2.1309470255451567E-2},{"$f":"$AN$67*$E$102","v":7.144340118646484E-3},{"$f":"G132*$E$102","v":2.1289964456391926E-4},{"$f":"(X81-U81)*$G$112","v":1.0108751532189026E-2},{"$f":"(Y81-V81)*$G$112","v":3.0239544327918381E-3},{"$f":"(Z81-W81)*$G$112","v":1.9806177832427179E-5},{"$f":"$AN$38*$F$102","v":6.4078164229379887E-3},{"$f":"$AN$47*$F$102","v":3.9293041165100713E-3},{"$f":"F132*$F$102","v":4.5999226234568017E-4},{"$f":"$AN$58*$F$102","v":5.5710058404502223E-2},{"$f":"$AN$67*$F$102","v":1.8677686516848129E-2},{"$f":"G132*$F$102","v":5.5659063743827299E-4},{"$f":"(AG81-AD81)*$G$112","v":2.6427646088986186E-2},{"$f":"(AH81-AE81)*$G$112","v":7.905624872128798E-3},{"$f":"(AI81-AF81)*$G$112","v":5.1779950913242123E-5}]
[null,"Steel Sheet",{"$f":"'[2]Energy Data'!$T$8*$C$103","v":0.56131447170572235},{"$f":"'[2]Energy Data'!$AO$8*$C$103","v":1.3866663018504867E-2},{"$f":"'[2]Emission Factors'!$BQ$11*$C$103","v":1.1460266666666667E-2},{"$f":"('[2]Energy Data'!$T$24+D190)*$C$103","v":0.19308919550311049},{"$f":"'[2]Energy Data'!$AO$24*$C$103","v":9.050410667267493E-3},{"$f":"'[2]Emission Factors'!$BZ$11*$C$103","v":0},{"$f":"(F82-C82)*$G$113","v":-0.30265091194735222},{"$f":"(G82-D82)*$G$113","v":-3.9585635763594853E-3},{"$f":"(H82-E82)*$G$113","v":-9.419397260273972E-3},{"$f":"'[2]Energy Data'!$T$8*$D$103","v":0.23829387949771227},{"$f":"'[2]Energy Data'!$AO$8*$D$103","v":5.8867909040822546E-3},{"$f":"'[2]Emission Factors'!$BQ$11*$D$103","v":4.8652075471698111E-3},{"$f":"('[2]Energy Data'!$T$24+D190)*$D$103","v":8.1971828279622364E-2},{"$f":"'[2]Energy Data'!$AO$24*$D$103","v":3.8421554719531804E-3},{"$f":"'[2]Emission Factors'!$BZ$11*$D$103","v":0},{"$f":"(O82-L82)*$G$113","v":-0.12848387771349853},{"$f":"(P82-M82)*$G$113","v":-1.6805222729828007E-3},{"$f":"(Q82-N82)*$G$113","v":-3.9988007237012147E-3},{"$f":"'[2]Energy Data'!$T$8*$E$103","v":1.6049314073697338},{"$f":"'[2]Energy Data'!$AO$8*$E$103","v":3.9648083410681073E-2},{"$f":"'[2]Emission Factors'!$BQ$11*$E$103","v":3.2767624633431087E-2},{"$f":"('[2]Energy Data'!$T$24+D190)*$E$103","v":0.55208787570537454},{"$f":"'[2]Energy Data'!$AO$24*$E$103","v":2.5877273902011159E-2},{"$f":"'[2]Emission Factors'!$BZ$11*$E$103","v":0},{"$f":"(X82-U82)*$G$113","v":-0.86535084794330908},{"$f":"(Y82-V82)*$G$113","v":-1.1318473568769791E-2},{"$f":"(Z82-W82)*$G$113","v":-2.6932294219258426E-2},{"$f":"'[2]Energy Data'!$T$8*$F$103","v":0.94721817100340644},{"$f":"'[2]Energy Data'!$AO$8*$F$103","v":2.3399993843726964E-2},{"$f":"'[2]Emission Factors'!$BQ$11*$F$103","v":1.9339200000000001E-2},{"$f":"('[2]Energy Data'!$T$24+D190)*$F$103","v":0.32583801741149893},{"$f":"'[2]Energy Data'!$AO$24*$F$103","v":1.5272568001013894E-2},{"$f":"'[2]Emission Factors'!$BZ$11*$F$103","v":0},{"$f":"(AG82-AD82)*$G$113","v":-0.51072341391115683},{"$f":"(AH82-AE82)*$G$113","v":-6.6800760351066329E-3},{"$f":"(AI82-AF82)*$G$113","v":-1.589523287671233E-2}]
[null,"Lead Bullion",{"$f":"$AN$40*$C$104","v":5.6133765925935851E-2},{"$f":"$AN$49*$C$104","v":5.2205396257557447E-3},{"$f":"F134*$C$104","v":3.1819464756172914E-3},{"$f":"$AN$60*$C$104","v":7.1830118716892433E-2},{"$f":"$AN$69*$C$104","v":3.3189845757549609E-2},{"$f":"G134*$C$104","v":1.6999714043209912E-3},{"$f":"(F83-C83)*$G$114","v":1.2836606323563121E-2},{"$f":"(G83-D83)*$G$114","v":2.2873528439288953E-2},{"$f":"(H83-E83)*$G$114","v":-1.2119713939231385E-3},{"$f":"$AN$40*$D$104","v":2.6478191474498041E-3},{"$f":"$AN$49*$D$104","v":2.4625186913942196E-4},{"$f":"F134*$D$104","v":1.5009181488760809E-4},{"$f":"$AN$60*$D$104","v":3.388213147023228E-3},{"$f":"$AN$69*$D$104","v":1.5655587621485666E-3},{"$f":"G134*$D$104","v":8.0187330392499597E-5},{"$f":"(O83-L83)*$G$114","v":6.0550029828127937E-4},{"$f":"(P83-M83)*$G$114","v":1.078940020721177E-3},{"$f":"(Q83-N83)*$G$114","v":-5.7168461977506528E-5},{"$f":"$AN$40*$E$104","v":0},{"$f":"$AN$49*$E$104","v":0},{"$f":"F134*$E$104","v":0},{"$f":"$AN$60*$E$104","v":0},{"$f":"$AN$69*$E$104","v":0},{"$f":"G134*$E$104","v":0},{"$f":"(X83-U83)*$G$114","v":0},{"$f":"(Y83-V83)*$G$114","v":0},{"$f":"(Z83-W83)*$G$114","v":0},{"$f":"$AN$40*$F$104","v":0},{"$f":"$AN$49*$F$104","v":0},{"$f":"F134*$F$104","v":0},{"$f":"$AN$60*$F$104","v":0},{"$f":"$AN$69*$F$104","v":0},{"$f":"G134*$F$104","v":0},{"$f":"(AG83-AD83)*$G$114","v":0},{"$f":"(AH83-AE83)*$G$114","v":0},{"$f":"(AI83-AF83)*$G$114","v":0}]
[null,"CRT Glass",{"$f":"$AN$41*$C$105","v":8.6745259559871217E-3},{"$f":"$AN$50*$C$105","v":3.9067578240962862E-4},{"$f":"F135*$C$105","v":3.0166159233539166E-3},{"$f":"$AN$61*$C$105","v":7.4921178247092995E-3},{"$f":"$AN$70*$C$105","v":7.3480264302223488E-3},{"$f":"G135*$C$105","v":0},{"$f":"(F84-C84)*$G$115","v":-9.7184229968040169E-4},{"$f":"(G84-D84)*$G$115","v":5.7183703954625095E-3},{"$f":"(H84-E84)*$G$115","v":-2.4794103479621231E-3},{"$f":"$AN$41*$D$105","v":0.36089301382927558},{"$f":"$AN$50*$D$105","v":1.6253586796476059E-2},{"$f":"F135*$D$105","v":0.12550260586783749},{"$f":"$AN$61*$D$105","v":0.31170037365064163},{"$f":"$AN$70*$D$105","v":0.30570562789887318},{"$f":"G135*$D$105","v":0},{"$f":"(O84-L84)*$G$115","v":-4.0432306996137493E-2},{"$f":"(P84-M84)*$G$115","v":0.2379057872074497},{"$f":"(Q84-N84)*$G$115","v":-0.10315282674068833},{"$f":"$AN$41*$E$105","v":3.0526191047462011E-2},{"$f":"$AN$50*$E$105","v":1.3748121375118895E-3},{"$f":"F135*$E$105","v":1.0615657208283577E-2},{"$f":"$AN$61*$E$105","v":2.6365224016572316E-2},{"$f":"$AN$70*$E$105","v":2.5858157525709143E-2},{"$f":"G135*$E$105","v":0},{"$f":"(X84-U84)*$G$115","v":-3.4199729021011189E-3},{"$f":"(Y84-V84)*$G$115","v":2.0123297579340206E-2},{"$f":"(Z84-W84)*$G$115","v":-8.7251977054385553E-3},{"$f":"$AN$41*$F$105","v":0},{"$f":"$AN$50*$F$105","v":0},{"$f":"F135*$F$105","v":0},{"$f":"$AN$61*$F$105","v":0},{"$f":"$AN$70*$F$105","v":0},{"$f":"G135*$F$105","v":0},{"$f":"(AG84-AD84)*$G$115","v":0},{"$f":"(AH84-AE84)*$G$115","v":0},{"$f":"(AI84-AF84)*$G$115","v":0}]
[null,"Copper Ingot",{"$f":"[2]Copper!$AM$5*$C$106","v":0.26898861024555687},{"$f":"[2]Copper!$AM$9*$C$106","v":1.0810725263823181E-2},{"$f":"$F$136*$C$106","v":1.7999697222222267E-7},{"$f":"('[2]Energy Data'!$T$25+D190)*$C$106","v":2.478761007096994E-2},{"$f":"'[2]Energy Data'!$AO$25*$C$106","v":6.8867660953776692E-3},{"$f":"$G$136*$C$106","v":1.7999697222222267E-7},{"$f":"(F85-C85)*$G$116","v":-0.19870601932014331},{"$f":"(G85-D85)*$G$116","v":-3.1929202000775801E-3},{"$f":"(H85-E85)*$G$116","v":0},{"$f":"[2]Copper!$AM$5*$D$106","v":0.20301027188343915},{"$f":"[2]Copper!$AM$9*$D$106","v":8.1590379349608909E-3},{"$f":"$F$136*$D$106","v":1.3584677148846993E-7},{"$f":"('[2]Energy Data'!$T$25+D190)*$D$106","v":1.8707630242241466E-2},{"$f":"'[2]Energy Data'!$AO$25*$D$106","v":5.1975593172661656E-3},{"$f":"$G$136*$D$106","v":1.3584677148846993E-7},{"$f":"(O85-L85)*$G$116","v":-0.14996680703407042},{"$f":"(P85-M85)*$G$116","v":-2.4097510943981732E-3},{"$f":"(Q85-N85)*$G$116","v":0},{"$f":"[2]Copper!$AM$5*$E$106","v":0.47329374236754873},{"$f":"[2]Copper!$AM$9*$E$106","v":1.9021803983266593E-2},{"$f":"$F$136*$E$106","v":3.1671021505376422E-7},{"$f":"('[2]Energy Data'!$T$25+D190)*$E$106","v":4.3614563174727165E-2},{"$f":"'[2]Energy Data'!$AO$25*$E$106","v":1.211747700066452E-2},{"$f":"$G$136*$E$106","v":3.1671021505376422E-7},{"$f":"(X85-U85)*$G$116","v":-0.3496293595075835},{"$f":"(Y85-V85)*$G$116","v":-5.6180414077611381E-3},{"$f":"(Z85-W85)*$G$116","v":0},{"$f":"[2]Copper!$AM$5*$F$106","v":0.59177494254022511},{"$f":"[2]Copper!$AM$9*$F$106","v":2.3783595580410998E-2},{"$f":"$F$136*$F$106","v":3.959933388888899E-7},{"$f":"('[2]Energy Data'!$T$25+D190)*$F$106","v":5.4532742156133872E-2},{"$f":"'[2]Energy Data'!$AO$25*$F$106","v":1.5150885409830873E-2},{"$f":"$G$136*$F$106","v":3.959933388888899E-7},{"$f":"(AG85-AD85)*$G$116","v":-0.43715324250431525},{"$f":"(AH85-AE85)*$G$116","v":-7.0244244401706755E-3},{"$f":"(AI85-AF85)*$G$116","v":0}]
[null,"Alum Sheet",{"$f":"'[2]Energy Data'!$T$7*$C$107","v":2.3832673210537134},{"$f":"'[2]Energy Data'!$AO$7*$C$107","v":0.17684735488847181},{"$f":"[2]Aluminum!D83*$C$107","v":0.49412577747062886},{"$f":"('[2]Energy Data'!$T$23+D190)*$C$107","v":0.91729305898924884},{"$f":"'[2]Energy Data'!$AO$23*$C$107","v":4.5555831973260331E-2},{"$f":"'[2]Emission Factors'!$BZ$10*C107","v":0},{"$f":"(F86-C86)*$G$117","v":-1.2049103523817515},{"$f":"(G86-D86)*$G$117","v":-0.10791084075222861},{"$f":"(H86-E86)*$G$117","v":-0.40613077600325659},{"$f":"'[2]Energy Data'!$T$7*$D$107","v":6.1319056287831387E-2},{"$f":"'[2]Energy Data'!$AO$7*$D$107","v":4.550103470543871E-3},{"$f":"[2]Aluminum!D83*$D$107","v":1.2713356195642251E-2},{"$f":"('[2]Energy Data'!$T$23+D190)*$D$107","v":2.3601022100924067E-2},{"$f":"'[2]Energy Data'!$AO$23*$D$107","v":1.1721054538574699E-3},{"$f":"'[2]Emission Factors'!$BZ$10*$D$107","v":0},{"$f":"(O86-L86)*$G$117","v":-3.1001123989238891E-2},{"$f":"(P86-M86)*$G$117","v":-2.7764367260436173E-3},{"$f":"(Q86-N86)*$G$117","v":-1.0449333859431987E-2},{"$f":"'[2]Energy Data'!$T$7*$E$107","v":3.8122111240528604E-2},{"$f":"'[2]Energy Data'!$AO$7*$E$107","v":2.8288033306607058E-3},{"$f":"'[2]Emission Factors'!$BQ$10*$E$107","v":7.903904731601635E-3},{"$f":"('[2]Energy Data'!$T$23+D190)*$E$107","v":1.4672776203507045E-2},{"$f":"'[2]Energy Data'!$AO$23*$E$107","v":7.2869899184100772E-4},{"$f":"'[2]Emission Factors'!$BZ$10*E107","v":0},{"$f":"(X86-U86)*$G$117","v":-1.9273426057825938E-2},{"$f":"(Y86-V86)*$G$117","v":-1.7261131551942724E-3},{"$f":"(Z86-W86)*$G$117","v":-6.4963600533712064E-3},{"$f":"'[2]Energy Data'!$T$7*$F$107","v":0},{"$f":"'[2]Energy Data'!$AO$7*$F$107","v":0},{"$f":"'[2]Emission Factors'!$BQ$10*$F$107","v":0},{"$f":"('[2]Energy Data'!$T$23+D190)*$F$107","v":0},{"$f":"'[2]Energy Data'!$AO$23*$F$107","v":0},{"$f":"'[2]Emission Factors'!$BZ$10*F107","v":0},{"$f":"(AG86-AD86)*$G$117","v":0},{"$f":"(AH86-AE86)*$G$117","v":0},{"$f":"(AI86-AF86)*$G$117","v":0}]
[null,"Electronics Recycling Calculations (open loop recycling): Energy Requirements "]
[null,null,"Personal Computers ",null,null,null,null,null,null,null,null,"Televisions",null,null,null,null,null,null,null,null,"Microwaves  ",null,null,null,null,null,null,null,null,"VCR's "]
[null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate",null,null,"Product Manufacture Using 100% Virgin Inputs",null,null,"Product Manufacture Using 100% Recycled Inputs",null,null,"Delta, after factoring in loss rate"]
[null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)",null,null,"(Energy Requirements in GJ/Tonne)"]
[null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," ",null,null,null,null,null," ",null,null," "]
[null,"Type of Product","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy","Process Energy","Transportation Energy","Process Non-Energy"]
[null,"Asphalt",{"$f":"$T$38*$C$102","v":0.18749628583176398},{"$f":"$T$47*$C$102","v":8.9847457950719301E-2},0,{"$f":"$T$58*$C$102","v":1.2402059391362232},{"$f":"$T$67*$C$102","v":0.43441885233364452},0,{"$f":"(F93-C93)*$G$112","v":0.5642874853925034},{"$f":"(G93-D93)*$G$112","v":0.18470175994319993},{"$f":"(H93-E93)*$G$112","v":0},{"$f":"$T$38*$D$102","v":3.9221946584987545E-2},{"$f":"$T$47*$D$102","v":1.8794997356385089E-2},0,{"$f":"$T$58*$D$102","v":0.25943602500388596},{"$f":"$T$67*$D$102","v":9.0875149585791112E-2},0,{"$f":"(O93-L93)*$G$112","v":0.11804209087373946},{"$f":"(P93-M93)*$G$112","v":3.8637365697716156E-2},{"$f":"(Q93-N93)*$G$112","v":0},{"$f":"$T$38*$E$102","v":4.3031150643526098E-2},{"$f":"$T$47*$E$102","v":2.0620352455858058E-2},0,{"$f":"$T$58*$E$102","v":0.28463224409603494},{"$f":"$T$67*$E$102","v":9.9700871375820496E-2},0,{"$f":"(X93-U93)*$G$112","v":0.12950624425685406},{"$f":"(Y93-V93)*$G$112","v":4.2389795728389627E-2},{"$f":"(Z93-W93)*$G$112","v":0},{"$f":"$T$38*$F$102","v":0.1124977714990584},{"$f":"$T$47*$F$102","v":5.3908474770431584E-2},0,{"$f":"$T$58*$F$102","v":0.74412356348173403},{"$f":"$T$67*$F$102","v":0.26065131140018677},0,{"$f":"(AG93-AD93)*$G$112","v":0.33857249123550209},{"$f":"(AH93-AE93)*$G$112","v":0.11082105596591997},{"$f":"(AI93-AF93)*$G$112","v":0}]
[null,"Steel Sheet",{"$f":"'[2]Energy Data'!$T$43*$C$103","v":6.6341043280635033},{"$f":"'[2]Energy Data'!$T$77*$C$103","v":0.1535541136661833},0,{"$f":"('[2]Energy Data'!$T$59+$D$189)*$C$103","v":2.6606319906425528},{"$f":"'[2]Energy Data'!$T$93*$C$103","v":0.10022078033284994},0,{"$f":"(F94-C94)*$G$113","v":-3.2658676745925619},{"$f":"(G94-D94)*$G$113","v":-4.3835616438356179E-2},{"$f":"(H94-E94)*$G$113","v":0},{"$f":"'[2]Energy Data'!$T$43*$D$103","v":2.8163650449326192},{"$f":"'[2]Energy Data'!$T$77*$D$103","v":6.51880671224363E-2},0,{"$f":"('[2]Energy Data'!$T$59+$D$189)*$D$103","v":1.1295135809331591},{"$f":"'[2]Energy Data'!$T$93*$D$103","v":4.2546557688474027E-2},0,{"$f":"(O94-L94)*$G$113","v":-1.3864532580817479},{"$f":"(P94-M94)*$G$113","v":-1.8609459808736115E-2},{"$f":"(Q94-N94)*$G$113","v":0},{"$f":"'[2]Energy Data'!$T$43*$E$103","v":18.968480116897112},{"$f":"'[2]Energy Data'!$T$77*$E$103","v":0.43904768570243025},0,{"$f":"('[2]Energy Data'!$T$59+$D$189)*$E$103","v":7.607378858875335},{"$f":"'[2]Energy Data'!$T$93*$E$103","v":0.28655501708072928},0,{"$f":"(X94-U94)*$G$113","v":-9.3378914449494044},{"$f":"(Y94-V94)*$G$113","v":-0.12533643996304189},{"$f":"(Z94-W94)*$G$113","v":0},{"$f":"'[2]Energy Data'!$T$43*$F$103","v":11.195051053607163},{"$f":"'[2]Energy Data'!$T$77*$F$103","v":0.25912256681168433},0,{"$f":"('[2]Energy Data'!$T$59+$D$189)*$F$103","v":4.4898164842093085},{"$f":"'[2]Energy Data'!$T$93*$F$103","v":0.16912256681168428},0,{"$f":"(AG94-AD94)*$G$113","v":-5.5111517008749482},{"$f":"(AH94-AE94)*$G$113","v":-7.397260273972607E-2},{"$f":"(AI94-AF94)*$G$113","v":0}]
[null,"Lead Bullion",{"$f":"$T$40*$C$104","v":0.92219885381760003},{"$f":"$T$49*$C$104","v":7.3360577944174388E-2},0,{"$f":"$T$60*$C$104","v":0.98364162746449302},{"$f":"$T$69*$C$104","v":0.46661339797306989},0,{"$f":"(F95-C95)*$G$114","v":5.0248405297527547E-2},{"$f":"(G95-D95)*$G$114","v":0.32160538843458986},{"$f":"(H95-E95)*$G$114","v":0},{"$f":"$T$40*$D$104","v":4.3499945934792457E-2},{"$f":"$T$49*$D$104","v":3.4604046200082264E-3},0,{"$f":"$T$60*$D$104","v":4.6398189974740239E-2},{"$f":"$T$69*$D$104","v":2.2010065942125942E-2},0,{"$f":"(O95-L95)*$G$114","v":2.3702077970531861E-3},{"$f":"(P95-M95)*$G$114","v":1.5170065492197638E-2},{"$f":"(Q95-N95)*$G$114","v":0},{"$f":"$T$40*$E$104","v":0},{"$f":"$T$49*$E$104","v":0},0,{"$f":"$T$60*$E$104","v":0},{"$f":"$T$69*$E$104","v":0},0,{"$f":"(X95-U95)*$G$114","v":0},{"$f":"(Y95-V95)*$G$114","v":0},{"$f":"(Z95-W95)*$G$114","v":0},{"$f":"$T$40*$F$104","v":0},{"$f":"$T$49*$F$104","v":0},0,{"$f":"$T$60*$F$104","v":0},{"$f":"$T$69*$F$104","v":0},0,{"$f":"(AG95-AD95)*$G$114","v":0},{"$f":"(AH95-AE95)*$G$114","v":0},{"$f":"(AI95-AF95)*$G$114","v":0}]
[null,"CRT Glass",{"$f":"$T$41*$C$105","v":0.15360820137277334},{"$f":"$T$50*$C$105","v":5.4916490467333328E-3},0,{"$f":"$T$61*$C$105","v":0.12372912592042883},{"$f":"$T$70*$C$105","v":0.102300318352},0,{"$f":"(F96-C96)*$G$115","v":-2.455814420740645E-2},{"$f":"(G96-D96)*$G$115","v":7.9568769292000005E-2},{"$f":"(H96-E96)*$G$115","v":0},{"$f":"$T$41*$D$105","v":6.3906808306974572},{"$f":"$T$50*$D$105","v":0.22847332354805661},0,{"$f":"$T$61*$D$105","v":5.1475985406518037},{"$f":"$T$70*$D$105","v":4.2560792823803775},0,{"$f":"(O96-L96)*$G$115","v":-1.0217114712704001},{"$f":"(P96-M96)*$G$115","v":3.3103610620539619},{"$f":"(Q96-N96)*$G$115","v":0},{"$f":"$T$41*$E$105","v":0.54055672037339586},{"$f":"$T$50*$E$105","v":1.932545119085044E-2},0,{"$f":"$T$61*$E$105","v":0.43541041379623047},{"$f":"$T$70*$E$105","v":0.36000112030029324},0,{"$f":"(X96-U96)*$G$115","v":-8.6421621844245525E-2},{"$f":"(Y96-V96)*$G$115","v":0.28000739926803514},{"$f":"(Z96-W96)*$G$115","v":0},{"$f":"$T$41*$F$105","v":0},{"$f":"$T$50*$F$105","v":0},0,{"$f":"$T$61*$F$105","v":0},{"$f":"$T$70*$F$105","v":0},0,{"$f":"(AG96-AD96)*$G$115","v":0},{"$f":"(AH96-AE96)*$G$115","v":0},{"$f":"(AI96-AF96)*$G$115","v":0}]
[null,"Copper Ingot",{"$f":"[2]Copper!$S$5*$C$106","v":3.3609671048261389},{"$f":"[2]Copper!$S$9*$C$106","v":0.11836560876961419},0,{"$f":"([2]Copper!$S$27+$D$189)*$C$106","v":0.33547258506839561},{"$f":"[2]Copper!$S$31*$C$106","v":7.7898401853203889E-2},0,{"$f":"(F97-C97)*$G$116","v":-2.4618407462138343},{"$f":"(G97-D97)*$G$116","v":-3.2928110833353036E-2},{"$f":"(H97-E97)*$G$116","v":0},{"$f":"[2]Copper!$S$5*$D$106","v":2.5365789470385955},{"$f":"[2]Copper!$S$9*$D$106","v":8.9332534920463544E-2},0,{"$f":"([2]Copper!$S$27+$D$189)*$D$106","v":0.25318685665539292},{"$f":"[2]Copper!$S$31*$D$106","v":5.8791246681663314E-2},0,{"$f":"(O97-L97)*$G$116","v":-1.8579930160104414},{"$f":"(P97-M97)*$G$116","v":-2.4851404402530593E-2},{"$f":"(Q97-N97)*$G$116","v":0},{"$f":"[2]Copper!$S$5*$E$106","v":5.9137251111310354},{"$f":"[2]Copper!$S$9*$E$106","v":0.20826793331896923},0,{"$f":"([2]Copper!$S$27+$D$189)*$E$106","v":0.59027434322884853},{"$f":"[2]Copper!$S$31*$E$106","v":0.13706463669185434},0,{"$f":"(X97-U97)*$G$116","v":-4.3316845974436964},{"$f":"(Y97-V97)*$G$116","v":-5.7938024926720871E-2},{"$f":"(Z97-W97)*$G$116","v":0},{"$f":"[2]Copper!$S$5*$F$106","v":7.3941276306175059},{"$f":"[2]Copper!$S$9*$F$106","v":0.26040433929315121},0,{"$f":"([2]Copper!$S$27+$D$189)*$F$106","v":0.73803968715047041},{"$f":"[2]Copper!$S$31*$F$106","v":0.17137648407704856},0,{"$f":"(AG97-AD97)*$G$116","v":-5.416049641670436},{"$f":"(AH97-AE97)*$G$116","v":-7.2441843833376665E-2},{"$f":"(AI97-AF97)*$G$116","v":0}]
[null,"Alum Sheet",{"$f":"'[2]Energy Data'!$T$42*$C$107","v":64.998243841666664},{"$f":"'[2]Energy Data'!$T$76*$C$107","v":1.9133308333333336},0,{"$f":"('[2]Energy Data'!$T$58+$D$189)*$C$107","v":9.6369124373897712},{"$f":"'[2]Energy Data'!$T$92*$C$107","v":0.50409883333333327},0,{"$f":"(F98-C98)*$G$117","v":-45.502464167898815},{"$f":"(G98-D98)*$G$117","v":-1.1582728767123289},{"$f":"(H98-E98)*$G$117","v":0},{"$f":"'[2]Energy Data'!$T$42*$D$107","v":1.672339035377358},{"$f":"'[2]Energy Data'!$T$76*$D$107","v":4.922806603773585E-2},0,{"$f":"('[2]Energy Data'!$T$58+$D$189)*$D$107","v":0.2479480043925327},{"$f":"'[2]Energy Data'!$T$92*$D$107","v":1.2969952830188676E-2},0,{"$f":"(O98-L98)*$G$117","v":-1.170732354234103},{"$f":"(P98-M98)*$G$117","v":-2.9801188937710006E-2},{"$f":"(Q98-N98)*$G$117","v":0},{"$f":"'[2]Energy Data'!$T$42*$E$107","v":1.0396946495601171},{"$f":"'[2]Energy Data'!$T$76*$E$107","v":3.0605131964809386E-2},0,{"$f":"('[2]Energy Data'!$T$58+$D$189)*$E$107","v":0.15414949246691181},{"$f":"'[2]Energy Data'!$T$92*$E$107","v":8.0634310850439869E-3},0,{"$f":"(X98-U98)*$G$117","v":-0.72784533459715506},{"$f":"(Y98-V98)*$G$117","v":-1.8527425380629091E-2},{"$f":"(Z98-W98)*$G$117","v":0},{"$f":"'[2]Energy Data'!$T$42*$F$107","v":0},{"$f":"'[2]Energy Data'!$T$76*$F$107","v":0},0,{"$f":"('[2]Energy Data'!$T$58+$D$189)*$F$107","v":0},{"$f":"'[2]Energy Data'!$T$92*$F$107","v":0},0,{"$f":"(AG98-AD98)*$G$117","v":0},{"$f":"(AH98-AE98)*$G$117","v":0},{"$f":"(AI98-AF98)*$G$117","v":0}]
[]
[]
[null,"Type of Product","Fate of Recycled PCs (% of recycled PCs going to each secondary product)","Fate of Recycled TVs (% of recycled TVs going to each secondary product)","Fate of Recycled Microwaves (% of recycled Microwaves going to each secondary product)","Fate of Recycled VCRs (% of recycled VCRs going to each secondary product)"]
[null,"Asphalt",{"$f":"2.3/6","v":0.3833333333333333},{"$f":"[4]Sheet1!$T$8/[4]Sheet1!$T$17","v":8.0188679245283015E-2},{"$f":"SUM(L155,L154)","v":8.7976539589442806E-2},{"$f":"SUM(M155,M154)","v":0.23}]
[null,"Steel Sheet",{"$f":"1.6/6","v":0.26666666666666666},{"$f":"[4]Sheet1!$T$10/[4]Sheet1!$T$17","v":0.11320754716981131},{"$f":"L160","v":0.76246334310850439},{"$f":"M160","v":0.45}]
[null,"Lead Bullion",{"$f":"0.6/6","v":9.9999999999999992E-2},{"$f":"[4]Sheet1!$T$13/[4]Sheet1!$T$17","v":4.7169811320754715E-3},{"$f":"L152","v":0},{"$f":"M152","v":0}]
[null,"CRT Glass",{"$f":"0.1/6","v":1.6666666666666666E-2},{"$f":"[4]Sheet1!$T$7/[4]Sheet1!$T$17","v":0.69339622641509435},{"$f":"L153","v":5.8651026392961873E-2},{"$f":"M153","v":0}]
[null,"Copper Wire",{"$f":"0.3/6","v":4.9999999999999996E-2},{"$f":"[4]Sheet1!$T$11/[4]Sheet1!$T$17","v":3.7735849056603772E-2},{"$f":"L151","v":8.7976539589442806E-2},{"$f":"M151","v":0.11}]
[null,"Aluminum Sheet",{"$f":"1.1/6","v":0.18333333333333335},{"$f":"[4]Sheet1!$T$12/[4]Sheet1!$T$17","v":4.7169811320754715E-3},{"$f":"L159","v":2.9325513196480938E-3},{"$f":"M159","v":0}]
[null,null,"FAL report","RIS report"]
[]
[null,"Loss Rates for Secondary Products: PCs"]
[null,"Type of Product (a)","Percent of Recovered Materials Retained (b)","Percent of Recovered Materials Retained (percent)","Tons of Product Produced per Ton of Recycled Inputs (c)","Tons of Product Made per Ton of Recovered Materials [b*c]","Retention Rate (percent)"]
[null,"Asphalt",{"$f":"100-(1.3/(10-2.7))*100","v":82.191780821917803},{"$f":"C112/100","v":0.82191780821917804},{"$f":"1-(0.8/2.3)","v":0.65217391304347827},{"$f":"C112*E112","v":53.603335318642046},{"$f":"F112/100","v":0.53603335318642042}]
[null,"Steel Sheet",82.191780821917803,0.82191780821917804,1,82.191780821917803,0.82191780821917804]
[null,"Lead Bullion",82.191780821917803,0.82191780821917804,0.995,81.780821917808211,0.81780821917808211]
[null,"CRT Glass",82.191780821917803,0.82191780821917804,1,82.191780821917803,0.82191780821917804]
[null,"Copper Wire",82.191780821917803,0.82191780821917804,0.99,81.36986301369862,0.81369863013698618]
[null,"Aluminum Sheet",82.191780821917803,0.82191780821917804,1,82.191780821917803,0.82191780821917804]
[null,"Copper"]
[null,"Lead",null,null,null,null,0.95]
[null,"CRT Glass"]
[null,"ABS Resin"]
[null,"PPO/HIPS Resin"]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly"]
[null,"Fabrication and Packaging of Silicon Wafers"]
[null,"PWB, Steel Housing, and CPU Assembly"]
[null,"Aluminum"]
[null,"Steel Sheet",null,null,null,null,0.77]
[null,"Zinc"]
[null,"FAL report",null,null,null,null,null,null,"Composite Process Non-Energy Factors (MTCO2/tonne)"]
["Process GHG Emissions TonneCO2e/Tonne",null,null,null,"Process GHG Emissions CO2 eq/Tonne",null,null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,"VIRGIN","Fossil CO2",null,"Type of Product","VIRGIN","RECYCLED",null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,"Copper",{"$f":"'[3]Energy Data Conversion'!AT3","v":3.6363636363636362E-6},null,"Asphalt",{"$f":"('[5]Industrial Process Emissions'!$B$32)*Ton_Tonnes*(44/12)","v":1.9999663580246964E-3},{"$f":"'[5]Industrial Process Emissions'!$B$76*Ton_Tonnes*(44/12)","v":2.4199592932098823E-3},null,"Copper",{"$f":"$C132*J151","v":2.5196363636363637E-7},7.6644666808601225E-8,3.1991468941615562E-7,3.9999999999999998E-7]
[null,"Lead",{"$f":"'[3]Energy Data Conversion'!AT4","v":1.8749999999999996E-2},null,"Steel Sheet",{"$f":"'[5]Industrial Process Emissions'!$B$33*Ton_Tonnes*(44/12)","v":1.623062698023152},{"$f":"'[5]Industrial Process Emissions'!$B$77*Ton_Tonnes*(44/12)","v":2.619955929012352E-2},null,"Lead",1.1810624999999998E-3,8.7822014051522226E-4,0,0]
[null,"CRT Glass",{"$f":"'[3]Energy Data Conversion'!AT5","v":0.18173302107728334},null,"Lead Bullion",{"$f":"'[5]Industrial Process Emissions'!$B$34*Ton_Tonnes*(44/12)","v":3.1819464756172915E-2},{"$f":"'[5]Industrial Process Emissions'!$B$78*Ton_Tonnes*(44/12)","v":1.6999714043209914E-2},null,"CRT Glass",4.5033442622950809E-2,9.9591397967410539E-2,1.0658828215676442E-2,0]
[null,"ABS Resin",{"$f":"'[3]Energy Data Conversion'!AT6","v":2.5124999999999998E-2},null,"CRT Glass",{"$f":"'[5]Industrial Process Emissions'!$B$35*Ton_Tonnes*(44/12)","v":0.180996955401235},{"$f":"'[5]Industrial Process Emissions'!$B$79*Ton_Tonnes*(44/12)","v":0},null,"ABS Resin",2.8882443749999997E-3,3.8246487119437938E-3,1.1052052785923752E-3,2.889375E-3]
[null,"PPO/HIPS Resin",{"$f":"'[3]Energy Data Conversion'!AT7","v":1.0188679245283019E-2},null,"Copper Wire",{"$f":"'[5]Industrial Process Emissions'!$B$36*Ton_Tonnes*(44/12)","v":3.5999394444444534E-6},{"$f":"'[5]Industrial Process Emissions'!$B$80*Ton_Tonnes*(44/12)","v":3.5999394444444534E-6},null,"PPO/HIPS Resin",1.1712396226415094E-3,1.5509699085325438E-3,4.4818237149338785E-4,1.1716981132075472E-3]
[null,"CRT , Plastic Housing, PWB, and Monitor Assembly",{"$f":"'[3]Energy Data Conversion'!AT8","v":4.950819672131148E-3},null,"Alum Sheet",{"$f":"[2]Aluminum!D83","v":2.6952315134761573},{"$f":"'[5]Industrial Process Emissions'!$B$81*Ton_Tonnes*(44/12)","v":0},null,"CRT , Plastic Housing, PWB, and Monitor Assembly",4.950819672131148E-3,1.237704918032787E-3,1.237704918032787E-3,1.237704918032787E-3]
[null,"Fabrication and Packaging of Silicon Wafers",{"$f":"'[3]Energy Data Conversion'!AT9","v":114},null,null,null,null,null,"Fabrication and Packaging of Silicon Wafers",0.114,0,0,0]
[null,"PWB, Steel Housing, and CPU Assembly",{"$f":"'[3]Energy Data Conversion'!AT10","v":2.661064425770308E-4},null,null,null,null,null,"PWB, Steel Housing, and CPU Assembly",2.661064425770308E-4,6.65266106442577E-5,6.65266106442577E-5,6.65266106442577E-5]
[null,"Aluminum",{"$f":"'[3]Energy Data Conversion'!AT11","v":7.8631578947368413E-2},null,null,null,null,null,"Aluminum",1.1143667368421052E-2,1.8414889683224454E-4,2.3059114060811851E-4,0]
[null,"Steel Sheet",{"$f":"'[3]Energy Data Conversion'!AT12","v":0.11643356643356642},null,null,null,null,null,"Steel Sheet",2.3835115384615382E-2,8.4530223874486159E-3,8.8776326312983198E-2,5.2395104895104891E-2]
[null,"Zinc",{"$f":"'[3]Energy Data Conversion'!AT13","v":6.9999999999999993E-3},null,null,null,null,null,"Zinc",1.5434999999999998E-4,0,0,0]
[null,null,null,null,null,null,null,null,"net EFs",{"$f":"SUM(J132:J142)","v":0.20462429995197329},{"$f":"SUM(K132:K142)","v":0.1157867161860268},{"$f":"SUM(L132:L142)","v":0.10252368476271997},{"$f":"SUM(M132:M142)","v":5.7760809536989484E-2}]
[]
[null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,{"$f":"[4]Sheet1!B7","v":"Glass/Silica"},{"$f":"[4]Sheet1!E7-C173","v":0.24779999999999999},{"$f":"[4]Sheet1!F7","v":0.54800936768149877},{"$f":"[4]Sheet1!G7","v":5.8651026392961873E-2},{"$f":"[4]Sheet1!H7","v":0}]
[null,{"$f":"[4]Sheet1!B8","v":"Plastics"},{"$f":"[4]Sheet1!E8","v":0.22991},{"$f":"[4]Sheet1!F8","v":0.3044496487119438},{"$f":"[4]Sheet1!G8","v":8.7976539589442806E-2},{"$f":"[4]Sheet1!H8","v":0.23},null,null,"Adjusted Composition"]
[null,{"$f":"[4]Sheet1!B9","v":"Printed Wire Board"},{"$f":"[4]Sheet1!E9","v":0},{"$f":"[4]Sheet1!F9","v":0},{"$f":"[4]Sheet1!G9","v":0},{"$f":"[4]Sheet1!H9","v":0.21},null,null,null,"PC & Monitor1 ","Televisions2 ","Microwaves3 ","VCRs4 "]
[null,{"$f":"[4]Sheet1!B10","v":"Steel/Ferrous"},{"$f":"[4]Sheet1!E10","v":0.20471},{"$f":"[4]Sheet1!F10","v":7.2599531615925056E-2},{"$f":"[4]Sheet1!G10","v":0.76246334310850439},{"$f":"[4]Sheet1!H10","v":0.45},null,null,null,"Average","\"B&O 28\"\"","Average","Average"]
[null,{"$f":"[4]Sheet1!B11","v":"Aluminum"},{"$f":"[4]Sheet1!E11","v":0.14172000000000001},{"$f":"[4]Sheet1!F11","v":2.34192037470726E-3},{"$f":"[4]Sheet1!G11","v":2.9325513196480938E-3},{"$f":"[4]Sheet1!H11","v":0},null,null,"Copper",{"$f":"C152","v":6.9290000000000004E-2},2.1077283372365339E-2,8.7976539589442806E-2,{"$f":"F152","v":0.11}]
[null,{"$f":"[4]Sheet1!B12","v":"Copper"},{"$f":"[4]Sheet1!E12","v":6.9290000000000004E-2},{"$f":"[4]Sheet1!F12","v":2.1077283372365339E-2},{"$f":"[4]Sheet1!G12","v":8.7976539589442806E-2},{"$f":"[4]Sheet1!H12","v":0.11},null,null,"Lead",6.2990000000000004E-2,4.6838407494145196E-2,0,{"$f":"F153","v":0}]
[null,{"$f":"[4]Sheet1!B13","v":"Lead"},{"$f":"[4]Sheet1!E13","v":6.2990000000000004E-2},{"$f":"[4]Sheet1!F13","v":4.6838407494145196E-2},{"$f":"[4]Sheet1!G13","v":0},{"$f":"[4]Sheet1!H13","v":0},null,null,"CRT Glass",{"$f":"C147","v":0.24779999999999999},{"$f":"D147","v":0.54800936768149877},{"$f":"E147","v":5.8651026392961873E-2},{"$f":"F147","v":0}]
[null,{"$f":"[4]Sheet1!B14","v":"Zinc"},{"$f":"[4]Sheet1!E14","v":2.205E-2},{"$f":"[4]Sheet1!F14","v":0},{"$f":"[4]Sheet1!G14","v":0},{"$f":"[4]Sheet1!H14","v":0},null,null,"ABS Resin",{"$f":"C148/2","v":0.114955},{"$f":"D148/2","v":0.1522248243559719},{"$f":"E148/2","v":4.3988269794721403E-2},{"$f":"F148/2","v":0.115}]
[null,{"$f":"[4]Sheet1!B15","v":"Tin"},{"$f":"[4]Sheet1!E15","v":1.008E-2},{"$f":"[4]Sheet1!F15","v":0},{"$f":"[4]Sheet1!G15","v":0},{"$f":"[4]Sheet1!H15","v":0},null,null,"PPO/HIPS Resin",{"$f":"C148/2","v":0.114955},{"$f":"D148/2","v":0.1522248243559719},{"$f":"E148/2","v":4.3988269794721403E-2},{"$f":"F148/2","v":0.115}]
[null,{"$f":"[4]Sheet1!B16","v":"Nickel"},{"$f":"[4]Sheet1!E16","v":8.5000000000000006E-3},{"$f":"[4]Sheet1!F16","v":0},{"$f":"[4]Sheet1!G16","v":0},{"$f":"[4]Sheet1!H16","v":0},null,null,"CRT , Plastic Housing, PWB, and Monitor Assembly",1,0.25,0.25,0.25]
[null,{"$f":"[4]Sheet1!B17","v":"Barium"},{"$f":"[4]Sheet1!E17","v":3.2000000000000003E-4},{"$f":"[4]Sheet1!F17","v":0},{"$f":"[4]Sheet1!G17","v":0},{"$f":"[4]Sheet1!H17","v":0},null,null,"Fabrication and Packaging of Silicon Wafers",{"$f":"C173","v":1E-3},{"$f":"D173","v":0},{"$f":"E173","v":0},{"$f":"F173","v":0}]
[null,{"$f":"[4]Sheet1!B18","v":"Manganese"},{"$f":"[4]Sheet1!E18","v":3.2000000000000003E-4},{"$f":"[4]Sheet1!F18","v":0},{"$f":"[4]Sheet1!G18","v":0},{"$f":"[4]Sheet1!H18","v":0},null,null,"PWB, Steel Housing, and CPU Assembly",1,0.25,0.25,0.25]
[null,{"$f":"[4]Sheet1!B19","v":"Silver"},{"$f":"[4]Sheet1!E19","v":1.9000000000000001E-4},{"$f":"[4]Sheet1!F19","v":0},{"$f":"[4]Sheet1!G19","v":0},{"$f":"[4]Sheet1!H19","v":0},null,null,"Aluminum",{"$f":"C151","v":0.14172000000000001},{"$f":"D151","v":2.34192037470726E-3},{"$f":"E151","v":2.9325513196480938E-3},{"$f":"F151","v":0}]
[null,{"$f":"[4]Sheet1!B20","v":"Beryllium"},{"$f":"[4]Sheet1!E20","v":1.6000000000000001E-4},{"$f":"[4]Sheet1!F20","v":0},{"$f":"[4]Sheet1!G20","v":0},{"$f":"[4]Sheet1!H20","v":0},null,null,"Steel Sheet",{"$f":"C150","v":0.20471},{"$f":"D150","v":7.2599531615925056E-2},{"$f":"E150","v":0.76246334310850439},{"$f":"F150","v":0.45}]
[null,{"$f":"[4]Sheet1!B21","v":"Cobalt"},{"$f":"[4]Sheet1!E21","v":1.6000000000000001E-4},{"$f":"[4]Sheet1!F21","v":0},{"$f":"[4]Sheet1!G21","v":0},{"$f":"[4]Sheet1!H21","v":0},null,null,"Zinc",{"$f":"C154","v":2.205E-2},{"$f":"D154","v":0},{"$f":"E154","v":0},{"$f":"F154","v":0}]
[null,{"$f":"[4]Sheet1!B22","v":"Tantalum"},{"$f":"[4]Sheet1!E22","v":1.6000000000000001E-4},{"$f":"[4]Sheet1!F22","v":0},{"$f":"[4]Sheet1!G22","v":0},{"$f":"[4]Sheet1!H22","v":0}]
[null,{"$f":"[4]Sheet1!B23","v":"Cadmium"},{"$f":"[4]Sheet1!E23","v":9.0000000000000006E-5},{"$f":"[4]Sheet1!F23","v":0},{"$f":"[4]Sheet1!G23","v":0},{"$f":"[4]Sheet1!H23","v":0}]
[null,{"$f":"[4]Sheet1!B24","v":"Antimony"},{"$f":"[4]Sheet1!E24","v":9.0000000000000006E-5},{"$f":"[4]Sheet1!F24","v":0},{"$f":"[4]Sheet1!G24","v":0},{"$f":"[4]Sheet1!H24","v":0}]
[null,{"$f":"[4]Sheet1!B25","v":"Chromium"},{"$f":"[4]Sheet1!E25","v":6.0000000000000002E-5},{"$f":"[4]Sheet1!F25","v":0},{"$f":"[4]Sheet1!G25","v":0},{"$f":"[4]Sheet1!H25","v":0}]
[null,{"$f":"[4]Sheet1!B26","v":"Mercury"},{"$f":"[4]Sheet1!E26","v":2.0000000000000002E-5},{"$f":"[4]Sheet1!F26","v":0},{"$f":"[4]Sheet1!G26","v":0},{"$f":"[4]Sheet1!H26","v":0}]
[null,{"$f":"[4]Sheet1!B27","v":"Gold"},{"$f":"[4]Sheet1!E27","v":2.0000000000000002E-5},{"$f":"[4]Sheet1!F27","v":0},{"$f":"[4]Sheet1!G27","v":0},{"$f":"[4]Sheet1!H27","v":0}]
[null,{"$f":"[4]Sheet1!B28","v":"Nonferrous Metal5 "},{"$f":"[4]Sheet1!E28","v":0},{"$f":"[4]Sheet1!F28","v":0},{"$f":"[4]Sheet1!G28","v":0},{"$f":"[4]Sheet1!H28","v":0}]
[null,{"$f":"[4]Sheet1!B29","v":"Selenium"},{"$f":"[4]Sheet1!E29","v":2.0000000000000002E-5},{"$f":"[4]Sheet1!F29","v":0},{"$f":"[4]Sheet1!G29","v":0},{"$f":"[4]Sheet1!H29","v":0}]
[null,{"$f":"[4]Sheet1!B30","v":"Arsenic"},{"$f":"[4]Sheet1!E30","v":1.0000000000000001E-5},{"$f":"[4]Sheet1!F30","v":0},{"$f":"[4]Sheet1!G30","v":0},{"$f":"[4]Sheet1!H30","v":0}]
[null,{"$f":"[4]Sheet1!B31","v":"Wires"},{"$f":"[4]Sheet1!E31","v":0},{"$f":"[4]Sheet1!F31","v":0},{"$f":"[4]Sheet1!G31","v":0},{"$f":"[4]Sheet1!H31","v":0}]
[null,{"$f":"[4]Sheet1!B32","v":"Other"},{"$f":"[4]Sheet1!E32","v":0},{"$f":"[4]Sheet1!F32","v":4.6838407494145199E-3},{"$f":"[4]Sheet1!G32","v":0},{"$f":"[4]Sheet1!H32","v":0}]
[null,"Silicon Wafers",{"$f":"1/1000","v":1E-3},0,0,0]
[null,{"$f":"[4]Sheet1!B33","v":"Total Weight"},{"$f":"[4]Sheet1!E33","v":0.99967000000000006},{"$f":"[4]Sheet1!F33","v":1},{"$f":"[4]Sheet1!G33","v":1},{"$f":"[4]Sheet1!H33","v":1}]
[null,{"$f":"[4]Sheet1!B34","v":"Total Weight (kg)"},{"$f":"[4]Sheet1!E34","v":27.2},{"$f":"[4]Sheet1!F34","v":42.7},{"$f":"[4]Sheet1!G34","v":17.100000000000001},{"$f":"[4]Sheet1!H34","v":"NA"}]
[null,{"$f":"[4]Sheet1!B35","v":"% Weight Captured by Source Reduction EF"},{"$f":"[4]Sheet1!E35","v":0.97946999999999995},{"$f":"[4]Sheet1!F35","v":0.99531615925058547},{"$f":"[4]Sheet1!G35","v":1},{"$f":"[4]Sheet1!H35","v":0.79}]
[null,{"$f":"[4]Sheet1!B36","v":"% Weight Captured by Recycling EF"},{"$f":"[4]Sheet1!E36","v":0.95741999999999994},{"$f":"[4]Sheet1!F36","v":0.99531615925058547},{"$f":"[4]Sheet1!G36","v":1},{"$f":"[4]Sheet1!H36","v":0.79}]
[]
[null,{"$f":"[4]Sheet1!B38","v":"Notes:"}]
[null,{"$f":"[4]Sheet1!B39","v":"1. Source: RIS (2003). Information Technology and Telecommunication Waste in Canada - 2003 Update. October"}]
[null,{"$f":"[4]Sheet1!B40","v":"2. Data is based on data for a B&O 28\" television. Source: RIS (2003). Baseline Study of End-of-Life Electrical and Electronic Equipment in Canada. June."}]
[null,{"$f":"[4]Sheet1!B42","v":"3. Source: RIS (2003). Baseline Study of End-of-Life Electrical and Electronic Equipment in Canada. June."}]
[null,{"$f":"[4]Sheet1!B43","v":"4. Source: University of Florida (2004). RCRA Toxicity Characterization of Computer CPUs and Other Discarded Electronic Devices. Department of Environmental Engineering Science. July."}]
[]
[]
[]
[]
[null,null,"Demanufacturing Energy = ",309,"kj/lb"]
[null,null,null,{"$f":"(D188/1000000)*C191","v":0.68121693121693105},"GJ/Tonne"]
[null,null,null,{"$f":"D189*'[2]Electricity Coefficients'!D20","v":5.5270199875934664E-2},"MTCO2e/MT"]
[null,null,{"$f":"2000/0.9072","v":2204.5855379188711},"pounds per metric ton"]