{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Data Entry","Fuel Use, Tanks, & Sites","Releases & Abandons","Corrective Action Costs ","Funding & Surplus"],"not_rendered":{"charts":12,"comments":5},"read":"whole","date_system":"1900"}

{"sheet":"Data Entry","index":0,"n_rows":45,"n_cols":11,"rows_kept":45}
["Data Entry"]
[]
["Tab 1: Fuel Use Decline, Number of Tanks, & Number of Sites"]
[]
[null,"Fuel Use Decline Scenarios"]
[null,"General Data",null,null,"Straight Line Decline",null,null,"Logistic Decline",null,null,"Other Decline Function - to be added"]
[null,"Starting Year",2020,null,"Yes/No (blank)",null,null,"Yes/No (blank)","YES",null,"Yes/No"]
[null,"# Years",40,null,"End fuel use (mb/d)",0,null,"x0",{"$f":"C8/2/2","v":10},null,"TBD"]
[null,"Initial Fuel Use (mb/d)",{"$f":"(78)/0.02686/42/365","v":{"v":0.18942898817234544,"d":"0.19"}},{"$nulls":4},"k",0.47,null,"TBD"]
[{"$nulls":7},"Fuel use(x) = max-(max/(1+exp(-k(x-xo))  "]
[{"$nulls":7},"Where:"]
[{"$nulls":7},"max is the peak motor fuel use;"]
[{"$nulls":7},"k is >0 and controls the slope of the decline curve; and "]
[{"$nulls":7},"x0 is the number of time periods to the inflection point."]
[]
[null,"Number of USTs"]
[null,"Initial # Acive USTs ",{"v":8472,"d":"8,472"}]
[null,"# USTs/site",{"$f":"540423/193000","v":{"v":2.800119170984456,"d":"2.8"}}]
[null,"Initial # Active Sites  ",{"$f":"C17/C18","v":{"v":3025.5855135699258,"d":"3,026"}}]
[null,"Avg capacity of sites increases X% over Y years",{"v":0.25,"d":"25%"},40]
[null,"# sites closed and replaced by new sites X%/year",{"v":0.005,"d":"0.5%"}]
[null,"Initial # TOS sites",200]
[null,"# TOS sites closed X%/year for Y years",{"v":0.025,"d":"2.5%"},40]
[]
["Tab 2: Number of Releases and Abandoned Sites"]
[null,"Initial fraction of sites where new release discovered at closure",{"v":0.236,"d":"23.6%"}]
[null,"Final fraction of sites where new release discovered at closure - X% and Y years",{"v":0.078,"d":"7.8%"},40]
[null,"Initial # Backlog release sites - #, % currenty in ongoing cleanup, and % in MNA that will be closed",420,{"v":0.1,"d":"10%"},{"v":0.5,"d":"50%"}]
[null,"# years over which backlog site cleanups are initiated",30]
[null,"# years over which backlog MNA site cleanups are closed",20]
[null,"% sites w/ release discovery w/ USTs repaired or replaced - %/year",{"v":0.01,"d":"1.0%"}]
[null,"% of Total Sites to Corrective Action that become abandoned",{"v":0.1,"d":"10%"}]
[]
["Tab 3: Corrective Action Costs "]
[null,"Average Cost to Complete the Corrective Action; % of National Average",{"$f":"E35*D35","v":{"v":212221.5,"d":"$212,222"}},{"v":1.5,"d":"150%"},{"v":141481,"d":"$141,481"}]
[null,"$ spent in first X years",{"v":0.5,"d":"50%"},2]
[null,"Years to complete cleanup",12]
[null,"Annual MNA cost",{"v":20000,"d":"$20,000"}]
[]
["Tab 4: Funding & Surplus"]
[null,"Initial Surplus in State Fund ($ millions)",{"v":0.1,"d":"$0.100"}]
[null,"tax or fee on the quantity of fuel ($/gal)",{"$f":"0.0272","v":{"v":0.0272,"d":"$0.0272"}}]
[null,"Annual fee on each tank in service ",{"v":250,"d":"$250"}]
[null,"Reductions due to Fund Cap, or Legislative or Executive action ($millions)","manual adjust columns H and I on \"Funding & Surplus\" tab"]
[null,"Other Expenses eg transfers out, staff, 3rd pty claims ($millions)",{"v":19,"d":"$19"}]

{"sheet":"Fuel Use, Tanks, & Sites","index":1,"n_rows":54,"n_cols":16,"rows_kept":54,"merged":[[8,3,8,5],[8,6,8,8],[8,9,8,10],[8,11,8,14],[8,15,9,15]]}
[]
["Motor Fuel Transition"]
[]
[]
[]
[]
[]
[null,null,"Phase in years"]
[null,null,{"$f":"'Data Entry'!C8","v":40},"Storage tank capacity needed",null,null,"# UST Sites",null,null,"# USTs",null,"Temporarily Out of Service Sites",{"$nulls":3},"Total # Sites Closed "]
["Year",null,"Motor Fuel Use (mb/d)","Initial # Active Sites","# Active Sites/Fuel Used (Sites/mb/d)","# Active UST Sites Needed","# Sites Retired from Less Need","# Sites Closed and Replaced w/ New Sites","Cumulative # UST Sites Closed","# USTs/ Site","# Active USTs Needed","Initial # TOS Sites","Fraction of Initial TOS Sites Closed Each Year","# TOS Sites Cosed","# TOS Sites Remaining"]
[{"$f":"'Data Entry'!C7","v":2020},1,{"$f":"'Data Entry'!C9","v":{"v":0.18942898817234544,"d":"0.18943"}},{"$f":"'Data Entry'!C19","v":{"v":3025.5855135699258,"d":"3,026"}},{"$f":"D11/C11","v":{"v":15972.135747339795,"d":"15,972"}},{"$f":"E11*C11","v":{"v":3025.5855135699258,"d":"3,026"}},{"$f":"F11-F12","v":{"v":82.6372679390638,"d":"83"}},{"$f":"F11*'Data Entry'!$C$21*2","v":{"v":30.255855135699257,"d":"30"}},{"$f":"G11+H11","v":{"v":112.89312307476305,"d":"113"}},{"$f":"'Data Entry'!C18","v":{"v":2.800119170984456,"d":"2.8"}},{"$f":"'Data Entry'!C17","v":{"v":8472,"d":"8,472"}},{"$f":"'Data Entry'!C22","v":200},{"$f":"'Data Entry'!$C$23*2","v":{"v":0.05,"d":"5.0%"}},{"$f":"L$11*M11","v":10},{"$f":"L11-N11","v":190},{"$f":"N11+H11+G11","v":{"v":122.89312307476305,"d":"123"}}]
[{"$f":"A11+2","v":2022},{"$f":"B11+1","v":2},{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A12-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C11-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.18671188391754676,"d":"0.18671"}},null,{"$f":"E11-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":15761.976066453744,"d":"15,762"}},{"$f":"E12*C12","v":{"v":2942.948245630862,"d":"2,943"}},{"v":64.01572093259256,"d":"64"},{"$f":"F12*'Data Entry'!$C$21*2","v":{"v":29.42948245630862,"d":"29"}},{"$f":"I11+G12+H12","v":{"v":206.33832646366423,"d":"206"}},null,{"$f":"'Data Entry'!C$18*(F12)","v":{"v":8240.605801806048,"d":"8,241"}},null,{"$f":"M11","v":{"v":0.05,"d":"5.0%"}},10,{"$f":"O11-N11","v":180},{"v":103.44520338890118,"d":"103"}]
[2024,3,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A13-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C12-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.18511873168525572,"d":"0.18512"}},null,{"$f":"E12-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":15551.816385567694,"d":"15,552"}},{"$f":"E13*C13","v":{"v":2878.9325246982694,"d":"2,879"}},{"v":77.15501560828898,"d":"77"},{"$f":"F13*'Data Entry'!$C$21*2","v":{"v":28.789325246982695,"d":"29"}},{"$f":"I12+G13+H13","v":{"v":312.28266731893586,"d":"312"}},null,{"$f":"'Data Entry'!C$18*(F13)","v":{"v":8061.354154378305,"d":"8,061"}},null,{"$f":"M12","v":{"v":0.05,"d":"5.0%"}},10,{"$f":"O12-N12","v":170},{"v":115.94434085527168,"d":"116"}]
[2026,4,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A14-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C13-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.18262548582742,"d":"0.18263"}},null,{"$f":"E13-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":15341.656704681644,"d":"15,342"}},{"v":2801.7775090899804,"d":"2,802"},{"v":96.67360657458585,"d":"97"},{"$f":"F14*'Data Entry'!$C$21*2","v":{"v":28.017775090899804,"d":"28"}},{"v":436.97404898442153,"d":"437"},null,{"$f":"'Data Entry'!C$18*(F14)","v":{"v":7845.31091603593,"d":"7,845"}},null,{"v":0.05,"d":"5.0%"},10,160,{"v":134.69138166548566,"d":"135"}]
[2028,5,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A15-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C14-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.17877305188385417,"d":"0.17877"}},null,{"$f":"E14-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":15131.497023795593,"d":"15,131"}},{"v":2705.1039025153946,"d":"2,705"},{"v":124.664419146613,"d":"125"},{"$f":"F15*'Data Entry'!$C$21*2","v":{"v":27.051039025153948,"d":"27"}},{"v":588.6895071561885,"d":"589"},null,{"$f":"'Data Entry'!C$18*(F15)","v":{"v":7574.613296938223,"d":"7,575"}},null,{"v":0.05,"d":"5.0%"},10,150,{"v":161.71545817176695,"d":"162"}]
[2030,6,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A16-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C15-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.17293620699454115,"d":"0.17294"}},null,{"$f":"E15-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":14921.337342909543,"d":"14,921"}},{"v":2580.4394833687816,"d":"2,580"},{"v":162.64716897898143,"d":"163"},{"$f":"F16*'Data Entry'!$C$21*2","v":{"v":25.804394833687816,"d":"26"}},{"v":777.1410709688578,"d":"777"},null,{"$f":"'Data Entry'!C$18*(F16)","v":{"v":7225.53806694615,"d":"7,226"}},null,{"v":0.05,"d":"5.0%"},10,140,{"v":198.45156381266924,"d":"198"}]
[2032,7,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A17-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C16-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.1643506978119954,"d":"0.16435"}},null,{"$f":"E16-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":14711.177662023492,"d":"14,711"}},{"v":2417.7923143898,"d":"2,418"},{"v":209.91706333876573,"d":"210"},{"$f":"F17*'Data Entry'!$C$21*2","v":{"v":24.177923143898003,"d":"24"}},{"v":1011.2360574515216,"d":"1,011"},null,{"$f":"'Data Entry'!C$18*(F17)","v":{"v":6770.106610981757,"d":"6,770"}},null,{"v":0.05,"d":"5.0%"},10,130,{"v":244.09498648266373,"d":"244"}]
[2034,8,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A18-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C17-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.1522565694300209,"d":"0.15226"}},null,{"$f":"E17-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":14501.017981137442,"d":"14,501"}},{"v":2207.8752510510344,"d":"2,208"},{"v":261.1985348949388,"d":"261"},{"$f":"F18*'Data Entry'!$C$21*2","v":{"v":22.078752510510345,"d":"22"}},{"v":1294.5133448569707,"d":"1,295"},null,{"$f":"'Data Entry'!C$18*(F18)","v":{"v":6182.31381761012,"d":"6,182"}},null,{"v":0.05,"d":"5.0%"},10,120,{"v":293.27728740544916,"d":"293"}]
[2036,9,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A19-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C18-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.13621832049946583,"d":"0.13622"}},null,{"$f":"E18-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":14290.858300251391,"d":"14,291"}},{"v":1946.6767161560956,"d":"1,947"},{"v":305.26824289598903,"d":"305"},{"$f":"F19*'Data Entry'!$C$21*2","v":{"v":19.466767161560956,"d":"19"}},{"v":1619.2483549145206,"d":"1,619"},null,{"$f":"'Data Entry'!C$18*(F19)","v":{"v":5450.92679261775,"d":"5,451"}},null,{"v":0.05,"d":"5.0%"},10,110,{"v":334.73501005754997,"d":"335"}]
[2038,10,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A20-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C19-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.11657152231087875,"d":"0.11657"}},null,{"$f":"E19-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":14080.698619365341,"d":"14,081"}},{"v":1641.4084732601066,"d":"1,641"},{"v":327.6673949994813,"d":"328"},{"$f":"F20*'Data Entry'!$C$21*2","v":{"v":16.414084732601065,"d":"16"}},{"v":1963.329834646603,"d":"1,963"},null,{"$f":"'Data Entry'!C$18*(F20)","v":{"v":4596.139333391951,"d":"4,596"}},null,{"v":0.05,"d":"5.0%"},10,100,{"v":354.08147973208236,"d":"354"}]
[2040,11,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A21-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C20-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.09471449408617272,"d":"0.09471"}},null,{"$f":"E20-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":13870.53893847929,"d":"13,871"}},{"v":1313.7410782606253,"d":"1,314"},{"v":318.48046284583813,"d":"318"},{"$f":"F21*'Data Entry'!$C$21*2","v":{"v":13.137410782606253,"d":"13"}},{"v":2294.9477082750477,"d":"2,295"},null,{"$f":"'Data Entry'!C$18*(F21)","v":{"v":3678.6315789473674,"d":"3,679"}},null,{"v":0.05,"d":"5.0%"},10,90,{"v":341.6178736284444,"d":"342"}]
[2042,12,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A22-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C21-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.07285746586146669,"d":"0.07286"}},null,{"$f":"E21-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":13660.37925759324,"d":"13,660"}},{"v":995.2606154147871,"d":"995"},{"v":279.56545139136153,"d":"280"},{"$f":"F22*'Data Entry'!$C$21*2","v":{"v":9.95260615414787,"d":"10"}},{"v":2584.465765820557,"d":"2,584"},null,{"$f":"'Data Entry'!C$18*(F22)","v":{"v":2786.8483293487334,"d":"2,787"}},null,{"v":0.05,"d":"5.0%"},10,80,{"v":299.5180575455094,"d":"300"}]
[2044,13,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A23-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C22-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.0532106676728796,"d":"0.05321"}},null,{"$f":"E22-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":13450.21957670719,"d":"13,450"}},{"v":715.6951640234256,"d":"716"},{"v":223.5301134025043,"d":"224"},{"$f":"F23*'Data Entry'!$C$21*2","v":{"v":7.156951640234256,"d":"7"}},{"v":2815.1528308632955,"d":"2,815"},null,{"$f":"'Data Entry'!C$18*(F23)","v":{"v":2004.0317493628588,"d":"2,004"}},null,{"v":0.05,"d":"5.0%"},10,70,{"v":240.68706504273854,"d":"241"}]
[2046,14,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A24-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C23-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.03717241874232455,"d":"0.03717"}},null,{"$f":"E23-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":13240.05989582114,"d":"13,240"}},{"v":492.1650506209213,"d":"492"},{"v":165.3974296643915,"d":"165"},{"$f":"F24*'Data Entry'!$C$21*2","v":{"v":4.921650506209213,"d":"5"}},{"v":2985.471911033896,"d":"2,985"},null,{"$f":"'Data Entry'!C$18*(F24)","v":{"v":1378.120793532177,"d":"1,378"}},null,{"v":0.05,"d":"5.0%"},10,60,{"v":180.3190801706007,"d":"180"}]
[2048,15,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A25-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C24-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.02507829036035006,"d":"0.02508"}},null,{"$f":"E24-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":13029.900214935089,"d":"13,030"}},{"v":326.7676209565298,"d":"327"},{"v":115.3344455722312,"d":"115"},{"$f":"F25*'Data Entry'!$C$21*2","v":{"v":3.2676762095652983,"d":"3"}},{"v":3104.0740328156926,"d":"3,104"},null,{"$f":"'Data Entry'!C$18*(F25)","v":{"v":914.9882798973612,"d":"915"}},null,{"v":0.05,"d":"5.0%"},10,50,{"v":128.6021217817965,"d":"129"}]
[2050,16,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A26-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C25-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.016492781177804283,"d":"0.01649"}},null,{"$f":"E25-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":12819.740534049039,"d":"12,820"}},{"v":211.4331753842986,"d":"211"},{"v":77.06628518841484,"d":"77"},{"$f":"F26*'Data Entry'!$C$21*2","v":{"v":2.114331753842986,"d":"2"}},{"v":3183.2546497579506,"d":"3,183"},null,{"$f":"'Data Entry'!C$18*(F26)","v":{"v":592.0380877756933,"d":"592"}},null,{"v":0.05,"d":"5.0%"},10,40,{"v":89.18061694225783,"d":"89"}]
[2052,17,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A27-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C26-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.010655936288491236,"d":"0.01066"}},null,{"$f":"E26-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":12609.580853162988,"d":"12,610"}},{"v":134.36689019588377,"d":"134"},{"v":50.00739917457949,"d":"50"},{"$f":"F27*'Data Entry'!$C$21*2","v":{"v":1.3436689019588377,"d":"1"}},{"v":3234.605717834489,"d":"3,235"},null,{"$f":"'Data Entry'!C$18*(F27)","v":{"v":376.2433051830575,"d":"376"}},null,{"v":0.05,"d":"5.0%"},10,30,{"v":61.351068076538326,"d":"61"}]
[2054,18,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A28-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C27-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.006803502344925438,"d":"0.00680"}},null,{"$f":"E27-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":12399.421172276938,"d":"12,399"}},{"v":84.35949102130428,"d":"84"},{"v":31.820647605203526,"d":"32"},{"$f":"F28*'Data Entry'!$C$21*2","v":{"v":0.8435949102130428,"d":"1"}},{"v":3267.269960349906,"d":"3,267"},null,{"$f":"'Data Entry'!C$18*(F28)","v":{"v":236.2166280632452,"d":"236"}},null,{"v":0.05,"d":"5.0%"},10,20,{"v":42.66424251541657,"d":"43"}]
[2056,19,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A29-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C28-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":4.310256487089742E-3,"d":"0.00431"}},null,{"$f":"E28-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":12189.261491390887,"d":"12,189"}},{"v":52.538843416100754,"d":"53"},{"v":19.990374918111492,"d":"20"},{"$f":"F29*'Data Entry'!$C$21*2","v":{"v":0.5253884341610076,"d":"0.5"}},{"v":3287.7857237021785,"d":"3,288"},null,{"$f":"'Data Entry'!C$18*(F29)","v":{"v":147.11502267077418,"d":"147"}},null,{"v":0.05,"d":"5.0%"},10,10,{"v":30.5157633522725,"d":"31"}]
[2058,20,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A30-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C29-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":0.00271710425479868,"d":"0.00272"}},null,{"$f":"E29-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":11979.101810504837,"d":"11,979"}},{"v":32.54846849798926,"d":"33"},{"v":12.45441156801547,"d":"12"},{"$f":"F30*'Data Entry'!$C$21*2","v":{"v":0.32548468497989264,"d":"0.3"}},{"v":3300.565619955174,"d":"3,301"},null,{"$f":"'Data Entry'!C$18*(F30)","v":{"v":91.13959062740338,"d":"91"}},null,{"v":0.05,"d":"5.0%"},10,0,{"v":22.779896252995364,"d":"23"}]
[2060,21,{"$f":"IF('Data Entry'!$I$7=\"YES\",C$11-(C$11/(1+EXP(-'Data Entry'!$I$9*((A31-'Data Entry'!$C$7)/2-'Data Entry'!$I$8)))), C30-($C$11-'Data Entry'!$F$8)/'Data Entry'!$C$8*2)","v":{"v":1.7073800439041387E-3,"d":"0.00171"}},null,{"$f":"E30-((E$11*'Data Entry'!C$20/('Data Entry'!D$20-2))*2)","v":{"v":11768.942129618787,"d":"11,769"}},{"v":20.094056929973792,"d":"20"},{"v":20.094056929973792,"d":"20"},{"$f":"F31*'Data Entry'!$C$21*2","v":{"v":0.20094056929973791,"d":"0.2"}},{"v":3320.8606174544475,"d":"3,321"},null,{"$f":"'Data Entry'!C$18*(F31)","v":{"v":56.26575403247268,"d":"56"}},{"$nulls":4},{"v":20.29499749927353,"d":"20"}]
[2062,22,{"$nulls":13},0]
[2064]
[2066]
[2068]
[2070]
["Total",{"$nulls":5},{"$f":"SUM(G11:G31)","v":{"v":3025.585513569926,"d":"3,026"}},{"$f":"SUM(H11:H31)","v":{"v":295.2751038845209,"d":"295"}},{"$nulls":4},{"$f":"SUM(M11:M36)","v":{"v":1.0000000000000002,"d":"100.0%"}},{"$f":"SUM(N11:N36)","v":200},null,{"$f":"SUM(P11:P31)","v":{"v":3520.8606174544466,"d":"3,521"}}]
{"$rows_empty":9}
[null,null,"National Data Perspective"]
[{"$nulls":5},"IEA data","active USTs","facilities","Facilities/gpd","USTs/ Fac"]
[null,null,2022,null,null,{"$f":"9.1+4.1","v":13.2},{"v":537706,"d":"537,706"},{"v":193000,"d":"193,000"},{"$f":"H49/F49","v":{"v":14621.212121212122,"d":"14621"}},{"$f":"G49/H49","v":{"v":2.786041450777202,"d":"2.8"}}]
[null,null,2021,null,null,{"$f":"8.9+4.1","v":{"v":13,"d":"13.0"}},{"v":539610,"d":"539,610"},{"v":193000,"d":"193,000"},{"$f":"H50/F50","v":{"v":14846.153846153846,"d":"14846"}},{"$f":"G50/H50","v":{"v":2.7959067357512954,"d":"2.8"}}]
[null,null,2020,null,null,{"$f":"8.8+4","v":12.8},{"v":540423,"d":"540,423"},{"v":193000,"d":"193,000"},{"$f":"H51/F51","v":{"v":15078.125,"d":"15078"}},{"$f":"G51/H51","v":{"v":2.800119170984456,"d":"2.8"}}]
[null,null,2019,null,null,{"$f":"9.9+4.2","v":{"v":14.100000000000001,"d":"14.1"}},{"v":546192,"d":"546,192"},{"v":197000,"d":"197,000"},{"$f":"H52/F52","v":{"v":13971.631205673757,"d":"13972"}},{"$f":"G52/H52","v":{"v":2.772548223350254,"d":"2.8"}}]
[null,null,2018,null,null,{"$f":"9.9+4.3","v":14.2},{"v":550379,"d":"550,379"},{"v":199000,"d":"199,000"},{"$f":"H53/F53","v":{"v":14014.084507042255,"d":"14014"}},{"$f":"G53/H53","v":{"v":2.765723618090452,"d":"2.8"}}]
[null,null,"avg",{"$nulls":5},{"$f":"AVERAGE(I49:I53)","v":{"v":14506.241336016397,"d":"14506"}},{"$f":"AVERAGE(J49:J53)","v":{"v":2.784067839790732,"d":"2.8"}}]

{"sheet":"Releases & Abandons","index":2,"n_rows":38,"n_cols":9,"rows_kept":38,"merged":[[8,0,9,0],[8,1,9,1],[8,2,9,2],[8,3,8,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[37,1,37,2]]}
{"$rows_empty":8}
["Year","Backlog to CA","# Sites in MNA That Will Close","Sites w/ releases confirmed at UST closure",null,null,"# Releases Discovery w/ UST Repair or Replace","Total # Sites to Corrective Action","Abandoned Sites that Need Corrective Action "]
[{"$nulls":3},"Total # Sites Closed ","Fraction of Sites Where New Release Discovered at Closure","Discovery at Closure"]
[{"$f":"'Fuel Use, Tanks, & Sites'!A11","v":2020},{"$f":"'Data Entry'!C$28*'Data Entry'!D$28","v":42},{"$f":"'Data Entry'!$C$28*'Data Entry'!$E$28","v":210},{"$f":"'Fuel Use, Tanks, & Sites'!P11","v":{"v":122.89312307476305,"d":"123"}},{"$f":"'Data Entry'!C26","v":{"v":0.236,"d":"24%"}},{"$f":"E11*D11","v":{"v":29.00277704564408,"d":"29"}},{"$f":"'Fuel Use, Tanks, & Sites'!F12*'Data Entry'!$C$31*2","v":{"v":58.85896491261724,"d":"59"}},{"$f":"B11+F11+G11","v":{"v":129.86174195826132,"d":"130"}},{"$f":"(H11)*'Data Entry'!$C$32","v":{"v":12.986174195826132,"d":"13"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A12","v":2022},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C11-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":189},{"$f":"'Fuel Use, Tanks, & Sites'!P12","v":{"v":103.44520338890118,"d":"103"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A12-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.2281,"d":"23%"}},{"v":23.595850893008357,"d":"24"},{"$f":"'Fuel Use, Tanks, & Sites'!F13*'Data Entry'!$C$31*2","v":{"v":57.57865049396539,"d":"58"}},{"$f":"B12+F12+G12","v":{"v":92.37450138697375,"d":"92"}},{"$f":"(H12)*'Data Entry'!$C$32","v":{"v":9.237450138697374,"d":"9"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A13","v":2024},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C12-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":168},{"$f":"'Fuel Use, Tanks, & Sites'!P13","v":{"v":115.94434085527168,"d":"116"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A13-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.22019999999999998,"d":"22%"}},{"v":25.530943856330822,"d":"26"},{"$f":"'Fuel Use, Tanks, & Sites'!F14*'Data Entry'!$C$31*2","v":{"v":56.03555018179961,"d":"56"}},{"v":92.76649403813043,"d":"93"},{"$f":"(H13)*'Data Entry'!$C$32","v":{"v":9.276649403813044,"d":"9"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A14","v":2026},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C13-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":147},{"$f":"'Fuel Use, Tanks, & Sites'!P14","v":{"v":134.69138166548566,"d":"135"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A14-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.2123,"d":"21%"}},{"v":28.594980327582604,"d":"29"},{"$f":"'Fuel Use, Tanks, & Sites'!F15*'Data Entry'!$C$31*2","v":{"v":54.102078050307895,"d":"54"}},{"v":93.8970583778905,"d":"94"},{"$f":"(H14)*'Data Entry'!$C$32","v":{"v":9.38970583778905,"d":"9"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A15","v":2028},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C14-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":126},{"$f":"'Fuel Use, Tanks, & Sites'!P15","v":{"v":161.71545817176695,"d":"162"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A15-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.2044,"d":"20%"}},{"v":33.05463965030916,"d":"33"},{"$f":"'Fuel Use, Tanks, & Sites'!F16*'Data Entry'!$C$31*2","v":{"v":51.60878966737563,"d":"52"}},{"v":95.86342931768479,"d":"96"},{"$f":"(H15)*'Data Entry'!$C$32","v":{"v":9.58634293176848,"d":"10"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A16","v":2030},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C15-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":105},{"$f":"'Fuel Use, Tanks, & Sites'!P16","v":{"v":198.45156381266924,"d":"198"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A16-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1965,"d":"20%"}},{"v":38.995732289189505,"d":"39"},{"$f":"'Fuel Use, Tanks, & Sites'!F17*'Data Entry'!$C$31*2","v":{"v":48.355846287796005,"d":"48"}},{"v":98.55157857698552,"d":"99"},{"$f":"(H16)*'Data Entry'!$C$32","v":{"v":9.855157857698552,"d":"10"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A17","v":2032},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C16-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":84},{"$f":"'Fuel Use, Tanks, & Sites'!P17","v":{"v":244.09498648266373,"d":"244"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A17-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1886,"d":"19%"}},{"v":46.03631445063038,"d":"46"},{"$f":"'Fuel Use, Tanks, & Sites'!F18*'Data Entry'!$C$31*2","v":{"v":44.15750502102069,"d":"44"}},{"v":101.39381947165106,"d":"101"},{"$f":"(H17)*'Data Entry'!$C$32","v":{"v":10.139381947165106,"d":"10"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A18","v":2034},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C17-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":63},{"$f":"'Fuel Use, Tanks, & Sites'!P18","v":{"v":293.27728740544916,"d":"293"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A18-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1807,"d":"18%"}},{"v":52.995205834164665,"d":"53"},{"$f":"'Fuel Use, Tanks, & Sites'!F19*'Data Entry'!$C$31*2","v":{"v":38.93353432312191,"d":"39"}},{"v":103.12874015728659,"d":"103"},{"$f":"(H18)*'Data Entry'!$C$32","v":{"v":10.31287401572866,"d":"10"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A19","v":2036},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C18-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":42},{"$f":"'Fuel Use, Tanks, & Sites'!P19","v":{"v":334.73501005754997,"d":"335"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A19-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1728,"d":"17%"}},{"v":57.842209737944636,"d":"58"},{"$f":"'Fuel Use, Tanks, & Sites'!F20*'Data Entry'!$C$31*2","v":{"v":32.82816946520213,"d":"33"}},{"v":101.87037920314677,"d":"102"},{"$f":"(H19)*'Data Entry'!$C$32","v":{"v":10.187037920314678,"d":"10"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A20","v":2038},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C19-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":21},{"$f":"'Fuel Use, Tanks, & Sites'!P20","v":{"v":354.08147973208236,"d":"354"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A20-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1649,"d":"16%"}},{"v":58.388036007820375,"d":"58"},{"$f":"'Fuel Use, Tanks, & Sites'!F21*'Data Entry'!$C$31*2","v":{"v":26.274821565212505,"d":"26"}},{"v":95.86285757303288,"d":"96"},{"$f":"(H20)*'Data Entry'!$C$32","v":{"v":9.586285757303289,"d":"10"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A21","v":2040},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},{"$f":"C20-(2*'Data Entry'!$C$28*'Data Entry'!$E$28/'Data Entry'!$C$30)","v":0},{"$f":"'Fuel Use, Tanks, & Sites'!P21","v":{"v":341.6178736284444,"d":"342"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A21-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.157,"d":"16%"}},{"v":53.634006159665766,"d":"54"},{"$f":"'Fuel Use, Tanks, & Sites'!F22*'Data Entry'!$C$31*2","v":{"v":19.90521230829574,"d":"20"}},{"v":84.7392184679615,"d":"85"},{"$f":"(H21)*'Data Entry'!$C$32","v":{"v":8.47392184679615,"d":"8"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A22","v":2042},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},null,{"$f":"'Fuel Use, Tanks, & Sites'!P22","v":{"v":299.5180575455094,"d":"300"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A22-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1491,"d":"15%"}},{"v":44.65814238003546,"d":"45"},{"$f":"'Fuel Use, Tanks, & Sites'!F23*'Data Entry'!$C$31*2","v":{"v":14.313903280468512,"d":"14"}},{"v":70.17204566050397,"d":"70"},{"$f":"(H22)*'Data Entry'!$C$32","v":{"v":7.017204566050397,"d":"7"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A23","v":2044},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},null,{"$f":"'Fuel Use, Tanks, & Sites'!P23","v":{"v":240.68706504273854,"d":"241"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A23-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1412,"d":"14%"}},{"v":33.98501358403468,"d":"34"},{"$f":"'Fuel Use, Tanks, & Sites'!F24*'Data Entry'!$C$31*2","v":{"v":9.843301012418426,"d":"10"}},{"v":55.0283145964531,"d":"55"},{"$f":"(H23)*'Data Entry'!$C$32","v":{"v":5.502831459645311,"d":"6"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A24","v":2046},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},null,{"$f":"'Fuel Use, Tanks, & Sites'!P24","v":{"v":180.3190801706007,"d":"180"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A24-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1333,"d":"13%"}},{"v":24.036533386741073,"d":"24"},{"$f":"'Fuel Use, Tanks, & Sites'!F25*'Data Entry'!$C$31*2","v":{"v":6.5353524191305965,"d":"7"}},{"v":41.77188580587167,"d":"42"},{"$f":"(H24)*'Data Entry'!$C$32","v":{"v":4.177188580587167,"d":"4"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A25","v":2048},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},null,{"$f":"'Fuel Use, Tanks, & Sites'!P25","v":{"v":128.6021217817965,"d":"129"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A25-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1254,"d":"13%"}},{"v":16.126706071437283,"d":"16"},{"$f":"'Fuel Use, Tanks, & Sites'!F26*'Data Entry'!$C$31*2","v":{"v":4.228663507685972,"d":"4"}},{"v":31.555369579123255,"d":"32"},{"$f":"(H25)*'Data Entry'!$C$32","v":{"v":3.1555369579123256,"d":"3"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A26","v":2050},{"$f":"2*(1-'Data Entry'!$D$28-'Data Entry'!$E$28)*'Data Entry'!$C$28/'Data Entry'!C$29","v":{"v":11.2,"d":"11"}},null,{"$f":"'Fuel Use, Tanks, & Sites'!P26","v":{"v":89.18061694225783,"d":"89"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A26-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.11750000000000001,"d":"12%"}},{"v":10.478722490715295,"d":"10"},{"$f":"'Fuel Use, Tanks, & Sites'!F27*'Data Entry'!$C$31*2","v":{"v":2.6873378039176754,"d":"3"}},{"v":24.36606029463297,"d":"24"},{"$f":"(H26)*'Data Entry'!$C$32","v":{"v":2.436606029463297,"d":"2"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A27","v":2052},null,null,{"$f":"'Fuel Use, Tanks, & Sites'!P27","v":{"v":61.351068076538326,"d":"61"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A27-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.1096,"d":"11%"}},{"v":6.7240770611886,"d":"7"},{"$f":"'Fuel Use, Tanks, & Sites'!F28*'Data Entry'!$C$31*2","v":{"v":1.6871898204260856,"d":"2"}},{"v":8.411266881614686,"d":"8"},{"$f":"(H27)*'Data Entry'!$C$32","v":{"v":0.8411266881614687,"d":"1"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A28","v":2054},null,null,{"$f":"'Fuel Use, Tanks, & Sites'!P28","v":{"v":42.66424251541657,"d":"43"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A28-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.10170000000000001,"d":"10%"}},{"v":4.338953463817865,"d":"4"},{"$f":"'Fuel Use, Tanks, & Sites'!F29*'Data Entry'!$C$31*2","v":{"v":1.0507768683220151,"d":"1"}},{"v":5.38973033213988,"d":"5"},{"$f":"(H28)*'Data Entry'!$C$32","v":{"v":0.538973033213988,"d":"1"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A29","v":2056},null,null,{"$f":"'Fuel Use, Tanks, & Sites'!P29","v":{"v":30.5157633522725,"d":"31"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A29-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.09380000000000002,"d":"9%"}},{"v":2.8623786024431612,"d":"3"},{"$f":"'Fuel Use, Tanks, & Sites'!F30*'Data Entry'!$C$31*2","v":{"v":0.6509693699597853,"d":"1"}},{"v":3.5133479724029466,"d":"4"},{"$f":"(H29)*'Data Entry'!$C$32","v":{"v":0.3513347972402947,"d":"0"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A30","v":2058},null,null,{"$f":"'Fuel Use, Tanks, & Sites'!P30","v":{"v":22.779896252995364,"d":"23"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A30-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.08590000000000003,"d":"9%"}},{"v":1.9567930881323026,"d":"2"},{"$f":"'Fuel Use, Tanks, & Sites'!F31*'Data Entry'!$C$31*2","v":{"v":0.40188113859947583,"d":"0"}},{"v":2.3586742267317784,"d":"2"},{"$f":"(H30)*'Data Entry'!$C$32","v":{"v":0.23586742267317784,"d":"0"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A31","v":2060},null,null,{"$f":"'Fuel Use, Tanks, & Sites'!P31","v":{"v":20.29499749927353,"d":"20"}},{"$f":"$E$11-(('Data Entry'!$C$26-'Data Entry'!$C$27)*('Fuel Use, Tanks, & Sites'!A31-'Data Entry'!$C$7)/'Data Entry'!$C$8)","v":{"v":0.07800000000000001,"d":"8%"}},{"v":1.5830098049433357,"d":"2"},{"$f":"'Fuel Use, Tanks, & Sites'!F32*'Data Entry'!$C$31*2","v":0},{"v":1.5830098049433357,"d":"2"},{"$f":"(H31)*'Data Entry'!$C$32","v":{"v":0.15830098049433358,"d":"0"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A32","v":2062},{"$nulls":3},{"$f":"'Data Entry'!C27","v":{"v":0.078,"d":"8%"}},0,{"$f":"'Fuel Use, Tanks, & Sites'!F33*'Data Entry'!$C$31*2","v":0},{"$f":"B32+F32","v":0}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A33","v":2064}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A34","v":2066}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A35","v":2068}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A36","v":2070}]
["Total",{"$f":"SUM(B11:B36)","v":{"v":209.99999999999994,"d":"210"}},null,{"$f":"SUM(D11:D36)","v":{"v":3520.8606174544466,"d":"3,521"}},null,{"$f":"SUM(F11:F36)","v":{"v":594.4210261857796,"d":"594"}},{"$f":"SUM(G11:G36)","v":{"v":530.0384974976433,"d":"530"}},{"$f":"SUM(H11:H36)","v":{"v":1334.4595236834225,"d":"1,334"}},{"$f":"SUM(I11:I36)","v":{"v":133.44595236834226,"d":"133"}}]
[null,{"$f":"SUM(B37:C37)","v":{"v":209.99999999999994,"d":"210"}}]

{"sheet":"Corrective Action Costs ","index":3,"n_rows":39,"n_cols":31,"rows_kept":39,"merged":[[8,4,8,30],[9,1,9,25],[9,26,9,28],[9,29,9,30],[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,10,24],[10,25,11,25],[10,26,11,26],[10,27,11,27],[10,28,11,28],[10,29,11,29],[10,30,11,30]]}
[null,null,"Corrective action costs ($ millions)"]
{"$rows_empty":7}
[{"$nulls":4},"Costs by Year ($ millions)"]
[null,"Newly Initiated or On-going Corrective Action Projects",{"$nulls":24},"MNA Projects",null,null,"Total Costs"]
["Year","Total # Sites to Corrective Action","Average Cost to Complete the Corrective Action","Corrective Action Cost Spread Over Time ","Corrective Action Costs for Each Period ",{"$nulls":20},"Total New and On-Going CA Costs","# Sites in MNA That Will Close","Annual MNA Costs per Site","Period MNA Costs","Period CA Costs","Cumulative CA Costs"]
[{"$nulls":4},2020,{"$f":"E12+2","v":2022},2024,2026,2028,2030,2032,2034,2036,2038,2040,2042,2044,2046,2048,2050,2052,2054,2056,2058,2060]
[{"$f":"'Fuel Use, Tanks, & Sites'!A11","v":2020},{"$f":"'Releases & Abandons'!H11","v":{"v":129.86174195826132,"d":"130"}},{"$f":"'Data Entry'!C35","v":{"v":212221.5,"d":"$212,222"}},{"$f":"C$13*'Data Entry'!C$36*2/'Data Entry'!D$36","v":{"v":106110.75,"d":"$106,111"}},{"$f":"$B$13*$D13/1000000","v":{"v":13.779726835497577,"d":"13.8"}},{"$nulls":20},{"$f":"SUM(E13:Y13)","v":{"v":13.779726835497577,"d":"$13.8"}},{"$f":"'Releases & Abandons'!C11","v":210},{"$f":"'Data Entry'!C38","v":{"v":20000,"d":"$20,000"}},{"$f":"AA13*AB$13/1000000","v":{"v":4.2,"d":"$4.2"}},{"$f":"Z13+AC13","v":{"v":17.979726835497576,"d":"$18.0"}},{"$f":"AD13","v":{"v":17.979726835497576,"d":"$18"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A12","v":2022},{"$f":"'Releases & Abandons'!H12","v":{"v":92.37450138697375,"d":"92"}},null,{"$f":"($C$13-$D$13)/('Data Entry'!$C$37-'Data Entry'!$D$36)*2","v":{"v":21222.15,"d":"$21,222"}},{"$f":"$B$13*$D14/1000000","v":{"v":2.7559453670995158,"d":"2.8"}},{"$f":"$B$14*$D13/1000000","v":{"v":9.801927623047826,"d":"9.8"}},{"$nulls":19},{"$f":"SUM(E14:Y14)","v":{"v":12.557872990147342,"d":"$12.6"}},{"$f":"'Releases & Abandons'!C12","v":189},null,{"$f":"AA14*AB$13/1000000","v":{"v":3.78,"d":"$3.8"}},{"$f":"Z14+AC14","v":{"v":16.337872990147343,"d":"$16.3"}},{"$f":"AE13+AD14","v":{"v":34.31759982564492,"d":"$34"}}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A13","v":2024},{"$f":"'Releases & Abandons'!H13","v":{"v":92.76649403813043,"d":"93"}},null,{"$f":"($C$13-$D$13)/('Data Entry'!$C$37-'Data Entry'!$D$36)*2","v":{"v":21222.15,"d":"$21,222"}},{"v":2.7559453670995158,"d":"2.8"},{"$f":"$B$14*$D14/1000000","v":{"v":1.960385524609565,"d":"2.0"}},{"$f":"$B$15*$D13/1000000","v":{"v":9.843522257256549,"d":"9.8"}},{"$nulls":18},{"v":14.55985314896563,"d":"$14.6"},{"$f":"'Releases & Abandons'!C13","v":168},null,{"v":3.36,"d":"$3.4"},{"v":17.91985314896563,"d":"$17.9"},{"v":52.23745297461055,"d":"$52"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A14","v":2026},{"$f":"'Releases & Abandons'!H14","v":{"v":93.8970583778905,"d":"94"}},null,{"$f":"($C$13-$D$13)/('Data Entry'!$C$37-'Data Entry'!$D$36)*2","v":{"v":21222.15,"d":"$21,222"}},{"v":2.7559453670995158,"d":"2.8"},{"v":1.960385524609565,"d":"2.0"},{"$f":"$B$15*$D14/1000000","v":{"v":1.96870445145131,"d":"2.0"}},{"$f":"$B16*$D$13/1000000","v":{"v":9.963487287271745,"d":"10.0"}},{"$nulls":17},{"v":16.648522630432137,"d":"$16.6"},{"$f":"'Releases & Abandons'!C14","v":147},null,{"v":2.94,"d":"$2.9"},{"v":19.588522630432138,"d":"$19.6"},{"v":71.82597560504269,"d":"$72"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A15","v":2028},{"$f":"'Releases & Abandons'!H15","v":{"v":95.86342931768479,"d":"96"}},null,{"$f":"($C$13-$D$13)/('Data Entry'!$C$37-'Data Entry'!$D$36)*2","v":{"v":21222.15,"d":"$21,222"}},{"v":2.7559453670995158,"d":"2.8"},{"v":1.960385524609565,"d":"2.0"},{"v":1.96870445145131,"d":"2.0"},{"$f":"$B$16*$D14/1000000","v":{"v":1.9926974574543492,"d":"2.0"}},{"$f":"$B$17*$D13/1000000","v":{"v":10.17214038247152,"d":"10.2"}},{"$nulls":16},{"v":18.84987318308626,"d":"$18.8"},{"$f":"'Releases & Abandons'!C15","v":126},null,{"v":2.52,"d":"$2.5"},{"v":21.36987318308626,"d":"$21.4"},{"v":93.19584878812894,"d":"$93"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A16","v":2030},{"$f":"'Releases & Abandons'!H16","v":{"v":98.55157857698552,"d":"99"}},null,{"$f":"($C$13-$D$13)/('Data Entry'!$C$37-'Data Entry'!$D$36)*2","v":{"v":21222.15,"d":"$21,222"}},{"v":2.7559453670995158,"d":"2.8"},{"v":1.960385524609565,"d":"2.0"},{"v":1.96870445145131,"d":"2.0"},{"v":1.9926974574543492,"d":"2.0"},{"$f":"$B$17*$D14/1000000","v":{"v":2.0344280764943043,"d":"2.0"}},{"$f":"$B$18*$D13/1000000","v":{"v":10.457381916487867,"d":"10.5"}},{"$nulls":15},{"v":21.16954279359691,"d":"$21.2"},{"$f":"'Releases & Abandons'!C16","v":105},null,{"v":2.1,"d":"$2.1"},{"v":23.269542793596912,"d":"$23.3"},{"v":116.46539158172585,"d":"$116"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A17","v":2032},{"$f":"'Releases & Abandons'!H17","v":{"v":101.39381947165106,"d":"101"}},{"$nulls":3},{"v":1.960385524609565,"d":"2.0"},{"v":1.96870445145131,"d":"2.0"},{"v":1.9926974574543492,"d":"2.0"},{"v":2.0344280764943043,"d":"2.0"},{"$f":"$B$18*$D14/1000000","v":{"v":2.0914763832975733,"d":"2.1"}},{"$f":"$B$19*$D13/1000000","v":{"v":10.758974229501497,"d":"10.8"}},{"$nulls":14},{"v":20.8066661228086,"d":"$20.8"},{"$f":"'Releases & Abandons'!C17","v":84},null,{"v":1.68,"d":"$1.7"},{"v":22.4866661228086,"d":"$22.5"},{"v":138.95205770453447,"d":"$139"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A18","v":2034},{"$f":"'Releases & Abandons'!H18","v":{"v":103.12874015728659,"d":"103"}},{"$nulls":4},{"v":1.96870445145131,"d":"2.0"},{"v":1.9926974574543492,"d":"2.0"},{"v":2.0344280764943043,"d":"2.0"},{"v":2.0914763832975733,"d":"2.1"},{"$f":"$B$19*$D14/1000000","v":{"v":2.1517948459002993,"d":"2.2"}},{"$f":"$B$20*$D13/1000000","v":{"v":10.943067964644797,"d":"10.9"}},{"$nulls":13},{"v":21.182169179242635,"d":"$21.2"},{"$f":"'Releases & Abandons'!C18","v":63},null,{"v":1.26,"d":"$1.3"},{"v":22.442169179242637,"d":"$22.4"},{"v":161.3942268837771,"d":"$161"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A19","v":2036},{"$f":"'Releases & Abandons'!H19","v":{"v":101.87037920314677,"d":"102"}},{"$nulls":5},{"v":1.9926974574543492,"d":"2.0"},{"v":2.0344280764943043,"d":"2.0"},{"v":2.0914763832975733,"d":"2.1"},{"v":2.1517948459002993,"d":"2.2"},{"$f":"$B$20*$D14/1000000","v":{"v":2.1886135929289594,"d":"2.2"}},{"$f":"$B$21*$D13/1000000","v":{"v":10.809542340030305,"d":"10.8"}},{"$nulls":12},{"v":21.268552696105793,"d":"$21.3"},{"$f":"'Releases & Abandons'!C19","v":42},null,{"v":0.84,"d":"$0.8"},{"v":22.108552696105793,"d":"$22.1"},{"v":183.50277957988288,"d":"$184"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A20","v":2038},{"$f":"'Releases & Abandons'!H20","v":{"v":95.86285757303288,"d":"96"}},{"$nulls":6},{"v":2.0344280764943043,"d":"2.0"},{"v":2.0914763832975733,"d":"2.1"},{"v":2.1517948459002993,"d":"2.2"},{"v":2.1886135929289594,"d":"2.2"},{"$f":"$B$21*$D14/1000000","v":{"v":2.1619084680060614,"d":"2.2"}},{"$f":"$B$22*$D13/1000000","v":{"v":10.172079714217698,"d":"10.2"}},{"$nulls":11},{"v":20.800301080844896,"d":"$20.8"},{"$f":"'Releases & Abandons'!C20","v":21},null,{"v":0.42,"d":"$0.4"},{"v":21.220301080844898,"d":"$21.2"},{"v":204.7230806607278,"d":"$205"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A21","v":2040},{"$f":"'Releases & Abandons'!H21","v":{"v":84.7392184679615,"d":"85"}},{"$nulls":7},{"v":2.0914763832975733,"d":"2.1"},{"v":2.1517948459002993,"d":"2.2"},{"v":2.1886135929289594,"d":"2.2"},{"v":2.1619084680060614,"d":"2.2"},{"$f":"$B$22*$D14/1000000","v":{"v":2.0344159428435398,"d":"2.0"}},{"$f":"$B$23*$D13/1000000","v":{"v":8.991742026049247,"d":"9.0"}},{"$nulls":10},{"v":19.61995125902568,"d":"$19.6"},{"$f":"'Releases & Abandons'!C21","v":0},null,null,{"v":19.61995125902568,"d":"$19.6"},{"v":224.34303191975346,"d":"$224"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A22","v":2042},{"$f":"'Releases & Abandons'!H22","v":{"v":70.17204566050397,"d":"70"}},{"$nulls":8},{"v":2.1517948459002993,"d":"2.2"},{"v":2.1886135929289594,"d":"2.2"},{"v":2.1619084680060614,"d":"2.2"},{"v":2.0344159428435398,"d":"2.0"},{"$f":"$B$23*$D14/1000000","v":{"v":1.7983484052098493,"d":"1.8"}},{"$f":"$B$24*$D13/1000000","v":{"v":7.446008394070322,"d":"7.4"}},{"$nulls":9},{"v":17.781089648959032,"d":"$17.8"},{"$f":"'Releases & Abandons'!C22","v":0},null,null,{"v":17.781089648959032,"d":"$17.8"},{"v":242.1241215687125,"d":"$242"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A23","v":2044},{"$f":"'Releases & Abandons'!H23","v":{"v":55.0283145964531,"d":"55"}},{"$nulls":9},{"v":2.1886135929289594,"d":"2.2"},{"v":2.1619084680060614,"d":"2.2"},{"v":2.0344159428435398,"d":"2.0"},{"v":1.7983484052098493,"d":"1.8"},{"$f":"$B$24*$D14/1000000","v":{"v":1.4892016788140645,"d":"1.5"}},{"$f":"$B$25*$D13/1000000","v":{"v":5.8390957330655855,"d":"5.8"}},{"$nulls":8},{"v":15.511583820868058,"d":"$15.5"},{"$f":"'Releases & Abandons'!C23","v":0},null,null,{"v":15.511583820868058,"d":"$15.5"},{"v":257.63570538958055,"d":"$258"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A24","v":2046},{"$f":"'Releases & Abandons'!H24","v":{"v":41.77188580587167,"d":"42"}},{"$nulls":10},{"v":2.1619084680060614,"d":"2.2"},{"v":2.0344159428435398,"d":"2.0"},{"v":1.7983484052098493,"d":"1.8"},{"v":1.4892016788140645,"d":"1.5"},{"$f":"$B$25*$D14/1000000","v":{"v":1.1678191466131174,"d":"1.2"}},{"$f":"$B$26*$D13/1000000","v":{"v":4.4324461317753965,"d":"4.4"}},{"$nulls":7},{"v":13.084139773262029,"d":"$13.1"},{"$f":"'Releases & Abandons'!C24","v":0},null,null,{"v":13.084139773262029,"d":"$13.1"},{"v":270.7198451628426,"d":"$271"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A25","v":2048},{"$f":"'Releases & Abandons'!H25","v":{"v":31.555369579123255,"d":"32"}},{"$nulls":11},{"v":2.0344159428435398,"d":"2.0"},{"v":1.7983484052098493,"d":"1.8"},{"v":1.4892016788140645,"d":"1.5"},{"v":1.1678191466131174,"d":"1.2"},{"$f":"$B$26*$D14/1000000","v":{"v":0.8864892263550795,"d":"0.9"}},{"$f":"$B$27*$D13/1000000","v":{"v":3.348363932567953,"d":"3.3"}},{"$nulls":6},{"v":10.724638332403604,"d":"$10.7"},{"$f":"'Releases & Abandons'!C25","v":0},null,null,{"v":10.724638332403604,"d":"$10.7"},{"v":281.44448349524623,"d":"$281"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A26","v":2050},{"$f":"'Releases & Abandons'!H26","v":{"v":24.36606029463297,"d":"24"}},{"$nulls":12},{"v":1.7983484052098493,"d":"1.8"},{"v":1.4892016788140645,"d":"1.5"},{"v":1.1678191466131174,"d":"1.2"},{"v":0.8864892263550795,"d":"0.9"},{"$f":"$B$27*$D14/1000000","v":{"v":0.6696727865135906,"d":"0.7"}},{"$f":"$B$28*$D13/1000000","v":{"v":2.5855009324087255,"d":"2.6"}},{"$nulls":5},{"v":8.597032175914427,"d":"$8.6"},{"$f":"'Releases & Abandons'!C26","v":0},null,null,{"v":8.597032175914427,"d":"$8.6"},{"v":290.04151567116065,"d":"$290"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A27","v":2052},{"$f":"'Releases & Abandons'!H27","v":{"v":8.411266881614686,"d":"8"}},{"$nulls":13},{"v":1.4892016788140645,"d":"1.5"},{"v":1.1678191466131174,"d":"1.2"},{"v":0.8864892263550795,"d":"0.9"},{"v":0.6696727865135906,"d":"0.7"},{"$f":"$B$28*$D14/1000000","v":{"v":0.517100186481745,"d":"0.5"}},{"$f":"$B$29*$D13/1000000","v":{"v":0.8925258372582956,"d":"0.9"}},{"$nulls":4},{"v":5.6228088620358925,"d":"$5.6"},{"$f":"'Releases & Abandons'!C27","v":0},null,null,{"v":5.6228088620358925,"d":"$5.6"},{"v":295.6643245331965,"d":"$296"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A28","v":2054},{"$f":"'Releases & Abandons'!H28","v":{"v":5.38973033213988,"d":"5"}},{"$nulls":14},{"v":1.1678191466131174,"d":"1.2"},{"v":0.8864892263550795,"d":"0.9"},{"v":0.6696727865135906,"d":"0.7"},{"v":0.517100186481745,"d":"0.5"},{"$f":"$B$29*$D14/1000000","v":{"v":0.17850516745165912,"d":"0.2"}},{"$f":"$B$30*$D13/1000000","v":{"v":0.5719083278411118,"d":"0.6"}},{"$nulls":3},{"v":3.9914948412563036,"d":"$4.0"},{"$f":"'Releases & Abandons'!C28","v":0},null,null,{"v":3.9914948412563036,"d":"$4.0"},{"v":299.65581937445285,"d":"$300"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A29","v":2056},{"$f":"'Releases & Abandons'!H29","v":{"v":3.5133479724029466,"d":"4"}},{"$nulls":15},{"v":0.8864892263550795,"d":"0.9"},{"v":0.6696727865135906,"d":"0.7"},{"v":0.517100186481745,"d":"0.5"},{"v":0.17850516745165912,"d":"0.2"},{"$f":"$B$30*$D14/1000000","v":{"v":0.11438166556822237,"d":"0.1"}},{"$f":"$B$31*$D13/1000000","v":{"v":0.372803988362656,"d":"0.4"}},null,null,{"v":2.738953020732952,"d":"$2.7"},{"$f":"'Releases & Abandons'!C29","v":0},null,null,{"v":2.738953020732952,"d":"$2.7"},{"v":302.3947723951858,"d":"$302"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A30","v":2058},{"$f":"'Releases & Abandons'!H30","v":{"v":2.3586742267317784,"d":"2"}},{"$nulls":16},{"v":0.6696727865135906,"d":"0.7"},{"v":0.517100186481745,"d":"0.5"},{"v":0.17850516745165912,"d":"0.2"},{"v":0.11438166556822237,"d":"0.1"},{"$f":"$B$31*$D14/1000000","v":{"v":0.07456079767253121,"d":"0.1"}},{"$f":"$B$32*$D13/1000000","v":{"v":0.25028069120417906,"d":"0.3"}},null,{"v":1.8045012948919277,"d":"$1.8"},{"$f":"'Releases & Abandons'!C30","v":0},null,null,{"v":1.8045012948919277,"d":"$1.8"},{"v":304.1992736900777,"d":"$304"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A31","v":2060},{"$f":"'Releases & Abandons'!H31","v":{"v":1.5830098049433357,"d":"2"}},{"$nulls":17},{"v":0.517100186481745,"d":"0.5"},{"v":0.17850516745165912,"d":"0.2"},{"v":0.11438166556822237,"d":"0.1"},{"v":0.07456079767253121,"d":"0.1"},{"$f":"$B$32*$D14/1000000","v":{"v":0.05005613824083581,"d":"0.1"}},{"$f":"$B$33*$D13/1000000","v":{"v":0.16797435765989105,"d":"0.2"}},{"v":1.1025783130748845,"d":"$1.1"},{"$f":"'Releases & Abandons'!C31","v":0},null,null,{"v":1.1025783130748845,"d":"$1.1"},{"v":305.3018520031526,"d":"$305"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A32","v":2062},{"$f":"'Releases & Abandons'!H32","v":0},{"$nulls":18},{"v":0.17850516745165912,"d":"0.2"},{"v":0.11438166556822237,"d":"0.1"},{"v":0.07456079767253121,"d":"0.1"},{"v":0.05005613824083581,"d":"0.1"},{"$f":"$B$33*$D14/1000000","v":{"v":0.03359487153197821,"d":"0.0"}},{"v":0.45109864046522674,"d":"$0.5"},{"$nulls":3},{"v":0.45109864046522674,"d":"$0.5"},{"v":305.7529506436178,"d":"$306"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A33","v":2064},{"$f":"'Releases & Abandons'!H33","v":0},{"$nulls":19},{"v":0.11438166556822237,"d":"0.1"},{"v":0.07456079767253121,"d":"0.1"},{"v":0.05005613824083581,"d":"0.1"},{"v":0.03359487153197821,"d":"0.0"},{"v":0.2725934730135676,"d":"$0.3"},{"$nulls":3},{"v":0.2725934730135676,"d":"$0.3"},{"v":306.02554411663135,"d":"$306"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A34","v":2066},{"$f":"'Releases & Abandons'!H34","v":0},{"$nulls":20},{"v":0.07456079767253121,"d":"0.1"},{"v":0.05005613824083581,"d":"0.1"},{"v":0.03359487153197821,"d":"0.0"},{"v":0.15821180744534524,"d":"$0.2"},{"$nulls":3},{"v":0.15821180744534524,"d":"$0.2"},{"v":306.1837559240767,"d":"$306"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A35","v":2068},{"$f":"'Releases & Abandons'!H35","v":0},{"$nulls":21},{"v":0.05005613824083581,"d":"0.1"},{"v":0.03359487153197821,"d":"0.0"},{"v":0.08365100977281402,"d":"$0.1"},{"$nulls":3},{"v":0.08365100977281402,"d":"$0.1"},{"v":306.26740693384954,"d":"$306"}]
[{"$f":"'Fuel Use, Tanks, & Sites'!A36","v":2070},{"$f":"'Releases & Abandons'!H36","v":0},{"$nulls":22},{"v":0.03359487153197821,"d":"0.0"},{"v":0.03359487153197821,"d":"$0.0"},{"$nulls":3},{"v":0.03359487153197821,"d":"$0.0"},{"v":306.30100180538153,"d":"$306"}]
["Total",null,null,{"$f":"SUM(D13:D18)","v":{"v":212221.49999999997,"d":"$212,222"}},{"$nulls":21},{"$f":"SUM(Z13:Z38)","v":{"v":283.20100180538145,"d":"$283"}},null,null,{"$f":"SUM(AC13:AC38)","v":{"v":23.100000000000005,"d":"$23"}},{"$f":"SUM(AD13:AD38)","v":{"v":306.30100180538153,"d":"$306"}}]

{"sheet":"Funding & Surplus","index":4,"n_rows":37,"n_cols":15,"rows_kept":37,"merged":[[8,1,8,6],[8,7,8,10],[8,11,8,12],[8,13,8,14]]}
[]
["State fund revenue, surplus and shortfall "]
[]
[]
[]
[]
[]
[]
[null,"Revenue ($ millions)",{"$nulls":5},"Reductions to Income and Expenses ($ millions)",{"$nulls":3},"Periodic ",null,"Cumulative"]
["Year","Initial Surplus in State Fund","Tax or Fee on Fuel \n($/gal)","Revenue from Tax or Fee on Fuel","Fee on Each UST \n($/UST)","Revenue from Fee on USTs ","Total Gross Income ","Reductions \ndue to Fund Cap, or Legislative or Executive action","Net Income","Other Expenses ","Net Income for UST Corrective Action \n",{"$f":"'Corrective Action Costs '!AD11","v":"Period CA Costs"},"Period surplus or (shortfall)",{"$f":"'Corrective Action Costs '!$AE$11","v":"Cumulative CA Costs"},"Cumulative surplus or (shortfall)"]
[2020,{"$f":"'Data Entry'!C41","v":0.1},{"$f":"'Data Entry'!C42","v":{"v":0.0272,"d":"$0.02720"}},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C11*365*$C11)*2","v":{"v":157.97468354430382,"d":"158"}},{"$f":"'Data Entry'!C43","v":{"v":250,"d":"$250"}},{"$f":"(E11*('Fuel Use, Tanks, & Sites'!$K11 +'Fuel Use, Tanks, & Sites'!$O11)/1000000)*2","v":{"v":4.331,"d":"4.3"}},{"$f":"F11+D11","v":{"v":162.3056835443038,"d":"162"}},"$30m annual cap",{"$f":"IF(G11>60, 60, G11)","v":60},{"$f":"'Data Entry'!C45*2","v":38},{"$f":"I11-J11","v":22},{"$f":"'Corrective Action Costs '!AD13","v":{"v":17.979726835497576,"d":"18"}},{"$f":"K11-'Corrective Action Costs '!AD13","v":{"v":4.020273164502424,"d":"4"}},{"$f":"'Corrective Action Costs '!$AE13","v":{"v":17.979726835497576,"d":"18"}},{"$f":"B11+M11","v":{"v":4.120273164502423,"d":"4"}}]
[2022,null,{"$f":"C11","v":{"v":0.0272,"d":"$0.02720"}},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C12*365*$C12)*2","v":{"v":155.70874901680594,"d":"156"}},{"$f":"E11","v":{"v":250,"d":"$250"}},{"$f":"(E12*('Fuel Use, Tanks, & Sites'!$K12 +'Fuel Use, Tanks, & Sites'!$O12)/1000000)*2","v":{"v":4.210302900903024,"d":"4.2"}},{"$f":"F12+D12","v":{"v":159.91905191770897,"d":"160"}},"$30m annual cap",{"$f":"IF(G12>60, 60, G12)","v":60},{"$f":"I12*J$11/$I$11","v":38},{"$f":"I12-J12","v":22},{"$f":"'Corrective Action Costs '!AD14","v":{"v":16.337872990147343,"d":"16"}},{"$f":"K12-'Corrective Action Costs '!AD14","v":{"v":5.662127009852657,"d":"6"}},{"$f":"'Corrective Action Costs '!$AE14","v":{"v":34.31759982564492,"d":"34"}},{"$f":"O11+M12","v":{"v":9.78240017435508,"d":"10"}}]
[2024,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C13*365*$C13)*2","v":{"v":154.3801365263824,"d":"154"}},{"v":250,"d":"$250"},{"$f":"(E13*('Fuel Use, Tanks, & Sites'!$K13 +'Fuel Use, Tanks, & Sites'!$O13)/1000000)*2","v":{"v":4.115677077189153,"d":"4.1"}},{"v":158.49581360357155,"d":"158"},"$30m annual cap",60,{"$f":"I13*J$11/$I$11","v":38},22,{"$f":"'Corrective Action Costs '!AD15","v":{"v":17.91985314896563,"d":"18"}},{"$f":"K13-'Corrective Action Costs '!AD15","v":{"v":4.080146851034371,"d":"4"}},{"$f":"'Corrective Action Costs '!$AE15","v":{"v":52.23745297461055,"d":"52"}},{"$f":"O12+M13","v":{"v":13.862547025389452,"d":"14"}}]
[2026,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C14*365*$C14)*2","v":{"v":152.30088915674855,"d":"152"}},{"v":250,"d":"$250"},{"$f":"(E14*('Fuel Use, Tanks, & Sites'!$K14 +'Fuel Use, Tanks, & Sites'!$O14)/1000000)*2","v":{"v":4.002655458017965,"d":"4.0"}},{"v":156.3035446147665,"d":"156"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD16","v":{"v":19.588522630432138,"d":"20"}},{"$f":"K14-'Corrective Action Costs '!AD16","v":{"v":2.411477369567862,"d":"2"}},{"$f":"'Corrective Action Costs '!$AE16","v":{"v":71.82597560504269,"d":"72"}},{"v":16.274024394957316,"d":"16"}]
[2028,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C15*365*$C15)*2","v":{"v":149.08814416464395,"d":"149"}},{"v":250,"d":"$250"},{"$f":"(E15*('Fuel Use, Tanks, & Sites'!$K15 +'Fuel Use, Tanks, & Sites'!$O15)/1000000)*2","v":{"v":3.862306648469112,"d":"3.9"}},{"v":152.95045081311306,"d":"153"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD17","v":{"v":21.36987318308626,"d":"21"}},{"$f":"K15-'Corrective Action Costs '!AD17","v":{"v":0.6301268169137408,"d":"1"}},{"$f":"'Corrective Action Costs '!$AE17","v":{"v":93.19584878812894,"d":"93"}},{"v":16.904151211871056,"d":"17"}]
[2030,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C16*365*$C16)*2","v":{"v":144.22049569551157,"d":"144"}},{"v":250,"d":"$250"},{"$f":"(E16*('Fuel Use, Tanks, & Sites'!$K16 +'Fuel Use, Tanks, & Sites'!$O16)/1000000)*2","v":{"v":3.682769033473075,"d":"3.7"}},{"v":147.90326472898465,"d":"148"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD18","v":{"v":23.269542793596912,"d":"23"}},{"$f":"K16-'Corrective Action Costs '!AD18","v":{"v":-1.2695427935969121,"d":"(1)"}},{"$f":"'Corrective Action Costs '!$AE18","v":{"v":116.46539158172585,"d":"116"}},{"v":15.634608418274144,"d":"16"}]
[2032,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C17*365*$C17)*2","v":{"v":137.06059314170918,"d":"137"}},{"v":250,"d":"$250"},{"$f":"(E17*('Fuel Use, Tanks, & Sites'!$K17 +'Fuel Use, Tanks, & Sites'!$O17)/1000000)*2","v":{"v":3.4500533054908784,"d":"3.5"}},{"v":140.51064644720006,"d":"141"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD19","v":{"v":22.4866661228086,"d":"22"}},{"$f":"K17-'Corrective Action Costs '!AD19","v":{"v":-0.4866661228086002,"d":"(0)"}},{"$f":"'Corrective Action Costs '!$AE19","v":{"v":138.95205770453447,"d":"139"}},{"v":15.147942295465544,"d":"15"}]
[2034,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C18*365*$C18)*2","v":{"v":126.97467058930476,"d":"127"}},{"v":250,"d":"$250"},{"$f":"(E18*('Fuel Use, Tanks, & Sites'!$K18 +'Fuel Use, Tanks, & Sites'!$O18)/1000000)*2","v":{"v":3.1511569088050604,"d":"3.2"}},{"v":130.12582749810983,"d":"130"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD20","v":{"v":22.442169179242637,"d":"22"}},{"$f":"K18-'Corrective Action Costs '!AD20","v":{"v":-0.44216917924263655,"d":"(0)"}},{"$f":"'Corrective Action Costs '!$AE20","v":{"v":161.3942268837771,"d":"161"}},{"v":14.705773116222908,"d":"15"}]
[2036,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C19*365*$C19)*2","v":{"v":113.59954081717053,"d":"114"}},{"v":250,"d":"$250"},{"$f":"(E19*('Fuel Use, Tanks, & Sites'!$K19 +'Fuel Use, Tanks, & Sites'!$O19)/1000000)*2","v":{"v":2.780463396308875,"d":"2.8"}},{"v":116.38000421347941,"d":"116"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD21","v":{"v":22.108552696105793,"d":"22"}},{"$f":"K19-'Corrective Action Costs '!AD21","v":{"v":-0.10855269610579299,"d":"(0)"}},{"$f":"'Corrective Action Costs '!$AE21","v":{"v":183.50277957988288,"d":"184"}},{"v":14.597220420117115,"d":"15"}]
[2038,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C20*365*$C20)*2","v":{"v":97.21505417420194,"d":"97"}},{"v":250,"d":"$250"},{"$f":"(E20*('Fuel Use, Tanks, & Sites'!$K20 +'Fuel Use, Tanks, & Sites'!$O20)/1000000)*2","v":{"v":2.3480696666959755,"d":"2.3"}},{"v":99.56312384089792,"d":"100"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD22","v":{"v":21.220301080844898,"d":"21"}},{"$f":"K20-'Corrective Action Costs '!AD22","v":{"v":0.779698919155102,"d":"1"}},{"$f":"'Corrective Action Costs '!$AE22","v":{"v":204.7230806607278,"d":"205"}},{"v":15.376919339272217,"d":"15"}]
[2040,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C21*365*$C21)*2","v":{"v":78.98734177215191,"d":"79"}},{"v":250,"d":"$250"},{"$f":"(E21*('Fuel Use, Tanks, & Sites'!$K21 +'Fuel Use, Tanks, & Sites'!$O21)/1000000)*2","v":{"v":1.8843157894736837,"d":"1.9"}},{"v":80.8716575616256,"d":"81"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD23","v":{"v":19.61995125902568,"d":"20"}},{"$f":"K21-'Corrective Action Costs '!AD23","v":{"v":2.3800487409743205,"d":"2"}},{"$f":"'Corrective Action Costs '!$AE23","v":{"v":224.34303191975346,"d":"224"}},{"v":17.756968080246537,"d":"18"}]
[2042,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C22*365*$C22)*2","v":{"v":60.75962937010186,"d":"61"}},{"v":250,"d":"$250"},{"$f":"(E22*('Fuel Use, Tanks, & Sites'!$K22 +'Fuel Use, Tanks, & Sites'!$O22)/1000000)*2","v":{"v":1.4334241646743666,"d":"1.4"}},{"v":62.193053534776226,"d":"62"},"$30m annual cap",60,38,22,{"$f":"'Corrective Action Costs '!AD24","v":{"v":17.781089648959032,"d":"18"}},{"$f":"K22-'Corrective Action Costs '!AD24","v":{"v":4.218910351040968,"d":"4"}},{"$f":"'Corrective Action Costs '!$AE24","v":{"v":242.1241215687125,"d":"242"}},{"v":21.975878431287505,"d":"22"}]
[2044,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C23*365*$C23)*2","v":{"v":44.37514272713328,"d":"44"}},{"v":250,"d":"$250"},{"$f":"(E23*('Fuel Use, Tanks, & Sites'!$K23 +'Fuel Use, Tanks, & Sites'!$O23)/1000000)*2","v":{"v":1.0370158746814295,"d":"1.0"}},{"v":45.41215860181471,"d":"45"},"$30m annual cap",{"v":45.41215860181471,"d":"45"},{"v":28.761033781149315,"d":"29"},{"v":16.651124820665395,"d":"17"},{"$f":"'Corrective Action Costs '!AD25","v":{"v":15.511583820868058,"d":"16"}},{"$f":"K23-'Corrective Action Costs '!AD25","v":{"v":1.1395409997973367,"d":"1"}},{"$f":"'Corrective Action Costs '!$AE25","v":{"v":257.63570538958055,"d":"258"}},{"v":23.11541943108484,"d":"23"}]
[2046,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C24*365*$C24)*2","v":{"v":31.000012954999043,"d":"31"}},{"v":250,"d":"$250"},{"$f":"(E24*('Fuel Use, Tanks, & Sites'!$K24 +'Fuel Use, Tanks, & Sites'!$O24)/1000000)*2","v":{"v":0.7190603967660886,"d":"0.7"}},{"v":31.719073351765132,"d":"32"},null,{"v":31.719073351765132,"d":"32"},{"v":20.088746456117917,"d":"20"},{"v":11.630326895647215,"d":"12"},{"$f":"'Corrective Action Costs '!AD26","v":{"v":13.084139773262029,"d":"13"}},{"$f":"K24-'Corrective Action Costs '!AD26","v":{"v":-1.4538128776148138,"d":"(1)"}},{"$f":"'Corrective Action Costs '!$AE26","v":{"v":270.7198451628426,"d":"271"}},{"v":21.66160655347003,"d":"22"}]
[2048,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C25*365*$C25)*2","v":{"v":20.91409040259465,"d":"21"}},{"v":250,"d":"$250"},{"$f":"(E25*('Fuel Use, Tanks, & Sites'!$K25 +'Fuel Use, Tanks, & Sites'!$O25)/1000000)*2","v":{"v":0.48249413994868057,"d":"0.5"}},{"v":21.39658454254333,"d":"21"},null,{"v":21.39658454254333,"d":"21"},{"v":13.551170210277443,"d":"14"},{"v":7.845414332265888,"d":"8"},{"$f":"'Corrective Action Costs '!AD27","v":{"v":10.724638332403604,"d":"11"}},{"$f":"K25-'Corrective Action Costs '!AD27","v":{"v":-2.8792240001377163,"d":"(3)"}},{"$f":"'Corrective Action Costs '!$AE27","v":{"v":281.44448349524623,"d":"281"}},{"v":18.78238255333231,"d":"19"}]
[2050,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C26*365*$C26)*2","v":{"v":13.754187848792236,"d":"14"}},{"v":250,"d":"$250"},{"$f":"(E26*('Fuel Use, Tanks, & Sites'!$K26 +'Fuel Use, Tanks, & Sites'!$O26)/1000000)*2","v":{"v":0.31601904388784663,"d":"0.3"}},{"v":14.070206892680083,"d":"14"},null,{"v":14.070206892680083,"d":"14"},{"v":8.911131032030719,"d":"9"},{"v":5.159075860649365,"d":"5"},{"$f":"'Corrective Action Costs '!AD28","v":{"v":8.597032175914427,"d":"9"}},{"$f":"K26-'Corrective Action Costs '!AD28","v":{"v":-3.437956315265062,"d":"(3)"}},{"$f":"'Corrective Action Costs '!$AE28","v":{"v":290.04151567116065,"d":"290"}},{"v":15.34442623806725,"d":"15"}]
[2052,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C27*365*$C27)*2","v":{"v":8.886539379659842,"d":"9"}},{"v":250,"d":"$250"},{"$f":"(E27*('Fuel Use, Tanks, & Sites'!$K27 +'Fuel Use, Tanks, & Sites'!$O27)/1000000)*2","v":{"v":0.20312165259152876,"d":"0.2"}},{"v":9.089661032251371,"d":"9"},null,{"v":9.089661032251371,"d":"9"},{"v":5.756785320425868,"d":"6"},{"v":3.332875711825503,"d":"3"},{"$f":"'Corrective Action Costs '!AD29","v":{"v":5.6228088620358925,"d":"6"}},{"$f":"K27-'Corrective Action Costs '!AD29","v":{"v":-2.2899331502103895,"d":"(2)"}},{"$f":"'Corrective Action Costs '!$AE29","v":{"v":295.6643245331965,"d":"296"}},{"v":13.05449308785686,"d":"13"}]
[2054,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C28*365*$C28)*2","v":{"v":5.673794387555259,"d":"6"}},{"v":250,"d":"$250"},{"$f":"(E28*('Fuel Use, Tanks, & Sites'!$K28 +'Fuel Use, Tanks, & Sites'!$O28)/1000000)*2","v":{"v":0.1281083140316226,"d":"0.1"}},{"v":5.801902701586881,"d":"6"},null,{"v":5.801902701586881,"d":"6"},{"v":3.674538377671692,"d":"4"},{"v":2.1273643239151894,"d":"2"},{"$f":"'Corrective Action Costs '!AD30","v":{"v":3.9914948412563036,"d":"4"}},{"$f":"K28-'Corrective Action Costs '!AD30","v":{"v":-1.8641305173411142,"d":"(2)"}},{"$f":"'Corrective Action Costs '!$AE30","v":{"v":299.65581937445285,"d":"300"}},{"v":11.190362570515745,"d":"11"}]
[2056,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C29*365*$C29)*2","v":{"v":3.5945470179214642,"d":"4"}},{"v":250,"d":"$250"},{"$f":"(E29*('Fuel Use, Tanks, & Sites'!$K29 +'Fuel Use, Tanks, & Sites'!$O29)/1000000)*2","v":{"v":0.07855751133538709,"d":"0.1"}},{"v":3.673104529256851,"d":"4"},null,{"v":3.673104529256851,"d":"4"},{"v":2.326299535196006,"d":"2"},{"v":1.3468049940608453,"d":"1"},{"$f":"'Corrective Action Costs '!AD31","v":{"v":2.738953020732952,"d":"3"}},{"$f":"K29-'Corrective Action Costs '!AD31","v":{"v":-1.392148026672107,"d":"(1)"}},{"$f":"'Corrective Action Costs '!$AE31","v":{"v":302.3947723951858,"d":"302"}},{"v":9.798214543843638,"d":"10"}]
[2058,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C30*365*$C30)*2","v":{"v":2.265934527497869,"d":"2"}},{"v":250,"d":"$250"},{"$f":"(E30*('Fuel Use, Tanks, & Sites'!$K30 +'Fuel Use, Tanks, & Sites'!$O30)/1000000)*2","v":{"v":0.045569795313701686,"d":"0.0"}},{"v":2.3115043228115706,"d":"2"},null,{"v":2.3115043228115706,"d":"2"},{"v":1.4639527377806614,"d":"1"},{"v":0.8475515850309092,"d":"1"},{"$f":"'Corrective Action Costs '!AD32","v":{"v":1.8045012948919277,"d":"2"}},{"$f":"K30-'Corrective Action Costs '!AD32","v":{"v":-0.9569497098610185,"d":"(1)"}},{"$f":"'Corrective Action Costs '!$AE32","v":{"v":304.1992736900777,"d":"304"}},{"v":8.84126483398262,"d":"9"}]
[2060,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C31*365*$C31)*2","v":{"v":1.423873002373944,"d":"1"}},{"v":250,"d":"$250"},{"$f":"(E31*('Fuel Use, Tanks, & Sites'!$K31 +'Fuel Use, Tanks, & Sites'!$O31)/1000000)*2","v":{"v":0.02813287701623634,"d":"0.0"}},{"v":1.4520058793901804,"d":"1"},null,{"v":1.4520058793901804,"d":"1"},{"v":0.919603723613781,"d":"1"},{"v":0.5324021557763995,"d":"1"},{"$f":"'Corrective Action Costs '!AD33","v":{"v":1.1025783130748845,"d":"1"}},{"$f":"K31-'Corrective Action Costs '!AD33","v":{"v":-0.570176157298485,"d":"(1)"}},{"$f":"'Corrective Action Costs '!$AE33","v":{"v":305.3018520031526,"d":"305"}},{"v":8.271088676684135,"d":"8"}]
[2062,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C32*365*$C32)*2","v":0},{"v":250,"d":"$250"},{"$f":"(E32*('Fuel Use, Tanks, & Sites'!$K32 +'Fuel Use, Tanks, & Sites'!$O32)/1000000)*2","v":0},0,null,0,null,{"$f":"I32*$K$11/$I$11","v":0},{"$f":"'Corrective Action Costs '!AD34","v":{"v":0.45109864046522674,"d":"0"}},{"$f":"K32-'Corrective Action Costs '!AD34","v":{"v":-0.45109864046522674,"d":"(0.5)"}},{"$f":"'Corrective Action Costs '!$AE34","v":{"v":305.7529506436178,"d":"306"}},{"v":7.8199900362189085,"d":"8"}]
[2064,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C33*365*$C33)*2","v":0},{"v":250,"d":"$250"},{"$f":"(E33*('Fuel Use, Tanks, & Sites'!$K33 +'Fuel Use, Tanks, & Sites'!$O33)/1000000)*2","v":0},0,null,0,null,0,{"$f":"'Corrective Action Costs '!AD35","v":{"v":0.2725934730135676,"d":"0"}},{"$f":"K33-'Corrective Action Costs '!AD35","v":{"v":-0.2725934730135676,"d":"(0.3)"}},{"$f":"'Corrective Action Costs '!$AE35","v":{"v":306.02554411663135,"d":"306"}},{"v":7.547396563205341,"d":"8"}]
[2066,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C34*365*$C34)*2","v":0},{"v":250,"d":"$250"},{"$f":"(E34*('Fuel Use, Tanks, & Sites'!$K34 +'Fuel Use, Tanks, & Sites'!$O34)/1000000)*2","v":0},0,null,0,null,0,{"$f":"'Corrective Action Costs '!AD36","v":{"v":0.15821180744534524,"d":"0"}},{"$f":"K34-'Corrective Action Costs '!AD36","v":{"v":-0.15821180744534524,"d":"(0.2)"}},{"$f":"'Corrective Action Costs '!$AE36","v":{"v":306.1837559240767,"d":"306"}},{"v":7.389184755759996,"d":"7"}]
[2068,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C35*365*$C35)*2","v":0},{"v":250,"d":"$250"},{"$f":"(E35*('Fuel Use, Tanks, & Sites'!$K35 +'Fuel Use, Tanks, & Sites'!$O35)/1000000)*2","v":0},0,null,0,null,0,{"$f":"'Corrective Action Costs '!AD37","v":{"v":0.08365100977281402,"d":"0"}},{"$f":"K35-'Corrective Action Costs '!AD37","v":{"v":-0.08365100977281402,"d":"(0.1)"}},{"$f":"'Corrective Action Costs '!$AE37","v":{"v":306.26740693384954,"d":"306"}},{"v":7.305533745987182,"d":"7"}]
[2070,null,{"v":0.0272,"d":"$0.02720"},{"$f":"(42*'Fuel Use, Tanks, & Sites'!$C36*365*$C36)*2","v":0},{"v":250,"d":"$250"},{"$f":"(E36*('Fuel Use, Tanks, & Sites'!$K36 +'Fuel Use, Tanks, & Sites'!$O36)/1000000)*2","v":0},0,null,0,null,0,{"$f":"'Corrective Action Costs '!AD38","v":{"v":0.03359487153197821,"d":"0"}},{"$f":"K36-'Corrective Action Costs '!AD38","v":{"v":-0.03359487153197821,"d":"(0.0)"}},{"$f":"'Corrective Action Costs '!$AE38","v":{"v":306.30100180538153,"d":"306"}},{"v":7.271938874455204,"d":"7"}]
["Total",null,null,{"$f":"SUM(D11:D36)","v":{"v":1660.1580502175639,"d":"1,660"}},null,{"$f":"SUM(F11:F36)","v":{"v":42.29027395507369,"d":"42"}},{"$nulls":5},{"$f":"SUM(L11:L36)","v":{"v":306.30100180538153,"d":"306"}},{"$f":"SUM(M11:M36)","v":{"v":7.171938874455202,"d":"7"}}]