PLANT TYPE PLANT FEATURES Mean

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG -22%

 - Yes CHP, 0% Wet DG -25%

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG 6%

 - Yes CHP, 0% Wet DG 4%

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG -47%

 - Yes CHP, 0% Wet DG -52%

Lifecycle GHG Emissions Percent Difference Compared to Petroleu
Low 95% confidence range High 95% confidence range

-33% -7%

-36% -10%

-6% 20%

-8% 18%

-59% -32%

-64% -38%

missions Percent Difference Compared to Petroleum Baseline
PLANT TYPE PLANT FEATURES

Fuel Production 

Emissions 

(gCO2e/mmBtu)

2022

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG 31,367

 - Yes CHP, 0% Wet DG 28,317

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG 58,525

 - Yes CHP, 0% Wet DG 56,454

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG 6,597

 - Yes CHP, 0% Wet DG 1,612
ANNUAL LIFE CYCLE GHG EMISSIONS BY CATEGORY

Emisions Category Year -->

International Land Use Change

Other (fuel and feedstock transport)

Domestic Farm Inputs and Fert N2O

Domestic Soil Carbon

Domestic Livestock

Domestic Rice Methane

International Farm Inputs and Fert N2O

International Livestock

International Rice Methane

Tailpipe

Net Emissions

2005 Gasoline Baseline

Tailpipe

Fuel Production 

Calendar Year

LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPARED TO PETR

Time Horizon (Years)

Discount Rate (%)

Plant Type Plant Features

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

ANNUAL LIFE CYCLE GHG EMISSIONS BY PLANT TYPE, 0% DISCOUNT R

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG
 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG
0 1 2 3 4 5 6

490,372 21,337 21,337 21,337 21,337 21,337 21,337

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-83,561 -2.2

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

424,666 39,191 39,191 39,191 39,191 39,191 39,189

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2022

OMPARED TO PETROLEUM BASELINE

30.00 <-- Must be 100 years or less

0.00%

N& DISCOUNT RATE SET IN CELLS C21 & C22)

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

456,033 70,559 70,559 70,559 70,559 70,559 70,557

452,984 67,509 67,509 67,509 67,509 67,509 67,507

483,191 97,717 97,717 97,717 97,717 97,717 97,715

481,120 95,646 95,646 95,646 95,646 95,646 95,643

431,263 45,788 45,788 45,788 45,788 45,788 45,786

426,278 40,803 40,803 40,803 40,803 40,803 40,801

PE, 0% DISCOUNT RATE

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

456,033 70,559 70,559 70,559 70,559 70,559 70,557

452,984 67,509 67,509 67,509 67,509 67,509 67,507

483,191 97,717 97,717 97,717 97,717 97,717 97,715

Annual Emissions (gCO2eq/mmBtu)

Annual Emissions (gCO2eq/mmBtu)

-52%

Annual Emissions (gCO2-eq / mmBtu)

-47%

-25%

6%

Percent GHG Reduction Compared to Petroleum Baseline

-22%

4%
481,120 95,646 95,646 95,646 95,646 95,646 95,643

431,263 45,788 45,788 45,788 45,788 45,788 45,786

426,278 40,803 40,803 40,803 40,803 40,803 40,801
7 8 9 10 11 12 13

21,337 21,337 21,337 21,337 21,337 21,337 21,337

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-2.2 -2.2 -2.2 -2.2 -0.1 -0.1 -0.1

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

39,189 39,189 39,189 39,189 39,191 39,191 39,191

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2030

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

70,557 70,557 70,557 70,557 70,559 70,559 70,559

67,507 67,507 67,507 67,507 67,509 67,509 67,509

97,715 97,715 97,715 97,715 97,717 97,717 97,717

95,643 95,643 95,643 95,643 95,645 95,645 95,645

45,786 45,786 45,786 45,786 45,788 45,788 45,788

40,801 40,801 40,801 40,801 40,803 40,803 40,803

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

70,557 70,557 70,557 70,557 70,559 70,559 70,559

67,507 67,507 67,507 67,507 67,509 67,509 67,509

97,715 97,715 97,715 97,715 97,717 97,717 97,717

ANPV GHG Emissions (gC

2,213,747

1,562,128

1,412,581

NPV GHG Emissions (gCO2eq / mmBtu)

2,305,242

3,119,980

3,057,846
95,643 95,643 95,643 95,643 95,645 95,645 95,645

45,786 45,786 45,786 45,786 45,788 45,788 45,788

40,801 40,801 40,801 40,801 40,803 40,803 40,803
14 15 16 17 18 19

21,337 21,337 21,337 21,337 21,337 21,337

4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714

-0.1 -0.1 -1.3 -1.3 -1.3 -1.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

39,191 39,191 39,190 39,190 39,190 39,190

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2040

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

70,559 70,559 70,557 70,557 70,557 70,557

67,509 67,509 67,508 67,508 67,508 67,508

97,717 97,717 97,715 97,715 97,715 97,715

95,645 95,645 95,644 95,644 95,644 95,644

45,788 45,788 45,787 45,787 45,787 45,787

40,803 40,803 40,802 40,802 40,802 40,802

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

70,559 70,559 70,557 70,557 70,557 70,557

67,509 67,509 67,508 67,508 67,508 67,508

97,717 97,717 97,715 97,715 97,715 97,715

52,071

47,086

ANPV GHG Emissions (gCO2eq / mmBtu)

76,841

73,792

101,928

103,999
95,645 95,645 95,644 95,644 95,644 95,644

45,788 45,788 45,787 45,787 45,787 45,787

40,803 40,803 40,802 40,802 40,802 40,802
20 21 22 23 24 25 26

1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1.3 -0.4 -0.4 -0.4 -0.4 -0.4 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,493 19,493 19,493 19,493 19,493 19,493 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,860 50,861 50,861 50,861 50,861 50,861 50,861

47,810 47,811 47,811 47,811 47,811 47,811 47,812

78,018 78,019 78,019 78,019 78,019 78,019 78,019

75,947 75,947 75,947 75,947 75,947 75,947 75,948

26,089 26,090 26,090 26,090 26,090 26,090 26,091

21,104 21,105 21,105 21,105 21,105 21,105 21,106

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,860 50,861 50,861 50,861 50,861 50,861 50,861

47,810 47,811 47,811 47,811 47,811 47,811 47,812

78,018 78,019 78,019 78,019 78,019 78,019 78,019
75,947 75,947 75,947 75,947 75,947 75,947 75,948

26,089 26,090 26,090 26,090 26,090 26,090 26,091

21,104 21,105 21,105 21,105 21,105 21,105 21,106
27 28 29 30 31 32

1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714

0.3 0.3 0.3 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2050

27 28 29 30 31 32

98,204 98,204 98,204 0 0 0

50,861 50,861 50,861 0 0 0

47,812 47,812 47,812 0 0 0

78,019 78,019 78,019 0 0 0

75,948 75,948 75,948 0 0 0

26,091 26,091 26,091 0 0 0

21,106 21,106 21,106 0 0 0

27 28 29 30 31 32

98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861

47,812 47,812 47,812 47,812 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106
33 34 35 36 37 38 39

1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2060

33 34 35 36 37 38 39

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861 50,861

47,811 47,811 47,811 47,811 47,811 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106 21,106
40 41 42 43 44 45 46 47

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

40 41 42 43 44 45 46 47

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

40 41 42 43 44 45 46 47

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861 50,861 50,861

47,811 47,811 47,811 47,811 47,811 47,811 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106 21,106 21,106
48 49 50 51 52 53 54 55

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2070

48 49 50 51 52 53 54 55

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

48 49 50 51 52 53 54 55

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861 50,861 50,861

47,811 47,811 47,811 47,811 47,811 47,811 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106 21,106 21,106
56 57 58 59 60 61 62 63

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2080

56 57 58 59 60 61 62 63

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

56 57 58 59 60 61 62 63

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861 50,861 50,861

47,811 47,811 47,811 47,811 47,811 47,811 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106 21,106 21,106
64 65 66 67 68 69 70 71

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2090

64 65 66 67 68 69 70 71

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

64 65 66 67 68 69 70 71

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861 50,861 50,861

47,811 47,811 47,811 47,811 47,811 47,811 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106 21,106 21,106
72 73 74 75 76 77 78

1,639 1,639 1,639 1,639 1,639 1,639 1,639

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,494 19,494 19,494 19,494 19,494 19,494 19,494

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2100

72 73 74 75 76 77 78

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

72 73 74 75 76 77 78

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 50,861 50,861 50,861 50,861 50,861 50,861

47,811 47,811 47,811 47,811 47,811 47,811 47,811

78,019 78,019 78,019 78,019 78,019 78,019 78,019
75,948 75,948 75,948 75,948 75,948 75,948 75,948

26,091 26,091 26,091 26,091 26,091 26,091 26,091

21,106 21,106 21,106 21,106 21,106 21,106 21,106
79 80 81 82 83 84 85

1,639 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,494 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

79 80 81 82 83 84 85

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

79 80 81 82 83 84 85

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,861 49,222 49,222 49,222 49,222 49,222 49,222

47,811 46,172 46,172 46,172 46,172 46,172 46,172

78,019 76,380 76,380 76,380 76,380 76,380 76,380
75,948 74,308 74,308 74,308 74,308 74,308 74,308

26,091 24,451 24,451 24,451 24,451 24,451 24,451

21,106 19,466 19,466 19,466 19,466 19,466 19,466
86 87 88 89 90 91 92

0 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,854 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2110

86 87 88 89 90 91 92

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

86 87 88 89 90 91 92

98,204 98,204 98,204 98,204 98,204 98,204 98,204

49,222 49,222 49,222 49,222 49,222 49,222 49,222

46,172 46,172 46,172 46,172 46,172 46,172 46,172

76,380 76,380 76,380 76,380 76,380 76,380 76,380
74,308 74,308 74,308 74,308 74,308 74,308 74,308

24,451 24,451 24,451 24,451 24,451 24,451 24,451

19,466 19,466 19,466 19,466 19,466 19,466 19,466
93 94 95 96 97 98 99

0 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,854 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2120

93 94 95 96 97 98 99

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

93 94 95 96 97 98 99

98,204 98,204 98,204 98,204 98,204 98,204 98,204

49,222 49,222 49,222 49,222 49,222 49,222 49,222

46,172 46,172 46,172 46,172 46,172 46,172 46,172

76,380 76,380 76,380 76,380 76,380 76,380 76,380
74,308 74,308 74,308 74,308 74,308 74,308 74,308

24,451 24,451 24,451 24,451 24,451 24,451 24,451

19,466 19,466 19,466 19,466 19,466 19,466 19,466
ANNUAL LIFE CYCLE GHG EMISSIONS BY CATEGORY

Emisions Category Year -->

International Land Use Change

Other (fuel and feedstock transport)

Domestic Farm Inputs and Fert N2O

Domestic Soil Carbon

Domestic Livestock

Domestic Rice Methane

International Farm Inputs and Fert N2O

International Livestock

International Rice Methane

Tailpipe

Net Emissions

2005 Gasoline Baseline

Tailpipe

Fuel Production 

Calendar Year

LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPARED TO PETR

Time Horizon (Years)

Discount Rate (%)

Plant Type Plant Features

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

ANNUAL LIFE CYCLE GHG EMISSIONS BY PLANT TYPE, 0% DISCOUNT R

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG
 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG
0 1 2 3 4 5 6

392,612 8,721 8,721 8,721 8,721 8,721 8,721

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-83,561 -2.2

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

326,906 26,575 26,575 26,575 26,575 26,575 26,573

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2022

OMPARED TO PETROLEUM BASELINE

30.00 <-- Must be 100 years or less

0.00%

N& DISCOUNT RATE SET IN CELLS C21 & C22)

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

358,273 57,943 57,943 57,943 57,943 57,943 57,940

355,223 54,893 54,893 54,893 54,893 54,893 54,891

385,431 85,100 85,100 85,100 85,100 85,100 85,098

383,360 83,029 83,029 83,029 83,029 83,029 83,027

333,502 33,172 33,172 33,172 33,172 33,172 33,170

328,518 28,187 28,187 28,187 28,187 28,187 28,185

PE, 0% DISCOUNT RATE

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

358,273 57,943 57,943 57,943 57,943 57,943 57,940

355,223 54,893 54,893 54,893 54,893 54,893 54,891

385,431 85,100 85,100 85,100 85,100 85,100 85,098

Annual Emissions (gCO2eq/mmBtu)

Percent GHG Reduction Compared to Petroleum Baseline

-33%

-36%

Annual Emissions (gCO2eq/mmBtu)

-64%

Annual Emissions (gCO2-eq / mmBtu)

-59%

-6%

-8%
383,360 83,029 83,029 83,029 83,029 83,029 83,027

333,502 33,172 33,172 33,172 33,172 33,172 33,170

328,518 28,187 28,187 28,187 28,187 28,187 28,185
7 8 9 10 11 12 13

8,721 8,721 8,721 8,721 8,721 8,721 8,721

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-2.2 -2.2 -2.2 -2.2 -0.1 -0.1 -0.1

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

26,573 26,573 26,573 26,573 26,575 26,575 26,575

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2030

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

57,940 57,940 57,940 57,940 57,943 57,943 57,943

54,891 54,891 54,891 54,891 54,893 54,893 54,893

85,098 85,098 85,098 85,098 85,100 85,100 85,100

83,027 83,027 83,027 83,027 83,029 83,029 83,029

33,170 33,170 33,170 33,170 33,172 33,172 33,172

28,185 28,185 28,185 28,185 28,187 28,187 28,187

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

57,940 57,940 57,940 57,940 57,943 57,943 57,943

54,891 54,891 54,891 54,891 54,893 54,893 54,893

85,098 85,098 85,098 85,098 85,100 85,100 85,100

1,219,412

1,069,866

NPV GHG Emissions (gCO2eq / mmBtu)

1,962,527

2,715,130

ANPV GHG Emissions (gC

1,871,031

2,777,264
83,027 83,027 83,027 83,027 83,029 83,029 83,029

33,170 33,170 33,170 33,170 33,172 33,172 33,172

28,185 28,185 28,185 28,185 28,187 28,187 28,187
14 15 16 17 18 19

8,721 8,721 8,721 8,721 8,721 8,721

4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714

-0.1 -0.1 -1.3 -1.3 -1.3 -1.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

26,575 26,575 26,574 26,574 26,574 26,574

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2040

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

57,943 57,943 57,941 57,941 57,941 57,941

54,893 54,893 54,891 54,891 54,891 54,891

85,100 85,100 85,099 85,099 85,099 85,099

83,029 83,029 83,028 83,028 83,028 83,028

33,172 33,172 33,171 33,171 33,171 33,171

28,187 28,187 28,186 28,186 28,186 28,186

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

57,943 57,943 57,941 57,941 57,941 57,941

54,893 54,893 54,891 54,891 54,891 54,891

85,100 85,100 85,099 85,099 85,099 85,099

35,662

ANPV GHG Emissions (gCO2eq / mmBtu)

65,418

62,368

40,647

90,504

92,575
83,029 83,029 83,028 83,028 83,028 83,028

33,172 33,172 33,171 33,171 33,171 33,171

28,187 28,187 28,186 28,186 28,186 28,186
20 21 22 23 24 25 26

1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1.3 -0.4 -0.4 -0.4 -0.4 -0.4 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,968 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,335 50,336 50,336 50,336 50,336 50,336 50,337

47,285 47,286 47,286 47,286 47,286 47,286 47,287

77,493 77,494 77,494 77,494 77,494 77,494 77,495

75,422 75,423 75,423 75,423 75,423 75,423 75,423

25,565 25,565 25,565 25,565 25,565 25,565 25,566

20,580 20,581 20,581 20,581 20,581 20,581 20,581

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,335 50,336 50,336 50,336 50,336 50,336 50,337

47,285 47,286 47,286 47,286 47,286 47,286 47,287

77,493 77,494 77,494 77,494 77,494 77,494 77,495
75,422 75,423 75,423 75,423 75,423 75,423 75,423

25,565 25,565 25,565 25,565 25,565 25,565 25,566

20,580 20,581 20,581 20,581 20,581 20,581 20,581
27 28 29 30 31 32

1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714

0.3 0.3 0.3 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2050

27 28 29 30 31 32

98,204 98,204 98,204 0 0 0

50,337 50,337 50,337 0 0 0

47,287 47,287 47,287 0 0 0

77,495 77,495 77,495 0 0 0

75,423 75,423 75,423 0 0 0

25,566 25,566 25,566 0 0 0

20,581 20,581 20,581 0 0 0

27 28 29 30 31 32

98,204 98,204 98,204 98,204 98,204 98,204

50,337 50,337 50,337 50,337 50,336 50,336

47,287 47,287 47,287 47,287 47,286 47,286

77,495 77,495 77,495 77,495 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581
33 34 35 36 37 38 39

1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2060

33 34 35 36 37 38 39

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 50,336 50,336 50,336 50,336 50,336 50,336

47,286 47,286 47,286 47,286 47,286 47,286 47,286

77,494 77,494 77,494 77,494 77,494 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581 20,581
40 41 42 43 44 45 46 47

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

40 41 42 43 44 45 46 47

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

40 41 42 43 44 45 46 47

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 50,336 50,336 50,336 50,336 50,336 50,336 50,336

47,286 47,286 47,286 47,286 47,286 47,286 47,286 47,286

77,494 77,494 77,494 77,494 77,494 77,494 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581 20,581 20,581
48 49 50 51 52 53 54 55

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2070

48 49 50 51 52 53 54 55

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

48 49 50 51 52 53 54 55

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 50,336 50,336 50,336 50,336 50,336 50,336 50,336

47,286 47,286 47,286 47,286 47,286 47,286 47,286 47,286

77,494 77,494 77,494 77,494 77,494 77,494 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581 20,581 20,581
56 57 58 59 60 61 62 63

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2080

56 57 58 59 60 61 62 63

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

56 57 58 59 60 61 62 63

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 50,336 50,336 50,336 50,336 50,336 50,336 50,336

47,286 47,286 47,286 47,286 47,286 47,286 47,286 47,286

77,494 77,494 77,494 77,494 77,494 77,494 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581 20,581 20,581
64 65 66 67 68 69 70 71

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2090

64 65 66 67 68 69 70 71

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

64 65 66 67 68 69 70 71

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 50,336 50,336 50,336 50,336 50,336 50,336 50,336

47,286 47,286 47,286 47,286 47,286 47,286 47,286 47,286

77,494 77,494 77,494 77,494 77,494 77,494 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581 20,581 20,581
72 73 74 75 76 77 78

1,115 1,115 1,115 1,115 1,115 1,115 1,115

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,969 18,969 18,969 18,969 18,969 18,969 18,969

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2100

72 73 74 75 76 77 78

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

72 73 74 75 76 77 78

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 50,336 50,336 50,336 50,336 50,336 50,336

47,286 47,286 47,286 47,286 47,286 47,286 47,286

77,494 77,494 77,494 77,494 77,494 77,494 77,494
75,423 75,423 75,423 75,423 75,423 75,423 75,423

25,566 25,566 25,566 25,566 25,566 25,566 25,566

20,581 20,581 20,581 20,581 20,581 20,581 20,581
79 80 81 82 83 84 85

1,115 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,969 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

79 80 81 82 83 84 85

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

79 80 81 82 83 84 85

98,204 98,204 98,204 98,204 98,204 98,204 98,204

50,336 49,222 49,222 49,222 49,222 49,222 49,222

47,286 46,172 46,172 46,172 46,172 46,172 46,172

77,494 76,380 76,380 76,380 76,380 76,380 76,380
75,423 74,308 74,308 74,308 74,308 74,308 74,308

25,566 24,451 24,451 24,451 24,451 24,451 24,451

20,581 19,466 19,466 19,466 19,466 19,466 19,466
86 87 88 89 90 91 92

0 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,854 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2110

86 87 88 89 90 91 92

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

86 87 88 89 90 91 92

98,204 98,204 98,204 98,204 98,204 98,204 98,204

49,222 49,222 49,222 49,222 49,222 49,222 49,222

46,172 46,172 46,172 46,172 46,172 46,172 46,172

76,380 76,380 76,380 76,380 76,380 76,380 76,380
74,308 74,308 74,308 74,308 74,308 74,308 74,308

24,451 24,451 24,451 24,451 24,451 24,451 24,451

19,466 19,466 19,466 19,466 19,466 19,466 19,466
93 94 95 96 97 98 99

0 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,854 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2120

93 94 95 96 97 98 99

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

93 94 95 96 97 98 99

98,204 98,204 98,204 98,204 98,204 98,204 98,204

49,222 49,222 49,222 49,222 49,222 49,222 49,222

46,172 46,172 46,172 46,172 46,172 46,172 46,172

76,380 76,380 76,380 76,380 76,380 76,380 76,380
74,308 74,308 74,308 74,308 74,308 74,308 74,308

24,451 24,451 24,451 24,451 24,451 24,451 24,451

19,466 19,466 19,466 19,466 19,466 19,466 19,466
ANNUAL LIFE CYCLE GHG EMISSIONS BY CATEGORY

Emisions Category Year -->

International Land Use Change

Other (fuel and feedstock transport)

Domestic Farm Inputs and Fert N2O

Domestic Soil Carbon

Domestic Livestock

Domestic Rice Methane

International Farm Inputs and Fert N2O

International Livestock

International Rice Methane

Tailpipe

Net Emissions

2005 Gasoline Baseline

Tailpipe

Fuel Production 

Calendar Year

LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPARED TO PETR

Time Horizon (Years)

Discount Rate (%)

Plant Type Plant Features

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

ANNUAL LIFE CYCLE GHG EMISSIONS BY PLANT TYPE, 0% DISCOUNT R

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG
 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG
0 1 2 3 4 5 6

595,871 38,065 38,065 38,065 38,065 38,065 38,065

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-83,561 -2.2

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

530,164 55,920 55,920 55,920 55,920 55,920 55,917

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2022

OMPARED TO PETROLEUM BASELINE

30.00 <-- Must be 100 years or less

0.00%

N& DISCOUNT RATE SET IN CELLS C21 & C22)

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

561,532 87,287 87,287 87,287 87,287 87,287 87,285

558,482 84,237 84,237 84,237 84,237 84,237 84,235

588,690 114,445 114,445 114,445 114,445 114,445 114,443

586,618 112,374 112,374 112,374 112,374 112,374 112,371

536,761 62,516 62,516 62,516 62,516 62,516 62,514

531,776 57,531 57,531 57,531 57,531 57,531 57,529

PE, 0% DISCOUNT RATE

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

561,532 87,287 87,287 87,287 87,287 87,287 87,285

558,482 84,237 84,237 84,237 84,237 84,237 84,235

588,690 114,445 114,445 114,445 114,445 114,445 114,443

Annual Emissions (gCO2eq/mmBtu)

Annual Emissions (gCO2eq/mmBtu)

-38%

Annual Emissions (gCO2-eq / mmBtu)

-32%

-10%

20%

Percent GHG Reduction Compared to Petroleum Baseline

-7%

18%
586,618 112,374 112,374 112,374 112,374 112,374 112,371

536,761 62,516 62,516 62,516 62,516 62,516 62,514

531,776 57,531 57,531 57,531 57,531 57,531 57,529
7 8 9 10 11 12 13

38,065 38,065 38,065 38,065 38,065 38,065 38,065

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-2.2 -2.2 -2.2 -2.2 -0.1 -0.1 -0.1

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

55,917 55,917 55,917 55,917 55,919 55,919 55,919

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2030

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

87,285 87,285 87,285 87,285 87,287 87,287 87,287

84,235 84,235 84,235 84,235 84,237 84,237 84,237

114,443 114,443 114,443 114,443 114,445 114,445 114,445

112,371 112,371 112,371 112,371 112,374 112,374 112,374

62,514 62,514 62,514 62,514 62,516 62,516 62,516

57,529 57,529 57,529 57,529 57,531 57,531 57,531

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

87,285 87,285 87,285 87,285 87,287 87,287 87,287

84,235 84,235 84,235 84,235 84,237 84,237 84,237

114,443 114,443 114,443 114,443 114,445 114,445 114,445

ANPV GHG Emissions (gC

2,642,259

1,990,640

1,841,093

NPV GHG Emissions (gCO2eq / mmBtu)

2,733,754

3,548,492

3,486,358
112,371 112,371 112,371 112,371 112,374 112,374 112,374

62,514 62,514 62,514 62,514 62,516 62,516 62,516

57,529 57,529 57,529 57,529 57,531 57,531 57,531
14 15 16 17 18 19

38,065 38,065 38,065 38,065 38,065 38,065

4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714

-0.1 -0.1 -1.3 -1.3 -1.3 -1.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

55,919 55,919 55,918 55,918 55,918 55,918

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2040

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

87,287 87,287 87,286 87,286 87,286 87,286

84,237 84,237 84,236 84,236 84,236 84,236

114,445 114,445 114,443 114,443 114,443 114,443

112,374 112,374 112,372 112,372 112,372 112,372

62,516 62,516 62,515 62,515 62,515 62,515

57,531 57,531 57,530 57,530 57,530 57,530

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

87,287 87,287 87,286 87,286 87,286 87,286

84,237 84,237 84,236 84,236 84,236 84,236

114,445 114,445 114,443 114,443 114,443 114,443

66,355

61,370

ANPV GHG Emissions (gCO2eq / mmBtu)

91,125

88,075

116,212

118,283
112,374 112,374 112,372 112,372 112,372 112,372

62,516 62,516 62,515 62,515 62,515 62,515

57,531 57,531 57,530 57,530 57,530 57,530
20 21 22 23 24 25 26

2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1.3 -0.4 -0.4 -0.4 -0.4 -0.4 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

20,011 20,011 20,011 20,011 20,011 20,011 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,378 51,379 51,379 51,379 51,379 51,379 51,379

48,328 48,329 48,329 48,329 48,329 48,329 48,330

78,536 78,537 78,537 78,537 78,537 78,537 78,537

76,465 76,466 76,466 76,466 76,466 76,466 76,466

26,607 26,608 26,608 26,608 26,608 26,608 26,609

21,623 21,623 21,623 21,623 21,623 21,623 21,624

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,378 51,379 51,379 51,379 51,379 51,379 51,379

48,328 48,329 48,329 48,329 48,329 48,329 48,330

78,536 78,537 78,537 78,537 78,537 78,537 78,537
76,465 76,466 76,466 76,466 76,466 76,466 76,466

26,607 26,608 26,608 26,608 26,608 26,608 26,609

21,623 21,623 21,623 21,623 21,623 21,623 21,624
27 28 29 30 31 32

2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714

0.3 0.3 0.3 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2050

27 28 29 30 31 32

98,204 98,204 98,204 0 0 0

51,379 51,379 51,379 0 0 0

48,330 48,330 48,330 0 0 0

78,537 78,537 78,537 0 0 0

76,466 76,466 76,466 0 0 0

26,609 26,609 26,609 0 0 0

21,624 21,624 21,624 0 0 0

27 28 29 30 31 32

98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379

48,330 48,330 48,330 48,330 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624
33 34 35 36 37 38 39

2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2060

33 34 35 36 37 38 39

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379 51,379

48,329 48,329 48,329 48,329 48,329 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624 21,624
40 41 42 43 44 45 46 47

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

40 41 42 43 44 45 46 47

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

40 41 42 43 44 45 46 47

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379 51,379 51,379

48,329 48,329 48,329 48,329 48,329 48,329 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624 21,624 21,624
48 49 50 51 52 53 54 55

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2070

48 49 50 51 52 53 54 55

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

48 49 50 51 52 53 54 55

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379 51,379 51,379

48,329 48,329 48,329 48,329 48,329 48,329 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624 21,624 21,624
56 57 58 59 60 61 62 63

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2080

56 57 58 59 60 61 62 63

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

56 57 58 59 60 61 62 63

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379 51,379 51,379

48,329 48,329 48,329 48,329 48,329 48,329 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624 21,624 21,624
64 65 66 67 68 69 70 71

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2090

64 65 66 67 68 69 70 71

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

64 65 66 67 68 69 70 71

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379 51,379 51,379

48,329 48,329 48,329 48,329 48,329 48,329 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624 21,624 21,624
72 73 74 75 76 77 78

2,158 2,158 2,158 2,158 2,158 2,158 2,158

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

20,012 20,012 20,012 20,012 20,012 20,012 20,012

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2100

72 73 74 75 76 77 78

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

72 73 74 75 76 77 78

98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 51,379 51,379 51,379 51,379 51,379 51,379

48,329 48,329 48,329 48,329 48,329 48,329 48,329

78,537 78,537 78,537 78,537 78,537 78,537 78,537
76,466 76,466 76,466 76,466 76,466 76,466 76,466

26,609 26,609 26,609 26,609 26,609 26,609 26,609

21,624 21,624 21,624 21,624 21,624 21,624 21,624
79 80 81 82 83 84 85

2,158 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

20,012 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

79 80 81 82 83 84 85

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

79 80 81 82 83 84 85

98,204 98,204 98,204 98,204 98,204 98,204 98,204

51,379 49,222 49,222 49,222 49,222 49,222 49,222

48,329 46,172 46,172 46,172 46,172 46,172 46,172

78,537 76,380 76,380 76,380 76,380 76,380 76,380
76,466 74,308 74,308 74,308 74,308 74,308 74,308

26,609 24,451 24,451 24,451 24,451 24,451 24,451

21,624 19,466 19,466 19,466 19,466 19,466 19,466
86 87 88 89 90 91 92

0 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,854 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2110

86 87 88 89 90 91 92

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

86 87 88 89 90 91 92

98,204 98,204 98,204 98,204 98,204 98,204 98,204

49,222 49,222 49,222 49,222 49,222 49,222 49,222

46,172 46,172 46,172 46,172 46,172 46,172 46,172

76,380 76,380 76,380 76,380 76,380 76,380 76,380
74,308 74,308 74,308 74,308 74,308 74,308 74,308

24,451 24,451 24,451 24,451 24,451 24,451 24,451

19,466 19,466 19,466 19,466 19,466 19,466 19,466
93 94 95 96 97 98 99

0 0 0 0 0 0 0

4,276 4,276 4,276 4,276 4,276 4,276 4,276

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,854 17,854 17,854 17,854 17,854 17,854 17,854

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2120

93 94 95 96 97 98 99

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

93 94 95 96 97 98 99

98,204 98,204 98,204 98,204 98,204 98,204 98,204

49,222 49,222 49,222 49,222 49,222 49,222 49,222

46,172 46,172 46,172 46,172 46,172 46,172 46,172

76,380 76,380 76,380 76,380 76,380 76,380 76,380
74,308 74,308 74,308 74,308 74,308 74,308 74,308

24,451 24,451 24,451 24,451 24,451 24,451 24,451

19,466 19,466 19,466 19,466 19,466 19,466 19,466
INTERNATIONAL LAND USE CHANGE GHG EMISSIONS

FAPRI Regions

Year 0 emissions 

(000t CO2e yr-1)

Year 1-19 

emissions 

(000t CO2e 

yr-1)

Year 20-79 

emissions 

(000t CO2e 

yr-1)

30 Year 

emissions 

(000t CO2e)

Year 0 

emissions 

(000t CO2e 

yr-1)

Year 1-19 

emissions 

(000t CO2e 

yr-1)

Year 20-79 

emissions 

(000t CO2e 

yr-1)

30 Year 

emissions 

(000t CO2e)

Year 0 

emissions 

(000t CO2e 

yr-1)

Year 1-19 

emissions 

(000t CO2e 

yr-1)

Year 20-79 

emissions 

(000t CO2e 

yr-1)

30 Year 

emissions 

(000t CO2e) Low Mean High

Algeria -1 0 0 -1 -1 0 0 5 0 1 0 14 0% 0% 0%

Argentina -10 0 0 -11 -6 2 0 24 -2 4 0 65 0% 0% 1%

Australia -51 -7 0 -172 -35 -4 0 -107 -19 -2 0 -58 -3% -1% 0%

Bangladesh 4 0 0 7 9 0 0 15 15 1 0 23 0% 0% 0%

Brazil: Amazon Biome 1,014 4 3 1,198 1,227 11 3 1,477 1,449 20 4 1,774 20% 17% 15%

Brazil: Central-West Cerrados 337 3 0 404 364 20 1 756 392 42 1 1,196 7% 9% 10%

Brazil: Northeast Coast 26 0 0 34 32 2 0 71 39 4 0 118 1% 1% 1%

Brazil: North-Northeast Cerrados 145 1 0 171 155 7 0 289 165 14 0 436 3% 3% 4%

Brazil: South 159 2 0 203 179 17 0 500 200 36 0 876 3% 6% 7%

Brazil: Southeast 117 1 0 146 134 8 0 297 151 18 0 485 2% 3% 4%

Canada -1 0 0 -4 0 0 0 7 0 1 0 20 0% 0% 0%

China 114 1 0 184 185 13 0 426 254 27 0 719 3% 5% 6%

CIS -1 0 0 -10 -1 0 0 -7 0 0 0 -4 0% 0% 0%

Colombia 16 0 0 28 24 3 0 81 33 6 0 148 0% 1% 1%

Cuba 1 0 0 2 3 0 0 5 4 0 0 7 0% 0% 0%

Egypt -8 0 0 -6 -4 0 0 -1 -1 0 0 3 0% 0% 0%

EU 31 1 0 66 53 6 0 176 74 12 0 298 1% 2% 3%

Guatemala 13 0 0 20 20 1 0 38 27 2 0 59 0% 0% 1%

India 53 0 0 84 93 3 0 160 135 8 0 261 1% 2% 2%

Indonesia 113 4 1 286 232 11 5 499 361 19 10 720 5% 6% 6%

Iran 1 0 0 3 3 1 0 14 5 1 0 27 0% 0% 0%

Iraq 0 0 0 1 2 0 0 3 3 0 0 5 0% 0% 0%

Ivory Coast 36 0 0 52 53 1 0 81 72 3 0 114 1% 1% 1%

Japan 3 0 0 5 6 0 0 9 8 0 0 13 0% 0% 0%

Malaysia 4 0 0 8 8 0 0 13 11 0 0 18 0% 0% 0%

Mexico 8 -5 0 -80 12 -2 0 -30 17 0 0 12 -1% 0% 0%

Morocco 1 0 0 3 4 1 0 15 7 1 0 32 0% 0% 0%

Myanmar 0 0 0 1 1 0 0 1 1 0 0 2 0% 0% 0%

Nigeria 8 0 0 15 14 1 0 32 20 2 0 55 0% 0% 0%

Other Africa 533 13 2 960 797 44 3 1,661 1,086 87 3 2,576 16% 20% 22%

Other Asia -2 0 0 -8 -1 0 0 -6 -1 0 0 -4 0% 0% 0%

Other CIS -49 -1 -2 -83 -29 0 -1 -34 -8 2 -1 21 -1% 0% 0%

Other Eastern Europe 1 0 0 2 2 0 0 6 2 1 0 12 0% 0% 0%

Other Latin America 37 0 0 57 56 3 0 107 77 5 0 166 1% 1% 1%

Other Middle East 5 0 0 11 14 1 0 41 22 4 0 87 0% 0% 1%

Pakistan -16 -3 0 -72 -9 -1 0 -35 -3 0 0 -10 -1% 0% 0%

Paraguay 8 0 0 8 9 0 0 10 10 0 0 12 0% 0% 0%

Peru 2 0 0 -5 5 1 0 27 9 3 0 67 0% 0% 1%

Philippines 45 0 0 84 111 3 0 171 182 6 0 267 1% 2% 2%

Rest of World 8 0 0 15 13 1 0 25 18 1 0 37 0% 0% 0%

Russia 15 0 0 27 24 2 0 64 34 4 0 107 0% 1% 1%

South Africa -42 -1 0 -65 -28 -1 0 -47 -14 -1 0 -29 -1% -1% 0%

South Korea 0 0 0 1 1 0 0 1 1 0 0 2 0% 0% 0%

Taiwan 0 0 0 -1 0 0 0 0 0 0 0 1 0% 0% 0%

Thailand 44 0 0 65 79 2 0 114 115 4 0 170 1% 1% 1%

Tunisia 0 0 0 0 0 0 0 7 1 1 0 17 0% 0% 0%

Turkey 7 0 0 17 19 2 0 56 31 5 0 113 0% 1% 1%

Ukraine 3 0 0 7 6 1 0 21 10 2 0 37 0% 0% 0%

Uruguay 0 0 0 1 1 0 0 6 1 1 0 12 0% 0% 0%

US 533 4 1 745 734 21 2 1,156 936 41 3 1,619 13% 14% 14%

Uzbekistan -2 0 0 1 0 1 0 26 2 3 0 56 0% 0% 0%

Venezuela 0 -1 0 -19 2 0 0 -3 4 1 0 15 0% 0% 0%

Vietnam 13 0 0 21 28 1 0 40 44 1 0 61 0% 0% 1%

Western Africa 33 1 0 84 69 7 1 212 105 15 1 368 1% 3% 3%

TOTAL 3,683 74 10 5,852 4,668 192 15 8,473 5,716 346 20 11,707 77% 100% 113%

FOREIGN TOTAL 3,150 70 9 5,107 3,934 171 13 7,318 4,780 305 17 10,088

Year 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

Foreign Total (Thousand MtCO2e)

High 4,780 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

Mean 3,934 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13

Low 3,150 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9

Foreign Total (gCO2e/mmbtu)

High 595,871 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

Mean 490,372 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

Low 392,612 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

mmBtu Denominator 8,022,222

High 44,689

Mean 30,406

Low 18,982

LOW MEAN HIGH Percent GHG 
47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13

9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115
NET PRESENT VALUE, 30 YEAR TIME HORIZON

Plant Type

Emisions Category 2005 Gasoline Baseline

Domestic Livestock

Domestic Farm Inputs and Fert N2O

Domestic Rice Methane

Tailpipe 2,370,120

International Rice Methane

International Livestock

Domestic Soil Carbon

Other (fuel and feedstock transport)

International Farm Inputs and Fert N2O

International Land Use Change

Fuel Production 576,000

Net Emissions 2,946,120

20% Reduction Threshold

% Change From Baseline

PLANT TYPE PLANT FEATURES

Sorghum Ethanol – Dry Mill NG - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 0% Wet DG

 - Yes CHP, 0% Wet DG
Discount Rate = 0.00%

Sorghum Ethanol – Dry Mill NG Sorghum Ethanol – Dry Mill Coal Sorghum Ethanol – Dry Mill Biogas

 - No 

CHP, 0% 

Wet DG

 - Yes 

CHP, 0% 

Wet DG

 - No 

CHP, 0% 

Wet DG

 - Yes 

CHP, 0% 

Wet DG

 - No 

CHP, 0% 

Wet DG

 - Yes 

CHP, 0% 

Wet DG

-53,935 -53,935 -53,935 -53,935 -53,935 -53,935

261,411 261,411 261,411 261,411 261,411 261,411

17,307 17,307 17,307 17,307 17,307 17,307

26,400 26,400 26,400 26,400 26,400 26,400

-19,467 -19,467 -19,467 -19,467 -19,467 -19,467

-27,520 -27,520 -27,520 -27,520 -27,520 -27,520

-83,579 -83,579 -83,579 -83,579 -83,579 -83,579

128,290 128,290 128,290 128,290 128,290 128,290

203,147 203,147 203,147 203,147 203,147 203,147

912,172 912,172 912,172 912,172 912,172 912,172

941,018 849,522 1,755,755 1,693,621 197,904 48,357

2,305,242 2,213,747 3,119,980 3,057,846 1,562,128 1,412,581

2,356,896 2,356,896 2,356,896 2,356,896 2,356,896 2,356,896

-22% -25% 6% 4% -47% -52%

Fuel Production (gCO2-eq / mmBtu)

31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612 1,612
31,367 31,367 31,367 31,367

28,317 28,317 28,317 28,317

58,525 58,525 58,525 58,525

56,454 56,454 56,454 56,454

6,597 6,597 6,597 6,597

1,612 1,612 1,612 1,612