PLANT TYPE PLANT FEATURES Mean

Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG -33% - Yes CHP, 100% Wet DG -36% Sorghum Ethanol – Dry Mill Coal- No CHP, 100% Wet DG -16% - Yes CHP, 100% Wet DG -18% Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG -48% - Yes CHP, 100% Wet DG -53% Lifecycle GHG Emissions Percent Difference Compared to Petroleum BaselineLow 95% confidence rangeHigh 95% confidence range -44% -18% -47% -21% -27% -1% -29% -3% -59% -33% -64% -38% Lifecycle GHG Emissions Percent Difference Compared to Petroleum Baseline**PLA NT TYPE**  **PLA NT FEA**  **TURES Fuel Production**  **Emissions (gCO2e/mmBtu)**  **2022** Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG 21,307

- Yes CHP, 100% Wet DG 18,257 Sorghum Ethanol – Dry Mill Coal- No CHP, 100% Wet DG 38,006

- Yes CHP, 100% Wet DG 35,935 Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG 6,543

- Yes CHP, 100% Wet DG 1,558

# AN**NUA L LIFE CYCLE GHG EMISSIONS BY CA**  **TEGORY**

**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 COMPA**RED TO PETROLEUM BA SELINE**  **Time Horizon (Years) Discount Rate (%)** 

**Plant Type Plant Features**  Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG


# AN**NUA L LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RA**  **TE SET IN CELLS C21 & C22)**

**Plant Types** 2005 Gasoline Baseline Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG


# AN**NUA L LIFE CYCLE GHG EMISSIONS BY PLA** **NT TYPE, 0% DISCOUNT RA**  **TE**

**Plant Types** 2005 Gasoline Baseline Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG- Yes CHP, 100% Wet DG

Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG**0 1**  **2 3**  **4 5**  **6**

490,372 21,337 21,337 21,337 21,337 21,337 21,337 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 -649 880 880 880 880 880 880 880 423,998 38,523 38,523 38,523 38,523 38,523 38,521 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** 

# LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPA**RED TO PETROLEUM BA SELINE** 

30.00<-- Must be 100 years or less 0.00%



# AN**NUA L LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RA**  **TE SET IN CELLS C21 & C22)**

**0 1**  **2 3**  **4 5**  **6** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 445,304 59,829 59,829 59,829 59,829 59,829 59,827 442,254 56,780 56,780 56,780 56,780 56,780 56,777 462,004 76,529 76,529 76,529 76,529 76,529 76,527 459,933 74,458 74,458 74,458 74,458 74,458 74,456 430,541 45,066 45,066 45,066 45,066 45,066 45,064 425,556 40,081 40,081 40,081 40,081 40,081 40,079


# AN**NUA L LIFE CYCLE GHG EMISSIONS BY PLA** **NT TYPE, 0% DISCOUNT RA**  **TE**

**0 1**  **2 3**  **4 5**  **6** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 445,304 59,829 59,829 59,829 59,829 59,829 59,827 442,254 56,780 56,780 56,780 56,780 56,780 56,777 462,004 76,529 76,529 76,529 76,529 76,529 76,527 **An nual Emissions (gCO2-eq / mmBtu)** 

-48% -36% -16% **Percent GHG Reduction Compared to Petroleum Baseline** -33%

-18%

**An nual Emissions (gCO2eq/mmBtu)**  **An nual Emissions (gCO2eq/mmBtu)**  -53%459,933 74,458 74,458 74,458 74,458 74,458 74,456

430,541 45,066 45,066 45,066 45,066 45,066 45,064 425,556 40,081 40,081 40,081 40,081 40,081 40,079**7 8**  **9 10**  **11 12**  **13**

21,337 21,33721,33721,33721,33721,33721,337 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 38,521 38,521 38,521 38,521 38,52338,52338,523 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 59,827 59,82759,82759,82759,82959,82959,829 56,777 56,77756,77756,77756,780 56,780 56,780 76,527 76,527 76,527 76,527 76,529 76,529 76,529 74,456 74,456 74,456 74,456 74,458 74,458 74,458 45,064 45,06445,06445,06445,06645,06645,066 40,079 40,07940,07940,07940,081 40,081 40,081

**7 8**  **9 10**  **11 12**  **13** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 59,827 59,82759,82759,82759,82959,82959,829 56,777 56,77756,77756,77756,780 56,780 56,780 76,527 76,527 76,527 76,527 76,529 76,529 76,529 **NPV GHG Emissions (gCO2eq / mmBtu)**

1,983,364

2,484,354 2,422,220 **AN PV GHG Emissions (gCO2eq / mmBtu)** 

1,891,868

1,540,468 1,390,92174,456 74,456 74,456 74,456 74,458 74,458 74,458

45,064 45,06445,06445,06445,06645,06645,066 40,079 40,07940,07940,07940,081 40,081 40,081**14 15**  **16 17**  **18 19** 

21,337 21,337 21,337 21,337 21,337 21,337 3,608 3,608 3,608 3,608 3,608 3,608 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 38,523 38,523 38,522 38,522 38,522 38,522 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 59,829 59,829 59,828 59,828 59,828 59,828 56,780 56,780 56,778 56,778 56,778 56,778 76,529 76,529 76,528 76,528 76,528 76,528 74,458 74,458 74,457 74,457 74,457 74,457 45,066 45,066 45,065 45,065 45,065 45,065 40,081 40,081 40,080 40,080 40,080 40,080

**14 15**  **16 17**  **18 19**  98,204 98,204 98,204 98,204 98,204 98,204 59,829 59,829 59,828 59,828 59,828 59,828 56,780 56,780 56,778 56,778 56,778 56,778 76,529 76,529 76,528 76,528 76,528 76,528

51,349 46,364 **AN PV GHG Emissions (gCO2eq / mmBtu)** 

66,112 63,062

80,741 82,81274,458 74,458 74,457 74,457 74,457 74,457

45,066 45,066 45,065 45,065 45,065 45,065 40,081 40,081 40,080 40,080 40,080 40,080**20 21**  **22 23**  **24 25**  **26**

1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,824 18,825 18,825 18,825 18,825 18,825 18,826 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 40,131 40,131 40,131 40,131 40,131 40,131 40,132 37,081 37,082 37,082 37,082 37,082 37,082 37,082 56,830 56,831 56,831 56,831 56,831 56,831 56,832 54,75954,760 54,760 54,760 54,760 54,760 54,761 25,36725,36825,368 25,36825,368 25,368 25,369 20,38220,38320,383 20,38320,383 20,383 20,384

**20 21**  **22 23**  **24 25**  **26** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 40,131 40,131 40,131 40,131 40,131 40,131 40,132 37,081 37,082 37,082 37,082 37,082 37,082 37,082 56,830 56,831 56,831 56,831 56,831 56,831 56,83254,75954,760 54,760 54,760 54,760 54,760 54,761

25,36725,36825,368 25,36825,368 25,368 25,369 20,38220,38320,383 20,38320,383 20,383 20,384**27 28**  **29 30**  **31 32**  1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 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 18,826 18,826 18,826 18,826 18,825 18,825 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 40,132 40,132 40,132 0 0 0 37,082 37,082 37,082 0 0 0 56,832 56,832 56,832 0 0 0 54,761 54,761 54,761 0 0 0 25,369 25,369 25,369 0 0 0 20,384 20,384 20,384 0 0 0

**27 28**  **29 30**  **31 32**  98,204 98,204 98,204 98,204 98,204 98,204 40,132 40,132 40,132 40,132 40,132 40,132 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,83254,761 54,761 54,761 54,761 54,760 54,760

25,369 25,369 25,369 25,369 25,369 25,369 20,384 20,384 20,384 20,384 20,384 20,384**33 34**  **35 36**  **37 38**  **39** 1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 18,825 18,825 18,825 18,825 18,825 18,825 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 40,132 40,132 40,132 40,132 40,13240,13240,132 37,082 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,832 56,83254,760 54,760 54,760 54,760 54,760 54,760 54,760

25,369 25,369 25,369 25,369 25,36925,36925,369 20,384 20,384 20,384 20,384 20,38420,38420,384**40 41**  **42 43**  **44 45**  **46 47** 

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 18,825 18,825 18,825 18,825 18,825 18,825 18,825 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 40,132 40,132 40,132 40,132 40,132 40,132 40,132 40,132 37,082 37,082 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,832 56,832 56,83254,760 54,760 54,760 54,760 54,760 54,760 54,760 54,760

25,369 25,369 25,369 25,369 25,369 25,369 25,369 25,369 20,384 20,384 20,384 20,384 20,384 20,384 20,384 20,384**48 49**  **50 51**  **52 53**  **54 55** 

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 18,825 18,825 18,825 18,825 18,825 18,825 18,825 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 40,132 40,132 40,132 40,132 40,132 40,132 40,132 40,132 37,082 37,082 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,832 56,832 56,83254,760 54,760 54,760 54,760 54,760 54,760 54,760 54,760

25,369 25,369 25,369 25,369 25,369 25,369 25,369 25,369 20,384 20,384 20,384 20,384 20,384 20,384 20,384 20,384**56 57**  **58 59**  **60 61**  **62 63** 

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 18,825 18,825 18,825 18,825 18,825 18,825 18,825 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 40,132 40,132 40,132 40,132 40,132 40,132 40,132 40,132 37,082 37,082 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,832 56,832 56,83254,760 54,760 54,760 54,760 54,760 54,760 54,760 54,760

25,369 25,369 25,369 25,369 25,369 25,369 25,369 25,369 20,384 20,384 20,384 20,384 20,384 20,384 20,384 20,384**64 65**  **66 67**  **68 69**  **70 71** 

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 18,825 18,825 18,825 18,825 18,825 18,825 18,825 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 40,132 40,132 40,132 40,132 40,132 40,132 40,132 40,132 37,082 37,082 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,832 56,832 56,83254,760 54,760 54,760 54,760 54,760 54,760 54,760 54,760

25,369 25,369 25,369 25,369 25,369 25,369 25,369 25,369 20,384 20,384 20,384 20,384 20,384 20,384 20,384 20,384**72 73**  **74 75**  **76 77**  **78**

1,639 1,639 1,639 1,639 1,639 1,639 1,639 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 18,825 18,825 18,825 18,825 18,825 18,825 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 40,132 40,132 40,132 40,132 40,132 40,132 40,132 37,082 37,082 37,082 37,082 37,082 37,082 37,082 56,832 56,832 56,832 56,832 56,832 56,832 56,83254,760 54,760 54,760 54,760 54,760 54,760 54,760

25,369 25,369 25,369 25,369 25,369 25,369 25,369 20,384 20,384 20,384 20,384 20,384 20,384 20,384**79 80**  **81 82**  **83 84**  **85**

1,639 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,825 17,186 17,186 17,186 17,186 17,186 17,186 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 40,132 38,492 38,492 38,492 38,492 38,492 38,492 37,082 35,443 35,443 35,443 35,443 35,443 35,443 56,832 55,192 55,192 55,192 55,192 55,192 55,19254,760 53,121 53,121 53,121 53,121 53,121 53,121

25,369 23,729 23,729 23,729 23,729 23,729 23,729 20,384 18,744 18,744 18,744 18,744 18,744 18,744**86 87**  **88 89**  **90 91**  **92** 0 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 17,186 17,186 17,186 17,186 17,186 17,186 17,186 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 38,492 38,492 38,492 38,492 38,492 38,492 38,492 35,443 35,443 35,443 35,443 35,443 35,443 35,443 55,192 55,192 55,192 55,192 55,192 55,192 55,19253,121 53,121 53,121 53,121 53,121 53,121 53,121

23,729 23,729 23,729 23,729 23,729 23,729 23,729 18,744 18,744 18,744 18,744 18,744 18,744 18,744**93 94**  **95 96**  **97 98**  **99** 0 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 17,186 17,186 17,186 17,186 17,186 17,186 17,186 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 38,492 38,492 38,492 38,492 38,492 38,492 38,492 35,443 35,443 35,443 35,443 35,443 35,443 35,443 55,192 55,192 55,192 55,192 55,192 55,192 55,19253,121 53,121 53,121 53,121 53,121 53,121 53,121

23,729 23,729 23,729 23,729 23,729 23,729 23,729 18,744 18,744 18,744 18,744 18,744 18,744 18,744

# AN**NUA L LIFE CYCLE GHG EMISSIONS BY CA**  **TEGORY**

**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 COMPA**RED TO PETROLEUM BA SELINE**  **Time Horizon (Years) Discount Rate (%)** 

**Plant Type Plant Features**  Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG


# AN**NUA L LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RA**  **TE SET IN CELLS C21 & C22)**

**Plant Types** 2005 Gasoline Baseline Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG


# AN**NUA L LIFE CYCLE GHG EMISSIONS BY PLA** **NT TYPE, 0% DISCOUNT RA**  **TE**

**Plant Types** 2005 Gasoline Baseline Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG- Yes CHP, 100% Wet DG

Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG**0 1**  **2 3**  **4 5**  **6**

392,612 8,721 8,721 8,721 8,721 8,721 8,721 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 -649 880 880 880 880 880 880 880 326,237 25,907 25,907 25,907 25,907 25,907 25,905 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** 

# LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPA**RED TO PETROLEUM BA SELINE** 

30.00<-- Must be 100 years or less 0.00%



# AN**NUA L LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RA**  **TE SET IN CELLS C21 & C22)**

**0 1**  **2 3**  **4 5**  **6** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 347,544 47,213 47,213 47,213 47,213 47,213 47,211 344,494 44,163 44,163 44,163 44,163 44,163 44,161 364,243 63,913 63,913 63,913 63,913 63,913 63,911 362,172 61,842 61,842 61,842 61,842 61,842 61,840 332,780 32,450 32,450 32,450 32,450 32,450 32,448 327,796 27,465 27,465 27,465 27,465 27,465 27,463


# AN**NUA L LIFE CYCLE GHG EMISSIONS BY PLA** **NT TYPE, 0% DISCOUNT RA**  **TE**

**0 1**  **2 3**  **4 5**  **6** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 347,544 47,213 47,213 47,213 47,213 47,213 47,211 344,494 44,163 44,163 44,163 44,163 44,163 44,161 364,243 63,913 63,913 63,913 63,913 63,913 63,911 **An nual Emissions (gCO2-eq / mmBtu)** 

-59% -27% -29%

**An nual Emissions (gCO2eq/mmBtu)** 

**Percent GHG Reduction Compared to Petroleum Baseline** -44% -47%

**An nual Emissions (gCO2eq/mmBtu)**  -64%362,172 61,842 61,842 61,842 61,842 61,842 61,840

332,780 32,450 32,450 32,450 32,450 32,450 32,448 327,796 27,465 27,465 27,465 27,465 27,465 27,463**7 8**  **9 10**  **11 12**  **13** 8,721 8,721 8,721 8,721 8,721 8,721 8,721 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 25,905 25,90525,90525,90525,90725,90725,907 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 47,211 47,211 47,211 47,211 47,21347,21347,213 44,161 44,161 44,161 44,161 44,16344,16344,163 63,911 63,911 63,911 63,911 63,91363,91363,913 61,840 61,84061,84061,84061,842 61,842 61,842 32,448 32,44832,44832,44832,450 32,450 32,450 27,463 27,46327,46327,46327,46527,46527,465

**7 8**  **9 10**  **11 12**  **13** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 47,211 47,211 47,211 47,211 47,21347,21347,213 44,161 44,161 44,161 44,161 44,16344,16344,163 63,911 63,911 63,911 63,911 63,91363,91363,913 **NPV GHG Emissions (gCO2eq / mmBtu)**

1,640,648

2,079,505 **AN PV GHG Emissions (gCO2eq / mmBtu)** 

1,549,153 2,141,639

1,197,752 1,048,20661,840 61,84061,84061,84061,842 61,842 61,842

32,448 32,44832,44832,44832,450 32,450 32,450 27,463 27,46327,46327,46327,46527,46527,465**14 15**  **16 17**  **18 19** 

8,721 8,721 8,721 8,721 8,721 8,721 3,608 3,608 3,608 3,608 3,608 3,608 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 25,907 25,907 25,905 25,905 25,905 25,905 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 47,213 47,213 47,212 47,212 47,212 47,212 44,163 44,163 44,162 44,162 44,162 44,162 63,913 63,913 63,912 63,912 63,912 63,912 61,842 61,842 61,841 61,841 61,841 61,841 32,450 32,450 32,449 32,449 32,449 32,449 27,465 27,465 27,464 27,464 27,464 27,464

**14 15**  **16 17**  **18 19**  98,204 98,204 98,204 98,204 98,204 98,204 47,213 47,213 47,212 47,212 47,212 47,212 44,163 44,163 44,162 44,162 44,162 44,162 63,913 63,913 63,912 63,912 63,912 63,912 **AN PV GHG Emissions (gCO2eq / mmBtu)** 

54,688 51,638

39,925 69,317 71,388

34,94061,842 61,842 61,841 61,841 61,841 61,841

32,450 32,450 32,449 32,449 32,449 32,449 27,465 27,465 27,464 27,464 27,464 27,464**20 21**  **22 23**  **24 25**  **26**

1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,299 18,300 18,300 18,300 18,300 18,300 18,301 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 39,606 39,60739,607 39,60739,607 39,607 39,607 36,556 36,55736,557 36,55736,557 36,557 36,557 56,30556,306 56,306 56,306 56,306 56,306 56,307 54,234 54,23554,235 54,23554,235 54,235 54,236 24,84324,84324,843 24,84324,843 24,843 24,844 19,858 19,859 19,859 19,859 19,859 19,859 19,859

**20 21**  **22 23**  **24 25**  **26** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 39,606 39,60739,607 39,60739,607 39,607 39,607 36,556 36,55736,557 36,55736,557 36,557 36,557 56,30556,306 56,306 56,306 56,306 56,306 56,30754,234 54,23554,235 54,23554,235 54,235 54,236

24,84324,84324,843 24,84324,843 24,843 24,844 19,858 19,859 19,859 19,859 19,859 19,859 19,859**27 28**  **29 30**  **31 32**  1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 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 18,301 18,301 18,301 18,301 18,300 18,300 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 39,607 39,607 39,607 0 0 0 36,557 36,557 36,557 0 0 0 56,307 56,307 56,307 0 0 0 54,236 54,236 54,236 0 0 0 24,844 24,844 24,844 0 0 0 19,859 19,859 19,859 0 0 0

**27 28**  **29 30**  **31 32**  98,204 98,204 98,204 98,204 98,204 98,204 39,607 39,607 39,607 39,607 39,607 39,607 36,557 36,557 36,557 36,557 36,557 36,557 56,307 56,307 56,307 56,307 56,307 56,30754,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,844 24,844 19,859 19,859 19,859 19,859 19,859 19,859**33 34**  **35 36**  **37 38**  **39** 1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 18,300 18,300 18,300 18,300 18,300 18,300 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 39,607 39,607 39,607 39,607 39,60739,60739,607 36,557 36,557 36,557 36,557 36,55736,55736,557 56,307 56,307 56,307 56,307 56,30756,30756,30754,236 54,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,84424,84424,844 19,859 19,859 19,859 19,859 19,859 19,859 19,859**40 41**  **42 43**  **44 45**  **46 47** 

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 18,300 18,300 18,300 18,300 18,300 18,300 18,300 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 39,607 39,607 39,607 39,607 39,607 39,607 39,607 39,607 36,557 36,557 36,557 36,557 36,557 36,557 36,557 36,557 56,307 56,307 56,307 56,307 56,307 56,307 56,307 56,30754,236 54,236 54,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,844 24,844 24,844 24,844 19,859 19,859 19,859 19,859 19,859 19,859 19,859 19,859**48 49**  **50 51**  **52 53**  **54 55** 

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 18,300 18,300 18,300 18,300 18,300 18,300 18,300 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 39,607 39,607 39,607 39,607 39,607 39,607 39,607 39,607 36,557 36,557 36,557 36,557 36,557 36,557 36,557 36,557 56,307 56,307 56,307 56,307 56,307 56,307 56,307 56,30754,236 54,236 54,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,844 24,844 24,844 24,844 19,859 19,859 19,859 19,859 19,859 19,859 19,859 19,859**56 57**  **58 59**  **60 61**  **62 63** 

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 18,300 18,300 18,300 18,300 18,300 18,300 18,300 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 39,607 39,607 39,607 39,607 39,607 39,607 39,607 39,607 36,557 36,557 36,557 36,557 36,557 36,557 36,557 36,557 56,307 56,307 56,307 56,307 56,307 56,307 56,307 56,30754,236 54,236 54,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,844 24,844 24,844 24,844 19,859 19,859 19,859 19,859 19,859 19,859 19,859 19,859**64 65**  **66 67**  **68 69**  **70 71** 

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 18,300 18,300 18,300 18,300 18,300 18,300 18,300 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 39,607 39,607 39,607 39,607 39,607 39,607 39,607 39,607 36,557 36,557 36,557 36,557 36,557 36,557 36,557 36,557 56,307 56,307 56,307 56,307 56,307 56,307 56,307 56,30754,236 54,236 54,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,844 24,844 24,844 24,844 19,859 19,859 19,859 19,859 19,859 19,859 19,859 19,859**72 73**  **74 75**  **76 77**  **78**

1,115 1,115 1,115 1,115 1,115 1,115 1,115 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 18,300 18,300 18,300 18,300 18,300 18,300 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 39,607 39,607 39,607 39,607 39,607 39,607 39,607 36,557 36,557 36,557 36,557 36,557 36,557 36,557 56,307 56,307 56,307 56,307 56,307 56,307 56,30754,236 54,236 54,236 54,236 54,236 54,236 54,236

24,844 24,844 24,844 24,844 24,844 24,844 24,844 19,859 19,859 19,859 19,859 19,859 19,859 19,859**79 80**  **81 82**  **83 84**  **85**

1,115 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 18,300 17,186 17,186 17,186 17,186 17,186 17,186 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 39,607 38,492 38,492 38,492 38,492 38,492 38,492 36,557 35,443 35,443 35,443 35,443 35,443 35,443 56,307 55,192 55,192 55,192 55,192 55,192 55,19254,236 53,121 53,121 53,121 53,121 53,121 53,121

24,844 23,729 23,729 23,729 23,729 23,729 23,729 19,859 18,744 18,744 18,744 18,744 18,744 18,744**86 87**  **88 89**  **90 91**  **92** 0 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 17,186 17,186 17,186 17,186 17,186 17,186 17,186 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 38,492 38,492 38,492 38,492 38,492 38,492 38,492 35,443 35,443 35,443 35,443 35,443 35,443 35,443 55,192 55,192 55,192 55,192 55,192 55,192 55,19253,121 53,121 53,121 53,121 53,121 53,121 53,121

23,729 23,729 23,729 23,729 23,729 23,729 23,729 18,744 18,744 18,744 18,744 18,744 18,744 18,744**93 94**  **95 96**  **97 98**  **99** 0 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 17,186 17,186 17,186 17,186 17,186 17,186 17,186 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 38,492 38,492 38,492 38,492 38,492 38,492 38,492 35,443 35,443 35,443 35,443 35,443 35,443 35,443 55,192 55,192 55,192 55,192 55,192 55,192 55,19253,121 53,121 53,121 53,121 53,121 53,121 53,121

23,729 23,729 23,729 23,729 23,729 23,729 23,729 18,744 18,744 18,744 18,744 18,744 18,744 18,744

# AN**NUA L LIFE CYCLE GHG EMISSIONS BY CA**  **TEGORY**

**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 COMPA**RED TO PETROLEUM BA SELINE**  **Time Horizon (Years) Discount Rate (%)** 

**Plant Type Plant Features**  Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG


# AN**NUA L LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RA**  **TE SET IN CELLS C21 & C22)**

**Plant Types** 2005 Gasoline Baseline Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG


# AN**NUA L LIFE CYCLE GHG EMISSIONS BY PLA** **NT TYPE, 0% DISCOUNT RA**  **TE**

**Plant Types** 2005 Gasoline Baseline Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG- Yes CHP, 100% Wet DG

Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG**0 1**  **2 3**  **4 5**  **6**

595,871 38,065 38,065 38,065 38,065 38,065 38,065 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 -649 880 880 880 880 880 880 880 529,496 55,251 55,251 55,251 55,251 55,251 55,249 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** 

# LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPA**RED TO PETROLEUM BA SELINE** 

30.00<-- Must be 100 years or less 0.00%



# AN**NUA L LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RA**  **TE SET IN CELLS C21 & C22)**

**0 1**  **2 3**  **4 5**  **6** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 550,802 76,558 76,558 76,558 76,558 76,558 76,555 547,753 73,508 73,508 73,508 73,508 73,508 73,506 567,502 93,257 93,257 93,257 93,257 93,257 93,255 565,431 91,186 91,186 91,186 91,186 91,186 91,184 536,039 61,794 61,794 61,794 61,794 61,794 61,792 531,054 56,809 56,809 56,809 56,809 56,809 56,807


# AN**NUA L LIFE CYCLE GHG EMISSIONS BY PLA** **NT TYPE, 0% DISCOUNT RA**  **TE**

**0 1**  **2 3**  **4 5**  **6** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 550,802 76,558 76,558 76,558 76,558 76,558 76,555 547,753 73,508 73,508 73,508 73,508 73,508 73,506 567,502 93,257 93,257 93,257 93,257 93,257 93,255 **An nual Emissions (gCO2-eq / mmBtu)** 

-33% -21% -1% **Percent GHG Reduction Compared to Petroleum Baseline** -18%

-3%

**An nual Emissions (gCO2eq/mmBtu)**  **An nual Emissions (gCO2eq/mmBtu)**  -38%565,431 91,186 91,186 91,186 91,186 91,186 91,184

536,039 61,794 61,794 61,794 61,794 61,794 61,792 531,054 56,809 56,809 56,809 56,809 56,809 56,807**7 8**  **9 10**  **11 12**  **13**

38,065 38,06538,06538,06538,06538,06538,065 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 55,249 55,24955,24955,24955,251 55,251 55,251 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 76,555 76,55576,55576,55576,557 76,557 76,557 73,506 73,506 73,506 73,506 73,508 73,508 73,508 93,255 93,25593,25593,25593,25793,25793,257 91,184 91,184 91,184 91,184 91,186 91,186 91,186 61,792 61,792 61,792 61,792 61,79461,79461,794 56,807 56,80756,80756,80756,80956,80956,809

**7 8**  **9 10**  **11 12**  **13** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 76,555 76,55576,55576,55576,557 76,557 76,557 73,506 73,506 73,506 73,506 73,508 73,508 73,508 93,255 93,25593,25593,25593,25793,25793,257 **NPV GHG Emissions (gCO2eq / mmBtu)**

2,411,876

2,912,866 2,850,732 **AN PV GHG Emissions (gCO2eq / mmBtu)** 

2,320,380

1,968,980 1,819,43391,184 91,184 91,184 91,184 91,186 91,186 91,186

61,792 61,792 61,792 61,792 61,79461,79461,794 56,807 56,80756,80756,80756,80956,80956,809**14 15**  **16 17**  **18 19** 

38,065 38,065 38,065 38,065 38,065 38,065 3,608 3,608 3,608 3,608 3,608 3,608 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 55,251 55,251 55,250 55,250 55,250 55,250 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 76,557 76,557 76,556 76,556 76,556 76,556 73,508 73,508 73,506 73,506 73,506 73,506 93,257 93,257 93,256 93,256 93,256 93,256 91,186 91,186 91,185 91,185 91,185 91,185 61,794 61,794 61,793 61,793 61,793 61,793 56,809 56,809 56,808 56,808 56,808 56,808

**14 15**  **16 17**  **18 19**  98,204 98,204 98,204 98,204 98,204 98,204 76,557 76,557 76,556 76,556 76,556 76,556 73,508 73,508 73,506 73,506 73,506 73,506 93,257 93,257 93,256 93,256 93,256 93,256

65,633 60,648 **AN PV GHG Emissions (gCO2eq / mmBtu)** 

80,396 77,346

95,024 97,09691,186 91,186 91,185 91,185 91,185 91,185

61,794 61,794 61,793 61,793 61,793 61,793 56,809 56,809 56,808 56,808 56,808 56,808**20 21**  **22 23**  **24 25**  **26**

2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,342 19,343 19,343 19,343 19,343 19,343 19,344 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 40,64940,64940,649 40,64940,649 40,649 40,650 37,59937,600 37,600 37,600 37,600 37,600 37,600 57,34857,34957,349 57,34957,349 57,349 57,350 55,27755,27855,278 55,27855,278 55,278 55,279 25,88525,88625,886 25,88625,886 25,886 25,887 20,901 20,901 20,901 20,901 20,901 20,901 20,902

**20 21**  **22 23**  **24 25**  **26** 98,204 98,204 98,204 98,204 98,204 98,204 98,204 40,64940,64940,649 40,64940,649 40,649 40,650 37,59937,600 37,600 37,600 37,600 37,600 37,600 57,34857,34957,349 57,34957,349 57,349 57,35055,27755,27855,278 55,27855,278 55,278 55,279

25,88525,88625,886 25,88625,886 25,886 25,887 20,901 20,901 20,901 20,901 20,901 20,901 20,902**27 28**  **29 30**  **31 32**  2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 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 19,344 19,344 19,344 19,344 19,343 19,343 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 40,650 40,650 40,650 0 0 0 37,600 37,600 37,600 0 0 0 57,350 57,350 57,350 0 0 0 55,279 55,279 55,279 0 0 0 25,887 25,887 25,887 0 0 0 20,902 20,902 20,902 0 0 0

**27 28**  **29 30**  **31 32**  98,204 98,204 98,204 98,204 98,204 98,204 40,650 40,650 40,650 40,650 40,650 40,650 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,35055,279 55,279 55,279 55,279 55,278 55,278

25,887 25,887 25,887 25,887 25,887 25,887 20,902 20,902 20,902 20,902 20,902 20,902**33 34**  **35 36**  **37 38**  **39** 2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 19,343 19,343 19,343 19,343 19,343 19,343 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 40,650 40,650 40,650 40,650 40,65040,65040,650 37,600 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,350 57,35055,278 55,278 55,278 55,278 55,27855,27855,278

25,887 25,887 25,887 25,887 25,88725,88725,887 20,902 20,902 20,902 20,902 20,90220,90220,902**40 41**  **42 43**  **44 45**  **46 47** 

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 19,343 19,343 19,343 19,343 19,343 19,343 19,343 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 40,650 40,650 40,650 40,650 40,650 40,650 40,650 40,650 37,600 37,600 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,350 57,350 57,35055,278 55,278 55,278 55,278 55,278 55,278 55,278 55,278

25,887 25,887 25,887 25,887 25,887 25,887 25,887 25,887 20,902 20,902 20,902 20,902 20,902 20,902 20,902 20,902**48 49**  **50 51**  **52 53**  **54 55** 

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 19,343 19,343 19,343 19,343 19,343 19,343 19,343 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 40,650 40,650 40,650 40,650 40,650 40,650 40,650 40,650 37,600 37,600 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,350 57,350 57,35055,278 55,278 55,278 55,278 55,278 55,278 55,278 55,278

25,887 25,887 25,887 25,887 25,887 25,887 25,887 25,887 20,902 20,902 20,902 20,902 20,902 20,902 20,902 20,902**56 57**  **58 59**  **60 61**  **62 63** 

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 19,343 19,343 19,343 19,343 19,343 19,343 19,343 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 40,650 40,650 40,650 40,650 40,650 40,650 40,650 40,650 37,600 37,600 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,350 57,350 57,35055,278 55,278 55,278 55,278 55,278 55,278 55,278 55,278

25,887 25,887 25,887 25,887 25,887 25,887 25,887 25,887 20,902 20,902 20,902 20,902 20,902 20,902 20,902 20,902**64 65**  **66 67**  **68 69**  **70 71** 

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 19,343 19,343 19,343 19,343 19,343 19,343 19,343 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 40,650 40,650 40,650 40,650 40,650 40,650 40,650 40,650 37,600 37,600 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,350 57,350 57,35055,278 55,278 55,278 55,278 55,278 55,278 55,278 55,278

25,887 25,887 25,887 25,887 25,887 25,887 25,887 25,887 20,902 20,902 20,902 20,902 20,902 20,902 20,902 20,902**72 73**  **74 75**  **76 77**  **78**

2,158 2,158 2,158 2,158 2,158 2,158 2,158 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 19,343 19,343 19,343 19,343 19,343 19,343 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 40,650 40,650 40,650 40,650 40,650 40,650 40,650 37,600 37,600 37,600 37,600 37,600 37,600 37,600 57,350 57,350 57,350 57,350 57,350 57,350 57,35055,278 55,278 55,278 55,278 55,278 55,278 55,278

25,887 25,887 25,887 25,887 25,887 25,887 25,887 20,902 20,902 20,902 20,902 20,902 20,902 20,902**79 80**  **81 82**  **83 84**  **85**

2,158 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 19,343 17,186 17,186 17,186 17,186 17,186 17,186 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 40,650 38,492 38,492 38,492 38,492 38,492 38,492 37,600 35,443 35,443 35,443 35,443 35,443 35,443 57,350 55,192 55,192 55,192 55,192 55,192 55,19255,278 53,121 53,121 53,121 53,121 53,121 53,121

25,887 23,729 23,729 23,729 23,729 23,729 23,729 20,902 18,744 18,744 18,744 18,744 18,744 18,744**86 87**  **88 89**  **90 91**  **92** 0 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 17,186 17,186 17,186 17,186 17,186 17,186 17,186 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 38,492 38,492 38,492 38,492 38,492 38,492 38,492 35,443 35,443 35,443 35,443 35,443 35,443 35,443 55,192 55,192 55,192 55,192 55,192 55,192 55,19253,121 53,121 53,121 53,121 53,121 53,121 53,121

23,729 23,729 23,729 23,729 23,729 23,729 23,729 18,744 18,744 18,744 18,744 18,744 18,744 18,744**93 94**  **95 96**  **97 98**  **99** 0 0 0 0 0 0 0 3,608 3,608 3,608 3,608 3,608 3,608 3,608 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 17,186 17,186 17,186 17,186 17,186 17,186 17,186 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 38,492 38,492 38,492 38,492 38,492 38,492 38,492 35,443 35,443 35,443 35,443 35,443 35,443 35,443 55,192 55,192 55,192 55,192 55,192 55,192 55,19253,121 53,121 53,121 53,121 53,121 53,121 53,121

23,729 23,729 23,729 23,729 23,729 23,729 23,729 18,744 18,744 18,744 18,744 18,744 18,744 18,744**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 0 140% 0% 0% Argentina -10 0 0 -11 -6 2 0 24 -2 4 0 650% 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 0 230% 0% 0% Brazil: Amazon Biome 1,014 4 3 1,198 1,227 11 3 1,477 1,449 20 4 1,77420% 17% 15% Brazil: Central-West Cerrados 337 3 0 404 364 20 1 756 392 42 1 1,1967% 9% 10% Brazil: Northeast Coast 26 0 0 34 32 2 0 71 39 4 0 1181% 1% 1% Brazil: North-Northeast Cerrados145 1 0 171 155 7 0 289 165 14 0 4363% 3% 4% Brazil: South 159 2 0 203 179 17 0 500 200 36 0 8763% 6% 7% Brazil: Southeast 117 1 0 146 134 8 0 297 151 18 0 4852% 3% 4% Canada -1 0 0 -4 0 0 0 7 0 1 0 200% 0% 0% China 114 1 0 184 185 13 0 426 254 27 0 7193% 5% 6% CIS -1 0 0 -10 -1 0 0 -7 0 0 0 -40% 0% 0% Colombia 16 0 0 28 24 3 0 81 33 6 0 1480% 1% 1% Cuba 1 0 0 2 3 0 0 5 4 0 0 70% 0% 0% Egypt -8 0 0 -6 -4 0 0 -1 -1 0 0 30% 0% 0% EU 31 1 0 66 53 6 0 176 74 12 0 2981% 2% 3% Guatemala 13 0 0 20 20 1 0 38 27 2 0 590% 0% 1% India 53 0 0 84 93 3 0 160 135 8 0 2611% 2% 2% Indonesia 113 4 1 286 232 11 5 499 361 19 10 7205% 6% 6% Iran 1 0 0 3 3 1 0 14 5 1 0 270% 0% 0% Iraq 0 0 0 1 2 0 0 3 3 0 0 50% 0% 0% Ivory Coast 36 0 0 52 53 1 0 81 72 3 0 1141% 1% 1% Japan 3 0 0 5 6 0 0 9 8 0 0 130% 0% 0% Malaysia 4 0 0 8 8 0 0 13 11 0 0 180% 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 0 320% 0% 0% Myanmar 0 0 0 1 1 0 0 1 1 0 0 20% 0% 0% Nigeria 8 0 0 15 14 1 0 32 20 2 0 550% 0% 0% Other Africa 533 13 2 960 797 44 3 1,661 1,086 87 3 2,57616% 20% 22% Other Asia -2 0 0 -8 -1 0 0 -6 -1 0 0 -40% 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 0 120% 0% 0% Other Latin America 37 0 0 57 56 3 0 107 77 5 0 1661% 1% 1% Other Middle East 5 0 0 11 14 1 0 41 22 4 0 870% 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 0 120% 0% 0% Peru 2 0 0 -5 5 1 0 27 9 3 0 670% 0% 1% Philippines 45 0 0 84 111 3 0 171 182 6 0 2671% 2% 2% Rest of World 8 0 0 15 13 1 0 25 18 1 0 370% 0% 0% Russia 15 0 0 27 24 2 0 64 34 4 0 1070% 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 20% 0% 0% Taiwan 0 0 0 -1 0 0 0 0 0 0 0 10% 0% 0% Thailand 44 0 0 65 79 2 0 114 115 4 0 1701% 1% 1% Tunisia 0 0 0 0 0 0 0 7 1 1 0 170% 0% 0% Turkey 7 0 0 17 19 2 0 56 31 5 0 1130% 1% 1% Ukraine 3 0 0 7 6 1 0 21 10 2 0 370% 0% 0% Uruguay 0 0 0 1 1 0 0 6 1 1 0 120% 0% 0% US 533 4 1 745 734 21 2 1,156 936 41 3 1,61913% 14% 14% Uzbekistan -2 0 0 1 0 1 0 26 2 3 0 560% 0% 0% Venezuela 0 -1 0 -19 2 0 0 -3 4 1 0 150% 0% 0% Vietnam 13 0 0 21 28 1 0 40 44 1 0 610% 0% 1% Western Africa 33 1 0 84 69 7 1 212 105 15 1 3681% 3% 3% TOTAL 3,683 74 10 5,852 4,668 192 15 8,473 5,716 346 20 11,70777% 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 MEAN HIGH Percent GHG LOW47 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 VA**LUE, 30 YEA R 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

**PLA NT TYPE**  **PLA NT FEA**  **TURES** Sorghum Ethanol – Dry Mill NG - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Coal - No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG Sorghum Ethanol – Dry Mill Biogas- No CHP, 100% Wet DG

- Yes CHP, 100% Wet DG**Discount Rate = 0.00%** 

Sorghum Ethanol – Dry Mill NG Sorghum Ethanol – Dry Mill Coal Sorghum Ethanol – Dry Mill Biogas

- No CHP, 100% Wet DG- Yes

CHP, 100% Wet DG- No

CHP, 100% Wet DG- Yes

CHP, 100% Wet DG- No

CHP, 100% Wet DG- Yes

CHP, 100% Wet DG -53,935-53,935-53,935-53,935-53,935-53,935 261,411261,411261,411261,411261,411261,411 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 -83,579-83,579-83,579-83,579-83,579-83,579 108,233108,233108,233108,233108,233108,233 203,147203,147203,147203,147203,147203,147 912,172912,172912,172912,172912,172912,172 639,197547,7021,140,1881,078,054196,301 46,755 1,983,3641,891,8682,484,3542,422,2201,540,4681,390,921 2,356,8962,356,8962,356,8962,356,8962,356,8962,356,896 -33% -36% -16% -18% -48% -53%

**Fuel Production (gCO2-eq / mmBtu)** 21,307 21,307 21,307 21,307 21,307 21,307 21,307 21,307 18,257 18,257 18,257 18,257 18,257 18,257 18,257 18,257 38,006 38,006 38,006 38,006 38,006 38,006 38,006 38,006 35,935 35,935 35,935 35,935 35,935 35,935 35,935 35,935 6,543 6,543 6,543 6,543 6,543 6,543 6,543 6,543 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,55821,307 21,307 21,307 21,307 21,307 21,307 21,307 21,307

18,257 18,257 18,257 18,257 18,257 18,257 18,257 18,257 38,006 38,006 38,006 38,006 38,006 38,006 38,006 38,006 35,935 35,935 35,935 35,935 35,935 35,935 35,935 35,935 6,543 6,543 6,543 6,543 6,543 6,543 6,543 6,543 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,55821,307 21,307 21,307 21,307 21,307 21,307 21,307 21,307

18,257 18,257 18,257 18,257 18,257 18,257 18,257 18,257 38,006 38,006 38,006 38,006 38,006 38,006 38,006 38,006 35,935 35,935 35,935 35,935 35,935 35,935 35,935 35,935 6,543 6,543 6,543 6,543 6,543 6,543 6,543 6,543 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,55821,30721,30721,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,5436,5436,543 1,5581,5581,5581,5581,5581,5581,5581,5581,5581,5581,55821,30721,30721,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,5436,5436,543 1,5581,5581,5581,5581,5581,5581,5581,5581,5581,5581,55821,30721,30721,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,5436,5436,543 1,5581,5581,5581,5581,5581,5581,5581,5581,5581,5581,55821,30721,30721,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,5436,5436,543 1,5581,5581,5581,5581,5581,5581,5581,5581,5581,5581,55821,30721,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,5436,543 1,5581,558 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,55821,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,543 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,55821,30721,30721,30721,30721,30721,30721,30721,30721,307

18,25718,25718,25718,25718,25718,25718,25718,25718,257 38,00638,00638,00638,00638,00638,00638,00638,00638,006 35,93535,93535,93535,93535,93535,93535,93535,93535,935 6,5436,5436,5436,5436,5436,5436,5436,5436,543 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,558 1,55821,30721,30721,30721,307

18,25718,25718,25718,257 38,00638,00638,00638,006 35,93535,93535,93535,935 6,5436,5436,5436,543 1,558 1,558 1,558 1,558