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 Petroleu
Low 95% confidence range High 95% confidence range

-44% -18%

-47% -21%

-27% -1%

-29% -3%

-59% -33%

-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, 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
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, 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

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

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

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

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

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

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

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

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

Annual Emissions (gCO2-eq / mmBtu)

-48%

-36%

-16%

Percent GHG Reduction Compared to Petroleum Baseline

-33%

-18%

Annual Emissions (gCO2eq/mmBtu)

Annual 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 21,337 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

-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 38,523 38,523 38,523

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 59,827 59,827 59,827 59,829 59,829 59,829

56,777 56,777 56,777 56,777 56,780 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 45,064 45,064 45,064 45,066 45,066 45,066

40,079 40,079 40,079 40,079 40,081 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 59,827 59,827 59,827 59,829 59,829 59,829

56,777 56,777 56,777 56,777 56,780 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

ANPV GHG Emissions (gC

1,891,868

1,540,468

1,390,921
74,456 74,456 74,456 74,456 74,458 74,458 74,458

45,064 45,064 45,064 45,064 45,066 45,066 45,066

40,079 40,079 40,079 40,079 40,081 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

ANPV GHG Emissions (gCO2eq / mmBtu)

66,112

63,062

80,741

82,812
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
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

54,759 54,760 54,760 54,760 54,760 54,760 54,761

25,367 25,368 25,368 25,368 25,368 25,368 25,369

20,382 20,383 20,383 20,383 20,383 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 56,832
54,759 54,760 54,760 54,760 54,760 54,760 54,761

25,367 25,368 25,368 25,368 25,368 25,368 25,369

20,382 20,383 20,383 20,383 20,383 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 56,832
54,761 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 40,132 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 56,832
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

20,384 20,384 20,384 20,384 20,384 20,384 20,384
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 56,832
54,760 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 56,832
54,760 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 56,832
54,760 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 56,832
54,760 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 56,832
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

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 55,192
54,760 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 55,192
53,121 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 55,192
53,121 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
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, 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

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

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

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

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

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

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

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

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

Annual Emissions (gCO2-eq / mmBtu)

-59%

-27%

-29%

Annual Emissions (gCO2eq/mmBtu)

Percent GHG Reduction Compared to Petroleum Baseline

-44%

-47%

Annual 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 25,905 25,905 25,905 25,907 25,907 25,907

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 47,213 47,213 47,213

44,161 44,161 44,161 44,161 44,163 44,163 44,163

63,911 63,911 63,911 63,911 63,913 63,913 63,913

61,840 61,840 61,840 61,840 61,842 61,842 61,842

32,448 32,448 32,448 32,448 32,450 32,450 32,450

27,463 27,463 27,463 27,463 27,465 27,465 27,465

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 47,213 47,213 47,213

44,161 44,161 44,161 44,161 44,163 44,163 44,163

63,911 63,911 63,911 63,911 63,913 63,913 63,913

NPV GHG Emissions (gCO2eq / mmBtu)

1,640,648

2,079,505

ANPV GHG Emissions (gC

1,549,153

2,141,639

1,197,752

1,048,206
61,840 61,840 61,840 61,840 61,842 61,842 61,842

32,448 32,448 32,448 32,448 32,450 32,450 32,450

27,463 27,463 27,463 27,463 27,465 27,465 27,465
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

ANPV GHG Emissions (gCO2eq / mmBtu)

54,688

51,638

39,925

69,317

71,388

34,940
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
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 39,607 39,607 39,607 39,607 39,607 39,607

36,556 36,557 36,557 36,557 36,557 36,557 36,557

56,305 56,306 56,306 56,306 56,306 56,306 56,307

54,234 54,235 54,235 54,235 54,235 54,235 54,236

24,843 24,843 24,843 24,843 24,843 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 39,607 39,607 39,607 39,607 39,607 39,607

36,556 36,557 36,557 36,557 36,557 36,557 36,557

56,305 56,306 56,306 56,306 56,306 56,306 56,307
54,234 54,235 54,235 54,235 54,235 54,235 54,236

24,843 24,843 24,843 24,843 24,843 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 56,307
54,236 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 39,607 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 56,307
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

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 56,307
54,236 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 56,307
54,236 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 56,307
54,236 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 56,307
54,236 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 56,307
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

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 55,192
54,236 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 55,192
53,121 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 55,192
53,121 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
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, 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

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

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

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

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

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

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

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

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

Annual Emissions (gCO2-eq / mmBtu)

-33%

-21%

-1%

Percent GHG Reduction Compared to Petroleum Baseline

-18%

-3%

Annual Emissions (gCO2eq/mmBtu)

Annual 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 38,065 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

-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 55,249 55,249 55,249 55,251 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 76,555 76,555 76,555 76,557 76,557 76,557

73,506 73,506 73,506 73,506 73,508 73,508 73,508

93,255 93,255 93,255 93,255 93,257 93,257 93,257

91,184 91,184 91,184 91,184 91,186 91,186 91,186

61,792 61,792 61,792 61,792 61,794 61,794 61,794

56,807 56,807 56,807 56,807 56,809 56,809 56,809

7 8 9 10 11 12 13

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

76,555 76,555 76,555 76,555 76,557 76,557 76,557

73,506 73,506 73,506 73,506 73,508 73,508 73,508

93,255 93,255 93,255 93,255 93,257 93,257 93,257

NPV GHG Emissions (gCO2eq / mmBtu)

2,411,876

2,912,866

2,850,732

ANPV GHG Emissions (gC

2,320,380

1,968,980

1,819,433
91,184 91,184 91,184 91,184 91,186 91,186 91,186

61,792 61,792 61,792 61,792 61,794 61,794 61,794

56,807 56,807 56,807 56,807 56,809 56,809 56,809
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

ANPV GHG Emissions (gCO2eq / mmBtu)

80,396

77,346

95,024

97,096
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
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

40,649 40,649 40,649 40,649 40,649 40,649 40,650

37,599 37,600 37,600 37,600 37,600 37,600 37,600

57,348 57,349 57,349 57,349 57,349 57,349 57,350

55,277 55,278 55,278 55,278 55,278 55,278 55,279

25,885 25,886 25,886 25,886 25,886 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

40,649 40,649 40,649 40,649 40,649 40,649 40,650

37,599 37,600 37,600 37,600 37,600 37,600 37,600

57,348 57,349 57,349 57,349 57,349 57,349 57,350
55,277 55,278 55,278 55,278 55,278 55,278 55,279

25,885 25,886 25,886 25,886 25,886 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 57,350
55,279 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 40,650 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 57,350
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

20,902 20,902 20,902 20,902 20,902 20,902 20,902
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 57,350
55,278 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 57,350
55,278 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 57,350
55,278 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 57,350
55,278 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 57,350
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

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 55,192
55,278 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 55,192
53,121 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 55,192
53,121 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 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, 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

261,411 261,411 261,411 261,411 261,411 261,411

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

108,233 108,233 108,233 108,233 108,233 108,233

203,147 203,147 203,147 203,147 203,147 203,147

912,172 912,172 912,172 912,172 912,172 912,172

639,197 547,702 1,140,188 1,078,054 196,301 46,755

1,983,364 1,891,868 2,484,354 2,422,220 1,540,468 1,390,921

2,356,896 2,356,896 2,356,896 2,356,896 2,356,896 2,356,896

-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 1,558
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 1,558
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 1,558
21,307 21,307 21,307 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 18,257 18,257 18,257

38,006 38,006 38,006 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 35,935 35,935 35,935

6,543 6,543 6,543 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 1,558 1,558 1,558 1,558
21,307 21,307 21,307 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 18,257 18,257 18,257

38,006 38,006 38,006 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 35,935 35,935 35,935

6,543 6,543 6,543 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 1,558 1,558 1,558 1,558
21,307 21,307 21,307 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 18,257 18,257 18,257

38,006 38,006 38,006 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 35,935 35,935 35,935

6,543 6,543 6,543 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 1,558 1,558 1,558 1,558
21,307 21,307 21,307 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 18,257 18,257 18,257

38,006 38,006 38,006 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 35,935 35,935 35,935

6,543 6,543 6,543 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 1,558 1,558 1,558 1,558
21,307 21,307 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 18,257 18,257

38,006 38,006 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 35,935 35,935

6,543 6,543 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 1,558 1,558 1,558
21,307 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 18,257

38,006 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 35,935

6,543 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 1,558 1,558
21,307 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 18,257

38,006 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 35,935

6,543 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 1,558 1,558
21,307 21,307 21,307 21,307

18,257 18,257 18,257 18,257

38,006 38,006 38,006 38,006

35,935 35,935 35,935 35,935

6,543 6,543 6,543 6,543

1,558 1,558 1,558 1,558