{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["Description","General","H2Hub TEA & LCA inputs","Lists"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Description","index":0,"n_rows":60,"n_cols":3,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,1,1,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[9,1,9,11],[10,1,10,11],[2,1,2,2],[3,1,3,2],[28,3,28,11],[29,3,29,11],[7,1,7,2],[30,3,30,11],[31,3,31,11],[32,3,32,11],[41,3,41,11],[42,3,42,11],[43,3,43,11],[33,3,33,11],[35,3,35,11],[36,3,36,11],[37,3,37,11],[38,3,38,11]]}
[]
[null,"Sheet color codes"]
[null,"user input"]
[null,"optional user input"]
[null,"information only; do not modify"]
[null,"🛈 pop-up information available when cell is clicked"]
[null,"⓿ quick walk-through section indicators"]
[null,"indicates updates to original workbook "]
[]
[null,"Summary"]
[null,"In order to effectively evaluate the economic viability and emissions profile of each proposed H2Hub on a common basis, DOE has developed these worksheets to capture parameters associated with the hydrogen production process and of the H2Hub as a whole. The figure below provides a general layout of accounting for the H2Hubs. Clean hydrogen producers as well as hydrogen consumers may have multiple economic value streams. For example, an electrolysis-based clean hydrogen producer may provide hydrogen, but also oxygen, low-grade heat, and grid ancillary services. Applicants should provide core parameters associated with their H2Hub as well as the magnitude of expected co-products."]
{"$rows_empty":16}
[null,"Preferred and ambiguous units clarifications 🛈"]
[null,"Measurement","Preferred units"]
[null,"Hydrogen","kg, kg/day"]
[null,"Ammonia","m.tonne"]
[null,"Natural gas, LPG","mmBTU, HHV"]
[null,"Coal","m.tonne"]
[null,"Biomass","m.tonne"]
[null,"Note: please provide BTU LHV and HHV content of woody biomass"]
[null,"Diesel, gasoline, oil","gal"]
[null,"Electric energy","kWh"]
[null,"Electric power","kW"]
[]
[null,"Distance","miles"]
[null,"Area (land)","acres"]
[null,"Volume","m³"]
[null,"Energy for thermal","mmBTU, LHV"]
[]
[null,"Mass-based:"]
[null,"m.tonne","metric tonne (1,000 kg)"]
[null,"MMT","million metric tonnes"]
[null,"KMT","thousand metric tonnes"]
[]
[null,"Volume-based:"]
[null,"Nm³","normal cubic meter (at 0°C, 1.01325 bar); used for gasses. Use m³ for incompressible liquids. "]
[null,"SCF","standard cubic foot (at 60°F, 14.73 psia); used for gasses. Use ft³ for incompressible liquids."]
[null,"MMCF","million standard cubic feet"]
[null,"barrel","42 gallons"]
[null,"Note: if combustibles which may have different volumetric heat content are specified, please provide energy density (e.g. biogas BTU/SCF)"]
[]
[null,"Energy-based:"]
[null,"kWh","use this unit for electricity only. if combustible product is quantified, use units subscripted with .LHV or .HHV basis when using kWh"]
[null,".HHV","energy unit suffix designating lower-heating value which applies to combustible streams"]
[null,".LHV","energy unit suffix designating higher-heating value which applies to combustible streams"]

{"sheet":"General","index":1,"n_rows":63,"n_cols":22,"rows_kept":63,"cut":false,"hidden":false,"merged":[[16,17,16,18],[16,19,16,20],[6,19,6,20],[5,1,5,14],[6,17,6,18],[7,17,7,18],[7,19,7,20],[8,17,8,18],[8,19,8,20],[9,17,9,18],[9,19,9,20],[10,17,10,18],[10,19,10,20],[8,9,8,10],[8,13,8,14],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,13,9,14],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,13,6,14],[12,9,12,10],[18,9,18,10],[18,13,18,14],[16,5,16,6],[16,7,16,8],[16,9,16,10],[16,13,16,14],[17,11,17,12],[14,5,14,6],[14,7,14,8],[14,9,14,10],[14,13,14,14],[15,5,15,6],[15,7,15,8],[15,9,15,10],[15,13,15,14],[17,9,17,10],[17,13,17,14],[6,1,6,4],[7,1,7,4],[8,1,8,4],[9,1,9,4],[10,1,10,4],[12,5,12,6],[12,13,12,14],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,13,13,14],[10,5,10,6],[10,7,10,8],[10,9,10,10],[10,13,10,14],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,13,11,14],[8,5,8,6],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,13,7,14],[17,1,17,4],[8,7,8,8],[18,1,18,4],[19,1,19,4],[19,5,19,6],[19,7,19,8],[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,5,17,6],[17,7,17,8],[18,5,18,6],[18,7,18,8],[12,7,12,8],[19,9,19,10],[19,11,19,12],[26,1,26,4],[26,5,26,6],[26,7,26,8],[25,1,25,4],[25,5,25,6],[25,7,25,8],[24,1,24,4],[24,5,24,6],[24,7,24,8],[11,17,11,18],[11,19,11,20],[12,17,12,18],[12,19,12,20],[13,17,13,18],[13,19,13,20],[14,17,14,18],[14,19,14,20],[15,17,15,18],[15,19,15,20],[31,5,31,6],[31,7,31,8],[32,5,32,6],[32,7,32,8],[33,1,33,4],[33,5,33,6],[33,7,33,8],[27,1,27,4],[27,5,27,6],[27,7,27,8],[28,1,28,4],[28,5,28,6],[28,7,28,8],[29,1,29,4],[29,5,29,6],[29,7,29,8],[41,1,41,14],[12,11,12,12],[13,11,13,12],[14,11,14,12],[15,11,15,12],[16,11,16,12],[18,11,18,12],[6,11,6,12],[7,11,7,12],[8,11,8,12],[9,11,9,12],[10,11,10,12],[11,11,11,12],[34,1,34,4],[34,5,34,6],[34,7,34,8],[35,1,35,4],[35,5,35,6],[35,7,35,8],[32,1,32,4],[30,1,30,4],[30,5,30,6],[30,7,30,8],[31,1,31,4],[44,1,44,4],[44,5,44,6],[44,7,44,8],[44,9,44,10],[44,11,44,12],[44,13,44,14],[42,13,42,14],[43,1,43,4],[43,5,43,6],[43,7,43,8],[43,9,43,10],[43,11,43,12],[43,13,43,14],[42,1,42,4],[42,5,42,6],[42,7,42,8],[42,9,42,10],[42,11,42,12],[46,1,46,4],[46,5,46,6],[46,7,46,8],[46,9,46,10],[46,11,46,12],[46,13,46,14],[45,1,45,4],[45,5,45,6],[45,7,45,8],[45,9,45,10],[45,11,45,12],[45,13,45,14],[48,1,48,4],[48,5,48,6],[48,7,48,8],[48,9,48,10],[48,11,48,12],[48,13,48,14],[47,1,47,4],[47,5,47,6],[47,7,47,8],[47,9,47,10],[47,11,47,12],[47,13,47,14],[4,1,4,14],[23,1,23,14],[36,1,36,4],[36,5,36,6],[36,7,36,8],[19,13,19,14],[53,1,53,4],[53,5,53,6],[53,7,53,8],[53,9,53,10],[53,11,53,12],[53,13,53,14],[52,1,52,4],[52,5,52,6],[52,7,52,8],[52,9,52,10],[52,11,52,12],[52,13,52,14],[51,1,51,4],[51,5,51,6],[51,7,51,8],[51,9,51,10],[49,11,49,12],[49,13,49,14],[55,5,55,14],[61,1,61,6],[61,7,61,8],[62,1,62,6],[62,7,62,8],[59,1,59,14],[60,7,60,8],[60,1,60,6],[37,1,37,4],[37,5,37,6],[37,7,37,8],[51,11,51,12],[51,13,51,14],[50,1,50,4],[50,5,50,6],[50,7,50,8],[50,9,50,10],[50,11,50,12],[50,13,50,14],[49,1,49,4],[49,5,49,6],[49,7,49,8],[49,9,49,10],[55,1,55,4]]}
[null,"H2HUB SUMMARY METRICS"]
[]
[null,"CLEAN HYDROGEN PRODUCTION"]
[]
[null,"❶ Provide hydrogen production capacity, cost estimate and characteristics by pathway (e.g., electrolysis hydrogen, biomass gasification, natural gas reforming etc.). Provide on-site emissions (emissions from the facility), as well as total emissions (e.g. inclusive of upstream electricity generation emissions from local grid mix source). Provide estimate of water consumption. Please use Argonne's GREET model for life-cycle emission assessments."]
[null," (The GREET 1 Series (fuel cycle) model is available at https://greet.es.anl.gov/)"]
[null,"Hydrogen production pathway title 🛈",null,null,null,"Average daily production\n[kg H₂/day] 🛈","Produuction capacity(kg/day)","Expected cost in 2030 \n[nominal $/kg] 🛈",null,"On-site GHG emissions¹\n[kg CO₂eq/kg H₂] 🛈",null,"Total GHG emissions² \n[kg CO₂eq/kg H₂] 🛈",null,"Water use\n[gal/kg H₂] 🛈",null,"Production Tax Credit incentives [$/kg] 🛈","Production Tax Credit incentives term [years] 🛈","1: on-site emission assumptions 🛈",null,"2: off-site emission assumptions 🛈"]
[null,"Renewable electrolysis",null,null,null,200000,null,2.5,null,0,null,0,null,3.8,null,3,10,null,null,"Natural gas is average North-America blend. Electricity is wind-based PPA.",null,"⟵ Example entry. (Please delete before filling out table.)"]
[null,"Steam methane reforming with CCS",null,null,null,50000,null,2.1,null,0.5,null,3,null,8,null,0.60000000000000009,10,"95% CO₂ capture rate, H₂ transported 10 miles via pipeline.",null,null,null,"⟵ Example entry."]
{"$rows_empty":8}
[null,"Average",{"$nulls":5},{"$f":"IFERROR(+SUMPRODUCT($F$8:$G$17,H8:I17)/SUM($F$8:$G$17),0)","v":2.42},null,{"$f":"IFERROR(+SUMPRODUCT($F$8:$G$17,J8:K17)/SUM($F$8:$G$17),0)","v":0.1},null,{"$f":"IFERROR(+SUMPRODUCT($F$8:$G$17,L8:M17)/SUM($F$8:$G$17),0)","v":0.6},null,{"$f":"IFERROR(+SUMPRODUCT($F$8:$G$17,N8:O17)/SUM($F$8:$G$17),0)","v":4.6399999999999997}]
[null,"Daily total (average)",null,null,null,{"$f":"+SUM(F8:G17)","v":250000},null,{"$f":"+SUMPRODUCT($F$8:$G$17,H8:I17)","v":605000},null,{"$f":"+SUMPRODUCT($F$8:$G$17,J8:K17)","v":25000},null,{"$f":"+SUMPRODUCT($F$8:$G$17,L8:M17)","v":150000},null,{"$f":"+SUMPRODUCT($F$8:$G$17,N8:O17)","v":1160000}]
[null,"Annual total",null,null,null,{"$f":"+F19*365","v":91250000},null,{"$f":"+H19*365","v":220825000},null,{"$f":"+J19*365","v":9125000},null,{"$f":"+L19*365","v":54750000},null,{"$f":"+N19*365","v":423400000}]
[]
[null,"CLEAN HYDROGEN SALES OR H2HUB INTERNAL USE"]
[]
[null,"❷ Provide summary of clean hydrogen end uses. Note that price of hydrogen might vary depending on end use pressure, delivery distance and method. "]
[null,"Hydrogen end-use title 🛈",null,null,null,"Average daily use \n[kg H₂/day] 🛈","Produuction capacity(kg/day)","Internal or market price\n[nominal $/kg] 🛈"]
[null,"Heavy duty truck fueling",null,null,null,20000,null,5,null,"⟵ Example entry."]
[null,"Ammonia production",null,null,null,230000,null,2.2000000000000002,null,"⟵ Example entry."]
{"$rows_empty":8}
[null,"Average",{"$nulls":5},{"$f":"IFERROR(+SUMPRODUCT($F$26:$G$35,H26:I35)/SUM($F$26:$G$35),0)","v":2.4239999999999999}]
[null,"Average daily total",null,null,null,{"$f":"+SUM(F26:G35)","v":250000},null,{"$f":"+SUMPRODUCT($F$26:$G$35,H26:I35)","v":606000}]
[null,"Annual total",null,null,null,{"$f":"+F37*365","v":91250000},null,{"$f":"+H37*365","v":221190000}]
[]
[null,"H2HUB CONNECTED INFRASTRUCTURE"]
[]
[null,"❸ Provide infrastructure itemization and cost estimation. Provide DOE cost contribution requested and potential of other state and local incentives."]
[null,"Infrastructure description 🛈",null,null,null,"Equipment Capital Cost \n[$] 🛈","Produuction capacity(kg/day)","Applicant share of overnight capital cost \n[$] 🛈",null,"DOE share of overnight capital cost\n[$] 🛈",null,"Non-DOE incentives share of overnight capital cost\n[$] 🛈",null,"Total overnight capital cost\n[$]"]
[null,"Electrolysis production",null,null,null,630000000,null,{"$f":"+F44*1.5","v":945000000},null,{"$f":"+H44/2","v":472500000},null,0,null,{"$f":"+SUM(H44:M44)","v":1417500000},null,"⟵ Example entry."]
[null,"Steam methane reformer",null,null,null,{"$f":"+F9*2000","v":100000000},null,{"$f":"+F45*1.5","v":150000000},null,{"$f":"+H45/2","v":75000000},null,0,null,{"$f":"+SUM(H45:M45)","v":225000000},null,"⟵ Example entry."]
[null,"Distribution pipeline",null,null,null,5000000,null,{"$f":"+F46*2","v":10000000},null,{"$f":"+H46/2","v":5000000},null,0,null,15000000,null,"⟵ Example entry."]
[null,"Long haul fueling infrastructure",null,null,null,20000000,null,{"$f":"+F47*2","v":40000000},null,{"$f":"+H47/2","v":20000000},null,0,null,60000000,null,"⟵ Example entry."]
[null,"10 days of hydrogen storage ",null,null,null,{"$f":"+F19/4*1000","v":62500000},null,{"$f":"+F48*1.5","v":93750000},null,{"$f":"+H48/2","v":46875000},null,0,null,140625000,null,"⟵ Example entry."]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[null,"Total",null,null,null,{"$f":"+SUM(F44:G53)","v":817500000},null,{"$f":"+SUM(H44:I53)","v":1238750000},null,{"$f":"+SUM(J44:K53)","v":619375000},null,{"$f":"+SUM(L44:M53)","v":0},null,{"$f":"+SUM(N44:O53)","v":1858125000}]
[]
[null,"Specify total usable H₂ storage [kg] 🛈",null,null,null,"2,000,000 kg, in salt cavern, excluding cushion gas",{"$nulls":9},"⟵ Example entry."]
[]
[null,"H2HUB TOP LEVEL FINANCIAL METRICS"]
[]
[null,"❹ Provide H2Hub-level financial performance projections:"]
[null,"Rate of return over 10 years of operation 🛈",{"$nulls":7},"[%]"]
[null,"Rate of return over 30 years of operation 🛈",{"$nulls":7},"[%]"]
[null,"Average annual H2Hub revenues 🛈",{"$nulls":7},"[$]"]

{"sheet":"H2Hub TEA & LCA inputs","index":2,"n_rows":189,"n_cols":26,"rows_kept":189,"cut":false,"hidden":false,"merged":[[109,22,109,23],[110,6,110,7],[110,8,110,9],[110,10,110,11],[110,12,110,13],[110,14,110,15],[110,16,110,17],[110,18,110,19],[110,20,110,21],[110,22,110,23],[124,2,124,3],[109,2,109,3],[110,2,110,3],[121,2,121,3],[121,4,121,5],[121,6,121,7],[121,8,121,9],[121,10,121,11],[112,12,112,13],[112,14,112,15],[109,6,109,7],[120,10,120,11],[120,12,120,13],[123,4,123,5],[122,2,122,3],[122,4,122,5],[122,6,122,7],[109,10,109,11],[109,12,109,13],[109,4,109,5],[110,4,110,5],[112,2,112,3],[6,18,6,19],[22,24,22,25],[75,2,75,3],[75,4,75,5],[75,6,75,7],[75,8,75,9],[75,10,75,11],[75,12,75,13],[75,14,75,15],[75,16,75,17],[6,24,6,25],[75,18,75,19],[75,20,75,21],[75,22,75,23],[6,20,6,21],[6,22,6,23],[6,1,6,5],[6,6,6,7],[6,8,6,9],[6,10,6,11],[6,12,6,13],[6,14,6,15],[6,16,6,17],[21,14,21,15],[20,8,20,9],[20,10,20,11],[20,12,20,13],[20,14,20,15],[20,16,20,17],[20,18,20,19],[20,20,20,21],[20,22,20,23],[20,24,20,25],[16,14,16,15],[16,16,16,17],[19,8,19,9],[19,10,19,11],[19,12,19,13],[19,14,19,15],[19,16,19,17],[19,18,19,19],[19,20,19,21],[19,22,19,23],[19,24,19,25],[17,14,17,15],[17,16,17,17],[17,18,17,19],[17,20,17,21],[17,22,17,23],[17,24,17,25],[16,18,16,19],[16,20,16,21],[16,22,16,23],[16,24,16,25],[23,14,23,15],[23,16,23,17],[23,18,23,19],[23,20,23,21],[23,22,23,23],[23,24,23,25],[22,8,22,9],[22,10,22,11],[22,12,22,13],[22,14,22,15],[22,16,22,17],[22,18,22,19],[22,20,22,21],[22,22,22,23],[21,16,21,17],[21,18,21,19],[21,20,21,21],[21,22,21,23],[21,24,21,25],[11,14,11,15],[11,16,11,17],[11,18,11,19],[11,20,11,21],[11,22,11,23],[11,24,11,25],[10,8,10,9],[10,10,10,11],[10,12,10,13],[10,14,10,15],[10,16,10,17],[10,18,10,19],[10,20,10,21],[10,22,10,23],[10,24,10,25],[18,8,18,9],[18,10,18,11],[18,12,18,13],[18,14,18,15],[18,16,18,17],[18,18,18,19],[18,20,18,21],[18,22,18,23],[18,24,18,25],[12,16,12,17],[12,18,12,19],[12,20,12,21],[12,22,12,23],[12,24,12,25],[14,8,14,9],[14,10,14,11],[14,12,14,13],[13,8,13,9],[13,10,13,11],[13,12,13,13],[13,14,13,15],[13,16,13,17],[13,18,13,19],[13,20,13,21],[13,22,13,23],[13,24,13,25],[12,8,12,9],[12,10,12,11],[12,12,12,13],[12,14,12,15],[15,8,15,9],[15,10,15,11],[15,12,15,13],[15,14,15,15],[15,16,15,17],[15,18,15,19],[15,20,15,21],[15,22,15,23],[15,24,15,25],[14,14,14,15],[14,16,14,17],[14,18,14,19],[14,20,14,21],[14,22,14,23],[14,24,14,25],[9,14,9,15],[9,16,9,17],[9,18,9,19],[9,20,9,21],[9,22,9,23],[9,24,9,25],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,7,21],[7,22,7,23],[7,24,7,25],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[8,22,8,23],[8,24,8,25],[7,8,7,9],[7,10,7,11],[10,6,10,7],[11,6,11,7],[12,6,12,7],[22,6,22,7],[23,6,23,7],[13,6,13,7],[16,6,16,7],[15,6,15,7],[17,6,17,7],[14,6,14,7],[18,6,18,7],[19,6,19,7],[20,6,20,7],[21,6,21,7],[9,8,9,9],[9,10,9,11],[9,12,9,13],[11,8,11,9],[11,10,11,11],[11,12,11,13],[16,8,16,9],[16,10,16,11],[16,12,16,13],[21,8,21,9],[21,10,21,11],[21,12,21,13],[17,8,17,9],[17,10,17,11],[17,12,17,13],[23,8,23,9],[23,10,23,11],[23,12,23,13],[148,22,148,23],[149,22,149,23],[150,22,150,23],[151,22,151,23],[152,22,152,23],[153,22,153,23],[154,22,154,23],[155,22,155,23],[139,22,139,23],[140,22,140,23],[141,22,141,23],[142,22,142,23],[143,22,143,23],[144,22,144,23],[145,22,145,23],[146,22,146,23],[147,22,147,23],[130,22,130,23],[131,22,131,23],[132,22,132,23],[133,22,133,23],[134,22,134,23],[135,22,135,23],[136,22,136,23],[137,22,137,23],[138,22,138,23],[119,22,119,23],[120,22,120,23],[121,22,121,23],[122,22,122,23],[126,22,126,23],[129,22,129,23],[124,22,124,23],[125,22,125,23],[127,22,127,23],[123,22,123,23],[105,20,105,21],[106,20,106,21],[107,20,107,21],[108,20,108,21],[124,20,124,21],[125,20,125,21],[127,20,127,21],[124,18,124,19],[125,18,125,19],[127,18,127,19],[105,18,105,19],[106,18,106,19],[107,18,107,19],[108,18,108,19],[105,16,105,17],[106,16,106,17],[107,16,107,17],[108,16,108,17],[124,16,124,17],[125,16,125,17],[127,16,127,17],[112,16,112,17],[112,18,112,19],[112,20,112,21],[119,20,119,21],[120,20,120,21],[121,20,121,21],[122,20,122,21],[109,16,109,17],[109,18,109,19],[109,20,109,21],[99,22,99,23],[100,22,100,23],[101,22,101,23],[99,20,99,21],[100,20,100,21],[101,20,101,21],[101,18,101,19],[99,16,99,17],[100,16,100,17],[101,16,101,17],[103,2,103,16],[105,22,105,23],[106,22,106,23],[107,22,107,23],[108,22,108,23],[120,2,120,3],[120,4,120,5],[120,6,120,7],[112,22,112,23],[109,8,109,9],[104,2,104,5],[105,2,105,3],[105,4,105,5],[105,6,105,7],[105,8,105,9],[105,10,105,11],[105,12,105,13],[106,14,106,15],[107,14,107,15],[108,14,108,15],[99,10,99,11],[99,12,99,13],[69,22,69,23],[70,22,70,23],[71,22,71,23],[72,22,72,23],[76,22,76,23],[77,22,77,23],[78,22,78,23],[79,22,79,23],[80,22,80,23],[81,22,81,23],[82,22,82,23],[83,22,83,23],[84,22,84,23],[85,22,85,23],[86,22,86,23],[87,22,87,23],[88,22,88,23],[73,22,73,23],[89,22,89,23],[90,22,90,23],[91,22,91,23],[92,22,92,23],[90,20,90,21],[91,20,91,21],[92,20,92,21],[93,20,93,21],[94,20,94,21],[95,20,95,21],[96,20,96,21],[97,20,97,21],[98,20,98,21],[81,20,81,21],[82,20,82,21],[83,20,83,21],[84,20,84,21],[85,20,85,21],[86,20,86,21],[87,20,87,21],[88,20,88,21],[89,20,89,21],[93,22,93,23],[94,22,94,23],[95,22,95,23],[96,22,96,23],[97,22,97,23],[98,22,98,23],[90,14,90,15],[109,14,109,15],[69,20,69,21],[70,20,70,21],[71,20,71,21],[72,20,72,21],[76,20,76,21],[77,20,77,21],[78,20,78,21],[79,20,79,21],[80,20,80,21],[93,18,93,19],[94,18,94,19],[95,18,95,19],[69,18,69,19],[70,18,70,19],[71,18,71,19],[72,18,72,19],[76,18,76,19],[77,18,77,19],[78,18,78,19],[79,18,79,19],[80,18,80,19],[81,18,81,19],[82,18,82,19],[83,18,83,19],[84,18,84,19],[85,18,85,19],[86,18,86,19],[91,18,91,19],[92,18,92,19],[73,20,73,21],[93,16,93,17],[94,16,94,17],[95,16,95,17],[96,16,96,17],[97,16,97,17],[98,16,98,17],[96,18,96,19],[97,18,97,19],[98,18,98,19],[99,18,99,19],[100,18,100,19],[123,14,123,15],[123,16,123,17],[123,18,123,19],[120,14,120,15],[101,14,101,15],[99,14,99,15],[133,6,133,7],[133,8,133,9],[133,10,133,11],[138,10,138,11],[138,12,138,13],[135,4,135,5],[135,6,135,7],[135,8,135,9],[135,10,135,11],[135,12,135,13],[136,4,136,5],[136,6,136,7],[136,8,136,9],[136,10,136,11],[136,12,136,13],[144,4,144,5],[131,8,131,9],[131,10,131,11],[131,12,131,13],[137,4,137,5],[137,6,137,7],[137,8,137,9],[137,10,137,11],[137,12,137,13],[141,10,141,11],[141,12,141,13],[145,16,145,17],[146,16,146,17],[147,16,147,17],[148,16,148,17],[149,16,149,17],[121,14,121,15],[117,2,117,16],[118,2,118,5],[119,2,119,3],[119,4,119,5],[119,6,119,7],[119,8,119,9],[177,2,177,6],[177,7,177,9],[178,2,178,6],[178,7,178,9],[126,16,126,17],[129,2,129,3],[129,4,129,5],[129,6,129,7],[129,8,129,9],[129,10,129,11],[129,16,129,17],[153,16,153,17],[154,16,154,17],[155,16,155,17],[166,16,166,17],[151,16,151,17],[152,16,152,17],[155,4,155,5],[155,6,155,7],[150,16,150,17],[144,16,144,17],[69,16,69,17],[70,16,70,17],[71,16,71,17],[72,16,72,17],[76,16,76,17],[77,16,77,17],[78,16,78,17],[79,16,79,17],[80,16,80,17],[81,16,81,17],[82,16,82,17],[83,16,83,17],[105,14,105,15],[124,14,124,15],[87,18,87,19],[88,18,88,19],[89,18,89,19],[90,18,90,19],[126,18,126,19],[129,18,129,19],[86,16,86,17],[87,16,87,17],[88,16,88,17],[138,14,138,15],[135,14,135,15],[136,14,136,15],[73,16,73,17],[73,18,73,19],[90,16,90,17],[91,16,91,17],[92,16,92,17],[130,20,130,21],[131,20,131,21],[132,20,132,21],[133,20,133,21],[134,20,134,21],[129,20,129,21],[119,18,119,19],[120,18,120,19],[121,18,121,19],[122,18,122,19],[130,18,130,19],[131,18,131,19],[132,18,132,19],[133,18,133,19],[134,18,134,19],[123,20,123,21],[151,18,151,19],[145,20,145,21],[146,20,146,21],[147,20,147,21],[148,20,148,21],[149,20,149,21],[150,20,150,21],[151,20,151,21],[135,18,135,19],[136,18,136,19],[137,18,137,19],[135,20,135,21],[126,20,126,21],[136,20,136,21],[137,20,137,21],[138,20,138,21],[153,20,153,21],[154,20,154,21],[155,20,155,21],[152,20,152,21],[138,18,138,19],[139,18,139,19],[140,18,140,19],[141,18,141,19],[142,18,142,19],[143,18,143,19],[144,18,144,19],[145,18,145,19],[146,18,146,19],[141,20,141,21],[142,20,142,21],[143,20,143,21],[144,20,144,21],[147,18,147,19],[148,18,148,19],[149,18,149,19],[155,18,155,19],[139,20,139,21],[140,20,140,21],[150,18,150,19],[152,18,152,19],[153,18,153,19],[154,18,154,19],[155,8,155,9],[155,10,155,11],[155,12,155,13],[155,14,155,15],[119,16,119,17],[120,16,120,17],[121,16,121,17],[122,16,122,17],[130,16,130,17],[131,16,131,17],[132,16,132,17],[133,16,133,17],[134,16,134,17],[135,16,135,17],[136,16,136,17],[137,16,137,17],[138,16,138,17],[139,16,139,17],[140,16,140,17],[141,16,141,17],[142,16,142,17],[143,16,143,17],[145,10,145,11],[120,8,120,9],[125,14,125,15],[127,14,127,15],[129,14,129,15],[146,14,146,15],[143,10,143,11],[143,12,143,13],[143,14,143,15],[139,8,139,9],[153,4,153,5],[153,6,153,7],[153,8,153,9],[153,10,153,11],[153,12,153,13],[153,14,153,15],[154,4,154,5],[154,6,154,7],[154,8,154,9],[154,10,154,11],[154,12,154,13],[154,14,154,15],[151,4,151,5],[151,6,151,7],[151,8,151,9],[151,10,151,11],[151,12,151,13],[151,14,151,15],[152,4,152,5],[152,6,152,7],[152,8,152,9],[152,10,152,11],[152,12,152,13],[152,14,152,15],[150,4,150,5],[150,6,150,7],[150,8,150,9],[150,10,150,11],[150,12,150,13],[150,14,150,15],[147,10,147,11],[147,12,147,13],[147,14,147,15],[148,4,148,5],[148,6,148,7],[148,8,148,9],[148,10,148,11],[148,12,148,13],[148,14,148,15],[147,4,147,5],[147,6,147,7],[147,8,147,9],[137,14,137,15],[138,4,138,5],[138,6,138,7],[138,8,138,9],[145,14,145,15],[140,14,140,15],[149,4,149,5],[149,6,149,7],[149,8,149,9],[149,10,149,11],[149,12,149,13],[149,14,149,15],[145,4,145,5],[145,6,145,7],[145,8,145,9],[143,4,143,5],[143,6,143,7],[143,8,143,9],[145,12,145,13],[146,4,146,5],[146,6,146,7],[146,8,146,9],[146,10,146,11],[146,12,146,13],[140,4,140,5],[140,6,140,7],[140,8,140,9],[144,6,144,7],[144,8,144,9],[144,10,144,11],[144,12,144,13],[144,14,144,15],[141,14,141,15],[142,4,142,5],[142,6,142,7],[142,8,142,9],[142,10,142,11],[142,12,142,13],[142,14,142,15],[141,4,141,5],[141,6,141,7],[139,10,139,11],[139,12,139,13],[139,14,139,15],[141,8,141,9],[139,4,139,5],[139,6,139,7],[140,10,140,11],[140,12,140,13],[130,4,130,5],[130,6,130,7],[130,8,130,9],[130,10,130,11],[130,12,130,13],[130,14,130,15],[126,2,126,3],[126,4,126,5],[126,6,126,7],[126,8,126,9],[126,10,126,11],[126,12,126,13],[126,14,126,15],[133,12,133,13],[133,14,133,15],[134,4,134,5],[134,6,134,7],[134,8,134,9],[134,10,134,11],[134,12,134,13],[134,14,134,15],[131,4,131,5],[131,6,131,7],[131,14,131,15],[132,4,132,5],[132,6,132,7],[132,8,132,9],[132,10,132,11],[132,12,132,13],[132,14,132,15],[129,12,129,13],[133,4,133,5],[125,2,125,3],[127,2,127,3],[123,6,123,7],[123,8,123,9],[123,10,123,11],[123,12,123,13],[123,2,123,3],[119,14,119,15],[127,4,127,5],[127,6,127,7],[127,8,127,9],[127,10,127,11],[127,12,127,13],[125,4,125,5],[125,6,125,7],[125,8,125,9],[125,10,125,11],[125,12,125,13],[124,4,124,5],[124,6,124,7],[124,8,124,9],[124,10,124,11],[124,12,124,13],[122,8,122,9],[122,10,122,11],[122,12,122,13],[122,14,122,15],[121,12,121,13],[119,10,119,11],[119,12,119,13],[8,1,8,5],[9,1,9,5],[11,1,11,5],[12,1,12,5],[13,1,13,5],[16,1,16,5],[15,1,15,5],[17,1,17,5],[14,1,14,5],[18,1,18,5],[19,1,19,5],[20,1,20,5],[21,1,21,5],[10,1,10,5],[72,6,72,7],[72,8,72,9],[38,5,38,6],[39,5,39,6],[40,5,40,6],[32,2,32,3],[31,2,31,3],[69,2,69,3],[69,6,69,7],[69,4,69,5],[71,2,71,3],[72,2,72,3],[44,3,44,4],[54,3,54,4],[55,3,55,4],[23,1,23,5],[25,1,25,7],[26,1,26,7],[112,4,112,5],[112,6,112,7],[112,8,112,9],[112,10,112,11],[41,5,41,6],[47,3,47,4],[47,5,47,6],[108,2,108,3],[108,4,108,5],[108,6,108,7],[108,8,108,9],[108,10,108,11],[108,12,108,13],[106,12,106,13],[107,2,107,3],[107,4,107,5],[107,6,107,7],[107,8,107,9],[107,10,107,11],[107,12,107,13],[106,2,106,3],[67,2,67,16],[70,14,70,15],[89,16,89,17],[84,16,84,17],[85,16,85,17],[106,4,106,5],[106,6,106,7],[106,8,106,9],[106,10,106,11],[98,8,98,9],[72,12,72,13],[81,8,81,9],[81,10,81,11],[81,12,81,13],[81,14,81,15],[86,12,86,13],[86,14,86,15],[85,4,85,5],[85,6,85,7],[72,10,72,11],[76,6,76,7],[77,14,77,15],[78,4,78,5],[78,6,78,7],[78,8,78,9],[78,10,78,11],[78,12,78,13],[76,10,76,11],[83,8,83,9],[83,10,83,11],[79,8,79,9],[79,10,79,11],[76,4,76,5],[79,4,79,5],[79,6,79,7],[76,12,76,13],[100,8,100,9],[100,10,100,11],[100,12,100,13],[100,14,100,15],[79,12,79,13],[79,14,79,15],[80,4,80,5],[80,6,80,7],[80,8,80,9],[80,10,80,11],[80,12,80,13],[83,12,83,13],[83,14,83,15],[82,4,82,5],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[80,14,80,15],[96,14,96,15],[99,4,99,5],[99,6,99,7],[99,8,99,9],[98,10,98,11],[98,12,98,13],[98,14,98,15],[97,6,97,7],[97,8,97,9],[97,14,97,15],[81,4,81,5],[81,6,81,7],[91,14,91,15],[94,4,94,5],[94,6,94,7],[94,8,94,9],[94,10,94,11],[94,12,94,13],[94,14,94,15],[93,4,93,5],[93,6,93,7],[93,8,93,9],[93,10,93,11],[93,12,93,13],[93,14,93,15],[91,6,91,7],[91,8,91,9],[91,10,91,11],[91,12,91,13],[91,4,91,5],[92,14,92,15],[92,4,92,5],[92,6,92,7],[7,6,7,7],[8,6,8,7],[9,6,9,7],[25,8,25,9],[26,8,26,9],[89,4,89,5],[89,6,89,7],[89,8,89,9],[89,10,89,11],[89,12,89,13],[89,14,89,15],[84,14,84,15],[86,4,86,5],[86,6,86,7],[86,8,86,9],[86,10,86,11],[85,8,85,9],[87,12,87,13],[87,14,87,15],[88,4,88,5],[88,6,88,7],[88,8,88,9],[88,10,88,11],[88,12,88,13],[88,14,88,15],[87,4,87,5],[87,6,87,7],[87,8,87,9],[87,10,87,11],[31,4,31,5],[32,4,32,5],[7,1,7,5],[4,2,4,16],[62,5,62,6],[55,5,55,6],[56,5,56,6],[57,5,57,6],[58,5,58,6],[59,5,59,6],[60,5,60,6],[49,5,49,6],[50,5,50,6],[51,5,51,6],[52,5,52,6],[53,5,53,6],[54,5,54,6],[60,3,60,4],[61,3,61,4],[36,5,36,6],[37,5,37,6],[48,5,48,6],[22,1,22,5],[31,8,31,9],[32,8,32,9],[36,3,36,4],[37,3,37,4],[33,4,33,5],[45,3,45,4],[48,3,48,4],[42,5,42,6],[43,5,43,6],[44,5,44,6],[45,5,45,6],[46,5,46,6],[90,6,90,7],[90,8,90,9],[90,10,90,11],[90,12,90,13],[97,4,97,5],[56,3,56,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[76,14,76,15],[85,12,85,13],[85,14,85,15],[84,4,84,5],[84,6,84,7],[84,8,84,9],[85,10,85,11],[84,10,84,11],[84,12,84,13],[70,4,70,5],[70,6,70,7],[70,8,70,9],[70,10,70,11],[70,12,70,13],[77,4,77,5],[77,6,77,7],[77,12,77,13],[78,14,78,15],[72,14,72,15],[76,8,76,9],[61,5,61,6],[83,4,83,5],[83,6,83,7],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,4],[53,3,53,4],[35,2,35,15],[73,2,73,3],[73,4,73,5],[73,6,73,7],[73,8,73,9],[73,10,73,11],[73,12,73,13],[73,14,73,15]],"merged_total":1143,"flags":["merged_cut"]}
[null,"H2HUB DETAILED INPUTS"]
[]
[null,"MAJOR EQUIPMENT LIST & DESCRIPTION"]
[]
[null,null,"❶ Provide up to 10 itemized H2Hub components - e.g. electrolyzer, compressor, pipeline, ammonia plant, truck terminal, tractors, trailers etc. Also provide initial and final value of any non-depreciable items."]
[]
[null,"Major equipment number:",{"$nulls":4},1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10]
[null,"Major equipment name: 🛈",{"$nulls":4},{"$f":"IF(ISBLANK(General!$B$44),\"\",General!$B$44)","v":"Electrolysis production"},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$45),\"\",General!$B$45)","v":"Steam methane reformer"},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$46),\"\",General!$B$46)","v":"Distribution pipeline"},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$47),\"\",General!$B$47)","v":"Long haul fueling infrastructure"},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$48),\"\",General!$B$48)","v":"10 days of hydrogen storage "},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$49),\"\",General!$B$49)","v":""},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$50),\"\",General!$B$50)","v":""},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$51),\"\",General!$B$51)","v":""},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$52),\"\",General!$B$52)","v":""},{"$f":"+General!$B$44","v":"Electrolysis production"},{"$f":"IF(ISBLANK(General!$B$53),\"\",General!$B$53)","v":""},{"$f":"+General!$B$53","v":0}]
[null,"Primary output of equipment 🛈",{"$nulls":4},"hydrogen",null,"hydrogen",null,"hydrogen",null,"freight service",null,"hydrogen"]
[null,"Primary output units 🛈",{"$nulls":4},"kg",null,"kg",null,"kg",null,"s.ton-mi",null,"kg"]
[null,"Primary output time units 🛈",{"$nulls":4},"day",null,"day",null,"day",null,"year"]
[null,"Nameplate capacity 🛈",{"$nulls":4},{"$f":"+General!F8","v":200000},null,2000000,null,250000,null,10000000,null,5000000]
[null,"Capacity units 🛈",{"$nulls":4},{"$f":"IF(ISBLANK(G8),\"\",G10&IF(ISBLANK(G11),\"\",\"/\"&G11))","v":"kg/day"},null,{"$f":"IF(ISBLANK(I8),\"\",I10&IF(ISBLANK(I11),\"\",\"/\"&I11))","v":"kg/day"},null,{"$f":"IF(ISBLANK(K8),\"\",K10&IF(ISBLANK(K11),\"\",\"/\"&K11))","v":"kg/day"},null,{"$f":"IF(ISBLANK(M8),\"\",M10&IF(ISBLANK(M11),\"\",\"/\"&M11))","v":"s.ton-mi/year"},null,{"$f":"IF(ISBLANK(O8),\"\",O10&IF(ISBLANK(O11),\"\",\"/\"&O11))","v":"kg"},null,{"$f":"IF(ISBLANK(Q8),\"\",Q10&IF(ISBLANK(Q11),\"\",\"/\"&Q11))","v":""},null,{"$f":"IF(ISBLANK(S8),\"\",S10&IF(ISBLANK(S11),\"\",\"/\"&S11))","v":""},null,{"$f":"IF(ISBLANK(U8),\"\",U10&IF(ISBLANK(U11),\"\",\"/\"&U11))","v":""},null,{"$f":"IF(ISBLANK(W8),\"\",W10&IF(ISBLANK(W11),\"\",\"/\"&W11))","v":""},null,{"$f":"IF(ISBLANK(Y8),\"\",Y10&IF(ISBLANK(Y11),\"\",\"/\"&Y11))","v":""}]
[null,"Equipment CapEx [$] 🛈",{"$nulls":4},{"$f":"+General!$F$44","v":630000000},null,{"$f":"+General!$F$45","v":100000000},null,{"$f":"+General!$F$46","v":5000000},null,{"$f":"+General!$F$47","v":20000000},null,{"$f":"+General!$F$48","v":62500000},null,{"$f":"+General!$F$49","v":0},null,{"$f":"+General!$F$50","v":0},null,{"$f":"+General!$F$51","v":0},null,{"$f":"+General!$F$52","v":0},null,{"$f":"+General!$F$53","v":0}]
[null,"Installation & construction cost [$] 🛈",{"$nulls":4},{"$f":"+General!$N$44\n-General!$F$44","v":787500000},null,{"$f":"+General!$N$45\n-General!$F$45","v":125000000},null,{"$f":"+General!$N$46\n-General!$F$46","v":10000000},null,{"$f":"+General!$N$47\n-General!$F$47","v":40000000},null,{"$f":"+General!$N$48\n-General!$F$48","v":78125000},null,{"$f":"+General!$N$49\n-General!$F$49","v":0},null,{"$f":"+General!$N$50\n-General!$F$50","v":0},null,{"$f":"+General!$N$51\n-General!$F$51","v":0},null,{"$f":"+General!$N$52\n-General!$F$52","v":0},null,{"$f":"+General!$N$53\n-General!$F$53","v":0}]
[null,"Non-Energy FixOpEx [% of overnight CapEx]🛈",{"$nulls":4},0.05,null,1.4999999999999999E-2,null,1.4999999999999999E-2,null,0.05,null,0.02]
[null,"Non-Energy VaOpEx [$/unit output] 🛈",{"$nulls":4},0.02,null,0,null,0,null,0.01,null,0]
[null,"Construction period [months] ",{"$nulls":4},36,null,36,null,60,null,0,null,24]
[null,"Useful equipment life [y]",{"$nulls":4},30,null,50,null,50,null,10,null,50]
[null,"Time between major refurbishments [y] 🛈",{"$nulls":4},7,null,5,null,0,null,0,null,5]
[null,"Refurbishment cost % of overnight CapEx 🛈",{"$nulls":4},0.15,null,0.01,null,0,null,0,null,0.01]
[null,"Description, specifications, links & references 🛈",{"$nulls":4},"See application page ### for system details.",null,"See application page ### for system details.",null,"10 miles, 20 inch, see application page ###",null,"100 fuel cell tractors, see application page ###",null,"salt cavern, 2000 psia, see application page ###"]
[null,"Depreciation type 🛈",{"$nulls":4},"MACRS",null,"MACRS",null,"Straight-line",null,"Straight-line",null,"Straight-line"]
[null,"Depreciation period 🛈",{"$nulls":4},7,null,30,null,30,null,10,null,30]
[{"$nulls":7},"↑ Example entries          ↑                                         ↑                                         ↑                                         ↑"]
[null,"Non-depreciable items value 🛈",{"$nulls":6},10000000,null,"⟵ Example entry, note: this includes salt cavern and land non-depreciable cost"]
[null,"Non-depreciable items value at end of analysis period 🛈",{"$nulls":6},20000000,null,"⟵ Example entry "]
[]
[null,"H2HUB PRIMARY COMMODITY PRODUCT"]
[]
[null,null,"❷ Fill out primary hub commodity first. This will streamline subsequent inputs."]
[null,null,"Commodity\nname 🛈",null,"Retail units \n🛈",null,"Time units\n🛈",null,"Nameplate\ncapacity 🛈",null,"Specified nameplate capacity"]
[null,null,"ammonia",null,"m.tonne",null,"day",null,3000,null,{"$f":"+TEXT(I33,\"#,##0\")&\" \"&IF(E33=\"Other\",E34,E33)&\"/\"&G33","v":"3,000 m.tonne/day"},null,"⟵ Example entry (Please delete before filling out table.)"]
[]
[]
[null,null,"❸ Fill out annual sales projection and price for primary hub product. Please factor in any capacity factors, start-up ramp rates, maintenance down-time allowances etc. In absence of specific price data, first year cost and escalation can be used."]
[null,null,"Year",{"$f":"\"Estimated \"&C33&\" sales \n[\"&IF(E33=\"Other\",E34,E33)&\"/y]\"","v":"Estimated ammonia sales \n[m.tonne/y]"},null,{"$f":"\"Forecast price\n[nom. $/\"&IF(E33=\"Other\",E34,E33)&\"]\"","v":"Forecast price\n[nom. $/m.tonne]"}]
[null,null,2025,{"$f":"+$I$33*365*0.8*0.5","v":438000},null,1000]
[null,null,{"$f":"+C38+1","v":2026},{"$f":"+$I$33*365*0.8*0.75","v":657000},null,{"$f":"+F38*1.03","v":1030}]
[null,null,{"$f":"+C39+1","v":2027},{"$f":"+$I$33*365*0.8","v":876000},null,{"$f":"+F39*1.03","v":1060.9000000000001}]
[null,null,2028,876000,null,1092.7270000000001]
[null,null,2029,876000,null,1125.50881]
[null,null,2030,876000,null,1159.2740743000002]
[null,null,2031,876000,null,1194.0522965290002]
[null,null,2032,876000,null,1229.8738654248702]
[null,null,2033,876000,null,1266.7700813876163]
[null,null,2034,876000,null,1304.7731838292448]
[null,null,2035,876000,null,1343.9163793441221]
[null,null,2036,876000,null,1384.2338707244458,null,"2036-2050: optional projection "]
[null,null,2037,876000,null,1425.7608868461791]
[null,null,2038,876000,null,1468.5337134515646]
[null,null,2039,876000,null,1512.5897248551116]
[null,null,2040,876000,null,1557.9674166007651]
[null,null,2041,876000,null,1604.706439098788]
[null,null,2042,876000,null,1652.8476322717518]
[null,null,2043,876000,null,1702.4330612399044]
[null,null,2044,876000,null,1753.5060530771016]
[null,null,2045,876000,null,1806.1112346694147]
[null,null,2046,876000,null,1860.2945717094972]
[null,null,2047,876000,null,1916.1034088607821]
[null,null,2048,876000,null,1973.5865111266057]
[null,null,2049,876000,null,2032.794106460404]
[null,null,2050,876000,null,2093.7779296542162]
[{"$nulls":4},"↑ Example entries ↑"]
[]
[null,"H2HUB MAJOR CO-PRODUCT VALUE STREAMS"]
[]
[null,null,"❹ Provide up to 10 revenue-generating co-products. E.g., if the H2Hub produces hydrogen as primary output in units of \"kg\", and it can also produce 0.5 liters of ammonia for each kilogram of hydrogen, specify that: co-product name = \"ammonia\", co-product units = \"L\", co-product rate = 0.5. Also specify the price forecast for the co-product in nominal $."]
[null,null,"Revenue-generating co-products"]
[null,null,"Co-product #",null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10]
[null,null,"Co-product name 🛈",null,"H₂ fuel",null,"oxygen"]
[null,null,"Co-product units 🛈",null,"kg",null,"kg"]
[null,null,"Production rate 🛈",null,{"$f":"+M12/365/I33","v":9.1324200913242013},null,200]
[null,null,"Verify specified \nco-product rate 🛈",null,{"$f":"IF(ISBLANK(E71),\"\",E73&\"\n\"&E72&\" \"&E71&\"\n/\"&IF(E33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"9.1324200913242\nkg H₂ fuel\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(G71),\"\",G73&\"\n\"&G72&\" \"&G71&\"\n/\"&IF(I33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"200\nkg oxygen\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(I71),\"\",I73&\"\n\"&I72&\" \"&I71&\"\n/\"&IF(G33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(K71),\"\",K73&\"\n\"&K72&\" \"&K71&\"\n/\"&IF(K33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(M71),\"\",M73&\"\n\"&M72&\" \"&M71&\"\n/\"&IF(M33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(O71),\"\",O73&\"\n\"&O72&\" \"&O71&\"\n/\"&IF(O33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(Q71),\"\",Q73&\"\n\"&Q72&\" \"&Q71&\"\n/\"&IF(Q33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(S71),\"\",S73&\"\n\"&S72&\" \"&S71&\"\n/\"&IF(S33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(U71),\"\",U73&\"\n\"&U72&\" \"&U71&\"\n/\"&IF(U33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(W71),\"\",W73&\"\n\"&W72&\" \"&W71&\"\n/\"&IF(W33=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""}]
[]
[null,null,"Price in year 🛈",null,{"$f":"+IF(ISBLANK(E71),\"\",\"nom.$/\"&E72)","v":"nom.$/kg"},null,{"$f":"+IF(ISBLANK(G71),\"\",\"nom.$/\"&G72)","v":"nom.$/kg"},null,{"$f":"+IF(ISBLANK(I71),\"\",\"nom.$/\"&I72)","v":""},null,{"$f":"+IF(ISBLANK(K71),\"\",\"nom.$/\"&K72)","v":""},null,{"$f":"+IF(ISBLANK(M71),\"\",\"nom.$/\"&M72)","v":""},null,{"$f":"+IF(ISBLANK(O71),\"\",\"nom.$/\"&O72)","v":""},null,{"$f":"+IF(ISBLANK(Q71),\"\",\"nom.$/\"&Q72)","v":""},null,{"$f":"+IF(ISBLANK(S71),\"\",\"nom.$/\"&S72)","v":""},null,{"$f":"+IF(ISBLANK(U71),\"\",\"nom.$/\"&U72)","v":""},null,{"$f":"+IF(ISBLANK(W71),\"\",\"nom.$/\"&W72)","v":""}]
[null,null,null,2025,5,null,0.01]
[null,null,null,{"$f":"+D77+1","v":2026},{"$f":"+E77*1.019","v":5.0949999999999998},null,{"$f":"+G77*1.019","v":1.0189999999999999E-2}]
[null,null,null,{"$f":"+D78+1","v":2027},{"$f":"+E78*1.019","v":5.1918049999999996},null,{"$f":"+G78*1.019","v":1.0383609999999998E-2}]
[null,null,null,2028,5.2904492949999993,null,1.0580898589999997E-2]
[null,null,null,2029,5.3909678316049989,null,1.0781935663209995E-2]
[null,null,null,2030,5.4933962204054936,null,1.0986792440810984E-2]
[null,null,null,2031,5.5977707485931978,null,1.1195541497186391E-2]
[null,null,null,2032,5.7041283928164681,null,1.1408256785632931E-2]
[null,null,null,2033,5.8125068322799809,null,1.1625013664559956E-2]
[null,null,null,2034,5.9229444620932998,null,1.1845888924186594E-2]
[null,null,null,2035,6.0354804068730719,null,1.2070960813746139E-2]
[null,null,"2036 to",2036,6.1501545346036597,null,1.2300309069207314E-2]
[null,null,"2050 are",2037,6.2670074707611283,null,1.2534014941522252E-2]
[null,null,"optional",2038,6.3860806127055891,null,1.2772161225411173E-2]
[null,null,null,2039,6.5074161443469949,null,1.3014832288693984E-2]
[null,null,null,2040,6.631057051089587,null,1.3262114102179168E-2]
[null,null,null,2041,6.7570471350602883,null,1.3514094270120571E-2]
[null,null,null,2042,6.8854310306264335,null,1.377086206125286E-2]
[null,null,null,2043,7.0162542202083351,null,1.4032508440416664E-2]
[null,null,null,2044,7.1495630503922927,null,1.4299126100784579E-2]
[null,null,null,2045,7.2854047483497455,null,1.4570809496699484E-2]
[null,null,null,2046,7.4238274385683898,null,1.4847654877136773E-2]
[null,null,null,2047,7.5648801599011888,null,1.5129760319802371E-2]
[null,null,null,2048,7.7086128829393106,null,1.5417225765878615E-2]
[null,null,null,2049,7.8550765277151564,null,1.5710153055430307E-2]
[null,null,null,2050,8.0043229817417441,null,1.6008645963483482E-2]
[{"$nulls":5},"↑ Example entries ↑"]
[null,null,"❺ Provide up to 10 expense-incurring waste streams. E.g., if the H2Hub produces hydrogen as primary output in units of \"kg\", and it can also produce 2.7 liters of waste water for each kilogram of hydrogen, specify that: waste stream name = \"waste water\", waste stream units = \"gal\", generation rate = 2.7. Also specify the expense forecast for the waste stream in nominal $ for 2025. Specify nominal cost escalation rate. In absence of specific escalation, please use 1.9% based on general inflation."]
[null,null,"Waste streams"]
[null,null,"Stream #",null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10]
[null,null,"Waste stream name 🛈",null,"waste water",null,"landfill solids"]
[null,null,"Waste stream units 🛈",null,"gal",null,"kg"]
[null,null,"Generation rate 🛈",null,2.7,null,1E-3]
[null,null,"Expense in 2025 🛈",null,4.0000000000000001E-3,null,1E-3]
[null,null,"Escalation rate 🛈",null,1.9E-2,null,1.9E-2]
[null,null,"Verify specified \nwaste stream rate 🛈",null,{"$f":"IF(ISBLANK(E107),\"\",E109&\"\n\"&E108&\" \"&E107&\"\n/\"&IF(E69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"2.7\ngal waste water\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(G107),\"\",G109&\"\n\"&G108&\" \"&G107&\"\n/\"&IF(G69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"0.001\nkg landfill solids\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(I107),\"\",I109&\"\n\"&I108&\" \"&I107&\"\n/\"&IF(I69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(K107),\"\",K109&\"\n\"&K108&\" \"&K107&\"\n/\"&IF(K69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(M107),\"\",M109&\"\n\"&M108&\" \"&M107&\"\n/\"&IF(M69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(O107),\"\",O109&\"\n\"&O108&\" \"&O107&\"\n/\"&IF(O69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(Q107),\"\",Q109&\"\n\"&Q108&\" \"&Q107&\"\n/\"&IF(Q69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(S107),\"\",S109&\"\n\"&S108&\" \"&S107&\"\n/\"&IF(S69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(U107),\"\",U109&\"\n\"&U108&\" \"&U107&\"\n/\"&IF(U69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(W107),\"\",W109&\"\n\"&W108&\" \"&W107&\"\n/\"&IF(W69=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""}]
[null,null,"Verify specified \nwaste steam expense 🛈",null,{"$f":"IF(ISBLANK(E107),\"\",\"$\"&E110&\"\n/\"&E108&\" \"&E107)","v":"$0.004\n/gal waste water"},null,{"$f":"IF(ISBLANK(G107),\"\",\"$\"&G110&\"\n/\"&G108&\" \"&G107)","v":"$0.001\n/kg landfill solids"},null,{"$f":"IF(ISBLANK(I107),\"\",\"$\"&I110&\"\n/\"&I108&\" \"&I107)","v":""},null,{"$f":"IF(ISBLANK(K107),\"\",\"$\"&K110&\"\n/\"&K108&\" \"&K107)","v":""},null,{"$f":"IF(ISBLANK(M107),\"\",\"$\"&M110&\"\n/\"&M108&\" \"&M107)","v":""},null,{"$f":"IF(ISBLANK(O107),\"\",\"$\"&O110&\"\n/\"&O108&\" \"&O107)","v":""},null,{"$f":"IF(ISBLANK(Q107),\"\",\"$\"&Q110&\"\n/\"&Q108&\" \"&Q107)","v":""},null,{"$f":"IF(ISBLANK(S107),\"\",\"$\"&S110&\"\n/\"&S108&\" \"&S107)","v":""},null,{"$f":"IF(ISBLANK(U107),\"\",\"$\"&U110&\"\n/\"&U108&\" \"&U107)","v":""},null,{"$f":"IF(ISBLANK(W107),\"\",\"$\"&W110&\"\n/\"&W108&\" \"&W107)","v":""}]
[{"$nulls":5},"↑ Example entries ↑"]
[]
[null,"H2HUB ENERGY / FEEDSTOCK INPUTS"]
[]
[null,null,"❻ Provide up to 10 energy or non-energy feedstock specifications for H2hub inputs. Those should be reported on per-unit of primary hub output. For example, if a hub comprises solely of an electrolyzer, it would require water and electricity. Those may be specified as Feedstock name = water, feedstock units = gal, feedstock use rate = 5. Feedstock name 2 = electricity, feedstock 2 units = kWh, feedstock use rate = 54. If the hub has other non-energy inputs that are known and substantive please describe as well e.g. catalysts, chemical feed etc. Non-energy hub inputs can be specified with a nominal 2025 cost estimate and assumed escalation rate. Escalation rate of 1.9% should be used based on a default inflation rate unless a different rate is justifiable. Energy feedstocks should be based on AEO 2022 Reference case for regionalized costs. If alternative costs are provided, please provide a justification (e.g. long term power purchase agreements). Note: example entries (yellow cells only) below should be deleted before filling out (e.g. If all electricity needs are met with on-site power generation, delete electricity example entry)"]
[null,null,"Energy and feedstock"]
[null,null,"Feedstock #",null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10]
[null,null,"Feedstock name 🛈",null,"electricity",null,"natural gas",null,"water"]
[null,null,"Feedstock units 🛈",null,"kWh",null,"mmBTU.LHV",null,"gal"]
[null,null,"Feedstock rate 🛈",null,300,null,10,null,500]
[null,null,"Feedstock type 🛈",null,"Energy",null,"Energy",null,"Non-energy"]
[null,null,"Expense in 2025 🛈",{"$nulls":5},2E-3]
[null,null,"Escalation rate 🛈",{"$nulls":5},1.9E-2]
[null,null,"Verify specified \nfeedstock rate 🛈",null,{"$f":"IF(ISBLANK(E121),\"\",E123&\" \"&E122&\" \"&E121&\"\n/\"&IF(E108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"300 kWh electricity\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(G121),\"\",G123&\" \"&G122&\" \"&G121&\"\n/\"&IF(G108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"10 mmBTU.LHV natural gas\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(I121),\"\",I123&\" \"&I122&\" \"&I121&\"\n/\"&IF(I108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":"500 gal water\n/m.tonne ammonia"},null,{"$f":"IF(ISBLANK(K121),\"\",K123&\" \"&K122&\" \"&K121&\"\n/\"&IF(K108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(M121),\"\",M123&\" \"&M122&\" \"&M121&\"\n/\"&IF(M108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(O121),\"\",O123&\" \"&O122&\" \"&O121&\"\n/\"&IF(O108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(Q121),\"\",Q123&\" \"&Q122&\" \"&Q121&\"\n/\"&IF(Q108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(S121),\"\",S123&\" \"&S122&\" \"&S121&\"\n/\"&IF(S108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(U121),\"\",U123&\" \"&U122&\" \"&U121&\"\n/\"&IF(U108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(W121),\"\",W123&\" \"&W122&\" \"&W121&\"\n/\"&IF(W108=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""}]
[null,null,"Verify specified \n2025 feedstock  cost 🛈",null,{"$f":"IF(ISBLANK(E121)*ISBLANK(E125),\"\",\"$\"&E125&\"\n/\"&E122&\" \"&E121)","v":"$\n/kWh electricity"},null,{"$f":"IF(ISBLANK(G121),\"\",\"$\"&G125&\"\n/\"&G122&\" \"&G121)","v":"$\n/mmBTU.LHV natural gas"},null,{"$f":"IF(ISBLANK(I121),\"\",\"$\"&I125&\"\n/\"&I122&\" \"&I121)","v":"$0.002\n/gal water"},null,{"$f":"IF(ISBLANK(K121),\"\",\"$\"&K125&\"\n/\"&K122&\" \"&K121)","v":""},null,{"$f":"IF(ISBLANK(M121),\"\",\"$\"&M125&\"\n/\"&M122&\" \"&M121)","v":""},null,{"$f":"IF(ISBLANK(O121),\"\",\"$\"&O125&\"\n/\"&O122&\" \"&O121)","v":""},null,{"$f":"IF(ISBLANK(Q121),\"\",\"$\"&Q125&\"\n/\"&Q122&\" \"&Q121)","v":""},null,{"$f":"IF(ISBLANK(S121),\"\",\"$\"&S125&\"\n/\"&S122&\" \"&S121)","v":""},null,{"$f":"IF(ISBLANK(U121),\"\",\"$\"&U125&\"\n/\"&U122&\" \"&U121)","v":""},null,{"$f":"IF(ISBLANK(W121),\"\",\"$\"&W125&\"\n/\"&W122&\" \"&W121)","v":""}]
[]
[null,null,"Cost in year 🛈",null,{"$f":"+IF(ISBLANK(E121),\"\",\"nom.$/\"&E122)","v":"nom.$/kWh"},null,{"$f":"+IF(ISBLANK(G121),\"\",\"nom.$/\"&G122)","v":"nom.$/mmBTU.LHV"},null,{"$f":"+IF(ISBLANK(I121),\"\",\"nom.$/\"&I122)","v":"nom.$/gal"},null,{"$f":"+IF(ISBLANK(K121),\"\",\"nom.$/\"&K122)","v":""},null,{"$f":"+IF(ISBLANK(M121),\"\",\"nom.$/\"&M122)","v":""},null,{"$f":"+IF(ISBLANK(O121),\"\",\"nom.$/\"&O122)","v":""},null,{"$f":"+IF(ISBLANK(Q121),\"\",\"nom.$/\"&Q122)","v":""},null,{"$f":"+IF(ISBLANK(S121),\"\",\"nom.$/\"&S122)","v":""},null,{"$f":"+IF(ISBLANK(U121),\"\",\"nom.$/\"&U122)","v":""},null,{"$f":"+IF(ISBLANK(W121),\"\",\"nom.$/\"&W122)","v":""}]
[null,null,null,2025,0.12,null,5]
[null,null,null,{"$f":"+D131+1","v":2026},{"$f":"+E131*1.019","v":0.12227999999999999},null,{"$f":"+G131*1.019","v":5.0949999999999998}]
[null,null,null,{"$f":"+D132+1","v":2027},{"$f":"+E132*1.019","v":0.12460331999999998},null,{"$f":"+G132*1.019","v":5.1918049999999996}]
[null,null,null,2028,0.12697078307999995,null,{"$f":"+G133*1.019","v":5.2904492949999993}]
[null,null,null,2029,0.12938322795851995,null,5.3909678316049989]
[null,null,null,2030,0.13184150928973182,null,5.4933962204054936]
[null,null,null,2031,0.13434649796623671,null,5.5977707485931978]
[null,null,null,2032,0.13689908142759519,null,5.7041283928164681]
[null,null,null,2033,0.13950016397471948,null,5.8125068322799809]
[null,null,null,2034,0.14215066709023913,null,5.9229444620932998]
[null,null,null,2035,0.14485152976495366,null,6.0354804068730719]
[null,null,"2036 to",2036,0.14760370883048776,null,6.1501545346036597]
[null,null,"2050 are",2037,0.15040817929826703,null,6.2670074707611283]
[null,null,"optional",2038,0.15326593470493408,null,6.3860806127055891]
[null,null,null,2039,0.15617798746432782,null,6.5074161443469949]
[null,null,null,2040,0.15914536922615002,null,6.631057051089587]
[null,null,null,2041,0.16216913124144686,null,6.7570471350602883]
[null,null,null,2042,0.16525034473503433,null,6.8854310306264335]
[null,null,null,2043,0.16839010128499998,null,7.0162542202083351]
[null,null,null,2044,0.17158951320941496,null,{"$f":"+G149*1.019","v":7.1495630503922927}]
[null,null,null,2045,0.17484971396039384,null,7.2854047483497455]
[null,null,null,2046,0.1781718585256413,null,7.4238274385683898]
[null,null,null,2047,0.18155712383762845,null,7.5648801599011888]
[null,null,null,2048,0.18500670919054338,null,7.7086128829393106]
[null,null,null,2049,0.18852183666516367,null,7.8550765277151564]
[null,null,null,2050,0.19210375156180176,null,8.0043229817417441]
[{"$nulls":5},"↑ Example entries    ↑                                   ↑"]
[]
[null,"H2HUB HYDROGEN-SPECIFIC ENERGY / FEEDSTOCK INPUTS (FOR H₂ LCA)"]
[]
[null,null,"❼ Provide up to 10 energy or feedstock specifications into the hydrogen production portion of the H2Hub. Those should be reported on per kilogram of hydrogen production. For example, if hydrogen production comprises solely of an electrolyzer, it would require water and electricity. Those may be specified as Feedstock name = water, feedstock units = gal, feedstock use rate = 5. Feedstock name 2 = electricity, feedstock 2 units = kWh, feedstock use rate = 54."]
[null,null,"Energy and feedstock"]
[null,null,"Feedstock #",null,1,null,2,null,3,null,4,null,5,null,6,null,7,null,8,null,9,null,10]
[null,null,"Feedstock name 🛈",null,"electricity",null,"natural gas",null,"water"]
[null,null,"Feedstock units 🛈",null,"kWh",null,"mmBTU.LHV",null,"gal"]
[null,null,"Feedstock rate 🛈",null,36.799999999999997,null,5.6000000000000001E-2,null,2.38]
[null,null,"Verify specified \nfeedstock rate 🛈",null,{"$f":"IF(ISBLANK(E164),\"\",E166&\"\n\"&E165&\" \"&E164&\"\n/kg H₂\")","v":"36.8\nkWh electricity\n/kg H₂"},null,{"$f":"IF(ISBLANK(G164),\"\",G166&\"\n\"&G165&\" \"&G164&\"\n/kg H₂\")","v":"0.056\nmmBTU.LHV natural gas\n/kg H₂"},null,{"$f":"IF(ISBLANK(I164),\"\",I166&\"\n\"&I165&\" \"&I164&\"\n/kg H₂\")","v":"2.38\ngal water\n/kg H₂"},null,{"$f":"IF(ISBLANK(K164),\"\",K166&\"\n\"&K165&\" \"&K164&\"\n/\"&IF(K122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(M164),\"\",M166&\"\n\"&M165&\" \"&M164&\"\n/\"&IF(M122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(O164),\"\",O166&\"\n\"&O165&\" \"&O164&\"\n/\"&IF(O122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(Q164),\"\",Q166&\"\n\"&Q165&\" \"&Q164&\"\n/\"&IF(Q122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(S164),\"\",S166&\"\n\"&S165&\" \"&S164&\"\n/\"&IF(S122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(U164),\"\",U166&\"\n\"&U165&\" \"&U164&\"\n/\"&IF(U122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""},null,{"$f":"IF(ISBLANK(W164),\"\",W166&\"\n\"&W165&\" \"&W164&\"\n/\"&IF(W122=\"Other\",$E$34,$E$33)&\" \"&$C$33)","v":""}]
[{"$nulls":5},"↑ Example entries ↑                                ↑"]
[]
[null,"H2HUB FINANCING INFORMATION"]
[]
[null,null,"❽ Describe the capital structure for the hub as well as provide an outlook for any other capital or annual incentives from non-federal sources."]
[null,null,"Debt to equity ratio of financing 🛈"]
[null,null,"Debt type 🛈"]
[null,null,"Loan term [years] 🛈"]
[null,null,"Interest rate [%] 🛈"]
[null,null,"Return on equity [%] 🛈"]
[null,null,"Income tax rate [%] 🛈"]
[null,null,"Working capital (cash on hand) [months of OpEx] 🛈"]
[null,null,"Depreciation type 🛈"]
[null,null,"Depreciation period [years] 🛈"]
[]
[null,null,"Other non-BIL incentives"]
[null,null,"Up-front capital incentives 🛈",{"$nulls":4},{"$f":"+General!L54","v":0}]
[null,null,"Annual incentives [$/year] 🛈"]
[null,null,"Annual incentives term [years] 🛈"]
[null,null,"Production Tax Credit incentives [$/year] 🛈",{"$nulls":4},"See general tab "]
[null,null,"Production Tax Credit incentives term [years] 🛈",{"$nulls":4},"See general tab "]
[null,null,"Note: if multiple sources of annual or PTC incentives are available. Please provide them separately along with the duration for which those incentives may be available."]

{"sheet":"Lists","index":3,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
["Basis","Units",null,"Units/time"]
["mass","kg",null,"year"]
["mass","m.tonne",null,"day"]
["mass","MMT",null,"hour"]
["mass","KMT",null,"min"]
["weight","lb",null,"sec"]
["weight","s.ton"]
["weight","l.ton"]
["vol","gal"]
["vol","Nm³"]
["vol","L"]
["vol","m³"]
["vol","SCF"]
["vol","MMCF"]
["vol","CFM"]
["vol","barrel"]
["energy","mmBTU"]
["energy","mmBTU.LHV"]
["energy","mmBTU.HHV"]
["energy","MJ.LHV"]
["energy","MJ.HHV"]
["energy","GJ.LHV"]
["energy","GJ.HHV"]
["energy","kWh"]
["energy","kWh.LHV"]
["energy","kWh.HHV"]
["energy","MWh"]
["transport","s.ton-mi"]
["transport","mi"]
[null,"other"]