| Scenario | Component | Total NPC ($) | COE ($/kWh) | Ren. Frac (%) | Diesel (L) | Elec. Prod (kWh/y) | Therm. Prod (kWh/y) | Operation (h) | H2 prod. (kg/y) | CO2 (kg/y) | LCOE ($/kWh) | LCOH ($/kg) | Grid (kWh) |
| No Track | PV (1), WT (1), FC (1), Batt (1), Conv. (1), Elec. (1), H2 tank (1) | 10928 | 0.277 | 54 | 663 | PV (1954) WT (5872) FC (1615) Grid (212) | FC (116) Boil. (5542) | PV (4381) WT (7536) FC (1683) Boil. (8750) Elec. (4457) | 54.7 | -1139 | PV (0.12) WT (0.174) | 36.54 | Purch. (212) Sold (4774) |
| VACT | PV (1), WT (1), FC (1), Conv. (1), Elec. (1), H2 tank (1) | 9321 | 0.223 | 56 | 662 | PV (2423) WT (5872) FC (1719) Grid (196) | FC (123) Boil. (5535) | PV (4381) WT (7536) FC (1788) Boil. (8750) Elec. (4508) | 58.1 | -1358 | PV (0.116) WT (0.174) | 29.33 | Purch. (196) Sold (5145) |
| HACT | PV (1), WT (1), FC (1), Conv. (1), Elec. (1), H2 tank (1) | 10180 | 0.256 | 55 | 661 | PV (2132) WT (5872) FC (1826) Grid (202) | FC (131) Boil. (5527) | PV (4381) WT (7536) FC (1900) Boil. (8750) Elec. (4768) | 61.7 | -1172 | PV (0.186) WT (0.174) | 30.17 | Purch. (202) Sold (4809) |
| TAT | PV (1), WT (1), FC (1), Conv. (1), Elec. (1), H2 tank (1) | 9914 | 0.228 | 57 | 662 | PV (2702) WT (5872) FC (1662) Grid (195) | FC (118) Boil. (5539) | PV (4381) WT (7536) FC (1720) Boil. (8750) Elec. (4293) | 56.1 | -1575 | PV (0.157) WT (0.174) | 32.3 | Purch. (195) Sold (5446) |
|
|