{"inputs":{"availability_pct":95,"bop_pct":25,"electricity_consumption_kwh_kg":53,"electricity_cost_eur_mwh":45,"electrolyzer_capacity_mw":100,"electrolyzer_cost_eur_kw":1000,"inflation_rate_pct":2,"om_pct":2.5,"operating_hours":5000,"project_lifetime_years":25,"region":"EU-Iberia","stack_degradation_pct":1.5,"stack_replacement_cost_pct":40,"stack_replacement_interval":7,"subsidy_eur":0,"technology":"PEM","wacc_pct":8,"water_consumption_l_kg":10,"water_cost_eur_m3":1.5},"model_version":"4.0.1","outputs":{"annual_cashflow":[{"discounted_cost":22809661.076170508,"discounted_production":8298392.732354997,"electricity_cost":21375000,"opex_cost":3125000,"production_kg":8962264.150943397,"stack_replacement":0,"total_cost":24634433.96226415,"water_cost":134433.96226415096,"year":1},{"discounted_cost":21260312.33014986,"discounted_production":7568441.519786733,"electricity_cost":21475462.500000004,"opex_cost":3187500,"production_kg":8827830.188679246,"stack_replacement":0,"total_cost":24798028.301886797,"water_cost":135065.80188679247,"year":2},{"discounted_cost":19816710.315457545,"discounted_production":6902698.97869438,"electricity_cost":21576397.17375,"opex_cost":3251250,"production_kg":8695412.735849056,"stack_replacement":0,"total_cost":24963347.784905657,"water_cost":135700.61115566036,"year":3},{"discounted_cost":18471608.65200605,"discounted_production":6295517.124087003,"electricity_cost":21677806.240466624,"opex_cost":3316275.0000000005,"production_kg":8564981.54481132,"stack_replacement":0,"total_cost":25130419.644494716,"water_cost":136338.404028092,"year":4},{"discounted_cost":17218259.164707623,"discounted_production":5741744.784468238,"electricity_cost":21779691.929796815,"opex_cost":3382600.5,"production_kg":8436506.82163915,"stack_replacement":0,"total_cost":25299271.624323837,"water_cost":136979.194527024,"year":5},{"discounted_cost":16050377.537999256,"discounted_production":5236683.900649273,"electricity_cost":21882056.48186686,"opex_cost":3450252.5100000002,"production_kg":8309959.219314563,"stack_replacement":0,"total_cost":25469931.988608163,"water_cost":137622.99674130103,"year":6},{"discounted_cost":38301727.15380211,"discounted_production":4776049.668647716,"electricity_cost":21984902.147331636,"opex_cost":3519257.5602,"production_kg":8185309.831024845,"stack_replacement":40000000,"total_cost":65642429.53235762,"water_cost":138269.82482598515,"year":7},{"discounted_cost":13948010.27527616,"discounted_production":4355934.1885351855,"electricity_cost":22088231.187424093,"opex_cost":3589642.711404,"production_kg":8062530.183559472,"stack_replacement":0,"total_cost":25816793.59183076,"water_cost":138919.69300266728,"year":8},{"discounted_cost":13002998.443704406,"discounted_production":3972773.3108399604,"electricity_cost":22192045.87400499,"opex_cost":3661435.5656320807,"production_kg":7941592.23080608,"stack_replacement":0,"total_cost":25993054.05519685,"water_cost":139572.6155597798,"year":9},{"discounted_cost":12122348.579256186,"discounted_production":3623316.399238297,"electricity_cost":22296348.489612814,"opex_cost":3734664.276944722,"production_kg":7822468.347343989,"stack_replacement":0,"total_cost":26171241.37341045,"water_cost":140228.60685291077,"year":10},{"discounted_cost":11301658.020212607,"discounted_production":3304598.753009002,"electricity_cost":22401141.327513993,"opex_cost":3809357.5624836166,"production_kg":7705131.322133829,"stack_replacement":0,"total_cost":26351386.571302727,"water_cost":140887.68130511948,"year":11},{"discounted_cost":10536826.357232649,"discounted_production":3013916.4552906174,"electricity_cost":22506426.69175331,"opex_cost":3885544.713733289,"production_kg":7589554.352301821,"stack_replacement":0,"total_cost":26533521.25889385,"water_cost":141549.8534072535,"year":12},{"discounted_cost":9824034.621366857,"discounted_production":2748803.433760424,"electricity_cost":22612206.89720455,"opex_cost":3963255.6080079544,"production_kg":7475711.037017294,"stack_replacement":0,"total_cost":26717677.642930776,"water_cost":142215.13771826762,"year":13},{"discounted_cost":22778167.563115362,"discounted_production":2507010.53912409,"electricity_cost":22718484.26962141,"opex_cost":4042520.720168114,"production_kg":7363575.371462034,"stack_replacement":40000000,"total_cost":66903888.538655065,"water_cost":142883.54886554347,"year":14},{"discounted_cost":8540587.341495678,"discounted_production":2286486.4639233598,"electricity_cost":22825261.14568863,"opex_cost":4123371.1345714764,"production_kg":7253121.740890103,"stack_replacement":0,"total_cost":27092187.38180532,"water_cost":143555.10154521154,"year":15},{"discounted_cost":7963533.275708101,"discounted_production":2085360.339781953,"electricity_cost":22932539.873073366,"opex_cost":4205838.557262906,"production_kg":7144324.914776752,"stack_replacement":0,"total_cost":27282608.240858745,"water_cost":144229.810522474,"year":16},{"discounted_cost":7425689.664910465,"discounted_production":1901925.8654492807,"electricity_cost":23040322.810476813,"opex_cost":4289955.328408164,"production_kg":7037160.0410551,"stack_replacement":0,"total_cost":27475185.829516906,"water_cost":144907.69063192964,"year":17},{"discounted_cost":6924379.504425369,"discounted_production":1734626.8309884646,"electricity_cost":23148612.327686056,"opex_cost":4375754.434976327,"production_kg":6931602.640439274,"stack_replacement":0,"total_cost":27669955.519440286,"water_cost":145588.75677789972,"year":18},{"discounted_cost":6457109.278769367,"discounted_production":1582043.9152996645,"electricity_cost":23257410.80562618,"opex_cost":4463269.523675854,"production_kg":6827628.600832685,"stack_replacement":0,"total_cost":27866953.35323679,"water_cost":146273.02393475585,"year":19},{"discounted_cost":6021556.343796462,"discounted_production":1442882.6449723789,"electricity_cost":23366720.63641262,"opex_cost":4552534.914149371,"production_kg":6725214.171820194,"stack_replacement":0,"total_cost":28066216.05770924,"water_cost":146960.5071472492,"year":20},{"discounted_cost":13561787.082695078,"discounted_production":1315962.4123127714,"electricity_cost":23476544.223403763,"opex_cost":4643585.612432359,"production_kg":6624335.9592428915,"stack_replacement":40000000,"total_cost":68267781.05736697,"water_cost":147651.22153084129,"year":21},{"discounted_cost":5237096.448744054,"discounted_production":1200206.4593778516,"electricity_cost":23586883.98125376,"opex_cost":4736457.324681005,"production_kg":6524970.919854248,"stack_replacement":0,"total_cost":28471686.488206804,"water_cost":148345.1822720362,"year":22},{"discounted_cost":4884296.819804982,"discounted_production":1094632.7430436886,"electricity_cost":23697742.335965652,"opex_cost":4831186.471174627,"production_kg":6427096.356056434,"stack_replacement":0,"total_cost":28677971.211768996,"water_cost":149042.40462871478,"year":23},{"discounted_cost":4555409.477580303,"discounted_production":998345.60360929,"electricity_cost":23809121.724944696,"opex_cost":4927810.200598119,"production_kg":6330689.910715587,"stack_replacement":0,"total_cost":28886674.829473287,"water_cost":149742.90393046977,"year":24},{"discounted_cost":4248805.298047119,"discounted_production":910528.1662547691,"electricity_cost":23921024.597051933,"opex_cost":5026366.404610082,"production_kg":6235729.562054854,"stack_replacement":0,"total_cost":29097837.69724096,"water_cost":150446.69557894298,"year":25}],"annual_production_kg":8962264,"capex_total":125000000,"cost_breakdown":{"capex_pct":27.8854185529534,"electricity_pct":52.928777421597694,"opex_pct":8.835519848036894,"stack_pct":10.017398784823358,"water_pct":0.33288539258866484},"lcoh_eur_kg":5.28,"lifetime_production_kg":188004702,"sensitivity":[{"impact_range":2.104954655361709,"label":"Specific Consumption","lcoh_base":5.28,"lcoh_minus20":4.23,"lcoh_plus20":6.33,"variable":"electricity_consumption_kwh_kg"},{"impact_range":1.1178479167883024,"label":"Electricity Cost","lcoh_base":5.28,"lcoh_minus20":4.72,"lcoh_plus20":5.84,"variable":"electricity_cost_eur_mwh"},{"impact_range":1.0282361860139657,"label":"Operating Hours","lcoh_base":5.28,"lcoh_minus20":5.9,"lcoh_plus20":4.87,"variable":"operating_hours"},{"impact_range":0.9871067385734076,"label":"Electrolyzer Cost","lcoh_base":5.28,"lcoh_minus20":4.79,"lcoh_plus20":5.77,"variable":"electrolyzer_cost_eur_kw"},{"impact_range":0.2355606088519986,"label":"WACC","lcoh_base":5.28,"lcoh_minus20":5.17,"lcoh_plus20":5.4,"variable":"wacc_pct"}]},"type":"lcoh"}