| 系统参数 | 电解槽功率MW | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
| 系统单价元/kW | 4600.0 | 4600.0 | 4600.0 | 4600.0 | 4600.0 | |
| 氧气存储系统元/kW | 350.0 | 350.0 | 350.0 | 350.0 | 350.0 | |
| 收益产品 类型 | 氢气 | 8,090,970.8 | 8,090,970.8 | 8,090,970.8 | 11,285,059.5 | 8,090,970.8 |
| 氢气价格元/Nm3 | 1.5 | 2.6 | 2.7 | 2.7 | 2.3 | |
| 氧气 | 4,045,485.4 | 4,045,485.4 | 4,045,485.4 | 5,642,529.8 | 4,045,485.4 | |
| 氧气价格 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |
| 补贴元/Nm3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |
| 成本支出 | 年维护费万元 | 230.0 | 230.0 | 230.0 | 230.0 | 230.0 |
| 网电价格元/kWh | 0.52 | 0.52 | 0.52 | 0.52 | 0.52 | |
| 风场数据 | 总用电(限电 + 网电)kWh | 40,454,853.9 | 40,454,853.9 | 40,454,853.9 | 56,425,297.7 | 40,454,853.9 |
| 年消耗限电电量kWh | 27,597,368.8 | 27,597,368.8 | 27,597,368.8 | 30,710,327.6 | 27,597,368.8 | |
| 限电量利用率 | 22.0% | 22.0% | 22.0% | 23.3% | 22.0% | |
| 风电所占比例 | 72.0% | 72.0% | 72.0% | 54.4% | 72.0% | |
| 年消耗网电kWh | 12,857,485.1 | 12,857,485.1 | 12,857,485.1 | 25,714,970.1 | 12,857,485.1 | |
| 不同类型 收益 | 静态收益(氢气)万元 | 545.1 | 1435.1 | 1516.0 | 1709.8 | 1222.3 |
| 静态收益(氢气 + 氧气)万元 | 727.1 | 1617.1 | 1698.0 | 1963.7 | 1404.3 | |
| 静态收益(氢气 + 补贴)万元 | 949.6 | 1839.6 | 1920.5 | 2274.0 | 1626.8 | |
| 静态收益(氢气 + 氧气 + 补贴)万元 | 1131.7 | 2021.7 | 2102.6 | 2528.0 | 1808.9 | |
| 固定资产总投资不含有氧系统万元 | 4600.0 | 4600.0 | 4600.0 | 4600.0 | 4600.0 | |
| 固定资产总投资含有氧气系统万元 | 4950.0 | 4950.0 | 4950.0 | 4950.0 | 4950.0 | |
| 固定资产残值 | 230.0 | 230.0 | 230.0 | 230.0 | 230.0 | |
| 不同类型 回收期 | 静态回收期(氢气) | 13.9 | 3.6 | 3.4 | 3.0 | 4.4 |
| 静态回收期(氢气 + 氧气) | 9.5 | 3.4 | 3.2 | 2.7 | 4.0 | |
| 静态回收期(氢气 + 补贴)万元 | 6.1 | 2.7 | 2.6 | 2.1 | 3.1 | |
| 静态回收期(氢气 + 氧气 + 补贴) | 5.2 | 2.6 | 2.5 | 2.1 | 3.0 |