Table 7 Discount rate sensitivity results
Discount rate | NPC ($) | LCOE ($/kWh)/Excel-based | Operating costs ($/year)/Excel-based |
|---|---|---|---|
4% | 17.2 M | 0.0812 | 148,491.8 |
5% | 16.9 M | 0.0799 | 145,857.7 |
6% | 16.7 M | 0.0788 | 142,339.8 |
7% | 16.5 M | 0.0778 | 138,046.0 |
8% | 16.3 M | 0.0769 | 133,081.9 |