Table 3 Data for LCC (LCOH) calculations for the years 2022 and 2045

Spec. invest (CapEx)

€₂₀₂₂/kW_el

476.19

952

2381

186.3 (BC); 313.2 (WC)

195.4 (BC); 445.52 (WC)

362.5 (BC); 959.9 (WC)

[52,53,54] and own calcul.

Stack share on CapEx

%

50

60

30

44

36

10

[51]

OpEx fixed

% of CapEx

4

4

4

2

2

2

[51]

Insurance costs

% of CapEx

0.5

0.5

0.5

0.5

0.5

0.5

[51]

Administration costs

% of CapEx

2

2

2

2

2

2

[51]

Electricity supply costs

€ct/kWh_el

3.5 (Mix)

3.5 (Mix)

3.5 (Mix)

4 (Wind); 8 (Mix)

4 (Wind); 8 (Mix)

4 (Wind); 8 (Mix)

[51]

Heat supply costs

€ct/kWh_th

5.5

5.5

[51]

Interest rate

%

4

4

4

4

4

4

[51]