Table 25 LFP and NMC 811 supply costs from a societal perspective with an interest rate of 2.5%

Manufacturing Capital

€/kWh_cap

14.07

7.18

11.66

5.93

Cells

€/kWh_cap

45.96

31.88

46.62

35.02

Pack Components

€/kWh_cap

0.25

0.20

26.07

25.15

Labor

€/kWh_cap

19.61

7.90

16.18

6.46

Utilities

€/kWh_cap

0.25

0.20

0.25

0.20

O&M

€/kWh_cap

14.14

4.40

10.68

3.89

Depreciation & Financing

€/kWh_cap

9.85

5.03

8.19

4.21

Other Costs

€/kWh_cap

53.12

13.97

40.10

13.49

Sum

€/kWh_cap

157.24

70.76

159.75

94.35

Difference 1.5% IR

€/kWh_cap

(2.45)

(0.54)

(0.87)

(0.44)

Difference 3.5% IR

€/kWh_cap

1.16

0.59

0.96

0.49