Table 26 LFP and NMC 811 supply costs from a business perspective with an interest rate of 8%
IR = 8.0% | LFP | NMC811 | |||
|---|---|---|---|---|---|
2020 | 2050 | 2020 | 2050 | ||
Manufacturing Capital | €/kWhcap | 22.02 | 11.23 | 18.25 | 9.28 |
Cells | €/kWhcap | 45.96 | 31.88 | 46.62 | 35.02 |
Pack Components | €/kWhcap | 0.25 | 0.20 | 26.07 | 25.15 |
Labor | €/kWhcap | 19.61 | 7.90 | 16.18 | 6.46 |
Utilities | €/kWhcap | 0.25 | 0.20 | 0.25 | 0.20 |
O&M | €/kWhcap | 14.14 | 4.40 | 10.68 | 3.89 |
Depreciation & Financing | €/kWhcap | 9.85 | 5.03 | 8.19 | 4.21 |
Other Costs | €/kWhcap | 53.12 | 13.97 | 40.10 | 13.49 |
Sum | 165.19 | 74.81 | 166.33 | 97.70 | |
Difference 7% IR | €/kWhcap | (1.77) | (0.90) | (1.47) | (0.75) |
Difference 9% IR | €/kWhcap | 1.95 | 0.99 | 1.61 | 0.82 |