Table 27 LFP and NMC 811 supply costs according to cost categories on the example of 2050 with an interest rate of 2.5%

CAPEX

€/kWh_cap

14.07

7.18

11.66

5.93

OPEX

€/kWh_cap

143.17

63.58

148.08

88.42

Consumables—Cells

€/kWh_cap

45.96

31.88

46.62

35.02

Consumables—Pack

€/kWh_cap

0.25

0.20

26.07

25.15

Operation & Maintenance

€/kWh_cap

87.12

26.46

67.20

24.04

Depreciation & Financing

€/kWh_cap

9.85

5.03

8.19

4.21

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