Table 28 LFP and NMC 811 supply costs according to cost categories on the example of 2050 with an interest rate of 8%

CAPEX

€/kWh_cap

22.02

11.23

18.25

9.28

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

165.19

74.81

166.33

97.70

Difference 1.5% IR

€/kWh_cap

(1.77)

(0.90)

(1.47)

(0.75)

Difference 3.5% IR

€/kWh_cap

1.95

0.99

1.61

0.82