| Load Profiles | |||
A | B | C | D | |
Panel I: Discount rate = 4.49% | ||||
Usage Offset | 45% | 20% | 45% | 30% |
Net Present Value | $1491.94 | $52.21 | $1666.35 | $417.22 |
Panel II: Discount rate = 6.49% | ||||
Usage Offset | 40% | 20% | 40% | 25% |
Net Present Value | $222.74 | −$710.07 | $333.77 | −$516.66 |
Panel III: Maximum IRR | ||||
Usage Offset | 40% | 20% | 40% | 30% |
IRR | 6.92% | 4.61% | 7.13% | 5.30% |