Cost (Millions$)

5% Discount Rate

10% Discount Rate

15% Discount Rate

Process

MITIG

RRF

MITIG

REF

MITIG

REF

Transformation

−5,598,744

5,598,744

26,082,691

−264,082,691

−260,580,309

−260,580,309

Trans & Dist.

296,620

−296,620

164,301

−164,301

98,814

−98,814

Electricity Gen

181,715,203

−181,715,203

99,434,244

−99,434,244

59,348,999

−59,348,999

Coal

865

−865

3775

−3809

3495

−3495

NPV

176,413,944

−176,413,944

125,685,011

−363,685,045

−201,129,001

−320,031,617