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 |