LCOE

Production Credit

Inflation assumption

Cost of Capital

Hierachy 1 consumption %

Hierachy 2 consumption %

Hierachy 3 consumption %

Parameter

up

up

up

up

up

up

up

P/L

down

up

up

down

up

up

down

Hierachy 1 Network Charge

Hierachy 2 Network Charge

Hierachy 1 Admin Charge

Hierachy 2 Admin Charge

Back up Price Grid Electricity

Sellback Price to Grid

Grid Price Electricity

Parameter

up

up

up

up

up

up

up

P/L

down

down

down

down

down

up

up