Discount Rates      0%                   2%                  6%                   10%

On shore Wind                     OnSh 0%          OnSh 2%          OnSh 6%           OnSh 10%

Utility Solar                        Util Sol 0%        Util Sol 2%         Util Sol 6%           Util Sol 10%

Comm Rooftop Solar       Comm Sol 0%    Comm Sol 2%    Comm Sol 6%     Comm Sol 10%

Resid Rooftop Solar         Resid Sol 0%      Resid Sol 2%      Resid Sol 6%      Resid Sol 10%

Natural Gas CCGT              CCGT 0%               CCGT 2%            CCGT 6%           CCGT 10%

Nuclear                                 Nuc 0%                 Nuc 2%               Nuc 6%             Nuc 10%

Off shore Wind                      OffSh 0%             OffSh 2%           OffSh 6%             OffSh 10%

Calc Spreadsheet

ODS files