Utility Solar                        Util pdfl 0%          Util pdf 2%           Util pdf 6%         Util pdf 10%

             LCOE – PDF files

Discount Rates            0%                   2%                  6%                   10%

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

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

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

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

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

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

Levelized Cost of Energy

by Generation Source and discount rate