1 13

2 26
3 39
4 51
5 64
6 77
7 90
8 103
9 116
10 129
 987,500 0.0691 0.0602 5 1 35
1,100,000 0.0722 0.0629 10 2 71
1,212,500 0.0754 0.0657 14 3 106
1,325,000 0.0785 0.0684 19 4 141
1,437,500 0.0817 0.0712 24 5 177
1,550,000 0.0848 0.0739 29 6 212
1,662,500 0.0879 0.0766 33 7 247
1,775,000 0.0911 0.0794 38 8 283
1,887,500 0.0942 0.0821 43 9 318
2,000,000 0.0974 0.0849 48 10 354
29.85
37.64
45.44
53.23
61.03
68.82
76.62
84.41
92.21
100.00
C O E ($/kW h, C onstant)

0.1600

0.1400

0.1200

0.1000

0.0800

0.0600

0.0400

0.0200

0.0000
-200 -100 0 100 200 300 400
Relative Change (%)
Capital Cost Fuel Cost Debt Ratio Debt Interest Rate Cost of Equity
Net Efficiency Capacity Factor
R e la tive C ha ng e in C O E ( % )

200

150

100

50

-50
-200 -100 0 100 200 300 400
Relative Change (%)
Capital Cost Fuel Cost Debt Ratio Debt Interest Rate Cost of Equity
Net Efficiency Capacity Factor