Relative

Case Change Capital Cost LAC Current

(%) ($) ($/kWh)
Formula
0.0817
Values
-10 -100 0 0.0663
-9 -90 55,000 0.0678
-8 -80 110,000 0.0694
-7 -70 165,000 0.0709
-6 -60 220,000 0.0724
-5 -50 275,000 0.0740
-4 -40 330,000 0.0755
-3 -30 385,000 0.0771
-2 -20 440,000 0.0786
-1 -10 495,000 0.0801
Base 0 550,000 0.0817
1 12 615,000 0.0835
2 24 680,000 0.0853
3 35 745,000 0.0871
4 47 810,000 0.0889
5 59 875,000 0.0907
6 71 940,000 0.0926
7 83 1,005,000 0.0944
8 95 1,070,000 0.0962
9 106 1,135,000 0.0980
10 118 1,200,000 0.0998
 Relative
Change in Relative LFG Fuel
LAC Constant COE Case Change Cost
($/kWh) (%) (%) ($/GJ)
Formula
0.0712
Values
0.0578 -19 -10 -100 0.00
0.0591 -17 -9 -90 0.30
0.0605 -15 -8 -80 0.60
0.0618 -13 -7 -70 0.90
0.0631 -11 -6 -60 1.20
0.0645 -9 -5 -50 1.50
0.0658 -8 -4 -40 1.80
0.0672 -6 -3 -30 2.10
0.0685 -4 -2 -20 2.40
0.0698 -2 -1 -10 2.70
0.0712 0 Base 0 3.00
0.0728 2 1 23 3.70
0.0743 4 2 47 4.40
0.0759 7 3 70 5.10
0.0775 9 4 93 5.80
0.0791 11 5 117 6.50
0.0807 13 6 140 7.20
0.0822 16 7 163 7.90
0.0838 18 8 187 8.60
0.0854 20 9 210 9.30
0.0870 22 10 233 10.00
 0.25

0.20
COE ($/kWh, Constant)

0.15

0.10

0.05

0.00
-150 -100 -50 0 50 100 150 200 250 300

Relative Change (%)

Capital Cost Fuel Cost Debt Ratio Debt Interest Rate

Cost of Equity Net Efficiency Capacity Factor
 250

200
Relative Change in COE (%)

150

100

50

-50

-100
-150 -100 -50 0 50 100 150 200 250 300

Relative Change (%)

Capital Cost Fuel Cost Debt Ratio Debt Interest Rate

Cost of Equity Net Efficiency Capacity Factor