Sheet1
|
|
|
|
|
|
|
Assumptions
|
|
|
|
Capacity - Net
|
MW
|
600
|
|
|
|
Annual Capacity Factor
|
%
|
65%
|
|
|
|
Total Capital Investment
|
$Million
|
1,095
|
|
|
|
Annual Carrying Costs
|
%
|
21.00%
|
|
|
|
Coal Cost
|
$/MT
|
100
|
|
|
|
Heat Content of Coal
|
Btu/lb
|
9,500
|
|
|
|
Plant Heat Rate
|
Btu/kWh
|
10,800
|
|
|
|
O&M Costs
|
$/kW-Yr
|
90.00
|
|
|
|
Exchange Rate
|
P/$
|
40.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results
|
|
|
$Million
|
$/MWh
|
P/kWh
|
% Share
|
|
Annual Carrying Costs
|
229.9
|
67
|
2.69
|
50%
|
|
Annual Fuel Costs
|
176.5
|
52
|
2.07
|
38%
|
|
Annual O&M Costs
|
54.0
|
16
|
0.63
|
12%
|
|
Total Annual Costs
|
460.5
|
135
|
5.39
|
100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Revenue
|
|
|
5.50 ??
|
|
|