Cost shares of LCOE

Plant type ABWR AP1000 Pulverised
coal		 Gas
combined
cycle
Overnight capital cost, $ per kWe 1600 1365 1350 590
Weighted average cost
of capital (WACC), %		 13.5 13.5 8 8
Construction period, years 7 7 4 3
Overnight capital cost
share of LCOE, %		 37.4 35.7 49.9 27.1
Interest share of LCOE, % 26.6 25.4 10.8 4.6
O&M share of LCOE, % 28.2 30.4 13.6 5.3
Fuel share of LCOE, % 7.8 8.5 25.7 63.0