| Fuel prices | USD |
| Hard coal | 101/tonne |
| Natural gas | 11.1/MMBtu |
| Front end of nuclear fuel cycle | 7/MWh |
| Back end of nuclear fuel cycle | 2.33/MWh |
| Capacity factor for CCGT OCGT and nuclear plant 85% | 85% |