| Primary load [kWh/d] | Stream Flow [L/s] | Hydro Capital [$] | LarRes Capital Multiplier | Converter Capital Multiplier |
| 30,000.0 | 9171.0 | 250,000.00 | 1.00 | 1.00 |
| 35,000.0 | 10,088.1 | 300,000.00 | 1.20 | 1.20 |
| 40,000.0 | 11,005.2 | 350,000.00 | 1.40 | 1.40 |
| 45,000.0 |
| linked to | linked to | linked to |
|
|
| Hydro Repl [$] | LaRes Repl Multiplier | Converter Repl. Multiplier |
|
|
| 200,000.00 | 1.00 | 1.00 |
|
|
| 240,000.00 | 1.20 | 1.20 |
|
|
| 280,000.00 | 1.40 | 1.40 |
|
|
| linked to | linked to | linked to |
|
|
| Hydro O&M [$] | LarRes O&M Multiplier | Converter O&M Multiplier |
|
|
| 12,500.00 | 1.00 | 1.00 |
|
|
| 15,000.00 | 1.20 | 1.20 |
|
|
| 17,500.00 | 1.40 | 1.40 |