Risk analysis uses Monte Carlo simulation based on @RISK. This analysis coverage several items such as capital
investment cost, debt portion, equity portion, O & M cost (Operation and Maintenance cost), and loan rate. The data
values and assumptions used for the risk calculation are shown in the following Table 2.