How do you find / what are the steps to find the LCOE of the attached document?

Combined cycle Plant Ca aci /ratin Ca ital cost Fixed operating and aintenance ariable O&M Fuel etc. Life time Ca aci factor Discount rate ual ower eneration ual Fixed O&M ual variable O&M otal Annual O&M PV of life time O&M otal u front cost LCC LCOE front cost as fraction of TLCC O&M cost as fraction of TLCC nits $/kW- ear $/kWhr ears Whr/ $/kWhr as Olar 100 15 0.05 5 900/ 100/ 7.88E+O 1500 3.94E+O 3.94E+O 3.91E I.OOE 4.91E 0.0 200/ 800/ 150 1300 20 25 250/ 100/