You are on page 1of 5

Sensitivity Analysis

Enter base, minimum, and maximum values in input cells

Capit

Case Relative Change


(%)

Formula Values
-10 -100
-9 -90
-8 -80
-7 -70
-6 -60
-5 -50
-4 -40
-3 -30
-2 -20
-1 -10
Base 0
1 19
2 37
3 56
4 74
5 93
6 111
7 130
Capital Cost F

Relative Change Relative


Capital Cost LAC Current LAC Constant in COE Case Change
($) ($/kWh) ($/kWh) (%) (%)
Formula
0.0799 0.0696
Values
0 0.0333 0.0290 -58 -10 -100
7,000,000 0.0380 0.0331 -52 -9 -90
14,000,000 0.0426 0.0372 -47 -8 -80
21,000,000 0.0473 0.0412 -41 -7 -70
28,000,000 0.0519 0.0453 -35 -6 -60
35,000,000 0.0566 0.0493 -29 -5 -50
42,000,000 0.0613 0.0534 -23 -4 -40
49,000,000 0.0659 0.0574 -17 -3 -30
56,000,000 0.0706 0.0615 -12 -2 -20
63,000,000 0.0752 0.0656 -6 -1 -10
70,000,000 0.0799 0.0696 0 Base 0
83,000,000 0.0885 0.0772 11 1 35
96,000,000 0.0972 0.0847 22 2 71
109,000,000 0.1058 0.0922 32 3 106
122,000,000 0.1145 0.0998 43 4 141
135,000,000 0.1231 0.1073 54 5 177
148,000,000 0.1318 0.1149 65 6 212
161,000,000 0.1404 0.1224 76 7 247
Fuel Cost

Fuel Cost
($/t)

0.00
2.21
4.41
6.62
8.82
11.03
13.23
15.44
17.64
19.85
22.05
29.85
37.64
45.44
53.23
61.03
68.82
76.62
0.1600

0.1400

0.1200
COE ($/kWh, Constant)

0.1000

0.0800

0.0600

0.0400

0.0200

0.0000
-200 -100 0 100 200 300 400

Relative Change (%)

Capital Cost Fuel Cost Debt Ratio Debt Interest Rate


Cost of Equity Net Efficiency Capacity Factor
120

100

80
Relative Change in COE (%)

60

40

20

-20

-40

-60

-80
-200 -100 0 100 200 300 400

Relative Change (%)

Capital Cost Fuel Cost Debt Ratio Debt Interest Rate


Cost of Equity Net Efficiency Capacity Factor

You might also like