Sensitivity Analysis

Enter base, minimum, and maximum values in input cells

Capit

Case

Relative Change
(%)

Formula Values
-10
-9
-8
-7
-6
-5
-4
-3
-2
-1
Base
1
2
3
4
5
6
7

-100
-90
-80
-70
-60
-50
-40
-30
-20
-10
0
19
37
56
74
93
111
130

Capital Cost

Capital Cost
($)

0
7,000,000
14,000,000
21,000,000
28,000,000
35,000,000
42,000,000
49,000,000
56,000,000
63,000,000
70,000,000
83,000,000
96,000,000
109,000,000
122,000,000
135,000,000
148,000,000
161,000,000

LAC Current
($/kWh)

LAC Constant
($/kWh)

0.0799

0.0696

0.0333
0.0380
0.0426
0.0473
0.0519
0.0566
0.0613
0.0659
0.0706
0.0752
0.0799
0.0885
0.0972
0.1058
0.1145
0.1231
0.1318
0.1404

0.0290
0.0331
0.0372
0.0412
0.0453
0.0493
0.0534
0.0574
0.0615
0.0656
0.0696
0.0772
0.0847
0.0922
0.0998
0.1073
0.1149
0.1224

Relative Change
in COE
(%)

-58
-52
-47
-41
-35
-29
-23
-17
-12
-6
0
11
22
32
43
54
65
76

Case
Formula
Values
-10
-9
-8
-7
-6
-5
-4
-3
-2
-1
Base
1
2
3
4
5
6
7

Relative
Change
(%)

-100
-90
-80
-70
-60
-50
-40
-30
-20
-10
0
35
71
106
141
177
212
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

COE ($/kWh, Constant)

0.1400
0.1200
0.1000
0.0800
0.0600
0.0400
0.0200
0.0000
-200

-100

100

200

300

Relative Change (%)

Capital Cost

Fuel Cost

Debt Ratio

Cost of Equity

Net Efficiency

Capacity Factor

Debt Interest Rate

400

120

Relative Change in COE (%)

100
80
60
40
20
0
-20
-40
-60
-80
-200

-100

100

200

300

Relative Change (%)

Capital Cost

Fuel Cost

Debt Ratio

Cost of Equity

Net Efficiency

Capacity Factor

Debt Interest Rate

400