Sensitivity Analysis

Enter base, minimum, and maximum values in input cells

Capital Cost

Relative
Case Change Capital Cost LAC Current
(%) ($) ($/kWh)
Formula
0.0799
Values
-10 -100 0 0.0333
-9 -90 7,000,000 0.0380
-8 -80 14,000,000 0.0426
-7 -70 21,000,000 0.0473
-6 -60 28,000,000 0.0519
-5 -50 35,000,000 0.0566
-4 -40 42,000,000 0.0613
-3 -30 49,000,000 0.0659
-2 -20 56,000,000 0.0706
-1 -10 63,000,000 0.0752
Base 0 70,000,000 0.0799
1 19 83,000,000 0.0885
2 37 96,000,000 0.0972
3 56 109,000,000 0.1058
4 74 122,000,000 0.1145
5 93 135,000,000 0.1231
6 111 148,000,000 0.1318
7 130 161,000,000 0.1404
Capital Cost Fuel Cost
Relative
Change in Relative
LAC Constant COE Case Change Fuel Cost
($/kWh) (%) (%) ($/t)
Formula
0.0696
Values
0.0290 -58 -10 -100 0.00
0.0331 -52 -9 -90 2.21
0.0372 -47 -8 -80 4.41
0.0412 -41 -7 -70 6.62
0.0453 -35 -6 -60 8.82
0.0493 -29 -5 -50 11.03
0.0534 -23 -4 -40 13.23
0.0574 -17 -3 -30 15.44
0.0615 -12 -2 -20 17.64
0.0656 -6 -1 -10 19.85
0.0696 0 Base 0 22.05
0.0772 11 1 35 29.85
0.0847 22 2 71 37.64
0.0922 32 3 106 45.44
0.0998 43 4 141 53.23
0.1073 54 5 177 61.03
0.1149 65 6 212 68.82
0.1224 76 7 247 76.62
 0.16

0.14

0.12
COE ($/kWh, Constant)

0.10

0.08

0.06

0.04

0.02

0.00
-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