Scribd Logo
Upload

Welcome to Scribd!

  • 25 views

    Sensitivity Analysis: Enter Base, Minimum, and Maximum Values in Input Cells

    Uploaded by

    ediabc
    This document presents the results of a sensitivity analysis on the cost of electricity (COE) from a power generation project. It shows how the COE changes as key input parameters are individually varied from -10% to +7% of their base values. These parameters include capital cost, fuel cost, debt ratio, debt interest rate, cost of equity, net plant efficiency, and capacity factor. The COE increases or decreases nearly linearly as each cost is adjusted up or down. Capital cost has the greatest impact on COE, followed by fuel cost and debt interest rate.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Sensitivity Analysis: Enter Base, Minimum, and Maximum Values in Input Cells

    Uploaded by

    ediabc
    25 views5 pages
    This document presents the results of a sensitivity analysis on the cost of electricity (COE) from a power generation project. It shows how the COE changes as key input parameters are individually varied from -10% to +7% of their base values. These parameters include capital cost, fuel cost, debt ratio, debt interest rate, cost of equity, net plant efficiency, and capacity factor. The COE increases or decreases nearly linearly as each cost is adjusted up or down. Capital cost has the greatest impact on COE, followed by fuel cost and debt interest rate.

    Original Description:

    sssssssssssssssssssssssssssssssssssssssssssssssssss

    Original Title

    10 31 2013 Energy Cost Calculator Generic Power Only

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document presents the results of a sensitivity analysis on the cost of electricity (COE) from a power generation project. It shows how the COE changes as key input parameters are individually varied from -10% to +7% of their base values. These parameters include capital cost, fuel cost, debt ratio, debt interest rate, cost of equity, net plant efficiency, and capacity factor. The COE increases or decreases nearly linearly as each cost is adjusted up or down. Capital cost has the greatest impact on COE, followed by fuel cost and debt interest rate.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    25 views5 pages

    Sensitivity Analysis: Enter Base, Minimum, and Maximum Values in Input Cells

    Uploaded by

    ediabc
    This document presents the results of a sensitivity analysis on the cost of electricity (COE) from a power generation project. It shows how the COE changes as key input parameters are individually varied from -10% to +7% of their base values. These parameters include capital cost, fuel cost, debt ratio, debt interest rate, cost of equity, net plant efficiency, and capacity factor. The COE increases or decreases nearly linearly as each cost is adjusted up or down. Capital cost has the greatest impact on COE, followed by fuel cost and debt interest rate.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    of 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