Prva stran - WBC-INCO Net

Cost analysis and financial summary
• Sensitivity analysis
Years
30
25
20
15
10
5
0
-20% -10% 0% 10% 20%
2,08 2,34 2,6 2,86 3,12
Avoided costs of energy (EUR/gal),
10% step change
105.245 -20%
118.400 -10%
131.556 0%
144.712 10%
157.867 20%
Initial
costs(EUR),
with 10% step
change
Sensitivity analysis graph showing the year-to-positive cash flow when the
avoided costs of energy and the initial costs are changed with 10% step change