Single-Factor Sensitivity Analysis around the NPV

COMd -$519.71
NNoRev

$459.30

-$369.13

FracComp

$366.85
-$136.20

Revenue

$582.25

-$66.37

$505.26

-$52.27

$203.34

-$9.83

$196.01

FirstCost

$89.39 $108.03

Salvage

$102.58 $104.68

-$700-$600-$500-$400-$300-$200-$100 $0

$100 $200 $300 $400 $500 $600 $700

Present Worth

Single-Factor Sensitivity Analysis Spider Graph

$700.00
$600.00
$500.00
$400.00
$300.00
COMd

$200.00

NNoRev

$100.00

FracComp

$0.00

Present Worth

Revenue

-$100.00

-$200.00

-$300.00

Firs tCos t

-$400.00

S alvage

-$500.00
-$600.00
-$700.00
0.0%
100.0%
200.0%
300.0%
-50.0%
50.0%
150.0%
250.0%
350.0%

Input Value as % of Base Case

Two-Factor Sensitivity Analysis around the NPV

COMd & NNoRev
-$992.12
COMd & FracComp
COMd & Revenue
NNoRev & FracComp
Revenue & FracComp
Revenue & NNoRev

$722.87

-$759.19

$938.26

-$689.36

$861.27

-$549.56

$911.71

-$284.65

$1,084.71

-$496.95

$824.13

i & COMd

-$586.66

$643.29

N & COMd

-$576.53

$649.01

N & FracComp

-$185.11

$819.51

FirstCost & COMd

-$533.60

$464.05

N & NNoRev

-$524.68

$466.91

Salvage & COMd

-$520.41

$460.70

i & FracComp
i & NNoRev
N & Revenue
i & Revenue

-$161.86

$812.02

-$400.48

$470.05

-$146.37

$720.47

-$117.53

$713.00

FirstCost & NNoRev

-$383.02

$371.60

Salvage & NNoRev

-$369.83

$368.25

FirstCost & FracComp

-$150.09

$587.00

Salvage & FracComp

-$136.90

$583.65

FirstCost & Revenue

-$80.26

$510.01

Salvage & Revenue

-$67.07

$506.66

N&i

-$86.22

FirstCost & N

-$66.16

$208.09

Salvage & N

-$53.36

$204.25

$378.35

FirstCost & i

-$23.72

$200.76

Salvage & i

-$10.10

$198.25

FirstCost & Salvage

$88.69 $109.43

-$1,000
-$600
-$200
-$1,200
-$800
-$400
$0

Present Worth

$200

$600
$400

$800

$1,000
$1,200