Table 3.
Variable Low | Variable Base | Variable High | Impact | Low | High | Spread | Spread2 | Risk % | Cum Risk % | Spread | |
---|---|---|---|---|---|---|---|---|---|---|---|
Utility REPEFaddIF 12mo | 0.442 | 0.568 | 0.694 | Increase | 47821.99524 | 59051.17619 | 11229.18095 | 126094504.9 | 0.666061436 | 0.666061436 | 11229.18095 |
Utility REPEFonly 6mo | 0.42 | 0.497 | 0.573 | Increase | 49501.17619 | 57151.17619 | 7650 | 58522500 | 0.30912989 | 0.975191325 | 7650 |
Utility REPEF responder 12mo | 0.533 | 0.721 | 0.909 | Increase | 52455.9381 | 54246.41429 | 1790.47619 | 3205804.989 | 0.016933831 | 0.992125157 | 1790.47619 |
Utility REPEFonly 12mo | 0.306 | 0.446 | 0.586 | Increase | 53351.17619 | 54155.32857 | 804.152381 | 646661.0518 | 0.003415819 | 0.995540976 | 804.152381 |
Probability respond REPEF | 0 | 0.095238095 | 0.095238095 | Increase | 52622 | 53351.17619 | 729.1761905 | 531697.9168 | 0.002808556 | 0.998349532 | 729.1761905 |
Cost baseline rep | 0 | 588.95 | 558.95 | Decrease | 53381.17619 | 53940.12619 | 558.95 | 312425.1025 | 0.001650304 | 0.999999836 | 558.95 |
Cost REPEFIF 12mo | 3.15 | 6.35 | 9.27 | Decrease | 53348.53429 | 53354.07143 | 5.537142857 | 30.65995102 | 1.61953E−07 | 0.999999998 | 5.537142857 |
Cost REPEF 6mo | 32.39 | 32.7 | 33.01 | Decrease | 53350.86619 | 53351.48619 | 0.62 | 0.3844 | 2.03049E 09 | 1 | 0.62 |
Probability respond REPEFIF | 0 | 0.090909091 | 0.090909091 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
Utility REPEFIF 6mo | 0.362 | 0.463 | 0.564 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
Cost REPEF 12mo | 1.22 | 17.55 | 30.84 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
Utility REPEFIF 12mo | 0.392 | 0.479 | 0.566 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
Utility REPbaseline | 0.43 | 0.475 | 0.521 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
Utility REPEFIF responder 12mo | 0.184 | 0.372 | 0.559 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
Cost REPEFIF 6mo | 28.51 | 31.23 | 32.22 | Increase | 53351.17619 | 53351.17619 | 0 | 0 | 0 | 1 | 0 |
SPREAD2 spread value, squared