Académique Documents
Professionnel Documents
Culture Documents
Equity 1437
PLF 0.685 5750
PLF 0.7 Incentive 0.65
PLF 0.85
100 % PLF Units 8.76
Yr-1 Yr-2 Yr-3
Capacity 1020 1020 1020
Commercial Energy Unit 8935.2 8935.2 8935.2
PLF 0.685 0.70 0.85
Generated Energy 6120.612 6254.64 7594.92
Auxiliary Consumption 612.0612 625.464 759.492
Energy Available for Sale 5508.5508 5629.176 6835.428
Repayment Schedule
Yr-1 Yr-2 Yr-3
Opening Balance 4313 4313 3881.7
Repayment 0 431.3 431.3
Closing Balance 4313 3881.7 3450.4
Oil Qty
Oil Price 17.14 17.51 21.26
Rate 0.0784