158adbc8-bc29-4772-b514-adc0919fb596 82 4 5 decimal
&[DATE] &[TIME] - &[FILENAME]
&[PAGENUM] / &[COUNT]

Calculating Elz Re-membraning Price

This figure includes gaskets, sealants & other adhesives

 1.687 10 5 ^ * 706.6351 2.5044 10 7 ^ *

Efficiency is assumed to follow this decline during 8 YOL

 3.105 3.147 3.189 3.23 3.0947 3.1429 3.1849 3.2269 8 1 mat

Assume Remembraining at the end of 5th Year

AvgVol is assumed to be increasing 0.042 V/Year. This isn't effected by remembraning

NO Remembraning

 2167.8117 2220.2625 2249.8942 2303.0631 2358.0962 2390.5273 2418.6341 2475.5216 8 1 mat

AFTER Remembraning

 2167.8117 2220.2625 2249.8942 2303.0631 2160.6396 2217.3698 2247.0016 2300.8528 8 1 mat 1 8 range KWH.YOL augment 1 8 range KWHRemem.YOL augment 2 1 sys 0 0 0 0 2369.4798 2077.8891 2059.5912 2096.0262 8 1 mat 16221.8834 16052.9054 16052.9054 15883.9275 15714.9495 15714.9495 15714.9495 15545.9716 8 1 mat 16221.8834 16052.9054 16052.9054 15883.9275 16221.8834 16052.9054 16052.9054 15883.9275 8 1 mat 0 0 0 0 506.9339 337.9559 337.9559 337.9559 8 1 mat 0 0 0 0 3.5485 10 6 ^ * 2.3657 10 6 ^ * 2.3657 10 6 ^ * 2.3657 10 6 ^ * 8 1 mat 0 0 0 0 1.2012 10 6 ^ * 7.0223 10 5 ^ * 6.9605 10 5 ^ * 7.0836 10 5 ^ * 8 1 mat 0 0 0 0 4.7497 10 6 ^ * 3.0679 10 6 ^ * 3.0617 10 6 ^ * 3.0741 10 6 ^ * 8 1 mat 0 0 0 0 4.7497 10 6 ^ * 7.8176 10 6 ^ * 1.0879 10 7 ^ * 1.3953 10 7 ^ * 8 1 mat

Remembraning done at the end of 4th Year Cost recovery from the end of 5th Year

 2.5044 10 7 ^ * 2.5044 10 7 ^ * 2.5044 10 7 ^ * 2.5044 10 7 ^ * 2.0294 10 7 ^ * 1.7226 10 7 ^ * 1.4164 10 7 ^ * 1.109 10 7 ^ * 8 1 mat 1 8 range CumulativePKR.Savings augment 1 12 range ExtraPolationCumulativePKR.Savings augment 1 8 range RememPKR.Recovered augment 3 1 sys 0 0 0 0 4.7497 10 6 ^ * 7.8176 10 6 ^ * 1.0879 10 7 ^ * 1.3953 10 7 ^ * 1.7027 10 7 ^ * 2.0102 10 7 ^ * 2.3176 10 7 ^ * 2.625 10 7 ^ * 12 1 mat