Table 9 Income estimation with margin rate variation.
Margin rate (USD/MMBTU) | Cluster 1 | Cluster 2 | Cluster 3 | Cluster 4 |
|---|---|---|---|---|
2 | – | USD 30,359,472.15 | – | – |
3 | USD 15,982,510.58 | USD 45,539,208.23 | – | USD 23,535,888.87 |
4 | USD 21,310,014.11 | USD 60,718,944.30 | USD 14,012,064.07 | USD 31,381,185.16 |
5 | USD 26,637,517.63 | – | USD 17,515,080.09 | USD 39,226,481.45 |
6 | – | – | USD 21,018,096.10 | – |
