year

C.cost
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2014

total

O & M Cost
10

10

0
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
0.5
5

Discounted values
Total cost Benefits Net Benefits 10%
10
-10
1
0.5
2
1.5
0.909
0.5
2
1.5
0.826
0.5
2
1.5
0.751
0.5
2
1.5
0.683
0.5
2
1.5
0.621
0.5
2
1.5
0.564
0.5
2
1.5
0.513
0.5
2
1.5
0.467
0.5
2
1.5
0.424
0.5
2
1.5
0.386
15
20
5
7.14

Discounted values
12%

10%

1
0.893
0.797
0.712
0.636
0.567
0.507
0.452
0.404
0.361
0.322
6.65

IRR

NPVs
12%
-10
1.36
1.24
1.13
1.02
0.93
0.85
0.77
0.70
0.64
0.58
-0.78

-10
1.34
1.20
1.07
0.95
0.85
0.76
0.68
0.61
0.54
0.48
-1.52

10.7