Year Expenses Revenue NPV ExpenseNPV Revenue NPV Total

0 $40,000 $0 $40,000.00 $0.00 $40,000.00

3 $3,000 $0 $2,666.99 $0.00 $2,666.99
7 $3,000 $0 $2,279.75 $0.00 $2,279.75
12 $3,000 $0 $1,873.79 $0.00 $1,873.79
15 $0 $0 $0.00 $0.00 $0.00
PROJECT NPV $46,820.53

Purchasing electricty for the next 17 years

Year Expenses Revenue NPV ExpenseNPV Revenue NPV Total
1 0 5000 0 4807.6923077 4807.69231
2 0 5000 0 4622.7810651 4622.78107
3 0 5000 0 4444.9817934 4444.98179
4 0 5000 0 4274.0209551 4274.02096
5 0 5000 0 4109.6355338 4109.63553
6 0 5000 0 3951.5726287 3951.57263
7 0 5000 0 3799.589066 3799.58907
8 0 5000 0 3653.451025 3653.45103
9 0 5000 0 3512.9336779 3512.93368
10 0 5000 0 3377.8208441 3377.82084
11 0 5000 0 3247.9046578 3247.90466
12 0 5000 0 3122.9852479 3122.98525
13 0 5000 0 3002.8704307 3002.87043
14 0 5000 0 2887.3754141 2887.37541
15 0 5000 0 2776.3225136 2776.32251
PROJECT NPV 55591.9372