Scenario Results

Scenario: $0.1/kWh, 10 Years

Total Initial Cost: $30.000

NPV: $-8652,09

IRR: -2.00%

Payback Period: 10 years

Scenario: $0.1/kWh, 15 Years

Total Initial Cost: $30.000

NPV: $-2384,04

IRR: 4.00%

Payback Period: 15 years

Scenario: $0.1/kWh, 20 Years

Total Initial Cost: $30.000

NPV: $2054,97

IRR: 6.00%

Payback Period: 18 years

Scenario: $0.15/kWh, 10 Years

Total Initial Cost: $30.000

NPV: $2027,66

IRR: 6.00%

Payback Period: 10 years

Scenario: $0.15/kWh, 15 Years

Total Initial Cost: $30.000

NPV: $11.431,72

IRR: 10.00%

Payback Period: 10 years

Scenario: $0.15/kWh, 20 Years

Total Initial Cost: $30.000

NPV: $18.091,81

IRR: 12.00%

Payback Period: 10 years

Scenario: $0.2/kWh, 10 Years

Total Initial Cost: $30.000

NPV: $12.707,4

IRR: 14.00%

Payback Period: 7 years

Scenario: $0.2/kWh, 15 Years

Total Initial Cost: $30.000

NPV: $25.247,48

IRR: 16.00%

Payback Period: 7 years

Scenario: $0.2/kWh, 20 Years

Total Initial Cost: $30.000

NPV: $34.128,64

IRR: 18.00%

Payback Period: 7 years