Interest rate 10%

Life, years 10

Alternative A Alternative B Alternative C

Level 1 Level 2 Level 1 Level 2 Level 2
Year Design Dev. Oper. Design Dev. Oper. Design Dev. Oper. Design Dev. Oper. Design Dev.
0 100,000 0 0 200,000 0 0 50,000 0 0 100,000 0 0 0 0
1 0 190,000 0 0 190,000 0 0 215,000 0 0 265,000 0 0 0
2 0 0 60,000 0 190,000 0 0 0 45,000 0 265,000 0 0 0
3 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
4 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
5 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
6 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
7 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
8 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
9 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
10 0 0 60,000 0 0 55,000 0 0 45,000 0 0 30,000 0 0
AW Element 16,275 28,111 51,123 32,549 53,666 39,465 8,137 31,809 38,342 16,275 74,849 21,526 0 0
Total AW 95,508 125,680 78,289 112,650
Alternative C
Level 2
Oper.
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000