Plant age (year)

Capital (USD)

Revenue (USD)

Total income (USD)

1

6764.19

-

−6764.19

2

3336.46

-

−3336.46

3

3851.36

-

−3851.36

4

5061.11

19,508.69

14,447.57

5

6875.02

21,680.93

14,805.92

6

5800.22

23,044.29

17,244.07

7

6083.27

24,230.28

18,147.01

8

6434.95

25,424.59

18,989.64

9

6789.24

26,951.53

20,162.29

10

8532.08

28,391.76

19,859.68

Total

59,527.90

169,232.06

109,704.16