31 Key - Operating Costs
Revenue - $10,409,625

Wages - $1,586,000
Supplies - $120,000
Maintenance - $150,000
Fuel And Inventory Change - $32,750
Interest on Loan - $2,500,000
Total Expenses - $4,370,750
Deprecation - $2,000,000
Taxes – $1,413,606

Profit - $6,625,268


Average Wholesale Price = 35MWhr = .05 kwhr
ROI = 12.58 years