Apply spreadsheet

	A	B	C	D	E	F	G
1	Table to calculate	Project on earth	Unit	Project in space
2	Cost	100	$	30000
3	Efficiency purely phisics	1		3,936
4	power to weight ratio	60	W/kg	3600
5	Final efficiancy gain	60		14169,6
6	weight	1	kg	1
7	kiloWatthour per year	525,6		124125,696
8	value per year per weight	113,004	$	26687,02464
9	After one year			-3312,97536
10	Number of years for operating	1,1	years	1,1
11	Number of years for operating (2)	3	years	3
12	Total profits	124,3044		-644,272896
13
14					Time per year	Project on earth	Project in space
15				Profits	0	0	-30000
16				Profits	1	113,004	-3312,97536
17				Profits	1,1	124,3044	-644,272896
18				Profits	1,2	135,6048	2024,429568
19				Profits	1,3	146,9052	4693,132032
20				Profits	1,4	158,2056	7361,834496
21				Profits	1,5	169,506	10030,53696
22				Profits	1,6	180,8064	12699,23942
23				Profits	1,7	192,1068	15367,94189
24				Profits	1,8	203,4072	18036,64435
25				Profits	1,9	214,7076	20705,34682
26				Profits	2	226,008	23374,04928
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100