Year | Generation (kWh) | O&M | CAPEX event | Discount factor | Disc. cost | Disc. energy
0 | — | — | 1,000,000 (initial CAPEX) | 1.0000 | 1,000,000 | —
1 | 140,000 | 12,000 | — | 0.9259 | 11,111 | 129,630
2 | 139,230 | 12,360 | — | 0.8573 | 10,597 | 119,367
3 | 138,464 | 12,731 | — | 0.7938 | 10,106 | 109,917
4 | 137,703 | 13,113 | — | 0.735 | 9,638 | 101,216
5 | 136,945 | 13,506 | — | 0.6806 | 9,192 | 93,203
6 | 136,192 | 13,911 | — | 0.6302 | 8,766 | 85,824
7 | 135,443 | 14,329 | — | 0.5835 | 8,361 | 79,030
8 | 134,698 | 14,758 | — | 0.5403 | 7,974 | 72,773
9 | 133,957 | 15,201 | — | 0.5002 | 7,604 | 67,012
10 | 133,221 | 15,657 | — | 0.4632 | 7,252 | 61,707
11 | 132,488 | 16,127 | — | 0.4289 | 6,917 | 56,822
12 | 131,759 | 16,611 | — | 0.3971 | 6,596 | 52,323
13 | 131,034 | 17,109 | 60,000 | 0.3677 | 28,353 | 48,181
14 | 130,314 | 17,622 | — | 0.3405 | 6,000 | 44,367
15 | 129,597 | 18,151 | — | 0.3152 | 5,722 | 40,854
16 | 128,884 | 18,696 | — | 0.2919 | 5,457 | 37,620
17 | 128,175 | 19,256 | — | 0.2703 | 5,204 | 34,642
18 | 127,470 | 19,834 | — | 0.2502 | 4,963 | 31,899
19 | 126,769 | 20,429 | — | 0.2317 | 4,734 | 29,374
20 | 126,072 | 21,042 | — | 0.2145 | 4,515 | 27,049
21 | 125,379 | 21,673 | — | 0.1987 | 4,306 | 24,907
22 | 124,689 | 22,324 | — | 0.1839 | 4,106 | 22,935
23 | 124,003 | 22,993 | — | 0.1703 | 3,916 | 21,120
24 | 123,321 | 23,683 | — | 0.1577 | 3,735 | 19,448
25 | 122,643 | 24,394 | — | 0.146 | 3,562 | 17,908