Year | Generation (kWh) | Blended tariff | Savings | O&M | Net cash flow | Cumulative | Discounted cumulative
1 | 140,000 | 7.5 | 1,050,000 | 10,000 | 1,040,000 | 1,040,000 | 1,040,000
2 | 139,230 | 7.73 | 1,075,552 | 10,500 | 1,065,052 | 2,105,052 | 2,105,052
3 | 138,464 | 7.96 | 1,101,725 | 11,025 | 1,090,700 | 3,195,752 | 3,195,752
4 | 137,703 | 8.2 | 1,128,536 | 11,576 | 1,116,960 | 4,312,712 | 4,312,712
5 | 136,945 | 8.44 | 1,155,999 | 12,155 | 1,143,844 | 5,456,555 | 5,456,555
6 | 136,192 | 8.69 | 1,184,130 | 12,763 | 1,171,367 | 6,627,922 | 6,627,922
7 | 135,443 | 8.96 | 1,212,946 | 13,401 | 1,199,545 | 7,827,467 | 7,827,467
8 | 134,698 | 9.22 | 1,242,463 | 14,071 | 1,228,392 | 9,055,859 | 9,055,859
9 | 133,957 | 9.5 | 1,272,698 | 14,775 | 1,257,924 | 10,313,782 | 10,313,782
10 | 133,221 | 9.79 | 1,303,669 | 15,513 | 1,288,156 | 11,601,938 | 11,601,938
11 | 132,488 | 10.08 | 1,335,394 | 16,289 | 1,319,105 | 12,921,043 | 12,921,043
12 | 131,759 | 10.38 | 1,367,891 | 17,103 | 1,350,787 | 14,271,831 | 14,271,831
13 | 131,034 | 10.69 | 1,401,178 | 17,959 | 1,383,220 | 15,655,051 | 15,655,051
14 | 130,314 | 11.01 | 1,435,276 | 18,856 | 1,416,420 | 17,071,470 | 17,071,470
15 | 129,597 | 11.34 | 1,470,204 | 19,799 | 1,450,404 | 18,521,875 | 18,521,875
16 | 128,884 | 11.68 | 1,505,981 | 20,789 | 1,485,192 | 20,007,066 | 20,007,066
17 | 128,175 | 12.04 | 1,542,629 | 21,829 | 1,520,800 | 21,527,867 | 21,527,867
18 | 127,470 | 12.4 | 1,580,169 | 22,920 | 1,557,249 | 23,085,115 | 23,085,115
19 | 126,769 | 12.77 | 1,618,622 | 24,066 | 1,594,556 | 24,679,671 | 24,679,671
20 | 126,072 | 13.15 | 1,658,011 | 25,270 | 1,632,742 | 26,312,413 | 26,312,413
21 | 125,379 | 13.55 | 1,698,359 | 26,533 | 1,671,826 | 27,984,239 | 27,984,239
22 | 124,689 | 13.95 | 1,739,689 | 27,860 | 1,711,829 | 29,696,069 | 29,696,069
23 | 124,003 | 14.37 | 1,782,024 | 29,253 | 1,752,771 | 31,448,840 | 31,448,840
24 | 123,321 | 14.8 | 1,825,390 | 30,715 | 1,794,674 | 33,243,514 | 33,243,514
25 | 122,643 | 15.25 | 1,869,810 | 32,251 | 1,837,559 | 35,081,074 | 35,081,074