Year

water saved(cum)
cost of water saved(per Cum)
cost of constuction(per Cum)
initail outflow
money saved every year
pv @ 6%
NPV
IRR

2969064
2801004

2969064
2642456

371133
8
100
-37113300
-37113300
841302.5687
5%

37113300

2226798 2186226
2903000 2903000
-676202 -716774
36437098 35720324

2969064
2492883

2969064
2351777

2969064
2218657

2969064
2093073

2969064
1974597.134

2969064
1862827.485

2969064
1757384

2143219 2097633 2049311 1998089

2903000 2903000 2903000 2903000
-759781 -805367 -853689 -904911
34960543 34155176 33301486 32396576

1943794.539
2903000
-959205.4607
31437370.19

1886242.212 1825237
2903000 2903000
-1016757.788 -1077763
30420612.41 29342849

10

11

12

13

14

15

16

17

18

2969064
1657910

2969064
1564066

2969064
1475534

2969064
1392013

2969064
1313220

2969064
1238887

2969064
1168761

2969064
1102605

2969064
1040193

1760571 1692025 1619367 1542349 1460710 1374172 1282443 1185209 1082142

2903000 2903000 2903000 2903000 2903000 2903000 2903000 2903000 2903000
-1142429 -1210975 -1283633 -1360651 -1442290 -1528828 -1620557 -1717791 -1820858
28200420 26989445 25705812 24345161 22902870 21374043 19753485 18035694 16214836

19

20

21

22

23

24

2969064 2969064 2969064 2969064 2969064 2969064

981314.3 925768.2 873366.2 823930.4 777292.8 733295.1

972890.2 857083.6 734328.6 604208.3 466280.8 320077.6

2903000 2903000 2903000 2903000 2903000 2903000
-1930110 -2045916 -2168671 -2298792 -2436719 -2582922
14284726 12238810 10070138 7771347 5334627 2751705

25

2969064
691787.8459 37954603

165102.2977
2903000
-2737897.702
13807.25947

initial outflow= 371.133 lakh Rs

year

money saved every year (in pv

Rs.)@ 6%
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064
2969064

2801004
2642456
2492883
2351777
2218657
2093073
1974597
1862827
1757384
1657910
1564066
1475534
1392013
1313220
1238887
1168761
1102605
1040193
981314.3
925768.2
873366.2
823930.4
777292.8
733295.1
691787.8
37954603

NPV (in Rs)

841302.6

IRR
5%

Year
water saved(cum)
cost of water saved(per Cum)
cost of constuction(per Cum)
initail outflow
money saved every year
pv @ 6%
NPV
IRR

69070.6
8
100
-6907060
552564.8 552564.8
-6907060 521287.5 491780.7
156572.6389
5%

6907060 414423.6
540000
-125576
6781484

406889
540000
-133111
6648373

552564.8 552564.8 552564.8 552564.8

463944.1 437683.1 412908.6 389536.4

552564.8
367487.151

552564.8 552564.8
346685.9915 327062.3

398902.4 390436.5 381462.7 371950.4

540000
540000
540000
540000
-141098 -149564 -158537 -168050
6507275 6357711 6199174 6031125

361867.4766
540000
-178132.5234
5852992.086

351179.5251 339850.3
540000
540000
-188820.4749 -200150
5664171.611 5464022

10

11

12

13

14

15

16

17

18

552564.8 552564.8 552564.8 552564.8 552564.8 552564.8 552564.8 552564.8 552564.8

308549.3 291084.2 274607.8 259063.9 244399.9
230566 217515.1 205202.9 193587.6

327841.3 315111.8 301618.5 287315.6 272154.5 256083.8 239048.8 220991.8 201851.3

540000
540000
540000
540000
540000
540000
540000
540000
540000
-212159 -224888 -238381 -252684 -267845 -283916 -300951 -319008 -338149
5251863 5026975 4788594 4535909 4268064 3984147 3683196 3364188 3026039

19

20

21

24

25

552564.8 552564.8 552564.8 552564.8 552564.8 552564.8

182629.9 172292.3 162539.9 153339.5
144660 136471.7

552564.8
128746.8417

181562.4 160056.1 137259.5

540000
540000
540000
-358438 -379944 -402741
2667602 2287658 1884917

22

23

113095 87480.74 60329.59

540000
540000
540000
-426905 -452519 -479670
1458012 1005493 525822.7

31549.36391
540000
-508450.6361
17372.09582

7063633