Pure npv
Tax savings
PV social costs savings
Effective npv
1
0.200452
-0.19989
0.075
0.124887
0
1.1
0.241329
-0.18967
0.075
0.114668
0
1.25
0.301314
-0.17467
0.075
0.099671
0
1.5
0.390537
-0.15237
0.075
0.077366
0
2
0.515982
-0.121
0.075
0.046005
0
|
|
| Pure npv | Tax savings | PV social costs savings | Effective npv |
| 1 | 0.200452 | -0.19989 | 0.075 | 0.124887 | 0 |
| 1.1 | 0.241329 | -0.18967 | 0.075 | 0.114668 | 0 |
| 1.25 | 0.301314 | -0.17467 | 0.075 | 0.099671 | 0 |
| 1.5 | 0.390537 | -0.15237 | 0.075 | 0.077366 | 0 |
| 2 | 0.515982 | -0.121 | 0.075 | 0.046005 | 0 |