Measure* | Discount rate | |||||||||
3.2% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 15% | 20% | |
PVB | 3,909,732.92 | 3,755,591.07 | 3,575,397.78 | 3,407,943.83 | 3,252,131.56 | 3,106,971.47 | 2,971,570.42 | 2,845,121.18 | 2,323,842.29 | 1,941,241.90 |
PVC | 3,209,273.51 | 3,173,383.65 | 3,131,428.06 | 3,092,438.65 | 3,056,159.85 | 3,022,361.26 | 2,990,834.94 | 2,961,392.93 | 2,840,020.12 | 2,750,936.75 |
NPV | 700,459.40 | 582,207.42 | 443,969.73 | 315,505.18 | 195,971.71 | 84,610.21 | −19,264.52 | −116,271.75 | −516,177.83 | −809,694.85 |
BCR | 1.22 | 1.18 | 1.14 | 1.1 | 1.06 | 1.03 | 0.99 | 0.96 | 0.82 | 0.71 |