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