Measure* | Discount rate | |||||||||
3.2% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 15% | 20% | |
PVB | 3,850,040.61 | 3,698,252.15 | 3,520,809.98 | 3,355,912.65 | 3,202,479.26 | 3,059,535.42 | 2,926,201.62 | 2,801,682.96 | 2,288,362.76 | 1,911,603.76 |
PVC | 3,413,756.40 | 3,329,565.14 | 3,231,331.09 | 3,140,239.05 | 3,055,667.25 | 2,977,055.45 | 2,903,898.19 | 2,835,738.88 | 2,556,739.66 | 2,354,633.65 |
NPV | 436,284.22 | 368,687.01 | 289,478.89 | 215,673.6 | 146,812.01 | 82,479.98 | 22,303.44 | −34,055.92 | −268,376.89 | −443,029.88 |
BCR | 1.13 | 1.11 | 1.09 | 1.07 | 1.05 | 1.03 | 1.01 | 0.99 | 0.9 | 0.81 |