| Inflation rate | 3.00% | |||||||
| Discount Rate | Effective Discount Rate | Immediate Benefits | Benefits | Costs | Immediate Costs | Net Benefits | ||
| Year | 30 | |||||||
| (Formula Based) | 15.00% | 11.65% | $3,774,000 | $3,467,826 | $4,124,363 | $2,429,859 | $682,603 | |
| 20.00% | 16.50% | $3,774,000 | $2,529,151 | $2,973,855 | $2,429,859 | $899,437 |
|
|
|
|
|
|