Académique Documents
Professionnel Documents
Culture Documents
Year
Package System
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
167,015
5,000
172,015
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
5,675
5,000
10,675
3.0%
2014
0
1.0000
1
0.9709
2
0.9426
3
0.9151
4
0.8885
5
0.8626
6
0.8375
7
0.8131
8
0.7894
9
0.7664
10
0.7441
11
0.7224
12
0.7014
13
0.6810
14
0.6611
15
0.6419
16
0.6232
17
0.6050
18
0.5874
19
0.5703
20
0.5537
167,015
5,000
172,015
172,015
5,510
4,854
10,364
182,379
5,349
4,713
10,062
192,442
5,193
4,576
9,769
202,211
5,042
4,442
9,485
211,695
4,895
4,313
9,208
220,904
4,753
4,187
8,940
229,844
4,614
4,065
8,680
238,524
4,480
3,947
8,427
246,950
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
123,148
5,000
128,148
3.0%
2014
0
1.0000
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
11,350
5,000
16,350
1
0.9709
2
0.9426
3
0.9151
4
0.8885
5
0.8626
6
0.8375
7
0.8131
8
0.7894
9
0.7664
10
0.7441
11
0.7224
12
0.7014
13
0.6810
14
0.6611
15
0.6419
16
0.6232
17
0.6050
18
0.5874
19
0.5703
20
0.5537
11,019
4,854
15,874
144,021
10,698
4,713
15,411
159,433
10,387
4,576
14,963
174,395
10,084
4,442
14,527
188,922
9,791
4,313
14,104
203,026
9,505
4,187
13,693
216,719
9,229
4,065
13,294
230,013
8,960
3,947
12,907
242,919
Undiscounted Flows
Costs
Benefits
Net Cash Flow
Discount Factors
Discount Rate
Base Year
Year Index
Discount Factor
Discounted Flows
Costs
Benefits
Net
Cumulative
4,349
4,223
4,100
3,980
3,864
3,752
3,643
3,536
3,433
3,333
3,236
3,142
3,832
3,720
3,612
3,507
3,405
3,306
3,209
3,116
3,025
2,937
2,851
2,768
8,181
7,943
7,712
7,487
7,269
7,057
6,852
6,652
6,459
6,270
6,088
5,910
255,132 263,075 270,787 278,274 285,543 292,601 299,453 306,105 312,564 318,834 324,922 330,832
330,832
Year
Traditional System
Undiscounted Flows
Costs
Benefits
Net Cash Flow
Discount Factors
Discount Rate
Base Year
Year Index
Discount Factor
Discounted Flows
Costs
Benefits
Net
Cumulative
123,148
5,000
128,148
128,148
371,394
8,699
8,445
8,199
7,961
7,729
7,504
7,285
7,073
6,867
6,667
6,473
6,284
3,832
3,720
3,612
3,507
3,405
3,306
3,209
3,116
3,025
2,937
2,851
2,768
12,531 12,166 11,812 11,468 11,134 10,809 10,494 10,189
9,892
9,604
9,324
9,053
255,450 267,616 279,428 290,895 302,029 312,838 323,333 333,522 343,414 353,017 362,342 371,394