Table 24:
Budget Impact Sensitivity Analysis Results—Scenario Analysis, All Photoresponsive Conditions
| Budget Impacta | ||||||
|---|---|---|---|---|---|---|
| Scenario | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Totalb |
| Current Scenario | 407,346 | 407,346 | 407,346 | 407,346 | 407,346 | 2,036,732 |
| New Scenario | 1,617,317 | 1,642,146 | 1,666,974 | 1,691,803 | 1,716,632 | 8,334,872 |
| Net Budget Impact | 1,209,970 | 1,234,799 | 1,259,628 | 1,284,457 | 1,309,286 | 6,298,141 |
In 2019 Canadian dollars.
Numbers may not add correctly due to rounding.