IRR NPV BCR

Description Cash Flow NPV of Benefit 131.51 Interest Rate

Investment -100 Investment 100.00 Cost
Income Year 1 20 Net NPV 31.51 NPV of Benefit
Income Year 2 30 BCR
Income Year 3 30
Income Year 4 40
Income Year 5 40
Income Year 6 40

IRR after 3 Year -10%

IRR after 6 Year 21%

IRR NPV BCR

Description Cash Flow NPV of Benefit 72.13 Interest Rate
Investment 0 Investment 0.00 Cost
Income Year 1 -400 0 130-30 Net NPV 72.13 NPV of Benefit
Income Year 2 100 100 200-30 BCR
Income Year 3 170 170 160+200-30
Income Year 4 330 330
Income Year 5 0
Income Year 6 0

IRR after 3 Year 19%

IRR after 6 Year 19%
BCR
12%
100.00
131.51
1.32

BCR
10% 363.6364
363.64
435.76
1.20