MARR= 15%
Orginal Alternatives Incremental Alternatives
Alt A Alt B Alt C Alt B-C Alt B-A Alt C-A
Year CF CF CF CF CF CF
0 -20000 -80000 -70000 -10000 -60000 -50000
1 7500 20000 17500 2500 12500 10000
2 7500 20000 17500 2500 12500 10000
3 7500 20000 17500 2500 12500 10000
4 7500 20000 17500 2500 12500 10000
5 7500 20000 17500 2500 12500 10000
6 7500 20000 17500 2500 12500 10000
7 7500 20000 17500 2500 12500 10000
8 7500 20000 17500 2500 12500 10000
9 7500 20000 17500 2500 12500 10000
10 17500 45000 39375 5625 27500 21875
NPV = 20113 26555 23236 3319 6442 3123
IRR = 36.7% 22.7% 22.7% 22.7% 17.6% 16.5%
ERR = 23.3% 18.3% 18.3% 18.3% 16.2% 15.7%