14%

PROJECT TRUCK
Year 0 1 2 3
Cash Flow (17,100.00) 5,100.00 5,100.00 5,100.00
Equal CF1 4,473.68
Equal CF2 3,924.28
Equal CF3 3,442.35
Equal CF4 3,019.61
Equal CF5 2,648.78
NPVA 408.71

Year 0 1 2 3
Cash Flow (17,100.00) 5,100.00 5,100.00 5,100.00
NPV 408.71

Year 0 1 2 3
Cash Flow (17,100.00) 5,100.00 5,100.00 5,100.00
IRRA 15%
Year 0 1 2 3
Cash Flow (17,100.00) 5,100.00 5,100.00 5,100.00
Equal CF1 4,435.16
Equal CF2 3,857.00
Equal CF3 3,354.20
Equal CF4 2,916.95
Equal CF5 2,536.69

Sum of PVA 0
 14%
K PROJECT PUL
4 5 Year 0
5,100.00 5,100.00 Cash Flow (22,430.00)
Equal CF1 6,578.95
Equal CF2 5,771.01
Equal CF3 5,062.29
Equal CF4 4,440.60
Equal CF5 3,895.26
NPVA 3,318.11

4 5 Year 0
5,100.00 5,100.00 Cash Flow (22,430.00)
NPV 3,318.11

4 5 Year 0
5,100.00 5,100.00 Cash Flow (22,430.00)
 IRRA 20%
4 5 Year 0
5,100.00 5,100.00 Cash Flow (22,430.00)
Equal CF1 6,522.30
Equal CF2 5,672.05
Equal CF3 4,932.65
Equal CF4 4,289.63
Equal CF5 3,730.43

Sum of PVA 2,717

PROJECT PULLEY
1 2 3 4 5
7,500.00 7,500.00 7,500.00 7,500.00 7,500.00

1 2 3 4 5
7,500.00 7,500.00 7,500.00 7,500.00 7,500.00

1 2 3 4 5
7,500.00 7,500.00 7,500.00 7,500.00 7,500.00
1 2 3 4 5
7,500.00 7,500.00 7,500.00 7,500.00 7,500.00