SlideShare una empresa de Scribd logo
1 de 29
Performing a

Life Cycle Cost Analysis
What is a Life Cycle Cost Analysis?
• Compare the cost of different equipment, fuel
  types, and etc from inertia installation to end
  of service life.
• Comparison includes first installation cost, life
  time maintenance cost, life fuel cost,
  replacement cost.
Why Perform a Life Cycle Cost Analysis
• The owner asks you compare the costs of
  different HVAC systems. Packaged RTU’s vs.
  central plant fed AHU’s.
• Justify additional cost of Energy Saving
  Technology (energy recovery device, heat
  pump chiller, solar, and etc.)
• Owner is required by law to perform a LCCA
  (government projects)
Terminology
• Net Present Value (NPV) – Value of Money at Year “0”
• Adjusted Internal Rate of Return (AIRR) - % return on
  investment
• Savings to Investment Ration (SIR) – dollar for dollar
  return
• Simple Payback method (SPP) – first cost over savings
• Time Value of Money (TVOM) – Change in the value of
  money over time. The US Dollar loses value over time.
• Cash Flow Diagram
Simple Payback Method
• Easy method to determine return on
  investment for simple projects.
• SPP = Initial Cost / Annual Savings
• Example: $3000 to install an energy recovery
  wheel in a restroom exhaust system. Will save
  $800 in annual energy costs.
• SPP= $3000/$800 = 3 yrs 9 months
Detailed Analysis Consists
•   First Cost (Installation cost)
•   Maintenance Cost
•   Energy Cost
•   Inflation
•   Discount Rate (Owner’s Cost to Borrow
    Money)
Cash Flow Diagram
Which Chiller Should Be Installed?
•   100 Ton Chiller at 0.9 kw/ton or
•   100 Ton Chiller at 0.6 kw/ton at $18k premium
•   Electricity Costs: $0.08 / kwh with 3% Annual Inflation.
•   Assume Service Costs are the same with both Chillers.
•   The Customer’s Discount Rate is 5%.
•   Either chiller will run 2000 hrs per year.
•   Which chiller is most cost effective after 10 years?
•   What is the Net Present Value (NPV) of the
    investment?
Annual Energy Costs
      0.9 kw/ton Chiller               0.6 kw/ton Chiller
• Annual Energy Consumption      • Annual Energy Consumption
  is 2000 hrs x 100 tons x 0.9     is 2000 hrs x 100 tons x 0.6
  kw/ton = 180,000 kwh             kw/ton = 120,000 kwh
COST OF ENERGY CONSUMPTION
         OVER TIME
       ENERGY           ANNUAL ENERGY COST
                                                   ANNUAL ENERGY
YEAR    COST       0.9 KW/TON        0.6 KW/TON
                                                  COST DIFFERENCE
       ($ / KWH)    CHILLER           CHILLER



 1      $0.08       $14,400            $9,600          $4,800

 2      $0.08       $14,832            $9,888          $4,944

 3      $0.08       $15,277            $10,185         $5,092

 4      $0.09       $15,735            $10,490         $5,245

 5      $0.09       $16,207            $10,805         $5,402

 6      $0.09       $16,694            $11,129         $5,565

 7      $0.10       $17,194            $11,463         $5,731

 8      $0.10       $17,710            $11,807         $5,903

 9      $0.10       $18,241            $12,161         $6,080

 10     $0.10       $18,789            $12,526         $6,263
SIMPLE PAYBACK ANALYSIS
• SPP = FIRST COST / ANNUAL SAVINGS

• SPP = $18,000 / $4800/YR

• SPP = 3.8 YEARS
$6262

                                          $6080

                                  $5245
                  $4944   $5092
          $4800




$18,000
Convert Future Savings into Present
              Day Values
• Determine the Net Present Value of the
  Investment (NPV)
• Use Owner’s discount rate (cost to borrow
  money)
• NPV = Present Value (PV) savings or loss minus
  PV of First Cost Investment
ANNUAL ENERGY COST                  DISCOUNT
     YEAR                                                                 PRESENT VALUE
                          DIFFERENCE                       FACTOR




       1                        $4,800                      0.9524              $4,572
       2                        $4,944                      0.9070              $4,484
       3                        $5,092                      0.8638              $4,399
       4                        $5,245                      0.8227              $4,315
       5                        $5,402                      0.7835              $4,233
       6                        $5,565                      0.7462              $4,152
       7                        $5,731                      0.7107              $4,073
       8                        $5,903                      0.6768              $3,995
       9                        $6,080                      0.6446              $3,919
       10                       $6,263                      0.6139              $3,845

                                                                               $41,988



NPV = $41988 - $18,000 = $23,984



SIR = $41988 / $18000 = 2.33



Adjusted Internal Rate of Return (AIRR) = [(1+d)x(SIR)^(1/n)]-1 = [(1+.05)x(2.33)^(1/10)]-1 = 0.14 OR 14%
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis
Performing A Life Cycle Cost Analysis

Más contenido relacionado

La actualidad más candente

Green building vs conventional building
Green building vs conventional buildingGreen building vs conventional building
Green building vs conventional buildingRaj Singh
 
Building the circular economy: time to shift!
Building the circular economy: time to shift!Building the circular economy: time to shift!
Building the circular economy: time to shift!Leonard
 
THE GREEN BUILDING
THE GREEN BUILDINGTHE GREEN BUILDING
THE GREEN BUILDINGsangeetkhule
 
LIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDING
LIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDINGLIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDING
LIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDINGEdge Hill University
 
ENERGY EFFICIENT BUILDING .pptx
ENERGY EFFICIENT BUILDING .pptxENERGY EFFICIENT BUILDING .pptx
ENERGY EFFICIENT BUILDING .pptxAliAzharRajput
 
energy efficient building
energy efficient buildingenergy efficient building
energy efficient buildingHira Atiq
 
LIfe cycle costing case studies of RES and EE projects
LIfe cycle costing case studies of RES and EE projectsLIfe cycle costing case studies of RES and EE projects
LIfe cycle costing case studies of RES and EE projectsLeonardo ENERGY
 
LIFE CYCLE COST CALCULATION MODELS FOR BUILDINGS
LIFE CYCLE COST CALCULATION MODELS FOR BUILDINGSLIFE CYCLE COST CALCULATION MODELS FOR BUILDINGS
LIFE CYCLE COST CALCULATION MODELS FOR BUILDINGSSharan Thampi J
 
Building Energy Efficiency
Building Energy Efficiency Building Energy Efficiency
Building Energy Efficiency Akanksha Singh
 
Insulated Concrete Forms
Insulated Concrete FormsInsulated Concrete Forms
Insulated Concrete Formsguest64aa9a
 
Concepts and Principles of Life Cycle Cost (LCC) and Effectiveness
Concepts and Principles of Life Cycle Cost (LCC) and EffectivenessConcepts and Principles of Life Cycle Cost (LCC) and Effectiveness
Concepts and Principles of Life Cycle Cost (LCC) and EffectivenessAntonio Sallum Librelato
 

La actualidad más candente (20)

Life cycle assessment
Life cycle assessmentLife cycle assessment
Life cycle assessment
 
Green building vs conventional building
Green building vs conventional buildingGreen building vs conventional building
Green building vs conventional building
 
Building the circular economy: time to shift!
Building the circular economy: time to shift!Building the circular economy: time to shift!
Building the circular economy: time to shift!
 
THE GREEN BUILDING
THE GREEN BUILDINGTHE GREEN BUILDING
THE GREEN BUILDING
 
Passive House
Passive HousePassive House
Passive House
 
LIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDING
LIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDINGLIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDING
LIFE CYCLE COST (LCC) FOR SUSTAINABLE BUILDING
 
Eco friendly materials
Eco friendly materialsEco friendly materials
Eco friendly materials
 
ENERGY EFFICIENT BUILDING .pptx
ENERGY EFFICIENT BUILDING .pptxENERGY EFFICIENT BUILDING .pptx
ENERGY EFFICIENT BUILDING .pptx
 
ferrock cement
ferrock cementferrock cement
ferrock cement
 
Embodied energy
Embodied energyEmbodied energy
Embodied energy
 
energy efficient building
energy efficient buildingenergy efficient building
energy efficient building
 
LIfe cycle costing case studies of RES and EE projects
LIfe cycle costing case studies of RES and EE projectsLIfe cycle costing case studies of RES and EE projects
LIfe cycle costing case studies of RES and EE projects
 
Green building
Green buildingGreen building
Green building
 
Green building
Green buildingGreen building
Green building
 
Green building report
Green building report Green building report
Green building report
 
LIFE CYCLE COST CALCULATION MODELS FOR BUILDINGS
LIFE CYCLE COST CALCULATION MODELS FOR BUILDINGSLIFE CYCLE COST CALCULATION MODELS FOR BUILDINGS
LIFE CYCLE COST CALCULATION MODELS FOR BUILDINGS
 
Building Energy Efficiency
Building Energy Efficiency Building Energy Efficiency
Building Energy Efficiency
 
Insulated Concrete Forms
Insulated Concrete FormsInsulated Concrete Forms
Insulated Concrete Forms
 
Concepts and Principles of Life Cycle Cost (LCC) and Effectiveness
Concepts and Principles of Life Cycle Cost (LCC) and EffectivenessConcepts and Principles of Life Cycle Cost (LCC) and Effectiveness
Concepts and Principles of Life Cycle Cost (LCC) and Effectiveness
 
Life Cycle Assessment
Life Cycle Assessment Life Cycle Assessment
Life Cycle Assessment
 

Destacado

Life cycle cost example
Life cycle cost exampleLife cycle cost example
Life cycle cost exampleHuzaifa Sajid
 
life cycle costing
life cycle costing life cycle costing
life cycle costing Mohd Hisyam
 
Application of life cycle analysis in the capital 07 17 14
Application of life cycle analysis in the capital 07 17 14Application of life cycle analysis in the capital 07 17 14
Application of life cycle analysis in the capital 07 17 14Bob Prieto
 
Life cycle costing (sqm)
Life cycle costing (sqm)Life cycle costing (sqm)
Life cycle costing (sqm)Adil Shaikh
 
Lcca for sussvcdelivery_rreddy
Lcca for sussvcdelivery_rreddyLcca for sussvcdelivery_rreddy
Lcca for sussvcdelivery_rreddyIRC
 
Cost Methodology Final Report Dec 2012
Cost Methodology Final Report Dec 2012Cost Methodology Final Report Dec 2012
Cost Methodology Final Report Dec 2012124th Fighter Wing
 
Tampakan Mine Project EIS Main Report April 2011
Tampakan Mine Project EIS Main Report April 2011Tampakan Mine Project EIS Main Report April 2011
Tampakan Mine Project EIS Main Report April 2011No to mining in Palawan
 
OSPF summary & Differences between OSPF and EIGRP
OSPF summary&Differences between OSPF and EIGRPOSPF summary&Differences between OSPF and EIGRP
OSPF summary & Differences between OSPF and EIGRP NetProtocol Xpert
 
BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE
BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE
BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE Arun Kumar
 
Logistic support
Logistic supportLogistic support
Logistic supporttick_tick
 
Transport & digging capacity calculation
Transport & digging capacity calculationTransport & digging capacity calculation
Transport & digging capacity calculationKrishna Deo Prasad
 
Belt Tracking & Conveyor Maintenance
Belt Tracking & Conveyor MaintenanceBelt Tracking & Conveyor Maintenance
Belt Tracking & Conveyor Maintenancekinder13
 
Smoke Damper Presentantion
Smoke Damper PresentantionSmoke Damper Presentantion
Smoke Damper Presentantionchrishvaceng
 
Bucket Wheel Excavator meets D8r dozer
Bucket Wheel Excavator meets D8r dozerBucket Wheel Excavator meets D8r dozer
Bucket Wheel Excavator meets D8r dozerArun Kumar
 

Destacado (20)

Life cycle cost example
Life cycle cost exampleLife cycle cost example
Life cycle cost example
 
life cycle costing
life cycle costing life cycle costing
life cycle costing
 
Application of life cycle analysis in the capital 07 17 14
Application of life cycle analysis in the capital 07 17 14Application of life cycle analysis in the capital 07 17 14
Application of life cycle analysis in the capital 07 17 14
 
Life cycle costing (sqm)
Life cycle costing (sqm)Life cycle costing (sqm)
Life cycle costing (sqm)
 
2016WEECPWI
2016WEECPWI2016WEECPWI
2016WEECPWI
 
Military Life Cycle Paper
Military Life Cycle PaperMilitary Life Cycle Paper
Military Life Cycle Paper
 
Lcca for sussvcdelivery_rreddy
Lcca for sussvcdelivery_rreddyLcca for sussvcdelivery_rreddy
Lcca for sussvcdelivery_rreddy
 
Military Family Therapy
Military Family TherapyMilitary Family Therapy
Military Family Therapy
 
Cost Methodology Final Report Dec 2012
Cost Methodology Final Report Dec 2012Cost Methodology Final Report Dec 2012
Cost Methodology Final Report Dec 2012
 
Tampakan Mine Project EIS Main Report April 2011
Tampakan Mine Project EIS Main Report April 2011Tampakan Mine Project EIS Main Report April 2011
Tampakan Mine Project EIS Main Report April 2011
 
How STP works?
How STP works?How STP works?
How STP works?
 
Air force fire zone
Air force fire zoneAir force fire zone
Air force fire zone
 
OSPF summary & Differences between OSPF and EIGRP
OSPF summary&Differences between OSPF and EIGRPOSPF summary&Differences between OSPF and EIGRP
OSPF summary & Differences between OSPF and EIGRP
 
BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE
BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE
BUCKET WHEEL EXCAVATOR GEARBOX ( O&K 1420 ) & DYNAMIC STEEL STRUCTUE
 
Logistic support
Logistic supportLogistic support
Logistic support
 
Life Safety Products
Life Safety ProductsLife Safety Products
Life Safety Products
 
Transport & digging capacity calculation
Transport & digging capacity calculationTransport & digging capacity calculation
Transport & digging capacity calculation
 
Belt Tracking & Conveyor Maintenance
Belt Tracking & Conveyor MaintenanceBelt Tracking & Conveyor Maintenance
Belt Tracking & Conveyor Maintenance
 
Smoke Damper Presentantion
Smoke Damper PresentantionSmoke Damper Presentantion
Smoke Damper Presentantion
 
Bucket Wheel Excavator meets D8r dozer
Bucket Wheel Excavator meets D8r dozerBucket Wheel Excavator meets D8r dozer
Bucket Wheel Excavator meets D8r dozer
 

Similar a Performing A Life Cycle Cost Analysis

Secamanos Mitsubishi Jet-Towel
Secamanos Mitsubishi Jet-TowelSecamanos Mitsubishi Jet-Towel
Secamanos Mitsubishi Jet-TowelFdez JM
 
Outsourced Innovation Case Report- Rose Acre Farms
Outsourced Innovation Case Report- Rose Acre FarmsOutsourced Innovation Case Report- Rose Acre Farms
Outsourced Innovation Case Report- Rose Acre Farmsadambcarney
 
Copy Tested Of Imc09 Payback Analysis Jc 072209
Copy Tested  Of Imc09 Payback Analysis Jc 072209Copy Tested  Of Imc09 Payback Analysis Jc 072209
Copy Tested Of Imc09 Payback Analysis Jc 072209ccaywood
 
Surrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationSurrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationAspireREI
 
Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work ExampleDavid Urbia
 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsDavid Faulkner
 
The Actuary and FAS 163
The Actuary and FAS 163The Actuary and FAS 163
The Actuary and FAS 163kylemrotek
 
Geothermal - Fort Knox
Geothermal - Fort KnoxGeothermal - Fort Knox
Geothermal - Fort KnoxChris Williams
 
Business and pro forma statements week3 and 4
Business and pro forma statements week3 and 4Business and pro forma statements week3 and 4
Business and pro forma statements week3 and 4boatsnhoes16
 
ACG_Cup_-_Valuation
ACG_Cup_-_ValuationACG_Cup_-_Valuation
ACG_Cup_-_ValuationIke Ekeh
 

Similar a Performing A Life Cycle Cost Analysis (20)

Secamanos Mitsubishi Jet-Towel
Secamanos Mitsubishi Jet-TowelSecamanos Mitsubishi Jet-Towel
Secamanos Mitsubishi Jet-Towel
 
Outsourced Innovation Case Report- Rose Acre Farms
Outsourced Innovation Case Report- Rose Acre FarmsOutsourced Innovation Case Report- Rose Acre Farms
Outsourced Innovation Case Report- Rose Acre Farms
 
Copy Tested Of Imc09 Payback Analysis Jc 072209
Copy Tested  Of Imc09 Payback Analysis Jc 072209Copy Tested  Of Imc09 Payback Analysis Jc 072209
Copy Tested Of Imc09 Payback Analysis Jc 072209
 
Surrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis PresentationSurrey Real Estate Investors Club - Property Analyis Presentation
Surrey Real Estate Investors Club - Property Analyis Presentation
 
Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work Example
 
Business Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clientsBusiness Retention; How to extend the lifetime value of your clients
Business Retention; How to extend the lifetime value of your clients
 
predictive models
predictive modelspredictive models
predictive models
 
WRI Phone SKU Analysis
WRI Phone SKU AnalysisWRI Phone SKU Analysis
WRI Phone SKU Analysis
 
The Actuary and FAS 163
The Actuary and FAS 163The Actuary and FAS 163
The Actuary and FAS 163
 
Marketing Solar for Agricultural Users
Marketing Solar for Agricultural UsersMarketing Solar for Agricultural Users
Marketing Solar for Agricultural Users
 
Geothermal - Fort Knox
Geothermal - Fort KnoxGeothermal - Fort Knox
Geothermal - Fort Knox
 
Finemore
FinemoreFinemore
Finemore
 
02 Project Summary
02 Project Summary02 Project Summary
02 Project Summary
 
Terminatorchart
TerminatorchartTerminatorchart
Terminatorchart
 
Top Ten Drgs By Doctor
Top Ten Drgs By DoctorTop Ten Drgs By Doctor
Top Ten Drgs By Doctor
 
Project 2
Project 2Project 2
Project 2
 
Business and pro forma statements week3 and 4
Business and pro forma statements week3 and 4Business and pro forma statements week3 and 4
Business and pro forma statements week3 and 4
 
The 144 System
The 144 SystemThe 144 System
The 144 System
 
ACG_Cup_-_Valuation
ACG_Cup_-_ValuationACG_Cup_-_Valuation
ACG_Cup_-_Valuation
 
Case 2
Case 2Case 2
Case 2
 

Performing A Life Cycle Cost Analysis

  • 1. Performing a Life Cycle Cost Analysis
  • 2. What is a Life Cycle Cost Analysis? • Compare the cost of different equipment, fuel types, and etc from inertia installation to end of service life. • Comparison includes first installation cost, life time maintenance cost, life fuel cost, replacement cost.
  • 3. Why Perform a Life Cycle Cost Analysis • The owner asks you compare the costs of different HVAC systems. Packaged RTU’s vs. central plant fed AHU’s. • Justify additional cost of Energy Saving Technology (energy recovery device, heat pump chiller, solar, and etc.) • Owner is required by law to perform a LCCA (government projects)
  • 4. Terminology • Net Present Value (NPV) – Value of Money at Year “0” • Adjusted Internal Rate of Return (AIRR) - % return on investment • Savings to Investment Ration (SIR) – dollar for dollar return • Simple Payback method (SPP) – first cost over savings • Time Value of Money (TVOM) – Change in the value of money over time. The US Dollar loses value over time. • Cash Flow Diagram
  • 5. Simple Payback Method • Easy method to determine return on investment for simple projects. • SPP = Initial Cost / Annual Savings • Example: $3000 to install an energy recovery wheel in a restroom exhaust system. Will save $800 in annual energy costs. • SPP= $3000/$800 = 3 yrs 9 months
  • 6. Detailed Analysis Consists • First Cost (Installation cost) • Maintenance Cost • Energy Cost • Inflation • Discount Rate (Owner’s Cost to Borrow Money)
  • 8. Which Chiller Should Be Installed? • 100 Ton Chiller at 0.9 kw/ton or • 100 Ton Chiller at 0.6 kw/ton at $18k premium • Electricity Costs: $0.08 / kwh with 3% Annual Inflation. • Assume Service Costs are the same with both Chillers. • The Customer’s Discount Rate is 5%. • Either chiller will run 2000 hrs per year. • Which chiller is most cost effective after 10 years? • What is the Net Present Value (NPV) of the investment?
  • 9. Annual Energy Costs 0.9 kw/ton Chiller 0.6 kw/ton Chiller • Annual Energy Consumption • Annual Energy Consumption is 2000 hrs x 100 tons x 0.9 is 2000 hrs x 100 tons x 0.6 kw/ton = 180,000 kwh kw/ton = 120,000 kwh
  • 10. COST OF ENERGY CONSUMPTION OVER TIME ENERGY ANNUAL ENERGY COST ANNUAL ENERGY YEAR COST 0.9 KW/TON 0.6 KW/TON COST DIFFERENCE ($ / KWH) CHILLER CHILLER 1 $0.08 $14,400 $9,600 $4,800 2 $0.08 $14,832 $9,888 $4,944 3 $0.08 $15,277 $10,185 $5,092 4 $0.09 $15,735 $10,490 $5,245 5 $0.09 $16,207 $10,805 $5,402 6 $0.09 $16,694 $11,129 $5,565 7 $0.10 $17,194 $11,463 $5,731 8 $0.10 $17,710 $11,807 $5,903 9 $0.10 $18,241 $12,161 $6,080 10 $0.10 $18,789 $12,526 $6,263
  • 11. SIMPLE PAYBACK ANALYSIS • SPP = FIRST COST / ANNUAL SAVINGS • SPP = $18,000 / $4800/YR • SPP = 3.8 YEARS
  • 12. $6262 $6080 $5245 $4944 $5092 $4800 $18,000
  • 13. Convert Future Savings into Present Day Values • Determine the Net Present Value of the Investment (NPV) • Use Owner’s discount rate (cost to borrow money) • NPV = Present Value (PV) savings or loss minus PV of First Cost Investment
  • 14.
  • 15. ANNUAL ENERGY COST DISCOUNT YEAR PRESENT VALUE DIFFERENCE FACTOR 1 $4,800 0.9524 $4,572 2 $4,944 0.9070 $4,484 3 $5,092 0.8638 $4,399 4 $5,245 0.8227 $4,315 5 $5,402 0.7835 $4,233 6 $5,565 0.7462 $4,152 7 $5,731 0.7107 $4,073 8 $5,903 0.6768 $3,995 9 $6,080 0.6446 $3,919 10 $6,263 0.6139 $3,845 $41,988 NPV = $41988 - $18,000 = $23,984 SIR = $41988 / $18000 = 2.33 Adjusted Internal Rate of Return (AIRR) = [(1+d)x(SIR)^(1/n)]-1 = [(1+.05)x(2.33)^(1/10)]-1 = 0.14 OR 14%