Discount rate (%)

Hai

Rungwe

NPV

BCR

NPV

BCR

1

481334307.6

35.98

601024420.8

63.73

2

376548750.2

31.61

471356091.6

58.25

3

264994725.9

25.73

333301023.1

50.29

4

170861860.8

19.32

216789591.7

40.62

5

103087563.9

13.46

132883673.6

30.64

6

59339178.03

8.89

78702048.48

21.81

7

32949434.64

5.70

45999740.99

14.93

8

17542940.61

3.63

26891403.19

10.06

9

8603285.192

2.34

15790258.98

6.77

10

3357492.982

1.54

9265555.869

4.61

11

213935.7545

1.04

5347569.898

3.19

12

−1719296.365

0.71

2932048.521

2.25

13

−2941826.936

0.50

1400047.656

1.62

14

−3736829.307

0.36

400484.3238

1.18

15

−4267754.396

0.26

−269498.3192

0.88

16

-

-

−729775.6666

0.66

IRR (%)

11.11

14.60