Sheet1

Cash Flow
Present Value
Project A
Project B
NPV Factor @ 9%
Project A
Project B
-50000
-50000
1
-50000
-50000
10000
0
0.917431193
9174.311927
0
25000
22000
0.841679993
21041.99983 18516.9599
30000
48000
0.77218348
23165.5044
37064.807
IRR
12.21%
13.42%
NPV
3381.81616 5581.76689

I would recommend Project B because the NPV is higher than Pro

Cash Flow
Present Value
Project A
Project B
NPV Factor @ 14%
Project A
Project B
-50000
-50000
1
-50000
-50000
10000
0
0.877192982
8771.929825
0
25000
22000
0.769467528
19236.68821 16928.2856
30000
48000
0.674971516
20249.14549 32398.6328
IRR
12.21%
13.42%
NPV -1742.236478 -673.081596

Yes. I would not recommend either Project A or B at this rate bec

Page 1

Sheet1

e NPV is higher than Project A.

ct A or B at this rate because the NPVs are both negative.

Page 2