Cashflows and NPV computation

Project A
Year before depreLess Depn Profit befor less tax @ Add back deCashflow PVIF 10%
Cost (10,000.00) 1.0000
1 4,000.00 (2,000.00) 2,000.00 1,000.00 2,000.00 3,000.00 0.9091
2 4,000.00 (2,000.00) 2,000.00 1,000.00 2,000.00 3,000.00 0.8264
3 4,000.00 (2,000.00) 2,000.00 1,000.00 2,000.00 3,000.00 0.7513
4 4,000.00 (2,000.00) 2,000.00 1,000.00 2,000.00 3,000.00 0.6830
5 4,000.00 (2,000.00) 2,000.00 1,000.00 2,000.00 3,000.00 0.6209
NPV

Project A
Year before depreLess Depn Profit befor less tax @ Add back deCashflow PVIF 10%
Intial Cost (10,000.00) 1.0000
1 6,000.00 (2,000.00) 4,000.00 2,000.00 2,000.00 4,000.00 0.9091
2 3,000.00 (2,000.00) 1,000.00 500.00 2,000.00 2,500.00 0.8264
3 2,000.00 (2,000.00) - - 2,000.00 2,000.00 0.7513
4 5,000.00 (2,000.00) 3,000.00 1,500.00 2,000.00 3,500.00 0.6830
5 5,000.00 (2,000.00) 3,000.00 1,500.00 2,000.00 3,500.00 0.6209
NPV
PV PVIF 15%PV
(10,000.00) 1.0000 (10,000.00)
2,727.30 0.8696 2,608.80
2,479.20 0.7561 2,268.30
2,253.90 0.6575 1,972.50
2,049.00 0.5718 1,715.40
1,862.70 0.4972 1,491.60
1,372.10 56.60

PV PVIF 15%PV
(10,000.00) 1.0000 (10,000.00)
3,636.40 0.8696 3,478.40
2,066.00 0.7561 1,890.25
1,502.60 0.6575 1,315.00
2,390.50 0.5718 2,001.30
2,173.15 0.4972 1,740.20
1,768.65 425.15