Year

0
1
2
3
4

Investment A Investment B
-100
-100
50
20
40
40
40
50
30
60
24%

21%

80
70
60
50

Discount Rate
0
0.05
0.1
0.15
0.2
0.25

NPV(A)

NPV(B)
$60.00
$43.13
$29.06
$17.18
$7.06
($1.63)

$70.00
$47.88
$29.79
$14.82
$2.31
($8.22)

40
30
20
10
0
1
-10
-20

Discount Rate
NPV(A)
NPV(B)

Year

Investment
0
1
2

Discount Rate
0
0.1
0.2
0.3
0.4

-60
155
-100

$1.00
$0.00

NPV(A)
($5.00)
($1.74)
($0.28)
$0.06
($0.31)

0.1

0.2

0.3

0.4

0.5

($1.00)
($2.00)
Series1
($3.00)
($4.00)
($5.00)
($6.00)

IRR

25%