1 ANALYSIS PROJECT A

N A B
YEAR Cash Flow Cumulative Cash Flow
0 -15,000 -15,000
1 11,000 -4,000
2 7,000 3,000
3 4,800 7,800
SUM
NPV 3,818
payback period 1.57 Years
discounted payback 1.93 Years
internal rate of return 28.83%

2 ANALYSIS PROJECT B
N A B
YEAR Cash Flow Cumulative Cash Flow
0 -15,000 -15,000
1 3,500 -11,500
2 8,000 -3,500
3 13,000 9,500
SUM
NPV 3,756
payback period 2.27 Years
discounted payback 2.59 Years
internal rate of return 23.43%

3 ANALYSIS PROJECT C
N A B
YEAR Cash Flow Cumulative Cash Flow
0 -15,000 -15,000
1 42,000 27,000
2 -4,000 23,000
3 0 23,000
SUM
NPV 19,311
IRR 170%
A

ANALYSIS PROJECTC
_C39äN
 Discounting Rate- 12%
c=A/(1.12^N) D
Present Value Cumulative Present Value
15,000 -15,000
9,821 -5,179
5,580 402
3,417 3,818
3,818

Discounting Rate- 12%

c=A/(1.12^N) D
Present Value Cumulative Present Value
-15,000 -15,000
3,125 -11,875
6,378 -5,497
9,253 3,756
3,756

C=A/(1.12^N) D
PresentVa1ue Cumulative Present Vatue
-15,000 -15,000
37,500 22,500
-3,189 19,311
19,311
19,311
ANALYSIS PROJECTC

MT.I
 A'EAR

2±3

ntzValueONP 19311

-0+R eturn =lRR(C34;C37)

Retu m=MlRR(C34:C37,12%,12%)
2
 E"

D
A" B c=A/ 1.12*N
cash F1 umulative Cash Flow
SPresent VlativePresentVa

-15000
-15000
27000¯or-o-= 375004 225m

3000 —3189=81 311

O* -23000 1931B*E

—osi