The Mayo Clinic in Rochester is evaluating two different computer systems for handling provider claims. There are no incremental revenues attached to the projects, so the decision will be made on the basis of the present value of costs. Mayo's corporate cost of capital is 10 percent. Here are the net cash flow estimates in thousands of dollars:

a. Assume initially that the systems both have average risk. Which one should be chosen?
b. Assume that System X is judged to have high risk. Mayo accounts for differential risk by adjusting its
corporate cost of capital up or down by 2 percentage points. Which system should be chosen?

Year System X System Y

0 -$500 -$2,500

1 -$1,500 -$300

2 -$1,250 -$300

3 -$300 -$300

Please show work in Excel