| € | ||
| time 0 | | 200 000 | |
| time 1 | cash inflow | 160 000 |
| time 2 | cash inflow | 180 000 |
| € | ||
| time 0 | cash outflow | 60 600 |
| time 1 | <cash inflow | 35 000 |
| time 2 | cash inflow | 35 000 |
| time 3 | cash inflow | 12 000 |
| € | ||
| time 0 | cash outflow | 50 000 |
| time 1 | cash outflow | 60 000 |
| time 4 | cash inflow | 135 000 |
| € | ||
| time 0 | cash outflow | 60 000 |
| time 2 | cash inflow | 50 000 |
| time 6 | cash inflow | 80 000 |
| Interest rate | NPV |
| € | |
| 12% | 16 227 |
| 14% | 9400 |
| 16% | 2240 |
| 18% | (5957) |
| Interest rate | NPV |
| € | |
| 10% | 16 550 |
| 12% | 4275 |
| 14% | (6620) |
| Project A | 1.35 |
| Project B | 1.62 |
| Project C | 1.55 |
| Project D | 0.96 |
| Discounted cash flow (€) | |
| time 0 | -600 000 |
| time 1 | +136 630 |
| time 2 | +277 260 |
| time 3 | +322 664 |
| TOTAL NET PRESENT VALUE OF PROJECT | +136 554 |
| Initial investment at time 0 | €600 000 |
| Net cash inflows from machine | € |
| Year 1 | 210 000 |
| Year 2 | 220 000 |
| Year 3 | 200 000 |
| Year 4 | 150 000 |
| Initial investment at time 0 | €400 000 |
| Net cash inflows from machine | € |
| Year 1 | 136 000 |
| Year 2 | 117 000 |
| Year 3 | 100 000 |
| Year 4 | 76 000 |
| Year 5 | 40 000 |
| Initial investment at time 0 | €550 000 |
| Net cash inflows from building | € |
| Year 1 | 25 000 |
| Year 2 | 60 000 |
| Year 3 | 102 000 |
| Year 4 | 131 000 |
| Year 5 | 107 000 |
| Year 6 | 98 000 |
| Year 7 | 77 000 |
| Year 8 | 62 000 |
| Year 1 | €168 000 |
| Year 2 | €238 000 |
| Year 3 | €242 000 |
| Year 4 | €227 000 |
| Year 5 | €204 000 |
| Year 1 | €95 000 |
| Year 2 | €116 000 |
| Year 3 | €107 000 |
| Year 4 | €84 000 |
| Year 1 | €62 000 |
| Year 2 | €58 000 |
| Year 3 | €26 000 |