Type of

Project
A.

B.

C.

D.

Year of Cash Flow

Cash Flow
Investment
Revenue
Operating expenses
Margin
Investment
Revenue
Operating expenses
Margin
Investment
Revenue
Operating expenses
Margin
Investment
Revenue
Operating expenses
Margin

Year 0
Year 1
Year 2
Year 3
-$10,000.00
$21,000.00
$11,000.00
$10,000.00
-$10,000.00
$15,000.00 $17,000.00
$5,833.00
$7,833.00
$9,167.00
$9,167.00
-$10,000.00
$10,000.00 $11,000.00 $30,000.00
$5,555.00
$4,889.00 $15,555.00
$4,445.00
$6,111.00 $14,445.00
-$10,000.00
$30,000.00 $10,000.00
$5,000.00
$15,555.00
$5,555.00
$2,222.00
$14,445.00
$4,445.00
$2,778.00

Cash Flow
Year 0
Year 1
Year 2
Year 3

For the Year

Project 1
Project 2
Project 3
Project 4
-$10,000.00 -$10,000.00 -$10,000.00 -$10,000.00
$10,000.00
$9,167.00
$4,445.00 $14,445.00
$0.00
$9,167.00
$6,111.00
$4,445.00
$0.00
$0.00 $14,445.00
$2,778.00

IRR
166%

118%

82%

257%

Cumulative
Project 1
Project 2
Project 3
Project 4
-$10,000.00 -$10,000.00 -$10,000.00 -$10,000.00
$0.00
-$833.00 -$5,555.00
$4,445.00
$0.00
$8,334.00
$556.00
$8,890.00
$0.00
$8,334.00 $15,001.00 $11,668.00