0. The project has the following annual cash flows:
| Year 0 | Year 1 | Year 2 | Year 3 | Year 4 |
| - 85,540 | $42,100 | $23,025 | $30,200 | $16,000 |
| Year | Cash flow | Discounted cash flow[ CFn / (1.07)^n ] | Cumulative discountedcash flow:[CF0 – Cumulative PVcash flows] |
| 0 | -85,540 | -85,540 | -85,540 |
| 1 | 42,100 | 39,346 | -46,194 |
| 2 | 23,025 | 20,111 | -26,083 |
| 3 | 30,200 | 24,652 | -1,431 |
| 4 | 16,000 | 12,206 |