| Year | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | NPV@10% | P.1 |
| Project period | 0 | 1 | 2 | 3 | 4 | 5 | ||
| Agriculture (x1) | 100 | 100 | 200 | 400 | 600 | 500 | 264 | 0.83 |
| Electrification (x2) | 400 | 500 | 1000 | 1200 | 1400 | 1200 | 719 | 0.80 |
| Lecture hall (x3) | 250 | 200 | 360 | 500 | 400 | 0 | 237 | 0.92 |
| Lab. equipment (x4) | 30 | 50 | 60 | 60 | 150 | 90 | 217 | 0.33 |
| Staff/std quarters (x5) | 10 | 20 | 10 | 0 | 30 | 50 | 72 | 0.72 |
| Discount factors | 1.00 | 0.909 | 0.826 | 0.751 | 0.683 | 0.621 |
|
|
| Capital Limitation Q1 | 550 | 500 | 450 | 400 | 650 | 700 |
|
|