capbudget - 70 29 70 60 70 30 70 Year 1 Available Year 2...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Project 1 2 3 4 5 6 7 8 9 Chosen 1 0 1 1 0 0.97 0.05 0 1 Year 1 Outflow 12 54 6 6 30 6 48 36 18 Year 2 Outflow 3 7 6 2 35 6 4 3 3 NPV 14 17 17 15 40 12 14 10 12 Total NPV 70.27 Period Used Available NPV NPV 1 50 <= 50 70.27 70.27 2 20 <= 20 45 68.33 15 60.95 46 68.89 16 62.82 47 69.44 17 64.68 48 70 18 66.55 49 70.14 19 68.41 50 70.27 20 70.27 51 70.41 21 71.38 52 70.55 22 72.35 53 70.68 23 73.11 54 70.82 24 73.78 55 70.95 25 74.44 56 71.09 26 75.11 57 71.23 27 75.78 58 71.36 28 76.44 59 71.5 29 77.11 60 71.64 30 77.78 Year 1 Available Year 2 Available A B C D E F G H I J 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Project 1 2 3 4 5 6 7 8 9 Chosen 1 0 1 1 0 1 0 0 1 Year 1 Outflow 12 54 6 6 30 6 48 36 18 Year 2 Outflow 3 7 6 2 35 6 4 3 3 NPV 14 17 17 15 40 12 14 10 12 Total NPV 70 Period Used Available NPV NPV 1 48 <= 50 70 70 2 20 <= 25 45 58 15 58 46 58 16 58 47 58 17 58 48 70 18 58 49 70 19 58 50 70 20 70 51 70 21 70 52 70 22 70 53 70 23 70 54 70 24 70 55 70 25 70 56 70 26 70 57 70 27 70 58 70 28 70 59
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 70 29 70 60 70 30 70 Year 1 Available Year 2 Available A B C D E F G H I J 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 Project 1 2 3 4 5 6 7 8 9 Chosen 1 1 1 1 Year 1 Outflow 12 54 6 6 30 6 48 36 18 Year 2 Outflow 3 7 6 2 35 6 4 3 3 NPV 14 17 17 15 40 12 14 10 12 Total NPV 55 Period Used Available 1 42 <= 50 2 18 <= 25 If Project 4 then Project 5 Pr 4 Pr 5 0 <= A B C D E F G H I J 1 2 3 4 5 6 7 8 9 10 11 12 13 14...
View Full Document

This note was uploaded on 03/17/2010 for the course ACCT acct 4360 taught by Professor Robert during the Spring '10 term at DeVry Colorado Springs.

Page1 / 3

capbudget - 70 29 70 60 70 30 70 Year 1 Available Year 2...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online