Project 1 Project 2 Project 3 Project 4 Discount p1

factor5
Investmentè 50000 75000 90000 100000 1 -100000
1 10000 17000 15000 15000 0.9524 14286
2 10000 17000 15000 15000 0.907 13605
3 15000 17000 20000 25000 0.8638 21595
4 15000 17000 20000 25000 0.8227 20567.5
5 15000 30000 40000 45000 0.7835 35257.5
Net profit 15000 23000 20000 25000 5311
Paybackperiod 4 4.4 4.6 4.44
ROI 6 6.13 4.44 5
NPV 5644 8785.3 2961 5311
IRR 8.679 8.798 6.009 6.588
9 9 6 7

Predecess Duration(
Activity
ors Weeks)
A - 3
B - 2 A,3 C,7
C A 4 D,5
D A 2 G,9
E B 4
F B 3 H,8
G C,E 2
H D,F 3 E,6
I G,H 2 B,2 F,5
 6.588
-90000 1 -100000
14286 0.9382 14072.88
13605 0.8802 13203.06
17276 0.8258 20645.01
16454 0.7748 19368.98
31340 0.7269 32709.28
2961 -0.7941

-100000
15000
15000
25000
25000
45000
7%

I,11

11 DAYS
 Project 1 Project 2 Project 3 Project 4
5%
Investmentè 50000 75000 90000 100000 -1 -100000
1 10000 17000 15000 15000 0.9524 14286
2 10000 17000 15000 15000 0.907 13605
3 15000 17000 20000 25000 0.8638 21595
4 15000 17000 20000 25000 0.8227 20567.5
5 15000 30000 40000 45000 0.7835 35257.5
net Profit 15000 23000 20000 25000 5311
Pay Back 4 4.4 4.5 ~4.4
ROI(Per Year) 6 6.13 4.44 5
NPV 5644 8785 2961 5311