You are on page 1of 6

Total NPV

9293

Used

2460
<=

Available
Do IT?

NPV
0
1
1
0
0
1
1
1
1
1
0
0
0
1
1
1
0
0
1
1

Project 1
Project 2
Project 3
Project 4
Project 5
Project 6
Project 7
Project 8
Project 9
Project 10
Project 11
Project 12
Project 13
Project 14
Project 15
Project 16
Project 17
Project 18
Project 19
Project 20

928
908
801
543
944
848
545
808
638
841
664
546
699
599
903
859
748
668
888
655

2684
<=

2742
<=

876
<=

2500
2800
2900
900
Cost Year 1 Cost Year 2 Cost Year 3 Labor Year 1
398
180
368
111
151
269
248
139
129
189
308
56
275
218
220
54
291
252
228
123
80
283
285
119
203
220
77
54
150
113
143
67
282
141
160
37
214
254
355
130
224
271
130
51
225
150
33
35
101
218
272
43
255
202
70
3
228
351
240
60
303
173
431
60
133
427
220
59
197
98
214
95
313
278
291
66
152
211
134
85

895
<=

702
<=

900
900
Labor Year 2 Labor Year 3
108
123
86
83
61
23
70
59
141
70
84
37
44
42
101
43
55
64
72
62
79
58
107
63
90
71
75
83
93
80
90
41
40
39
96
74
75
74
59
70

Total NPV
9157

Used

2444
<=

Available
Do IT?

NPV
0
1
1
1
0
1
1
1
1
0
0
0
0
1
0

Project 1
Project 2
Project 3
Project 4
Project 5
Project 6
Project 7
Project 8
Project 9
Project 10
Project 11
Project 12
Project 13
Project 19
Project 20

928
908
801
543
944
848
545
808
638
841
664
546
699
888
655

2760
<=

2837
<=

866
<=

2500
2800
2900
900
Cost Year 1 Cost Year 2 Cost Year 3 Labor Year 1
398
180
368
111
151
269
248
139
129
189
308
56
275
218
220
54
291
252
228
123
80
283
285
119
203
220
77
54
150
113
143
67
282
141
160
37
214
254
355
130
224
271
130
51
225
150
33
35
101
218
272
43
313
278
291
66
152
211
134
85

895
<=

659
<=

900
900
Labor Year 2 Labor Year 3
108
123
86
83
61
23
70
59
141
70
84
37
44
42
101
43
55
64
72
62
79
58
107
63
90
71
75
74
59
70

Proj 3
1
<=
Proj 4
1

Total NPV
Used
<=
Available
Do IT?

NPV
0 Project 1

928

0
1
0
0
0
1
1
0
1
1
1
1
1
1

908
801
543
944
848
545
808
638
841
859
748
668
888
655

Project 2
Project 3
Project 4
Project 5
Project 6
Project 7
Project 8
Project 9
Project 10
Project 16
Project 17
Project 18
Project 19
Project 20

<=
<=
<=
2500
2800
2900
900
Cost Year 1 Cost Year 2 Cost Year 3 Labor Year 1
398
180
368
111

151
129
275
291
80
203
150
282
214
303
133
197
313
152

269
189
218
252
283
220
113
141
254
173
427
98
278
211

248
308
220
228
285
77
143
160
355
431
220
214
291
134

139
56
54
123
119
54
67
37
130
60
59
95
66
85

<=

<=
900
900
Labor Year 2 Labor Year 3
108
123

86
61
70
141
84
44
101
55
72
90
40
96
75
59

83
23
59
70
37
42
43
64
62
41
39
74
74
70

At most 4 of
Projects 110
<=
4