1,2

Decision Variables
NPV (at 100 percent)
NPV
Constraints
Year 1
Year 2
Year 3

Year 1
Year 2
Year 3

0.61
0.87
1,800,000.00
1,600,000.00
2,486,956.52
Coefficients
600,000.00
600,000.00
250,000.00

lhs
500,000.00
350,000.00
400,000.00

800,000.00
669,565.22
500,000.00

Security Systems
Market Analysis
Total Investment
365,217.39
434,782.61
800,000.00
365,217.39
304,347.83
669,565.22
152,173.91
347,826.09
500,000.00
Capital Allocation plan

0.00

rhs
dif
800,000.00
0.00
700,000.00
30,434.78
500,000.00
0.00

3,4
Decision Variables
NPV (at 100 percent)
NPV
Constraints
Year 1
Year 2
Year 3

Year 1
Year 2
Year 3

0.69
0.82
1,800,000.00
1,600,000.00
2,550,819.67
Coefficients
600,000.00
600,000.00
250,000.00

lhs
500,000.00
350,000.00
400,000.00

Security Systems
Market Analysis
Total
41,311,475.24
40,983,606.80
41,311,475.24
28,688,524.76
17,213,114.68
32,786,885.44
Capital Allocation plan

822,950.82
700,000.00
500,000.00
Investment
82,295,082.04
70,000,000.00
50,000,000.12

0.00

rhs
dif
900,000.00 77,049.18
700,000.00
0.00
500,000.00
0.00