You are on page 1of 2

Capital budgeting model

Input data on potential investments


Investment 1 2 3 4 5 6
Investment cost 5990 6730 6440 6610 3660 6590
NPV 19390 22080 22070 21810 12700 20190
NPV per investment dollar

Decisions: whether to invest


Investment levels

Budget constraint
Amount invested Budget
<= 30000

Objective to maximize
Total NPV
7 8 9 10 11 12 13 14 15
4180 5860 5330 5000 4580 5700 5840 3650 6780
13900 17750 18110 15730 13940 19520 18710 11470 21430

You might also like