REPLACING EVERY TWO YEARS REPLACING EVERY 3 YEARS

0 1 2 3
INV -24500
MAINT COST -550 -968 -1996.5
SCRAP 12965.4
NCF -24500 -550 -968 10968.9
D-FAC 1 0.869565 0.756144 0.657516
PV -24500 -478.2609 -731.9471 7212.23

NPV -18498

2.283225

-8101.688
PROJECTS INV NPV P-I RANKING WORKING-1
1 300000 25598.99 0.08533 3RD PROJ-1
2 450000 57552.49 0.127894 2ND
3 400000 77763.12 0.194408 1ST 0
INV -300000
SAVING
OPTIMAL MIX D-F 1
PV -300000
PROJECTS INV NPV RANKING
1 3RD
2 400000 51157.77 2ND
3 400000 77763.12 1ST PROJ-3
800000 128920.9 0 1
INV -400000
INFLOW 124320
D-FAC 1 0.892857
PV -400000 111000

PROJ-2
0 1 TO 5
INV -450000
SAVINGS 140800
D-FAC 1 3.604776
PV -450000 507552.5

NPV 57552.49
 1 2 3 4 5

85000 90000 85000 100000 95000

0.892857 0.797194 0.71178 0.635518 0.567427
75892.86 71747.45 60501.32 63551.81 53905.55

NPV 25598.99

2 3 4 5

128795.5 133432.2 138235.7 143212.2

0.797194 0.71178 0.635518 0.567427
102675 94974.38 87851.3 81262.45

NPV 77763.12