Total NPV

9293
Do IT?
0 Project
1 Project
1 Project
0 Project
0 Project
1 Project
1 Project
1 Project
1 Project
1 Project
0 Project
0 Project
0 Project
1 Project
1 Project
1 Project
0 Project
0 Project
1 Project
1 Project

Used
Available

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

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

Maximum value
944
Minimum value
543
The Mean
751.65
Standard deviation 137.64916
Variance
18947.292
Corelation Co-efficient
-0.271264

<=

2460

<=

900
800

<=

2742

2500
2800
2900
Cost Year 1 Cost Year 2 Cost Year 3
398
180
368
151
269
248
129
189
308
275
218
220
291
252
228
80
283
285
203
220
77
150
113
143
282
141
160
214
254
355
224
271
130
225
150
33
101
218
272
255
202
70
228
351
240
303
173
431
133
427
220
197
98
214
313
278
291
152
211
134

398
80
215.2
81.02995
6565.853

427
98
224.9
78.37219
6142.2

NPV

1000

2684

431
33
221.35
104.7691
10976.56

800
700
600
500
400
300
200
100
0

<=

876

<=

895

<=

702

900
900
900
Labor Year 1 Labor Year 2 Labor Year 3
111
108
123
139
86
83
56
61
23
54
70
59
123
141
70
119
84
37
54
44
42
67
101
43
37
55
64
130
72
62
51
79
58
35
107
63
43
90
71
3
75
83
60
93
80
60
90
41
59
40
39
95
96
74
66
75
74
85
59
70

139
3
72.35
36.229205
1312.5553

141
40
81.3
23.903534
571.37895

123
23
62.95
22.13945
490.15526

NPV

Note
1.
2.
3.
4.
5.

Maximum Value is Marked with Light Yellow Colour

Minimum Value is marked with light Turqouise
Mean = Sum of all Projects / 20
Variance = The variance is the average of the squared differences from the mean.
Standard Deviation = The standard deviation is the square root of the variance

from the mean.

the variance

Total NPV

9157
Do IT?
0
1
1
1
0
1
1
1
1
0
0
0
0
1
0

Used
NPV

Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project

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

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

Maximum value
Minimum value

2444
2760
<=
<=
Available
2500
2800
Cost Year 1 Cost Year 2
398
180
151
269
129
189
275
218
291
252
80
283
203
220
150
113
282
141
214
254
224
271
225
150
101
218
313
278
152
211

944
543
751.65

398
80
215.2

427
98
224.9

Standard deviation 137.649163

81.029949

78.3721889

Variance
18947.2921
Corelation Co-efficient
-0.2712643

6565.85263

6142.2

The Mean

NPV
1000
900
800
700
600
500
400
300
200
100
0
Project 1Project 2Project 3Project 4Project 5Project 6Project 7Project 8Project 9

<=

2837

<=

866

<=

895

<=

659

2900
900
900
900
Cost Year 3 Labor Year 1Labor Year 2Labor Year 3
368
111
108
123
248
139
86
83
308
56
61
23
220
54
70
59
228
123
141
70
285
119
84
37
77
54
44
42
143
67
101
43
160
37
55
64
355
130
72
62
130
51
79
58
33
35
107
63
272
43
90
71
291
66
75
74
134
85
59
70
431
33
221.35

139
3
72.35

141
40
81.3

123
23
62.95

104.769057

36.22920456

23.9035342

22.13945038

10976.5553

1312.555263

571.3789474

490.1552632

Proj 3
1
<=
Proj 4
1

NPV

NPV

Project 8Project 9 Project Project Project Project Project Project

10
11
12
13
19
20

Note
1.
2.
3.
4.
5.

Maximum Value is Marked with Light Yellow Colour

Minimum Value is marked with light Turqouise
Mean = Sum of all Projects / 20
Variance = The variance is the average of the squared differences from the mean.
Standard Deviation = The standard deviation is the square root of the variance

from the mean.

the variance

Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project
Project

Cost Month1
Cost
398
151
129
275
291
180
203
150
282
214
303
133
197
313
152

1
2
3
4
5
6
7
8
9
10
16
17
18
19
20
Maximum value
Minimum value

398

Month2
Cost
180
269
189
218
252
283
220
113
141
254
173
427
98
278
211

MonthLabor
3
hours Year 1
368
111
248
139
308
156
220
95
228
123
285
119
97
54
143
67
160
87
355
130
431
80
220
94
214
95
291
76
134
85

427

431

156

101
101
The Mean
220.2
220.2
Standard deviation
75.1178723 75.11787229
Variance
5642.69474 5642.694737
Corelation Co-efficient -0.08032459

33
222.35
103.405322
10692.6605

3
85.15
38.18414524
1458.028947

Cost Month1
400
300
200
100
0

Labor hoursYear 2Labor hours 3

108
123
86
83
161
123
70
90
141
70
84
82
44
42
101
43
66
64
72
62
90
41
97
97
96
74
75
74
89
70
161
44
91.2
25.63016315
656.9052632

123

41
0
74.65 #DIV/0!
22.450589 #DIV/0!
504.028947 #DIV/0!

Cost Month1