Scores

5 16 0 010 21 2 215 44 4 220 33 10 725 19 12 330 30 Err:509 535 36 Err:509 340 9 Err:509 445 40 Err:509 350 24 Err:509 155 11 Err:509 060 56 Err:509 2

19 ### 049 ### #N/A16 ### #N/A19 #N/A944213036173929335833114416

27 89 67 25

28 155 165 180

28.6562528.65625173.9756179.5877Err:509

13.1899813.40103#NAME?

Class Interval

Frequency

Monthly Income (00’s £)

Phone Bills (£)

13.40103#VALUE!

28.528.5

38.2536.7538.25

48 95 99 32 130 39 56-0.858803

195 67 136 200 57 230 149

Err:523 Rate

-50000000% -500000500000 100000 50000 0.1

200000 150000400000 300000300000 400000200000 300000

NPV £885,812.57 £854,297.71

(Deduct) -500000 -500000

£335,812.57 354297.71

Err:523 Err:504Err:523 Err:523Err:504 -41%Err:504Err:523-44%

Initial Cost

Value for 2nd project

Initial CostReal NPV

-500000 -500000100000 50000200000 150000400000 300000300000 400000200000 30000033.2055% 28.7701%

A