Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 12 views

    Men 18-35 Men 36-55 Men Over 55 Women 18-35 Women 36-55 Women Over 55 Cost Per Ad

    Uploaded by

    Sharad
    The document summarizes an investment strategy across 5 years for 5 investments (A, B, C, D, E) with initial cash of $100,000 and maximum investment of $75,000 per year. It shows the amounts invested each year for each investment along with beginning cash, cash invested, returns, and cash surplus each year to ensure constraints are met.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd

    Men 18-35 Men 36-55 Men Over 55 Women 18-35 Women 36-55 Women Over 55 Cost Per Ad

    Uploaded by

    Sharad
    12 views6 pages
    The document summarizes an investment strategy across 5 years for 5 investments (A, B, C, D, E) with initial cash of $100,000 and maximum investment of $75,000 per year. It shows the amounts invested each year for each investment along with beginning cash, cash invested, returns, and cash surplus each year to ensure constraints are met.

    Original Description:

    Original Title

    FA

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document summarizes an investment strategy across 5 years for 5 investments (A, B, C, D, E) with initial cash of $100,000 and maximum investment of $75,000 per year. It shows the amounts invested each year for each investment along with beginning cash, cash invested, returns, and cash surplus each year to ensure constraints are met.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    12 views6 pages

    Men 18-35 Men 36-55 Men Over 55 Women 18-35 Women 36-55 Women Over 55 Cost Per Ad

    Uploaded by

    Sharad
    The document summarizes an investment strategy across 5 years for 5 investments (A, B, C, D, E) with initial cash of $100,000 and maximum investment of $75,000 per year. It shows the amounts invested each year for each investment along with beginning cash, cash invested, returns, and cash surplus each year to ensure constraints are met.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 6

    Men 18-35

    5
    Men 36-55
    3
    Men Over 55
    1
    Women 18-35
    6
    Women 36-55
    4
    Women over 55
    2
    Cost per Ad
    140

    6
    5
    3
    1
    1
    1
    100

    5
    2
    0
    4
    2
    0
    80

    0.5
    0.5
    0.3
    0.1
    0.1
    0
    9

    0.7
    0.2
    0
    0.9
    0.1
    0
    13

    0.1
    0.1
    0
    0.6
    1.3
    0.4
    15

    0.1
    0.2
    0.3
    0.1
    0.2
    0.3
    8

    0
    0
    0
    0
    0
    0

    3
    5
    4
    3
    5
    4
    140
    0

    60
    60
    28
    60
    60
    28

    Microsoft Excel 12.0 Sensitivity Report


    Worksheet: [ssk2.xlsx]Sheet2
    Report Created: 24-04-2012 12:16:49

    Adjustable Cells
    Cell
    $B$26
    $C$26
    $D$26
    $E$26
    $F$26

    Name
    Amount invested Investement A
    Amount invested Investement B
    Amount invested Investment C
    Amount invested Investement D
    Amount invested Investment E

    Final
    Value
    64285.71429
    75000
    35714.28571
    75000
    75000

    Reduced
    Cost
    0
    0.044878571
    0
    0.87
    0.4841

    Objective
    Coefficient
    0.48175469
    0.467723
    0.18576359
    0.87
    0.4841

    Allowable
    Increase
    0.031415
    1E+30
    0.2959911
    1E+30
    1E+30

    Constraints
    Cell
    $E$29
    $E$30
    $E$31
    $E$32

    Name
    Cash Surplus
    Cash Surplus
    Cash Surplus
    Cash Surplus

    Final
    Value
    0
    0
    26785.71429
    140089.2857

    Shadow
    Constraint
    Allowable
    Price
    R.H. Side
    Increase
    -0.257647143
    0 47169.81132
    -0.422844429
    0
    27500
    0
    0 26785.71429
    0
    0 140089.2857

    Allowable
    Decrease
    0.2959911
    0.044878571
    0.031415
    0.87
    0.4841

    Allowable
    Decrease
    44117.64706
    7500
    1E+30
    1E+30

    investent strategy at barney jnes


    inputs
    intial cash
    Maximum in any investment
    Shorterm mony market rate

    100000
    75000
    0.03

    cash Outlays (all incurred at begini of yr)


    Year

    Investement A
    1
    2
    3
    4

    Investement B
    1
    0
    0
    0

    Investment C
    0
    1
    0
    0

    Investement D
    1
    0
    0
    0

    0
    0
    0
    1

    cash inlays (all incurred at begini of yr)


    Year

    Investement A
    1
    2
    3
    4
    5

    Amount invested
    Year
    1
    2
    3
    4
    5

    Investement B

    Investment C

    Investement D

    0
    0.5
    1
    0
    0

    0
    0
    0.5
    1
    0

    0
    1.2
    0
    0
    0

    0
    0
    0
    0
    1.9

    64285.71429

    75000

    35714.28571

    75000

    Beginning cash Cash invested


    Return
    Cash Surplus
    100000
    100000
    0
    0
    0
    75000
    75000
    0
    0
    75000 101785.7143
    26785.71429
    27589.28571
    75000
    187500
    140089.2857
    144291.9643
    142500
    286791.9643

    Investment E
    0
    0
    1
    0

    Investment E
    0
    0
    0
    1.5
    0
    75000

    >=
    >=
    >=
    >=

    0
    0
    0
    0
    0

    You might also like