BS1
Sheet1
| Real Estate | Just Hats | |||||||||
| NPV | Probability | NPV | Probability | |||||||
| High | $ 4,500,000 | 0.50 | High | $ 5,000,000 | 0.55 | |||||
| Medium | $ 2,750,000 | 0.35 | Medium | $ 3,250,000 | 0.30 | |||||
| Low | $ 75,000 | 0.15 | Low | $ 425,000 | 0.15 | |||||
| Cupcakes and so forth | ||||||||||
| NPV | Probability | |||||||||
| High | $ 4,250,000 | 0.55 | ||||||||
| Medium | $ 3,000,000 | 0.35 | ||||||||
| Low | $ 225,000 | 0.10 |