In: Finance
A- | |||||
Year | proposal 1 | Proposal 2 | Proposal 3 | ||
1 | 100000 | 75000 | 45000 | ||
2 | 100000 | 75000*1.05^1 | 78750 | 45000*1.12^1 | 50400 |
3 | 100000 | 75000*1.05^2 | 82687.5 | 45000*1.12^2 | 56448 |
4 | 100000 | 75000*1.05^3 | 86821.875 | 45000*1.12^3 | 63221.76 |
5 | 100000 | 75000*1.05^4 | 91162.9688 | 45000*1.12^4 | 70808.37 |
6 | 100000 | 75000*1.05^5 | 95721.1172 | 45000*1.12^5 | 79305.38 |
7 | 100000 | 75000*1.05^6 | 100507.173 | 45000*1.12^6 | 88822.02 |
8 | 100000 | 75000*1.05^7 | 105532.532 | 45000*1.12^7 | 99480.66 |
9 | 100000 | 75000*1.05^8 | 110809.158 | 45000*1.12^8 | 111418.3 |
10 | 100000 | 75000*1.05^9 | 116349.616 | 45000*1.12^9 | 124788.5 |
11 | 100000 | 75000*1.05^10 | 122167.097 | 45000*1.12^10 | 139763.2 |
12 | 100000 | 75000*1.05^11 | 128275.452 | 45000*1.12^11 | 156534.7 |
13 | 100000 | 75000*1.05^12 | 134689.224 | 45000*1.12^12 | 175318.9 |
14 | 100000 | 75000*1.05^13 | 141423.686 | 45000*1.12^13 | 196357.2 |
15 | 100000 | 75000*1.05^14 | 148494.87 | 45000*1.12^14 | 219920.1 |
total value of each proposal | 1500000 | 1618392.27 | 1677587 | ||
B- | |||||
Marketing director will choose proposal 3 as it would results in maximum value of 1677587 which is greater than the total value of other proposals like the total value of proposal 1 is 1500000 and proposal 2 is 1618392.27 |