Below are a list of potential capital budgeting projects for DVX Inc. Create a vlookup which will populate the list of projects to be selected based on the following criteria
1. Budget of $4,000,000
2. Populate the Include column to indicate what projects should be selected, based on the project in each region with the highest NPV while staying below the total budget constraint.
3. Sum the total cost and total NPV of the selected projects.
| DVX Inc. |
| Optimal Capital Budget |
| Under Capital Rationing |
| Region |
Project |
Cost |
NPV |
Include |
| Europe |
1 |
######## |
####### |
|
| Europe |
2 |
######## |
####### |
|
| Europe |
3 |
$500,000 |
####### |
|
| Asia |
4 |
$600,000 |
$72,076 |
|
| Asia |
5 |
$700,000 |
$129.35 |
|
| Asia |
6 |
######## |
####### |
|
| Asia |
7 |
######## |
####### |
|
| Africa |
8 |
$200,000 |
$52,836 |
|
| Africa |
9 |
######## |
####### |
|
| Africa |
10 |
######## |
####### |
|
|
Total |
|
|
|
|
Constraint |
4,000,000 |
|
|
|
Europe |
|
|
|
|
Asia |
|
|
|
|
Africa |
|
|
|