Efficient Frontier Example.xlsx

	A	B	C	D	E	F	G	H	I
1	Effiecient Frontier Template - Projects or Strategy Options
2
3	Phase 1 - Analyze the intial Projects or Strategy Options
4
5	Efficient Frontier	Project 1	Project 2	Project 3	Project 4	Project 5
6	Profit NPV	20	40	40	75	150
7	Cost NPV	15	35	65	50	125
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34	Phase 2 - Identify Hybrid Projects or Strategy Options
35
36	Efficient Frontier	Project 1	Project 2	Project 3	Project 4	Project 5	Hybrid 1	Hybrid 2
37	Profit NPV	20	40	40	75	150	80	125
38	Cost NPV	15	35	65	50	125	40	70
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69	Phase 3 - Identify Hybrids of Hybrids for Projects or Strategy Options
70
71	Efficient Frontier	Project 1	Project 2	Project 3	Project 4	Project 5	Hybrid 1	Hybrid 2	Double Hybrid
72	Profit NPV	20	40	40	75	150	80	125	130
73	Cost NPV	15	35	65	50	125	40	70	50
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100