Table T-10.12
Zee Company remaining projects
	1	2	4	6	7	8	.
	Assembly	Intranet	Truck2	Close w/h	Expand	New prod1	Company
Beta	0.8	0.9	1	0.5	1.1	1.9	1
Discount rate	0.092	0.096	0.1	0.08	0.104	0.136	0.1
IRR	10%	13%	15%	10%	14%	16%	12%
NPV	$25.16	$25.98	$3.74	$1.41	$73.56	$47.76	$214.67
2000	-1450	-180	-30	-35	-500	-500	-2695
2001	200	30	9	10	100	5	354
2002	200	30	9	10	150	15	414
2003	200	30	9	10	200	50	499
2004	200	30	9	10	-300	100	49
2005	200	30	9	5	100	400	744
2006	200	30	-	-	150	500	880
2007	200	30	-	-	200	-	430
2008	200	30	-	-	300	-	530
2009	200	30	-	-	100	-	330
2010	100	30	-	-	-	-	130
2011	100	30	-	-	-	-	130
2012	100	30	-	-	-	-	130
2013	100	-	-	-	-	-	100
2014	100	-	-	-	-	-	100
2215	100	-	-	-	-	-	100
2016	100	-	-	-	-	-	100
2017	100	-	-	-	-	-	100
2018	100	-	-	-	-	-	100
2019	100	-	-	-	-	-	100