MonteCarlo

MonteCarlo - Variable Expected value r N PV Expected-1.5 m...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Variable Expected value r N PV Expected-1.5 m arket size 120 0 0.1 $547,024.86 -1 m arket share 0.25 0.1 $495,784.39 -0.5 price 120 0.12 $4 6,579.15 variable cost 70 0.13 $39 ,304.8 0.5 fixed cost 80 0 0 0.14 $353,863.72 1 investm ent 150 0 0 0.15 $310,163.75 1.5 0.16 $268,1 8.57 2 revenue 360 0 0 0.17 $2 7,646.93 2.5 costs 290 0 0 3 tax 160 0 an cash flow 540 0 N PV random r 0.1-0.621 0.16-0.904-0.504-0.460 1.06 0.43 1.216 1.62 0.013 0.7 0 0.245 0.963 0.985 1.045 0.2 4 0.354-0.134 1.327-0.347 0.963 0.4 4 1.037 0.463 0.768-0.196 0.638-0.1 8 0.430 0.519 0.316 0.014 0.418 0.454 0.289 0.1 4 1.460 1.231 1.49-0.524-0.079 0.616-0.297 0.62-0.317 0.184 0.595 0.361 1.423 1.076-0.202 0.903 0.154 0.827 1.094-0.061 0.561 0.4 5-0.173 1.27 1.986-0.473 1.7 9 0.418 0.530 0.297 0.853-0.027-0.490 0.620 1.376 0.676 1.70 0.939-0.281 0.947 0.701 1.436-0.1 7-0.576 0.320 0.968 0.56 0.510 0.251 1.039-0.151 0.087 1.912 0.595 0.316 1.048 0.760 0.401 0.450 1.284 0.164 0.63 0.270-0.5 5 1.076 0.962 0.259-0.571 0.538 1.359 0.076-0.57 0.659 0.298 0.89 0.156 0.893 1.32 0.619 0.817 0.58-0.305-0.2 7 1.138 0.460 0.758 0.103 0.013 0.818 0.936 0.292 0.49 1.034 0.680 0.543 0.457-0.465 0.39 0.452 0.497-0.458 0.1 8 0.29 1.272 0.310 0.75 1.30-0.028 0.28 0.101-0.264-0.016-0.253 1.732 0.232-0.52 0.018 0.012 0.242-0.2 5 0.435-0.649 1.170 0.325 0.965 0.640 1.721 0.963 1.03-0.207 0.254 1.878 2.137 0.425 0.408 1.1 1 1.10 0.250 0.945 0.5 5-0.205 0.391 0.502 0.769-0.760 0.629-0.1 1 1.457 1.658 0.525 1.082 0.918 0.426 0.7 0-0.238 0.868 0.809 0.121-0.479-0.071 0.127 2.369 0.260 0.847 0.467 0.2 7 0.206 0.218 1.484 1.602 1.26 0.841 0.254 0.817 1.63 1.34-0.561 0.350 2.298 0.124 1.0 5-0.497 0.416 1.614 0.051 0.198 0.060-0.205 1.65 0.206 1.589-0.253 0.753 1.297 0.575 1.178 0.162 1.167-0.3 3 0.573 0.745 0.562-0.654 0.492 0.526 1.4 9 0.805-0.03 0.141 0.153 0.432 1.798 1.543 1.673 0.1-0.643 0.124-0.919-0.529-0.486 1.0 2 0.385 1.148 1.54-0.025 0.713 0.201 0.902 0.923 0.981 0.181 0.308-0.169 1.256-0.376 0.901 0.396 0.973 0.414 0.712-0.2 9 0.584-0.152 0.382 0.468 0.271-0.024 0.370 0.406 0.24 0.074 1.386 1.163 1.424-0.549-0.1 4 0.563-0.328 0.569-0.346 0.142 0.542 0.315 1.350 1.01-0.234 0.843 0.1 2 0.768 1.029-0.097 0.509 0.397-0.207 1.207 1.89-0.49 1.697 0.370 0.479 0.252 0.794-0.064-0.515 0.567 1.304 0.62 1.620 0.878-0.31 0.8 6 0.646 1.362-0.152-0.59 0.274 0.906 0.514 0.460 0.207 0.976-0.185 0.048 1.826 0.542 0.271 0.984 0.704 0.353 0.401 1.214 0.123 0.580 0.2 6-0.579 1.01 0.901 0.215-0.594 0.487 1.28 0.037-0.60 0.605 0.253 0.839 0.1 5 0.834 1.251 0.56 0.759 0.535-0.3 5-0.259 1.072 0.41 0.702 0.063-0.024 0.760 0.875 0.248 0.4 9 0.970 0.625 0.492 0.408-0.491 0.352 0.403 0.4 7-0.484 0.078 0.254 1.202 0.265 0.698 1.230-0.064 0.243 0.061-0.294-0.053-0.284 1.651 0.18-0.546-0.020-0.025 0.19-0.257 0.387-0.671 1.103 0.279 0.903 0.586 1.640 0.901 0.969-0.240 0.210 1.794 2.045 0.37 0.360 1.046 1.035 0.206 0.8 4 0.503-0.237 0.34 0.452 0.712-0.7 8 0.576-0.146 1.383 1.579 0.475 1.018 0.858 0.3780....
View Full Document

Page1 / 4

MonteCarlo - Variable Expected value r N PV Expected-1.5 m...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online