{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Sensitivity - NPV $1,516.74 $1,450.37 $1,450.37 $1,383.99...

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

View Full Document Right Arrow Icon
Variable Expected valu Below 1% NPV- Percentage Above 1% NPV+ market size 10000 9900 $1,450.37  -4.38% 10100 $1,583.11  4.38% market share 0.3 0.297 $1,450.37  -4.38% 0.303 $1,583.11  4.38% price 2 1.98 $1,383.99  -8.75% 2.02 $1,649.48  8.75% variable cost 1 0.99 $1,583.11  4.38% 1.01 $1,450.37  -4.38% fixed cost 1791 1773.09 $1,556.36  2.61% 1808.91 $1,477.11  -2.61% investment 1500 1485 $1,528.32  0.76% 1515 $1,505.16  -0.76% discount rate 0.15 0.1485 $1,527.48  0.71% 0.1515 $1,506.06  -0.70% $1,516.74 
Image of page 1

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

View Full Document Right Arrow Icon
Variable Expected value Below 1% market size 10000 9900 10000 10000 10000 10000 10000 10000 market share 0.3 0.3 0.297 0.3 0.3 0.3 0.3 0.3 1450.365788 price 2 2 2 1.98 2 2 2 2 1450.365788 variable cost 1 1 1 1 0.99 1 1 1 1383.993117 fixed cost 1791 1791 1791 1791 1791 1773.09 1791 1791 1583.11113 investment 1500 1500 1500 1500 1500 1500 1485 1500 1556.362943 discount rate 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.1485 1528.319261 1527.483495 revenue 6000 5940 5940 5940 6000 6000 6000 6000 costs 4791 4761 4761 4791 4761 4773.09 4791 4791 tax 309.06 298.86 298.86 288.66 319.26 315.1494 310.08 309.06 ann cash flow 899.94 880.14 880.14 860.34 919.74 911.7606 898.92 899.94 NPV $1,516.74 
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: NPV $1,516.74 $1,450.37 $1,450.37 $1,383.99 $1,583.11 $1,556.36 $1,528.32 $1,527.48 Variable Expected value Above 1% market size 10000 10100 10000 10000 10000 10000 10000 10000 market share 0.3 0.3 0.303 0.3 0.3 0.3 0.3 0.3 1583.11113 price 2 2 2 2.02 2 2 2 2 1583.11113 variable cost 1 1 1 1 1.01 1 1 1 1649.483801 fixed cost 1791 1791 1791 1791 1791 1808.91 1791 1791 1450.365788 investment 1500 1500 1500 1500 1500 1500 1515 1500 1477.113974 discount rate 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.1515 1505.157657 1506.055458 revenue 6000 6060 6060 6060 6000 6000 6000 6000 costs 4791 4821 4821 4791 4821 4808.91 4791 4791 tax 309.06 319.26 319.26 329.46 298.86 302.9706 308.04 309.06 ann cash flow 899.94 919.74 919.74 939.54 880.14 888.1194 900.96 899.94 NPV $1,516.74 $1,583.11 $1,583.11 $1,649.48 $1,450.37 $1,477.11 $1,505.16 $1,506.06...
View Full Document

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern