Sensitivity Analysis Excel

Preview:

DESCRIPTION

Sensitivity Analysis Excel

Citation preview

Sheet1YearsTkLife of P11Investment5400000Discount Rate0.08Sales16,000,000.00Variable Cost13,000,000.00Annuity Factor7.1389642583Fixed Costs2,000,000.00depreciation490,909.09Variable Cost13000000Pretax Profit509,090.91Taxes @ 40%203,636.36Profit After Tax305,454.55depreciation490,909.09478000Cash flow from operation796,363.64-1208977-1686977PV5685212-3.5292405858-352.9240585774NPV285212

Recommended