2
Tk Investment 5400000 Sales 16,000,000.00 Variable Cost 13,000,000.00 Fixed Costs 2,000,000.00 depreciation 490,909.09 Pretax Profit 509,090.91 Taxes @ 40% 203,636.36 Profit After Tax 305,454.55 depreciation 490,909.09 Cash flow from operation 796,363.64 PV 5685212 NPV 285212

Sensitivity Analysis Excel

Embed Size (px)

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


Adjoint Sensitivity Analysis

Adjoint Sensitivity Analysis

Documents
Metamodel-based sensitivity analysis: polynomial … · Metamodel-based sensitivity analysis: polynomial ... Metamodel-based sensitivity analysis: polynomial chaos expansions

Metamodel-based sensitivity analysis: polynomial … · Metamodel-based sensitivity analysis: polynomial ... Metamodel-based sensitivity analysis: polynomial chaos expansions

Documents
SENSITIVITY ANALYSIS of the FOREST … 18, 2007 Blacksburg, Virginia sensitivity analysis, Forest Vegetation Simulator, oak-hickory, southern Appalachian hardwoods SENSITIVITY ANALYSIS

SENSITIVITY ANALYSIS of the FOREST … 18, 2007 Blacksburg, Virginia sensitivity analysis, Forest Vegetation Simulator, oak-hickory, southern Appalachian hardwoods SENSITIVITY ANALYSIS

Documents
HYDRUS_1D Sensitivity Analysis

HYDRUS_1D Sensitivity Analysis

Documents
Sensitivity Analysis vs Supportive Analysis under Estimand ... sensitivity analyses.pdf · Sensitivity Analysis vs Supportive Analysis under Estimand Framework: A Case Study in Hematological

Sensitivity Analysis vs Supportive Analysis under Estimand ... sensitivity analyses.pdf · Sensitivity Analysis vs Supportive Analysis under Estimand Framework: A Case Study in Hematological

Documents
LP Sensitivity Analysis

LP Sensitivity Analysis

Documents
27. Sensitivity Analysis

27. Sensitivity Analysis

Documents
Principal Sensitivity Analysis

Principal Sensitivity Analysis

Data & Analytics
Meshfree analysis and design sensitivity analysis for ... · Meshfree analysis and design sensitivity analysis for shell structures ... MESHFREE ANALYSIS AND DESIGN SENSITIVITY ANALYSIS

Meshfree analysis and design sensitivity analysis for ... · Meshfree analysis and design sensitivity analysis for shell structures ... MESHFREE ANALYSIS AND DESIGN SENSITIVITY ANALYSIS

Documents
Simulation, Sensitivity Analysis, and Optimization of ... · Simulation, Sensitivity Analysis, and Optimization ... Sensitivity Analysis, and Optimization of Bioprocesses using Dynamic

Simulation, Sensitivity Analysis, and Optimization of ... · Simulation, Sensitivity Analysis, and Optimization ... Sensitivity Analysis, and Optimization of Bioprocesses using Dynamic

Documents
Linear Programming Topics General optimization model LP model and assumptions Manufacturing example Characteristics of solutions Sensitivity analysis Excel

Linear Programming Topics General optimization model LP model and assumptions Manufacturing example Characteristics of solutions Sensitivity analysis Excel

Documents
L30. Sensitivity Analysis

L30. Sensitivity Analysis

Documents
Excel Solver Sensitivity Analysis

Excel Solver Sensitivity Analysis

Documents
Instructions for Operation of Excel Sensitivity and Scenario Analysis Used in the Course

Instructions for Operation of Excel Sensitivity and Scenario Analysis Used in the Course

Documents
ANKEP SENSITIVITY ANALYSIS

ANKEP SENSITIVITY ANALYSIS

Documents
ars.els-cdn.com · Web viewThe ‘Sensitivity analysis 2’, ‘Sensitivity analysis 3’, ‘Sensitivity analysis 4’, ‘Sensitivity analysis 5’ and ‘Sensitivity analysis 6’

ars.els-cdn.com · Web viewThe ‘Sensitivity analysis 2’, ‘Sensitivity analysis 3’, ‘Sensitivity analysis 4’, ‘Sensitivity analysis 5’ and ‘Sensitivity analysis 6’

Documents
Sensitivity analysis over polymatroids with applications …viscil.bplaced.net/downloads/Sensitivity analysis over...Sensitivity analysis over polymatroids with applications to game

Sensitivity analysis over polymatroids with applications …viscil.bplaced.net/downloads/Sensitivity analysis over...Sensitivity analysis over polymatroids with applications to game

Documents
NLP Sensitivity Analysis

NLP Sensitivity Analysis

Documents
Sensitivity & Scenario Analysis

Sensitivity & Scenario Analysis

Documents
Chapter 6 Profit Sensitivity Analysis. Profit sensitivity analysis (PSA) Profit sensitivity analysis (PSA) is a management information tool that assesses

Chapter 6 Profit Sensitivity Analysis. Profit sensitivity analysis (PSA) Profit sensitivity analysis (PSA) is a management information tool that assesses

Documents
Sensitivity Analysis with Excel - · PDF fileSensitivity Analysis with Excel 1 ... The Shadow Price only remains valid within the Allowable Increase and Decrease shown for that Shadow

Sensitivity Analysis with Excel - · PDF fileSensitivity Analysis with Excel 1 ... The Shadow Price only remains valid within the Allowable Increase and Decrease shown for that Shadow

Documents
Sensitivity Analysis

Sensitivity Analysis

Documents
Using Excel for Sensitivity Analysis: Making Better ... · PDF file- Forecasting sales, profit, or cash flows - Constructing an operating budget ... analysis” Excel tools but it

Using Excel for Sensitivity Analysis: Making Better ... · PDF file- Forecasting sales, profit, or cash flows - Constructing an operating budget ... analysis” Excel tools but it

Documents
Insight Through Computing 27. Sensitivity Analysis Congressional Apportionment Sensitivity Analysis

Insight Through Computing 27. Sensitivity Analysis Congressional Apportionment Sensitivity Analysis

Documents
Sensitivity Analysis Using SensIt - TreePlan Software...Sensitivity Analysis Using SensIt 4 4.1 SENSIT OVERVIEW SensIt is a sensitivity analysis add-in for Microsoft Excel 2007 & 2010

Sensitivity Analysis Using SensIt - TreePlan Software...Sensitivity Analysis Using SensIt 4 4.1 SENSIT OVERVIEW SensIt is a sensitivity analysis add-in for Microsoft Excel 2007 & 2010

Documents
Sensitivity Analysis 3

Sensitivity Analysis 3

Documents
Duality Sensitivity Analysis - TRANSP-OR€¦ · Duality Sensitivity Analysis ... Decision Aid Methodologies In Transportation Lecture 3: Duality and sensitivity analysis. Motivation

Duality Sensitivity Analysis - TRANSP-OR€¦ · Duality Sensitivity Analysis ... Decision Aid Methodologies In Transportation Lecture 3: Duality and sensitivity analysis. Motivation

Documents
Linear Programming: Sensitivity Analysis and ...fac.ksu.edu.sa/sites/default/files/ch03==Sensitivity Analysis... · Linear Programming: Sensitivity Analysis and Interpretation of

Linear Programming: Sensitivity Analysis and ...fac.ksu.edu.sa/sites/default/files/ch03==Sensitivity Analysis... · Linear Programming: Sensitivity Analysis and Interpretation of

Documents
05 Sensitivity Analysis

05 Sensitivity Analysis

Documents
SENSITIVITY ANALYSIS OF OLS MULTIPLE REGRESSION …ashleymac.econ.vt.edu/working_papers/Sensitivity... · The sensitivity analysis quanti es the sensitivity of hypothesis test rejection

SENSITIVITY ANALYSIS OF OLS MULTIPLE REGRESSION …ashleymac.econ.vt.edu/working_papers/Sensitivity... · The sensitivity analysis quanti es the sensitivity of hypothesis test rejection

Documents