Scenario Summary

Changing Cells:
Unit Sales
1st Year growth
2nd Year growth
Growth after 2nd year
Selling price
Variable cost
Inflation rate
Real risk free rate
Beta
Market return
Equity
Debt
Result Cells:
NPV
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
NPV & IRR Projection
Data and Assumptions

NPV and IRR Projection

Depreciation and Net Proceeds from Sale of Plant

Sensitivity Analysis