Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Can you show me how to do this in excel Scenario Summary Reference case High economic growth Low economic growth High oil price Low oil
Can you show me how to do this in excel
| Scenario Summary | |||||||||
| Reference case | High economic growth | Low economic growth | High oil price | Low oil price | High oil and gas supply | Low oil and gas supply | High renewable cost | Low renewable cost | |
| Year 1 | $0.0755 | $0.0762 | $0.0749 | $0.0757 | $0.0749 | $0.0749 | $0.0768 | $0.0755 | $0.0755 |
| Year 2 | $0.0746 | $0.0755 | $0.0739 | $0.0749 | $0.0751 | $0.0735 | $0.0767 | $0.0746 | $0.0745 |
| Year 3 | $0.0740 | $0.0749 | $0.0732 | $0.0741 | $0.0751 | $0.0725 | $0.0761 | $0.0740 | $0.0736 |
| Year 4 | $0.0739 | $0.0749 | $0.0730 | $0.0736 | $0.0750 | $0.0719 | $0.0762 | $0.0740 | $0.0734 |
| Year 5 | $0.0739 | $0.0750 | $0.0732 | $0.0733 | $0.0747 | $0.0714 | $0.0772 | $0.0745 | $0.0733 |
| Result Cells: | |||||||||
| Project_NPV | |||||||||
| Project_IRR | |||||||||
| Sales Volume Scenario Summary | |||||||||
| Reference Case Sales Volume | High Sales Volume | Low Sales Volume | |||||||
| Changing Cells: | |||||||||
| Year 1 | 5,000 | 5,500 | 4,500 | ||||||
| Year 2 | 7,000 | 7,500 | 6,500 | ||||||
| Year 3 | 6,000 | 6,500 | 5,500 | ||||||
| Year 4 | 4,000 | 4,500 | 3,500 | ||||||
| Year 5 | 3,000 | 3,500 | 2,500 | ||||||
| Result Cells: | |||||||||
| Project_NPV | |||||||||
| Project_IRR | |||||||||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Airline Management Finance
Authors: Victor Hughes
1st Edition
1138610690, 978-1138610699
