Eli Lilly, 9-692- 056 case study : Selected Harvard case studies will be divided among teams of two students for modeling and analysis. The purpose of these projects is to deepen students understanding of Operations Management problems and techniques

	1	2	3	4	5	6	7	8	9
Year	Annual volume (kg)	Unit cost savings	(1) * (2) Annual variable cost savings	Capital costs without Plan 1	Capital costs with Plan 1	(4) - (5) Annual capacity savings	Increase in process development costs	(3) + (6) - (7 ) Total net annual savings	Present value of total net annual savings	Year - launch year (1984)	Net present value from 1985 (@20%)
1985	10,000
1986	10,000
1987	10,000
1988	10,000
1989	25,000
1990	25,000

please show calculations!