NPV Analysis Grid: NPV vs Discount Rate & Salvage Value Ranges SV -> SV-20% 240 SV-10% 270 SV Base 300 SV+10% SV+20% 330 ATSV-> ATSV-20% ATSV-10% ATSV Base ATSV+10% 360 ATSV+20% $NPV in Cells: 224 242 260 278 296 Cost of Capit 4% $ 687.90 $ 702.12 $716.35 $ 730.58 $ 744.80 6% $ 525.42 $ 538.11 $550.80 $ 563.49 $ 576.18 8% $ 378.53 $ 389.87 $ 401.22 $ 412.56 $ 423.90 245.37 $ 10% $ 12% $ 124.36 $ 133.48 255.53 $265.69 $ 275.86 $ 286.02 $142.60 $ 151.72 $ 160.84 NPV Analysis Grid: NPV vs Discount Rate & Year 1 Sales Ranges Sales Yr.1 -> Sales Yr.1 -20% Sales Yr.1 -10% $NPV in Cells: $ 800.00 $ 900.00 $ Sales Yr.1 Base 1,000.00 $ Sales Yr.1 +10% Sales Yr.1 +20% 1,100.00 $ 1,200.00 Cost of Capital 4% $ 349.38 $ 532.86 $ 716.35 $ 899.84 $ 1,083.33 6% $ 208.12 $ 379.46 $550.80 $ 722.14 $ 893.49 8% $ 80.48 $ 240.85 $ 401.22 $ 561.58 $ 721.95 10% $ (35.14) $ 12 % $ (140.16) $ 115.28 $265.69 $ 416.11 $ 566.53 1.22 $ 142.60 $ 283.99 $ 425.37