1. On the Target Assumptions Worksheet, make the following changes and note their impact on Life Techs enterprise and equity values on the Valuation Worksheet:

1. Increase the sales growth rate in 2014 by 2 percentage points.
2. Retaining the assumption change made in (a), decrease the cost of sales as a percent of sales by 2 percentage point in 2014.