Purchase price	1,500,000		0	1	2	3	4
Shipping and installation	50,000	Outlay	(1,550,000)
Useful life	4	Revenue		990,000	1,014,750	1,040,119	1,066,122
Salvage value	90,000	Supply cost		270,000	276,750	283,669	290,760
Volume	6,000	Labor cost		225,000	230,625	236,391	242,300
Revenue per scan	165	Salvage value					90,000
Supply cost per scan	45		(1,550,000)	495,000	507,375	520,059	623,061	287,793
Labor cost	225,000
Inflation	2.50%
Corporate cost of capital	6.25%

What is the expected NPV for the below projects based on scenario analysis?

		Revenue	Supply cost
Scenarios	Volume	per scan	per scan	NPV
Good (35% chance)	6,000	165	45
Great (25% chance)	6,800	200	35