NPV of a Project & Trial Simulation!!

[hmandawg]

Hey guys. Hope you are doing good and in the mood to help a brother out

I have been working on a project that I need to solve the NPV for...I made out the income statement and I believe I have the values correct. I also calculated the NPV for the project using the CFFA, but could anyone help me in making sure these are correct?

The second question I have is running a 250 trial simulation of this project. I know I have to use the NORM.INV function to get random variables for the growth and inflation rate, but I'm not sure how to place it.

Growth Rate: mean 10%, Standard Deviation .75%
Inflation Rate: mean 3.2%, Standard Deviation .75%

Once I run the simulation (how do I do that?) How can i figure out the mean and standard deviation of the NPVs collected. What is the probability the NPV will be positive based on the simulation results?

I have already completed as much as I know how to, can someone help me out with the NPV and break even price for year 1 in the first worksheet and the trial simulation in the second?

THANK YOU



the attached file is old. I updated it and uploaded to this link
http://www.2shared.com/file/2T-hbOia...VandTrial.html