Sensitivity Analysis Table

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.

All rights reserved. The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are prote
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, reco
 Strictly Confidential

ormulas, and code, are protected under international copyright and trademark laws.
ncluding photocopying, recording, or other electronic or mechanical methods,
© Corporate Finance Institute®. All rights reserved.
Sensitivity Analysis Table

Mall Traffic Growth Unit Price Sales Volume Revenue Rev. Increase
0.0% $20 500 $10,000 na
10.0% $20 535 $10,700 7%
20.0% $20 570 $11,400 14%
30.0% $20 605 $12,100 21%
40.0% $20 640 $12,800 28%
50.0% $20 675 $13,500 35%
60.0% $20 710 $14,200 42%
70.0% $20 745 $14,900 49%
80.0% $20 780 $15,600 56%
90.0% $20 815 $16,300 63%
100.0% $20 850 $17,000 70%

0.7 500

This file is for educational purposes only. E&OE

Corporate Finance Institute®

https://corporatefinanceinstitute.com/