Base IRR
IRR from the fictional baseline dataset
Scenario Analysis (Synthetic)
IRR and NPV under exaggerated revenue and cost distortions
Base NPV
NPV reported by the synthetic base case
Scenario IRR
IRR using distorted inflows/outflows (demo)
Scenario NPV
NPV based on distorted net cash and selected synthetic discount rate
Revenue impact
Applied as a scaling factor to operating cash inflows (demo)
Cost impact
Applied as a scaling factor to investment outflows (demo)
NPV vs cost
Scenario NPV as % of total project cost (synthetic)
Scenario IRR Comparison
Base IRR vs IRR under distorted revenue & cost
Scenario NPV Comparison
Base NPV vs scenario NPV at selected synthetic discount rate
Scenario Insights (Synthetic)
How the current distortions impact IRR and NPV (demo narrative)
Move the sliders above to see a synthetic narrative summary of how the distortions change the profile versus the fictional base case.
Note: Scenario IRR and NPV are approximated in-browser using intentionally exaggerated scaling of operating (inflows) and investment (outflows) cashflows. This is a demo-only mechanism and is not intended to represent real investment analysis or a real Excel model.