iPad Distributor in China - DCF Analysis Assumptions Initial Investment Income Statement Components Projected sales volume 2011 Sales volume growth

Can you please complete this spreadsheet using excellent excel modeling techniques? I am looking to have as many formulas to fill the projections as possible. I believe the sheet is self-explanatory. The deadline is the this time tomorrow (EST) if at all possible.