Assume that are the financial manager of a company, which is considering a

potential project with a new product that is expected to sell for an average price of $22 per

unit and the company expects it can sell 350 000 unit per year at this price for a period of 4

years. Launching this project will require purchase of a $2 000 000 equipment that has

residual value in four years of $200 000 and adding $ 600 000 in working capital which is

expected to be fully retrieved at the end of the project. Other information is available below:

Depreciation method: straight line

Variable cost per unit: $11

Cash fixed costs per year $350 000

Discount rate: 10%

Tax Rate: 30%

Do an analysis with cash flows of the project to determine the sensitivity of the project NPV

with the following changes in the value drivers and provide your results in (a) relevant

tables:

Unit sales decrease by 10%

Price per unit decreases by 10%

Variable cost per unit increases 10%

Cash fixed cost per year increases by 10%