I WANT THE SOLUTION FOR d ONLY the cash flow

VC	2100000
FC	560000
Depreciation	487500
EBIT	527500
Taxes	110775
NI	416725
Cash Flows
Year
2	904225

Steave Ltd is considering a new product launch. The project will cost $1,950,000, have a four-year life, and have no salvage value; depreciation is straight-line to zero. It will also require the use of some equipment already owned by the company. This is fully depreciated for tax purposes but could be sold today for $200,000. If used on the project it will have no resale value of the project. Sales are projected at 210 units per year, price per unit will be $17,500, variable cost per unit will be $10,000, and fixed costs will be $560,000 per year. The required return on the project is 12 percent, and the relevant tax rate is 21 percent. a. Based on your experience, you think the unit sales, variable cost, and fixed cost projections given here are probably accurate to within 10 percent. What are the upper and lower bounds for these projections? What is the base-case NPV? What are the best-case and worst-case scenarios? Comment b. Evaluate the sensitivity of your base-case NPV to changes in fixed costs. c. What is the cash break-even level of output for this project (ignoring taxes)? d. What is the accounting break-even level of output for this project? What is the degree of operating leverage at the accounting break-even point? How do you interpret this number