Scenario Name Base Probability of Scenario 50% Inputs: * $8,000.00 Equipment cost Salvage value of equip. in Year 4 Units sold, Year 1 $1,600.00 10,000.00 % A in units sold, after Year 1 10% $1.50 5% Sales price per unit, Year 1 % A in sales price, after Year 1 Var. cost per unit (VC), Year 1 % A in VC, after Year 1 FIXED COST, Year 1 % A in FIXED COST , after Year 1 $1.07 4% $2,000.00 4% Project cost of capital (r) 10% Tax rate 20% NOWC as % of next year's sales 20% 17 18 Bid price 19 CASH FLOW 20 PAYBACK PERIOD 21 DISCOUNTED PAYBACK PERIOD 22 IRR MIRR 24 NPV 25 FINANCIAL BREAK EVEN 26 ACCOUNTING BREAK EVEN 27 28 23 Scenario Name Base Probability of Scenario 50% Inputs: * $8,000.00 Equipment cost Salvage value of equip. in Year 4 Units sold, Year 1 $1,600.00 10,000.00 % A in units sold, after Year 1 10% $1.50 5% Sales price per unit, Year 1 % A in sales price, after Year 1 Var. cost per unit (VC), Year 1 % A in VC, after Year 1 FIXED COST, Year 1 % A in FIXED COST , after Year 1 $1.07 4% $2,000.00 4% Project cost of capital (r) 10% Tax rate 20% NOWC as % of next year's sales 20% 17 18 Bid price 19 CASH FLOW 20 PAYBACK PERIOD 21 DISCOUNTED PAYBACK PERIOD 22 IRR MIRR 24 NPV 25 FINANCIAL BREAK EVEN 26 ACCOUNTING BREAK EVEN 27 28 23