TULCWUIN Score: 0 of 6 pts 120 cm HW Score: 0% 009 P13-7 (similar to) (ted to Col132 CheckCompetensive risk analysis ang dating a new contents com Theeded to forge price of Sched the company prope that the conse106.00 petat spread of which they expect and for the product to end restochowa poched to be 520 d contingencat be 51.100.000 per Tu mancare product was buy completed prema 592 that has de expedierea theme some 300.000 wing che portant formation coming the business videre Che poor NPV . Dette of the proje NPV panther De the sensitivity of the proper the price per Det er ofte pro NPV) percorso per un Olete NPV1 percornered pengco Use the NPV under and comfort vides the forected chase the best.com 1 Data Table Initial cost of the machine Expected life Salvage value of the machine Working capital requirement Depreciation method Depreciation expense Cash fixed costs-excluding depreciation Variable costs per unit Required rate of return or cost of capital Tax rate $9,200,000 5 years $0 $300,000 straight line $1,840.000 per year $1,100,000 per year $20 9.9% 34% Print Done -X Data Table u Unit sales Price per unit Variable cost per unit Cash fixed costs per year Depreciation expense Expected or Base Case 106,000 $98 $(20) $(1.100.000) $(1,840.000) Worst Case 76 320 $89.18 $(22.20) $(1,320,000) $(1.840,000) Best Case 135,680 $118.58 $(18.20) S(1.001,000) $(1.840,000) Print Done TULCWUIN Score: 0 of 6 pts 120 cm HW Score: 0% 009 P13-7 (similar to) (ted to Col132 CheckCompetensive risk analysis ang dating a new contents com Theeded to forge price of Sched the company prope that the conse106.00 petat spread of which they expect and for the product to end restochowa poched to be 520 d contingencat be 51.100.000 per Tu mancare product was buy completed prema 592 that has de expedierea theme some 300.000 wing che portant formation coming the business videre Che poor NPV . Dette of the proje NPV panther De the sensitivity of the proper the price per Det er ofte pro NPV) percorso per un Olete NPV1 percornered pengco Use the NPV under and comfort vides the forected chase the best.com 1 Data Table Initial cost of the machine Expected life Salvage value of the machine Working capital requirement Depreciation method Depreciation expense Cash fixed costs-excluding depreciation Variable costs per unit Required rate of return or cost of capital Tax rate $9,200,000 5 years $0 $300,000 straight line $1,840.000 per year $1,100,000 per year $20 9.9% 34% Print Done -X Data Table u Unit sales Price per unit Variable cost per unit Cash fixed costs per year Depreciation expense Expected or Base Case 106,000 $98 $(20) $(1.100.000) $(1,840.000) Worst Case 76 320 $89.18 $(22.20) $(1,320,000) $(1.840,000) Best Case 135,680 $118.58 $(18.20) S(1.001,000) $(1.840,000) Print Done