UNIT SALES SALES PRICE VARIABLE COST deviation Unit NPV Sales NPV variable NPV from base case sales cost -20% 92,000 -$40,600 260 -$40,600 1.56 10% 103,500 -$18.293 293 -s18,293 1.76 $37.475 115,000 $4,014 3.25 $4,014 1.95 $4,014 0% 10% 126.500 $26.321 358 $26.321 215 -s29,446 FIXED COST WACC EQUIPMENT coST deviation Fixed NPV WACC NPV equipment NPV from base ease cost -20% 56,000 $24,904 8% $11,569 0.05 $27,294 -10% 63.000 $14,459 9% $7.733 0.05 $15.654 0% 70,000 $4,014 10% $4,014 0.06 $4,014 10% 7.000 $6,431 11% $407 0.07 -37.625 84,000 -$16,875 12% -$3,093 0.07 $19.265 20% deviation ble Equipment base c Unit sales sales price cost Fixed cost WACC cost 20% -$40,600 -$40.600 $70,935 $24.904 $11.569 327.294 -10% -$18,293 $18,293 $37,475 s 14,459 $7,733 $15,654 0% $4,014 54 014 $4,014 $4,014 $4,014 $4,014 10% $26.321 $26.321 -s29,446 -$6.431 -s407 -s7,625 20% $48.628 $48,628 -$62,907 -516 875 $3,093 9.265 UNIT SALES SALES PRICE VARIABLE COST deviation Unit NPV Sales NPV variable NPV from base case sales cost -20% 92,000 -$40,600 260 -$40,600 1.56 10% 103,500 -$18.293 293 -s18,293 1.76 $37.475 115,000 $4,014 3.25 $4,014 1.95 $4,014 0% 10% 126.500 $26.321 358 $26.321 215 -s29,446 FIXED COST WACC EQUIPMENT coST deviation Fixed NPV WACC NPV equipment NPV from base ease cost -20% 56,000 $24,904 8% $11,569 0.05 $27,294 -10% 63.000 $14,459 9% $7.733 0.05 $15.654 0% 70,000 $4,014 10% $4,014 0.06 $4,014 10% 7.000 $6,431 11% $407 0.07 -37.625 84,000 -$16,875 12% -$3,093 0.07 $19.265 20% deviation ble Equipment base c Unit sales sales price cost Fixed cost WACC cost 20% -$40,600 -$40.600 $70,935 $24.904 $11.569 327.294 -10% -$18,293 $18,293 $37,475 s 14,459 $7,733 $15,654 0% $4,014 54 014 $4,014 $4,014 $4,014 $4,014 10% $26.321 $26.321 -s29,446 -$6.431 -s407 -s7,625 20% $48.628 $48,628 -$62,907 -516 875 $3,093 9.265