You are evaluating a project with initial investment costs of $1,355,000, has a 4-year life and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 50,000 units per year. Price per unit is $52, variable cost per unit is $31, and fixed costs are $920,000 per year. The tax rate is 25%, and this project risk level require 21.5% return.

a. Calculate the scenario analysis values +/- 15% for worst and best case! Untuk analisis skenario, hitunglah nilai +/- 15% untuk case terbaik dan terburuk!

b. Calculate accounting break even point for base case, worst case and best case! (hints: depreciation cost doesnt change on every case). Hitunglah accounting breakeven point untuk base case, worst case dan best case! (petunjutk: depresiasi tidak berubah pada setiap case).

c. What is the degree of operating leverage (DOL) at the accounting break-even point? Berapakah DOL pada titik accounting breakeven point?

d. What is the Cash break-even of that project? Hitung Cash breakeven dari proyeksi tersebut.

e. What is the Financial break-even of that Project? Hitung Financial breakeven dari proyeksi tersebut.