All analysis work should be in a spreadsheet le, question answersl'interpretation may be submitted in a Word or PDF format file-Based on the inputs below prepare a capital budget analysis for this Base Case using the Net Present Value, Internal Rate of Return, Protability Index and Payback in Years determining whether the project is feasible. After your analysis is completed answer these followup questions: 1). How does this capital budget risk analysis t into a Balanced Scorecard analysis? 2). Would you recommend approval of this project? Explain. Does the risk analysis effect your decision? Project In puts: WAGE Determine the cost of capital for your discounted cash ow. Debt to Equity is ?5% Interest rate on the debt is 5.50% Current RiskFree Rate is .8096 Current Market Premium Rate is 125% The rm's beta is 1.30 Project Investment Outlay, Year 0 $?00,000 Project Investment Life I" years Project Depreciation $100,000!r year Project Salvage Value $55,000 Working Capital Base of annual Sales 8% Expected ination rate per year, Selling Price Per Unit 2.00% Expected ination rate per year, Manufacturing Cost per unit 1.50% Expected ination rate per year, Fixed operating costs per year 1.50% Project Tax Rate 20% Units sold per year 40,000 Selling Price per Unit, Year 1 $45.00 Fixed operating costs per year excluding depreciation $76,000 Manufacturing costs per unit, Year 1 $35.00