Please construct a financial analysis based on NPV (15%) calculation. Perform a sensitivity analysis on the main model parameters to get a sense of whether approximation in the value of a particular parameter is significant or not from a financial perspective.

Cost and Manufacturing Comparisons for Aquasnap This table compares the cost of a specific Aquasnap model (30RA070) with an old unit of roughly the same cooling capacity (30GZ25), which it would replace, and a comparable competitive product. 30GZ025 30RA070 (Aquasnap)' Comparable Competitive Product 24,783 FF Cost to Manufacturer Cost of materials Number of parts Number of operations Assembly time Assembly cost rate Assembly cost Total cost Factory selling price Cost to Customer Price of chiller Price of hydronic kit Price of installation 28,627 FF 393 1,093 939 minutes 420 FF/hour 6,573 FF 35,200 FF 49,600 FF 25,450 FF 243 920 620 minutes 420 FF/hour 4,340 FF 29,790 FF 41,357 FF 713 minutes 210 FF/hour 2,496 FF 27,279 FF 38,438 FF 64,000 FF 53,364 FF 8,000 FF N/A 24 hours x 400 10 hr x 400FF = FF = 9,600 FF 4,000 FF 81,600 FF 57,364 FF 49,598 FF 8,000 FF 24 hours x 400 FF = 9,600 FF 67,198 FF Total price (installed) Cost and Manufacturing Comparisons for Aquasnap This table compares the cost of a specific Aquasnap model (30RA070) with an old unit of roughly the same cooling capacity (30GZ25), which it would replace, and a comparable competitive product. 30GZ025 30RA070 (Aquasnap)' Comparable Competitive Product 24,783 FF Cost to Manufacturer Cost of materials Number of parts Number of operations Assembly time Assembly cost rate Assembly cost Total cost Factory selling price Cost to Customer Price of chiller Price of hydronic kit Price of installation 28,627 FF 393 1,093 939 minutes 420 FF/hour 6,573 FF 35,200 FF 49,600 FF 25,450 FF 243 920 620 minutes 420 FF/hour 4,340 FF 29,790 FF 41,357 FF 713 minutes 210 FF/hour 2,496 FF 27,279 FF 38,438 FF 64,000 FF 53,364 FF 8,000 FF N/A 24 hours x 400 10 hr x 400FF = FF = 9,600 FF 4,000 FF 81,600 FF 57,364 FF 49,598 FF 8,000 FF 24 hours x 400 FF = 9,600 FF 67,198 FF Total price (installed)