please solve the following question with steps & don't use only excel solutio.
A company is to start in 2021 gaining a gross revenue from selling mechanical products with a manasto $500 - The selling Price - $100/unit, compnay states that number of production demand 500.000 units your The material cost is 20% from selling price The manufacturing overhead per unit is 75% of the material cost The labor cost per unit is equal to "X" from the selling price. This is equal in value to % of market share In 2021, the total operating expenses including the equipment depreciation value-3 38 68 milion To manufacture these products the company would like to purchase an equipment at the beginning of 2021, w value $0.5 million at the end of year 10. be used • The assets of this company at the beginning of 2021 are equal to 100 million while the total equilles tables equal to t decided to take a loan from the bank with interest of 5% per year. . The company must pay a tax of 5% from the net income before taxes What is the cash flow value at the end of 2021 in million of $ "example if you get 50 milion just write 50 or if you get-60 milion jatws-607