9-We are evaluating a project that costs $2,070,000, has a 7-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 93,400 units per year. Price per unit is $38.73, variable cost per unit is $23.85, and fixed costs are $854,000 per year. The tax rate is 23 percent, and we require a return of 10 percent on this project.

Calculate the base-case operating cash flow and NPV.

Note: Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.

What is the sensitivity of NPV to changes in the sales figure?

Note: Do not round intermediate calculations and round your answer to 3 decimal places, e.g., 32.161.

If there is a 450-unit decrease in projected sales, how much would the NPV change?

Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.

What is the sensitivity of OCF to changes in the variable cost figure?

Note: A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.

If there is a $1 decrease in estimated variable costs, how much would the OCF change?

Note: Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.

a-Base case operating cash flow

Base case NPV

b-NPV sensitivity

c-NPV change

d-OCF sensitivity

e-OcF change