Show Excel Formula

Assume a project has a sales quantity of 7,400 units, 200 units and a sales price of $59 a unit, \$5. The expected variable cost per unit is $13,$3, and the expected fixed costs are $214,000, $10000. The depreciation expense is $63,000 and the tax rate is 23%. What is the worst case operating cash flow