We are evaluating a project that costs $1,638,000, has a seven-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 87,900 units per year. Price per unit is $34.70, variable cost per unit is $20.95, and fixed costs are $759,000 per year. The tax rate is 35 percent, and we require a 12 percent return on this project.

Requirement 1:

Calculate the base-case cash flow and NPV. (Do not include the dollar signs ($). Round your answers to 2 decimal places (e.g., 32.16).)

Base-case cash flow	$
NPV	$

Requirement 2:

What is the sensitivity of NPV to changes in the sales figure? (Do not include the dollar sign ($). Round your answer to 3 decimal places (e.g., 32.161).)

Sensitivity of NPV

$

Requirement 3:

If there is a 500 unit decrease in projected sales, how much would the NPV drop? (Do not include the dollar sign ($). Input your answer as a positive value. Round your answer to 2 decimal places (e.g., 32.16).)

NPV drop

$

Requirement 4:

What is the sensitivity of OCF to changes in the variable cost figure? (Do not include the dollar sign ($).Negative amounts should be indicated by a minus sign. Round your answer to 2 decimal places (e.g., 32.16).)

Sensitivity of OCF

$

Requirement 5:

If there is $1 decrease in estimated variable costs, how much would the increase in OCF be? (Do not include the dollar sign ($). Round your answer to the nearest whole dollar amount (e.g., 1,234,567).)

Increase in OCF

$