Question

Norfolk Company is analyzing a proposed 3-year project using standard sensitivity analysis. The company expects to sell 22,000 units, ±4 percent. The expected variable cost per unit is $13.2 and the expected fixed costs are $51,000. The fixed and variable cost estimates are considered accurate within a ±5 percent range. The sales price is estimated at $16.8 a unit, ±5 percent. The project requires an initial investment of $204,000 for equipment that will be depreciated using the straight-line method to zero over the project's life. The equipment can be sold for $52,400 at the end of the project. The project requires $20,000 in net working capital for the three years. The discount rate is 14 percent and tax rate is 25 percent. What is the operating cash flow under the optimistic case scenario?

A.

$52,976.40

B.

$56,833.70

C.

$60,747.50

D.

$64,572.10

E.

$68,178.50

Answer 1