[Extra 3 points] Assume a project has these estimated values: Sales quantity of 4,000 units, plus or minus 5 percent; variable cost per unit of $20, plus or minus 3 percent; fixed costs of $50,000, plus or minus 2 percent; depreciation of $20,000; and a sales price of $50 a unit, plus or minus 10 percent. The tax rate is 30 percent. The company bases its sensitivity analysis on the expected case scenario. (Answer format: keep the integer, no comma, and no dollar sign. e.g., 1234.6 1235) 1) Fill in the blanks 2) What will be the operating cash flow under best-case scenario and worsecase scenario Hint: OCF=(NIdepreciation)(1 tax rate )+ depreciation, where NI= revenue - cost \begin{tabular}{|c|c|c|c|c|} \hline & (1) Sale unit & \begin{tabular}{l} (2) Sale price per \\ unit \end{tabular} & \begin{tabular}{l} (3) Revenue \\ =(1)(2) \end{tabular} & \begin{tabular}{l} (4) Cost \\ =(1) unit cost + fixed \\ cost \end{tabular} \\ \hline Optimistic & \begin{tabular}{l} 4,200 \\ =4,000(1+.05) \end{tabular} & \begin{tabular}{l} $55= \\ 50(1+.1) \end{tabular} & $231,000 & \begin{tabular}{l} $130,480 \\ 4,20020x \\ (1.03)+50,000(1.02) \end{tabular} \\ \hline Expected & 4.000 & 50 & 200,000 & \begin{tabular}{l} $130,000 \\ =4,00020+50,000 \end{tabular} \\ \hline Pessimist & & & & \\ \hline \end{tabular}