0 C D B F E G Chapter 9 Question 25 Input area Life of project Discount rate Tax rate 5 13% 23% A Market size Market share Selling price Variable costs per year Fixed costs per year Initial investment Pessimistic 81,000 14% 110 $ 38 $ 615,000 $ 1,550,000 $ Expected 97,000 17% 116 $ 36 $ 575,000 $ 1,450,000 $ Optimistic 112,000 19% 119 34 550,000 1,350,000 Output area complete the table below. Pessimistic Expected Optimistic Units per year Revenue Variable costs Fixed costs Depreciation EBT Tax Net income OCF NPV 9.9 9.12 9.21 9.25 w GT &