Consider the project from the break-even questions. Your initial investment cost is $150 million, and that investment will depreciate in straight-line form over the 20-year life of the project. There are no new NWC requirements, and there will be no salvage value at the end of the 20 years. The tax rate is 25%. The discount rate is 20%. The possible values for Market Share, Price/Unit, VC/Unit, and Fixed Costs are below Pessimistic Expected Optimistic Market Share 4.0% 5.0% 6.0% Price/unit $2350 $2500 $2570 VC/Unit $1900 $1540 $1100 FC $3.5 Million $2 Million $0.5 Million Fill out the formulas below for the project's EBIT under a sensitivity analysis focusing on VC/unit. If the market size will be 1,000,000 units. Input dollar values in dollars (not millions) and percentages as decimals. Do not include percentage signs, dollar signs, or commas (es. $10 million should be entered as 10000000; 10% should be entered as 0.1). Do not include any words or calculations if you need to calculate a value to input, input the result not the calculation formula). EBIT) - 1,000,000 ) EBITO) - 1.000.000 80 90C 21 00 DW DD A & $ 4 % 5 3 6 7 8 8 9 0 W C C T