need help completing this

Assumptions. Optimistic Realisti Units 5,000 4.500 4,000 Sales Price S9500 990.00 SES 00 Variable costs 560.00 $64.00 SE OD Depreciation $10,000 $10.000 $10.000 Fed Costs $25,000 $35.000 $25,000 Tax Rate 25.00 25.00% 25.00 Assumption: Cash Flows remain the same for all 5 years Scenario Analysis Optimistic Sales Variable Corte GP Depreciation Fred Costs EBIT interest Expense Taxable income Tances Net Income 1 2 4 5 NPV Periods Cash Flows 0 $200,000 WACC 12.00% Realistic Variable Coute Gross Prot Deprection Fud Costs EBIT Interest Expense Taxable income Net Income 1 2 4 5 NPV Periods Cash Flows 0 $200.00 WACC 12 Sales Variable Conte Gross Prote Depreciation Fed Costs EBIT Interest Expense Taxable income Tances Net Income 1 2 4 5 NPV Periods Cash Flows 0 -5200,000 WACC 12.00%