Years 1-10 Year O 1 Investment 2 Revenue 3 Variable cost 4 Fixed cost 5 Depreciation 6 Pretax profit 7 Tax 8 Net profit Operating cash flow 15 37.5 30 3 1.5 1.5 1.5 3 Net cash flow -15 3 32 What is the NPV of the electric scooter project under the following scenario? Market size 1.1 million Market share 1 Unit price Y400,000 Y360,000 Unit variable cost Fixed cost Y2 billion Years 1-10 Year O 1 Investment 2 Revenue 3 Variable cost 4 Fixed cost 5 Depreciation 6 Pretax profit 7 Tax 8 Net profit Operating cash flow 15 37.5 30 3 1.5 1.5 1.5 3 Net cash flow -15 3 32 What is the NPV of the electric scooter project under the following scenario? Market size 1.1 million Market share 1 Unit price Y400,000 Y360,000 Unit variable cost Fixed cost Y2 billion