00 100 growty base case is 5% and low case is 2%. Re-calculate NPV, IRR and Payback period for the High and low cute and correctly fill out this tablo. Sensitivity Analysis Table Growth (%) NPV ($'s) IRR (%) Payback 10 Low Growth 2% Base Case (from part 1A) 5% $165,423 32% 2.41 High Growth 8% Part 38: Answer the PART 3B questions on the "Additional Questions" tab growth, base case is 5% and low case is 2%. Re-calculate NPV, IRR and Payback period for the high and low case and correctly fill out this table. # Sensitivity Analysis Table Growth (%) NPV (S's) IRR (%) Payback 10 Low Growth 2% 11 Base Case (from part 1A) 5% $165,423 32% 12 High Growth 896 2:41 tietty 200.000 Chi vos Requirements -0.000 itory 25.000 61 Account create 200 Equipment age value and the 15.000 Prodes for you 200.000 Pregrouper Low Cam wewe High Care To Operating 10 Depressione per 21 Corporaterres rate (T) 20 Cost of contem TOK Note Equipment conditions deprecated with ment TART TAGER colle Rand Path AS CABE drop that some BASE CASE PE growth. Then we CF Cash Flow Tree CH CPI CF) CFA Year . 1 2 3 Ecout 200.000 Solom 3 5.000 Toto 30.000 41 Vintang Capital 20.000 Total initial Outlay 20.000 Operations Ravere 200.000 2000 220.00 2312 Ogul -120.000 - 72.000 43.200 Degre 0.000 EBIT 20.000 DO 1.300 14.05 200 . 2.32 BOSTO 15.00 GET 15 Add bach Deprecision 7.00 1000 175 DOT 23.00 2. Terminal Cash Flowinda Yew Change in WC 2. verdaderas u Saravanan berat - Total Project in Chen 9. NPV Base Case 395411 Payback 241 Put Anwww PART 1 and the HINTE CF 2 4 TART 2A: Dolor analysis in Parys Tweets 2. Alle remain the PV, Pay | CHOCashflow at CH CU Year 1 meters So 00.000 2 Shipping 35.000 3 Stup 5.000 Tolent Cow 0000 4 tone 20.000 Tata Inital Outlay 2000 Operations evenue 200.000 Operating con 120.000 De 240.000 I! 100,000 30.00 New -0.00 edback Deprem 41.400 Com Terminal ChowdY4 BIO Salve value where we are before 2200 23 290.000 -2.000 1.000 20 500.000 1500 230 140GT 2015 TOS SOS 100.000 1400 189425 1200 162 THE Presti RE PVN Benar 8118 yake PART 2 A PART On the oth PARTSAUS nese women growth and low. Roch Pan Paytac pod for the righ and we can Growth NPVM RRU Paybach Sensitivity Analysis Table Low Growth Base Caseta part Mehr 00 100 growty base case is 5% and low case is 2%. Re-calculate NPV, IRR and Payback period for the High and low cute and correctly fill out this tablo. Sensitivity Analysis Table Growth (%) NPV ($'s) IRR (%) Payback 10 Low Growth 2% Base Case (from part 1A) 5% $165,423 32% 2.41 High Growth 8% Part 38: Answer the PART 3B questions on the "Additional Questions" tab growth, base case is 5% and low case is 2%. Re-calculate NPV, IRR and Payback period for the high and low case and correctly fill out this table. # Sensitivity Analysis Table Growth (%) NPV (S's) IRR (%) Payback 10 Low Growth 2% 11 Base Case (from part 1A) 5% $165,423 32% 12 High Growth 896 2:41 tietty 200.000 Chi vos Requirements -0.000 itory 25.000 61 Account create 200 Equipment age value and the 15.000 Prodes for you 200.000 Pregrouper Low Cam wewe High Care To Operating 10 Depressione per 21 Corporaterres rate (T) 20 Cost of contem TOK Note Equipment conditions deprecated with ment TART TAGER colle Rand Path AS CABE drop that some BASE CASE PE growth. Then we CF Cash Flow Tree CH CPI CF) CFA Year . 1 2 3 Ecout 200.000 Solom 3 5.000 Toto 30.000 41 Vintang Capital 20.000 Total initial Outlay 20.000 Operations Ravere 200.000 2000 220.00 2312 Ogul -120.000 - 72.000 43.200 Degre 0.000 EBIT 20.000 DO 1.300 14.05 200 . 2.32 BOSTO 15.00 GET 15 Add bach Deprecision 7.00 1000 175 DOT 23.00 2. Terminal Cash Flowinda Yew Change in WC 2. verdaderas u Saravanan berat - Total Project in Chen 9. NPV Base Case 395411 Payback 241 Put Anwww PART 1 and the HINTE CF 2 4 TART 2A: Dolor analysis in Parys Tweets 2. Alle remain the PV, Pay | CHOCashflow at CH CU Year 1 meters So 00.000 2 Shipping 35.000 3 Stup 5.000 Tolent Cow 0000 4 tone 20.000 Tata Inital Outlay 2000 Operations evenue 200.000 Operating con 120.000 De 240.000 I! 100,000 30.00 New -0.00 edback Deprem 41.400 Com Terminal ChowdY4 BIO Salve value where we are before 2200 23 290.000 -2.000 1.000 20 500.000 1500 230 140GT 2015 TOS SOS 100.000 1400 189425 1200 162 THE Presti RE PVN Benar 8118 yake PART 2 A PART On the oth PARTSAUS nese women growth and low. Roch Pan Paytac pod for the righ and we can Growth NPVM RRU Paybach Sensitivity Analysis Table Low Growth Base Caseta part Mehr