please explain the calculations on this sensitivity analysis. all details are appreciated.

The base case assumptions might be viewed as a most likely scenario. Similarly conceive of a pessimistic scenario in which the assumptions reflect a situation w do not go as well as the most likely scenario. For example, vacancy might be hig Resale Price Annual Change BTIRR $ 7.300,000 7.900,000 8,500,000 9,100,000 9,700,000 10,300,000 10,900,000 11,500,000 12,100,000 -3.00% -1.45 0.00 1.37 2.68 3.92 5.10 6.23 7.32 6.69% 10.74 14.23 17.32 20.08 22.60 24.91 27.05 29.05 "Compound annual rate of change from the purchase price of $8.5 million 35.0 54% Page 439 of 816. Location 11244 of 21184 9 ce 000 so F3 000 og F4 FS F6 F7 FB % #3 A & 4 The base case assumptions might be viewed as a most likely scenario. Similarly conceive of a pessimistic scenario in which the assumptions reflect a situation w do not go as well as the most likely scenario. For example, vacancy might be hig Resale Price Annual Change BTIRR $ 7.300,000 7.900,000 8,500,000 9,100,000 9,700,000 10,300,000 10,900,000 11,500,000 12,100,000 -3.00% -1.45 0.00 1.37 2.68 3.92 5.10 6.23 7.32 6.69% 10.74 14.23 17.32 20.08 22.60 24.91 27.05 29.05 "Compound annual rate of change from the purchase price of $8.5 million 35.0 54% Page 439 of 816. Location 11244 of 21184 9 ce 000 so F3 000 og F4 FS F6 F7 FB % #3 A & 4