Please help me to write the formula for the NPV of scenario analysis (best, base and worst).

Thank you so much!

119 c. Conducting a scenario analysis d. If the project appears to be more or less risky than an average project, finding its risk-adjusted NPV, IRR, and payback \begin{tabular}{l|l|r|r|r|} 131 & & & \\ 132 & CV range of firm's average-risk project: & 0,8 & 1,2 \\ 133 & Low-risk WACC & 7% & \\ 134 & WACC & 10% & \\ 135 & High-risk WACC & 13% & \\ 136 & & & \\ 137 & Risk-adjusted WACC & to & \\ 138 & Risk-adjusted NPV & \#N/A \\ 139 & Risk-adjusted IRR & \#N/A \\ 140 & Risk-adjusted regular payback period (years) & \#N/A \\ 141 & & & \\ \hline \end{tabular} 119 c. Conducting a scenario analysis d. If the project appears to be more or less risky than an average project, finding its risk-adjusted NPV, IRR, and payback \begin{tabular}{l|l|r|r|r|} 131 & & & \\ 132 & CV range of firm's average-risk project: & 0,8 & 1,2 \\ 133 & Low-risk WACC & 7% & \\ 134 & WACC & 10% & \\ 135 & High-risk WACC & 13% & \\ 136 & & & \\ 137 & Risk-adjusted WACC & to & \\ 138 & Risk-adjusted NPV & \#N/A \\ 139 & Risk-adjusted IRR & \#N/A \\ 140 & Risk-adjusted regular payback period (years) & \#N/A \\ 141 & & & \\ \hline \end{tabular}