According to the given information, what would bd the answers for the breakdown sensitivty analysis

\begin{tabular}{|c|c|c|c|} \hline \multicolumn{4}{|c|}{ Clven } \\ \hline Assumptions and Predictions & & imates & \\ \hline Price per unt & s & 4,085 & \\ \hline Market share (\$) & & 15.00% & \\ \hline Market soge (Near 1) & s & 200.000 & units \\ \hline Gonwh rate in market tucte beginning in Year 2 & & 500% & \\ \hline Unit vanatle cost & s & 4,250 & \\ \hline Fand cost & s & 9,000,000 & \\ \hline Tax rale & & 5000s & \\ \hline Cost ol captal & & 18.00N & \\ \hline Investment in NWC & & 500% & \begin{tabular}{l} of the predicted change in \\ frm revenuts. \end{tabular} \\ \hline intial invettment in PPRE & $ & r,000,000 & \\ \hline Depreciation ( 5 year lfe who salage) & s & 1.400,000 & \\ \hline \end{tabular} Instructions - Value given in problem - Formula/Calculation/Analysis required - Qualitative analysis or Short answer required Complete the "Cash Flow Estimation" Section, including the FCF table Sensitivity Analysis?, ond provide your answers to questions a, b, and Free Cash Flow Estimation Revenue Vanable Cost Foud cost Deprecition agiNet Oprating heoure) Tax Net Operating Profit affer Tax (NOPAT) Dhis Depteciation expense Lews Capex Less: Change in Wurc Free Cash Floen Net Present Value Internal Rate of Return Unes Sold is \( \left(\begin{tabular}{l} 12.410 .021) ight. \) \\ 10.624 .514 \end{tabular}) - If the market share is only 5% then the projects NPV = b. If market share - 15% and the price of the PTV falls to 54,500 the NPV = C. According to the breakeven sonsitivity analysis, which are the top two key value drivers? Explain your answers. Type yout answer to question c here