Assume all cash flows remain constant for 5 years. Calculate NPV for this project with your new sensitivity numbers.

Scenario Analysis Rubric
Category	Unsatisfactory	Satisfactory	Proficient
Income Statement Construction (10%)	More than 5 errors 0-70%	1-4 errors 71-99%	0 errors 100%
NPV Calculations (30%)	More than 5 errors 0-70%	1-4 errors 71-99%	0 errors 100%
Set up of What If Tables and Sensitivity Analysis (40%)	More than 5 errors 0-70%	1-4 errors 71-99%	0 errors 100%
Analysis of Information (20%)	0-70%	71-90%	90-100%
	Student applies very little or no higher-level thinking skills (e.g., evaluates and analyzes) prior to making recommendations	Student applies some higher-level thinking skills (e.g., evaluates and analyzes) prior to making recommendations	Student applies higher-level thinking skills (e.g., evaluates and analyzes) prior to making recommendations