Data table (Click on the following icon in order to copy its contents into a spreadsheet.) Baver Industries is an automobile manufacturer. Management is currently evaluating a proposal to buld a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 11.5% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown in the following table (in millions of dollars): a. For this bese-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department. Bauer is uncertain about its revenue forecast. In particular, management would lake to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues are 12% higher than forecast? What is the NPV if revenues are 12% lower than forecast? c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in rovenues and operating expenses. Specifically, management would like to assume that revenues, manutacturing exponses, and marketing oxpenses are as given in the table for year 1 and grow by 2% per year evory yoar starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore dopreciation), additions to working capital, and continuation value remain as intially specifod in the tablo. What is the NPV of this project under these altemative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2% ? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates, Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV? a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? The NPV of the plant to manufacture lightweight trucks, basod on the estimated free cash forw is $ million. (Round to one decimal place.) b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would lke to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues are 12% higher than forecast? What is the NPV if revenues are 12% lower than forecast? The NPVof this project if revenues are 12% higher than forecast is $ million. (Round to one decimal place.) The NPV of this project if revenues are 12% lower than forecast is $ million. (Round to one decimal place.) c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manutacturing expenses, and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2 . Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially spectied in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2% ? If revenues, manutacturing expenses, and marketing expenses grow by 2% por year every year starting in year 2 , the NPV of the estimatod free cash fow is 5 (Round to one decimal place.) If revenues, manufacturing expenses, and marketing expenses grow by 6% per yoar every year starting in year 2 , the NPV of the estimated free cash flow is 5 millon. (Round to one decimal place.) d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates using the base-case sconario. Create a graph, with the discount rate on the x-axis and the NPV on the yaxis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have positive NPV? The NPV is positive for discount rates below the IRR of \%. (Round to two decimal places.) Data table (Click on the following icon in order to copy its contents into a spreadsheet.) Baver Industries is an automobile manufacturer. Management is currently evaluating a proposal to buld a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 11.5% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown in the following table (in millions of dollars): a. For this bese-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department. Bauer is uncertain about its revenue forecast. In particular, management would lake to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues are 12% higher than forecast? What is the NPV if revenues are 12% lower than forecast? c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in rovenues and operating expenses. Specifically, management would like to assume that revenues, manutacturing exponses, and marketing oxpenses are as given in the table for year 1 and grow by 2% per year evory yoar starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore dopreciation), additions to working capital, and continuation value remain as intially specifod in the tablo. What is the NPV of this project under these altemative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2% ? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates, Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV? a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? The NPV of the plant to manufacture lightweight trucks, basod on the estimated free cash forw is $ million. (Round to one decimal place.) b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would lke to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues are 12% higher than forecast? What is the NPV if revenues are 12% lower than forecast? The NPVof this project if revenues are 12% higher than forecast is $ million. (Round to one decimal place.) The NPV of this project if revenues are 12% lower than forecast is $ million. (Round to one decimal place.) c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manutacturing expenses, and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2 . Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially spectied in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2% ? If revenues, manutacturing expenses, and marketing expenses grow by 2% por year every year starting in year 2 , the NPV of the estimatod free cash fow is 5 (Round to one decimal place.) If revenues, manufacturing expenses, and marketing expenses grow by 6% per yoar every year starting in year 2 , the NPV of the estimated free cash flow is 5 millon. (Round to one decimal place.) d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates using the base-case sconario. Create a graph, with the discount rate on the x-axis and the NPV on the yaxis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have positive NPV? The NPV is positive for discount rates below the IRR of \%. (Round to two decimal places.)