do all the tasks

10:36 A1 (amounts in thousands) Assignment_V2.xlsx Scenarios Analysis Poil SCENARIO 1 BASE CASE : CAPEX Cash Flows (4 points) Year O 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 5) Total Cash Flowsl NPV 1 IRR 1 SCENARIO 2 WORST CASE . (3 points) Year O CAPEX Cash Flows Total Cash Flows NPV 2 IRR 2 SCENARIO 3 BEST CASE : CAPEX Cash Flows Total Cash Flows IRR 3 (3 points) Year O Year 1 Year 1 Year 1 Year 2 Year 2 Year 2 Enter text or formula here P7 CFIs projection P8 Scenarios