Using the pro forma statements for the previous project and your knowledge of sensitivity analysis determine the input to which the analysis is most sensitive$.$ From the baseline nubmers $($which are the values given in the previous problem$)$ use a range of $+/-10\%$ to determine the sensitivity of our outcome variables $($NPV$/$IRR$)$ to each of the following inputs: Revenue, Expenses, the Initial Investment, the NWC percentage required, the discount rate, and the tax rate. Use a discount rate of $12\%$ to calculate the NPV for the project. Display the sensitivities in a table below, similar to the table that we discussed in the slides. The most sensitive input is the input for which the outcome $($NPV$)$ changes the most as a result of a $+/-10\%$ change in the input. Everything should be done in Excel and should tie back to the actual values from part $1.$

Part $1$: