What would the NPV of the project be for varying sales growth of 27%, 17%, and 1.7%? (The Yellow Cells)

0 2 3 S S (933,000.00) (120,710.00) S S 4900 S 80.00 $ 392,000.00 $ 5,733.00 S 80.00 $ 458,640.00 $ 6,707.61S 80.00 $ 536,608.80S 7,847.90 80.00 627,832.30 Timeline: Year II. Net Investment Outlay = Initial CFs Price of Equipment Change in NWC III. Cash Flows from Operations Revenue Generation Unit Sales Unit Sale Price Revenues Costs Variable Costs Fixed Costs Depreciation Earnings Before Taxes Taxes Net Income Depreciation Net operating CFS IV. Terminal Cash Flows Salvage Value Tax on Salvage Value Return of NWC V. Final Cash Flow Cash Flows Present Value of CFS S $ S S S $ S S (35.280.00) S (259,830.00) $ (233,250.00 $ (136,360.00) $ 44,998.80 $ (91,361.20) $ 233,250.00 141.888.80S (41,277.60) $ (259,830.00) $ (233,250.00) $ (75,717.60) $ 24,986.81 $ (50,730.79) $ 233,250.00 $ 182,519.21 $ (48,294.79) S (259,830.00) $ (233,250.00) (4,765.99) S 1,572.78 $ (3.193.21) 233.250.00 S 230,056.79$ (56,504.91) (259,830.00) (233,250.00) 78,247.39 (25,821.64) 104,069.03 233,250.00 337,319.03 S S S S S S S S S S $ S 122,311.00 (40,362.63) 120,710.00 S S (1,053,710.00) (1,053,710.00) 141,888.80 $ 133,128.92 182,519.21 $ 160,678.27S 230,056.79S 190,023.76 $ 539,977.40 418,478.08 NPV of Project (151,400.97) Summarize Answers for NPV under three cases in area below Sales Growth Rate NPV Best Case 27.0% Accept? 82079 17.00% Most Likely -151401 1.7% Worst Case -451781