formula and show work

Precise Machinery is analyzing a proposed project. The company expects to sell 7,500 units. The expected variable cost per unit is $314 and the expected fixed costs are $647,000. The depreciation expense is $187,000. The sales price is estimated at $850 per unit, give or take 2 percent. The tax rate is 21 percent. Show the senstivity analysis of NPV at varying varying variable costs. Draw NPV lines. percent depreciation tax Unit sales: Price per unit: Variable costs per unit: Fixed costs per year: Unit sales: Price per unit: Variable costs per unit: Fixed costs per year: Base Case Income Statement Sales Variable costs Fixed costs Depreciation EBIT Tax Net income