Not sure how to do this one:

We are evaluating a project that costs $1,220,000, has a five-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 88,900 units per year. Price per unit is $35.20, variable cost per unit is $21.45, and fixed costs are $769,000 per year. The tax rate is 30 percent, and we require a return of 10 percent on this project.

Base- case cash flow?

NPV?

Sensitivity of NPV?

NPV drop?

Sensitivity of OCF?

Increase in OCF?

Thanks!