Perform a sensitivity analysis on the unit sales, salvage value, and WACC for the project. Assume that each of these variable deviates from its base-case, or expected value by plus or minus 10%, 20% and 30% Calculate NPV for each case (21 NPV it total) Please show formula in excel.

Sensativity Analysis Data Table
Unit Sales	$ 195,000.00				Base Case	Unit Sales	NPV	Salvage Value	NPV	WACC	NPV
Salvage Value	$ 45,000.00				-30%	$ 136,500.00		$ 31,500.00		9%
WACC	12%				-20%	$ 156,000.00		$ 36,000.00		10%
					-10%	$ 175,500.00		$ 40,500.00		11%
					0%	$ 195,000.00		$ 45,000.00		12%
					10%	214,500.00		$ 49,500.00		13%
					20%	$ 234,000.00		$ 54,000.00		14%
					30%	$ 253,500.00		$ 58,500.00		15%