Please guide me and help me do this analysis. I don't know how to calculate Expenses and VC warranty from year 1 to year 5.

Detroit Engine	Average
Inputs	Base Case
Equipment Cost	$ 1,000,000,000
Training Costs (Year 1 & Year 2)	$ 200,000,000
Salvage Value, Year 20	$ 10,000,000
Depreciation Per Year	$ 50,000,000
Units Sold Every Year	11,000
Sales price per unit, Year 1	$ 220,000
Annual change in sales price, after Year 1	6.50%
Variable cost per unit (VC), Year 1	$ 170,000
Labor Cost	$ 50,000
Components & Parts Per Bus	$ 95,000
Engine	$ 25,000
Warranty (Present Value)	$ 5,997
Annual change in VC, after Year 1	6.50%
Fixed Cost (FC), Year 1	$ 250,000,000
Annual change in FC, after Year 1	6.50%
Project WACC	7.95%
Tax Rate	30.00%
Working Capital as % of next year's sales	10.00%