show all work in formula in excel format

Break-Even Analysis In looking at break-even analysis, we can start with revenues, costs, and NPVs under different sales assumptions, which will be: Investment Break-Even Point Using Accounting Numbers 1,000 3,000 10,000 Annual sales Revenues Variable costs Fixed costs Depreciation EBT Taxes Net Income Variable costs 26.10 18.10 16.10 1.4E 10 1.2E-10 16.10 SE-09 6E-09 4E+09 2E03 0 0 Feed costs indt dep) Total costs OCF 2000 4000 6000 B000 10000 NPV Break-Even Analysis In looking at break-even analysis, we can start with revenues, costs, and NPVs under different sales assumptions, which will be: Investment Break-Even Point Using Accounting Numbers 1,000 3,000 10,000 Annual sales Revenues Variable costs Fixed costs Depreciation EBT Taxes Net Income Variable costs 26.10 18.10 16.10 1.4E 10 1.2E-10 16.10 SE-09 6E-09 4E+09 2E03 0 0 Feed costs indt dep) Total costs OCF 2000 4000 6000 B000 10000 NPV