Asking again:

Please review the question and math.

If possible, are you able to fill out an XML sheet? I have been exhaustively trying to figure this out

Please help me fulfill the following XML information

You have been hired by a midsize copper smelting company in northern Canada to act as a consultant to help the executive team to determine its best course of action on a major decision. Due to some recent changes to the local environmental air quality laws, the company's large coal-fueled smelting furnace is now operating out of compliance due to high levels of pollutants in the exhaust gases. The regulatory agency has given the company 12 months to demonstrate compliance, after which it will be fined a $1,000 per day until the operations meets the regulation. The company has two alternatives. The first alternative is to install air-scrubbers to reduce the output pollutant levels. The second alternative is to convert the smelting furnace from coal to natural gas. Both alternatives will meet the current regulatory requirements, but there is a slight concern that the air-scrubber solution may not meet future regulatory restrictions. The executive team wants you to perform a financial performance analysis on both alternatives using several different capital budgeting methodologies. The team also is seeking guidance on non-financial considerations regarding the company's ethical and social responsibilities related to this decision.

*****The project life must have a value of 15 years

Using the information provided, can you please help me fill out the provided excel workbook?

Air Scrubbers Furnace Required Investment 225,000 $ 150,000 Annual Cash Flows S 60,000 $ 56,000 Annual Net Income 38,000 $ 34,000 Project Life 15 years 15 years Average Book Value S 112,500 $ 75,000 Cost of Capital 10% 10%Air Scrubbers Furnace Fuel Change Year Average Net Average Year Average Net Average Book 1 000 38,000 38,0 $ 217,500 1 000 34,000 34,( $ 145,000 2 000 38,000 38,0 202,500 2 000 34,000 34,( 135,000 3 000 38,000 38,0 187,500 3 000 34,000 34,( 125,000 4 000 38,000 38,0 172,500 4 000 34,000 34,( 115,000 000 38,000 38,0 157,500 5 000 34,000 34,( 105,000 000 38,000 38,0 142,500 6 000 34,000 34,( 95,000 000 38,000 38,0 127,500 7 000 34,000 34,( 85,000 8 000 38,000 38,0 112,500 8 000 34,000 34,( 75,000 9 000 38,000 38,0 97,500 9 000 34,000 34,( 65,000 10 000 38,000 38,0 82,500 10 000 34,000 34,( 55,000 11 000 38,000 38,0 67,500 11 000 34,000 34,( 45,000 12 000 38,000 38,0 52,500 12 000 34,000 34,( 35,000 13 000 38,000 38,0 37,500 13 000 34,000 34,( 25,000 14 000 38,000 38,0 22,500 14 000 34,000 34,( 15,000 15 000 38,000 38,0 7,500 15 000 34,000 34,( 5,000 Average 000 38,000 38,0 $ 112,500 Average 000 34,000 34,( $ 75,000