Assignment Overview/ I need it in an excel file please. as I need help with the calculations and formulas

Neuqun, Inc.'s common stock is currently trading at $50 per share, and the firm has 100,000 shares outstanding. The book value of the common stock is $20 per share. However, as mentioned by Mr. Ray, sales had been slowing recently and the board was concerned that soon the share price would also begin to flag as investors figured out that the firm was running out of positive NPV investments. The firm has $2,000,000 market value of bonds trading at a yield to maturity of 6.2%.

After several meetings with Neuqun management and a review of Artforever's financial performance and industry structure, you gathered the data shown in Table 1 below.

Forecast Data for Artforever.com (in $'000) Sales Revenue Investment in CapEx and NWC Depreciation Interest payments 2018 2019 2020 2021 2022 1,000.0 1,250.0 1,875.0 2,100.0 3,750.0 25.0 55.0170.0 80.080.0 15.0 30.0 50.0 72.0 80.0 94.4 101.4108.6 115.9 122.4 Forecast Data for Artforever.com (in $'000) Sales Revenue Investment in CapEx and NWC Depreciation Interest payments 2018 2019 2020 2021 2022 1,000.0 1,250.0 1,875.0 2,100.0 3,750.0 25.0 55.0170.0 80.080.0 15.0 30.0 50.0 72.0 80.0 94.4 101.4108.6 115.9 122.4