can anyone assist with this?

Invested Capital 57,125,000; Cost of Capital-12%, Cutoff Periode 3 years Capital Budgeting Table; Years Cash Flows 0 7,125,000 1 1,875,000 2 1,875,000 3 1.875,000 4 1,875,000 5 1.875,000 6 1,875,000 7 1,875,000 8 1,875,000 Interest Factor 1.68 Cumulative Of PVCF 12% Cumulative PVC Cumulative PVC (7,125,000) 7,125,000 (5,250,000) 1,875,000 1,674,107 8,799,107 1,674,107 (3,375,000) 3,750,000 664,328 9,463,435 2,338,435 (1.500,000) 5,625,000 395,433 9,858,869 2,733,869 375,000 7,500,000 235,377 10,094,246 2.969,246 2.250,000 9,375,000 140,105 10,234,351 3,109,351 4,125,000 11,250,000 83,396 10,317,747 3,192,747 6,000,000 13,125,000 49,641 10,367,388 3,242,388 7.875,000 15,000,000 29,548 10,396,936 3,271,936 3,271,936 PB DPB NPV PI IRR 3.8000 38.8854 10,396,935.8216