can you show the work in excel please

Homeowork for Price real Options (There are TWO questions in this homework) This is a homework on OPTION, so Part c of Q2 is optional Question 1: Consider the cash flow below: \begin{tabular}{|r|r|r|} \hline & & \\ \hline & & \\ \hline & & \\ \hline & & \\ \hline \end{tabular} a. (30 points) If the cost of capital is 30% and risk-free rate is 5%, find the state prices that match the project' b. (15 points) If there exists an abandonment option so that we can change all negative cash flows to zero, va (Put your answers in Sheet "Answer_Q1")