Comprehensive Project for WACC and NPV

$$

Company A is considering a $4-$year project. They own a piece of land that could be sold for $$100,000.$ They hired an engineer to evaluate it and she has approved it for building a new factory. The engineer billed the company for $$15,000.$ Building a new factory will cost $$776000$ and the new product is estimated to result in $$439000$ in annual sales. It will reduce the sales of the existing product by $$50,000,$ and it will have an annual cost of $$100,000$ The project will be depreciated straight line to $$200,000$ over $5$ years, and it will have a salvage value at the end of the project of $$138000.$ For this project the company will issue a bond and it will cost the company $$60,000/$year in interest. The factory also requires an initial investment in spare parts inventory of $$71000,$ along with an additional $$11100$ in inventory for each succeeding year of the project. The company's tax rate is $0\mathrm{.}35.$

This company also has $$620,000$ shares of common stock outstanding. The current share price is $$75\mathrm{.}39,$ and the book value per share is $$6\mathrm{.}95.$ This company also has two bond issues outstanding. The first bond issue has a face value of $$67000000,$ has a $0\mathrm{.}05$ coupon, matures in $10$ years and sells for $83$ percent of par. The second issue has a face value of $$64000000,$ has a $0\mathrm{.}06$ coupon, matures in $20$ years, and sells for $92$ percent of par.

The most recent dividend was $$2\mathrm{.}60$ and the dividend growth rate is $0\mathrm{.}07.$ Both bonds make semiannual payments.

The risk free rate is $3\%$ and his company has a beta of $1\mathrm{.}2.$ The return of the market is $10\%.$

This project is considered to be riskier than the company$$s existing operations and the company evaluates riskier projects by adding a $2\%$ premium to its WACC.

Calculate the NPV and the IRR of this Project. Should the company take this project?

Please help with the excel sections attached in the photo.