Excel please!!

"1. Filip Financial Services must choose among a set of new investment atematives. The potential alternatives, their net present values based on projected future retums and their capital requirements over the next three years are given in the table below. Net Present Capital Requirements Alternative Value Year 1 Year 2 Year 3 Limited Expansion $30,000 $5,000 $3,000 $4.000 Extensive Expansion $80,000 $8,000 $2.000 $3,000 Advertising Campaign $70,000 $7,000 $3,000 $5.000 Purchase New Equipment $20,000 $10,000 $4,000 $2.000 Add a Second Shift $100,000 $6,000 $1.000 $1.000 Add Personnel $64.000 $3,000 $2.000 $1.000 Test Market New Product $50,000 $6.000 $8.000 $10,000 Research and Development $40,000 $4,000 $4,000 $4,000 Capital Funds Available $20,000 $18,000 $ $24,000 Filip will undertake at most one of the expansion alternatives. And the two alternatives to Add a Second Shift and to Add Personal are co-requisites (meaning they must either do both or neither.) Develop an integer programming model that will allow Filip Financial to select the set of investment alternatives that will maximize their net present value. "1. Filip Financial Services must choose among a set of new investment atematives. The potential alternatives, their net present values based on projected future retums and their capital requirements over the next three years are given in the table below. Net Present Capital Requirements Alternative Value Year 1 Year 2 Year 3 Limited Expansion $30,000 $5,000 $3,000 $4.000 Extensive Expansion $80,000 $8,000 $2.000 $3,000 Advertising Campaign $70,000 $7,000 $3,000 $5.000 Purchase New Equipment $20,000 $10,000 $4,000 $2.000 Add a Second Shift $100,000 $6,000 $1.000 $1.000 Add Personnel $64.000 $3,000 $2.000 $1.000 Test Market New Product $50,000 $6.000 $8.000 $10,000 Research and Development $40,000 $4,000 $4,000 $4,000 Capital Funds Available $20,000 $18,000 $ $24,000 Filip will undertake at most one of the expansion alternatives. And the two alternatives to Add a Second Shift and to Add Personal are co-requisites (meaning they must either do both or neither.) Develop an integer programming model that will allow Filip Financial to select the set of investment alternatives that will maximize their net present value