How do i do this using the excel document?

8 Am H c L 02 G VN 2 uip 3 BALANCE SHEET Acmts Paable Payable Nd Fi,ed Toul 42 000.000 LmgTm 203 eo,ooo With 'S ty_ The a I O ry Any i of a 333% 10 of Sl 100 '0 S. SO wit* of of S 10 in sys CAN. & MCC S SOSO 89uA mH8iy6 2G VN 2- 1 j P 3 TmT Wed it fo r ing its m uket v e capital be (Hint: of fim s its value when thc in WACC gt a to of capital fm risky state mte 40%, firm miL.ble of life MACRS initial e" i c h risky. while 30 by of why Capital Budgeting Project Phase 2 Cash Flow Projections zz_z