I already posted this and someone answered it and gave me wrong answers and formulas, so please do it right or don't answer my question until someone else does,

complete this lab and answer it in formulas like this for EXAMPLE (=B14-C7) and so on, do it in formulas version and follow the correct numbers and letters on the pages I will upload

write the column number, and the answer next to it in FORMULA

1. Complete the capital budgeting methods.

Laurman, Inc. is considering the following project: 1 laurman, Inc. is considering the following project: 2 Required investment in equipment 3 Project life 4 Salvare value 1,750,000 5 years 225,000 2,750,000 1.600.000 1.150.000 The project would provide net operating income each year as follows: 7 Sales Variable expenses Contribution margin 10 Fixed expenses 11 Salaries, rent and other faxed out of pocket costs 12 Depreciation 13 Total fixed expenses 14 Net operating income 520,000 350.000 820.000 20 16 Cost of Capital 1. Compute the annual net cash inflow from the project 20 2. Complete the following timeline to compute the net present value of the future cash flows for this project. Don't forget to include the salvage value in years. SSSSSEX -Year 1.000 23 Net cash flow 24 Discount Factor - 1/[(16)n) 25 Present value of the cash flows 26 Net present value 16 Cost of Capital 18 1. Compute the annual net cash inflow from the project 20 2. Complete the following timeline to compute the net present value of the future cash flows for this project. Don't forget to include the salvage value in year 5. Year 1.000 23 Net cash flow 24 Discount Factor= 1/((1+r)^n) 25 Present value of the cash flows 26 Net present value TH PP com years 1-5. Do not include the critical 28 3. Use Excel's NPV function to compute the present value of the cash flows from years 1-5. Do not include the original investment at time zero. 29 NPV of Cash Flows from Years 1-5 30 Deduct the cost of the investment 31 Net present value 32 Write an it/then statement to ACCEPT or REJECT the project based on NPV 31 Net presential of the investment 34 4. Use Excel's IRR function to compute the project's internal rate of return 35 Write an it/then statement to ACCEPT or REJECT the project based on IRR 375. Compute the project's payback period. years 39 6. Compute the project's accounting rate of return. RSS