I just need help figuring out what to put in these yellow boxes in the Excel file it's really confusing me, I filled out some of them but don't know if it's right.

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 0.35.

This company also has $620,000 shares of common stock outstanding. The current share price is $75.39, and the book value per share is $6.95. This company also has two bond issues outstanding. The first bond issue has a face value of $67000000, has a 0.05 coupon, matures in 10 years and sells for 83 percent of par. The second issue has a face value of $64000000, has a 0.06 coupon, matures in 20 years, and sells for 92 percent of par.

The most recent dividend was $2.60 and the dividend growth rate is 0.07. Both bonds make semiannual payments.

The risk free rate is 3% and his company has a beta of 1.2. The return of the market is 10%.

This project is considered to be riskier than the companys 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?