i need help with the second part of this question. thank you!!

The Livin' Made EZ corporation has a flexible investment situation and is considering a new three-year expansion project that will require an initial fixed asset purchase of $20.5 million. The fixed assets will be depreciated straight-line to zero over its three-year tax life. The firm expects to be able to sell the fixed assets at the end of the project for $15,350,500. The project is estimated to generate following revenues during those three years: $15,540,000 in year one, $17,931,128 in year two, and $19,466,667 in year three. The firm expects that their costs will be equal to 55% of the projects same year revenues. They expect that project net working capital (in the form of inventory required) will be equal to 8.75% of the next year's revenue. The firms tax-rate is 21%. What are the project's cash flows from assets for years 0-3? What is the IRR on this project? Use available Excel template and complete using "best practices" (use formulas - no hardcoding in model). This means that every cell must be calculated inside of excel! Do not use your calculator and then just type in numbers. If you need help use the excel help function or youtube! Revenue t=1 Revenue t=2 Revenue t=3 Investment Depr. years Final book value Fixed Asset Sale value NWC total Costs % $ $ $ $ $ $ $ 15,640,000 17,931,128 19,466,667 20,500,000 6,833,333.33 You may use positive or negative numbers in this section below in any consistent manner. Please make sure your Excel formulas are consistent and that your cash flow numbers are correct. 15,350,500 0.09% 55.00% TA / B D E F G Year 0 Year 2 $ $ $ $ $ $ $ $ $ $ $ $ $ $ Year 1 15,640,000 $ 8,602,000 $ 6,833,333 $ 204,667 $ 42,980$ 161,687 6,995,020 $ 17,931,128 $ 9,862,120$ 6,833,333$ 1,235,674 $ 259,492 $ 976,183 $ 7,809,516 Year 3 19,466,667 10,706,667 6,833,333 1,926,667 404,600 1,522,067 8,355,400 9 15,690 2,005 $ $ $ $ 17,033 1,344 13,685 S 13,685$ (20,500,000) (20,486,315) $ $ 6,997,025$ 15,350,500 23,705,900 7,810,860 32 33 Revenue 34 Expenses 35 Depreciation 36 EBIT 37 Taxes 38 Net Income (NI) 39 OCF 40 41 NWC total 42 Change in NWC 43 Net Capital Spending 44 CFFA 45 46 Project IRR 47 48 49 50 Problem 2 51 52 53 Total Cash Flow 54 Discount rate 55 56 a) NPV 57 58 b) Accept/Reject 59 60 c) IRR 30.86% Use Excel formulas for a) and c) below Year o (268,000) $ Year 1 150,793S Year 2 75,160 S $ Year 3 92,325 12.50% EN