IN EXCEL, PLEASE CALCULATE THE FOLLOWING: 5-year Revenue CAGR: Year 6 Revenue: Year 3 Profit Margin: Year 30 Rent Expense: Year 1 OpEx Growth Rate: Year 0 1 2 3 4 5 Revenue $27,000 $36,795 $62,806 $102,980 $116,837 $200,475 Rent Expense $14,000 $25,321 $48,990 $89,017 $108,346 $169,084 OpEx $3,600 $4,255 $5,646 $6,848 $8,149 $10,233 Margin $9,400 $7,218 $8,169 $7,115 $342 $21,159