lue Angel, Inc., a private firm in the holiday gift industry, is considering a new project. The company currently has a target debtequity ratio of .30, but the industry target debtequity ratio is .25. The industry average beta is 1.80. The market risk premium is 6 percent, and the risk-free rate is 4 percent. Assume all companies in this industry can issue debt at the risk-free rate. The corporate tax rate is 40 percent. The project requires an initial outlay of $681,000 and is expected to result in a $101,000 cash inflow at the end of the first year. The project will be financed at the companys target debtequity ratio. Annual cash flows from the project will grow at a constant rate of 4 percent until the end of the fifth year and remain constant forever thereafter. Calculate the NPV of the project.

please use excel and show how