Newlyweds Carolyn and John purchased a bedroom set from Macs Furniture for $11,131. Over the following five years, they returned to Macs to buy nursery furniture for their soon-to-be first-born child for $3,351 and then to buy a childs bedroom set for $6,096 when that child turned two. Macs margin on all bedroom sets and furniture is 26%. Calculate Carolyn and Johns CLV over this five-year horizon.

Please post the excel formula