No excel spreadsheet. please

cheet Exercise 111 Damon Corporation, a sports equipment manufacturer, has a machine currently in use that was originally purchased 3 years ago for $120,000. The firm depreciates the machine under MACRS using a 5-year recovery period. Once removal and cleanup costs are taken into consideration, the expected net selling price for the present ma- chine will be $70,000. Damon can buy a new machine for a net price of $160,000 (including installa- tion costs of $15,000). The proposed machine will be depreciated under MACRS us- ing a 5-year recovery period. If the firm acquires the new machine, its working capital PART 5 Long-Term Investment Decisions needs will change: Accounts receivable will increase $15,000, inventory will increase $19,000, and accounts payable will increase $16,000. Earnings before depreciation, interest, and taxes (EBDIT) for the present ma- chine are expected to be $95,000 for each of the successive 5 years. For the proposed machine, the expected EBDIT for each of the next 5 years are $105,000, $110,000, $120,000, $120,000, and $120,000, respectively. The corporate tax rate (T) for the firm is 40%. (Table 4.2 on page 120 contains the applicable MACRS depreciation percentages.) Damon expects to be able to liquidate the proposed machine at the end of its 5-year usable life for $24,000 (after paying removal and cleanup costs). The present machine is expected to net $8,000 upon liquidation at the end of the same period, Damon expects to recover its net working capital investment upon termination of the Sproject. The firm is subject to a tax rate of 40%. ming Underste portar ogniz dalysis duogati A Discuss to Hows , and simu behaviora TO DO Create a spreadsheet similar to Tables 11.1, 11.5, 11.7, and 11.9 to answer the following: a. Create a spreadsheet to calculate the initial investment. b. Create a spreadsheet to prepare a depreciation schedule for both the proposed and the present machine. Both machines are depreciated under MACRS using a 5-year recovery period. Remember that the present machine has only 3 years of depreciation remaining. c. Create a spreadsheet to calculate the operating cash flows for Damon Corporation for both the proposed and the present machine. d. Create a spreadsheet to calculate the terminal cash flow associated with the project. dedir towanie