**Please also include/show the formulas that are being used**

Prepare an Excel model that will produce the following The net present value of a ten-year payment stream of $10,000 per month at 3% (assume the first payment is 30 days away.) 1. 2. An amortization table of the payment stream showing the allocation of each monthly payment to interest and principal Make sure the following input variables can be changed: Monthly payment amount Interest rate . USING EXCEL TO CALCULATE NPV Things to remember: 1. Excel assumes the first payment is one period away Formula-NPV(RATE,Cell-Range)-NPV(496,A1.. A12) Ifthe first payment (Cell A1) is received on day 1, the formula should be: 3A1+NPV(496,A2.. A12) a. b. 2. The rate must agree to the period of cash flows. Monthly payments using an annual rate of 496 should be shown as follows: NPV(496/12)A1.. A12)