PLEASE ANSWER IN EXCEL FORMULAS IN REGARDS TO MY EXCEL SHEET!!!

X FILE HOME Sign In A Colors A Fonts Themes Effects Themes Comparison of Capital Budgeting Methods - Excel INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Width Automatic Gridnes Headings Height Automatic View Margins Orientation Size Print Breaks Background Print Bring Send Selection Align Group Rotate Titles Scale: 100% Print PrintForward Backward. Pane Page Setup Scale to Sheet Options Arrange D24 B F G . $ A D E 5 6 The project would provide net operating income each year as follows: Sales 2.750.000 Variable expenses 1.600,000 9 Contribution margin $ 1.1 50.000 10 Fixed expenses 11 Salaries, rent and other fixed out of pocket costs $ 520.000 12 Depreciation 350 000 13 Totalfixed expenses 870,000 14 Net operating income 280,000 15 16 Cost of Capital 189 17 18 1. Compute the annual net cash inflow from the project 630,000 19 20 2. Complete the following timeline to compute the net present value of the future cash flows for this project. Don't forget to include the salvage value in year 5. 21 Year 22 0 1 3 23 Net cash flow $ (1.750.000,00) 630,000.00 630,000.00 $ 630.XODOS 630,000.00 $ 24 Discount Factor 1 (1+ry's) M) 25 Present value of the cash flows $ (1.250.000,00) 26 Net present Value 27 Sheet1 4 855.000.00 H. FILE HOME Sign In A Celor A. A Fonts Themes Effects Themes Comparison of Capital Budgeting Methods - Excel INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Width: Automatic Gridlines Headings IT Height: Automatic View View Margins Orientation Size Print Breaks Background Print Bring Selection Align Group Rotate Scale 100% Area Tiles Print Print Forward. Backward. Pane Page Setup Scale to it Sheet Options Arrange Send D24 w f A D 6300 DO 855 000.00 E 0 2 3 23 Net cash flow $ (1.750,000.00) 630,000.00 $ 630,000.00 $ 630000.00 $ 24 Discount Factor 1 (1+r)^n) 1.000 25 Present value of the cash flows S (1.750 0.00) 26 Net present value 27 28 3. Use Excel's NPV function to compute the present value of the cash flows from years 1-5. Do not include the original investment at time zero. 29 NPV of Cash Flows from Years 1-5 30 Deduct the cost of the investment 31 Net present value 32 Write an if then statement to ACCEPT or REJECT the project based on NPV 24 4. Use Excel's IRR function to compute the project's internal rate of return 23 Write an ifthen statement to ACCEPT or REJECT the project based on IRR 16 7 S.Compute the project's payhak period years 99 6. Compute the project's accounting rate of return 40 41 42 43 . Sheet1