Please Calculate the highlighted cells in yellow

Investment Alternative B \begin{tabular}{|l|r|} \hline Capital cost rate: & 5.0% \\ \hline Tax rate: & 25.0% \\ \hline Useful life: & 10.0y \\ \hline Net sales increase per year & 1.0% \\ \hline Cannibalisation & 1.5% \\ \hline Gross profit (\% of net sales) & 10.0% \\ \hline OpEx (\% of net sales) & 5.0% \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline Initial Capex & 35,000 \\ \hline \end{tabular} Net Present Value Internal Rate of Return Payback Investment Alternative B \begin{tabular}{|l|r|} \hline Capital cost rate: & 5.0% \\ \hline Tax rate: & 25.0% \\ \hline Useful life: & 10.0y \\ \hline Net sales increase per year & 1.0% \\ \hline Cannibalisation & 1.5% \\ \hline Gross profit (\% of net sales) & 10.0% \\ \hline OpEx (\% of net sales) & 5.0% \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline Initial Capex & 35,000 \\ \hline \end{tabular} Net Present Value Internal Rate of Return Payback