please do it in excel way and give me the excel formula, picture attached in excel

A1 X Net Present Value Method A B C D E Nel Present Value Method 2 3 The following data are accumulated by Waiola Company in evaluating the purchase of equipment, having a four-year useful life: 4 5 DATA 6 Net Income Net Cash Flow 7 Year 1 $45,500 $83,000 8 Year 2 24,000 61,500 9 Year 3 20,000 57,500 10 Year 4 4,000 41,500 11 12 Cost of equipment 13 Desired rate of return 14 15 REQUIRED: $150,000 10% 16 Determine the net present value for the proposal Using formulas and cell references from the problem data, perform the required 17 analysis. Formulas entered in the green cells show in the orange cells. Transfer amounts to CNOWV2 for grading. 18 19 20 Net present value 21 22 23 24 25 26 " Amount Formula 000 H