please give excel formulas

CHAPTER 6 Capital Budgeting Valuing Business Cash Flows 219 18. (Cash-flow analysis) The Aphrodite Company is a manufacturer of per- fume. The company is about to launch a new line of products. The marketing department has to decide whether to use an aggressive or regular campaign. Aggressive campaign Initial cost (production of commercial advertisement using a top model): $400,000 First month profit: $20,000 Monthly growth in profit (month 2-12): 10% After 12 months the company is going to launch a new line of products and it is expected that the monthly profits from the current line would be $20,000 forever. Regular campaign Initial cost (using a less famous model): $150,000 First month profit: $10,000 Monthly growth in profits (month 2-12): 6% Monthly profit (month 13...): $20,000 The annual cost of capital is 7%. Calculate the NPV of each campaign, and decide which campaign the company should undertake