Please help me with the excel function or formula excel! Thanks
? x - 6 Sign In FILE Calculating NPV - Excel HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Arial -12 - A 3 % B IU- . AAlignment Number Conditional Format Cell Cells Formatting as Table Styles Font Styles Paste Editing Clipboard D34 Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.9 million. The fixed asset will be depreciated on a three-year MACRS schedule. The project is estimated to generate $2,190,000 in annual sales, with costs of $815,000. The project requires an initial investment in net working capital of $300,000, and the fixed asset will have a market value of $210,000 at the end of the project. What is the project's Year 0 net cash flow? Year 1? Year 2? Year 3? The tax rate is 21 percent. If the required return is 12 percent, what is the project's NPV? 2,900,000 2,190,000 815,000 300,000 210,000 21% Asset investment Estimated annual sales $ Costs Net working capital Pretax salvage value $ Tax rate Project and asset life Required return MACRS percentages Year 1 Year 2 Year 3 12% 0.3333 0.4445 0.1481 Complete the following analysis. Do not hard code values in your calculations. You must use the built-in Excel function to calculate the NPV. $ $ $ Sales Costs Depreciation EBT Taxes Net income 2,190,000.00 815,000.00 966,570.00 408,430.00 85,770.30 322,659.70 2,190,000.00 815,000.00 1,289,050.00 85,950.00 18,049.50 67,900.50 2,190,000.00 815,000.00 429,490.00 945,510.00 198,557.10 746,952.90 $ $ $ $ $ $ Fixed asset book value in three years Aftertax salvage value Sell equipment Taxes Aftertax cash flow Capital spending Net working capital OCF Net cash flow 42 NPV ... Sheet1 ... + READY O 0 -- + + 70% Hint Attempt(s) 3/3 ? x - 6 Sign In FILE Calculating NPV - Excel HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Arial -12 - A 3 % B IU- . AAlignment Number Conditional Format Cell Cells Formatting as Table Styles Font Styles Paste Editing Clipboard D34 Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.9 million. The fixed asset will be depreciated on a three-year MACRS schedule. The project is estimated to generate $2,190,000 in annual sales, with costs of $815,000. The project requires an initial investment in net working capital of $300,000, and the fixed asset will have a market value of $210,000 at the end of the project. What is the project's Year 0 net cash flow? Year 1? Year 2? Year 3? The tax rate is 21 percent. If the required return is 12 percent, what is the project's NPV? 2,900,000 2,190,000 815,000 300,000 210,000 21% Asset investment Estimated annual sales $ Costs Net working capital Pretax salvage value $ Tax rate Project and asset life Required return MACRS percentages Year 1 Year 2 Year 3 12% 0.3333 0.4445 0.1481 Complete the following analysis. Do not hard code values in your calculations. You must use the built-in Excel function to calculate the NPV. $ $ $ Sales Costs Depreciation EBT Taxes Net income 2,190,000.00 815,000.00 966,570.00 408,430.00 85,770.30 322,659.70 2,190,000.00 815,000.00 1,289,050.00 85,950.00 18,049.50 67,900.50 2,190,000.00 815,000.00 429,490.00 945,510.00 198,557.10 746,952.90 $ $ $ $ $ $ Fixed asset book value in three years Aftertax salvage value Sell equipment Taxes Aftertax cash flow Capital spending Net working capital OCF Net cash flow 42 NPV ... Sheet1 ... + READY O 0 -- + + 70% Hint Attempt(s) 3/3
