please include all eccel formulas

3 fox Parker & Stone, Inc., is looking at setting up a new manufacturing plant in South A B D E F 6 H 1 2 3 Per & Stone, Inc., is looking at setting up a new manufacturing plant in South Park to produce garden tools. The company bought some land six years ago for $3.5 million in anticipation of using it as a warehouse and distribution site, but the company has since decided to rent these facilities from a competitor instead. If the land were sold today, the company would net $3.9 million. The company wants to build its new manufacturing plant on this land, the plant will cost $16.7 million to build, and the site requires $850,000 worth of grading before it is suitable for construction What is the proper cash flow amount to use as the initial investment in fixed assets when evaluating this project? 4 5 6 7 8 9 Purchase price Current value Cost to build Grading costs $ $ $ $ 3,500,000 3,900,000 16,700,000 850,000 10 11 11 12 Complete the following analysis. Do not hard code values in your calculations. Enter a "0" for any cost that should not be included. 13 14 15 Curent value Cost to build Grading costs Total cost 16 17 18 19 20 21