please post answer kn excel form format

A1 G H D E AB 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 straight-line to zero over its three-year tax life. 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 12 Year 2? Year 3? The tax rate is 21 percent. If the required return is 12 percent, what is the project's NPV? $ 6 7 Asset investment Estimated annual sales Costs Net working capital Pretax salvage value Tax rate Project and asset life Required return in an in uns $ $ 2,900,000 2,190,000 815,000 300,000 210,000 21% 3 12% 10 11 12 1) 14 15 16 17 18 19 20 21 22 23 Complete the following analysis. Do not hard code values in your calculations. You must use the built-in Excel function to calculate the NPV. Altertax salvage value Sell equipment $ 210,000 Taxes 44100 Aftertax cash flow =(0-D19)-D20 Sales Carte Sheet1 READY Attempt(s) LI 11 A A Calibri Cells A BIU - 22-S Paste Alignment Number Conditional Format as Cell Formatting Table Styles Styles Font Clipboard 1 H G D F AB E 3 12% 12 Project and asset life Required return 13 14 15 16 . 17 IR Complete the following analysis. Do not hard code values in your calculations. You must use the bullt-in Excel function to calculate the NPV. Aftertax salvage value Sell equipment $ 210,000 Taxes 44100 Aftertax cash flow =(0-D19)-D20 19 20 21 22 23 24 25 26 27 23 Sales Costs Depreciation EBT Taxes Net Income 29 30 31 Capital spending Net working capital OCF Net cash flow 32 NPV 33 14 35 36 37 30 19 Sheet1 READY Attempt(s) E