Please provide excel formulas

Upon purchase of the new gates, start a marketing program to promote JTM's routes to the East Coast, West Coast, and the Caribbean. If all goes well and the market is receptive, they will go on to phase 2.

Phase 2 has JTM invest in new routes to the three sets of destinations listed. If at any time, JTM finds that this is not going to work, they will pull the plug on phase 2 and scratch the project.

Phase 3 has JTM start the new routes to the destinations listed. If things don't go well on any of the three destinations, they will pull the plug on phase 3 and scratch that destination out. After much work with other departments, you generate enough data to calculate the NPV of the 3-phase expansion.

Before you have a chance to save all your work, there is a power spike in the building, and you lose part of your work. You have to go back and complete it so you can present it to your manager. Please use the Excel template provided