Please! Show all steps and formulas in Excel if possible.

3. Analysis of an expansion project Companies invest in expansion projects with the expectation of increasing the earnings of its business. Consider the case of Garida Co.: Garida Co. is considering an investment that will have the following sales, variable costs, and fixed operating costs: This project will require an invertment of $20,000 in new equipment. Under the new tax law, the equipment is eligible for 10046 bonus deprecation at t=0,50 it will be fully depreciated at the time of purchase. The equipment will have no salvage value at the end of the project's four-year ilfe. Garida pays a constant tax rate of 25%, and it has a weighted average cost of capital (WACC) of 11%. Determine what the project's net present value (NPV) would be under the new tax law. Determine what the project's net present value (NPV) would be under the new tax law. $58,989 $46,166 541,036 551,295 Now determine what the project's NFPV would be when using straight-line depreciation. Using the depreciation method will result in the highest NPV for the project. No other firm would take on this project if Garida turns it down. How much should Garida reduce the NPV of this project if it discovered that this project would reduce one of its division's net after-tax cash flows by $600 for each year of the four-year project? $1,117 $1,396 51,861 $1,582 The project will require an initial investment of $20,000, but the project will also be Tising a company-owned truck that is not currentiy being used. This truck could be sold for $9,000, after taxes, if the project is rejected. What should Garida do to take this information into account? The company does not need to do anything with the value of the truck because the truck is a sunk cost. Increase the amount of the initial investment by 59,000 . Increase the NPV of the project by $9,000