Please show the answer solved in Excel. Thank you

You are considering opening a new patient care center in rental space. You will operate this center eight hours a day Monday through Friday and half a day on Saturday. Volume in the first year is expected to be 2,800 visits. This is expected to grow by 10% each year. The price you will charge for each visit is $400 and the collection rate is 90%. Staff costs are $510,000 for salaries and an additional 25% for fringe benefits. Supplies will cost $200,000 for fixed items and $100 per procedure for variable items. The space will cost 2,000 /month for rent and an additional $350 /month for utilities. Based on marginal analysis, would you pursue this venture