pls help

Capital invested: 4,000____________Cost of Capital (COC) is+ 3.5___%. Cut Off period is 3__ years.

Compute PB, DPB, NPV, PI, and IRR.

Use your chosen invested capital and the Cost of Capital by your name in the Discount rate file posted on canvas.

Use the formulas provided on top of each column TO SHOW COMPUTATIONS.

YearCFCUM CFCF/(1+COC)^N = PVCFCum PVCF

Capital Budgeting Table: Interest Factor1.0350 YearsCash FlowsProfit (CF)Cumulated CFPVCF @__3.5_%Profit (PVCF)Accumulated PVCF(4,000)04,000 (4,000) (4,000)0 5,000 15,000 (9,000)5,000 4,831 831 4,831 6,000 26,000 (3,000)11,000 5,601 6,432 10,432 7,000 37,000 4,000 18,000 6,314 12,746 16,746 8,000 48,000 12,000 26,000 6,972 19,717 23,717 9,000 59,000 21,000 35,000 7,578 27,295 31,295 10,000 610,000 31,000 45,000 8,135 35,430 39,430 11,000 711,000 42,000 56,000 8,646 44,076 48,076 12,000 812,000 54,000 68,000 9,113 53,189 57,189 57,189 PB1.0000 DPB0.9812 NPV53,188.7230 PI14.2972 IRR143.2822 142.2822% Transcribed image text