pls post cell formula with answers thank u

\begin{tabular}{|l|l|l} \hline E60 & \multirow{f}{*}{fx} \\ \hline 1 & Chapter 26 \\ \hline 2 & The Birdie Golf-Hybrid Golf Merger \end{tabular} input Area: Cosh otler Soles Production costs Oher expenses Deprecition EBIT Interest Taxabil income Taxes (21\%) Net noome Additons to retaned earnings Dwidends trom Hybrid today Shares cutstanding in acqurer Shares outatanting in target Borrowing rate Hybrid WACC Hytrid cost of equity. 5185,000,000 Terminal value of Hytrid in five years 338.000,0008%565,000,00087.0018,000,0001240%16.00%235,000,000 Tax rate 21% Outout Area: Aoquation of litytaid Dividends from Hybrid Terminal value of compary Toeal Present values Acquation of Hybred DWidends from Hybrid Acquistion of Hybrid Dividends from Hybris Terminal value of company Total Aresent values Acquistion of Hybrid Dividends from Hytrid Terminal value of company Total 1) NPN 2) Higheet price to offer Price per share offered Highest share peice to ofter 3) New share price Exchange raco 4) Highost exchange ratio \begin{tabular}{|l|l|l} \hline E60 & \multirow{f}{*}{fx} \\ \hline 1 & Chapter 26 \\ \hline 2 & The Birdie Golf-Hybrid Golf Merger \end{tabular} input Area: Cosh otler Soles Production costs Oher expenses Deprecition EBIT Interest Taxabil income Taxes (21\%) Net noome Additons to retaned earnings Dwidends trom Hybrid today Shares cutstanding in acqurer Shares outatanting in target Borrowing rate Hybrid WACC Hytrid cost of equity. 5185,000,000 Terminal value of Hytrid in five years 338.000,0008%565,000,00087.0018,000,0001240%16.00%235,000,000 Tax rate 21% Outout Area: Aoquation of litytaid Dividends from Hybrid Terminal value of compary Toeal Present values Acquation of Hybred DWidends from Hybrid Acquistion of Hybrid Dividends from Hybris Terminal value of company Total Aresent values Acquistion of Hybrid Dividends from Hytrid Terminal value of company Total 1) NPN 2) Higheet price to offer Price per share offered Highest share peice to ofter 3) New share price Exchange raco 4) Highost exchange ratio