show me the excel format

Problem 1 PROBLEM 4 (Based on 14.9) Problem 2 Problem 3 Problem 4 The staff of Dolly Memorial Hospital has estimated the following net cash flows for a satellite food services operation that may open in its outpatient clinic: Year 5 (Salvage Value) 2 3 4 5 Expected Net Cash Flow -250,000 45,000 55,000 75,000 75,000 80,000 45,000 The Year 0 cash flow is the investment cos of the new food service, while the final amount is the terminal cash now. (The clinic is expected to move to move to a new building in five years.) All other flows represent net operating cash flows. Dolly's corporate co t of capital is 6.5 percent. a. What is the project's IRR? It's MIRR? b. Assuming the project has average risk, what is it's NPV? c. Now, assume that the operating cash flows in years I through 5 could be as low as $40,000 or as high as $90,000. Furthermore, the salvage value cash flow at the end Of year 5 could be as low as SO or as high as $60,000. What are the worst-case and best-case IRRs? The worst-case and best-case NPVs? Use the chart below 0 answer parts a - c above: Cost of Capital Year 2 3 4 NPV I IRR MIRR alb. Base Case c. Worse Case c. Best Case Expected Net Cash Flow Expected Net Cash Flow Expected Net Cash Flow