the numbers to use for page 1 is the second picture attached

this is the full page. but the correst questions to answer are the ones in the paper.

SPECIFIC INPUT: Page 1: Use Investment, cash-flows and discount rate as presented in the Chapter 9. Prepare the following: 1. Payback analysis 2. NPV analysis 3. IRR analysis Page 2: A. Change the cash-flows as follows: Investment $ 600,000,000 Year 5 $ 195,000,000 Year 1 $ 79,000,000 Year 6 $ 145,000,000 Year 2 $ 95,000,000 Year 7 $135,000,000 Year 3 $ 120,000,000 Year 8 $112,000,000 Year 4 $ 163,000,000 Year 9 ($ 55,000,000) Salvage value B. Answer the same questions as required in Page 1, above. Page 3: A. Use the same data from Page 2 above. Change the discount rate to 12.5%. B. Answer the same questions from the previous pages. Year OOO voo WN-O Cash Flow -$635,000,000 89,000,000 105,000,000 130,000,000 173,000,000 205,000,000 155,000,000 145,000,000 122,000,000 - 45,000,000 Chapter Net Present and other 311 MINICASE lock Gold Mining Year w gold min the owner of Bullock Gold Mining is evaluat mine in South Dakota Dan Dority, the com has just finished his analysis of the mine stimated that the mine would be productive for or which the gold would be completely mind an estimate of the gold deposits to Alma Gar Dum ny's financial officer. Alma has been asked hy erform an analysis of the new mine and presenter stion on whether the company should open the logist, has just fini He has estimated the WNO years after the com Sito performan mendation on Cash Flow -$635.000.000 89,000,000 105.000.000 130,000,000 173.000.000 205,000,000 155,000,000 145.000.000 122.000.000 - 45,000,000 is projected the expense of w as used the estimates provided by Dan to determine that could be expected from the mine. She has incted the expense of opening the mine and the an enerating expenses. If the company opens the mine, it illos $635 million today, and it will have a cash outflow 515 million nine years from today in costs associated with die the mine and reclaiming the area surrounding it. The n ed cash flows each year from the mine are shown in the Bullock Mining has a required return of 12 percent on all of its gold mines. QUESTIONS 1. Construct a spreadsheet to calculate the payback period, internal rate of return, modified internal rate of return, and net present value of the proposed mine 2. Based on your analysis, should the company open the mine! 3. Bonus question: Most spreadsheets do not have a built-in formula to calculate the payback period. Write a VBA script that calculates the payback period for a project