The picture is blurry so i typed the question out.

A surgery center specializes in high risk cardiovascular surgery. The center needs to forecast its profitability over the next 3 years to plan for capital growth projects. For the first year, the hospital anticipates, serving 1300 patients, which is expected to grow by 9% per year. Based on current reimbursement formulas each patient provides an average billing of $125,000 which will grow by 4% each year. However, because of managed care the center only collects 25% of Billings. variable cost for supplies and drugs are calculated to be 10% of Billings. Fixed cost for salaries, utilities and so on will amount to $20 million in the first year and are assumed to increase by 6% per year. develop a spreadsheet model to predict the net present value of profit over the next three years. Use the discount rate of 4%.

please help!!

The net present valise of profit over the next three years is $ The net present valise of profit over the next three years is $