What are the formulas to put in, this question has already been answered but it is wrong.

A) Create an amortization table for a business with the following information. Loan: $5,000,000 Annual interest rate: 2.9% Loan period: 10 years Payments: monthly, end of each month Loan will be fully paid in 10 years. Assignment 9 - Data B) Create a table to show cumulative interest payments and cumulative principal payments of this loan for each year. C) Build a cash flow table for a service business using the loan information from parts "A" and "B". Calculate net cash flow for duration of the projects. Additional information is as follows: - Facility lifetime: 10 years - Investment on the facility and equipment: $5,000,000 - Salvage value: $1,000,000 - Annual revenue: $650,000 first year, 10% increase for year 2 , and 20% annual increase after that - Annual operating costs: - Insurance: $13,000 - Maintenance and utility: $18,000 - Wages: $240,000 - Income tax rate: 20\%. This business does not pay any tax when there is a loss. There is no tax credit for the future. im +