Can you please answer in this file format!

The OCF Sheet is blank so let me know what to put in it. Thank you!

Bidding Problem (Excel Solver) Alton Enterprises needs someone to supply it with 150,000 cartons of machine screws per year to support its manufacturing needs over the next five years, and you've decided to bid on the contract. It will cost you $425,000 to install the equipment necessary to start production; you will depreciate this cost straight-line to zero over the project's life. You estimate that in five years, this equipment can be salvaged for $50,000. Your fixed production costs will be $150,000 per year, and your variable production costs should be $6 per carton. You also need an initial investment in net working capital of $60,000. If your tax rate is 34 percent and you require at least a 20 percent return on your investment, calculate the lowest bid price you can submit (and not suffer from the winner's curse). 1 2 3 4 5 Inputs Project Length Initial Outlay NW Co Salvage Value Fixed Costs 6 7 8 Unit Price 9 10 Unit Variable Cost 11 12 Unit Sales Depreciation Tax Rate Required Return 13 14 15 16 17 18 19 20 21 22 23 24 Plagiarism Inputs OCF FCF + Year 0 1 2 3 4 5 Initial Investment OCF ANWC After-tax Salvage FCF NPV Bid Price Plagiarism Inputs OCF FCF +