I need help solving this excel problem. These are the assumptions:

WACC $($nominal$)=8\%$

Tax Rate $=30\%$

A firm is considering a capital budgeting project with a projected fixed asset cost of $$1,500,000.$

The projected cost will be depreciated via the straight line method over $6$ years.$$

The company has existing land they could use to develop this project, the land could be sold today for $$50,000.$

The project will last for a total of $8$ years, and the equipment involved will be salvagable for $$75,000$ at the end of the $8$ years.

In the first year, the firm projects sales of $6,000$ units of the new product at a cost of $$110$ per unit. $$However$,$ there will be a negative impact on the firm's existing products of $3,000$ units and these units sell for $$80$ per unit.

Inflation on the sales price of both the existing and new product is expected to be $3\%($starting in year $2).$

Growth in quantity sold for the new product will be $10\%$ for the first two years and $7\%$ for the remainder of the project.

Quantity sold for the existing product was expected to grow at $3\%$ each year.

The project will require an initial investment $($year $0)$ in working capital equivalent to $9\%$ of year $1$ revenues $($net of cannibalized sales$).$The ongoing working capital$/$revenue ratio will also be $9\%.$

All working capital will be recovered at the end of the project's life.

Variable expenses for both the new product and the existing product are $30\%$ of revenue.$$

Fixed expenses in year $1$ are anticipated to be $$45,000$ and zero afterwards. $\backslash$begin$\{$tabular$\}\{|$r$|\}$

$\backslash$hline $4\backslash \backslash$

$\backslash$hline $44\backslash \backslash$

$\backslash$hline $45\backslash \backslash$

$\backslash$hline $46\backslash \backslash$

$\backslash$hline $47\backslash \backslash$

$\backslash$hline $48\backslash \backslash$

$\backslash$hline $49\backslash \backslash$

$\backslash$hline $50\backslash \backslash$

$\backslash$hline $51\backslash \backslash$

$\backslash$hline $52\backslash \backslash$

$\backslash$hline $53\backslash \backslash$

$\backslash$hline $54\backslash \backslash$

$\backslash$hline $55\backslash \backslash$

$\backslash$hline $56\backslash \backslash$

$\backslash$hline $57\backslash \backslash$

$\backslash$hline $58\backslash \backslash$

$\backslash$hline $59\backslash \backslash$

$\backslash$hline $60\backslash \backslash$

$\backslash$hline $61\backslash \backslash$

$\backslash$hline $62\backslash \backslash$

$\backslash$hline $63\backslash \backslash$

$\backslash$hline $64\backslash \backslash$

$\backslash$hline $65\backslash \backslash$

$\backslash$hline $66\backslash \backslash$

$\backslash$hline $67\backslash \backslash$

$\backslash$hline $68\backslash \backslash$

$\backslash$hline $69\backslash \backslash$

$\backslash$hline $70\backslash \backslash$

$\backslash$hline $71\backslash \backslash$

$\backslash$hline $72\backslash \backslash$

$\backslash$hline $73\backslash \backslash$

$\backslash$hline $74\backslash \backslash$

$\backslash$hline $75\backslash \backslash$

$\backslash$hline $76\backslash \backslash$

$\backslash$hline $77\backslash \backslash$

$\backslash$hline $78\backslash \backslash$

$\backslash$hline $79\backslash \backslash$

$\backslash$hline $80\backslash \backslash$

$\backslash$hline $81\backslash \backslash$

$\backslash$hline $82\backslash \backslash$

$\backslash$hline $83\backslash \backslash$

$\backslash$hline $84\backslash \backslash$

$\backslash$hline $85\backslash \backslash$

$\backslash$hline $86\backslash \backslash$

$\backslash$hline $87\backslash \backslash$

$\backslash$hline $88\backslash \backslash$

$\backslash$hline $89\backslash \backslash$

$\backslash$hline $90\backslash \backslash$

$\backslash$hline $91\backslash \backslash$

$\backslash$hline $92\backslash \backslash$

$\backslash$hline $93\backslash \backslash$

$\backslash$hline $94\backslash \backslash$

$\backslash$hline $95\backslash \backslash$

$\backslash$hline $96\backslash \backslash$

$\backslash$hline $97\backslash \backslash$

$\backslash$hline $98\backslash \backslash$

$\backslash$hline $99\backslash \backslash$

$\backslash$hline $100\backslash \backslash$

$\backslash$hline $101\backslash \backslash$

$\backslash$hline $102\backslash \backslash$

$\backslash$hline

$\backslash$end$\{$tabular$\}$