I need some help with this excel sheet problem. The red numbers at are what the values are suppose to match. Here are the assumptions to use: 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.