please help me with the blank place and the formulars of it. Thank You so much.

LA Paste B A Alignment Number Calls Editing Conditional Format as Cell Formatting Table Styles Styles Clipboard Font D34 X IEBT Taxes Net income 408,430.00 $ 85,770.30 322,659.70 S 85,950.00 $ 18,049.50 67,900.50 $ 945,510.00 198,557.10 746,952.90 27 Fixed asset book value in three years 32 210,000.00 Aftertax salvage value Sell equipment Taxes Aftertax cash flow 35 $ (2,900,000.00) (300,000.00) Capital spending Net working capital OCF Net cash flow 300,000.00 1,176,442.90 $ 1,289,229.70 $ 1,356,950.50 $ $ (3,200,000.00) NPV Prev 5 of 5 !!! Next Sign In 12AA - A. Alignment Number Conditional Format as Cell Formatting Table Styles Cells Editing Slipboard Font Styles 34 X for 210,000 21% Pretax salvage value Tax rate Project and asset life Required return MACRS percentages Year 1 Year 2 Year 3 12% 0.3333 0.4445 0.1481 Complete the following analysis. Do not hard code values in your calculations. You must use the built-in Excel function to calculate the NPV. Sales Costs Depreciation EBT Taxes 7 Net income 2,190,000.00 $ 815,000.00 966,570.00 408,430.00 85.770.30 322,659.70 $ 2,190,000.00 $ 815,000.00 1,289,050.00 85,950.00 $ 18,049.50 67,900.50 $ 2,190,000.00 815,000.00 429,490.00 945,510.00 198,557.10 746,952.90 Paste Alignme Conditional Format as Cell Formatting Table Styles Styles Cells - Editing Clipboard D34 Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.9 million. The fixed asset will be depreciated on a three-year MACRS schedule. The project is estimated to generate $2,190,000 in annual sales, with costs of $815,000. The project requires an initial investment in net working capital of $300,000, and the fixed asset will have a market value of $210,000 at the end of the project. What is the project's Year 0 net cash flow? Year 1? Year 2? Year 3? The tax rate is 21 percent. If the required return is 12 percent, what is the project's NPV? Asset investment Estimated annual sales Costs Net working capital Pretax salvage value Tax rate Project and asset life Required return MACRS percentages 2,900,000 2,190,000 815,000 300,000 210,000 21% 10 11 12 13 12% 5 of 5 Next