Please include Excel functions with answers. Thank you!

Chapter X Saved F23 X c D G 1 2 3 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 straight-line to zero over its three-year tax life. 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 Onet 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? 5 $ 6 7 8 Asset Investment Estimated annual sales Costs Net working capital Pretax salvage value Tax rate Project and asset life Required return $ $ $ $ $ 9 10 11 2,900,000 2,190,000 815,000 300,000 210,000 21% 3 12% 12 13 14 IS 16 Complete the following analysis. Do not hard code values in your calculations. You must the heatin Excal function in calculate the NPV Sheets READY TOON 300 MAH 4 A 20 888 F4 F DU FS DD 17 a 59 A 2 , 3 4 * 5 303 MAR PE 4. SA 12 SO F3 888 F. ca 97 DD FS F6 DU FB 19 2 # 3 $ 4 % 5 6 & 7 8 02 W u C Homework CX Chege Search ducation.com/ext/map/index.html?_con=con&external_browsers:0&launchurl=https%253A%252F%252Fnowconnect.mhede Saved Chapter X 123 Sa B D E F G H 17 18 19 Aftertax salvage value Sell equipment Taxes Aftertax cash flow 20 21 22 23 24 Sales Costs Depreciation EBT Taxes Net Income SABER 26 27 2x 29 Capital spending Net working capital OCF Net cash flow 14 35 NPV 36 37 3 39 Sheeti READY 100% 300 M 4 A 90 OOO co Dil F4 38 00 56 FB 11 A 2 3 4 % 5 & 7 . ( 9 8