Please include formulas as well so I can understand how you got the numbers that are in the cells! Thank you!!

(NOTE: the G column is also included in rows 23 through 26 as year 5. Please include that in your answer, I just wasn't able to get it in the screenshot)

20 2. Complete the following timeline to compute the net present value of the future cash flows for this project. Don't forget to include the salvage value in year 5. 24 Discount Factor =1/((1+r)n) 25 Present value of the cash flows \begin{tabular}{|r|r|l|l|l|l|} \hline 1.000 & & & & & \\ \hline$(1,750,000.00) & & & & & \\ \hline \end{tabular} 26 Net present value 27 28 3. Use Excel's NPV function to compute the present value of the cash flows from years 1-5. Do not include the original investment at time zero. 29 NPV of Cash Flows from Years 1-5 30 Deduct the cost of the investment 31 Net present value 32 Write an if/then statement to ACCEPT or REJECT the project based on NPV 33 34 4. Use Excel's IRR function to compute the project's internal rate of return 35 Write an if/then statement to ACCEPT or REJECT the project based on IRR 36 5. Compute the project's payback period. years