PLEASE PROVIDE FORMULAS FOR THE BLANK CELLS IN THIS EXCEL PROBLEM!! :) will thumbs up and rate if correct thank you!

B C D E F G H L M N 13 14 15 8.9% Hurdle Rate 20% Tax rate 16 Project 1 Project 1 Project 2 year 1 2 3 4 5 6 0 (11,000) (26,500) Annuity factor: NPV of project: EAA: 17 18 19 20 Initial Investment: Equipment 21 Initial Investment: Other 22 Estimated incremental revenues 23 Estimated incremental costs 24 Tax benefit of depreciation ** 25 Net Incremental cash Flows 26 PVs of Incremental cash flows 27 28 9,200 (600) 9.300 (600) 9,400 (600) 9.500 (600) 9,600 (600) 9,700 (600) Which Project should be purchased? Annual depreciation: Tax Benefit as positive numbers 29 30 31 Project 2 32 year 3 0 1 2 4 5 (11,400) (28,000) 33 34 Initial Investment: Equipment 35 Initial Investment: Other 36 Estimated incremental revenues 37 Estimated incremental costs 38 Tax benefit of depreciation** 39 Net Incremental cash Flows 40 PVs of Incremental cash flows 10,800 11,100 (525) (525) 11,200 11,300 11,600 (525) (525) (525) 41 42 Annual depreciation: Tax Benefit as positive numbers 43 44 45