Please show work in excel!

E. Your uncle is a proud owner of an up-market clothing store. Because business is down, he is considering replacing the languishing tie department with a new sportswear Department. In order to examine the profitability of such move, he has hired a financial adviser to estimate the cash flows of the new Department. After 6 months of hard work, the financial advisor came up with the following calculations: (10 points) B t=0 A 2 Investment 3 Rearranging the shop 4 Loss of business during renovation 5 Payment for financial advisor 6 Total -40.000 -15,000 -12,000 -67,000