Please solve in Excel.

QUESTION 1 A new project will require the purchase of an asset priced at $3,000, the asset will require transportation and installation of $500. The project will also require an increase in net working capital of $800 in the initial period which is expected to be recovered in the last year. The after tax salvage of the asset at the end of 4 years is $300. Expected operating cash flows are given in the table below. year 1 2 4 OCF 900 1000 1100 1200 Assuming cost of capital is 5%, what is the net present value of this project? 808.61 589.61 292.00 1,000.00 306.61