please solve :

- please use the same format when solving the problem.

- show on excel

- show work

- show formulas

-explain

Thank you!

N P12.2(Assume the annual calculated cash flows are equal sil 10 years of the project 11 12 Landcruiser PM (LP) has operated an online relatione ling off road trucks. As the name mire fem speciales parts for the verble Toyota Histow troughout the world for its ability and offroat prowess. The boat that Toyota pod bulding and exporting the Moth US market in 12 month.More deporded more and more on 10-factured parts to weep their loved off con More and mom Flowers are replacing the orginine sincer rew a modem American buitenge The engine replacement requires in the new engine with the layeta deve van invest in a variety of machine sing a lot of $700,000 Pawesbad been offering engine adaptors for some time but have recenty dood to begin building news. To make the pistom would need to a management estimate at they will be able to torow $400.000 manation.bank dery interest. The remaining funds woed how to be cold by own able to year for eachThe would com 1.000 include depreciation expense of $70,000 per year or were expense of 532.00) Anor expensel, the fim expects canings before rest and two of $15.00. The fom pay taxes noin to 30% which results name income of 5,000 year over the 10 you expected fe of the equement A. (Part What is a free cath PowLP shootoped to receive from the master in your ansuring that it does not requin any other with capt center working capital and the quilted over 10 year to ar salvage and book? (Part 2) How Should the facing cost associated with the $400.000 de corporated into the way of cash low? B. Be frequest of retium tortes TON and the new as a founded that is the anale PV of the in 24 5 25 28 27 15 $ Inputs Cost of Machine Unte Price Unost Depreciation interest Expenso Tak RM YOS Rate of our 700.000 1.000 30 THOOT DO 2.000 page 377 for how to handle repens) 30 10 10% 3 31 33 Year Year ARRHARASHI Year Year 4 Years Yer Yes Years Year 10 35 M 37 Part 1 Reventos se Cost of Good Sold Le Cash Expenses less Deprecarian Operating income 13 $ 23 24 26 27 20 Inputs Cost of Machine Unte Sale Price Und Cont Depreciation Interest Expense Tax Rate Years Rate of Roon $ 5 5 5 00 000 1.000 1300 (1.000) (70.000) (32.000) (page 377 for how to handle interest expense) 30% 10 10 30 31 32 33 34 35 Yasro Year 1 Year 2 Year Year 4 Yeard Year Year You Year 10 37 30 39 40 41 42 a Part 1 Revenues L038 Cost of Good Sold Los: Cash Expenses Less: Depreciation Operating income less: Taxes Operating Pro AT plus Depreciation Operating Cash RW Less: Capital Exp Less Add Working CAD Free Cash Flow 48 Part 2: B N P12.2(Assume the annual calculated cash flows are equal sil 10 years of the project 11 12 Landcruiser PM (LP) has operated an online relatione ling off road trucks. As the name mire fem speciales parts for the verble Toyota Histow troughout the world for its ability and offroat prowess. The boat that Toyota pod bulding and exporting the Moth US market in 12 month.More deporded more and more on 10-factured parts to weep their loved off con More and mom Flowers are replacing the orginine sincer rew a modem American buitenge The engine replacement requires in the new engine with the layeta deve van invest in a variety of machine sing a lot of $700,000 Pawesbad been offering engine adaptors for some time but have recenty dood to begin building news. To make the pistom would need to a management estimate at they will be able to torow $400.000 manation.bank dery interest. The remaining funds woed how to be cold by own able to year for eachThe would com 1.000 include depreciation expense of $70,000 per year or were expense of 532.00) Anor expensel, the fim expects canings before rest and two of $15.00. The fom pay taxes noin to 30% which results name income of 5,000 year over the 10 you expected fe of the equement A. (Part What is a free cath PowLP shootoped to receive from the master in your ansuring that it does not requin any other with capt center working capital and the quilted over 10 year to ar salvage and book? (Part 2) How Should the facing cost associated with the $400.000 de corporated into the way of cash low? B. Be frequest of retium tortes TON and the new as a founded that is the anale PV of the in 24 5 25 28 27 15 $ Inputs Cost of Machine Unte Price Unost Depreciation interest Expenso Tak RM YOS Rate of our 700.000 1.000 30 THOOT DO 2.000 page 377 for how to handle repens) 30 10 10% 3 31 33 Year Year ARRHARASHI Year Year 4 Years Yer Yes Years Year 10 35 M 37 Part 1 Reventos se Cost of Good Sold Le Cash Expenses less Deprecarian Operating income 13 $ 23 24 26 27 20 Inputs Cost of Machine Unte Sale Price Und Cont Depreciation Interest Expense Tax Rate Years Rate of Roon $ 5 5 5 00 000 1.000 1300 (1.000) (70.000) (32.000) (page 377 for how to handle interest expense) 30% 10 10 30 31 32 33 34 35 Yasro Year 1 Year 2 Year Year 4 Yeard Year Year You Year 10 37 30 39 40 41 42 a Part 1 Revenues L038 Cost of Good Sold Los: Cash Expenses Less: Depreciation Operating income less: Taxes Operating Pro AT plus Depreciation Operating Cash RW Less: Capital Exp Less Add Working CAD Free Cash Flow 48 Part 2: B