will rate! please do both tables and please show work!

46 TILLS MOTO CASH FLOWS OVER PROJECT #3's LIFE 47 Target Rate of Return 22.243% Auto Transferred from your WACC worksheet 48 Net Cash Flows each year 49 Year Number 1 0 4 2 3 50 YEAR 2021 2022 2023 2024 2025 51 CAPITAL PRODUCT #3 -$5,662,800 $1,097,900 $2,040,200 $2,846,100 $3,942,000 52 -$5,662,800 $0 $0 $0 $0 53 -$5,662,800 $0 $0 $0 Cumulative cash flows (See Problem 5-1) Discounted cash flows (See Problems 5-3 (Part a) & 5-4 (Part b)) Cumulative discounted cash flows (See Problems 5-3 (Part a) & 5-4 (Part b)) $0 54 -$5,662,800 $0 $0 $0 $0 55 CAPITAL BUDGETING CALCULATIONS PRODUCT #3 CALCULATE ANALYSIS: ACCEPTABLE or UNACCEPTABLE? B Net Present Value (NPV) (See Problems 5-11 (Partc) & 5-12 (Part b)) $0 59 Internal Rate of Return (IRR) (See Problems 5-5 & 5-6) 0.00% 60 Profitability Index (PI) (See Problem 5-8) 0.000 61 Modified Internal Rate of Return (MIRR) (using the COMBINATION APPROACH) 62 (See Problem 5-20) 0.00% Reinve both b Payback Period (PP) (See Problem 5-1) 0.00 63 Discounted Payback Period (DPP) (See Problems 5-3 (Part a) & 5-4 (Part b)) 0.00 64 65