Envelope (BOE) setup in XLS

1.) Recreate the following Back of the Envelope (BOE) setup in XLS. Submit the XLS file and Word doc.
Answer the following questions by responding below.
• What are the financial and non-financial risks exhibited by this investment?
• What two KEY variables would you adjust in this model and why?