Capital budgeting case, business math via excel

I posted the examples they provided.  need the excel formulas shown in the spreadsheet to prove my work

 

Capital Budgeting Case

 

Your company is thinking about acquiring another corporation. the cost of each choice is $250,000. You cannot spend more than that, so acquiring both corporations is not an option. The following are your critical data:

 

Corporation A

 

Revenues = $100,000 in year one, increasing by 10% each year

Expenses = $20,000 in year one, increasing by 15% each year

Depreciation expense = $5,000 each year

Tax rate = 25%

Discount rate = 10%

 

Corporation B

 

Revenues = $150,000 in year one, increasing by 8% each year

Expenses = $60,000 in year one, increasing by 10% each year

Depreciation expense = $10,000 each year

Tax rate = 25%

Discount rate = 11%

 

Compute and analyze items (a) through (d) using a Microsoft® Excel® spreadsheet. Make sure all calculations can be seen in the background of the applicable spreadsheet cells. In other words, leave an audit trail so others can see how you arrived at your calculations and analysis. Items (a) through (d) should be submitted in Microsoft® Excel®; indicate your recommendation (e) in the Microsoft® Excel® spreadsheet

 

a.     A 5-year projected income statement

b.    A 5-year projected cash flow

c.     Net present value (NPV)

d.    Internal rate of return (IRR)

e.     Based on items (a) through (d), which company would you recommend acquiring?