Below is the chart for the question.

Thanks for your help!

Propel Corporation plans to make a $49.3 million investment, initially funded completely with debt. The free cash flows of the investment and Propel's incremental debt from the project are shown here: a. Use the APV method to determine the levered value of the project at each date and its initial NPV. b. Calculate the WACC for this project at each date. How does the WACC change over time? Why? c. Compute the project's NPV using the WACC method. d. Compute the equity cost of capital for this project at each date. How does the equity cost of capital change over time? Why? e. Compute the project's equity value using the FTE method. How does the initial equity value compare with the NPV calculated in parts (a) and (c)? Hint: Make sure to round all intermediate calculations to at least four decimal places. a. Use the APV method to determine the levered value of the project at each date and its initial NPV. The levered value of the project at each date will be: (Round all answers to two decimal places.) (Click on the following icon in order to copy its contents into a spreadsheet.) \begin{tabular}{lrrrr} Year & 0 & 1 & 2 & \multicolumn{1}{c}{3} \\ \hline Free cash flows ($ million) & 49,3 & 38,9 & 18,9 & 23,3 \\ Debt ($ million) & 49.3 & 29.6 & 16.1 & 0.0 \\ \hline \end{tabular}