Can someone please help me solve this problem in excel?

I need problem 12 in the output area done please

I want to know the equations and how you got. Please add details

Student Chap007 - Excel Reeves, Tulisa S -O X Insert Draw Page Layout Formulas Data Review View Tell me what you want to do Cut Copy . AutoSum A Paste B 1 u ii- Merge & Center s-% , f: Conditional Fomat as Cell Insert Delete Format Fomatting Table Styles Sort & Find & Filter Select Clear Clipboard Font Alignment Number Cells Editing 0 Chapter 07 Problems 11& 12 Input Area: Problem 11 Expected Cash Flows Expected Cash Expected Cash Time Recei 746,872 341,555 62482 9,871 1,295,500 831.454 123,897 1,005 10 12 13 Discount Rate 4 25% Input Area: Problem 12 Original interest rate Interest rate after change (1) Interest rate after change(2) Total assets Total liabilities 4 25% 16 17 18 19 20 21 3. 50% 20,000,000.00 S18,000,000 Output Area: Problem 11 PV of Expected CFs 23 Asset Cash Flows PV of Exp CFs t 1,223,597 7 217 1,223,597 R7A A Prob 1 | Prob 2 | Prob 3 | Prob 4 | Prob 5 | Prob 6 | Prob 7 | Prob 8 | Prob 9 | Prob 10 | Prob 11 & 12 | Prob 13 | Prob 14 | Prob 15 Prob 16 | Prob 17 | Prob 18.. + 100% 10:48 PM 9/25/2018