PROFORMA, WAAC AND IRR

Part l. Help with Cash and cash equivalents, Non current assets section and check if everything else is correct

Part II. check if correct

Part III. check if correct

o WACC 9.06% 3 Neutral Cash Flow Discounted Cash Flow -10,000,000 1 2,200,000 2. 2,200,000 3 2,200,000 4 2,200,000 5 2,200,000 NPV IRR -10000000 2,017,238.22 1,849,659.10 1,696,001.38 1,555, 108.54 1,425,920.18 (1,456,072.58) 0.10% o WACC 9.06% 3 Neutral Cash Flow Discounted Cash Flow -10,000,000 1 2,200,000 2. 2,200,000 3 2,200,000 4 2,200,000 5 2,200,000 NPV IRR -10000000 2,017,238.22 1,849,659.10 1,696,001.38 1,555, 108.54 1,425,920.18 (1,456,072.58) 0.10%