PROFORMA, WACC AND IRR

Part I. Help with cash and cash equivalents, and the non current assets section. Correct if something is wrong.

WACC:

answer option 1. 9.06%

option 2. 10.43%

is that right?

ASSETS Currender Cash Deceves 120 12.250.000 INCOME STATEMENTE/B2022 Total 5 243.002.000.00 $ 262,452.000 2460 LNSO STDA 05 sy 2.285.000 2.000 BLE DOOD 35 5 21.5.000.00 1321923 . TS LO 14.00 Is 5542 Ord Ant BALANCE SHOW LABU Current 120.00 we 11 322,000 2.000.000,00 EUR ELIM BALOO HO,00.00 Nion Current 53,000 3.000,000.00 Tumble 1.500.000,00 MMMM 1.800,000.00 Totes 1319, 900.00 11.25.000 HA1,000.00 STOCIKOOLDERS COMITY 000 100.00 0,00000 Date HO VE, | SN 000 185 340 0.00 TOTAL ON 11254,275.00 0.00 14129.63.00 . 20.00 MAS G Amen them . M. 12. W M.1.100.00 10 Neftanding The A Mb Total ASSETS Currender Cash Deceves 120 12.250.000 INCOME STATEMENTE/B2022 Total 5 243.002.000.00 $ 262,452.000 2460 LNSO STDA 05 sy 2.285.000 2.000 BLE DOOD 35 5 21.5.000.00 1321923 . TS LO 14.00 Is 5542 Ord Ant BALANCE SHOW LABU Current 120.00 we 11 322,000 2.000.000,00 EUR ELIM BALOO HO,00.00 Nion Current 53,000 3.000,000.00 Tumble 1.500.000,00 MMMM 1.800,000.00 Totes 1319, 900.00 11.25.000 HA1,000.00 STOCIKOOLDERS COMITY 000 100.00 0,00000 Date HO VE, | SN 000 185 340 0.00 TOTAL ON 11254,275.00 0.00 14129.63.00 . 20.00 MAS G Amen them . M. 12. W M.1.100.00 10 Neftanding The A Mb Total