.The answers in red are incorrect. Can you please provide the correct answers?
AutoSave HI DrawhornSherita_JW1530_Assignment2_PartA_DataCalculations+Reviewed - Saved to this PC- Sherita Drawhorn 0 x File Home Insert Draw Design Layout References Mailings Review View Help Grammarly Share Comments X E ALT Helvetica 10.5 A A Aa to BI Uab X, X? ADA AaBbCcDc AaBbCcDc AaBbci AaBbccc AaB 1 Normal 1 No Spac... Heading 1 Heading 2 Find Replace Select Paste Title Dictate Editor Open Grammarly Grammarly Clipboard Font Voice Editor Paragraph Styles Editing 1,,,,, .Y.AL.1.1.1.1.2.1.1.,3.,lir.4.1.1.1.5.1.11.6,1.,7. NPV = Present value oi Casm in TOWS - Cari UULIOWS = (186363.6+169421.5+154019.5+140017.8+127288.9785000) = -7888.71 IRR = 9.61 % +2. Stanley's Proposal Investment Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Cash Flows -785000 205000 225500 248050 272855 350140.5 Cumulative CF -785000 -580000 -354500 -106450 166405 516545.5 PV Factor 1 0.91 0.83 0.75 0.68 0.62 LIN,1811111117111111161111...5...1 Discounted CF -785000.0 186363.6 186363.6 186363.6 186363.6 217409.7 -785000.0 -598636.4 -412272.7 -225909.1 -39545.5 177864.2 Cumulative DCF Discount Rate 10% Nominal Payback = 3 +166405/272855) = 3.61 Years Discounted Payback = 4+(177864.2/217409.7) = 4.81 Years NPV = Present Value of Cash Inflows - Cash Outflows = (186363.6+186363.6+186363.6+186363.6+217409.Z-785000) = 177864.5 IRR = 11 % 3. Eva's Proposal Inactment Vaar Vaar 1 Vaar2 Vaar2 Vaar Vaars Page 1 of 3 474 words C Focus 13 100% H Type here to search J' 7:16 PM 12/8/2020 AutoSave HI DrawhornSherita_JW1530_Assignment2_PartA_DataCalculations+Reviewed - Saved to this PC- Sherita Drawhorn 0 x File Home Insert Draw Design Layout References Mailings Review View Help Grammarly Share Comments X E ALT Helvetica 10.5 A A Aa to BI Uab X, X? ADA AaBbCcDc AaBbCcDc AaBbci AaBbccc AaB 1 Normal 1 No Spac... Heading 1 Heading 2 Find Replace Select Paste Title Dictate Editor Open Grammarly Grammarly Clipboard Font Voice Editor Paragraph Styles Editing 1,,,,, .Y.AL.1.1.1.1.2.1.1.,3.,lir.4.1.1.1.5.1.11.6,1.,7. NPV = Present value oi Casm in TOWS - Cari UULIOWS = (186363.6+169421.5+154019.5+140017.8+127288.9785000) = -7888.71 IRR = 9.61 % +2. Stanley's Proposal Investment Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Cash Flows -785000 205000 225500 248050 272855 350140.5 Cumulative CF -785000 -580000 -354500 -106450 166405 516545.5 PV Factor 1 0.91 0.83 0.75 0.68 0.62 LIN,1811111117111111161111...5...1 Discounted CF -785000.0 186363.6 186363.6 186363.6 186363.6 217409.7 -785000.0 -598636.4 -412272.7 -225909.1 -39545.5 177864.2 Cumulative DCF Discount Rate 10% Nominal Payback = 3 +166405/272855) = 3.61 Years Discounted Payback = 4+(177864.2/217409.7) = 4.81 Years NPV = Present Value of Cash Inflows - Cash Outflows = (186363.6+186363.6+186363.6+186363.6+217409.Z-785000) = 177864.5 IRR = 11 % 3. Eva's Proposal Inactment Vaar Vaar 1 Vaar2 Vaar2 Vaar Vaars Page 1 of 3 474 words C Focus 13 100% H Type here to search J' 7:16 PM 12/8/2020
