Please show calculations

EVYLTITT 1 . Emannin 1 r:TtrTt The information for ABC Inc. in Exhibit 1 is for the base case. Exhibits 2 specifies that the financing will be done in two rounds were round one is for $1M and second round of financing (to happen at end of year 2 ) is for $3M. Discount rate is 50% for years 1 and 2 but drops to 40% thereafter. " X " means some calculation or a number needs to be filled in that cell. Absence of " X " means no calculationumber is expected. Submit the above exhibits the way they are presented here showing all the calculations in appropriate column(s) along with a cover page to indicate names of those in the group and what each individual contributed to the assignment. Partial credit will be given for showing calculations. A correct final answer gets no credit unless intermediary calculations are shown. Try to keep each exhibit on one page, looking neat. EVYLTITT 1 . Emannin 1 r:TtrTt The information for ABC Inc. in Exhibit 1 is for the base case. Exhibits 2 specifies that the financing will be done in two rounds were round one is for $1M and second round of financing (to happen at end of year 2 ) is for $3M. Discount rate is 50% for years 1 and 2 but drops to 40% thereafter. " X " means some calculation or a number needs to be filled in that cell. Absence of " X " means no calculationumber is expected. Submit the above exhibits the way they are presented here showing all the calculations in appropriate column(s) along with a cover page to indicate names of those in the group and what each individual contributed to the assignment. Partial credit will be given for showing calculations. A correct final answer gets no credit unless intermediary calculations are shown. Try to keep each exhibit on one page, looking neat