A1 Laurman, Inc. is considering the following project: c E 1 2 2,205,000 7 225,000 $ 2,750,000 1,600,000 1,150,000 $ aurman, Inc. is considering the following project: lequired investment in equipment S 3 roject life 4 alvage value 5 6 The project would provide net operating income each year as follows: 7 Sales Variable expenses 9 Contribution margin 10 Fixed expenses: 11 Salaries, rent and other fixed out of pocket costs $ 12 Depreciation 13 Total fixed expenses 14 Net operating income 15 16 company discount rate 1896 17 18 .Compute the annual net cash inflow from the project. $ 520,000 350,000 870,000 280.000 19 20 .. Complete the table to compute the net present value of the investment. 21 22 Year's) 1-7 23 Now 7 A1 : Laurman, Inc. is considering the following project: B c D E 19 20 2. Complete the table to compute the net present value of the investment. 21 22 Year(s) 23 Now 1-7 24 Initial investment 25 Annual cost savings 26 Salvage value of the new machine 27 Total cash flows 28 Discount factor 1.000 29 Present value of the cash flows 30 Net present value 31 32 Use Excel's PV function to compute the present value of the future cash flows 33 Deduct the cost of the investment 34 Net present value 35 36 3. Use Excel's RATE function to compute the project's internal rate of return 37 38 4. Compute the project's payback period. years 39 40 5. Compute the project's simple rate of return Sheet1