case results might vary, the expected free cash flows are in the table below. Please use these numbers when completing this case.

Year $0$

Operating CF

Operating CF

Less: Inv in Op Cap

Change in FA

$$1,350,000$

Change in NWC

$$20,000$

$($$$1,370,000)$

$264,700$

$346,300$

$259,260$

$207,036$

$207,036$

$167,868$

$128,700$

$214,700$

Freo Cash Flow

Year $5$

$346,300$

Year $3$

Year $4$

$259,260$

$207,036$

$207,036$

$$264,700$

Year $2$

the

Year $7$

$167,868$

$128,700$

$128,700$

$($$$66,000)$

$($$$20,000)$

$214\mathrm{.}700$ feel might be important to this decision. important to note $-$ I am not as concemed about the correct ratios as I am your ability to apply those results to your interpretation of the problem$).$

Questions

What is the payback period?

What is the discounted payback period?

What is the NPV$?$

What is the IRR?

What is the MIRR?

What is the Profitability Index?

What would you recommend to management based on this analysis?