Operating Cash Flows and Project Assessment

The following information is available for Solar Berhad.

Year $1$ Year $2$ Year $3$ Year $4$

Annual Sales $($unit$)63,000\mathrm{.}00$ increase year$-$on$-$year by $10\%$

Price

RM $38\mathrm{.}50$

Production cost $42\%$ of sales price

Annual Fixed cost RM $494,000\mathrm{.}00$

Depreciation exp

Tax rate

$28\%$

The fixed asset of the company with NAV of RM$1\mathrm{.}2$ m$,$ is being sold at the termination of the project for RM $1\mathrm{.}5$ m$.$

The cost of capital is $6\mathrm{.}30\%$

The initial outlay is RM$2,400,000$

Question $25$

Calculate the recognized cash flow from disposal of asset. RM$\_\_\_\_\_\_\_\_\_.$

Question $26$

Operating cash flow $($a$.$k$.$a incremental cash flow$)$ for Y$1$ is RM$\_\_\_\_\_\_\_\_\_.$

Question $27$

Operating cash flow $($a$.$k$.$a incremental cash flow$)$ for Y$2$ is RM$\_\_\_\_\_\_\_\_\_.$

Question $28$

Operating cash flow $($a$.$k$.$a incremental cash flow$)$ for Y$3$ is RM$\_\_\_\_\_\_\_\_\_.$

Question $29$

Operating cash flow $($a$.$k$.$a incremental cash flow$)$ for Y$4$ is RM$\_\_\_\_\_\_\_\_\_.$

Question $30$

Total PV of the project is RM$\_\_\_\_\_\_\_\_\_.$

$.$Question $31$

NPV of the project is RM$\_\_\_\_\_$

Question $32$

IRR is $\_\_\_\_\_\_\_\_\_\%.(2$ decimals$)$

Question $33$

MIRR is $\_\_\_\%.$

Question $34$

PI is $\_\_\_\_\_\_\_\_\_.$