please use the same values and solve it completly. thanks.

ACC 420 Test 2 Question 1 A company has to decide whether to select a project or not. The following information are provided: The cost of the capital expenditure involved is $65,500 Discount rate of the project is 11%, Company will have to spend $6,500 on net working capital that will be returned to him at the end of the project He will depreciate his capital expenditure using straight line method over the project life. . The duration of the project is 4 years. Tax rate of the project is 32% . His accountant has forecast a revenue of $ 23,000 annually. . . Further information is provided: Supplies $800 expense Supplies $1300 Salary expenses $1400 Unearned Revenue $6100 Utilities $ 1050 Rental expenses $950 Prepaid Rent $1500 At the end of the project he will sell the equipment purchased initially [CAPEX) at 10,000 The salvatge value or CAPEX is ental expenses Prepaid Rent $1500 At the end of the project he will sell the equipment purchased initially [CAPEX] at 10,000 The salvage value of CAPEX is $7500 REQUIRED a) Calculate the initial investment b) Calculate each year cash flow c) Calculate the terminal value of the asset used d) Calculate the NPV e) Calculate the Profitability Index [PI] f) Calculate IRR of the project