Sydney Harbor Inc. is evaluating the following project's proposal:

The project cost is RM$3\mathrm{.}5$ M$,$ with additional fixed asset purchase of RM$0\mathrm{.}5$M$.$

The operating cash flows of the project are as follows:

Year

$1$ RM $1,750,000\mathrm{.}00$

$2$ RM $1,800,000\mathrm{.}00$

$3$ RM $2,500,000\mathrm{.}00$

$4$ RM $1,500,000\mathrm{.}00$

$520\%$ of the project cost

At the termination of the project, $40\%$ of the fixed asset cost is to be recovered. The company's cost of capital is $5\mathrm{.}14\%$ p$.$a$.$

Based on Capital Budgeting Techniques, answer all the questions.

The initial outlay of the project is RM$\_\_\_\_\_\_\_\_\_\_\_\_.$

The terminal value is RM$\_\_\_\_\_\_\_\_\_\_\_\_.$

The PV of the OCF in Year $2$ is RM$\_\_\_\_\_\_\_\_\_\_\_\_.$

The PV of the OCF in Year $4$ is RM$\_\_\_\_\_\_\_\_\_\_\_\_.$

The FV of the OCF in Year $3$ is RM$\_\_\_\_\_\_\_\_\_\_\_\_.$

Total PV of the project's cash flow is RM$\_\_\_\_\_\_\_\_\_.$

Total FV of the project's cash flow is RM$\_\_\_\_\_\_\_\_\_\_.$

The payback period of the project is $\_\_\_\_\_\_\_\_$ period.

The discounted payback period is $\_\_\_\_\_\_\_$ period.

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

The PI of the project is $\_\_\_\_\_\_\_\_\_\_.$

The IRR is $\_\_\_\_\_\_\_\_\%.$

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