0 8.00% -$15,000,000 1 2 Cost of Capital (Discount Factor) Initial Investment Revenue $6,000,000 $12,000,000 $12,000,000 $12,000,000 $12,000,000 Labor $1,500,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $750,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 Materials Fixed Overhead $500,000 $500,000 $500,000 Miscellaneous $250,000 $250,000 $250,000 $400,000 $500,000 $250,000 $250,000 $2,000,000 $2,000,000 $4,900,000 $5,750,000 Deprec. & Amort $1,000,000 $2,000,000 $1,000,000 $5,750,000 $4,750,000 Total Expenses $4,750,000 EBT $6,250,000 $7,250,000 $7,250,000 Tax Expenses $1,100,000 $6,250,000 $330.000 $1.875.000 $1,875,000 $2,175,000 $770,000 $4,375,000 $4,375,000 $5,075,000 $5,075,000 $2,175,000 Net Income Add: Depreciation $1.000.000 $2,000,000 $2,770,000 $2,000,000 $2,000,000 $1,000,000 $6,375,000 $6,375,000 $6,075,000 -$15,000,000 $6,075,000 Net Cash from Operations NCLV (all assets) $0 Assume the Cost of Capital (Discount Factor) is 8.00% 35. What is the Regular Payback? (2 points) 36. What is the Discounted Payback? (2 points) 37. What is the Profitability Index? (2 points) Enter all answers for 35 thru 37 as a whole number and round two past the decimal (x.XX) 38. What is the NPV? (4 points) Enter your answer as a number, ROUND to the nearest whole dollar (i.e., DO NOT use cents), and DO NOT use the S sign. Commas are option (but you are advised to use them). 39. What is the IRR (using Excel)? (2 points) Enter your answer as a decimal and round four past (e.g.,.xxxx)