Free Cash Flow Break Even Financial Leverage Cal Student Name First Last 40 points (40% of Exam) From the Data Below Calculate the Free Cash Flowand the: See format Table 11-5 page 380 1) Simple Payback 2) Discounted Payback 3) Net Present value 4) Internal Rate of Return 5) Profitability Index Initial Investment Sale of Old Equipment Net of Taxes Renovation of Space $20,000,000 $500,000 $1,000,000 Year 1 Year 2 Year 3 Year 4 Year 5 Sales Units Sold Price 75,000 100,000 120,000 105,000 85,000 Variable Costs $250 $12,000,000 $250 $16,000,000 $250 $19,200,000 $250 $16,800,000 $200 $13,600,000 Fixed Costs $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 Depreciation $410,000 $410,000 $410,000 $410,000 $410,000 Tax Rate Required Rate of Return No Change in net Working Capital 25.00% 8.00% Free Cash Flow Break Even Financial Leverage Cal Student Name First Last 40 points (40% of Exam) From the Data Below Calculate the Free Cash Flowand the: See format Table 11-5 page 380 1) Simple Payback 2) Discounted Payback 3) Net Present value 4) Internal Rate of Return 5) Profitability Index Initial Investment Sale of Old Equipment Net of Taxes Renovation of Space $20,000,000 $500,000 $1,000,000 Year 1 Year 2 Year 3 Year 4 Year 5 Sales Units Sold Price 75,000 100,000 120,000 105,000 85,000 Variable Costs $250 $12,000,000 $250 $16,000,000 $250 $19,200,000 $250 $16,800,000 $200 $13,600,000 Fixed Costs $1,000,000 $1,000,000 $1,000,000 $1,000,000 $1,000,000 Depreciation $410,000 $410,000 $410,000 $410,000 $410,000 Tax Rate Required Rate of Return No Change in net Working Capital 25.00% 8.00%