Rare Agri$-$Products Ltd$.$ is considering a new project with a projected

life of seven $(7)$ years. The project falls under the government's subsidy program for encouraging local agricultural products and is eligible for a one$-$time rebate of $25\%$ on any initial equipment installed for the project. The initial equipment $($IE$)$ will cost $$41,000,000.$ An additional equipment $($AE$)$ costing $$3,500,000$ will be needed at the end of year $3.$ At the end of seven $(7)$ years, the original equipment, IE$,$ will have no resale value but the supplementary equipment, $AE,$ can be sold for $$50,000.$ A working capital of $$1,350,000$ will be needed.

The project is forecast to generate sales of agri$-$products over the seven years as follows:

$\backslash$table$[[$Year $1,70,000$ units$],[$Year $2,100,000$ units$],[$Years $3-5,250,000$ units$],[$Years $6-7,325,000$ units$]]$

A sale price of $$150$ per unit for the first two years is expected and then decline to $$90$ per unit thereafter as the newness of the product loses some sheen. The variable expenses will amount to $30\%$ of sales revenue. Fixed cash operating expenses will amount to $$1,100,000$ per year.

The company falls in the $25\%$ tax category for ordinary income and $40\%$ tax category for capital gain.

The initial equipment is depreciated as per the $7-$year MACRS system and the additional equipment is depreciated on a straight$-$line basis. In the event of a negative taxable income, the tax is computed as

usual and is reported as a negative number, indicating a reduction in loss after tax.

The initial financing of the project will be carried out as follows:$55\%$ equity and $45\%$ debt. The company paid $$1\mathrm{.}50$ per share in the form of dividend this year, which is likely to increase at a rate of $3\%$ per year for the near future. The current price of the company's stock is $$9\mathrm{.}50$ per share. The bank loan is likely to be arraned

at an interest rate of $13\mathrm{.}5\%$ p$.$a$.$

You are to show all calculations,answers and formula used $($Donot use microsoft excel$)$

$1.$ Compute the earnings after taxes for years $1$ through $7$

$2.$ Compute the OCF for years $1$ through $7$

$3.$ Compute the Terminal cash flow