Sydney Harbor Inc.

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

The project cost is RM3.5 M, with additional fixed asset purchase of RM0.5M.

The operating cash flows of the project are as follows:

Year
1	RM 1,750,000.00
2	RM 1,800,000.00
3	RM 2,500,000.00
4	RM 1,500,000.00
5	20% 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 5.14% p.a.

Based on Capital Budgeting Techniques

6; Total PV of the project's cash flow is RM_________.

7;Total FV of the project's cash flow is RM_______

8; The payback period of the project is ________ period.

9; The discounted payback period is _______ period.

10; The NPV of the project is RM____

11; The PI of the project is __________.

12; The IRR is ________%.

13; The MIRR is __________%.