XYZ, Inc. is considering a 5-year project. The production will require net working capital investments each year equal to 15% of the projected sales. Total fixed costs are $1,350,000 per year, variable production costs are $210 per unit, and the units are priced at $345 each. The equipment needed to begin production has an intalled cost of $23,000,000. The equipment is qualified as seven-year MACRS property. The company is in the 35% marginal tax bracket and has a required rate of return on all its projects of 18%. Salvage value will be the same as the book value at the end of year 5. Please finish the project valuation and answer the following questions. All the colored cells need to be filled in. Input Areal Year Projected 1 2 3 4 5 6 7 8 unit sales 80,000 85,000 90,000 95,000 95,000 0 0 0 MACRS Rates 14.29% 24.49% 17.49% 12.49% 8.93% 8.92% 8.93% 4.46% NWC/year (% of projected sales) Fixed costs Variable cost per unit Unit price Equipment cost, year 0 Tax Rate Required return 15% $1,350,000 $210 $345 $23,000,000 35% 18% 1. Please complete the cash flow estimation table. What are the projected cash flows for each year? (5 points) Year 0 1 2 NI Ending book value Depreciation Depreciation (Accum) Sales Variable costs Fixed costs Depreciation EBIT Taxes Net income NOPAT Change in NWC CAPEX Salvage value Total cash flow 2. What is the NPV and IRR for this project? Shall the project be accepted? Why? (2 points) NPV = IRR = Type your answer here: 3 4 5