1.)The table below summarizes the expected impacts of a potential investment project.

Complete the table by entering the taxable income and taxes for years 1 through 5, and NATCF values for years 0 through 5. Use a marginal tax rate of 25%.

Make sure you complete the entire table - you may need to scroll to the right to see all columns.

Year	Initial Investment	Inflows	Outflows	Depreciation	Total Loan Payment	Loan Interest	Taxable Income	Taxes	NATCF
0	25,000
1		30,000	2,000	15,000	18,500	2,500
2		30,000	2,000	15,000	18,500	1,700
3		30,000	2,000	15,000	18,500	900
4		30,000	2,000	15,000
5		35,000	6,000

2.)The NATCFs for a potential investment are provided below. Using a discount rate of 14%, enter the present values for each natcf and calculate the NPV for the investment. Round each value to the nearest dollar.

Year	NATCF	Present Value (PV)
0	-30,000
1	8,000
2	8,000
3	10,000
4	10,000
5	15,000
NPV =