A company is looking at whether to buy a store in a new mall. We will assume that the store has an estimated life of five years and will need to be completely scrapped or rebuilt at the end of that time. The capital expenditures and expected sales related to this project are listed below. Year Capital Expenditure Expected Sales 1 4,500,000 18,250 2 500,000 21,900 3 23,725 4 25,550 5 27,375 The product is sola for $85. It is bought from a supplier for $20. Administrative costs are 250,000 per year. The capital cost is to be depreciated on a straight-line basis over 5 years. Depreciation starts in year 1. The tax rate is 35%. Create a table that shows the project financials for the first 5 years. Find the free cash flow in each year and payback period for the project