Construct the relevant aspects of financial statements for the following firm:

Its operations last for 5 years.

It has capital expenses of $100 for three years.

It follows two-year linear depreciation.

It has revenues that start at $100 in the first year and grow by 30% each year.

It is purely equity financed.

Its corporate income tax rate is 40%.

Customers always pay the year after they have received the product.

What is the firms NPV if the CoC is 15% per year?

What is the same (a) firms and (b) equitys NPV if it borrows $200, pays $20 in interest every year, and pays back the $200 principal in the final year?