1. Fill in the missing pieces (parts A through L) in the table to complete the NPV and annual budget analysis (24 points or 2 points apiece).

Income/ Costs	Pre-tax Amount	After-tax Amount	Time	Discount Rate	P.V. Factor	Present Value	Annual After-taxa	Annual Pre-taxb
Revenue	$63,750		1-10	0.095		$280,191.36		$63,750
Labor	-17,500		1-10	0.095
Capitalc						-195,223.51	-$31,092.50
NPV

1. After-tax annual amount = PV(i/(1-(1+i)^-n)) = 1/(PV Factor). b. Pre-tax annual amount = (After-tax annual amount)/(1-m). c. From previous budget.

Do NOT worry about number formatting (i.e. just type in the number), but DO round all answers to two (2) places to the right of the decimal.

Is the Investment profitable?