Help!

Your manager has asked you to prepare an analysis of a potential investment project (Project A). The project requires an initial investment of $60,000 which will be depreciated over 5 years using the straight-line method. The project is expected to generate the additional revenues and expenses outlined in the table below. It will financed with a 50% down payment, and the remaining 50% on a loan. The total loan payments and interest portion of each payment are provided in the table below. Using a marginal tax rate of 25% complete the table below to find the NATCF series associated with this investment opportunity. Below the table, indicate how you calculate the values for each column you fill in (taxes are provided as an example)