How much taxes the company is expected to pay at year 5 (rounded to the nearest integer)?

A B D E Year 1 2 3 4 5 0.15 Revenue Growth Revenue ($) Costs (% Revenues) Depreciation and Amortization Interest Expense Capital Expenditure (% Revenues) Change in NWC (NWC(n)-NWC(n-1)) Change in Debt 80 000 000 70 250 000 150 000 2 100 000 100 000 0.15 0.15 0.15 92000000 105800000 121670000 70 70 70 250 000 250 000 250 000 160 000 170 000 180 000 2 2 2 125 000 150 000 175 000 200 000 300 000 300 000 139920500 70 250 000 190 000 2 200 000 300 000 40% 4% Tax Rate RE beta Market Risk Premium Growth in FCFE after Y15 (in perpetuity) 1.8 8% 3%