initial investment of equipment= 250,000

net working capital= 2,000

Units expected to be sold= 150,000 per year at $3.00 each

Cost of goods sold 70% of dollar sales

MACRS System 33%, 45%, 15%

MARKET VALUE OF EQUIPMENT after 3 years= 100,000

common stock is currently listed at $75 per share; new preferred stock sells for $80 per share and pays a dividend of $5.00. Last year, the company paid dividends of $2.00 per share for common stock, which is expected to grow at a constant rate of 10%.The local bank is willing to finance the project at 10.5% annual interest. The company's marginal tax rate is 35%

I need the PV factor, npv.

if it is possible to have OCF income statement for each year and a projected free cash flow schedule,