Nittany Manufacturing Corp. plans to buy a machine tool set which would cost $50,000. If purchased, the tool set will be financed by a $10,000 bank loan repayable in two equal annual installments, where the loan has an 8% rate compounded annually. The tool is expected to generate annual revenue of $40,000 for two years and is to be depreciated by the MACRS three-year recovery period. The tool will require annual O&M costs in the amount of $10,000. The salvage value at the end of the two years is expected to be $5,000. Ordinary gains and losses are taxed at a 21% tax rate, and capital gains are taxed at 40%. Use this information to answer the following questions. (this question is based on 10-19 from the Park textbook)

0) Annual payment for the bank loan?

1) Fill in the blanks. Note that the entire table is blank and, while we do not ask for each blank to be filled, there are additional values missing besides the ones we ask for. Round all answers to the nearest integer.

Year	0	1	2
Income Statement
Revenues
Expenses
Operations & Maintenance
Depreciation		C =
Interest		D =
Taxable Income			F =
Income Taxes			G =
Net Income			H =
Cash Flow Statement
Operating Activities
Net Income			I =
Depreciation			J =
Investment Activities
investment	A =
salvage			$5,000
gains tax			K =
Financial Activities
borrowed funds	$10,000
principal repayment		E =
Net Cashflow	B=		L =

2) whats the irr? (using net cash flow)

3) what is the PW at MARR = 12% (using net cash flow)