Please answer completely thank you

Original cost of land 2, 100,000 Current land value 2,300,000 Land value in 4 years 2,400,000 Marketing study 125,000 Year 1 sales 3,600 Year 2 sales 4,300 Year 3 sales 5,200 Year 4 sales 3,900 Sales price 750 Fixed costs 415,000 Variable costs 5% Equipment costs 3,500,000 Pretax salvage value 350,000 Net working capital 125,000 Tax rate 38% Required return 13% Year 1 depreciation 33.33% Year 2 depreciation 44.45% Year 3 depreciation 14.81% Year 4 depreciation 7.41% Output area. Aftertax salvage value Sale price Taxes Total Year Q Year 1 Year 2 Year 3 Year 4 Revenues Fixed costs Variable costs Depreciation EBT Taxes Net income OCF Capital spending Land Net working capital Total cash flow Discounting Factors DCF Captial Budgeting Indicators INPV IRR s Payback Period Discounted Payback Period PI