PLEASE COMPLETE ALL PARTS, THANK YOU.

PART 2 OF THE QUESTION.

PART 1 IS THIS LINK ( https://www.chegg.com/homework-help/questions-and-answers/please-complete-parts-thank--part-1-question-part-2-link-https-wwwcheggcom-homework-help-q-q63142825 )

PART 3 IS THIS LINK ( https://www.chegg.com/homework-help/questions-and-answers/please-complete-parts-thank--part-3-question-part-2-link-https-wwwcheggcom-homework-help-q-q63146896?trackid=8tRzexN2 )

ANUAL SALES GROWTH = 4.90%

Operations:
Revenue
Operating Cost
Depreciation
EBIT
Taxes
Net Income (LOSS)				XXXXXX	XXXXX	XXXXX	XXXXX
TAX SHIELD DUE TO LOSS
Add back Depreciation
Total Operating Cash Flow				XXXXX	XXXXX	XXXXX	XXXXX
Terminal (END of 4th YEAR)
1) Release of Working Capital				$ -	$ -	$ -	$ 20,000
2) Salvage value (after tax)
Total							XXXXXX
Project Net Cash Flows			$ -	$ -	$ -	$ -	$
NPV =			IRR =			Payback=
COST of CAPITAL (WACC) or DISCOUNT RATE OF THE PROJECT = 10%