Please fill out empty cells highlighted with shown work where possible, including NPV & IRR

Project Estimates \begin{tabular}{l|r} \hline Cost of Buildings \& Equipment & 250,000 \\ \hline Depreciation (CCA) Rate & 20% \\ \hline Life of Project (Years) & 5 \\ \hline Salvage Value & 10,000 \\ \hline First Year Sales & 350,000 \\ \hline Annual Revenue Growth Rate & 4.00% \\ \hline Variable Costs as \% of Revenue & 45% \\ \hline Fixed Costs & 125,000 \\ \hline Tax Rate & 35% \\ \hline WACC & 11.0% \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline Depreciation/Year (Straight Line) & 50,000.00 \\ \hline \end{tabular} Project Annual Cash Flows Project \begin{tabular}{|l|r|r|r|r|r|} \hline & Year 0 & Year 1 & Year 2 & \multicolumn{1}{|c|}{ Year 3 } \\ \hline Initial Outlay & (250,000) & & & \\ \hline Revenue & & & & \\ \hline \end{tabular} Depreciation Expense Taxable Cash Flows Taxes Add: Depreciation Annual After-Tax Cash Flow Terminal Cash Flow Total Annual Cash Flows (250,000) Net Present Value Internal Rate of Return Project Estimates \begin{tabular}{l|r} \hline Cost of Buildings \& Equipment & 250,000 \\ \hline Depreciation (CCA) Rate & 20% \\ \hline Life of Project (Years) & 5 \\ \hline Salvage Value & 10,000 \\ \hline First Year Sales & 350,000 \\ \hline Annual Revenue Growth Rate & 4.00% \\ \hline Variable Costs as \% of Revenue & 45% \\ \hline Fixed Costs & 125,000 \\ \hline Tax Rate & 35% \\ \hline WACC & 11.0% \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline Depreciation/Year (Straight Line) & 50,000.00 \\ \hline \end{tabular} Project Annual Cash Flows Project \begin{tabular}{|l|r|r|r|r|r|} \hline & Year 0 & Year 1 & Year 2 & \multicolumn{1}{|c|}{ Year 3 } \\ \hline Initial Outlay & (250,000) & & & \\ \hline Revenue & & & & \\ \hline \end{tabular} Depreciation Expense Taxable Cash Flows Taxes Add: Depreciation Annual After-Tax Cash Flow Terminal Cash Flow Total Annual Cash Flows (250,000) Net Present Value Internal Rate of Return