please show work in boxes like shown!

4. Piggy's Pork House purchased a new meat slicer for $100.000 that will be straight line depreciated over 5 years and will have a salvage value of $10,000. The meat slicer is expected Increase cash flows to Piggy's $25,000 each year and also increase costs by $5,000 each year. The working capital will increase immediately by $10,000. In years 2 & 5, S5,000 of working capital is recovered. Piggy's Pork House has a 37% marginal tax rate and a 13% discount rate. What is NPV and should they buy the slicer? Year 0 Year 1 Year 2 Years 3-4 Year 5 + A Revenues - A Costs - A Deprec. = A EBIT - Taxes = A NOPAT + A Depr - A CapEx - A Net WC =Net CFs