Relevant cash flows for a marketing campaign

(there is 6 total parts, please read carefully)

Marcus Tube, a manufacturer of high-quality aluminum tubing, has maintained stable sales and profits over the past 10 years.

Although the market for aluminum tubing has been expanding by 3% per year, Marcus has been unsuccessful in sharing this growth. To increase its sales, the firm is considering an aggressive marketing campaign that centers on regularly running ads in all relevant trade journals and exhibiting products at all major regional and national trade shows.

The campaign is expected to require an annual tax-deductible expenditure of $147,000 over the next 5 years. Sales revenue, as shown in the income statement for 2020 . totaled $19,900,000. If the proposed marketing campaign is not initiated, sales are expected to remain at this level in each of the next 5 years, 2021 through 2025. With the marketing campaign, sales are expected to rise to the levels shown in the table below for each of the next 5 years; cost of goods sold is expected to remain at 73% of sales; general and administrative expense (exclusive of any marketing campaign outlays) is expected to remain at 10% of sales: and annual depreciation expense is expected to remain at $510,000. Assuming a 21% tax rate, find the net cash flows over the next 5 years associated with the proposed marketing campaign.

Data table (Click on the icon here 5 in order to copy the contents of the data table below into a spreadsheet.) Data table (Click on the icon here in order to copy the contents of the data table below into a spreadsheet.)