Please fill out the table and complete a,b. Show work. Thank you!

is $350K and includes all relevant costs associated with the implementation of the stand/popsicle maker (such as shipping and asembly)The asset's useful life is 3-years and its book value will be straight-line depreciated down to an end-of-life book value of $110K. You plan to sell the stand at an anticipated salvage value (ie., selling price) of $116K at the end of year 3. Net working capital (NWC) is expected to increase by $45K at t-0 and decline by $45K at t 3. The popsicle stand is expected to provide cash sales of $325K per year, and will require cash expenses of $120K each year. The relevant marginal tax rate for this analysis is 20%. (a) Your task is to use the following table to ideutify all relevant cash flows and then calculate cash flows for all relevant points of time in your horizon: t-0 (3 marks), t-l (3 marks), t 2 (3 marks), 3. Today, you are evaluating a 3-year investment opportunity in a popsicle stand. The purchase price and t=3 (7 marks). t 0 t-1 t- 2 t-3(oper.) t3(term.) Oper. Inc. +Dep. Exp Tax. Exp -Net Capital Spending -Net Wrk. Capital + Gain on Sale - Loss on Sale CASH FLOW (b) After calculating all of the relevant cash flows in part a, use a discount rate 25% NPV for this popsicle stand. Should you invest in the project or reject it? (4 marks) to calculate the