Advanced Electronics Corporation is considering purchasing a new packaging machine to replace a fully depreciated packaging machine that will last five more years. The new machine is expected to have a 5-year life and depreciation charges of $4,000 in year 1; $6,400 in year 2; $3,800 in year 3; $2,400 in both year 4 and year 5; and $1,000 in year 6. The firm€™s estimates of revenues and expenses (excluding depreciation) for the new and old packaging machines are shown in the following table. Advanced Electronics is subject to a 40 % tax rate on ordinary income.

a. Calculate the operating cash flows associated with each packaging machine. Be sure to consider the depreciation in year 6.
b. Calculate the incremental operating cash flows resulting from the proposed packaging machine replacement.
c. Depict on a time line the incremental operating cash flows found in part (b).

New Packaging Machine Old Packaging Machine Expenses Expenses (excluding (excluding Year Revenue depreciation) Revenuedepreciation) $50,000 $51,000 $52,000 S53,000 $54,000 S40,000 S40,000 $40,000 S40,000 S40,000 $45,000 S45,000 $45,000 $45,000 S45,000 $35,000 $35,000 S35,000 S35,000 $35,000