A new machine will cost $2.3M and will last for 4 years. At the end of 4 years the machine can be sold for $300K. Executives believe sales will be $2M each year for the next 4 years (no growth), with cost of goods sold 40% of sales. Fixed costs for the production are $200K/yr. Net working capital required for each year are $100K, $120K, $150K, and $90K respectively. Prefect Strangers Inc. uses straight line depreciation and has a tax rate of 25% and has a required rate of return of 12% (NOTE: Answers will be requested in thousands of $, i.e. $2.3M = $2300K)

What is the operating CF in Year 1?(in thousands)

What is the CFFA in Yr 1? (in thousands)

What is the CFFA in Yr 3? (in thousands)