PLEASE SHOW YOUR FORMULAS AND WORK, IT IS THE ONLY WAY THAT I WILL LEARN THIS MATERIAL BETTER. THANK YOU!

Problem 11-07 New-Project Analysis

The president of the company you work for has asked you to evaluate the proposed acquisition of a new chromatograph for the firms R&D department. The equipment's basic price is $130,000, and it would cost another $32,500 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $32,500. The MACRS rates for the first 3 years are 0.3333, 0.4445 and 0.1481. Use of the equipment would require an increase in net working capital (spare parts inventory) of $6,500. The machine would have no effect on revenues, but it is expected to save the firm $39,000 per year in before-tax operating costs, mainly labor. The firm's marginal federal-plus-state tax rate is 30%.

What is the Year 0 net cash flow? If the answer is negative, use parentheses. $169,000 (I did get correct)

What are the net operating cash flows in Years 1, 2, and 3? Do not round intermediate calculations. Round your answers to the nearest dollar.

Year 1	$
Year 2	$
Year 3	$

What is the additional (nonoperating) cash flow in Year 3? Do not round intermediate calculations. Round your answer to the nearest dollar. $32,862 (I did get correct)