Beginning Book Value Depreciation Amount Ending Book Value Depreciation Schedule Dld Machine Sales Cost of Goods Sold Depreciation EBIT P Cash Flow Net Working Capital Delta Net Working Capital Recovery of Net Working Capital Initial Investment in New Equipment Year 0 After Tax Selling Price New Equipment in Yr 5 After Tax Selling Price of Existing Equipment In Yr 0 Net Cash Flows from New Equipment Purchase Sales Cost of Goods Sold Depreciation \begin{tabular}{|r|r|r|r|r|r|} \hline 1 & 2 & 3 & 4 & 5 \\ \hline$50,000.00 & 40000 & 30000 & 20000 & 10000 \\ \hline$10,000.00 & $10,000.00 & $10,000.00 & $10,000.00 & $10,000.00 \\ \hline$40,000.00 & $30,000.00 & $20,000.00 & $10,000.00 & $ & \\ \hline \end{tabular} EBIT Dperating Cash Flows Net Working Capital Delta Net Working Capital Recovery of Net Working Capital After Tax Selling Price of Exising Equipment in Year 5 Net Cash Flow from Existing Equipment