Cast of Capital 5year mans Depreciation Tax Rate 21% Old Stamper Original Installed Cast 5 3?5,DDD \fOperating Cash Inflows 160,000 115,000 90,850 135,850 160,000 115,000 90,850 135,850 160,000 141, 250 111,583 130,338 160,000 160,000 126,400 126,400 160,000 160,000 126,400 126,400 0 260,000 108,000 85,320 237,320 101,470 300,000 56,800 44,872 288, 072 152,222 310,000 165,600 130,824 275,224 144,887 340,000 248,800 196,552 287,752 161,352 360,000 263,800 212,352 303,552 177,152 -38,000 -30.020 7,980 7,980 225,000 98,600 77,894 204,294 68 444 225,000 22,760 17,980 220,220 84,370 225,000 104,920 82.887 202,967 72,629 225,000 149,160 117,836 193,676 67 ,276 225,000 149,160 117,836 193,676 67 ,276 -31,600 -24,964 6,636 6,636Terminal Cash Flows (end of Yr 5) 210,000 150,000 0 0 44,100 31,500 165,900 118,500 120,000 120,000 25,200 25,200 94,800 94,800 73,000 0 Terminal Cash Flow $144,100 $23,700760,000 0.20 152,000 760,000 0.32 243,200 760,000 0.19 144,400 760,000 0.12 91,200 760,000 0.12 91,200 760,000 0.05 38,000 632,000 0.20 126,400 632,000 0.32 202,240 632,000 0.19 120,080 632,000 0.12 75,840 632,000 0.12 75,840 632,000 0.05 31,600 375,000 0.12 45,000 375,000 0.12 45,000 375,000 0.05 18,750 375,000 0.00 375,000 0.00 375,000 0.00 OQuestion 2 Relevant Cash Flow for 5-year project [include terminal value in yr 5) (648,213) (447,213) 101,470 68,444 152,222 84,370 144,887 72,629 161,352 67,276 177,152 67,276 648,213) 101,470 152,222 144,887 161,352 177, 152 (447 ,213) 68,444 84,370 72,629 67,276 67,276