The ABD company is considering the purchase of a new machine to replace an out of date machine that has a book value of $$18000$ and can be sold today for $$21,000.$ The old machine is being depreciated on a straightline basis over $5$ more years to a book value of $$3000$ at the end of the fifth year. The old machine generates annual revenues of $$105500$ and annual expenses of $$75500.$ This machine requires a fixed investment of $$15000$ in net working capital.

The proposed new machine has an installed and depreciable cost of $$125,000$ and will be depreciated by $3-$yr$.$ ACRS class rules using these percentages: $\mathrm{.}3333,\mathrm{.}4445,\mathrm{.}1482,\mathrm{.}0740$ over the Three years that the machine will be used. The new machine will require a fixed investment of $$10500$ in net working capital. It is expected to generate annual revenue of $$180,000$ and annual cash expenses of $$90000.$

If the old machine is used for Three more years, it is expected to have only a cash market value of $$4500$ at the end of the third year. The new machine expected to have a cash market value of $$42,500.$ Working capital investments for both machines consists primarily of tools and spare parts that can be sold for full value at any time the machines are retired.

The marginal tax rate is $21\%.$ The appropriate discount rate is $12\mathrm{.}5\%$

Find:

A$.$ Net cash outlay

B$.$ Cash flow yr $1$

C$.$ Cash flow yr$.2$

D$.$ Cash flow yr$.3$

E$.$ Cash flow yr$.4$