The DeLeca Plastice Company is considering a machine that has a cost of $25,000. The machine will permit an output expansion, so the incremental change to the current sales forecast for each year of production is estimated at $5,000 and the new machine's greater efficiency is expected to lower operating expenses by $3,000 per year. Usefull life of 5 years (depreciated-straight-line). Change in working capital of $3,000 per year. Tax rate is 40%. Cost of capital is 5%. Using the equation CF=Ebit (1-tax) +Dep+-change in Working Capital - Capital Expenditure:

1. Create a cash flow schedule