XYZ inc. considers an investment project that requires $200,000 in new equipment and $30,000

in extra NWC at the beginning of the project. The NWC will need to be increase by another

$10,000 at the end of year t=1 and it will remain at the $40,000 level until the project is

completed. The projects will lead to an increase in operating pre-tax net revenue of $75,000 per

year and will last for 3 years. At the end of the project (beginning of year t=6), the equipment

can be sold for the salvage value of $70,000. The equipment belongs to the CCA class with

d=30%, the corporate income tax rate is 40%, and the cost of capital is 7%

a. Write down the UCC/CCA table. Use the format below:

b. Find the original cash outflow (at t=0)

c. Find cash flow at t=1

d. Find cash flow at t=2

e. Not including the cash flow resulting from the sale of the equipment, find cash flow at t=3