Answer and Explanation:
The computation is shown below:
Particulars Last year Current year
Sales $10,250 $10,250
Operating cost -$3,500 -$3,500
Operating income $6,750 $6,750
less:
Interest expense
(6.5% of 3,500) -$227.50 -$227.50
depreciation expense -$1,250 -$1,975 ($1,250 + $725)
Earning before tax $5,272.50 $4,547.50
Less: Income tax
at 21% -$1,107.23 -$954.98
Net income $4,165.27 $3,592.53
Now the net cash flow is
Net income $4,165.27 $3,592.53
Add:
Depreciation $1,250 $1,975
Total net cash flows $5,145.27 $5,567.53
Change is $422.26
