Degnan Dance Company, Inc., a manufacturer of dance and exercise apparel, is considering replacing an existing piece of equipment with a more sophisticated machine.

Existing Machine

Cost = $100,000

Purchased 2 years ago

Depreciation using MACRS over 5-year recovery schedule

Current market value = $105,000

Five year usable life remaining

Proposed Machine

Cost = $150,000

Installaion = $20,000

Depreciation - the MACRS a 5-year recovery schedule will be used

Five year usable life expected

Earnings before Depreciation and Taxes

Existing Machine

Year

1 $160,000

2 $150,000

3 $140,000

4 $140,000

5 $140,000

Proposed Machine

1 $170,000

2 $170,000

3 $170,000

4 $170,000

5 $170,000

The firm pays 40% taxes on ordinary income and capital gains

a. Summarize the incremental after-tax cash flow (relevant cash flows) for years t = 0 through t = 5.

b. Given the information compute the incremental annual cash flows.

c. Given the information compute the initial investment.

d. Calculate the incremental depreciation.

e. Calculate the incremental earnings before depreciation and taxes.

f. Calculate the tax effect from the sale of the existing asset.

g. Calculate the book value of the existing asset being replaced.