Dungan Corporation is evaluating a proposal to purchase a new drill press to replace a less efficient machine presently in use. The cost of the new equipment at time 0, including delivery and installation, is $225,000. If it is purchased, Dungan will incur costs of $6,000 to remove the present equipment and revamp its facilities. This $6,000 is tax deductible at time 0. Depreciation for tax purposes will be allowed as follows: year 1, $50,000; year 2, $80,000; and in each of years 3 through 5, $40,000 per year. The existing equipment has a book and tax value of $110,000 and a remaining useful life of 10 years. However, the existing equipment can be sold for only $50,000 and is being depreciated for book and tax purposes using the straight-line method over its actual life. Management has provided you with the following comparative manufacturing cost data. Present New Equipment Equipment 410,000 410,000 Annual capacity (units) Annual costs: Labor Depreciation Other (all cash) Total annual costs $ 42,500 20,000 58,000 $ 98,000 $ 35,000 24,000 30,000 $ 69,000 The existing equipment is expected to have a salvage value equal to its removal costs at the end of 10 years. The new equipment is expected to have a salvage value of $70,000 at the end of 10 years, which will be taxable, and no removal costs. No changes in working capital are required with the purchase of the new equipment. The sales force does not expect any changes in the volume of sales over the next 10 years. The company's cost of capital is 16 percent, and its tax rate is 25 percent. Use Exhibit A.8. Required: a. Calculate the removal costs of the existing equipment net of tax effects. b. Compute the depreciation tax shield. (Round PV factors to 3 decimal places.) c. Compute the forgone tax benefits of the old equipment. d. Calculate the cash inflow, net of taxes, from the sale of the new equipment in year 10. e. Calculate the tax benefit arising from the loss on the old equipment. f. Compute the annual differential cash flows arising from the investment in years 1 through 10. g. Compute the net present value of the project. a. b. c. d. Equipment removal net of tax effects Depreciation tax shield Forgone tax benefits Gain from salvage of new equipment Tax benefit arising from loss on old equipment Differential cash flows Net present value $ 49,500 $ 62,500 $ 26,000 $ 52,500 $ 16,500 $ 22,500 X $ 62,500 X e. f. g. Exhibit A.8 Present Value of $1 Year 5% 6% 8% 10% 12% 14% 15% 16% 18% 20% 1 0.952 0.943 0.926 0.909 0.893 0.877 0.870 0.862 0.847 0.833 2. 0.907 0.890 0.857 0.826 0.797 0.769 0.756 0.743 0.718 0.694 3 0.864 0.840 0.794 0.751 0.712 0.675 0.658 0.641 0.609 0.579 4. 0.823 0.792 0.735 0.683 0.636 0.592 0.572 0.552 0.516 0.482 5 0.784 0.747 0.681 0.621 0.567 0.519 0.497 0.476 0.437 0.402 6 0.746 0.705 0.630 0.564 0.507 0.456 0.432 0.410 0.370 0.335 7 0.711 0.665 0.583 0.513 0.452 0.400 0.376 0.354 0.314 0.279 8 0.677 0.627 0.540 0.467 0.404 0.351 0.327 0.305 0.266 0.233 9 0.645 0.592 0.500 0.424 0.361 0.308 0.284 0.263 0.225 0.194 10 0.614 0.558 0.463 0.386 0.322 0.270 0.247 0.227 0.191 0.162 11 0.585 0.527 0.429 0.350 0.287 0.237 0.215 0.195 0.162 0.135 12 0.557 0.497 0.397 0.319 0.257 0.208 0.187 0.168 0.137 0.112 13 0.530 0.469 0.368 0.290 0.229 0.182 0.163 0.145 0.116 0.093 14 0.505 0.442 0.340 0.263 0.205 0.160 0.141 0.125 0.099 0.078 15 0.481 0.417 0.315 0.239 0.183 0.140 0.123 0.108 0.084 0.065 Year 22% 24% 25% 26% 28% 30% 32% 34% 35% 40% 1 0.820 0.806 0.800 0.794 0.781 0.769 0.758 0.746 0.741 0.714 2 0.672 0.650 0.640 0.630 0.610 0.592 0.574 0.557 0.549 0.510 3 0.551 0.524 0.512 0.500 0.477 0.455 0.435 0.416 0.406 0.364 4 4 0.451 0.423 0.410 0.397 0.373 0.350 0.329 0.310 0.301 0.260 5 0.370 0.341 0.328 0.315 0.291 0.269 0.250 0.231 0.223 0.186 6 0.303 0.275 0.262 0.250 0.227 0.207 0.189 0.173 0.165 0.133 7 0.249 0.222 0.210 0.198 0.178 0.159 0.143 0.129 0.122 0.095 8 0.204 0.179 0.168 0.157 0.139 0.123 0.108 0.096 0.091 0.068 9 0.167 0.144 0.134 0.125 0.108 0.094 0.082 0.072 0.067 0.048 10 0.137 0.116 0.107 0.099 0.085 0.073 0.062 0.054 0.050 0.035 11 0.112 0.094 0.086 0.079 0.066 0.056 0.047 0.040 0.037 0.025 12 0.092 0.076 0.069 0.062 0.052 0.043 0.036 0.030 0.027 0.018 13 0.075 0.061 0.055 0.050 0.040 0.033 0.027 0.022 0.020 0.013 14 0.062 0.049 0.044 0.039 0.032 0.025 0.021 0.017 0.015 0.009 15 0.051 0.040 0.035 0.031 0.025 0.020 0.016 0.012 0.011 0.006