Hercules Exercise Equipment Co. purchased a computerized measuring device two years ago for $56,000. The equipment falls into the five-year category for MACRS depreciation and can currently be sold for $23,800. A new piece of equipment will cost $146,000. It also falls into the five-year category for MACRS depreciation. Assume the new equipment would provide the following stream of added cost savings for the next six years. Use Table 12-12. Use Appendix B for an approximate answer but calculate your final answer using the formula and financial calculator methods. Cash Year Savings $ 61,000 53,000 51,000 49,000 46,000 35,000 2 3 4 5 6 The firm's tax rate is 30 percent and the cost of capital is 11 percent. a. What is the book value of the old equipment? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) Book value b. What is the tax loss on the sale of the old equipment? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) Tax loss 11:57 PM c. What is the tax benefit from the sale? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) Tax benefit d. What is the cash inflow from the sale of the old equipment? (Do not round intermediate calculations and round your answer to the nearest whole dollar.) Cash inflow e. What is the net cost of the new equipment? (Include the inflovw from the sale of the old equipment) (Do not round intermediate calculations and round your answer to the nearest whole dollar) Net cost f. Determine the depreciation schedule for the new equipment. (Round the depreciation base and annual depreciation answers to the nearest whole dollar. Round the percentage depreciation factors to 3 decimal places.) Year Depreciation Base Percentage Depreciation Annual Depreciation 1 | 2 3 4 5 6 9. Determine the depreciation schedule for the remaining years of the old equipment. (Round the depreciation base and annual depreciation answers to the nearest whole dollar. Round the percentage depreciation factors to 3 decimal places.) Depreciation Base Percentage Depreciation Annual Depreciation Year | 2 3 4 h. Determine the incremental depreciation between the old and new equipment and the related tax shield benefits. (Enter the tax rate as a decimal rounded to 2 decimal places. Round all other answers to the nearest whole dollar.) Depreciation on New Equipment Depreciation on Old Equipment Incremental Depreciation Tax Shield Benefits Year Tax Rate 2 |3 4 5 6 i. Compute the aftertax benefits of the cost savings (Enter the aftertax factor as a decimal rounded to 2 decimal places. Round all other answers to the nearest whole dollar.) Aftertax Year Savings (1-Tax Rate) Savings 1 61.000 2 53,000 3 51,000 4 49,000 5 46000 6 35000 j-1. Add the depreciation tax shield benefits and the aftertax cost savings to determine the total annual benefits (Do not round intermediate caleulations and round your answers to the nearest whole dollar.) Tax Shield Year Benefits from Aftertax Cost Total Annual Benefits Savings Depreciation 3 4 5 6 j-2. Compute the present value of the total annual benefits. (Do not round intermediate calculations and round your answer to the nearest whole dollar.) Total annual benetts j-2. Compute the present value of the total annual benefits (Do not round intermediate calculations and round your answer to the nearest whole dollar.) Total annual benetts k-1. Compare the present value of the incremental benefts () to the net cost of the new equipment (e). (Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round your answer to the nearest whole dollar.) Total annual benefits k-2. Should the replacement be undertaken? Yes No
