No Excel, show calculations.

A company is considering the purchase of new equipment to replace some old, existing equipment. The old equipment is fully depreciated and has a current market value of $1.2M. The new equipment costs $10.4M and will be depreciated using the 5 year MACRS class. The equipment is used to produce items with constant annual revenues of $18M. Current costs (using the old equipment) are $3M per year. The new equipment will not change the expected revenues (they will remain at $18M per year), but will allow the company to cut costs by $1M per year. The project is expected to last for 4 years, at which time the new equipment would be worth $6.0M. If the old equipment is kept, it will be worthless in 4 years. The company's marginal tax rate is 35%. Cost of capital is equal to 12% 1. 5-year MACRS Year 0: 20% Year 1: 32.0% Year 2: 19.2% Year 3: 11.52% Year 4: 11.52% Year 5: 5.76%