Price Co. is considering replacing an existing piece of equipment. The project involves the following:

The new equipment will have a cost of $1,200,000, and it will be depreciated on a straight-line basis over a period of six years (years 1-6).

The old machine is also being depreciated on a straight-line basis. It has a book value of $200,000 (at year 0) and four more years of depreciation left ($50,000 per year).

The new equipment will have a salvage value of $0 at the end of the project's life (year 6). The old machine has a current salvage value (at year 0) of $300,000.

Replacing the old machine will require an investment in net working capital (NWC) of $60,000 that will be recovered at the end of the project's life (year 6).

The new machine is more efficient, so the firm's incremental earnings before interest and taxes (EBIT) will increase by a total of $400,000 in each of the next six years (years 1-6). Hint: This value represents the difference between the revenues and operating costs (including depreciation expense) generated using the new equipment and that earned using the old equipment.

The project's cost of capital is 13%.

The company's annual tax rate is 40%.Complete the following table and compute the incremental cash flows associated with the replacement of the old equipment with the new equipment.

Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6

Initial investment _______?

EBIT ______? ______? ______? ______? ______? ______?

- Taxes ______? _______? ______? _______? ______? _______?

+ Depreciation T _______? _______? ______? ______? ______? _______?

+ Salvage value ______?

- Tax on salvage ______?

- NWC ______?

+ Recapture of NWC

Total free cash flow ______? ______? ______? ______? ______? ______? _______?

The net present value (NPV) of this replacement project is:

$248,546

$298,255

$211,264

$285,828