The equipment has a delivered cost of $105,000. An additional $3,000 is required to install and test the new system. The new pumping system is classified by the IRS as 5-year property, although it has an8-year estimated service life. For assets classified by the IRS as 5-year property, the Modified Accelerated Cost Recovery System (MACRS) permits the company to depreciate the asset over 6years at the following rates: Year 1 = 20percent, Year 2 = 32 percent, Year 3 = 19 percent, Year 4 = 12 percent, Year 5 = 11 percent, Year 6 = 6percent. At the end of 8 years, the salvage value is expected to be around 5percent of the original purchase price, so the best estimate of salvage value at the end of the equipment's service life is $5,300, with removal costs of $1,200.3.The existing pumping system was purchased at $45,000 eight years ago and has been depreciated on a straight-line basis over its economic life of 10years. If the existing system is removed from the well and crated for pickup, it can be sold for $3,500 before tax.It will cost $1,000 to remove the system and crate it. At the time of replacement, the firm will need to increase its net working capital requirements by $4,500 to support inventories.The new pumping system offers lower maintenance costs and frees personnel who would otherwise have to monitor the system. In addition, it reduces product wastage because of a higher cooling efficiency.In total, it is estimated that the yearly savings will amount to $25,000 if the new pumping system is used. The firm has its target debt ratio of 30 percent, and its cost of new debt is 10 percent. Its expected dividend per share next year, D1, is $2.00 with a future growth rate of 6 percent per year. The firms current stock price, P0, is $40.00. The firm uses its overall weighted average cost of capital in evaluating average risk projects, and the replacement project is perceived to be of average risk. The firms federal-plus-state tax rate is 30 percent, and this rate is projected to remain fairly constant into the future.

Cost of New Equipment:

Annual Depreciation of Old Equipment:

Salvage Value of New Equipment:

Old Equipment's Depreciable Life Left:

Cost of Old Equipment:

Old Equipment's Depreciated Years:

Depreciation of Old Equipment Till Date:

Annual Cost Savings:

Salvage Value of Old Equipment:

Removal Cost of Old Equipment:

Tax Rate Removal Cost of New Equipment:

WACC:

Networking Capital requirement:

Investment Outlay:

Operating Cashflows over the Project's Life:

Terminal Year Cash Flows:

Net Cash Flows:

NPR:

IRR:

MIRR: Payback Period:

Decision Based on Analysis: