In: Finance
Mom’s Cookies, Inc., is considering the purchase of a new cookie oven. The original cost of the old oven was $47,000; it is now five years old, and it has a current market value of $22,000. The old oven is being depreciated over a 10-year life toward a zero estimated salvage value on a straight-line basis, resulting in a current book value of $23,500 and an annual depreciation expense of $4,700. The old oven can be used for six more years but has no market value after its depreciable life is over. Management is contemplating the purchase of a new oven whose cost is $26,000 and whose estimated salvage value is zero. Expected before-tax cash savings from the new oven are $2,900 a year over its full MACRS depreciable life. Depreciation is computed using MACRS over a 5-year life, and the cost of capital is 10 percent. Assume a 35 percent tax rate. What will the cash flows for this project be? (Note that the $47,000 cost of the old oven is depreciated over ten years at $4,700 per year. The half-year convention is not used for the old oven. Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places.) Year 0 1 2 3 4 5 6 FCF $ $ $ $ $ $ $
Book value of old Oven after 5 Years |
23500 |
Year |
Cost of new equipment |
Macrs rate |
Annual depreciation |
Depreciation on old Oven |
incremental depreciation |
|||
selling price of old Oven |
22000 |
1 |
26000 |
20% |
5200 |
4700 |
500 |
|||
loss on sale of old oven |
-1500 |
2 |
26000 |
32% |
8320 |
4700 |
3620 |
|||
tax benefit on loss on sale of old oven |
1500*35% |
525 |
3 |
26000 |
19.20% |
4992 |
4700 |
292 |
||
total benefit from sale of old oven |
22000+525 |
22525 |
4 |
26000 |
11.52% |
2995.2 |
4700 |
-1704.8 |
||
5 |
26000 |
11.52% |
2995.2 |
4700 |
-1704.8 |
|||||
cost of new oven |
26000 |
total depreciation charged on new oven |
24502.4 |
|||||||
less total benefits from sale of old equipment |
22525 |
|||||||||
net cash outflow |
3475 |
Year |
0 |
1.00% |
2 |
3 |
4 |
5 |
||
cash outflow |
-3475 |
|||||||||
tax benefit on disposal of of new oven |
(26000-24502.4)*35% |
524.16 |
before tax cash savings |
2900 |
2900 |
2900 |
2900 |
2900 |
||
less incremental depreciation |
500 |
3620 |
292 |
-1704.8 |
-1704.8 |
|||||
before tax after depreciation cash savings |
2400 |
-720 |
2608 |
4604.8 |
4604.8 |
|||||
after tax cash savings |
1560 |
-468 |
1695.2 |
2993.12 |
2993.12 |
|||||
add incremental depreciation |
500 |
3620 |
292 |
-1704.8 |
-1704.8 |
|||||
tax benefit on disposal of new oven |
524.16 |
|||||||||
net operating cash flow |
-3475 |
2060 |
3152 |
1987.2 |
1288.32 |
1812.48 |