-,
424 REPLACEMENTANALYSIS
Thus if we sell at the outset(n=0) we have:
(Sell)
Year,n
o
Before-Tax
Cash Flow
+8000
"Depreciation
Taxable
Income
+500
Income
Taxes
-170
After-Tax
Cash Flow
+$7830
Step 3 and 4
Change signs. The after-tax cash flow figure is the time zeroopportunity costfor keeping the
defender.
(Keep)
Year,n
o
Before-TaX
Cash Flow
-8000
Depreciation
TaxaJ)Je
Inco~e
-500
Income
Taxes
+170.
After.;TaX
Cash Flow
-$7830
After-tax Time-O costfor the defender =--$7830
Determine whether the SK-3"0laptop of Example 13-9 should be replaced by the EL-40 model.
In addition to the data given in Example 13-9, the following estimates have been made:
· The SK-30 maintenance and service contract costs $80 a year.:
·The EL-40 will require no maintenance.
·Either laptop is expected to be used for the next 5 years.
·At the end of that time, the SK-30 will have no value, but the EL-40 probably could be
sold for $250.
..The EL-40 laptop is faster and easier to use than the SK-30 model. This benefit is ~xiJlll!tl
to save about $ 120 a year by reducing the needfor part-time employees.
I
I
I
I
{jdfflatiVM 0 ". = · =... ."" = · " " ..-=. ~
.
"
.
U
.
r first option
.
is t
..
o kee
.
p
.
the
.
SK-30rat
..
h
..
er th
..an sell it. Use the following data to compute the J
. after-tax cashfiow~.9verII the 5:'YGar studyperiod.~ III lIPtJf
Solve this problem with a MARR equal to 8% after taxes. Both laptop computers will be depre-
ciated by straight-line depreciation using a 4-yeafclepreciable life. The SK-30 is already 2 years
old, so only 2 years of depreciation remain. The analysis period remains at 5 years. Assume a
3.4%corporate income tax rate.