128. On January 1, 2016 Crane Company will acquire a new asset that costs $400,000 and that
is anticipated to have a salvage value of $30,000 at the end of four years. The new asset:
• qualifies as three-year property under the Modified Accelerated Cost Recovery System
(MACRS)
• will replace an old asset that currently has a tax basis of $80,000 and that can be sold on this
date for $60,000
• will continue to generate the same operating revenues as the old asset ($200,000 per year).
However, it is predicted that savings in cash operating costs will be experienced as follows: a
total of $120,000 in each of the first three years, and $90,000 in the fourth year.
Crane is subject to a combined income tax rate of 40% and rounds all computations to the
nearest dollar. Crane’s fiscal year coincides with the calendar year. Assume that any gain or loss
affects the taxes paid at the end of the year in which the gain or loss occurs. The company uses
the net present value (NPV) method to analyze projects using the factors and rates presented
below (based on a discount rate of 14%):
Period PV of $1 at 14% PV of $1 Annuity at 14% MACRS
1 0.88 0.88 33%
2 0.77 1.65 45
3 0.68 2.33 15
4 0.59 2.92 7
The present value of the depreciation tax shield for the 2019 MACRS depreciation of the new
asset is: