what question is blur? how are you not seeing this ? i have sent at least 3 times along with the excel sheet

Gilbert is considering purchasing the Side Steamer 3000 , a higher-end steamer, which costs $13,000, and has an astimated useful life of 6 years with an estimated salvage value of $1,300. This steamer falls into the MACRS 5 -years dass, so the applicable depreciation rates are 20.00%,32.00%,19.20%,11.52%,11.52%, and 5.76%. The new steamer is faster and would ailow for an output expansion, so sales would rise by $2,000 per year; even so, the new machine's much oreater efficiency would reduce operating expenses by $1,600 per year. To support the greater sales, the new machine would require that inventories increase by $2,900, but accounts payable would simultaneously increase by $700. Gibert's marginal federal-plus-state tax nte is 40%, and its WACC is 14%. The data has been collected in the Microsoft Excel Online flile below. Open the spreadsheet and perform the required analysis to answer the questions below. Should it replace the old steamer? The old steamer be replaced. What is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearest dollar. B28 \begin{tabular}{|l|l} 29 & Change in net operating working capital \\ 30 & Total investment outlay \end{tabular} 31 32. Step 2: Calculation of annual after-tax cash inflows 33 Annual sales increase 34 Annual reduction in operating expenses 35 Annual increase in pre-tax revenues 36 37. After-tax annual revenue increase: 38 39 Step 3: Calculation of annual depreciation tax savings 40 41 New equipment 42. Old equipment 43. Change in annual depreciation 44 45. Annual dpreciation tax savings 46 47 Formulas Fomadis Sheet1 The Gilbert Instrument Corporation is considering replacing the wood steamer it currently uses to shape guitar sides. The steamer has 6 years of remaining life. If kept, the steamer will have depreciation expenses of $650 for 5 years and $325 for the sixth year. Its current book value is $3,575, and it can be sold on an Internet auction site for $4,150 at this time. If the old steamer is not replaced, it can be sold for $800 at the end of its useful life. Gilbert is considering purchasing the Side Steamer 3000 , a higher-end steamer, which costs $13,000, and has an estimated useful life of 6 years with an estimated salvage value of $1,300. This steamer falls into the MACRS 5 -years class, so the applicable depreciation rates are 20.00%,32.00%,19.20%,11.52%,11.52%, and 5.76%. The new steamer is faster and would allow for an output expansion, so sales would rise by $2,000 per year; even so, the new machine's much greater efficiency would reduce operating expenses by $1,600 per year. To support the greater sales, the new machine would require that inventories increase by $2,900, but accounts payable would simultaneously increase by $700. Gilbert's marginal federal-plus-state tax rate is 4096 , and its WACC is 14% The data has been collected in the Microsoft Excel Online file below, Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet Should it replace the old steamer? The old steamer be replaced. $2,900, but accounts payable would simultaneously increase by $700. WACC is 14%. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis answer the questions below. Open spreadsheet Should it replace the old steamer? The old steamer be replaced. What is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearest dollar. B28 21 (Neperemcm umarys B Oid Equipment: 4 Depreciation expense, Yearn 1 to- 5 5 Deprecintion expense, Year 6 6 Currnt book value 7 Current market value (8) Market value, Year 6 10 Nene Bquipmend 11 Fibmated unefil tife (in yeari) 12 Purchase price 1) Satvage value, Year 6 14 Annual wales increase 15 Aneial redaction in operatitir expentes 16- Initial increase in inventoried 17. Intial increase in accounta payable 1916 20 MACRS depeeciation rutes (S.year claw): \begin{tabular}{c|ccccc} Year 1 & Year 2 & Year 3 & Year 4 & Year 3 & Ytar 0 \\ \hline 20.00% & 3200%i & 192048 & 11.5246 & 1152%4 & 316s \end{tabular} 32 Step 2: Calculation of annual affer-tax cash inflows 33. Annual sales increase 34 Annual reduction in operating expenses Anrual increase in pre-tax revenues After-tax annual revenue increase Step 3; Calculation of annual depreciation tax savings Year 1. Year 2 Year 3 Year 4 Year 5 Yeat 6 Sheet1 Step 3- Calculation of annual depreciation tax savings \begin{tabular}{|l|l} \hline 40 & \\ 41 & New equipmant \\ 42 & Old equipment \\ \hline 43 & Change in annual depreciation \\ \hline 4 & \end{tabular} Annual dpreciation tax aavings Formidan New oquipment Old oquipment Change in annual depreciation Annual deproclation tax savingo 54 55 Stop \&i Calculabion of net present value of roplacement SSheet1 + Coltulation Mode Autamatic- Wonosos Statiatich 6y Net present value Formulas -00 Should firm replace the old equiphent? 6969 E $ Sheer Should it replace the old steamer? The old steamer be replaced. What is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearast doliar: $ Gilbert is considering purchasing the Side Steamer 3000 , a higher-end steamer, which costs $13,000, and has an astimated useful life of 6 years with an estimated salvage value of $1,300. This steamer falls into the MACRS 5 -years dass, so the applicable depreciation rates are 20.00%,32.00%,19.20%,11.52%,11.52%, and 5.76%. The new steamer is faster and would ailow for an output expansion, so sales would rise by $2,000 per year; even so, the new machine's much oreater efficiency would reduce operating expenses by $1,600 per year. To support the greater sales, the new machine would require that inventories increase by $2,900, but accounts payable would simultaneously increase by $700. Gibert's marginal federal-plus-state tax nte is 40%, and its WACC is 14%. The data has been collected in the Microsoft Excel Online flile below. Open the spreadsheet and perform the required analysis to answer the questions below. Should it replace the old steamer? The old steamer be replaced. What is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearest dollar. B28 \begin{tabular}{|l|l} 29 & Change in net operating working capital \\ 30 & Total investment outlay \end{tabular} 31 32. Step 2: Calculation of annual after-tax cash inflows 33 Annual sales increase 34 Annual reduction in operating expenses 35 Annual increase in pre-tax revenues 36 37. After-tax annual revenue increase: 38 39 Step 3: Calculation of annual depreciation tax savings 40 41 New equipment 42. Old equipment 43. Change in annual depreciation 44 45. Annual dpreciation tax savings 46 47 Formulas Fomadis Sheet1 The Gilbert Instrument Corporation is considering replacing the wood steamer it currently uses to shape guitar sides. The steamer has 6 years of remaining life. If kept, the steamer will have depreciation expenses of $650 for 5 years and $325 for the sixth year. Its current book value is $3,575, and it can be sold on an Internet auction site for $4,150 at this time. If the old steamer is not replaced, it can be sold for $800 at the end of its useful life. Gilbert is considering purchasing the Side Steamer 3000 , a higher-end steamer, which costs $13,000, and has an estimated useful life of 6 years with an estimated salvage value of $1,300. This steamer falls into the MACRS 5 -years class, so the applicable depreciation rates are 20.00%,32.00%,19.20%,11.52%,11.52%, and 5.76%. The new steamer is faster and would allow for an output expansion, so sales would rise by $2,000 per year; even so, the new machine's much greater efficiency would reduce operating expenses by $1,600 per year. To support the greater sales, the new machine would require that inventories increase by $2,900, but accounts payable would simultaneously increase by $700. Gilbert's marginal federal-plus-state tax rate is 4096 , and its WACC is 14% The data has been collected in the Microsoft Excel Online file below, Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet Should it replace the old steamer? The old steamer be replaced. $2,900, but accounts payable would simultaneously increase by $700. WACC is 14%. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis answer the questions below. Open spreadsheet Should it replace the old steamer? The old steamer be replaced. What is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearest dollar. B28 21 (Neperemcm umarys B Oid Equipment: 4 Depreciation expense, Yearn 1 to- 5 5 Deprecintion expense, Year 6 6 Currnt book value 7 Current market value (8) Market value, Year 6 10 Nene Bquipmend 11 Fibmated unefil tife (in yeari) 12 Purchase price 1) Satvage value, Year 6 14 Annual wales increase 15 Aneial redaction in operatitir expentes 16- Initial increase in inventoried 17. Intial increase in accounta payable 1916 20 MACRS depeeciation rutes (S.year claw): \begin{tabular}{c|ccccc} Year 1 & Year 2 & Year 3 & Year 4 & Year 3 & Ytar 0 \\ \hline 20.00% & 3200%i & 192048 & 11.5246 & 1152%4 & 316s \end{tabular} 32 Step 2: Calculation of annual affer-tax cash inflows 33. Annual sales increase 34 Annual reduction in operating expenses Anrual increase in pre-tax revenues After-tax annual revenue increase Step 3; Calculation of annual depreciation tax savings Year 1. Year 2 Year 3 Year 4 Year 5 Yeat 6 Sheet1 Step 3- Calculation of annual depreciation tax savings \begin{tabular}{|l|l} \hline 40 & \\ 41 & New equipmant \\ 42 & Old equipment \\ \hline 43 & Change in annual depreciation \\ \hline 4 & \end{tabular} Annual dpreciation tax aavings Formidan New oquipment Old oquipment Change in annual depreciation Annual deproclation tax savingo 54 55 Stop \&i Calculabion of net present value of roplacement SSheet1 + Coltulation Mode Autamatic- Wonosos Statiatich 6y Net present value Formulas -00 Should firm replace the old equiphent? 6969 E $ Sheer Should it replace the old steamer? The old steamer be replaced. What is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearast doliar: $