11. Calculating initial investment installed cost of a proposed computer-controlled automatic-feed roaster will be $130,000. The firm has a chance to sell its 5-year-old roaster for $34,100. The existing roaster originally cost $59,800 and was being depreciated using MACRS and a 7-year recovery period (see the table 1). DuPree pays taxes at a rate of 40% on ordinary income and capital gains a. What is the book value of the existing roaster? b. Calculate the after-tax proceeds of the sale of the existing roaster c. Calculate the change in net working capital using the following figures DuPree Coffee Roasters, Inc., wishes to expand and modernize its facilities. The Anticipated Changes in Current Assets and Current Liabilities Accruals Inventory Accounts payable Accounts receivable Cash Notes payable - $20,000 +50,000 +40,800 + 69,200 + 16,000 d. Calculate the initial investment associated with the proposed new roaster a. The remaining book value of the existing roaster is $ b. The after-tax proceeds of the sale of the existing roaster will be $ c. The change in net working capital will be $ d. The initial investment associated with the proposed new roaster will be S 1: Data Table (Click on the icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.) . (Round to the nearest dollar.) (Round to the nearest dollar.) . (Round to the nearest dollar.) . (Round to the nearest dollar.) Rounded Depreciation Percentages by Recovery Year Using MACRS for First Four Property Classes Percentage by recovery year* Recovery year 3 years 3'3% 45% 15% 7% 7 years 5 years 20% 32% 19% 12% 12% 5% 10 years 10% 18% 14% 12% 9% 8% 7% 6% 6% 5% 4% 100% 2 25% 18% 12% 9% 9% 9% 4% 4 6 7 9 10 Totals 100% 100% 100% These percentages have been rounded to the nearest whole percent to simplify calculations while retaining realism. To calculate the actual depreciation for tax purposes, be sure to apply the actual unrounded percentages or directly apply double-declining balance (200%) depreciation using the half-year convention
