o Calculating initial investment Dupree Coffee Roasters, Inc., wishes to expand and modernize its facilities. The installed cost of a proposed computer-controlled automatic-feed roaster will be $126,000. The firm has a chance to sell its 4-year-old roaster for $34,000. The existing roaster originally cost $59,300 and was being depreciated using MACRS and a 7-year recovery period (see the table ). DuPree is subject to a 40% tax rate. a. What is the book value of the existing roaster? b. Calculate the after-lax proceeds of the sale of the existing roaster. Data Table C. Calculate the change in net working capital using the following figures: Anticipated Changes in Current Assets and Current Liabilities (Click on the icon located on the top-right corner of the data table below in order to copy its contents into a Accruals -$20,300 spreadsheet.) Inventory + 49,500 Rounded Depreciation Percentages by Recovery Year Using MACRS for Accounts payable +39,400 First Four Property Classes Accounts receivable + 69,000 Percentage by recovery year Recovery year 3 years a. The remaining book value of the existing roaster is $. (Round to the nearest dollar.) 5 years 7 years 10 years 1 33% 20% 14% 10% 2 45% b. The after-tax proceeds of the sale of the existing roaster will be $ (Round to the nearest dollar.) 32% 25% 18% 3 3 15% 19% 18% 14% 4 7% 12% 12% 12% c. The change in net working capital will be $(Round to the nearest dollar.) 5 12% 9% 9% 5% 9% 8% d. The initial investment associated with the proposed new roaster will be s (Round to the nearest dollar 7 9% 7% 8 4% 6% 9 6% 10 6% 11 4% Totals 100% 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 Enter your answer in each of the answer boxes o Calculating initial investment Dupree Coffee Roasters, Inc., wishes to expand and modernize its facilities. The installed cost of a proposed computer-controlled automatic-feed roaster will be $126,000. The firm has a chance to sell its 4-year-old roaster for $34,000. The existing roaster originally cost $59,300 and was being depreciated using MACRS and a 7-year recovery period (see the table ). DuPree is subject to a 40% tax rate. a. What is the book value of the existing roaster? b. Calculate the after-lax proceeds of the sale of the existing roaster. Data Table C. Calculate the change in net working capital using the following figures: Anticipated Changes in Current Assets and Current Liabilities (Click on the icon located on the top-right corner of the data table below in order to copy its contents into a Accruals -$20,300 spreadsheet.) Inventory + 49,500 Rounded Depreciation Percentages by Recovery Year Using MACRS for Accounts payable +39,400 First Four Property Classes Accounts receivable + 69,000 Percentage by recovery year Recovery year 3 years a. The remaining book value of the existing roaster is $. (Round to the nearest dollar.) 5 years 7 years 10 years 1 33% 20% 14% 10% 2 45% b. The after-tax proceeds of the sale of the existing roaster will be $ (Round to the nearest dollar.) 32% 25% 18% 3 3 15% 19% 18% 14% 4 7% 12% 12% 12% c. The change in net working capital will be $(Round to the nearest dollar.) 5 12% 9% 9% 5% 9% 8% d. The initial investment associated with the proposed new roaster will be s (Round to the nearest dollar 7 9% 7% 8 4% 6% 9 6% 10 6% 11 4% Totals 100% 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 Enter your answer in each of the answer boxes
