K Calculating initial cash flow Vastine Medical, Inc., is considering replacing its existing computer system. which...

Transcribed Image Text:

K Calculating initial cash flow Vastine Medical, Inc., is considering replacing its existing computer system. which was purchased 3 years ago at a cost of $333,000. The system can be sold today for $207,000. It is being depreciated using MACRS and a 5-year recovery period (see the table ). A new computer system will cost $497,000 to purchase and install. Replacement of the computer system would not involve any change in net working capital. Assume a 21% tax rate on ordinary income and capital gains. a. Calculate the book value of the existing computer system. b. Calculate the after-tax proceeds of its sale for $207,000. c. Calculate the initial cash flow associated with the replacement project. a. The remaining book value is $ (Round to the nearest dollar.) b. The after-tax proceeds will be $ (Round to the nearest dollar) c. The initial cash flow will be $ (Round to the nearest dollar.) Data table (Click on the icon here in order to copy the contents of the data table below into a spreadsheet) Rounded Depreciation Percentages by Recovery Year Using MACRS for First Four Property Classes Percentage by recovery year* Recovery year 3 years 5 years 7 years 10 years 1 33% 20% 14% 10% 2 45% 32% 25% 1896 3 15% 19% 18% 14% 7% 12% 1296 1296 5 12% 996 9% 5% 996 896 7 9% 796 2 426 896 9 696 10 89 11 496 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. Print Done K Calculating initial cash flow Vastine Medical, Inc., is considering replacing its existing computer system. which was purchased 3 years ago at a cost of $333,000. The system can be sold today for $207,000. It is being depreciated using MACRS and a 5-year recovery period (see the table ). A new computer system will cost $497,000 to purchase and install. Replacement of the computer system would not involve any change in net working capital. Assume a 21% tax rate on ordinary income and capital gains. a. Calculate the book value of the existing computer system. b. Calculate the after-tax proceeds of its sale for $207,000. c. Calculate the initial cash flow associated with the replacement project. a. The remaining book value is $ (Round to the nearest dollar.) b. The after-tax proceeds will be $ (Round to the nearest dollar) c. The initial cash flow will be $ (Round to the nearest dollar.) Data table (Click on the icon here in order to copy the contents of the data table below into a spreadsheet) Rounded Depreciation Percentages by Recovery Year Using MACRS for First Four Property Classes Percentage by recovery year* Recovery year 3 years 5 years 7 years 10 years 1 33% 20% 14% 10% 2 45% 32% 25% 1896 3 15% 19% 18% 14% 7% 12% 1296 1296 5 12% 996 9% 5% 996 896 7 9% 796 2 426 896 9 696 10 89 11 496 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. Print Done