Reference no: EM132941000

Gulf United is an IT solutions firm based in Silicon Valley, USA. The company want to improve their IT solution business by improving their bigdata and supercomputers. In doing so, the company can be either upgrade the original version or replace with new version. Gulf United will acquire bigdata and supercomputers by using the most efficient way. Gulf United is in the 40% tax bracket and cost of capital of 10%.

The conditions of the upgrade the original version or replace with the new version for bigdata facilities and supercomputers are as follows:

Upgrade the original version:

Initial cost of old big data = $ 150,000

Annual depreciation of $ 15,000

The old big data facilities were purchased 5 years ago

The current book value of old bigdata = $ 75,000

The salvage value of old bigdata (today) = $ 95,000

The salvage value in 5 years = $ 20,000

Replace with the new version:

Initial cost of new bigdata = $ 250,000

Its anticipated to have 5 years life

The salvage value in 5 years = $ 0

Cost savings per year = $ 75,000 per year

The company will use 3-years MACRS depreciation.

Problem a. Calculate the depreciation expense for new bigdata (Yr.1 - Yr.5) using MACRS method

Problem b. Calculate the projected net income (Yr.1 - Yr.5)

Problem c. Find the after-tax salvage value of old big data in Yr.0

Problem d. Calculate incremental net capital spending in Yr.0

Problem e. Find the after-tax salvage value of old big data in Yr.5

Problem f. Calculate the operating cash flows (OCF) from Yr.1 - Yr.5

Problem g. Calculate the total cash flow (or cash flow from assets CFFA) from Yr.0 - Yr.5

Problem h. Calculate the NPV and IRR (you may use financial calculator)

Problem i. What is your advice to Gulf United? Should they replace bigdata with the new version?

Problem j. Explain the concept of incremental cash flows and stand-alone principle!