In: Finance
TA, Inc. is considering replacing a piece of old equipment with a piece of new equipment. Details for both are given below:
Old Equipment | New Equipment | ||
Current book value | $1,500,000 | ||
Current market value | $2,500,000 | Acquisition cost | $6,200,000 |
Remaining life | 10 years | Life | 10 years |
Annual sales | $350,000 | Annual sales | $850,000 |
Cash operating expenses | $140,000 | Cash operating expenses | $500,000 |
Annual depreciation | $150,000 | Annual depreciation | $620,000 |
Accounting salvage value | $0 | Accounting salvage value | $0 |
Expected salvage value after 10 years | $240,000 | Expected salvage value after 10 years | $750,000 |
TA’s terminal year incremental after-tax non-operating cash flow is closest to:
(A.) $245,000
(B.) $331,500
(C.) $581,500
(D.) $737,500
(E.) $941,500
The amount is computed as shown below:
= (Salvage value of new equipment - Salvage value of old equipment) x (1 - tax rate) + Additional investment in net working capital
= ($ 750,000 - $ 240,000) x (1 - 0.35) + $ 250,000
= $ 331,500 + $ 250,000
= $ 581,500
So, the correct answer is option C.