In: Finance
Deer and Doe purchased $120,000 of equipment six years ago. The equipment is 7-year MACRS property. The firm is selling this equipment today for $24,500. What is the after-tax cash flow from this sale if the tax rate is 35 percent?
Year 1 2 3 4 5 6 7 8
Percent 14.29 24.49 17.49 12.49 8.93 8.93 8.93 4.45
a. |
$27,455.40 |
|
b. |
$25,785.40 |
|
c. |
$15,925.00 |
|
d. |
$21,544.60 |
|
e. |
$18,209.60 |
Computation of annual depreciation expense and book value of the equipment:
Year |
Initial cost of equipment (C) |
MACRS % (R) |
Annual depreciation (C x R) |
Accumulated Depreciation (A) |
Book Value (C -A) |
1 |
$120,000 |
0.1429 |
$17,148 |
$17,148 |
$102,852 |
2 |
0.2449 |
$29,388 |
$46,536 |
$73,464 |
|
3 |
0.1749 |
$20,988 |
$67,524 |
$52,476 |
|
4 |
0.1249 |
$14,988 |
$82,512 |
$37,488 |
|
5 |
0.0893 |
$10,716 |
$93,228 |
$26,772 |
|
6 |
0.0893 |
$10,716 |
$103,944 |
$16,056 |
|
7 |
0.0893 |
$10,716 |
$114,660 |
$5,340 |
|
8 |
0.0445 |
$5,340 |
Book value of the equipment at the end of year 6 is $ 16,056
Market value = $ 24,500
After tax cash flow from sales of equipment
= Market value – [(Market value – Book value) x Tax rate]
= $ 24,500 – [($ 24,500 - $ 16,056) x 0.35]
= $ 24,500 – ($ 8,444 x 0.35)
= $ 24,500 – $ 2,955.40
= $ 21,544.60
After-tax cash flow from the sales of equipment is $ 21,544.60
Hence option “d. $ 21,544.60” is correct answer.