Terminal Cash Flow 4A836C
1. **State the problem:** Calculate the terminal year cash flows for the equipment acquisition considering purchase cost, modifications, depreciation, salvage value, working capital, tax, and savings.
2. **Identify given data:**
- Equipment price = 140000
- Modification cost = 30000
- Total initial cost = 140000 + 30000 = 170000
- MACRS 3-year class depreciation rates: Year 1 = 33%, Year 2 = 45%, Year 3 = 15%, Year 4 = 7%
- Salvage value after 3 years = 60000
- Increase in net operating working capital = 8000
- Annual savings before tax = 50000
- Tax rate = 40%
3. **Calculate accumulated depreciation after 3 years:**
$$\text{Depreciation Year 1} = 170000 \times 0.33 = 56100$$
$$\text{Depreciation Year 2} = 170000 \times 0.45 = 76500$$
$$\text{Depreciation Year 3} = 170000 \times 0.15 = 25500$$
$$\text{Total depreciation after 3 years} = 56100 + 76500 + 25500 = 158100$$
4. **Calculate book value at end of year 3:**
$$\text{Book value} = \text{Initial cost} - \text{Accumulated depreciation} = 170000 - 158100 = 11900$$
5. **Calculate gain on sale:**
$$\text{Gain} = \text{Salvage value} - \text{Book value} = 60000 - 11900 = 48100$$
6. **Calculate tax on gain:**
$$\text{Tax on gain} = 48100 \times 0.40 = 19240$$
7. **Calculate after-tax salvage value:**
$$\text{After-tax salvage} = 60000 - 19240 = 40760$$
8. **Calculate annual after-tax savings:**
$$\text{After-tax savings} = 50000 \times (1 - 0.40) = 30000$$
9. **Calculate terminal year cash flow:**
Terminal year cash flow includes:
- After-tax savings for year 3 = 30000
- After-tax salvage value = 40760
- Recovery of net working capital = 8000
$$\text{Terminal year cash flow} = 30000 + 40760 + 8000 = 78760$$
**Final answer:** The terminal year cash flow is $78760.