Question

Your firm is contemplating the purchase of a new $570,000 computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth $58,000 at the end of that time. You will save $270,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $73,000 (this is a one-time reduction). If the tax rate is 35 percent, what is the IRR for this project?

Answer 1

Tax rate		35%
Calculation of annual depreciation
Depreciation		Year-1	Year-2	Year-3	Year-4	Year-5	Total
Cost (270000+54000)		$       570,000	$      570,000	$       570,000	$       570,000	$      570,000
Dep Rate		20.00%	20.00%	20.00%	20.00%	20.00%
Depreciation	Cost * Dep rate	$       114,000	$      114,000	$       114,000	$       114,000	$      114,000	$       570,000
Calculation of after-tax salvage value
Cost of machine			$      570,000
Depreciation			$      570,000
WDV	Cost less accumulated depreciation	$                -
Sale price			$        58,000
Profit/(Loss)	Sale price less WDV	$        58,000
Tax	Profit/(Loss)*tax rate	$        20,300
Sale price after-tax	Sale price less tax		$        37,700
Calculation of annual operating cash flow
		Year-1	Year-2	Year-3	Year-4	Year-5
Cost saving		$       270,000	$      270,000	$       270,000	$       270,000	$      270,000
Less: Depreciation		$       114,000	$      114,000	$       114,000	$       114,000	$      114,000
Profit before tax (PBT)		$       156,000	$      156,000	$       156,000	$       156,000	$      156,000
Tax@35%	PBT*Tax rate	$         54,600	$        54,600	$         54,600	$         54,600	$        54,600
Profit After Tax (PAT)	PBT - Tax	$       101,400	$      101,400	$       101,400	$       101,400	$      101,400
Add Depreciation	PAT + Dep	$       114,000	$      114,000	$       114,000	$       114,000	$      114,000
Cash Profit after-tax		$       215,400	$      215,400	$       215,400	$       215,400	$      215,400
Calculation of annual cash flow
Year		Capital	Working capital	Operating cash	Annual Cash flow
0		$     (570,000)	$        73,000		$     (497,000)
1				$       215,400	$       215,400
2				$       215,400	$       215,400
3				$       215,400	$       215,400
4				$       215,400	$       215,400
5		$         37,700	$       (73,000)	$       215,400	$       180,100
Calculation of IRR
			31.00%		32.00%
Year		Total cash flow	PV factor @ 31%	Present values	PV factor @ 32%	Present values
0		$     (497,000)	1.000	$     (497,000)	1.000	$     (497,000)
1		$       215,400	0.763	$       164,427	0.758	$      163,182
2		$       215,400	0.583	$       125,517	0.574	$      123,623
3		$       215,400	0.445	$         95,815	0.435	$        93,653
4		$       215,400	0.340	$         73,141	0.329	$        70,950
5		$       180,100	0.259	$         46,683	0.250	$        44,941
				$           8,583		$            (651)
		IRR	=Lower rate + Difference in rates*(NPV at lower rate)/(Lower rate NPV-Higher rate NPV)
		IRR	'=31%+ (32%-31%)*(8583.04/(8583.04-(-651.37)
			jeff jeffy Next > < Previous Related Solutions Your firm is contemplating the purchase of a new $570,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $570,000 computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth $86,000 at the end of that time. You will save $175,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $111,000 (this is a one-time reduction). If the tax rate is 22 percent, what is the IRR for this project? (Do... Your firm is contemplating the purchase of a new $475,000 computer based order entry system will... Your firm is contemplating the purchase of a new $475,000 computer based order entry system will be depreciated straight line to zero over its 6 year life . It will be worth $60 ,000 at the end of that time . You will save $165,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $45,000 at the beginning of the project. Working capital will revert back to normal at the end... Your firm is contemplating the purchase of a new $595,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $595,000 computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth $63,000 at the end of that time. You will save $225,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $78,000 (this is a one-time reduction). If the tax rate is 23 percent, what is the IRR for this project? (Do... Your firm is contemplating the purchase of a new $630,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $630,000 computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth $70,000 at the end of that time. You will save $260,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $85,000 (this is a one-time reduction). If the tax rate is 25 percent, what is the IRR for this project? (Do... Your firm is contemplating the purchase of a new $518,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $518,000 computer-based order entry system. The system will be depreciated straight-line to zero over its 5-year life. It will be worth $50,400 at the end of that time. You will be able to reduce working capital by $70,000 (this is a one-time reduction). The tax rate is 24 percent and your required return on the project is 23 percent and your pretax cost savings are $164,550 per year. What is the... Your firm is contemplating the purchase of a new $585,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $585,000 computer-based order entry system. The system will be depreciated straight-line to zero over its 5-year life. It will be worth $73,000 at the end of that time. You will save $180,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $88,000 (this is a one-time reduction). If the tax rate is 22 percent, what is the IRR for this project? NPV... Your firm is contemplating the purchase of a new $605,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $605,000 computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth $65,000 at the end of that time. You will save $235,000 before taxes per year in order processing costs, and you will be able to reduce working capital by $80,000 (this is a one-time reduction). If the tax rate is 25 percent, what is the IRR for this project? Your firm is contemplating the purchase of a new $592,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $592,000 computer-based order entry system. The system will be depreciated straight-line to zero over its 5-year life. It will be worth $57,600 at the end of that time. You will be able to reduce working capital by $80,000 (this is a one-time reduction). The tax rate is 34 percent and your required return on the project is 23 percent and your pretax cost savings are $201,400 per year. Requirement 1: What... Your firm is contemplating the purchase of a new $684,500 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $684,500 computer-based order entry system. The system will be depreciated straight-line to zero over its 5-year life. It will be worth $66,600 at the end of that time. You will be able to reduce working capital by $92,500 (this is a one-time reduction). The tax rate is 21 percent and your required return on the project is 21 percent and your pretax cost savings are $203,750 per year. At what level... Your firm is contemplating the purchase of a new $490,000 computer-based order entry system. The system... Your firm is contemplating the purchase of a new $490,000 computer-based order entry system. The system will be depreciated straight-line to zero over its 7-year life. It will be worth $49,000 at the end of that time. You will be able to reduce working capital by $34,000 at the beginning of the project. Working capital will revert back to normal at the end of the project. Assume the tax rate is 24 percent. a. What is the aftertax salvage value... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions The current asset section of the Excalibur Tire Company’s balance sheet consists of cash, marketable securities,... Write a program that uses a two-dimensional array to store the highest and lowest temperatures for... Question 1. What aspects of Michelangelo’s David (1501-1504) are characteristic of Italian Renaissance art? Question 2.... I cant not seem to get this right. I have tried and tried can I please... By using Java language, Complete the StackArray.java by using.stackArrayDemo.java. 1.Read the StackArrayDemo.java. 2. Use the demo... Regardless of the legal issues, do you feel it is fair for an employer to require... An investor believes that there will be a big jump in a stock price, but is... ADVERTISEMENT About @ 2020 WizEdu