The head of the corporate tax division of a major publications from has proposed ning $320,000 in personal computers for the staff. The use and recovery period for the computers are both 5 years. The muses MACRS depreciation. There is no berminal salvage value. Labor savings of $135,000 per year in your hero delars) are expected from the purchase. The income tax rate is 48%, and the after-tax required to return is 18% which includes a demont attributable to inition (Click the icon to ww the present value factore) the con to view the present value way for table) mick the con lo vw the sale MARS depreciation de.) Read the Come of the comes total required to run and adjust coworo.Bagn by ting the present at the anul tau cah Rows from laboratore Value factors to four decimal places. X.XXOOX Round dormours is the most whole number) X Present value Data Table of 51 Cash Total Present 10 Innow Value 3. Year 5-Year 7.Year 10-Year Present of lumpuh Tax Year Property Property Property Property cash flow from bra 0 Rem 33.33 2000 14.29% 0.00 Yeart 445 22.00 240 18.00 Year 2 1481 10.20 1749 14.40 Year 1. Compute the NPV of the computers. Use the introdutofrutum 741 and the cash flows fentationFor year show104 12.40 11. h v 1100 22 Year 2. Com the NPV of the computers in the date ofrem 5.78 10 7.37 within the cash flows for nation Prace of shows from tra 0.00 3. Compare your answers in 12. Which is com Woosing the Incore analysis generally lead to student 4.40 8.65 Entrance in the state and then dick Ched Explan 00 5 mang Print Dom 320 Emil Dus Table -X Data i 3 4 B Test Value of 31 Period 4% 5% 0 7 85 10% 12% 14% 10% 10% 20% 25% 1 0700 .0015 0624434 0948 323000013629 57723218475 300 3000 2 9026 928 907000 8734 8573 264 70727896782 71264445400 1 0151 8800583800 3163 7938753711 6750 107 00065787 5120 4 ABES 8548 221 7901 78297350 630 63655601 552 5158430 $ 1625 1219 7835 772 7130 6800 6209 5674 5164 4751 4371 4010 77 3375 37863 OZ 7050 30302 5645 5000 556 4104270433492121 131 7598 71020651 227 535 5132 4523 3000 3538 3130 2791 2097 7 TOT 874 58205400 48054000 3500 3050 2060 2061678 7864 7026 46 13 5430 50022413000 2075 200 2266 100 1342 10 744 676 013966845083 483236661220 2007 207 111.78151014 12 701446556540403071 3186 2567 2078 1886 1872 1122 0687 15 6410 5563 4610 4173 2352 2394 182T 1401 10790055 06400052 10 5874 .4036 4156 3503 299 2502 1790 13000948 00010508 0070 050 20 5537 4554 310 311 254 145 146 1087 0728 0614 0.365 0001 0115 TO 3751 2053 2390 1842 1460003 05 07800450100 0105 000 sent Value of Ordinary Annuity of 11 od 9% 6% 7% 10% 16% 16% 20 21 + 9709 90150924 5434348 19:58 00 -39 HTT23475.000 2 1.136 10001 15504 18354 1.8000 1.783317356 1.6001 154671052 11.27 14100 2.28 27751 27232 26730 2:02) 2.5771 24000 24018 2.21622021240 2.10081520 3.7171 2299 25000 361 372 33121 3.1000 1073 2.9137 2.700 2001 2.585726 5 4570745843295 2124 41002 3.27 3.750 3.6018 34334 32768 3127221008 2.0000 5:4172 52121 5075T 49173 47065 452294356341194358733407033256 2514 7 6.7300 60001 6.754 54 53 52064 488845038 4203140388321153643 70907 6.7327 4832 2000 0713 570001004007646380420776 3272 30 7.7831 7.4363 7.1078 6.801785162 20957500532844546480054300020010 340 110 25392 8.1109 7720 73001 70236 87101 6.1046 5.660 52181 482 44941 1826 STOS 12 8.9640 9.3851 2.8603 83838 7.9427.53611 6194 503 5.10714792041 27251 15:119379 11,504103707871221070 85506 7.6061 1810 1422 5.5755 5.0015 0765 38589 18 127536 125583 11.5896108278 10.050 9.719 5.2014 2097 6.46786817827 401223927 20 14.8775 OS 134021140010.500 0.081 51367.464 231 59238 5527 4003530 as 11.4131 156221 14000 12.7154 11.5 10.748 07767.8729-6.0071 5.403 404 3040 Done Done The head of the corporate taxonomicon firm has proposed in 3320,000 in pornw.computer for the start. The use and recovery period for the computers are bom yours. The MACRS deprecien There is no value Labor savings 136,000 per year in your doors are expected from the purchase the come tax 45%, and the quired to returns to Which include a menta buatletovation Click the icon to www the protector aid the con to ww the procent value foi atio C.conview the weed MACRS depreciation sche) had them Come come quede of motor honden yang pertanto the womanga.net tocant lo decimo XXX Round out to the newest when Present value 0 Data of 1 Cash Total Present Inflow Value Present ofmum 3-Year 5-Year 7.Yew 10-Year bows bombers Tak Year O Row Property Property Property 3333 20.00 12295 10.00 32.00 2 18.00 t. Compute the NPV of the computerUtworum 10:20 17:00 14:40 and adjust the cash flows for nation For example, y cash flow 101 7:41 11 12.40 year o cash ow) 22 2. Compute the NPV of the computers using the mindre 002 Photos shows from labora without asting the cash flows for inflation 1. Compare your winters and 2. Which is comed? Wout using contect analysis gylnad tortor undernement? Erayberte sie and then do cha Explain 6:58 10 Dene 11 5 o HATARI ENG FO - X Data The -X Duta rent Value of 10 erid 3% 4% 7 10% 12% 14% 10% 10% 20% 20% 1 709 961844 20 8772 21 347533000 2 040070 3000 375467824 27006 74321600 1 15 DO 3000 107000 7513 71106750 6401 0006 67075120 4 8855 6542277017020730665 52116235168 44000 1026 10 7473 7130 6000 6000 6074514471 4371401077 175 703 702 700 6302 5045000 466 4104 370430 2021 13 700 7107 006 GT 585 5132 45231000 351 350 2791 2007 T 7070700274 5600 540000 4000 9000 1050 2060 2211678 784 792 346 50105405002421 06 307526303255 08 1542 10 7411 7605105586 503346323055 122020072207 01116151074 12 70146408 4970 440013102567 2010 15 1372 1122 007 18 541855 40 4173 394 3152 270418271401 1070 035 032 GTA 4000 4156.350 260 2502 170 1300 10001 008 0076 0180 20 5517 4564 3760 311822545 1486 1007 07280554 0965001 0116 25 47037012053233010121460238 037860450100 0105 305 sent Value of Ordinary Army of 1 rod 5% 0% 10% 12% 10% 10% 2029 07000 2 4344 2500017275 2 19136 100 100 1011 0001100101 1040710021 3 2.32775 2.722.670 2643 26771 2 2.4018 2310 2340 2143210 4 3,7171 3.60 3.6460 4051 372 331212100830373 2017 27 27 28 5 4570744518 420 42124 1002 0127 37808 30046 3.4931 270372 20000 20000 54172 524 5075740173 4786548220 43603 41114307 3 3403825 7 6:2300 60001 604 4052064 465 463 46 3004310 T017 6.7327 400262000 6.713 57000 53340470 46000 407703072 77801 74363 7.1070 607 6.5152 62000 6.7500 63202 40404 400 43050 4000 24001 10 85802.1100 7.7217 7361 700 7101 6.1440 660052101 302. & 3.5705 12 9:0540961 8030 65838 70427 7.53616137 6.7644.8.6005 60717032470 27251 15 119379 11.1154 103 9.7122107055057.000 810061422 5.5755500304675 197035 12650 11.00 10.278 10.060193719 8 2018 7.2007 64614 5171 17241122327 201487753.000 12.40272 11,4099 50400610151307400466231230270 2517 4181151221 14.090912.789411636 106748 0770 7.5431 872 60071540070 30010 - Punt Done One The head of the corporate tax division of a major publications from has proposed ning $320,000 in personal computers for the staff. The use and recovery period for the computers are both 5 years. The muses MACRS depreciation. There is no berminal salvage value. Labor savings of $135,000 per year in your hero delars) are expected from the purchase. The income tax rate is 48%, and the after-tax required to return is 18% which includes a demont attributable to inition (Click the icon to ww the present value factore) the con to view the present value way for table) mick the con lo vw the sale MARS depreciation de.) Read the Come of the comes total required to run and adjust coworo.Bagn by ting the present at the anul tau cah Rows from laboratore Value factors to four decimal places. X.XXOOX Round dormours is the most whole number) X Present value Data Table of 51 Cash Total Present 10 Innow Value 3. Year 5-Year 7.Year 10-Year Present of lumpuh Tax Year Property Property Property Property cash flow from bra 0 Rem 33.33 2000 14.29% 0.00 Yeart 445 22.00 240 18.00 Year 2 1481 10.20 1749 14.40 Year 1. Compute the NPV of the computers. Use the introdutofrutum 741 and the cash flows fentationFor year show104 12.40 11. h v 1100 22 Year 2. Com the NPV of the computers in the date ofrem 5.78 10 7.37 within the cash flows for nation Prace of shows from tra 0.00 3. Compare your answers in 12. Which is com Woosing the Incore analysis generally lead to student 4.40 8.65 Entrance in the state and then dick Ched Explan 00 5 mang Print Dom 320 Emil Dus Table -X Data i 3 4 B Test Value of 31 Period 4% 5% 0 7 85 10% 12% 14% 10% 10% 20% 25% 1 0700 .0015 0624434 0948 323000013629 57723218475 300 3000 2 9026 928 907000 8734 8573 264 70727896782 71264445400 1 0151 8800583800 3163 7938753711 6750 107 00065787 5120 4 ABES 8548 221 7901 78297350 630 63655601 552 5158430 $ 1625 1219 7835 772 7130 6800 6209 5674 5164 4751 4371 4010 77 3375 37863 OZ 7050 30302 5645 5000 556 4104270433492121 131 7598 71020651 227 535 5132 4523 3000 3538 3130 2791 2097 7 TOT 874 58205400 48054000 3500 3050 2060 2061678 7864 7026 46 13 5430 50022413000 2075 200 2266 100 1342 10 744 676 013966845083 483236661220 2007 207 111.78151014 12 701446556540403071 3186 2567 2078 1886 1872 1122 0687 15 6410 5563 4610 4173 2352 2394 182T 1401 10790055 06400052 10 5874 .4036 4156 3503 299 2502 1790 13000948 00010508 0070 050 20 5537 4554 310 311 254 145 146 1087 0728 0614 0.365 0001 0115 TO 3751 2053 2390 1842 1460003 05 07800450100 0105 000 sent Value of Ordinary Annuity of 11 od 9% 6% 7% 10% 16% 16% 20 21 + 9709 90150924 5434348 19:58 00 -39 HTT23475.000 2 1.136 10001 15504 18354 1.8000 1.783317356 1.6001 154671052 11.27 14100 2.28 27751 27232 26730 2:02) 2.5771 24000 24018 2.21622021240 2.10081520 3.7171 2299 25000 361 372 33121 3.1000 1073 2.9137 2.700 2001 2.585726 5 4570745843295 2124 41002 3.27 3.750 3.6018 34334 32768 3127221008 2.0000 5:4172 52121 5075T 49173 47065 452294356341194358733407033256 2514 7 6.7300 60001 6.754 54 53 52064 488845038 4203140388321153643 70907 6.7327 4832 2000 0713 570001004007646380420776 3272 30 7.7831 7.4363 7.1078 6.801785162 20957500532844546480054300020010 340 110 25392 8.1109 7720 73001 70236 87101 6.1046 5.660 52181 482 44941 1826 STOS 12 8.9640 9.3851 2.8603 83838 7.9427.53611 6194 503 5.10714792041 27251 15:119379 11,504103707871221070 85506 7.6061 1810 1422 5.5755 5.0015 0765 38589 18 127536 125583 11.5896108278 10.050 9.719 5.2014 2097 6.46786817827 401223927 20 14.8775 OS 134021140010.500 0.081 51367.464 231 59238 5527 4003530 as 11.4131 156221 14000 12.7154 11.5 10.748 07767.8729-6.0071 5.403 404 3040 Done Done The head of the corporate taxonomicon firm has proposed in 3320,000 in pornw.computer for the start. The use and recovery period for the computers are bom yours. The MACRS deprecien There is no value Labor savings 136,000 per year in your doors are expected from the purchase the come tax 45%, and the quired to returns to Which include a menta buatletovation Click the icon to www the protector aid the con to ww the procent value foi atio C.conview the weed MACRS depreciation sche) had them Come come quede of motor honden yang pertanto the womanga.net tocant lo decimo XXX Round out to the newest when Present value 0 Data of 1 Cash Total Present Inflow Value Present ofmum 3-Year 5-Year 7.Yew 10-Year bows bombers Tak Year O Row Property Property Property 3333 20.00 12295 10.00 32.00 2 18.00 t. Compute the NPV of the computerUtworum 10:20 17:00 14:40 and adjust the cash flows for nation For example, y cash flow 101 7:41 11 12.40 year o cash ow) 22 2. Compute the NPV of the computers using the mindre 002 Photos shows from labora without asting the cash flows for inflation 1. Compare your winters and 2. Which is comed? Wout using contect analysis gylnad tortor undernement? Erayberte sie and then do cha Explain 6:58 10 Dene 11 5 o HATARI ENG FO - X Data The -X Duta rent Value of 10 erid 3% 4% 7 10% 12% 14% 10% 10% 20% 20% 1 709 961844 20 8772 21 347533000 2 040070 3000 375467824 27006 74321600 1 15 DO 3000 107000 7513 71106750 6401 0006 67075120 4 8855 6542277017020730665 52116235168 44000 1026 10 7473 7130 6000 6000 6074514471 4371401077 175 703 702 700 6302 5045000 466 4104 370430 2021 13 700 7107 006 GT 585 5132 45231000 351 350 2791 2007 T 7070700274 5600 540000 4000 9000 1050 2060 2211678 784 792 346 50105405002421 06 307526303255 08 1542 10 7411 7605105586 503346323055 122020072207 01116151074 12 70146408 4970 440013102567 2010 15 1372 1122 007 18 541855 40 4173 394 3152 270418271401 1070 035 032 GTA 4000 4156.350 260 2502 170 1300 10001 008 0076 0180 20 5517 4564 3760 311822545 1486 1007 07280554 0965001 0116 25 47037012053233010121460238 037860450100 0105 305 sent Value of Ordinary Army of 1 rod 5% 0% 10% 12% 10% 10% 2029 07000 2 4344 2500017275 2 19136 100 100 1011 0001100101 1040710021 3 2.32775 2.722.670 2643 26771 2 2.4018 2310 2340 2143210 4 3,7171 3.60 3.6460 4051 372 331212100830373 2017 27 27 28 5 4570744518 420 42124 1002 0127 37808 30046 3.4931 270372 20000 20000 54172 524 5075740173 4786548220 43603 41114307 3 3403825 7 6:2300 60001 604 4052064 465 463 46 3004310 T017 6.7327 400262000 6.713 57000 53340470 46000 407703072 77801 74363 7.1070 607 6.5152 62000 6.7500 63202 40404 400 43050 4000 24001 10 85802.1100 7.7217 7361 700 7101 6.1440 660052101 302. & 3.5705 12 9:0540961 8030 65838 70427 7.53616137 6.7644.8.6005 60717032470 27251 15 119379 11.1154 103 9.7122107055057.000 810061422 5.5755500304675 197035 12650 11.00 10.278 10.060193719 8 2018 7.2007 64614 5171 17241122327 201487753.000 12.40272 11,4099 50400610151307400466231230270 2517 4181151221 14.090912.789411636 106748 0770 7.5431 872 60071540070 30010 - Punt Done One