Reference no: EM13176913

A private energy trading company is considering the acquisition of a heavy crude container. This is to handle a variety of stocks that are expected to last for the next 5 years. The cost of the project is estimated to be 35 crores with an estimated life of 5 years. The machine is eligible for depreciation at the rate of 20% per annum on straight line basis with a scrap value of 5 crores. The benefits from the investment (Profit after Depreciation but before Tax) during its life of 5 years are estimated to be as follows: 
1 2 3 4 5 
Profit Before Tax 
(in crores) 75,000,000 78,000,000 80,000,000 84,000,000 86,000,000 
The company proposes to finance the investment with a secured bank loan of 10 crores repayable at the end of the fifth year and carrying an interest of 12% per annum. The bank also charges 2% of the loan amount as service/processing charges. The port authority has approached a financial institution for loan to the tune of 15 crores. The financial institution has agreed to provide 15 crores against secured redeemable debentures of Rs. 100/- face value to be redeemed at the end of the fifth year. It has further proposed that the debentures to be issued at a discount of 5%, redeemable at 5% premium, and carrying 11% interest per annum. The remaining amount of 5 crores is taken from undistributed profits of the firm. The present cost of equity (Ke) for the firm stands at 18%. 
The firm is in the tax bracket of 33% and it is estimated to remain same for the next 5 years. 
Considering the above information, you are required to suggest the firm on the investment proposal. What would be impact if a tax rate of 40% is considered for the project?