Your firm is contemplating the purchase of a new $642,000 computer-based order e
ID: 2767581 • Letter: Y
Question
Your firm is contemplating the purchase of a new $642,000 computer-based order entry system. The system will be depreciated straight-line to zero over its six-year life. It will be worth $46,000 at the end of that time. You will be able to reduce working capital by $41,000 at the beginning of the project. Working capital will revert back to normal at the end of the project. Assume the tax rate is 35 percent.
Suppose your required return on the project is 8 percent and your pretax cost savings are $196,000 per year. What is the NPV of the project? (Do not round intermediate calculations. Round your answer to 2 decimal places (e.g., 32.16).)
Suppose your required return on the project is 8 percent and your pretax cost savings are $136,000 per year. What is the NPV of the project? (Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round your answer to 2 decimal places (e.g., 32.16).)
Your firm is contemplating the purchase of a new $642,000 computer-based order entry system. The system will be depreciated straight-line to zero over its six-year life. It will be worth $46,000 at the end of that time. You will be able to reduce working capital by $41,000 at the beginning of the project. Working capital will revert back to normal at the end of the project. Assume the tax rate is 35 percent.
Explanation / Answer
Requirement -1:
Calculation of NPV:
Year
Cash flows
Discounting
factor @8%
Discounted
cash flows
0
$ (642,000)
1
$ (642,000.00)
1
$ 127,400
0.92593
$ 117,963.48
2
$ 127,400
0.85734
$ 109,225.12
3
$ 127,400
0.79383
$ 101,133.94
4
$ 127,400
0.73503
$ 93,642.82
5
$ 127,400
0.68058
$ 86,705.89
6
$ 127,400
0.63017
$ 80,283.66
NPV
$ (53,045.09)
Therefore, The NPV is -$53,045.09.
Requirement -2:
Calculation of NPV:
Year
Cash flows
Discounting
factor @8%
Discounted
cash flows
0
$ (642,000)
1
$ (642,000.00)
1
$ 88,400
0.92593
$ 81,852.21
2
$ 88,400
0.85734
$ 75,788.86
3
$ 88,400
0.79383
$ 70,174.57
4
$ 88,400
0.73503
$ 64,976.65
5
$ 88,400
0.68058
$ 60,163.27
6
$ 88,400
0.63017
$ 55,707.03
NPV
$ (233,337.41)
Therefore, The NPV is -$233,337.41.
Year
Cash flows
Discounting
factor @8%
Discounted
cash flows
0
$ (642,000)
1
$ (642,000.00)
1
$ 127,400
0.92593
$ 117,963.48
2
$ 127,400
0.85734
$ 109,225.12
3
$ 127,400
0.79383
$ 101,133.94
4
$ 127,400
0.73503
$ 93,642.82
5
$ 127,400
0.68058
$ 86,705.89
6
$ 127,400
0.63017
$ 80,283.66
NPV
$ (53,045.09)
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.