Your firm is contemplating the purchase of a new $700,000 computer-based order entry system. The system...

Your firm is contemplating the purchase of a new $700,000 computer-based order entry system. The system will be depreciated straight-line to zero over its five-year life. It will be worth $60,000 at the end of that time. You will need to increase your working capital by $81,000 by purchasing additional inventory at the beginning of the project (this is a one-time increase). The tax rate is 34 percent and the required return on the project is 15 percent.

If the pretax cost savings are $344,000 per year, what is the NPV of this project?

Solutions

Expert Solution

DEPRECIATION = 700000-60000/5= 128000

	YEAR	0	1	2	3	4	5
	INITIAL OUTLAY	-700000
	WORKING CAPITAL	-81000
	COST SAVINGS		344000	344000	344000	344000	344000
LESS:-	DEPRECIATION		128000	128000	128000	128000	128000
	PRE TAX INCOME		216000	216000	216000	216000	216000
LESS:-	TAX @ 34%		73440	73440	73440	73440	73440
	AFTER TAX INCOME		142560	142560	142560	142560	142560
ADD:-	DEPRECIATION		128000	128000	128000	128000	128000
	CASH FLOWS	-781000	270560	270560	270560	270560	270560
	RELEASING OF WORKING CAPITAL						81000
	SALVAGE VALUE						60000
	CASH FLOW IN FIFTH YEAR						411560
	PVIF @ 15%	1.000	0.8696	0.7561	0.6575	0.5718	0.4972
	PRESENT VALUES	-781000	235279	204570	177893	154706	204628

	NPV = (-781000+235279+204570+177893+154706+204628)
	NPV = 196076

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Your firm is contemplating the purchase of a new $700,000 computer-based entry system. The system will...

Your firm is contemplating the purchase of a new $700,000 computer-based entry system. The system will be depreciated straight-line to zero over its five year life. It will be worth $60,000 at the end of that time. You will need to increase your working capital by $81,000 by purchasing additional inventory at the beginning of the project (this is a one-time increase). The tax rate is 34 percent and the required return on the project is 15 percent. If the...

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...

Subjects