Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

ALT-NPV Merlot City is planning to purchase a large computer. The computer system requires a payment now for hardware in the amount of $80,000 and

image text in transcribed

ALT-NPV Merlot City is planning to purchase a large computer. The computer system requires a payment now for hardware in the amount of $80,000 and software in the amount of $30,000. The new computer would result in savings of $24,000 per year. A system upgrade would be necessary in year 3 in the amount of $19,000. At the end of its 5-year life, the computer could be sold for salvage value of $9,000. Additionally, spare computer time could be sold for $11,000 in years 1-5. Compute the NPV using a cost of capital of 8.00%. Use positive numbers for cash inflows, use negative numbers for cash outflows. Years 0 1 2 3 4 5 Purchase of Computer Hardware Purchase of Computer Software Total Project Cost in Time Period 0 Savings System Upgrade Revenue from Time Sharing Salvage Value Net Annual Cash Flows Discount Factors at 8% Discounted Cash Flows Net Present Value PV OF $1.00 1% 2% 3% 5% 7% 8% 9% 10% 11% 12% 13% 14% 15% 4% 0.9615 6% 0.9434 1 0.9901 0.9804 0.9709 0.9259 0.9009 0.8772 0.8696 0.9346 0.8734 0.9174 0.8417 0.8850 0.7831 2 0.9803 0.9426 0.8900 0.8573 0.8116 0.7695 0.8929 0.7972 0.7118 0.9246 0.8890 0.7561 3 0.9706 0.9151 0.9524 0.9070 0.8638 0.8227 0.7835 0.8396 0.8163 0.7938 0.7722 0.9091 0.8264 0.7513 0.6830 0.6209 0.6931 0.9612 0.9423 0.9238 0.9057 0.6750 0.6575 0.7312 0.6587 4 0.9610 0.7629 0.7350 0.7084 0.6355 0.6133 0.5921 0.5718 0.8885 0.8626 0.8548 0.8219 0.7921 0.7473 5 0.9515 0.7130 0.6806 0.6499 0.5935 0.5674 0.5428 0.5194 0.4972 PV OF AN ANNUITY OF $1.00 1% 2% 3% 4% 5% 7% 8% 9% 10% 11% 12% 13% 14% 15% 6% 0.9434 1 0.9901 0.9804 0.9709 0.9524 0.9346 0.9259 0.9174 0.8929 0.8850 0.8772 0.8696 0.9615 1.8861 0.9091 1.7355 2 1.9704 1.9416 1.9135 1.8594 1.8334 1.8080 1.7833 1.7591 1.6681 1.6467 1.6257 3 2.9410 2.8839 2.8286 2.7751 2.6730 2.6243 2.5313 2.4869 2.3612 0.9009 1.7125 2.4437 3.1024 3.6959 2.3216 2.7232 3.5460 2.2832 1.6901 2.4018 3.0373 3.6048 4 3.9020 3.8077 3.7171 3.6299 2.5771 3.3121 3.9927 3.4651 3.3872 3.2397 3.1699 2.9137 2.8550 2.9745 35172 5 4.8534 4.7135 4.5797 4.4518 4.3295 4.2124 4.1002 3.8897 3.7908 3.4331 3.3522

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Only Auditors Can Save The World Through Peace And Reconciliations

Authors: Marina Peters

1st Edition

B08C47KG6N, 979-8657479355

More Books

Students also viewed these Accounting questions

Question

Additional Factors Affecting Group Communication?

Answered: 1 week ago