1. 2. Net present value Payback period Discounted payback period Internal rate of return (using the interpolation method) Accrual accounting rate of return based on net initial investment (Assume straight-line depreciation. Use the average annual savings in cash operating costs when computing the numerator of the accrual accounting rate of return.) 4. 5. 1816 1907 Compound Amount of $100 (The Future Value of $1.00) Periode 2 4 % 6% 8% 10% 12% 14% 16% 10% 20% 22% 24% Period 1 1.020 1.040 1060 1.080 1.100 1.120 1.140 1.100 1.100 1.200 1220 1.240 Period 2 1.040 10821.124 1.106 1210 1.254 1.300 1 346 1392 1440 14B8 1538 Period) 1.061 1.125 1.191 1260 1331 1405 1482 1.561 1643 1728 1816 Period 4 1052 1.170 1.262 1.360 1.464 1.574 1.089 1.811 1 939 2074 2215 2354 Periods 1.104 1217 1.338 1.469 1511 1.762 1.925 2.100 2.289 2.489 2703 2932 Period 1.126 1265 1.419 1.587 1.772 1,9742.195 2436 2.7002 .989 3.297 3635 Period 7 1.149 1.316 1.504 1.714 1.949 2.2112.502 2.826 3,1853 .583 4.0234.508 Parlad 1.172 1.369 1.594 1.851 2.144 2.476 2.853 3.27 3.759 4 ,300 4.00 5.590 Period 9 1.195 1423 1.689 1.999 2.358 27733252 3.803 4.4355 .180 5.097 6,931 Period 10 1.210 1480 1.791 2.150 2.514 3.1063.707 4411 5.2346.1927 ,305 8.594 Period 11 1.243 1.539 1.898 2.332 2.853 3.4794 .228 5.117 6 176 7 .430 8.912 10.657 Period 12 1.258 1501 2.012 2.51 3.138 38964818 59 7 28 9 16 10.872 13.215 Period 131204 1865 2.133 2.720 3.452 4 383 5.482 6.8888.599 10600 13 264 16.396 Period 14 1.310 1732 2251 2.937 3797 4887 6261 79 0.147 1283016 16220 319 : Period 15 1 346 1.801 2.397 3.172 4. 177 5.474 7.138 268 11.974 15.407 19 742 25 196 Period 16 1.373 1873 2.540 3.425 4.595 5.130 8.137 10.748 14.129 18.488 24.025 31.243 Period 17 1.400 1.948 2.693 3.700 5.054 6.90 9.278 12.458 16.672 22186 29,384 38.741 5 Period 18 1.428 2.028 2.854 3.096 5.550 7690 10.575 14.483 19.673 26.623 35.349 48.039 Period 19 1.457 2.107 3.026 4.316 6.116 0.813 12.056 16.777 23.214 31.943 43.731 59 568 Period 20 1.486 2,191 3.207 4.661 6.727 9.646 13.743 14461 27.393 38.33853,30973.864 1 Period 21 1.516 2.279 3.400 5.034 7.400 10.804 15.668 22.574 32.324 46.005 05.098 01.592 1 Period 22 1.546 2.370 3.604 5.437 8.140 12.100 17 861 26.186 38.142 55.206 79.418 113.574 1 Period 23 1.577 2465 3.820 5.871 8.954 13.552 20.362 30.376 45,00 66.247 98,889 140.831 2 Period 24 1.608 2563 4.049 6.341 9.50 15.179 23 212 35236 53 109 79.497 118 205 174.631 2 Period 25 1.641 2.668 4.292 6.848 10.835 17.000 26.462 40.874 62.669 95.396 144 210 216.5423 Period 26 1.573 2772 4.540 7.396 11.918 19.040 30.167 47.414 73.949 114.475 175 936 288 512 Period 27 1.707 2883 4.822 788 13.110 21.325 34.390 55.000 87,260 137.371 214.642 332 956 5 Period 28 1.741 2999 5.112 8.627 14421 238.94 39.204 63 800 102.967 164 845 261 864 412.884 6 Period 29 1.776 3.119 5.418 2.317 15.883 26.750 44.690 74.000 121.501 197.814 319 474 $11.952 Parlod 30 1,811 3243 5.743 10.083 17449 29 960 50.950 85850 143.371 237 376 389 758 634.820 11 Period 35 2.000 3.946 7.686 14.785 28.102 52 800 08.100 180 314 327 997 590 608 1053 402 1861.054 3: Period 40 2.208 4.801 10.296 21.725 45.259 93.051 188.814 378.721 750.378 1469.772 2847.038 5455.013 10 Compound Amount af Annuity of $1.00 in Arras (Future Value of Annuity Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 22% 24% Period 1 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 Period 22.020 2.040 2.080 2080 2.100 2.120 2.140 2.100 2.180 2200 2.220 2.240 Period 3 3.060 3.122 3.184 3.246 3.310 3.374 3.440 3.506 3.572 3.840 3.708 3.778 Period 4 4.122 4.246 4,375 4.508 4.641 4.77 4 .921 5066 5.215 5.369 5.524 5684 Period 5 5.204 5.416 5.637 5.867 6.105 3.353 6.6106 A77 7.154 7.442 7740 8.048 Period 6 6.303 5.633 5.975 7.338 7716 8.115 9.536 8.977 9.442 9.930 10.442 10.983 Period 7 7.434 7.898 8.394 8.923 9.497 10.089 10.730 11.414 12 142 12916 13.740 14615 Period 8 8.583 0.214 9.897 10.637 11.436 12 200 13.233 14 240 15 327 18.499 17.762 1 9.123 : Period 9 9.755 10.583 11 491 12488 13.579 14.776 16.085 17.519 19.089 20.759 22 670 2 4712 : Period 10 10.950 12.006 13.181 14.487 15.937 17.549 19.337 21.321 23.521 25.959 28.657 3 1,543 5 Period 11 12.169 13.486 14.972 16.845 18.531 20.655 23.045 25.733 28.755 32,150 36.662 40.238 Period 12 13.412 15.026 16.870 18.977 21.304 24.133 27 271 30 HSO 34,931 39,581 44.674 5 0895 Period 13 14.680 16.627 18.882 21.495 24.523 28.029 32 099 36.786 42.219 48 497 55.746 64.110 Period 14 15.974 18.292 21 015 24 215 27 975 32 33 37 581 43.672 50.418 5.166 6 0 010 B1,496 ! Period 15 17.293 20.024 23 276 27.152 31.772 37.260 43.842 51.650 50.965 72.035 05.192 100.6151 Period 16 18.539 21 825 25.673 30.324 35.950 42.753 50.080 60.926 72.939 87.442 104.935 26.011 1 Period 17 20.012 23.698 28.213 33 750 40.545 48.884 59.118 71.673 87.058 105 931 129.020 157253 1 Period 18 21 212 25 545 30 906 37.450 45 59 55 750 68 384 34 141 103.740 128.117 159 455 195 994 2 Period 19 22.841 27 571 33.760 41.446 51.150 63.440 78.969 38 503 123 414 154.740 194.251 244 033 3 Period 20 24.297 29.778 38.786 45.782 57 275 72052 1.025 115. MO 146.628 188.688 237389 303.801 3 Period 21 25.763 31.569 39 903 50.423 04 002 81,899104.708 134.841 174,021225 026 291.347 3771654 Period 22 27.299 34.248 43 392 55.457 71.403 $2.503 120.436 157415 208.345 271.031 355,443 468.056 6 Period 23 28,845 36 618 46.996 G0 AM 79.543 104 103 138.297 183.601 244 487 326.237 435.881 582 630 7 Period 24 30 422 39.083 50.816 66.765 88.497 118.155 158.650 213.978 289.494 392 464 532.750723.461 Period 25 32 030 41 546 54 365 73.106 98.347 123.334 181.871 249 214 342 603 471.98 650.956 098.0921 Period 28 32 671 44.312 59.156 79.054 109.182 150,334 208333 290 OR 405,272 567.377 705.165 1114.634 15 Period 27 35 344 47.084 63.706 87 351 21.100 169.374 238.400 337 502 470.221 631 853 971.1021363.146 15 Period 28 37 051 49 968 68 528 95339 134 210 190.699 272.889 392 503 966 481 819 223 1185.744 1716.101 2 Period 29 38.792 52.968 73.540 100.566 148.631 214.583 312.094 455 333 669.447 984088 1447608 2128.265 3 Period 30 40 558 56 085 79.068 113.283 164 494 241333 356.787 530312 790.348 1181.882 1787081 2540.916 3 Period 35 49.994 73.652 111.435 172.317271.024 431.683 693.573 11207131816.652 2948.341 4783,646 7750 225 12 Period 40 60.402 95.028 154.782250057142.503 767.091 1342.02523007574183.213 7343.858 12990.536 22728.803 30 * Payments (ar receipts) at the and of each period. 5: Reference B: Requirements Calculate the following for the special purpose borilling machine Cancel Print MacBook Air Present Value of $1 Periods 2% 4% Period 1 0.9800 962 Periad 2 0.961 0.925 Period 3 0.942 0.389 Period 4 0.924 0.855 Period 5 0.906 0.822 Period 6 0888 0.790 Period 7 0.871 0.780 Period 8 0.853 0.731 Period 9 0.837 0.703 Period 10 0.820 0.676 Period 11 0.804 0.650 Period 12 0.788 0.625 Period 13 0.773 0.601 Period 14 0.758 0.577 Period 15 0.743 0.565 Period 16 0.728 0.534 Period 17 0.714 0.513 Period 18 0.700 0.494 Period 19 0.686 0475 Period 20 0.673 0.456 Period 21 0.660 0.439 Period 22 0.647 0.422 Period 23 0.634 0.406 Period 24 0.622 0.390 Period 25 0.610 0.375 Period 26 0.598 0.361 Period 27 0.586. 0.347 Period 28 0.574 0.333 Period 29 0.663 0.321 Period 30 0.5520.308 Period 35 0.500 0.253 Period 40 0.453 0.208 6% 0.943 0.890 0.840 0.792 0.747 0.705 0.665 0.627 0.592 0.558 0.527 0.497 0.469 0.442 0.417 0.394 0.371 0.350 0.331 0.312 0.294 0.278 0.262 0.247 0.233 0.220 0.207 0.196 0.185 0.174 0.130 0.097 8% 0.928 0.857 0.794 0.735 0.681 0.630 0.583 0.540 0.500 0.463 0.429 0.397 0.368 0.340 0.315 0.292 0.270 0.250 0.232 0.215 0.199 0.184 0.170 0.158 0,146 0.135 0.125 0.116 0.107 0.099 0.068 0.046 10% 0.909 0.828 0.751 0.683 0.621 0.564 0.513 0.467 0.424 0.386 0.350 0.319 0.290 0.263 0.239 0.218 0.198 0.18 0.164 0.149 0.135 0.123 0.112 0.102 0.092 0.034 0.078 0.069 0.063 0.057 0.036 0.022 12% 14% 16% 0.8930.877 0.862 0.7970.769 0.743 0.712 0.675 0.641 0.636 0.592 0552 0.587 0.519 0.476 0.507 0,456 0410 0.452 0.400 0.354 0.404 0.351 0.305 0.381 0.308 0263 0.322 0.2700 227 0.287 0.237 0.195 0.257 0.208 0.168 0.229 0.182 0.145 0.205 0.160 0.125 0.183 0.140 0.108 0.163 0.123 0.093 0.146 0.108 0.090 0.130 0.096 0.089 0.116 0.083 0.000 0.104 0.073 0.051 0.093 0064 0.044 0.083 0064 0.038 0.074 0.049 0.033 0.066 0,043 0.028 0.05 0.038 0.024 0.053 0.033 0.021 0.047 0.029 0.018 0.042 0.026 0.016 0.037 0.022 0.014 0.033 0.020 0,012 0.019 0.010 0.006 0.011 0.005 0.003 18% 20% 22% 24% 26% 0.847 0.83308200808 0.794 0.718 0.694 0.672 0.850 0530 0.609 0.579 0.551 0.524 0.500 0.516 0.482 0.451 0423 0.397 0.437 0.402 0.370 0.341 0.315 0.370 0.335 0.303 0.275 0.250 0.314 0.279 0.249 0.222 0.198 0.208 0.233 0.204 0.179 0.157 0.225 0.194 0.167 0.144 0.125 0.191 0.162 0.137 0.116 0099 0.162 0.135 0.112 0.094 0.079 0.137 0.112 0.092 0.076 0.062 0.116 0.093 0.075 0.061 0.050 0.069 0.078 0.062 0.049 0.039 0.064 0.065 0.051 0.040 0.031 0.071 0.054 0.042 0.0320025 0.060 0045 0.034 0.026 0.020 0.051 0.038 0028 0.021 0.016 0.04300310023 0.017 0.012 0.037 0.026 0,019 0.014 0.010 0.031 0,022 0015 0,011 0.008 0.026 0,018 0.013 0.000 0.006 0.022 0.015 0.010 0.007 0.005 0.019 0.013 0.008 0.006 0.004 0.016 0.010 0.007 0.005 0.003 0.014 0.009 0.006 0.004 0.002 0.011 0.007 0.005 0.003 0.002 0.010 0.008 0.004 0.002 0.002 0.008 0.005 0.003 0.002 0.001 0.007 0.004 0.003 0.002 0.001 0.003 0.002 0.001 0.001 0.000 0.001 0.001 0.000 0.000 0.000 Present Value of Annuity of $1.00 in Arrears Periods 2% 4% 6% 8% 10% 12% 14% 16% Period 1 0,980 0.982 0.043 0.526 0.909 0.893 0877 0.862 Period 2 1.942 1.886 1.833 1.783 1.736 1.690 1.347 1.605 Period 3 2.884 2.775 2.673 2.577 2.487 2402 2.322 2.246 Period 4 3.808 3.630 3.465 3.312 3.170 3.037 2.914 2.799 Period 5 4.713 4.452 4.212 3.93 3.791 3.606 3.433 3.274 Period 6 5,601 5.242 4.917 4.623 4.355 4.111 3.889 3.685 Period 7 6.4726.002 5.582 5.205 4868 4,564 4.288 4.039 Period 8 7.325 6.733 6.210 5.747 5.335 4.968 4 .639 4.344 Period 9 8,162 7.435 5.802 5.247 5.750 5.328 4.946 4.607 Period 10 8.9838 111 7380 8.710 6.145 5.6505 .216 4.833 Period 11 9.787 8.780 7.887 7.139 6.495 5.9385.453 5.099 Period 12 10.575 9.3858.384 7.536 6.814 6.194 5.680 5.197 Period 13 11.348 9.988 8.853 7.904 7.103 6.424 5,842 5.342 Period 14 12 106 10.583 9.295 8.244 7.367 6.628 0.002 5.468 Period 15 12 849 11.118 9.712 8.5697,606 6.8116.142 5575 Period 16 13.578 11.652 10.108 8.851 7.824 6.974 8285 5.688 Period 17 14.292 12.166 10.477 9.122 8.022 7.1208.373 6.749 Period 18 14.992 12.659 10.829 9.372 8201 7.250 6467 5.818 Period 19 15.678 13.134 11.158 9.604 8.365 7.386 6.550 5.877 Period 20 18.351 13.590 11.470 9.818 8.514 7.469 6.82: 5.929 Period 21 17.011 14.029 11.764 10.017 8.649 7562 5687 5.973 Period 22 17.658 14.451 12.042 10.201 8.772 7.845 8.7438.011 Period 23 18.292 14.867 12 303 10.371 B.B03 7.718 6.7926.044 Period 24 18.914 15.247 12.550 10.529 8.985 7.7846.835 8,073 Period 25 19.523 15.622 12.783 10.675 9.077 7.843 6.873 6.097 Period 26 20.121 15.983 13.003 10.810 9.161 78966 .906 8.118 Period 27 20.707 16.330 13.211 10.935 9.237 7943 6935 6.136 Period 28 21.281 16.663 13.406 11.051 9.307 7.984 6.961 6,152 Period 29 21.844 18.984 13.591 11.158 9 370 3.022 6.983 6.166 Period 30 22.398 17.292 13.785 11.258 9.427 8055 7.003 0.177 Period 35 24.999 18.665 14 498 11,655 9.644 8.1767 070 6.215 Period 40 27 355 19.793 15.046 11.925 9.7798.244 7.105 6.23 * Payments (or receipts) at the end of each period. 10% 0.847 1.586 2.174 2.690 3.127 3.498 3812 4.078 4.303 4.494 4.656 4.793 4.910 5.008 5.092 5.162 5.222 5273 5.316 5.353 5.384 5.410 5432 5451 5.467 5.480 5.492 5.502 5.510 5.517 5.539 5.548 20% 0.833 1.528 2.108 2589 2901 3.326 3.605 3.837 4.031 4.192 4.327 4.439 4.533 4.611 4.675 4.730 4.775 4.812 4.843 4.870 4891 4.909 4.925 4.937 4.949 4 956 4.984 4.970 4.975 4.979 4 992 4907 22% 24% 0.820 0,806 1.492 1.457 2.042 1981 2494 2.404 2864 2.745 3.187 3.020 3.4183.242 3.819 3.421 3.786 3.566 3.9233.682 4.0353.778 4.127 3851 4,203 3.912 4.265 3.962 4.3154.001 4357 4.033 4.391 4.059 4,419 4.000 4.442 4.097 4.460 4.110 4.476 4121 4.488 4.130 4.499 4.137 4.507 4,143 4.514 4.147 4520 4.151 4.524 4.154 4,528 4.157 4.531 4.159 4.534 4.160 4.541 4 164 4544 4.165 26% 0.794 1424 1.923 2.320 2.635 2.895 3.083 3.241 3.365 3.485 3.543 3.606 3.655 3695 3.726 3.751 3.771 3.789 3.799 3.900 3816 3.822 3.827 3831 3.834 3.837 3.839 3.840 3,841 3.842 3.945 3.946 3: Reference 4: Reference Cancel Print MacBook Air 2. Chicago Cola is considering the purchase of a special-purpose bottling machine for $70,000. It is expected to have a useful life of 4 years with no terminal disposal value. The plant manager estimates the following savings in cash operating costs: (Click the icon to view the savings in cash operating costs.) Chicago Cola uses a required rate of return of 20% in its capital budgeting decisions. Ignore income taxes in your analysis. Assume all cash flows occur at year-end except for initial investment amounts. Present Value of $1 table? Present Value of Annuity of $1 table Future Value of $1 tablet Future Value of Annuity of $1 table Read the requirements. 1. Net present value. (Use factor amounts rounded to three decimal places. Round your answers to the nearest whole dollar Use a minus sign or parentheses for a negative net present value.) The net present value is 2. Payback period. (Round your answer to two decimal places.) The number of years for the payback period is 3. Discounted payback period O A. Amount can not be determined OB. 3.71 O c. 3.64 OD 3.75 4. Intemal rate of return (using the interpolation method) (Use a trial-and-error approach and straight-line interpolation as necessary. Round your answer to the nearest hundredth of a percent, X.XX%.) The intemal rate of retum (IRR) is 5. Accrual accounting rate of return based on net initial investment (Assume straight-line depreciation. Use the average annual savings in cash operating costs when computing the numerator of the accrual accounting rate of return.) (Round your final answer to the nearest hundredth of a percent, X.XX%.) The accrual accounting rate of return (AARR) is 1: Data Table Year Year 1 Year 2 Amount $ 30,000 25,000 20,000 15,000 Year 3 Year 4 $ 90,000 Total 2: Reference