2 K Question 6, E12-32A (similar to) HW Score: 14.06%, 0.98 of 7 points 1 O Points: 0 of 1 Save Part 1 of 5 Davidson Doors is considering an equipment investment that will cost $920,000. Projected net cash inflows over the equipment's three-year life are as follows: Year 1: $490,000; Year 2: $402,000; and Year 3: $298,000. Davidson wants to know the equipment's IRR. (Click the icon to view the present value annuity table.) factor table.) (Click the Icon to view the future value annuity table.). factor table.) I (Click the icon to view the present value (Click the icon to view the future value 6 n 7 Reference Present Value of Annuity of $1 Period 4 3.902 Period 5 Period 6 4.853 5.705 5.601 5417 5242 14% 12% 10% 8% 6% 5% 4% 2% 3% 1% Periods Period 1 0.990 0.980 0.971 0.962 0.952 0.943 0.926 0.909 0.893 0.877 Period 2 1.970 1.942 1.913 1.886 1.859 1.833 1.783 1.736 1.690 1.647 1.605 1.566 Period 3 2.941 2.884 2.829 2.775 2.723 2.673 2577 2.487 2.402 2.322 2.246 2.174 3.808 3.717 3.630 3.546 3.465 3.312 3.170 3.037 2.914 2.798 2.690 2.589 4.713 4.580 4.452 4.329 4.212 3.993 3.791 3.605 3.433 3.274 3.127 2.991 3.ARG 3.685 349R 5.076 4917 4.623 4355 4 111 16% 18% 20% 0.862 0.847 0.833 1.528 2.106 3326 Print Done Reference 9.394 10 10611 200 10 562 0900 Period 6 5.795 5.601 5.417 5.242 5.076 4.917 4.623 4.355 4.111 3.889 Period 7 6.728 6.472 6.230 6.002 5.786 5.582 5.206 4.868 4.564 4.288 Period 8 7.652 7.325 7.020 6.733 6.463 6.210 5.747 5.335 4.968 4.639 Period 9 8.566 8.162 7.786 7.435 7.108 6.802 6.247 5.759 5.328 4.946 Period 10 9.471 8.983 8.530 8.111 7.722 7.360 6.710 6.145 5.650 5.216 4.833 Period 11 10.368 9.787 9.253 8.760 Period 12 11.255 10.575 9.954 9.385 Period 13 12.134 11.348 10.635 9.986 Darind 14.12.004 3.685 3.498 3.326 4.039 3.812 3.605 as $29 4.344 4.078 3.837 4.607 4.303 4.031 ep 4.494 4.192 8.306 7887 7.139 6.495 5.938 5.453 5.029 8.863 384 7.536 6.814 6.194 5.660 5.197 8.853 7.904 7.103 6.424 5.842 5.342 4.910 4.656 4.327 4.793 4.439 4.533 0.305 ROAA 7.307030. 6.002 CACO ARMS Print Done ec newc mew Reference tion estion 5 Period 20 18.046 Period 12 11.255 10.575 9.954 9.385 8.863 8.384 7.536 6.814 6.194 5.660 5.197 4.793 4.439 Period 13 12.134 11.348 10.635 9.986 9.394 8.853 7.904 7.103 6.424 5.842 5.342 4.910 4.533 Period 14 13.004 12.106 11.296 10.563 9.899 9.295 8.244 7.367 6.628 6.002 5.468 5.008 Period 15 13.865 12.849 11.938 11.118 10.380 9712 8.559 7.606 6.811 6.142 5.575 5.092 16.351 14.877 13.590 12.462 11.470 9.818 8.514 7.469 6.623 Period 25 22.023 19.523 17.413 15.622 14.094 12.783 10.675 9.077 7.843 6.873 Period 30 25.808 22.396 19.600 17.292 15.372 13.765 11.258 9.427 8.055 7.003 6.177 Period 40 32.835 27.355 23.115 19.793 17.159 15.046 11.925 9.779 8.244 7.105 6.233 as 29 4.611 4.675 ep 5.929 5.353 4.870 6.097 5.467 4.948 fu 5.517 4.979 5.548 4.997 estion 6 estion 7 me sol Print Done ec Sol Reference ash Present Value of $1 $298 Periods 1% 2% 3% Period 1 0.990 0.980 0.971 Period 2 0.980 0.961 0.943 Period 3 0.971 0.942 0.915 Period 6 0942 14% 16% 12% 18% 20% 8% 10% 6% 5% 4% 0.962 0.952 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 0.925 0.907 0.890 0.857 0.826 0.797 0.769 0.743 0.718 0.694 0.889 0.864 0.840 0.794 0.751 0.712 0,675 0.641 0.609 0.579 Period 4 0.961 0.924 0.888 0.855 0.823 0.792 0.735 0.63 0.636 0.592 0.552 0.516 0.482 0.681 0.621 0.567 0.519 0.476 0.437 0.402 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 ORRA 0837 07900746 0.705 e pr 0.630 0.564 0.507 0.456 0410 0.370 0.335 ear Print Done ec Reference Period 6 0.942 0.888 0.837 Period 7 0.933 0.871 Period 8 0.923 0.853 0.790 0.746 0.705 0.630 0.564 0.507 0.456 0.410 0.370 0.335 0.813 0.760 0.711 0.665 0.583 0.513 0.452 0.400 0.354 0.314 0.279 0.789 0.731 0.677 0.627 0.540 0.467 0.404 0.351 0.305 0.266 0.233 Period 9 0.914 0.837 0.766 0.703 0.645 0.592 0.500 0.424 0.361 0.308 0.263 0.225 0.194 Period 10 0.905 0,820 0.744 0.676 0.614 0.558 0.463 0.386 0.322 0.270 0.227 0.191 0.162 0.585 0.527 0.429 0.350 0.287 0.237 0.195 0.162 0.135 0.557 0.497 0.397 0.319 0.257 0.208 0.168 0.137 0.112 0.530 0.469 0.368 0.290 0.229 0.182 0.145 0.116 0.093 Period 11 0.896 0.804 0.722 Period 12 0.887 Period 13 0.879 Darind 14 0.070 0.788 0.701 0.773 0.681 0.650 0.625 0.601 750 0.577 LOFOR 0.112 0.005 0.382 0.240 0.000 0.335 0.180. 0.078 Print Done as Reference 0.555 0.557 0.497 0.397 0.319 0.257 0.208 0.168 0.137 0.112 0.530 0.469 0.368 0.290 0.229 0.182 0.145 0.116 0.093 0.505 0.442 0.340 0.263 0.205 0.160 0.125 0.099 0.078 0.481 0.417 0.315 0.239 0.183 0.140 0.108 0.084 0.065 0.377 0.312 0.215 0.149 0.104 0.073 0.051 0.037 0.026 0.295 0.233 0.146 0.092 0.059 0.038 0.024 0.016 0.010 0.231 0.174 0.099 0.057 0.033 0.020 0.012 0.007 0.004 0.142 0.097 0.046 0.022 0.011 0.005 0.003 0.001 0.001 Period 12 0.887 0.788 0.701 0.625 Period 13 0.879 0.773 0.681 0.601 Period 14 0.870 0.758 0.661 0.577 Period 15 0.861 0.743 0.642 Period 20 0.820 0.673 0.554 Period 25 0.780 0.610 Period 30 0.742 0.552 Period 40 0.672 0.453 0.456 0.478 0.375 0.412 0.308 0.307 0.208 Print Done Reference Future Value of Annuity of $1 K Periods 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 16% 18% 20% 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 1.000 Period 21 2.010 2.020 2.030 2.040 2.050 2.060 2.080 2.100 2.120 2.140 2.160 2.180 2.200 Period 3 3.030 3.060 3.091 3.122 3.153 3.184 3.246 3.310 3.374 3.440 3.506 3.572 3.640 Period 4 4.060 4.122 4.184 4.246 4.310 4.375 4.506 4.641 4.779 4.921 5.066 5.215 5.368 Period 5 5.101 5.204 5.309 5.416 5.526 5.637 5.867 6.105 6.353 6.610 6.877 7.154 7.442 Period 6. 6308 6.152 6468 6633 6.802 075 7336 7.716 R115 8.536 8.977 9442 Print Done Reference Sa Period 6 6.152 6.308 6.468 Period 7 7.214 7.434 7.662 Period 8 8.286 8.583 Period 10 Period 11 11.567 12.169 12.808 13.486 14.207 14.972 16.645 18.531 20.655 Period 12 12.683 13.412 14.192 15.026 15.917 16.870 18.977 21.384 24.133 Period 13 13.809 14.680 15.618 16.627 17.713 18.882 21.495 24.523 28.029 Darind 14 11.017 15.074 17 ORG 18 202 10 500 21.015 21.215 27.075 32 302 8.977 9.442 8.536 8.115 7.716 6.633 6.802 6.975 7.336 10.730 11.414 12.142 10.089 8.923 9.487 7.898 8.142 8.394 13.233 14.240 15.327 16.499 8.892 9.214 9.549 9.897 10.637 11.436 12.300 16.085 17.519 19.086 20.799 Period 9 9.369 9.755 10.159 10.583 11.027 11.491 12.488 13.579 14.776 19.337 10.462 10.950 11.464 12.006 12.578 13.181 14.487 15.937 17.549 9.930 12.916 ht v 21.321 23.521 25.959 val 23.045 25.733 28.755 32.150 27.271 30.850 34.931 39.581 32.089 36.786 42.219 48.497 27.501 13.672 50.BA 50.10 hol Print Done sw Reference 27.271 30.850 34.931 39.581 32.089 36.786 42.219 48.497 37.581 43.672 43.842 50.818 59.196 51.660 60.965 72.035 Period 12 12.683 13.412 14.192 15.026 15.917 16.870 18.977 21.384 24.133 Period 13 13.809 14.680 15.618 16.627 17.713 18.882 21.495 24.523 28.029 Period 14 14.947 15.974 17.086 18.292 19.599 21.015 24.215 27.975 32.393 Period 15 16.097 17.293 18.599 20.024 21.579 23.276 27.152 31.772 37.280 Period 20 22.019 24.297 26.870 29.778 33.066 36.786 45.762 57.275 72.052 Period 25 28.243 32.030 36.459 41.646 47.727 54.865 73.106 98.347 133.334 181.871 Period 30 34.785 40.568 47.575 56.085 66.439 79.058 113.283 164.494 241.333 356.787 Period 40 48.886 60.402 75.401 95.026 120.800 154.762 259.057 442.593 767.091 1,342.025 2,360.757 4,163.213 7,343.858 91.025 115.380 146.628 186.688 249.214 342.603 471.981 530.312 790.948 1,181.882 Print Done Reference Future Value of $1 Periods 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 16% 18% 20% Period 1 1.010 1.020 1.030 1.040 1.050 1.060 1.080 1.100 1.120 1.160 1.140 1.180 1.200 Period 2 1.020 1.040 1.061 1.082 1.103 1.124 1.166 1.210 1.254 1.300 1.346 1.392 1.440 Period 3 1.030 1.061 1.093 1.125 1.158 1.191 1.260 1.331 1.405 1.482 1.561 1.643 1.728 Period 4 1.041 1.082 1.126 1.170 1.216 1.262 1,360 1.464 1.574 1.689 1.811 1.939 2.074 Period 5 1.051 1.104 1.159 1.217 1.276 1.338 1.469 1.611 1.762 1.925 2.100 2.288 2.488 Period R 1.062 1.126 1.104 1.265 140 1419 1.587 1772 1.074 2.105 243 2.700 2.QAA Print Done Period 6 1,062 1.126 1.194 1.265 1.340 1.419 1.587 1.772 1.974 2.195 2.436 2.700 2.986 sent va Period 7 1.072 1.149. 1.230 1.316 1.407 1.504 1.714 1.949 2.211 2.502 2.826 3.185 3.583 Period 8 1.083 1:172 1.267 1.369 1.477 1.594 1.851 2.144 2.476 2.853 3.278 3.759 4.300 Period 9 1.094 1.195 1.305 1.423 1.551 1.689 1.999 2.358 2.773 3.252 Period 10 1.105 1.219 1.344 1.480 1.629 1.791 2.159 2.594 3.106 3.803 3.707 4.411 5.234 4.435 5.160 re valu 6.192 Period 11 1.116 1.243 1.384 1.539 1.710 1.898 2.332 2.853 3.479 Period 12 1.127 1.268 1.426 1.601 1.796 2.012 2.518 3.138 3.896 4.818 Period 13 1.138 1.294 1.469 1.665 1.886 2.133 2.720 3.452 4.363 5.492 4.226 5.117 6.176 7.430 5.936 7.288 8.916 6.886 8.599 10.699 st whole Print Done answ Reference Period 12 1.127 1.268 1.426 1,601 1.796 2.012 2.518 3.138 3.896 4.818 5.936 7.288 8.916 Period 13 1:138 1.294 1.469 1.665 1.886 2.133 2.720 3.452 Period 14 1.149 1,319 1.513 1.732 1.980 2.261 Period 15 1.161 1.346 1.558 1.801 2.079 2.397 4.363 5.492 2.937 3.797 4.887 3.172 4.177 5.474 7.138 6.886 6.261 7.988 10.147 12.839 8.599 10.699 9.266 11.974 15.407 Period 201 1.220 1,486 1.806 2.191 Period 25 1.282 1.641 2.094 2.666 Period 30 1.348 1.811 Period 40 1.489 2.208 2.427 3.243 3.262 4.801 2.653 3.207 4.661 6.727 9.646 13.743 19.461 27.393 95.396 3.386 4.292 6.848 10.835 17.000 26.462 40.874 62.669 4.322 5.743 10.063 17.449 29.960 50.950 85.850 143.371 237.376 7.040 10.286 21.725 45.259 93.051 188.884 378.721 750.378 1,469.772 38.338 Print Done