2 of 5 (4 complete) HW Score: 46 53 X E21-25 (similar to) Chicago Cola is considering the purchase of a special-purpose boting machine for $24.000 It is expected to have a useul e of 4 years wth no terminal disposal value The plant manager estimates the following savings in cash operating m (Clck the icon to view the savings in cash operating costs) Chicago Cola uses a required rate of retun of 18% in ts capital budgeting decisions Ignore income taes in your analysis Assume all cash fows occur at year end except for inal investment amounts Present Vlue.ofALabe ent Vaue of Annuh.of1 table Euture Vaof $1 table Eutuce Value.of Aeout.of A1tabl Read the regurements 1. Net present value Use factor amounts rounded to three decimal places Round your anewers to the nearest uhole doar Use a minun sign or parentheses for a nogative net present value) 4) The net prosent value is 2. Payback penod (Round your anower to two decimal places) ears The payback perod Enter any nunber in the edt felds and then dick Check Ansoer 2 of 5 (4 complete) Reference Present Value of $1 40 % 0.714 30% 0.769 0.592 0.455 Peri 28% 0.781 0.610 32% 0.758 26% 16% 22% 24% 0.806 20% 0833 18% 12% 14% 4 % 10% 0.909 0893 0.826 0.751 0.683 0.621 0.564 0.513 6% 0.943 0.890 0840 0.792 0747 0790 0705 0.665 0.627 0.703 0.592 0.558 8% Periods 2% 0.877 0.769 0.675 0.592 0.519 0.456 0400 0.351 0.308 0.270 0227 0.237 0.208 0.168 0820 0672 0.794 0 926 0.862 0.743 0847 0718 0.962 1 0 980 0.510 0.364 0.260 0.186 0.133 0.095 0.068 0.048 0.035 0.574 0.435 0.329 0.650 0.524 0.630 0.694 0.797 0.712 0857 2 0.961 0.942 0.924 0.906 0.888 0.871 0.853 0837 0.820 0804 0.925 0.500 0.397 0.315 0.477 0579 0.482 0402 0.551 0641 0.609 0794 0735 0.889 3 4 0.373 0291 0.227 0.350 0.516 0.437 0.370 0.451 0.423 0.552 0.476 0.410 0.636 4 0.855 5 6 7 8 9 10 0.269 0.207 0.159 0.123 0.250 0.370 0.303 0249 0222 0.204 0.167 0.341 0.567 0.822 0.681 5 0.189 0.143 0.108 0275 0.250 0 335 0.630 0.583 0.540 0.500 0.507 6 0.314 0279 0.266 0.225 0.191 0.162 0.198 0.157 0.125 0099 0.079 0.062 0.178 0.354 0.305 0.263 0.452 0.760 7 0.179 0.144 0.116 0.094 0233 0.139 0.108 0.085 0467 0.404 0731 0.361 0.322 0.287 0.257 0.094 0.082 0.194 0.424 0.073 0.062 0.162 0.137 0.676 0.650 0.463 0.386 10 0.066 0.056 0.043 0.047 0.025 11 0.527 0.497 0.469 0.429 0.397 0.350 0319 0.195 0.135 0.112 11 0.092 0076 0075 0,062 12 0.112 0.052 0.036 0.018 0780 0773 0758 0577 0.743 0.728 0714 0.137 12 0.625 0.601 0.182 0.145 0.160 0125 0.140 0108 0.093 0.108 0080 0.095 0069 0.061 0.049 0.040 0.032 0.026 0.021 0016 0.017 0.050 0.039 0.031 0.040 0.033 0.027 0.021 0.016 0013 13 0.368 0290 0.229 0.116 0.093 13 0.442 0417 0.340 0315 0.292 0.270 0.263 0.239 0218 0.205 0.183 0.163 0.099 0.084 0065 0.051 0.071 0.060 0,051 0.043 0.037 0.031 0.078 0.032 0.025 0.009 0.006 14 14 0.025 0.020 15 0.555 0.534 0.513 15 0.394 0.371 0.025 0.020 0.019 0.015 16 17 0.123 0042 0045 0034 0038 0.028 0.031 0.023 0.054 0012 0.005 16 0.198 0250 0180 0232 0164 0312 0215 0.149 0.146 0.130 0.012 0.012 0.009 0.009 0015 0.003 0.007 0.002 0.002 0.004 0,001 0.003 0.001 0.009 17 18 19 20 18 0.700 0494 0.350 0 686 0475 0.456 21 0660 0 439 19 0.331 0.116 0.104 0 294 0.199 0.135 0093 0.064 0.044 0.083 0.060 0.073 0.051 0.012 0.007 0.005 20 0 673 0.014 0010 0.022 0015 0 011 0.008 0006 0.026 0019 0.007 0,005 0.004 21 dit f Print Done Ee to search hp MyAccountingLab Homework: Chapter 21 2 of 5 (4 complete) Reference Present Value of Annuity of $1.00 in Arean 8% 0.926 1833 1783 2.577 3.312 32% 40% 0.758 0.714 Periods 28% 0.781 1.392 1.868 26% 0.794 30% 16% 22% 24 % 12% 0.893 18% 0847 1.566 2.246 2.174 2.106 20% 14% 0877 1.647 2.402 2322 2914 3.433 2% 0 980 10% 6% 4% Peods 1 0.769 1.361 0.806 1.457 0 833 1.528 0.820 0 862 1.605 0 943 0.909 0.962 1.886 2.775 3.630 2 3 1224 1.331 1.424 1492 1736 2.487 1.690 2 1.942 1.766 2096 2345 2534 2677 1.589 1.849 2.035 2.168 2.263 1.923 2.320 2635 2.532 2436 2.885 3 083 3.241 3.366 3184 1.816 2042 2.494 1.981 2673 3465 4212 2884 3808 4.713 3 4 2.404 2745 3.020 3.242 3.421 2.241 2.166 2 798 2.690 2.589 2.991 3.170 3.791 4.355 3037 4 5 2864 3 167 3416 3274 3.127 3685 3498 3605 4.111 3.993 4623 5.206 4.452 6 2.759 2643 2.937 2802 3.076 3.326 3.605 3.889 4288 4917 5582 5.601 6472 5.242 6 002 7 4868 5.335 5.759 4.564 4968 4.039 3.812 2.786 2.868 2.930 2.978 3.013 3223 3040 2331 2.379 2.414 2438 2.456 2925 4.344 4078 4.607 4833 3.837 4.303 4031 4.192 4.327 5 197 4793 4439 4533 4.611 3619 3786 3560 3923 4639 4946 7325 6733 6210 7.435 8.111 5747 6247 6710 7.139 3019 3.092 3.147 6.802 7.360 5.328 6.145 5650 5938 9 10 8.162 8 983 10 3.269 3.682 3.776 3.465 3.543 3.606 5216 5453 5660 5842 4.494 4.656 11 3.335 3.387 4.035 4.127 5.029 9787 8760 10.575 9.385 8384 7.536 11.348 9986 12.106 10.563 9295 12 849 11.118 9712 13.578 11.652 10.106 8851 14.292 12.165 10 477 9122 14.992 12.659 10.828 9.372 8201 7.250 15 678 13.134 11.158 9604 8.365 7.366 7.887 6.495 6.814 6.194 11 3.851 3912 12 3.190 12 13 14 15 16 17 3427 3459 3.483 3.503 2.469 13 14 4.203 4.265 4315 4.357 3.656 3.695 7.904 8244 8.559 7.103 6424 7.367 5.342 4.910 8.853 3.061 3.268 3.076 3.088 3.097 2492 3249 2478 2.484 2.489 3.962 4.001 3.726 4.033 3751 4.059 3771 4.080 3.786 4.097 3799 4.110 6.002 6.142 6.265 6.373 6 467 6550 6623 6687 5.468 5575 5092 4675 5668 5.162 4730 5.749 5818 5273 5877 5.316 5 929 5.973 5.384 5.008 6628 7 606 6811 7.824 15 16 17 18 3.283 3.295 6.974 3518 3529 3539 3546 3.551 4775 4.812 4843 5.353 4870 4.891 8.022 7.120 5 222 4.391 2.494 3.304 3.104 4419 4.442 4.460 4.476 18 3.109 2496 3.113 2497 3.116 3.311 3.316 19 19 20 21 3.808 3816 20 21 17.011 14 029 11.764 10 017 8649 7 562 16.351 13.590 11.470 9818 8.514 7469 4.121 3.320 2.498 Print Done search 21 7-1 MyAccounting Lab Homework: Chapter 2 of 5 (4 complete) Reference Compound Amount of $1.00 (The Future Value of $1.00) 40% 32% 1.320 1.742 2.300 3.036 4.007 30% 1.300 1.690 2.197 2856 3.713 26 % 1.260 1588 2000 28% 1280 1638 20% 1.200 24% 22% 1.220 1.488 12% 16% 18% 8 % 1,080 1.166 10% 14% 6% Periods 2% 1 4% 1.400 1.960 2.744 3.842 5.378 7.530 10.541 14.758 1240 1.160 1.180 1.120 1.100 1.140 1.300 1.040 1.060 1.020 1.538 1.392 1440 1.346 1.561 1.254 1.405 1210 1.331 1.082 1.124 2 1.040 1.061 1.125 1.191 1.082 1.104 1217 2097 2.684 1.907 2.364 1728 2.074 1.816 1.643 1482 1260 2520 3.176 2.215 2.703 1.262 1360 1.464 1.574 1689 1.925 2.195 2502 2.853 1.939 2.288 2.700 1.811 2.100 4 1.170 2.932 3.635 4.508 3.436 4.398 5.629 2.488 2.986 3583 1.762 1.772 1974 1.949 2211 2.144 2476 2.358 2773 1.338 1.469 1611 5.290 6.983 4.002 5.042 4.827 6.275 3.297 4023 4.908 5.987 7.305 8912 10.872 2.436 2826 3278 3.803 4411 5.117 5936 6.886 1.265 1419 1.316 1.369 1.423 1.480 1.539 1.587 6 1.126 3.185 3.759 4.435 1.504 1594 1851 1.689 1.999 1.714 T 1.149 8.157 10.604 9.217 12.166 16.060 6.353 8 005 7.206 9.223 5.590 6.931 4.300 5.160 6.192 1.172 20.661 28.925 40.496 3252 3.707 4.226 4818 5.492 1.195 13.786 17.922 23.298 30.288 39.374 8.594 10 657 13.215 16.386 10.086 12.708 11.806 15.112 19.343 5.234 6.176 7.288 8.599 1.791 2.159 2594 3.106 3.479 3.896 4.363 10 1219 1243 1268 1601 1.294 1665 2.133 1.319 1732 2261 2937 1.346 1373 1873 2540 1.400 1948 2693 21.199 27983 7.430 8916 1898 2.332 2012 2.853 2.518 3138 11 12 13 56.694 79.371 111.120 16.012 20.175 25.421 32.030 40.358 50.851 24.759 31.691 40.565 51.923 66 461 85 071 108.890 139.380 178 406 36.937 48.757 10.699 12.839 15.407 18.488 22.186 26.623 31.948 38 338 13.264 16.182 19.742 24.086 29.384 35.849 43.736 53.358 65.096 2.720 3.452 3797 4.887 4.177 5474 4.595 6.130 5.054 20.319 25.196 31.243 7.988 10 147 11.974 10.748 14.129 16.672 19.673 4.316 6116 8.613 12.056 16.777 23214 19.461 27393 6.261 7.138 8.137 9.276 10.575 14463 14 64.359 84 954 112.139 148.024 195.391 257.916 155.568 217.795 304.913 426 879 597 630 836 683 1171.356 51.186 66 542 86.504 112.455 146.192 190.050 2397 3.172 3.426 3.700 1.428 2026 2854 3.996 5560 7.690 9266 15 1,801 16 6 866 12.468 38.741 48.039 59.568 73.864 17 64.072 80.731 101.721 128.169 18 19 1.457 2107 3.026 1.486 2.191 3.207 1.516 2279 3.400 5.034 4.661 6727 9.646 13.743 20 7.400 10 804 15668 22.574 32.324 21 91.592 247.065 340 449 46.005 Print Done words- Goo... Arisleyda Dilone-Baez & Accounting 19EWS Chapter 21 : 7-1 MyAccounting Lab Homework: HW Score: 46 2 of 5 (4 complete) ilerinl Reference ompound Amount of Annuty of $1 00 in Arrears (Future Value of Annuty) 8 % 1.000 Periods 32% 1000 2320 30% 40% 1.000 2.400 4.360 26 % 28% 1.000 2.280 3918 6016 8.700 12.136 22% 1000 2220 3708 24% 16% 000 2.160 20% 10% 12 % 14 % 1000 2.140 3.440 18% 1.000 2.180 3572 5215 7.154 6% 1000 2060 2% 1.000 2.020 2040 3.060 3.122 4246 Periods 4% 1.000 2.300 3990 6.187 1.000 1.000 2.260 3.848 5.848 8.368 11.544 T000 2 200 3640 5368 1000 2 1 000 2.120 3.374 4779 6.353 8.115 10.089 12.300 14776 17 549 20655 1000 2240 3778 5 684 048 10 980 14615 2.100 3310 4641 6.105 7.716 9487 11.436 13.579 15.937 18.531 21.384 24 133 21.405 24523 28.029 2.080 3.246 4506 5867 1 336 4.062 6362 9 398 13 406 18 696 25 678 34.895 2 3506 5.066 6.877 8977 11 414 14.240 17.519 21.321 25.733 30 850 36 786 43 672 51.660 60 925 71.673 4 7.104 10946 16324 23 853 34 395 49.153 69 814 3.184 4.375 5.637 5524 7.740 10.442 13.740 17.762 22 670 28.657 4921 6610 8.536 10.730 13233 16.085 9.043 12.756 17.583 23.858 32 015 42 619 56405 74 327 97 625 127 913 167 286 218 472 285.014 371 518 483 973 630 165 820 215 4 4.122 7442 9.930 12.916 16.499 20799 25 959 32.150 39 581 48 497 59 196 72.035 87 442 105 931 120.117 154 740 186 688 225 026 6 7 5.416 5.204 6.308 6633 7.434 7890 9442 12.142 15.327 19.006 23521 28.755 34.931 42 219 50.818 60965 72 939 87 068 103.740 123 414 146 628 174 021 6975 8.304 6 7 16.534 22.163 29.369 38593 50 398 65510 84 853 109.612 141 303 181.868 233 791 300 252 385 323 494 213 633 593 15.546 20 588 26.940 34.945 45.031 57.739 73 751 93 926 119 347 151 377 191 735 242 585 306 658 387 389 409.110 8.923 10.637 19.123 24712 31.643 40 238 50 895 8.583 9214 9897 9.755 10583 11 491 10 12 488 14 487 16645 47062 63 122 84 320 112.303 9 10 950 12.006 13.181 12.169 13 486 14972 12 19.337 23045 27.271 11 98 739 139 235 195.929 10 35 962 44 874 55.746 69 010 85 192 104.935 129.020 158 405 104 254 237 9890 291 347 12 11 13412 15 026 16870 18977 14680 16.627 18 882 15 974 18 292 21.015 24215 27 975 32.393 17.293 20024 23276 27 152 31.772 37 200 13 14 15 64 110 80 496 32089 37.581 275.300 306 420 541 988 759 784 1064 697 1491 576 2009 206 2925 889 149 240 13 197 997 262 356 347.309 459 449 607 472 802 863 1060 779 14 100 815 126 011 157 253 195 994 244 033 303 601 43842 16 15 50 980 59 118 18.639 21 825 25.673 30 324 35 950 42753 17 16 20012 23 698 28213 33 750 17 21 412 25 645 30 906 37 450 18 22 841 27 671 33.760 41446 51.159 63 440 19 48 804 55 750 40 545 45 599 18 68 394 78 969 91 025 84.141 98 603 19 20 115 380 24.297 29 778 36 706 45 762 57275 72052 21 20 377 465 134 841 21 25.783 31.969 39.993 50 423 64 002 81699 104.768 Print Done BOse bottling machine for $24,000. It is expected to have a useful life of 4 years with no terminal disposal value. The plant manage osts.) apital budgeting decisions. Ignore income taxes in your analysis. Assume all cash flows occur at year-end except for initial investrm Future Value o table Requirements present valu ee decimal places. Round Calculate the following for the special purpose bottling machine: Net present value 2. 1. Payback period Discounted payback period Internal rate of return (using the interpolation method) aces.) 3. 4. Accrual accounting rate of return based on net initial investment (Assume 5. straight-line depreciation. Use the average annual savings in cash operating costs when computing the numerator of the accrual accounting rate of return.) Print Done eck Aneor me taxes in your analysis. Assume all cash flows occur at year- ture X Data Table rs to t for Year Amount 11,000 9,000 7,000 4,000 S 31.000 Total Done Print N