Blossom Company is considering three long-term capital investment proposals. Each investment has a useful life of 5 years. Relevant data on each project are as follows. Project Bono Project Edge Project Clayton Capital investment $166,000 $176,000 $206,000 Annual net income: Year 1 14,420 18,540 27,810 2 14,420 17,510 23,690 3 14,420 16,480 21,630 4 14,420 12,360 13,390 5 14,420 9,270 12,360 Total $72,100 $74,160 $98,880 Depreciation is computed by the straight-line method with no salvage value. The company's cost of capital is 15 %. (Assume that cash flows occur evenly throughout the year.) Click here to view PV table. TABLE 1 Future Value of 1 (n) Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 0 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1 104000 1.05000 1.06000 1.07000 1.08000 1.09000 1.10000 1.11000 1.12000 2 1.08160 1.10250 1.12360 1.14490 1.16640 1.18810 1.21000 1.23210 1.15000 1.25440 1.32250 3 1.12486 1.15763 1.19102 1.22504 1.25971 1.29503 1.33100 1.36763 1.40493 1.52088 4 1.16986 1.21551 1.26248 1.31080 1.36049 141158 1.46410 1.51807 1.57352 1.74901 5 1.21665 1.27628 1.33823 1.40255 146933 1.53862 1.61051 1.68506 1.76234 2.01136 6 1.26532 1.34010 1.41852 1.50073 1.58687 1.67710 7 1.31593 1.40710 1.50363 1.60578 1.71382 1.82804 1.77156 1.94872 1.87041 1.97382 2.31306 2.07616 2.21068 2.66002 8 1.36857 1.47746 1.59385 1.71819 1.85093 1.99256 2.14359 2.30454 2.47596 3.05902 9 1.42331 1.55133 1.68948 1.83846 1.99900 10. 1.48024 1.62889 1.79085 1.96715 2.15892 2.17189 2.35795 2.36736 2.59374 2.55803 2.83942 2.77308 3.51788 3.105851 4.04556 11 1.53945 12 1.60103 13 1.66507 14 1.73168 1.97993 15 1.80094 2.07893 1.71034 1.89830 2.10485 1.79586 201220 2.25219 1.88565 2.13293 2.40985 2.26090 2.57853 2.75903 2.71962 3.06581 2.39656 2.33164 2.58043 2.51817 2.81267 3.13843 3.45227 2.93719 3.34173 3.797501 317217 3.64248 4.17725 2.85312 3.15176 3.47855 4.65239 3.49845 3.89598 5.35025 3.88328 4.36349 6.15279 4.310441 4.88711 7.07571 4.78459 5.47357 8.13706 16 1.87298 2.18287 2.54035 2.95216 3.42594 3.97031 4.59497 5.31089 6.13039 9.35762 17 1.94790 2.29202 2.69277 3.15882 3.70002 4.32763 5.05447 5.89509 6.86604 10.76126 18 2.02582 2.40662 2.85434 3.37993 3.99602 4.71712 5.55992 6.54355 7.68997 12.37545 19 2.10685 2.52695 3.02560 3.61653 4.31570 5.14166 6.11591 7.26334 8.61276 14.23177 20 2.19112 2.65330 3.20714 3.86968 4.66096 5.60441 6.72750 8.06231 9.64629 16.36654 TABLE 2 Future Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 1.00000 1.00000 1.00000 1.0000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 2 2.04000 2.05000 2.06000 2.0700 2.08000 2.09000 2.10000 2.11000 2.12000 2.15000 3 3.12160 3.15250 3.18360 3.2149 3.24640 3.27810 3.31000 3.34210 3.37440 3.47250 4 4.24646 4.31013 4.37462 4.4399 4.50611 4.57313 4.64100 4.70973 4.77933 4.99338 5 5.41632 5.52563 5.63709 5.7507 5.86660 5.98471 6.10510 6.22780 6.35285 6.74238 6 6.63298 6.80191 6.97532 7.1533 7.33592 7.52334 7 7.89829 8.14201 8.39384 8.6540 8.92280 9.20044 8 9.21423 9.54911 9 10.58280 10 12.00611 11.02656 11.49132 12.57789 13.18079 9.89747 10.2598 11.9780 13.8164 10.63663 11.02847 12.48756 13.02104 7.71561 9.48717 11.43589 11.85943 13.57948 14.16397 14.77566 14.48656 15.19293 15.93743 16.72201 17.54874 7.91286 8.11519 8.75374 9.78327 10.08901 11.06680 12.29969 13.72682 16.78584 20.30372 11 13.48635 14.20679 14.97164 12 15.02581 15.91713 16.86994 15.7836 17.8885 16.64549 17.56029 18.53117 19.56143 20.65458 24.34928 18.97713 20.14072 21.38428 13 16.62684 17.71298 18.88214 20.1406 21.49530 14 18.29191 15 20.02359 19.59863 21.01507 21.57856 23.27597 22.5505 25.1290 27.15211 22.95339 24.21492 26.01919 27.97498 29.36092 24.52271 31.77248 22.71319 24.13313 26.21164 28.02911 30.09492 32.39260 34.40536 37.27972 47.58041 29.00167 34.35192 40.50471 16 21.82453 23.65749 25.67253 27.8881 30.32428 17 23.69751 18 25.64541 25.84037 28.21288 28.13238 30.90565 33.9990 30.8402 33.75023 37.45024 36.97351 41.30134 33.00340 35.94973 39.18995 42.75328 55.71747 40.54470 44.50084 48.88367 45.59917 50.39593 55.74972 75.83636 65.07509 19 27.67123 30.53900 33.75999 37.3790 41.44626 46.01846 51.15909 20 29.77808 33.06595 36.78559 40.9955 45.76196 51.16012 57.27500 64.20283 56.93949 63.43968 88.21181 72.05244 102.44358 TABLE 3 Present Value of 1 (u) Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 .96154 95238 94340 93458 92593 .91743 90909 90090 .89286 86957 2 .92456 90703 89000 87344 85734 .84168 82645 .81162 .79719 .75614 3 88900 .86384 .83962 81630 .79383 .77218 .75132 .73119 .71178 .65752 4 .85480 82270 79209 .76290 .73503 .70843 .68301 .65873 .63552 57175 5 .82193 .78353 .74726 .71299 .68058 .64993 62092 59345 .56743 49718 6 .79031 .74622 .70496 .66634 .63017 59627 56447 53464 .50663 43233 7 .75992 .71068 66506 .62275 58349 .54703 51316 48166 45235 37594 8 .73069 67684 62741 58201 .54027 50187 46651 43393 40388 .32690 9 .70259 .64461 .59190 54393 50025 46043 42410 .39092 .36061 28426 10 .67556 61391 .55839 50835 46319 42241 38554 35218 .32197 24719 11 .64958 .58468 .52679 47509 42888 38753 .35049 31728 28748 21494 12 .62460 .55684 49697 44401 39711 35554 31863 28584 25668 18691 13 60057 53032 46884 41496 36770 32618 28966 25751 22917 16253 14 57748 50507 44230 38782 34046 29925 26333 23199 .20462 14133 15 55526 48102 41727 36245 31524 27454 23939 20900 18270 12289 16 53391 45811 39365 33873 29189 25187 21763 18829 16312 .10687 17 .51337 43630 37136 31657 27027 23107 19785 16963 14564 09293 18 49363 41552 35034 29586 25025 21199 17986 15282 13004 08081 19 47464 39573 33051 27615 23171 19449 16351 13768 11611 07027 20 45639 37689 31180 25842 21455 17843 14864 12403 10367 06110 TABLE 4 Present Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 .96154 95238 .94340 .93458 .92593 .91743 .90909 .90090 .89286 .86957 2 1.88609 1.85941 1.83339 1.80802 1.78326 1.75911 1.73554 1.71252 1.69005 1.62571 3 2.77509 2.72325 2.67301 2.62432 2.57710 2.53130 2.48685 2.44371 2.40183 2.28323 4 3.62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16986 3.10245 3.03735 2.85498 5 4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.69590 3.60478 3.35216 6 5.24214 5.07569 4.91732 4.76654 4.62288 4.48592 4.35526 4.23054 4.11141 3.78448 7 6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4.86842 4.71220 4.56376 4.16042 8 6.73274 6.46321 6.20979 5.97130 5.74664 5.53482 5.33493 5.14612 4.96764 4.48732 9 7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 5.53705 5.32825 4.77158 10 8.11090 7.72173 7.36009 7.02358 6.71008 6.41766 6.14457 5.88923 5.65022 5.01877 11 8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 6.49506 6.20652 5.93770 5.23371 12 9.38507 8.86325 8.383841 7.94269 7.53608 7.16073 6.81369 6.49236 6.19437 5.42062 13 9.98565 9.39357 8.85268 8.35765 7.90378 7.48690 7.10336 6.74987 6.42355 5.58315 14 10.56312 9.89864 9.29498 8.74547 8.24424 7.78615 7.36669 6.98187 6.62817 5.72448 15 11.11839 10.37966 9.71225 9.10791 8.55948 8.06069 7.60608 7.19087 6.81086 5.84737 16 17 18 19 20 11.65230 10.83777 10.10590 12.16567 11.27407 10.47726 9.76322 12.65930 11.68959 10.82760 10.05909 13.13394 12.08532 11.15812 10.33560 13.59033 12.46221 11.46992 10.59401 9.44665 8.85137 8.31256 7.82371 7.37916 6.97399 5.95424 9.12164 8.54363 8.02155 7.54879 7.11963 6.04716 9.37189 8.75563. 8.20141 9.60360 8.95012 8.36492 7.70162 7.24967 6.12797 7.83929 7.36578 6.19823 9.81815 9.12855 8.51356 7.96333 7.46944 6.25933 Compute the cash payback period for each project. (Round answers to 2 decimal places, eg. 10.50.) Project Bono years Project Edge years Project Clayton years Compute the net present value for each project. (Round answers to O decimal places, e.g. 125. If the net present value is negative, use either a negative sign preceding the number eg-45 or parentheses eg (45). For calculation purposes, use 5 decimal places as displayed in the factor table provided.) Project Bono Project Edge Net present value $ $ eTextbook and Media Project Clayton 2228 Compute the annual rate of return for each project. (Hint: Use average annual net income in your computation.) (Round answers to 2 decimal places, e.g. 10.50%.) Project Bonol Project Edge Project Clayton Annual rate of return % % % eTextbook and Media Solution Rank the projects on each of the foregoing bases. Which project do you recommend? Project Cash Payback Net Present Value Annual Rate of Return Bono 3 ~ 2 Edge Clayton 1 v The best project is