Bob Jensen Incorporated purchased a $620,000 machine to manufacture specialty taps for electrical equipment. Jensen expects to sell all it can manufacture in the next 10 years. The machine is expected to have a 10-year useful life with no salvage value. Jensen uses straight-line depreciation. The net cash inflow is expected to be $120,000 each year for 10 years. Jensen uses a 12% discount rate in evaluating capital investments. Assume, for simplicity, that MACRS depreciation rules do not apply. Required: Using Excel (including built-in functions for NPV, IRR, and MIRR), compute the following for the above-referenced investment: 1. The payback period, under the assumption that cash inflows occur evenly throughout the year. (Do not round intermediate calculations. Round your final answer to 1 decimal place.) 2. The accounting (book) rate of return based on (a) initial investment, and (b) average investment. (Round your final answers to 1 decimal place (ie. 0.123 = 12.3%).) 3. The net present value (NPV) of the proposed investment under the assumption that cash inflows occur at year-end. (Do not round intermediate calculations. Round your final answer to nearest whole dollar amount.) 4. The present value payback period, in years, of the proposed investment under the assumption that cash inflows occur evenly throughout the year. (Note: because of this assumption, the present value calculations will be approximate, not exact.) To calculate present value amounts, use the appropriate factors from Appendix C, Table 1. (Do not round intermediate calculations. Round your final answer to 1 decimal place.) 5. The internal rate of return (IRR) (Do not round intermediate calculations. Round your final answer to 1 decimal place (i.e. 0.123 = 12.3%).) 6. The modified internal rate of return (MIRR). (Do not round intermediate calculations. Round your final answer to 1 decimal place (i.e. 0.123 = 12.3%).) (In conjunction with this requirement, you might want to consult either of the following two references: MIRR Function and/or IRR in Excel.) years % % 1. Unadjusted payback period 2a. ARR based on initial investment 2b. ARR based on average investment 3. NPV 4. Present value payback period 5. Internal rate of return (IRR) 6. Modified internal rate of return (MIRR) years % % 7% 8% 9% 11% 12% 13% 14% 15% 30% 20% 0.833 0.926 10% 0.909 0.826 0.885 0.870 0.917 0.842 0.769 25% 0.800 0.640 0.901 0.812 0.731 0.857 0.893 0.797 0.712 0.783 0.694 0.592 0.877 0.769 0.675 0.592 0.772 0.751 0.693 0.579 0.455 0.708 0.683 0.659 0.636 0.482 0.350 0.935 0.873 0.816 0.763 0.713 0.666 0.623 0.582 0.544 0.613 0.543 0.567 0.794 0.735 0.681 0.630 0.583 0.540 0.650 0.596 0.621 0.564 TABLE 1 Present Value of $1 Periods 4% 5% 5% 6% 1 0.962 0.952 0.943 2 0.925 0.907 0.890 3 0.889 0.864 0.840 4 0.855 0.823 0.792 5 0.822 0.784 0.747 6 0.790 0.746 0.705 7 0.760 0.711 0.665 8 0.731 0.677 0.627 9 0.645 0.592 10 0.676 0.614 0.558 11 0.650 0.585 0.527 12 0.625 0.557 0.497 13 0.601 0.530 0.469 14 0.577 0.505 0.442 15 0.555 0.481 0.417 0.269 0.207 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.480 0.512 0.410 0.328 0.262 0.210 0.168 0.593 0.535 0.482 0.434 0.391 0.547 0.513 0.507 0.452 0.404 0.519 0.456 0.400 0.351 0.308 0.270 0.159 0.402 0.335 0.279 0.233 0.194 0.162 0.502 0.425 0.376 0.333 0.295 0.467 0.123 0.703 0.500 0.424 0.361 0.460 0.422 0.284 0.247 0.134 0.107 0.094 0.073 0.463 0.352 0.322 0.388 0.215 0.135 0.508 0.475 0.444 0.415 0.388 0.429 0.397 0.356 0.317 0.286 0.258 0.386 0.350 0.319 0.290 0.263 0.239 0.218 0.287 0.257 0.229 0.261 0.231 0.204 0.237 0.208 0.182 0.112 0.093 0.086 0.069 0.055 0.368 0.326 0.056 0.043 0.033 0.025 0.020 0.340 0.299 0.232 0.044 0.181 0.160 0.275 0.209 0.035 0.362 0.339 0.315 0.292 0.160 0.140 0.123 0.108 16 0.534 0.458 0.394 0.141 0.205 0.183 0.163 0.146 0.130 0.116 0.028 0.023 0.015 0.012 17 0.513 0.371 0.317 0.270 0.252 0.231 0.212 0.194 0.188 0.170 0.153 0.138 0.436 0.416 0.396 18 0.009 0.350 0.331 0.296 0.277 0.125 0.111 0.098 0.087 0.095 0.083 0.018 0.014 19 0.007 0.187 0.163 0.141 0.123 0.107 0.093 0.081 0.070 0.061 0.046 0.035 0.030 0.015 0.008 0.004 20 0.312 0.178 0.104 0.377 0.342 0.005 22 0.278 0.258 0.226 0.197 0.150 0.078 0.065 0.054 0.045 0.038 0.031 0.026 0.018 0.013 0.010 0.004 0.002 0.001 0.083 0.494 0.475 0.456 0.422 0.390 0.375 0.308 0.253 0.208 0.068 0.198 0.180 0.164 0.149 0.123 0.102 0.092 0.057 0,036 0.022 0.003 0.250 0.232 0.215 0.184 0.158 0.146 0.099 0.068 0.046 0.012 0.007 0.005 24 0.310 0.247 0.126 0.053 0.002 0.073 0.056 0.043 0.038 0.020 0.010 25 0.184 0.116 0.124 0.101 0.082 0.074 0.044 0.026 0.015 0.295 0.231 0.233 0.174 30 0.066 0.059 0.033 0.019 0.011 0.047 0.026 0.014 0.008 0.131 0.094 0.067 35 0.004 0.001 0.000 0.075 0.049 0.032 lol 0.001 0.000 0.000 0.000 0.181 0.142 0.130 0.097 40 0.005 0.000 Note: The present value (PV) factor for N periods and rater per period = 1 + (1 + r)". For example, the PV factor for 10%, 5 years = 1 + (1 +0.10) = 0.621 (rounded)
