California Company is considering a project with an initial investment of $599,000 that is expected to produce cash inflows of $128.500 for eleven years California's required rate of roumis (Click on the icon to view Present Value of $1 table) (Click on the icon to view Present Value of Ordinary Annuity of $1 table) 14. What is the NPV of the project? 15 What is the IRR of the project? 16. Is this an acceptable project for California? Nel present value 15. What is the IRR of the project? Start by calculating the Annuity PV factor (Enter the factor amount to three decimal places XXX) Annuity PV factor The IRR of the project is 16. Is this an acceptable project for California? This Van acceptable project for California, because the NPV than zero and the IRR IS than California's retired rate of return Present Value of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.8930.877 0.870 0.862 0.847 0.833 Period 2 0.980 0.961 0.943 0.925 0.9070.890 0.873 0.857 0.842 0.826 0.797 0.7690.756 0.7430.7180.694 Period 3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.751 0.712 0.675 0.658 0641 0.609 0.579 Period 4 0.961 0.924 0.888 0.855 0.8230.792 0.763 0.735 0.70810,683 0.636 0.592 0.572 0.552 0.516 0.482 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.567 0.5190.497 0.476 0.437 0.402 Period 6 0.942 0:888 0.837 0.790 0.746 0.705 0.6660.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 Period 7 0.933 0.8710.8130.760 0.711 0.665 0.623 0.583 0.547 0.513 0.452 0.400 0.376 0.354 0.314 0.279 Period 8 0.923 0.853 0.7890.731 0.677 0.627 0 5820540 0.502 0.467 0.404 0.3510.327 0.305 0.266 0.233 Period 9 0.914 0.837 0.766 0.703 0.6450 592 0.5440.500 0.460 0.424 0.361 0.308 0.284 0.263 0.225 0.194 Period 0.905 0.820 0.7440.676 0.614 0.558 0.508 0.463 0.4220.3860.322 0.270 0.247 0.227 0.1910.162 ho Period 110.8960.804 0.7220.650 0.585 0.527 0.475 0.429 0.388 0.350 0.287 0.2370 215 0.1950.162 0.135 Period 0.8870.788 0.701 0.625 0.5570.497 0.444 0.397 0 356 0.319 0.2570 20810 187 0.168 0.1370.112 12 Period 0.879 0.773 0.681 0.601 0.530 0.4690 4150368 0.326 0 2900 229 0.1820.163 0.145 0.116 0.093 113 Period 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.2050.160 0.141 0.125 0.099 0.078 14 10.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.141 0.125 0.099 0.078 Period 14 Period 15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.123 0.1080.084 0065 0.853 0.728 0.6230.534 0.458 0.394 0.339 0.292 0.252 0.218 0.163 0.123 0.107 0.093 0.071 0.054 0.844 0.714 0.605 0.513 0.436 0.371 0.317 0.270 0.231 0.1980.146 0.108 0.093 0.080 0.060 0.045 0.836 0.700 0.587 0.4940416 0.350 0.296 0.250 0.212 0.18 0.130 0.095 0.081 0.069 0.051 0.038 0.828 0.6860.570 0.475 0.396 0.331 0.277 0.232 0.1940.164 0.116 0.083 0.070 0.060 0,043 0.031 Period 116 Period 17 Period 118 Period 119 Period 20 Period 21 Period 22 Period 23 Perind 0.820 0.673 0.5540.4560.377 0.312 0.258 0.215 0.1780 1490.1040.0730.061 0.051 0.037 0.026 0.811 0.660 10.5380 439 0.359 0.294 0.2420 1990.1640.135 0093 0.0640053 0.04400310.022 0.8030647 0.522 0.422 0.342 0.278 0.226 0.1840 1500 123 0083 0.056 0.046 0038 0.026 0018 0.795 0.6340.507 0.406 0.3260262 0.211 0.170 0.138 0.112 0.074 0.049 0.040 0.0330 022 0.015 In 7aal 621 49210 391 310 1.47 10 197 in 15 n 126 In 1n2Inn In 143 10.035 28 Innen 13 2 of 11 (9 complete) Reference TU.795 0.6340.50710.4060.326 T0 262 0.211 0.170 TU. 1380.112T0.074 0.049 0.040 T0 033 0.022 0.015 0.788 0.622 0.492 0.390 0.310 0.247 0.197 0.158 0.126 0.102 0.066 0.043 0.035 0.028 0.019 0.013 0.780 0.610 0.478 0.375 0.295 0.233 0.1840.146 0.116 0.092 0.059 0.038 0.030 0.024 0.016 0.010 0.772 0.598 0.464 0.361 0.281 0.220 0.172 0.135 0.106 0.084 0.053 0.033 0.026 0.021 0.014 0.009 Period 23 Period 24 Period 25 Period 26 Period 27 Period 28 Period 29 Period 30 0.764 0.586 0.450 0.347 0.268 0.207 0.161 0.125 0.098 0.076 0.047 0.029 0.023 0.0180.0110.007 0.757 0.574 0.437 0.333 0 255 0.196 0.150 0.116 0.090 0.069 0.042 0.026 0.020 0.016 0.010 0.006 0.7490.563 0.424 0.321 0.243 0.185 0.141 0 107 0.082 0.063 0.037 0.022 0.017 0.014 0.008 0.005 0.742 0.552 0.412 0.308 0.231 0.1740.131 0.099 0.075 0.057 0.033 0.020 0,015 0,012 0.007 0.004 Period 6.672 0.453 0.307 0.208 0.142 0.097 0.067 0.046 0.032 0.022 0.011 0.005 0.0040.003 0.001 0.001 1440 Period 0.608 0.372 0.228 0.141 0.087 0.054 0.034 0.021 0.0130.009 0.003 0.001 0.001 0.001 50 Drit one Present Value of Ordinary Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.870 0.862 0.8470.833 Period 2 1.9701.942 1.9131.886 1.859 1.833 1.808 1.783 1.759 1.736 1.6901.647 1.626 1.605 1.566 1.528 Period 3 2.941 2.884 2.8292.775 2.723 2.673 2.624 2.577 2.531 2.487 2.402 2.322 2.283 2.246 2.174 2.106 Period 4 3.902 3.808 3.717 3.630 3.5463.4653.3873.312 3.240 3.1703.037 2.914 2.855 2.798 2.690 2.589 Period 5 4.853 4.713 4.580 4.452 4.3294212 4.100 3.9933.890 3.7913.605 3.433 3.352 3.274 3.127 2.991 Period 6 5.795 5.601 5.417 5.242 5.076 4.917 4.767 4.623 4.486 4.355 4.111 3.8893.7843.685 3.498 3.326 Period 7 6.728 6.472 6.230 6.002 5.786 5.582 5.389 5.206 5033 4.868 4.564 4.288 4.160 4.0393.812 3.605 Period 8 7.652 7.325 7.020 6.733 6.463 6.210 5.9715.7475.535 5.335 4.968 4.639 4.4874.344 4.0783.837 Period 9 8.566 8.1627.786 7.435 7.108 6.802 6.515 6 247 5.9955.759 5.328 4.946 4.7724.607 4.303 4.031 Period 10 9.471 8.983 8.530 8.111 7.722 7.360 7.0246.710 6.418 6.145 5.6505.216 5.019 4.833 4.494 4.192 Period 1110.368 9.7879.2538.760 8.3067.887 7.499 7 139 6.805 6.495 5.938 5.453 5.234 5.029 4.656 4.327 Period 12 11.255 10.575 9.9549 385 8.8638.384 7.9437.536|71616.814 6.1945.660 5.421 5.1974.793 4.439 Period 13 12.134 11.348 10.635 9.9869.3948.8538.358 7.904 7.487 7.1036 424 5.842 5.583 5.342 4.910 4.533 Period 1413.00412.106 11.29610.563 9.899 9.295 8.745 8.244 7 78673676.628 6.002 5.724 5.468 5.008 4.611 Period 1513.86512.849 11.938 11.11810.380 9.712 9.108 8.559 8.061 7 606 6.811 6.142 5.847 5.575 5.092 4.675 Period 1614.718 13.578 12.561 11.652 10.838 10.1069.447 8.851 8 31378246.9746 265 5.9545.6695.162 4.730 Period 1715.56214.292 13.166 12.166 1127410.4779.763 9.1228.5448.0227 1206.373 6.047 5.749 5.222 4.775 Period 18116 39814 992113 754112659111 6911 Alin 05919 372.18 756 18 2017 2016 46716128581815.273 1 4812 Reference TUU Yuwo OTO YE JJV Period 1413.00412.106 11.296 10.563 9.899 9 295 8.745 8.244 7.786 7.367 6.628 6.002 5724 5.468 5.008 4.611 Period 1513.865 12.849 11.938 11.118 10.380 9.712 9.108 8.559 8.0617.606 6.811 6.142 5.847 5.575 5.092 4.675 Period 16 14.718 13.57812.561 11.652 10.83810.106 9.447 8.851 8.313 7.8246.9746.265 5.954 5.669 5.162 4.730 Period 1715.562 14.292 13.16612. 166 11.27410.477 9.763 9.122 8.5448.022 7.1206.373 6.047 5.749 5.222 4.775 Period 1816.398 14.992 13.754 12.65911.69010 828 10.059 9.372 8.7568.201 7.250 6.467 6.128 5.818 5.273 4.812 Period 19 17.22615.678 14.324 13. 134 12.08511.158 10.336 9.604 8.9508 365 7.366 6.5506.198 5.877 5.316 4.844 Period 20 18.046 16.35114.877 13.590 12.462 11.470 10.594 9.8189 129 8.514 7.4696.623 6.259 5.929 5.353 4.870 Period 21 18.857 17.011 15.415 14.029 12.82111 76410.836 10.017 9.2928.649 7.5626.687 6.312 5.973 5.384 4.891 Period 22 19.660 17.658 15.937 14.45113.16312.042 11.061 10.2019.442 87727.645 6.743 6.359 6.0115.410 4.909 Period 2320.45618.292 16 444 14.857 13.489 12.303 1127210 371 9.5808.883 7.718 6.792 6.399 6,044 5.432 4.925 Period 2421.24318.914 16.936 15.247 13.79912.55011 46910.529 9.7078.9857.784 6.835 6.4346.073 5.451 4.937 Period 2522.023 19.52317.41315.622 14.0941278311 65410,675 9.8239.0777 843 6 873 6.464 6.097 5.467 4.948 Period 26|22.795 20.12117 877 15.983 14.37513.00311 826/10.810 9.929 9. 1617.8966.906 6.491 6. 1185.480 4.956 Period 27|23.560|20.707 18.327 16 330 14.64313 211 11 987 10. 935 10.027 9.237 7.9436.935 6.5146.136 5.492 4.964 Period 2824 316|21.28118.764 16,663 14.89813 40612. 137 11.05110 116 9.3077.984 6.961 6.534 6.152 5.502 4 970 Period 2925.066 21.84419 188 16.984 15.141/13.59112 278 11 158 10.1989 370 8.022 6.983 6.551 6.166 5.510 4975 Period 3025 80822.39619.600 17 292 15 37213 76512 40911 258 10.274 9.4278.0557.003 6.566 6.1775.517 4.979 Period 4032 83527.356 23.115 19.793 17 159 15 04613 332 11 92510 757 9.779 8 244 7.105 6.642 6.233 5.548 4.997 Period 50 39.196|31.42425 73021 482 18 2561576213.801 12.23310.962 9.915 8 304 7.133 6.66116246 5.5544999 Print Done