eBook Payback, Accounting Rate of Retum, Net Present Value, Internal Rate of Return Follow the format shown in Exhibit 125.1 and ER 128.2 as you complete the requirement below. Blaylock Company wants to buy a numerically controlled (NC) machine to be used in producing specially machined parts for manufacturers of trenching machines. The outlay required is $938,151. The NC equipment will last five years with no expected salvage value. The expected after-tax cath Rows associated with the project follow Cash Revenues Cash Expenses $1,500,000 $1,300,000 1,600,000 1,300,000 Year 1 2 3 1,600,000 1,300,000 4 1,300,000 1,600,000 1,600,000 5 1,300,000 Required: Compute the investment's Internal Rate of return. Enter as a percent. If required, round your answer to the nearest whole percent. IRR - Exhibit 120. Present of a single Around ten SOT CHAO CO HAYO DO t 6. 125 14% 10% 20 254 1 0.00010 0.0 MONT 006154045235 0.140 6.93458 2593091747 0.0006 07390.6207 0.04 03 0.000000 2 09800 117 09060002456 0.90701 0.000 0.375 0.3416 0.265 09 0.0 0.1416 0.1818 M 6059172 1 007050012 0.3151403100 0.64 0.33 0.81670 791) 077218 0.75131 0.7117 0 0.0 0.406) 0.50 0.1200055 4 0.098 0.28 0.349 3540 0.227079200076290 073503 0.00 0.00 063552 0.920 055220 515 0.40025 0.40 01503 $ 0.35147. OM D2193 753 0.70% 120 0.00 0.00 0.00 0.5641 65199 04711 4 040118 01272 0.0011 H20 707 0.17 0.11 0.74622 0.0496 04301750127 SH 941 7.9 x 30500107108040306 0.42775 8004701051316 0452156 35583 OM 020072 10 0.45550 D.COM 0.350 024234 0 2016 89234 085340 041 071009 0.765 0.00201 4027 0.0004038 035056 0.03 0.4 0.21257 0.16717 0.1225 10+ 0.16% 0 0.00 0.64451 S180 054383 0.002S 40043 042410 0.360610710.20.20 0.2246 0.1941 1427 0.00430 10 0.90329 070 0.400 0.87556061391 0.55 0.0 0.4611004224138554 0.1219 07206810106 016151 10 07254 11 12 000 20 058 0.58468 0.52670 47509387335049 0.28745 02162 0.1947 016192 0.13458 0.00055 12 50.78 0.18 0.62400970440120711385503548 020754 1 anne occa2004297 13.7.200.6809580057 0.53032 0.484 041496 0.16.770JX 0.28965 0.22917 01.00 6.452 0116290 00 00330 4 0.84 904 0.25788 0 0 1 1 2 3 4 748 6.8080 0 4210 7 10 HOM4 915 24333 2013 (15%) 0 12120 0 451 0 0 0 0.04 190 9 09340 0.02540 15 lis 0.0054 055576 0.48107 04172703626 0315240:27454 02393 016270 0,10010 0.007900839 con 008518 0.04 0.01054 16 08528 0.72345 2017 03329045811 039365 373 0.39189 025180.21741 016112012289 0.0004 03492107 17 071416 0.002 0.313 0.43830 0.37136 0.16 0.27077 0.17 0.14 01454 07078 0.08071 050 04607 0.02252 11 0110000016 0.7 0.4096 041952 150 0.00 0.1199 017056 011004 OM 08 001001756 6100 000 1927N 0.57029 0.44 073 0.11 0.2761 min 34 1835 01141 S 0.05139 0.00 0.00130 000 000 20 0.81954 067297 0.55368 0.45619 037680 2.31180 0.250 1055 0.17 0.18 0.10167 0.00274 005129 0.030 000 21 0110 0978 051755 0.43680510029416024151 0.1946 016370 01351 0.09256 0.00382 0.000 0.0004 0.02174 000122 0.00105 22080140 064654 0.37189 0.42196 0.3411 0.27751 022971 015704015018 0.12285 0.01264 000 000 0.0202200738 000111 23 0.79544 064416 0.64 0.40 0.12557 024100 21005 0.10 0.13 0.116 072 0.04111 00120200222 001500 0.00 0.00 24 0.70757 0172 0.10012 0.1007 0.2498 019715 1712640 010193 0 0 0000 000 00118 001258 000072 0.00184 25 0 77977 0.005 0.17512 020530 0 233000.1425 0 14.00 115009210 2009 0.02 0.0106 0.001 0.001 26 206 . 0.466 0.281240219 07220013520 0.1061000002200335 0.02109 0.011) 0004 0.00102 000100 27 0.76440 0.556 0.450100342 0265 020717 0.16093 0.12519 0.06 BO 01689 0.6290 0.01818 001146 0.0028 000 0.000 28 075664 0.5417 0.400 0.33348 0.250 0.19563 0.10 0.1101001955 .00014 DOT 0.00551 001167 0.000 0.0002 0.001 0.000 29 0.74934 0.56311 042035 032055 24295 0.114456 0.4056 0.1073) 00025 0.0004 003738 0.02217 0.11 0.0001 0.000 0.00 0.00030 30 074192 035207 0.41190 0.02 021116 0.17411 0.11 0.00002517 0.05731 203238 00196 145 W 00001 0.00124 0.0001 GO MO OD *7.- LY Exhibit 128.2 Present Value of any 9 23533 1 104 12 149 01666030D 42 0904 48 9200 1410 Wome 1 1 20 259 10. 2 197040 104156.151.00 11.2 111 10 1 16052311272840000 2009 2. 2 2.775 ms 2.67201 2042 2.67710 25322926 2018 212161 2.25 21707 210445 1.00 4 1.10 1.80771 172 140 1465112 1237231607101718 21 2018 2.600421 24 2104 48510723124120 421236 410000 1992 1.79070 W 10011329 127 29 2038 24155 109271 5.20 MG SA 2010 1722 44 46728844857235528 43255129514 240 Y 2 2 520617 5.0129548682 410 40387 381153 150 1420 6.419 3.781 120 SST 2016 (7327 646121.2098 74664 SSG1140173 131 30200 7.1070 616 19 49 99525522 5.3225 000 000 10 47 53.53000 11000 77000 702158 71001 4146152162 cm 107 108 1015 11 10.367835252628.048 1.06474836 10 ore 691720 5:452 SOUL 4 140 14 12 112550 10.5954 95400 1507 8672588384 790 Sac 7.5160816061907 600 S 22 44 172512110 13 12131741134710.64% 1565.1919 26 1585 708 710 W 2852 1.15765 . 8690710116 035 3.0 400 3372 14 1300170 17.100 120 10.56312 0.1086 92940 ANO 204 7.757.40 6.000 3.461 000 CET 10 12 15 12.6505122261341 110 SER/ 9,71225 0.10791 06.10161412575463.00156 57 56 16 17177117126110 1165230103277710.105.44665 / 1126 701 996265065.66850 472056 1844 1715562251629137 13.1661212.165671107 10.477376122 12164 055 7.11961 172570 2211 61 10001 12960 NOWN 18 1639427349930117535112.65910 17.5 10.02760 10.000 556382011720967 6670 271 472710192764303 19 17.22601 15.66614221012139412.06512111912 10.1150 MD R501129276.55027 47746533840 111033 20180455516 2510 13.50033 12.4622111409921050101941815 128555.51356 76044 662 592854313157 ce 21 1885 27012218 41503402961222151764 16335531016022056100SWISS 22 1866038 226805159362 TSI 11600120415811061210.200769438771547654294 6011335400000 UN 22 2045582 1.29720.16.436116566411488 12.3032112721910 106.5802158122715432060465 92467 1768 13251 24 2200180130_35545.2013 2064 12390341146833 10.789.78474 72 283514 07200 cm 332710 23 2016 117 1.70 141278331145358 1047478 22569.00 7 sum 78913210 26 22.79120201710417.868 10 12.0011711010000928979.10657046 091232000 27 23 55061 20.01.2016.12950146021321053119671109351610021227 2255 VIS 164 6100 0000 3305 26 24 1164120121641116.666113.6061612111110510610114139057.00 15.000.000 1.99238 m 29 25.06579 21.84011 15.14107135072122771115841101908 9.30 RM1604 SS S01E0472 9 10 30 25.0077122396461900417.29203 15 17 11 243) 12.601041127 10.7394 365 760261770511 230 01.01