Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Exercise 14-7 (Algo) Net Present Value Analysis of Two Alternatives (L014-2) Perit Industries has $130,000 to invest. The company is trying to decide between two

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Exercise 14-7 (Algo) Net Present Value Analysis of Two Alternatives (L014-2) Perit Industries has $130,000 to invest. The company is trying to decide between two alternative uses of the funds. The alternatives are Project A Cost of equipment required Projects $ 130,000 50 Working capital investment required $0 $ 130.000 Annual cash intloan $ 22,000 $ 33, 000 Silvage value of equipment in six years $ 8.300 $0 Life of the project 6 years 6 years The working capital needed for project B will be released at the end of six years for investment elsewhere. Perit Industries' discount rate is 14% Click here to view Exhibit 148-1 and Exhibit 14B-2, to determine the appropriate discount factor(s) using tables. Required: 1. Compute the net present value of Project A. (Enter negative values with a minus sign. Round your final answer to the nearest whole dollar amount.) 2. Compute the net present value of Project B. (Enter negative values with a minus sign. Round your final answer to the nearest whole dollar amount.) 3. Which investment alternative (if either) would you recommend that the company accept? The working capital needed for project will be released at the end of six years for investment elsewhere. Perit Industries' discount rate is 14% Click here to view Exhibit 14B-1 and Exhibit 148-2, to determine the appropriate discount factor(s) using tables Required: 1. Compute the net present value of Project A. (Enter negative values with a minus sign. Round your final answer to the nearest whole dollar amount.) 2. Compute the net present value of Project B. (Enter negative values with a minus sign. Round your final answer to the nearest whole dollar amount.) 3. Which investment alternative (if either) would you recommend that the company accept? 1. Net present value project A $ 55,000 2. Net present value project B S 55,000 3. Which investment alternative (if either) would you Project B recommend that the company accept? XHIBIT 14B-1 resent Value of $1:1(1) BBC Game 5% Periods 4% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25 1 0.962 0.952 0.943 0.935 0.926 0,917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.8330,826 0.820 0.8130.806 0.8 2 0.925 0.907 0.890 0.873 0.857 0.842 0.826, 0.812 0.797 0.783 0.769 0.756 0.743 0,731 0.718 10.706 0.694 0.633 0.672 0.661 0,650 0.6 3 0.889 0.864 0.840 0.816 0.794 0.772 0.751 0.731 0.712 0.693 0,675 0,658 0,641 0,624 0,609 0.593 0.579 0.564 0.551 0.537 0.524 0.5 4 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.659 0.636 0.6130.592 0.572 0.5520.534 0.516 0,499 0.482 0.467 0.451 0437 0.42304 5 0,8220.784 0.747 0.713 0,681 0.650 0.621 0.593 0.567 0.54305190.497 0.476 0.456 0.437 0.419 0.402 0.386 0.370 0.355 0.34103 6 0.790 0.746 0.705 0.666 0,630 0.596 0.564 0.535 0.507 0:480 0.456 0.432 0.410 0.390 0.370 0.352 0.335 0.319 0.3030.289 0.275 0.2 7 0.760 0.7110.665 0.623 0.5830.547 0.513 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0,314 0.296 0.279 0.263 0.2490.235 0.222 0.2 8 0.731 0.677 0.627 0.5820.540 0.502 0.467 0.434 0,404 0.376 0.3510.3270.305 0.285 0.266 0.2490.233 0.218 0.2040.191 0.179 0.1 9 0.703 0.645 0.592 0.544 0.500 0.460 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 0.1 10 0.676 0.614 0.558 0.508 0,463 0.422 0.386 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.19 0.176 0.162 0.149 0.137 0.126 0.116 0.1 11 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135 0.123 0.112 0.1030.094 0,0 12 0.625 0.557 0.497 0.444 0.397 0.356 0.319 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112 0.1020.092 0.083 0.076 0.0 13 0.601 0.530 0.469 0.415 0.368 0.326 0.290 0.258 0.229 0.204 0.182 0.1630.145 0.130 0.116 0.104 0,093 0.084 0.075 0.068 0.061 0.0 14 0.577 0.50 0.442 0.388 0.299 0.263 232 0205 0.18 0.125 0.1110.099 0.088 0.078 0.069 0.062 0.055 0.049 00 15 0.555 0.481 0.417 0.362 0.315 0.275 0.239 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0,084 0.074 0.065 0.057 0.051 0.045 0.040 00 16 0.534 0.458 0.394 0.3390.292 0.252 0.218 0,188 0.163 0.141 0.123 0.107 0.093 0.081 0.071 0.062 0.054 0.047 0.042 0.036 0.032 0.0 17 0.513 0.436 0.371 0.317 0.270 0.231 0.198 0.170) 0.146 0.125 0.108 0.093 0.080 0.069 0.050 0.052 0.045.0.039 0.034 0.030 0.026 0.0 18 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.153 0.130 0.11 0.095 0.081 0.069 0.059 0.051 0.044 0.038 0.032 0.028 0.024 0.021 00 19 0.475 0.396 0.331 0.277 0.232 0.194 0.164 0.138 0.116 0.098 0.083, 0.070 0.060 0.051 0.043 0.037 0.031 0.027 0.023 0.020 0.017 0.0 20 0.456 0.377 0.312 0.258 0.215 0.178 0.149.0.124 0.104 0.087 0.073 0.061 0.051 0.043 0.037 0.031 0.025 0.022 0.019 0.016 0.014 00 21 0.439 0.359 0.294 0.2420.1990.164 0.135 0.112 0.093 0.077 0.064 0.053 0.044 0.037 0.031 0.026 0.022 0.018 0,015 0,013 0.01100 G A3.0 EXHIBIT 14B-2 Present Value of an Annuity of $1 in Arrears: 1711-1(1+)n] Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 23% 24% 25 1 0.962 0.952 0.943 0.935 0.9260.917 0.909 0.901 0.8930.885 0.877 0.870 0.862 0.855 0.847 0.840 0.8330.826 0.820 0.8130,806 0.8 2 1.886 1.859 1.8331.808 1.783 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1605 1.585 1.566 1.547 1.528 1.509 1492 1.474 1.457 1.4 3 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.444 2.402 2.361 2322 2.283 2246 2210 2.174/2140 2106 2074 2.042 2011 1.981 1.9 4 3.630 3.546 3.465 3.387 3.312 3.240 3.1703.102 3.037 2.9742.914 2.855 2.798 2.743 2.690 2.639 2589 2.540 2.494 2448 240423 5 4.452 4.329 4212 4.100 3.993 3.890 3.791 3.696 3.605 3517 3.433 3.352 3.274 3.1993.127 3.058 2.991 2926 2.864 2.803 2745 26 6 5.242 5.076 4.917 4.767 4.623 4.486 4.355 4.231 4.111 3.998 3.8893.784 3.685 3.589 3.498 3.410 3.326 3.245 3.167 3.092 3.02029 7 6.002 5.786 5.582 5.389 5.206 5.033 4.868 | 4.712 4.564 4.42342884.160 4.039 3.9223.8123.706 3.605 3.508 3.416 3.327 3.242 3.1 8 6.733 6.463 6.210 5.971 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487 4 344 4.207 4.078 3.954 3.837 3.726 3.619 3.518 3.421 3.3 9 7.435 7.108 6.802 6.515 6.247 5.9955.759 5.537 5.3285.132 4.946 4.772 4.607 4.4514.303 4.163 4031 3.905 3.786 3.6733.566 3.4 10 8.111 7.722 7.360 7.024 6.710 6.418 6.145 5.889 5.650 5.426 5.216 5.019 4.833 4.659 4494 43394.1924.054 3.9233.799 3.682 3.5 11 8.760 8.306 7.887 7.499 7.139 6,805 6.495 6.207 5.938 5.687 5.453 5.234 5.029 4,836 4.656 4.486 4.327 4.177 4.035 3.902 3.776 3.6 12 9.385 8.8638.384 7.9437.536 7.1616.814 6.4926.1945.918 5.660 5.4215.197 4.988 4.79346114.439 4278 4.127 3.985 3.851 3.7 13 9.986 9.394 8.853 8.358 7.904 7.487 7.103 6.750 6.424 6.122 5.842 5.583 5.3425.118 4910 4.715 4533 4.362 4.203 4.053 3.912 3.7 14 10.563 9.899 9.295 8.745 8.244 7.786 7.367 6.982 6.628 6.302 6.0025.724. 5.468 5.2295.000 4.802 4.611 4432 4.265 4.108 3.962 2.8 15 11.11810.380 9.7129.108 8.5598.061 7.6067.1916,811 6.462 6.142 5.847 5.575 5.324 5.092 4.87 4.675 4.489 4.315 41534.0013.8 16 11.652 10.838 10.106 9.447 8.851 8.313 7.824 7.379 6.974 6,604 6.265 5.954 5.668 5.405 5.162 4939 4730 4.536 4357 41894033 3.8 17 12.166 11.274 10.4771 9.763 9.122 8.544 8.0227.549 7.1206.729 6.373 6.047 5.749 5.475 5.222 4.990 4.775 4.576 4.391 4219 4,059 3.9 18 12.659 11.690 10.828 10.059 9.372 8.756 8.2017.702 7.250 6.840 6.457 6.128. 5.818 5.534 5.273 5.033 4.812 4608 4419 4.2434080 3.9 19 13.13412085 11.158 10.336 9.604 8.950 8.365 7.8397.366 6.938 6.550 6.198 5.877 5.584 5.316 5.070 4.843 4.635 4442 4.263 4.097 3.9 20 13.590 12.462 11.470 10.594 9.818 9.129 8.514 7.963 7.469 7.025 6.623 6.259. 5.9295.628 5.353 5.101 4.870 4.65714460 4.279 4.110 3.9 21 14.029 12.821 11.764 10.836 10.017 9.292 8.649 8.075 7.562 7,102 6.687 6:312 5.973 5.665 5.384 5.127 4.891 4.675 4.476 4.292 4121 3.9 22 114.451 13.163.12042 11.061.10.2011 9.44287728.17676451 7.170 6.74316.359 1601115.696 5.410 5.149:14.909 4690|14.483 4302413013:9

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Food And Beverage Cost Control

Authors: Lea R. Dopson, David K. Hayes, Jack E. Miller

4th Edition

0471694177, 978-0471694175

More Books

Students also viewed these Accounting questions