\fTABLE 11.2A Present Value of $1 Periods 2% 3% 3.75% 4% 4.25% 5% 6% 7% 8% 0.9804 0.9709 0.9639 0.9615 0. 9592 0.9524 0.9434 0.9346 0.9259 0. 9612 0. 9426 0.9290 0.9246 0. 9201 0.9070 0. 8900 0.8734 0. 8573 0.9423 0. 9151 0. 8954 0. 8890 0. 8826 0. 8638 0. 8396 0. 8163 0. 7938 0.9238 0. 8885 0. 8631 0. 8548 0. 8466 0.8227 0. 7921 0. 7629 0.7350 0.9057 0. 8626 0. 8319 0. 8219 0. 8121 0.7835 0.7473 0. 7130 0. 6806 0. 8880 0. 8375 0. 8018 0. 7903 0. 7790 0.7462 0. 7050 0. 6663 0. 6302 0. 8706 0. 8131 0. 7728 0. 7599 0. 7473 0. 7107 0. 6651 0. 6227 0. 5835 0. 8535 0. 7894 0. 7449 0. 7307 0. 7168 0. 6768 0. 6274 0. 5820 0. 5403 0. 8368 0. 7664 0. 7180 0. 7026 0. 6876 0. 6446 0. 5919 0.5439 0. 5002 10 0. 8203 0. 7441 0. 6920 0. 6756 0. 6595 0. 6139 0. 5584 0. 5083 0. 4632 20 0. 6730 0. 5537 0. 4789 0. 4564 0. 4350 0. 3769 0. 3118 0 . 2584 0. 2145 Periods 9% 10% 11% 12% 13% 14% 15% 20% 25% 0. 9174 0.9091 0.9009 0. 8929 0. 8850 0. 8772 0. 8696 0.8333 0. 8000 0. 8417 0. 8264 0. 8116 0. 7972 0. 7831 0. 7695 0. 7561 0. 6944 0. 6400 0. 7722 0. 7513 0. 7312 0. 7118 0. 6931 0. 6750 0. 6575 0. 5787 0. 5120 0. 7084 0. 6830 0. 6587 0. 6355 0. 6133 0. 5921 0. 5718 0. 4823 0. 4096 0. 6499 0. 6209 0. 5935 0. 5674 0. 5428 0. 5194 0. 4972 0. 4019 0. 3277 0.5963 0.5645 0.5346 0. 5066 0. 4803 0. 4556 0. 4323 0. 3349 0. 2621 0. 5470 0. 5132 0. 4817 0. 4523 0. 4251 0. 3996 0. 3759 0. 2791 0. 2097 0. 5019 0. 4665 0.4339 0. 4039 0. 3762 0. 3506 0. 3269 0. 2326 0. 1678 0. 4604 0. 4241 0. 3909 0. 3606 0. 3329 0. 3075 0. 2843 0. 1938 0. 1342 0. 4224 0. 3855 0. 3522 0. 3220 0. 2946 0. 2697 0. 2472 0. 1615 0. 1074 20 0. 1784 0. 1486 0. 1240 0. 1037 0. 0868 0. 0728 0. 0611 0. 0261 0. 0115TABLE 11.4A Present Value of Annuity of $1 Periods* 2% 3% 3.75% 4% 4. 25% 5% 6% 7% 8% 0.9804 0.9709 0.9639 0. 9615 0. 9592 0.9524 0.9434 0.9346 0.9259 1. 9416 1.9135 1. 8929 1. 8861 1. 8794 1. 8594 1.8334 1. 8080 1.7833 2.8839 2. 8286 2. 7883 2. 7751 2. 7620 2.7232 2.6730 2. 6243 2.5771 3.8077 3. 7171 3.6514 3.6299 3. 6086 3.5460 3.4651 3.3872 3. 3121 4. 7135 4.5797 4.4833 4. 4518 4. 4207 4.3295 4. 2124 4. 1002 3.9927 5. 6014 5 . 4172 5. 2851 5. 2421 5. 1997 5.0757 4.9173 4.7665 4.6229 6.4720 6. 2303 6. 0579 6. 0021 5.9470 5.7864 5.5824 5. 3893 5. 2064 7. 3255 7. 0197 6. 8028 6.7327 6. 6638 6.4632 6. 2098 5.9713 5. 7466 8. 1622 7. 7861 7.5208 7.4353 7. 3513 7. 1078 6. 8017 6.5152 6. 2469 10 8. 9826 8.5302 8. 2128 8. 1109 8. 0109 7. 7217 7.3601 7.0236 6.7101 20 16. 3514 14.8775 13.8962 13.5903 13. 2944 12. 4622 11.4699 10.5940 9. 8181 Periods* 9% 10% 11% 12% 13% 14% 15% 20% 25% 0. 9174 0.9091 0.9009 0. 8929 0. 8550 0. 8772 0. 8696 0. 8333 0. 8000 1. 7591 1. 7355 1. 7125 1. 6901 1. 6681 1. 6467 1. 6257 1.5278 1.4400 2. 5313 2. 4869 2. 4437 2. 4018 2. 3612 2. 3216 2.2832 2.1065 1.9520 3.2397 3.1699 3.1024 3.0373 2.9745 2.9137 2.8550 2. 5887 2. 3616 3.8897 3.7908 3. 6959 3. 6048 3.5172 3.4331 3.3522 2.9906 2. 6893 1 0 0 UP WNP 4. 4859 4.3553 4.2305 4. 1114 3.9975 3.8887 3. 7845 3.3255 2.9514 5.0330 4. 8684 4. 7122 4.5638 4. 4226 4. 2883 4. 1604 3. 6046 3. 1611 5.5348 5.3349 5. 1461 4.9676 4. 7988 4.6389 4. 4873 3.8372 3.3289 5.9952 5.7590 5.5370 5. 3282 5. 1317 4.9464 4. 7716 4. 0310 3.4631 10 6. 4177 6. 1446 5.8892 5. 6502 5.4262 5. 2161 5. 0188 4. 1925 3.5705 20 9. 1285 8. 5136 7.9633 7. 4694 7.0248 6.6231 6. 2593 4. 8696 3.9539TABLE 11.1A Future Value of $1 Periods 2 3% 3.75% 4% 4. 25% 5% 6% 7% 8% 1. 0000 1.0000 1. 0000 1.0000 1.0000 1.0000 1. 0900 1. 0900 1. 0900 1. 0200 1. 0300 1. 0375 1. 0400 1. 0425 1. 0500 1. 0600 1. 0700 1. 0800 1. 0404 1. 0609 1. 0764 1. 0816 1. 0868 1. 1025 1. 1236 1. 1449 1. 1664 1. 0612 1. 0927 1. 1168 1. 1249 1. 1330 1. 1576 1. 1910 1. 2250 1. 2597 1. 0824 1. 1255 1. 1587 1.1699 1. 1811 1. 2155 1. 2625 1. 3108 1. 3605 1. 1041 1. 1593 1. 2021 1. 2167 1. 2313 1. 2763 1. 3382 1. 4026 1. 4693 1. 1262 1. 1941 1. 2472 1. 2653 1. 2837 1. 3401 1. 4185 1.5007 1.5869 1. 1487 1. 2299 1. 2939 1. 3159 1. 3382 1. 4071 1. 5036 1. 6058 1. 7138 1. 1717 1. 2668 1. 3425 1. 3686 1. 3951 1.4775 1. 5938 1. 7182 1. 8509 1. 1951 1. 3048 1. 3928 1.4233 1. 4544 1. 5513 1. 6895 1. 8385 1.9990 10 1. 2190 1.3439 1. 4450 1. 4802 1. 5162 1. 6289 1. 7906 1.9672 2. 1589 20 1. 4859 1. 8061 2. 0882 2. 1911 2. 2989 2.6533 3. 2071 3. 8697 4. 6610 Periods 9% 10% 11% 12% 13% 14% 15% 20% 25% 1. 0000 1. 0000 1. 0000 1. 0000 1. 0000 1. 0000 1. 0000 1.0900 1. 0000 1. 0900 1. 1000 1. 1100 1. 1200 1. 1300 1. 1400 1. 1500 1. 2000 1. 2500 1. 1881 1. 2100 1. 2321 1. 2544 1. 2769 1. 2996 1. 3225 1. 4400 1. 5625 1. 2950 1. 3310 1. 3676 1. 4049 1. 4429 1. 4815 1. 5209 1. 7280 1.9531 1. 4116 1. 4641 1. 5181 1.5735 1. 6305 1. 6890 1. 7490 2. 0736 2. 4414 1.5386 1. 6105 1. 6851 1. 7623 1. 8424 1.9254 2. 0114 2. 4883 3. 0518 1. 6771 1. 7716 1. 8704 1.9738 2. 0820 2. 1950 2. 3131 2.9860 3. 8147 1. 8280 1.9487 2. 0762 2. 2107 2. 3526 2.5023 2.6600 3.5832 4. 7684 1.9926 2. 1436 2. 3045 2.4760 2. 6584 2. 8526 3.0590 4. 2998 5.9605 2. 1719 2.3579 2.5580 2.7731 3.0040 3. 2519 3. 5179 5. 1598 7. 4506 10 2.3674 2.5937 2. 8394 3.1058 3. 3946 3.7072 4. 0456 6. 1917 9. 3132 20 5.6044 6.7275 8. 0623 9. 6463 11. 5231 13.7435 16.3665 38.3376 86.73628 Citco Company is considering investing up to $514,000 in a sustainability-enhancing project. Its managers hove norrowed their choices to three potential projects. Project A would redesign the production process to recycle row materials waste back into the production cycle, saving on direct 2 03-49:00 materials costs and reducing the amount of waste sent to the landfill. Project B would remodel on office building, utilizing solar panels and natural materials to create a more energy-efficient and healthy work environment Project C would build a new training facility in an underserved community, providing jobs and economic security for the local community. Required: 1. Assuming the cost of capital is 12: complete the table below by computing the payback period, NPV, profitability index, and internal rate of return. (Future Value of $1; Present Value of $1. Future Value Annuity of $1, Present Value Annuity of $1.) 2. Based strictly on the economic analysis, in which project should they invest? Complete this question by entering your answers in the tabs below. Required 1 Required 2 Assuming the cost of capital is 8%%, complete the table below by computing the payback period, NPV, profitability index, and internal rate of return. (Future Value of $1, Present Value of $1, Future Value Annuity of $1, Present Value Annuity of $1.) Note: Use appropriate factor(s) from the tables provided. Do not round intermediate calculations. Negative amounts should be indicated by a minus sign. Round your "NPV" answers to the nearest whole dollar amounts. Round your "PI" and "IRR" answers to 2 decimal places. Show less & ProjectA Project B Project C [Redealgn production process [Remodel office building] (New training facility] Required investment (514,000) S (431,760) S (328,860] Annual cost savings 102,800 81,680 32.240 Project life years 10 years 6 years Salvage value 12,240 S 77,100 30 840 Payback period years years years NPV @ 12% Profitability index @ 12% Internal rate of return % %