- Google (32) Lionel Ric... POLICE EXPLO... FIU FIU Canvas - F... FIU MyLab and Ma... M Do Homework ACG3301: Accounting for Planning and Control-SUMA2021 (Online) Cephora alexandre & T 06/17/21 10:36 PM Homework: Chapter 12 Homework Save Score: 0.43 of 1 pt 5 of 7 (7 complete) HW Score: 69.5%, 4.87 of 7 pts %E12-31A (similar to) Question Help Monette Industries is deciding whether to automate one phase of its production process. The manufacturing equipment has a six-year life and will cost $905,000. Projected net cash inflows are as follows: (Click the icon to view the projected net cash inflows.) (Click the icon to view the present value table.) (Click the icon to view the present value annuity table.) (Click the icon to view the future value table.) Read the requirements (Click the icon to view the future value annuity table.) Requirement 1. Compute this project's NPV using Monette Industries' 14% hurdle rate. Should Monette Industries invest in the equipment? Why or why not? Begin by computing the project's NPV (net present value). (Round your answer to the nearest whole dollar. Use parentheses or a minus sign for negative net present values.) Net present value $ (18,150) Monette Industries should not invest in the equipment because its NPV is negative Requirement 2. Monette Industries could refurbish the equipment at the end of six years for $105,000. The refurbished equipment could be used one more year, providing $72,000 of net cash inflows in Year 7. In addition, the refurbished equipment would have a $55,000 residual value at the end of Year 7. Should Monette Industries invest in the equipment and refurbish it after six years? Why or why not? (Hint In addition to your answer to Requirement 1, discount the additional cash outflow and inflows back to the present value.) Calculate the additional NPV provided from the refurbishment. (Round your answer to the nearest whole dollar. Use parentheses or a minus sign for negative net present values.) Additional NPV provided from refurbishment (ne Data Table - X ed Et in to Year 1 $261,000 Year 2 $251,000 ould 20 of nett ent 1 Year 3 $227,000 DOO. uipr Year 4 $213,000 the Year 5 froi $203,000 whole Year 6 $176,000 shme Print Done (Click the icon to view the present value annuity table.) (Click the icon to view the present value table.) (Click to Reference ead the red X equiremen why or why Present Value of $1 equipme % egin by con or negative 16% a minus det present Honette Ind cequiremen sed one mo alue at the ddition to yo Periods 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 18% 20% Period 1 0.990 0.980 0.971 0.962 0.952 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 Period 2 0.980 0.961 0.943 0.925 0.907 0.890 0.857 0.826 0.797 0.769 0.743 0.718 0.694 Period 3 0.971 0.9420.915 0.889 0.864 0.840 0.794 0.751 0.712 0.675 0.641 0.609 0.579 Period 4 0.961 0.924 0.888 0.855 0.823 0.792 0.735 0.683 0.636 0.592 0.552 0.516 0.482 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 0.681 0.621 0.567 0.519 0.476 0.437 0.402 Period 6 0.942 0.888 0.837 0.790 0.746 0.705 0.630 0.5640.507 0.4560.410 0.370 0.335 Period 7 0.933 0.871 0.813 0.760 0.7110.665 0.583 0.513 0.452 0.400 0.354 0.314 0.279 Period 8 0.923 0.853 0.789 0.731 0.677 0.627 0.540 0.467 0.404 0.351 0.305 0.266 0.233 Period 9 0.914 0.837 0.766 0.703 0.645 0.592 0.500 0.424 0.361 0.308 0.263 0.225 0.194 Period 10 0.905 0.820 0.744 0.676 0.614 0.558 0.463 0.386 0.322 0.270 0.227 0.191 0.162 Period 110.896 0.804 0.722 0.650 0.585 0.527 0.429 0.350 0.287 0.237 0.1950.162 0.135 Period 12 0.887 0.788 0.701 0.625 0.557 0.497 0.397 0.319 0.257 0.208 0.168 0.137 0.112 Period 13 0.879 0.773 0.681 0.601 0.530 0.4690.368 0.290 0.229 0.182 0.145 0.116 0.093 Period 14 0.870 0.758 0.661 0.577 0.505 0.442 0.340 0.263 0.205 0.160 0.125 0.099 0.078 Period 15 0.861 0.743 0.642 0.555 0.4810.417 0.315 0.239 0.183 0.140 0.108 0.084 0.065 Period 20 0.820 0.673 0.554 0.456 0.377 0.312 0215 0.149 0.104 0.073 0.051 0.037 0.026 Period 25 0.780 0.610 0.478 0.375 0.295 0.233 0.146 0.092 0.059 0.038 0.024 0.0160.010 Period 30 0.742 0.552 0.412 0.308 0.231 0.174 0.099 0.057 0.033 0.020 0.012 0.007 0.004 Period 400.672 0.453 0.307 0.208 0.142 0.097 0.046 0.022 0.011 0.005 0.003 0.001 0.001 lent could be 100 residual Hint: In alculate the gn for nega s or a minus additional NI Print Done Click the icon to view the projected net cash inflows.) Click the icon to view the present value table.) (Click the icon to view the present value annuity table.) CI thl Reference X - ire or Future Value of $1 pment? 2% by gal hus sign Periods Period 1 Period 2 Period 3 Period 4 Period 5 1% 1.010 1.020 1.030 1.041 1.051 red 1.020 1.040 1.061 1.082 1.104 3% 1.030 1.061 1.093 1.126 1.159 4% 1.040 1.082 1.125 1.170 1217 5% 1.050 1.103 1.158 1.216 1.276 6% 1.060 1.124 1.191 1.262 1.338 8% 1.080 1.166 1.260 1.360 1.469 10% 1.100 1.210 1.331 1.464 1.611 12% 1.120 1.254 1.405 1.574 1.762 14% 1.140 1.300 1.482 1.689 1.925 16% 1.160 1.346 1.561 1.811 2.100 18% 1.180 1.392 1.643 1.939 2288 20% 1.200 1.440 1.728 2.074 2.488 tte ard on at on 1.062 1.072 1.083 1.094 1.105 1.126 1.149 1.172 1.195 1.219 Period 6 Perlod 7 Period 8 Period 9 Period 10 Period 11 Period 12 Period 13 Period 14 Period 15 1,194 1.230 1.267 1.305 1.344 1.265 1.316 1.369 1.423 1.480 1.340 1.407 1.477 1.551 1.629 2436 2.826 3.278 3.803 4.411 2.700 3.185 3.759 4435 5.234 2.986 3.583 4.300 5.160 6.192 puld be sidual In 1.419 1.587 1.772 1.9742.195 1.504 1.714 1949 2.211 2.502 1.594 1.851 2.1442476 2.853 1.689 1.999 2.358 2.773 3.252 1791 2.159 2.594 3.106 3.707 1.898 2332 2.853 3.479 4.226 2.012 2518 3.138 3.896 4.818 2.133 2.720 3.452 4.363 5.492 2.261 2.937 3.797 4.887 6.261 2.397 3.172 4.177 5.474 7.138 lat 1.116 1.127 1.138 1.149 1.161 ar 1.243 1,268 1.294 1.319 1 346 1.384 1.426 1.469 1.513 1.558 1.539 1.601 1.665 1.732 1.801 1.710 1.796 1.886 1.980 2.079 minus 5.117 5.936 6.886 7.988 9.266 6.176 7.288 8.599 10.147 11.974 7430 8.916 10.699 12.839 15.407 or Period 20 Period 25 Period 30 Period 40 1.220 1.282 1.348 1.489 1.486 1.641 1.811 2 208 1.806 2094 2427 3.282 2.191 2.666 3.243 4.801 2.653 3.207 4.661 6.727 9,646 13.743 19.461 27.393 38.338 3.386 4.292 6.848 10.83517.000 26.462 40.874 62 669 95.398 4322 5.743 10.06317 449 29.960 50.950 85.850 143.371 237.376 7.040 10.286 21.725 45.259 93.051 188,884 378.721750 378 1.469.772 Print Done Using Monette Industries' 14% hurdle rate. Should Monette Industries invest in thel sen i Requirements X btheses sho pd equip Onet r, pr Yeai swer 1. Compute this project's NPV using Monette Industries' 14% hurdle rate. Should the company invest in the equipment? Why or why not? 2. Monette Industries could refurbish the equipment at the end of six years for $105,000. The refurbished equipment could be used one more year, providing $72,000 of net cash inflows in Year 7. In addition, the refurbished equipment would have a $55,000 residual value at the end of Year 7. Should Monette Industries invest in the equipment and refurbish it after six years? Why or why not? (Hint: In addition to your answer to Requirement 1, discount the additional cash outflow and inflows back to the present value.) ve a $55 why not onal et pro arenthes ovide Print Done Tusent Value annuity table.) i Reference X Present Value of Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 16% 18% 20% Period 1 0.990 0.980 0,971 0.962 0.952 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 Period 2 1.970 1.942 1.9131.886 1.859 1.833 1.783 1.736 1.690 1.647 1.605 1.566 1.528 Period 3 2.941 2.884 2.829 2.775 2.723 2.673 2.577 2.487 2.402 2.322 2.246 2.174 2. 106 Period 4 3.902 3.808 3.717 3.630 3.546 3.465 3.312 3.170 3.037 2.914 2.798 2.690 2.589 Period 5 4.853 4.713 4.580 4.452 4.329 4.212 3.993 3.791 3.605 3.433 3.274 3.127 2.991 Period 6 5.795 5.601 5.417 5.242 5.076 4.917 4.623 4.355 4.111 3.8893,685 3.498 3.326 Period 7 6.728 6.472 6.230 6.002 5.786 5.5825.206 4.868 4.564 4.288 4.039 3.812 3.605 Period 8 7.652 7.325 7.020 6.733 6.463 6.210 5.747 5.335 4.968 4.6394.344 4.078 3.837 Period 9 8.566 8.162 7.786 7.435 7.108 6.8026.247 5.759 5.328 4.946 4,607 4.303 4.031 Period 10 9.471 8.983 8.530 8.111 7.722 7.360 6.710 6.145 5.6505.216 4.833 4.494 4.192 Period 11 10.368 9.787 9.2538.760 8.306 7.887 7.139 6.495 5.9385.453 5.0294.656 4.327 Period 12 11.255 10.575 9.954 9.385 8.863 8.384 7.536 6.814 6.1945.660 5.197 4.793 4439 Period 1312.134 11.348 10.635 9.986 9.3948.853 7.904 7.103 6.424 5.842 5.342 4.910 4.533 Period 14 13.004 12.106 11.296 10.563 9.899 9.295 8.244 7.3676.6286.0025.468 5.0084.611 Period 15 13.865 12.849 11.938 11.118 10.380 9.712 8.559 7.606 6.811 6.142 5.575 5.092 4.675 Period 20 18.046 16.351 14.877 13.590 12.462 11.470 9.818 8.5147.469 6.623 5.929 5.363 4.870 Period 25 22.023 19.523 17.413 15.622 14.094 12.783 10.675 9.077 7.8436.873 6.097 5.467 4.948 Period 30 25.808 22.396 19.600 17.292 15.372 13.765 11.2589.4278.055 7.003 6.177 5.517 4.979 Period 40 32.835 27.355 23.115 19.793 17.159 15.046 11.925 9.779 8.244 7.105 6.233 5.548 4.997 ent 100 | Hin s or Print Done (Click the icon to view the present value table.) (Click the icon to view the present value annuity table.) Reference X Pant? sign Periods Period 1 Period 2 Period 3 Period 4 Period 5 Period 6 Period 7 Period 8 Period 9 Period 10 Future Value of Annuity of $1 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 16% 18% 20% 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 2.010 2.020 2.030 2.040 2.050 2.060 2.080 2.100 2.120 2.140 2.160 2.180 2.200 3.030 3.060 3.091 3.122 3.153 3.184 3.246 3.310 3.374 3.440 3.506 3,572 3.640 4.060 4.122 4.184 4.246 4.310 4.375 4.506 4.641 4.779 4.921 5.066 5.215 5.368 5.101 5.204 5.309 5.416 5.526 5.637 5.867 6.105 6.353 6.610 6.877 7.154 7.442 6.152 6.308 6.468 6.633 6.802 6.975 7.336 7.716 8.115 8.536 8.977 9.442 9.930 7.214 7.434 7.662 7.898 8.142 8.394 8.923 9.487 10.089 10.730 11.414 12.142 12.916 8.286 8.583 8.892 9.214 9.549 9.897 10.637 11.436 12,300 13.233 14240 15.327 16.499 9.369 9.755 10.159 10.583 11.027 11.491 12.488 13.579 14.776 16.085 17.519 19.086 20.799 10.462 10.950 11.464 12.006 12.578 13.181 14.487 15.937 17.549 19.337 21.321 23.521 25.959 11.567 12.169 12.808 13.486 14.207 14.972 16,645 18.531 20.655 23.045 25.733 28.755 32.150 12.683 13.412 14.192 15.026 15.917 16.870 18.977 21.384 24.133 27 271 30.850 34.931 39.581 13.809 14.680 15.618 16.627 17.713 18.882 21.495 24.523 28.029 32.089 36.786 42219 48.497 14.947 15.974 17.086 18.292 19.599 21.015 24 215 27.975 32 393 37.581 43.872 50.818 59.196 16.097 17.293 18.599 20.024 21.579 23.276 27.152 31772 37.280 43.842 51,660 60.965 72.035 22.019 24.297 26.870 29.778 33.066 36.786 45.762 57.275 72.052 91.025 115.380 146.628 186.688 28 243 32.030 36.459 41.646 47.727 54.865 73.106 98.347 133,334 181.871 249.214 342.603 471.981 34.785 40.568 47,575 56,085 66.43979.058 113.283 164.494 241.333 356.787 530.312 790 948 1,181,882 48.886 60.402 75.401 95.026 120.800 154.762 259,057 442.593 767.0911,342.025 2,360.757 4.163.2137.343.858 be ual Period 11 Period 12 Period 13 Period 14 Period 15 inus Period 20 Period 25 Period 30 Period 40 Print Done