Hillsong Inc manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of $245 million. Its existing machine was purchased five years ago at a price of $1.8 million; six months ago, Hillsong spent $55,000 to keep it operational. The existing sewing machine can be sold today for $242,003. The new sewing machine would require a one-time, $85,000 training cost Operating costs would decrease by the following amounts for years 1 to 7 Year 1 $389.700 2 400,800 3 410.800 4 425,700 5 433,000 6 434,600 7 437,000 The new sewing machine would be depreciated according to the declining balance method at a rate of 20%. The salvage value is expected to be $380,100. This new equipment would require maintenance costs of $95,700 at the end of the fifth year. The cost of capital is 9% Click here to view the factor table. Use the net present value method to determine the following: (If net present value is negative then enter with negative sign preceding the numbers. 45 or parentheses ex (45). Round present value answer to O decimal places, e.g. 125. For calculation purposes, use 5 decimal places as displayed in the factor table provided) Calculate the net present value Net present value $ Determine whether Hillsong should purchase the new machine to replace the existing machine? No TABLE 1 Future Value of 1 59 () Periods 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 4% 1.00000 1.04000 1.08160 1.12486 1.16986 1.21665 1.26532 1.31593 1.36857 1.42331 1.48024 1.53945 1.60103 1.66507 1.73168 1.80094 1.87298 1.94790 2.02582 2.10685 2.19112 1.00000 1.05000 1.10250 1.15763 1.21551 1.27628 1.34010 1.40710 1.47746 1.55133 1.62889 1.71034 1.79586 1.88565 1.97993 2.07893 2.18287 2.29202 2.40662 2.52695 2.65330 6% 1.00000 1.06000 1.12360 1.19102 1.26248 1.33823 1.41852 1.50363 1.59385 1.68948 1.79085 1.89830 2.01220 2.13293 2.26090 2.39656 2.54035 2.69277 2.85434 3:02560 3.20714 7% 1.00000 1.07000 1.14490 1.22504 1.31080 1.40255 1.50073 1.60578 1.71819 1.83846 1.96715 2.10485 2.25219 2.40985 2.57853 2.75903 2.95216 3.15882 3.37993 3.61653 3.86968 8% 9% 1.00000 1.00000 1.08000 1.09000 1.16640 1.18810 1.25971 1.29503 1.36049 1.41158 1.46933 1.53862 1.58687 1.67710 1.71382 1.82804 1.85093 1.99256 1.99900 2.17189 2.15892 2.36736 2.33164 2.58043 2.51817 2.81267 2.7.1962 3.06581 2.93719 3.34173 3.17217 3.64248 3.42594 3.97031 3.70002 4.32763 3.99602 4.71712 4.31570 5.14166 4.66096 5.60441 10% 1.00000 1.10000 1.21000 1.33100 1.46410 1.61051 1.77156 1.94872 2.14359 2.35795 2.59374 2.85312 3.13843 3.45227 3.79750 4.17725 4.59497 5.05447 5.55992 6.11591 6.72750 11% 1.00000 1.11000 1.23210 1.36763 1.51807 1.68506 1.87041 2.07616 2.30454 2.55803 2.83942 3.15176 3.49845 3.88328 4.31044 4.78459 5.31089 5.89509 6.54355 7.26334 8.06231 12% 15% 100000 1.00000 1.12000 1.15000 1.25440 1.32250 1.40493 1.52088 1.57352 1.74901 1.76234 2.01136 1.97382 2.31306 2.21068 2.66002 2.47596 3.05902 2.77308 3.51788 3.10585 4.04556 3.47855 4.65239 3.89598 5.35025 4.36349 6.15279 4.88711 7,07571 5.47357 8.13706 6.13039 9.35762 6.86604 10.76126 7.68997 12.37545 8.61276 14.23177 9.64629 16.36654 TABLE 2 Future Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 1.00000 1.00000 1.00000 1.0000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 2 2.04000 2.05000 2.06000 2.0700 2.08000 2.09000 2.10000 2.11000 2.12000 2.15000 3 3.12160 3.15250 3.18360 3.2149 3.24640 3.27810 3.31000 3.34210 3.37440 3.47250 4 4.24646 4.31013 4.37462 4.4399 4.50611 4.57313 4.64100 4.70973 4.77933 4.99338 5 5.41632 5.52563 5.63709 5.7507 5.86660 5.98471 6.10510 6.22780 6.35285 6.74238 6 6.63298 6.80191 6.97532 7.1533 7.33592 7.52334 7.71561 7.91286 8.11519 8.75374 7 7.89829 8,14201 8.39384 8.6540 8.92280 9.20044 9.48717 9.78327 10.08901 11.06680 8 9.21423 9.54911 9.89747 10.2598 10.63663 11.02847 11.43589 11.85943 12.29969 13.72682 9 10.58280 11.02656 11.49132 11.9780 12.48756 13.02104 13.57948 14.16397 14.77566 16.78584 10 12.00611 12.57789 13.18079 13.8164 14.48656 15.19293 15.93743 16.72201 17.54874 20.30372 11 13.48635 14.20679 14.97164 15.7836 16.64549 17.56029 18.53117 19.56143 20.65458 24.34928 12 15.02581 15.91713 16.86994 17.8885 18.97713 20.14072 21,38428 22.71319 24.13313 29.00167 13 16.62684 17.71298 18.88214 20.1406 21.49530 22.95339 24.52271 26.21164 28.02911 34.35192 14 18.29191 19.59863 21.01507 22.5505 24.21492 26.01919 27.97498 30.09492 32.39260 40.50471 15 20.02359 21.57856 23.27597 25.1290 27.15211 29.36092 31.77248 34.40536 37.27972 47.58041 16 21.82453 23.65749 25.67253 27.8881 30.32428 33.00340 35.94973 39.18995 42.75328 55.71747 17 23.69751 25.84037 28.21288 30.8402 33.75023 36.97351 40.54470 44.50084 48.88367 65.07509 18 25.64541 28.13238 30.90565 33.9990 37.45024 41.30134 45.59917 50.39593 55.7497275.83636 19 27.67123 30.53900 33.75999 37.3790 41.44626 46.01846 51.15909 56.93949 63.43968 88.21181 29.77808 33.06595 36.78559 40.9955 45.76196 51.16012 57.27500 64.20283 72.05244 102.44358 20 6% 7% TABLE 3 Present Value of 1 (n) Periods 4% 5% 1 96154 95238 2 92456 .90703 3 .88900 .86384 4 .85480 .82270 5 .82193 .78353 6 .79031 .74622 7 .75992 .71068 8 .73069 .67684 9 .70259 .64461 10 .67556 .61391 11 .64958 .58468 12 .62460 55684 13 .60057 .53032 14 .57748 .50507 15 .55526 48102 16 .53391 .45811 17 51337 43630 18 ,49363 41552 19 .47464 139573 20 .45639 37689 94340 .89000 .83962 .79209 .74726 ,70496 .66506 .62741 .59190 .55839 -52679 49697 46884 44230 .41727 .39365 137136 .35034 .33051 31180 0.93458 0.87344 0.81630 0.76290 0.71299 0.66634 0.62275 0.58201 0.54393 0.50835 0.47509 0.44401 0.41496 0.38782 0.36245 0.33873 0.31657 0.29586 0.27615 0.25842 8% .92593 .85734 .79383 .73503 .68058 .63017 .58349 54027 .50025 46319 .42888 39711 36770 .34046 .31524 .29189 27027 25025 23171 21455 9% .91743 .84168 .77218 .70843 .64993 .59627 .54703 150187 .46043 ,42241 .38753 35554 .32618 .29925 27454 25187 23107 21199 .19449 .17843 10% 11% .90909 .90090 .82645 .81162 .75132 .73119 .68301 .65873 .62092 .59345 .56447 -53464 .51316 .48166 46651 43393 42410 1 39092 38554 35218 135049 31728 31863 28584 28966 25751 26333 23199 23939 20900 21763 .18829 .19785 .16963 .17986 .15282 .16351 .13768 .14864 .12403 12% .89286 .79719 .71178 .63552 .56743 .50663 .45235 .40388 -36061 32197 28748 .25668 .22917 20462 .18270 .16312 .14564 -13004 .11611 .10367 15% .86957 175614 .65752 .57175 .49718 43233 37594 .32690 28426 .24719 21494 .18691 .16253 .14133 .12289 . 10687 .09293 208081 .07027 06110 10% 11% TABLE 4 Present Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 1 .96154 .95238 94340 0.93458 2 1.88609 1.85941 1.83339 1.80802 3 2.77509 2.72325 2.67301 2.62432 4 3.62990 3.54595 3.46511 3.38721 5 4.45182 4.32948 4.21236 4.10020 6 5.24214 5.07569 4.91732 4.76654 7 6.00205 5.78637 5.58238 5.38929 8 6.73274 6.46321 6.20979 5.97130 9 7.43533 7.10782 6.80169 6.51523 10 8.11090 7.72173 7.36009 7.02358 11 8.76048 8.30641 7.88687 7.49867 12 9.38507 8.86325 8.38384 7.94269 13 9.98565 9.39357 8.85268 8.35765 14 10.56312 9.89864 9.29498 8.74547 15 11.11839 10.37966 9.71225 9.10791 16 11.65230 10.83777 10.10590 9.44665 17 12.16567 11.27407 10.47726 9.76322 18 12.65930 11.68959 10.82760 10.05909 19 13.13394 12.08532 11.15812 10.33560 20 13.59033 12.46221 11.46992 10.59401 8% 92593 1.78326 2.57710 3.31213 3.99271 4.62288 5.20637 5.74664 6.24689 6.71008 7.13896 7.53608 7.90378 8.24424 8.55948 8.85137 9.12164 9.37189 9.60360 9.81815 9% 91743 1.75911 2.53130 3.23972 3.88965 4.48592 5.03295 5.53482 5.99525 6.41766 6.80519 7.16073 7.48690 7.78615 8.06069 8.31256 8.54363 8.75563 8.95012 9.12855 .90909 1.73554 2.48685 3.16986 3.79079 4.35526 4.86842 5.33493 5.75902 6.14457 6.49506 6.81369 7.10336 7.36669 7.60608 7.82371 8.02155 8.2 0141 8.36492 8,51356 90090 1.71252 2.44371 3.10245 3.69590 4.23054 4.71220 5.14612 5.53705 5.88923 6.20652 6.49236 6.74987 6.98187 7.19087 7.37916 7.54879 7.70162 7.83929 7.96333 12% 89286 1.69005 2.40183 3.03735 3.60478 4.11141 4.56376 4.96764 5.32825 5.65022 5.93770 6.19437 6.42355 6.62817 6.81086 6.97399 7.11963 7.24967 7.36578 7.46944 15% .86957 1.62571 2.28323 2.85498 3.35216 3.78448 4.16042 4.48732 4.77158 5.01877 5.23371 5.42062 5.58315 5.72448 5.84737 5.95424 6.04716 6.12797 6.19823 6.25933