HW Score: 64 53%, 29.04 of 45 pts 5 of 5 (5 complete) Score: 0.9 of 9 pts Question Help E21-28 (similar to) New Meico tacty The machine cos $225 000 and is evpected to have a unetl de of 10 years wth a terminal diposal value of $3000 Savinos in cash opeatng costs are expected to ew centrituge machine for Compo Research plans to p oad wong captal is needed to keep the machine running eficey The woning captal must continualy be replaced so an investment of $39000 needs to be mantaned at al bmes but this ineestment is fully recoverable (wii be cashed at the end of the usetu te Compe Researchs requred rae of retum s 1% ignore incone tas in your analysis Assune all cash tows occur at year end except for intal investment amourts Compo Research uses straight ine depreciation for s machines Present Vaue o51 e Preent vue of Annut of 1 ae Etre Vu of 1 abe Eubure Vaue of Aenuty ofS1 atie Read the reunt Requirement 1, Caloate net present value Use factons to three decimal places XXOK and use a mnus sign or parentheses for a negalive net present value Enter the net present value of the invectment rounded to the searest whoe dolar) The net present vatue is 50245 nd eor approach and straigine intepoution as necessary Round all present value calculations to the nearest whole dollar and round the IRR to two decamal places XX%) Requirement 2. Calouate internal rate of netum Use a The emal ne of retun RR) Enter anv eomber in e edt ds and ten Checkn Chapter MyAccountingLab Homework: 5 of 5 (5 complete) Reference Present Value of $1 Periods 32% Periods 28% 0.781 40% 30% 0.769 0.592 0.455 0.350 0.269 20% 16 % 0.862 0.743 0718 0.641 0.552 0.476 0410 24% 0806 26% 22% 18% 0.847 10% 8% 0943 0.926 0.857 0794 0735 0.681 0630 0.583 12% 0.893 0.797 14% 4% 0.962 0.925 0.889 0.924 0.855 0822 0.888 0.790 0760 0.731 6% 2% 0.714 0.510 0 364 0 260 0.186 0.133 0095 0.068 0758 0.574 0.435 0.329 0.250 0 189 0.143 0.820 0.672 0.551 0.524 0.451 0.370 0.303 0.249 0 794 0.833 0.694 0.579 0.482 0.877 0.769 0675 0.592 0.909 0.826 0.980 0.630 0.500 0.397 0.373 0315 0291 0.250 0.227 0.198 0.157 0.125 0.610 0650 0.890 0840 0.792 2 3 0.961 0.477 0751 0.683 0.621 0.567 0564 0.609 0.712 0.942 4 0.423 0.516 0.636 5 4 5 0.341 0.437 0.370 0.314 0.266 0.225 0.191 0.402 0.519 0.747 0.705 0.665 0.906 6 0.207 0.159 0.123 0.094 0.073 0.275 0222 0.179 0.335 0.279 0.233 0 456 0.400 0.351 0.308 0.270 0.507 0.452 7 0.178 0.354 0.305 0.263 0.513 0.467 0.871 0.853 8 7 0.139 0.108 0.085 0 108 0.204 0.167 0.404 0.361 0.627 0.592 0.558 0.540 0.082 0.062 0.048 0.144 0.116 0.194 0.424 0.386 0.500 0 463 0.429 0.397 0.703 0.676 0.650 0.837 0 820 10 0.035 0.025 0.099 0.079 0.062 0.050 0.039 0.031 0.025 0.020 0.016 0.012 0.010 0.008 0.162 0.135 0.137 0227 0.195 0.322 0.287 0.257 10 11 0.066 0056 0.052 0043 0033 0047 0.036 0.027 0.112 0094 0.092 0.076 0.061 0.162 0.137 0.237 0.208 0.350 0.319 0.290 0.527 0.497 0.804 0.788 11 0018 0.013 0.009 12 0.112 0.093 0.078 0 168 0.145 0.125 0.108 0.625 0.773 0601 0469 0.577 0.555 0.534 0.513 0.494 0.475 0.456 12 13 0040 0 075 0.062 0.049 0.116 0.099 0.084 0071 0.060 0 051 0043 0.037 0.031 0.022 0.229 0182 0.160 0.140 0.123 0 108 0.095 0.083 0.073 0.368 0.340 0.315 0.292 0270 0 250 0.232 0164 13 14 15 16 17 18 14 0.032 0.025 0.021 0.016 0.012 0.009 0.007 0.005 0.004 0.003 0263 0239 0.205 0.183 0.163 0.442 0.417 0.394 0.371 0.350 0.758 0.743 0.728 0.714 0.700 0.686 0.673 0660 0.006 0.005 0.003 0 002 0.002 15 16 17 18 19 20 0.020 0.025 0.051 0040 0042 0.032 0 034 0.026 0 028 0.021 0.023 0017 0.014 0.065 0.054 0.045 0.038 0.031 0.015 0019 0093 0.080 0069 0.060 0 051 0218 0.198 0.146 0.180 0130 0.116 0.104 0012 0.015 0012 0.009 0.007 0.009 0.007 0.005 0.004 0.331 0.312 0215 19 0.001 0.019 0015 0.026 0.149 20 0.001 21 0.006 0.011 0.093 0.064 0.044 0439 0294 0.199 0.135 21 Done Print MyAccountingLab Homework: Chapter 21 5 of 5 (5 complete) Reference Present Value of Annuity of $1.00 in Arrears Periods 40% Periods 0.714 28% 0.781 30% 14% 16% 26 % 32% 0758 1.331 1.766 2096 2.345 2.534 20% 0.833 24% 0.806 1.457 8% 18% 0847 22% 10% 0.909 1.736 12% 2% 0.980 1.942 2884 3.808 4713 5.601 4% 0.962 1886 2775 3.630 4.452 6% 0.893 0 820 0.794 0.769 0.877 1.647 2.322 2.914 3.433 3.889 0862 1.605 2246 2174 2.690 0.943 0.926 1 2 3 1.361 1.816 2.166 2.436 2643 1.224 1.589 1.849 1.492 1424 1.392 1.566 1.528 1.783 2.577 3.312 3993 4.623 1690 1.833 1.868 2.241 2.532 2759 2937 3241 3.076 2106 2.589 2991 3.326 3.605 3.837 4.031 4.192 4.327 2.042 2.494 1.981 2.404 1.923 2.487 2.402 2.673 4 2.320 2,635 2.885 3.083 3.037 3605 4.111 4.564 2.798 3.274 3.127 3.685 3498 3.812 4.078 3.465 4.212 4.917 3.170 5 6 7 3.791 2.035 2.864 2.745 5 6 3.020 3.242 3.421 3.566 2.168 3.167 5.242 6.002 6.733 4.355 2802 2.925 3019 3.092 2.263 2.786 2331 2.868 2379 2.930 2.677 3416 5.206 5.747 6.247 4868 5.335 4.288 4.039 5.582 7 6.472 7.325 4.639 4.946 5.216 4344 4.607 4.833 3.619 3.786 4968 8 6210 9 3.366 3.184 5.328 5.650 5.938 4.303 4.494 6 802 7.360 5759 8.162 7.435 2.414 2.438 10 3.682 3776 3.851 3465 3.269 3.923 6.710 7.139 7.536 6.145 6.495 8.111 8.760 10 8.983 3.335 3.387 3.427 3.147 3.190 2.978 3.013 11 3.543 5.453 5 660 5.842 5.029 5.197 4656 4.793 4.035 4.127 7.887 8.384 11 9.787 10.575 9.385 3 606 3.656 2.456 2.469 12 4.439 4.533 6814 7.103 6.194 6.424 12 3.223 3249 3.268 3.283 3.040 3.061 3.076 3.088 3.097 13 3912 3.962 4.001 4.033 4.910 5.008 4.203 8.853 7.904 5.342 5.468 13 11.348 9.986 12.106 10.563 9.295 8.244 12.849 11.118 9712 13.578 11.652 10.106 8.851 14.292 12.166 10.477 9.122 14.992 12.659 10828 9.372 15.678 13.134 11 158 2.478 2.484 2489 3.459 3.483 3.503 14 4265 4.315 3.695 6.002 6.142 4611 4.675 7.367 7.606 6.628 6811 14 15 16 3726 3.751 3.771 5.092 5.162 8.559 5.575 15 16 17 4.357 4.391 4.419 7.824 6974 8.022 7.120 8.201 6.265 6.373 6.467 6550 5.668 5.749 5222 5.818 4.730 4775 17 18 3518 3.295 3529 3.304 3.539 2.492 4.059 4.080 4.097 4.110 3.104 2494 3.109 2.496 3.113 2.497 3.116 2498 3.786 3.799 3.808 4.812 4843 7.250 5.273 5.316 18 19 20 19 20 21 3.311 7.366 7.469 5877 6.623 5.929 6687 5.973 5.384 4.442 4.460 4.476 4121 3816 9.604 8.365 8.514 3.546 3.316 3551 3320 5.353 4870 4 891 16.351 13.590 11470 9818 17.011 14.029 11.764 10.017 8.649 7562 21 Print Done ccounting 19EWS Homework: Chapter 21 7-1 MyAccounting Lab HW Score: 5 of 5 (5 complete) larieli Reference Compound Amount of $1.00 (The Future Value of $1 00% 6 % 40 % Periods 32 % 1.320 1742 2300 3.036 4007 5.290 30% 1.300 1.690 22 % 1220 28% 1.280 24% 1.240 1538 1907 2.364 2932 3635 4508 26% 1 260 588 2000 2520 3.176 4.002 20% 1200 1.440 10% 2% 1.120 1254 1300 1.405 1.574 14% 16% 18% Periods 8% 1.080 1.166 1260 2% 1020 1040 1.040 4% 1.400 1.960 2744 1.180 1.160 1346 1561 1811 1.140 1.100 2 1.060 1638 1.488 1.816 2215 2703 3.297 4.023 4.908 5.987 7.305 8.912 10 872 1392 1643 1210 1.124 3 2 1.082 2.097 2.197 2 856 3.713 4 827 6.275 8 157 10.604 13.786 17.922 23298 30.288 39.374 51 186 66.542 86.504 1728 1482 1689 1925 1331 1.125 1.191 4 1.061 1082 1170 1262 1.360 1464 1.104 1217 1.338 1.126 1265 1419 1149 1316 1.504 1.172 1369 1.195 1.423 16890 1219 1.480 1.791 1.243 1539 1.890 2332 2853 1.268 1601 2012 2518 3.138 3.006 1294 1665 2.133 2720 3.452 4363 1319 3842 5.378 7.530 10.541 14.750 20.661 28.925 40.496 55694 79.371 111.120 155.568 217.795 304.913 426879 597.630 836 683 1171.356 2.684 3436 4.398 5.62 7.206 9.223 11.806 15.112 2.074 1939 2288 2.488 2.986 3.583 2.100 2.436 2.826 1.762 1974 2211 1.469 1.587 1.714 1594 1851 2.144 1.999 2.159 2594 1611 1772 1949 2700 3.185 3759 2.195 2.502 2.853 7 6.983 9.217 12.166 5.042 6.353 8.005 10.086 12.7008 16.012 20.175 7 8 9 5.590 6931 8.594 10657 4.300 5.160 6.192 3.278 3803 4.411 5.117 2.476 2.773 3.106 3.479 4435 5234 6176 7.288 2.35a 3.252 3.707 4226 4818 5492 6261 7.138 8137 9.276 16.060 21.199 27983 36 937 10 11 7.430 8916 10699 12839 15 407 18 488 22.186 19 673 26623 19.343 24.759 31.691 40 565 13215 16 386 20319 25 195 31 243 38.741 48 039 5936 6 886 7.988 9 266 10.748 12 468 14 463 12 13264 16.182 19742 24.086 29 384 35 849 43.736 53 358 46005 65 096 8599 10 147 13 48.757 64 359 84.954 112.139 148.024 195 391 257 916 340 440 25.421 32.030 40.358 50.851 64.072 80731 101.721 128.169 3.797 4.887 4.177 5474 4.595 6.130 2.261 2937 2 397 1732 14 15 16 17 18 19 20 21 3.172 1873 2540 3426 3700 11.974 14 129 16.672 1801 15 1.346 1 373 1.400 1948 2693 1.428 2026 2854 3996 1.457 2107 3026 4316 6.116 B613 12 056 16 777 23214 51923 66461 85071 108 890 139 380 178 406 16 17 18 5.054 6866 5.560 7690 112 455 146 192 190.050 247.055 10 575 59 568 73 864 91.592 31948 38338 19 1 486 2.191 3207 4661 6727 9646 13743 19 461 27 393 20 21 1516 2279 3.400 5034 7400 10 804 15 668 22 574 32 324 Print Done k:7-1 MyAccounting Lab Homework: Chapter 21 HW Score: 6 5 of 5 (5 complete) ilasiol Reference Compound Amount of Annuity of $1.00 in Arrears (Future Value of Annuity) 8% 1.000 2080 3246 4506 5.867 40% Periods 32% 30% 1.000 2.300 3.990 6.187 24% 1.000 26% 1.000 2.260 3848 28% 20% 1.000 22% 18% 4% 14% 1000 2.140 16% 6 % 1.000 12% 1,000 2.120 3374 4779 6353 8115 10.089 12.300 14 776 15 937 17.5490 18.531 20655 23045 10% Periods 2% 1.000 2.020 2040 3060 3122 4.122 4246 5204 5416 6308 6633 7434 7898 8583 9214 9755 10 583 11.491 1 2 1000 1.000 1.000 2.320 4062 6362 9398 13.406 1.000 1.000 2220 3708 000 1.000 1,000 2400 2.280 3918 6016 8700 12.136 2.240 3778 5.684 8 048 10.980 2180 2,.200 3.640 5368 7.442 2.160 3506 5.066 6877 8977 2.100 3310 4.641 6.105 7.716 487 11.436 13.579 2.060 3.184 4.375 5.637 6975 8.394 9.897 3 4.360 7.104 10 945 3.572 5.215 3.440 4.921 6610 8.536 10730 13233 16.085 19337 4 5848 8.368 11.544 15.546 5524 7.740 10.442 13.740 17.762 22 670 28.657 5 6 7 9.043 12.756 17.583 7.154 9442 12.142 15.327 19 086 23.521 28 755 34 931 42219 50818 60 965 5 16324 23853 9.930 12.916 16.499 20799 25 959 32 150 30 581 48497 59.196 7.336 8923 10637 12.458 14 487 18.696 25.678 34895 706 63 122 84 320 112.303 149 240 197 997 262 356 347 309 459 449 607 472 802 863 1060 779 16534 22163 29 369 38 593 50 39 65510 14.615 19.123 24.712 31 643 40236 11.414 7 34 395 49.153 23.858 32015 42.619 20 588 26.940 34.945 14240 17.519 21 321 25733 30 850 36 786 43 672 51 660 9 10 69 314 98.739 139 235 195 929 10 950 12 006 13 181 10 11 12 13 11 12 13 14 15 16 17 18 19 20 21 56405 74 327 97625 127.913 167 286 218.472 285.014 371 518 483 973 630 165 820 215 45.031 57.739 73751 93 926 119 347 151 377 191.735 242 585 306 658 387 389 409 110 12.169 13 486 14972 16 645 13.412 15026 16 870 18 977 21 304 24133 14 680 16 627 18.882 21.495 24523 28.0296 15.974 18 292 21015 24215 27975 17 293 20024 23.276 27 152 31772 18639 21825 25 673 30 324 35950 20012 23 698 28.213 33750 21412 25 645 30 906 37450 45 5996 22 841 27.671 33 760 41.446 51.159 63 440 35.962 44.874 55.746 69.010 85.192 104.935 129.020 150.405 194 254 237.989 25.78) 31 969 9993 50 423 64002 81.699 104.768 134 841 174.021 225.026 291.347 27 271 32 009 37 581 50 95 64.110 80 496 100 315 84 853 109 612 141 303 181 868 233 791 300 252 385 323 275 300 386 420 541908 759 784 1064 597 1491.576 2089 206 2925 889 32 393 14 72.035 87 442 105 931 120.117 123414 154 740 186 688 37 200 42 753 48 884 55 750 43842 50 900 59.118 15 16 17 126 011 157 253 195 904 244 033 303 601 377 465 60 925 71673 04 141 98 603 72 939 87 068 103.740 40 545 68 394 78 969 91.025 18 19 20 21 494 213 633 593 72 052 146 628 45 762 57 275 115 380 24.297 29.778 367860 Print Done Mexico facility. The machine costs $225,000 and is expected to have a useful life of 10 years, with a terminal disposal value p the machine running efficiently. The working capital must continually be replaced, so an investment of $39,000 needs to be arch's required rate of return is 10%. Ignore income taxes in your analysis. Assume all cash flows occur at year-end except fo Value of $1 table Future Value of Annuity of $1 table X value of the inves Requirements al p 1. Calculate net present value. ppro dollar and round th 2. Calculate internal rate of return. 3. Calculate accrual accounting rate of return based on net initial investment 4. Calculate accrual accounting rate of return based on average investment. 5. You have the authority to make the purchase decision. Why might you be reluctant to base your decision on the DCF methods? Print Done Clear All ccounting Lab Homework: Chapter 21 5 of 5 (5 complete) rence t Value of $1 8% 0 926 6% 0.943 0.890 0.840 0.792 0.747 0.705 0.760 0665 0.627 0.592 0.558 0.527 0.497 0.397 0.469 0.442 0.417 0.394 0.371 0.350 0.331 0.456 0.312 0.294 24% 0.806 0.650 0.524 0.423 0.341 0.275 28% ds 2% 18% 20% 26% 0.794 30% 32% 0.758 40% Period 4% 0.962 0.925 0.889 0.855 0.822 0.790 10% 0.909 0.826 0.751 0683 12% 14% 0.877 0.769 0.675 0.592 0.519 0.456 0.400 0.351 0.308 0270 0.237 0195 0.208 0168 0.182 0.160 0.140 0.123 0.108 0.095 0.083 0.073 0.064 16% 0.862 0.743 0.641 0.552 0.476 0.410 0.354 0.305 0263 0.227 22% 0.820 0.672 0.551 0.451 0.370 0.303 0.249 0.222 0204 0.194 0.167 0.137 0.112 0.092 0.075 0.078 0.062 0.065 0.051 0.054 0.042 0.034 0.028 0.031 0.023 0.019 0.015 0.980 0.893 0.781 0.847 0.718 0.609 0.516 0.437 0.370 0.314 0266 0.833 0.694 0.579 0.482 0.402 0.335 0.279 0233 0.769 0.592 0.455 0.350 0.269 0.207 0.159 0.123 0.094 0.714 0.510 0.364 0260 0.186 0.133 0.961 0.942 0.924 0.906 0.888 0.871 0.853 0.837 0.820 0.804 0.788 0.773 0.758 0.743 0728 0714 0513 0.857 0.794 0.735 0.797 0.712 0636 0.567 0.507 0.452 0.630 0.500 0.397 0.315 0.250 0.198 0.157 0.125 0.099 0.079 0.062 0.050 0.039 0.031 0.610 0.477 0.373 0291 0.227 0.178 0.139 0.108 0,085 0,073 0.066 0.052 0.040 0.032 0.025 0.025 0.019 0015 0.012 0.009 0.007 0 006 0.574 0.435 0.329 0.250 0.189 0.143 0.108 0.082 0.062 0.047 0.036 0.027 0.021 0.016 0.012 0.009 0.007 0,005 0.004 0,003 2 3 4 0.681 0.630 0.583 0.621 0.564 0.513 5 6 7 0.095 0731 0.540 0.467 0.404 0.179 0,144 0.116 0.094 0076 0.061 0.049 0.068 0.048 0.035 0.025 0.018 0013 0.009 0.006 0.005 0.003 0 002 0.002 0.001 0.001 0.703 0.676 0.650 0.625 0.601 0.577 0.555 0.534 0.500 0.463 0429 0.424 0.386 0.350 0.319 0.290 0.263 0239 0.218 0.361 0.322 0.287 0.257 0.229 0.205 0.183 0.163 0.146 0.130 0.116 0.104 0.093 0.225 10 0.191 0.162 0.137 0.116 0.099 0.084 0.071 0.060 0.051 0.060 0.043 0.037 0.031 0.162 0.135 0.112 0.093 10 11 0.056 0.043 0.033 0.025 0.020 0.015 0.012 0.009 0007 0.005 0.004 11 12 13 14 15 16 12 0.368 0.145 0.125 0.108 0.093 0.080 0.069 13 14 15 16 17 18 19 20 21 0.340 0.315 0.292 0.270 0250 0.232 0.215 0.199 0.040 0.032 0.026 0.021 0.017 0.014 0011 17 0.198 0.045 0.038 0.020 18 0.700 0.494 0.180 0.016 19 20 21 0.686 0673 0.660 0.475 0.164 0.149 0.135 0.012 0.010 0.008 0.051 0.044 0.026 0.022 0.439 Print Done W 19EWS 21 Chapter MyAccountingLab Homework: 5 of 5 (5 complete) Reference of Annuity of $1.00 in Arrears 2% 0 980 1.942 2.884 3.808 4713 Present Value Periods 26% Periods 30% 0.769 32% 0.758 1.331 40% 10% 0 909 1.736 20% 22% 0820 1.492 2.042 24% 0806 1.457 28% 6% 8 % 0.926 1.783 2.577 2487 3312 3.993 4623 5.206 14% 0877 1.647 2.322 2.914 3.433 3.889 4.288 4639 4.946 5216 5.453 5.660 16% 18% 12% 4% 0.714 1 0.893 0.794 0.781 0.962 1.886 2.775 3.630 0.862 1.605 2246 2.798 2690 3.274 3.685 3498 4.039 0847 1.566 2.174 0833 1 0.943 1.224 1.589 2 1.392 1.868 2.241 2.532 2.759 2.937 2.802 3.076 2925 3.184 3.019 3.682 3.465 3.269 3.092 3.335 3.387 3.427 3.459 3.483 3.503 3.518 3.529 1.424 1.923 1.361 1.528 1.690 2 3 1.833 3 2.106 2589 2991 1.981 2.404 2320 2.745 2635 3.020 2.885 3.242 3.083 3.241 1816 2.166 2.436 2.643 1,766 2.402 2.673 3.465 4212 4.917 5.582 6210 6.802 7.360 7.887 8.384 2.096 1.849 2.035 4 3.037 2.494 3.170 4 5 6 7 5 2864 3.326 3.167 3.416 3619 3.786 3.923 4.035 4.127 2.345 2.534 3.127 3.791 4.355 4111 4.564 3.605 4.452 2.168 2.677 2.263 2.786 5.601 6.472 5242 7 3.812 4078 3605 3837 6.002 7.325 6733 8.162 4.868 2.331 2.379 8 3.421 3.566 5.747 5.335 4.968 4.344 8 3.366 2.868 2.930 2414 2.978 3013 6247 6710 7.139 5.759 6.145 6.495 5.328 5.650 5.938 4.607 4.833 5.029 5.197 4.303 4.031 9 10 7435 8.983 8111 9.787 10 4.494 4.192 4656 4.327 4.439 4.793 4910 3.543 3.606 3.656 3.695 3.147 3.190 2.438 11 8.760 10.575 9.385 3.776 11 2.456 2.469 12 12 13 7.536 6814 6.194 3.851 3.912 3.962 4.001 4.033 8.853 7.904 7.103 8.244 7.367 3.223 3.249 3.268 3.283 3.295 3.304 3.040 13 14 11.343 9.986 6.424 5.842 6.002 6.142 6.265 6.373 6.467 6.550 6.623 6.687 5.342 5.468 4.533 4.203 12.106 10.563 9.295 12.849 11.118 9.712 8.559 13.578 11.652 10.106 8.851 14.292 12.166 10.477 6.628 3.061 2.478 14 5.008 5.092 4675 5.162 4.611 4.265 7606 6811 7.824 8.022 8.201 3.076 3.088 3.097 3.104 2.484 2.489 2.492 2.494 15 16 17 18 15 16 5.575 5.668 5.749 4.315 4.357 4.391 4.419 4.442 3.726 3.751 6.974 4730 4.775 17 18 9.122 7.120 7.250 4.059 4.080 4.097 3.771 3.786 3.799 5.222 14.992 12.659 10.828 9.372 15.678 13.134 11.158 9.604 16.351 13.590 11.470 9.818 5.818 5.877 5273 5.316 4812 4.843 19 8.365 7.366 8514 7.469 17.011 14.029 11.764 10.017 8649 7.562 3.539 3.311 3.109 2.496 19 20 5.929 5.973 3.546 4 121 3816 3551 3320 3.116 3.316 3.113 2.497 2.498 20 21 5.353 4.870 4.460 4.110 3.808 21 5.384 4.891 4476 Print Done Arisleyda Dilor ounting 19EWs -1 MyAccounting Lab Homework: Chapter 21 5 of 5 (5 complote) HW Reference ompound Amount of $1.00 (The Future Value of $1.00) Periods 16 % 32 % Perio 8% 10% 18% 1.180 20% 1.200 24% 1.240 28% 30% 1.300 40% 1.400 2% 4% 6% 12% 14% 22% 26% 1.140 1.020 1.040 1.040 1.082 1.061 1.125 1.060 1.124 1.191 1.262 1.338 1.419 1.316 1.504 1.369 1594 1.220 1.488 1.816 2.215 2.703 1 1.080 1.100 1.166 1210 1.331 1.260 1.464 1.360 1.469 1611 1.120 1.254 1.405 1.574 1.762 1.587 1.772 1.974 2211 2.476 2.773 3.106 3.479 3.896 4.363 4887 5474 6.130 6.866 7.690 4.316 6116 8613 4661 6727 9646 1.160 1,346 1.561 1811 2.100 2.436 2.826 3.278 3.803 4.411 5.117 5 936 1.260 1.588 2.000 2.520 3.176 1.280 1.638 2.097 2.684 3.436 1.320 1 1.300 1.482 1.689 1.925 2.195 2.502 2853 3252 3707 4226 4818 5.492 6 261 7.138 8.137 9.276 10.575 1.392 1.643 1.939 2.288 2.700 3.185 3.759 4435 5 234 6.176 7,288 8.599 10.147 1.440 1.728 2.074 2.488 2.986 3.583 4.300 5.160 6.192 7.430 8.916 10.699 12.839 15.407 18.488 22.186 26.623 1.538 1.907 2.364 2932 1.690 2.197 2.856 1.742 2.300 1,960 3 4 2744 1.082 1.170 1104 1217 1.126 1.149 1.172 3.036 3.842 4.007 3.713 5.378 7.530 10.541 14.758 20.661 28 925 40.496 56.694 79.371 111.120 155.568 6 7 1.265 3.297 4.023 3635 4.508 4.002 5.042 6.353 4398 5.629 7206 9.223 11805 15.112 19.343 24759 31.691 40565 51.923 66 461 85.071 108 890 139.380 178 406 4.827 6.275 5.290 6.983 9217 12.166 16.060 21.199 27.983 36.937 48.757 64.359 84 954 112.139 148.024 195 391 257.916 340 449 6 1.714 1.949 1,851 2.144 4.908 5.987 7.305 5.590 8.157 10.604 13.786 17.922 23.298 30.288 39.374 51.186 1.195 1423 1.689 1.999 2.358 6.931 8.005 1.219 1.480 1.243 1.539 1.268 1.294 1.791 2.159 1.898 2332 1.601 2012 2.518 2.133 2.720 2.594 2853 3.138 3452 3797 10 11 8.594 10.086 12.708 16.012 20.175 25.421 32.030 40.358 50.851 64.072 80.731 101.721 128 169 10 8.912 10 872 13264 16.182 19.742 24.086 29.384 35849 43736 53.358 65 096 10.657 13.215 16.385 20319 25.196 31243 38741 48 039 59 568 73.864 11 12 12 13 1.665 6.886 13 14 1.319 1.346 1373 1.400 1.428 2026 2.854 1.732 1.801 2397 3.172 4177 1873 2.261 2937 7.988 9.266 10.748 12.468 14 463 12.056 16777 23214 31.948 13.743 19.461 14 15 15 11.974 14.129 16672 16 17 18 2540 3.426 4.595 5.054 3.996 5560 66.542 86.504 217.795 16 1.948 2693 3.700 17 304 913 426 879 597.630 836 683 1171.356 19.673 112 455 18 19 20 21 19 1.457 2.107 3.026 3.207 146.192 190.050 20 21 1.486 2191 27.393 5.034 7.400 10.804 15.668 22.574 32 324 38.338 46 005 1.516 2279 3400 91.592 247 065 Print Done Arisleyda Dilone-B Accounting 19EWS - 7-1 MyAccounting Lab Homework: Chapter 21 HW Sc 5 of 5 (5 complete) eference mpound Amount of Annuity of $1.00 in Arrears (Future Value of Annuity) 14% 1.000 2.140 3.440 4.921 6610 8.536 10730 13.233 16.085 19.337 18% 1.000 2.180 3.572 5215 7.154 9.442 12.142 40% 1.000 2.400 Pe 12% 16 % W20% 1.000 2.200 3.640 5.368 7.442 9.930 12.916 26 % 28 % 1.000 2.280 3.918 6.016 32% 1.000 2.320 4.062 riods 2% 22% 1.000 2220 3708 5524 7.740 10.442 13.740 24% 30% 10% 1.000 2.100 4 % 6% 8% 1.000 2300 3.990 6.187 1.000 1.000 2.060 3.184 1.000 2.120 1.000 2.160 3.506 5.066 6877 8977 11.414 1.000 2.240 3.778 5684 1.000 2.260 3.848 5848 1 2 1.000 2020 2.040 3.060 1.000 2.080 3246 4.360 3 3.122 3310 3.374 4779 6353 8.115 6.362 7.104 10 946 16.324 23.853 4.122 4246 5.204 5416 4375 4.506 5.867 7.336 8.923 4641 6.105 7.716 5 5637 8048 10.980 14.615 8.368 11544 15.546 8700 12.136 16.534 9043 12.756 17.583 9.398 13.406 18.696 6 7 6.308 6633 6.975 7.434 7.898 8394 9.487 10.089 12.300 14776 17.549 8.583 9214 9.755 10583 11.491 10.950 12.006 13.181 12.169 13.486 14.972 13.412 15 026 16.870 14680 16627 18.882 21495 24523 28.029 15.974 18.292 21.015 24215 27975 32.393 17.293 20.024 23.276 27.152 31.772 37280 18.639 21.825 25.673 30324 35 950 20012 23.698 28.213 33.750 9.897 10.637 12.488 14.487 11.436 13.579 15.937 14240 17.519 21.321 15.327 16.499 17.762 22.670 28.657 35962 19.123 20.588 26.940 34.945 45 031 22.163 29.369 38.593 50.398 23.858 32015 42619 56.405 74 327 25.678 34.395 19.086 23.521 25959 28 755 20.799 24.712 34.895 49.153 1C 31.643 47.062 69.814 98739 139.235 195.929 275.300 11 11 16.645 18.531 20.655 23.045 27 271 32.089 25 733 30 850 36786 43.6725 51.660 60925 71.673 32 150 40 238 63.122 11 12 18977 21.384 24 133 34 931 42219 50 818 60 965 39581 48 497 59.196 44874 55 746 69010 50 895 64 110 80.496 57.739 73.751 93.926 65510 84 853 109.612 84.320 112.303 149.240 12 13 13 97 625 14 15 37.581 43.842 50.980 59.118 68.394 84141 78.969 98 603 127.913 14 72.035 87 442 105.931 128 117 85.192 104 935 129.020 100.815 126.011 157 253 195.994 119.347 151 377 191.735 242 585 141.303 181 868 233 791 300 252 385 323 167.286 218.472 285 014 371518 197.997 262 356 347.309 459 449 607.472 386.420 541988 759 784 1064.697 1491 576 2089 206 2925 889 15 16 17 42 753 48 884 55.750 63.440 72.052 72 939 87068 103 740 123 414 146 628 174 021 15 17 40.545 18 19 20 21.412 25.645 30.906 37.450 22.841 27.671 33.760 24297 29.778 36 786 25.783 31.969 39.993 50 423 64 002 81.699 104.768 134.841 45.599 51 159 57 275 158 405 194 254 237 989 291.347 18 19 20 21 41.446 154 740 186 688 225.026 244 033 303.601 377 465 306 658 387 389 439.110 483 973 630 165 820 215 45 762 115.380 91.025 494 213 633.593 802 863 21 1060 779 Print Done RR X value c i Requirements imal p dollar ar Calculate net present value. 1. prd 2. Calculate internal rate of return. 3. Calculate accrual accounting rate of return based on net initial investment 4. Calculate accrual accounting rate of return based on average investment 5. You have the authority to make the purchase decision. Why might you be reluctant to base your decision on the DCF methods? Done Print HW Score: 64 53%, 29.04 of 45 pts 5 of 5 (5 complete) Score: 0.9 of 9 pts Question Help E21-28 (similar to) New Meico tacty The machine cos $225 000 and is evpected to have a unetl de of 10 years wth a terminal diposal value of $3000 Savinos in cash opeatng costs are expected to ew centrituge machine for Compo Research plans to p oad wong captal is needed to keep the machine running eficey The woning captal must continualy be replaced so an investment of $39000 needs to be mantaned at al bmes but this ineestment is fully recoverable (wii be cashed at the end of the usetu te Compe Researchs requred rae of retum s 1% ignore incone tas in your analysis Assune all cash tows occur at year end except for intal investment amourts Compo Research uses straight ine depreciation for s machines Present Vaue o51 e Preent vue of Annut of 1 ae Etre Vu of 1 abe Eubure Vaue of Aenuty ofS1 atie Read the reunt Requirement 1, Caloate net present value Use factons to three decimal places XXOK and use a mnus sign or parentheses for a negalive net present value Enter the net present value of the invectment rounded to the searest whoe dolar) The net present vatue is 50245 nd eor approach and straigine intepoution as necessary Round all present value calculations to the nearest whole dollar and round the IRR to two decamal places XX%) Requirement 2. Calouate internal rate of netum Use a The emal ne of retun RR) Enter anv eomber in e edt ds and ten Checkn Chapter MyAccountingLab Homework: 5 of 5 (5 complete) Reference Present Value of $1 Periods 32% Periods 28% 0.781 40% 30% 0.769 0.592 0.455 0.350 0.269 20% 16 % 0.862 0.743 0718 0.641 0.552 0.476 0410 24% 0806 26% 22% 18% 0.847 10% 8% 0943 0.926 0.857 0794 0735 0.681 0630 0.583 12% 0.893 0.797 14% 4% 0.962 0.925 0.889 0.924 0.855 0822 0.888 0.790 0760 0.731 6% 2% 0.714 0.510 0 364 0 260 0.186 0.133 0095 0.068 0758 0.574 0.435 0.329 0.250 0 189 0.143 0.820 0.672 0.551 0.524 0.451 0.370 0.303 0.249 0 794 0.833 0.694 0.579 0.482 0.877 0.769 0675 0.592 0.909 0.826 0.980 0.630 0.500 0.397 0.373 0315 0291 0.250 0.227 0.198 0.157 0.125 0.610 0650 0.890 0840 0.792 2 3 0.961 0.477 0751 0.683 0.621 0.567 0564 0.609 0.712 0.942 4 0.423 0.516 0.636 5 4 5 0.341 0.437 0.370 0.314 0.266 0.225 0.191 0.402 0.519 0.747 0.705 0.665 0.906 6 0.207 0.159 0.123 0.094 0.073 0.275 0222 0.179 0.335 0.279 0.233 0 456 0.400 0.351 0.308 0.270 0.507 0.452 7 0.178 0.354 0.305 0.263 0.513 0.467 0.871 0.853 8 7 0.139 0.108 0.085 0 108 0.204 0.167 0.404 0.361 0.627 0.592 0.558 0.540 0.082 0.062 0.048 0.144 0.116 0.194 0.424 0.386 0.500 0 463 0.429 0.397 0.703 0.676 0.650 0.837 0 820 10 0.035 0.025 0.099 0.079 0.062 0.050 0.039 0.031 0.025 0.020 0.016 0.012 0.010 0.008 0.162 0.135 0.137 0227 0.195 0.322 0.287 0.257 10 11 0.066 0056 0.052 0043 0033 0047 0.036 0.027 0.112 0094 0.092 0.076 0.061 0.162 0.137 0.237 0.208 0.350 0.319 0.290 0.527 0.497 0.804 0.788 11 0018 0.013 0.009 12 0.112 0.093 0.078 0 168 0.145 0.125 0.108 0.625 0.773 0601 0469 0.577 0.555 0.534 0.513 0.494 0.475 0.456 12 13 0040 0 075 0.062 0.049 0.116 0.099 0.084 0071 0.060 0 051 0043 0.037 0.031 0.022 0.229 0182 0.160 0.140 0.123 0 108 0.095 0.083 0.073 0.368 0.340 0.315 0.292 0270 0 250 0.232 0164 13 14 15 16 17 18 14 0.032 0.025 0.021 0.016 0.012 0.009 0.007 0.005 0.004 0.003 0263 0239 0.205 0.183 0.163 0.442 0.417 0.394 0.371 0.350 0.758 0.743 0.728 0.714 0.700 0.686 0.673 0660 0.006 0.005 0.003 0 002 0.002 15 16 17 18 19 20 0.020 0.025 0.051 0040 0042 0.032 0 034 0.026 0 028 0.021 0.023 0017 0.014 0.065 0.054 0.045 0.038 0.031 0.015 0019 0093 0.080 0069 0.060 0 051 0218 0.198 0.146 0.180 0130 0.116 0.104 0012 0.015 0012 0.009 0.007 0.009 0.007 0.005 0.004 0.331 0.312 0215 19 0.001 0.019 0015 0.026 0.149 20 0.001 21 0.006 0.011 0.093 0.064 0.044 0439 0294 0.199 0.135 21 Done Print MyAccountingLab Homework: Chapter 21 5 of 5 (5 complete) Reference Present Value of Annuity of $1.00 in Arrears Periods 40% Periods 0.714 28% 0.781 30% 14% 16% 26 % 32% 0758 1.331 1.766 2096 2.345 2.534 20% 0.833 24% 0.806 1.457 8% 18% 0847 22% 10% 0.909 1.736 12% 2% 0.980 1.942 2884 3.808 4713 5.601 4% 0.962 1886 2775 3.630 4.452 6% 0.893 0 820 0.794 0.769 0.877 1.647 2.322 2.914 3.433 3.889 0862 1.605 2246 2174 2.690 0.943 0.926 1 2 3 1.361 1.816 2.166 2.436 2643 1.224 1.589 1.849 1.492 1424 1.392 1.566 1.528 1.783 2.577 3.312 3993 4.623 1690 1.833 1.868 2.241 2.532 2759 2937 3241 3.076 2106 2.589 2991 3.326 3.605 3.837 4.031 4.192 4.327 2.042 2.494 1.981 2.404 1.923 2.487 2.402 2.673 4 2.320 2,635 2.885 3.083 3.037 3605 4.111 4.564 2.798 3.274 3.127 3.685 3498 3.812 4.078 3.465 4.212 4.917 3.170 5 6 7 3.791 2.035 2.864 2.745 5 6 3.020 3.242 3.421 3.566 2.168 3.167 5.242 6.002 6.733 4.355 2802 2.925 3019 3.092 2.263 2.786 2331 2.868 2379 2.930 2.677 3416 5.206 5.747 6.247 4868 5.335 4.288 4.039 5.582 7 6.472 7.325 4.639 4.946 5.216 4344 4.607 4.833 3.619 3.786 4968 8 6210 9 3.366 3.184 5.328 5.650 5.938 4.303 4.494 6 802 7.360 5759 8.162 7.435 2.414 2.438 10 3.682 3776 3.851 3465 3.269 3.923 6.710 7.139 7.536 6.145 6.495 8.111 8.760 10 8.983 3.335 3.387 3.427 3.147 3.190 2.978 3.013 11 3.543 5.453 5 660 5.842 5.029 5.197 4656 4.793 4.035 4.127 7.887 8.384 11 9.787 10.575 9.385 3 606 3.656 2.456 2.469 12 4.439 4.533 6814 7.103 6.194 6.424 12 3.223 3249 3.268 3.283 3.040 3.061 3.076 3.088 3.097 13 3912 3.962 4.001 4.033 4.910 5.008 4.203 8.853 7.904 5.342 5.468 13 11.348 9.986 12.106 10.563 9.295 8.244 12.849 11.118 9712 13.578 11.652 10.106 8.851 14.292 12.166 10.477 9.122 14.992 12.659 10828 9.372 15.678 13.134 11 158 2.478 2.484 2489 3.459 3.483 3.503 14 4265 4.315 3.695 6.002 6.142 4611 4.675 7.367 7.606 6.628 6811 14 15 16 3726 3.751 3.771 5.092 5.162 8.559 5.575 15 16 17 4.357 4.391 4.419 7.824 6974 8.022 7.120 8.201 6.265 6.373 6.467 6550 5.668 5.749 5222 5.818 4.730 4775 17 18 3518 3.295 3529 3.304 3.539 2.492 4.059 4.080 4.097 4.110 3.104 2494 3.109 2.496 3.113 2.497 3.116 2498 3.786 3.799 3.808 4.812 4843 7.250 5.273 5.316 18 19 20 19 20 21 3.311 7.366 7.469 5877 6.623 5.929 6687 5.973 5.384 4.442 4.460 4.476 4121 3816 9.604 8.365 8.514 3.546 3.316 3551 3320 5.353 4870 4 891 16.351 13.590 11470 9818 17.011 14.029 11.764 10.017 8.649 7562 21 Print Done ccounting 19EWS Homework: Chapter 21 7-1 MyAccounting Lab HW Score: 5 of 5 (5 complete) larieli Reference Compound Amount of $1.00 (The Future Value of $1 00% 6 % 40 % Periods 32 % 1.320 1742 2300 3.036 4007 5.290 30% 1.300 1.690 22 % 1220 28% 1.280 24% 1.240 1538 1907 2.364 2932 3635 4508 26% 1 260 588 2000 2520 3.176 4.002 20% 1200 1.440 10% 2% 1.120 1254 1300 1.405 1.574 14% 16% 18% Periods 8% 1.080 1.166 1260 2% 1020 1040 1.040 4% 1.400 1.960 2744 1.180 1.160 1346 1561 1811 1.140 1.100 2 1.060 1638 1.488 1.816 2215 2703 3.297 4.023 4.908 5.987 7.305 8.912 10 872 1392 1643 1210 1.124 3 2 1.082 2.097 2.197 2 856 3.713 4 827 6.275 8 157 10.604 13.786 17.922 23298 30.288 39.374 51 186 66.542 86.504 1728 1482 1689 1925 1331 1.125 1.191 4 1.061 1082 1170 1262 1.360 1464 1.104 1217 1.338 1.126 1265 1419 1149 1316 1.504 1.172 1369 1.195 1.423 16890 1219 1.480 1.791 1.243 1539 1.890 2332 2853 1.268 1601 2012 2518 3.138 3.006 1294 1665 2.133 2720 3.452 4363 1319 3842 5.378 7.530 10.541 14.750 20.661 28.925 40.496 55694 79.371 111.120 155.568 217.795 304.913 426879 597.630 836 683 1171.356 2.684 3436 4.398 5.62 7.206 9.223 11.806 15.112 2.074 1939 2288 2.488 2.986 3.583 2.100 2.436 2.826 1.762 1974 2211 1.469 1.587 1.714 1594 1851 2.144 1.999 2.159 2594 1611 1772 1949 2700 3.185 3759 2.195 2.502 2.853 7 6.983 9.217 12.166 5.042 6.353 8.005 10.086 12.7008 16.012 20.175 7 8 9 5.590 6931 8.594 10657 4.300 5.160 6.192 3.278 3803 4.411 5.117 2.476 2.773 3.106 3.479 4435 5234 6176 7.288 2.35a 3.252 3.707 4226 4818 5492 6261 7.138 8137 9.276 16.060 21.199 27983 36 937 10 11 7.430 8916 10699 12839 15 407 18 488 22.186 19 673 26623 19.343 24.759 31.691 40 565 13215 16 386 20319 25 195 31 243 38.741 48 039 5936 6 886 7.988 9 266 10.748 12 468 14 463 12 13264 16.182 19742 24.086 29 384 35 849 43.736 53 358 46005 65 096 8599 10 147 13 48.757 64 359 84.954 112.139 148.024 195 391 257 916 340 440 25.421 32.030 40.358 50.851 64.072 80731 101.721 128.169 3.797 4.887 4.177 5474 4.595 6.130 2.261 2937 2 397 1732 14 15 16 17 18 19 20 21 3.172 1873 2540 3426 3700 11.974 14 129 16.672 1801 15 1.346 1 373 1.400 1948 2693 1.428 2026 2854 3996 1.457 2107 3026 4316 6.116 B613 12 056 16 777 23214 51923 66461 85071 108 890 139 380 178 406 16 17 18 5.054 6866 5.560 7690 112 455 146 192 190.050 247.055 10 575 59 568 73 864 91.592 31948 38338 19 1 486 2.191 3207 4661 6727 9646 13743 19 461 27 393 20 21 1516 2279 3.400 5034 7400 10 804 15 668 22 574 32 324 Print Done k:7-1 MyAccounting Lab Homework: Chapter 21 HW Score: 6 5 of 5 (5 complete) ilasiol Reference Compound Amount of Annuity of $1.00 in Arrears (Future Value of Annuity) 8% 1.000 2080 3246 4506 5.867 40% Periods 32% 30% 1.000 2.300 3.990 6.187 24% 1.000 26% 1.000 2.260 3848 28% 20% 1.000 22% 18% 4% 14% 1000 2.140 16% 6 % 1.000 12% 1,000 2.120 3374 4779 6353 8115 10.089 12.300 14 776 15 937 17.5490 18.531 20655 23045 10% Periods 2% 1.000 2.020 2040 3060 3122 4.122 4246 5204 5416 6308 6633 7434 7898 8583 9214 9755 10 583 11.491 1 2 1000 1.000 1.000 2.320 4062 6362 9398 13.406 1.000 1.000 2220 3708 000 1.000 1,000 2400 2.280 3918 6016 8700 12.136 2.240 3778 5.684 8 048 10.980 2180 2,.200 3.640 5368 7.442 2.160 3506 5.066 6877 8977 2.100 3310 4.641 6.105 7.716 487 11.436 13.579 2.060 3.184 4.375 5.637 6975 8.394 9.897 3 4.360 7.104 10 945 3.572 5.215 3.440 4.921 6610 8.536 10730 13233 16.085 19337 4 5848 8.368 11.544 15.546 5524 7.740 10.442 13.740 17.762 22 670 28.657 5 6 7 9.043 12.756 17.583 7.154 9442 12.142 15.327 19 086 23.521 28 755 34 931 42219 50818 60 965 5 16324 23853 9.930 12.916 16.499 20799 25 959 32 150 30 581 48497 59.196 7.336 8923 10637 12.458 14 487 18.696 25.678 34895 706 63 122 84 320 112.303 149 240 197 997 262 356 347 309 459 449 607 472 802 863 1060 779 16534 22163 29 369 38 593 50 39 65510 14.615 19.123 24.712 31 643 40236 11.414 7 34 395 49.153 23.858 32015 42.619 20 588 26.940 34.945 14240 17.519 21 321 25733 30 850 36 786 43 672 51 660 9 10 69 314 98.739 139 235 195 929 10 950 12 006 13 181 10 11 12 13 11 12 13 14 15 16 17 18 19 20 21 56405 74 327 97625 127.913 167 286 218.472 285.014 371 518 483 973 630 165 820 215 45.031 57.739 73751 93 926 119 347 151 377 191.735 242 585 306 658 387 389 409 110 12.169 13 486 14972 16 645 13.412 15026 16 870 18 977 21 304 24133 14 680 16 627 18.882 21.495 24523 28.0296 15.974 18 292 21015 24215 27975 17 293 20024 23.276 27 152 31772 18639 21825 25 673 30 324 35950 20012 23 698 28.213 33750 21412 25 645 30 906 37450 45 5996 22 841 27.671 33 760 41.446 51.159 63 440 35.962 44.874 55.746 69.010 85.192 104.935 129.020 150.405 194 254 237.989 25.78) 31 969 9993 50 423 64002 81.699 104.768 134 841 174.021 225.026 291.347 27 271 32 009 37 581 50 95 64.110 80 496 100 315 84 853 109 612 141 303 181 868 233 791 300 252 385 323 275 300 386 420 541908 759 784 1064 597 1491.576 2089 206 2925 889 32 393 14 72.035 87 442 105 931 120.117 123414 154 740 186 688 37 200 42 753 48 884 55 750 43842 50 900 59.118 15 16 17 126 011 157 253 195 904 244 033 303 601 377 465 60 925 71673 04 141 98 603 72 939 87 068 103.740 40 545 68 394 78 969 91.025 18 19 20 21 494 213 633 593 72 052 146 628 45 762 57 275 115 380 24.297 29.778 367860 Print Done Mexico facility. The machine costs $225,000 and is expected to have a useful life of 10 years, with a terminal disposal value p the machine running efficiently. The working capital must continually be replaced, so an investment of $39,000 needs to be arch's required rate of return is 10%. Ignore income taxes in your analysis. Assume all cash flows occur at year-end except fo Value of $1 table Future Value of Annuity of $1 table X value of the inves Requirements al p 1. Calculate net present value. ppro dollar and round th 2. Calculate internal rate of return. 3. Calculate accrual accounting rate of return based on net initial investment 4. Calculate accrual accounting rate of return based on average investment. 5. You have the authority to make the purchase decision. Why might you be reluctant to base your decision on the DCF methods? Print Done Clear All ccounting Lab Homework: Chapter 21 5 of 5 (5 complete) rence t Value of $1 8% 0 926 6% 0.943 0.890 0.840 0.792 0.747 0.705 0.760 0665 0.627 0.592 0.558 0.527 0.497 0.397 0.469 0.442 0.417 0.394 0.371 0.350 0.331 0.456 0.312 0.294 24% 0.806 0.650 0.524 0.423 0.341 0.275 28% ds 2% 18% 20% 26% 0.794 30% 32% 0.758 40% Period 4% 0.962 0.925 0.889 0.855 0.822 0.790 10% 0.909 0.826 0.751 0683 12% 14% 0.877 0.769 0.675 0.592 0.519 0.456 0.400 0.351 0.308 0270 0.237 0195 0.208 0168 0.182 0.160 0.140 0.123 0.108 0.095 0.083 0.073 0.064 16% 0.862 0.743 0.641 0.552 0.476 0.410 0.354 0.305 0263 0.227 22% 0.820 0.672 0.551 0.451 0.370 0.303 0.249 0.222 0204 0.194 0.167 0.137 0.112 0.092 0.075 0.078 0.062 0.065 0.051 0.054 0.042 0.034 0.028 0.031 0.023 0.019 0.015 0.980 0.893 0.781 0.847 0.718 0.609 0.516 0.437 0.370 0.314 0266 0.833 0.694 0.579 0.482 0.402 0.335 0.279 0233 0.769 0.592 0.455 0.350 0.269 0.207 0.159 0.123 0.094 0.714 0.510 0.364 0260 0.186 0.133 0.961 0.942 0.924 0.906 0.888 0.871 0.853 0.837 0.820 0.804 0.788 0.773 0.758 0.743 0728 0714 0513 0.857 0.794 0.735 0.797 0.712 0636 0.567 0.507 0.452 0.630 0.500 0.397 0.315 0.250 0.198 0.157 0.125 0.099 0.079 0.062 0.050 0.039 0.031 0.610 0.477 0.373 0291 0.227 0.178 0.139 0.108 0,085 0,073 0.066 0.052 0.040 0.032 0.025 0.025 0.019 0015 0.012 0.009 0.007 0 006 0.574 0.435 0.329 0.250 0.189 0.143 0.108 0.082 0.062 0.047 0.036 0.027 0.021 0.016 0.012 0.009 0.007 0,005 0.004 0,003 2 3 4 0.681 0.630 0.583 0.621 0.564 0.513 5 6 7 0.095 0731 0.540 0.467 0.404 0.179 0,144 0.116 0.094 0076 0.061 0.049 0.068 0.048 0.035 0.025 0.018 0013 0.009 0.006 0.005 0.003 0 002 0.002 0.001 0.001 0.703 0.676 0.650 0.625 0.601 0.577 0.555 0.534 0.500 0.463 0429 0.424 0.386 0.350 0.319 0.290 0.263 0239 0.218 0.361 0.322 0.287 0.257 0.229 0.205 0.183 0.163 0.146 0.130 0.116 0.104 0.093 0.225 10 0.191 0.162 0.137 0.116 0.099 0.084 0.071 0.060 0.051 0.060 0.043 0.037 0.031 0.162 0.135 0.112 0.093 10 11 0.056 0.043 0.033 0.025 0.020 0.015 0.012 0.009 0007 0.005 0.004 11 12 13 14 15 16 12 0.368 0.145 0.125 0.108 0.093 0.080 0.069 13 14 15 16 17 18 19 20 21 0.340 0.315 0.292 0.270 0250 0.232 0.215 0.199 0.040 0.032 0.026 0.021 0.017 0.014 0011 17 0.198 0.045 0.038 0.020 18 0.700 0.494 0.180 0.016 19 20 21 0.686 0673 0.660 0.475 0.164 0.149 0.135 0.012 0.010 0.008 0.051 0.044 0.026 0.022 0.439 Print Done W 19EWS 21 Chapter MyAccountingLab Homework: 5 of 5 (5 complete) Reference of Annuity of $1.00 in Arrears 2% 0 980 1.942 2.884 3.808 4713 Present Value Periods 26% Periods 30% 0.769 32% 0.758 1.331 40% 10% 0 909 1.736 20% 22% 0820 1.492 2.042 24% 0806 1.457 28% 6% 8 % 0.926 1.783 2.577 2487 3312 3.993 4623 5.206 14% 0877 1.647 2.322 2.914 3.433 3.889 4.288 4639 4.946 5216 5.453 5.660 16% 18% 12% 4% 0.714 1 0.893 0.794 0.781 0.962 1.886 2.775 3.630 0.862 1.605 2246 2.798 2690 3.274 3.685 3498 4.039 0847 1.566 2.174 0833 1 0.943 1.224 1.589 2 1.392 1.868 2.241 2.532 2.759 2.937 2.802 3.076 2925 3.184 3.019 3.682 3.465 3.269 3.092 3.335 3.387 3.427 3.459 3.483 3.503 3.518 3.529 1.424 1.923 1.361 1.528 1.690 2 3 1.833 3 2.106 2589 2991 1.981 2.404 2320 2.745 2635 3.020 2.885 3.242 3.083 3.241 1816 2.166 2.436 2.643 1,766 2.402 2.673 3.465 4212 4.917 5.582 6210 6.802 7.360 7.887 8.384 2.096 1.849 2.035 4 3.037 2.494 3.170 4 5 6 7 5 2864 3.326 3.167 3.416 3619 3.786 3.923 4.035 4.127 2.345 2.534 3.127 3.791 4.355 4111 4.564 3.605 4.452 2.168 2.677 2.263 2.786 5.601 6.472 5242 7 3.812 4078 3605 3837 6.002 7.325 6733 8.162 4.868 2.331 2.379 8 3.421 3.566 5.747 5.335 4.968 4.344 8 3.366 2.868 2.930 2414 2.978 3013 6247 6710 7.139 5.759 6.145 6.495 5.328 5.650 5.938 4.607 4.833 5.029 5.197 4.303 4.031 9 10 7435 8.983 8111 9.787 10 4.494 4.192 4656 4.327 4.439 4.793 4910 3.543 3.606 3.656 3.695 3.147 3.190 2.438 11 8.760 10.575 9.385 3.776 11 2.456 2.469 12 12 13 7.536 6814 6.194 3.851 3.912 3.962 4.001 4.033 8.853 7.904 7.103 8.244 7.367 3.223 3.249 3.268 3.283 3.295 3.304 3.040 13 14 11.343 9.986 6.424 5.842 6.002 6.142 6.265 6.373 6.467 6.550 6.623 6.687 5.342 5.468 4.533 4.203 12.106 10.563 9.295 12.849 11.118 9.712 8.559 13.578 11.652 10.106 8.851 14.292 12.166 10.477 6.628 3.061 2.478 14 5.008 5.092 4675 5.162 4.611 4.265 7606 6811 7.824 8.022 8.201 3.076 3.088 3.097 3.104 2.484 2.489 2.492 2.494 15 16 17 18 15 16 5.575 5.668 5.749 4.315 4.357 4.391 4.419 4.442 3.726 3.751 6.974 4730 4.775 17 18 9.122 7.120 7.250 4.059 4.080 4.097 3.771 3.786 3.799 5.222 14.992 12.659 10.828 9.372 15.678 13.134 11.158 9.604 16.351 13.590 11.470 9.818 5.818 5.877 5273 5.316 4812 4.843 19 8.365 7.366 8514 7.469 17.011 14.029 11.764 10.017 8649 7.562 3.539 3.311 3.109 2.496 19 20 5.929 5.973 3.546 4 121 3816 3551 3320 3.116 3.316 3.113 2.497 2.498 20 21 5.353 4.870 4.460 4.110 3.808 21 5.384 4.891 4476 Print Done Arisleyda Dilor ounting 19EWs -1 MyAccounting Lab Homework: Chapter 21 5 of 5 (5 complote) HW Reference ompound Amount of $1.00 (The Future Value of $1.00) Periods 16 % 32 % Perio 8% 10% 18% 1.180 20% 1.200 24% 1.240 28% 30% 1.300 40% 1.400 2% 4% 6% 12% 14% 22% 26% 1.140 1.020 1.040 1.040 1.082 1.061 1.125 1.060 1.124 1.191 1.262 1.338 1.419 1.316 1.504 1.369 1594 1.220 1.488 1.816 2.215 2.703 1 1.080 1.100 1.166 1210 1.331 1.260 1.464 1.360 1.469 1611 1.120 1.254 1.405 1.574 1.762 1.587 1.772 1.974 2211 2.476 2.773 3.106 3.479 3.896 4.363 4887 5474 6.130 6.866 7.690 4.316 6116 8613 4661 6727 9646 1.160 1,346 1.561 1811 2.100 2.436 2.826 3.278 3.803 4.411 5.117 5 936 1.260 1.588 2.000 2.520 3.176 1.280 1.638 2.097 2.684 3.436 1.320 1 1.300 1.482 1.689 1.925 2.195 2.502 2853 3252 3707 4226 4818 5.492 6 261 7.138 8.137 9.276 10.575 1.392 1.643 1.939 2.288 2.700 3.185 3.759 4435 5 234 6.176 7,288 8.599 10.147 1.440 1.728 2.074 2.488 2.986 3.583 4.300 5.160 6.192 7.430 8.916 10.699 12.839 15.407 18.488 22.186 26.623 1.538 1.907 2.364 2932 1.690 2.197 2.856 1.742 2.300 1,960 3 4 2744 1.082 1.170 1104 1217 1.126 1.149 1.172 3.036 3.842 4.007 3.713 5.378 7.530 10.541 14.758 20.661 28 925 40.496 56.694 79.371 111.120 155.568 6 7 1.265 3.297 4.023 3635 4.508 4.002 5.042 6.353 4398 5.629 7206 9.223 11805 15.112 19.343 24759 31.691 40565 51.923 66 461 85.071 108 890 139.380 178 406 4.827 6.275 5.290 6.983 9217 12.166 16.060 21.199 27.983 36.937 48.757 64.359 84 954 112.139 148.024 195 391 257.916 340 449 6 1.714 1.949 1,851 2.144 4.908 5.987 7.305 5.590 8.157 10.604 13.786 17.922 23.298 30.288 39.374 51.186 1.195 1423 1.689 1.999 2.358 6.931 8.005 1.219 1.480 1.243 1.539 1.268 1.294 1.791 2.159 1.898 2332 1.601 2012 2.518 2.133 2.720 2.594 2853 3.138 3452 3797 10 11 8.594 10.086 12.708 16.012 20.175 25.421 32.030 40.358 50.851 64.072 80.731 101.721 128 169 10 8.912 10 872 13264 16.182 19.742 24.086 29.384 35849 43736 53.358 65 096 10.657 13.215 16.385 20319 25.196 31243 38741 48 039 59 568 73.864 11 12 12 13 1.665 6.886 13 14 1.319 1.346 1373 1.400 1.428 2026 2.854 1.732 1.801 2397 3.172 4177 1873 2.261 2937 7.988 9.266 10.748 12.468 14 463 12.056 16777 23214 31.948 13.743 19.461 14 15 15 11.974 14.129 16672 16 17 18 2540 3.426 4.595 5.054 3.996 5560 66.542 86.504 217.795 16 1.948 2693 3.700 17 304 913 426 879 597.630 836 683 1171.356 19.673 112 455 18 19 20 21 19 1.457 2.107 3.026 3.207 146.192 190.050 20 21 1.486 2191 27.393 5.034 7.400 10.804 15.668 22.574 32 324 38.338 46 005 1.516 2279 3400 91.592 247 065 Print Done Arisleyda Dilone-B Accounting 19EWS - 7-1 MyAccounting Lab Homework: Chapter 21 HW Sc 5 of 5 (5 complete) eference mpound Amount of Annuity of $1.00 in Arrears (Future Value of Annuity) 14% 1.000 2.140 3.440 4.921 6610 8.536 10730 13.233 16.085 19.337 18% 1.000 2.180 3.572 5215 7.154 9.442 12.142 40% 1.000 2.400 Pe 12% 16 % W20% 1.000 2.200 3.640 5.368 7.442 9.930 12.916 26 % 28 % 1.000 2.280 3.918 6.016 32% 1.000 2.320 4.062 riods 2% 22% 1.000 2220 3708 5524 7.740 10.442 13.740 24% 30% 10% 1.000 2.100 4 % 6% 8% 1.000 2300 3.990 6.187 1.000 1.000 2.060 3.184 1.000 2.120 1.000 2.160 3.506 5.066 6877 8977 11.414 1.000 2.240 3.778 5684 1.000 2.260 3.848 5848 1 2 1.000 2020 2.040 3.060 1.000 2.080 3246 4.360 3 3.122 3310 3.374 4779 6353 8.115 6.362 7.104 10 946 16.324 23.853 4.122 4246 5.204 5416 4375 4.506 5.867 7.336 8.923 4641 6.105 7.716 5 5637 8048 10.980 14.615 8.368 11544 15.546 8700 12.136 16.534 9043 12.756 17.583 9.398 13.406 18.696 6 7 6.308 6633 6.975 7.434 7.898 8394 9.487 10.089 12.300 14776 17.549 8.583 9214 9.755 10583 11.491 10.950 12.006 13.181 12.169 13.486 14.972 13.412 15 026 16.870 14680 16627 18.882 21495 24523 28.029 15.974 18.292 21.015 24215 27975 32.393 17.293 20.024 23.276 27.152 31.772 37280 18.639 21.825 25.673 30324 35 950 20012 23.698 28.213 33.750 9.897 10.637 12.488 14.487 11.436 13.579 15.937 14240 17.519 21.321 15.327 16.499 17.762 22.670 28.657 35962 19.123 20.588 26.940 34.945 45 031 22.163 29.369 38.593 50.398 23.858 32015 42619 56.405 74 327 25.678 34.395 19.086 23.521 25959 28 755 20.799 24.712 34.895 49.153 1C 31.643 47.062 69.814 98739 139.235 195.929 275.300 11 11 16.645 18.531 20.655 23.045 27 271 32.089 25 733 30 850 36786 43.6725 51.660 60925 71.673 32 150 40 238 63.122 11 12 18977 21.384 24 133 34 931 42219 50 818 60 965 39581 48 497 59.196 44874 55 746 69010 50 895 64 110 80.496 57.739 73.751 93.926 65510 84 853 109.612 84.320 112.303 149.240 12 13 13 97 625 14 15 37.581 43.842 50.980 59.118 68.394 84141 78.969 98 603 127.913 14 72.035 87 442 105.931 128 117 85.192 104 935 129.020 100.815 126.011 157 253 195.994 119.347 151 377 191.735 242 585 141.303 181 868 233 791 300 252 385 323 167.286 218.472 285 014 371518 197.997 262 356 347.309 459 449 607.472 386.420 541988 759 784 1064.697 1491 576 2089 206 2925 889 15 16 17 42 753 48 884 55.750 63.440 72.052 72 939 87068 103 740 123 414 146 628 174 021 15 17 40.545 18 19 20 21.412 25.645 30.906 37.450 22.841 27.671 33.760 24297 29.778 36 786 25.783 31.969 39.993 50 423 64 002 81.699 104.768 134.841 45.599 51 159 57 275 158 405 194 254 237 989 291.347 18 19 20 21 41.446 154 740 186 688 225.026 244 033 303.601 377 465 306 658 387 389 439.110 483 973 630 165 820 215 45 762 115.380 91.025 494 213 633.593 802 863 21 1060 779 Print Done RR X value c i Requirements imal p dollar ar Calculate net present value. 1. prd 2. Calculate internal rate of return. 3. Calculate accrual accounting rate of return based on net initial investment 4. Calculate accrual accounting rate of return based on average investment 5. You have the authority to make the purchase decision. Why might you be reluctant to base your decision on the DCF methods? Done Print