Ilgnore income taxes in this problem jeunesse Corporation uses a discount rate of 19% in its capital budgeting Partial analysis of an investment in automated equipment with useful life of 8 years has thus for yielded a net present value of 5127.991. This analysis did not include any estimates of the intangible benefits of automating this process nor did it include any estimate of the salvage value of the equipment Ignoring any cash flows from intangible benefits, to the nearest whole dollar how large would the salvage value of the automated equipment have to be to make the Investment in the automated equipment financially attractive? Click here to view Exhibit 88.1 and Exhibit 88.2. to determine the appropriate discount factor(s) using table, $673637 O $127.991 $514,020 $24,319 EH101T 88-1 Present Value of si: hat Tian Periods 4 56 76 6 9% 10% 11% 12139 14% 16% 16% 1% 199 2129 23 24 | 0.902 0.962 0.943 0.935 0.926 0917 0.909 0.901 0.93 185 0877 0870 02 1985 0847 0.40 0873 0.126 020 0.817 0.00 9800 -0.925 0907 080 0.87] 0.857 0.04 0.26 0.82 0.707073 0.70 0.7% 0.743 0731 0 0.70 84 0 0.62 06] 086 0.64] 0.889 01 0040 0.816 0.794 0772 0751 0.731 0.7 12 003 0.75 0.00 MT bd2e0 EP 43 0.679 06-051 5.3 052- 0.412 0.665 0.823 0.792 0.76 0.795 0704 0.66% 0.00 0636 0.613 0.59 057056:06 0.810 0499 0462 0 0.451 0437 0.429 0.410 6.22 0.74 0.747 074 0.61 0 0.10.600 0.3E70B) 0519 0497 ad71046 0437 0.19 04 03 0.370 0.36% 0.34] 1320 0. TO 0.7 0.706 0.66 0 0.0 0596 0.64 0.535 0507 0490 0.48 0.4.12 0410 01 0370 0.362 0334 0310 2010 0.20 0275 0.212 0.70 711 0.05 0.623 0.86 054 0.513 0.42 0462 0.426 0.40 0 015-0930 031 0290 027 0 0 0219 005 22:10 0.41 0.67 0.27 0.582 0 BAG 0.80 0.47 0.134 044 0970 0.31 0.2 004 0248.02 0249 0233 0214 0204 0.191 619 0.1 07 0.6H0.52 0.54 0.600 2460 0.424 0.301 0.36] 0.151 JOR 1204 0260 02420725 0200 0.104 0 0.147 0.19 2,all 0.134 0.676 0.014 0.64% 0.50% 0.1 0.22 0.26 0882 0.02 0.29% 0.270 02470227 020 0.19 0.170 0.02 0.1410 0.137 0.126 -0.116 0107 2.E40 0.55 0627 0.475 0429 0.34 0.380 0.37 0.2W 0.26] 0227 0215 0.116 0.77E 0.12 0.148 0.130 0 0 0.112 0.10 0.004 008 0 0.6574), 0.0.49 0.9% 0.119 02 0.26 02 020 0.1970 10 0 0.147 0.12 0.112 0.72 0.02 0 0 007 OCEO 13 B0105.00 0.9 0.1 0.00 0.126 0 200 0 0 0.229 120/ 10 0 0.149 0.130 0104 0.93 15.00 0.078 0.ORLD OOL) 0065 0.5T 0.606 0442 0.188 0.34) 029 02 0220206 01 010 0.147 0.120 0.117 0000 0 0 0 org 0000 0h 0.065 0.040 0044 4.3% 0.41 0.497 0.962 0.516 0273 0230 029 01 010 0 140 0 123 0.10000 0.cd4 0.074 0.065 0.067 0.051 0.04% 0.00 004 14.04 045 0.304 0.19 0.22 0252 0.214 0 1 0.16 0.141 a123 dCTP 0.92 0.001 0.0/1 0.002 9.64 004, 0.02 0.00 002 002 03 11 0.4 i0371 0.917 0.270 0231 0.1 01/0 0.140 0 125 0.10 0.00 0 0 0.00 0.000 062 0.0MB 0.00 dout a go 00023 0.404 0.9%) 0290 0.260 0 12.0.1 0 0.1 -0.1390 0 11 100% 0.001 009 10 0.06] 0.044 0 09002 000 aa001 0.00 04 09 09 0.27 1.222 41104 0124 010 16 0000 1.08] 0070 1. Cano n061 004 0 0 0 01 02 03 0.00 0017 a001 049 0.5T 0342 02-14 0.215 0.174 610 0.124 104 00:06 0961 006 01-13 0 0.011 9. CG 0.02 tong a016 0.01 0.012 29 0.40 0.450 02911 0.242 010 0.1-4 0.135 0.112009 00V) DIPH 0.06.004 0.057 09:00 0 001 2015 0011 0011 0.00 04/20142 027 1.226 0.4 0.10 0 18k 10 (No on one not nr9 r007 000 0.02 0.00 2015 0010 0.01 0.00 dpi 2 (0.400 0.26 0.2011 010 0.106.10 (91074 000 0.49 0010 0 CTRO 107 02 2016 10-5 0012 1010 0.00 000,000 24 300 0.10 02-02 0.01:00,10202006 00F. D1 0 016 02 0.01 0019 0 007 2010 0 0 0 00:00 005 0.70 26 023 0.14 0.14% 0.110 002 07-09 00474 00in are4.00 14010 0.01 0010 0 0.00 0000 0115 0.00 0.01 02010-20 0.10130.17] on Oct 0 B1 0 0.01 0 0 0 0.047 004 001] 0.01 0 0.000 000 004 0.docu 0.3470206 0.207 0.11 6.12% 0 18 10 0 0 0.47 17 026 03 100 aga 0/11 OLI 0.00 0 Chand ACO 0%) Com 0.1% 0% 0.166 0.140 10.116 Pin 0.00 0 US plug 0003 0.026 0 006 0.012 0010 0.00 000 0 0 0.00 0 0.00 0.me 02021 0105 0 41] 01:00 AND 0 41 007 009 102) 06 2014 001,000.CM 000 0.04 0.00 0 0 30 0 0 010 0101 01-01 0 0 075 76,0001.00 0 0.0.0 011 2012 000 2007,000 2 CODE 0W) 000 dpi of Cano1 0210 0 1412 how? 10700h 0mm 100015 pc11 0 MIN 16 1.1 0.00 nore are a C01 000 0 010 amo don 00M) diren ?nR EXHIBIT BA-2 Present Value of an Aeruity of $1 in Arrears: [1-0 ton Periods 46 5% 76 B% % 10% 116 12% 138 14% 15% 1712% 19%20%21% 22% 2324% 25 0.962 0952 0043 0935 0.926 0.917 0.909 0901 0.63 0.85 0.877 0.670 0 62 0.855 0.6470B40 0.83 0.826 0.620 0.13 0.006 0.800 1. 1060 1833 1. BROA 1.78 1759 1736 1713 1.690 1.66 1.647 1826 1. 1.685 1.566 1,547 1.5H 1,500 1492 1.474 1457 1440 3 27752720 2.573 2624 2.57 2.591 2487 2.44 2.402 2.35] 2.32 2.28G 22% 2210 2174 2.140 2.106 2.074 2042 2011 1.981 1.952 3.30 3.546 3.45 3.307 3.312 3240 3.170 3.1 3.087 2.974 2.9142.865 2,798 2.743 2690 2.69 2.689 2.540 2.494 2.440 2.404 2.362 4.452 4329 4.212 4100 3993 3.890 3.761 3.696 3.605 3.5173.433 3.352 3274 3.190 3.127 3.058 2991 2.926 2864 2.803 2745 2689 5.242 5.076 4.917 4.767 4.63 4.405 4.355 4231 4.111 3.999 3.889 3.76 3.685 3.590 3498 3410 326 3245 167 3.92 3020 2051 B. W2 5.796552 5.389 5206 5.03 4 66 4.742 4.564 4.423 42 4.160 4.00 3.922 382 376 3605 3.50 3.416 3.327 3242 3.161 043 0.40 210 5.07] 5.747 5.5.15 5.335 5.1940 4.96 47940 4.47 344 42070711964 3.97 9.726 3619 36|| 0.42] 3.20 7.43% 7.108,6802 6.515 6.247 5.95 5.79 8.437 4.328 5.132 4.940 4.772 407 4.451 43 4.163 4. Q1 1905 0.7% 3.67 1.5L 1.4 111 72 7360 7.24 6.710 6.416 6.145 59 5.BD 5.4265216 8.019 4.83] 4.669 4494 4.10 12 4,054 3.023 3.799 36 3.57] 9.760 6.306 7 887 7.49 7130 6.805 0.495 82NT 5.938 5.6675453 5.234 5.09 4.835 4,666 4.48 4.327 4.177 4.35 3.902 3776 3.656 9.385 9 304 7Sia 7530 11814 6.462 6.194 5,916 5 660 5421 5.197 4.00 4790 4.611 4,439 4.279 1.127396 145) 3.25 0.00 9.00 1850 6.36% 7.0CM I7 7.103 0.780 1424 0.1225 1042 5.581 5.14251 4010 4.715 4.6.34 4.912 420 4.00 3.012 17HD 10 10.90 0 0 0.205 1745 9.244 7.7% 7.7 0.912 10.02 10.000 002 4.72 5.1 5.220 $ COCH 4.02 4.11 4.412 4,265 4. 100 1002 4.24 11 11.11 10 23HD 1712 9.100 4.50 8001.00% 7.101 0611 0.4 6.142 4.847 4.576 5,324 5 092 470 4,678 4400 4010 4.151 4.001 0.869 11.NE 10 HD 10 100 9447 13.95] 6.3137.24 7370 6074 0.004 6366 6.06.4 5 66 6.405 6.1 1,573 740 4,986 4.347 4.14.00 3.867 12.166 11.274 10.477 0763 0.12 1.41 42 TEN 7-120 0.720 6373 0.47 5.740 6.475 6.222,000 4,775 4.70 4.31 420 4,060 3010 1 12.659 11.00 10.026 10.06 9.372 8.79% 201772-7260 0.40 6.467 6.126 5.6 5.52 5270 5.00 4.2 4.606 4.419 1247 4.00 3.929 13.134 12.10 11.159 10.396 9.604 1960 6365 7.00 7.30 6.548 6.450 6.116 5.477 5.564 5410 5.070 1.1843 4.045 4442 4.28] 4.007 3942 20 18.590 12.4 11.70 10504 0.81% 9.12 1.814 7.940.1 7460 7025 6023 6.264 65.00 6.02G 5.363 6.101 4470 4.67 4.400 4279 a110 3.064 2 44.29 121 11.704 10.A.26 10.0170202 0.649 4075 7.502 7.102 66867 6.12 5.97 6.65 5.1984 5.127 4.1 4.67% 4.470 4.292 4.121 1963 14.451 13.153 12.042 11.COM] 10209.442 8.772 176 7 64B 7.70 0.743 0.99 0.01 5.006 5410 6.141 4.1300 4.60 4.4BB 4.102 130 4970 14 A57 13.40 12 0 11:22 1037 9. SEO 5 8256 77167230 B772 6.30 6.044 6.723 542 5.107 4 25 4.70 49 4311 41.1.76 2 15.247 18.7m2 630 11.469 10629 9.7078986 8 14 74 7263 6.835 6.434 6.073 5.746 5451 5.12 41937 4.713 4.507 4.318 4.144 1961 26 582 14.094 1273 11554 10676 9823 0.077 8.42 7. BA3 7.30 6.873 0.464 6.097 5.76 5.47 5.195 4.944 4.7214814 4.323 4147 3.985 20 15.93 14.375 130g 11 626 10.810 9.629 19.16] 1.49 7876 7.38 690 6497 5.18 5.788 5.490 520i 4 1956 4.72ed520 1328 4.15] 3.996 16:30 14.5 1321 11967 10.1905 10.27 1.4T Bill 7.143 7.40 6955 65 14 13% 5.79 5492 5.215 1964 4.74 4524 142 4154 30 6. Ch3 119 15.4% 1207 11.161 10.116 0.307 LED THE 7.441 5.1961 6.5-14 1.162 6.010 5 BMW 220 4.970 719 22 106 17092 16.984 15.141 1.591 12.27 11.166 10.196 9.370 3.650 22 7.470 6963 6.51 5.166 5.20 510 28 4.975 4,745 4541 4.47 4.199 3924 10 17.392 16372 13.76 12400 11246 10.274 9427 8.091 8.04% 7.496 7.00 6.560 6.1 5826 3517 5.234 4.979 -4.746 4.634 4.30 4.160 3.905 10.793 17:160 15.046 1337 11.9% 10.77 9.770 8.951 4.2448 634 7106 6F-42 23 5871 5.544 5.25% 4.997 4.760 4.54 4.47 4.16 1999 35 byhm =nP