Lajos Company operates a chain of sandwich shops the contenant) Read the r ements Click here wesent ) (click the loon to blow Present Value of Ordinary Arnuty of $1 table) Click the loon low Future Value of Stible) Od the co r e of Ordinary Anty of Swe) two Requirement. Come the payback, the ARR the NPV, and the profitabindex of the Calculate the payback for both plon Round your answers to one decimal place XX) PA Plan More info The company is considering to possible expansion plans Plan A would open O smaller she cost of $8.440.000. Expected annet casinows we $1.500 000 for 10 years with a residual value at the end of 10 years. Under Par La Comany open the hos t of 250.000 The new s of $1.000.000 10 1. Compute the payback, the ARR the NPV, and the potability index of these plans 2 What are ther e and of these cal budgeong meno 1. Which on plan should Lajos Company choose? Why? Estate P ASIRR How does the RR compare with the company's required rate of return? Company uses t h e depreciation and requires Bis $1,200.000. La annual of Print Done Print Done Choose from a 0 Reference sa Periods utet 0.476 0437 orb 0.583 1% 0.990 0.980 0.971 0.961 0.951 0.942 0.933 0.923 0.914 0.905 0.896 0.887 0.879 0.870 0.861 0.853 0.844 0.836 0.828 0.820 0.811 0.803 0.795 0.788 0.780 3% 0.980 0.971 0.961 0.943 0.942 0.915 0.924 0.888 0.906 0.863 0.888 0.837 0.871 0.813 0.853 0.789 0.837 0.766 0.820 0.744 0.8040.722 0.788 0.701 0.773 0.681 0.758 0.661 0.743 0.642 0.728 0.623 0.714 0.605 0.700 0.587 0.686 0.570 0.673 0.554 0.660 0.538 0.647 0.522 0.634 0.507 0.622 0.492 0.610 0.478 4% 0.962 0.925 0.889 0.855 0.822 0.790 0.760 0.731 0.703 0.676 0.650 0.625 0.601 0.577 0.555 0.534 0.513 0.494 0.475 0.456 0.439 0.422 0.406 0.390 0.375 Present Value of $1 5% 6% 9% 10% 12% 14% 0.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.9070.890 0.873 0.8570.8420.826 0.797 0.769 0.864 0.840 0.816 0.7940.772 0.751 0.712 0.675 0.823 0.792 0.763 0.735 0.708 0.683 0.636 0.592 0.784 0.7470.713 0.681 0.650 0.621 0.567 0.519 0.746 0.705 0.666 0.6300.596 0.564 0.507 0.456 0.711 0.665 0.623 0.547 0.513 0.452 0.400 0.677 0.627 0.582 0.540 0.502 0.467 0.4040.351 0.6450.592 0.544 0.500 0.460 0.424 0.361 0.308 0.614 0.558 0.508 0.463 0.422 0.386 0.322 0.270 0.585 0.527 0.429 0.388 0.350 0.287 0.237 0.557 0.497 0.444 | 0.397 0.356 0.319 0.257 0.208 0.530 0.469 0.415 0.368 0.326 0.290 0.229 0.182 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.481 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.458 0.394 0.3390.292 0.252 0.218 0.163 0.123 0.436 0.371 0.317 0.270 0.2310.1980.146 0.108 0.416 0.350 0.296 0.250 0.212 0.1800.130 0.095 0.396 0.331 0.277 0.232 0.194 0.164 0.116 0.083 0.377 0.312 | 0.215 0.178 0.149 0.104 0.073 0.359 0.2940.242 0.199 0.1640.135 0.093 0.064 0.342 0.278 0.226 0.184 0.150 0.123 0.083 0.056 0.326 0.262 0.211 0.170 0.138 0.112 0.074 0.049 0.310 0.247 0.197 0.158 0.126 0.1020.066 0.043 0.295 0.233 0.184 0.146 0.116 0.092 0.0590.038 15% 0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 0.247 0.215 0.187 0.163 0.141 0.123 0.107 0.093 0.081 0.070 0.061 0.053 0.046 0.040 0.035 0.030 16% 18% 20% 0.862 0.847 0.833 0.743 0.7180.694 0.641 0.609 0.579 0.552 0.516 0.482 0.402 0.410 0.370 0.335 0.354 0.314 0.279 0.305 0.266 0.233 0.263 0.225 0.194 0.227 0.191 0.162 0.195 0.162 0.135 0.168 0.137 0.112 0.145 0.116 0.093 0.125 000 0.099 0.078 0.108 0.084 0.065 0.093 0.071 0.054 0.080 0.060 0.045 0.069 0.051 0.038 0.060 0.043 0.031 0.051 0.037 0.026 0.044 0.031 0.022 0.038 0.026 0.018 0.033 0.022 0.015 0.028 0.019 0.013 0.024 0.0160.010 Print Done ation table.) Present Value of Ordinary Annuity of $1 Periods 16% 0990 0.90 0.971 15% 0.870 1.626 2283 0847 1.566 2174 ARR 20% 0.833 1528 2106 2.589 2.991 3.326 3.605 ind you 8.712 10.834 11274 9.763 11255 12.184 11 340 13.004 12.105 13 865 12.849 14.718 13.578 15.562 14.292 16.398 14.992 17226 15 678 18.046 18857 19.660 17 658 20.456 18.292 21.243 18.914 22.023 19.523 10.106 10477 10.828 11.158 11 470 11.764 12.042 12.309 12 550 12.783 7.904 8.24 8.108 8.559 9.447 8.851 9.122 10.059 9.372 10.336 9604 10.594 9.818 10.836 10.017 11.061 10201 11.272 10371 11.469 10.529 11.654 10.675 15.937 16.444 14.857 16.936 15 247 17.413 15.622 13 163 13.489 13.799 14.094 4.870 4.891 4.909 4925 4.937 5.467 44 25 9.8239.077 7.843 6.873 6.097 Periods 3% 12% 14% 15% Ooo Future Value of $1 1% 2% 9% 10% 1.010 1.020 1.030 1.050 1.060 1.070 1.080 1.090 1.020 1.040 1.061 1.082 1.103 1.1241.145 1.166 1.188 1210 1.030 1.061 1.093 1.125 1.158 1.1911225 1.260 1.295 1.331 1.041 1.082 1.126 1.170 1216 1.262 1.311 1.360 1412 1.464 1.051 1.104 1.159 1.217 1.276 1.338 1.403 1.469 1.539 1.611 1.062 1.126 1.340 1.419 1.501 1.587 1.677 1.772 1.072 1.149 1.230 1.316 1.407 1.504 1.606 1.714 1.828 1.949 1.083 1.1721.267 1.369 1.477 1.594 1.718 1.851 1.993 2.144 1.094 1.195 1.305 1.423 1551 1.689 1.838 1.999 2.172 2.358 1.105 1.219 1.344 1.480 1.629 1.791 1.967 2.159 2,367 2.594 1.116 1.243 1.384 1.539 1710 1.898 2.105 2332 2.580 2853 1.127 1.268 1.426 1.601 1.796 2.012 2.252 2.5182813 3.138 1.138 1294 1.469 1.665 1.886 2.133 2.410 2.720 3.066 3.452 1.149 1.319 1.513 1.732 1.980 2.261 2.579 2.937 3.342 3.798 1.161 1.346 1.558 1.801 2079 2.397 27593.1723.642 4.177 1.173 1.373 1.605 1.87321832.540 2.952 3.426 3.970 4.595 1.1841.400 1.653 1.948 2292 26933.159 3.700 4328 5.054 1.196 1.428 1.7022026 2407 28543.380 3.996 4.717 5.560 1457 1.754 2.107 2527 3.026 3.6174.316 5.1426.116 1.220 1.486 1.806 2.191 2653 32073.8704661 5.6046.727 1.516 1860 2279 2.786 3.400 4.1415.034 6.1097400 1.546 1.916 2370 2.925 3.6044430 5.4376.659 8.140 1.577 1.9742465 3.072 3.820 4.741 5.8717.258 8.954 1.270 1.608 2033 2563 3.225 4.049 5.0726.3417.911 9.850 1.282 1.641 2.094 2.666 3.386 4.292 5.427 6.848 8.623 10.83 12541.300 1.405 1.482 1.574 1.689 1.762 1.925 1.974 2.195 2.211 2.502 2.476 2.853 2.773 3.252 3.106 3.707 3.479 4.226 3.896 4.818 4.363 5.492 4.887 6.261 5.474 7.138 6.130 8.137 6.866 9.276 7.690 10.58 8.613 12.06 9.646 13.74 10.80 15.67 12.10 17.86 13.55 20.36 15.18 23.21 17.00 26.46 1.323 1.521 1.749 2.011 2313 2.660 3.059 3.518 4.046 4.652 5.350 6.153 7.076 8.137 9.358 10.76 12.38 14.23 16.37 18.82 21.64 24.89 28.63 32.92 232 245 1.257 un Future Value of Ordinary Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 1.000 1.000 1.000 1.000 1.000 1.000 990 1.000 1.000 1.000 2010 2.020 2.030 2.040 2050 2060 2070 2080 2090 2.100 3.030 3.060 3.091 3.122 3.153 3.184 3215 3.246 3.278 3.310 4.060 4.122 4.184 4.246 4.310 4.375 4.440 4.506 4.573 4.641 5.101 5.204 5.309 5.416 5.526 5.637 5.751 5.867 5.985 6.105 6.152 6.308 6.468 6.633 6.802 6.975 7.153 7.3367.523 7.716 7 7.214 7.434 7.6627.898 8.142 8.394 8.654 8.923 9.2009.487 8 8.286 8.5838.8929.214 9.549 9.897 10.260 10.64 11.03 | 11.44 9 9.369 9.755 10.16 10.58 11.03 11.49 11.98 12.49 13.02 13.58 10 10.46 10.95 11.46 12.01 12.58 13.18 13.82 14.49 15.1915.94 11 11.57 12.17 12.81 13.49 14.21 14.9715.78 16.65 17.56 18.53 12 12.68 13.41 14.19 15.03 15.92 16.87 17.8918.98 20.14 21.38 13 13.81 14.68 15.62 16.63 17.71 18.88 20.14 21.50 22.95 24.52 14 14.95 15.97 17.09 18.29 19.60 21.02 22.55 24.21 26.02 27.98 15 16.10 17.29 18.60 20.02 21.58 23.28 25.13 27.15 29.36 31.77 16 17.26 18.64 20.16 21.82 23.66 25.67 27.89 30.32 33.00 35.95 17 18.43 20.01 21.76 23.70 25.84 28.21 30.84 33.75 36.97 40.54 18 19.61 | 21.41 23.41 25.65 28.13 30.91 34.00 37.45 41.30 45.60 19 20.81 22.84 25.12 27.67 30,54 33.76 37.38 41.45 46.02 51.16 20 22.02 24.30 26.87 29.78 | 33.07 36.79 41.00 45.78 51,16 | 57.28 21 23 24 25.78 28.68 31.9735.72 39.99 44.87 50.42 56.76 64.00 22 | 24.47 27.30 30.54 | 34.25 38.51 43.39 49.01 55.46 62.87 71.40 25.72 28.85 32.45 36.62 41.43 47.00 53.44 60.89 69.5379.54 26.97 30.42 34.43 39.08 44.50 50.82 58.18 66.76 76.7988.50 25 28.24 32.03 36.46 | 41.65 47.73 54.86 63.25 73.11 84.70 98,35 12% 1.000 2.120 3.374 4.779 6.353 8.115 10.09 12.30 14.78 17.55 20.65 24.13 28.03 32.39 37.28 42.75 48.88 55.75 63.44 72.05 81.70 92.50 104.6 118. 2 133.3 14% 1.000 2.140 3.440 4.921 6.610 8.536 10.73 13.23 16.09 19.34 23.04 27 27 32.09 37.58 43.84 50.98 59.12 68.39 78.97 91.02 104.8 120.4 138.3 158. 7 181.9 15% 1.000 2.150 3.473 4.993 6.742 8.754 11.07 13.73 16.79 20.30 24.35 29.00 34.35 40.50 47.58 55.72 65.08 75.84 88.21 1024 118.8 137.6 159.3 184.2 212.8 Lajos Company operates a chain of sandwich shops the contenant) Read the r ements Click here wesent ) (click the loon to blow Present Value of Ordinary Arnuty of $1 table) Click the loon low Future Value of Stible) Od the co r e of Ordinary Anty of Swe) two Requirement. Come the payback, the ARR the NPV, and the profitabindex of the Calculate the payback for both plon Round your answers to one decimal place XX) PA Plan More info The company is considering to possible expansion plans Plan A would open O smaller she cost of $8.440.000. Expected annet casinows we $1.500 000 for 10 years with a residual value at the end of 10 years. Under Par La Comany open the hos t of 250.000 The new s of $1.000.000 10 1. Compute the payback, the ARR the NPV, and the potability index of these plans 2 What are ther e and of these cal budgeong meno 1. Which on plan should Lajos Company choose? Why? Estate P ASIRR How does the RR compare with the company's required rate of return? Company uses t h e depreciation and requires Bis $1,200.000. La annual of Print Done Print Done Choose from a 0 Reference sa Periods utet 0.476 0437 orb 0.583 1% 0.990 0.980 0.971 0.961 0.951 0.942 0.933 0.923 0.914 0.905 0.896 0.887 0.879 0.870 0.861 0.853 0.844 0.836 0.828 0.820 0.811 0.803 0.795 0.788 0.780 3% 0.980 0.971 0.961 0.943 0.942 0.915 0.924 0.888 0.906 0.863 0.888 0.837 0.871 0.813 0.853 0.789 0.837 0.766 0.820 0.744 0.8040.722 0.788 0.701 0.773 0.681 0.758 0.661 0.743 0.642 0.728 0.623 0.714 0.605 0.700 0.587 0.686 0.570 0.673 0.554 0.660 0.538 0.647 0.522 0.634 0.507 0.622 0.492 0.610 0.478 4% 0.962 0.925 0.889 0.855 0.822 0.790 0.760 0.731 0.703 0.676 0.650 0.625 0.601 0.577 0.555 0.534 0.513 0.494 0.475 0.456 0.439 0.422 0.406 0.390 0.375 Present Value of $1 5% 6% 9% 10% 12% 14% 0.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.9070.890 0.873 0.8570.8420.826 0.797 0.769 0.864 0.840 0.816 0.7940.772 0.751 0.712 0.675 0.823 0.792 0.763 0.735 0.708 0.683 0.636 0.592 0.784 0.7470.713 0.681 0.650 0.621 0.567 0.519 0.746 0.705 0.666 0.6300.596 0.564 0.507 0.456 0.711 0.665 0.623 0.547 0.513 0.452 0.400 0.677 0.627 0.582 0.540 0.502 0.467 0.4040.351 0.6450.592 0.544 0.500 0.460 0.424 0.361 0.308 0.614 0.558 0.508 0.463 0.422 0.386 0.322 0.270 0.585 0.527 0.429 0.388 0.350 0.287 0.237 0.557 0.497 0.444 | 0.397 0.356 0.319 0.257 0.208 0.530 0.469 0.415 0.368 0.326 0.290 0.229 0.182 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.481 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.458 0.394 0.3390.292 0.252 0.218 0.163 0.123 0.436 0.371 0.317 0.270 0.2310.1980.146 0.108 0.416 0.350 0.296 0.250 0.212 0.1800.130 0.095 0.396 0.331 0.277 0.232 0.194 0.164 0.116 0.083 0.377 0.312 | 0.215 0.178 0.149 0.104 0.073 0.359 0.2940.242 0.199 0.1640.135 0.093 0.064 0.342 0.278 0.226 0.184 0.150 0.123 0.083 0.056 0.326 0.262 0.211 0.170 0.138 0.112 0.074 0.049 0.310 0.247 0.197 0.158 0.126 0.1020.066 0.043 0.295 0.233 0.184 0.146 0.116 0.092 0.0590.038 15% 0.870 0.756 0.658 0.572 0.497 0.432 0.376 0.327 0.284 0.247 0.215 0.187 0.163 0.141 0.123 0.107 0.093 0.081 0.070 0.061 0.053 0.046 0.040 0.035 0.030 16% 18% 20% 0.862 0.847 0.833 0.743 0.7180.694 0.641 0.609 0.579 0.552 0.516 0.482 0.402 0.410 0.370 0.335 0.354 0.314 0.279 0.305 0.266 0.233 0.263 0.225 0.194 0.227 0.191 0.162 0.195 0.162 0.135 0.168 0.137 0.112 0.145 0.116 0.093 0.125 000 0.099 0.078 0.108 0.084 0.065 0.093 0.071 0.054 0.080 0.060 0.045 0.069 0.051 0.038 0.060 0.043 0.031 0.051 0.037 0.026 0.044 0.031 0.022 0.038 0.026 0.018 0.033 0.022 0.015 0.028 0.019 0.013 0.024 0.0160.010 Print Done ation table.) Present Value of Ordinary Annuity of $1 Periods 16% 0990 0.90 0.971 15% 0.870 1.626 2283 0847 1.566 2174 ARR 20% 0.833 1528 2106 2.589 2.991 3.326 3.605 ind you 8.712 10.834 11274 9.763 11255 12.184 11 340 13.004 12.105 13 865 12.849 14.718 13.578 15.562 14.292 16.398 14.992 17226 15 678 18.046 18857 19.660 17 658 20.456 18.292 21.243 18.914 22.023 19.523 10.106 10477 10.828 11.158 11 470 11.764 12.042 12.309 12 550 12.783 7.904 8.24 8.108 8.559 9.447 8.851 9.122 10.059 9.372 10.336 9604 10.594 9.818 10.836 10.017 11.061 10201 11.272 10371 11.469 10.529 11.654 10.675 15.937 16.444 14.857 16.936 15 247 17.413 15.622 13 163 13.489 13.799 14.094 4.870 4.891 4.909 4925 4.937 5.467 44 25 9.8239.077 7.843 6.873 6.097 Periods 3% 12% 14% 15% Ooo Future Value of $1 1% 2% 9% 10% 1.010 1.020 1.030 1.050 1.060 1.070 1.080 1.090 1.020 1.040 1.061 1.082 1.103 1.1241.145 1.166 1.188 1210 1.030 1.061 1.093 1.125 1.158 1.1911225 1.260 1.295 1.331 1.041 1.082 1.126 1.170 1216 1.262 1.311 1.360 1412 1.464 1.051 1.104 1.159 1.217 1.276 1.338 1.403 1.469 1.539 1.611 1.062 1.126 1.340 1.419 1.501 1.587 1.677 1.772 1.072 1.149 1.230 1.316 1.407 1.504 1.606 1.714 1.828 1.949 1.083 1.1721.267 1.369 1.477 1.594 1.718 1.851 1.993 2.144 1.094 1.195 1.305 1.423 1551 1.689 1.838 1.999 2.172 2.358 1.105 1.219 1.344 1.480 1.629 1.791 1.967 2.159 2,367 2.594 1.116 1.243 1.384 1.539 1710 1.898 2.105 2332 2.580 2853 1.127 1.268 1.426 1.601 1.796 2.012 2.252 2.5182813 3.138 1.138 1294 1.469 1.665 1.886 2.133 2.410 2.720 3.066 3.452 1.149 1.319 1.513 1.732 1.980 2.261 2.579 2.937 3.342 3.798 1.161 1.346 1.558 1.801 2079 2.397 27593.1723.642 4.177 1.173 1.373 1.605 1.87321832.540 2.952 3.426 3.970 4.595 1.1841.400 1.653 1.948 2292 26933.159 3.700 4328 5.054 1.196 1.428 1.7022026 2407 28543.380 3.996 4.717 5.560 1457 1.754 2.107 2527 3.026 3.6174.316 5.1426.116 1.220 1.486 1.806 2.191 2653 32073.8704661 5.6046.727 1.516 1860 2279 2.786 3.400 4.1415.034 6.1097400 1.546 1.916 2370 2.925 3.6044430 5.4376.659 8.140 1.577 1.9742465 3.072 3.820 4.741 5.8717.258 8.954 1.270 1.608 2033 2563 3.225 4.049 5.0726.3417.911 9.850 1.282 1.641 2.094 2.666 3.386 4.292 5.427 6.848 8.623 10.83 12541.300 1.405 1.482 1.574 1.689 1.762 1.925 1.974 2.195 2.211 2.502 2.476 2.853 2.773 3.252 3.106 3.707 3.479 4.226 3.896 4.818 4.363 5.492 4.887 6.261 5.474 7.138 6.130 8.137 6.866 9.276 7.690 10.58 8.613 12.06 9.646 13.74 10.80 15.67 12.10 17.86 13.55 20.36 15.18 23.21 17.00 26.46 1.323 1.521 1.749 2.011 2313 2.660 3.059 3.518 4.046 4.652 5.350 6.153 7.076 8.137 9.358 10.76 12.38 14.23 16.37 18.82 21.64 24.89 28.63 32.92 232 245 1.257 un Future Value of Ordinary Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 1.000 1.000 1.000 1.000 1.000 1.000 990 1.000 1.000 1.000 2010 2.020 2.030 2.040 2050 2060 2070 2080 2090 2.100 3.030 3.060 3.091 3.122 3.153 3.184 3215 3.246 3.278 3.310 4.060 4.122 4.184 4.246 4.310 4.375 4.440 4.506 4.573 4.641 5.101 5.204 5.309 5.416 5.526 5.637 5.751 5.867 5.985 6.105 6.152 6.308 6.468 6.633 6.802 6.975 7.153 7.3367.523 7.716 7 7.214 7.434 7.6627.898 8.142 8.394 8.654 8.923 9.2009.487 8 8.286 8.5838.8929.214 9.549 9.897 10.260 10.64 11.03 | 11.44 9 9.369 9.755 10.16 10.58 11.03 11.49 11.98 12.49 13.02 13.58 10 10.46 10.95 11.46 12.01 12.58 13.18 13.82 14.49 15.1915.94 11 11.57 12.17 12.81 13.49 14.21 14.9715.78 16.65 17.56 18.53 12 12.68 13.41 14.19 15.03 15.92 16.87 17.8918.98 20.14 21.38 13 13.81 14.68 15.62 16.63 17.71 18.88 20.14 21.50 22.95 24.52 14 14.95 15.97 17.09 18.29 19.60 21.02 22.55 24.21 26.02 27.98 15 16.10 17.29 18.60 20.02 21.58 23.28 25.13 27.15 29.36 31.77 16 17.26 18.64 20.16 21.82 23.66 25.67 27.89 30.32 33.00 35.95 17 18.43 20.01 21.76 23.70 25.84 28.21 30.84 33.75 36.97 40.54 18 19.61 | 21.41 23.41 25.65 28.13 30.91 34.00 37.45 41.30 45.60 19 20.81 22.84 25.12 27.67 30,54 33.76 37.38 41.45 46.02 51.16 20 22.02 24.30 26.87 29.78 | 33.07 36.79 41.00 45.78 51,16 | 57.28 21 23 24 25.78 28.68 31.9735.72 39.99 44.87 50.42 56.76 64.00 22 | 24.47 27.30 30.54 | 34.25 38.51 43.39 49.01 55.46 62.87 71.40 25.72 28.85 32.45 36.62 41.43 47.00 53.44 60.89 69.5379.54 26.97 30.42 34.43 39.08 44.50 50.82 58.18 66.76 76.7988.50 25 28.24 32.03 36.46 | 41.65 47.73 54.86 63.25 73.11 84.70 98,35 12% 1.000 2.120 3.374 4.779 6.353 8.115 10.09 12.30 14.78 17.55 20.65 24.13 28.03 32.39 37.28 42.75 48.88 55.75 63.44 72.05 81.70 92.50 104.6 118. 2 133.3 14% 1.000 2.140 3.440 4.921 6.610 8.536 10.73 13.23 16.09 19.34 23.04 27 27 32.09 37.58 43.84 50.98 59.12 68.39 78.97 91.02 104.8 120.4 138.3 158. 7 181.9 15% 1.000 2.150 3.473 4.993 6.742 8.754 11.07 13.73 16.79 20.30 24.35 29.00 34.35 40.50 47.58 55.72 65.08 75.84 88.21 1024 118.8 137.6 159.3 184.2 212.8