Lou Barlow, a divonal manager for Sage Company has an opportunity to manufacture and sell one of two new products for a f year pened. Ha annual pay raises are determined by his divisions return on investment Rot, which has crocoded 28% each of the last three years. He has computed the cost and revenue canates for each product as follows: Sitial iramis cost of culpen folge al+) Al Sales P led cut-of-pocketing ca The many becount ale is J $450.000 CTRLOV $11,00 Click to wwwbl 145-1ated state) 410-7, in delirmiter the appropeller Recount action using latton Required 1 2. Calcula pak prodlou el prosent value for vach product 3. Caud rate of retum fer ca prod 4. Calcul profitability index for cach put 5. Cample rate of retam for product 6. Fords, Nunify wint PA Produk 6x Based on dreampie rate of retum, which of the two products should Lou's main accept? Complete this question by entering your answers in the tabe below. Catrice pack psiod for casti prenkait. (Resend your doors to 2 diced places.) Packard Prodan I'd Imant calm the ner per volan for nach prodam. (sound yw fool cars to the one whole del Nel Calculat be considered al race of ratum for such product. (Round your percentage ananura to 3 cal place 0.123 12.3%) P Produ Flandsde a team Calculate the probability index for each product (Round your area to 2 decimal places.) Product & Produc F call the deep com of weum for each product. (wound your parentage anns na decinol pre in child coral 32.3) Product Produc Sa For each mesure, identity whether Product or Product D preferred. Su www Profitably EXHIBIT 14-1 Paul Valu af $1 Payback Row Simple Ram of Rasen "(1-1" Perioda 1 2 3 + 0822 5% 6% 755 0962 0352 0913 1935 D931 DRDY SMI 487 DSS 1.554 0316 0.855 0.623 0.792 0.763 0.781 0717 0.713 1:40 6 DIAGO 0423 4000 8 0794 0770627 10 0.703 0.615 0192 0511 0.500 0.160 DAS D514 495 0467 0.434 0404 0376 0358 0.327 0.424 9391 0.363 0333 0308 0.21 0-451-422 1986 | | 09992 | | D'E 11345 | 420 | 12 13 0.530 0109 14 DND DAD 44 L3 16 0.534 0.458 0.394 0.339 0.292 0.252 0.218 17 18 19 25 25 0436 0.377 0312 " 20 D439 | 0.359 | 0.29 |0416 | | 41501 || 0 THAN | DINO | #1312 0475 |0.355 | 0.331 || 0.277 0.232 0.154 0.215 078 0359 07932 199 L160 9M2 0.513 | 0.136 0.371 | 0.317 | 0.279 | 0.231 D-434 0.188 0198 9.170 1131 01 0164 0.135 DAX D3B 327 0475 0429 0.388 | 0.350 | | 0.317 | 0.25) | | 0.361 | 0.237 | 0215 | | 0.195 | 0178 | 0.162 | | 0.145 | 0.1.51 | | 0.123 | 0.112 | | 0.105 | | 1.094 | 0.06B 0.625 0.557 0.407 0.444 0.397 | 0.356 | 0.319 | 0.286 || 0.257 | 0.231 | 0.208 0.187 0.16 0.152 | 0.137 | 0.124 | 0.112 | 0.102 | 0.002 | 0.083 | 0.076 0.060 9.415 | 0.368 | 0.326 0.290 9.258 0.229 0.20 0.182 0.163 0.115 0.130 0.116 9.101 0.093 0.56 0.075 9.068 0.061 | 0.055 0 1008 || 01940 ||| || 2399 || 11.56% | 4.292 | D 209 || 10 181| | (116) || 0141| D17 1111 0.333 || 0.461 | | 0.417 | 0.362 | 0.313 | 0215 | 0.259 033 DL53 010 0140 4.125 0 0.163 0.141 | 0123 0.107 0.099 0.1460325 0106 1093 DO DID 111 D 0163 D316 11 > 20% 21% 12% 23% 24% 25% 0.833 0.526 0520 9813 0.076 0.500 DA 11583 62 OMI DAND DED 39 |0384 0351 | 0.35 0.324 0312 0.467 0.451 0.437 0.423 0.410 0.356 0370 9.355 0.313 0116 119 N | 175 365 0.33 0.249 0.253 | 0.922 0310 0.482 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 0926 0.31 0.900 9901 0.299 0.585 0.877 0.870 0.852 0.555 087980 D35842 1536 |01| 9| | 183 | 1989 | 0279 041 0011 0:24 | 12 | 1 0751 12 B UBIS GASS D641 B34 0.733 0.700 0.000 0.636 0.613 0.592 0372 0.552 0.534 0516 0.400 0.681 0.650 0.621 | 0.543 0.567 0.543 0519 097 0156 0.437 9419 DARO 196 % 05W D1 D-410 | 190 | 41 | OW! | D'IN 034 0.355 034 0313 D:554 0111 0.314 022 01249 0.382 0540 0.50 0305 0.285 0.253 0.243 0.225 9.209 0.191 0.150 0167 9.155 0.111 0134 D326 4191 I'M D163|| #149 || (1157 | 0.13| 6 0206 0240 0.299 0.218 0.204 114 DY 4718 0M W DGS DOAR DD44 164 MD 061 0.045 040 D 0.041 | 0.071 069 0000 Det 0.062 0052 0.054 0.047 | 0.042 | 0.036 0.092 0.028 0.015 0.039 0.04 0030 0026 0513 LICK HEM DOM 0.001 0.043 0:031 0.027 00025 Q K 0.004 0.258 0.124 124 0404 0:67 0.001 0.051 150 " D4JJ M GM M 514 0 10 12% Dux 0.112 1111 0041 077006 23 DES 0326 0262 0211 24 25 0375 25 D 0112 2001 0:04 0.060 0040 0.390 0.310 0.247 0.197 0.158 | 0.126 | 0.102 | 0.082 0.066 003 0333 0.131 0146 0116 0.092 0074 pasa 0047 0171 DIR 106 CIM 23 23 29 D321 0213 0185 1415147 40 |D'928 | | 0.311 | 4174 || 0.191| D |00235 | | 0.142 | 0.007 | 0.067 BDS 57 0.045 EXIT 14 2 DALS 1200 CAN) 0:00.00 www 0.015 0.06) 0.010 0.008 0.007 0.006 www 0.005 0351 D42 1004 201 034) 0.25 0.07 0.161 0.125 0.05 0.076 0.060 0:04 0.037 0.000 00023 0018 0.004 0.011 0.00000 0.006 0.006 2.04 0.003 0.002 0.333 0.255 0.396 || 0.150 0.116 0.050 0.000 0.054 0.042 0.033 0.006 0.000 0015 0.012 0.010 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0062 0013 0031 0079 002 0017 0011 0011 0008 G 0012 no 000 |GINH|| DOIT | DA [G | QUIN | | D417 || || 209 || 141417 | GINIS | 0:004 | 11:00 | | (11475 | 01932 | | 1: 003. | 10 001| 0.032 0.0022 0.015 0.011 0.008 0.006 0.004 0.003 0.000 0.001 0.001 0.000 0.00000000000 0.000000 1051 011 20011 GIA DIS GL 0.087 0.031 O 6032 0.0180015 0.025 0.022 0.010 0.016 0.04 0.012 0015 0015 0013 0011 09 13 HDAY www 0.000333 0.027 0.0022 0.043 0.085 0.028 0.03 0.019 wwww www ams 000 D021 0016 0013 Dato 0.009 0007 0.005 GIM Da 404 D411 D009 DDY 15 DODDY 0.005 0005 0000 Present Valno afas Amanity of S1 in Avan 1- Perisch 4% K 21% 23% 11% 74% 1 NON + > 4412 458 4312 4101 b 5.242 5.076 4.317 4867 4.523 6002 5.786 5.582 x 6111 66310 SOPP 5.339 3.286 3055 4.598 5147 5535 5971 3315 343 1991 ass 4.322 365 SNIS 9517 | 4231 | 4.111 | 3998 49124504 115 1516 1968 1799 1.599 4 LO 8.111 3.722 7.360 30024 6330 8.760 | 8.306 || 7.187 20 355 vass 1,000 7.130 6.805 354 197 7536 1161 7904 14 15 16 11 657 10 515 10 10 11.118 10.30 0.732 9.108 8.559 106L 12 16 11 234 10427 9 12.600 11.690 0823 10.050 0312 1.256 6.143 549 5650 3216 6.455 6.207 5.938 | 5.087 | 5.453 5.234 | 5.029 611 619 619 5918 5600 5.431 5191 4555 V101 AD | 440 41 10563 9.800 9.255 3.245 8.244 3.285 7.357 6.582 668 7.6067.19 68U 6% 7% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% D983 Gw? 0941 av BRS OVIY 1909 1901 | 100% D53 547 GN OMM D50 DS11 1.355 1.830 1.833 1.903 |1.313 | 1.299 | 1.335 1313 L600 L668 1.647 1.625 1.605 1.585 1.566 L547 1.523 |2.375 | 2.723 | 2.673 | 2,624 2.577 2.5L 248 |2444 | 2402 | | 2361 | 2.322|2.289 | 2.246 | 2.210 | 2174 | 2.140 | 2.106 1610 35% 3.312 3.200 3170 3.300 3057 297 2914 7255 7.248 313 2650 2639 2509 415 71014 4.495 4423 5426 5019 4.404 | 4330 4.192 +44 1.5090 1432 1.434 1.457 1440 2.074 2042 201 1.581 1982 2.510 2.491 115 7.954 2.501 3.16 3492 3.243 104 2362 145 2NN 3.000 2.951 1342 3.361 3.508 3.4633T 3.4.6 3.327 1735 1419 PORTAL 346% 4.054 3.923 1.399 3.562 3571 4.177 4.035 3.302 3.776 3.00 1278 4121 3851 3725 A 4-601 44:1 1234 199 129 TWI 3.754 3.399 3.685 3.569|3.496 3.410 3.326 4.233 4.143 4.035 3.522 3.812 3000 3.000 4307 1:37 1.311 399 187 4.200 1817 416 41 S 4.333 4.559 4.136 4327 6302 6.002 5.224 6.462 | 6.142 | 5847 5.575 500 655 5951 V133 19 20 BIH 7.302 | 7.250 6.840 6467 6.125 13.134 12.065 LL.158|10.336|9.604 1.950 8.365 7.639 7.306 6938 6.550 6.198 12 13 11 40 10 11 9818 RIN 705 667 6799 H 7:49 7131 149 21 14108 12 821 11.84 10836 10017 9781 049 p 7362 22 23 29 31 . '' 1110 13622 14.094 25 13983 14375 L3003 12:28 11.834 1067 11.626 10.810 14.45 13.9 12.042 | 11.061 | 10.201 9.442 8.772 8.176 7.645 2.170 6.243 14.857 13.459 12.303 11.27210.371| 9.580 8.3 8.266 7.118 895 115 7184 vom 7843 7.230 131 2331 19 9029 27 7.806 958468 16.330 14.643 13.211| 11.567 10.935 10.027 9.237 8.518 7913 16 156 11005 12 117 11 051 10 116 9100 796 29 1694 15.141 17.391 | 12:36|| 11.158 | 10:1966 | | 9:39 | KB30 4056 3206 7372 6906 6.40 6.8 5.783 5.440 7.400 6.935 6.511 GL36 5.796 5.1925215 2441 61 65H 6157 581D 100 229 19M 17 1575 41154147 TW 2400 898 8331 188 3530 3310 | 20 4975 44 43 431 433V W 30 |17.292 15.372 13.765|12.400|11.258 | 10.274 | 9427 8.654 8.065 2.406 1.003 6.366 6.177 | 5.829 | 5.517 | | 5.235 | 4.979 | 4.746 | 4.334 | 4.339 | 4.360 | 3.995 17 19.793 | 17.159 15.046 | 13.332||11.925 | 10.797 | 9.739 | 8.551 | 8.244 | 7.634 | 7.105 | 6.612 | 6.233 | 5.87] || 5.548 | 5.258 1.997 1.700 | 1,511 | 4.317 | 4.366 | 3.000| 5.140 4.900 4.600 4.455 4.302 4.330 3.970 6.792 6.309 6011 5.167 4.925 4.703 4.199 137 4.311 4.39 3.970 6 64 6011 316 5491 18 1977 4997 4711 4.901 817 8:4546001 5386 3487 4314 4:321 4347 4500 4.728 4.325 4.328 1961 1.731 1.521 4.332 4.154 3.990 1611 +9104715 4599 4W 4701 401 5.000 4.802 4.6L1 4432 4.255 406 3.562 5.324 5.092 4.876 4.075 4.489 4.315 4.153 4.001 3.800 5105 5162 198 171 1595 1351 4011 7557 333 4 WI 4725 45 4391 4319 + DV SVID 5.534 5.273 5.083 4.812 4.603 4423 4.243 4.000 3.98 5.877 5.584 5.316 | 5.070 4843 4.635 4.412 4.263 4.097 3.942 5434 5635 5101 4453 1310 110 5184 127 5.656 5.410 462 4.121 4943