OIS Consider the following two mutually exclusive projects: Year Cash flow -365,000 38,000 47,000 62,000 75,000 370,000 455,000 4-10 11 12 Whichever project you choose, if any, you require a return of 13 percent on your investment using NPV. Table A-4 Present Value Interest Factors for a One Dollar Annuity Discounted atk Percent for Period 4% 0.98 1% 5% 0.9901 0.97090.9615 0.9524 0.9414 0.9146 19704 1.94161.9135 1.3861185941.83341.0000 1.78.33 1790 2.9410 1.739 2.8899 2.8286 2.7751 27232 2.67302.624327712901ZA2 390203.00772 .7171 3.6299 3.5460246513 .38723 .3121 2 1 4.8534 4.579744510 43295 1.7125 4.7135 5.7955 5.6014 5.4172524215.07574.91734.76654.6229 4.405943553 6.72B26.47206.23036.0021 5.78645.5824 5.38935 20545 .03.20 4.868447122 7.65177.32557.01976.7327 6.4632 6.20985 .9713 5.74665.53435 .3349 8.5660 8.16227.786174353 7.10736.80176 .51526246959952 9.47138.9826 8.53028.11097.72177.3801 7.0236 6.71016.4177 6.1446 5.2 002 4235 10.3639.7858 9.25258.7605 5064719 172077A1390680521649516.2005 5058 11.255 10.575 9.9540 9.38518.86338.3B387.9427 7.5361716076 .81376 .4724 6.1944 5.9176 12.134 11.34850.6359.985623938.852 8.85278.35777.9038743627.1034 .21 6.7499 13.004 12.106 11 296 10 563 9.8986 9.29508.74558.244277862 73607 SM1966282 13.865 12.349 11.938 11.118 7.1802 75061 10.30 9.71229.10798559580607 .32 9740 550 7.1196 57291 7 249T SP 14.718 15.562 16.396 17.226 12.578 292 14.992 15.670 16.351 12.561 11.652 10.835 10.1069.4456 8.8514331257.8237 13.166 12.166 11.274 10.477 9.7632 10.41 13.754 12.659 11.690 10.B2810059 .3719 3.75963.2014 7.7015 14.124 | 13.134 | 12.085 11.19810.35 3.60360950136437:59 | ZS 13.590 12.462 7.9033 7.924 11.41 14.877 TL1046 18.857 19.660 79.456 17.011 17.658 18.222 15.415 15.907 16.444 14.029 14.451 14.857 127 12.121 13.163 13.409 12792 11.764 12.042 12.300 12.550 10.875 10.017223221647 7.5620 741016 11.091 10201 3.44248.7715 1.1757 7.4446 7.1695 11-272 10.371 958028.3832 LNG 72297 11.469 10.529 .70666.98478.3481 2.784 ene 226 90770 3.42177.8431 7330 OIS Consider the following two mutually exclusive projects: Year Cash flow -365,000 38,000 47,000 62,000 75,000 370,000 455,000 4-10 11 12 Whichever project you choose, if any, you require a return of 13 percent on your investment using NPV. Table A-4 Present Value Interest Factors for a One Dollar Annuity Discounted atk Percent for Period 4% 0.98 1% 5% 0.9901 0.97090.9615 0.9524 0.9414 0.9146 19704 1.94161.9135 1.3861185941.83341.0000 1.78.33 1790 2.9410 1.739 2.8899 2.8286 2.7751 27232 2.67302.624327712901ZA2 390203.00772 .7171 3.6299 3.5460246513 .38723 .3121 2 1 4.8534 4.579744510 43295 1.7125 4.7135 5.7955 5.6014 5.4172524215.07574.91734.76654.6229 4.405943553 6.72B26.47206.23036.0021 5.78645.5824 5.38935 20545 .03.20 4.868447122 7.65177.32557.01976.7327 6.4632 6.20985 .9713 5.74665.53435 .3349 8.5660 8.16227.786174353 7.10736.80176 .51526246959952 9.47138.9826 8.53028.11097.72177.3801 7.0236 6.71016.4177 6.1446 5.2 002 4235 10.3639.7858 9.25258.7605 5064719 172077A1390680521649516.2005 5058 11.255 10.575 9.9540 9.38518.86338.3B387.9427 7.5361716076 .81376 .4724 6.1944 5.9176 12.134 11.34850.6359.985623938.852 8.85278.35777.9038743627.1034 .21 6.7499 13.004 12.106 11 296 10 563 9.8986 9.29508.74558.244277862 73607 SM1966282 13.865 12.349 11.938 11.118 7.1802 75061 10.30 9.71229.10798559580607 .32 9740 550 7.1196 57291 7 249T SP 14.718 15.562 16.396 17.226 12.578 292 14.992 15.670 16.351 12.561 11.652 10.835 10.1069.4456 8.8514331257.8237 13.166 12.166 11.274 10.477 9.7632 10.41 13.754 12.659 11.690 10.B2810059 .3719 3.75963.2014 7.7015 14.124 | 13.134 | 12.085 11.19810.35 3.60360950136437:59 | ZS 13.590 12.462 7.9033 7.924 11.41 14.877 TL1046 18.857 19.660 79.456 17.011 17.658 18.222 15.415 15.907 16.444 14.029 14.451 14.857 127 12.121 13.163 13.409 12792 11.764 12.042 12.300 12.550 10.875 10.017223221647 7.5620 741016 11.091 10201 3.44248.7715 1.1757 7.4446 7.1695 11-272 10.371 958028.3832 LNG 72297 11.469 10.529 .70666.98478.3481 2.784 ene 226 90770 3.42177.8431 7330
