Perit Industries has $190,000 to invest. The company is trying to decide between two alternative uses of the funds. The alternatives are: Cost of equipment required Working capital investment required Project A $ 190,000 Project B $ 0 Annual cash inflows $ 0 $ 28,000 $ 190,000 $ 48,000 Salvage value of equipment in six years $ 8,900 $ 0 Life of the project 6 years 6 years The working capital needed for project B will be released at the end of six years for investment elsewhere. Perit Industries' discount rate is 15%. Click here to view Exhibit 12B-1 and Exhibit 128-2. to determine the appropriate discount factor(s) using tables. Required: 1. Compute the net present value of Project A. (Enter negative values with a minus sign. Round your final answer to t whole dollar amount.) nearest Compute the net present value of Project B. (Enter negative values with a minus sign. Round your final answer to une nearest 2 dollar amount.) 3. Which investment alternative (if either) would you recommend that the company accept? 1. Net present value project A 2. Net present value project B 3. Which investment alternative (if either) would you recommend that the company accept? EXHIBIT 128-1 Present Value of $1; ((1+1)) Periods 4% 5% 1 0962 0.952 2 0.925 0.907 3 0889 0.864 4 5 6 7 0.855 0.823 0.792 0822 0.784 0.747 0.790 0.746 0.705 0.760 0.711 0.665 0.763 0.735 0.713 0681 0.666 0.630 % 0.731 0.677 0.627 9 0.703 0.645 0.592 10 0.676 0614 0.558 0.508 11 0.650 0.385 0.527 0.475 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 9% 10% 11% 0.917 0.909 0.901 18% 0661 0.650 0.640 6% 7% 8 12% 13% 14% 15% 16% 17% 19% 20% 21% 22% 23% 24% 25% 0.943 0.935 0.926 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0813 0.806 0800 0.890 0.873 0857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694 0.683 0.672 0.840 0.816 0.794 0.772 0.751 0731 0.712 0.693 0.675 0.658 0.641 0.624 0.609 0.593 0.579 0.564 0551 0337 0324 0512 0.708 0.683 0,659 0.636 0.613 0.592 0572 0.552 0.534 0.516 0.499 0482 0.467 0.451 0.437 0.423 0.410 0.650 0.621 0.593 0.567 0543 0.519 0.497 0476 0.456 0437 0419 0402 0.386 0370 0.355 0.341 0328 0.596 0.564 0.335 0.507 0.480 0.456 0432 0.410) 0.390 0.370 0.352 0.335 0319 0.303 0.289 0.275 0.262 0.623 0583 0.547 0513 0.482 0452 0425 0.400 0.376 0.354 0333 0314 0.296 0.279 0.263 0.249 0.235 0.222 0210 0.582 0.540 0.502 0467 0434 0404 0.376 0.351 0.327 0305 0.285 0.266 0.249 0.233 0.218 0.204 0.191 0.179 0.168 0.544 0.300 0.460 0.424 0.391 0.361 0333 0.308 0.284 0.263 0.243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 0134 0463 0422 0386 0.352 0.322 0295 0.270 0.247 0.227 0208 0.191 0.176 0.162 0.149 0.137 0.126 0.116 0.107 0429 0388 0.350 0317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.145 0.135 0.123 0.112 0.103 0.094 0086 0.625 0.557 0497 0.444 0.397 0.356 0319 0.286 0257 0.231 0208 0.187 0.168 0.152 0.137 0.124 0.112 0.102 0.095 0.083 0.076 0.069 0.601 0.530 0469 0415 0368 0326 0.290 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093 0.084 0.068 0.061 0.055 0.577 0.505 0.442 0388 0.340 0.299 0263 0232 0.205 0.1811 0.160 0.141 0.125 0.111 0.099 0.088 0.078 0.069 0.055 0.049 0.044 0481 0.417 0.362 0315 0275 0239 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065 0.057 0.051 0.045 0.040 0035 0.458 0.394 0339 0.292 0252 0218 0.188 0.163 0.141 0.123 0.107 0.093 0.081 0.071 0062 0.054 0.047 0.042 0.036 0.032 0.028 0513 0436 0.371 0317 0.270 0231 0.198 0.170 0.146 0.125 0.108 0.093 0.080 0.069 0.060 0.052 0.045 0.039 0.034 0.030 0.026 0.023 0494 0416 0.350 0.296 0.250 0.212 0.180 0.153 0.130 0.111 0.095 0.081 0.069 0.059 0.051 0.044 0.038 0.032 0.028 0.024 0.021 0.018 0475 0.396 0.331 0277 0232 0.194 0.164 0.138 0.116 0.098 0083 0.070 0060 0051 0043 0.037 0.031 0.027 0.023 0.020 0017 0.014 0.456 0.377 0.312 0258 0.215 0.175 0.149 0.124 0.104 0.087 0.073 0.061 0.051 0.043 0.037 0.031 0.026 0.022 0.019 0016 0014 0.012 0439 0359 0.294 0.242 0.199 0.164 0.135 0112 0.093 0.077 0.064 0.053 0.044 0037 0031 0.026 0.022 0.018 0015 0013 0.011 0.009 0422 0342 0.278 0226 0.184 0.150 0.123 0.101 0.083 0.068 0056 0.046 0.018 0.032 0.026 0.022 0.018 0.015 0015 0011 0.009 0406 0.326 0262 0.211 0.170 0.138 0.112 0091 0.074 0.060 0.049 0.040 0.033 0027 0.022 0.018 0.015 0.012 0.010 0.009 0.007 0.006 0.390 0310 0247 0.197 0.155 0.126 0.102 0.082 0.066 0.053 0.043 0.035 0.028 0.023 0.019 0015 0013 0010 0.008 0.007 0.006 0.005 0.375 0.295 0.233 0164 0.146 0116 0.092 0.074 0.059 0047 0.038 0.030 0.024 0.020 0.016 0.013 0.010 0.009 0.007 0.006 0.005 0.004 0361 0281 0.220 0.172 0135 0.106 0084 0.066 0.053 0.042 0.03) 0.026 0.021 0017 0.014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.347 0.264 0207 0161 0.125 0.098 0.076 0.060 0047 0037 0.029 0.023 0018 0014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.002 28 0333 0255 0.196 0.150 0.116 0090 0.069 0.054 0042 0.033 0.026 0.020 0016 0012 0010 0008 0.0060005 0.004 0.003 0.002 0002 0321 0243 0.185 0.141 0.107 0082 0.063 0.048 0.037 0.029 0.022 0.017 0014 0011 0008 0.006 0308 0231 0174 0131 0099 0075 0057 0044 0013 0026 0.020 0015 0012 0.009 0.007 0.005 0.20 0.142 0097 0.067 0.046 0012 0022 0015 0011 0.008 00050004 0.003 0.002 0.001 0.001 27 29 30 40 0.007 0005 0.004 0.003 0.002 0.002 0.002 0.004 0.003 0.003 0.002 0.002 0.001 0.001 0.000 0.000 0.000 0000 0.000 EXHIBIT 128-2 Present Value of an Annuity of $1 in Arrears, 1/1-(1/(1+r))) 1 2 3 2.775 2.723 2.673 4 3.630 3546 3465 5 4.452 4.329 4212 6 5.242 5076 4917 Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 0.962 0.952 0.943 0.935 1.886 1.859 1833 1.808 1.783 2.624 2.577 3.387 3312 4.100 4.767 13% T 6002 5.786 4486 5033 6.733 6463 9 7435 7.108 6.802 10 8.111 7.722 7.360 11 8.760 8306 7.887 12 9385 13 9986 14 10.563 9.899 9.295 15 11.118 10.380 9.712 9.108 8.061 16 11.652 10.838 | 10.106] 9447 8851 8313 17 12.166 11.274 10.477 9.763 9.122 8.544 18 19 12.659 11.690 10.828 10.059 9372 13.134 12.085 11.158 10.336 9.604 8.756 8.950 20 13.590 12.462 11.470 10.594 9.818 21 14.029 12.821 11.764 10.836 10.017 9.129 9.292 22 23 14.451 13.163 12.042 11.061 10.201 9.442 14.857 13.489 12.303 11.272 10.371 9.580 8.772 8.176 7.645 7.170 8.883 8.266 7.718 7.230 24 8.985 8.348 7.784 7.283 25 9072 26 9.161 27 28 29 30 40 14% 15% 16% 17 18% 19% 20% 21% 22% 23% 24% 25% 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1.605 1.585 1.566 1547 1.528 1509 1492 1.474 1457 1440 2.531 2487 2.444 2.402 2.361 2.322 2.283 2.246 2.210 2.174 2.140 2.106 2.074 2042 2011 1.981 1952 3.240 3.170 3.102 3.037 2.974 2.914 2.855 2.798 2.743 2.690 2.639 2.589 2.540 2.494 2448 2.404 2.362 3.993 3.890 3.791 3.696 3.605 3517 3.433 3.352 3.274 3.199 3.127 3058 2.991 2.926 2.864 2.803 2.745 2.689 4.623 4355 4231 4.111 3.998 3.889 3.784 3.685 3.589 3.498 3.410 3326 3.245 3.167 3.092 3.020 2.951 5582 5389 5.206 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3922 6.210 5971 5.747 5535 3.812 3.706 3.605 3.508 3.416 3327 3.242 3.161 5335 5.146 4.968 4.799 4.639 4487 4.344 4.207 4.078 3.726 3.619 3.518 6515 6.247 3421 3.329 5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 4.303 4.163 4.031 3.905 7.024 6.710 3,786 3.673 3.566 3.463 6418 6.145 5.889 5.650 5.426 5.216 5019 4.833 4.659 4.494 4.339 4.192 7499 7.139 6.805 6.495 6.207 4.054 31 1,799 3.682 3.571 5938 5.687 5453 5.234 5.029 4.836 4.656 4.486 4.327 4.177 8384 7.943 7536 7.161 6.814 6492 6.194 3902 3.776 3.656 5918 5.660 5421 5.197 4988 4.793 4.611 4.439 4.278 4.127 8.853 8.358 3.985 3.851 7.904 7.487 7.103 3.725 6.750 6424 6.122 5.842 5.583 5.342 5.118 4.910 4.715 4533 4362 4.203 4053 8.745 8.244 7.786 7.367 6.982 6628 3.912 3.780 6.302 6002 5.724 5.468 5.229) 5.008 4.802 4.611 4432 4.265 8.559 4.108 7.606 7.191 3.962 3.824 6.811 6.462 6.142 5.847 5.575 5.324 | 5092 4.876 4.675 4.489 4315 4.153 4.001 3.859 7824 7.379 6974 6.604 6.265 5954 5.668 5.405 5.162 4.938 4.730 4.536 4.357 4.189 8.022 7549 7.120 6.729 6.373 6047 5.749 5.475 5222 4033 3887 8.201 7.702 7.250 6840 4.990 4.775 4576 4391 4.219 4.059 3910 6.467 6.128 5818 5534 | 5.273 5.033 4812 4.608 4419 4.243 4.080 3.928 8365 7.839 7.366 6938 6.550 6.198 5.877 5.584 5316 5070 4.843 4.635 4.442 4.263 4.097 8514 7.963 7469 7025 6.623 3.942 8.649 8.075 6.259 5.929 5.628 5353 5.101 4370 4.657 4.460 4.279 4.110 3.954 7562 7.102 6.687 6312 5973 5.665 5.384 5.127 4.891 4.675 4476 4.292 4.121 3963 6.743 6.359 6011 5.696 5.410 5.149 4.909 4.690 4.488 6.792 6.399 4.302 4.130 3.970 15.247 13.799 12.550 11.469 10.529 9.707 6044 5.723 5432 4.925 4.703 4.499 4311 4.137 6.835 3.976 6.434 6073 5.746 5451 15.622 14.094 12.783 11.654 10.675 9823 4.937 4.713 4.507 4.318 4.143 8.422 7.843 7.330 6873 6.464 6097 5.766 3981 15.983 14.375 13.003 11 826 10810 9.929 4.948 4.721 8488 7.896 7372 6906 4514 4323 4.147 3.985 6.491 6.118 5.783 16.330 14 643 13.211 11.987 10.935 10 027 9.237 5.480 5.206 8548 4.520 4328 7.943 7409 6.935 6514 6.136 5.798 5.492 5.215 16.663 14.898 13.406 12.137 11.051 10.116 9.307 4524 4.332 8.602 7.984 7441 6961 6534 6.152 5.810 5.502 5.223 16.984 15.141 13.591 12.278 11.158 10.198 9370 8.650 8.022 7470 6.983 6.551 6.166 4528 4.335 4.157 3.992 17.292 15.372 13.765 12.409 11.258 10.274 9427 8.694 8.055 7.496 7.003 5.820 5510 5.229 4.975 4.743 4531 4.337 4.159 3.994 6.566 6.177 5829 5517 5.235 4.979 4.746 4534 4.339 19 793 17.159 15 046 13.332 11.925 10 757 9.779 8.951 8.244 7634 7.105 6.642 6233 5871 5.548 5258 4.997 4.760 4.544 4.347 4.166 3.999 4.160 3.995 3.954 3.837 5.167 5 182 5.467 5.195 4.956 4.728 4.151 3.988 4.964 4.734 4970 4.739 4.154 3.990