Save Homework: 7-1 MyAccountingLab Homework: Chapter 21 Score: 0 of 9 pts 20151 completo HW Score: 0.0 of 45 pts E21-25 (similar to) Question Help Western Colors considering the purchase of a sediul purpose betting machine for $45.000 * expected to have a unetulle of years with na terminal caposal vate. The partnerveper entratos (Click the icon to view the savings in cash operating costs) Wostum Colaunes a required rate of retum of 18%, ints capital budgeting techsions. Igrane income taxes in your analysis. Assume all contowscoout a year end except for initial investment amounts Post Value Sabie Present Value of Artyst branle Future Value 1 table Eure Value of Austable Read the regulaments 1. Net present wo. (Use factor amounts rounded to three decina preces Round your answers to the nearest whole dar Use a minus sign or parentheses for a negative not presente The net present values 1 Data Table : Year Amount Year 1 $ 20,000 Year 2 14,000 Year 3 13,000 12,000 Year 4 $ 59,000 Total Print Done x Requirements Calculate the following for the special purpose bottling machine: 1. Net present value 2. Payback period 3. Discounted payback period 4. Internal rate of return (using the interpolation method) 5. Accrual accounting rate of return based on net initial investment (Assume straight-line depreciation. Use the average annual savings in cash operating costs when computing the numerator of the accrual accounting rate of return.) Present Value of $1 Porods 27 4% Period 1 0.9D 0902 Period 2 0.961 0.925 Period 3 0.942 0.889 Period 4 0.924 0.855 Period 5 0.006 0.822 Period 6 0.888 0.700 Period 7 0.871 0.760 Periods 0.853 0.731 Period 9 0.837 0.703 Period 10 0.820 0.676 Period 11 0.804 0.650 Period 12 0.788 0.625 Period 13 0.773 0.601 Period 14 0.750 0.577 Period 15 0.743 0.555 Period 16 0.728 0.534 Period 17 0.714 0.513 Period 18 0.700 0.494 Period 19 0,686 0.475 Period 20 0.673 0.456 Period 21 0.660 0.439 Period 22 0.647 0.422 6% 8% 10% 0.95 0.926 0.909 0.800 0 857 0.826 0.840 0.794 0.751 0.792 0.735 0.683 0.747 0.681 0.621 0.705 0.630 0.504 0.665 0.583 0.513 0.627 0.540 0.467 0.592 0.500 0.424 0.558 0.463 0386 0.527 0.429 0 350 0497 0.397 0.319 0.469 0 368 0.290 0.442 0.340 0.263 0.417 0.315 0239 0.394 0.292 0218 0.371 0.270 0.198 0.350 0.250 0.180 0.331 0.232 0.164 0.312 0.215 0.149 0.294 0.199 0.135 0.278 0.184 0.123 12% 14% 0.893 0.877 0.797 0.700 0.712 0.675 0.630 0,592 0.567 0.510 0.507 0.456 0,452 0.400 0.404 0351 0.361 0.308 0.322 0.270 0.287 0.237 0.257 0.208 0.229 0182 0 205 0.160 0.183 0.140 0.163 0.123 0.146 0.108 0.130 0.095 0.116 0.083 0.104 0.073 0.093 0.064 0.083 0.056 16% 18% 20% 0.802 0.847 0.833 0.743 0.718 0.694 0.641 0.009 0.579 0.552 0.516 0.482 0.470 0.437 0.402 0410 0.370 0.335 0.354 0.314 0.279 0.305 0.2015 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 0.099 0.078 0.108 0.084 0.065 0.093 0.071 0.054 00800.000 0.046 0.069 0.051 0.038 0.060 0.043 0.031 0.05 0.037 0.026 0.014 0.031 0.022 0.038 0.028 0.018 22% 24% 26% 28% 30% 0.820 0.800 0.704 0.781 0.769 0.672 0.650 0.630 0.610 0592 0.551 0.524 0.500 0.477 0.455 0.451 0.423 0.397 0.373 0.350 0.370 0.341 0.315 0.291 0.265 0,303 0275 0.250 0.227 0.207 0.249 0.222 0.108 0.178 0.159 0.204 0.179 0.157 0.139 0.123 0.167 0.144 0.125 0.108 0.014 0.137 0.116 0.099 0.085 0.073 0.512 0.094 0.079 0.058 0.056 0,092 0.076 0.062 0.052 0.043 0.075 0.061 0.050 0.040 0.033 0.062 0.049 0039 0.032 0025 0.051 0.040 0.001 0.025 0.020 0.042 0.032 0.025 0.019 0.015 0.034 0026 0.020 0.015 0012 0.028 0.021 0.016 0.012 0.009 0.023 0.017 0.012 0.009 0.007 0.019 0.014 0.010 0.007 0.005 0.015 0.011 0.008 0.006 0.004 0.013 0.009 0.006 0,004 0.003 32% 0.758 0.574 0435 0.329 0.250 0.189 0.143 0.100 0.082 0062 0.047 0.036 0.027 0.021 0.016 0.012 0.000 0.007 0.005 0.004 0003 0.002 40% Periods 0714 Period 1 0.510 Period 2 0.364 Period 3 0.260 Period 4 0.180 Period 0.133 Period 6 0.095 Period 7 0.068 Period 8 0.048 Period 0.035 Period 10 0.025 Period 11 0,018 Period 12 0.013 Period 13 0/09 Period 14 0.006 Period 15 0.005 Period 16 0.003 Period 17 0,002 Period 18 0.002 Period 19 0.001 Period 20 0.001 Period 21 0.001 Period 22 Print Done 1 Present Value of Annuity of $1.00 in Arrears Perods 2% 4% 6% 8% Period 1 0.900 0.962 0,043 0.926 Period 2 1.942 1 886 1.833 1783 Period 3 2884 2.775 2673 2.577 Period 4 3.808 3.630 3.405 3312 Period 5 4713 4.452 4,212 3.993 Period 6 5,601 5.242 4917 4.623 Period 7 6.472 6.002 5582 5.200 Period 8 7325 07 6.210 5.747 Period 9.162 7.435 6.802 6 247 Period 10 8.983 8.111 7.360 6.710 Period 11 9.787 8.760 7.887 Period 12 10.575 9.385 8.384 7.536 Period 13 11.348 9.986 8.853 7.904 Period 14 12.106 10.563 9.296 8.244 Period 15 12 849 11.118 9.712 8.559 Period 16 13.578 11652 10.106 8.851 Period 17 14 292 12.166 10.477 9.122 Period 18 14 992 12659 10.828 9.372 Period 19 15.678 13.134 11 158 9604 Period 20 16 351 13590 11.470 9818 Period 21 17 011 14.029 11.764 10.017 Period 22 17.658 14.451 12.042 TO 201 10% 0.909 1.736 2487 3.170 3.701 4355 4.868 5305 5.750 8.145 6.495 6.814 7.103 7367 7.606 7.824 8.022 8.201 8.365 8.514 8.649 8.772 12% 0.893 1 690 2402 3037 3605 4.111 4.564 4968 5,328 5.650 5930 5.194 6424 6628 6811 6.974 7.120 7250 7.366 7.469 7.562 7.645 14% 0.877 1.647 2.322 2.914 3.433 3.889 4.288 4,609 4.046 5.218 5.453 5.660 5.842 6.002 6.142 6.265 6.373 6.467 6.550 6.623 6.887 6.743 16% 0.862 1805 2246 2.790 3274 3.685 4.039 4344 4607 4833 5020 5197 5.342 5.468 5575 5.668 5749 5819 5877 5929 5.973 6011 20%. 0833 1528 2.100 2589 2.991 3326 3605 3837 4031 4.192 4327 4439 4.633 4611 4.675 4.730 4775 4.812 4.843 4870 4801 18% 0.847 1.566 2.174 2.800 3.127 3.490 3.812 4.078 4303 4.494 4.650 4.793 4 910 5.000 5.092 5.162 5.222 5.273 5 316 5.353 5384 5.410 22% 0.820 1492 2012 2494 2854 3.167 3416 3.619 3.786 3.523 4035 4.127 4 203 4.265 4 315 4.357 4 391 4.419 4.442 4.480 4.476 4.488 7.130 26% 0.794 1.424 1.923 2320 2635 2.885 3083 3.241 3.6 3465 3543 3.606 3,654 3.695 3.726 3.751 3.771 3786 3.799 3.808 3.816 3.822 24% 0806 1457 1981 2404 2745 3.020 3242 3.421 3.566 3.682 3.776 3851 31912 3.962 4001 4033 4059 4080 4,097 4110 4.121 4.130 28% 30% 0.781 0.769 1.392 1.361 1.800 1 816 2241 2.166 2532 2436 2759 2643 2.937 2.802 3.076 2.925 3.184 3.010 3.269 3.002 3335 3.147 3.387 3.190 3.427 3.223 3.459 3. 249 3.483 3.268 31503 3.283 31518 3.205 3.529 3.304 3.539 3.311 3548 3310 3.551 3 320 3.556 3323 32% 0.758 1 331 1.705 2095 2345 2534 2677 2.785 2868 2930 2978 3013 3040 3061 3.076 3.088 3097 3.104 3.109 3.113 3.116 3.118 40% Periods 0.714 Period 1 1.224 Period 2 15 Perlod 3 1.849 Period 4 2035 Period 5 2.168 Period 2 263 Period 7 2331 Period 2379 Period 2.414 Period 10 2438 Period 11 2.456 Period 12 2460 Period 13 2478 Period 14 2.484 Period 15 2.489 Period 16 2492 Period 17 2494 Period 18 2.496 Period 19 $497 Period 20 2.498 Period 21 2498. Period 22 4.909 30% + 1.405 3. 5 7. 10 14 20 Compound Amount of $1.00 (The Future Value of $1.00) Periods 2% 4% 6% 8% 10% 12% 14% Period 1 1.0201040 1.060 1.080 1.100 1.120 1.140 Period 2 1040 1082 1.124 1 166 1210 1 254 1.300 Period 3 1.051 1.125 1.191 1.260 1.331 1.482 Period 4 1.052 1.170 1.262 1.360 1.464 1.574 1.689 Period 5 1.104 1.217 1.338 1.469 1.611 1.762 1.925 Period 6 1.126 1265 1419 1.587 1.772 1.974 2.195 Period 7 1.149 1316 1.504 1.714 19:49 2211 2502 Period 8 1.172 1.360 1.594 1.651 2.144 2476 2.853 Period 9 1.195 1423 1.680 1.999 2353 2.773 3.252 Period 10 1.219 1.450 1.791 2.159 2594 3.106 3.707 Period 11 1 243 1.539 1898 2332 2 853 3.479 4226 Period 12 1.268 1.601 2012 2.518 3.138 3.896 4 818 Period 13 1.294 1665 2.133 2.720 3.452 4.363 5.492 Period 14 1.319 1.732 2.261 2937 3.797 4.887 6.261 Period 15 1.346 1.801 2.397 3.172 4.177 5.474 7.138 Period 16 1.373 1.873 2.540 3.426 4.595 6.130 8.137 Period 17 1.400 1.948 2.693 3.700 5,054 6.866 9276 Period 18 1 428 2026 2 854 3 996 5.560 7.690 10 575 Period 19 1.457 2.107 3.026 4316 6.116 8.613 12056 Period 20 1.486 2.191 3.207 4601 6727 9.646 13 743 Period 21 1516 2.279 3.400 5034 7.400 10.804 15.668 Period 22 1.546 2.370 3604 5.437 8.140 12 100 17 861 16% 18% 1.160 1.180 1 346 1.392 1.561 1.643 1.811 1.939 2.100 2288 2.436 22700 2.826 3.185 3278 3.760 3.800 4435 4.411 5.234 5. 117 6.176 5.936 7.288 6 886 8.599 7.988 10.147 9.266 11.974 10.748 14.129 12468 16.672 14.463 19.673 16.777 23.214 19.461 27393 22 574 32.324 20.186.38.142 20% 1200 1 440 1.728 2074 2488 2986 3583 4.300 5.100 0.192 7.430 8.916 10.699 12 839 15.407 18.488 22.186 26.623 31.948 38.338 46 005 55 206 22% 1.220 1488 1816 2215 2.703 3297 4023 4.908 5.987 7305 8.912 10.872 13.264 16.182 19.742 24086 29.384 35.849 43.738 53.358 65095 79.418 24% 1.240 1.538 1.907 2.364 2.932 3.635 4 508 5.590 6.931 8.504 10 657 13 215 16386 20 319 25 196 31.243 38 741 48,039 59.568 73.884 91 592 113.574 26% 1.260 1588 2000 2520 3.176 4.002 5.042 8.353 8005 10.000 12708 16.012 20.175 25.421 32030 40 358 50.850 64 072 80 731 101.721 128. 169 161 492 28% 1280 1.638 2097 2884 3.438 4.398 5.629 7.200 9223 11.806 15.112 19 343 24.759 31691 40 565 51923 68.461 85071 108.890 139,380 178 406 228.350 1,300 1.600 2.197 2856 3.713 4.827 6.275 8.157 10.604 13.786 17.922 23.298 30.288 39.374 51.186 66.542 88.504 112.455 146. 192 190.050 247 065 321.134 32% 1.320 1.742 2.300 3.030 4007 5.290 6,983 9217 12 160 10.000 21.199 27.983 36.937 48.757 64.359 84 954 112.130 148.024 195 391 257916 340.449 449.393 40 55 79 111 15 211 304 424 591 834 117 163 Compound Amount of Annuity of $1.00 in Arrears (Future Value of Annuity) Periods 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% Period 1 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 Period 22.020 2040 2060 2.080 2.100 2.120 2.140 2.160 2180 2.200 Period 3 3.000 3.122 3.1843 246 3.310 3374 3.440 3.506 3572 3.640 Period 4 4.122 4246 4.375 4.506 4.641 4.779 4.921 5.066 5215 5.368 Period 5 5.204 5.416 5,637 5 867 6.105 6.353 6.610 6.877 7.154 7.442 Period 6 6.308 6.633 6.975 73367.716 8.115 8,536 8.977 9.442 9930 Period 7 7.434 7.898 8.394 8.923 9.487 10.089 10.730 11.414 12.142 12916 Period 8 8.583 9.214 9.897 10.637 11.436 12 300 13.233 14.240 15 327 16.499 Period 9 9.756 10.583 11.491 12.488 13.579 14.776 16.085 17.519 19.086 20.799 Period 10 10.950 12.006 13.181 14.487 15.937 17.549 19.337 21.321 23.521 25.959 Period 11 12.169 13.486 14.972 16.645 18.531 20.655 23 045 25.733 28.755 32.150 Period 12 13.412 15.026 16.870 18.977 21.384 24.133 27 271 30.850 34 931 39.581 Period 13 14.680 16.627 18.882 21.495 24.523 28.029 32 089 36.786 42 219 48.497 Period 14 15.974 18 292 21.015 24.215 27.975 32 393 37 581 43.672 50.818 59.198 Period 15 17.293 20.024 23 276 27.152 31.772 37 280 43.842 51.660 60.965 72.035 Period 16 18.639 21 825 25,673 30.324 35.950 42.753 50.980 60 925 72 930 87.442 Period 17 20.01223 698 28.213 33.750 40.545 48 884 59. 118 71,673 87.068 105931 Period 18 21.412 25.645 30.906 37 450 45.599 55.750 68.394 84 141 103.740 128. 117 Period 19 22 841 27.671 33.780 41.446 51.159 63.440 78,969 98.603 123.414 154.740 Period 20 24.297 29.778 36.786 45.762 57.275 72.052 91.025 115.380 146.628 186.688 Period 21 25.783 31.969 39.993 50.423 64.002 81.699 104.768 134.841 174.021 225.026 Period 22 27 209 34 248 43.392 55.457.71.403 92 503 120.436 157 415 206.345 271.031 22% 1.000 2220 3.708 5.524 7.740 10.442 13.740 17.762 22670 28 657 35.982 44 874 55.746 69.010 85.192 104.935 129.020 158.405 194.254 237.989 291.347 396.443 24% 1.000 2 240 3.778 5,684 8.048 10.980 14 615 19.123 24.712 31643 40.238 50.895 64. 110 80.496 100 815 126.011 157 253 195 994 244 033 303 601 377.465 469.056 26% 1.000 2200 3.848 5.848 8368 11.544 15.546 20 588 26.940 34.945 45.031 57.739 73 751 93.926 119.347 151377 191735 242 585 306.658 387 389 489.110 617 278 28% 1.000 2.280 3918 6016 8.700 12.136 16.534 22.163 29.369 38.593 50.398 65.510 84 853 109.612 141,303 181868 233.791 300 252 385.323 494.213 633,593 811 999 30% 1.000 2.300 3.990 6.187 9.043 12.756 17.583 23.858 32.015 42.619 56.405 74.327 97 625 127.913 187.286 218.472 285.014 371.518 483.973 630.165 820 215 1067280 32% 1.000 2320 4082 6.362 9.398 13:406 18 696 25.678 34.895 47,062 63 122 84.320 112 303 149 240 197997 262.356 347.309 459 449 607.472 802 863 1060.779 1401.229 4