%E21-28 (similar to) Question Help Green Lisb plans to purchase a new contrifuge machine for its londa facility. The machine costs $382.000 and is expected to have a useful of 10 years, with a terminal disposal value of 47.000 Savings in cash operating costs are expected to be 579.000 per year. However, additional working capital is needed to keep the machine running efficiency. The working capital must continually be replaced to an investment of $22.000 needs to be maintained at all times, but this investment is fully recoverable (will be cashed in the end of the soul Green Lab's are rate of retums 12. Ignore incomes in your ans. Assume al cash fows occur at you and except font investment amounts Green Lab uses straight-in depresion for its machines Present Value 051 table Present Value of Annuity 51 table EV1 table Future Autotale Read the route Requirement 1. Calculate net persent value (Use factors to three decimal places, XXXX, and use a minus signor parentheses for a reutive net prosent vatn. Enter the the present van die vestment rounded to the nearest whole dollar) The nel presentes Requirements 1. Calculate net present value. 2. Calculate internal rate of return. 3. Calculate accrual accounting rate of return based on net initial investment. 4. Calculate accrual accounting rate of return based on average investment. 5. You have the authority to make the purchase decision. Why might you be reluctant to base your decision on the DCF methods? Print Done Present Value of $1 Periods 2% 6% 10% Period 1 0.980 0.962 0.943 0.926 0.909 Period 2 0.961 0.925 0 890 0.857 0.826 Period 3 0.942 0.889 0.840 0.794 0.751 Period 4 0.924 0.855 0.792 0.735 0.683 Period 5 0.906 0.822 0.747 0.681 0.621 Period 6 0.388 0.790 0.705 0.630 0.564 Period 7 0.871 0.760 0.065 0.583 0.513 Period 8 0 853 0.731 0.627 0.540 0.467 Period 9 0.837 0.703 0.592 0.500 0.424 Period 10 0.820 0.676 0.558 0.483 0.386 Period 11 0.804 0650 0.527 0.429 0350 Period 12 0.788 0.625 0.497 0.307 0319 Period 13 0.773 0.601 0.469 0.368 0.290 Period 14 0.758 0.577 0.442 0.340 0263 Period 15 0.743 0.555 0.417 0.315 0.239 Period 16 0.728 0.534 0.394 0.292 0.218 Period 17 0.714 0.513 0.371 0.270 0.198 Period 18 0.700 0.494 0.350 0250 0 180 Period 19 0.686 0475 0.331 0.232 0.164 Period 20 0.673 0.456 0.312 0215 0.149 Period 21 0.660 0.439 0.294 0.199 0.135 Perinn 422 0.27 1 123 12% 0.893 0.797 0.712 0.636 0.567 0.507 0.452 0.404 0.361 0.322 0.287 0.257 0.229 0.205 0.183 0.163 0.146 0.130 0.116 0.104 0.093 AR 14% 0.877 0.769 0.675 0.592 0.519 0.456 0.400 0.351 0.308 0.270 0.237 0.208 0.182 0.100 0.140 0.123 0.108 0.095 0.083 0.073 0.064 0056 16% 18% 20% 22% 24% 26% 28% 30% 32% 40% Periods 0.862 0.847 0.833 0.820 0.806 0.794 0.781 0.769 0.758 0.714 Period 1 0.743 0.718 0.694 0.672 0.650 0.630 0.610 0592 0574 0510 Period 2 0.641 0 609 0.579 0.551 0.524 0.500 0.477 0.455 0.435 0.364 Period 3 0.552 0.516 0.482 0.451 0.423 0.397 0.373 0.350 0.329 0.260 Period 4 0.476 0.437 0.402 0.370 0.341 0.315 0.291 0.289 0.250 0.186 Period 5 0.410 0.370 0.335 0303 0.275 0.250 0.227 0.207 0.189 0.133 Period 6 0.354, 0.314 0.279 0.249 0.222 0.198 0.178 0.159 0.143 0.095 Period 7 0.305 0.266 0.233 0.204 0.179 0.157 0.139 0.123 0.108 0.068 Perioda 0.263 0.225 0.194 0.167 0.144 0.125 0.108 0.094 0.02 0,048 Period 9 0.227 0.191 0.162 0.137 0.116 0.099 0.005 0.073 0.062 0.035 Period 10 0.195 0.162 0.135 0.112 0.094 0.079 0.066 0.056 0.047 0.025 Period 11 0.160 0.137 0.112 0.092 0,076 0.062 0.052 0.043 0.036 0.018 Period 12 0.145 0.116 0.093 0.075 0.061 0.050 0.040 0.033 0.027 0,013 Period 13 0.125 0.099 0078 0.002 0.049 0.039 0.032 0.025 0.021 0.000 Period 14 0.109 0.084 0.065 0.051 0.040 0.031 0 025 0.020 0.016 0.006 Period 15 0093 0.071 0.054 0.042 0.032 0.025 0.019 0.015 0.012 0.005 Period 16 0.080 0.000 0.045 0.034 0.025 0.020 0,015 0.012 0.009 0.003 Period 17 0.069 0.038 0.028 0.021 0.016 0:012 0.009 0.007 0.002 Period 18 0.060 0,043 0.031 0.023 0.017 0.012 0.009 0.007 0.005 0.002 Period 19 0.051 0.037 0.026 0.019 0.010 0.010 0007 0.005 0.004 0.001 Period 20 0004 0.031 0.022 0.015 0.011 0 008 0.004 0.003 0.001 Period 21 OU 0013 0.009 0.00 non Os 002 1 Perint 0.051 0 006 Present Value of Annuity of $1.00 in Arrearst Penos 2% 6% 8% 10% Period 1 0.980 0.02 0.8143 0.926 0.900 Period 2 1.942 1886 1.833 1.783 1.736 Period 3 2884 2.775 2.673 2.577 2487 Period 4 3.808 3.630 3.465 3.312 3.170 Period 5 4.713 4,452 4.212 3.993 3.791 Period 6 5.601 5.242 4.917 4.023 4355 Period 7 6472 6.002 5.582 5.206 4,868 Period 87325 6.733 6.210 5.747 5.335 Period 9 8.182 7435 6.802 6.247 5.759 Period 10 8.983 8.111 7.300 0.710 6.145 Period 11 9.787 8.780 7.887 7.130 6.495 Period 12 10.575 9.385 8.384 7.536 6.814 Period 13 11.346 9988 8.853 7.904 7.103 Period 14 12.106 10.563 9.285 8.244 7367 Period 15 12 849 11.118 9.712 3,559 7.606 Period 16 13.578 11.652 10.105 8.851 7.824 Period 17 14 292 12.168 10.477 9.122 8.022 Period 18 14.992 12 659 10.628 9.372 8. 201 Period 19 15.678 13.134 11.158 9.804 8.365 Period 20 15,351 13.590 11.4709818 8.514 Period 21 17.011 14029 11.784 10.017 8649 Parint 27.17 14.451 12.042 10 201712 12% 0.803 1.690 2.402 3.037 3.605 4.111 4,554 4968 5328 5.650 5.938 6.194 6.424 6.628 6.811 6.974 7.120 7250 7.366 7.489 7.562 74 14% 0.877 1 647 2322 2914 3.433 3.889 4.288 4.639 4.946 5:216 5.453 5.660 5.842 6.002 6.142 6265 6.373 6.467 6.550 6.623 6.687 16% 18% 0862 0.847 1.600 1566 2246 2.174 2.798 2.690 3.274 3.127 3.685 3.498 4,0393.812 4,344 4.078 4 607 4303 4.833 4.494 5029 4.656 5.197 4.793 5.342 4.910 5.468 5.000 5.575 6.092 5.668 5.162 5.749 5.222 5.818 5.273 5877 5.316 5.929 5.353 5.973 5.384 R011 5410 20% 22% 24% 26% 28% 30% 32% 40% Periods 0.833 0.820 0.806 0.704 0.781 0.769 0.758 0.714 Period 1 1528 1.492 1.457 1.424 1.392 1.361 1.331 1.224 Period 2 2.106 2.042 1.981 1923 1.868 1.816 1.700 1.589 Period 3 2589 2.494 2.404 2.320 2241 2.100 2.00 1.840 Period 4 2.991 2.804 2.745 2635 2.532 2.436 2345 2035 Period 5 3.326 3.167 3.020 2.885 2.759 2643 2.534 2.188 Periodo 3.605 3.416 3.242 3.083 2.937 2802 2677 2.263 Period 3.837 3.619 3.421 3241 3.070 2925 2.780 2331 Period 8 4031 3.786 3.500 3.360 3.164 3.019 2868 2379 Period 9 4.192 3.923 3.682 3.465 3.269 3092 2930 2.414 Period 10 4.327 4,035 3.776 3.543 3.335 3.147 2.978 2438 Period 11 4.439 4.127 3.851 3.606 3.387 3.190 3.013 2.456 Period 12 4.533 4.203 3912 3.656 3.427 3.223 3.040 2 469 Period 13 4.611 4 265 3.962 3.695 3.450 3.249 3.061 2478 Period 14 4.675 4.315 4.001 3.728 3.483 3.268 3.076 2484 Period 15 4.730 4 357 4.033 3.751 3.503 3.283 3.088 2489 Period 16 4.775 4391 4.050 3.771 3.518 3.295 3.097 2492 Period 17 4.812 4.419 4080 3786 3.529 3.304 3.104 2.494 Period 18 4.843 4 442 4,097 3.790 3.539 3.311 3 100 2.498 Period 19 4 870 4.450 4.110 3.808 3.566 3.318 3.113 2.497 Period 20 4.891 4.476 4.121 3.816 3.551 3.320 3116 2.499 Period 23 4909 A 4R 4130 3R22 332 IR 40 Darlar 22 1.639 d hi 7206 Compound Amount of $1.00 (The Future Value of $1.00) Periods 2% 6% 8% 10% 12% 14% 16% 18% Period 1 1.020 1.040 1.060 1.080 1.100 1 120 1.140 1.160 1.180 Period 2 1.040 1.082 1.124 1.166 1210 1.254 1.300 1.346 1.392 Period 3 1.061 1.125 1.191 1.260 1331 1.405 1.482 1.561 1.643 Period 4 1 0B2 1170 1 262 1 360 1.464 1.574 1.689 1 811 1.939 Period 5 1.104 1217 1.338 1.469 1.611 1.762 1.925 2.100 2.288 Period 6 1.126 1265 1419 1.587 1.772 1.974 2. 195 2.436 2.700 Period 7 1.149 1316 1.504 1.714 1.949 2211 2502 2.826 3.185 Period 8 1.172 1.369 1.594 1.851 2144 2.476 2.853 3278 3.759 Period 9 1.195 1.423 1.689 1.999 2.358 2.773 3.252 3.803 4435 Period 10 1 219 1.480 1.791 2.159 2.594 3.106 3.707 4.411 5.234 Period 11 1 243 1.539 1898 2332 2.853 3479 4.226 5.117 6.176 Period 12 1.268 1.001 2012 2518 3.138 3896 4818 5.936 7288 Period 13 1 294 1865 2.133 2.720 3.452 4.363 5.492 6.886 8599 Period 14 1.319 1732 2.937 3.797 4.887 6.261 7.985 10.147 Period 15 1.346 1801 2.397 3.172 4.177 5.474 7.138 9266 11.974 Period 16 1 373 1873 2.540 3.428 4.505 6.130 8.137 10.748 14.129 Period 17 1 400 1.948 2893 3.700 5.054 6.866 9.276 12468 16.672 Period 18 1428 2.025 2 854 3.996 5.560 7.690 10 575 14463 19.673 Period 19 1 457 2.107 3.026 4310 6.116 8.613 12.056 16.777 23.214 Period 20 1.486 2.191 3.207 4,651 6.727 9.646 13.743 19.461 27.393 Period 21 1.516 2279 3.400 5.034 7.400 10.804 15.660 22574 32 324 270 417 140 12:10 17 261 20% 1.200 1.440 1.728 2.074 2.488 2.986 3.583 4.300 5.160 6.192 7.430 8.916 10.699 12 839 15:407 18488 22.186 26.623 31.948 38 338 46.005 55 26 22% 24% 1.220 1.240 1.488 1 538 1.816 1907 2.215 2364 2703 2.932 3297 3635 4023 4.508 4.908 5.690 5.987 6.931 7 305 8.594 8.912 10.657 10.872 13.215 13.254 16 386 16.182 20 319 19.742 25.196 24 086 31.243 29384 38.741 35 849 48.039 43736 59568 53 358 73 884 65.096 91592 7918 113.174 26% 1.260 1588 2.000 2520 3.176 4.002 5042 6.353 8.005 10.086 12.703 16.012 20.175 25.421 32.030 40.358 50.851 64 072 80 731 101.721 128. 169 1492 28% 30% 32% 1280 1300 1320 1.890 1.742 1 2097 2 197 2300 2 2684 2856 3.036 3 3436 3.713 4.007 5 4.398 4827 5.200 7 5.629 6.275 6.983 10 8.157 9217 14 9.223 10.504 12.106 20 11 806 13.786 16060 28 15.112 17.922 21. 199 40 19.343 23 208 27.983 24.759 30.288 38.937 79 31.691 39.374 48.757 111 40.565 51.186 64 359 15 51.923 66.542 84.954 211 66.481 86.504 112.139 30 85 071 112.455 148,024 420 108.890 146.192 195391 593 139.380 190.050 257916 804 178.406 247.085 340.449 117 121184 449 203 12 2 261 4% Compound Amount of Annuity of $1.00 in Arrears (Future Value of Annuity) Periods 2% 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 2 2.020 2040 2060 2.080 2.100 2.120 2.140 2.160 2.180 2200 Period 3 3.060 3.122 3.184 3.246 3310 3.374 3.440 3.500 3.572 3.640 Period 4 4.122 4246 4375 4,506 4.641 4.779 4.921 5.066 5.215 5368 Period 5 5 204 5.416 5.637 5 867 6.105 6.353 6.610 6.877 7.154 7442 Period 6 6.308 6.633 6 975 7336 7716 8.115 8,536 8.977 9.442 9.930 Period 7 7.434 7.898 8.394 3.9239.487 10.080 10.730 11.414 12 142. 12.916 Period 8 8.583 9214 9.897 10.637 11 436 12.300 13.233 14 240 15.327 16.490 Period 9 9.755 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 17549 19 337 21321 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 42219 48.497 Period 14 15.074 18 292 21.015 24 215 27.975 32 393 37 581 43.672 50 818 59,196 Period 15 17.293 20 024 23 276 27.152 31.772 37.28043842 51.660 60.965 72.035 Period 16 18.639 21 825 25.673 30 324 35.950 42753 50.980 60.925 72939 87 442 Period 17 20.012 23.098 28.213 33.750 40 545 48.884 59.118 71.673 87 068 105.931 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 33.760 41 446 51.159 63.440 78.96998.603 123.414 154.740 Period 20 24 207 29.778 35.786 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 81.699 104.768 134 841 174.021 225.028 Perint. 7.990 24 42 92.55 4.714139252120436 157 415 05 271 01 22% 1.000 2.220 3.708 5.524 7.740 10.442 13.740 17.762 22.670 28.657 35.962 44 874 55.746 59,010 85.192 104.935 129,020 158 405 194254 237 98 291347 33 24% 26% 28% 30% 32% 1.000 1.000 1.000 1.000 1.000 2.240 2.2000 2280 2.300 2320 3.778 3.848 3.918 3.990 4062 5.684 5.848 6.016 8 187 8.302 8.048 8.368 8.700 9.398 10.980 11.544 12.136 12.756 13 406 14.615 15 546 16.534 17583 18.090 19.123 20.588 22. 163 23.858 25.678 24.712 26.040 29 369 32 015 34.895 31.643 34.945 38.593 42.619 47.002 40.238 45.031 50.398 56.405 63 122 50 895 57.739 65.510 74 327 84.320 54.110 73.751 84.853 97.625 112.303 80.490 93.926 109.612 127.913 149.240 100.815 119.347 141 303 167 286 197 997 120.011 151377 181.868 218.472 262356 157 253 191.735 233.791 285,014 347 309 195 994 242 585 300.252 371 518 459.449 244.033 306.658 385 323 483.973 607 472 303.801 387.389 494 213 830 165 802.863 377.405 489.110 833 593 820.215 1060.779 f1727 11009 1067 206 Tant 229 INN