Exercise 14-3 (Algo) Internal Rate of Return (L014-3] 12 3 points 03.12.16 Wendell's Donut Shoppe is investigating the purchase of a new $34,600 donut-making machine. The new machine would permit the company to reduce the amount of part-time help needed, at a cost savings of $6,500 per year. In addition, the new machine would allow the company to produce one new style of donut, resulting in the sale of 2,500 dozen more donuts each year. The company realizes a contribution margin of $160 per dozen donuts sold. The new machine would have a six-year useful life. Click here to view Exhibit 148-1 and Exhibit 148-2. to determine the appropriate discount factor(s) using tables. Required: 1. What would be the total annual cash inflows associated with the new machine for capital budgeting purposes? 2. What discount factor should be used to compute the new machine's internal rate of return? (Round your answers to 3 decimal places.) 3. What is the new machine's internal rate of return? (Round your final answer to the nearest whole percentage.) 4. In addition to the data given previously, assume that the machine will have a $13,755 salvage value at the end of six years. Under these conditions, what is the internal rate of return? (Hint: You may find it helpful to use the net present value approach: find the discount rate that will cause the net present value to be closest to zero) (Round your final answer to the nearest whole percentage.) 1. Annual cash inflows 2. Discount factor 3. Internal rate of retum 4. Internal rate of return % Was EDERT 148-1 Present Value of it VE DURI 8 WE NOU 51 1 0 0 950 2900 OOO 00580 1060 6060 250 9250 050 0602560060 10 DO DROO O O 0 200 200 30 20 0530 50 5060 C 10821 020 01306010800 0.500 0672 000 000 0510 GS 0.064 0.540 036 0794 072 071 0731 0.712 0.00 0.65 0.650 0641 0024 0603 050 0579 054 055 05 054 050 0.055 0.021 072 073 0735 0.700 0000 0.059 0606060 0.592 0.572 05:52 054 055 0.409 042 046 045 047 047 0410 QB22 0784 0747 4 6 8 9 10 TI 2 BUCO SOCO OLEO CO COVO 10 EVO900 OSO C02950 ESO 1290 096 ELLO O ZO 60 DO 60SO ESO OO OSCO NO 200 90 000 LOSOSESO 1950 950 0000 9990 SOZOO 0620 O ORCO OO to SEZO 620 O GO WOMEO CO CO EO 000SCVO 25YDVUSO OSO OSO EDO S990 160 POZOZO BIO 100 SSCO 9000 EO ISCONEO POVO OLOVO 2090 OSO 2850 2290 290 LELO w BO TOWOSO 20000 GOO 220 DRO ESO 20 8000 CELO 100 RTO 0000 0000 2000 COLO LLO SOCO 2020 OLOSCO UOCO EO ZZYO 0400 100 9200 LORO 0 0 0 0 BOSO SACO 200 2820 0 OSCO CONOSCO ESO 050 0990 0000 000 000 2600 2010 14 15 16 17 20 21 0348 0.135 003 012 0103 0-094 0.006 062505570.497 0.444 0.197 0356 0.39 0.206 0.257 0.21 0.200 0907 0.368 0152 37 024 012 0.601 0530 0.409 0.41503600326 0290 0.258 0229 0.204 02 0183 0.35 0130 0716 0104 0090 0084 007 008 001 0055 0.5770505 0412 0.30 0.40 0.299 0.263 0.232 0205 0.101 0.40 014 0125 0.00 0.00 0.00 0.00 0.002 0.055 9040 0044 0555 0.4810407 0.362 0315 0.773 0239 0209 0180360 0940 0123 000 0005 0034 N 0005 0057 005 0045 0010 0005 0534 0453 0.394 0339 0.292 0252 020 088 0163 0141 0.123 00 0093 00810071 0002 0.044 006 0042 0.035 0.002 0020 0.50 0.406 0.37 0.21 0.270 0221 01900170 0546 0.125 0.00 0.000 0.000 0.000 0.000 0052 004 0030 00 00 00 002 6.494 0.410 0.350 0295 0.250 0.212 000 0.153 0030 011 0.005 0.081 0.000 0.00 0.051 00 00 0032 0.020 0.00 0.00 0.0 0.75 0.29 0.331 0.277 0.232 0.194 0754 008016 0098 0.003 0.00 0.00 0.051 000 00 00 0021 0023 0.020 001 0.01 0456 0.37 0.2 0.21 0.2150170 0:30 0124 004 007 007 0061 0051 004 0037 00 0026 0.022 000 000 000 0.4390359 0.294 020 N 0164 005 0912 0.003 0.07 0.064 0003 004 00 0.00 0.025 00 0.00 0.00 0.00 0.000 0.422 0.3420278 0.225 014 0.15001230101 0.00 0.00 0.005 004 0038 00320026 0022 000 000 000 0005 0007 0.400 0.326 02020211017000000112 0.001 0.014 0000 000 000 0033 0027 0022 0.0 0.01 000 0000 0000 000 0006 0.0 0.0 0.247 0.17 095001200302 0002 0006 0.053 000 0.025 0.025 0.023 009 0.01 000 000 0.00 0.00 0.00 0.00 0.002 00140050 000 0000 0.000 0.024 0000 0000 000 000 0000 000 0000 0000 0.000 0.30 0.20 0220012005 0.06 004 0000 0.0500012 003 0026 0.021 0.007 004 con 0.000 0.00 0.00 0.00 0.0040001 0.341 020 0.207 0.01 0.125 0.000 0.0% 0.060 000 000 0029 0,021 00 00 00 0000 0000 0000 0.00 0.00 0.00 0.00 0000 0000 0064 0.00 0.00 0.025 0.020 000 000 0010 0000 0000 0.005 0.004 000 0002 0.002 0.0002 003 004 0.097 0.0290022 0.01 00 00 0.00 0.00 0.00 0.00 0.00 0.00 0.002 0000 O 02101001 0.0000075 0.057 004 003 0026 0.000 0015 000 0.000 0.00 0.00 0.00 0.00 0.00 0.00 0.002 0.001 6200 000 000 004600022 0.09 0.01 0.000 0.005 0004 0000 0.00 0.00 0.00 0.00 0.000 0.000 0.000 0.000 0.000 24 10 WOOD WOSLEO O 06010 VO CEO HOSO DO CO OC OP DONT 14- Pentue of an Annulty of 31 Ant + 2 59 0.962 0.952 1150 1833 2.775 2.720 2071 3030 3545 3.405 0.90 1750 2571 ON 0.909 0.00 0.00 0.005 07 0010 0.002 0.55 0.3470840 0 0 0.020 000 0000 0000 1735 1703 100 1000 1647 1526 155 156 157 1521 150 1492 INT 60 2624 2.572 4 5 4.100 067 29933.000 3 15 VOX sa ZSOL 9260 SESONG 000 10) HOT TOT WOZ OZ OZ OZ EZ EZ EZ 1962 LOVE ME 2017 CE SEE Oct TEPE Y PRE 2 O20002 CZ 5Z SZ 10Z LOE costos SCE CZNE cost Fort 252 1662 6610 E ESCE LES ESCE ONS (16) ROS Y CO HY HET SET T 0000 OE CE SITE DE CE 5890 E 106 ECOS E OS OSS S 0000 1907 ATT INTO ET A tout 600 602958 ES SEE EN EWE TOT 02 05 0961 SOSSESS SVT DOEL SILE w oct 10 190 SOLE 9 st SEOT PB86 SE SE TO CORE 191 9955 ONE TO O S SRD 286686 OICE 05T 007 COCO BOLS BE60 605 ES SHE CGT LOCO OY SY 10 TELE 70 D 14 6.90266 6201 905 5750 552 5320 52 947 BOY 46510049 40313.05 1706 107 1.505 146 202470 8.418 6145 550 560 5420 5216 500 403 4059 4494 4300 42 070003067867 1990 6905 6.495 0207 30 5687 505 524 5029 4364656 416 432 4177 75370 636426 55000 501 597401 403 200 6.750 60 602 5.50 53425410 7361 62 662 4.302 4002 5.7245452295.000 402 40 17 155000 2006 7991 10011659 102 103 1006 94170 702439.00 205 594 5600 500 400 470 45 457 400 2011 43002544 1022 10 700 620 6.00 605 5.0 5222 4000 2050 1160021 059 92 56 20170272506108.667 61205594527 50 44000 441 44000 10366040 1305 730 73068 650 620 SE 554 30104304635 441242040710 700324097035621 62052062853351 40 40 40 42 40 1954 6.0 25.0 505 50 40 4675 40 422 75 67013060110 500 5 4900 400 400 400 10 157 02.103 103 9.500 4111 15.307 2.550 105209707 905141714 72 05 0414 0015651591244040 15020412008410070823 0.00402 T0 730 844 67 5.706 54759544477154223 MT15 161 789 7320084101 100 16064 1199050027 9237545790 1600) 100 m 9001 500 5 2292532 MS 400 1250 427 804 805 706 700 6 5.20 5595.225 4.9794746 4534 434 1955 9790258.00 1975 19757 37996524164705 6.642 62307548 58 470 43410 4116 OC 12 TE E TE SI HOW 800 COLL ALSO 0000W 620 CHOCO 101 103 NO OG BE EKS OLEZ E SOFT 66 WISE 27 6250 000 ET + T W os 0 CS AT DET VAR 16 S OS 909 WON HE 2009 2008 SY SCOTT 6 S 20 S 0 2419 19 1969 ESET IT BEES OO9049059 0 0 0 0 0 106 20 30 0