Vilas Company is considering a capital investment of $203,500 in additional productive facilities. The new machinery is expected to have a useful life of 5 years with no salvage value. Depreciation is by the straight-line method. During the life of the investment, annual net income and net annual cash flows are expected to be $15,873 and $55,000, respectively. Vilas has a 12% cost of capital rate, which is the required rate of return on the investment. Click here to view PV table.
(a) Compute the cash payback period. (Round answer to 1 decimal place, e.g. 10.5.)
| Cash payback period | | years | |
Compute the annual rate of return on the proposed capital expenditure. (Round answer to 2 decimal places, e.g. 10.52%.)
(b) Using the discounted cash flow technique, compute the net present value. (If the net present value is negative, use either a negative sign preceding the number e.g. -45 or parentheses e.g. (45). Round answer for present value to 0 decimal places, e.g. 125. For calculation purposes, use 5 decimal places as displayed in the factor table provided.)
Net present value:
TOT ELY THOUT CE DE TITET 1661191 ICY MIY OSCE CONCE SOIT 61 2.00 2.40 2.5434 3.379 3.990024717123.3393 654355 123 15 11 01 GESCHREY DIE tot OCT CEL TEE SET OSE ZEST SEST SELLER FLERE POST HOC LY TREE HET ET GET IN THE CE EST TO SCOSES SET CINE E GESETZ't foto SISTY W t tot WOT CHEST STO SHORT HEERE DI SOTT TEET WE FEET NOIRE ROTTROVI Oct LET THE TOILET LOST IT010 MENTO 109 CORSI SECOFTHE SENIE WIT IDRET ESELSI LOISTO STIPINI OSCI I TICE BOST GOVT AT DET ET LOTTO 6 GODT 09 Ocort 10 2.11 2.35795255805 2.77303 6 1.55133 1694 1.6857 14776 1.595 171819 15093 3 7 5 1.16 DOTT 1 000001 00001 0001 000001 0 1.040000000000000000000000000 1000000000000000 104 94 548 45 () Perles TABLE 1 Future of 15 TABLE 2 Future Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 1.00000 1.00000 1.00000 1.0000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 2 2.04000 2.05000 2.06000 2.0700 2.08000 2.09000 2.10000 2.11000 2.12000 2.15000 3 3.12160 3.15250 3.18360 3.2149 3.24640 3.27810 3.31000 3.34210 3.37440 3.47250 4 4.24646 4.31013 4.37462 4.4399 4.50611 4.57313 4.64100 4.70973 4.77933 4.99338 5 5.41632 5.52563 5.63709 5.7507 5.86660 5.98471 6.10510 6.22780 6.35285 6.74238 6 6.63298 6.80191 6.97532 7.1533 7.33592 7.52334 7.71561 7.91286 8.11519 8.75374 7 7.89829 8.14201 8.39384 8.6540 8.92280 9.20044 9.48717 9.78327 10.08901 11.06680 8 9.21423 9.54911 9.89747 10.2598 10.63663 11.02847 11.43589 11.85943 12.29969 13.72682 9 10.58280 11.02656 11.49132 11.9780 12.48756 13.02104 13.57948 14.16397 14.77566 16.78584 10 12.00611 12.57789 13.18079 13.8164 14.48656 15.19293 15.93743 16.72201 17.54874 20.30372 11 13.48635 14.20679 14.97164 15.7836 16.64549 17.56029 18.53117 19.56143 20.65458 24.34928 12 15.02581 15.91713 16.86994 17.8885 18.97713 20.14072 21.38428 22.71319 24.13313 29.00167 13 16.62684 17.71298 18.88214 20.1406 21.49530 22.95339 24.52271 26.21164 28.02911 34.35192 14 18.29191 19.59863 21.01507 22.5505 24.21492 26.01919 27.97498 30.09492 32.39260 40.50471 15 20.02359 21.57856 23.27597 25.1290 27.15211 29.36092 31.77248 34.40536 37.27972 47.58041 16 21.82453 23.65749 25.67253 27.8881 30.32428 33.00340 35.94973 39.18995 42.75328 55.71747 17 23.69751 25.84037 28.21288 30.8402 33.75023 36.97351 40.54470 44.50084 48.88367 65.07509 18 25.64541 28.13238 30.90565 33.9990 37.45024 41.30134 45.59917 50.39593 55.74972 75.83636 References TABLE 3 Present Value of 1 (n) Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 .96154 .95238 .94340 .93458 .92593 .91743 90909 90090 .89286 .86957 2 92456 90703 .89000 .87344 .85734 .84168 .82645 .81162 .79719 75614 3 .88900 .86384 .83962 .81630 .79383 .77218 .75132 .73119 .71178 .65752 4 .85480 .82270 .79209 .76290 .73503 .70843 .68301 .65873 .63552 .57175 5 .82193 .78353 .74726 .71299 .68058 .64993 .62092 .59345 .56743 .49718 6 .79031 .74622 .70496 .66634 .63017 .59627 .56447 .53464 .50663 .43233 7 .75992 .71068 .66506 .62275 .58349 .54703 .51316 48166 .45235 .37594 8 .73069 .67684 .62741 .58201 .54027 .50187 .46651 .43393 .40388 .32690 9 .70259 .64461 59190 .54393 .50025 .46043 .42410 .39092 .36061 .28426 10 .67556 .61391 .55839 .50835 .46319 42241 .38554 .35218 .32197 .24719 11 .64958 .58468 .52679 .47509 .42888 .38753 .35049 .31728 .28748 .21494 12 .62460 .55684 49697 .44401 .39711 .35554 .31863 .28584 .25668 .18691 13 .60057 .53032 .46884 .41496 .36770 .32618 28966 .25751 .22917 .16253 14 .57748 -50507 44230 .38782 .34046 .29925 .26333 .23199 .20462 .14133 .55526 15 .48102 41727 .36245 .31524 -27454 .23939 .20900 .18270 .12289 16 .53391 45811 .39365 .33873 .29189 .25187 .21763 .18829 .16312 .10687 51337 17 .43630 .37136 .31657 .27027 .23107 .19785 .16963 .14564 .09293 .49363 .41552 18 .35034 .29586 25025 .21199 .17986 .15282 .13004 .08081 .47464 .39573 .33051 27615 .23171 .19449 19 .16351 .13768 .11611 .07027 .45639 .37689 31180 .25842 20 .21455 .17843 .14864 .12403 .10367 .06110 TABLE4 Present Value of an Annuity of 1 (n) Payments 5% 6% 7% 8% 9% 10 % 11% 12% 15% 1 .96154 95238 .94340 .93458 .92593 91743 .90909 90090 .89286 .86937 2. 1.88609 1.85941 1.83339 1.80802 1.78326 1.75911 1.73554 1.71252 1.69005 1.62571 3 2.77509 2.72323 2.67301 2.62432 2.37710 2.53130 2.48685 2.44371 2.40183 2.28323 4 3.62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16986 3.10245 3.03735 2.85498 5 4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.69590 3.60478 3.35216 6 5.24214 5.07569 4.91732 4.76654 4.62288 4.48592 4.33526 4.23054 4.11141 3.78448 7 6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4.86842 4.71220 4.56376 4.16042 8 6.73274 6.46321 6.20979 5.97130 5.74664 5.53482 5.33493 5.14612 4.96764 4.48732 9 7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 5.53705 5.32825 4.77158 10 8.11090 7.72173 7.36009 7.02358 6.71008 6.41766 6.14457 5.88923 5.65022 5.01877 11 8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 6.49506 6.20652 5.93770 5.23371 12 9.38507 8.86325 8.38384 7.94269 7.53608 7.16073 6.81369 6.49236 6.19437 5.42062 13 9.98565 9.39357 8.85268 8.35765 7.90378 7.48690 7.10336 6.74987 6.42355 5.58315 14 10.56312 9.89864 9.29498 8.74547 8.24424 7.78613 7.36669 6.98187 6.62817 5.72448 15 11.11839 10.37966 9.71225 9.10791 8.55948 8.06069 7.60608 7.19087 6.81086 5.84737 16 11.65230 10.83777 10.10590 9.44665 8.85137 8.31256 7.82371 7.37916 6.97399 5.95424 17 12.16567 11.27407 10.47726 9.76322 9.12164 8.54363 8.02155 7.54879 7.11963 6.04716 18 12.65930 11.68959 10.82760 10.05909 9.37189 8.75563 8.20141 7.70162 7.24967 6.12797 19 13.13394 12.08532 11.15812 10.33560 9.60360 8.95012 8.36492 7.83929 7.36578 6.19823 20 13.59033 12.46221 11.46992 10.59401 9.81815 9.12855 8.51356 7.96333 7.46944 6.25933
