would like help understanding how to calculate the attached
Required information Exercise 16-35 Payback Period; Even Cash Flows (Section 3) (L0 16-1, 16-6, 16-8) [The following information applies to the questions displayed below. ] The management of Niagara National Bank is considering an investment in automatic teller machines. The machines would cost $142,600 and have a useful life of seven years. The bank's controller has estimated that the automatic teller machines will save the bank $31,000 after taxes during each year of their life (including the depreciation tax shield). The machines will have no salvage value. Use Appendix A for your reference. (Use appropriate factor(s) from the tables provided.) Exercise 16-35 Part 1 Required: 1. Compute the payback period for the proposed investment. (Round your answer to 1 decimal place.) years [The following information applies to the questions displayed below. J The management of Niagara National Bank is considering an investment in automatic teller machines. The machines would cost $142,600 and have a useful life of seven years. The bank's controller has estimated that the automatic teller machines will save the bank $31,000 after taxes during each year of their life (including the depreciation tax shield). The machines will have no salvage value. Use Appendix A for your reference. (Use appropriate factor(s) from the tables provided.) Exercise 16-35 Part 2 2. Compute the net present value ofthe proposed investment assuming an after-tax hurdle rate ofla) 10 percent, (b)12 percent, and (c) 14 percent. (Do not round intermediate calculations. Negative amounts should be indicated by a minus sign.) 10 percent (b) 12 percent (c) 14 percent teller machines will save the bank $31,000 after taxes during each year of their life (including the depreciation tax shield). The machines will have no salvage value. Use Appendix A for your reference. (Use appropriate factor(s) from the tables provided.) Exercise 16-35 Part 3 3. Which of the following statements are true? {You may select more than one answer. Single click the box with the question mark to produce a check mark for a correct answer and double click the box with the question mark to empty the box for a wrong answer.) a The net-presentvalue method is preferable to the payback method. a The payback method is preferable to the net-presentvalue method. a The payback period criterion fails to account for the time value of money. a If management uses the payback method. the investment will be approved only if the required payback period meets or exceeds the years calculated. a The cut-off value for the payback period is very much dependent on the bank's hurdle rate. a The cut-off value for the payback period has nothing to do with the bank's hurdle rate. Future Value and Present Value Tables Table Future Value of $1.00(1 + r)n Period 4% 6% 8% 10% 12% 14% 20% 1.040 1.060 1.080 1.100 1.120 1.140 1.200 2 1.082 1.124 1.166 1.210 254 1.300 1.440 3 1.125 1.191 1.260 1.331 1.405 1.482 1.728 4 1.170 1.263 1.361 1.464 1.574 1.689 2.074 5 1.217 1.338 1.469 1.611 1.762 1.925 2.488 6 1.265 1.419 1.58/ 1.772 1.9/4 2.195 2.980 7 1.316 1.504 1.714 1.949 2.211 2.502 3.583 S 1.369 1.594 1.851 2.144 2.476 2.853 4.300 9 1.423 1.690 1.999 2.359 2.773 3.252 5.160 10 1.480 1.791 2.159 2.594 3.106 3.707 6.192 11 .540 1.898 2.332 2.853 3.479 1,226 7.430 12 1.601 2.012 2.518 3.139 3.896 4.818 8.916 13 1.665 2.133 2.720 3.452 1.364 5.492 10.699 14 1,732 2.261 2.937 3.798 4.887 6.261 12.839 15 1.801 2.397 3.172 4.177 5.474 7.138 15.407 20 2.191 3.207 4.661 6.728 9.646 13.743 $8.338 30 3.243 5.744 10.063 17.450 29.960 50.950 237.380 10 4.801 10.286 21.725 45.260 93.051 188.880 1,469.800 Table II Future Value of a Series of $1.00 Cash Flows (Ordinary Annuity)- (1 + r)" - 1 Period 4% 6% 8% 10% 12% 14% 20% 1.00 1.00 1.000 1.000 1.000 .00 1.000 2.04 2.060 2.080 2.100 2.120 2.140 2.220 3.12 3.18 3.246 3.310 3.374 3.440 3.640 4.24 4.375 4.506 4.641 4.779 4.921 5.36 .416 5.637 5.867 6.105 5.35 6.610 7.442 6.63. 6.975 7.336 7.716 3.11 8.536 9.930 7.898 8.394 8.923 9.487 10.089 10.730 12.916 9.214 9.098 10.637 11.436 12.300 13.233 16.499 10.583 11.491 12.488 13.580 14.776 16.085 20.799 10 12.006 13.18 14.487 15.938 17.549 19.337 25.959 11 13.486 14.972 16.64 18.531 20.65 23.04 32.150 15.026 16.870 18.977 21.385 24.133 27.271 39.580 13 16.627 18.882 21.495 24.523 28.029 32.089 48.497 14 18.292 21.015 24.215 27.976 32.393 37.581 59.196 15 20.024 23.276 27.152 31.773 37.280 43.84 72.035 20 29.778 36.778 45.762 57.276 75.052 91.025 186.690 30 6.085 79.058 113.283 164.496 241.330 356.790 1,181.900 40 5.026 154.762 259.057 442.597 767.090 1,342.000 7,343.900 Table III Present Value of $1.00 - ( 1 + 7 ) " Period 4% 6% 8% 10% 12% 14 % 16% 18% 22% 24% 26% 30% 32% 962 .943 .926 .909 .893 .877 .862 .847 .833 .820 .806 .794 781 .769 .758 925 890 857 826 797 769 .743 .718 694 672 650 630 610 592 574 889 840 .794 .751 ,712 .675 .641 .609 579 551 .524 500 477 455 .435 855 .792 .735 683 .636 .592 .552 .516 482 451 .423 .397 .373 .350 .329 822 .747 681 621 567 .519 .476 .437 402 370 .341 .315 .291 269 .250 6 790 .705 .630 .564 .507 .456 .410 .370 .335 .303 .275 .250 .227 .207 .189 760 .665 .583 .513 .452 .400 .354 .314 .279 .249 .222 . 198 .178 .159 .143 731 627 .540 .467 .404 .351 .305 .266 .233 .204 .179 .157 139 .123 .108 703 .592 .500 .424 .361 .308 .263 .225 194 .167 .144 .125 . 108 .094 .082 10 676 .558 .463 .386 .322 .270 .227 .191 .162 .137 .116 .099 085 .073 .062 11 650 .527 .429 .350 .287 .237 .195 .162 135 .112 .094 .079 .066 .056 .047 12 625 .497 .397 .319 .257 .208 .168 .137 112 .092 .076 .062 .052 .043 036 13 601 .469 .368 .290 .229 . 182 .145 .116 093 075 .061 050 040 .033 .027 14 577 .442 .340 .263 205 160 .125 .099 078 062 049 .039 032 .025 .021 15 555 417 .315 .239 . 183 .140 .108 084 065 051 040 031 .025 .020 .016 20 456 .312 .215 .149 .104 073 .051 .037 .026 .019 .014 .010 .007 .005 .004 .308 4 .099 .057 .033 020 .012 .007 .004 .003 .002 .001 .001 .208 .097 .046 .022 .011 .005 .003 .001 .001 Table IV Present Value of Series of $1.00 Cash Flows - (1 - (1 + )) Period 4% 6% 8% 10% 12% 14% 18% 20% 22% 24% 25% 2 28% 30% 0.96 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 0.820 0.806 0.800 0.794 0.781 0.769 1.886 1.833 1.783 1.736 1.690 1.647 1.605 1.566 1.528 1.492 1.457 1.440 1.424 1.392 1.361 2.77 2.673 2.577 2.487 2.402 2.322 2.246 2.174 2.106 2.042 1.981 1.952 1.923 1.868 1.816 3.630 3.465 3.312 3.170 3.037 2.914 2.798 2.690 2.589 2.494 2.404 2.362 2.320 2.241 2.166 4.452 4.212 3.993 3.791 3.605 3.433 3.274 3.127 2.991 2.864 2.745 2.689 2.635 2.532 2.436 5.242 4.917 4.623 4.355 3.889 3.685 3.498 3.326 3.167 3.020 2.951 2.759 2.643 6.00 5.582 5.206 4.868 4.564 4.288 4.039 3.812 3.605 3.416 3.242 3.161 3.083 2.937 2.802 Co .73 6.210 5.747 5.335 4.968 4.639 4 4.344 4.078 3.837 3.619 3.421 3.329 3.241 3.076 2.925 7.43 5.802 6.247 5.759 5.328 4.946 4.607 4.303 4.031 3.786 3.566 3.463 3.366 3.184 3.019 8.11 7.360 6.710 6.145 5.650 5.216 4.833 4.494 4.192 3.923 3.682 3.571 3.465 3.269 3.092 8.760 7.887 7.139 6.495 5.938 5.453 5.029 4.656 4.327 4.035 3.776 3.656 3.544 3.335 3.147 9.38 8.384 7.536 6.814 6.194 5.660 5.197 4.793 4.439 4.127 3.851 3.725 3.606 3.387 3.190 9.986 8.853 7.904 7.103 6.424 5.842 5.342 4.910 4.533 4.203 3.912 3.780 3.656 3.427 3.223 10.563 9.295 8.244 7.367 6.628 6.002 5.468 5.008 4.611 4.265 3.962 3.824 3.695 3.459 3.249 11.118 9.712 8.559 7.606 6.811 6.142 5.575 5.092 4.675 4.315 4.001 3.859 3.726 3.483 3.268 20 13.590 11.470 9.818 8.514 7.469 6.623 5.929 5.353 4.870 4.460 4.110 3.954 3.808 3.546 3.316 30 17.292 13.765 11.258 9.427 8.055 7.003 6.177 5 5.517 4 7 4.979 4.534 4.160 3.995 3.842 3.569 3.332 10 19.793 15.046 11.925 9.779 8.244 7.105 6.234 5.548 4.997 4.544 4.166 3.999 3.846 3.571 3.333Future Value and Present Value Tables Table Future Value of $1.00(1 + r)n Period 4% 6% 8% 10% 12% 14% 20% 1.040 1.060 1.080 1.100 1.120 1.140 1.200 2 1.082 1.124 1.166 1.210 254 1.300 1.440 3 1.125 1.191 1.260 1.331 1.405 1.482 1.728 4 1.170 1.263 1.361 1.464 1.574 1.689 2.074 5 1.217 1.338 1.469 1.611 1.762 1.925 2.488 6 1.265 1.419 1.58/ 1.772 1.9/4 2.195 2.980 7 1.316 1.504 1.714 1.949 2.211 2.502 3.583 S 1.369 1.594 1.851 2.144 2.476 2.853 4.300 9 1.423 1.690 1.999 2.359 2.773 3.252 5.160 10 1.480 1.791 2.159 2.594 3.106 3.707 6.192 11 .540 1.898 2.332 2.853 3.479 1,226 7.430 12 1.601 2.012 2.518 3.139 3.896 4.818 8.916 13 1.665 2.133 2.720 3.452 1.364 5.492 10.699 14 1,732 2.261 2.937 3.798 4.887 6.261 12.839 15 1.801 2.397 3.172 4.177 5.474 7.138 15.407 20 2.191 3.207 4.661 6.728 9.646 13.743 $8.338 30 3.243 5.744 10.063 17.450 29.960 50.950 237.380 10 4.801 10.286 21.725 45.260 93.051 188.880 1,469.800 Table II Future Value of a Series of $1.00 Cash Flows (Ordinary Annuity)- (1 + r)" - 1 Period 4% 6% 8% 10% 12% 14% 20% 1.00 1.00 1.000 1.000 1.000 .00 1.000 2.04 2.060 2.080 2.100 2.120 2.140 2.220 3.12 3.18 3.246 3.310 3.374 3.440 3.640 4.24 4.375 4.506 4.641 4.779 4.921 5.36 .416 5.637 5.867 6.105 5.35 6.610 7.442 6.63. 6.975 7.336 7.716 3.11 8.536 9.930 7.898 8.394 8.923 9.487 10.089 10.730 12.916 9.214 9.098 10.637 11.436 12.300 13.233 16.499 10.583 11.491 12.488 13.580 14.776 16.085 20.799 10 12.006 13.18 14.487 15.938 17.549 19.337 25.959 11 13.486 14.972 16.64 18.531 20.65 23.04 32.150 15.026 16.870 18.977 21.385 24.133 27.271 39.580 13 16.627 18.882 21.495 24.523 28.029 32.089 48.497 14 18.292 21.015 24.215 27.976 32.393 37.581 59.196 15 20.024 23.276 27.152 31.773 37.280 43.84 72.035 20 29.778 36.778 45.762 57.276 75.052 91.025 186.690 30 6.085 79.058 113.283 164.496 241.330 356.790 1,181.900 40 5.026 154.762 259.057 442.597 767.090 1,342.000 7,343.900 Table III Present Value of $1.00 - ( 1 + 7 ) " Period 4% 6% 8% 10% 12% 14 % 16% 18% 22% 24% 26% 30% 32% 962 .943 .926 .909 .893 .877 .862 .847 .833 .820 .806 .794 781 .769 .758 925 890 857 826 797 769 .743 .718 694 672 650 630 610 592 574 889 840 .794 .751 ,712 .675 .641 .609 579 551 .524 500 477 455 .435 855 .792 .735 683 .636 .592 .552 .516 482 451 .423 .397 .373 .350 .329 822 .747 681 621 567 .519 .476 .437 402 370 .341 .315 .291 269 .250 6 790 .705 .630 .564 .507 .456 .410 .370 .335 .303 .275 .250 .227 .207 .189 760 .665 .583 .513 .452 .400 .354 .314 .279 .249 .222 . 198 .178 .159 .143 731 627 .540 .467 .404 .351 .305 .266 .233 .204 .179 .157 139 .123 .108 703 .592 .500 .424 .361 .308 .263 .225 194 .167 .144 .125 . 108 .094 .082 10 676 .558 .463 .386 .322 .270 .227 .191 .162 .137 .116 .099 085 .073 .062 11 650 .527 .429 .350 .287 .237 .195 .162 135 .112 .094 .079 .066 .056 .047 12 625 .497 .397 .319 .257 .208 .168 .137 112 .092 .076 .062 .052 .043 036 13 601 .469 .368 .290 .229 . 182 .145 .116 093 075 .061 050 040 .033 .027 14 577 .442 .340 .263 205 160 .125 .099 078 062 049 .039 032 .025 .021 15 555 417 .315 .239 . 183 .140 .108 084 065 051 040 031 .025 .020 .016 20 456 .312 .215 .149 .104 073 .051 .037 .026 .019 .014 .010 .007 .005 .004 .308 4 .099 .057 .033 020 .012 .007 .004 .003 .002 .001 .001 .208 .097 .046 .022 .011 .005 .003 .001 .001 Table IV Present Value of Series of $1.00 Cash Flows - (1 - (1 + )) Period 4% 6% 8% 10% 12% 14% 18% 20% 22% 24% 25% 2 28% 30% 0.96 0.943 0.926 0.909 0.893 0.877 0.862 0.847 0.833 0.820 0.806 0.800 0.794 0.781 0.769 1.886 1.833 1.783 1.736 1.690 1.647 1.605 1.566 1.528 1.492 1.457 1.440 1.424 1.392 1.361 2.77 2.673 2.577 2.487 2.402 2.322 2.246 2.174 2.106 2.042 1.981 1.952 1.923 1.868 1.816 3.630 3.465 3.312 3.170 3.037 2.914 2.798 2.690 2.589 2.494 2.404 2.362 2.320 2.241 2.166 4.452 4.212 3.993 3.791 3.605 3.433 3.274 3.127 2.991 2.864 2.745 2.689 2.635 2.532 2.436 5.242 4.917 4.623 4.355 3.889 3.685 3.498 3.326 3.167 3.020 2.951 2.759 2.643 6.00 5.582 5.206 4.868 4.564 4.288 4.039 3.812 3.605 3.416 3.242 3.161 3.083 2.937 2.802 Co .73 6.210 5.747 5.335 4.968 4.639 4 4.344 4.078 3.837 3.619 3.421 3.329 3.241 3.076 2.925 7.43 5.802 6.247 5.759 5.328 4.946 4.607 4.303 4.031 3.786 3.566 3.463 3.366 3.184 3.019 8.11 7.360 6.710 6.145 5.650 5.216 4.833 4.494 4.192 3.923 3.682 3.571 3.465 3.269 3.092 8.760 7.887 7.139 6.495 5.938 5.453 5.029 4.656 4.327 4.035 3.776 3.656 3.544 3.335 3.147 9.38 8.384 7.536 6.814 6.194 5.660 5.197 4.793 4.439 4.127 3.851 3.725 3.606 3.387 3.190 9.986 8.853 7.904 7.103 6.424 5.842 5.342 4.910 4.533 4.203 3.912 3.780 3.656 3.427 3.223 10.563 9.295 8.244 7.367 6.628 6.002 5.468 5.008 4.611 4.265 3.962 3.824 3.695 3.459 3.249 11.118 9.712 8.559 7.606 6.811 6.142 5.575 5.092 4.675 4.315 4.001 3.859 3.726 3.483 3.268 20 13.590 11.470 9.818 8.514 7.469 6.623 5.929 5.353 4.870 4.460 4.110 3.954 3.808 3.546 3.316 30 17.292 13.765 11.258 9.427 8.055 7.003 6.177 5 5.517 4 7 4.979 4.534 4.160 3.995 3.842 3.569 3.332 10 19.793 15.046 11.925 9.779 8.244 7.105 6.234 5.548 4.997 4.544 4.166 3.999 3.846 3.571 3.333
