HomeworkLib
Question

The folowing information apples to the questions displayed below The following capital expenditure projects have been proposed for managements consideration at Scott, Inc, for the upcoming budget year: Use Table 6-4 and Table 6-5 (Use appropriate factoris) from the tables provided, Round the PV factors to 4 Initial nvestment Amount of net cash return 0 $(64,000) (78.000) (156,000) $(156.000)$(312.000) 98.000 5,000 5,000 5,000 5,000 5,000 15,000 3411 105 52,000 52.000 52,000 52,000 31200 46,800 62400 78.000 56,000 56,000 56,000 56,000 2S5.428 6-10 Per year NPV (18% discount rate Present value ratio 9.000 Required information 5.00 points a. Calculate the net present value of projects B. C and D, using 18% as the cost of capital for Scott, Inc. Negative amounts should be indicated by a minus sign. Do not round intermediate calculations.)TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rate No. of Periods 2% 4°10 6% 8% 10% 12% 1 4% 1 6% 18% 20% 0.980 0.9615 0.9434 0.9259 0.9091 0.8929 0.8772 0.8621 0.8475 0.8333 0.961 0.9246 0.8900 0.8573 0.8264 0.7972 0.7695 0.7432 0.7182 0.6944 0.942 0.8890 0.8396 0.7938 0.7513 0.7118 0.6750 0.6407 0.6086 0.5787 0.924 0.8548 0.7921 0.7350 0.6830 0.6355 0.5921 0.906 0.8219 0.7473 0.6806 0.6209 0.5674 0.5194 0.4761 0.888 0.7903 0.7050 0.6302 0.5645 0.5066 0.4556 0.4104 0.3704 0.3349 0.871 0.7599 0.6651 0.5835 0.5132 0.4523 0.3996 0.3538 0.3139 0.2791 0.853 0.7307 0.6274 0.5403 0.4665 0.4039 0.3506 0.3050 0.2660 0.2326 0.837 0.7026 0.5919 0.5002 0.4241 0.3606 0.3075 0.2630 0.2255 0.1938 0.820 0.6756 0.5584 0.4632 0.3855 0.3220 0.2697 0.2267 0.1911 0.1615 0.804 0.6496 0.5268 0.4289 0.3505 0.2875 0.2366 0.1954 0.1619 0.1346 0.788 0.6246 0.4970 0.3971 0.3186 0.2567 0.2076 0.1685 0.1372 0.1122 0.773 0.6006 0.4688 0.3677 0.2897 0.2292 0.1821 0.1452 0.1163 0.0935 0.758 0.5775 0.4423 0.3405 0.2633 0.2046 0.1597 0.1252 0.0985 0.0779 0.743 0.5553 0.4173 0.3152 0.2394 0.1827 0.1401 0.1079 0.0835 0.0649 0.728 0.5339 0.3936 0.2919 0.2176 0.1631 0.1229 0.0930 0.0708 0.0541 0.714 0.5134 0.3714 0.2703 0.1978 0.1456 0.1078 0.0802 0.0600 0.0451 0.700 0.4936 0.3503 0.2502 0.1799 0.1300 0.0946 0.0691 0.0508 0.0376 0.686 0.4746 0.3305 0.2317 0.1635 0.1161 0.0829 0.0596 0.0431 0.0313 0.673 0.4564 0.3118 0.2145 0.1486 0.1037 0.0728 0.0514 0.0365 0.0261 0.660 0.4388 0.2942 0.1987 0.1351 0.0926 0.0638 0.0443 0.0309 0.0217 0.647 0.4220 0.2775 0.1839 0.1228 0.0826 0.0560 0.0382 0.0262 0.018 0.634 0.4057 0.2618 0.1703 0.1117 0.0738 0.0491 0.0329 0.0222 0.015 0.622 0.3901 0.2470 0.1577 0.1015 0.0659 0.0431 0.0284 0.0188 0.0126 0.610 0.3751 0.2330 0.1460 0.0923 0.0588 0.0378 0.0245 0.0160 0.0105 0.552 0.3083 0.1741 0.0994 0.0573 0.0334 0.0196 0.0116 0.0070 0.0042 0.500 0.2534 0.1301 0.0676 0.0356 0.0189 0.0102 0.0055 0.0030 0.0017 0.453 0.2083 0.0972 0.0460 0.0221 0.0107 0.0053 0.0026 0.0013 0.0007 0.410 0.1712 0.0727 0.0313 0.0137 0.0061 0.0027 0.0013 0.0006 0.0003 0.372 0.1407 0.0543 0.0213 0.0085 0.0035 0.0014 0.0006 0.0003 0.0001 3 4 0.5523 0.5158 0.4823 0.4371 0.4019 6 7 8 10 12 13 15 17 18 20 23 24 25 30 35 40 45 50

TABLE 6.5 FACTORS FOR CALCULATING THE PRESENT VALUE OF AN ANNUITY OF $1 Discount Rate No. of Periods 2% 4% BY。 8% 10% 12% 14% 1 6% 18% 20% 0.980 0.9615 0.9434 0.9259 0.9091 0.8929 0.8772 0.8621 0.8475 0.8333 1.942 1.8861 1.8334 1.7833 1.7355 1.6901 16467 6052 5656 5278 2.884 2.7751 2.6730 2.5771 2.4869 2.4018 2.3216 2.2459 2.1743 2.1065 3.808 3.6299 3.4651 3.3121 3.1699 3.0373 2.9137 2.7982 2.6901 2.5887 3.2743 3.1272 2.9906 3 4.713 4.4518 4.2124 3.9927 3.7908 3.6048 3.4331 6 5.601 5.2421 4.9173 4.6229 4.3553 4.1114 3.8887 3.68473.4976 3.3255 6.472 6.0021 5.5824 5.2064 4.8684 4.5638 4.2883 4.0386 3.8115 3.6046 7.325 6.7327 6.2098 5.7466 5.3349 4.9676 4.6389 4.3436 4.0776 3.8372 8.162 7.4353 6.8017 6.2469 5.7590 5.3282 4.9464 4.6065 4.3030 4.0310 8.983 8.1109 7.3601 6.7101 6.1446 5.6502 5.2161 4.8332 4.4941 4.1925 10 9.787 8.7605 7.8869 7.1390 6.4951 5.9377 5.4527 5.0286 4.6560 4.3271 10.575 9.3851 8.3838 7.5361 6.8137 6.1944 5.6603 5.1971 4.7932 4.4392 11.348 9.9856 8.8527 7.9038 7.1034 6.4235 5.8424 5.3423 4.9095 4.5327 12.106 10.5631 9.2950 8.2442 7.3667 6.6282 6.0021 5.4675 5.0081 4.6106 12.849 11.1184 9.7122 8.5595 7.6061 6.8109 6.1422 5.5755 5.0916 4.6755 15 13.578 11.6523 10.1059 8.8514 7.8237 6.9740 6.2651 5.6685 5.1624 4.7296 14.292 12.1657 10.4773 9.1216 8.0216 7.1196 6.3729 5.7487 5.2223 4.7746 14.992 12.6593 10.8276 9.3719 8.2014 7.2497 6.4674 5.8178 5.2732 4.8122 15.678 13.1339 .1581 9.6036 8.3649 7.3658 6.5504 5.8775 5.3162 4.8435 16.351 13.5903 11.4699 9.8181 8.5136 7.4694 6.6231 5.9288 5.3527 4.8696 20 23 24 25 17.011 14.0292 11.7641 10.0168 8.6487 7.5620 6.6870 5.9731 5.3837 4.8913 17.658 14.4511 12.0416 10.2007 8.7715 7.6446 6.7429 6.0113 5.4099 4.9094 18.292 14.8568 12.3034 10.3711 8.8832 7.7184 6.7921 6.0442 5.4321 4.9245 18.914 15.2470 12.5504 10.5288 8.9847 7.7843 6.8351 6.0726 5.4509 4.9371 19.523 15.6221 12.7834 10.6748 9.0770 7.8431 6.8729 6.0971 5.4669 4.9476 30 35 40 45 50 22.396 17.2920 13.7648 11.2578 9.4269 8.0552 7.0027 6.1772 5.5168 4.9789 24.999 18.6646 14.4982 11.6546 9.6442 8.1755 7.0700 6.2153 5.5386 4.9915 27.355 19.7928 15.0463 11.9246 9.7791 8.2438 7.1050 6.2335 5.5482 4.9966 29.490 20.7200 15.4558 12.1084 9.8628 8.2825 7.1232 6.2421 5.5523 4.9986 31.424 21.4822 15.7619 12.2335 9.9148 8.3045 7.1327 6.2463 5.5541 4.9995

business   accounting   
0 0
Add a comment Improve this question Transcribed image text
Next > < Previous
Sort answers by oldest

Homework Answers

Answer #1
Answer
Project Net Present Value
B                                     2,627.10
C                                     6,614.40
D                                 -25,608.96
Project B
Year Cash Flow PVAF Discounted Cash Flow
0 -78000      1.0000                     -78,000.00
3 to 5 35000 1.5616                      54,656.00
6 to 10 19000 1.3669                      25,971.10
NPV                         2,627.10
Project C
Year Cash Flow PVAF Discounted Cash Flow
0 -156000      1.0000                 -1,56,000.00
1 to 5 52000 3.1272                   1,62,614.40
NPV                         6,614.40
Project D
Year Cash Flow PVAF Discounted Cash Flow
0 -156000           1.00                 -1,56,000.00
1 15600 0.8475                      13,221.00
2 31200 0.7182                      22,407.84
3 46800 0.6086                      28,482.48
4 62400 0.5158                      32,185.92
5 78000 0.4371                      34,093.80
NPV                     -25,608.96
0 0
Add a comment
Know the answer?
Add Answer to:
The folowing information apples to the questions displayed below The following capital expenditure projects have been...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions

  • The following capital expenditure projects have been proposed for management's consideration at Scott, Inc., for the...

    The following capital expenditure projects have been proposed for management's consideration at Scott, Inc., for the upcoming budget year: Use Table 6-4 and Table 6-5. (Use appropriate factor(s) from the tables provided. Round the PV factors to 4 decimals.) Project Year(s) A B C D E Initial investment 0 $ (63,000 ) $ (62,000 ) $ (138,000 ) $ (152,000 ) $ (304,000 ) Amount of net cash return 1 14,000 0 50,000 15,200 97,000 2 14,000 0 50,000 30,400...

  • TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rate No. of Periods 2%...

    TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rate No. of Periods 2% 0.980 0.961 0.942 0.924 0.906 4% 0.9615 0.9246 0.8890 0.8548 0.8219 0.7903 0.7599 0.7307 0.7026 0.6756 6% 0.9434 0.8900 0.8396 0.7921 0.7473 0.7050 0.6651 0.6274 0.5919 0.5584 8% 0.9259 0.8573 0.7938 0.7350 0.6806 10% 0.9091 0.8264 0.7513 0.6830 0.6209 12% 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523 0.4039 0.3606 0.3220 14% 0.8772 0.7695 0.6750 0.5921 0.5194 16% 0.8621 0.7432 0.6407 0.5523 0.4761 18% 0.8475...

  • TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rate No. of Periods 2%...

    TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rate No. of Periods 2% 4°10 6% 8% 10% 12% 1 4% 1 6% 18% 20% 0.980 0.9615 0.9434 0.9259 0.9091 0.8929 0.8772 0.8621 0.8475 0.8333 0.961 0.9246 0.8900 0.8573 0.8264 0.7972 0.7695 0.7432 0.7182 0.6944 0.942 0.8890 0.8396 0.7938 0.7513 0.7118 0.6750 0.6407 0.6086 0.5787 0.924 0.8548 0.7921 0.7350 0.6830 0.6355 0.5921 0.906 0.8219 0.7473 0.6806 0.6209 0.5674 0.5194 0.4761 0.888 0.7903 0.7050 0.6302 0.5645 0.5066 0.4556 0.4104...

  • ! Required information (The following information applies to the questions displayed below.] On January 1, 2019,...

    ! Required information (The following information applies to the questions displayed below.] On January 1, 2019, Learned Inc, issued $15 million face amount of 20-year, 18% stated rate bonds when market interest rates were 20%. The bonds pay interest semiannually each June 30 and December 31 and mature on December 31, 2038. Table 6-4, Table 6-5 (Use appropriate factor from the table provided.) Required: a. Calculate the proceeds (issue price) of Learned Inc.'s, bonds on January 1, 2019, assuming that...

  • Cowboy Recording Studio is considering the investment of $135,600 in a new recording equipment. It is...

    Cowboy Recording Studio is considering the investment of $135,600 in a new recording equipment. It is esimated that the new equipment will generate additional cash flow of $20,000 per year for each year of its 8-year life and will have a salvage value of $14,000 at the end of its life. Cowboys s financial managers estimate that the s cost of capital is 10%. Use b o and lab e s Use appropr ate factor s from the tables provided....

  • Lakeside, Inc., is considering replacing old production equipment with state-of-the-art technology that will allow production cost...

    Lakeside, Inc., is considering replacing old production equipment with state-of-the-art technology that will allow production cost savings of $10,000 per month. The new equipment will have a five-year life and cost $420,000, with an estimated salvage value of $30.000. Lakeside's cost of capital is 12%. Table6-4 and Ti in (Use appropriate factor(s) from the tables provided. Round the PV factors to 4 decimals. Calculate the net present value of the new production equipment TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT...

  • Answer the tollowing questions. Table 6-4 or Table 6-5. (Use appropriate factor(s) from the tables provided....

    Answer the tollowing questions. Table 6-4 or Table 6-5. (Use appropriate factor(s) from the tables provided. Round the PV factors to 4 decimals.) Required: a. Spencer Co.'s common stock is expected to have a dividend of $6 per share for cach of the next twelve years, and it is estimated that the market value per share will be S133 at the end of twelve years. If an investor requires a return on investment of 4%, what is the maximum price...

  • Required information [The following information applies to the questions displayed below.] The following capital expenditure projects...

    Required information [The following information applies to the questions displayed below.] The following capital expenditure projects have been proposed for management's consideration at Scott Inc. for the upcoming budget year: Use Table 6-4 and Table 6-5. (Use appropriate factor(s) from the tables provided. Round the PV factors to 4 decimals.) Project Year(s) Initial investment Amount of net cash return $(75,000) UAWN FOOD $(68,000) 16,000 16,000 16,000 16,000 16,000 16,000 $ 6,538 1.1 $(154,000) 57,000 57,000 57,000 57,000 $7,000 $ ?...

  • Chow Company has gathered the following information on an investment project: ANNUAL CUSI LIILLOWS . ....

    Chow Company has gathered the following information on an investment project: ANNUAL CUSI LIILLOWS . . . . . . . . . . . . . . . . . Initial investment .................... Annual cash inflows. Cost of capital ......... Life of project ............. ........ $169,809 $ 30,000 20% 12 years Calculate the internal rate of return for this investment project. Enter your answer as a number (i.e., 85). Do not put the percentage symbol (%) after your number....

  • Required information [The following information applies to the questions displayed below.] The following capital expenditure projects...

    Required information [The following information applies to the questions displayed below.] The following capital expenditure projects have been proposed for management's consideration at Scott Inc. for the upcoming budget year: Use Table 6-4 and Table 6-5. (Use appropriate factor(s) from the tables provided. Round the PV factors to 4 decimals.) Project Year(s) $ ( 75,000) Initial investment Amount of net cash return OWNO $(68,000) 16,000 16,000 16,000 16,000 16,000 16,000 $ 6,538 1.1 36,000 36,000 36,000 21,000 ? $(154,000) 57,000...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT