Sheridan Inc. wants to purchase a new machine for $28,110, excluding $1,400 of installation costs. The...

Transcribed Image Text:

Sheridan Inc. wants to purchase a new machine for $28,110, excluding $1,400 of installation costs. The old machine was purchased 5 years ago and had an expected economic life of 10 years with no salvage value. The old machine has a book value of $2,000, and Sheridan Inc. expects to sell it for that amount. The new machine will decrease operating costs by $6,500 each year of its economic life. The straight-line depreciation method will be used for the new machine for a 6-year period with no salvage value. Click here to view PV table. (e) Determine the cash payback period. (Round cash payback period to 2 decimal places, e.g. 10.53.) Cash payback period years (b) Determine the approximate internal rate of return. (Round answer to O decimal places, eg. 13%. For calculation purposes, use 5 decimal places as displayed in the factor table provided.) Internal rate of return % (c) Assuming the company has a required rate of return of 9%, determine whether the new machine should be purchased. The investment should be accepted. TABLE 1 Future Value of 1 (n) Periods 4% 5% 6% 0 1.00000 1.00000 1.00000 1 2 3 4 5 11 6789012345 16 17 18 19 20 7% 8% 9% 10% 11% 12% 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.04000 1.05000 1.06000 1.07000 1.08000 1.09000 1.10000 1.11000 1.12000 1.15000 1.08160 1.10250 1.12360 1.14490 1.16640 1.18810 1.21000 1.23210 1.25440 1.32250 1.12486 1.15763 1.19102 1.22504 1.25971 1.29503 1.33100 1.36763 1.40493 1.52088 1.16986 1.21551 1.26248 1.31080 1.36049 1.41158 1.46410 1.51807 1.57352 1.74901 1.21665 1.27628 1.33823 1.40255 1.26532 1.34010 1.41852 1.50073 1.58687 1.67710 1.77156 1.87041 1.97382 2.31306 1.31593 1.40710 1.50363 1.60578 1.71382 1.82804 1.94872 2.07616 2.21068 2.66002 1.36857 1.47746 1.59385 1.71819 1.85093 1.99256 2.14359 2.30454 1.42331 1.55133 1.68948 1.83846 1.99900 2.17189 2.35795 2.55803 1.48024 1.62889 1.79085 1.96715 2.15892 2.36736 2.59374 2.83942 1.53945 1.71034 1.89830 2.10485 2.33164 2.58043 2.85312 3.15176 1.60103 1.79586 2.01220 2.25219 2.51817 2.81267 3.13843 3.49845 1.66507 1.88565 2.13293 2.40985 2.71962 3.06581 3.45227 3.88328 4.36349 1.73168 1.97993 2.26090 2.57853 2.93719 3.34173 3.79750 4.31044 1.80094 2.07893 2.39656 2.75903 3.17217 3.64248 4.17725 4.78459 5.47357 1.87298 2.18287 2.54035 2.95216 3.42594 3.97031 1.94790 2.29202 2.69277 3.15882 3.70002 4.32763 2.02582 2.40662 2.85434 3.37993 3.99602 4.71712 2.10685 2.52695 3.02560 3.61653 4.31570 5.14166 6.11591 7.26334 8.61276 14.23177 2.19112 2.65330 3.20714 3.86968 4.66096 5.60441 6.72750 8.06231 9.64629 16.36654 15% 1.46933 1.53862 1.61051 1.68506 1.76234 2.01136 2.47596 3.05902 2.77308 3.51788 3.10585 4.04556 3.47855 4.65239 3.89598 5.35025 6.15279 4.88711 7.07571 8.13706 4.59497 5.31089 6.13039 9.35762 5.05447 5.89509 6.86604 10.76126 5.55992 6.54355 7.68997 12.37545 TABLE 2 Future Value of an Annuity of 1 (n) Payments 1 2 4% 1.00000 2.04000 3 4 4.24646 4.31013 5 5.41632 5.52563 5.63709 5.7507 5.86660 6 7.33592 7 8 9 10 11 12 13 14 15 16 17 18 19 20 5% 6% 7% 8% 9% 10% 11% 12% 15% 1.00000 1.00000 1.0000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 2.05000 2.06000 2.0700 2.08000 2.09000 2.10000 2.11000 2.12000 2.15000 3.12160 3.15250 3.18360 3.2149 3.24640 3.27810 3.31000 3.34210 3.37440 3.47250 4.37462 4.4399 4.50611 4.57313 4.64100 4.70973 4.77933 4.99338 5.98471 6.10510 6.22780 6.35285 6.74238 6.63298 6.80191 6.97532 7.1533 7.52334 7.71561 7.91286 8.11519 8.75374 7.89829 8.14201 8.39384 8.6540 8.92280 9.20044 9.48717 9.78327 10.08901 11.06680 9.21423 9.54911 9.89747 10.2598 10.63663 11.02847 11.43589 11.85943 12.29969 13.72682 10.58280 11.02656 11.49132 11.9780 12.48756 13.02104 13.57948 14.16397 14.77566 16.78584 12.00611 12.57789 13.18079 13.8164 14.48656 15.19293 15.93743 16.72201 17.54874 20.30372 13.48635 14.20679 14.97164 15.7836 16.64549 17.56029 18.53117 19.56143 20.65458 24.34928 15.02581 15.91713 16.86994 17.8885 18.97713 20.14072 21.38428 22.71319 24.13313 29.00167 16.62684 17.71298 18.88214 20.1406 21.49530 22.95339 24.52271 26.21164 28.02911 34.35192 18.29191 19.59863 21.01507 22.5505 24.21492 26.01919 27.97498 30.09492 32.39260 40.50471 20.02359 21.57856 23.27597 25.1290 27.15211 29.36092 31.77248 34.40536 37.27972 47.58041 21.82453 23.65749 25.67253 27.8881 30.32428 33.00340 35.94973 39.18995 42.75328 55.71747 23.69751 25.84037 28.21288 30.8402 33.75023 36.97351 40.54470 44.50084 48.88367 65.07509 25.64541 28.13238 30.90565 33.9990 37.45024 41.30134 45.59917 50.39593 55.74972 75.83636 27.67123 30.53900 33.75999 37.3790 41.44626 46.01846 51.15909 56.93949 63.43968 88.21181 29.77808 33.06595 36.78559 40.9955 45.76196 51.16012 57.27500 64.20283 72.05244 102.44358 TABLE 3 Present Value of 1 (n) Periods 4% 5% 1 .96154 .95238 6% .94340 7% 8% 9% 10% 11% 12% 15% 0.93458 .92593 .91743 .90909 .90090 .89286 .86957 2 .92456 .90703 .89000 0.87344 .85734 .84168 .82645 .81162 .79719 .75614 3 .88900 .86384 .83962 0.81630 .79383 .77218 .75132 .73119 .71178 .65752 4 .85480 .82270 .79209 0.76290 .73503 .70843 .68301 .65873 .63552 .57175 5 .82193 .78353 .74726 0.71299 .68058 .64993 .62092 .59345 .56743 .49718 6 .79031 .74622 .70496 0.66634 .63017 .59627 .56447 .53464 .50663 .43233 7 .75992 .71068 .66506 0.62275 .58349 54703 .51316 .48166 45235 .37594 8 .73069 9 10 .67684 .70259 .64461 .67556 .61391 .62741 0.58201 .54027 .50187 .46651 .43393 .40388 .32690 .59190 0.54393 .50025 .46043 .42410 .39092 .36061 .28426 .55839 0.50835 .46319 .42241 .38554 .35218 .32197 .24719 11 .64958 .58468 .52679 0.47509 .42888 .38753 .35049 .31728 .28748 .21494 12 .62460 55684 .49697 0.44401 .39711 35554 31863 .28584 .25668 .18691 13 .60057 .53032 .46884 0.41496 .36770 .32618 .28966 .25751 .22917 .16253 14 .57748 .50507 .44230 0.38782 .34046 .29925 .26333 .23199 .20462 .14133 15 .55526 .48102 .41727 0.36245 .31524 .27454 .23939 .20900 .18270 .12289 16 53391 .45811 39365 0.33873 .29189 .25187 21763 .18829 .16312 .10687 17 .51337 .43630 .37136 0.31657 .27027 .23107 .19785 .16963 .14564 .09293 18 .49363 .41552 .35034 0.29586 .25025 .21199 .17986 .15282 19 .47464 .39573 .33051 0.27615 .23171 .19449 20 .45639 .37689 .31180 0.25842 .21455 .17843 .16351 .14864 .10367 .13004 .08081 .13768 .11611 .07027 .12403 .06110 TABLE 4 Present Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 1 .96154 .95238 .94340 0.93458 8% 9% 10% .92593 .91743 .90909 11% .90090 12% 15% .89286 .86957 1.88609 1.85941 1.83339 1.80802 1.78326 1.75911 1.73554 1.71252 1.69005 1.62571 3 4 5 6 7 8 9 7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 10 11 2.77509 2.72325 2.67301 2.62432 2.57710 2.53130 2.48685 2.44371 2.40183 2.28323 3.62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16986 3.10245 3.03735 2.85498 4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.69590 3.60478 3.35216 5.24214 5.07569 4.91732 4.76654 4.62288 4.48592 4.35526 4.23054 4.11141 3.78448 6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4.86842 4.71220 4.56376 4.16042 6.73274 6.46321 6.20979 5.97130 5.74664 5.53482 5.33493 5.14612 4.96764 4.48732 5.53705 5.32825 4.77158 5.88923 5.65022 5.01877 6.49506 6.20652 5.93770 5.23371 6.81369 6.49236 6.19437 5.42062 7.10336 6.74987 6.42355 5.58315 7.36669 6.98187 6.62817 5.72448 7.60608 7.19087 6.81086 5.84737 7.82371 7.37916 6.97399 5.95424 8.11090 7.72173 7.36009 7.02358 6.71008 6.41766 6.14457 8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 9.38507 8.86325 8.38384 7.94269 7.53608 7.16073 9.98565 9.39357 8.85268 8.35765 7.90378 7.48690 10.56312 9.89864 9.29498 8.74547 8.24424 7.78615 11.11839 10.37966 9.71225 9.10791 8.55948 8.06069 11.65230 10.83777 10.10590 9.44665 8.85137 8.31256 12.16567 11.27407 10.47726 9.76322 9.12164 8.54363 12.65930 11.68959 10.82760 10.05909 13.13394 12.08532 11.15812 10.33560 17 18 19 20 12345 67890 16 9.37189 8.75563 8.02155 8.2 0141 13.59033 9.60360 8.95012 12.46221 11.46992 10.59401 9.81815 9.12855 8.36492 7.70162 7.24967 6.12797 7.83929 8.51356 7.96333 7.46944 6.25933 7.54879 7.11963 6.04716 7.36578 6.19823 Sheridan Inc. wants to purchase a new machine for $28,110, excluding $1,400 of installation costs. The old machine was purchased 5 years ago and had an expected economic life of 10 years with no salvage value. The old machine has a book value of $2,000, and Sheridan Inc. expects to sell it for that amount. The new machine will decrease operating costs by $6,500 each year of its economic life. The straight-line depreciation method will be used for the new machine for a 6-year period with no salvage value. Click here to view PV table. (e) Determine the cash payback period. (Round cash payback period to 2 decimal places, e.g. 10.53.) Cash payback period years (b) Determine the approximate internal rate of return. (Round answer to O decimal places, eg. 13%. For calculation purposes, use 5 decimal places as displayed in the factor table provided.) Internal rate of return % (c) Assuming the company has a required rate of return of 9%, determine whether the new machine should be purchased. The investment should be accepted. TABLE 1 Future Value of 1 (n) Periods 4% 5% 6% 0 1.00000 1.00000 1.00000 1 2 3 4 5 11 6789012345 16 17 18 19 20 7% 8% 9% 10% 11% 12% 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 1.04000 1.05000 1.06000 1.07000 1.08000 1.09000 1.10000 1.11000 1.12000 1.15000 1.08160 1.10250 1.12360 1.14490 1.16640 1.18810 1.21000 1.23210 1.25440 1.32250 1.12486 1.15763 1.19102 1.22504 1.25971 1.29503 1.33100 1.36763 1.40493 1.52088 1.16986 1.21551 1.26248 1.31080 1.36049 1.41158 1.46410 1.51807 1.57352 1.74901 1.21665 1.27628 1.33823 1.40255 1.26532 1.34010 1.41852 1.50073 1.58687 1.67710 1.77156 1.87041 1.97382 2.31306 1.31593 1.40710 1.50363 1.60578 1.71382 1.82804 1.94872 2.07616 2.21068 2.66002 1.36857 1.47746 1.59385 1.71819 1.85093 1.99256 2.14359 2.30454 1.42331 1.55133 1.68948 1.83846 1.99900 2.17189 2.35795 2.55803 1.48024 1.62889 1.79085 1.96715 2.15892 2.36736 2.59374 2.83942 1.53945 1.71034 1.89830 2.10485 2.33164 2.58043 2.85312 3.15176 1.60103 1.79586 2.01220 2.25219 2.51817 2.81267 3.13843 3.49845 1.66507 1.88565 2.13293 2.40985 2.71962 3.06581 3.45227 3.88328 4.36349 1.73168 1.97993 2.26090 2.57853 2.93719 3.34173 3.79750 4.31044 1.80094 2.07893 2.39656 2.75903 3.17217 3.64248 4.17725 4.78459 5.47357 1.87298 2.18287 2.54035 2.95216 3.42594 3.97031 1.94790 2.29202 2.69277 3.15882 3.70002 4.32763 2.02582 2.40662 2.85434 3.37993 3.99602 4.71712 2.10685 2.52695 3.02560 3.61653 4.31570 5.14166 6.11591 7.26334 8.61276 14.23177 2.19112 2.65330 3.20714 3.86968 4.66096 5.60441 6.72750 8.06231 9.64629 16.36654 15% 1.46933 1.53862 1.61051 1.68506 1.76234 2.01136 2.47596 3.05902 2.77308 3.51788 3.10585 4.04556 3.47855 4.65239 3.89598 5.35025 6.15279 4.88711 7.07571 8.13706 4.59497 5.31089 6.13039 9.35762 5.05447 5.89509 6.86604 10.76126 5.55992 6.54355 7.68997 12.37545 TABLE 2 Future Value of an Annuity of 1 (n) Payments 1 2 4% 1.00000 2.04000 3 4 4.24646 4.31013 5 5.41632 5.52563 5.63709 5.7507 5.86660 6 7.33592 7 8 9 10 11 12 13 14 15 16 17 18 19 20 5% 6% 7% 8% 9% 10% 11% 12% 15% 1.00000 1.00000 1.0000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 2.05000 2.06000 2.0700 2.08000 2.09000 2.10000 2.11000 2.12000 2.15000 3.12160 3.15250 3.18360 3.2149 3.24640 3.27810 3.31000 3.34210 3.37440 3.47250 4.37462 4.4399 4.50611 4.57313 4.64100 4.70973 4.77933 4.99338 5.98471 6.10510 6.22780 6.35285 6.74238 6.63298 6.80191 6.97532 7.1533 7.52334 7.71561 7.91286 8.11519 8.75374 7.89829 8.14201 8.39384 8.6540 8.92280 9.20044 9.48717 9.78327 10.08901 11.06680 9.21423 9.54911 9.89747 10.2598 10.63663 11.02847 11.43589 11.85943 12.29969 13.72682 10.58280 11.02656 11.49132 11.9780 12.48756 13.02104 13.57948 14.16397 14.77566 16.78584 12.00611 12.57789 13.18079 13.8164 14.48656 15.19293 15.93743 16.72201 17.54874 20.30372 13.48635 14.20679 14.97164 15.7836 16.64549 17.56029 18.53117 19.56143 20.65458 24.34928 15.02581 15.91713 16.86994 17.8885 18.97713 20.14072 21.38428 22.71319 24.13313 29.00167 16.62684 17.71298 18.88214 20.1406 21.49530 22.95339 24.52271 26.21164 28.02911 34.35192 18.29191 19.59863 21.01507 22.5505 24.21492 26.01919 27.97498 30.09492 32.39260 40.50471 20.02359 21.57856 23.27597 25.1290 27.15211 29.36092 31.77248 34.40536 37.27972 47.58041 21.82453 23.65749 25.67253 27.8881 30.32428 33.00340 35.94973 39.18995 42.75328 55.71747 23.69751 25.84037 28.21288 30.8402 33.75023 36.97351 40.54470 44.50084 48.88367 65.07509 25.64541 28.13238 30.90565 33.9990 37.45024 41.30134 45.59917 50.39593 55.74972 75.83636 27.67123 30.53900 33.75999 37.3790 41.44626 46.01846 51.15909 56.93949 63.43968 88.21181 29.77808 33.06595 36.78559 40.9955 45.76196 51.16012 57.27500 64.20283 72.05244 102.44358 TABLE 3 Present Value of 1 (n) Periods 4% 5% 1 .96154 .95238 6% .94340 7% 8% 9% 10% 11% 12% 15% 0.93458 .92593 .91743 .90909 .90090 .89286 .86957 2 .92456 .90703 .89000 0.87344 .85734 .84168 .82645 .81162 .79719 .75614 3 .88900 .86384 .83962 0.81630 .79383 .77218 .75132 .73119 .71178 .65752 4 .85480 .82270 .79209 0.76290 .73503 .70843 .68301 .65873 .63552 .57175 5 .82193 .78353 .74726 0.71299 .68058 .64993 .62092 .59345 .56743 .49718 6 .79031 .74622 .70496 0.66634 .63017 .59627 .56447 .53464 .50663 .43233 7 .75992 .71068 .66506 0.62275 .58349 54703 .51316 .48166 45235 .37594 8 .73069 9 10 .67684 .70259 .64461 .67556 .61391 .62741 0.58201 .54027 .50187 .46651 .43393 .40388 .32690 .59190 0.54393 .50025 .46043 .42410 .39092 .36061 .28426 .55839 0.50835 .46319 .42241 .38554 .35218 .32197 .24719 11 .64958 .58468 .52679 0.47509 .42888 .38753 .35049 .31728 .28748 .21494 12 .62460 55684 .49697 0.44401 .39711 35554 31863 .28584 .25668 .18691 13 .60057 .53032 .46884 0.41496 .36770 .32618 .28966 .25751 .22917 .16253 14 .57748 .50507 .44230 0.38782 .34046 .29925 .26333 .23199 .20462 .14133 15 .55526 .48102 .41727 0.36245 .31524 .27454 .23939 .20900 .18270 .12289 16 53391 .45811 39365 0.33873 .29189 .25187 21763 .18829 .16312 .10687 17 .51337 .43630 .37136 0.31657 .27027 .23107 .19785 .16963 .14564 .09293 18 .49363 .41552 .35034 0.29586 .25025 .21199 .17986 .15282 19 .47464 .39573 .33051 0.27615 .23171 .19449 20 .45639 .37689 .31180 0.25842 .21455 .17843 .16351 .14864 .10367 .13004 .08081 .13768 .11611 .07027 .12403 .06110 TABLE 4 Present Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 1 .96154 .95238 .94340 0.93458 8% 9% 10% .92593 .91743 .90909 11% .90090 12% 15% .89286 .86957 1.88609 1.85941 1.83339 1.80802 1.78326 1.75911 1.73554 1.71252 1.69005 1.62571 3 4 5 6 7 8 9 7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 10 11 2.77509 2.72325 2.67301 2.62432 2.57710 2.53130 2.48685 2.44371 2.40183 2.28323 3.62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16986 3.10245 3.03735 2.85498 4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.69590 3.60478 3.35216 5.24214 5.07569 4.91732 4.76654 4.62288 4.48592 4.35526 4.23054 4.11141 3.78448 6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4.86842 4.71220 4.56376 4.16042 6.73274 6.46321 6.20979 5.97130 5.74664 5.53482 5.33493 5.14612 4.96764 4.48732 5.53705 5.32825 4.77158 5.88923 5.65022 5.01877 6.49506 6.20652 5.93770 5.23371 6.81369 6.49236 6.19437 5.42062 7.10336 6.74987 6.42355 5.58315 7.36669 6.98187 6.62817 5.72448 7.60608 7.19087 6.81086 5.84737 7.82371 7.37916 6.97399 5.95424 8.11090 7.72173 7.36009 7.02358 6.71008 6.41766 6.14457 8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 9.38507 8.86325 8.38384 7.94269 7.53608 7.16073 9.98565 9.39357 8.85268 8.35765 7.90378 7.48690 10.56312 9.89864 9.29498 8.74547 8.24424 7.78615 11.11839 10.37966 9.71225 9.10791 8.55948 8.06069 11.65230 10.83777 10.10590 9.44665 8.85137 8.31256 12.16567 11.27407 10.47726 9.76322 9.12164 8.54363 12.65930 11.68959 10.82760 10.05909 13.13394 12.08532 11.15812 10.33560 17 18 19 20 12345 67890 16 9.37189 8.75563 8.02155 8.2 0141 13.59033 9.60360 8.95012 12.46221 11.46992 10.59401 9.81815 9.12855 8.36492 7.70162 7.24967 6.12797 7.83929 8.51356 7.96333 7.46944 6.25933 7.54879 7.11963 6.04716 7.36578 6.19823

Answer rating: 100% (QA)

a Net investment is 28110 1400 2000 27510 Cash payback pe... View the full answer