Labeau Products, Limited, of Perth, Australia, has $28,000 to invest. The company is trying to decide...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Labeau Products, Limited, of Perth, Australia, has $28,000 to invest. The company is trying to decide between two alternative uses for the funds as follows: Investment required Annual cash inflows Single cash inflow at the end of 6 years Life of the project The company's discount rate is 16%. Invest in Project X Invest in Project Y $ 28,000 $ 28,000 $ 8,000 $ 65,000 6 years 6 years Click here to view Exhibit 12B-1 and Exhibit 12B-2, to determine the appropriate discount factor(s) using tables. Required: 1. Compute the net present value of Project X. 2. Compute the net present value of Project Y. 3. Which project would you recommend the company accept? Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute the net present value of Project X. (Negative amounts should be indicated by a minus sign. Round your final answer to the nearest whole dollar amount.) Net present value _ EXHIBIT 12B-1 1 Present Value of $1; (1+r)" Periods 4% 5% 6% 7% 8% 9% 1 0.962 0.952 0.943 0.935 0.926 0.917 10% 11% 0.909 0.901 2 0.925 0.907 0.890 0.873 0.857 0.842 3 0.889 0.864 0.840 0.816 0.794 0.772 4 0.855 0.823 0.792 0.763 0.735 5 0.822 0.784 0.747 0.713 0.681 0.650 6 0.790 0.746 0.705 0.666 0.630 7 0.760 0.711 0.665 0.623 8 0.731 0.677 0.627 0.582 9 0.703 0.645 0.592 0.708 0.683 0.621 0.593 0.596 0.564 0.535 0.583 0.547 0.513 0.482 0.540 0.502 0.467 0.434 0.544 0.500 0.460 0.424 0.391 0.826 0.812 0.751 0.731 0.659 10 0.676 0.614 0.558 0.508 0.463 0.422 0.386 0.352 11 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.317 12 0.625 13 0.601 0.530 0.557 0.497 0.444 0.469 0.415 0.397 0.356 0.319 0.286 14 0.577 0.505 0.442 15 0.555 0.481 0.417 16 0.534 17 0.513 0.436 18 0.494 19 0.475 20 0.456 0.377 0.331 0.277 0.312 0.368 0.388 0.340 0.299 0.263 0.362 0.315 0.275 0.458 0.394 0.339 0.292 0.371 0.317 0.270 0.416 0.350 0.296 0.250 0.396 0.326 0.290 0.239 0.258 0.232 0.209 0.252 0.218 0.188 0.232 0.693 0.675 0.613 0.592 0.572 0.567 0.543 0.519 0.497 0.507 0.480 0.456 0.432 0.410 0.390 0.452 0.425 0.400 0.376 0.354 0.333 0.404 0.376 0.351 0.327 0.305 0.285 0.361 0.333 0.308 0.322 0.295 0.270 0.247 0.227 0.208 0.287 0.261 0.237 0.215 0.195 0.178 0.257 0.231 0.208 0.187 0.168 0.152 0.229 0.204 0.182 0.163 0.145 0.130 0.205 0.181 0.160 0.141 0.125 0.111 0.183 0.160 0.140 0.123 0.108 0.095 0.163 0.141 0.123 0.107 0.093 0.081 0.231 0.198 0.170 0.146 0.125 0.108 0.212 0.180 0.153 0.130 0.111 0.095 0.194 0.164 0.138 0.116 0.098 12% 13% 14% 15% 16% 0.893 0.885 0.877 0.870 0.862 0.797 0.783 0.769 0.756 0.743 0.712 0.658 0.636 17% 0.855 0.731 0.641 0.624 0.552 0.534 0.476 0.456 0.284 0.263 0.243 0.093 0.080 0.069 0.258 0.215 0.178 0.149 0.124 21 0.439 0.359 0.294 0.242 0.199 0.164 0.135 0.112 22 0.422 0.342 0.278 0.226 0.184 0.150 23 0.406 0.326 0.262 0.211 24 0.390 0.310 0.247 0.197 0.170 0.158 25 0.375 0.295 0.233 0.184 0.146 0.138 0.126 0.116 26 0.361 27 28 29 0.321 0.243 30 40 0.281 0.220 0.172 0.135 0.106 0.347 0.268 0.207 0.161 0.125 0.098 0.333 0.255 0.196 0.150 0.185 0.141 0.107 0.082 0.308 0.231 0.174 0.131 0.099 0.075 0.208 0.142 0.097 0.084 0.066 0.076 0.060 0.116 0.090 0.069 0.054 0.042 0.063 0.048 0.067 0.046 0.032 0.057 0.022 0.081 0.069 0.059 0.083 0.070 0.060 0.051 0.104 0.087 0.073 0.061 0.051 0.043 0.093 0.077 0.064 0.053 0.044 0.037 0.123 0.101 0.083 0.068 0.056 0.046 0.038 0.032 0.112 0.091 0.074 0.060 0.049 0.040 0.033 0.027 0.102 0.082 0.066 0.053 0.043 0.035 0.028 0.023 0.092 0.074 0.059 0.047 0.038 0.030 0.024 0.020 0.053 0.042 0.033 0.026 0.021 0.017 0.047 0.037 0.029 0.023 0.018 0.014 0.033 0.026 0.020 0.016 0.012 0.037 0.029 0.022 0.017 0.014 0.011 0.044 0.033 0.026 0.020 0.015 0.012 0.009 0.015 0.011 0.008 0.005 0.004 0.003 0.002 EXHIBIT 12B-2 Present Value of an Annuity of $1 in Arrears; 1/r(1-(1/(1+r)^n)) Periods 4% 5% 6% 1 0.962 2 1.886 3 2.775 0.952 0.943 1.859 1.833 1.808 2.723 2.673 2.624 4 3.630 3.546 3.465 3.387 5 4.452 4.329 4.212 4.100 3.993 6 5.242 5.076 4.917 4.767 4.623 7 6.002 5.786 5.582 5.389 8 6.733 6.463 6.210 5.971 9 7.435 7.108 6.802 6.515 6.247 10 8.111 7.722 7.360 7.024 6.710 6.418 6.145 11 8.760 8.306 7.887 7.499 7.139 6.805 6.495 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 1.783 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1.605 1.585 2.577 2.531 2.487 2.444 2.402 2.361 2.322 2.283 2.246 2.210 3.312 3.240 3.170 3.102 3.037 2.974 2.914 2.855 2.798 2.743 3.890 3.791 3.696 3.605 3.517 3.433 3.352 3.274 3.199 4.486 4.355 4.231 4.111 3.998 3.889 3.784 3.685 3.589 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3.922 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487 4.344 4.207 5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 5.889 5.650 5.426 5.216 5.019 6.207 5.938 4.833 4.659 5.687 5.453 5.234 5.029 4.836 12 9.385 8.863 8.384 7.943 7.536 7.161 6.814 6.492 6.194 5.918 5.660 5.421 5.197 4.988 13 9.986 9.394 8.853 8.358 7.904 7.487 14 10.563 9.899 9.295 8.745 8.244 7.786 7.367 7.103 6.750 6.982 6.424 6.122 5.842 5.583 5.342 5.118 15 11.118 10.380 9.712 9.108 8.559 8.061 7.606 16 11.652 10.838 10.106 9.447 8.851 8.313 7.824 17 12.166 11.274 10.477 9.763 9.122 8.544 8.022 18 12.659 11.690 10.828 10.059 9.372 8.756 8.201 19 13.134 12.085 11.158 10.336 9.604 8.950 8.365 20 13.590 12.462 11.470 10.594 9.818 9.129 8.514 7.963 21 14.029 12.821 11.764 10.836 10.017 9.292 8.649 8.075 22 14.451 13.163 12.042 11.061 10.201 9.442 8.772 8.176 7.645 23 14.857 13.489 12.303 11.272 10.371 9.580 8.883 8.266 7.718 6.628 6.302 6.002 5.724 7.191 6.811 6.462 7.379 6.974 6.604 7.549 7.120 6.729 7.702 7.250 6.840 7.839 7.366 6.938 7.469 7.025 7.562 7.102 7.170 7.230 5.468 5.229 6.142 5.847 5.575 5.324 6.265 5.954 5.668 5.405 6.373 6.047 5.749 5.475 6.467 6.128 5.818 5.534 6.550 6.198 5.877 5.584 6.623 6.259 5.929 5.628 6.687 6.312 5.973 5.665 6.743 6.359 6.011 5.696 6.792 6.399 6.044 5.723 24 15.247 13.799 12.550 11.469 10.529 9.707 8.985 8.348 7.784 7.283 6.835 6.434 6.073 5.746 25 15.622 14.094 12.783 11.654 10.675 9.823 9.077 8.422 7.843 7.330 26 15.983 14.375 13.003 11.826 10.810 9.929 9.161 8.488 7.896 7.372 6.906 27 16.330 14.643 13.211 11.987 10.935 10.027 9.237 8.548 7.943 7.409 28 16.663 14.898 13.406 12.137 11.051 10.116 9.307 8.602 7.984 29 30 16.984 15.141 13.591 12.278 11.158 10.198 9.370 17.292 15.372 13.765 12.409 11.258 10.274 9.427 40 19.793 17.159 15.046 13.332 11.925 10.757 9.779 8.650 8.694 8.951 6.873 6.464 6.491 6.935 6.514 6.136 5.798 7.441 6.961 6.534 6.152 5.810 8.022 7.470 6.983 6.551 6.166 5.820 8.055 7.496 7.003 6.566 6.177 5.829 8.244 7.634 7.105 6.642 6.233 5.871 6.097 5.766 6.118 5.783 Labeau Products, Limited, of Perth, Australia, has $28,000 to invest. The company is trying to decide between two alternative uses for the funds as follows: Investment required Annual cash inflows Single cash inflow at the end of 6 years Life of the project The company's discount rate is 16%. Invest in Project X Invest in Project Y $ 28,000 $ 28,000 $ 8,000 $ 65,000 6 years 6 years Click here to view Exhibit 12B-1 and Exhibit 12B-2, to determine the appropriate discount factor(s) using tables. Required: 1. Compute the net present value of Project X. 2. Compute the net present value of Project Y. 3. Which project would you recommend the company accept? Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Compute the net present value of Project X. (Negative amounts should be indicated by a minus sign. Round your final answer to the nearest whole dollar amount.) Net present value _ EXHIBIT 12B-1 1 Present Value of $1; (1+r)" Periods 4% 5% 6% 7% 8% 9% 1 0.962 0.952 0.943 0.935 0.926 0.917 10% 11% 0.909 0.901 2 0.925 0.907 0.890 0.873 0.857 0.842 3 0.889 0.864 0.840 0.816 0.794 0.772 4 0.855 0.823 0.792 0.763 0.735 5 0.822 0.784 0.747 0.713 0.681 0.650 6 0.790 0.746 0.705 0.666 0.630 7 0.760 0.711 0.665 0.623 8 0.731 0.677 0.627 0.582 9 0.703 0.645 0.592 0.708 0.683 0.621 0.593 0.596 0.564 0.535 0.583 0.547 0.513 0.482 0.540 0.502 0.467 0.434 0.544 0.500 0.460 0.424 0.391 0.826 0.812 0.751 0.731 0.659 10 0.676 0.614 0.558 0.508 0.463 0.422 0.386 0.352 11 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.317 12 0.625 13 0.601 0.530 0.557 0.497 0.444 0.469 0.415 0.397 0.356 0.319 0.286 14 0.577 0.505 0.442 15 0.555 0.481 0.417 16 0.534 17 0.513 0.436 18 0.494 19 0.475 20 0.456 0.377 0.331 0.277 0.312 0.368 0.388 0.340 0.299 0.263 0.362 0.315 0.275 0.458 0.394 0.339 0.292 0.371 0.317 0.270 0.416 0.350 0.296 0.250 0.396 0.326 0.290 0.239 0.258 0.232 0.209 0.252 0.218 0.188 0.232 0.693 0.675 0.613 0.592 0.572 0.567 0.543 0.519 0.497 0.507 0.480 0.456 0.432 0.410 0.390 0.452 0.425 0.400 0.376 0.354 0.333 0.404 0.376 0.351 0.327 0.305 0.285 0.361 0.333 0.308 0.322 0.295 0.270 0.247 0.227 0.208 0.287 0.261 0.237 0.215 0.195 0.178 0.257 0.231 0.208 0.187 0.168 0.152 0.229 0.204 0.182 0.163 0.145 0.130 0.205 0.181 0.160 0.141 0.125 0.111 0.183 0.160 0.140 0.123 0.108 0.095 0.163 0.141 0.123 0.107 0.093 0.081 0.231 0.198 0.170 0.146 0.125 0.108 0.212 0.180 0.153 0.130 0.111 0.095 0.194 0.164 0.138 0.116 0.098 12% 13% 14% 15% 16% 0.893 0.885 0.877 0.870 0.862 0.797 0.783 0.769 0.756 0.743 0.712 0.658 0.636 17% 0.855 0.731 0.641 0.624 0.552 0.534 0.476 0.456 0.284 0.263 0.243 0.093 0.080 0.069 0.258 0.215 0.178 0.149 0.124 21 0.439 0.359 0.294 0.242 0.199 0.164 0.135 0.112 22 0.422 0.342 0.278 0.226 0.184 0.150 23 0.406 0.326 0.262 0.211 24 0.390 0.310 0.247 0.197 0.170 0.158 25 0.375 0.295 0.233 0.184 0.146 0.138 0.126 0.116 26 0.361 27 28 29 0.321 0.243 30 40 0.281 0.220 0.172 0.135 0.106 0.347 0.268 0.207 0.161 0.125 0.098 0.333 0.255 0.196 0.150 0.185 0.141 0.107 0.082 0.308 0.231 0.174 0.131 0.099 0.075 0.208 0.142 0.097 0.084 0.066 0.076 0.060 0.116 0.090 0.069 0.054 0.042 0.063 0.048 0.067 0.046 0.032 0.057 0.022 0.081 0.069 0.059 0.083 0.070 0.060 0.051 0.104 0.087 0.073 0.061 0.051 0.043 0.093 0.077 0.064 0.053 0.044 0.037 0.123 0.101 0.083 0.068 0.056 0.046 0.038 0.032 0.112 0.091 0.074 0.060 0.049 0.040 0.033 0.027 0.102 0.082 0.066 0.053 0.043 0.035 0.028 0.023 0.092 0.074 0.059 0.047 0.038 0.030 0.024 0.020 0.053 0.042 0.033 0.026 0.021 0.017 0.047 0.037 0.029 0.023 0.018 0.014 0.033 0.026 0.020 0.016 0.012 0.037 0.029 0.022 0.017 0.014 0.011 0.044 0.033 0.026 0.020 0.015 0.012 0.009 0.015 0.011 0.008 0.005 0.004 0.003 0.002 EXHIBIT 12B-2 Present Value of an Annuity of $1 in Arrears; 1/r(1-(1/(1+r)^n)) Periods 4% 5% 6% 1 0.962 2 1.886 3 2.775 0.952 0.943 1.859 1.833 1.808 2.723 2.673 2.624 4 3.630 3.546 3.465 3.387 5 4.452 4.329 4.212 4.100 3.993 6 5.242 5.076 4.917 4.767 4.623 7 6.002 5.786 5.582 5.389 8 6.733 6.463 6.210 5.971 9 7.435 7.108 6.802 6.515 6.247 10 8.111 7.722 7.360 7.024 6.710 6.418 6.145 11 8.760 8.306 7.887 7.499 7.139 6.805 6.495 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 1.783 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1.605 1.585 2.577 2.531 2.487 2.444 2.402 2.361 2.322 2.283 2.246 2.210 3.312 3.240 3.170 3.102 3.037 2.974 2.914 2.855 2.798 2.743 3.890 3.791 3.696 3.605 3.517 3.433 3.352 3.274 3.199 4.486 4.355 4.231 4.111 3.998 3.889 3.784 3.685 3.589 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3.922 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487 4.344 4.207 5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 5.889 5.650 5.426 5.216 5.019 6.207 5.938 4.833 4.659 5.687 5.453 5.234 5.029 4.836 12 9.385 8.863 8.384 7.943 7.536 7.161 6.814 6.492 6.194 5.918 5.660 5.421 5.197 4.988 13 9.986 9.394 8.853 8.358 7.904 7.487 14 10.563 9.899 9.295 8.745 8.244 7.786 7.367 7.103 6.750 6.982 6.424 6.122 5.842 5.583 5.342 5.118 15 11.118 10.380 9.712 9.108 8.559 8.061 7.606 16 11.652 10.838 10.106 9.447 8.851 8.313 7.824 17 12.166 11.274 10.477 9.763 9.122 8.544 8.022 18 12.659 11.690 10.828 10.059 9.372 8.756 8.201 19 13.134 12.085 11.158 10.336 9.604 8.950 8.365 20 13.590 12.462 11.470 10.594 9.818 9.129 8.514 7.963 21 14.029 12.821 11.764 10.836 10.017 9.292 8.649 8.075 22 14.451 13.163 12.042 11.061 10.201 9.442 8.772 8.176 7.645 23 14.857 13.489 12.303 11.272 10.371 9.580 8.883 8.266 7.718 6.628 6.302 6.002 5.724 7.191 6.811 6.462 7.379 6.974 6.604 7.549 7.120 6.729 7.702 7.250 6.840 7.839 7.366 6.938 7.469 7.025 7.562 7.102 7.170 7.230 5.468 5.229 6.142 5.847 5.575 5.324 6.265 5.954 5.668 5.405 6.373 6.047 5.749 5.475 6.467 6.128 5.818 5.534 6.550 6.198 5.877 5.584 6.623 6.259 5.929 5.628 6.687 6.312 5.973 5.665 6.743 6.359 6.011 5.696 6.792 6.399 6.044 5.723 24 15.247 13.799 12.550 11.469 10.529 9.707 8.985 8.348 7.784 7.283 6.835 6.434 6.073 5.746 25 15.622 14.094 12.783 11.654 10.675 9.823 9.077 8.422 7.843 7.330 26 15.983 14.375 13.003 11.826 10.810 9.929 9.161 8.488 7.896 7.372 6.906 27 16.330 14.643 13.211 11.987 10.935 10.027 9.237 8.548 7.943 7.409 28 16.663 14.898 13.406 12.137 11.051 10.116 9.307 8.602 7.984 29 30 16.984 15.141 13.591 12.278 11.158 10.198 9.370 17.292 15.372 13.765 12.409 11.258 10.274 9.427 40 19.793 17.159 15.046 13.332 11.925 10.757 9.779 8.650 8.694 8.951 6.873 6.464 6.491 6.935 6.514 6.136 5.798 7.441 6.961 6.534 6.152 5.810 8.022 7.470 6.983 6.551 6.166 5.820 8.055 7.496 7.003 6.566 6.177 5.829 8.244 7.634 7.105 6.642 6.233 5.871 6.097 5.766 6.118 5.783
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Compute the 2-norm and o-norm of the following systems: 8+3 +1 (8+1)(8-2) 10 5 8+3 G(8) = G3(s) = -1 -21 1 0 0 2 3 0 01 7). [+] G(8) = 2 3 1 2 0 G4(8) = -1 1 0 1 0 -2 -3 0 1 10006 0 1 1 2 01 20 10 0 2
-
Refer to the previous question. A manufacturing engineer for MPI collected the following data on the failure rates of components X, Y, and Z in a random sample of 1,000 circuit boards: For example,...
-
Would drive-through windows make Starbucks more attractive or less attractive? Why?
-
Some corporate executives have reportedly attempted to manage their firms operating expenses through such actions as front-end loading or rear-end loading of their operating expenses. Explain the...
-
Timepiece Products, a clock manufacturer, operates at capacity. Constrained by machine time, the company decides to drop the most unprofitable of its three product lines. The accounting department...
-
The required return for Williamson Heating's stock is 1 2 % , and the stock sells for $ 3 0 per share. The firm just paid a dividend of $ 1 . 0 0 , and the dividend is expected to grow by 3 0 % per...
-
These are our answers so far for our group project. We messed up somewhere and we need help double checking our answers! The company we are completing this project for is Polar Trees and they use a...
-
Explain what is meant by "coerced out-of-court settlements."
-
Why are auditors targeted in lawsuits out of proportion to their degree of wrongdoing?
-
Describe the basic architecture of a semiconductor random-access memory.
-
Distinguish between foreseen and foreseeable parties. Give examples of each.
-
Why should the litigation crisis facing auditors be of concern to other businesspeople, professionals, senators, or others?
-
Discuss the ethical choices in this situation: You are a tax accountant at a local CPA firm. You help your neighbor fill out her tax return, and she pays you $200 in cash. Because there is no record...
-
Diamond Walker sells homemade knit scarves for $25 each at local craft shows. Her contribution margin ratio is 60%. Currently, the craft show entrance fees cost Diamond $1,500 per year. The craft...
-
How do you define fiduciary duty ?
-
Should every board have directors and officers insurance? Why or why not?
-
Discuss differences between private inurement and private benefit. Why do nonprofit organizations need to differentiate between these two concepts?
Study smarter with the SolutionInn App