50.1K

Verified Solution

Link Copied!

need asap thank you!

The Umbrella company is planning to purchase one of two substances. Management wants a 20% return on all investments. Use the provided present value tables for this question. If you use excel or a different table your answer will be marked incorrect by the quiz autograder. The first is a substance known as Serum X. Serum X would cost $25,000 and would have a useful life of 10 years with zero salvage value. The expected annual cash flow of the serum is $10,000. The second substance is known as Serum Z. Serum Z would cost $20,000 and would have a useful life of 6 years with zero salvage value. The expected annual cash flows are as follows: Required: 1. Compute net present value (NPV) of Serum X. 0$ 2. Compute net present value (NPV) of Serum Z. 3. Which Serum if any should the company purchase based on the payback period? Enter your answer as Serum X, Serum Z, or None. \begin{tabular}{|l|llllllllll} 11 & 0.896 & 0.804 & 0.722 & 0.650 & 0.585 & 0.527 & 0.475 & 0.429 & 0.388 & 0.350 \\ 12 & 0.887 & 0.788 & 0.701 & 0.625 & 0.557 & 0.497 & 0.444 & 0.397 & 0.356 & 0.319 \\ 13 & 0.879 & 0.773 & 0.681 & 0.601 & 0.530 & 0.469 & 0.415 & 0.368 & 0.326 & 0.290 \\ 14 & 0.870 & 0.758 & 0.661 & 0.577 & 0.505 & 0.442 & 0.388 & 0.340 & 0.299 & 0.263 \\ 15 & 0.861 & 0.743 & 0.642 & 0.555 & 0.481 & 0.417 & 0.362 & 0.315 & 0.275 & 0.239 \\ 16 & 0.853 & 0.728 & 0.623 & 0.534 & 0.458 & 0.394 & 0.339 & 0.292 & 0.252 & 0.218 \\ 17 & 0.844 & 0.714 & 0.605 & 0.513 & 0.436 & 0.371 & 0.317 & 0.270 & 0.231 & 0.198 \\ 18 & 0.836 & 0.700 & 0.587 & 0.494 & 0.416 & 0.350 & 0.296 & 0.250 & 0.212 & 0.180 \\ 19 & 0.828 & 0.686 & 0.570 & 0.475 & 0.396 & 0.331 & 0.277 & 0.232 & 0.194 & 0.164 \\ 20 & 0.820 & 0.673 & 0.554 & 0.456 & 0.377 & 0.312 & 0.258 & 0.215 & 0.178 & 0.149 \\ \hline \end{tabular} \begin{tabular}{|c|rrrrrrrrrr|} \hline Periods & \multicolumn{10}{|c|}{ Interest rates (r)} \\ \cline { 2 - 11 }(n) & 11% & 12% & 13% & 14% & 15% & 16% & 17% & 18% & 19% & 20% \\ \hline 1 & 0.901 & 0.893 & 0.885 & 0.877 & 0.870 & 0.862 & 0.855 & 0.847 & 0.840 & 0.833 \\ 2 & 0.812 & 0.797 & 0.783 & 0.769 & 0.756 & 0.743 & 0.731 & 0.718 & 0.706 & 0.694 \\ 3 & 0.731 & 0.712 & 0.693 & 0.675 & 0.658 & 0.641 & 0.624 & 0.609 & 0.593 & 0.579 \\ 4 & 0.659 & 0.636 & 0.613 & 0.592 & 0.572 & 0.552 & 0.534 & 0.516 & 0.499 & 0.482 \\ 5 & 0.593 & 0.567 & 0.543 & 0.519 & 0.497 & 0.476 & 0.456 & 0.437 & 0.419 & 0.402 \\ 6 & 0.535 & 0.507 & 0.480 & 0.456 & 0.432 & 0.410 & 0.390 & 0.370 & 0.352 & 0.335 \\ 7 & 0.482 & 0.452 & 0.425 & 0.400 & 0.376 & 0.354 & 0.333 & 0.314 & 0.296 & 0.279 \\ 8 & 0.434 & 0.404 & 0.376 & 0.351 & 0.327 & 0.305 & 0.285 & 0.266 & 0.249 & 0.233 \\ 9 & 0.391 & 0.361 & 0.333 & 0.308 & 0.284 & 0.263 & 0.243 & 0.225 & 0.209 & 0.194 \\ 10 & 0.352 & 0.322 & 0.295 & 0.270 & 0.247 & 0.227 & 0.208 & 0.191 & 0.176 & 0.162 \\ 11 & 0.317 & 0.287 & 0.261 & 0.237 & 0.215 & 0.195 & 0.178 & 0.162 & 0.148 & 0.135 \\ 12 & 0.286 & 0.257 & 0.231 & 0.208 & 0.187 & 0.168 & 0.152 & 0.137 & 0.124 & 0.112 \\ 13 & 0.258 & 0.229 & 0.204 & 0.182 & 0.163 & 0.145 & 0.130 & 0.116 & 0.104 & 0.093 \\ 14 & 0.232 & 0.205 & 0.181 & 0.160 & 0.141 & 0.125 & 0.111 & 0.099 & 0.088 & 0.078 \\ 15 & 0.209 & 0.183 & 0.160 & 0.140 & 0.123 & 0.108 & 0.095 & 0.084 & 0.079 & 0.065 \\ 16 & 0.188 & 0.163 & 0.141 & 0.123 & 0.107 & 0.093 & 0.081 & 0.071 & 0.062 & 0.054 \\ 17 & 0.170 & 0.146 & 0.125 & 0.108 & 0.093 & 0.080 & 0.069 & 0.060 & 0.052 & 0.045 \\ 18 & 0.153 & 0.130 & 0.111 & 0.095 & 0.081 & 0.069 & 0.059 & 0.051 & 0.044 & 0.038 \\ 19 & 0.138 & 0.116 & 0.098 & 0.083 & 0.070 & 0.060 & 0.051 & 0.043 & 0.037 & 0.031 \\ 20 & 0.124 & 0.104 & 0.087 & 0.073 & 0.061 & 0.051 & 0.043 & 0.037 & 0.031 & 0.026 \\ \hline \end{tabular}

Answer & Explanation Solved by verified expert

See Answer