70.2K

Verified Solution

Link Copied!

Beyer Company is considering the purchase of an asset for $190,000. It is expected to produce the following net cash flows. The cash flows occur evenly within each year. Assume that Beyer requires a 15% return on its Investments. (PV of $1. FV of $1. PVA of $1, and EVA of $(Use appropriate factor(s) from the tables provided.) Your 2 $50,000 Yes $85,000 Your 127,000 Total $380,000 Net cash flows $75,000 $47,000 points a. Compute the net present value of this Investment. b. Should Beyer accept the investment? (3012520 Complete this question by entering your answers in the tabs below. Required A Required B Compute the net present value of this investment (round your answers to the nearest whole dollar.) Net Cash flows Present Value of 1 151 Present Value of Net Cash Flows Totals Not present value TABLE B.1 Present Value of 1 P=1/(1+Y Periods 1522 K ok o 7 % 10% 12% 15% 09901 09804 092099615 094 093 092 09178 091 08929006 98 09612 0.96 09 0 1900 0973 015730 1017 3264 0.7972 07461 09706 9023 09151 0 663 ORE 08163 7 72207513 0.7118 OSTS 0610 09278 098601540227 07921 07529 0.750 00 0 630 06355 0515 9057 095750 19 ORTS 013 07120 0620905674 0.4922 094200.8880 08375 010307062 0205006063 06302 06 05645 05066 0.023 09327 08206 08131 070 07107 0227 055 05 05132 0.3759 082 08535 0. 02301 061 0621 0 0 003 019 465 046079 03269 0.916 0 358 07664 07026 06465 0.5919 0.5439 0.0002 06604 0.4241 0.3606 0.9053 08203 0740106746 061239 05584 OCORB 0.46320 0224 0.3855 0.3720 0.2072 0.8963 0.8043 0.72240 8496 58 05268 0.4751 0.429 0 75 0.3505 0.2875 0.7885 0.7014 06246 0 0.1970 0.4460 02071 055 0.7186 0.2567 TO 08787 0.772006810060060 5201 0.6 0.4150 0.3677 0.1262 0.2897 0.2292 0.1625 05700 0.7579 66115775 04423 038180 0 2992 0. 23 0.2006 01012 OCH 07410 649 00173 06 0 112 021 0.2194 01527 01720 28 07254 0621205 06 07 020190219 07176 0167 01069 COM DO ONE 07166 02101 009 ONGO 2002 05 0 02000 02200199 07300 OOO O 059 01 070 07 1 51161 00133 01 067300 010011111 0234 0210 017 0.778 0.6095 04776 1751 151 0230 01842 016600 116000323 00 00304 7019 0521 04110 1 02 0.1741 01314 00994 0.0154 00573 0.0234 0151 2059 0.500003554 0251401813 0.1301 0.0937 00616 0000 00156 0.0189 0.005 0.6717 0.4529 030660 2061 0167000972 0668 00460001 00221 0.0107 000 edcm using this w ch wymiany TABLE B.2 Future Value of 1 f=(1+1) Rate Parkods 1 2 % 3% 4% 5% 6% 8% 9% 10% 12% 3725 10 1.0000 10000 100 100 10000 10000 10100 10200 10300 10000 10500 10600 10201 10404 060910816 1.1025 11235 1000310612 109271.129 1.1576 1 1910 1.0006 10824 1.1255 1.1999 1.2155 12625 1,0510 1.1041 1.1593 2162 2763 10515 1.1262 114 1265 1.3401 14155 10121 .187 12299 13199 1.4071 15036 1.0829 1.1717 12668 13686 1.4775 1.592 1.0907 1.1951 3008 1.4233 15513 16895 1.1046 12100 1 3439 1402 16280 17909 1.1157 2414 3842 15395 1703 18980 1.12681268214258 16010 12959 20122 1.1381 1.2936 1468 1665 1.8156 21329 1.1495 13195 15126 1737 1999 22609 1.161011459 15580 800920789 23966 1.1726 1.1721 16047 18730 2020 25404 1.1843 1.6002 16528 9479 2292026928 1.1961 1.4282 17024 20258 26066 28543 1 2081 1.4568 17535 2106825270 10256 1 202 14859 18061 219112657332071 1282416406 2007 2GB 33864 2 919 1.308 1.8114 24273 32434 43219 57635 1.4166 1 2009 2819 9661 5516076861 139 2080 2620 3010 70400 10.2857 10000 10000 10000 10000 10000 10000 10900 1.1000 1.1200 1.1500 12100 12544 1.2250 1.7597 17950 1.2010 14009 1.5209 1.3108 130514116 1.4541 15735 1.7490 1.4026 1.469) 1.5186 1.6105 1.7623 20114 1.5007 15869 16771 16771 1776 1978 23711 1.6058 17138 1,8280 1947 22107 26600 1.7182 18509 1.9926 2.1435 24160 20500 5 1.9990 2.1719 23579 2.7731 25179 1.9672 2.1589 23674 25037 3.1058 40156 2104923316 25804 20531 14706 46524 22522 25182 2.8127 1386 3960 5.3503 2 4008 2 7196 3.0658 14523 4315 61528 2575 20172 147 2975 471 2017 2700 21722 1665 1772 5.4736 81371 20522 34259 19103 4500 1204 0.3576 3.15883 7000 43276 505456 8560 10.7613 13799 300G 47171 55599 76100 123795 76165 43157 5.1417 1 159 5128 142118 3.8697 6610 5601462275 96.163 16 5.4274 6 S 86231 03147 17 000 32.9100 76123 00627 172627 17049 2 99999 62118 106766 1675204140 28 1024 5227996 133.1755 169705 21.7245 10 15 201 91051025265 25 35 40 TABLE B.3 Present Value of an Annuity of 1 Pedod 1% 2% 3 45 6% 7% 8% 9% 10% 12% 15% 09901 09834 090909615 09624 0934 0936 09259 091740009102929 08506 1970419416 1.9175 18861 1850411341800173 1791 17355 16901 16257 29410 2880928786 2.7751 2.7232257092620) 25771 251) 24O 2018 22832 3902038077 27171 7.6299 1516 2772 1 21 12197 1699 20373 28550 49534 4.7135 45797 4.451847795 42124 4100239927 97 908 3608 33522 5.6014 5.41725.2421 507574917347665 16229 485943553 41114 3.7845 6.7282 6.4720 6.2303 60021 5.7864 55824 53893 52054 50330 43634 45638 4.1604 7.6517 7.3255 70197 6.7327 6.6632 62098 59713 57466 5538 13 9 676 44873 8.5650 1622 7.7861 741537 1078 62017 65152 2469 995257590 53282 47716 9.4713 8.9826 8.5302 8.1109 7.7217 73601 70236 6.7101 64177 61466 56502 50188 10.3676 9.786892526 87605 2064 708697498771390 6805264951 59377 52337 11.2551 10.5753 99540 9 7851 88633 83838 79427 75361 7.1607 68137 6.19.44 5.4206 12.1337 11.3484 106350 9856 9.1935 88527 83577 79013 7 486971034 6.4235 55831 13.0007 12.1062 11.2961 10.6621 999 92950 87455 82602 7.78627.3667 65282 13.8651 12.8493 119379 11.1134103797 02122 1 07925995 ROGOZ 76051 6810958474 14.7179 135777 12 5511 11 5522 103278 10 105994466 38514 312578237 69760 59542 15.562314291913.1661 121657 11.2761 10.4773 9763291216 35436 0216 7119660472 16.3983 149920 17535 12.059 11 108276 100591 9.3719 7556 2014 72497 5.1280 17 2260 15.6785 14 1212 120853 11 151 1022569601 9501 3156972558 5192 18.0456 162514 4775 175301 120522 11 69910596098181 91285 5115 7669652593 22.0232195235174131 15 6221 1699 12783411653610 616 8226 907078431 64641 25.5077 223965 19 6004 17 2920 153775 137643 924090 11 257 10273790209 052 65660 29.6085 249986 21872 TEAS 1677621982 12.9077116546 10 9 2 1755 CCTC 328342 27 3555 22 11 19.7923 171994 150053122017 1920 10751497791 22 65413 57705 8 951 PV 6 1 0 year is the 1215006 f=(1+1)-11/ TABLE B.4 Future Value of an Annuity of 1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 10000 10000 10000 10000 1000 10000 10000 10000 10000 10000 10000 10000 2010020200 2030 20400 20500 20600 20700 2 0800 20900 21000 2.1200 2.1500 30001 30604 30909 3121621525 210 2149 12464 2 2781 3.3100 33744 2.4725 4060441216 41835 42465 43101 4 1745 42300 45061 45731 46410 47793 4.9934 5.1010 2010 5 3091 54163 55256 56371 52507 5 8666 50847 1 051 63528 6.7424 6.1520 63031 64GB 66330 6.3019 69753 7 1533 73359 75733 72156 1152 8.7537 789838.1420 8.3923 6540 892789 2004 94872 10.0890 110668 8.2857 580 88923 92142 9.5491 98975 10.2598 106006 11.0285 11.4359 12.2997 12.7208 9.3685 9.7566 10.1591 106878 110266 11491311970 124876 180210 13 5795 14.7757 16.7858 10.4622 10 9497 114629120051 12577913.19g 13.8164 144866 15.1929 15.9374 175687 203037 11 5668 12.1681 128078 13.4864 14 2068 149716 15.7836 166455 175603 18.531220 6546 24.3493 12.6825 13.4121 14.1920 15.0258 159171 16,8699 178885189771 20.1407 213843 24.1301 29 0017 13 13.8093 14.6803156178 16.6268 17.7130 18.8871 201406 21.4953 22.9534 24.5227 28.0291 34 3519 14 14.9474 15 9779 17086) 18 2019 19 5096210151 22.55052 42149 26.0192 27.9750 32.3926 10 5047 16.0969 17.2934 18 5989 200226 215786 232750 25.1290 27.1521 29360931.7775 37.2797 47000 16 17.2579186293 20 1569 21.8265 226575 25.572522 5881 303203 33 0034 359697 427533 55 7175 17 18.4304200121 21.7616 22675 25240120212930 3402 33 702 369737 40.5407 48 8837 650751 1819614721.4123 2241642664422210905771 900) 271502 41.301345 5982 95.7697 74 20 8109 22.8.2006 25 1509 2767123051933.7600 37 3790 411463 460185 51.1591 614397 BR 2018 20 220190202974268704 297781 22 GEO 36784440 955 45720 51.1601 57 2750 72.0524 102.4636 28 2012 2010 569 41 649 477271541645 612490 73 100 0000 083671 119 2127930 479 07524 0 72 4608 1132 075 640241227 07451 41 699045 04671 776572907201111414 1362369 172 318 215 7108 27102444316615 31.1702 O 75001) 0251207993547620 199 6351 250 05653374 02 5026 767 091417790901 3 Bever Company is considering the purchase of an asset for $190,000. It is expected to produce the following net cash flows. The cash flows occur evenly within each year. Assume that Beyer requires a 15% return on its investments. (PV of $1. FV of $1. PVA of $1, and EVA of $1 (Use appropriate factor(s) from the tables provided.) Year 1 $75,000 Year 2 $50,000 Year 3 $85,000 Year 4 $127,000 Year 5 $47,000 Total $384,000 Net cash flows a. Compute the net present value of this investment b. Should Beyer accept the investment? Complete this question by entering your answers in the tabs below. Required A Required B Should Beyer accept the investment? Should Beyer accept the investment?

Answer & Explanation Solved by verified expert

See Answer