Check Following is information on an investment considered by Hudson Co. The investment has zero salvage value. The company requires a 12% return from its investments Investment Al $(200,000) Initial investment Expected net cash flows in Year 1 Year 2 Year 3 180,000 90,000 75,eee Assume that instead of a zero salvage value, as shown above, the investment has a salvage value of $20,000. Compute the Investment's net present value. (PV of $1. EV of $1. PVA of $1. and FVA of $1) (Use appropriate factor(s) from the tables provided. Round all present value factors to 4 decimal places.) Cash Flow Present Value of 1 at 12% Present Value Year 1 Year 2 Year 3 Totals Amount invested Net present value 0 $ 0 $ 0 Activate W Gosting Prey 6 of 10 Next > TABLE B.1. Present Value of 1 p=1/(1+1) Rate Podods 1% 28 3% 4% 5% 6% 7% 8% 10% 12% 15% 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 0.9901 0.9803 0.9706 0.9610 09515 0.9420 09322 0.9235 0.9143 0.9053 0.8963 0.8874 0.8787 0.8700 0.8613 0.8528 0.8444 0.8360 0.8277 0.8195 0.7798 0.7419 0.7059 0.6717 0.9804 0.9612 0.9423 0.9238 0.9057 0.8880 08706 0.8535 0.8368 0.8203 0.8043 0.7885 0.7730 0.7579 0.7430 0.7284 0.7142 0.7002 0.6864 0.6730 0.6095 0.5521 0.5000 0.4529 0.9709 0.9426 0.9151 0.8885 0.8626 0.8375 0.8131 0.7894 0.7664 0.7441 0.7224 0.7014 0.6810 06611 0.6419 0.6232 0.6050 0.5874 0.5703 0.5537 0.4776 0.4120 0.3554 0.3066 0.9615 0.9246 0.8890 0.8548 0.8219 0.7903 0.7599 0.7307 0.7026 0.6756 0.6496 0.6246 0.6006 0.5775 0.5553 0.5329 05134 0.4936 0.4746 0.4564 0.3751 0.3083 0.2534 0.2083 0.9524 0.9070 0.8638 0.8227 0.7835 0.7462 0.7107 0.6768 0.6446 0.6139 0.5847 0.5568 0.5303 0.5051 0.4810 0.4581 0.4363 0.4155 0.3957 0.3769 0.2953 0.2314 0.1813 0.1420 0.9434 0.8900 0.8396 0.7921 0.7473 0.7050 0.6651 0.6274 0.5919 0.5584 0.5268 0.4970 0.4688 0.4423 0.4173 0.3936 0.3714 0.3503 0.3305 03118 0.2330 0.1741 0.1301 0.0972 0.9346 0.8734 0.8163 0.7629 0.7130 0.6663 0.6227 0.5820 0.5439 0.5083 0.4751 0.4440 0.4150 0.3878 0.3624 0.3387 0.3166 0.2959 0.2765 0.2584 0.1842 0.1314 0.0937 0.0668 0.9259 0.8573 0.7938 0.7350 0.6806 0.6302 0.5835 0.5403 0.5002 0.4632 0.4289 0.3971 0.3672 0.3405 0.3152 0.2919 0.2703 0.2502 0.2317 0.2145 0.1460 0.0994 0.0676 010460 0.9174 0.8417 0.7722 0.7084 0.6499 0.5963 0.5470 0.5019 0.4604 0.4224 0.3875 0.3555 0.3262 0.2992 0.2745 0.2519 0.2311 0.2120 0.1945 0.1784 0.1160 0.0754 00490 0.0318 0.9091 0.8264 0.7513 0.6830 0.6209 0.5645 0.5132 0.4665 0.4241 0.3855 0.3505 03186 0.2897 0.2633 0.2394 0.2176 0.1978 0.1799 0.1635 0.1486 0.0923 0.0573 0.0356 0.0221 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523 0.4039 0.3606 0.3220 0.2875 0.2567 0.2292 0.2046 0.1827 0.1631 0.1456 0.1300 0.1161 01037 0.0588 00334 0.0189 00107 0.8696 0.7561 0.6575 0.5718 0.4972 04323 0.3759 0.3269 0.2843 0.2472 0.2149 0.1869 0.1625 0.1413 0.1229 0.1069 0.0929 0.0808 0.0703 00611 0.0304 0.0151 00075 0.0031 35 40 ed to compute the prent value of nun futuramentorumple How much would you need to investoday at 10 pounded set to accum 20 in en from toda Ung the fact 12 in 12 mana petics and mustris 3568 You would need for Study S5623 TABLE B.2 Future Value of 1 f=(1+Y Rate Periods 18 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 0 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 1.0000 1.0100 1.0201 1.0303 1.0406 1.0510 1.0615 1.0721 1.0829 1.0937 1.1046 1.1157 1.1268 1.1381 1.1495 1.1610 1.5726 1.1843 1.1951 1.2001 1.2202 1.2824 1.3478 1.4166 1.4889 1.0000 1.0200 1.0404 1.0612 1.0824 1.1041 1.1262 1.1487 1.1717 1.1951 1.2190 1.2434 1.2682 1.2936 13195 1 3459 13728 1.4002 1,4282 1.4568 1.4859 1.6406 1.8114 1.9999 2.2010 1.0000 1.0300 1.0609 1.0927 1.1255 1.1593 1.1941 12299 1.2668 1.3048 1.3439 1.3842 1.4258 1.4685 1.5126 1.5580 1.6047 1.6528 1.7024 1.7535 1.8061 2.0938 2.4273 2.8139 3.2620 1.0000 1.0400 1.0816 1.1249 1.1699 1.2167 1.2653 1.3159 1.3686 1.4233 1.4802 1.5395 1.6010 1,6651 1.7317 1.8009 1.8730 1.9479 2.0258 2.1068 2.1911 2.6658 3.2434 3.9461 4.8010 1.0000 1.0500 1.1025 1.1576 1.2155 1.2763 1.3401 1.4071 1.4775 1.5513 1.6289 1.7103 1.7959 1.8856 1.9799 2.0789 2.1829 2.2920 2.4066 2.5270 2.6533 3 3864 43219 1.0000 1.0500 1.1236 1.1910 1.2625 1.3382 1.4185 1.5036 1.5939 1.6895 1.7908 1.8983 20122 21329 22609 2.3966 2.5404 26928 2.8543 3.0256 3.2071 42919 57435 7,6851 10.2857 1.0000 1.0700 1.1449 1.2250 13108 1.4026 1,5007 1.6058 1.7182 1.8385 1.9672 2.1049 2.2522 2.4098 2.5785 2.7590 2.9522 3.1588 33799 3.6165 3.8697 5.4274 7.6123 10.6766 14.9745 1.0000 1.0800 1.1664 1.2597 1.3605 1.4693 1.5869 1.7138 1.8509 1.9990 2.1589 2.3316 2.5182 2.7196 29372 3.1722 3.4259 3.7000 3.9960 4.3157 4.6610 6.8485 10.0627 14.7853 21.7245 1.0000 1 0900 1.1881 1.2950 1.4116 1.5386 1.6771 1.8280 1.9926 2.1719 2.3674 2.5804 28127 3,0658 3.3417 36425 3.9703 43276 4.7171 5.1417 5.6044 8.6231 13.2677 20.4140 31.4094 1.0000 1.1000 1.2100 1.3310 1.4641 1.6105 1.7716 1.9487 2.1436 23579 2.5937 2.8531 3.1384 3.4523 3.7975 4.1772 4.5950 5.0545 5.5599 6.1159 6.7275 10.8347 17.4494 28.1024 45 2593 1.0000 1.1200 1.2544 14019 1.5735 1.7623 1.9738 2.2107 2.4760 2.7731 3.1058 3.4785 3.8960 4.3635 4.8871 5.4736 6.1304 6 8660 7.6900 8.6128 9.6463 17.0001 29.9599 52.7996 93.0510 1.0000 1.1500 1.3225 1.5209 1.7490 2.0114 2.3131 25600 3.0590 35179 4,0456 46524 5.3503 6.1528 7.0757 8.1371 9.3576 10.7613 12 3755 14.2318 16.3665 32.9190 66 2118 133.1755 267.8535 5.5160 7.0400 "Used to compare the real presentamount For example: We accurred at 30 invadat ponded only for 5 year? Uing desco 25.120 quarterly periode and a quarterly detected valge 54,457 000 Activa Go to se P =[-+- 1 (1 + 7)" TABLE B.3: Present Value of an Annuity of 1 Rate Periods 2% 3% 5% 6% 7% 8% 9% 10% 12% 15% 0.9901 0.9804 0.9709 0.9615 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.8929 0.8696 2 1.9704 19416 1.9135 1.8861 1.8594 1.8334 1.8080 1.7833 1.7591 1.7355 1.6901 1.6257 2.9410 28839 2.8286 2.7751 2.7232 2.6730 26243 2.5771 2.5313 24869 2.4018 22832 3.9020 3.8077 3.7171 3.6299 3.5460 3.4651 3.3872 3.3121 3.2397 3.1699 3.0373 2.8550 5 4.8534 4.7135 4.5797 4.4518 4.3295 4.2124 4.1002 3.9927 3.8897 3.7908 3.6048 33522 6 5.7955 5.6014 5.4172 5.2421 5.0757 49173 4.7665 4.6229 4,4859 4.3553 4.1114 3.7845 7 6.7282 6.4720 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5,0330 4.8684 4.5638 4.1604 8 7.6517 7.3255 7,0197 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 5.3349 4.9676 44873 9 8.5660 8.1622 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 5.7590 5.3282 4.7716 10 9.4713 89826 8.5302 8.1109 7.7217 7.3601 7.0236 6.7101 6.4177 6.1446 5,6502 5.0188 11 10.3676 9.7868 9.2526 8.7605 8.3064 7.8869 7.4987 7.1390 6.8052 6.4951 59377 5.2337 12 11.2551 10.5753 9.9540 9.3851 8.8633 8.3838 7.9427 7.5361 7.1607 6.8137 6.1944 5.4206 13 12.1337 11.3484 10.6350 9.9856 9.3936 8.8527 8.3577 7.9038 7.4869 7.1034 6.4235 5.5831 14 13.0037 12.1062 11.2961 10.5631 9.8986 9.2950 8.7455 8.2442 7.7862 7.3667 6.6282 5.7245 15 13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 8.5595 8.0607 7.6061 6.8109 5.8474 16 14.7179 13.5777 12.5611 11.6523 10.8378 10.1059 9.4466 88514 8.3126 7.8237 6.9740 5.9542 15.5623 13.1661 14.2919 12 1657 11.2741 10.4773 9.7632 9.1216 8.5436 6.0472 80216 7.1196 18 16.3983 14.9920 12.6593 13.7535 11.6896 10.8276 10.0591 9.3719 8.7556 7.2497 8.2014 6.1280 19 17.2260 15.6785 143238 13.1339 12.0853 11.1581 10.3356 9.6036 8.9501 83649 7.3658 6.1982 18.0456 16.3514 13.5903 14.8775 12.4622 11.4699 10.5940 98181 6.2593 9.1285 8.5136 7.4694 22.0232 19.5235 17:4131 15.6221 14.0939 12.7834 11.6535 10,6748 9.8226 9.0770 7.8431 6.4641 25 8077 19.6004 22 3965 17.2920 15 3725 13.7648 12.4090 6.5660 11.2578 8.0552 10.2737 9.4269 29.4086 18.6646 24.9986 21.4872 $4.4982 8.1755 129477 16.3742 11.6546 6.6166 96482 10.5668 27.3555 32.8347 17.1591 15.0463 23.1148 9,7791 13.3317 8 2438 19.7928 11 9246 6.6418 10.7574 Used to calculate the pret value of actie of equal payments made at the end it cacheme What the went value of per year for 10 years amuningan annualiero 972 in 10:1-92 the PV 64177.52Xper you the valent of 12:35 hp 320X647 Actu Go to D5 f=[(1 + ir - 1] TABLE B.45 Future Value of an Annuity of 1 Rate Periods 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 1.0000 1.0000 1.0000 20100 2.0200 20300 3.0301 3.0604 3.0909 40604 4 1216 4.1836 5.1010 5.2040 5.3091 6.1520 6 3081 6.4684 7.2135 7.4343 7.6625 8.2857 8 5830 8.8923 9.3685 9.7546 10.1591 10.4622 10.9497 11.4639 11.5668 12.1687 12.8078 126825 13.4121 14.1920 13.8093 14.6803 15.6178 14 9474 15.9739 17.0863 16.0969 17.2934 18.5989 172579 18.6393 20.1569 18.4304 20.0121 21.7616 19.6147 21.4123 23,4144 20.8109 22.8406 25.1169 22.0190 24.2974 26.8704 28.2432 320303 36.4593 34.7849 40.5681 47.5754 41.6603 49.9945 60.4621 48.8864 60.4020 75.4013 1.0000 1.0000 1.0000 2.0400 20500 2.0600 3.1216 3.1525 3.1836 4.2465 4.3101 4,3746 5.4163 5.5256 5.6371 6.6330 6.8019 69753 7.8983 8.1420 8.3938 9.2142 9.5491 98975 10.5828 11.0266 11.4913 12.0061 125779 13.1808 13.4864 14.2068 14.9716 15.0258 15.9171 16.8699 16.6268 17.7130 18.8821 18.2919 19.5986 21.0151 20.0236 21.5786 23.2760 21.8245 23.6575 25.6725 23.6975 25.8404 28.2129 25.6454 28.1324 30.9057 276712 30 5390 33.7600 29.7781 330660 36.7856 41.6459 47.7271 54.8645 56.0849 66.4388 79.0582 73.6522 90.32031114348 95.0255 120.7998 154.7620 1.0000 2.0700 32149 4.4399 5.7507 7.1533 8.6540 10.2598 11.9780 13.8164 15.7836 17.8885 20.1406 22.5505 25.1290 27.8881 30 8402 33.9990 37.3790 40.9955 632490 94.4608 138.2369 199,6351 1.0000 20800 3.2464 4.5061 5.8666 7.3359 8.9228 10.6366 12.4876 14.4866 16.6455 18.9771 21.4953 24.2149 27.1521 30.3243 33.7502 37.4502 41.4463 45.7620 73.1059 113.2832 172.3168 259.0565 1.0000 1.0000 1.0000 2.0900 2.1000 2.1200 3.2781 3.3100 3.3744 45731 4.6410 4.7793 5.9847 6.1051 6.3528 7.5233 7.7156 8.1152 9.2004 9.4872 10.0890 11.0285 11.4359 12.2997 13.0210 13.5795 14.7757 15.1929 15.9374 17.5487 17.5603 18.5312 20.6546 20.1407 21.3843 24.1331 22.9534 24.5227 28.0291 26.0192 27.9750 32.3926 29.3609 31.7725 372797 33.0034 35.9497 42.7533 36.9737 40.5447 48.8837 41.3013 45.5992 55.7497 46.0185 51.1591 63.4397 51.1601 57.2750 72.0524 84.7009 98.3471 133 3339 136 3075 564.4940 241.3327 215.710B 271.02444316635 337.8824 442.5926 7670914 1.0000 2.1500 3.4725 4.9934 6.7424 8.7537 11.0668 13.7268 16.7858 20.3037 243493 29.0017 34.3519 40.5047 47.5804 55.7175 65.0751 75.8364 88.2118 102.4435 2127930 434.7451 881.1702 1.779 0903 35 Used to calculate the future value of a seties of qual payments made at the end of each period became What the ture of .00 per your for years amuningan hulinsen 1) te V factor is 7359. SAD prydnad 3 07:3350 Go1