Data Table En More Info Present Value of Ordinary Annuity of $1 Re Period 3 4 5 6 7 8 10 12 14 16 18 20 25 To convert to Brother, two operators would have to be retrained Required training and remodeling would cost $6,000 Emory's three Xerox machines were purchased for $18,000 each, 4 years ago Their expected life was 12 years Their resale value now is $750 each and will be zero in 8 more years The total cost of the new Brother equipment will be $100,000 it will have zero disposal value 1 9709 9615 9524 9434 9346 9259 9091 8929 8772 8621 8475 8333 8000 Re 2 1 9135 1 8861 1 8594 1 8334 1 8080 1 7833 1 7355 1 6901 1 6467 1 6052 1 5656 1 5278 1 4400 in 8 years 3 2 8286 2 7751 2 7232 2 6730 2 6243 2 5771 Bel x 2 4869 2 4018 2 3216 2 2459 2 1743 2 1065 1 9520 4 3 7171 3 6299 3 5460 3 4651 3 3872 3 3121 3 1699 3 0373 2 9137 2 7982 2 6901 2 5887 2 3616 5 4 5797 4 4518 4 3295 4 2124 4 1002 3 9927 3 7908 3 6048 3 4331 3 2743 3 1272 2 9906 2 6893 The three Xerox operators are paid $8 an hour each They usually work a 40 hour week Machine breakdowns occur monthly on each machine, resulting in repair costs of $125 per month and overtime of 5 hours, at time and one half, per machine per month, to complete the normal monthly workload Toner, supplies, and so on, cost $120 a month for each Xerox copier The Brother system will require only two regular operators, on a regular work week of 40 hours each, to do the same work Rates are $12 an hour, and no overtime is expected Toner, supplies, and so on, will cost a total of $2,200 annually Maintenance and repairs are fully serviced by Brother for $525 annually (Assume a 52 week year ) 6 5 4172 5 2421 5 0757 4 9173 4 7665 4 6229 4 3553 4 1114 3 8887 3 6847 3 4976 3 3255 2 9514 4 8684 4 5638 4 2883 4 0386 3 8115 3 6046 3 1611 7 6 2303 6 0021 5 7864 5 5824 5 3893 5 2064 A 8 7 0 6 7327 6 4632 6 2098 5 9713 5 7466 5 3349 4 9676 4 6389 4 3436 4 0776 3 8372 3 3289 Ne 9 7 7861 7 4353 7 1078 6 8017 6 5152 6 2469 5 7590 5 3282 4 9464 4 6065 4 3030 4 0310 3 4631 Srl Print Done 10 8 5302 8 1109 7 7217 7 3601 7 0236 6 7101 6 1446 5 6502 5 2161 4 8332 4 4941 4 1925 3 5705 12 9 9540 9 3851 8 8633 8 3838 7 9427 7 5361 6 8137 6 1944 5 6603 5 1971 4 7932 4 4392 3 7251 Less Initial investment 15 11 9379 11 1184 10 3797 9 7122 9 1079 8 5595 7 6061 6 8109 6 1422 5 5755 5 0916 4 6755 3 8593 NPV of net cash flows 18 13 7535 12 6593 11 6896 10 8276 10 0591 9 3719 8 2014 7 2497 6 4674 5 8178 5 2732 4 8122 3 9279 20 14 8775 13 5903 12 4622 11 4699 10 5940 9 8181 8 5136 7 4694 6 6231 5 9288 5 3527 4 8696 3 9539 25 17 4131 15 6221 14 0939 12 7834 11 6536 10 6748 9 0770 7 8431 6 8729 6 0971 5 4669 4 9476 3 9849 28 18 7641 16 6631 14 8981 13 4062 12 1371 11 0511 9 3066 7 9844 6 9607 6 1520 5 5016 4 9697 3 9923 30 19 6004 17 2920 15 3725 13 7648 12 4090 11 2578 9 4269 8 0552 7 0027 6 1772 5 5168 4 9789 3 9950 Print Done Data Table En More Info Present Value of Ordinary Annuity of $1 Re Period 3 4 5 6 7 8 10 12 14 16 18 20 25 To convert to Brother, two operators would have to be retrained Required training and remodeling would cost $6,000 Emory's three Xerox machines were purchased for $18,000 each, 4 years ago Their expected life was 12 years Their resale value now is $750 each and will be zero in 8 more years The total cost of the new Brother equipment will be $100,000 it will have zero disposal value 1 9709 9615 9524 9434 9346 9259 9091 8929 8772 8621 8475 8333 8000 Re 2 1 9135 1 8861 1 8594 1 8334 1 8080 1 7833 1 7355 1 6901 1 6467 1 6052 1 5656 1 5278 1 4400 in 8 years 3 2 8286 2 7751 2 7232 2 6730 2 6243 2 5771 Bel x 2 4869 2 4018 2 3216 2 2459 2 1743 2 1065 1 9520 4 3 7171 3 6299 3 5460 3 4651 3 3872 3 3121 3 1699 3 0373 2 9137 2 7982 2 6901 2 5887 2 3616 5 4 5797 4 4518 4 3295 4 2124 4 1002 3 9927 3 7908 3 6048 3 4331 3 2743 3 1272 2 9906 2 6893 The three Xerox operators are paid $8 an hour each They usually work a 40 hour week Machine breakdowns occur monthly on each machine, resulting in repair costs of $125 per month and overtime of 5 hours, at time and one half, per machine per month, to complete the normal monthly workload Toner, supplies, and so on, cost $120 a month for each Xerox copier The Brother system will require only two regular operators, on a regular work week of 40 hours each, to do the same work Rates are $12 an hour, and no overtime is expected Toner, supplies, and so on, will cost a total of $2,200 annually Maintenance and repairs are fully serviced by Brother for $525 annually (Assume a 52 week year ) 6 5 4172 5 2421 5 0757 4 9173 4 7665 4 6229 4 3553 4 1114 3 8887 3 6847 3 4976 3 3255 2 9514 4 8684 4 5638 4 2883 4 0386 3 8115 3 6046 3 1611 7 6 2303 6 0021 5 7864 5 5824 5 3893 5 2064 A 8 7 0 6 7327 6 4632 6 2098 5 9713 5 7466 5 3349 4 9676 4 6389 4 3436 4 0776 3 8372 3 3289 Ne 9 7 7861 7 4353 7 1078 6 8017 6 5152 6 2469 5 7590 5 3282 4 9464 4 6065 4 3030 4 0310 3 4631 Srl Print Done 10 8 5302 8 1109 7 7217 7 3601 7 0236 6 7101 6 1446 5 6502 5 2161 4 8332 4 4941 4 1925 3 5705 12 9 9540 9 3851 8 8633 8 3838 7 9427 7 5361 6 8137 6 1944 5 6603 5 1971 4 7932 4 4392 3 7251 Less Initial investment 15 11 9379 11 1184 10 3797 9 7122 9 1079 8 5595 7 6061 6 8109 6 1422 5 5755 5 0916 4 6755 3 8593 NPV of net cash flows 18 13 7535 12 6593 11 6896 10 8276 10 0591 9 3719 8 2014 7 2497 6 4674 5 8178 5 2732 4 8122 3 9279 20 14 8775 13 5903 12 4622 11 4699 10 5940 9 8181 8 5136 7 4694 6 6231 5 9288 5 3527 4 8696 3 9539 25 17 4131 15 6221 14 0939 12 7834 11 6536 10 6748 9 0770 7 8431 6 8729 6 0971 5 4669 4 9476 3 9849 28 18 7641 16 6631 14 8981 13 4062 12 1371 11 0511 9 3066 7 9844 6 9607 6 1520 5 5016 4 9697 3 9923 30 19 6004 17 2920 15 3725 13 7648 12 4090 11 2578 9 4269 8 0552 7 0027 6 1772 5 5168 4 9789 3 9950 Print Done

Question

Data Table En More Info Present Value of Ordinary Annuity of $1 Re Period 3  4  5  6  7  8  10  12  14  16  18  20  25  To convert to Brother, two operators would have to be retrained  Required training and remodeling would cost $6,000  Emory's three Xerox machines were purchased for $18,000 each, 4 years ago  Their expected life was 12 years  Their resale value now is $750 each and will be zero in 8 more years  The total cost of the new Brother equipment will be $100,000  it will have zero disposal value 1  9709  9615 9524  9434  9346 9259  9091  8929  8772  8621  8475  8333  8000 Re 2 1 9135 1 8861 1 8594 1 8334 1 8080 1 7833 1 7355 1 6901 1 6467 1 6052 1 5656 1 5278 1 4400 in 8 years  3 2 8286 2 7751 2 7232 2 6730 2 6243 2 5771 Bel x 2 4869 2 4018 2 3216 2 2459 2 1743 2 1065 1 9520 4 3 7171 3 6299 3 5460 3 4651 3 3872 3 3121 3 1699 3 0373 2 9137 2 7982 2 6901 2 5887 2 3616 5 4 5797 4 4518 4 3295 4 2124 4 1002 3 9927 3 7908 3 6048 3 4331 3 2743 3 1272 2 9906 2 6893 The three Xerox operators are paid $8 an hour each  They usually work a 40 hour week  Machine breakdowns occur monthly on each machine, resulting in repair costs of $125 per month and overtime of 5 hours, at time and one half, per machine per month, to complete the normal monthly workload  Toner, supplies, and so on, cost $120 a month for each Xerox copier  The Brother system will require only two regular operators, on a regular work week of 40 hours each, to do the same work  Rates are $12 an hour, and no overtime is expected  Toner, supplies, and so on, will cost a total of $2,200 annually  Maintenance and repairs are fully serviced by Brother for $525 annually  (Assume a 52 week year ) 6 5 4172 5 2421 5 0757 4 9173 4 7665 4 6229 4 3553 4 1114 3 8887 3 6847 3 4976 3 3255 2 9514 4 8684 4 5638 4 2883 4 0386 3 8115 3 6046 3 1611 7 6 2303 6 0021 5 7864 5 5824 5 3893 5 2064 A  8 7 0 6 7327 6 4632 6 2098 5 9713 5 7466 5 3349 4 9676 4 6389 4 3436 4 0776 3 8372 3 3289 Ne 9 7 7861 7 4353 7 1078 6 8017 6 5152 6 2469 5 7590 5 3282 4 9464 4 6065 4 3030 4 0310 3 4631 Srl Print Done 10 8 5302 8 1109 7 7217 7 3601 7 0236 6 7101 6 1446 5 6502 5 2161 4 8332 4 4941 4 1925 3 5705 12 9 9540 9 3851 8 8633 8 3838 7 9427 7 5361 6 8137 6 1944 5 6603 5 1971 4 7932 4 4392 3 7251 Less  Initial investment 15 11 9379 11 1184 10 3797 9 7122 9 1079 8 5595 7 6061 6 8109 6 1422 5 5755 5 0916 4 6755 3 8593 NPV of net cash flows 18 13 7535 12 6593 11 6896 10 8276 10 0591 9 3719 8 2014 7 2497 6 4674 5 8178 5 2732 4 8122 3 9279 20 14 8775 13 5903 12 4622 11 4699 10 5940 9 8181 8 5136 7 4694 6 6231 5 9288 5 3527 4 8696 3 9539 25 17 4131 15 6221 14 0939 12 7834 11 6536 10 6748 9 0770 7 8431 6 8729 6 0971 5 4669 4 9476 3 9849 28 18 7641 16 6631 14 8981 13 4062 12 1371 11 0511 9 3066 7 9844 6 9607 6 1520 5 5016 4 9697 3 9923 30 19 6004 17 2920 15 3725 13 7648 12 4090 11 2578 9 4269 8 0552 7 0027 6 1772 5 5168 4 9789 3 9950 Print Done Data Table En More Info Present Value of Ordinary Annuity of $1 Re Period 3  4  5  6  7  8  10  12  14  16  18  20  25  To convert to Brother, two operators would have to be retrained  Required training and remodeling would cost $6,000  Emory's three Xerox machines were purchased for $18,000 each, 4 years ago  Their expected life was 12 years  Their resale value now is $750 each and will be zero in 8 more years  The total cost of the new Brother equipment will be $100,000  it will have zero disposal value 1  9709  9615 9524  9434  9346 9259  9091  8929  8772  8621  8475  8333  8000 Re 2 1 9135 1 8861 1 8594 1 8334 1 8080 1 7833 1 7355 1 6901 1 6467 1 6052 1 5656 1 5278 1 4400 in 8 years  3 2 8286 2 7751 2 7232 2 6730 2 6243 2 5771 Bel x 2 4869 2 4018 2 3216 2 2459 2 1743 2 1065 1 9520 4 3 7171 3 6299 3 5460 3 4651 3 3872 3 3121 3 1699 3 0373 2 9137 2 7982 2 6901 2 5887 2 3616 5 4 5797 4 4518 4 3295 4 2124 4 1002 3 9927 3 7908 3 6048 3 4331 3 2743 3 1272 2 9906 2 6893 The three Xerox operators are paid $8 an hour each  They usually work a 40 hour week  Machine breakdowns occur monthly on each machine, resulting in repair costs of $125 per month and overtime of 5 hours, at time and one half, per machine per month, to complete the normal monthly workload  Toner, supplies, and so on, cost $120 a month for each Xerox copier  The Brother system will require only two regular operators, on a regular work week of 40 hours each, to do the same work  Rates are $12 an hour, and no overtime is expected  Toner, supplies, and so on, will cost a total of $2,200 annually  Maintenance and repairs are fully serviced by Brother for $525 annually  (Assume a 52 week year ) 6 5 4172 5 2421 5 0757 4 9173 4 7665 4 6229 4 3553 4 1114 3 8887 3 6847 3 4976 3 3255 2 9514 4 8684 4 5638 4 2883 4 0386 3 8115 3 6046 3 1611 7 6 2303 6 0021 5 7864 5 5824 5 3893 5 2064 A  8 7 0 6 7327 6 4632 6 2098 5 9713 5 7466 5 3349 4 9676 4 6389 4 3436 4 0776 3 8372 3 3289 Ne 9 7 7861 7 4353 7 1078 6 8017 6 5152 6 2469 5 7590 5 3282 4 9464 4 6065 4 3030 4 0310 3 4631 Srl Print Done 10 8 5302 8 1109 7 7217 7 3601 7 0236 6 7101 6 1446 5 6502 5 2161 4 8332 4 4941 4 1925 3 5705 12 9 9540 9 3851 8 8633 8 3838 7 9427 7 5361 6 8137 6 1944 5 6603 5 1971 4 7932 4 4392 3 7251 Less  Initial investment 15 11 9379 11 1184 10 3797 9 7122 9 1079 8 5595 7 6061 6 8109 6 1422 5 5755 5 0916 4 6755 3 8593 NPV of net cash flows 18 13 7535 12 6593 11 6896 10 8276 10 0591 9 3719 8 2014 7 2497 6 4674 5 8178 5 2732 4 8122 3 9279 20 14 8775 13 5903 12 4622 11 4699 10 5940 9 8181 8 5136 7 4694 6 6231 5 9288 5 3527 4 8696 3 9539 25 17 4131 15 6221 14 0939 12 7834 11 6536 10 6748 9 0770 7 8431 6 8729 6 0971 5 4669 4 9476 3 9849 28 18 7641 16 6631 14 8981 13 4062 12 1371 11 0511 9 3066 7 9844 6 9607 6 1520 5 5016 4 9697 3 9923 30 19 6004 17 2920 15 3725 13 7648 12 4090 11 2578 9 4269 8 0552 7 0027 6 1772 5 5168 4 9789 3 9950 Print Done

Accepted Answer

The Answer is in the image, click to view ...

Question

Data Table En More Info Present Value of Ordinary Annuity of $1 Re Period 3% 4% 5% 6% 7% 8% 10% 12% 14% 16% 18%

Step by Step Solution

Step: 1

Get Instant Access with AI-Powered Solutions

Step: 2

Step: 3

Ace Your Homework with AI

Students also viewed these Accounting questions

Question

Question

Question

Question

Question

Question

Question

Question

Question