Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Exercise 13-12 Uncertain Cash Flows (L013-4) The Cambro Foundation, a nonprofit organization, is planning to invest $209,710 in a project that will last for three

image text in transcribed
image text in transcribed
image text in transcribed
Exercise 13-12 Uncertain Cash Flows (L013-4) The Cambro Foundation, a nonprofit organization, is planning to invest $209,710 in a project that will last for three years. The project will produce net cash inflows as follows: Year 1 Year 2 Year 3 $65,000 $79, eee ? Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using table, Required: Assuming that the project will yield exactly a 7% rate of return, what is the expected net cash inflow for Year 3? Net cash inflow O to search to-cf-mediatheducation.com Media/Connect Production/accounting/Garrison16/abt 138_1109 EXHIBIT 130-1 Presente Periods 43 99 10 11% 12 131 15% 19 20 22 24% 25% 1 0.962 0.952 0943 0935 0.926 0917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0813 0.806 0.800 0.925 0.907 0890 0.873 0857 0.842 0.826 0.812 0.797 0783 0.769 0.756 074 0731 0718 0706 0.604 0683 0,672 0661 0.650 0.640 3 0.889 0.864 0.840 0816 0.794 0.772 0.750 0.731 0.712 0.693 0.675 0658 0.64 0.624 0.609 0.593 0.579 0.564 0.551 0.537 0.524 0.512 4 0.855 0.823 0.792 0.763 0.735 0708 0683 0659 0.635 0613 0 592 0.572 0.552 0534 0.516 0.499 0.482 0.467 0.451 0.437 0.423 0.410 5 0.822 0.784 0.747 0.713 0681 0650 0621 0.593 0.567 0.543 0519 0.497 0.476 0.456 0.437 0.419 0.402 0.386 0.370 0.355 0.341 0.328 0.790 0.746 0.705 0.666 0.630 0506 0564 0.535 0 507 0.400 0.456 0.432 0.410 0.390 0.370 0.32 0.335 0.319 0.303 0.29 0.275 0.262 7 0.760 0.711 0.665 0.623 0.583 0547 0513 0482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279 0.263 0.249 0235 0.222 0.210 1 0.731 0.677 0.627 0.582 0.540 0 502 0.467 0.434 0.404 0.376 0351 0.327 0.305 0.285 0.266 0.249 0.233 0218 0.204 0.191 0.179 0.168 9 0.703 0645 0.592 0.544 0.500 0.460 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 0.134 10 0.676 0614 0.558 0.508 0.463 0.422 0.386 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162 0.149 0.137 0.126 0.116 0.107 0.650 0.585 0527 0.475 0.429 0.33 01500317 0.287 0 261 0.237 0.215 0.195 0.178 0.162 0.148 0.15 0.123 0.112 0.10 0004 0.085 12 0.625 0.557 0.497 0.444 0.397 0.356 0310 0.206 0.257 0231 0.20 0.187 0.168 0.152 0.137 0.124 0.112 0.102 0092 0083 0076 0069 13 0.601 0.530 0.400 0.415 0.8 0.326 0.290 0.258 0.229 0204 0.182 0.163 0.145 0.10 0.116 0.104 0.003 0.084 0075 0.068 0.061 0055 0.577 0.505 0.442 0.38 0.340 0.299 0.263 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0000 00GB 0.078 0.069 0062 0.055 0.049 0.044 15 0555 0.481 0.417 0.362 0.315 0.275 0239 0209 0.18 0.160 0.140 0.123 0.108 0095 0004 0074 0.065 0.057 0.051 0.045 0.040 0.035 16 0534 0.458 0.194 0.33 0.292 0.252 0218 0.188 0.163 0.141 0.123 0.107 0.003 0001 0.071 0.062 0.054 0.047 0.042 0036 0032 0.028 0.513 0.45 0.371 0317 0.270 0231 0.18 0.170 0.146 0.125 0.108 0.093 0000 0000 0000 0052 0045 0.039 0.034 0030 0.025 0.023 18 0.494 0.416 0.250 0.296 0.250 0.212 0.180 0.153 0.130 0.11 0.00 0.00 0.000 0 050 0.051 0044 0.038 0.032 0.028 0024 0.001 0018 19 0.475 0.396 0.331 0.277 0.22 0.194 0.164 0.138 0.116 0.008 0.03 0.070 0000 0051 0.043 0.037 0.031 0.027 0.025 0.020 0017 0014 20 0.456 0.377 0.312 0.258 0215 0.178 0.149 0.124 0.104 0087 0073 0.061 0051 0043 0.037 0031 0.026 0022 0.019 0016 0.014 0.012 21 0.439 0.50 0 24 0 242 0.199 0.164 0.135 0.112 0.093 0077 0064 0.053 004 0037 0001 0026 0022 0018 0.015 0.013 0011 0.000 22 0.422 0.342 027 026 0184 0.150 0.123 0.101 0.083 0068 0.056 0.046 0038 0032 0.026 0022 018 0015 0013 0.01 0.000 0.007 23 0.406 0.326 0 262 0.211 0.170 0.138 0.112 0.001 0.074 0000 0049 0.040 0.033 0.027 0.022 0018 0.015 0012 0010 0009 0.007 0.006 0.390 0.310 0247 0.197 0.158 0.126 0.102 0082 0.066 0053 0043 0.035 0028 0.023 0.019 0.015 0.013 0010 0000 000 0006 0005 25 0.375 0.295 0 233 0.134 0.16 0.116 0.092 0.014 0.050 0047 0.03 0.030 0.024 0020 0016 0.013 0.010 0.000 0.007 0.006 0.005 0004 0.361 0.281 0220 0.172 0.135 0.106 0084 0.06 0.053 0042 0033 0.025 0.021 0017 0014 0011 0.009 0.007 0.006 0.005 0.004 0.003 22 0.347 026 0.207 0.161 0.125 0.09 0.076 0.00 0.047 0037 0.029 0.023 0018 0014 0.011 0.000 0.007 0.005 0.005 0.004 0.003 0.002 0.333 0.265 0.16 0.150 0.116 0.000 0.000 0.054 0.042 0033 0.025 0.020 016 0012 0.010 0.008 0.006 0005 0004 0.003 0.002 0.002 0321 0.243 0.185 0.141 0.107 002 003 004 0.037 0029 0022 0.017 0014 0011 000 0006 0.005 0.004 0.003 0.002 0.002 0.002 0.308 0.23 0.174 0.13 0.000 0.075 0.057 0044 0.033 0026 0.020 0015 0012 0.000 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0.001 0208 0.142 0097 0.067 0046 0032 0.022 0015 0011 0008 0.005 0.004 0003 0.002 0.001 0.00 0.00 0.000 0.000 0.000 0.000 0.000 Type here to search O AGD 90 951 PM 2020 16 ED 18 19 O no 12 a 2 % 18 & $ 4 2 3 5 6 7 8 9 to media education.com/Medconnect Production accounting to hit 13829 EXHIBIT 138-2 Panorar Periods 6% 8. 9 10% 11% 121 16 14% 15% 1617 18 19 20 21 22 23 24 25 0.962 0.952 0943 0935 0.926 0,917 0.909 0 901 0393 0.885 0.877 0.870 0.362 0.855 0.347 0.840 0.833 0826 0320 0813 0.06 0.800 2 1886 185 1833 1808 1783 1750 1736 1713 1690 1668 1647 1626 1605 155 156 1 547 1528 1.509 1492 1.474 1457 1440 3 2775 2.723 2673 2624 2577 2531 2.487 2444 2402 2361 222 2283 2246 2210 2.174 2.140 2.106 2074 2042 2011 1981 1952 4 36303546 3.465 337 3312 3240 3.170 3102 3037 29742914 2.855 2.798 2743 2.690 2639 2 589 2.540 2494 2448 2404 2362 5 4.452 43294212 410029933190 3.7913606 3505 3517 3433 3.352 3274 2.1993.127 2058 2001 2926 2164 2.803 2745 269 6 5.2425.076 4.917 467 46234436 4355 4231 4.111 2008 3.889 3784 3685 3580 1498 3.410 3:326 3.245 3167 3092 3.000 2.951 7 6.002 5786 552 5389 5.206 5.033 4568 4712 4564 4423 4288 4160 4099 2922 3.812 3706 1605 3.508 1416 3327 3242 3.161 8 6.733 6 463 6210 5971 57475.535 5335 5.146 468 4799 4639 4487 4344 4 207 4078 3.954 3837 2726 3619 3518 3421 3329 9 7.435 7.108 6.802 6515 6.24 5.995 5.750 6.537 5320 5.1324946 4772 4.607 4451 4.303 4163 031 3.905 3786 3.673 3.566 3.463 10 3.111 7.722 7.360 7024 6710 6.418 6.145 59 5650 5425 5.216 5.019 4833 4650 4494 4339 4. 19240543923 3.790 3.682 3571 760 8.306 707 7490 7.139 6.805 6495 6 207 5938 5687 5.453 5 234 5029 4836 4.656 4.486 4 327 4.177 4025 3.902 3776 3656 12 9.35 8863 34 794375367.161 6814 6.492 6.1945.918 5.660 5.421 5197 498 4790 4611 449 427 4127 395 3851 3.725 13 9.96 0.1948.853 758 7904 7.487 7.103 6.750 6424 6.122 5 842 5583 5342 5.118 4910 4715 4533 462 4203 4053 2012 2780 14 10.563 9.899 9.295 8.745 8244 7.736 737 6982 6.628 6302 6.002 5724 5.468 5229 5008 4102 4611 4432 4265 4.108 3.962 1824 15 11.118 10:3809712 9.108 559 8061 7.606 7.191 6811 6462 6.142 5847 5575 5 324 5.092 486 4675 4430 4315 4.153 400 359 16 11652 10.38 10.106 9.447 88513137824739 6974 6,604 6.265 5.954 5668 5.405 5.162 493 4.730 456 457 4189 4.0333 17 12.166 11.274 10.477 9763 9.122 8544 302275497.120 6729 6372 6047 5749 5475 5222 4990 4775 4576 4 391 4219 4059 3910 18 12650 11690 10.328 10.050 372 87568.201 7.702 7.250 6.40 6.467 6.128 5818 5 534 5.273 5033 48124608 4.419 4243403928 19 13.134 12085 11.158 10:336 9604 8950 8.365 7830 7366 6938 65506.1985.877 5584 5316 5070 443 46 44424.263 4007 2942 20 13.510 12 462 11.470 10 594 9.818 9.129 8514 73 7497025 6623 6259 5.929 5628 5353 5.101 470 4657 44604279 4110 2954 21 14029 1221 11.764 1006 100179292 8649 8075 7542 7.102 6.687 6312 5073 5665 5.384 51274891 4675 4.476 4 292 4.121 3963 22 14.451 13163 12042 11.061 10 201 442 7728.176 7645 7.170 6743 6.250 6011 5.696 5410 5.100 4.909 4600 4483 4302 4130 1570 14357 13.409 12.303 11.272 10371 9.580 883 3266 7.718 7230 6792 6.399 6044 5.7235432 5.167 4925 4 703 4.499 4311 4.137 3976 15.247 12799 12.550 11409 10.529707 885 8348 7.784 7.283 6.3 6.434 6073 5.746 5.451 5.182 4937 4.713 4.507 4313 41433981 25 15.622 14094 12 783 1654 10 675 9.803 9077 842278437370 687364646.97 5766 5467 5.195 494 4721 45144323 4147 3985 25 15.00 14.375 13003 11.26 108109.929 3.161 848878967.372 6.506 6401 618 570 5.400 520649564728 4520 4320 4151 2900 16.330 14643 13.211 11.7 10:35 10.027 923 8546743 7.400 6.935 6514 615 5700 5.492 52154964 4734454 433241543990 28 16 663 1498 13 406 12137 11051 10.116 937 8.502 754 7441 6961 658 6.152 5810 5503 5223497047 458 434157 30 16.84 15.141 13501 12.278 11 10.1989 370 8650 3002 7470 6983 551 6166 5820 5510 5229 475 531 437 4150304 30 17.292 15 172 13765 12.00 1110.274 47 64 055 706 700165666177 559 55175275 479466457460 19.793 17.159 15.046 332 1935 10.757 7995476147105662633 55570741599 Type here to search o 200 163 8 19 O 0 ) 1123 home end a B & 2 ) 3 4 5 6 7 8 9 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Strategic Market Management

Authors: David A. Aaker

4th Edition

0471309567, 9780471309567

More Books

Students also viewed these Accounting questions

Question

Briefly describe Hartleys contributions to associationism.

Answered: 1 week ago