Most Company has an opportunity to invest in one of two new projects. Project Y requires a $315,000 investment for new machinery with a five-year life and no salvage value. Project Z requires a $315,000 investment for new machinery with a four-year life and no salvage value. The two projects yield the following predicted annual results. The company uses straight-line depreciation, and cash flows occur evenly throughout each year. (PV of $1. FV of $1. PVA of $1, and FVA of $1 (Use appropriate factor(s) from the tables provided.) Project Y Project Sales $400,000 $320,000 Expenses Direct materials 56,000 40,000 80,000 48,000 Overhead including depreciation 144,000 144,000 selling and administrative expenses 29,000 29,000 Total expenses 309,000 261,000 Pretax income 91,000 59,000 Income taxes (348) 30,940 20,060 tiet income $ 60,060 $ 38,940 Direct labor 4. Determine each project's net present value using 9% as the discount rate. Assume that cash flows occur at each year-end. (Round your intermediate calculations.) Project Y Chart values are based on: Project Y Chart values are based on: i 11 Select Chart Amount PV Factor Present Value Net present value Project 2 Chart values are based on: na is Select Chart Amount PV Factor Present Value Required information Net present value Project z Chart values are based on: n Select Chart Amount PV Factor Present Value Net present value B.1 Value of 1 p=1/(1+1)" Rate 4X 5% 3% 6% 7% 23 8% 9% 1% 10% 12% tods 15% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 10 0.9901 0.9804 0.9709 0.9615 0.9803 0.9612 0.9426 0.9246 0.9706 0.9423 0.9151 0.8890 0.9610 0.9238 0.888S 0.8548 0.9515 0.9057 0.8626 0.8219 0.9420 0.8880 0.8375 0.7903 0.9327 0.8706 0.8131 0.7599 09235 0.8535 0.7894 0.7307 0.9143 0.8368 0.7664 0.7026 0.9053 0.8203 0.7441 0.6756 0.8963 0.8043 0.7224 0.6496 0.8874 0.7885 0.7014 0.6246 0.8787 0.7730 0.6810 0.6006 0.8700 0.7579 0.6611 0.5775 0.8613 0.7430 0.5419 0.5553 0.8528 0.7284 0.6232 0.5339 0.8444 0.7142 0.6050 0.5134 0.8360 0.7002 0.5874 0.4936 0.8277 0.6864 0.5703 0.4746 0.0195 0.6730 0.5537 0.4564 0.7798 0.6095 0.4776 0.3751 0.7419 0.5521 0.4120 0.3083 0.7059 0.5000 0.3554 0.2534 0.6717 0.4529 0.3066 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 0.9434 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 0.3118 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 9.5002 0.4632 0.4289 0.3971 0.3677 0.3405 0.3152 0.2919 0.2703 0.2502 0.2317 0.2145 0.1460 0.0994 0.0676 0.0460 0.9174 0.9091 0.8929 0.8696 0.8417 0.8264 0.7972 0.7561 0.7722 0.7513 0.7118 0.6575 0.7084 0.6830 0.6355 0.5718 0.6499 0.6209 0.5674 0.4972 0.5963 0.5645 0.5066 0.4323 0.5470 0.5132 0.4523 0.3759 0.5019 0.4665 0.4039 0.3269 0.4604 0.4241 0.3606 0.2843 0.4224 0.3855 0.3220 0.2472 0.3875 0.3505 0.2875 0.2149 0.3555 0.3186 0.2567 0.1869 0.3262 0.2897 0.2292 0.1625 0.2992 0.2633 0.2046 0.1413 0.2745 0.2394 0.1827 0.1229 0.2519 0.2176 0.1631 0.1069 0.2311 0.1978 0.1456 0.0929 0.2120 0.1799 0.1300 0.0808 0.1945 0.1635 0.1161 0.0703 0.1784 0.1486 0.1037 0.0611 0.1160 0.0923 0.0588 0.0304 0.0754 0.0573 0.0334 0.0151 0.0490 0.0356 0.0189 0.0075 0.0318 0.0221 0.0107 0.0037 0.1420 "Used to complete pracowanownie. Fem How much your time dy 05 compounded a tocca 5.000 in your from the factors of 12 undi (12 mil periodi andmetel 05565. You wote 52,754x5.000X066 B.2 f= (1+1)" alue of 1 Rate 7% lods 1% 5% 6% 8% 9% 10% 12% 15% 0 1.0000 1.0000 1.0000 1.0000 1.0000 1 1.0100 1.0200 1.0300 1.0400 1.0500 2 1.0201 1.0404 1.0609 1.0816 1.1025 3 1.0303 1.0612 1.0927 1.1249 1.1576 4 1.0406 1.0824 1.1255 1.1699 1.2155 5 1.0510 1.1041 1.1593 1.2167 1.2763 6 1.0615 1.1262 1.1941 1.2653 1 3401 7 1.0721 1.1487. 1.2299 1.3159 1.4071 8 1.0829 1.1717 1.2668 1.3686 1.4775 9 1.0937 1.1951 1.3048 1.4233 1.5513 10 1.1046 1.2190 1.3439 1.4802 1.6289 11 1.1157 1.2434 1,3842 1.5395 1.7103 12 1.1268 1.2682 1.4258 1.6010 1.7959 13 1.1381 1.2936 1,4685 1.6651 1.8856 14 1.1495 1.3195 1.5126 1.7317 1.9799 15 1.1610 1.3459 1.5580 1,8009 2.0789 16 1.1726 1.3728 1.6047 1.8730 2.1829 17 1.1843 1.4002 1.6528 1.9479 2.2920 18 1.1961 1.4282 1.7024 2.0258 2.4066 19 1.2081 1.4568 1.7535 2.1068 2.5270 20 1.2202 1.4859 1.8061 2.1911 26533 25 1.2824 1.610 2.0938 2.6658 3.3864 30 13478 1.8114 24273 3.2434 43219 15 1.4166 1.9999 28139 19461 5.5150 40 1.4889 2.2080 3.2620 4.8010 7.0400 1.0000 1.0600 1.1236 1.1910 1.2625 1.3382 1.4185 1.5036 1.5938 1.6895 1.7908 1.8983 20122 2.1329 2.2609 2.3966 2.5404 2.6928 2.8543 3.0256 3.2071 42919 5.7435 7.6861 10.2857 1.0000 1.0700 1.1449 1.2250 1.3108 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 3.3799 3.6165 3.8697 5.4274 7.6123 10.6766 149745 1.0000 1.0800 1.1664 1.2597 1.3605 14693 1.5869 1.7138 1.8509 1.9990 2.1589 23316 2.5182 2.7196 2.9372 3.1722 3.4259 3.7000 3.9960 4.3157 4.6610 6.8485 10.0627 14.7853 21.7245 1.0000 1.0000 1.0000 1.0000 1.0900 1.1000 1.1200 1.1500 1.1881 1.2100 1.2544 1.3225 1.2950 1.3310 1.4049 1.5209 1.4116 1.4641 1.5735 1.7490 1.5386 1.6105 1.7623 2.0114 1.6771 1.7716 1.9738 2.3131 1.8280 1.9487 22107 2.6600 1.9926 2.1436 2.4760 3.0590 21719 2.3579 2.7731 3.5179 23674 25937 3.1058 40456 25804 2.8531 3.4785 4.6524 2.8127 3.1384 3.8960 53503 3.0658 3.4523 4.3635 6.1528 3.3417 3.7975 48871 7.0757 3.6425 4.1772 5.4736 8.1371 3.9703 4.5950 6.1304 9.3576 4.3276 5.0545 6.8660 10.7613 4.7171 5.5599 7.6900 12.3755 5.1417 6.1150 8.6128 14.2018 5.6044 6.7275 9.6463 16.3665 8.6231 10.8347 17.0001 32.9190 13.2677 17.4494 29.9599 66.2118 20.4140 28. 1024 52.7996 133 1755 31,6094 45.2593 93.0510 267.8635 Used to me theme of an amount. Forum: What is the value of $3.000 munded by cywing shequry w 25, the cele 1.459. The de la SLA57.20 SOLARSO P = 1 li (1 + i)" Present Value of an Annuity of 1 Rate 1% 2% 3% 5% Periods 6% 7% 8% 9% 10% 12% 15% 1 0.9901 0.9804 0.9709 0.9615 2 1.9704 1.9416 1.9135 1.8861 3 2.9410 2.8839 2.8286 2.7751 4 3.9020 3.8077 3.7171 3.6299 5 4.8534 4.7135 4.5797 4.4518 6 5.7955 5.6014 5.4172 5.2421 7 6.7282 6.4720 6.2303 6.0021 8 7.6517 7.3255 7.0197 6.7327 9 8.5660 8.1622 7.7861 7.4353 10 9.4713 8.9826 8.5302 8.1109 11 10.3676 9.7868 9.2526 8.7605 12 11.2551 10.5753 9.9540 9.3851 13 12.1337 11.3484 10.6350 9.9856 13.0037 12.1062 11.2961 10.5631 15 13.8651 12.8493 119379 11.1184 16 14,7179 135777 12.5611 11,6523 17 15.5623 14.2919 13.1661 12.1657 16.3983 14.9920 13.7535 12.6593 19 172260 15.6785 14.3238 13.1339 20 180456 16.3514 14.8775 13.5903 25 27.0232 19.5235 17.4131 15.6221 25.8077 223965 19.6004 17.2920 35 29.4086 249986 21.4872 18.6646 10 32.8347 27.3555 23.1143 19.7928 0.9524 1.8594 2.7232 3.5460 4.3295 5.0757 5.7864 6.4632 7.1078 7.7217 8.3064 8.8633 9.3936 9.8986 10.3797 10.8378 11.2741 11.6896 12.0853 12.4622 14.0939 153725 16.3742 17.1591 0.9434 1.8334 2.6730 3.4651 4.2124 4.9173 5.5824 6.2098 6.8017 7.3601 7.8869 8.3838 8.8527 9.2950 9.7122 10.1059 10.4773 10.8276 11.1581 11.4699 12,7834 13.7648 144982 15.0063 0.9346 1.8080 26243 3.3872 4.1002 4.7665 5.3893 5.9713 6.5152 7.0236 7.4987 7.9427 8.3577 8.7455 9.1079 9.4466 9.7632 10.0591 10.3356 10.5940 11.6536 124090 129477 13,3317 0.9259 0.9174 0.9091 0.8929 0.8696 1.7833 1.7591 1.7355 1.6901 1.6257 2.5271 2.5313 2.4869 2.4018 2.2832 3.3121 3.2397 3.1699 3.0373 2.8550 3.9927 3.8897 3.7908 3.6048 3.3522 4.6229 4.4859. 4.3553 4.1114 3.7845 5.2064 5.0330 4.8684 4.5638 4.1604 5.7466 5.5348 5.3349 4.9676 4.4873 6.2469 5.9952 5.7590 5.3282 4.7716 6.7101 6.4177 6.1446 5.6502 5.0188 7.1390 6.8052 6.4951 5.9377 5.2337 7.5361 7. 1607 6.8137 6.1944 5.4206 7.9038 7.4869 7.1034 6.4235 5.5831 8.2442 7.7862 7.3667 6.6282 5.7245 8.5595 8.0607 7.6061 6,8109 5.8474 8.8514 8.3126 7.8237 6.9740 5.9542 9.1216 8.5436 8.02.16 7.1196 6.0472 9.3719 8.7556 8.2014 7.2497 6.1280 9.6036 8.9501 8.3649 73658 6.1982 98181 9.1285 8.5136 7.4694 10.6748 9.8226 9.0770 7.8431 6.4641 11.2578 10.2737 9.4269 8.0552 6.5660 116546 10.5668 9.6442 8.1755 6.6166 11.9246 10.7574 9.7791 8.2438 6.6418 62593 the roof payments made at the end of eada por For What the of $2.000 per year for 10 yarming 9510..the PV 6.4177.52.000 per you for 10 years the of 12.15 2.000 6.4177) f=[(1 + i)" - 13/1 Future Value of an Annuity of 1 Rate 6% 7% 1% 2% 9% 5% 8% 3% Periods 10% 12% 15% 1 1.0000 1.0000 1.0000 2 20100 20200 20300 3 3,0301 3.0604 3,0909 4 4.0604 4.1216 4.1836 5 5.1010 5.2040 53091 G 6.1520 6.3081 6.4684 7 7.2135 7.4343 7.6625 8 8.2857 8.5830 8.8923 9 9.3685 9.7546 10.1591 10 10.4622 10.9497 11.4639 11 11.5668 12.1687 12.8078 12 12.6825 13.4121 14.1920 13 13.8093 14.6803 15,6178 14 149474 15.9739 17.0863 15 16.0969 17.2934 18.5989 16 17.2579 18.6393 20.1569 17 18.4304 20.0121 21.7616 18 19.6147 21.4123 23.4144 19 20.8109 22.8406 25.1169 20 22.0190 24.2974 26.8704 25 28.2432 320303 36.4593 30 34.7849 405681 47.5754 35 41.5603 49.9945 60.4621 40 8.GA GO 4020 75.4013 1.0000 1.0000 1.0000 1.0000 20400 2.0500 2.0600 2.0700 3.1216 3.1525 3.1836 3.2149 4.2465 43101 43746 4.4399 5.4163 5.5256 5.6371 5.7507 6.6330 6,8019 6.9753 7.1533 7.8983 8.1420 8.3938 8.6540 9.2142 9.5491 9.8975 10.2598 10.5828 11,0266 11.4913 11.9780 12.0061 12.5779 13.1808 13.8164 13.4864 14.2068 149716 15.7836 15.0258 15.9171 16,8699 17 8885 16.6268 17.7130 18.8821 20.1406 18.2919 19.5986 21.0151 22.5505 20.0236 21.5786 23.2760 25.1290 21.8245 23.6575 25.6725 27.8881 23.6975 25.8404 28 2129 30.8402 25.6454 28.1324 30.9057 33.9990 27.6712 30.5390 33.7600 37.3790 29.7781 33,0660 36.7856 40.9955 41.6459 47.7271 548645 63.2490 56.08.49 66.4388 79.0582 944608 73.6522 90.3203 111.4348 138.2369 95.0255 120, 1998 154.7620 199.6351 1.0000 1.0000 1.0000 1.0000 1.0000 2.0800 2.0900 2. 1000 2.1200 2.1500 3.2464 3.2781 3.3100 3.3744 3.4725 45061 4.5731 4.6410 4.7793 4.9934 5.8666 5.9847 6.1051 6.3528 6.7424 7.3359 7.5233 7.7156 8.1152 8.7537 8.9228 9.2004 9.4872 10.0890 11.0668 106366 11.0285 11.4359 12.2997 13.7268 124876 13.0210 13.5795 14.7757 16.7858 14.4866 15.1929 159374 17.5487 20.3037 16.6455 17.5603 18.5312 20.6546 24.3493 189771 20.1407 21.3843 24. 1331 29.0017 21.4953 22.9534 24.5227 28.0291 34.3519 24.2149 26.0192 27.9750 323926 40.5047 27.1521 29.3609 31.7725 37.2797 47.5804 30.3243 33.0034 35.9497 42.7533 55.7175 33.7502 36.9737 40.5447 48.8837 65.0751 37.4502 41.3013 45.5992 55.7497 75.8364 41.4463 46.0185 51.1591 634397 88 2118 45.7620 51.1601 57.2750 72.0524 102.4436 73.1059 84.7009 98.3471 133.3339 212.7930 113.2832 136,3075 164.4940 2413327 434.7451 172.3168 215.7108 271.0244 431.6635 381.1702 259.0565 3378824 442.5926 767.0914 1.779.0903 scale series of equal prements make the end of each period. For example: What is the future value of 54.000 per year for oytunsingan 85, the FV factor is 7.3359. 54pper for years simulates 329 330 54.000 x 731501