Quail Company Invests $49.000 today. It can expect to receive $10,600 at the end of each year for the next seven years, plus an extra $6,500 at the end of the seventh year. (PV of $1.EV L$1. PVA of $1, and EVA of $1) (Use appropriate factor(s) from the tables provided. Enter negative net present values, if any, as negative values. Round your present value factor to 4 decimals.) What is the net present value of this investment assuming a required 12% return on investments? Chart Values are Based on: n. 94 Cash Flow Select Chart Amount PV Factor Present Value Annual cash flow Additional cash flow 0 0 Not present value TABLE B.1 Present Value of 1 p=1/(1+ry Rate x Parede 1% 2 3 4% * G% 15% 7% 8% 12% 96 10% 09804 0.9512 0.9423 0.9238 0.9057 0.9174 0.8417 0.7722 0.7084 0.6499 0.593 1 2 3 4 5 6 7 . 9 10 11 12 1) 14 15 16 17 18 19 20 25 30 35 40 09901 09903 0.9706 09610 0.9515 09420 0.9327 0.9235 0913 09053 0.8963 0.8874 0.8717 0.8700 0.8613 08528 03444 08360 0.8277 0.8195 0.7798 0.7419 0.7059 0.6717 0.8706 0.8535 0.8368 0.8203 0.8043 0.75 0.7730 0.7579 0.7430 0.7284 0.7142 0.7002 0.6164 0.6730 0.6095 0.5521 0.5000 04529 0.9709 0.9426 0.9151 0.8885 0.3626 0.8375 0.8131 0.7894 0.7664 0.7441 0.7224 0.7014 0.6810 06611 06419 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 05553 05339 0.5134 0.4935 0.4746 0.4564 0.3751 0.3083 0.2534 0.2083 0.9524 0.9070 0.8638 0.8221 0.7835 0.7462 0.7107 0.6768 06466 0.6139 0.5847 0.5668 0.5303 0.5051 0.4810 0.4581 0.463 0.4155 0.3957" 0.3769 0.2953 0.9434 08900 08396 0.7921 0.7473 0.7050 0.6651 0.6274 0.5915 0.5584 05268 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 O.GGG 0.6221 0.5820 0.5439 05083 0.4751 04440 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 05002 0.4632 04289 0.9971 0.3677 03405 0.3152 0.2919 0.2703 0.2502 0.2317 0.2145 0.1460 0.0994 0.0576 0.0450 05470 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 0.0490 0.0318 0.9091 0.8264 0.7513 0.6830 0.6209 0.5645 0.5132 0.4665 0.4241 0.3855 0.3505 0.3186 0.289 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 0.1037 0.0588 0.0334 0.0189 0.0107 08696 0.7561 0.6575 0.5718 0.4972 0.4323 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 0.0611 00304 0.0151 0.0075 0.0037 02314 0.1813 0 1420 Decentrale How much would you need to in med many cum in you mange 12 and 2 personale of the 50. You would need to 2.754 (85000X 055693 f= (1 + i)" TABLE B.2 Future Value of 1 Rate 12% 15% 1% 2% Periods 10% 9% 4% 5% 3% sx 6% 7% 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 1.0000 10100 1,0201 1.0303 1.0406 10510 1 0615 1,0721 1.0829 1.0937 1.1046 1.1157 1.1268 1.1381 1.1495 1.1610 1.1726 1.1843 1.1961 1.2081 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 12190 1.2434 1.2682 1.2936 1.3195 1.3459 13728 1.4002 1.4282 1.4568 1.4859 1.6406 1 8114 1.9999 2.2080 1,0000 1.0300 1.0609 1.0927 1.1255 1.1593 1.1941 1.2299 1.2668 1.3048 1.3439 1.3842 1.4258 1.4685 15126 15580 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 20258 2.1068 21911 2.6658 3.2434 3.9461 4.8010 1.0000 1.0500 1.1025 1.1576 1.2155 12763 1.3401 1.4071 1.4775 1.5513 1.6289 1.7103 1.7959 1.8856 1.9799 20789 2.1829 2.2920 2.4066 2.5270 2.6533 3.3864 43219 5.5160 7.0400 1.0000 10600 1.1235 1.1910 1.2625 1.3382 1.4185 1.5036 1.5938 1.6895 1.7908 1.8983 20122 2.1329 2.2609 23966 2.5404 26928 2.8543 30256 3.2071 4.2919 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 2.1588 3.3799 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 23316 2.5182 27196 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 23674 2.5804 28127 3.0658 3.3417 3.6425 3.9703 4.3276 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 28531 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 1.4049 1.5735 1.7623 1.9738 2.2107 24760 2.7731 3.1058 3.4785 3.8960 43635 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 20114 2.3131 26600 3.0590 3.5179 4.0456 4.6524 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 8635 Used to compute the value of new pe Frame: What is the camdata value of $3.000 invested today at compounded quarterly for 5 years? Using the factors of 21 and 2630 quay periods and a quarterly interest rate of the factor is 1450. The accumulated value is 54.457.70 53.000 x 1.43593 TABLE B.3: Present Value of an Annuity of 1 P -|-o (1 + i)" Rate 12% 15% 9% 10% 8% 6% 7% Pedods 1% 5% 2x 4% 3% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9901 19704 29410 3.9020 4.8534 5.7955 6.7282 76517 85660 9.4713 10.3676 11.2551 12 1337 130037 13.8651 14.7179 15.5623 16 1983 172260 18 0456 22.0232 25 8077 29.4086 328347 0.9804 1.9416 2.8839 3.8077 4.7135 5.6014 6.4720 7.3255 8.1622 8.9826 9.7868 10.5753 11 3484 12.1062 12.8493 13.5777 14.2919 14.9920 15.6785 16.3514 195235 22.3965 24.9986 27.3555 0.9709 1.9135 28286 3.7171 45797 5.4172 6.2303 7.0197 7.7861 8.5302 9.2526 9.9540 10.6350 11.2961 11.9379 12.5611 13.1661 13.7535 14.3238 14.8775 17.4131 19.6004 21.4872 23.1148 0.9615 18861 27751 3.6299 4.4518 5.2421 6.0021 6.7327 7.4353 8.1109 8.7605 9.3851 9.9856 10.5631 11.1184 11.6523 12. 1657 126593 13.1339 13.5903 15.6221 17.2920 18.6646 19.7928 0.9524 1.8594 2.7232 35460 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 15.3725 16.3742 17.1591 0.9434 1.8334 2.6730 3.4651 42124 4.9173 55824 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 14.4982 15.0463 0.9346 1.8080 2.6243 3.3872 4.1002 4.7665 53893 5.9713 6.5152 7.0236 7.4987 79427 8.3577 8.7455 9.1079 9.4466 9.7632 10.0591 10.3356 10.5940 11.6536 124090 12.9477 13 3317 0.9259 1.7833 2.5771 3.3121 3.9927 4.6229 5.2064 5.7466 6.2469 6.7101 7.1390 7.5361 7.9038 8.2442 8.5595 8.8514 9.1216 9.3719 9.6036 9.8181 10,6748 11.2578 11.6546 11.9246 0.9174 1.7591 2.5313 3.2397 3.8897 4.4859 5.0330 5.5348 5.9952 6.4177 6.8052 7.1607 7.4869 7.7862 8.0607 8.3126 8.5436 8.7556 8.9501 9.1285 9.8226 10.2737 10.5668 10.7574 0.9091 1.7355 24869 3.1699 3.7908 43553 4.8684 5.3349 5.7590 6.1446 6.4951 6.8137 7.1034 7.3667 7.6061 7.8237 8.0216 8.2014 8.3649 8.5136 9.0770 9.4269 9.6442 9.7791 0.8929 1.6901 2.4018 3.0373 3.6048 4.1114 4.5638 4.9676 5.3282 5.6502 5.9377 6.1944 6.4235 6.6282 6.8109 6.9740 7.1196 7.2497 73658 7.4694 7.8431 8.0552 8.1755 8.2438 0.8696 1.6257 2.2832 2.8550 3.3522 3.7845 4.1604 4.4873 4.7716 5.0188 5.2337 5.4206 5.5831 5.7245 5.8474 5.9542 6.0472 6.1280 6.1982 6.2593 6.4641 6.5660 6.6166 6.6418 led to call the present value of a series of equal payments made at the end of each period. For example: What is the present value of $2.000 per year for 10 years assuming an line of ? For A 10.1-9), the PV facter is 6,4177 $2.000 per year for 10 years in the equivalent of $12.835 today (32.000 x 64177). TABLE 8.4 Pure Value of an Antoft f = 10 + 11-14 Bate 7 19 18 N 21 2000 16000 20000 21210 10000 20600 2100 4110 5.60 6970 . Na 10000 20700 12100 LO 5.7507 7.15.20 LOGO 10 CS 500 60 . 100 TGES CHE BE 9110 BESOS 10 1500 11 12006 ta 10000 2.000 31525 101 5.5254 6.1019 100 9 1. 12.5779 1 15.9171 17.710 13 21.5 2007 21.1104 2014 20500 11 15. 11 9 10% 123 185 10000 10000 10000 10000 10000 20000 20000 2.1000 2.1200 2 1500 2.2454 32781 2100 13744 24725 506 45731 46410 47793 49034 SE 50 61051 6.3521 6.7424 7.30 7523 7.7156 8.1152 17537 29223 9.2004 9.4872 10.0890 11.06 10 110215 11.4350 12 2997 12.7268 120 110210 13.5795 147757 16.758 LOG 15. 1929 15 9374 17.5487 20.1037 1666 1760 10.5312 20.654G 24 1490 2007 21.7843 24.1901 29.0017 21 22.05.14 245227 710291 343519 2011 200192 27.0750 12.3926 40 5047 27 1521 29 31.7725 37.2707 47.5804 20 110014 35.9007 42.7530 55.7175 9717 40 5447 488837 65,0751 3750 41011 65.2 56 7497 768364 14663 0185 51.1591 634297 382118 5760 511601 57.2750 72.0524 1024436 72.105 37000 98.3471 1139 2127900 11121363075144040 241.3727 434.7451 172.310 215 7108721024491.6635 81.1702 26805453 4296267670914 1779.000 TI MOS US 114913 13.10 16 16 18 210151 23 2700 25.6725 202120 09057 13700 5617 2010 22 2100 11 112919 20.0235 21 2105 LONTE 201211616 SET 214 22751100 2002 11 37.370 27671 2770 07770 543645 622000 COM LON SEDES 7322 903301 11146 130 15400 10065 What is the very but 1407