Solye various time value of money scenarios Click the icon to view the scenarios.) (Click the icon to view the present value of $1 table) (Click the icon to view the present value of annuity of $1 table.) (Click the icon to view the future value of $1 table.) Click the icon to view the future value of annuity of $1 table) Scenario 4. Bonnie plans to invest $6.000 at the end of each year for the next eight years. Assuming a 10% interest rate, what will her investment be worth eight years from now? (Round your answer to the nearest whole dollar) Future values Scenario 5. Assuming a 12% interest rate, how much would Terri have to invest row to be able to withdraw $8,000 at the end of every year for the next ten years? (Round your answer to the nearest whole dolar) Present values Scenario 6. Earl is considering a capital investment that costs $495,000 and will provide net cash inflows for three years. Using a hurdle rate of 12%, find the NPV of the investment. (Round your answer to the nearest whole dollar. Use parentheses or a minus sign to represent a negative NPV) Not Present Value (NPV) Rrenarin 7 What is the IRR of the railinment hart in ein ? Enter any number in the edit fields and then continue to the next question 12:15 PM Solve various time value of money scenarios (Click the icon to view the scenarios.) Year Net Cash Inflow Click the icon to view the present value of $1 table.) (Click the icon to view $305,000 (Click the icon to view the future value of $1 table.) (Click the icon to view $200,000 $100,000 TODO EL Scenario 6. Earl is considering a capital investment that costs 5495,000 and will provide net cash flows for three years. Using a hurdle rate of 12%, find the NPV of the investment. (Round your answer to the nearest whole dollar. Use parentheses or a minus sign to represent a negative NPV) Net cash inflows for 3 years Net Present Value (NPV) -$ Scenario 7. What is the IRR of the capital investment described in Question 6? The IRR is the interest rate at which the investment NPV = 0. We tried 12% in question 6, now we'll try 14% and calculate the NPV (Round your answer to the nearest whole dollar. Une parentheses or a minus sign to represent a negative NPV) Net Present Value (NPV) The IRR for the project is Enter any number in the edit fields and then continue to the next question Present Value of $1 Periods 1 2. 1% 0.990 0.980 0.971 0.961 0.951 0.942 0.933 0.923 0.914 0.905 2% 0.980 0.961 0.942 0.924 0.906 0.888 0.871 0.853 0.837 0.820 8% 0.926 0.857 0.794 0.735 0.681 10% 0.909 0.826 0.751 0.683 0.621 3 4 5 16% 18% 0.862 0.847 0743 0.718 0.641 0.609 0.552 0.516 0.476 0.437 12% 14% 0.893 0.877 0.797 0.769 0.712 0.675 0.636 0.592 0.567 0.519 0.507 0.456 0452 0.400 0.404 0.351 0.361 0.308 0.322 0.270 20% 0.833 0.694 0.579 0.482 0.402 3% 4% 5% 6% 0.971 0.962 0.952 0.943 0.943 0.925 0.907 0.890 0.915 0.889 0.864 0.840 0.888 0.855 0.823 0.792 0.863 0.822 0.784 0747 0.837 0.790 0.746 0.705 0.813 0.760 0.711 0.665 0.789 0.731 0.677 0.627 0.768 0.703 0.645 0.592 0.744 0.676 0.614 0.558 0.722 0.650 0.585 0527 0.701 0.625 0.557 0.497 0.681 0.601 0.530 0.469 0.661 0.577 0.505 0442 0.642 0.555 0.481 0.417 6 7 8 9 10 0.630 0583 0.540 0.500 0.463 0564 0.513 0467 0.424 0.386 0.410 0370 0.335 0354 0314 0279 0.305 0.266 0.233 0 263 0225 0.194 0.227 0.191 0.162 0.195 0.162 0.135 0.168 0.137 0.112 0.145 0.116 0.093 0.125 0.099 0.078 0.108 0.084 0065 11 12 13 14 15 0896 0.887 0.879 0.870 0 861 0.804 0.788 0.773 0.758 0.743 0429 0.397 0.368 0.340 0.315 0.350 0319 0.290 0.263 0239 0287 0.257 0.229 0205 0.183 0237 0208 0.182 0.160 0.140 Print Done i Reference 3 4 5 0.889 0.855 0.822 0.864 0.823 0.784 0.840 0.792 0.747 0.794 0.735 0.681 0.712 0.636 0.567 0.641 0.552 0.476 0 609 0.516 0437 0579 0.482 0.402 6 7 0.971 0.961 0.951 0.942 0933 0.923 0.914 0.905 0.942 0.915 0.924 0.888 0.906 0.863 0.888 0.837 0.871 0.813 0.853 0.789 0.837 0.766 0.820 0.744 0.790 0.760 0.731 0.703 0.676 8 0.746 0.711 0.677 0.645 0.614 0.705 0.665 0.627 0.592 0558 0.630 0.583 0.540 0.500 0.463 0.751 0.683 0.621 0.564 0.513 0.467 0.424 0.386 0.350 0319 0.290 0.675 0592 0.519 0.456 0.400 0.351 0.308 0.270 0.507 0.452 0.404 0.361 0.322 0410 0354 0.305 0263 0227 0.370 0.314 0266 0.225 0.191 0.335 0279 0233 0.194 0.162 9 10 11 12 13 14 15 0.896 0 887 0.879 0.870 0.861 0.804 0.788 0.773 0.758 0.743 0.585 0.557 0.530 0.505 0.481 0.722 0.650 0.701 0.625 0.681 0.601 0.661 0.577 0.642 0.555 0.554 0.456 0.478 0.375 0.412 0.308 0.307 0.208 0.527 0.497 0.469 0.442 0.417 0.429 0.397 0.368 0.340 0.315 0.287 0.257 0229 0.237 0.208 0.182 0.160 0.140 0.195 0.168 0.145 0.125 0.108 0.162 0.137 0.116 0.099 0.084 0.135 0.112 0.093 0.078 0.065 0.263 0.205 0239 0.183 20 25 30 40 0.820 0.780 0.742 0.672 0.673 0.610 0.552 0.453 0.377 0.295 0.231 0.142 0.312 0.233 0.174 0 097 0.215 0.149 0.146 0.092 0.099 0.057 0.046 0.022 0.104 0.059 0.033 0.011 0.073 0.038 0.020 0.005 0.051 0.024 0.012 0.003 0.037 0.016 0.007 0001 0.026 0.010 0.004 0.001 Print Done Periods 1 0.971 2 3 4 5 12% 0.893 1.690 2.402 3.037 3.605 14% 16% 0.877 0.862 1.647 1.605 2.322 2 246 2914 2.798 3.433 3274 18% 0.847 1.566 2.174 2.690 3.127 Present Value of Annuity of $1 1% 2% 3% 4% 5% 6% 8% 10% 0.990 0.980 0.962 0.952 0.943 0.926 0.909 1.970 1.942 1.913 1.886 1.859 1.833 1.783 1.736 2.941 2.884 2829 2.775 2.723 2.673 2577 2.487 3.902 3.808 3.717 3.630 3.546 3.465 3.312 3.170 4.853 4.713 4.580 4.452 4.329 4212 3.993 3.791 5.795 5.601 5.417 5.242 5.076 4.917 4.623 4355 6.728 6.472 6.230 6.002 5.786 5.582 5.206 4.868 7.652 7.325 7020 6.733 6.463 6.210 5.747 5.335 8.566 8.162 7.786 7.435 7 108 6.802 6247 5.759 9.471 8.983 8.530 8.111 7.722 7.360 6.710 6.145 10.368 9.787 9253 8.760 8.306 7 887 7.139 6.495 11.255 10.575 9.954 9,385 8.863 8 384 7.536 6.814 12. 134 11.348 10.635 9.986 9.394 8.853 7.904 7.103 13.004 12.106 11.296 10.563 9.899 9295 8.244 7367 13.865 12 849 11.938 11.118 10 380 9.712 8.559 7.606 20% 0.833 1.528 2. 106 2.589 2.991 3.326 3.605 3.837 4.031 4.192 7 4.111 4.564 4.968 5.328 5 650 3.889 4.288 4.639 4.946 5.216 3.685 4.039 4.344 4.607 4833 3.498 3.812 4.078 4.303 4.494 8 9 10 11 12 13 14 15 5.938 6.194 6.424 6.628 6.811 5.453 5.029 5.660 5.197 5.842 5342 6.002 5.468 6.142 5.575 4.656 4.793 4.910 5.008 5.092 4.327 4.439 4533 4.611 4.675 Print Done 3 4 5 6.463 7 8 9 10 2.941 2.884 2.829 2.775 2.723 2.673 2577 2487 3.902 3.808 3.717 3.630 3.546 3.465 3312 3.170 4.853 4.713 4.580 4.452 4.329 4212 3.993 3.791 5.795 5.601 5.417 5.242 5.076 4.917 4.623 4.355 6.728 6.472 6.230 6.002 5.786 5.582 5 206 4.868 7.652 7.325 7,020 6.733 6210 5.747 5.335 8.566 8.162 7.786 7.435 7.108 6.802 6247 5.759 9.471 8.983 8.530 8.111 7.722 7360 6.710 6.145 10.368 9.787 9.253 8.760 8.306 7.887 7.139 6.495 11.255 10.575 9.954 9.385 8.863 8.384 7536 6.814 12.134 11.348 10.635 9.986 9.394 8.853 7.904 7.103 13.004 12 106 11.296 10.563 9.899 9295 8.244 7367 13.865 12.849 11.938 11.118 10.380 9.712 8.559 7 606 8.514 18.046 16.351 14-877 13.590 12 462 11.470 9818 22.023 19.523 14-413 15.622 14.094 12783 10.675 9.077 25 808 22 396 19.600 17 292 15372 13.765 11 258 9.427 32 835 27 355 23.115 19.793 17 159 15 046 11.925 9.779 2.402 2.322 2246 2.174 2.106 3.037 2914 2.798 2.690 2589 3.605 3.433 3274 3.127 2.991 4. 111 3.889 3.685 3.498 3.326 4.564 4.288 4.039 3.812 3605 4.968 4.639 4.344 4078 3.837 5.328 4.946 4.607 4.303 4031 5.650 5216 4.833 4.494 4.192 5.938 5.453 5.029 4.656 4.327 6.194 5.660 5.197 4.793 4.439 6.424 5.842 5.342 4.910 4.533 6.628 6.002 5.468 5.008 4.611 6.811 6.142 5.575 5.092 4.675 7.469 6.623 5.929 5.353 4.870 7 843 6.873 6.097 5.467 4.948 8055 7003 6.177 5.517 4.979 8.244 7.105 6.233 5.548 4.997 11 12 13 14 15 20 25 30 40 Print Done Future Value of $1 Periods 2 3 4 5 1% 1010 1020 1.030 1.041 1.051 2% 1.020 1040 1061 1.082 1.104 3% 1.030 1 061 1.093 1.128 1.159 4% 1.040 1082 1.125 1.170 1217 1265 1318 1389 1.423 1480 5% 1.050 1.103 1 158 1216 1278 6% 1.060 1.124 1.191 1 262 1338 8% 1.080 1 166 1280 1380 1489 1587 1714 1 851 1999 2 159 10% 1.100 1210 1331 1484 1611 12% 1.120 1.254 1405 1574 1.762 1974 2211 2.476 2773 3.106 14% 1.140 1300 1.482 1 889 1.925 16% 1.160 1348 1.561 1 811 2.100 2436 2826 3278 3 803 18% 1.180 1392 1.643 1 939 2 288 20% 1.200 1440 1728 2074 2488 2.986 3583 4300 5.160 6.192 6 1.194 1 230 7 8 2 195 2502 1.062 1.072 1083 1.094 1.105 1267 1.340 1.407 1477 1551 1629 1.419 1504 1594 1689 1791 1.772 1949 2144 2358 2594 2853 2700 3185 3.759 4435 5234 1.306 9 10 1 344 3 252 3.707 1128 1.149 1.172 1.196 1219 1243 1 268 1294 1 319 1 346 7430 8.916 11 12 13 14 15 1.116 1127 1.138 1.149 1.161 1384 1.428 1.469 1513 1.558 1.539 1.601 1 665 1.732 1.801 1.710 1.796 1886 1.980 2.079 1898 2012 2 133 2261 2397 2332 2518 2720 2937 3 172 2853 3.138 3.452 3797 4177 3.479 3.896 4363 4887 5.474 4228 4.818 5.492 6.281 7.138 5.117 5936 6 886 7 988 9286 6.176 7288 8.599 10.147 11.974 10 899 12839 15 407 Print Done 3 4 5 1561 1030 1041 1.051 1061 1082 1.104 1.093 1126 1.159 1.125 1.170 1217 1.158 1216 1 276 1 191 1262 1339 1 331 1.484 1.611 1 811 2100 6 7 8 9 10 1 062 1.072 1083 1,094 1.105 1.120 1.149 1.172 1.196 1219 1.194 1 230 1 267 1305 1 344 1 265 1 316 1.369 1.423 1.480 1340 1 407 1.477 1551 1.629 1.419 1504 1594 1 689 1791 1280 1.360 1 489 1587 1.714 1851 1999 2159 2332 2518 2720 2937 3172 1.772 1949 2.144 2358 2594 1405 1 574 1762 1974 2211 2476 2.773 3 106 3.479 3.898 4363 4887 5 474 2438 2828 3278 3803 4411 1.643 1.939 2288 2700 3185 3750 4435 5234 6.176 7288 8599 10.147 11 974 1.728 2074 2488 2986 3.583 4300 5.160 6.192 2853 11 12 13 14 15 1.116 1.127 1.138 1.149 1 161 1 243 1 268 1294 1319 1 346 1.384 1.426 1469 1.513 1.558 1.530 1.601 1.665 1.732 1 801 2 191 2006 3243 4801 1.710 1.798 1.886 1980 2.079 2653 3386 4322 7040 1482 1.689 1925 2.195 2502 2853 3252 3.707 4 226 1818 5492 6.261 7 138 13.743 28.462 50 950 188 884 1.898 2012 2133 2261 2397 3.138 3.452 3.797 4177 5.117 5 936 6886 7 988 9266 7430 8916 10.690 12839 15 407 20 25 30 40 1 220 1 282 1 348 1489 1480 1.641 1.811 2208 1 806 2094 2427 3 262 3207 4292 5.743 10288 4661 6848 10083 21.725 6727 10835 17.449 45 250 9.646 17.000 29.950 93.051 19 451 40.874 85 850 378.721 27393 62 669 143371 750 378 38 338 95398 237 378 1469.772 Print Dono Periods 2% 1 20% 1.000 2200 1.000 2020 3.060 4.122 5204 2 3 4 5 3% 1.000 2030 3.091 4.184 5309 1000 2000 3.122 4246 5 416 12% 1.000 2.120 3374 4.779 6353 14% 1.000 2.140 3.440 4.921 6610 16% 1.000 2.180 3.508 5088 6 877 18% 1.000 2.180 3.572 5215 7 154 3340 6633 6 7 8 9 10 1% 1.000 2010 3030 4060 5. 101 6.152 7214 8.286 9.369 10.462 11.567 12 683 13 809 14.947 16 097 7.898 9214 10583 12 006 8.115 10.089 12 300 14.776 17549 Future Value of Annuity of $1 5% 6% 8% 10% 1000 1.000 1.000 1.000 2050 2080 2080 2100 3.153 3184 3248 3310 4310 4375 4508 4841 5526 5637 5867 6 105 8.802 6.975 7338 7.718 8.142 8394 8.923 9.487 9549 9.897 10.637 11.436 11.027 11.491 12488 13.579 12578 13.181 14487 15.937 14207 14.972 16 845 18.531 15 917 16.870 18.977 21384 17713 18 882 21.496 24.523 19.599 21.015 24215 27.975 21.579 23 276 27. 152 31.772 6 308 7434 8.583 9.755 10.950 12.189 13 412 14.680 15 974 17.283 8.977 11.414 14 240 17519 21321 6.468 7662 8892 10.159 11.464 12 808 14. 192 15.618 17.088 18.599 8.536 10.730 13233 18.086 19.337 23 045 27 271 32.089 37.581 43.842 9.442 12.142 15.327 19086 23521 28756 34.931 42219 50 818 60 965 5,388 7442 9.930 12916 16.490 20790 25 959 32 150 39 581 48 497 59 196 72035 11 12 13 14 15 13.486 15028 16.627 18 292 20024 20655 24. 133 28.029 32393 37 280 25.733 30.850 36.786 43.672 51.660 Print Done