tables provided needed

Beyer Company is considering the purchase of an asset for $220,000. It is expected to produce the following net cash flows. The cash flows occur evenly within each year. Assume that Beyer requires a 9% return on its investments. (PV of $1. EV of $1. PVA of $1. and EVA of $1) (Use appropriate factor(s) from the tables provided.) Year 1 Year 2 Year 3 Year 4 Year 5 Total Net cash flows $61,000 $42,000 $72,000 $125,000 $59,000 $363,000 a. Compute the net present value of this investment b. Should Beyer accept the investment? Complete this question by entering your answers in the tabs below. Required A Required B Compute the net present value of this investment. (Round your answers to the nearest whole dollar.) Year Not Cash Flows Present Value of 1 at 9% Present Value of Net Cash Flows 1 2 3 4 0 $ 0 5 Totals $ Amount invested Net present value $ 0 Beyer Company is considering the purchase of an asset for $220,000. It is expected to produce the following net cash flows. The cash flows occur evenly within each year. Assume that Beyer requires a 9% return on its investments. (PV of $1. FV of S1. PVA of S1, and FVA of $1) (Use appropriate factor(s) from the tables provided.) Year 1 $61,000 Year 2 $42,000 Year 3 572,000 Year 4 $125,000 Year 5 $59,000 Het cash flows Total $363,000 a. Compute the net present value of this investment b. Should Beyer accept the investment? Complete this question by entering your answers in the tabs below. Required B Required A Should Beyer accept the investment? Should Beyer accept the investment? (Required A Recrire Present Value of 1 p=1/(1+1) Rate Periods 16 2% 3% AK SK 6% 76 38 9% 10% 12% 15% 1 2 3 4 5 9 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9901 0.9803 09706 0.9610 0.9515 0.9420 0.9327 0.9235 09143 0.9053 0.896 08874 0.8787 0.8700 0.8613 08526 0.8444 0.81 0.8277 0.0195 0.7798 0.7419 0.7059 0.6717 0.9804 0.9612 0.9423 0.9238 0.9097 0.8880 0.8706 0.8535 0.8368 0.8203 0.8043 0.7885 0.7730 0.7579 0.7430 0.7284 0.7142 0.7002 0.6864 0.6730 6005 05521 5000 0.4529 0.9709 0.9126 0.9151 0.8885 0.8626 08375 0.8131 0.7894 0.7664 0.7441 0.7224 0.7014 0.6810 0.4611 0.6419 0.6232 O CORO 0.5874 0.5703 05537 0.4710 04120 0.7554 0.3064 0.9615 0.9246 0.8890 0.8543 0.8219 0.7903 0.7599 0.7307 0.7026 0.6756 0.6496 0.6246 O.GOOG 0.5775 0.9553 05339 0.9524 0.9070 08638 0.8227 0.7835 0.7462 0.7107 0.6768 06446 0.6139 05847 0.5568 0.5900 0.5051 0.4810 0.4581 0.036 04155 0.3957 0.370 0.2952 0.2314 0 1813 0 1420 0.9434 0.8900 0.8396 0.7921 0.7473 0,7050 06651 06274 05919 0.5584 05268 0.4970 0.4688 0.4423 0.4173 0.3936 0.1714 0.3503 0.3305 0.3118 02130 0.1741 0.1301 00972 0.9346 0.8734 0.8163 0.7629 0.7130 0.6663 0.6227 0.5820 0549 05083 0.4751 0.4440 04150 0.3878 0.3624 0.37 0.3166 0.2959 0.7765 0.2584 0.1342 0.1314 00037 00668 0.9259 0.8573 0.7938 0.7350 0.6806 0.6302 0.5835 0.5403 0.5002 0.4632 0.4289 0.3971 0.3877 0305 0.3152 0.2919 0.2703 02602 0.2317 0.2145 0.1660 0904 0.0676 0.0460 0.9174 0.8417 0.7722 0.7084 0.6499 0.5963 05470 05019 0.4604 0.4224 0.3875 0.3555 0.3262 0.2992 0.2745 02519 0.2311 0.2120 0.1945 0.1784 0.1160 0.0754 0.0499 0.0018 0.9091 0.9929 0.8696 0.8264 0.7972 0.7561 0.7513 0.7118 0.6575 0.6830 0.6355 0.5718 0.6209 0.5674 0.1972 0.5645 0.5066 04323 05132 0.0523 0.3759 0.4665 0.4039 0.3269 0.4241 0.3606 0.2843 0.3855 0.3220 0.2472 03505 0.2875 0.2149 0.0186 0.2567 0.1869 0.2897 0.2282 0.1625 02630 0.2016 0.1413 0.239 0.1827 0.1229 0.2176 0.1631 0.1009 0.1978 0.1456 0.0929 0.1799 0.1300 00006 0.165 0.1161 00700 0.1486 0.1037 0.0611 0.0923 0.0530 0.0304 0.0573 0.0334 0.0151 0.0156 0.0189 0.0075 0.0221 0.0107 0.0037 0.4936 0.4746 0,4564 0.3751 0.301 0.2534 0.2001 had my Im wage 2,754500 TABLE 8.2 Future Value of 1 /= (1+1) Rate Periods 1% 2x 3 X GX 8% 9% 10% 12% 15% 12190 0 1.0000 1.0000 1.0000 1 10100 1.0200 10300 2 1,0201 1,0404 1.0609 3 1.0303 1.0612 1.0927 4 10406 1.0824, 1.1255 5 1.0510 1. 1041 1.1593 5 1.0615 1.1262 1.1941 7 1.0721 1.1487 1.2299 1.0829 1.1717 1.2668 9 1.0937 1.1951 13048 10 1.1046 1.3439 11 1.1157 12434 1.3842 12 1.1268 1.2682 14258 13 1.1381 1.2936 1.4605 14 1.1495 1.3195 15126 1.1610 1.3459 1.5580 1.1726 1.3728 1.6047 1180 1.4002 16528 1.1961 1.4282 1.7024 19 1.2001 1.45CB 1.7535 20 1.2202 1.450 1.8061 1.2824 1.6406 2.0938 1.3478 1,8114 24273 35 14166 1.999928139 0 14889 2.2010 2.2620 1.0000 1.0400 1.0816 1.1249 1.1699 1.2167 1.2653 1.3159 1.3686 14233 14802 15395 16010 1.6651 17317 1.8000 18730 1.9479 20258 2.1068 2. 1911 2.6658 3.2434 29461 4.8010 1.0000 1.0500 1.1025 1.1576 1.2155 1.2763 13401 14071 1.4775 15513 1.6289 1.7103 1.7959 1.8856 1.9790 2.0789 2. 1829 2.2920 2.4066 2.5270 26533 3.3864 4.3219 5.5160 7.0400 1.0000 1.0600 1.1236 1.1910 1.2625 1.3382 14185 1.5036 1.5938 16895 1.7908 18983 20122 2.1329 22609 2.3966 2.5404 2.6028 2.8543 3.0256 3.2071 4.2919 5.7435 7.6361 10.2857 1.0000 1,0700 1.1419 1.2250 1.3108 1.4026 1.5007 1.6058 1.7182 18385 19672 21049 22522 24098 2.575 27590 29522 2150 3.3799 3.6165 3.8697 5.4274 7.6123 10.6766 149745 1.0000 1.0800 1.1664 1.2597 1.3605 1.4690 1.5869 1.7138 1.8509 1.9990 2.1589 2.3316 2.5182 2.7196 2.9772 3.1722 3.4259 1.7000 3.9960 43157 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 12100 1.2544 1.3225 1.2950 1.3310 14049 1.5209 1.4116 1.4641 1.5735 1.7490 15386 1.6105 1.7623 20114 1.6771 1.7716 1.9738 23:31 1.8230 1.9487 2.2107 2.6600 1.9926 2.1436 2.4760 3.0590 2.1719 23579 2.7731 3.5179 2.3674 2.5937 3.1058 4.0456 25804 2.8531 3.4785 46524 2.8122 3.1384 3.8960 5.3503 30658 34523 4.3635 6.1528 3.3417 3.7975 48871 7.0757 2.6425 4.1772 5.4736 8.1371 1970 4.5950 6.1304 9.3576 4.3276 50545 6.8660 10.7613 55599 7.6900 12.3755 5.1417 6.1159 8.6128 142318 5.6044 6.7275 9.6463 163665 8.6231 10.0347 17.0001 32.9190 11.2677 17.4094 29.0509 66.2118 20.4140 28. 1024 52.7996 133.1755 31.4094 45.2593 93.0510 267.8635 15 16 17 10 som alla presenteramp: Witte of 1/2 dycomed quitywy? the new 20-2500 quy the 1459. The 457.20 3.000 TARSO) TABLE B.3: Present Value of an Annuity of 1 (1 + i)" 43 9% Rate Periods 1% 2x 3X 6% 7% 8% 10% 12% 15% 1 09901 0.9804 0.9709 0.9615 09524 0.9434 0.9346 0.9259 0.9174 0.9091 08929 0.8696 2 19704 19416 1.9135 18861 18594 1.8334 1.8080 1.7833 1.7591 1.7355 1.6901 1.6257 3 2.9410 28899 2.8286 2.7751 2.7232 26730 26243 25771 25313. 24869 2.4018 2.2832 4 3.9020 3.8077 37171 3.6299 35460 3.4651 3.3872 3.3121 3.2397 3.1699 3.0373 2.8550 5 48534 47135 4.5797 44518 43295 42124 4.1002 3.9927 3.8897 3.7908 3.6048 3.3522 6 5.7955 56014 5.4172 5.2421 5.0757 4.9173 4.7665 4.6229 44859 43553 4.1114 3.7845 7 6.7282 6.4720 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 4.8684 4.5638 41604 8 7.6517 7.3255 7,0197 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 53349 4.9676 4.4873 9 8.5660 8.1622 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 5.7590 53282 4.7716 10 94713 89826 8.5302 8.1109 7.7217 7.3601 7.0236 6.7101 6 4177 61446 5.6502 5.0188 11 103676 9.7868 9.2526 8.7605 8.3064 7.8869 7.4987 7.1390 68052 6.4951 5.9377 5.2337 12 112551 10.5753 9.9540 9.3851 8.8633 8.3838 79427 75361 7.1607 6.8137 6.1944 5.4206 13 121337 11.3484 10.6350 9.9856 9.3936 8.8527 8.3577 7.9038 74869 7.1034 6.4235 5.5831 14 13.0037 12.1062 11.2961 10.5631 8.8986 92950 8.7455 8.2442 7.7862 7.3667 6.6282 5.7245 15 13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 85595 8.0507 7.6061 6.8109 5.8474 16 14.7179 13.5777 12.5611 11,6523 10.8378 10.059 9.4466 8.8514 8.3126 7.8237 69700 59542 17 15.5623 14.2919 13.1661 12.1657 11.2741 10.4773 9.7632 9.1216 8.5436 80216 7.1196 6.0472 18 16 3983 14.9920 13.7535 12.6593 11 6896 10.8276 10.0591 9.3719 8.7556 8.2014 7.2497 6.1280 19 17.2260 15.6785 16.3238 13.1339 120853 11.1581 10.3356 9.6036 8.9501 8.3649 7.3658 61982 20 180456 16.3514 14.8775 13.5903 12.4622 11.4699 105940 9.8181 9.1285 85135 74694 6.2592 25 22.0232 195235 17.4131 15.6221 14.099 12.7834 11.5536 10.67 9.8226 9.0770 7.8431 64641 30 25.8077 22.3965 19.6004 17.2920 15.3725 13.7648 124090 11.2578 10.2737 9.4269 8.0552 35 65660 29.4036 24.9986 21.4872 18.6645 16.3742 14.4982 129477 116546 10.5668 9.6442 B.1755 6.6166 10 328347 27.3555 23.1143 19.7928 17.1591 15.0463 133317 11.9246 10.7574 97791 82438 6.6418 The ende end of each period. Foretan: What is the 2000 per 10 min mert of 957 1019 PV 64177.52.00 per year for 10 ye equivalent 12.5200064117 f = [(1 + il" - 11/ Future Value of an Annuity of 1 Rate Periods 1% 2% 3K 4X SX 6% 73 8% 9% 10% 15% 12% 1.0000 1 2 73359 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 80 1.0000 10000 1.0000 1.0000 1.0000 1,0000 1.0000 1.0000 1.0000 1.0000 1.0000 20100 2.0200 20300 20400 2.0500 20600 20700 20800 20900 2.1000 2.1200 2.1500 30301 3.0604 3.0909 3.1216 3.1525 3.1836 3.2149 3.2464 3.2781 33100 33744 3.4725 4.0604 4.1215 4.1836 42465 4.3101 43746 4.4399 4.5061 4.5731 4.6410 4.7793 4.9934 5.1010 5.2040 5.3091 5.4163 5.5256 56371 5.7507 5.8666 5.9847 6. 1051 6.3528 67424 5.1520 5.3081 54684 6.6330 6.8019 69753 7.1533 75233 7.7156 8.1152 8.7537 7.2135 7.4343 7.6625 7.8983 8.1420 B.3938 8.6540 89228 9.2004 9.4872 100890 11.0668 8.2857 8.5830 8.8923 9.2142 9.5491 9.8975 10.2598 10.6366 11.0285 11.4359 12.2997 13.7268 9.3685 9.7546 10.1591 10.5828 11.0266 11.4913 11.9780 124876 13.0210 13.5795 14.7757 16.7858 10.4622 10.9497 114639 12.0061 12.5779 13.1808 13 8164 144866 15.1929 15.9374 17.5487 20.3037 11.5668 12.1687 128078 13.4864 14 2068 14.9716 15.7836 16.6455 17.5602 18.5312 206546 24.3493 126825 13.4121 14.1920 15.0258 15.9171 16.8699 17.8885 189721 20.1407 21.3843 24.1331 29.0017 13.8093 14.6803 156178 16.6268 17.7130 18.8821 20.1406 21.4953 22.9534 24.5227 28.0291 343519 149474 159739 17.036) 18.2919 19.5986 21.0151 22.5505 24.2149 26,0192 27 9750 32.3926 40.5047 16.0969 17.2934 18.5919 20.0236 21.5756 23.2760 25.1290 27.1521 29.3609 31.7725 37.2797 47.5804 17.2579 186393 20.1569 21.8245 23.6575 25.6725 27.8881 30 3243 33.0034 359497 42.7523 55.7175 18.4304200121 21.7616 23.697525.8404 28.2129 30 3.602 33.7502 36.9737 40.5447 48.8837 650751 19.6147 214123 224144 25 6454 28.1324 30.9057 33.9990 374502 11.3013 455992 55.7497 75 8064 208109 22.8406 25.1169 27.671230 5390 33.7600 37.3790 41.4463 46.0185 51.1591 62.4397 88.2118 22.0190 242974 26.8704 29.778133.066) 36.7856 20-9955 45.7620 51.1601 57.2750 72.0524 102.4036 202432320303 36.4993 41.6450 47.7271 548645 63.2490 73105 847000 983471 132 3330 212.7930 347840 60.5681 47.5754 56.0849 66.4988 790582 94.4608 1132832 13.3075 1644940 2413327 4047451 41.660349901660.0621 735522 903203 1114348 138760 172316 215.7108 271.0044 431 6635 88.1702 40 4020 75.4013 96.0255 12079931547620 1926351 2590565 237,8524 4259267670914 1.779 0907 de the value and the end of Whapety 73190 SLO NEW SKAIS