The Cambro Foundation, a nonprofit organization, is planning to invest $159,257 in a project that will last for three years. The project will produce net cash inflows as follows: Year 1 Year 2 Year 3 $ 64,000 $ 72,000 ? Click here to view Exhibit 148-1 and Exhibit 148-2, to determine the appropriate discount factor(s) using table. Required: Assuming the project will yield exactly a 11% rate of return, what is the expected net cash inflow for Year 3? Net cash inflow XHIBIT 148-1 1 Present Value of $1; (1+r) Periods 967 1 5% 6% 7% 0.962 0.952 0.943 0.935 8% 9% 0.926 0.917 2 0.925 0.907 0.890 0.873 3 0.889 0.864 0.840 0.816 4 6 7 8 9 10 0.703 0.645 0.592 0.544 0.500 0676 0.614 0.558 0.508 0.463 11 12 0.388 0.356 13. 14 15 16 17 18. 0.494 0416 0.350 0.296 19 0.475 0.396 0.331 0.277 20 21 0456 0.377 0.312 0.258 0439 0.359 0.294 0.242 22 0422 0.342 0278 0.226 0.184 0.150 23 0406 0.326 0262 0.211 0.170 0.138 0.112 0.091 24 0.390 0.310 0.247 0.197 0.158 0126 0.102 | 0.082 25 0.375 0.295 0.233 0.184 0.146 0.116 26 27 28 29 30 40 0.20 0.142 0.097 0.067 0.308 0.231 0174 0.131 0.099 0.075 0057 0.044 0.033 0.026 0.020 0.015 0.012 0.005 0.005 0.046 0.032 0.022 0.015 0.011 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20% 21% 22% 2396 24% 25% 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 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.718 0.706 0.694 0.683 0.672 0.661 0.794 0.772 0.751 0.731 0.712 0.693 0.675 0.658 0.641) 0.624 0.609 0.593 0.579 0.564 0.551 0.537 0.855 0.823 0.792 0.763 0,735 0.708 0.683 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482 0.467 0.451 0.437 0423 0410 0822 0.754 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0497 0476 0.456 0.437 0419 0.402 0.386 0.370 0.355 0.341 0.328 0.790 0.746 0.705 0.666 0.630 0.596 0.564 0.535 0.507 0.480 0456 0432 0.410 0.390 0.370 0352 0.335 0.319 0.303 0.289 0.275 0.262 0.760 0.711 0.665 0.623 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279 0.263 0.249 0.235 0.222 0.210 0.731 0.677 0.627 0.582 0.540 0.502 0.467 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.233 0.218 0.204 0.191 0.179 0.168 0.460 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 0134 0.422 0.386 0.352 0322 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 0.350 0317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 0.135 0.123 0.112 0.103 0.094 0.086 0.625 0557 0.497 0.444 0.397 0319 0.286 0.257 0.231 0.208 0,187 0.168 0.152 0.137 0.124 0.112 0.102 0.092 0.083 0.076 0.069 0.601 0.530 0.469 0415 0.368 0.326 0.290 0.258 0.229 0.204 0.182 0.163 0.145 0.130 0.116 0.104 0.093 0.084 0.075 0.068 0.061 0.055 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078 0.069 0.062 0.055 0.049 0.044 0555 0.481 0.417 0.362 0.315 0.275 0.219 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065 0.057 0.051 0.045 0.040 0.035 0.534 0.458 0.394 0.339 0.292 0.252 0.218 0.188 0.163 0.141 0.123 0.107 0.093 0.081 0.071 0.062 0.054 0.047 0.042 0.036 0.032 0.028 0.513 0436 0.371 0.317 0270 0.231 0.198 0.170 0.146 0.125 0.108 0.093 0.080 0.069 0.060 0.052 0.045 0.039 0.034 0.030 0.026 0.023 0.250 0.212 0.180 0.153 0.130 0.111 0.095 0.081 0.069 0.059 0.051 0.044 0.038 0.032 0.028 0.024 0.021 0.018 0.232 0.194 0.164 0.138 0.116 0.098 0.083 0.070 0.060 0.051 0.043 0.037 0.031 0.027 0.023 0.020 0.017 0.014 0215 0.178 0.149 0.124 0.104 0.087 0.073 0.061 0.051 0.043 0,037 0.031 0.026 0.022 0.019 0.016 0.014 0.012 0.199 0.164 0.135 0.112 0.093 0.077 0.064 0.053 0.044 0.037 0.031 0.026 0.022 0.018 0.015 0.013 0.011 0.009 0.123 0.101 0.083 0.068 0.056 0.046 0.038 0.032 0.026 0.022 0.018 0.015 0.013 0.011 0.009 0.007 0.074 0.060 0.049 0.040 0.033 0.027 0.022 0.018 0015 0012 0010 0.009 0.007 0.006 0.066 0.053 0.043 0.035 0.028 0.023 0.019 0.015 0.013 0.010 0.008 0.007 0.006 0.005 0.092 0.074 0.059 0.047 0038 0.020 0.016 0.013 0.010 0.009 0.007 0.006 0.005 0.004 0.361 0.281 0.220 0.172 0.135 0.1063 0.054 0.066 0.053 0.042 0.014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.347 0.268 0.207 0.161 0.125 0.098 0.076 0.060 0.047 0.017 0.029 0.023 0.018 0.014 0.011 0.009 0.007 0.006 0.005 0.004 0.003 0.002 0333 0255 0.196 0.150 0.116 0.090 0.069 0.054 0042 0.033 0.026 0.020 0.016 0.012 0.010 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.321 0.243 0.185 0.141 0107 0.082 0.063 0.048 0.037 0.029 0.022 0.017 0.014 0.011 0.008 0.006 0.005 0.004 0.003 0.002 0.002 0.009 0.007 0.005 0.004 0.003 0.003 0.002 0.002 0.002 0.001 0.001 0.001 0.000 0.000 0.000 0.000 0.650 0.640 0.524 0.512 0.010 0.024 0.033 0.026 0.021 0.017 0.002 0.001 0.004 0.003 0.000 XHIBIT 14B-2 wesent Value of an Annuity of $1 in Arrears, 1 (1+r)" Periods 4% 1 2 3 4 5 596 696 0.962 0.952 0.943 1859 1.886 1:833 2.775 2.723 2.673 3.630 3.546 3.465 4452 4.329 4.212 10% 11% 0.909 0.901 1.736 1.713 2487 2.444 3.170 3.102 3.037 6 5.242 5.076 4917 7 6.002 5,786 5.582 8 9 10 6.733 6.463 6.210 6.802 7.435 7.10K 8111 7.722 7.360 4.639 4.946 5.216 11 8.760 8.306 7.887 12 9.385 8.563 8.384 7.943 13 9.986 9.394 8.853 8.358 7.904 7.487 14 10.563 9.899 9.295 8,745 15 11.118 10.380 9.712 9.108 16 17 18 8.201 7.702 19 20 21 22 23 24 25 26 27 28 29 30 40 8.365 7.839 13.590 12.462 11.470 10.594 9818 9.129 8.514 7.963 14.029 12.821 11.764 10.836 10.017 9.292 14.451 13.163 12.042 11.061 10.201 9442 14.857 13.489 12.303 11.272 10.371 9.580 15.247 13.799 12.550 11.469 10.329 9.707 15.622 14.094 12.783 11.654 10.675 9823 9.077 8.422 15.983 14.375 13.003 11.826 10.810 9.929 9.161 16.330 14 643 13.211 11.987 10.935 10.027 9237 16.663 14.898 13.406 12.137 11.051 10.116 9.307 16.984 15.141 13.591 12.278 11.158 10.198 9370 17.292 15.372 13.765 12.409 11.258 10.274 9427 19.793 17.159 15.046 13.332 11.925 10.757 9.779 8.649 8.075 8.772 8.176 8883 8.266 8.985 8.348 23% 24% 796 25% 8% 9% 12% 13% 20% 14% 21% 22% 15% 18% 19% 17% 0.935 0.926 0.917 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.306 0.800) 1.440 1.808 1647 1.690 1.668 1.509 1.783 1.759 1605 1.626 1585 1474 1457 1.566 1.547 1.528 1.952 2.624 2.577 2.531 2.402 2.074 2.042 2.011 1981 2.361 2.322 2.283 2.246 2.210 2.174 2.140 2.106 2448 2404 | 2.362 3.387 3.312 2.540 2494 3.240 2974 2914 2.855 2.798 2.743 2.690 2.639 2.589 4.100. 3.993 3.890 3.791 3.696 3.605 3517 3.433 3.352 3.274 3.199 3.127 3.058 2.991 2.926 2.864 2.803 2745 2689 3.410 3.167 3.092 4.767 3.245 3.020 2951 4.623 1.998 3.889 3.589 4.486 4355 4.231 4.111 3.498 3.326 4.712 4.564 4.423 4.288 3.706 5.389 5.206 5.033 4.868 3.605 4.160 4.039 3.922 3.812 3.508 3.416 3.327 3.242 3.161) 3.954 3:837 5971 5.747 3.329 5.535 5.335 5.146 4.799 4.968 4.344 4.207 4.078 3.726 3.619 6.247 5.995 5.759 3.905 3.786 5.537 4.163 6.515 4.031 5328 5.132 7.024 6.710 6418 6.145 5.889 5.650 5.426 4.339 4.192 4.054 3.923 3,799 7.499 7.139 6.805 5.938 5.687 5.453 5.234 6.495 6.207 4.035 4.486 4.327 4.177 4,439 4611 4.278 4.127 7.536 7161 6.814 6.492 6.194 5918 5.660 5421 4.362 4.203 5.342 5.118 4.910 4.715 4.533 7.103 6.750 6.424 6.122 5.842 5.583 6.628 5465 5,724 5.008 4.802 6.302 4611 4.108 6002 5.229 3.962 4.432 4.265 3.824 8.244 7.786 7.367 6.982 5.847 5.575 4.876 5.092 4315 6462 6142 4.489 8.559 8.061 5.324 4.675 3.859 7.606 7.191 6.811 4.155 4.001 5.162 4.938 5.954 5.668 5.405 4.730 4.536 4.357 4.189 4.033 3.887 11.652 10.838 10.106 9.447 8.851 8.313 7.824 7.379 6.974 6.604 6265 5.475 5.222 4.990 4.775 4.576 4.391 4.219 4.059 3.910 12.166 11-274 10.477 9.763 9.122 8.544 8.022 7.549 7.120 6.729 6.373 6.047 5.749 7.250 6.840 6467 6.128 5.818 5.534 5.273 5.033 4.812 4.608 4419 4.245 4.050 3.928 12.659 11.690 10.828 10.059 9.372 8.756 6.550 6.198 5.877 5.584 5.316 5.070 4.843 4.635 13.134 12.085 11.158 10.336 9.604 8.950 7.366 6938 4.442 4.263 4.097 3.942) 7.469 7.025 6.623 6.259 5.929 5.628 5.353 5.101 4.870 4.657 4.460 4.279 4.110 3.954 4.292 4.675 4476 4.121 6312 5.975 5 665 5.3845.127 4.891 3.963 7.562 7.102 6.687 5.696 5410 5.149 4.909 4.302 4.690 448K 4.130 1970 7.645 7.170 6.743 6.359 6011 7.718 7.230 6.792 6.399 6044 5.723 5.432 5.167 4.925 4.705 4.499 4311 4.137 3.976 5.451 5.182 4.937 7.784 7.283 6835 6434 6.073 5.746 4.713 4.507 4318 4.143 3.981 5.195 7.843 7330 6.873 6.464 6.097 5.766 5.467 4.948 4.721 4.514 4323 4147 8.488 7.896 7.372 6.906 6.491 6118 5783 5480 5.206 4.956 4.728 4.520 4.328 4.151 7409 6935 6.514 6.136 5.798 5492 4.154 5215 4964 4.734 4524 4.332 1990 8548 7.943 5.502 5.223 4.528 4.970 4.739 8.602 7.984 7441 6.961 6.534 6.152 5.810 4.335 4.157 3.992 8.022 7470 6983 6.551 6.166 5.820 5.510 5.229 4.975 4.743 4.531 4.337 4.159 3.994 650 7.003 6.566 6.177 5.829 5.517 5.235 4.979 4.746 4.534 4.339 4160 1995 694 8.055 7.496 4544 4.347 4166 1999 951 8244 7.634 7.105 6.642 6233 5871 5.548 3.258 4.997 4.760 16% 1492 3.784 3.685 4.487 3.518 3421 4.772 4.607 4.451 4.303 3.673 3.566 5019 4.833 4.659 4.494 3463 3.682 3.571 5.029 4.836 4.656 5.197 4.988 4.793 3.776 3.902 3.985 3.656 3.851 3.725 4.053 3.912 3.780 3985 3.988