NPW = -162000 + (1114+23150) *(P/F,12%,1) + (12196+39674) *(P/F,12%,2) + (18997 +28334)*(P/F,12%,3) + (53855+14467) *(P/F,12%,4) + (7233+25663 + 50000-343)*(P/F,12%,5)
= -162000 + 24264 *0.892857 + 51870 *0.797194 + 47331 *0.711780 + 68322 *0.635518 + 82553*0.567427
= 24966.66 ~ 24966
First option is correct answer
Use the partially complete project income/cash flow statement shown below to determine the net present worth...
Using the partially complete project income/cash flow statement below, determine the book value of the machine when it is sold in year 5? Machine Purchase Protest Income Statement End of Year $115.007 $150,001 $149,996 $194 225 $140,004 Revenue Expenses Labor Materials Overhead Deprecation S60,000 $20.000 $10.000 523 150 S60,000 $20.000 S10.000 $39,674 S60,000 $20,000 $10,000 $28, 334 S60,000 $20,000 $10.000 $14, 467 S60,000 $20,000 $10.000 $7,233 Taxable income income Taxes (40%) $1857 5743 $21,662 $12.685 $8.39 $89,758 $35.903 $17108 Net...
Use the Income Statement and Additional Information presented below to determine Cash Flow from Operations : Income Statement For the Year Ended December 31, 2020 Sales $7,100,000 Cost of Goods Sold: Beginning Inventory $1,700,000 Purchases Less: Ending Inventory_ Cost of Goods Sold 5,430,000 1,775,000 5,355,000 Gross Profit 1,745,000 Operating Expenses 1,000,000 Loss on Sale of Equipment (10,000) Net Income $ 735,000 Additional Information: 1. Accounts receivable increased $110,000 during the year. 2 Prepaid expenses increased $60,000 during the year 3....