EOY | Cash Flow | Factor | PV |
- | -70,000 | 1.000 | -70,000 |
1 | 20,000 | 0.833 | 16,667 |
2 | 19,000 | 0.694 | 13,194 |
3 | 18,000 | 0.579 | 10,417 |
4 | 17,000 | 0.482 | 8,198 |
5 | 16,000 | 0.402 | 6,430 |
6 | 15,000 | 0.335 | 5,023 |
7 | 14,000 | 0.279 | 3,907 |
8 | 13,000 | 0.233 | 3,023 |
9 | 12,000 | 0.194 | 2,326 |
10 | 11,000 | 0.162 | 1,777 |
11 | 10,000 | 0.135 | 1,346 |
12 | 9,000 | 0.112 | 1,009 |
13 | 8,000 | 0.093 | 748 |
14 | 7,000 | 0.078 | 545 |
15 | 6,000 | 0.065 | 389 |
16 | 5,000 | 0.054 | 270 |
17 | 4,000 | 0.045 | 180 |
18 | 3,000 | 0.038 | 113 |
19 | 2,000 | 0.031 | 63 |
20 | 1,000 | 0.026 | 26 |
NPV | 5,652 |
Present Value Factor has been calculated by Formula = 1/(1+MARR)t
PV = Factor * Cash Flows
Value of Investment is NPV = $5,652
Determine Value of Investment Nu Things, Inc., is considering investing in a business venture with the...
Nu Things, Inc., is considering an investment in a business venture with the following anticipated cash flow results: Cash Flow EOY 0 -$80,000 $30,000 1 $29,000 2 $28,000 3 $27,000 $26,000 6 $25,000 $24,000 7 $23,000 8 $22,000 $21,000 10 $20,000 11 $19,000 12 13 $18,000 $17,000 14 $16,000 15 $15,000 16 $14,000 17 18 $13,000 19 $12,000 20 $11,000 Assume MARR is 20% per year. Based on an external rate of return analysis Determine the investment's worth. Carry all...
Engineering Economics: Show in Excel: 94. Consider the following cash flow profile: EOY Cash Flow -$50,000 $13,000 $12,000 $11,000 $10,000 $9,000 $8,000 $7,000 $6,000 What is the present worth equivalent for the cash flow series with an interest rate of 12%?
Q.4 The following cash flow is associated with a project under consideration in your company. Determine the annual worth of the project, if the MARR for the company is 13%. $ 16,000 $ 14,000 $ 12,000 12.000 12.000 8,000 8,000 8,000 6,000 10T000 $4,000 0 1 11 12 13 $ 4,000 $ 11,000 $ 50,000
Teams of 2. Teams are not allowed to work together. Problem # 1: Forklift Purchased Jan 1 Cost: $180,000 RV: $25,000 Life: 6 years or 110,000 hours Y1: 17,000 hours Y2: 13,000 hours Y3: 25,000 hours Y4: 20,000 hours YS: 17,000 hours Y6: 18,000 hours of 2 Problem #2: Oven Purchased Jan 1 Cost: $90,000 RV: $15,000 Life: 4 years or 50,000 hours Y1: 12,000 hours Y2: 14,000 hours Y3: 16,000 hours Y4: 8,000 hours Problem #3: Aston Martin Purchased...
Kozy Enterprises is considering manufacturing a new product. It projects the cost of direct materials and rent for a range of output as shown below: Output in Units 1,000 2,000 3,000 4,000 5.000 6,000 7,000 8,000 9.000 10,000 11,000 12,000 Rent Expense $5,000 5.000 5,000 7,000 7,000 7,000 7,000 7,000 7,000 10,000 10,000 10,000 Direct Materials $ 4,000 6,000 7,800 8,000 10,000 12,000 14,000 16,000 18,000 23.000 28.000 36,000 Determine the relevant range of activity for this product. Relevant range...
evony BUS2102-Spring 2019-Chapter 2 Fun &Exciting Exercises Always show your work when doing fun &exciting exercises Question 1) Supply the missing data in the four cases below. Each case is independent of the others Case 1Case 2Case 3 Case4 S 14,000$ 9,00o $ 6,000 $ 8,000 Direct materials Direct labor Manufacturing overhead Total manufacturing costs Beginning work in process inventory Ending work in process inventory Cost of goods manufactured 4,000 4,000 5,000 20,000 G 7,000 31,000 25,00018.000 1,000 2,000 4,000...
Pharoah Enterprises is considering manufacturing a new product. It projects the cost of direct materials and rent for a range of output as shown below. Output in Units 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 9,000 10,000 11,000 Rent Expense $6,940 6,940 11,104 11,104 11,104 11,104 11,104 11,104 13,880 13,880 13,880 Direct Materials $5,552 6,000 6,000 8,000 10,000 12,000 14,000 16,000 40,668 48,580 61,072 Determine the relevant range of activity for this product. The relevant range of activity for...
Pharoah Enterprises is considering manufacturing a new product. It projects the cost of direct materials and rent for a range of output as shown below. Output in Units 1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 9,000 10,000 11,000 Rent Expense $6,940 6,940 11,104 11,104 11,104 11,104 11,104 11,104 13,880 13,880 13,880 Direct Materials $5,552 6,000 6,000 8,000 10,000 12,000 14,000 16,000 40,668 48,580 61,072 Determine the relevant range of activity for this product. The relevant range of activity for...
CYCLONE, INC. Statement of Stockholders' Equity Year ended Dec. 31, 2021 Common Retained Stock Earnings $ 12,000 $ 5,000 Total Stockholders Equity $ 17,000 3,000 3,000 Beginning balance Issuances of stock Add: Net income Less: Dividends Ending balance 13,000 $ $ 6,000 $ 19,000 Grers) Problem 1 structions: Below are incomplete financial statements. Calculate the missing amounts for a, b, c, d, e, f, g, h, and i below and record the final answers in the space provided. Income Statement...
Each problem is worth 2 point for a total of 10 points EXTRA CREDIT Fully depreciate all problems using all three methods (SL, UOfP, DDB). All team members must work through this everyone stays together on each problem (you cannot split up the work). One packet turned in with everyone's first and last name printed. Teams of 2. Teams are not allowed to work together. Problem # 1: Forklift Purchased Jan 1 Cost: $180,000 RV: $25,000 Life: 6 years or...