## Answers

a) | ||||

Year | Income | Expense | Net CF | FV |

2012 | $ 350,000.00 | $ 155,000.00 | $ 195,000.00 | $339,839.91 |

2013 | $ 413,678.00 | $ 118,745.00 | $ 294,933.00 | $468,550.61 |

2014 | $ 202,341.00 | $ 121,713.63 | $ 80,627.37 | $116,764.01 |

2015 | $ 213,469.76 | $ 124,756.47 | $ 88,713.29 | $117,113.93 |

2016 | $ 225,210.59 | $ 127,875.38 | $ 97,335.21 | $117,134.07 |

2017 | $ 237,597.17 | $ 131,072.26 | $ 106,524.91 | $116,857.83 |

2018 | $ 250,665.02 | $ 134,349.07 | $ 116,315.95 | $ 116,315.95 |

X = | $1,392,576.30 | |||

b) | ||||

Year | Income | Expense | Net CF | FV |

2012 | $ 350,000.00 | $ 155,000.00 | $ 195,000.00 | $339,839.91 |

2013 | $ 413,678.00 | $ 118,745.00 | $ 294,933.00 | $468,550.61 |

2014 | $ 202,341.00 | $ 621,713.63 | $ (419,372.63) | ($607,332.60) |

2015 | $ 213,469.76 | $ 124,756.47 | $ 88,713.29 | $117,113.93 |

2016 | $ 225,210.59 | $ 127,875.38 | $ 97,335.21 | $117,134.07 |

2017 | $ 237,597.17 | $ 131,072.26 | $ 106,524.91 | $116,857.83 |

2018 | $ 250,665.02 | $ 134,349.07 | $ 116,315.95 | $ 116,315.95 |

X = | $668,479.69 |

1 The table below repres Year 2012 mtu 000 Income 350000 413678 202341 213469.76 225210.59 237597.17 250665.02 Expense 155000 118745 121713.63 124756.47 127875.38 131072.26 134349.07 Net CF =B4-C4 =B5-C5 =B6-C6 =B7-C7 =B8-C8 =B9-09 =B10-010 X = FV =FV(9.7%,6,0,-04) =FV(9.7%,5,0,-D5) =FV(9.7%,4,0,-D6) =FV(9.7%,3,0,-D7) =FV(9.7%,2,0,-D8) =FV(9.7%,1,0,-09) =D10 =SUM(E4:E10) 5200 18 2015 HANN Income 350000 413678 202341 213469.76 225210.59 237597.17 250665.02 Expense 155000 118745 =121713.63+500000 124756.47 127875.38 131072.26 134349.07 Net CF =B15-C15 =B16-C16 =B17-C17 =B18-C18 =B19-C19 =B20-020 =B21-C21 X = FV =FV(9.7%,6,0,-D15) =FV(9.7%,5,0,-D16) =FV(9.7%,4,0,-D17) =FV(9.7%,3,0,-D18) =FV(9.7%,2,0,-D19) =FV(9.7%,1,0,-D20) =D21 =SUM(E15:E21) 20 2017 03/2018

.
#### Similar Solved Questions

1 answer

##### Please, Solve it as soon as possible 4.) (57 pts) Below you've been given three (3)...

Please, Solve it as soon as possible 4.) (57 pts) Below you've been given three (3) possible electrostatic E-fields (where y is a constant having appropriate units, and x/y/z are the Cartesian unit vectors): possible electrostatic E-field 1: E1 = y((2x+5)x + zy + (y-1);) possible electrostatic E...

1 answer

##### Question 8 5 pts The circuit shown in the figure below contains three resistors (R1, R2,...

Question 8 5 pts The circuit shown in the figure below contains three resistors (R1, R2, and Rs) and three batteries (VA. Vg, and V). The resistor values are: R2-2 Ohms, R2-R3-6 Ohms, and the battery voltages are VA-25 V. V8-15V, and Vc-20 V. When the circuit is connected, what will be the power dis...

1 answer

##### Given the discrete uniform population with parameter N = 8, find the probability that a random...

Given the discrete uniform population with parameter N = 8, find the probability that a random sample of size 36, selected with replacement, will produce a sample mean greater than 5. Answer using 4 decimals....

1 answer

##### You are provided with the following information taken from Windsor, Inc.’s March 31, 2022, balance sheet....

You are provided with the following information taken from Windsor, Inc.’s March 31, 2022, balance sheet. Cash $ 11,540 Accounts receivable 20,260 Inventory 36,260 Property, plant, and equipment, net of depreciation 125,000 Accounts payable 22,970 Common stock 153,200 Reta...

1 answer

##### When x units of a certain luxury commodity are produced, they can all be sold at...

When x units of a certain luxury commodity are produced, they can all be sold at a price of p thousand dollars per unit, where p = -3x + 300. Part 1 out of 2 a. Express the revenue function R (x) as a function of x. How much revenue is obtained when x = 14 units are produced? R(x) = R (14) = dollars...

1 answer

##### How many moles of LiF are present in a 42.0 g sample? • Your answer should...

How many moles of LiF are present in a 42.0 g sample? • Your answer should have three significant figures. Provide your answer below: moles...

1 answer

##### Consider the following function fx) = 2x arctan (a) Find the critical numbers off. (Enter your...

Consider the following function fx) = 2x arctan (a) Find the critical numbers off. (Enter your answers as a comma-separated list.) (6) Find the open intervals on which the function is increasing or decreasing (Enter your answers using interval notation. If an answer does not exist, enter DNE.) incre...

1 answer

##### 1. Describe the two yeast expression plasmids used to transform a strain of yeast. 2. How...

1. Describe the two yeast expression plasmids used to transform a strain of yeast. 2. How do the plasmid vectors (how do their expression products) lead to us knowing whether a known protein and unknown protein bind or interact? Questions on DNA Testing for Genetic Diseases Associated with Mutations...

1 answer

##### Each problem contains the formula of the compound, the IR spectrum and the H NMR spectrum....

Each problem contains the formula of the compound, the IR spectrum and the H NMR spectrum. For this problem you must: A. Calculate the degree of unsaturation B. Assign IR abosrbtion bands above 1500cm-1 C. Draw the structure of the Compound. Problem 2: C3H30 TTTTTTTTTTTTTTTT 10 Proton NMR 9 2 ...

1 answer

##### 4. Complete the following for f(x) = x4 – 6x2. a. Find all the real solutions...

4. Complete the following for f(x) = x4 – 6x2. a. Find all the real solutions for f(x) = 0. b. Write the complete factored form of f(x)....

1 answer

##### Colby Company makes cases for cell phones of all sizes and types for sale through specialty...

Colby Company makes cases for cell phones of all sizes and types for sale through specialty retailers. The company makes a standard model for the most recent iPhone as well as a deluxe model. Management has designed an ABC system with the following activity cost pools and activity rates for these mo...

1 answer

##### Suppose rRF = 6%, rM = 11%, and bi = 1.9. What is ri, the required...

Suppose rRF = 6%, rM = 11%, and bi = 1.9. What is ri, the required rate of return on Stock i? Round your answer to one decimal place. % 1. Now suppose rRF increases to 7%. The slope of the SML remains constant. How would this affect rM and ri? Both rM and ri will remain the same. Both rM and ri will...

1 answer

##### FULL SCREEN PRINTER VERSION ㅖBACK NEXT Your answer is partially correct. Try again. A positively charged...

FULL SCREEN PRINTER VERSION ㅖBACK NEXT Your answer is partially correct. Try again. A positively charged particle of mass 7.98 x 10° kg is traveling due east with a speed of 67.7 m/s and enters a 0.297-T uniform magnetic field. The particle moves through one-quarter of a circle in a time ...

1 answer

##### BACP305/03(S) QUESTION 2 On 1 July 2018, Roh Bhd. acquired 70% of the ordinary share capital...

BACP305/03(S) QUESTION 2 On 1 July 2018, Roh Bhd. acquired 70% of the ordinary share capital of Sadam Bhd. There are no preferences shares. The retained earnings of Sadam Bhd. on 1 July 2018 were RM 2,000. Roh Bhd Sadam Bhd Sales Revenue 624,000 109,000 Cost of Sales (267,400) (65.300) Gross Profit ...

1 answer

##### Cash amounts held Cash is an important asset for a business which should be protected against...

Cash amounts held Cash is an important asset for a business which should be protected against fraud or theft. Which internal controls can be put in place by a company to protect its cash? (25 marks)...

1 answer

##### Knowing that a beam of the cross section shown is bent about a horizontal axis and...

Knowing that a beam of the cross section shown is bent about a horizontal axis and that the bending moment is 5.5 kN.m, determine the total force acting on the top flange. 15 mm -- 15 mm 45 mm 15 mm --- 75 mm-- The total force acting on the top flange is O K N....

1 answer

##### 1. You are working on tissue engineering cartilage in a bioreactor by seeding mesenchymal stem cells...

1. You are working on tissue engineering cartilage in a bioreactor by seeding mesenchymal stem cells (MSCs) on a scaffold. a) What growth factor would you use to promote the MSC differentiation into chondrocytes? Fibroblast b) What are the advantages and disadvantages of directly injecting growth fa...

1 answer

##### Andretti Company has a single product called a Dak. The company normally produces and sells 84,000...

Andretti Company has a single product called a Dak. The company normally produces and sells 84,000 Daks each year at a selling price of $40 per unit. The company’s unit costs at this level of activity are given below: Direct materials $ 9.50 Direct labor 10.00 Variable manufacturing overhead 3...