Required information P9-11 (Algo) Computing Present Values L09-7,9-8 The following information applies to the questions displayed below) On January 1, Boston Company completed the following transactions (use a 7% annual interest rate for all transactions): FV of $1. PV of $1. EVA of $1, and PVA of 5) (Use the appropriate factor(s) from the tables provided.) a. Promised to pay a fixed amount of $7,900 at the end of each year for nine years and a one-time payment of $118,800 at the end of the 9th year. b. Established a plant remodeling fund of $492,850 to be available at the end of Year 10. A single sum that will grow to $492,850 will be deposited on January 1 of this year. c Agreed to pay a severance package to a discharged employee. The company will pay $76.900 at the end of the first year, $114,400 at the end of the second year, and $151,900 at the end of the third year, d. Purchased a $179,500 machine on January 1 of this year for $35.900 cash. A five-year note is signed for the balance. The note will be paid in five equal year-end payments starting on December 31 of this year, P9-11 Part 2 2-a. In transaction (b), what single sum amount must the company deposit on January 1 of this year? (Round your answer to nearest whole dollar.) Amount to deposit Future Value of 51 Perle 1.ON NO 3.0 3.784 4.09 5.0 6.04 7. 4.755 104250 103000 0600 1.08 1.02000 101040 106121 100240 1.10400 1.12616 114860 117160 19509 12199 1 101000 2 102010 3 103030 4 100060 5 105101 106152 7 107214 10020 1 09369 10 1.10462 Future Value of 1 Periods 1.03 9 109273 1.12551 1.15027 1.19405 12297 1.26677 130477 1.34292 103750 107641 111677 1.15855 1.20210 124718 129395 1.34247 1.39281 1.44504 04000 TOUT60 117406 1.1696 121665 1.26532 131593 136857 1.42331 148024 11100 18115 123135 1.28060 12724 1.19511 145440 151621 T05000 1.10250 1.157 121551 1.27620 134010 140710 1.47146 1.55133 162829 106000 152360 19100 12620 133223 141852 150363 1.59335 16 1.79085 T07000 11600 122504 131080 140255 150073 18057 171819 18846 1 96715 6 20N NO 11 12 111567 1.12683 CI GORII 1.0% 1.35423 142576 146853 151259 155797 160 165285 1.79243 1.75351 1.0611 200378 242726 3.759 1.4723 1.59545 161370 1.67430 1.73709 1 80223 124337 126824 128361 1.3190 134587 1.37279 140024 1.40125 145681 14899 1 64061 11136 1.55945 160109 166507 172166 10094 17290 10790 202502 21065 2.19112 2.68584 22040 186001 1.58005 164703 1.71786 179087 180691 194633 202105 211529 2.20519 2.29891 280075 3.48564 171034 1.79586 388565 197993 20789) 2.10987 2.29202 210662 2.52695 265330 338635 4.32194 7.05 21045 2.25219 2.40365 2.57853 2.75903 295216 2.15002 2.37990 361653 1.89030 201220 2.13293 2.26090 2.39656 2.54035 269777 2.35434 202500 20714 4.29107 574349 19990 201260 208815 2.51017 301747 DE 56 5.47743 761226 9.03 10.03 1 00000 20.05 1.20000 144000 111000 1.23210 136763 151107 0506 1.72500 14 1.17 15 1.16092 16 1.17250 17 1.13430 18 1.19615 19 1.20011 20 122017 120243 30 134705 Future Value of 31 Periode 1.0 1 1.00000 2 1.16640 3 1.25971 4 136049 5 146033 6 15867 7 17132 . 135093 1.99900 10 2.15062 Future Value of $1 Periods 11 2.3164 12 251817 2710 14 2.93710 15 217211 16 1494 17 2.70002 10 19 01510 20 666096 25 60 30 100626 118810 1.29503 141150 153062 167710 162804 1.250 217129 235736 1.10000 121000 1.0100 1410 161051 17156 2472 2.1435 2.35795 2.59374 13.0 1.13000 127600 1.46290 163047 1.34244 208195 235201 265844 100004 339457 112000 125440 14049) 157352 116234 197382 2210 24756 2.77300 2.1058 IPOCET 15.05 1.15000 1.32250 1.52000 174901 2.01136 201306 2.66002 309802 351788 401556 1,14000 1.29160 148154 16806 192541 2.19497 2.50227 2.65259 3.25195 3.70722 250N 1.25000 1.56250 195313 244141 305176 3.01470 4.76807 3.96046 7 ASOS 31323 207360 248832 2.95 3.5818 4292 5.1978 619114 207610 2.90454 2.55104 6 O 8.00 NO 14.09 15.0N NOSE 13.08 233586 115376 11.05 347155 3998 10.05 743000 2.500 281266 10650 2173 ESPECT OL9163 10.05 2.15312 3.1963 145227 3.79150 4.17725 4597 505447 555913 6.15581 6720 1083471 174040 197031 13 471712 14166 560441 862300 1226760 2.8328 431044 6.78459 531009 5.00 654355 7.2014 200231 1350546 2209230 201711 5.47357 613000 636604 76007 861270 964679 17.00000 2392 ZOE 422623 48170 5.49241 626135 7.TH 13725 23646 10.57517 12.05563 12345 26.46192 50.99016 001 5.53475 625471 706733 790608 90201 10.1974 11 2100 21.21054 3211500 495230 5.35025 615229 7.07571 3.13700 0.3572 1076176 1237545 1427177 16.16054 321895 6621172 11.54153 14.55192 181 22.78737 20.42111 3552714 40002 55.55115 3 673612 2546970 102.9357 100002 1283910 15.40702 1848843 22.18611 2662333 3194300 333760 5.3672 2373761 PCOS 1.0 3.05 3.75 4.0 6.29 5.0 KO 7.00 980960 0:97007 0.94260 091514 0.93458 0.87344 0.8160 076210 071299 1980 0.90039 0.56117 0.94232 0.92305 0.90573 0.88797 087056 085349 0.83676 0.82035 9 092002 0.89546 0.06.07 0.83130 000100 0.77280 0.76490 0.71797 019202 0.36261 030740 0.81300 0.78941 0.76642 074409 0.96154 0.92456 0.88900 0.5000 0.02103 079031 075992 0.7305 0.70259 0.67556 95023 0.9.2013 0.88262 0.84660 0.1212 077901 0.3725 0.71679 0.68757 0.65954 0.95233 0.90703 0.06334 0.82270 078253 0.74622 0.71061 0.67604 064461 061391 0.94340 0.29000 0.03962 0.79200 0.70726 070436 0.66505 0.62741 0.59190 0.5519 169910 6 0.62275 051201 0.5093 050335 70% 1.0 0.10426 078849 0.77303 075701 0.74901 0.72045 0.71416 0.70016 072242 0.70130 0.680 0.66112 0.64186 0.62312 06495 062460 060057 0.5774 05926 0.53391 061265 06060 050212 0.55839 0.47909 044401 0.41496 039782 0.36245 COSESO 1.79% 0.66701 0.64290 0.61966 0.59726 057501 05547 5341 0.5154 0.49685 0.47889 0.018 0.1110 CREO 206080 Present Value of $1 Periode 1.09 1 099010 2 0.98030 1 097052 4 0960 5 095147 094205 7 093272 8 0.92343 0.9104 10 090529 Present Value of $1 Parede 11 0.32 12 0.88745 13 0.87866 0.86996 15 0.86135 16 0.85282 17 0.34438 11 0.83603 19 0.12774 20 0.81954 25 0.77977 074192 Present Value of $1 Periode 0.0 1 0.92593 0.8574 3 0.79301 4 0.73503 5 6 0.60017 3 0. 054021 0.50025 10 0.46319 Present Value of $1 Periode 3.0 11 04201 12 9711 13 0.36770 14 0.3404 15 031524 16 0.2910 17 027077 18 0.25025 18 023171 20 021455 25 0.14602 30 0.09930 058460 055684 0.53032 050507 0.48102 0.45011 0.4230 0.41552 0.39573 0.37689 029530 023138 LEISO 052679 04997 0.46834 0.44230 041727 0.39365 0.3710 0.35054 0.33041 031180 023300 017411 CH9R90 0.51379 0.49214 0.47275 0.45348 04999 0.5126 0.28689 0.58739 0.57029 0.55368 0.49761 0.41199 067297 0.00953 0 55207 049363 0.47654 0456.39 0.37512 00012 071657 029586 0.27651 075842 0.18425 013137 0.0 10.0% 11.09 12.0 13.ON 10.0 25.05 606060 0.864 0.78315 SO690 SON 09110 0.34160 0.77210 0.10140 0.6491 09621 054700 6.30187 0.82645 0.75131 0.0001 062092 O S60 051310 0465 062410 0.00010 0.81162 073119 065873 59345 053464 0.4166 0.0393 09902 035210 0.00206 0.79719 0.71171 0.63552 0.56700 0.50663 0.4523 0.000 036061 0.32197 0.61332 054276 0.48032 0.42506 0.37610 16.0 0.87219 0.76542 0.67497 059200 0.51937 0455 0.39964 0.15056 0.30751 0.2601 15.09 0.95 0.75614 0.65752 0.57175 0.4970 04323) 0.17594 0.32000 0.28426 0.24718 083333 0.60444 0.57870 0.6225 0.60188 03190 0.27908 0.23252 0.1931 0.16151 0.00000 064000 051200 0.40960 012750 0.26214 0.20072 0.16777 0.13422 010737 Crow 0.42241 VSSRO 2949 NO 10.03 0:00 15.0 0.375 OOO CHICO 0.32618 0.22 027454 0.25182 021107 0.2119 0.1941 0.1750 0.11507 0.07531 0.2016 0.2623 023939 0.21763 0.1974 0.1796 016351 014864 009230 005731 11.0 0.01720 0.2014 0.75751 0.237199 0.20500 0.18829 0.169 6.15282 0.13763 12400 07361 004760 028743 0.25660 0.22917 0.2016 0.10270 0.16012 0.14564 0.13004 0.11611 0.10367 00502 0.0013 13.03 0.010 0.23071 0 20416 1806 0.159 0.14150 0.12522 0.11011 0.010 0.01670 004719 0.02557 0.2362 020756 0.10201 0.15971 0.14010 0.12285 0.10780 0.01456 000295 0.07276 001779 001063 18.0% 0.21494 0.18691 6.16253 0.14133 0.12200 0.10636 009293 0.00081 007022 006110 00301 0.01510 20.0% 0.13459 011216 0.09346 007789 006491 0.05409 001501 003756 003130 002600 001048 0.00421 0.06872 005098 004398 003510 002015 0.02252 100100 001441 001153 0.00078 0.00124 TON 000001 000001 100000 2.07000 321490 PER 1.00000 2.00000 11870 437462 563709 6.97532 3.7984 909741 11.40132 1218079 205000 315250 411013 55756) 640191 14201 9.54911 1102656 12.57700 0 575074 7.15329 5.65000 10.25700 1187799 13.81645 7.0% 805 1497164 166989 10.8214 COSTOIC Future Value of Annuity of $1 1.75% 1 1.00000 100000 100000 100000 100000 2 201000 2.02000 203000 200750 204000 204750 3 103010 300040 309090 111391 112100 312931 4 406010 412161 1863 42300 426046 425230 5 5.10101 5 20404 5.30514 53093 541632 54345 615202 630012 6.46641 6.5910 6631201 6.7400 7 7.21354 7.40421 23861 79120 795848 . 28567 58297 119234 9.13255 0.21423 9.29671 9 936353 9.75463 1015911 1047503 1058200 10.602 10 10.46221 10.94072 11.46388 11.6674 12.00611 12.14622 Future Value of Annuity of 51 Parede 1.0 2.0 3.0 3.7 40 4.15% 11 11.56631 12.16812 12.00780 13.31280 11.48635 136624 12 1260250 13:41209 14.19200 1401212 1502581 1524309 13 10911 146001 15.61779 1636757 56.62684 16.909 14 1494742 15.97354 1700612 1790135 18.29191 18.60879 15 16.09690 1729342 1859891 19.65565 2002359 20.70966 16 17.25736 1862929 20.15688 2139274 21.02453 22.2 1 18.43044 2001207 21.76159 23.19497 2269751 24.21200 10 1961475 2141231 23.41444 25.06478 2564541 26.24200 19 20.31090 22.14056 25.11687 27.00471 2767123 28 35732 20 2201900 24.29737 2687037 29.01739 2927800 30.56250 25 23.2020 12.03030 36.45826 40.27112 41.64591 13.07640 30 3471481 40 SA 4757542 53.79924 5608494 5848553 Future Value of Annuity of $1 Periode 2.0 10.0N 11.09 12.05 13.0 140 1 1.00000 100000 100000 100000 1.00000 1.00000 1.00000 2 200000 209000 210000 2.11000 2.12000 2.13000 2.14000 3 3.24640 3.27110 331000 3.34210 3.37410 340600 347460 4 650651 4.57313 464100 470973 4.77933 484900 4.92114 5 5.56660 5.93471 610510 6.22700 635285 6.46027 661010 6 7.31593 752333 771561 791286 311519 12271 853542 7 92200 9.2000 9.40717 9.78327 10.00901 1040466 10.7049 10603 1100841 11.4350 11.1993 12.29 12.75726 1323276 9 12.40756 13.02104 13.57948 1416397 14.77566 15.41571 16.08535 10 14.45 15.1920 1593743 16.72201 17.54814 1141975 19.31730 Future Value of Annuity of 51 Periods 9.0 30.0 11.09 12.05 13.05 14.ON 11 16.64549 17.56029 18.53117 19.618) 20.65458 2135032 23.04452 1897713 2014072 21.38421 22.71319 24.13313 2565018 27.27075 21.450 22.95338 2452271 2021164 2002911 20.00470 14 2421492 26.01919 27.97490 3000492 12.19260 34101 37.58109 15 27.15211 29.36092 317724 3440530 3727971 4041746 6114241 20.32420 3300340 3514973 32.58995 12.25328 6662173 50.000 17 5.97370 4054470 44500 4167 53.308 37.45024 4130114 45.59017 50.3954 55.74971 61.72514 1.39407 19 41.44620 46.01145 51100 62436 70.74941 78.96923 20 45.76196 51.16012 52.27500 64.2020 7205244 BO.1468 9102093 25 7310194 14.70000 96.34706 114.41331 1333337 15661954 1101 30 11320321 13630754 16409102 19902010 24133260 203.10922 356.76635 3,0 14.20679 159171 12.71200 19.5903 21.57156 2365709 25.84037 28.13230 30.53900 330055 47.72710 66.43885 21.27597 25.67253 28.21200 30.90565 33 75999 0.79559 54.36451 73.05819 1578360 12.88045 2014064 22.55049 25.12902 27.80 30.04022 3391103 37.37895 10.549 6.24904 0146079 20.0 25.0% 15.0 1.00000 2.15000 3.47250 499337 674230 8.75374 11.06680 1272682 1678504 20.30372 1.00000 2.20000 364000 536000 744160 9.2012 129150 16.49900 2079850 25.95 100000 225000 301350 5.76563 20703 11.25679 15.07340 19.4186 25.80232 31.25200 NO 18.0 24,30928 29.00167 34 35192 40 50471 4750041 5571747 65.000 75 836 221181 102.44344 212.79302 25.0N 42.56513 54 20766 1958 6941 100 60684 1380055 1716560 21801460 273 55576 342.94470 105479118 3227.17427 32.15042 39 58050 48.49660 59.1992 1207511 141213 10593016 120.11617 154.71000 106.68000 47191100 1181 0157 COOLCE SHES 8 NOE 5.09 8.03 70% 010660 0.95238 090340 093450 INS GEL 2011 2.72325 354505 43245 507509 5. 6.46321 7.10782 7.72173 267301 346511 421234 401732 3.5624 6.2017 680165 700 262032 3.38721 4.10070 476654 538929 5.97130 651523 702354 20993 SEISEX 10100 NOT 7.05 6.05 7.3167 30641 386325 POLICE 95164 10.3716 1083777 11.2707 1168959 12.00532 12.46221 14.09.194 15.37245 385208 9.29490 9.71225 10.105.00 10.47720 1082760 11.15012 11.46992 1278336 13.76489 7.49067 7.94200 3576 8.74547 3.10791 9.46665 9.76122 10.05 1033560 10.59401 11.65358 12.40904 SSSTOL Perde 1.05 2. 371 4.0 4.25% 1 0.90039 097017 06 096154 09023 2 1970 104156 191347 1.89281 1.36609 1. 2.9009 282061 278831 2.77500 2.7600 4 3.90197 3.007 3.71710 365138 262950 3.600 5 4.85340 471146 457971 440126 442073 6 5.29548 5.60143 5.41719 528507 5.24214 519974 6.72110 6.47199 6.22028 605790 600205 594699 7.65160 7.32548 701909 60260 6.72274 666378 9 16224 771611 752077 740533 10 9.47130 853020 821279 3.11090 Present Value of Annuity of 51 Perlede 1.05 3.0 3.75% 4.ON 6.25% 11 10:3676 9.70585 9.25262 3.87979 07604 8.64354 12 112558 1057534 995400 952269 938507 925039 13 12.13374 11.34807 10.63496 10.14236 9.98565 3.80251 14 13.00370 12.10025 11.29607 10.72962 10.56312 10.19090 15 13.6505 12.84926 1193794 1131530 11.11 10.92652 16 1471787 1357771 1256110 1187017 1165230 1140031 17 15.56225 14.2018 13.16612 12.40498 12.16567 1193315 18 1639827 14.99203 13.75351 12.9.2015 12.65930 1240500 19 17.22601 15.67846 1422380 13.41731 13.1314 12.930 20 16.3514 1407707 13.29620 1359033 13.29437 25 22.02316 19.52346 1741315 16.04320 15.62208 15.21734 30 25.80771 22.04646 1960044 17.02925 17.29203 16.77902 Present Value of Annuity of 1 Periods 80% 10.0 11.09 12.0% 13.0% 16.0 1 0.02503 0.01741 0.90000 0.8920 0.88496 0.87719 2 178326 1.75911 171252 16900 160010 1.64665 3 257710 253129 248685 24071 2.40180 2.6115 232163 4 331213 327972 3.16987 10245 297447 291371 S 391271 39965 3.79079 3.650 360478 1.51723 6 4.62288 448552 35526 423054 411141 199755 388867 7 520637 5.03295 46842 471220 4.56376 442261 4.28830 1 5.74664 553482 5.33093 5.14612 4.96764 479877 4.63886 624529 5.99525 5.79002 557705 5.32825 5.13166 494637 10 6.71000 6.41766 6.14457 5. 565022 5.42624 521612 Present Value of Annuity of 51 Period LON 10.ON 12.0 14.0% 11 7.1396 6.00519 620652 593770 5.60094 5,45273 12 7.530 7.16071 5.81360 649236 6.1907 5.91765 5.66029 13 7.90370 7. 7.10306 674907 642155 612181 5.84236 14 124424 7.73615 7. 69137 6.62117 6.10749 6.00207 15 8.5550 7.60000 710037 681006 6.46238 8.14217 16 885937 831256 7.02371 7.37916 69729 6.60188 6.26506 17 9.12164 15433 8.02195 75079 7.1106) 6.72909 6.37286 18 9.37189 8.75563 3.20141 7.70162 7.24967 6.82991 6,45742 10 9.60360 8.95011 36492 7.80923 7.96578 6.00797 5.55037 20 S1815 912855 351356 76333 7.444 702475 6.6231 25 10.67470 9.82258 907704 842174 73014 7.32990 30 1125778 10.27365 9.42051 8.69379 05518 74955 7.00366 3.09 20.09 SOST . 606060 033333 152778 2.1064 2.58373 2.99061 SEZOOT BOCEYE 086957 162571 228323 285498 2.35216 171448 4.16042 4.48732 4.77150 5.01077 ) ISSZET 0.80000 146000 1.95200 235160 268925 2.95142 3.16114 3.32891 3.46313 3.57050 6 360450 383716 403097 4.19247 NOO 11.09 15.09 25.0 10.05 432706 690001 5.23371 5.42052 5.58315 5.72440 5.84737 5.95423 604710 6.12797 6.19023 629933 6.46415 56598 7.65640 3.72512 3.78010 3.2008 385926 388741 1.90993 3.92794 294235 3.9538 3.90489 3.99505 45324 461057 4,67547 4.72956 4.7743 481219 4050 4 4.9479 4.9701 6606 2-b. What is the total amount of interest revenue that will be earned? (Round your answer to nearest whole dollar.) Interest revenue p9-11 Part 3 3. In transaction (c), determine the present value of this obligation (Round your answer to nearest whole dollar.) Prosent value P9-11 Part 4 4-a. In transaction (d), what is the amount of each of the equal annual payments that will be paid on the note? (Round your answer to nearest whole dollar.) Annual payments 4-5. What is the total amount of interest expense that will be incurred? (Round your answer to nearest whole dollar.) Intorost expense