Consider how Firet Valley popular ski resort, could une capital budgeting to decide whether the 50 milion Autumn Port Lodge exportion would be a good investment Click the icon to view the expansion estimates) Click the loon to view the presente annuity fachota) (Click the icon to www the present value factor table.) Data Table Click the icon to view the future value annuty factor table) Click the icon to view the future value factor table) Read the rules Assume that Fint Valley e managers developed the following estimates concerning a planned expansion to listurm Park Lodge (Mirumbers Requirement 1. What is the projects PV? is the investment attractive? Why or why not? Calculate the represent value of the expansion (Round your rower to the nearest whole dolar. Use parentheses or a minion for a negative not present value Number of anal skiers per day 121 Nel present value of expansions Average number of days per year that weather conditions allow sking in Valley 165 Is the immenttractive? Why? Use of expansion in years) 10 The expansion project because NPV Average cash sent by each sker per day $ 240 Average we cout of serving each oker per day Requirement 2. Assume the expansion has no real value What is the project's NPV? Is the investment attractive? Why or why not? 135 Cost of expansion $ 0.000.000 Calculate the project's NPV. Round your answer to the rest whole dolu. Uue parentes or a minus sign for a negative net present value) Discount so Neprest value of expansion Assume that in Valley uses the straighine depreciation method and expects the lodge expansion ove residual value of $750,000 at the is the investment adve? Why? end of its year it has already calculated the average rrualne cash flow per year to be 2,06325 Without a result, the expansion because of the projects NV Print Done Enter any number in the edities and then continue to the next question Saw Reference Reference ME NS MC WS M CO 8000 Present Value of Periode 15 10% 14 05 9 800 081 0 0877 OR MORO 2 0.00 0.00 09 BOT GOOST 30.787 0.76 075 078 0834 3 0.71 02 015 BAD 04 0240 0704 05 0.12 0.575 141 000 OEN 4 031 04 OM 020790 0735 06 0.582 5520 516 0682 5 0951 DOG 0.00 0.00 6.754 0747 051 0.621 O SET 001 0416 0437 0.0 6 2 ORT 074 DO 0.84 0.0466 0450 10 0.36 7 33361 0813 0.00111 0945 05130452 0400 0.3040354 0278 1923 0153 0.730.07 0627 54006574340351 03050 206 0233 9 1954 0.7 0.70304505020500 0.44 030303 0.225 OH 10 0.14 OEN 06546558 000 0.386 0.32262106227 0.191 -0.12 11 0.14 0.7220.500.550527 0.4 0.3 0.267 02370195 0.12 0.135 12 DAT 0.101 0.6 0.00730110 208 01087 01790.3 0.6 0.601 65 0.68 0.2000 2200112 0145 0.116 DO 0.50 14 | 0 0 40 0201 0.160 012 0.099 0019 15 M1 010 0642 05041 0417 0.3210 0.100 140 00 000 20 067 0.540.454 37T0.112 0.215 01090.10460730081 O 0.00 25 Orad 0610 0414 0.371 0.295 0.23 0.1460 105 10300000016 0.04 30 01 02 0400304 0731 01 00000000000200120020004 40 0 2016120097000022 0000000000 Present Value of Annuity of Pod 1% 4% 10% 145 16% 18% 1 00 09:11 0052 00450000 6700 2 1370 1942 1.91318 1950 18191.18 1.739 100 15471606 2124 2015 1528 272326732577 2.67 2.4022302 2.246 2.174 2.06 4 302 303 3.717 100 3546 3312 3465 473 5 3.11.07 2014 2.700 2010 2.500 4.580 4442 4.309 42123.00 3.70 3.5053433274 31272991 6 5796 5601 5.40 520 5.096 4917 4.356 4111 7 3.899 1898 6728 6472 8.002 3.498 3.328 6210 5582 5.300 4618 4.964 4200 4001 8 7652 7.305 7020 3812 5.805 6730 8453 6210 5.147 505 49684694340 46783317 8.00 7.76 7434 790 6.902647 5.750500404 1507 4303431 9.471 3.960 8.530 8111 7.722 706750 6.545568233 4404 452 91 109.77 929 8.750 13067479 80 80 12 5.453 5020 4956 4327 11255 105 4 9386 88387536 644 145.660 107 12111 098908807604 13 4934 7.00 6.454 5342 5342 499 450 14 2004 1206112400560909 9295 8.4 776621 15 12.111.380912 8550 6.000 3.60 4611 7.66.6525515 5092 4.875 20 1865 73042114708.517.4596621 25 5.353 40 220313517401501278510750 7506873 30 DOT 2508 22 16 19 000 17.250 63213785 11 59.40780700161 4448 30 3227523 1952.780 1515046 11 26977847.100 3817 479 8230 55464 04 GOTO 089 HOD Print Done Print Done nyumber of helds and then contine to the next question Future Value of $1 Periods 18% 1 2 3 4 1% 1.010 1.020 1.030 1.041 1,061 1.062 1,072 1,083 1,094 1.105 3% 1.030 1.061 1.093 1.126 1.159 4% 1.040 1.082 1.125 1.170 1217 5% 1.050 1.103 1.158 1.216 1.276 16% 1.160 1.346 1.561 1.811 2.100 1.180 1.392 1.643 1.939 2 288 12% 1.120 1.254 1.405 1.574 1.762 1.974 2211 2.476 2.773 3.106 20% 1.200 1440 1.728 2074 2488 14% 1.140 1.300 1.482 1.689 1.925 2.195 2.502 2.853 3.252 3.707 on 2% 1.020 1.040 1.061 1.082 1.104 1.126 1.149 1.172 1.195 1.219 1.243 1.268 1.294 1.319 1.346 1.488 1.641 1.811 2 208 7 1.194 1.230 1.267 1.305 1.344 6% 1.060 1.124 1.191 1.262 1.338 1.419 1.504 1.594 1.689 1.791 1.898 2.012 2.133 2.261 2.397 3.207 4292 5.743 10.286 9 10 8% 1.000 1.166 1.260 1.360 1.469 1.587 1.714 1.851 1.999 2.159 2.332 2518 2.720 2.937 3.172 4.661 6.848 10.063 21.725 10% 1.100 1.210 1.331 1.464 1.611 1.772 1.949 2.144 2.358 2.594 2853 3.138 3.452 3.797 4.177 2436 2.826 3.278 3.803 4.411 1.116 1.265 1.316 1.369 1423 1480 1.539 1.601 1.665 1.732 1.801 2.191 2.666 3.243 4,801 11 12 13 14 15 1.340 1.407 1.477 1.551 1.629 1.710 1.796 1.886 1.980 2.079 2.653 3.386 4.322 7.040 1.384 1.426 1.469 1.513 1.558 1.806 2.094 2.427 3.262 1.127 1.138 1.149 1.161 1.220 1.282 1.348 1489 3.479 3.896 4.363 4.887 5.474 4.226 4.818 5.492 6.261 7.138 5.117 5.936 6.886 7.988 9.266 19.461 40.874 85.850 378.721 2.700 3.185 3.759 4435 5234 6.176 7.288 8.599 10.147 11.974 27.393 62.669 143 371 750.378 2986 3.583 4.300 5.160 6.192 7.430 8.916 10.699 12 839 15.407 38.338 95 396 237.378 1,469.772 20 25 30 40 6.727 10.835 17.449 45.259 9.846 17.000 29.960 93.051 13.743 26.462 50.950 188.884 Reference - Periods 12% 1 NB 3% 1.000 2.030 3.091 4.184 5.309 3 4 5 6 7 9.549 - 8 9 10 1% 1.000 2010 3.030 4.060 5.101 6.152 7214 8.286 9.369 10.462 11.567 12.683 13.809 14 947 16.097 22.019 28 243 34785 48 886 2% 1.000 2.020 3.060 4.122 5.204 6.306 7434 8.583 9.755 10.950 12.160 13.412 14.680 15.974 17.293 24.297 32.030 40.568 60.402 1.000 2.040 3.122 4246 5.416 6.633 7.898 9.214 10.583 12.006 13.486 15.026 16.627 18 292 20.024 29.778 41.646 56.085 95.026 6.468 7.662 8.892 10.159 11464 12.808 14.182 15.618 17.086 18.599 26 870 36.459 47.575 75.401 Future Value of Annuity of $1 5% 6% 8% 10% 1.000 1.000 1.000 1.000 2050 2060 2080 2.100 3.153 3.184 3246 3.310 4.310 4.375 4.506 4.641 5.526 5.637 5.867 6.105 6.802 6.975 7.336 7.716 8.142 8.394 8923 9.487 9.897 10.637 11 436 11.027 11.491 12488 13.579 12.578 13.181 14487 15.937 14.207 14.972 16.645 18.531 15.917 16.870 18.977 21.384 17.713 18.882 21.495 24.523 19.599 21.015 24 215 27.975 21.579 23 276 27.152 31.772 33.066 45.762 57 275 47.727 54.865 73.106 98.347 66.439 79.058 113 283 164 494 120.800 154.762 259.057 442.593 1.000 2.120 3.374 4.779 6.353 8.115 10.089 12.300 14.776 17549 20.655 24.133 28.029 32.393 37 280 72.052 133.334 241.333 767.091 14% 16% 18% 20% 1.000 1.000 1.000 1.000 2140 2.160 2.180 2.200 3.440 3.506 3.572 3.640 4.921 5.066 5.215 5.368 6.610 6.877 7.154 7.442 B.536 8.977 9.442 9.930 10.730 11.414 12.142 12.916 13.233 14.240 15.327 16.499 16.085 17.519 19.086 20.799 19.337 21.321 23.521 25.959 23.045 25.733 28.755 32.150 27 271 30.850 34931 39.581 32.089 36.786 42.219 48.497 37.581 43,672 50.818 59.196 43.842 51.600 60.965 72.035 91.025 115.380 146.628 186.688 181.871 249 214 342.603 471.981 356.787 530.312 790.948 1.181.882 1,342.025 2,360.757 4,163 2137,343 858 11 12 13 14 15 36.786 20 25 30 40 Print Done Consider how Fint Valley, a popular ski resort, could use capital budgeting to decide whether the $9 million Autumn Park Lodge expansion would be a good investment. Click the icon to view the expansion estimates.) Click the icon to view the present value annuity factor table.) (Click the icon to view the present value factor table.) (Click the icon to view the future value annuity factor table.) (Click the icon to view the future value factor table.) Read the surements betale Requirement 1. What is the project's NPV? Is the investment attractive? Why or why not? Calculate the net present value of the expansion (Round your answer to the nearest whole dollar Wea Net present value of expansion is the investment attractive? Why? The expansion is project becauses NPV Requirements 1. What is the project's NPV? is the investment attractive? Why or why not? 2. Assume the expansion has no residual value. What is the project's NPV? Is the investment til attractive? Why or why not? Requirement 2. Assume the expansion has no residual value. What is the project's NPV? is the in Calculate the project's NPV. (Round your answer to the nearest whole dollar. Use parentheses or a Net present value of expansions is the investment attractive? Why? Print Done Without a residual value the expansion because of the project's Y NPV Enter any number in the edit fields and then continue to the next