Consider how Golden Valley, a popular ski resort, could use capital budgeting to decide whether the $9 millon Snow Park Lodge expansion would be a good investment Click the icon to view the expansion estimation) (Click the icon to view the present value annuity factor table.) Click the icon to view the prosent value factor table.) Click the icon to view the future vniue annuity factor table) (Click the icon to view the future value factor table.) Read the regulaments Roqulrument 1. What is the project's NPV? Is the investment attractive? Why or why not? Caleate the net present value of the expansion (Round your answer to the nearest whicle dollar. Use parentheses or a minus tign for a negativo net prosent value.) Nel present of expansion to view the present value factor table.) to view the future value factoritable i Data Table ? sled Assume that Golden Valley's managers developed the following estimates concerning a planned expansion to its Snow Park Lodge (all numbers assumed): Number of additional skiers per day... 120 Average number of days per year that weather conditions allow skiing at Golden Valley 156 Useful life of expansion (in years) 10 Average cash spent by each skier per day.... $ 247 Average variable cost of serving each skier per day . $ 145 Cost of expansion.. $ 9,000,000 Discount rate. 10% Assume that Golden Valley uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $500,000 at the end of its ten-year life. It has already calculated the average annual net cash inflow per year to be $1,909,440. -. Print Done * Reference tatti ur an Present Value of Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 16% 18% 20% Period 10.990 0.980 0.971 0.962 0.952 0.943 0.926 0.9090.893 0.877 0.862 0.847 0.833 Period 2 1.970 1.942 1.913 1.886 1.859 1.833 1.783 1.736 1.690 1.647 1.605 1.566 1.528 Period 3 2.941 2.884 2.829 2.775 2.723 2.673 2.577 2.487 2.402 2.3222.246 2.174 2.106 Period 4 3.902 3.808 3.717 3.630 3.546 3.465 3.312 3.170 3.037 2.914 2.798 2.690 2.589 Period 5 4.8534713 4.580 4.452 4.329 4.2123.993 3.791 3.605 3.433 3.274 3.127 2.991 Period 6 5.795 5.601 5.417 5.242 5.076 4.917 4.623 4.355 4.111 3.889 3.685 3.498 3.326 Period 7 6.728 6.4726.230 6.002 5.786 5.5825.206 4.8684.564 4 288 4.039 3.812 3.605 Period 8 7.652 7.325 7.020 6.733 6.463 6.210 5.747 5.335 4.968 4.639 4.344 4078 3.837 Period 9 8.566 8.1627.786 7.435 7.108 6.8026.247 5.759 5.328 4.946 4.607 4.303 4.031 Period 10 9.471 8.983 8.530 8.111 7.722 7.360 6.710 6.145 5.650 5.216 4.833 4.494 4.192 Period 11 10.368 9.787 9.253 8.760 8.306 7.887 7.139 6.495 5.938 5453 5.029 4.656 4.327 Period 12 11.255 10.575 9.954 9.3858.863 8.384 7.536 6.8146.194 5.660 5.197 4.793 4.439 Period 13 12.134 11.348 10.635 9.986 9.3948.853 7.904 7,1036.424 5.842 5.342 4.910 4.533 Period 14 13.004 12.106 11.296 10.563 9.899 9.295 8.244 7.367 | 6.628 6.002 5.468 5.008 4.611 Period 15 13.865 12.849 11.938 11.118 10.380 9.7128,559 7.6066.811 6.142 5.575 5.092 4.675 Period 20 18.046 16.351 14.877 13.590 12.462 11.470 9.818 8.5147.469 6.623 5929 5.353 4.870 Period 25 22.023 19.523 17.413 15.622 14.094 12.783 10,675 9.077 7.843 6.873 6.097 5.467 4.948 Period 30 25 808 22.396 19.600 17.292 15.372 13.765 11.258 9.4278.055 7.003 6.177 5.517 4979 Period 40 32.835 27.355 23.115 19.793 17.159 15.046 11.925 9.7798.244 7.105 6233 5.548 4.997 - i Reference Future Value of Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 16% 18% 20% Period 1 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 Period 2 2.010 2.020 2.030 2.040 2.050 2.060 2.080 2.100 2.120 2.140 2. 160 2.180 2200 Period 3 3.030 3,060 3.091 3.122 3.153 3.184 3.246 3.310 3.374 3.440 3.506 3.572 3.640 Period 4 4,060 4.122 4.184 4.246 4.310 4.375 4.506 4.641 4.779 4.921 5.066 5.215 5.368 Period 5 5.101 5.204 5.309 5.416 5.526 5.637 5.867 6.105 6.353 6.610 6.877 7.154 7.442 Period 6 6.152 6.308 6.468 6.633 6.802 6.975 7.336 7.716 8.115 8.536 8.977 9.442 9.930 Period 7 7.214 7.434 7.662 7.898 8.142 8.394 8.923 9.487 10.089 10.730 11.414 12.142 12.916 Period 8 8.286 8.583 8.892 9.214 9.549 9.897 10.637 11.436 12.300 13.233 14.240 15.327 16.499 Period 9 9.369 9.755 10.159 10.583 11.027 11.491 12.488 13.579 14,776 16.085 17.519 19.086 20.799 Period 10 10.462 10.950 11464 12.006 12.578 13.181 14,487 15.937 17.549 19.337 21.321 23.521 25.959 Period 11 11.567 12.169 12.808 13,486 14.207 14.972 16.645 18.531 20.655 23.045 25.733 28.755 32.150 Period 12 12.683 13.412 14.192 15.026 15,917 16.870 18.977 21.384 24.133 27 271 30.850 34.931 39.581 Period 13 13.809 14.680 15.618 16.627 17.71318.882 21.495 24.523 28.029 32,089 36.786 42.219 48.497 Period 14 14.94715.974 17.086 18.292 19.599 21.015 | 24.215 27.975 32.393 37.581 43.672 50.818 59.196 Period 15 16.097 17 293 18.59920.024 21.579 23.276 27.15231.772 37.280 43.842 51.660 60.965 72.035 Period 20 22.019 24.297 26.870 29.77833,066 36.786 45.762 57.275 72.052 91.025 115.380 146.628 186.688 Period 25 28.243 32.03036.459 41.646 47.727 54.865 73.106 98.347 133.334 181.871 249,214 342.603 471.981 Period 30 34.785 40.568 47.575 56.085 66.43979.058 113.283 184.494241.333 356.787 530.312 790.948 1.181.882 Period 40 48.886 60.402 75.401 95.026 120.800 154.762 259.057 442.593 767.0911.342 025 2,360.757 4.163.2137.343.858 ent att wour an Present Value of $1 Periods 1% 2% 3% 5% 6% 8% 10% 12% 14% 16% 18% 20% Period 1 0.990 0.980 0.971 0.9620.952 0.943 0.926 0.9090.893 | 0.877 0.862 0.847 0.833 Period 2 0.980 0.961 0.943 0.925 0.9070.890 0.857 0.8260.797 0.769 0.743 0.7180.694 Period 3 0.971 0.942 0.915 0.889 0.864 0.840 0.794 0.751 0.712 0.675 0.641 0.609 0.579 Period 4 0.961 0.924 0.888 0.855 0.823 0.792 0.735 0.683 0.636 0.592 0.552 0.516 0.482 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 0.681 0.621 0.567 0.519 0.476 0.437 0.402 Period 6 0.9420888 0.837 0.790 0.746 0.705 0.630 0.564 0.507 0.456 0.410 0.370 0.335 Period 7 0.933 0.871 0.813 0.760 0.711 0.665 0.583 0.513 0.452 0.400 0.354 0.314 0.279 Period 8 0.923 0.853 0.789 0.731 0.677 0.627 0.540 0.467 0.404 0.351 0.305 0.266 0.233 Period 9 0.914 0.837 0.766 0.703 0.645 0.592 0.500 0.424 0.361 0.308 0.263 0.225 0.194 Period 10 0.905 0.820 0.744 0.676 0.614 0.558 0.463 0.386 0.322 0.270 0.227 0.1910.162 Period 110.896 0.804 0.722 0.650 0.585 0.527 0.4290.350 0.287 0.237 0.195 0.162 0.135 Period 12 0.887 0.788 0.701 0.625 0.557 0.497 0.397 0.319 0.257 0.208 0.168 0.137 0.112 Period 13 0.879 0.773 0.681 0.601 0.530 0.4690.368 0.290 0.229 0.182 0.145 0.116 0.093 Period 14 0.870 0.758 0.661 0.577 0.505 0.442 0.340 0.263 0.205 0.160 0.125 0.099 0.078 Period 15 0.861 0.743 0.642 0.555 0.481 0.417 0.315 0.239 0.183 0.140 0.108 0.084 0.065 Period 20 0.820 0.673 0.554 0.456 0.377 0.312 0.215 0.149 0.104 0.073 0.051 0.037 0.026 Period 250.780 0.610 0.478 0.375 0.295 0.233 0.146 0.092 0.059 0.038 0.024 0.016 0.010 Period 30 0.742 0.5520.412 0.308 0.231 0.1740.099 0.057 0.033 0.020 0.012 0.007 0.004 Period 40 0.672 0.453 0.307 0.208 0.142 0.097 0.046 0.022 0.011 0.005 0.003 0.001 0.001 mer yo 1.430 Periods Period 1 Period 2 Period 3 Period 4 Period 5 1% 1.010 1.020 1.030 1041 1.051 2% 1.020 1.040 1.061 1.082 1.104 3% 1.030 1.061 1.093 1.126 1.159 4% 1.040 1,082 1.125 1.170 1.217 5% 1.050 1.103 1.158 1.216 1276 1.062 1,072 1.083 1.094 1.105 1.194 1.230 1.267 1.305 1.344 1.340 1.407 1.477 1.551 1.629 Period 6 Period 7 Period 8 Period 9 Period 10 Period 11 Period 12 Period 13 Period 14 Period 15 Period 20 Period 25 Period 30 Period 40 1.126 1.149 1.172 1.195 1.219 1.243 1.268 1.294 1.319 1.346 1486 1.641 1.811 2.208 1.116 1.127 1.138 1.149 1.161 Future Value of $1 6% B% 10% 12% 14% 16% 18% 20% 1.060 1.080 1.120 1.140 1.160 1.180 1.200 1.124 1.166 1.210 1.254 1.300 1.346 1.392 1.440 1.191 1.260 1.331 1.405 1.482 1.561 1.643 1.728 1.262 1.360 1.464 1.574 1.689 1.811 1.939 2.074 1.338 1.469 1611 1.762 1.925 2.100 2.288 2488 1.419 1.587 1.772 1.974 2.195 2.436 2.700 2986 1.504 1.714 1.949 2211 2.502 2.826 3.185 3.583 1.594 1.851 2.144 2.476 2853 3.278 3.759 4.300 1.689 1.999 2358 2.773 3.252 3.803 4.435 5.160 1.791 2.159 2.594 3.106 3.707 4.411 5.234 6.192 1.898 2.332 2.853 3.479 4226 5.117 6.176 7430 2.012 2.518 3.138 3.896 4.818 5.936 7288 8.916 2.133 2.720 3.452 4.363 5.492 6.886 8.599 10.899 2.261 2.937 3.797 4.887 6.261 7.988 10.147 12.839 2.397 3.172 4.177 5.474 7.138 9.266 11.974 15.407 3.207 4.661 6.727 9.646 13.743 19.461 27.393 38.338 4.292 6.848 10.83517.000 26.462 40.874 62.669 95.396 5.743 10.063 17.449 29.960 50.950 85.850 143371 237.376 10.286 21.725 45.25993.051 188.884 378.721 750.3781,469.772 1.265 1.316 1.369 1423 1.480 1.539 1601 1.665 1.732 1.801 2.191 2.666 3.243 4.801 1.384 1.426 1.469 1.513 1.558 1.806 2094 2.427 3.262 1.710 1.796 1.886 1.980 2079 2.653 3.386 4322 7.040 1.220 1.282 1.348 1.489