Consider how Host Vley Stream Part Leduse capital budgeting te dode whether the 313.000.000 Sk Lodge expansion would be a good en oct Valen developed the song the expan Con to view the Clientes con Click on to Present Value of Sale) Click then ViewPresant Value of Oryannya) What is the IRR esmentative or why not The neare oftum) of the expansion - X More info - X Data table As Rooyen deren med det The residus are end of year The expected to have an agent how of 2032. The NPV 12.02.450 116 Number of doors per day Average number of desper year that weather sendes w Root Valley Uutuse of in years) Average atently achter per a Average variabile congeach hier per day Cottotation Dista Print Done 1 237 21 12.000.000 124 Print Done Present Value of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.990 0.980 0.971 0.9620.952 0.9430.935 0.926 0.917 0.9090.893 0.877 0.670 0.8620.847 0.833 Period 2 0.9800 961 0.943 0.925 0.9070.890 0.873 0.857 0.842 0.8250797 01769 0.756 0.7430.7180.694 Period 3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.75 0.712 0.6750658 0.64 0.609 0.579 Period 4 0.96 0.924 0.888 0.8550.823 0.792 0.763 0.735 0.708 0.683 0.636 0.592 0.872 0.552 0.516 0.482 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.567 0.519 0.497 0.476 0.437 0.402 Periodo 0.942 0888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 Period 7 0.933 0.871 0.813 0.750 0.711 0.665 0.623 0.583 0.347 0,513 0,452 0.400 0.376 0.354 0.314 01279 Period 8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467 0,404 0.351 0.327 0.305 0.266 0233 Period 9 0.914 0.837 0.766 0.703 0.6450.592 0.544 0 500 0.460 0.424 0.361 0.308 0.284 0.263 0.225 0.194 Period 10 0.905 0.820 07640.676 0.614 0.558 0.508 0.463 0.422 0.386 0.322 0.270 0.247 0.227 0.191 0.162 Period 11 0.896 0.804 0.722 0.650 0.585 0.527 0475 0.429 0.388 0.350 0287 0.237 0.215 0.195 0.162 0.135 Period 12 0.887 0.788 0.701 0.625 0.5570.497 0.444 0.39% 03560 319 0257 0.208 0.1870.168 0.1370.112 Period 13 0.879 0.773 0681 0.601 0.530 0.469 0.445 0.368 0.326 0 290 0 229 0.182 0.163 0.1450 146 0.093 Period 14 0.870 0.7580 661 0577 0.505 0.442 0.388 0.340 0299 0 263 0.205 0.150 0.14 0.125 0.099 0.078 Period 15 0.861 0.743 0.642 0.555 0.48 0.417 0.362 0.315 0.275 0.239 0.183 0.1400.123 0.108 0.084 0.065 Period 18 0.853 0.728 0.623 0.5340.458 0.394 0.339 0.292 0.252 0218 0.63 0.23 0.10710.093 0.071 0.054 Period 17 0.844 0.714 0.605 0.513 0.436 0.371 0.317 0.270 0.231.1980146 0.108 0.093 0.0800060 0.045 Period 18 0.836 0.700 | 0.587 0.494 0.416 0.350 0.296 0.250 0.22 0.180.130 0.095 0.081 0.069 0.05 0.038 Period 19 0.828 0 686 0570 0,475 0,3960331 0277 0.232 0.1194 10. 164 0.116 0.083 0.070 0.050 0.043 0.031 Period 20 0.820 0.673 0.554 0.456 0.3770 3:2 0.258 0215 0173 0149 0.104 | 0.073 0.081 0.051 01037 0.026 Period 21 0.811 0 660 0538 0.439 0.359 0.264 0.242 0.1990.164 OLSS0.093 0.064 00530044 0.031 0.022 Period 22 0.803 0.647 0.522 0.422 0.342 0279 0 226 0.134 0.150.23 0.083 0.055 0046 01038 0.026 0.048 Period 23 0.795 0.634 0.507 0.406 0326 0.262 0212 0X100/330112 0.074 0.040 00400033 0.622 0.019 Period 24 0.7890622492 0.390030 0.247 0.392 0.138 012002000 1045 0035 0.028 0019 0.013 TITRE 5% 7% Present Value of Ordinary Annuity of $1 Periods 2% 3% 8% 8% 9% 10% 12% 14% 15% 10% 18% 20% Period 1 0.990 0.980 0.971 0.9620.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.870 0.862 0.847 0.833 Period 2 1.970 1.942 1913 1.886 1.859 1.8331.8081.7831.759 1.736 1.6901.647 1.62616051566 1.528 Period 3 2.9412.884 2.829 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.402 2.322 2.283 2.246 2.174 2.100 Period 4 3 902 3808 3.717 3.630 3.545 3.465 3.387 3.312 3.240 3.170 3,037 2.914 2.855 2.798 2.690 2.589 Period 5 4.8534.7134.580 4.452 4320 4212 4.100 3.993 3.890 3.791 3.605 3.433 33523.274 3.127 2.991 Periodo 5.795 5.601 5417 5.2425.0764.917 4.7674623 4.4864 355 4.111 3.889 3784 3.685 3.498 3.326 Period 7 6.728 6.4725.230 6.002 5.786 5.582 5.389 5.206 5,033 4.868 4564 4288 4160 4.039 3.812 3.605 Period 8 7.652 7.325 7,020 6.733 6.463 | 6.210 5.971 5.747 5.535 5.335 4.9684.639 4,487 4.34440783.837 Period 9 8.5668.1627.786 7.4357.108 6.802 6.515 6.247 5.9955.759 5.328494647724.607 4.3034031 Period 10 9.471 8.983 8.530 8.111 7.722 7360 7.024 0.710 6.418 6.145 5.6505.216 5.019 4.833 4.494 4.192 Period 11 10.368 9.7879.2538.760 8.306 7.887 7.499 7.139 6.8056.495 5.938 5.453 5.234 5.029 4.656 4.327 Period 12 11.255 10.575 9.954 9.3858.8638.384 7.9437.536 7.1616.814 6.1945.660 5.421 5.1974.793 4.439 Period 13 12.134 11 348 10.635 9.9869.3948.853 8.3587 904 7.487 72103 6.42458425.583 5.342 | 4.910 4533 Period 14 13.0041210614296 10.563 9.899 9.295 8.745 3 2447.78673676.6286.0025.724 5.468 5,008 4611 Period 15 13.865 12.849 11.938 11.118 *0.380 9.712 9.108 8.559 8.061 7.606 6 811 6.142 5.847 5.575 5.092 4.675 Period 10 14 718 | 13.578 12.5611.652 10.838 10.1069.447 8.851 8.3137824 6.9746265 5.9945.689 5.1624.730 Period 17 15.562 14.292 13.166 12.1681127410.477 9.763 9.1228544 8.02271206.373 6047 5749 5.222 4775 Period 18 18 398 14.992 13.7542.65911.69010 828 10.059 9.3728.756 8.2017.250 6.467 6.128 5.818 5.2734.312 Period 10 17.226 15.678 14.32413 1341208511.158 0 338 9.604 8.950 8.3657.366 6.550 6.198 5.87753164.844 Period 20 18.046 16.35 14.877 13.5901246211,470 10 9949818 9.129 85147.4696 623 6.259 5929 5.353 4.870 Period 21 18 8571701115.41540291282111.764 10 838 0.0179.292 8.6497.5626.687 6312 5 973 5.3344.894 Period 22 19.650 17.658 15.9371445113.1631204214.001 0 2019.4428.7727.6456.743 6.3596.011 5.410 4.909 Period 23 20.45618,292 16.44414857 13.48912 308 1.27210 371 9.5808.8837.718 6.792 6.399 6044 5432 4925 period 24 21.24318.914 16.9361524713.79912.350.469 10.529 9.707 3.985 7.784 5835 8.434 6.073 5451 4.932 Consider how Host Vley Stream Part Leduse capital budgeting te dode whether the 313.000.000 Sk Lodge expansion would be a good en oct Valen developed the song the expan Con to view the Clientes con Click on to Present Value of Sale) Click then ViewPresant Value of Oryannya) What is the IRR esmentative or why not The neare oftum) of the expansion - X More info - X Data table As Rooyen deren med det The residus are end of year The expected to have an agent how of 2032. The NPV 12.02.450 116 Number of doors per day Average number of desper year that weather sendes w Root Valley Uutuse of in years) Average atently achter per a Average variabile congeach hier per day Cottotation Dista Print Done 1 237 21 12.000.000 124 Print Done Present Value of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.990 0.980 0.971 0.9620.952 0.9430.935 0.926 0.917 0.9090.893 0.877 0.670 0.8620.847 0.833 Period 2 0.9800 961 0.943 0.925 0.9070.890 0.873 0.857 0.842 0.8250797 01769 0.756 0.7430.7180.694 Period 3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.75 0.712 0.6750658 0.64 0.609 0.579 Period 4 0.96 0.924 0.888 0.8550.823 0.792 0.763 0.735 0.708 0.683 0.636 0.592 0.872 0.552 0.516 0.482 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.567 0.519 0.497 0.476 0.437 0.402 Periodo 0.942 0888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 Period 7 0.933 0.871 0.813 0.750 0.711 0.665 0.623 0.583 0.347 0,513 0,452 0.400 0.376 0.354 0.314 01279 Period 8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467 0,404 0.351 0.327 0.305 0.266 0233 Period 9 0.914 0.837 0.766 0.703 0.6450.592 0.544 0 500 0.460 0.424 0.361 0.308 0.284 0.263 0.225 0.194 Period 10 0.905 0.820 07640.676 0.614 0.558 0.508 0.463 0.422 0.386 0.322 0.270 0.247 0.227 0.191 0.162 Period 11 0.896 0.804 0.722 0.650 0.585 0.527 0475 0.429 0.388 0.350 0287 0.237 0.215 0.195 0.162 0.135 Period 12 0.887 0.788 0.701 0.625 0.5570.497 0.444 0.39% 03560 319 0257 0.208 0.1870.168 0.1370.112 Period 13 0.879 0.773 0681 0.601 0.530 0.469 0.445 0.368 0.326 0 290 0 229 0.182 0.163 0.1450 146 0.093 Period 14 0.870 0.7580 661 0577 0.505 0.442 0.388 0.340 0299 0 263 0.205 0.150 0.14 0.125 0.099 0.078 Period 15 0.861 0.743 0.642 0.555 0.48 0.417 0.362 0.315 0.275 0.239 0.183 0.1400.123 0.108 0.084 0.065 Period 18 0.853 0.728 0.623 0.5340.458 0.394 0.339 0.292 0.252 0218 0.63 0.23 0.10710.093 0.071 0.054 Period 17 0.844 0.714 0.605 0.513 0.436 0.371 0.317 0.270 0.231.1980146 0.108 0.093 0.0800060 0.045 Period 18 0.836 0.700 | 0.587 0.494 0.416 0.350 0.296 0.250 0.22 0.180.130 0.095 0.081 0.069 0.05 0.038 Period 19 0.828 0 686 0570 0,475 0,3960331 0277 0.232 0.1194 10. 164 0.116 0.083 0.070 0.050 0.043 0.031 Period 20 0.820 0.673 0.554 0.456 0.3770 3:2 0.258 0215 0173 0149 0.104 | 0.073 0.081 0.051 01037 0.026 Period 21 0.811 0 660 0538 0.439 0.359 0.264 0.242 0.1990.164 OLSS0.093 0.064 00530044 0.031 0.022 Period 22 0.803 0.647 0.522 0.422 0.342 0279 0 226 0.134 0.150.23 0.083 0.055 0046 01038 0.026 0.048 Period 23 0.795 0.634 0.507 0.406 0326 0.262 0212 0X100/330112 0.074 0.040 00400033 0.622 0.019 Period 24 0.7890622492 0.390030 0.247 0.392 0.138 012002000 1045 0035 0.028 0019 0.013 TITRE 5% 7% Present Value of Ordinary Annuity of $1 Periods 2% 3% 8% 8% 9% 10% 12% 14% 15% 10% 18% 20% Period 1 0.990 0.980 0.971 0.9620.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.870 0.862 0.847 0.833 Period 2 1.970 1.942 1913 1.886 1.859 1.8331.8081.7831.759 1.736 1.6901.647 1.62616051566 1.528 Period 3 2.9412.884 2.829 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.402 2.322 2.283 2.246 2.174 2.100 Period 4 3 902 3808 3.717 3.630 3.545 3.465 3.387 3.312 3.240 3.170 3,037 2.914 2.855 2.798 2.690 2.589 Period 5 4.8534.7134.580 4.452 4320 4212 4.100 3.993 3.890 3.791 3.605 3.433 33523.274 3.127 2.991 Periodo 5.795 5.601 5417 5.2425.0764.917 4.7674623 4.4864 355 4.111 3.889 3784 3.685 3.498 3.326 Period 7 6.728 6.4725.230 6.002 5.786 5.582 5.389 5.206 5,033 4.868 4564 4288 4160 4.039 3.812 3.605 Period 8 7.652 7.325 7,020 6.733 6.463 | 6.210 5.971 5.747 5.535 5.335 4.9684.639 4,487 4.34440783.837 Period 9 8.5668.1627.786 7.4357.108 6.802 6.515 6.247 5.9955.759 5.328494647724.607 4.3034031 Period 10 9.471 8.983 8.530 8.111 7.722 7360 7.024 0.710 6.418 6.145 5.6505.216 5.019 4.833 4.494 4.192 Period 11 10.368 9.7879.2538.760 8.306 7.887 7.499 7.139 6.8056.495 5.938 5.453 5.234 5.029 4.656 4.327 Period 12 11.255 10.575 9.954 9.3858.8638.384 7.9437.536 7.1616.814 6.1945.660 5.421 5.1974.793 4.439 Period 13 12.134 11 348 10.635 9.9869.3948.853 8.3587 904 7.487 72103 6.42458425.583 5.342 | 4.910 4533 Period 14 13.0041210614296 10.563 9.899 9.295 8.745 3 2447.78673676.6286.0025.724 5.468 5,008 4611 Period 15 13.865 12.849 11.938 11.118 *0.380 9.712 9.108 8.559 8.061 7.606 6 811 6.142 5.847 5.575 5.092 4.675 Period 10 14 718 | 13.578 12.5611.652 10.838 10.1069.447 8.851 8.3137824 6.9746265 5.9945.689 5.1624.730 Period 17 15.562 14.292 13.166 12.1681127410.477 9.763 9.1228544 8.02271206.373 6047 5749 5.222 4775 Period 18 18 398 14.992 13.7542.65911.69010 828 10.059 9.3728.756 8.2017.250 6.467 6.128 5.818 5.2734.312 Period 10 17.226 15.678 14.32413 1341208511.158 0 338 9.604 8.950 8.3657.366 6.550 6.198 5.87753164.844 Period 20 18.046 16.35 14.877 13.5901246211,470 10 9949818 9.129 85147.4696 623 6.259 5929 5.353 4.870 Period 21 18 8571701115.41540291282111.764 10 838 0.0179.292 8.6497.5626.687 6312 5 973 5.3344.894 Period 22 19.650 17.658 15.9371445113.1631204214.001 0 2019.4428.7727.6456.743 6.3596.011 5.410 4.909 Period 23 20.45618,292 16.44414857 13.48912 308 1.27210 371 9.5808.8837.718 6.792 6.399 6044 5432 4925 period 24 21.24318.914 16.9361524713.79912.350.469 10.529 9.707 3.985 7.784 5835 8.434 6.073 5451 4.932