Corporation Repor Java Tutorial For A Neil Patel & [ 08/03/20 4:51 PM Econ 122 Save Homework: Chapter 26 Score: 0 of 1 pt 2 of complete HW Score: 32.5%, 2.6 of 8 pts S26-12 (similar to) Question Help Consider how da Valey Spring Park Lodge could use all budgling to decide whether the $13,000,000 Spring Park Click the icon to view Present Value of $1 table) Lodge expansion would be a good investment Assume Juda Voley's managers developed the following estimates concerning the expansion (Click the icon to view Present Value of Ordinary Annuity of $1 table) Click the con to view themes) Click the loon to view to tomation) What is the projects NPVround to nearest dolar? is the investment attractive? Why or why not? 116 ors Calculate the present value of the expansion ( Erry Factor amounts to three decimal places, XXOOC Round to the nearest whole dollar) Net Cash Annuhy PV Factor PV Factor Present Years Info 0214%,0) Value Duta Tito 1 - 10 Present value of naty 10 Present of residual Tour Pochows Number of additional skiers per day Average number of days per year that water conditions 0 Woment lowing alta Valley feel present of experien Uw life of expansion in years) Average cash pent by each ser per day Average variable cost of serving each sker per day Cost of expansion Discontrat 150 10 years $ 75 13,000,000 54% Print trany number in the con and then check Awet core: 0 of 1 pt Questic Reference Jon to view Present Value of $1 table.) on to view Present Value of Ordinary Annuity of $1 table) ject's NPV (round to nearest dolar? is the investment attractive? Why or why not? 0 More Info Assume that Juda Valley uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $750,000 at the end of its ten-year e. They have already calculated the average au net cash inflow per year to be $2.871,000 Present Value of 1 3% 5% 0% 99% 12% 10% 15% 16% 18% 20% 0 9 | 049 043 026 017 0.909 0.893 1 0780 0362 0.847 033 0.980 0961 0.90 0.05 0.907 0.00 0.873 2 0342 0.06 0.797 0.70 0.756 0783 0.7180.594 0.37 0.542 0.975 030 0.64 0.340 0.116 0.714 0.772 0.750 0.712 0.695 0.668 0.54 0.000 0.579 0.961 0.924 0.888 056 0123 072 0.703 0.735 0.708 0.883 0636 050 0572 0.562 0.556 0.482 0961 0.0 0.0 0.2 0.784 0.74 0.71 0.001 0.50 0.021 0.567 0.519 0.497 DAN 0411 0.402 0.942 0898 0.837 0700 019 0.19 0.00 0.00 0.52 0.54 0.597 0.45 0.412 0490 0.370 0.335 0533 0311009 0.700.7110.665 0.623 0.583 0.547 0.5130452 0.400 0.300.35403140.279 0.923 01537 0731 OTT 0.621 0.5820540 0.5022 0.467 0404 0.351 0.27 0.305 0.266 0233 9 035 0.6 0.766670005 0.52 05440.500 0.480 40.3610308 0.2040209 0225 0.194 10 0.0 0.820074 0.578 0.614 0.556 0.508 0.463 0.422 0.3 0.3220270 0247 0227 0.191 0.162 11 0804 0722 0.650 0585 0.527 0.475 0.429 0.388 0.150.287 0.2370215 0.195 0.162 0.135 12 0.85 0.758 0.01 0.625 0.55 0.417 0.444 0.300.356 0.310 0.257 0.204 0.187 0.168 0.137 0.112 6.790.7 0.88 13 0.60 0.53 0.460 0415 0229 0.112 0.583 0.145 0.116 0.093 94 0.870 0.756 0.51 0.57 0.505 0.412 0.38 0.340 0.20 0.283 0205 0.1600.141 0.125 0.00 0.078 15 0.542 0.556 0.481 0411 0.362 0.315 0.275 0232 0.18 0.140 0.125 0.108 0.084 0.005 15 07280023 0.54 0.450 0.394 0.399 0.282 0252 0.218 0.15 0.144 0.714 0.505 050 0.125 0.10 0.083 0.071 0.054 0.17 0.117 02700231 0.19 0.146 0.108 0.000 0.00 0.00 0.045 00700057 0.44 04162 0.250 0 212 0.180 0.130 DOM 0.081 ODOB 0.051 0.038 11 01 057 0ATS 0.3 0.33 0.21 0.22 0.100.140.116 0.00 0.00 0.00 0.043 0.001 29 020 073 094 045 0.3031202 0.21 0.17 0.54 0.104 0.07 0.00 0.00 0.00 0.0026 21 0.811 0.6 0.58 0402 22 022 0.190 0.14 0.135 0.09 0.004 0.05 0.04 0.001 0.002 1841 02 04 0.007 0.22 0.54 0.15 0.125 0.03 0056 0.04 DOM 0.00 0.016 01 064 0.00 0.125 0.20 0.21 0.1 0.18 0.11200M 0049 0.04000300022 0.015 Print Done Print Done Reference Park Lodge cou investment. A .) Fractive? Why or thy not? timates.) onal information of the expansion 2.991 8 4.607 nnuity esidual value indows Present Value of Ordinary Annuity of $1 4% 3% 6% Periods 5% 12% 7% 1% 14% 9% 2% 10% 18% 15% 16% 20% 0.980 0.971 0.962 0.952 0.943 0.990 0.935 0.926 0.917 0.909 0.893 0.877 0.870 0.847 0.862 0.833 1.970 1942 1.913 1.886 1859 1833 1.808 1.783 1.759 1.736 1690 1.647 1.626 1.6051.566 1.528 2.941 284 2829 2.775 2723 2673 2624 3 2531 2.577 2.487 2.402 2.3222283 2.174 2.246 2.106 3.902 3.808 4 3.717 3.630 3.546 3.465 3.387 3.312 3.240 3.170 3.037 2.914 2.855 2690 2.798 2.589 5 4.8534713 45804452 4.329 4.212 4.100 3.993 3.890 3.791 3.605 3.433 3.3523274 3.127 5.795 5.601 5.417 5.242 5.0764917 4.767 44864.355 4.111 3.889 3.784 3.685 3.498 3.326 7 6.728 6.472 6.230 6.002 5.786 5.582 5.389 5.206 5,033 4.868 4.564 4.288 4.160 4.039 3.812 3.605 7.652 7325 7.020 6.733 6.463 6.210 5.971 57475.535 5.335 4968 4.639 4.487 4344 4.0783.837 9 8.566 8.1627.786 7.435 7.108 6.8026.515 6 247 5.995 5.759 5328 4.946 4.772 4.303 4.031 10 9.471 8.9838.530 8.111 7.722 7.360 7.024 6.710 6.418 6.145 5.650 5216 5.019 4.833 4.494 4.192 11 10.388 9.787 9.253 0.760 8.306 7.887 7.499 7.139 6.805 6.495 5.938 5.4535234 5.029 4.656 4.327 12 11.255 10.575 9.954 9.385 8863 8.3847,943 7.5367.161 6.814 6.194 5.560 5.421 5.1974.793 4.439 13 12.13411.348 10.6350.9869.3948.8538.358 7.904 7.487 7.103 6.424 5.842 5.583 5.342 4.910 4.533 14 13.004 12.106 11.296 10.563 3.899 9.295 8.745 8.244 7.786 7.367 6.628 6.002 6.724 5.468 4.611 15 13.865 12.849 11.938 11.118 10.380 9.712 9.108 8.550 8.061 7.606 6811 6.142 5.847 5.575 5.092 4.675 16 14.718 13.578 12.561 11.652 10.838 10.1069.447 8.851 8.313 7.824 6.9746.266 5.954 5.669 5.162 4.730 17 15.562 14 292 13.166 12.166 11 274 10.477 9.763 9.122 8.544 8.622 7.120 6.373 6.047 5.749 5.222 4.775 18 16.390 14.992 13.75412.659 11,690 10.828 10.0599.3728.756 8.201 7.250 6.467 6.128 19 5.818 5.273 4.812 17226 15.6781432413.134 12.085 11.158 10.336 9.604 8.950 8.365 7.366 6.550 6.198 5.877 5.316 4344 18.045 16.35 14.877 13.590 12.462 11.470 105949.818 9.129 8.514 7.469 6.623 6.259 6.929 5.363 4.870 21 18.857 17 011 15.415 14.029 12.821 11.764 10.836 10.0179.292 8.649 7.562 6.687 6.312 5.973 5.384 19.660 17.658 15937 14451 13.163 12.042 11.061 10.2019.442 8.772 4.891 23 7.645 6.743 6.369 5.410 4.909 20.456 18 292 16.444 14.857 13.489 12 303 11.272 10.371 9.580 8.883 7.718 6.792 6.399 6.044 5.432 4.925 expansic 5,008 6.011 edit fields and then Print Done