Homework: Chapter 26.1 of 10 il complete HW Scor Score: 0 of 1 pt S26-13 (similar to) Qu Click the icon to view Present 51 Cok the con la view Present of Odinaryo) Consider how Jones Valley River Park Lodge could use capital budgeting to decide whether the $12.500.000 River Park Lodge expansion would be a good investment Assume Jones Voley managers developed following estimates concerning the expansion Click the icon to view the estimates) Click the icon to view additional information What is the proje's NPVround to do the investment attractive Wy or why Calculate the not present value of the expansion (Enter the factor to the decimal places XXX Round your calculations to the whole dadar) Net Cash Anny Pv Fader P FRETO -10% Years Inflow 0-10% 10% 109 Presenta Years 1.10 Present value of annuity Year Initiatives Netent va ofension Endern umbes the eartheids and then click Check And Clear BSF Monty 1 Day remain O Type here to search lp 9nhe 1 Value of Org What is the project's NPV (round to nearest doll A Data Table - X 115 skiers 143 days 10 years Number of additional skiers per day Average number of days per year that weather conditions allow skiing at Jones Valley Useful life of expansion (in years) Average cash spent by each skier per day Average variable cost of serving each skier per day Cost of expansion Discount rate 237 84 12,500,000 14% Print Done O ** a hp fo 12 + fs 1 Ring to decide whether the $12,500,000 nes Valley's managers developed the (Click the icon to view Present Value o (Click the icon to view Present Value of What is the project's NPV (round to nearest i More Info X Assume that Jones Valley uses the straight-line depreciation method and expects the lodge expansion to have no residual value at the end of its ten-year life. The project's average annual net cash inflow per year is expected to be $2,516,085. Print Done Reference Present Value of $t Periods 1% 2% 3N 45 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.99009300971 0.962 0962 0943 0936 0926 0917 0909 0.890 0.877 0.870 0.362 08470833 Period 2 0.980 0961 0943 0.925 0.9070890 0.873 0857 0342 0.826 0797 0.769 0.756 0743 0718 0694 Period 3 0.9710.942 0915 08890354084008160794 0772 075 07120675 065 0661 0609 0.579 Perlod 4 09610924 0.888 0555 03230 792 0763 0735 07080683 0 636 0552 0.572 0562 05160482 Period 0.951 09060863 0.22 0.784 0747 0.713 0681 06500 621 0567 0519 0497 0476 037 0402 Period 094208880837 0.750 0.7450705 0666 06300506 0564 0507 0.455 0432 04100370 0.335 Period 0.9330871 0813 0.750 0.711 0665 0623 0.583 0547 0.5130452 0.400 0.375 0.354 0314 OZTO Periods 0923 0853 0.789 0731 067706270520540 0500 0.4670404 0351 032703050266 0233 Period 9 09140837 0766 0.7030.545 0592 054405000 45004200361 0.3000254 0253 0225 0.194 Period 10 0905 0820074067506140558 650 0453 0.422 036 0322 02700247 0227 0.191 0152 Period 11 0896 080407220 650 055 05270475 0.429 038 03500 287 0237 02150195 01620135 Period 120.887 0788 0.701 0625 0.557 0.497 04 0.3970356 0319025702080187 1880 1370 112 Period 13 0.879 0.773 06810 601 05300460 0415 036 0.3250290 0015201620145 0.116 0093 Period 14 0 870 0758 0661 0577 0506 04203880340 029 028 0.205 0 160 0.141 12500990078 Period 15 10 31.07430842056510481041703203151027502201300 140 0.123 0.100.1084.1.0.066 Print Done ot a 85 hp . prt SC 96 5 & 7 . 6 8 9 O T Y { U O P C G H J K L Periods Present Value of Ordinary Annuity of $1 Periods 15 25 35 4% 6% 7N 8% 95 10% 12 14% 15% 16% 105 20% period 090 09000971 0.92 0.962 0940 0.936 09200917 0.909 0893OT 03700162 OMTOM Period 1970 1912 1913 1836 1859 1830 18001789 1750 1736 1850 1547 1525 1505 156 1528 Period 2041 20428092775 2723 2573 262425772531242402 2.02 220 2246 2174 2106 Period 4 392 330837173530354634653387 3312324031703032954 2055 2.79 250 2589 45471345804452 432942124 100 399030271 3505 3.40 3352321421272991 Period 57955601 5417 5242 5075491747674623443543654111329 37134 3685240325 Period 67236.47252306.0025786 55 539 5206 562043684564 4253 4150 400 38123505 Periods 765273257620 6730 6462 6210 697 57475535 53354968460944344073837 Period 9 8506162778674357.108580255156247 595 5750532049464772 407 4300 4001 Periodo 947189831530111 77227300704 6710 64136145 5850 5216 5019 480 44544192 Period 11 1030097879253750 1.30573077499 7.129630566 556505245000 4556 4321 Period 12 11256 1057599549.385 86 879075387161631461945660 5621 519 75 4439 Period 131213411106359.9859.3948358368 7904771006404554255853049104553 Period 1413004121061120010553929902958745 834 1737367060025754550084611 Period 15 13.306128401100011 110 1030097129101355910517506183161_267 557550924675 Print Done UITTO WOT 40337 070507030615 06920 0.500 0.00 0.00 0.61000 6240263 01 Et O a 85F Mostly cloudy @ 14 bort so det 96 5 6 & 7 8 C 9 O T y U O G H K L ante pouse V B N M alt ctrl
