ICick the icon to view the expansion estimates? (Cick the icon to viaw the present vake annuty factoc table ) (Cilick tho icon to view the present value tacior table) (Crick the icon to vaw the future value annuity factor tasile) [Click the rcon to vow the futuro vaivolactor tabile] Renod the manuipinents: Requirement 1. What is the proyect's NPV? is the invostment adiractive? Why or why not? Not peresent value of expansion Is the investment attractive? Why? Tho dxpansiten is projoct because is NPV is Requirement 2. Assume the expansion has no residuat value, What is the projoct's NPV? is the investment stel attractive? Why or why not? Caiculate the proyect's NPV (Round your answer to the aenarest whoto dollar Use parenthesos or a minus sign for a negative net peesent vake ? Net piesent vake of exparsion : ti tfo imvostmont attractive? Why? Witruut a residual value, the expansion because of the project's NFV Data table This tes Present Value of Annuity of $1 \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|c|c|} \hline Periods & 1% & 2% & 3% & 4% & 5% & 6% & 8% & 10% & 12% & 14% & 16% & 18% & 20% \\ \hline Period 1 & 0.990 & 0.980 & 0971 & 10.962 & 0.952 & 0.943 & 30.926 & 60.909 & 90.893 & 0.877 & 0.862 & 0.847 & 0.833 \\ \hline Period 2 & 1970 & 1942 & 1.913 & 1.886 & 1.859 & 1.833 & 1.783 & 31.736 & 1.690 & 1.647 & 1605 & 1.566 & 1.528 \\ \hline Period 3 & 2.941 & 2.884 & 2.829 & 9. 2775 & 2.723 & 2.67 & 32.577 & 72.487 & 72.402 & 2.322 & 2.246 & 3. 2.174 & 2.106 \\ \hline Period 4 & 3902 & 3.808 & 3.717 & 3630 & 3.546 & 3.465 & 53.312 & 23.170 & 3.037 & 2.914 & 2.798 & 2.690 & 2.589 \\ \hline Period 5 & 4.853 & 4713 & 4.580 & 4.452 & 4.329 & 4212 & 23993 & \begin{tabular}{l|l} 3 & 3791 \end{tabular} & 3.605 & 3.433 & 3.274 & 3127 & 2.991 \\ \hline Period 6 & 5795 & 5.601 & 5.417 & 5.242 & 5.076 & 4.917 & 7. 4.623 & \begin{tabular}{l|l} 3 & 4355 \end{tabular} & 54.111 & 3.889 & 3.685 & 3,498 & 3.326 \\ \hline od 7 & 76.728 & 6.472 & 6230 & \begin{tabular}{ll} 0 & 6.002 \end{tabular} & 5786 & 5.582 & 25.206 & 6.4 .868 & 8.564 & 4.288 & 4.039 & 3.812 & 3.605 \\ \hline Period 8 & 8. 7.652 & 7325 & 7.020 & \begin{tabular}{ll} 0 & 6.733 \end{tabular} & 6463 & 6.210 & 55.747 & 75.335 & \begin{tabular}{l|l} 5 & 4.968 \end{tabular} & 4.639 & 4.344 & 4.078 & 3.837 \\ \hline Period 9 & 8.566 & 8.162 & 7786 & \begin{tabular}{ll} 6 & 7.435 \\ \end{tabular} & 7.108 & 6802 & 26247 & 75.759 & \begin{tabular}{lll} 9 & 5328 \end{tabular} & 4.946 & 4.607 & 4.303 & 4.031 \\ \hline \begin{tabular}{l} Period \\ 10 \end{tabular} & 9471 & 8.983 & 8.530 & & 7722 & 7360 & 6.710 & 06.145 & 55.650 & 5216 & 4.833 & 4.494 & 4.192 \\ \hline \begin{tabular}{l} Period \\ 11 \end{tabular} & 10.368 & 9.787 & 9.253 & 38.760 & 8.306 & 7.887 & 7.139 & \begin{tabular}{l} 9.495 \end{tabular} & 55.938 & \begin{tabular}{l|l} 3.453 \end{tabular} & 5.029 & 4.656 & 4.327 \\ \hline \begin{tabular}{l} Period \\ 12 \end{tabular} & 11255 & 510.57 & 59.954 & 49.385 & 8.863 & 8384 & 4.536 & 6.814 & 46.194 & 5.660 & 5197 & 4.793 & 4.439 \\ \hline \begin{tabular}{l} Period \\ 13 \end{tabular} & 12.134 & 1.348 & 810.63 & 59986 & 9.394 & 8.853 & \begin{tabular}{ll} 3 & 7.904 \end{tabular} & 47.103 & 36.424 & 4.842 & 5.342 & 4.910 & 4533 \\ \hline \begin{tabular}{l} Period \\ 14 \end{tabular} & 13.00 & & 11.29 & 10.5 & 3 9.899 & 9.295 & 58.244 & 47367 & 6.628 & 6.002 & 5.468 & 5.008 & 4.611 \\ \hline \begin{tabular}{l} Period \\ 15 \end{tabular} & 13.865 & & & 1811.11 & 810.380 & 0.9 .712 & 8.559 & 97.606 & 6.6 .811 & 6.142 & 5.575 & 5.092 & 4,675 \\ \hline \begin{tabular}{l} Period \\ 20 \end{tabular} & & & 87 & 713.5 & 012.462 & 211.47 & 09818 & \begin{tabular}{l|l} 8 & 8.514 \end{tabular} & 47.469 & 96.623 & 5.92 & 5.353 & 4870 \\ \hline \begin{tabular}{l} Period \\ 25 \end{tabular} & 02 & & & 1315.622 & 214094 & 412783 & 1310.675 & 159.077 & 77.843 & \begin{tabular}{l|l} 3 & 6.87 \end{tabular} & 6.09 & 5.46 & 4.948 \\ \hline \begin{tabular}{l} Period \\ 30 \end{tabular} & & & & & 372 & 21376 & 511.25 & 8.9 .427 & 78.055 & 57.003 & 6.17 & 5.51 & 4.979 \\ \hline \begin{tabular}{l} Period \\ 40 \end{tabular} & & & & 1519: & 3) 17.15 & 915.04 & 611.92 & 5.5 .779 & \begin{tabular}{ll} 9 & 8244 \end{tabular} & 4.105 & 6.233 & 5.648 & 4.997 \\ \hline \end{tabular} Print Done Reference \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|c|c|} \hline \multicolumn{14}{|c|}{ Future Value of Annuity of \$1 } \\ \hline Periods & 1% & 2% & 3% & 4% & 5% & 6% & 8% & 10% & 12% & 14% & 16% & 18% & 20% \\ \hline Period 1 & 1.000 & 1.000 & 1.000 & 1.000 & 1000 & 1000 & 1000 & 1.000 & 1.000 & 1.000 & 1000 & 1.000 & 1000 \\ \hline Period 2 & 2.010 & 2.020 & 2.030 & 2.040 & 2050 & 2060 & 2080 & 2.100 & 2.120 & 2.140 & 2160 & 2.180 & 2200 \\ \hline 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 \\ \hline Period 4 & 4.060 & 4.122 & 4.184 & 4.246 & 4310 & 4.375 & 4.506 & 4.641 & 4.779 & 4921 & 5.066 & 5215 & 5.368 \\ \hline Peri & 5.101 & 5.204 & 5.309 & 5.416 & 5.526 & 5.637 & 5.867 & 6.105 & 6.353 & 6.610 & 6877 & 7154 & 7.442 \\ \hline Per & 6.152 & 6308 & 6.468 & 6.633 & 6802 & 6.975 & 7.336 & 7.716 & 8115 & 8.536 & 8977 & 9.442 & 9.930 \\ \hline Per & 7.214 & 7.434 & 7662 & 7.898 & 8142 & 8 & 3 & & 10.089 & 10.730 & 11.414 & 12.142 & 12916 \\ \hline & 8.286 & 8.583 & 8.892 & 9214 & 9549 & 9.897 & 10.637 & 11.436 & 12.300 & 13.233 & 14240 & 15.327 & 16.499 \\ \hline Peri & 9.369 & 9.755 & 10.159 & 10.583 & 11.027 & 11491 & 12488 & 13.579 & 14776 & 16.085 & 17.519 & 19.086 & 99 \\ \hline Peri & 10.462 & 10.950 & 11.464 & 12.006 & 12.578 & 13.181 & \begin{tabular}{r} 12.400 \\ 14.487 \end{tabular} & 15.937 & 17549 & \begin{tabular}{l} 19.337 \end{tabular} & 21.321 & 23.521 & 25.959 \\ \hline Peri & 11.567 & 12.169 & 12.808 & 13.486 & 14.207 & 14.972 & 16.645 & 18.531 & 20.655 & 23.045 & 25 & 28.755 & 32.150 \\ \hline & & & 14.192 & 15.026 & 15.917 & 16.870 & 18.977 & 21.384 & 24.133 & 27,271 & 30.850 & 34.931 & 581 \\ \hline Peri & & 14 & 15618 & 16.627 & 17.713 & 18.882 & 21.495 & 24.523 & 28.029 & 32.089 & 36.786 & 42.219 & 48.497 \\ \hline & 1 & 15 & 17.086 & 18292 & 19.599 & 21.015 & 24.215 & 27975 & 32.393 & 37.581 & 43.672 & 50.818 & 59.196 \\ \hline Pe & & & & 20.024 & & 76 & 27.152 & 31.772 & 37.280 & 43.842 & 51.660 & 60.965 & 72.035 \\ \hline Peri & 22019 & 24.297 & 26 & 29.778 & 33 & 38 & 45.762 & 57.275 & 2052 & 91.025 & 115,380 & 146.628 & 38 \\ \hline & & & & & 27 & & 73.106 & 98 & & 181.871 & 214 & & \\ \hline & & & & 56 & 66.439 & 79.058 & 113.28 & 1644 & 241.33 & 356.787 & 530.312 & 790.948 & 887 \\ \hline & & & & & & & & & & & & & \\ \hline \end{tabular} Print Done \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|c|c|c|c|} \hline & & & & & & Future & Value o & of $1 & & & & & \\ \hline Periods & 1% & 2% & 3% & 4% & 5% & 6% & 8% & 10% & 12% & 14% & 16% & 18% & 20% \\ \hline Period 1 & 1.010 & 1.020 & 1.030 & 1.040 & 1.050 & 1.060 & 1.080 & 1.100 & 1.120 & 1.140 & 1.160 & 1.180 & 1.200 \\ \hline Period 2 & 1.020 & 1.040 & 1.061 & 1.082 & 1.103 & 1.124 & 1.166 & 1.210 & 1.254 & 1.300 & 1.346 & 1.392 & 1.440 \\ \hline Period 3 & 1.030 & 1.061 & 1.093 & 1.125 & 1.158 & 1.191 & 1.260 & 1.331 & 1.405 & 1.482 & 1.561 & 1.643 & 1.728 \\ \hline Period 4 & 1.041 & 1.082 & 1.126 & 1.170 & 1.216 & 1.262 & 1.360 & 1.464 & 1.574 & 1.689 & 1.811 & 1.939 & 2.074 \\ \hline Period 5 & 1.051 & 1.104 & 1.159 & 1217 & 1.276 & 1.338 & 1.469 & 1.611 & 1.762 & 1.925 & 2.100 & 2288 & 2488 \\ \hline Period 6 & 1.062 & 1.126 & 1.194 & 1.265 & 1.340 & 1.419 & 1.587 & 1.772 & 1.974 & 2.195 & 2.436 & 2.700 & 2986 \\ \hline Period 7 & 1.072 & 1.149 & 1.230 & 1.316 & 1.407 & 1.504 & 1.714 & 1.949 & 2211 & 2.502 & 2.826 & 3.185 & 3.583 \\ \hline Period 8 & 1.083 & 1.172 & 1.267 & 1.369 & 1.477 & 1.594 & 1.851 & 2.144 & 2.476 & 2.853 & 3278 & 3.759 & 4.300 \\ \hline Period 9 & 1.094 & 1.195 & 1.305 & 1.423 & 1.551 & 1.689 & 1.999 & 2.358 & 2.773 & 3252 & 3.803 & 4.435 & 5.160 \\ \hline \begin{tabular}{l} Period \\ 10 \end{tabular} & 1.105 & 1.219 & 1.344 & 1.480 & 1.629 & 1.791 & 2.159 & 2.594 & 3.106 & 3.707 & 4.411 & 5.234 & 6.192 \\ \hline \begin{tabular}{l} Period \\ 11 \end{tabular} & 1.116 & 1243 & 1.384 & 1.539 & 1.710 & 1.898 & 2.332 & 2.853 & 3.479 & 4.226 & 5.117 & 6.176 & 7.430 \\ \hline \begin{tabular}{l} Period \\ 12 \end{tabular} & 1.127 & 1.268 & 1.426 & 1.601 & 1.796 & 2.012 & 2.518 & 3.138 & 3.896 & 4.818 & 5.936 & 7.288 & 8.916 \\ \hline \begin{tabular}{l} Period \\ 13 \end{tabular} & 1.138 & 1.294 & 1.469 & 1.665 & 1.886 & 2.133 & 2.720 & 3.452 & 4.363 & 5.492 & 6.886 & 8.599 & 10.699 \\ \hline \begin{tabular}{l} Period \\ 14 \end{tabular} & 1.149 & 1.319 & 1.513 & 1.732 & 1.980 & 2.261 & 2.937 & 3.797 & 4.887 & 6.261 & 7.988 & 10.147 & 12.839 \\ \hline \begin{tabular}{l} Period \\ 15 \end{tabular} & 1.161 & 1.346 & 1.558 & 1.801 & 2.079 & 2.397 & 3.172 & 4.177 & 5.474 & 7.138 & 9.266 & 11.974 & 15.407 \\ \hline \begin{tabular}{l} Period \\ 20 \end{tabular} & 1220 & 1.486 & 1.806 & 2.191 & 2.653 & 3.207 & 4.661 & . 727 & 9.646 & 13.743 & 19.461 & 27.393 & 38.338 \\ \hline \begin{tabular}{l} Period \\ 25 \end{tabular} & 1.282 & 1.641 & 2.094 & 2.666 & 3.386 & 4.292 & 6.848 & 10.835 & 17.000 & 26.462 & 40.874 & 62.669 & 95.396 \\ \hline \begin{tabular}{l} Period \\ 30 \end{tabular} & 1.348 & 1.811 & 2.427 & 3.243 & 4.322 & 5.743 & 10.063 & 17.449 & 29.960 & 50.950 & 85.850 & 143.371 & 237.376 \\ \hline \begin{tabular}{l} Period \\ 40 \end{tabular} & 1.489 & 2.208 & 3.262 & 4.801 & 7.040 & 10.286 & 21.725 & 45.259 & 93.05 & 188.88 & 378.72 & 750.37 & 1,469.772 \\ \hline \end{tabular} Print Done