M$.$ John Backster, a retired executive, desires to invest a portion of his assets in rental property. He has narrowed his choices to two apartment complexes, Windy Acres and Hillcrest Apartments. The anticipated annual cash inflows from each are as follows

Save & Exit

Mindy Acres

Hillcrest Apartments Aftertas

Yearly Aftertas Cash Inflow

Probability

$0\mathrm{.}1$

Yearly Cash Inflow

$15,000$

$10,000$

$8\mathrm{.}2$

Probability

$0\mathrm{.}2$

$0\mathrm{.}3$

$0\mathrm{.}4$

$15,000$

$30,000$

$20,000$

$30,000$

$0\mathrm{.}40\mathrm{.}2$

$45,000$

$40,000$

$0\mathrm{.}1$

$50,000$

$0\mathrm{.}1$

Mr$.$ Backster is likely to hold the apartment complex of his choice for about $25$ years and will use this period for decision$-$making purposes. Either apartment can be purchased for $$200,000.$ Mr$.$ Backster uses a risk$-$adjusted discount rate approach when evaluating investments. His scale is related to the coefficient of variation $($for other types of investments, he also considers other measures$)$

Coefficient of

Variation

Discount Rate $5\%$

$9$

$13$

$0-0\mathrm{.}35$

$0\mathrm{.}35-0\mathrm{.}40$

$($cost of capital$)$

$0\mathrm{.}40-0\mathrm{.}50$

Over $0\mathrm{.}50$

not considered

a$.$ Compute the risk$-$adjusted net present value for Windy Acres and Hillcrest Apartments. $($Round $"$PV Factor" to $3$ decimal places. Do not round intermediate calculations. Round the final answers to nearest whole dollar.$)$

Kindy Acres

Net present value

Hillcrest Apartments