Question 1 (10 points): Pine Village city council proposes to construct new recreation fields. Construction will cost $350,000 and annual O&M expenses are $80,000. The city council estimates that the value of added youth leagues is about $125,000 annually. In year 6 another $90,000 will be needed to refurbish the fields. The city council agrees to transform the ownership of the fields to a private company for $150,000 at the end of year 10. . Draw the cash flow diagram. (5 points) If the MARR for the Pine Village city is 6%, calculate the NPV of the new recreation fields project. (5 points) Single Payment Compound Present Amount Compound Interest Factors Uniform Payment Series Capital Compound Sinking Arithmetic Gra Sinking Stogle Payment Compound Present Amount Worth Factor Factor Find Find P Glven Given PE 1.000 Factor Find A Given AF Present Worth Factor Find Glen Worth FAP Given AG PAG 1 DE 0 1 3 4 5 2.673 0.45 S6 1.427 5 1.191 1.262 1.338 1419 1.504 1.594 1.689 1291 1.898 2012 2.133 2.261 7 8 9 10 196 .7921 7473 7050 .6631 6274 5919 3584 5265 4970 -4688 4423 ON 3560 4.965 7.954 11.450 15.450 19.141 24577 4917 5.58 6.210 6.802 7 8 9 10 7.87 34 8853 2.330 2.766 3.195 1613 4022 4.421 4511 5.192 5.564 5.926 9.295 11 12 13 14 15 16 17 IN 19 20 21 22 23 24 12 13 14 19 16 17 6.624 19 4854 3141 226 1724 1414 1191 1010 OTO 0759 0668 0593 05.10 0476 0410 0190 0354 0324 40296 0272 0250 0230 0213 0197 0182 0169 0157 01:46 .0136 0126 0118 0110 0103 .00960 00897 7.289 7.605 7.915 8.217 3.510 8.795 9.072 9.341 Compound Interest Factors Uniform Payment Series Capital Compound Recovery Amount Factor Factor Find A Find Given Glven A AP FIA 10600 1.000 5454 2000 3741 3.184 26 4375 2374 5.637 2014 6.975 1991 8.394 1610 9.897 1470 11.491 13:10 13.181 1265 14.972 1193 16.670 11.10 IR X2 1076 21.015 1010 23.276 0990 25.672 0954 28.213 0924 30.905 0896 33.700 ON 72 36 786 0850 39.993 0830 41192 0813 $6.995 0797 50.815 0782 54.864 0769 59.156 0757 63.706 0746 07:36 73.640 0726 79.05 0718 4.801 0710 90.890 0703 9733 0696 101184 0690 111.435 0665 154.762 0647 212.743 290.335 0625 394.171 0619 533.126 0614 719080 .0610 967.928 0608 1 30009 0606 1 1 746,6 0604 2330 0603 3141.1 0602 42041 0602 56383 21 22 24 15 26 3936 3714 3503 3305 3118 2942 2775 2618 2470 2330 -2198 2074 .1956 1846 . 1741 1643 .1550 1462 1379 1301 0972 0727 0543 0406 0303 26 27 28 29 30 2.540 2.693 2.854 3.026 3.207 3.400 3.504 3.820 4049 4.292 4349 4.822 5.112 5.418 5.243 6.088 6,453 6.841 7.251 7.686 10.286 13.765 18420 24.650 32.988 44.145 59.076 79.057 103.796 141.578 189.464 253.545 339,300 30 31 IE TE FE 34.870 40.337 45.963 51.713 57554 63459 9.401 75.357 81.306 87230 93.113 98941 104.700 110.381 115.973 121.468 126.860 132.142 137309 142.359 147.256 152.090 156.768 161.319 165.743 185957 203.109 217.457 229.322 239.043 346.945 253.327 258.453 262 549 265 810 268.395 270.437 272047 9.712 10.106 10.477 10.82 IL15 11.470 11.764 12042 12.303 12.550 12.733 13.003 13211 13.4065 13.591 13.765 13.929 14.084 14.230 14.368 149 15.046 15.456 15.762 15.991 16.161 16.289 16.15 16.456 16.509 16.549 16.579 16.601 16.618 9.857 10.103 10.342 10.574 10.799 11.017 11.228 11.432 35 34 35 40 45 50 55 MO 0634 45 So 55 65 70 75 NO 85 50 95 100 0227 0169 0126 00945 00706 400528 00394 0295 00646 00470 00344 00254 00188 00139 00103 00077 D0057 00043 00032 00024 00018 12359 13.141 13.796 14.341 14.791 15.160 15.461 15.706 15.903 16.062 16.189 16.290 16 371 65 70 75 SO 8S 90 95 100 sharing your screen Stop sharing Hide
