Question Help P26-29A (similar to) Water Planet is considering parcheing a water park in Alanta, Georgia, for $1,950,000 The new facility will generate emain unelui for eight years and have no residuaal value. The company uses strnight ine depreciation, and its slockholders annual net cash infows of $483,000 for eight years Enginoors estmate that the new facilties w demand an annual retum of 12% on inveetments of this nature (Cik the icon to view the Present Value of $1 table) Click the loon to vew the Presont Value of Annulity of $1 bable ) 1. Compute the payback, the ARIR, the NPV, the IRR, and the proftability index of this investment 2 Recommend whelher the company should invest in this project Requirement 1.Compute the payback, the ARR, the NPV, the IRR, and the profitability index of this investment t delamine the fomula and caloulate payback (Round your anewer to one decimal place, X.X) Expected acrual net cash infow 483,000 Amount invested Payback 4.0 years 1,950,000 dowwe t etmuleand calculate he acoouring mte of retum (APR) Rurd he perertge to he nearest h penerXS) Prosent Value of $ 1% 2% 3% 4% 15% 6%|7%.0% 10% 10% 12% 14% 15% 16% 18% 20% 0.3 0 0seo 0.5 0.082 0962 0943 oss se 0.917 0009 0.2 0877 0870 0862 0847 08 10.980 10. 1 10.943 | 0325 | 0907 | 0000 :0.873 0.357 | 0842 0826 0707 | 0789 0756 0743 | 0718 | 0604 0.GM , 0942 : 0915 | 0009 | 0864 | 0840 | 0816 | 0794 : 0.772 | 0751 | 0712 | 0875 | 0868 | 0841 | 0 | 0579 |0.001 :0.904 | 0888 | 0355 | 0823 10. 10.783 | 0735 | 0 10 06M 0502 | 0572 | 0552 | 0516 | 0AB2 | 0961 0.06 0.8830822 0.784 0747 0713 0.681 0650 0621 0567 0.519 0407 0476 0437 0402 0.942888 | 0837 | 0790 0746 | 0706 | 0666 0630 | 0506 0564 0507 | 0456 0 | 0410 | 0370 | 0536 09330871 0.813 0760 0711 0.865 0623 0.583 0.547 0513 04520.400 0.376 0354 0.314 0.279 0 323 0853 0789 0.731 0677 0 627 0 582 0540 0502 0467 0404 03610327 0305 0266 0.233 0.914 0.807 0.786 | 0703 | 0645 | 0 0544 | 0500 0 0404 0361 | 0308 0264 | 0263 | 0225 | 0194 | 905 0.820 0.744 0676 0614 0.558 0.508 0.463 0422 0 386 0.322 0270 0 247 0.227 0.191 0.162 0806 : 0804 | 0722 | 0660 | 0.585 | 0527 | 0475 | 0429 UM 0350 | 0287 | 0,0215 | 0195 | 0102 | 0135 0887 0.788 0.701 | 0025 | 0.567 0.497 | 0444 | 0397 | 035. 0.319 | 0257 | 0 e : 0187 1 0168 0137 0.112 879 0773 0.681 0.801 0.530 0.469 0415 0368 0 326 0200229 0182 0163 0.145 0.116 003 8700758 0.681 0.577 0.505 0442 0.388 0.340 0299 0263 0205 0.160 0.141 0.125 0099 007 0.001 10.70 | 0842 | 0555 | 0481 | 0417 | 0 0315 | 125 | 029 | 0183 | 0140 | 0125 | 0108 | 0084 | 0005 | 0A53 | 0.728 | 0823 | 0534 | 0458 | 0304 | 0209 | 0292 | 0252 | 0218 | 0, 0123 | 0107 | 0003 | 0071 | 0054 | 0.84.0714 i0ES 10.513 | 0406 | 0371 | 0317 | 0270 | 0201 | 0198 | 0146 | 0108 | 0 |0080 | 100 | 0045 0836 0. | 0587 | 0.494 | 0416 | 0350 | 0296 | 0250 | 0212 | 0 180 | 0 130 0 0001 | 0009 | 0061 | 0008 0m | 0386 | 0570 | 0475 | 0206 | 0201 | 0.277 | 0252 | 0194 | 0104 | 0.116 | 0 | 0070 | 0060 | 0043 | 0001 a20 | 0.573 | 0.554 0.456 | 0377 | 0.312 | 0258 | 0215 | 0178 | 0149 | 0104 | 0073 | 0001 | 0061 | 0037 | 0026 100000 00000 00000 00000 102 160 Reference Prosont Value of Annuity of ia.1% 2%.3%,4%.5%8%T7%!8%19%!10% 112% | 14% | 15% | 10% | 18% 120% 980 080 0971 09620.952 09430935 .928 0917 0909 0803 0.877 0.870 0.862 0847 0833 970 1,942 1.913 1.886 1.859 1.833 1.808 1.783 1.759 1.738 1880 1647 1.826 1.605 1.586 1528 21 284 2.829 2775 2.723 2873 2624 2577 2531 2.487 2402 2322 2.283 2246 2.174 2.100 3.3.8083717 3.630 3.548 | 3.46 | 3387 | 3312 | 3240 | 3.170 | 3.037 | 2014 | 2865 | 2798 | 2000 | 2589 483 4713 4580 452 9 212 100 3983 ,880 3791 3.805 3,433 3,362 3,274 3127 201 4486 4355 4.111 3.889 3784 3.685 3,498 3.326 78 642 6230 6002 5786 5582 5389 5206 5.033 468 44 428 3812 3605 7852 : 732s l 7020 6.733 |8463| 6210 | 5971 | 5747 | 5535 | 5335 | 4968 | 4639 | 4487 | 4344 | 4.078 | 3637 8.566 a 102 | 7 | 7435 | 7 108 | 6 | 6515 | 6247 | 5se6 5750 532e 4946 4772 4607 4300 | 4cot a471 &R3 18.530 8.111 | 7.722| 7300 | 7004 670 | 6418 6345 seso l 5216 | 5019 4803 | 440, 4192 3 795 5.801 5417 242 5.07 917 4.767 1.255 10.575 9964 9 385 8.863 8.384 7943 7536 7.161 6814 6 194 5 660 5421 5.197 4.793 443 2 134 11 348 10.635 9.986 9.394 8.8538358 7904 7.487 7103 6 424 5.842 5 5835.342 4910 4533 13004 12 108 11.296 10.563 9.899 9.295 8745 8244 7.786 7367 6 628 6.002 5.724 5468 5.008 4.611 3.886 12849 11.938 11.118 10.380 9.712 9.108 8559 8.061 7.806 6.811 6142 5.847 5.575 5.092 4.675 4718 13578 12581 11,652 10.838 10.106 9447 8861 8313 7804 6974 6.265 5.94 5 668 5162 4730 tsse2.4292|13166| 12.166|11274| 10.477 | 9763 | 9122 | 8544 | 8022 | 7 120 | 6373 | 6047 | 5749 5222 | 477s %298|14002|13.754| 12669|11600| 10828| 10069| 9372 | 8756 | 8201 | 7250 | 6467 | 6 128 | 5818 | 5273 | 4812 7226 15.878 14 324 13 134 12.085 11.158 10.336 904 8960 8365 7 366 6550 6.198 5877 316 843 046 16.361 14 877 13.580 12 482 11 470 10.504 9818 9.129 8514 7823 6250 5.829 5363 4870 L4d5ea_13ADM.IJAM, 1.^m..oean.L, te.l.a ee.1.a 545
