Splash Country is considering purchasing a water park in Aldanta Georgia for $1,850,000. The n have no new facilty will generate annual net cash intows of $481000 for eight years Engineers estimate that the facility ill remain useul for eighty and an a nual ream of t 0% on nvestnets of his The company s thighere deprecaon and is stckholdersde (Cick the loon to view the Present wue of $1 tabie)(Cick the ioon to view Present Vile of Ordnary Annuity of $t table ) the icon to view Fulure Viaun of Ondinary Annuity of $1 dable) Read the tequremect Requirement 1.Compute the paytack the ARR, the NPV, the RR, and the profituablity index of this investmen First, determrn the tornia and aloite payback. Oord your armer to one place. XX nual net Payback Nlest, determine the f ormula and calculale the accounting rate of relum (ARR) (Round the percentage to x.x%) ce.ag' lhe newest tenth Net Cesh Annuity PV FactorPresent 9 t Average aneual operating icome Amount invested Calculate the net present value(NPV) (Enter any factor amounts to three decimai places, X.XXX) Net Cash Anmuity PV FactorPresent 8 Present val of snuity Investment The RR 0 temal eate of return) is between : 12.14% Firaly, determine the formuls and caioulate the profitablity index. (Round your answer to two decimal places XXx) Prolitablity index Requirement 2.Recommend wheter the company sheul invest inis projct invest nhe project becane the payback parod is ne operating ie, the NPV isthe proltability index ts 8 N M 2 Present Value of $1 09 o se 097 0962 962 0943 0935 0926- 917 0909 10093 0877 0870 0862 0 2 0980 | 0961 0943 loses | 0907 | 0890 | 0873 | 0857 | 0842 | 0826 | 0.797 | 0789 | 0.756 | 0743 / 0718 0694 3 0971 0942 0915 0889 0864 0840 0816 0794 0772 0751 0.712 0675 0658 0641 0.609 0.579 40961 0524 0888 0855 0823 0792 0763 0735 0.708 0683 0636 0592 0572 0.552 0516 0.482 5 0951 0908 0863 0822 0784 0747 0713 0681 0650 0621 567 0519 0497 0476 0437 0402 6 0942 088 0837 790 0746 05 63 0 596 0564 0507 0456 0432 0410 0370 0335 0933 0871 0813 0760 0711 0665 0623 0583 0547 0513 0520400 0.376 0.354 0314 0279 923 0853 0789 0731 0677 0627 0582 540 2 047 0404 031 90914 083 076 003 0645 592 4 500 0460 0424 03600284 10 0906 0820 0744 0676 614558 08 263 0225 019 0463 0422 0386 0.32 0270 0247 0227 0.191 62 0.585 | 0527 0.475 0.429 | 0388 | 0.350 | 0.287 | 0.237 | 0215 | 0195 | 0162 | 0as 701 | 0625 | 0.557 | 0.497 0444 | 0397 | 0356 | 0319 | 0.257 | 0208 | 0.187 | 0168 0137 | 012 0326 020 0229 0182 0.163 0145 0.116 003 0263 0.205 0160 0141 0125 0099 078 13 0879 0773 0681 0601 0.530 0469 0415 0368 0 15 | 086, 0743 | 0842 | 0555 0481 | 0417 | 0362 | 0.315 0275 | 0239 | 0183 0 140 123 Ofoe 0084 0065 0853 0728 | 0623 | 0534 | 0458 | 0394 | 0339 | 0292 0.252 | 0218 | 0163 | 0123 | O 197 | 0093 0071 17 0844 0714 0805 0513 0436 0371 0317 20 0231 019 0146 0.1080 093 0 080 0.0600.045 18 \ 0836 0700 0587 0404 | 0A1 350 | 0296 | 0.250 | 0212 | 0.180 | 0 130 | ooas l oce, 00, 0051 003e 0054 0828 0686 0570 0475 3 0331270232 19464 0.116 0083 0.070 0.060043 0031 0820 0673 054 0458 037 0312 0258 0215178 104 00730061 0010037 002 21 0811 000538 0439 039 0294 0242199 0164 0135 009300400300440031 0022 22 0803 0647 0.522 0422 0342 0270226 0184 0150 0123 056 0046 0038 008 23 0795034 0507 06 0326 0262 0211 0170 013 0.112 0074 0049 00400033 00220015 24 07880622 0492 0.390 0310 0247 019 158 0126 0102 .66 0043 0035 0.028 0019 0013 25 0760 0610 0478 0375 2 033 4 0.11609038 000024 0160010 26 0772 05 0.464 361 0281 0220 .172 0135 0.108 .084 0053 0330026 0021 0014 0.009 e, and the ARF Print Done 8 9 0 5 6 3 Future Value of $1 Pends! 1% 2% 13% 14%15%-6%17%li 1 1.010 1.020 | 1030 | 1040 1050 1060 1070 080 1090 1100 1120 | 1140 1.150 2 1020 1040 1061 1082 1,103 1.124 1145 1166 1,188 1210 1254 1300 1.323 1.030 1.061 1093 1125 1158 1191 1225 1260 12 1331 1405 1.482 1.521 41041 1.082 1126 1.170 1216 1262 1.311 1360 1412 1464 1574 1689 1749 5 1051 1,104 7 2 140 1611 1762 1825 2011 6 1062 1126 1194 1265 1340 1419 1501 1587 1677 1.772 174 2195 2313 71.072 1149 1230 1316 1407 1504 1606 1.714 1828 49 2211 2502 2660 8 1083 1.172 1267 369 1477 194 1718 1851 1983 2144 2476 2853 3059 9 1094 195 1.305 1423 1551 1689 183 1999 2.172 2358 2773 3252 3518 10 1105 1219 344 1480 1629 191 1967 2158 2367 2594 3.106 3707 4046 111.116 1243 1384 1539 110 1898 2105 2332 80 283 3479 4226 4652 12 1127 | 1268 | 1426 | 1601 | 1796 | 2012 | 2252 | 2518 | 2813 | 3138 | 3896 | 4818 | 5350 13 1.138 1294 169 1885 1.8 2133 2410 2720 3066 3452 4363 5492 6.153 14 1149 1319 1513 1732 1980 2261 2579 2937 3.342 3798 4887 6261 7076 15 1161 134) 1558 | 1801 | 2079 2.397 | 2759 | 3.172 | 3642 | 4177 5474 | 7.138 8.137 16 1.173 1373 1601873 2183 2540 2.962 3426 3970 4595 6.130 8137 9358 17 1184 1400 | 1653 1948 | 2292 | 2693 | 3.159 | 3.700 | 4328 | 5054 | 6866 | 9276 1076 18 1.196 1428 1702 2026 2407 2854 3380 39 4717 560 76901058 12.38 19 1208 14571.754 21072527 3026 3617 431 5142 61168613 1206 14.23 201220 1488 1806 2191 2653 3 207 3870 4661 604 6727 946 13.74 16,37 21 123) 198 | 1860 | 2279 2786 | 3400 | 4141 034 | 6 198 | 7.400 | 1080 | 1567 22 1245 | 15 6 1916 2370 292s l 3604 | 443 543 6659 | 1140 | 1210 1786 2184 23 1257 1.577 1974 2485 3.072 3820 4741 5871 72588954 13550.3624.89 24 1270 1.608 2.033 2563 3225 4049 5072 63417.911 9850 1518 23212863 25 t 282 1 641 2 2866 3386 | 4292 5427 6848 .62) 1g 83 1700 2646 3292 2 1295 1673 2157 2.772 356 4549 587 7 9399 112 19.04301737.86 21.308 2221 2883 3733 4 822 621498 1025 13.11 21.32 3439 4354 one, and the AR Print Done MacBook Ai 7 8 9 5 6 2 2 Present Value of Ordinary Annulty of $ 1%|2%|3%|4% 5%|6% | 7% T8% 10990 0980 0971 02 092 043 0935 026 0917 0909 0893087 0870 0.862 0847 0.83 1970 1942 1913 186 1859 1833 1808 1783 1.759 1736 160 1647 1626 1605 1566 1528 3 2941 2884 2829 2775 2723 2673 2624 2577 2531 2487 2402 2322 2283 224 2174 2106 4 | 3902 | 33717 | 3630 | 3546 | 3465 | 3387 | 3312 | 3240 | 3170 | 3037 | 2914 | 2855 | 2798 | 2690 | 2s89 4853 4713 8 4329 4212 409 380 3791 360 3433 3352 3274 3,127 91 5795 5601 5417 5242 5076 4917 4767 4623 446 4355 4.111 389 374 3685 3498 3326 76728 6472 6230 6002 5786 82 539 5206 5033 4868 4564 4288 160 4039 3812 3605 8 7652 7325 7020 6733 6463 6210 5971 5747 53 5.3 4968 4639 4487 4344 4078 3837 9 8566 8162 7.786 743 7.108 6802 6515 247 99 5759 5328 4946 4772 4607 4303 403 10 9471 | 8983 | 8530 8.111 7722 | 7360 : 7024 | 6710 | 6418 | 614s | seso : sze | sos | ass | asnie 11 110368| 9787 9253 | 8760)306 | 7887 | 7499 | 7 139 | 6805 | 6495 5.938 | S453 | 5234 | 5029 | 4656 |4327 12 11255 10575994 9365 8863 8384 7943 753 7.161 6814 6194 505421 5197 4793 443 13 12.134 11 348 10635 9986 934 8853 838790 7487 7,103 6424 5842 5583 5342 4910 4533 4 13004 12106 11.26 10563 9899 9.295 8745 8244 7 7367 6628 6002 5724 5466 5.008 411 15 13 12849|11 938|11118|10.380|9712|9108| 8559|806, |7606| 68tt 6142|5847|5575|54675 16 114 718|13.578|12561|11 652 | 10838|101 140.851 |6313| 7824|6574|6.265| 5954|5669|5.102| 4730 17 15562 1422 13166 12.166 11274 10477 9763 18 | 16.398|14 992 13.754 | 12659|11600110828| 10059 9.372 | 8756 | 8201 | 7250 | 6467 | 6 128 5818 5273 4812 218048 16.35 14877 13.90 1242 1170 10.594 9818 9129 81496623 6259 529 5353 4870 912248022 7120 6373 6047 5749 5222 4775 226 15678 14.324 13134 12065 11.158 10336 604835 736 6550 6198 5877 5316 4844 22 1980 17 658 15 937 14451 13163 23 20456 18.292 16 444 14 857 13 24 21 243 16.914 16.936 15.247 13 011 15415 | 14 029 12 821 | 11 784 | 10836 | 10017 9292649 | 7562 | 6687 | 6312 | S973 | 5364 as, 15937 | 14 451 | 13 163 | 12042 | 11061 10201 | 9442 172 198 I sna l sass | son s4101 40 .489 12.303 11 272 10.371 9580 883 7182699 4 5432 4925 04 22 023 19 523 17413 15 622 14094 12.783 1154 0675 9823977 7843 6873 07 5467 448 22796 20 121 17 877 15 S63 14 375 13 003 11 82 10810 2161 7869086491 6.118 5480 4958 27 23560 20 707 18.327 16 330 14643 13.211 11967 10.93502 9237 743 6935 6514 61365482 44 he, and the ARR ane Print Done 0 8 195 360 250 1 table uture Value of Ordinary Annuity of $ 12% | 14% | 15% 11,000 1.000 1000 1000 1000 1000 1000 1000 1000 1,000 1,000 1,000 1000 22010 20202030 2040 2050 200 2070 2080 2090 2100 2120 2140 2150 33030 3060 3091 3122 3153 3,184 3215 3246 3278 3310 3374 3.440 3473 44.060 4122 4.184 4246 4310 4375 40 506 4573 641 4779 421 493 01 5204 5309 5416 5526 5637 5751 5867 5985 610 653 6610 6742 6152 6308 6468 6633 680 6975 .153 73 523 7716 815 8536 8754 7 7214 | 7434 | 7662 | 7898 | 8142 | 8394 | 8654 | 8923 | 9200 | 9487 | 1009 | 1073 | 1107 8 | 8286583 | 8892 9.214 | 9.549 | 9897 | 10260| 1064 | 1103 | 1144 | 1230 | 1323 | 1373 99369 9755 10.16 1058 1103 1149 11 1249 1302 13.58 1478 6.09 16.79 10 1046 10.91 12058 1382 1449 5.19 154 1755 1934 20.30 11 | 11.57 | 1217 1281 1349 | 1421 1497 1578 1666 | 1756 1853 2086 2004 24.35 12 1268 1341 19 503 152 687 178 188 2014 21.38 2413 2727200 ny factor a Net Cas 14 14.95 15.97 17.09 629 960 2102 22 55 242126 02 3239 3758 4050 16 1726 185612 23.6625727930323300 3595 42.75 509 55.72 1381 | 1468 | 1562 | 1663 | 1771 | 1888 | 2014 | 21.50 | 2295 | 2491 280309 1 3435 729 860202 218 23.28 25.13 27,15 3 31.77 3728 44 4758 18 43 2001 2176 2370828.21 3084 375 369745448 88 912 5 08 2141 2341 2565 28.13 3091 3400 37AS 41.30 45.60 5575 6839 75.4 2284 | 2512 27s7 | 30.54 3376 | 3738 4145 | 4602 S, 16 6344 | 7897 8821 2-14% 18 1961 2 20 | 2202 | 2430 | x87 | 2978 | 3307 | 3679 | 4100 1 4576 smln za 24 2578 2868 3197 | 3572 | 3999 | 4487 50426 6400 .170 10.8 ,18.8 2885 | 3245 | 3662 | 4143 4700 | 5344 6089 | 6953 | 7954 1046 1983 | 159.3 6.79 88 50 11821587 1842 4773 | 5486 | 6325 | 73.11 | 6470 | 9835 | t33.3 18,9 | 2128 395 93.32 1092 1503203 245.7 mpany shoul 25 |2824 | 3203 | 46 | 4165 | 4773|5486|63251n11 1847019835 I t333 26 253 33 67 855431 51.11 5 18 66733 27 3082 | 3534 4071 4708 | 5467 | 637 7448 | 8735 | 1027 1211 | teu l pas 1694 23852838 Pint Done 7 5 8 0
