the charts are online. the oicture is blurry

Consider how Root Valley Spring Park Lodge could use capital budgeting to decide whether the $13,500,000 Spring Park Lodge expansion would be a good investment. Assume Root Valley's managers developed the following estimates concerning the expansion: Click the icon to view the estimates.) (Click the icon to view additional information.) (Click the icon to view Present Value of $1 table.) (Click the icon to view Present Value of Ordinary Annuity of $1 table.) What is the project's NPV (round to nearest dollar)? Is the investment attractive? Why or why not? Calculate the net present value of the expansion (Enter any factor amounts to three decimal places, X.XXX. Round to the nearest whole dollar.) Present Years Net Cash Annuity PV Factor Inflow (i=12%, n=10) PV Factor (i=12%, n=10) Value 1 - 10 Present value of annuity 10 Present value of residual value Total PV of cash inflows 0 Initial investment Not present value of expansion The expansion is project because its NPV is i Data Table Pr 116 skiers Hol 149 days Number of additional skiers per day Average number of days per year that weather conditions allow skiing at Root Valley Useful life of expansion (in years) Average cash spent by each skier per day Average variable cost of serving each skier per day Cost of expansion Discount rate 10 years 241 wh 82 13,500,000 12% More Info ng org Assume that Root Valley uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $750,000 at the end of its ten-year life. They have already calculated the average annual net cash inflow per year to be $2,748,156. Print Done and then continue to the next question. ME N Na M Per NE N W M M M VO 00 ID 5 CHET 000 . ON 10 OCH Pre Value of 15 24 12 14% GOOOO WS DO 0.125.000 0.87337 0.0 Glory D 0915 MOMOMO 000772 T 0615 00 QANO 2 700.750 GDM OR 64 OM 0.7130 BANO 2014 0001 O 0510 0.0 04 04 ON OM OST 01.050 0811 0.0001 0.60.0.400 0490040410 0:37 06230100.000 N 03 022 0.25 0.7310677 OSZTOM 0.50 0.2 0.47 0.00 0.00 0.545502014 0.44 35 0914 0121 0.500 00 0.44 140670 MI 00 0.6440 0.000 0422.30 0.3226200 ST 01 0104 0000S ONT 0415 8420 0196 OT 0.16 OS DOS 0.300.350.02370215 0417 0444 0.390 DD02170308 0173 0.18 0.133 0.601 0.550 0.400 0.415 09 022 0182 0.145 2001 04 sos03 0. 034 0.250 0.20 0.20 0.160 1125 0949 6556 0.481 0411 0.2 0.35 02702900185 0.140 01230108 0.04 S3028 05 0.4580030022 0.22 0218 0.160.13 0.000000 D. 0714 022002 10.146 O O TOO OST 0.100.000 19 0.250 0.12.10 30 000 0.000 0.405 0.36 0232 0.14 0.14 c.ro 0.116 030312 025 0.215 0.178 0.000 104 0.013 11 11 09040350 0100100164 0.13 0.00 0.0040063 0.0140331 DOS 1422 0.142 14 0.123 OD 0.09 0.030 0.834 002 0. 0.22 0.110 0.112 DIN 004 0.03 0499 0310 0.24 0.19 0.158 0.100 0.043 DO 0.008 0.01 0.48 0.375 0295 0.14 0.14 0.116 0.00 0.00 0.00 0.00 0.004001 0772 0.454 021 022002 0.13 0.100 0450 0.0840.00 0.00 0.001 0.01 674 0.58 0:20 0.00 0.06 0.07 NO 11 12 13 14 95 Present Value of Ordinary Anny 45 12 0000000000 TO 1970 192 10 11 180130 1.800 11110 11.11 2012042 275 273 2073 22.72531241120221222 23.01330354 303387332320 3.170 302012062. 453 40 41 42 43 30 31 300 3.03333 3724 3:12 8.76 3.601 5417 530 5.00 4917476 244 4111 33 6742623062SM 5. 8.30 5.200 4564 401 5.971 5767 3.5353 14 40 8162775 74357.100 655529 5.750 5.328 4946 4772 4607 4M 17.72270 T.02808.418 6.145660 5270 5.019 1089 2080738 7492 7.139 8.305 658 545392 11251957.38.80 8.34 TO 75.11 5.860 542151 12.1411.34 10.635.35 79047487 EANS 5.580 52 1300412100 1120010.03.09.29587457.77.6629 8.000 5734 so 312491133113020 8550 8.06 7.000 6816128575 14.71 13.502.11.210.381010694484580 6.20 5.9545.000 152 1201310612.106 111 10:47 913 8.122 3.5448032 7.1206.3738047 18.381512.000 1.000 118281100372 878.2017.250 5.1952 8400 58 San 172201561413141205 11.15 10.339.504 8.95083736550 8.158 SATS 18.046161350 12.00 10.5 8.129 8.5147490 6.249 535 8851701115415 14.009 121201175400100110228549 7. 19.60 175714451120011.0010201128772 125.993 7.6456N06:35 5.41 20:45112016441485 12.30 1.27210350 8.880 T. 672.30 54 213141631524137912550114510509 6.835 864 545 22 0931140 14121654 7.843 6.873 454 5 2279520121177715.00 13.01.201000929 7.86 6.900 23 20.127163301211131027 0.25 7.30 6.305 6.554 SET 167 CRO 16 17 10 15 2 MO DID om CO SUD 0.10 25 21 NPS Print Done Print Done Done MacBook Pro