Welly is considering purchasing a waterpark in Alluvia, Georgia, for $1.820,000 The facility wilgerwe wat hindows of 172.000 for years Ergers estimate that the facility woman years and emotsid value. The company nes smeline depreciation, and is stockholde demand in mum of 12% on lements of this (Click the icon to view the Person Value of State) (Click the icon to view Present Value of Ordinary Anaty of State) (Click the icon to www Future Value of 51 ) Oick then to Vw Future of Ordinary Aruty of S1 Read the Prosent Value of $1 Periods 1X 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.990 0.900 0.971 0.9520.932 0.943 0.935 0.926 0.917 0.909 0.093 0.877 0.870 0.862 0.847 0.833 Porlod 2 0.830 0.961 0.943 0.925 0.907 0.890 0.873 0.857 0.842 0.828 0.797 0.769 0.756 0.743 0.7180.694 Perlod 3 0.971 0.2 0.915 0.889 0.864 0.840 0.816 0.7940.772 0.751 0.712 0.675 0.658 0.641 0.6090.579 Period 4 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.636 0.592 0.572 0.552 0.516 0.482 Periods 0.951 0.906 0863 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.567 0.519 0.497 0.476 0.437 0.402 Period 6 0.942 0888 0.837 0.790 0.746 0.705 0.666 0.630 0.596 0.564 0.507 0.456 0.432 0.410 0.370 0.335 Perlod 7 0.933 0.8710.813 0.760 0.711 0.665 0.623 0.583 0.547 0.513 0.452 0.400 0.376 0.354 0.314 0.279 Period 8 0.923 0.853 0.789 0.731 0.677 0.627 0.582 0.540 0.502 0.467 0.404 0.351 0.327 0.305 0.266 0.233 Period 9 0.914 0.837 0.766 0.703 0.645 0.592 0.544 0.500 0.460 0.424 0.361 0.308 0.284 0.263 0.225 0.194 Period 10 0.905 0.820 0.744 0.676 0.614 0.558 0.508 0.463 0.422 0.386 0.322 0.270 0.247 0.227 0.191 0.162 Period 11 0.896 0.804 0.722 0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.287 0.237 0.215 0.195 0.162 0.135 Period 12 0.587 0.788 0.701 0.625 0.557 0.497 0.444 0.397 0.356 0.319 0.257 0.208 0.187 0.168 0.137 0.112 Period 13 0.879 0.773 0.681 0.601 0.530 0.469 0.415 0.368 0.326 0.290 0.229 0.182 0.163 0.145 0.116 0.093 Period 14 0.870 0.758 0.661 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.205 0.160 0.141 0.125 0.099 0.078 Period 15 0.861 0.743 0.642 0.555 0.481 0.417 0.362 0.315 0.275 0.239 0.183 0.140 0.123 0.108 0.084 0.065 Print Done TUTOS UDOT 4.73 V.02 WJJJ V.901 U 0.00 10 VZIJ TUZJS V.TO 0.190 UTZ TUTU WD Period 16 0.853 0.728 0.623 0.534 0.458 0.394 0.3390.292 0.252 0.218 0.163 0.123 0.107 0.093 0.071 0.054 Period 17 0.844 0.714 0.605 0.513 0.438 0.371 0.317 0.270 0.231 0.1980.146 0.108 0.093 0.080 0.060 0.045 Period 18 0.836 0.700 0.587 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.130 0.093 0.081 0.069 0.051 0.038 Period 19 0.828 0686 0.570 0475 0.396 0.331 0.277 0.232 0.194 0.164 0.116 0.083 0.070 0.060 0.043 0.031 Period 20 0.820 0.673 0.554 0.456 0.377 0.312 0.258 0.215 0.178 0.149 0.104 0.073 0.061 0.051 0.037 0.026 Period 21 0.811 0.660 0.538 0.439 0.359 0.294 0.242 0.1990.1640.135 0.093 0.064 0.053 0.044 0.031 0.022 Period 22 0.803 0.647 0.522 0.422 0.3420278 0.226 0.184 0.150 0.123 0.083 0.056 0.046 0.038 0.026 0.018 Period 23 0.795 0.634 0.507 0.406 0.326 0.262 0.211 0.170 0.138 0.112 0.074 0.049 0.040 0.033 0.022 0.015 Period 24 0.788 0.622 0.492 0.390 0.310 0.247 0.197 0.158 0.126 0.102 0.066 0.043 0.035 0.028 0.019 0013 Period 25 0.780 0.610 0.478 0.375 0.295 0.233 0.184 0.146 0.116 0.092 0.059 0.038 0.030 0.024 0.016 0.010 Period 26 0.772 0.598 0.464 0.361 0.281 0.220 0.172 0.135 0.106 0.084 0.053 0.033 0.025 0.021 0.014 0.009 Period 27 0.764 0.566 0.450 0.347 0.268 0.207 0.161 0.125 0.098 0.076 0.047 0.029 0.023 0.018 0.011 0.007 Period 28 0.757 0.574 0.437 0.333 0.255 0.196 0.150 0.116 0.090 0.069 0.042 0.026 0.0200.0160.010 0.006 Period 29 0.749 0.563 0.424 0.321 0.243 0.195 0.141 0.107 0.062 0.063 0.037 0.022 0.017 0.014 0.008 0.005 Period 30 0.742 0.552 0.412 0.308 0.231 0.174 0.131 0.099 0.075 0.057 0.033 0.0200.015 0.012 0.007 0.004 Period 40 0.672 0.453 0.307 0208 0.142 0.097 0.067 0.046 0032 0.022 0.011 0.005 0.004 0.003 0.001 0.001 Derin Inn 372 1 2 In 1 Ins7 0021 In013. nog non lonton 0001 ce mbl Print Done Periods Period 1 Perlod 2 Perlod 3 Perlod 4 Perlod 5 Period 6 Perlod 7 Perlod 8 Period 9 Period 10 Future Value of $1 1% 2% 3% 5% 6% 7% 8% 9% 10% 12% 14% 15% 1.010 1.020 1.030 1.040 1.050 1.060 1.070 1.080 1.090 1.100 1.120 1.140 1.150 1.020 1.040 1.061 1.082 1.103 1.124 1.145 1.166 1.1881.210 1.254 1.300 1.323 1.030 1.061 1.093 1.125 1.158 1.191 1.225 1.260 1.295 1.331 1.405 1.482 1.521 1.041 1,082 1.126 1.170 1.216 1.262 1.311 1.360 1.4121.464 1.574 1.689 1.749 1.051 1.104 1.159 1.217 1.276 1.338 1.403 1.469 1.539 1.611 1.762 1.925 2.011 1.062 1.126 1.194 1.265 1.340 1.419 1.501 1.587 1.6771.772 1.974 2.195 2313 1.072 1.149 1.2301.316 1.407 1.504 1.606 1.7141.828 1.949 2211 2.502 2.660 1.083 1.172 1.267 1.369 1.477 1.594 1.718 1.851 1.993 2.144 2.476 2853 3.059 1.094 1.195 1.305 1.423 1.551 1.689 1.838 1.999 2.172 2.358 2.773 3.252 3.518 1.105 1.219 1.344 1.480 1.629 1.791 1.967 2.159 2.367 2.594 3.106 3.707 4.046 1.116 1.243 1.384 1.539 1.710 1.898 2.105 2.332 2580 2.853 3.4794.226 4.652 1.127 1.268 1.426 1.601 1.796 2.012 2 252 2.518 2.813 3.138 3.896 4.818 5.350 1.1381.294 1.469 1.665 1.886 2.133 2.410 2.720 3.066 3.452 4.363 5.492 6.153 1.149 1.319 1.513 1.732 1.980 2.261 2.579 2.937 3.342 3.798 4.887 6.261 7.076 1.161 1.346 1.558 1.801 2.079 2.3972.759 3.172 3.642 4.177 5,474 7 138 8.137 Period 11 Period 12 Period 13 Period 14 Perlod 15 Print Dan company up t Value of $1 TENT TUTU WIN je of $1 table Period 16 Porlod 17 Parlod 18 Porlod 19 Period 20 Hate payback Period 21 Period 22 Period 23 Period 24 Period 25 Hate the acco TITUT 7.01 TOUTE UNE TUTUT 1.173 1.3731.805 1.873 2.183 2.540 2.952 3.428 3.970 4.595 6.130 8.1379.358 1.1841.400 1.853 1.948 2292 2.693 3.150 3.700 43285.054 6.666 9.276 10.76 1.1961.4281.7022026 2407 2.854 3,380 3.9964.717 5.560 7.690 10.58 12.38 1.200 1.4571.754 2.107 2.527 3.028 3.6174316 5.142 6.118 8.613 12.06 14.23 1.220 1486 1.800 2.1912.653 3.207 3.870 4661 5.6046.727 9.846 13.74 16.37 1232 1.5161.860 2.279 2786 3.400 4.1415.034 6. 1097.400 10.80 15.67 18.82 1.245 1.546 1.916 23702925 3.604 4430 5.4376.659 8.140 12.10 17 38 21 64 1.257 15771.9742465 3,072 3.820 4.741 5.871 | 7.250 8.954 13.55 2036 24 89 1.270 1.608 2.0332563 3.225 4,045 5.072 6.3417.911 9.850 15.18 23 21 28 63 1.282 1.641 2.094 2666 3.386 4.2925.4276.8488.623 10.83 17.00 26 463292 1.295 1.673 2.1572.7723.556 4.5495.8077.396 9,399 11.92 19.04 30.1737.86 1.308 1,707 2.2212.883 3.733 4.822 6.214 7.938 10.25 13.11 21.32 34.39 43.54 1.321 1.741 2288 2.999 3.920 5.112 6.6498.627 11.17 14.42 23.88 39.20 50.07 1.335 1.7762.357 3.119 4.116 5.418 7.1149.317 12.17 15.86 26.75 44.69 57 58 1.348 1.811 2.427 3.243 4.3225.743 7.612 10.06 13.27 17 45 29.96 50.95 66.21 1.489 2.208 3.262 4.801 7.040 10.29 14.9721.7231.41452693.05 158,9 2679 1645 4.38417107 11 47 18.42 1 29 46 46.017436 1174 289.0 700 21 1084 Period 26 Period 27 Period 28 Period 29 Period 30 (Enter any Ne Period 40 Period 50 2692 mber in the Print Done Prosent Value of Ordinary Annuity of $1 Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 16% 18% 20% Period 1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.870 0.8620.847 0.833 Period 2 1.970 1.942 1.913 1.886 1.859 1.833 1.808 1.783 | 1.759 1.736 1.6901.647 1.626 1.605 1.566 1.528 Period 3 2.941 2884 2.829 2.775 2.723 2.673 2624 2.577 2.531 2.487 2.402 2.322 2.283 2.246 2174 2.106 Period 4 3.902 3.808 3.717 3.630 3.546 3.465 3.387 3.3123.240 3.170 3.037 2.914 2.855 2.798 2.690 2.589 Perlod 5 4,853 4.713 4.580 4.452 4.329 4.212 4.100 3.993 3.890 3.791 3.605 3.433 3.352 3.274 3.127 2.991 Period 6 5.795 5.601 5.417 5.242 5.076 4,917 4.767 4.623 4.4864.355 4.111 3.889 3.784 3.685 3.498 13326 Period 7 6.728 6.472 6.230 6.002 5.786 5.582 5,389 5.206 5.033 4.8684,564 4.289 4.160 4039 3.812 3.605 Perlod 7.6527325 7.020 6.733 6.463 6.210 5.971 5.7475.535 5.335 4.968 4.639 4.4874.344 | 4.0783.837 Period 9 B.5668.1627.786 7.435 7.108 6.802 6.515 6.247 5.995 5.759 5,328 | 49464772 4.607 4.3034.031 Period 10 9.4718.933 8.530 8.111 7.722 7.360 7.024 6.710 6.418 6.145 5.6505.2165,019 4833 4.4944 192 Period 11 10.368 9.787 9.253 8.760 8.306 7.887 7.499 7.139 6.805 6.495 5.938 5.4535234 5.0294.65614327 Period 12 11.255 10.575 9.954 9.385 8.863 8.384 7.943 7.5367.1616.814 6.194 5.660 5.4215.197 4.793 4439 Period 13 12.134 11.348 10.6359.986 9.394 8.853 8.358 7.904 7.487 7.103 6.424 5.842 5.583 5.342 | 4.910 4.533 Period 14 13.004 12.106 11.296 10.563 9.899 9.295 8.745 8.244 7.786 7.367 6.6286.0025.724 5.468 5.008 4.611 Period 15 13.865 12.849 11.938 11.118 10 380 9.712 9.108 8.559 1.061 7.606 6,811 6.142 5.847 5.5755092 4.675 Print Done STUU TUOTTLUN TAN TITIU TUUT UN VUT TO VUTT VODNI Our WUDurg Period 16 Perlod 17 Period 18 Perlod 19 Period 20 14.718 13.578 12.561 11.652 10.838 10.106 9.447 8.851 8.313 7.824 6.9746.265 5.9545.669 5.162 4.730 15,562 14.292 13.166 12.166 11 274 10.477 9.763 9.1228544 8.022 7.1206.373 6.047 5.749 5.222 4.775 16.398 14.992 13.754 12.659 11.690 10.828 10.0599.372 8.756 8.2017.250 6.467 | 6.128 5.818 5.273 4.812 17 226 15.678 14.32413.134 12.085 11.158 10.336 9.604 8.950 8.365 7.366 6.550 6.198 5.8775.316 4844 18.046 16.351 14.877 13.590 12462 11.470 10.5949.818 9.129 8.5147469 6.623 6.259 5.9295.353 4.870 Period 21 18.857 17.011 15.415 14.029 12.821 11.764 10.836 10.0179.2928.6497.562 6.687 6.312 5973 5.384 4.891 Perlod 22 19.660 17.658 15.937 14.451 13.163 12.042 11.061 10.2019.442 8.7727.645 6.743 6.359 6.011 5.410 4.909 Period 23 20.45618,292 16.444 14.857 13.489 12.303 11.272 10.371 9.5808.883 7.718 6.792 6.399 6,044 5.432 4.925 Period 24 21.24318.914 16.936 15.247 13.799 12.550 11.469 10.529 9.7078.985 7.784 6.835 6.4346.073 5,451 4.937 Period 25 22.023 19.523 17.413 15.622 14.094 12.783 11.654 10.675 9.8239.077 7.843 6.873 6.464 6.097 5.467 4.948 Period 26 22.795 20.121 | 17.877 15.983 14.375 13.003 11.826 10.8109.929 9.161 7.896 6.906 6.491 6.118 5.480 4.956 Period 27 23.560 20.707 18.327 16.330 14 643 13.211 11.987 10.935 10.027 9.237 7.943 6.935 6.514 6.136 3.492 4964 Period 28 24.316 21.281 18.764 16.663 14.898 13.406 12.137 11.051 10.116 9.3077.984 6.961 6,534 6.1525.5024970 Period 29 25.066 21.844 19.188 16.984 15.141 13.591 12.278 11.158 10.198 9.3708.022 6.983 6.551 6.1665.510 4.975 Period 30 25.808 22.396 19.600 17.292 15.37213.765 12.409 11 258 10.274 94278.05570036.566 6.177 5.517 4.979 Period 40 32.835 | 27.355 23,115 19.793 17.159|15.046 13,332 11.925 10.757 9.779 8.2447105 6,642 6.233 5.548 4997 30 19613142425 730 1 21 482 1 18 256 115.7621 13.01.12 233 110 96219.915 6.246 Period 50 A 304 7.133 6881 5.554 1 4999 sale ck Periods Perlod 1 Perlod 2 Perlod 3 Period 4 Period 5 Future Value of Ordinary Annulty of $1 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 15% 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 2.010 2.020 2.030 2040 2.050 2.060 2070 2.080 2.090 2.100 2.120 2.140 2.150 3.030 3.060 3.091 3.122 3.153 3.184 3.215 3.246 3.278 3.310 3.374 3.440 3.473 4.0604.122 4.1844.246 4.310 4.375 4.440 4.506 4.573 4.641 4.779 4.921 4.993 5.101 5.204 5.309 5.416 5.526 5.637 5.751 5.867 5.985 6.105 6.353 6.610 6.742 6.152 6.308 6.468 6.633 6.802 6.975 7.1537.3367.523 7.716 8.115 8.536 8.754 7.214 7.434 7.6627.898 8.142 8.394 8.654 8.923 9.2009.487 10.09 10.73 11.07 8.286 8.583 8.892 9.214 9.549 9.897 10.260 10.64 11.03 11.44 12.30 13.23 13.73 9.369 9.755 10.16 10.58 11.03 11.49 11.98 12.49 13.02 13.58 14.78 16.09 16.79 10.46 10.95 11.46 12.01 12.58 13.18 13.82 14.49 15.19 15.94 17.55 19.34 20.30 col Period 6 Period 7 Period 8 Period 9 Period 10 Period 11 Period 12 Period 13 Period 14 Period 15 11.57 12.17 12.81 13.49 14.21 14.97 15.78 16.65 17.56 18.53 20.65 23.04 24.35 12.68 13.4114.19 15.03 15.92 16.87 17.89 18.98 20.14 21.38 24,13 27.27 29.00 13.81 14.68 15.62 16.63 17.71 18.88 20.14 21.50 22.95 24.52 28.03 32.09 34 35 14.95 15.97 17.09 18.29 19.60 21.02 22.55 24.21 26.02 27.98 32.39 37 58 40,50 16.10 17.29 18.60 20.02 21.58 23.28 25.13 27.15 29.3631.77 37 28 43.84 47:58 Ne any us e of $1 TITUTO TUTU 51 table LU. TAU . Perfod 16 Period 17 Period 18 Period 19 Period 20 yback Period 21 Period 22 Period 23 Period 24 Period 25 e acca TUU TUK ETJU LITU . UTETT 17.28 18.54 20.16 21.82 23.68 25.67 27 89 30 32 33.00 35,95 42.75 50.98 55.72 19.43 20.01 21.76 23.70 25.84 28.21 30.8433.75 38.97 40.54 48.88 59.12 65.08 19.61 21.41 23.41 25.65 28.13 30.91 34.00 37.45 41.30 45.60 55.75 68.39 75.84 20.81 22.8425.12 27.67 30.54 33.76 37 38 41.45 46.02 51.16 63 44 78.97 88.21 22.02 24.30 26.87 29.7833.07 36.79 41.00 45.76 51.16 57.28 72.05 91.02 102.4 23.24 25.78 28.68 31.97 35.72 39.99 44.87 50.42 56.76 64.00 81.70 104.8 1188 24.47 27.30 30.54 34.25 38.51 43.39 49.01 55.16 62.87 71.40 92.50 120.4 137.6 25.72 28.85 32.45 36.62 41.4347.00 53.4460.89 69.53 79.54 104.5 138 3 159.3 26.97 30.42 34.43 39.08 44.50 50.82 58.18 66.76 76.7988.50 118 2158.2 184.2 28.24 32.03 36.46 41.65 47.73 54.86 63.25 73.11 84.70 98.35 133.3 181.9212.8 29.53 33.67 38.55 44.3151.11 59.16 68.68 79.95 93.32 109.2 150.3 208.3 245.7 30.82 35.34 40.71 47.08 54.6763.71 74.48 87.35 102.7 1211169.4 238.5 283.6 32.13 37.05 42.93 49.97 58.40 68.53 80.70 95.34 113.0 134 2 190.7 272.9 327-1 33.45 38.79 45.22 52.97 62.3273.64 87.35 104.0 124.1 148.6 214.6 312.13772 34.78 40.57 47.58 56.08 66.44 79.06 94.46 113.3 136,3 164.5 241.3 356.8 434.7 48.89 60.40 75.40 95.03 120.8 154.8 199.6 259.1 337.94426 767.1 1.342 1.779 290.3 64 46 84 58 | 112 | 1527 1 2093 406 5 573.8 1 8 15 1 1 1 164 2.400 4995 1 7 218 Period 26 Period 27 Period 28 Period 29 Period 30 any Ne Period 40 Perlod 50 n the Print Done ve depreciation, and its stockholders demand an annual return of 12% on inve (Click the icon to view the Present Value of $1 table.) (Click the icon to view Present Value of Ordinary Annuity of $1 table.) (Click the icon to view Future Value of $1 table.) (Click the icon to view Future Value of Ordinary Annuity of $1 table.) Read the requirements First, determine the formula and calculate payback (Round your answer to one decimal place, XX) Payback years Next, determine the formula and calculate the accounting rate of return (ARR) (Round the percentage to the nearest tenth percent, X.X%) ARR % Calculate the net present value (NPV). (Enter any factor amounts to three decimal places, X.XXX.) Net Cash Annuity PV Factor Present Years Inflow (i-12%, n=8) Value 1-8 Present value of annuity 0 Investment Net present value of the investment The IRR (internal rate of return) is between Firal, com the tomda wod code the profitability inden and you wewe decina XXX) - Powder Requirement 2. Recommend whether the company that rent in this project Remem Wety in the project bene the payback dis the opening the NPV the prindere one and the ARRAY Choom within the fields and continue to the testin