- X Reference Present Value of Ordinary Annuity of $1 1% 2% 3% 69 15% 16% 18% 20% 0.990 0.971 0.862 0.847 0.833 0.980 1.942 0.870 1.626 1.970 1.913 1.605 1.566 1.528 Periods Period 1 Period 2 Period 3 Period 4 Period 5 8% 9% 10% 12% 14% 0.926 0.9170.909 0.893 0.877 1.783 1.759 1.736 1.690 1.647 2.577 2531 2.487 2.4022322 3.3123.240 3.170 3.037 2.914 3.993 3.890 3.791 3.605 3.433 2.941 2.884 2.829 2.283 2.246 2.798 3.717 2.855 3.902 3.808 4.853 4.713 4% 5% % 7% 0.962 0.952 0.943 0.935 1.886 1.859 1.833 1.808 2.775 2.723 2.673 2.624 3.630 3.546 3.465 3.387 4.452 4.329 4.212 4.100 5.242 5.076 4.917 4.767 6.002 5.786 5.582 5.389 6.733 6.463 6.210 5.971 7.435 | 7.108 6.802 6.515 8.111 7.722 7.360 7.024 2.174 2.106 2.690 2.589 3.127 2.991 4.580 3.352 3.274 5.417 3.685 3.784 4.160 Period 6 Period 7 Period 8 Period 9 Period 10 5.795 5.601 6.728 6.472 7.652 7.325 8.566 8.162 9.471 8.983 4.623 4.4864.355 4.111 3.889 5.206 5.033 4.868 4.564 4.288 5.747 5.535 5.335 4.968 4.639 6.247 5.9955.759 5.328 4.946 6.710 6.418 6.145 5.650 5.216 6.230 7.020 7.786 8.530 4.487 4.039 4 344 4.607 3.498 3.326 3.812 3.605 4.078 3.837 4 303 4.031 4.494 4 192 4.772 5.019 4.833 5.234 5.421 5.583 5.029 4.656 4.327 5.197 4.793 4439 5.342 4910 4.533 5.468 5.008 4.611 5.575 5.092 4.675 5.724 5.847 Period 11 10.368 9.787 9.253 8.760 8.306 7.887 7.499 7.139 6.805 6.495 5.938 5.453 Period 12 11.255 10.575 9.954 9.385 8.863 8.384 7.943 7.5367.1616.814 6.194 5.660 Period 13 12.134 11.348 10.635 9.986 9.394 8.853 8.358 7.904 7.487 7.103 6.424 5.842 Period 14 13.004 12.106 11.296 10.563 9.899 9.295 8.745 8.244 7.786 7.367 6.628 6.002 Period 15 13.865 12.849 11.938 11.118 10.380 9.712 9.108 8.559 8.061 7.606 6.811 6.142 Period 16 14.718 13.578 12.561 11.652 10.838 10.106 9.447 8.851 8.313 7.824 6.9746.265 Period 17 15.562 14.292 13.166 12.166 11.274 10.4771 9.763 9.122 8.544 8.022 7.1206.373 Period 18 16.398 14.992 13.754 12.659 11.690 10.828 10.059 9.372 8.756 8.201 7.250 6.467 Period 19 17.226 15.678 14.324 13.134 12.085 11.158 10.336 9.604 8.950 8.365 7.366 6.550 Period 20 18.046 16.351 14.877 13.590 12.462 11.470 10.594 9.818 9.129 8.5147.469 6.623 5.954 5.669 6.047 6.128 5.749 5.818 5.877 5.162 4.730 5.222 4.775 5.273 4.812 5.316 4 844 5.353 4.870 6.198 6.259 5.929 6.312 5.973 6.359 6.011 6.399 6.044 5.384 4.891 5.410 4.909 5.432 4.925 5.451 4.937 5.467 4.948 6.434 6.073 7.843 6.873 6.464 6.097 7.896 6.906 6.491 6.118 Period 21 18.857 17.011 15.415 14.029 12.821 11.764 10.836 10.0179.292 8.649 7.5626.687 Period 22 19.660 17.658 15.937 14.451 13.163 12.042 11.061 10.2019.442 8.772 7.645 6.743 Period 23 20.456 18.292 16.444 14.857 13.489 12.303 11.272 10.371 9.5808.883 7.718 6.792 Period 24 21.243 18.914 16.936 15.247 13.799 12.550 11.469 10.529 9.707 8.9857.784 6.835 Period 25 22.023 19.523 17.413 15.622 14.094 12.783 11.654 10.675 9.8239.077 Period 26 22.795 20.121 17.877 15.983 14.375 13.003 11.826 10.8109.929 9.161 Period 27 23.560 20.707 18.327 16.330 14.643 13.211 11.987 10.935 10.027 9.237 7.9436.935 Period 28 24.316 21.28118.764 16.663 14.898 13.406 12.137 11.051 10.116 9.307 7.984 6.961 Period 29 25.066 21.844 19.188 16.984 15.141 13.591 12.278 11.158 10.1989.370 8.022 6.983 Period 30 25.808 22.396 | 19.600 17.292 15.372 13.765 12.409 11.258 10.274 9.427 8.055 7.003 Period 40 32.835 27 355 23.115 19.793 17.159 15.046 13.332 11.925 10.757 9.779 8.244 7.105 Period 50 39.196 | 31.424 25.730 21.482 18.256 15.762 13.801 12.233 10.962 9.915 8.304 7.133 6.514 6.136 6.534 6.152 5.480 4.956 5 492 4.964 5.502 4.970 5.510 4.975 5.517 4.979 6.551 6.166 6.177 6.566 6.642 6.233 5.548 4.997 6.661 6.246 5.554 4.999 Print Done - X Reference Future Value of Ordinary Annuity of $1 15% 1.000 2.150 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 14% 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 2.040 2.050 2.060 2070 2.080 2.090 2.100 2.1202.140 3.030 3.060 3.091 3.122 3.153 3.184 3.215 3.246 3.278 3.310 3.374 3.440 4.060 4.122 4.184 4.246 4.310 4.375 4.440 4.506 4.573 4.641 4.779 4.921 5.101 5.204 5.309 5.416 5.526 5.637 5.7515.867 5.985 6.105 6.353 6.610 3.473 4.993 6.742 6.152 6.308 6.468 6.633 6.802 6.975 7.1537.3367.523 7.716 7.214 7.434 7.662 7.898 8.142 8.394 8.654 8.923 9.200 9.487 8.286 8.5838.8929.214 9.549 9.897 10.260 10.64 11.03 11.44 9.369 9.755 10.16 10.58 | 11.03 11.49 11.98 12.49 13.02 13.58 10.46 10.95 11.46 12.01 12.58 13.18 13.82 14.49 15.1915.94 8.115 8.536 8.754 10.09 10.73 11.07 12.30 13.23 13.73 14.78 16.09 16.79 17.55 | 19.34 20.30 11.57 12.17 12.81 13.49 14.21 12.68 13.41 14.19 15.03 15.92 13.81 14.68 | 15.62 16.63 17.71 14.95 15.97 17.0918.29 19.60 16.10 17.29 18.60 20.02 21.58 14.97 15.78 16.65 17.56 18.53 20.65 23.04 24.35 16.87 17.89 18.98 20.14 21.38 24.13 27.27 29.00 18.88 20.14 21.50 22.95 24.52 28.03 32.09 34.35 21.02 22.55 24.21 26.02 27.98 32.39 37.58 40.50 23.28 25.13 27.15 29.36 31.77 37.28 43.84 47.58 Periods Period 1 Period 2 Period 3 Period 4 Period 5 Period 6 Period 7 Period 8 Period 9 Period 10 Period 11 Period 12 Period 13 Period 14 Period 15 Period 16 Period 17 Period 18 Period 19 Period 20 Period 21 Period 22 Period 23 Period 24 Period 25 Period 26 Period 27 Period 28 Period 29 Period 30 Period 40 Period 50 17.26 18.64 20.16 21.82 23.66 25.67 18.43 20.01 21.76 23.70 | 25.84 28.21 19.61 21.41 23.41 25.65 | 28.13 30.91 20.81 22.84 25.12 27.67 30.54 33.76 22.02 24.30 26.87 29.78 33.07 36.79 27.89 30.32 | 33.00 35.95 42.75 50.98 55.72 30.84 33.75 36.97 40.54 48.88 59.12 65.08 34.00 37.45 | 41.30 45.60 55.75 68.39 75.84 37.38 41.45 46.02 51.16 63.44 | 78.97 88.21 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 81.70 104.8 118.8 24.47 27.30 30.5434.25 38.51 43.39 49.01 55.46 62.87 71.40 92.50 120.4 137.6 25.72 28.85 32.45 36.62 41.43 47.00 53.4460.89 69.53 79.54 104.6 138.3 159.3 26.97 30.42 34.43 39.08 44.50 50.82 58.18 66.76 76.79 88.50 118.2 158.7184.2 28.24 32.03 36.4641.65 47.73 54.86 63.25 73.11 84.70 98.35 | 133.3 181.9 212.8 29.53 33.67 38.55 44.31 51.11 59.16 30.82 35.34 40.71 47.08 54.67 63.71 32.13 37.05 42.93 49.97 | 58.40 68.53 33.45 38.79 45.22 52.97 62.32 73.64 34.78 40.57 47.58 56.08 66.44 79.06 68.68 | 79.95 | 93.32 109.2 150.3 208.3 245.7 74.48 87.35 102.7 121.1 169.4 | 238.5 283.6 80.70 95.34 113.0 134.2 190.7 272.9 327.1 87.35 104.0 124.1 148.6 214.6 312.1 377.2 94.46 113.3 136.3 164.5 241.3 356.8 434.7 154.8 199.6 259.1 337.9442.6 767.1 1,342 1,779 48.8960.40 75.40 95.03 | 120.8 64.46 84.58 112.8 152.7209.3 290.3 406.5 573.8 815.1 1,164 2,400 4,995 7,218 Print Done Reference - X Present Value of $1 5% 8% 9% 10% 12% 14% 7% 0.935 0.917 0.877 0.926 0.857 0.873 0.842 0.909 0.893 0.826 0.797 0.751 0.712 0.769 15% 16% 18% 20% 0.870 0.862 0.847 0.833 0.756 0.743 0.7180.694 0.658 0.641 0.609 0.579 0.572 0.552 0.516 0.482 0.497 0.476 0.437 0.402 0.816 0.794 0.772 0.675 0.763 0.708 0.683 0.636 0.592 0.735 0.681 0.713 0.650 0.621 0.567 0.519 0.666 0.630 0.596 0.456 0.623 0.547 0.400 0.583 0.540 0.582 0.502 0.564 0.507 0.513 0.452 0.467 0.404 0.424 0.361 0.386 0.322 0.351 0.432 0.410 0.370 0.335 0.376 0.354 0.3140.279 0.327 0.305 0.266 0.233 0.284 0.263 0.225 0.194 0.247 0.227 0.191 0.162 0.544 0.500 0.460 0.308 0.508 0.463 0.422 0.270 0.475 0.444 0.429 0.397 0.368 0.415 0.215 0.195 0.162 0.135 0.187 0.168 0.137 0.112 0.163 0.145 0.116 0.093 0.141 0.125 0.099 0.078 0.123 0.108 0.084 0.065 0.388 0.340 0.362 0.315 Periods 1% 2% 3% 4% 6% Period 1 0.990 0.980 0.971 0.962 0.952 0.943 Period 2 0.980 0.961 0.943 0.925 0.907 0.890 Period 3 0.971 0.942 0.915 0.889 0.864 0.840 Period 4 0.961 0.924 0.888 0.855 0.823 0.792 Period 5 0.951 0.906 0.863 0.822 0.784 0.747 Period 6 0.942 0.888 0.837 0.790 0.746 0.705 Period 7 0.933 0.871 0.813 | 0.760 0.711 0.665 Period 8 0.923 0.853 0.789 0.731 0.677 0.627 Period 9 0.914 0.837 0.766 0.703 0.645 0.592 Period 10 0.905 0.820 0.744 0.676 0.614 0.558 Period 11 0.896 0.804 0.722 0.650 0.585 0.527 Period 12 0.887 0.788 0.701 0.625 0.557 0.497 Period 13 0.879 0.773 0.681 0.601 0.530 0.469 Period 14 0.870 0.758 0.661 0.577 0.505 0.442 Period 15 0.861 0.743 0.642 0.555 0.481 0.417 Period 16 0.853 0.728 0.623 0.534 0.458 0.394 Period 17 0.844 0.714 0.605 0.513 0.436 0.371 Period 18 0.836 0.700 0.587 0.494 0.416 0.350 Period 19 0.828 0.686 0.570 0.475 0.396 0.331 Period 20 0.820 0.673 0.554 0.456 0.377 0.312 Period 21 0.811 0.660 0.538 0.439 0.359 0.294 Period 22 0.803 0.647 0.522 0.422 0.342 0.278 Period 23 0.795 0.634 0.507 0.406 0.326 0.262 Period 24 0.788 0.622 0.492 0.390 0.310 0.247 Period 25 0.780 0.610 0.478 0.375 0.295 0.233 Period 26 0.772 0.598 0.464 0.361 0.281 0.220 Period 27 0.764 0.586 0.450 0.347 0.268 0.207 Period 28 0.757 0.574 0.437 0.333 0.255 0.196 Period 29 0.749 0.563 0.424 0.321 0.243 0.185 Period 30 0.742 0.552 0.412 0.308 0.231 0.174 Period 40 0.672 0.453 0.307 0.208 0.142 0.097 Period 50 0.608 0.372 0.228 0.141 0.087 0.054 0.388 0.350 0.287 0.237 0.356 0.319 0.257 0.208 0.326 0.290 0.229 0.182 0.299 0.263 0.205 0.160 0.275 0.239 0.183 0.140 0.252 0.218 0.163 0.123 0.231 0.198 0.146 0.108 0.212 0.180 0.130 0.095 0.194 0.164 0.116 0.083 0.178 0.149 0.104 0.073 0.339 0.292 0.317 0.296 0.270 0.250 0.232 0.215 0.107 0.093 0.071 0.054 0.093 0.080 | 0.060 0.045 0.081 0.069 0.051 0.038 0.070 0.060 0.043 0.031 0.061 0.051 0.037 0.026 0.277 0.258 0.242 0.199 0.226 0.211 0.184 0.170 0.158 0.146 0.197 0.184 0.164 0.135 0.093 0.064 0.053 0.044 0.031 0.022 0.150 0.123 0.083 0.056 0.046 0.038 0.026 0.018 0.138 0.112 0.074 0.049 0.040 0.033 0.022 0.015 0.126 0.102 0.066 0.043 0.035 0.028 0.019 0.013 0.116 0.092 0.059 0.038 0.030 0.024 0.016 0.010 0.106 0.084 0.053 0.033 0.025 0.021 0.014 0.009 0.098 0.076 0.047 0.029 0.023 0.018 | 0.011 0.007 0.090 0.069 0.042 0.026 0.0200.016 | 0.010 0.006 0.082 0.063 0.037 0.022 0.017 | 0.014 0.008 0.005 0.075 0.057 0.033 0.020 0.015 0.012 | 0.007 0.004 0.172 0.135 0.161 0.125 0.116 0.150 0.141 0.107 0.131 0.099 0.067 0.046 0.032 0.022 0.011 0.005 0.004 0.003 0.001 0.001 0.034 0.021 0.013 0.009 0.003 0.001 0.001 0.001 Print Done - X Reference Future Value of $1 1% 2% 3% 4% 1.020 1.040 1.010 1.020 1.030 1.040 1.082 5% 6% 7% 8% 9% 10% 1.050 1.060 1.070 1.080 1.090 1.100 1.103 1.1241.145 1.166 1.1881.210 1.158 1.191 1.225 1.260 1.295 | 1.331 1.216 1.262 1.311 1.360 1.412 1.464 1.276 1.338 1.403 1.469 1.539 1.611 1.030 1.061 1.093 1.126 1.159 12% 14% 15% 1.120 1.140 1.150 1.254 1.300 1.323 1.405 1.482 1.521 1.574 1.689 1.749 1.762 1.925 2.011 1.061 1.125 1.170 1.041 1.051 1.082 1.104 1.217 1.062 1.126 1.149 1.072 1.083 1.172 1.094 1.195 1.105 1.219 1.194 1.265 1.340 1.419 1.501 1.587 1.677 1.772 1.974 2.195 2.313 1.230 1.316 1.407 1.504 1.606 1.714 1.828 1.949 2.211 2.502 2.660 1.267 1.369 1.477 1.594 1.718 1.851 1.993 2.144 2.476 2.853 3.059 1.305 1.423 1.551 1.689 1.838 1.999 2.1722358 2.773 3.252 3.518 1.344 1.480 1.629 1.791 1.967 2.159 2.367 2.594 3.106 3.707 4.046 1.384 1.539 1.710 1.898 2.105 2332 2.580 2.853 3.479 4.2264.652 1.426 1.601 1.796 2.012 2.252 2.518 2.813 3.138 3.896 4.818 5.350 1.469 1.665 1.886 2.133 2.410 2.720 3.066 3.452 4.363 5.492 6.153 1.513 1.732 1.980 2.261 2.579 2.937 3.342 3.798 4.887 6.261 7.076 1.558 1.801 2.079 2.3972.759 3.172 3.642 4.177 5.474 7.1388.137 1.116 1.127 1.138 1.243 1.268 1.294 1.149 1.161 1.319 1.346 Periods Period 1 Period 2 Period 3 Period 4 Period 5 Period 6 Period 7 Period 8 Period 9 Period 10 Period 11 Period 12 Period 13 Period 14 Period 15 Period 16 Period 17 Period 18 Period 19 Period 20 Period 21 Period 22 Period 23 Period 24 Period 25 Period 26 Period 27 Period 28 Period 29 Period 30 Period 40 Period 50 1.173 1.184 1.196 1.208 1.220 1.232 1.245 1.257 1.373 1.605 1.873 2.183 2.540 2.952 3.426 3.970 4.595 6.130 8.1379.358 1.400 1.653 1.948 2.292 2.693 3.159 3.700 4.328 5.054 6.866 9.276 10.76 1.428 1.702 2.026 2407 2.854 3.380 3.996 4.717 5.560 7.690 10.58 12.38 1.457 1.754 2.107 2.527 3.026 3.617 4.316 5.142 6.116 8.613 12.06 14.23 1.486 1.806 2.191 2.653 3.207 3.870 4.661 5.604 6.727 9.646 13.74 16.37 1.516 1.860 2.279 2.786 3.400 4.1415.034 6.1097.400 10.80 15.67 18.82 1.546 1.916 2.370 2.925 3.604 4.430 5.437 6.659 8.140 12.10 17.86 21.64 1.577 1.974 2.465 3.0723.820 4.741 5.871 7.258 8.954 13.55 20.36 24.89 1.608 2.033 2.563 3.225 4.049 | 5.0726.341 7.911 9.850 15.18 23.21 28.63 1.641 2.094 2.666 3.386 4.292 5.427 6.848 8.623 10.83 17.00 26.46 | 32.92 1.673 2.157 2772 3.556 4.549 5.8077.396 9.399 11.92 19.04 30.17 | 37.86 1.707 2.221 2.883 3.733 4.822 6.214 7.988 10.25 13.11 21.32 34.39 43.54 1.741 2.288 2.999 3.920 5.112 6.649 8.627 11.17 14.42 23.88 39.20 50.07 1.776 2.357 3.119 4.116 5.418 7.114 9.317 12.17 15.86 26.75 44.69 57.58 1.811 2.427 3.243 4.322 5.743 7.612 10.06 13.27 17.45 29.96 50.95 | 66.21 1.270 1.282 1.295 1.308 1.321 1.335 1.348 1.489 2208 3.262 4.801 7.040 10.29 14.97 21.72 31.41 45.26 93.05 188.9 267.9 1.645 2.692 4.384 7.107 11.47 18.42 29.46 46.90 74.36 117.4 289.0 700.21,084 Print Done Requirements . 1. Compute the payback, the ARR, the NPV, the IRR, and the profitability index of this investment 2. Recommend whether the company should invest in this project. Print Done This Question: 9 pts 21 of 22 (0 complete) This Test: 75 pts possib Water City is considering purchasing a water park in Omaha, Nebraska, for $1,920,000. The new facility will generate annual net cash inflows of $472,000 for eight years. Engineers estimate that the facility will remain useful for eight years and have no residual value. The company uses straight-line depreciation, and its stockholders demand an annual return of 12% on investments of this nature. 3 (Click the icon to view the Present Value of $1 table.) 2 (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 Requirement 1. Compute the payback, the ARR, the NPV, the IRR, and the profitability index of this investment First, determine the formula and calculate payback. (Round your answer to one decimal place, X.X.) = 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 Finally, determine the formula and calculate the profitability index. (Round your answer to two decimal places, X.XX.) = Profitability index Requirement 2. Recommend whether the company should invest in this project. Recommendation: Water City invest in the project because the payback period is the operating life, the NPV is the profitability index is one, and the ARR and IRR are the company's required rate of return