Problem 254 Real Options: DecisionTree Analysis Utah Enterprises is considering buying a vacant lot that sells for $1.3 million. If the property is...

"Problem 25-4 "DEAR TUTOR ATTACHED IS A WORD DOCUMENT WITH THE SAME PROBLEM BELOW, PLEASE PLACE ANSWER IN A EXCEL SPREADSHEET THANK YOU FOR YOUR HELP"Real Options: Decision-Tree AnalysisUtah Enterprises is considering buying a vacant lot that sells for $1.3 million. If the property is purchased, the company's plan is to spend another $6 million today (t = 0) to build a hotel on the property. The after-tax cash flows from the hotel will depend critically on whether the state imposes a tourism tax in this year's legislative session. If the tax is imposed, the hotel is expected to produce after-tax cash inflows of $715,000 at the end of each of the next 15 years, versus $1,105,000 if the tax is not imposed. The project has a 12% cost of capital. Assume at the outset that the company does not have the option to delay the project. Use decision-tree analysis to answer the following questions.What is the project's expected NPV if the tax is imposed? Round your answer to the nearest cent.$ What is the project's expected NPV if the tax is not imposed? Round your answer to the nearest cent.$ Given that there is a 50% chance that the tax will be imposed, what is the project's expected NPV if they proceed with it today? Round your answer to the nearest cent.$ Although the company does not have an option to delay construction, it does have the option to abandon the project 1 year from now if the tax is imposed. If it abandons the project, it would sell the complete property 1 year from now at an expected price of $8.3 million. Once the project is abandoned, the company would no longer receive any cash inflows from it. If all cash flows are discounted at 12%, would the existence of this abandonment option affect the company's decision to proceed with the project today?Assume that there is no option to abandon or delay the project, but that the company has an option to purchase an adjacent property in 1 year at a price of $1.5 million. If the tourism tax is imposed, then the net present value of developing this property (as of t = 1) is only $200,000 (so it wouldn't make sense to purchase the property for $1.5 million). However, if the tax is not imposed, then the net present value of the future opportunities from developing the property would be $3 million (as of t = 1). Thus, under this scenario it would make sense to purchase the property for $1.5 million. Given that cash flows are discounted at 12% and that there’s a 50-50 chance the tax will be imposed, how much would the company pay today for the option to purchase this property 1 year from now for $1.5 million? Round your answer to the nearest cent.$ "