For the problem, use the PV table please. the last 4 pictures are the tables provided. I am not sure which one to use so I included all. thank you!

Conneely: Planning for Capital Investments Question 2 of 9 ./2 VW TUNIC Current Attempt in Progress Sheridan Timur is an accounting major at a midwestern state university located approximately 60 miles from a major city. Many of the students attending the university are from the metropolitan area and visit their homes regularly on the weekends. Sheridan, an entrepreneur at heart realizes that few good commuting alternatives are available for students doing weekend travel. He believes that a weekend commuting service could be organized and run profitably from several suburban and downtown shopping mall locations. Sheridan has gathered the following investment information 1. 2 3. Five used vans would cost a total of $75,088 to purchase and would have a 3-year useful life with negligible salvage value. Sheridan plans to use straight-line depreciation Ten drivers would have to be employed at a total payroll expense of $47.900 Other annual out-of-pocket expenses associated with running the commuter service would include Gasoline $15,800, Maintenance $3,400, Repairs $4,000, Insurance $4,000, and Advertising $2,500. Sheridan has visited several financial institutions to discuss funding. The best interest rate he has been able to negotiate is 15% Use this rate for cost of capital Sheridan expects each van to make 10 round trips weekly and carry an average of 6 students each trip. The service is expected to operate 30 weeks each year, and each student will be charged $12 for a round-trip ticket. 4. 5 Click here to view PV table (a) Determine the annual (1) net income and (2) net annual cash flows for the commuter service. (Round answers to decimal places, eg, 125) Question 2 of 9 -12 E Determine the annual (1) net income and (2) net annual cash flows for the commuter service. (Round answers to decimal places, es 125) Net income $ Net annual cash flows $ (b) Compute (1) the cash payback period and (2) the annual rate of return. (Round answers to 2 decimal places, es. 10.50) years Cash payback period % Annual rate of return (c) Compute the net present value of the commuter service. (Round answer to decimal places, eg. 125. If the net present value is negative, use either a negative sign preceding the number eg -45 or parentheses es (45). For calculation purposes, use 5 decimal places as displayed in the factor table provided) Net present value 354 09 o TABLE 1 Future Value of 1 (11) Periods 0 1 2 3 4 S 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 1.00000 1.04000 1.08160 1.12486 1.16986 1.21665 1.26532 1.31593 1.36857 1.42331 1.48024 1.53945 1.60103 1.66507 1.73168 1.80094 1.87298 1.94790 2.02582 2.10685 2.19112 5% 1.00000 1.05000 1.10250 1.15763 1.21551 1.27628 1.34010 1.40710 1.47746 1.55133 1.62889 1.71034 1.79586 1.88565 1.97993 2.07893 2.18287 2.29202 2.40662 2.52695 2.65330 6% 1.00000 1.06000 1.12360 1.19102 1.26248 1.33823 1.41852 1.50363 1.59385 1.68948 1.79085 1.89830 2.01220 2.13293 2.26090 2.39656 2.54035 2.69277 2.85434 3.02560 3.20714 7% 1.00000 1.07000 1.14490 1.22504 1.31080 1.40255 1.50073 1.60578 1.71819 1.83846 1.96715 2.10485 2.25219 2.40985 2.57853 2.75903 2.95216 3.15882 3.37993 3.61653 3.86968 8% 1.00000 1.08000 1.16640 1.25971 1.36049 1.46933 1.58687 1.71382 1.85093 1.99900 2.15892 2.33164 2.51817 2.71962 2.93719 3.17217 3.42594 3.70002 3.99602 4.31570 4.66096 9% 10% 11% 1.00000 1.00000 1.00000 1.09000 1.10000 1.11000 1.18810 1.21000 1.23210 1.29503 1.33100 1.36763 1.41158 1.46410 1.51807 1.53862 1.61051 1.68506 1.67710 1.77156 1.87041 1.82804 1.94872 2.07616 1.99256 2.14359 2.30454 2.17189 2.35795 2.55803 2.36736 2.59374 2.83942 2.58043 2.85312 3.15176 2.81267 3.13843 3.49845 3.06581 3.45227 3.88328 3.34173 3.79752 4.31044 3.64248 4.17725 4.78459 3.97031 4.59497 5.31089 4.32763 5.05447 5.89509 4.71712 5.55992 6,54355 5.14166 6.11591 7.26334 5.60441 6.72750 8.06231 12% 15% 1.00000 1.00000 1.12000 1.15000 1.25440 1.32250 1.40493 1.52088 1.57352 1.74901 1.76234 2.01136 1.97382 2.31306 2.21068 2.66002 2.47596 3,05902 2.77308 3.51788 3.10585 4.04556 3.47855 4.65239 3.89598 5.35025 4.36349 6.15279 4.88711 7.07571 5.47357 8.13706 6.13039 9.35762 6.86604 10.76126 7.68997 12.37545 8.61276 14.23177 9.64629 16.36654 TABLE 2 Future Value of an Annuity of 1 (n) Payments 4% 5% 6% 7% 8% 9% 10% 11% 12% 15% 1 1.00000 1.00000 1.00000 1.0000 1.00000 1.00000 1.00000 1.00000 1.00000 1.00000 2 2.04000 2.05000 2.06000 2.0700 2.08000 2.09000 2.10000 2.11000 2.12000 2.15000 3 3.12160 3.15250 3.18360 3.2149 3.24640 3.27810 3.31000 3.34210 3.37440 3.47250 4 4.24646 4.31013 4.37462 4.4399 4.50611 4.57313 4.64100 4.70973 4.77933 4.99338 5 5.41632 5.52563 5.63709 5.7507 5.86660 5,98471 6.10510 6.22780 6.35285 6.74238 6 6.63298 6.80191 6.97532 7.1533 7.33592 7.52334 7.71561 7.91286 8.11519 8.75374 7 7.89829 8.14201 8.39384 8.6540 8.92280 9.20044 9.48717 9.78327 10.08901 11.06680 8 9.21423 9.54911 9.89747 10.2598 10.63663 11.02847 11.43589 11.85943 12.29969 13.72682 9 10.58280 11.02656 11.49132 11.9780 12.48756 13.02104 13.57948 14.16397 14.77566 16.78584 10 12.00611 12.57789 13.18079 13.8164 14.48656 15.19293 15.9374316.72201 17.54874 20.30372 11 13.48635 14.20679 14.97164 15.7836 16.64549 17.56029 18.53117 19.56143 20.65458 24.34928 12 15.02581 15.91713 16.86994 17.8885 18.97713 20.14072 21.38428 22.71319 24.13313 29.00167 13 16.62684 17.71298 18.88214 20.1406 21.49530 22.95339 24.52271 26.21164 28.02911 34.35192 14 18.29191 19.59863 21.01507 22.5505 24.21492 26.01919 27.97498 30.09492 32.39260 40.50471 15 20.02359 21.57856 23.27597 25.1290 27,15211 29.36092 31.77248 34.40536 37.27972 47.58041 16 21.82453 23.65749 25.67253 27.8881 30.32428 33.00340 35.94973 39.18995 42.75328 55.71747 17 23.69751 25.84037 28.21288 30.8402 33.7502336.97351 40.54470 44.50084 48.88367 65.07509 18 25.64541 28.13238 30.90565 33.999037.45024 41.30134 45.59917 50.39593 55.7497275.83636 19 27.67123 30.53900 33.75999 37.3790 41.44626 46.01846 51.15909 56.93949 63.43968 88.21181 20 29.77808 33.06595 36.78559 40,9955 45.76196 51.16012 57.27500 64.20283 72.05244 10244358 19 TABLE 3 Present Value of 1 (n) Periods 1 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 4% 96154 92456 88900 .85480 .82193 .79031 .75992 .73069 70259 .67556 64958 .62460 60057 57748 .55526 ,53391 51337 49363 47464 45619 5% 95238 90703 .86384 .82270 .78353 .74622 .71068 67684 .64461 61391 58468 55684 53032 50507 .48102 45811 43630 41552 39573 37689 6% 94340 .89000 .83962 79209 .74726 70496 .66506 .62741 59190 55839 52679 49697 46884 44230 41727 39365 37136 35034 33051 31180 7% 0.93458 0.87344 0.81630 0.76290 0.71299 0.66634 0.62275 0.58201 0.54393 0.50835 0.47509 0.44401 0.41496 0.38782 0.36245 0.33873 0.31657 0.29586 0.27615 0.25842 8% 92593 .85734 79383 73503 68058 .63017 .58349 154027 50025 46319 42888 139711 36770 34046 31524 29189 27027 25025 23171 .21455 9% 91743 .84168 .77218 .70843 .64993 59627 54703 50187 46043 42241 38753 35554 32618 29925 27454 25187 23107 21199 19449 17843 10% 90909 82645 .75132 .68301 .62092 1.56447 ,51316 46651 45410 38554 135049 31863 28966 26333 23939 21763 .19785 17986 16351 .14864 11% 90090 81162 .73119 .65873 59345 53464 48166 43393 39092 .35218 31728 28584 25751 .23199 20900 18829 16963 15282 13768 12403 12% .89286 .79719 .71178 .63552 56743 50663 45235 40388 36061 32197 28748 25668 22917 20462 .18270 16312 14564 13004 11611 10367 15% 86957 .75614 .65752 57175 -49718 43233 37594 32690 28426 24719 21494 .18691 16253 .14133 12289 10687 09293 08081 07027 06110 (n) Payments 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 4% 5% 96154 95238 1.88609 1.85941 2.77509 2.72325 3.62990 3.54595 4.45182 4.32948 5.24214 5.07569 6.00205 5.78637 6.73274 6,46321 7.43533 7.10782 8.11090 7.72173 8.76048 8.30641 9.38507 8.86325 9.98565 9.39357 10.56312 9.89864 11.11839 10.37966 11.65230 10.83777 12.16567 11.27407 12,65930 11.68959 13.13394 12.08532 13.59033 12.46221 6% 94340 1.83339 2.67301 3.46511 4.21236 4.91732 5.58238 6,20979 6.80169 7.36009 7.88687 8.38384 8.85268 9.29498 9.71225 10.10590 10.47726 10.82760 11.15812 11.46992 7% 0.93458 1.80802 2.62432 3.38721 4.10020 4.76654 5.38929 5.97130 6.51523 7.02358 749867 7.94269 8.35765 8.74547 9.10791 9,44665 9.76322 10.05909 10.33560 10.59401 8% 92593 1.78326 2.57710 3.31213 3.99271 4,62288 5.20637 5.74664 6.24689 6.71008 7.13896 7.53608 7.90378 8.24424 8.55948 8.85137 9.12164 9.37189 9,60360 9.81815 9% 10% 11% 12% 15% .91743 20909 90090 89286 86957 1.75911 1-43554 1.71252 1.69005 1.62571 2.53130 2.48685 2.44371 2.40183 2.28323 3.23972 3.16986 3.10245 3.03735 2.85498 3.88965 3.79079 3.69590 3.60478 3,35216 4.48592 4.35526 4.23054 4.11141 3.78448 5.03295 4.86842 4.71220 4.56376 4.16042 5.53482 5.33493 5.14612 4.96764 4.48732 5.99525 5.75902 5.53705 532825 4.77158 6.41766 6,14457 5.88923 5.65022 5.01877 6.80519 6.49506 6.20652 5.93770 523371 7.16073 6,81369 6.49236 6.19437 5.42062 7.48690 7.10336 6,74987 6.42355 5.58315 7.78615 7.36669 6.98187 6.62817 5.72448 8.06069 7.60608 7.19087 6.81086 5,84737 8.31256 7.82371 737916 6.97399 5.95424 8.54363 8.02155 7.54879 7.11963 6,04716 8.75563 8.20141 7.70162 7224967 6.12797 8.95012 8 36492 7.83929 736578 6.19823 9.12855 8.51356 7.96333 7.46944 6.25933