managerial accounting chapter 12. the first two photos are what i need completed. the last two are just for reference if needed. all information i have been given is provided, so please do not ask for more. thanks!

E F 9 . B D F G 1 See Uncertain Cash Flows Daily Activity 2 Use the present value tables on pages 670 & 671 Exhibits 120.1 & 128.2 3 4 (Ignore income taxes in this problem.) Koala Kody's Eucalyptus Confections uses a discount rate in its capital budgeting of: 5 12% 6 7 8 Partial analysis of an investment in automated equipment with a useful life of 5 years has thus far yielded a net present value of: (42,500) 10 11 This analysis did not include any estimates of the intangible benefits of automating this process 12 nor did it include any estimate of the salvage value of the equipment 13 14 15 16 (a) ignoring any salvage valuo, how large would the additional cash flow per year from the Intangible benefits 17 have to be to make the investment in the automated equipment financially attractive? (Round to the nearest dollar.) 18 19 20 21 22 23 24 25 26 27 28 29 (b) ignoring any cash flows from intangible benefits, how large would the salvage value of the automated equipment 30 have to be to make the investment in the automated equipment financially attractive? (Round to the nearest dollar.) 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 Uncertain Cash Flows NPV + B C D E F G H Project AM Project Bu Project KN Project RT Project VY $ 150,000 $ 250,000 $ 300,000 $ 350,000 $ 250.000 49,000 48,000 48.000 65.000 50,000 50,000 50,000 50.000 50,000 50,000 50.000 68,000 80,000 80,000 80,000 80,000 120.000 88,000 88,000 88,000 88,000 88,000 95,000 42,500 42,500 42.500 42,500 42.500 42 500 42,500 42,500 42.500 92,000 2 3 K&M Sales has the following capital budget for 2021 550.000 5 Here is the information for each of the projects being considered: The cost of capital used for the discount rate is 12% 7 Initial Investment & Annual Cash Flows (including salvage) 9 2022 10 2023 11 2024 12 2025 13 2026 14 2027 15 2025 16 2029 17 2030 18 2031 19 20 Which projects should K&M Sales invest in for 2021? 21 (show your work and the reason for your answer) 22 23 Annuity rate for 3 years 2.40183 24 Annuity rate for 4 years 3.03735 25 Annuity rate for 5 years 3.60478 26 Annuty rate for 7 years 456376 27 Annuity rate for 9 years 5.32825 28 PV of rate for 4 years 063552 29 PV of rate for 5 years 0.56743 30 PV of 1 rate for 6 years 050663 31 PV of 1 rate for 8 years 0 40388 32 PV of 1 rate for 10 years 0.32197 33 34 35 36 37 38 39 40 41 42 43 44 45 40 47 Uncertain Cash Flows NPV whibit 128.1 Present Value of a Single Amount" 3% n/1 19 29 4% 5% 6% 7% 8% 9% 10% 12% 14% 16% 18% 2096 25% 3096 1 0.99010 0.98039 0.97087 0.96154 0.95238 0.94340 0.93458 0.92593 0.91743 0.90909 0.89286 0.87719 0.86207 0.84746 0.83333 0.80000 0.76923 2 0.98030 0.96117 0.94260 0.92456 0.90703 0.89000 0.87344 0.85734 0.84168 0.82645 0.79719 0.76947 0.74316 0.71818 0.69444 0.64000 0.59172 30.97059 0.94232 0.91514 0.88900 0.86384 0.83962 0.81630 0.79383 0.77218 0.75131 0.71178 0.67497 0.64066 0.60863 0.57870 0.51200 0.45517 4 0.96098 0.92385 0.88849 0.85480 0.82270 0.79209 0.76290 0.73503 0.70843 0.68301 0.63552 0.59208 0.55229 0.51579 048225 0.40960 0.35013 5 0.95147 0.90573 0.86261 0.82193 0.78353 0.74726 0.71299 0.68058 0.64993 0.62092 0.56743 0.51937 0.47611 0.43711 0.40188 0,32768 0.26933 6 0.94205 0.88797 0.83748 0.79031 0.74622 0.70496 0.66634 0.63017 0.59627 0.56447 0.50663 0.45559 0.41044 0.37043 0.33490 0.26214 0.20718 7 0.93272 0.87056 0.81309 0.75992 0.71068 0.66506 0.62275 0.58349 0.54703 0.51316 0.45235 0.39964 0.35383 0.31393 0.27908 0.20972 0.15937 8 0.92348 0.85349 0.78941 0.73069 0.67684 0.62741 0.58201 0.54027 0.50187 0.46651 0.40388 0.35056 0.30503 0.26604 0.23257 0.16777 0.12259 9 0.91434 0.83676 0.76642 0.70259 0.64461 0.59190 0.54393 0.50025 0.46043 0.42410 0,36061 0.30751 0.26295 0.22546 0.19381 0.13422 0.09430 10 0.90529 0.82035 0.74409 0.67556 0.61391 0.55839 0.50835 0.46319 0.42241 0.38554 0.32197 0.26974 0.22668 0.19106 0.16151 0.10737 0.07254 11 0.89632 0.80426 0.72242 0.64958 0.58468 0.52679 0.47509 0.42888 0,38753 0.35049 0.28748 0.23662 0.19542 0.16192 0.13459 0.08590 0.05580 12 0.88745 0.78849 0.70138 0.62460 0.55684 0.49697 0.44401 0.19711 0,35553 0.31863 0.25668 0.20756 0.16846 0.13722 0.11216 0.06872 0,04292 13 0.87866 0.77103 0.68095 0.60057 0.53032 0.46884 0.41496 0.36770 0.32618 0.28966 0.22917 0.18207 0.14523 0.11629 0.09346 0.05498 0.03302 14 0.86996 0.75788 0.66112 0.57748 0.50507 0.44230 0,38782 0.34046 0.29925 0.26333 0.20462 0.15971 0.12520 0.09855 0.07789 0,04398 0.02540 15 0.86135 0.74301 0.64186 0.55526 0.48102 0.41727 0.36245 0.31524 0.27454 0.23919 0.18270 0.14010 0.10793 0.08352 0.06491 0.0351H 001954 16 0.85282 0.72845 0.62317 0.53391 0.45811 0.39165 0.33873 0.29189 0.25187 0.21763 0.16112 0.12289 00904 0.07078 005409 0.02815 0.01503 17 0,54438 0.71416 0.60502 0.51337 0.43610 0.37136 0.31657 0.27027 0.23107 0.19784 0.14564 0.107NO 0.0021 0,0599H 0,04507 0.02252 0.01156 180.83002 0.70016 0.58739 0.49363 0.41552 0.35034 0,29586 0.25025 0.21199 0.17986 0.13004 0.09456 0.06914 0.05083 0.03756 0.01 0.00889 19 0.82774 0.68643 0.57029 0.47464 0.39573 0.33051 0.27651 0.23171 0.19449 0.16351 0.11611 0.01295 0.05119 0.048 0.03130 0.01441 0.00684 20 0.81954 0.67297 0.55368 0.45639 0.37689 0.31180 0.25842 0.21455 0.17841 0.14864 0.10367 0.07276 0.05139 0.03651 0,02608 0.01153 0.00526 21 0.81143 0.65978 0.53755 0.43883 0.35894 0.29416 0.24151 0.19866 0.16370 0.13513 0.09256 0,06583 0.04430 0.03094 0.02174 0.00922 0.00405 22 0.80340 0.64684 0.52189 0.42196 0.34185 0.27251 0.22571 0.18194 015018 0.12285 0.0264 0.05599 0.01819 0,02622 001811 0.00738 0.00311 23 0.79544 0.63416 050669 0.40573 0.32557 0.26180 0.21095 0.17032 0.13778 0.11168 0.07379 0.04911 0.03292 0.02222 0.01 509 0.00590 0.00219 24 0.78757 0.62172 0.49193 0.19012 0.31007 0.24698 0.19715 0.15770 0.12640 0.10153 0.066588 0.04108 0.02838 0.01883 0.0125 0.00472 0.00184 25 0.77977 0.60953 0.47761 0.37512 0.29530 0.23300 0.18425 0.14602 0.11597 0.09230 0.05882 0.03779 0.02447 0.01596 0.01048 0.007 0.00142 26 0.77205 0.59758 0.46369 0.36069 0.28124 0.21981 0,17220 0.13520 0.10619 0.08191 0.05252 0,03315 0.02109 0.01152 0.00874 0.0002 0.00109 27 0.76440 0.58556 045019 0.14682 0.26785 0.20737 0.16093 0.12519 0.09761 0.07628 0.04689 0.02908 0.0181 0.01146 0.00728 0.00242 0.00084 28 0.75684 0.57437 0.41708 0.33345 0.25509 0.19563 0.15040 0.11591 0,08955 0.06934 0.04187 0.02551 0.01567 0.00971 0.00607 0.00193 0.00065 29 0.74934 0.56311 0.42435 0.32065 0.24295 0.18456 0.14056 0.10733 0,08215 0.06304 0.0373 0.02237 0.01351 0.00823 000506 0.00155 0.00050 30 0.74192 0.55207 0.41199 0.30832 0.23138 0.17411 0.13137 0,09938 0.07537 0.05731 0.03338 0.01963 0.01165 0.00697 0.00421 0.00124 0.00038 be 120.2 Present Value of an Annuity ht 1% 2% 3% 4% 5% 6% 7% 8% 996 10% 12% 14% 16% 18% 2046 30% 1 0.99010 0.98039 0.97087 0.96154 0.95238 0.94340 0.93458 0.92593 0.91743 0.90909 0.89286 0.87719 0.86207 0.84746 0.83333 0.80000 0.76923 2. 1.97040 194156 1.91347 1.88609 1.85941 1.83339 1.80802 1.78326 1.75911 1.73554 1.69005 1.64666 1.60523 1.56564 1.52778 1.440,00 1.36095 3 2.94099 2.88388 2.82861 2.77509 2.72325 2.67301 2.62432 2.57710 2.53129 2.48685 2.40183 2.32163 2.24589 2.17427 2.10648 1.95200 1.81611 4 3.90197 3.80773 3.71710 3,62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16987 3.03735 2.91371 2.79818 2.69006 2.58873 2.36160 2.16624 5 4.85343 4.71346 4.57971 4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.60478 3.43308 3.27429 3.12717 2.99061 2.68928 2.43557 6 5.79548 5.60143 5.41719 5.24214 5.07569 491732 476654 4.62288 4.485924,35526 4.11141 3.88867 3.68474 3.49760 3.32551 2.95142 264275 7 6.72819 6.47199 6.23028 6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4,868424,56376 4.28830 4.03857 3.81153 3.60459 3.16114 2.80211 8 7.65168 7.32548 7.01969 6.73274 6.46321 6.20979 5.97130 5.74664 5.534825,33493 496764 4.63886 4.34359 4.07757 3.83716 3.32891 292470 9 8.56602 8.16224 7.78611 7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 5.32825 4.94637 4.60654 4.30302 4.03097 3.46313 3.01900 10 9.47130 8.98259 8:53020 8.11090 7.72173 7.36009 7.02358 6.71008 6417666.14457 5,65022 5.21612 483323 449409 4.19247 3.57050 3.09154 11 10.36763 9.78685 9.25262 8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 6.49506 5.93770 5.45273 5,02864 4.65601 432706 3.65640 3.14734 12 11.25508 10.57534 9.95400 9.38507 8.86325 8.38384 7.94269 7.53608 7160736.81369 6.19437 5.66029 5.19711 4.79322 4/3922 3.72512 3.19026 13 12.13374 11.34837 10.63496 9.98565 9.39357 8.85268 8.35765 7.90378748690710336 6.42355 5.84236 5.34233 4.90951 4.53268 3.78010 3.22328 114 13.00370 12.10625 11.29607 10.56312 9.89864 9.29498 8.74547 8.24424 7.78615 7.36669 6.62817 6.00207 5.46753 5.008064.61057 3.82408 3.24867 13.8650S 12.84926 1193794 11.11839 10.379669.71225 9.10791 8.55948 8.06069 7.60608 6.81086 6.14217 5.57546 5.09158 4.67547 3.85926 3.26821 16 14.21787 13.57771 12.56110 11.65230 10.83777 10.105909.44665 8.85137 8.31256 7 82371 6.97399 6.265065.66850 5.16235 4.72956 3.88741 3.28324 17 15.56225 14.29187 13.1661212.16567 11.27407 10.47726 9.76322 9.12164 8.543638 02155 7.11963 6.37286 5.74870 5.22233 4.77463 390993 3.29480 18 16.39827 14.99203 13.75351 12,65930 11.68959 10.82760 10 05909 9.37189 8.755638,20141 7.24967 6.46742 5.81785 5.27316 4.81219 392794 3,30369 19 17.22601 15.67846 14,32380 13.13394 12.085 32 11.15812 10.33560 9.60360 8.95011 8.36492 736578 6.55037 587746 5.31624 4.84350 3.94235 3.31053 2018.04555 16,35143 14.87747 13.59033 12.46221 11.46992 10 59401 9.81815 9.12855851356 7.46944 6.62313 5.92884 3.35275 46958 3.95358 3.31579 1 18.85698 17.01121 15.41502 14.02916 12.82115 11.76408 10.83553 10.01680 9.29224 8.648697.56200 6,68696 5.97314 5.38368 4.89132 3.96311 3.31984 22 19.66038 17.65805 15.93692 14.4511213.16300 12.04158 11.06124 10.20074 9442438.77154 761465 6.74294 601133 5.40990 490943 3.97049 1.32296 23 20.45582 18.29220 16.44361 1485684 13.48857 12.30338 11.27219 10.37106 9.58021 8.88322 7.71843 6.79206 6,04425 543212 492453 3.97639 3.32535 24 21.24339 18.91393 16.9355415.24696 13.79864 12.55036 11.46933 10 52876 9.70661 8.98474 7.78432683514 6.07263 545095 493710 1.98111 3.32719 25 22.02316 19.52346 1741315 15.62208 14.09394 12.78336 11.65358 10.67478 9.82258 9.07704 7.84314 6.87293 6.09709 5.46691 4.94759 3.98489 1.32861 26 22.79520 20.12104 17.87684 15.98277 14,37519 13.00317 11.82578 10.80998992897 9.16095 7.89566 6.90608 6.11818 5.48043 4.95632 3.98791 3.32970 27 23.55961 20.70690 18.32703 16,32959 14.64303 13.21053 11.98671 10.93516 10.02658 9.23722 7.94255 6.93515 6.13636 5.49189 4.96360 3.99033 133054 28 24.31644 21.28127 18.76411 16,6606 14.89813 13.40616 12.13711 11.05108 10.11613 9.30657 7.98442 6.96066 6.15204 5.50160 4.96967 .99226 1.13118 29 25.06579 21.84438 19.18845 16.98371 15.14107 13.59072 1227767 11.15841 10.19828 9.36961 802181 6.98304 6.16555 5.50983 4.97472 3.99381 3.33168 30 25.8077122.19646 19.60044 17.29203 15.37245 13.76483 12.40904 11.25778 10.27365 942691 N.OSSIH 700266 6.17720 5.51681 4 97894 99505131206