repost now that its more clear

Assume the following information for a capital budgeting proposal with a five-year time horizon: $ 430,000 Initial investment: Cost of equipment (zero salvage value) Annual revenues and costs: Sales revenues Variable expenses Depreciation expense Fixed out-of-pocket costs $ 300,000 $ 130,000 $ 50,000 $ 40,000 Click here to view Exhibit 14B-1 and Exhibit 143-2. to determine the appropriate discount factor(s) using the tables provide If the company's discount rate is 12%, then the net present value for this investment is closest to Multiple Choice $141600 $41.600) $1141,600) EXHIBIT 141-1 Present Value of $1 1(1+i)n (1) Periods 967 98 GEL SIL SET 1546 4661 E 2 593 7% 94 1096 1496 16 179 189 2096219 2296 23% 2594 0.9620952 0.9630.9350 926 0917/ 09090901 0.8930855 08710870096208550847 084008330826082000060 800 092309070.8900373 0.357 0342 0.326051210 797 02330.7690756 10.703023107180705 0.694 063 0672.661 0.650 0.640 089 0861 08400516 0.7900772/10,751 01 071206930675065806410600609 0.59305790.564 0.331 05705240512 0.8550823 0.79207630.735 0708 0.6830659 0636061310 5920520552000 51606990482 ZICO , OPELTOLEROLSTO1910 CF 9510910 60001S09S 065016900590 1890 EIZOULD 1820 EURO COMO LO OLEO 90 CODIO 5 s 9 0.290 0.746 0705 06660.6300 560 561 035 0.507 0.480004320 400.00.37003591033590100219 025262 2 8 0 0.71 06774 0627 0210 S050206700400003600320990235 0.26002902233021410204 0.191 090168 0.7030615059200000 46000200391 0.361010 ROA026300502090100 OLH 0 167013501001 0,022 10 11 21 EI 0.625000 OIZO ZOSILOZO DOLGORDE TROIECTO EO 90 DOROSO ESTO ESTOS SOLESOFCO 9059900 OSLO FOZONIZOZOLO SO ZOTOKOLETTO LORD OF ZOOLZOL KOLEOSTORETO 1910 OSO SSSO 1901 1900 99000 TOLEO LILILOSOOLIDEO TOO LOO 1940KOOOOOOOOOOOO GROOT 1900 000 LOLLO COROLLO LOLOTTO SCONTOOSSELMOOTOL S0290 0012002200 DO OTTO CUOIO ROTOLEXO COLOROGORO OSO 1090 HO KOSOVOOOOD MOOTTOLO ORO KOLO CORGON MOTO BOHOLICOSOLSON GATO OS BEOOOOOOOOOOO900 TLO OTROKOLO 1901 COSTOSO ooooo66190 00 00 00 00 092102 LOLLO 1610 ILOILOTOILUONTOOREIGO 10 MOTO S60 OTTO OKTOO COOLITOORTO 96% ON OSOBIFONO OTROOOOOOOOO 11000000OOOOOOOOOOO11500000OOOOO 91TOLE TOI910 TO RECOROTOOLSZTO 14 3 10 12 0551 DO 162002022090 209OOOOOOOO00020103015DDIO 31 19 20 656 03103120550 2500109110120100000000001001003710000022001907016000012 6000 OEDD STOOLS1003 ZOO SOOO OOOO01900OOCOOLERO KLO 1910 6610SO6ELO 7 e 22 23 24 25 26 22 15 04220142015201640 1500 1230101100005 0056 ODIO 0033 002210026000DIS 0015001 0.0090007 10.1060360262 021101700-1350112200910300600019000 1000022003200180015001001000990070006 103905101 102 10150125 0.102001200220030000358 10.025 0.023001DGEO0010 0.00 0.0070005000 0.006 0.0050001 0.361 0281 00 LODES 166 DOA00660.053 0.002 003 0026OO DODA0009 0.0060005 FOTO 0.2017 10.16701300060060004710.03200900 OOER 00140000090001000690.005 0.000000 0533 0935 0.19610150 116008900320033100260000016900DIO 10.0000060005 0.0040.003 0.002 0.007 03210200150010700830530630037A0002202034DO 10.0002 0.0051 OX0000000200020002 03080231 01 02 03 0.099007500372 0.033.02600300015 R0.002 0.00 0.00 0.00 0.00 0.00 0.00 0.002 0,205 0.140.09 00670000202 10015100110.0060005 004 00000000000001 0.000 0.000 0.000 0.000000 ES GIOI Look 20100 EO 90 ODOO OOO OOZOO 6500 1000 19 til SEO SEO 100.0 LOO 90ZTEO TO LEO 1000 30 40 ! LES 661 10 30 OC 19.793 17.159 15.046333211.925 10.7579.77989513 244 2/63405662638713485258 19974760434 4347 5.166 3.999 4.339416013995 1792 15372176512409 11 258 10:27497422669130357.496 7.00365666.125.8295.3175:255979462534 4.1593.991 16,980 15149121591198278 ILISS 10.1989.370,36308,02277016933651 6.16682053510 5229497542434531337 4335 4.1573992 63146.1365.79834923215496+75 +524433241543990 4.7284520 432841513988 3195991342143173234147985 15 247 137901253501146910 399,707 14857 13:4891230311272103/195808.5838266771817230.6.192639960443.723 543215767925 14.451 13 1691201211061 10.2019028725146768 170 67436359160111.696.4105.14949094690 44853041303970 14029 12821 11.76110836 10.01792928.6198,075 7.5627.1026687 7.00566262595929562833351014870 13 134 1208 1.15910336 9.604 5.950 8.365 783976669365506.1983,80 1358433160704843 6.128 3.8183554542735033481246084419324340803928 266 335682 LOLOTISCOSSOSSUI 9 TS9|1969 186412093 ZOE 61911 015011 LEITI 201 EL ROSTL599.91 066 DE S169 601 162 815 LET 6 LZOO 5160861111119 EE91 95690215 LORYS NSSIT 916F99069981933 1916 676 6 OSOITTOOEL SLETUESEST L91992526091919 ELS OOEEM ITTH 22066186 SL901 19 ESZTI 160 TT TTE SI 186 ELSE LOS DE LOISISSELOTES 58935868 6 OSS 946 ELECTIE 661 COLT 28 27 26 25 12 1961 165297 163+LUSIVES $99 5 ELOS TIE9 +56 COII! OLET 09 +59 + 697296 2+I38661866SOTOLEIL ON 065 ET ZIE 260 T9SE9T $ 2919 089 LOSTLI TOLL TOT 89526650 01 SCB 01069 11 659 ZI 0166507617161.94SH SLL066 TS SLN6LTO 9 ELE969 OSTEO8586 946 LOT 9912 288EEOD 681 E965 OE2T8E6 P 291 SOUS 1995 156559791099 1691614EIC31886 9010 350L 25911 65815100+ ESIT SIET68 SLT 1948 605 ES SLS 341351719191911391611909 190 86553016 TIL 6 OSEBITEL 296 81 + $92 TER 19 20 082216 EESOLEOCI TEIEESTISIZ 016 TH9 $86 ZIP BUH61976 886 +265109955165 161 9691891912 952E61858 99 9LE706 ESEO ILI ZET 981 1989 1988 1 60'S TESISE SI R$958865956190396TL 6678879058 TLS E 289 666/EE6Fotol + 6CT 23 22 21 20 19 18 17 16 SI 10.563989993958.7458247786236769826,628630216002157205.468522993003 6.1225.842 3.583 3.32 5.118 8.85383589047457 710316.750 1929869.394 3.8513.7255 9.3858.863 8.760 6.145359365054263216301948334659 4494 8.111712273607.024 6.7106418 6.80223651562475995559 5530193231249467726445743034.163.01 23905 286 367335663.463 12,4357.100 673361616210597115.7675,535 5335951469684.799 639 44874340207 14.078395098373.726 3.619 3.3153421 3.329 40393.9223.8123.7063.605 3.508 3.416 3.327322 3.161 13 12 11 10 6 3 17 0918 ! 1951 ZIL 18981 FOSS 907568E5TSS982 2009 156ZOO FT60CZ9SE9EE OIE 867 685 6589 18688866 IIHTSSER981 FZ9F 2926970525 Z 19879762 1667 BELI 661 EZZEZSE CELE ZE509 989 616LE E66 TSE 9 5 2.803 2.7452659 3.890 143294212100 5.6303546.46533873.3123.24031702102303729742914285521982.7432690263925892540 24942448 2.4042362 277122232673 26249 257 2531 2487244424022361232222832246 2210 2140 214012106 2074 2.042 2011 1981 1952 E LIST OP LIST TOT GOST BSI ZISI 99515851 5091 9291 2191 899 1 069 | ELLT DET INTE BOST EERO 981 LOOR OOR OEIRO 080 9780800180 20801 5580298 008 LOS8805630106060602160 91605160160560 2960 965Z % LL%91 SALE! $11 966 % 969 % 2 23% 2496 2296 20% 2196 1996 18% 15% 12% 10% 8% 796 S98 Periods rent Value of an Annuity of Si in Arrean. 1111-1(1+r) XHIRIT 14B 2 )e