Please complete the table (part 2a), with % factor, PV, and NPV, and please explain the process. Also, 2b, 3a, and 3b please. I need to check my work. Thanks!

Situation:Dogs R Us is considering two investment opportunities.
Use the following information to compute the (a) net present value and (b) project profitability index for two potential capital budgeting projects.
			Project A						Project B
			Cost of equipment:	$114,000					Cost of equipment:	$279,000
			Working capital investment required:	$28,000					Working capital investment required:	$39,000
			Annual cash inflows:	$ 21,000					Annual cash inflows:	$51,853
			Salvage value of equipment in 12 years	$14,000					Salvage value of equipment in 10 years	$ 18,000
			Life of the project	12 years					Life of the project	10 years
The company's required rate of return for all projects is 11%.
At the end of each project, the working capital will be released.
(a) Compute the net present value of the projects. Round any decimals to the nearest dollar. Should each project be accepted?
		Years	Cash Flows	% Factor	PV		Years	Cash Flows	% Factor	PV
Cost of equipment		Now	(114,000)			Cost of equipment	Now	(279,000)
Working capital required		Now	(28,000)			Working capital required	Now	(39,000)
Annual net cash receipts		1-12	21,000			Annual net cash receipts	1-10	51,853
Salvage value of equipment		12	14,000			Salvage value of equipment	10	18,000
Working capital released		12	28,000			Working capital released	10	39,000
NPV						NPV
(b) Compute the project profitability index for each investment opportunity. Where necessary, carry computations to two decimal places. Which project is more desirable and why?
Part 3:
Situation:Dogs R Us is considering two investment opportunities.
Use the following information to compute the internal rate of return for two potential capital budgeting projects.
	Project A					Project B
	Cost of equipment:	$41,258				Cost of equipment:	$53,582
	Annual cash inflows:	$9,807				Annual cash inflows:	$11,550
Each machine would have an 8 year useful life and no salvage value. The company has a minimum required rate of return of 11%.
a. Compute the internal rate of return.
			Project A: Internal Rate of Return =					Project B: Internal Rate of Return =
b. Would the company be willing to accept either of these projects? Explain.