The following capital expenditure projects have been proposed for management's consideration at Scott, Inc., for the upcoming budget year: Use Table 6-4 and Table 6-5. (Use appropriate factor(s) from the tables provided. Round the PV factors to 4 decimals.)

		Project
	Year(s)		A				B				C				D				E
Initial investment	0		$	(50,000	)		$	(50,000	)		$	(100,000	)		$	(100,000	)		$	(200,000	)
Amount of net cash return	1			10,000				0				32,000				10,000				60,000
	2			10,000				0				32,000				20,000				60,000
	3			10,000				20,000				32,000				30,000				30,000
	4			10,000				20,000				32,000				40,000				30,000
	5			10,000				20,000				32,000				50,000				30,000
Per year	6-10			10,000				12,000				0				0				30,000
NPV (14% discount rate)			$	2,161			$	?			$	?			$	?			$	5,887
Present value ratio				1.04				?				?				?				?

TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OFSI Discount Rate No. of Periods 2% 10% 12% 14% 16% 18% 20% 0.980 0.9615 0.9434 0.9259 0.9091 0.8929 08772 0.8621 0.8475 0.8333 0.961 0.9246 0.8900 0.8573 0.8264 0.7972 0.7695 0.7432 0.7182 0.6944 0.942 0.8890 0.8396 0.7938 0.7513 0.7118 0.6750 0.6407 0.608 0.5787 0.924 0.8548 0.7921. .7350 0.6830 0.6355 0.5921 0.5523 0.5158 0.4823. 0.906 0.8219 0.7473 06806 0.6209 0.5674 0.5194 0.4761 0.4371 0.4019 0.888 0.7903 0.7050 0.6302 0.5645 0.5006 0.4556 0.4104 0.3704 0.3349 0.871 0.7599 0.6651 0.5835 0.5132 0.4523 0.3996 0.3538 03139 0.2791 0.853 0.7307 0.6274 0.5403 0.4665 0.4039 0.3506 0.3050 0.2660 0.2326 0.837 0.7026 0.5919 0.5002 0.4241 0.3606 0.3075 0.2630 0.2255 0.1938 0.820 0.6756 0.5584 0.4632 0.3855 0.3220 0.2697 0.2267 0.1911 0.1615 0.804 0.6496 0.5268 0429 0.3505 0.2875 0.2366 0.1954 0.1619 0.1346 0.788 0.6246 0.4970 0.3971 0.3186 0.2567 0.2076 0.1685 0.1372 0.1122 0.773 0.6006 0.4688 0.3677 0.2897 0.222 0.1821 0.1452 0.1163 0.0935 0.758 0.5775 0.4423 0.3405 0.2633 0.2046 0.1597 0.1252 00985 0.0779 0.743 0.5553 04173 0.3152 02394 0.1827 0.1401 0.079 0.0835 0.0649 0.714 0.5134 0.3714 0.2703 0.978 0.1456 .1078 0802 00600 0.0451 0.673 0.4564 0.3118 02145 0.1486 0.1037 00728 00514 0.0365 0,0261 0.728 0.5339 0.3936 0.2919 0.2176 0.1631 0.1229 0.0930 0.0708 0.0541 0.700 0.4936 0.3503 0.2502 0.1799 0.1300 0.0946 0.091 0.0508 0.0376 0.686 0.4746 0.3305 0.2317 0.1635 0.161 0.0829 0.0596 0.0431 0.0313 0.680 0.4388 0.2942 0.1987 0.1351 0.0326 0.0838 0.0443 0.0309 0.0217 0.647 0.4220 0.2775 0.1839 0.1228 0.0826 00560 0.0382 0062 0.0181 0.634 0.4057 02618 0.1703 0.1117 0.0738 04 00329 0.0222 0.0151 0.622 0.3901 0.2470 0.1577 0.1015 0.0659 0.0431 0.0284 0.0188 0.0126 0.610 0.3751 02330 0.1460 0.0923 0.0588 078 0.0245 0.0160 0.0106 00102 00055 00030 0.0017 0410 01712 0,0727 0,313 00137 0,0061 0.007 .0013 0,000 00003 0.552 0.3083 0.1741 0.0994 0.0573 0.0334 0.0196 0.0116 0.0070 0.0042 0.500 0.2534 0.1301 0.0676 0.0356 0.0189 0.453 02083 0.0972 0.0460 00221 00107 0.0053 0.0026 0.0013 0.0007 072 01407 0,0543 00213 0.0085 000350 008 0030.0001