Cash payback period, net present value method, and analysis Elite Apparel Inc. is considering two investment projects. The estimated net cash flows from each project are as follows: Retail Store Year Plant Expansion Expansion 1 $110,000 $92,000 2 90,000 108,000 78,000 74,000 4 70,000 52,000 5 Total 22,000 $370,000 44,000 $370,000 Each project requires an investment of $200,000. A rate of 15% has been selected for the net present value analysis. Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3. 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.4821 5 0.747 0,621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 Each project requires an investment of $200,000. A rate of 15% has been selected for the net present value analysis. Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0,497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 0.627 0.467 0.404 0.327 0.233 9 0.592 0.4241 0.361 0.2841 0.1941 10. 0.558 0.386 0.322 0.247 0.162 Required: 1a. Compute the cash payback period for each project. Plant Expansion Retail Store Expansion Cash Payback Period 5 0.747 0.621 0.567 0.497 0,402 0.705 0.564 0.507 0.432 0,335 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0,404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 Required: 1a. Compute the cash payback period for each project. Plant Expansion Retail Store Expansion Cash Payback Period 1b. Compute the net present value. Use the present value of $1 table above. If required, round to the nearest dollar. Plant Expansion Retail Store Expansion Total present value of net cash flow Less amount to be invested Net present value 2. Because of the timing of the receipt of the net cash flows, the offers a higher