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:

Year Plant Expansion Retail Store Expansion

$1$ $$156,000$ $$130,000$

$2127,000153,000$

$3110,000105,000$

$4100,00073,000$

$531,00063,000$

Total $$524,000$ $$524,000$

Each project requires an investment of $$283,000.$ A rate of $20\%$ has been selected for the net present value analysis.

Present Value of $$1$ at Compound Interest

Year $6\%10\%12\%15\%20\%$

$10\mathrm{.}9430\mathrm{.}9090\mathrm{.}8930\mathrm{.}8700\mathrm{.}833$

$20\mathrm{.}8900\mathrm{.}8260\mathrm{.}7970\mathrm{.}7560\mathrm{.}694$

$30\mathrm{.}8400\mathrm{.}7510\mathrm{.}7120\mathrm{.}6580\mathrm{.}579$

$40\mathrm{.}7920\mathrm{.}6830\mathrm{.}6360\mathrm{.}5720\mathrm{.}482$

$50\mathrm{.}7470\mathrm{.}6210\mathrm{.}5670\mathrm{.}4970\mathrm{.}402$

$60\mathrm{.}7050\mathrm{.}5640\mathrm{.}5070\mathrm{.}4320\mathrm{.}335$

$70\mathrm{.}6650\mathrm{.}5130\mathrm{.}4520\mathrm{.}3760\mathrm{.}279$

$80\mathrm{.}6270\mathrm{.}4670\mathrm{.}4040\mathrm{.}3270\mathrm{.}233$

$90\mathrm{.}5920\mathrm{.}4240\mathrm{.}3610\mathrm{.}2840\mathrm{.}194$

$100\mathrm{.}5580\mathrm{.}3860\mathrm{.}3220\mathrm{.}2470\mathrm{.}162$

Required:

$1$a$.$ Compute the cash payback period for each project.

Project Cash Payback Period

Plant Expansion

Retail Store Expansion

$1$b$.$ Compute the net present value. Use the present value of $$1$ table above. If required, round to the nearest dollar.

Line Item Description Plant Expansion Retail Store Expansion

Total present value of net cash flow $fill in the blank $3$ $fill in the blank $4$

Less amount to be invested fill in the blank $5$ fill in the blank $6$

Net present value $fill in the blank $7$ $fill in the blank $8$

$2.$ Because of the timing of the receipt of the net cash flows, the

offers a higher