If you would please answer with calculations. Thank you.

Do Homework - Ron Mirgheshmi - Google Chrome mathal.com/Student/PlayerHomework.aspx?homeworkld-570305157&questionid=1&flushed=false&cid=61017508centerwin=yes ACCT202.NO1Maler-LytleSummerll12020 Ron Mirgheshmi 108/12/20 9:41 PM Homework: Chapter 12 Homework Score: 0 71 of 5 pts 3 of 3 (3 complete) HW Score: 57.14%, 5.71 of 10 pts % P12-58A (similar to) Question Help Cuppa Inc operates a chain of lunch shops. The company is considering two possible expansion plans Plan A would open eight smaller shops at a cost of 58 840.000 Expected annual net cash inflows are $1.500,000 with zero residual value at the end of ten years Under Plan B Cuppa would open three larger shops at a cost of $8 140 000. This plan is expected to generate net cash inflows of $1 250 000 per year for ten years, the estimated life of the properties Estimated residual value is $1,100,000 Cuppa uses straight-line depreciation and requires an annual return of 10% (Click the icon to view the present value annuity factor table) Click the icon to view the present value factor table Click the icon to view the future value annuity factor table) Click the icon to view the future value factor table Read the requirements Requirement 1. Compute the payback period the ARR and the NPV of these two plans. What are the strengths and weaknesses of these capital budgeting models? Begin by computing the payback period for both plans (Round your answers to one decimal place) Plan A 59 years Pien 65 year Now compute the ARR accounting rate of return for both plans Round the percentages to the nearest tenth percent Plan A Hartcome the NPV int present ale under each plan Begin with an Athen compute Plan B Round your answers to the nearest whole dollar and use parentheses or a minus sign to represent a negative NPV) 5 N k the icon to view the present value factor table.) k the icon to view the future value factor table.) plans. What are the strengths and weaknesses of these canital hudaetina modele? he decir i Requirements - X centages 1. Compute the payback period the ARR. and the NPV of these two plans What are the strengths and weaknesses of these capital budgeting models? 2. Which expansion plan should Cuppa choose? Why? 3. Estimate Plan As IRR How does the IRR compare with the company's required rate of return? then come 3 of 3 (3 complete) Reference is consid 8,140,00 -X $1,500,0 residual ve table.) able.) 16% nd the NPL Periods 1 2 3 4 5 und your plans. (R boco wa Present Value of Annuity of $1 1% 2% 3% 4% 5% 6% 8% 10% 12% 14% 0.990 0.980 1896 0.971 0.962 20% 0.952 0.943 0.926 0.909 0.893 0.877 1.970 0.862 1.942 1.913 0.847 0.833 1.886 1.859 1.833 1.783 1.736 1.690 1.647 1.605 2.941 2.884 1.566 1.528 2.829 2.775 2.723 2.673 2.577 2.487 2.402 2.322 3.902 3.808 2.246 2.174 2.106 3.717 3.630 3.546 3.465 3.312 3.170 3.037 2.914 2.798 2.690 4.853 2.589 4.713 4.580 4.452 4.329 4.2123.993 3.791 3.605 3.433 3.274 3.127 2.991 5.795 5.601 5.417 5.242 5.076 4.917 4.623 4.355 4.111 3.889 3.685 3.498 3.326 6.728 6.472 6.2306.002 5.786 5.582 5.206 4.868 4.564 4.288 4.039 3.812 3.605 7.652 7.325 7.0206.733 6.463 6.210 5.7475.335 4.968 4.639 4.344 4.078 3.837 8.566 8.162 7.786 7.435 7.108 6.802 6.247 5.759 5.328 4.946 4.607 4.303 4.031 9.471 8.983 8.530 8.111 7.722 7.360 6.710 6.145 5.650 5.216 4.833 4.494 4.192 10.368 9.787 9.253 8.760 8.306 7.887 7.139 6.495 5.9385.453 5.029 4.656 4.327 11.255 10.575 9.9549.385 8.8638.384 7.5366.814 6.194 5.660 5.197 4.793 4.439 12.134 11.348 10.635 9.9869.3948.853 7.904 7.103 6.424 5.842 5.342 4.910 4.533 13.004 12.106 11.296 10.563 9.899 9.295 8.244 7.367 6.628 6.002 5.468 5.008 4.611 13.865 12.849 11.938 11.118 10.380 9.7128.559 7.606 6.811 6.142 5.575 5.092 4.675 18.046 16.351 14.877 13.590 12.462 11.470 9.818 8.514 7.469 6.623 5.929 5.353 4.870 22.023 19.523 17.413 15.622 14.094 12.783 10.675 9.077 7.843 6.873 6.097 5.467 4.948 25.808 22.396 19.600 17.292 15.372 13.765 11.258 9.427 8.055 7.003 6.177 5.517 4.979 32.835 27.355 23.115 19.793 17.159 15.046 11.925 9.779 8.244 7.105 6.233 5.548 an Begin 11 12 13 14 15 egative NPV.) 20 25 30 4.997 eck Answer Print Done 3 of 3 (3 complete) The Reference ann nuit Periods 1 2 d the 1% 1.000 2.010 3.030 4.060 5.101 3 2% 1.000 2.020 3.060 4.122 5.204 39 1.000 2.030 3.091 4.184 5.309 4% 1.000 2.040 3.122 4.246 5.416 oth 4 5 129 1.000 2.120 3.374 4.779 6.353 14% 1.000 2.140 3.440 4.921 6.610 16% 1.000 2.160 3.506 5.066 18% 1.000 2.180 3.572 5.215 7.154 20% 1.000 2.200 3.640 5.368 7.442 6 6.877 7 eturn 6.152 7.214 8.286 9.369 10.462 8 9 6.308 7.434 8.583 9.755 10.950 Future Value of Annuity of $1 5% 696 89 1096 1.000 1.000 1.000 1.000 2.050 2.060 2.080 2.100 3.153 3.184 3.246 3.310 4.310 4.375 4.506 4.641 5.526 5.637 5.867 6.105 6.802 6.975 7.336 7.716 8.142 8.394 8.923 9.487 9.549 9.897 10.637 11.436 11.027 11.491 12.488 13.579 12.578 13.181 14.487 15.937 14.207 14.972 16.645 15.917 16.870 18.977 21.384 17.713 18.882 21.495 24.523 19.599 21.015 24.215 27.975 21.579 23.276 27.152 31.772 6.468 7.662 8.892 10.159 11.464 6.633 7.898 9.214 10.583 12.006 8.115 10.089 12.300 14.776 17.549 8.536 10.730 13.233 16.085 19.337 8.977 11.414 14.240 17.519 21.321 9.442 12.142 15.327 19.086 23.521 10 9.930 12.916 16.499 20.799 25.959 ander 18.531 11 12 13 14 11.567 12.683 13.809 14.947 16.097 12.169 13.412 14.680 15.974 17.293 12.808 14.192 15.618 17.086 18.599 13.486 15.026 16.627 18.292 20.024 20.655 24.133 28.029 32.393 37.280 23.045 27.271 32.089 37.581 43.842 25.733 30.850 36.786 43.672 51.660 28.755 34.931 42.219 50.818 60.965 32.150 39.581 48.497 59.196 72.035 15 20 25 30 40 22.019 28.243 34.785 48.886 24.297 32.030 40.568 60.402 26.870 36.459 47.575 75.401 29.778 41.646 56.085 95.026 33.066 47.727 66.439 120.800 36.786 54.865 79.058 154.762 45.762 73.106 113.283 259.057 57.275 98.347 164.494 442.593 72.052 91.025 115.380 146.628 186.688 133.334 181.871 249.214 342.603 471.981 241.333 356.787 530.312 790.948 1.181.882 767.091 1,342.025 2.360.757 4,163.213 7,343.858 hence Print Done a N Reference my is consid of $8,140,00 - $ es For table.) er table.) Periods 1 2 R, and the NP 1% 0.990 0.980 0.971 0.961 0.951 2% 0.980 0.961 0.942 0.924 0.906 3% 0.971 0.943 0.915 0.888 0.863 4% 0.962 0.925 0.889 0.855 0.822 Present Value of $1 5% 6% 8% 10% 0.952 0.943 0.926 0.909 0.907 0.890 0.857 0.826 0.864 0.840 0.794 0.751 0.823 0.792 0.735 0.683 0.784 0.747 0.681 0.621 3 12% 0.893 0.797 0.712 0.636 0.567 14% 0.877 0.769 0.675 0.592 0.519 16% 0.862 0.743 0.641 0.552 0.476 1896 20% 0.847 0.833 0.718 0.694 0.609 0.579 0.516 0.482 0.437 0.402 (Round your 4 5 6 7 both plans. (RO 8 9 0.942 0.888 0.837 0.790 0.933 0.871 0.813 0.760 0.923 0.853 0.789 0.731 0.914 0.837 0.766 0.703 0.905 0.820 0.744 0.676 0.746 0.711 0.677 0.645 0.705 0.630 0.665 0.583 0.627 0.540 0.592 0.500 0.558 0.463 0.564 0.507 0.513 0.452 0.467 0.404 0.424 0.361 0.386 0.322 0.456 0.410 0.400 0.354 0.351 0.305 0.308 0.263 0.270 0.227 0.370 0.314 0.266 0.225 0.191 0.335 0.279 0.233 0.194 0.162 10 0.614 11 ch plan Begin 12 13 14 egative N. 0.896 0.804 | 0.722 0.650 0.585 0.527 0.429 0.350 0.287 0.237 0.8870.788 0.701 0.625 0.557 0.497 0.397 0.319 0.257 0.208 0.879 0.773 0.681 0.601 0.530 0.469 0.368 0.290 0.229 0.182 0.870 0.758 0.661 0.577 0.505 0.442 0.340 0.263 0.205 0.160 0.861 0.743 0.642 0.555 0.481 0.417 0.315 0.239 0.140 0.195 0.168 0.145 0.125 0.108 0.162 0.137 0.116 0.099 0.084 0.135 0.112 0.093 0.078 0.065 15 0.183 20 25 30 40 0.820 0.780 0.742 0.672 0.673 0.554 0.456 0.377 0.610 0.478 0.375 0.295 0.552 0.412 0.008 0.231 0.453 0.307 0.208 0.142 0.312 0.215 0.149 0.233 0.146 0.092 0.174 0.099 0.057 0.097 0.046 0.022 0.104 0.059 0.033 0.011 0.073 0.038 0.020 0.051 0.024 0.012 0.003 0.037 0.016 0.007 0.001 0.026 0.010 0.004 0.001 0.005 Ek Check Answer Print Done a N Reference Future Value of $1 Periods 1 2 1% 1.010 1.020 1.030 1.041 1.051 2% 1.020 1.040 1.061 1.082 1.104 3% 1.030 1.061 1.093 1.126 1.159 4% 1.040 1.082 1.125 1.170 1.217 5% 1.050 1.103 1.158 1.216 1.276 6% 1.060 1.124 1.191 1.262 1.338 896 1.080 1.166 1.260 1.360 1.469 10% 1.100 1.210 1.331 1.464 1.611 12% 1.120 1.254 1.405 1.574 1.762 14% 1.140 1.300 1.482 1.689 1.925 16% 1.160 1.346 1.561 18% 1.180 1.392 1.643 1.939 2.288 20% 1.200 1.440 1.728 2.074 2.488 3 4 1.811 5 2.100 6 1.194 1.230 7 1.062 1.072 1.083 1.094 1.105 1.126 1.149 1.172 1.195 1.219 1.265 1.316 1.369 1.423 1.480 8 1.267 1.340 1.407 1.477 1.551 1.629 1.419 1.504 1.594 1.689 1.791 1.587 1.714 1.851 1.999 2.159 1.772 1.949 2.144 2.358 2.594 2.195 2.502 2.853 1.974 2.211 2.476 2.773 3.106 2.436 2.826 3.278 3.803 4.411 2.700 3.185 3.759 4.435 5.234 2.986 3.583 4.300 5.160 6.192 3.252 9 1.305 1.344 10 3.707 1.710 5.117 1.539 1.601 5.936 11 12 13 14 15 1.116 1.127 1.138 1.149 1.243 1.268 1.294 1.319 1.346 1.384 1.426 1.469 1.513 1.558 1.665 1.732 1.801 1.796 1.886 1.980 2.079 1.898 2.012 2.133 2.261 2.397 2.332 2.518 2.720 2.937 3.172 2.853 3.138 3.452 3.797 4.177 3.479 3.896 4.363 4.887 5.474 4.226 4.818 5.492 6.261 7.138 6.886 7.988 9.266 6.176 7.288 8.599 10.147 11.974 7.430 8.916 10.699 12.839 15.407 1.161 20 25 30 1.220 1.282 1.486 1.641 1.811 2.208 1.806 2.094 2.427 3.262 2.191 2.666 3.243 4.801 2.653 3.386 4.322 7.040 3.207 4.292 5.743 10.286 4.661 6.848 10.063 21.725 6.727 10.835 17.449 45.259 9.646 17.000 29.960 93.051 13.743 26.462 50.950 188.884 19.461 40.874 85.850 378.721 27.393 62.669 143.371 750.378 38.338 95.396 237.376 1,469.772 1.348 1.489 40 Print Done a X N O P