In: Accounting
Beyer Company is considering the purchase of an asset for
$270,000. It is expected to produce the following net cash flows.
The cash flows occur evenly within each year.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
answer | |||||
Payback period is 3.49 years (see solutions) | |||||
year | cash inflow (outflow) | cumulative net cash inflow (outflow) | |||
0 | -270000 | -270000 | |||
1 | 66000 | -204000 | |||
2 | 39000 | -165000 | |||
3 | 67000 | -98000 | |||
4 | 200000 | 102000 | |||
5 | 22000 | 124000 | |||
solution | |||||
year | annual net cash flow | cumulative net cash flow | |||
1 | 66000 | 66000 | |||
2 | 39000 | 105000 | |||
3 | 67000 | 172000 | |||
4 | 200000 | 372000 | |||
5 | 22000 | 394000 | |||
cost of investment | 270000 | part of year = amount paid back in 4th year/net cash flow in 4th year | |||
less: paid back in 1-3 year | -172000 | = 98000 / 200000 | |||
partly in 4th year | 98000 | = 0.49 | |||
pay back period = 3 + 0.49 = 3.49 years | |||||