Question

Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 –$239,642 –$15,729 1 25,700 5,431 2 58,000 8,261 3 52,000 13,648 4 395,000 8,205 Whichever project you choose, if any, you require a 6 percent return on your investment.

a. What is the payback period for Project A? b. What is the payback period for Project B? c. What is the discounted payback period for Project A? d. What is the discounted payback period for Project B? e. What is the NPV for Project A? f. What is the NPV for Project B ? g. What is the IRR for Project A? h. What is the IRR for Project B? i. What is the profitability index for Project A? j. What is the profitability index for Project B?

Answer 1

Payback period is the period in which Initial Investment is recivered.

Project A:

Year	Opening Bal	CF	Closing Bal
1	$ 2,39,642.00	$     25,700.00	$ 2,13,942.00
2	$ 2,13,942.00	$   58,000.00	$ 1,55,942.00
3	$ 1,55,942.00	$   52,000.00	$ 1,03,942.00
4	$ 1,03,942.00	$3,95,000.00	$ -2,91,058.00

Payback Period = Year in which least +ve CB + [ CB in That year / CF in next year ]

= 3 + [ 103942 / 395000 ]

= 3 + 0.26

= 3.26 Years

Project B:

Year	Opening Bal	CF	Closing Bal
1	$    15,729.00	$     5,431.00	$      10,298.00
2	$    10,298.00	$     8,261.00	$        2,037.00
3	$      2,037.00	$   13,648.00	$    -11,611.00
4	$ -11,611.00	$     8,205.00	$    -19,816.00

Payback Period = Year in which least +ve CB + [ CB in That year / CF in next year ]

= 2 + [ 2037 / 13648 ]

= 2 + 0.15

= 2.15 Years

Disc PBP is similar to PBP, here we consider time value of money.

Project A:

Year	Opening Bal	CF	PVF @6%	Disc CF	Closing Bal
1	$ 2,39,642.00	$     25,700.00	0.9434	$     24,245.28	$ 2,15,396.72
2	$ 2,15,396.72	$   58,000.00	0.8900	$     51,619.79	$ 1,63,776.92
3	$ 1,63,776.92	$   52,000.00	0.8396	$     43,660.20	$ 1,20,116.72
4	$ 1,20,116.72	$3,95,000.00	0.7921	$ 3,12,877.00	$ -1,92,760.28

Disc Payback Period = Year in which least +ve CB + [ CB in That year / CF in next year ]

= 3 + [ 120116.72 / 312877 ]

= 3 + 0.38

= 3.38 Years

Project B:

Year	Opening Bal	CF	PVF @6%	Disc CF	Closing Bal
1	$    15,729.00	$     5,431.00	0.9434	$       5,123.58	$      10,605.42
2	$    10,605.42	$     8,261.00	0.8900	$       7,352.26	$        3,253.15
3	$      3,253.15	$   13,648.00	0.8396	$     11,459.12	$      -8,205.97
4	$     -8,205.97	$     8,205.00	0.7921	$       6,499.13	$    -14,705.10

Disc Payback Period = Year in which least +ve CB + [ CB in That year / CF in next year ]

= 2 + [ 3253.15 / 11459.12 ]

= 2 + 0.28

= 2.28 Years

NPV = PV of Cash Inflows - PV of Cash Outflows

Project A:

Year	CF	PVF @6%	Disc CF
0	$ -2,39,642.00	1.0000	$ -2,39,642.00
1	$      25,700.00	0.9434	$      24,245.28
2	$    58,000.00	0.8900	$      51,619.79
3	$    52,000.00	0.8396	$      43,660.20
4	$ 3,95,000.00	0.7921	$ 3,12,877.00
NPV	$ 1,92,760.28

Project B:

Year	CF	PVF @6%	Disc CF
0	$    -15,729.00	1.0000	$    -15,729.00
1	$      5,431.00	0.9434	$        5,123.58
2	$      8,261.00	0.8900	$        7,352.26
3	$    13,648.00	0.8396	$      11,459.12
4	$      8,205.00	0.7921	$        6,499.13
NPV	$     14,705.10

PI = PV of Cash Inflows / PV of Cash Outflows

ProjectA:

Year	CF	PVF @6%	Disc CF
1	$    25,700.00	0.9434	$    24,245.28
2	$    58,000.00	0.8900	$    51,619.79
3	$    52,000.00	0.8396	$    43,660.20
4	$ 3,95,000.00	0.7921	$ 3,12,877.00
PV of Cash Inflows	$ 4,32,402.28
PV of Cash Outflows	$ 2,39,642.00
PI	$              1.80

ProjectB:

Year	CF	PVF @6%	Disc CF
1	$    5,431.00	0.9434	$      5,123.58
2	$    8,261.00	0.8900	$      7,352.26
3	$ 13,648.00	0.8396	$    11,459.12
4	$    8,205.00	0.7921	$      6,499.13
PV of Cash Inflows	$    30,434.10
PV of Cash Outflows	$    15,729.00
PI	$              1.93

IRR is the Rate at which PV of Cash Inflwos are equal to PV of Cash outflows

Project A:

Year	CF	PVF @26%	Disc CF
0	$ -2,39,642.00	1.0000	$ -2,39,642.00
1	$      25,700.00	0.7937	$      20,396.83
2	$    58,000.00	0.6299	$      36,533.13
3	$    52,000.00	0.4999	$      25,995.11
4	$ 3,95,000.00	0.3968	$ 1,56,716.57
NPV	$              -0.36

Hence IRR is 26%

Project B:

Year	CF	PVF @38%	Disc CF
0	$    -15,729.00	1.0000	$    -15,729.00
1	$      5,431.00	0.7246	$        3,935.51
2	$      8,261.00	0.5251	$        4,337.85
3	$    13,648.00	0.3805	$        5,193.16
4	$      8,205.00	0.2757	jeff jeffy Next > < Previous Related Solutions Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 –$... Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 –$ 364,000 –$ 52,000 1 46,000 25,000 2 68,000 22,000 3 68,000 21,500 4 458,000 17,500 Whichever project you choose, if any, you require a return of 11 percent on your investment. a-1. What is the payback period for each project? (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)    a-2. If you apply the payback criterion, which... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$199,124        –$15,993          1 25,800        5,691          2 51,000        8,855          3 54,000        13,391          4 416,000        8,695             Whichever project you choose, if any, you require a 6 percent return on your investment. a. What is the payback period for Project A?     b. What is the payback period for Project B? c. What is the discounted... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$ 360,000 –$ 45,000 1 35,000 23,000 2 55,000 21,000 3 55,000 18,500 4 430,000 13,600    Whichever project you choose, if any, you require a 14 percent return on your investment.    a-1 What is the payback period for each project? (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)    Payback period   Project A years     Project... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$260,730        –$15,011          1 27,800        4,942          2 56,000        8,023          3 55,000        13,040          4 426,000        9,138             Whichever project you choose, if any, you require a 6 percent return on your investment. a. What is the payback period for Project A?     b. What is the payback period for Project B? c. What is the discounted... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$251,835        –$15,247          1 25,100        4,828          2 55,000        8,358          3 50,000        13,472          4 385,000        8,102             Whichever project you choose, if any, you require a 6 percent return on your investment. a.What is the discounted payback period for Project A? b.What is the discounted payback period for Project B? Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$251,835        –$15,247          1 25,100        4,828          2 55,000        8,358          3 50,000        13,472          4 385,000        8,102             Whichever project you choose, if any, you require a 6 percent return on your investment. a.What is the discounted payback period for Project A? b.What is the discounted payback period for Project B? Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$216,888        –$15,026          1 26,900        4,016          2 51,000        8,270          3 54,000        13,423          4 420,000        9,668             Whichever project you choose, if any, you require a 6 percent return on your investment. a. What is the payback period for Project A?     b. What is the payback period for Project B? c. What is the discounted... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0... Consider the following two mutually exclusive projects:    Year Cash Flow (A) Cash Flow (B) 0 –$ 345,000 –$ 48,500 1 50,000 24,500 2 70,000 22,500 3 70,000 20,000 4 445,000 15,100    Whichever project you choose, if any, you require a 14 percent return on your investment.    a-1 What is the payback period for each project? (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.)    Payback period   Project A years     Project... Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 –$... Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 –$ 430,000 –$ 74,000 1 78,000 32,000 2 98,000 30,000 3 73,000 27,500 4 448,000 22,600 Whichever project you choose, if any, you require a 15% return on your investment. a-1. What is the payback period for each project? (Round the final answers to 2 decimal places.) Payback Period Project A years Project B years a-2. If you apply the payback criterion, which investment will... Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 $... Consider the following two mutually exclusive projects: Year Cash Flow (A) Cash Flow (B) 0 $ -450,000 $ -80,000 1 90,000 34,000 2 110,000 32,000 3 75,000 29,500 4 450,000 24,600 Whichever project you choose, if any, you require a 15% return on your investment. a-1. What is the payback period for each project? (Round the final answers to 2 decimal places.) Payback Period Project A years Project B years b-1. What is the discounted payback period for each project?... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions In 1941, President Roosevelt spoke about the “four freedoms.” For many in the country, however, these... Your friend is looking for investors in a risky business venture. To convince you to participate,... Suppose you observe the following situation: State of Economy Probability of State Return if State Occurs... Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia... Journal Entries and Trial Balance Elite Realty acts as an agent in buying, selling, renting, and... In racket Assume that the elements of a list are indexed starting with 1. Write a... Describe System Development Life Cycle (SDLC) and how it is used. ADVERTISEMENT About @ 2020 WizEdu