In: Finance
You are considering a project that requires an initial investment of $110,000 with a cost of capital of 8%. You expect the project to have a five-year life, and produce cash flows of $19,000 in year 1, $38,000 in year 2, $58,000 in year 3, $29,000 in year 4 and $10,000 in year 5.
What is this project’s Discounted Payback Period?
Group of answer choices
A. 3.96 years
B. 2.91years
C. 3.65 years
D. 3.28 years
Ans C. 3.65 years
Year | Project Cash Flows (i) | DF@ 8% | DF@ 8% (ii) | PV of Project A ( (i) * (ii) ) | Cumulative Cash Flow |
0 | -110000 | 1 | 1 | (1,10,000.00) | (1,10,000.00) |
1 | 19000 | 1/((1+8%)^1) | 0.926 | 17,592.59 | (92,407.41) |
2 | 38000 | 1/((1+8%)^2) | 0.857 | 32,578.88 | (59,828.53) |
3 | 58000 | 1/((1+8%)^3) | 0.794 | 46,042.27 | (13,786.26) |
4 | 29000 | 1/((1+8%)^4) | 0.735 | 21,315.87 | 7,529.60 |
5 | 10000 | 1/((1+8%)^5) | 0.681 | 6,805.83 | 14,335.44 |
NPV | 14,335.44 | ||||
Discounted Payback Period = | 3 years + 13786.26/21315.87 | ||||
3.65 years |