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 | |||||