In: Finance
WACC 9.00%
|
0 1 2 3 4
l l l l l
ProjA -$1,050 $675 $650
ProjB -$1,050 $360 $360 $360 $360
Ans Discounted Payback for Project A is 1.79 years
Year | Project Cash Flows (i) | DF@ 9% | DF@ 9% (ii) | PV of Project A ( (i) * (ii) ) | Cumulative Cash Flow |
0 | -1050 | 1 | 1 | (1,050.00) | (1,050.00) |
1 | 675 | 1/((1+9%)^1) | 0.917 | 619.27 | (430.73) |
2 | 650 | 1/((1+9%)^2) | 0.842 | 547.09 | 116.36 |
NPV | 116.36 | ||||
Discounted Payback Period = | 1 year + 430.73/547.09 | ||||
1.79 years |