In: Finance
ANSWER
discounted payback period = 3.2991
CASH FLOWS |
PV FACTOR @14% | PV OF CASH FLOWS | |
YEAR 0 | (1000.00) | 1 | -1000 |
YEAR 1 | 347.00 | 0.877 | 304.39 |
YEAR 2 | 394.00 | 0.769 | 303.17 |
YEAR 3 | 424.00 | 0.675 | 286.19 |
YEAR 4 | 600.00 | 0.592 | 355.25 |
Sum of first three cash flows = 304.39 + 303.17 + 286.19 = 893.74
initial cash flow still left = 1000 - 893.74 = -106.26
Discounted payback = 3 full years + part initial cash flow / cash flow in year 4
= 3 + 106.26 / 355.25
= 3.2991