Question

In: Finance

please show formulas g.    At a cost of capital of 12%, what is the discounted payback period...

please show formulas

g.    At a cost of capital of 12%, what is the discounted payback period for these two projects?
WACC   = 12%
Project A
Time period 0 1 2 3 4 5 6 7
Cash flow -$375 -$300 -$200 -$100 $600 $600 $926 -$200
Disc. cash flow
Disc. cum. cash flow
Intermediate calculation for payback
Payback using intermediate calculations
Project B
Time period 0 1 2 3 4 5 6 7
Cash flow -$575 $190 $190 $190 $190 $190 $190 $0
Disc. cash flow
Disc. cum. cash flow
Intermediate calculation for payback
Payback using intermediate calculations
Discounted Payback using PERCENTRANK Ok because cash flows follow normal pattern.
h.   What is the profitability index for each project if the cost of capital is 12%?
PV of future cash flows for A:
PI of A:
PV of future cash flows for B:
PI of B:

Solutions

Expert Solution

Discounted Payback Period - PROEJCT A

Year

Cash Flows ($)

PVIF at 12%

Discounted Cash Flow ($)

Discounted Cumulative Cash Flow ($)

0

-375.00

1.00000

-375.00

-375.00

1

-300.00

0.89286

-267.86

-642.86

2

-200.00

0.79719

-159.44

-802.30

3

-100.00

0.71178

-71.18

-873.47

4

600.00

0.63552

381.31

-492.16

5

600.00

0.56743

340.46

-151.71

6

926.00

0.50663

469.14

317.43

7

200.00

0.45235

90.47

407.90

Discounted Payback = Years before full recover + (Unrecovered cash inflow at start of the year/cash flow during the year)

= 5 Year + ($151.71 / $469.14)

= 5 Year + 0.32 Years

= 5.32 Years

Discounted Payback Period - PROEJCT B

Year

Cash Flows ($)

PVIF at 12%

Discounted Cash Flow ($)

Discounted Cumulative Cash Flow ($)

0

-575.00

1.00000

-575.00

-575.00

1

190.00

0.89286

169.64

-405.36

2

190.00

0.79719

151.47

-253.89

3

190.00

0.71178

135.24

-118.65

4

190.00

0.63552

120.75

2.10

5

190.00

0.56743

107.81

109.91

6

190.00

0.50663

96.26

206.17

7

0

0.45235

0

206.17

Discounted Payback = Years before full recover + (Unrecovered cash inflow at start of the year/cash flow during the year)

= 3 Year + ($118.65 / $120.75)

= 3 Year + 0.98 Years

= 3.98 Years

Profitability Index (PI)

Profitability Index (PI) – PROJECT A

Profitability Index (PI) = PV of future cash flows for A / Initial Outflow

= [-$267.86 - $159.44 - $71.18 + $381.31 + $340.46 + $469.14 + $90.47] / $375

= $782.90 / $375

= 2.09

Profitability Index (PI) – PROJECT B

Profitability Index (PI) = PV of future cash flows for B / Initial Outflow

= [$169.64 + 151.47 + 135.24 + 120.75 + 107.81 + 96.26 + 0] / $575

= $781.17 / $575

= 1.36

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

Using a 7% annual cost of capital, what is the discounted payback period in years of...
Using a 7% annual cost of capital, what is the discounted payback period in years of the potential project below? round to 2 decimals Year-----Cash Flows 0..............-5000 1...............1625 2..............1668 3..............1616 4..............1679 5..............1619 can you please let me know how you find this? especially if using a financial calculator. Thanks!
Using a 7% annual cost of capital, what is the discounted payback period in years (round...
Using a 7% annual cost of capital, what is the discounted payback period in years (round to 2 decimal places) of the potential project below? Year Cash Flow 0 -$5,000 1 $1,609 2 $1,693 3 $1,558 4 $1,545 5 $1,582 Please include the steps to plug into a financial calculator, thank you
Compute the discounted payback statistic for Project D if the appropriate cost of capital is 12...
Compute the discounted payback statistic for Project D if the appropriate cost of capital is 12 percent and the maximum allowable discounted payback is four years. (Do not round intermediate calculations and round your final answer to 2 decimal places. If the project does not pay back, then enter a "0" (zero).) Project D Time: 0 1 2 3 4 5 Cash flow: –$12,400 $3,490 $4,460 $1,800 $0 $1,280
Compute the discounted payback statistic for Project D if the appropriate cost of capital is 12...
Compute the discounted payback statistic for Project D if the appropriate cost of capital is 12 percent and the maximum allowable discounted payback is four years. (Do not round intermediate calculations and round your final answer to 2 decimal places. If the project does not pay back, then enter a "0" (zero).) Project D Time: 0 1 2 3 4 5 Cash flow: –$11,000 $3,350 $4,180 $1,520 $300 $1,000 Discounted payback period _______ years Should the project be accepted or...
Distinguish between the payback period and the discounted payback period?
Distinguish between the payback period and the discounted payback period?
Given the following cash flows for a capital project, calculate its payback period and discounted payback...
Given the following cash flows for a capital project, calculate its payback period and discounted payback period. The required rate of return is 8 percent. Year 0 1 2 3 4 5 Cash Flows $-37500 $11250 $11250 $15000 $6000 $6000 The discounted payback period is 0.16 year longer than the payback period. 0.80 year longer than the payback period. 1.27 years longer than the payback period. 1.85 years longer than the payback period.
5. What is the difference between the payback period and the discounted payback? 6. Define the...
5. What is the difference between the payback period and the discounted payback? 6. Define the Average Accounting Return (AAR). What are the disadvantages of the AAR? 7. What is the Internal Rate of Return (IRR)? What is the IRR rule? How is the IRR calculated? 8. Do the NPV rules and IRR rules lead to identical investment decisions? If so, under what circumstances?
Capital Budgeting Assignment For the following two projects, determine the Payback Period Discounted Payback Net Present...
Capital Budgeting Assignment For the following two projects, determine the Payback Period Discounted Payback Net Present Value Profitability Index (Benefit-Cost Ratio) Internal Rate of Return Modified Internal Rate of Return             Project A Project B Year Net Income Cash Flow Net Income Cash Flow 0 (15,000) (19,000) 1 5,000 6,000 3,000 4,000 2 5,000 6,000 5,000 6,000 3 5000 6,000 7,000 8,000 4 5,000 6,000 11,000 12,000 Risk Index 1.80 .60 The firm’s cost of capital ko is 15% and...
Capital Budgeting For the following two projects, determine the 1. Payback Period 2. Discounted Payback 3....
Capital Budgeting For the following two projects, determine the 1. Payback Period 2. Discounted Payback 3. Net Present Value 4. Profitability Index (Benefit-Cost Ratio) 5. Internal Rate of Return 6. Modified Internal Rate of Return Project A Project B Year Net Income Cash Flow Net Income Cash Flow 0 (15,000) (19,000) 1 5,000 6,000 3,000 4,000 2 5,000 6,000 5,000 6,000 3 5000 6,000 7,000 8,000 4 5,000 6,000 11,000 12,000 Risk Index 1.80 .60 The firm’s cost of capital...
Determine the Payback Period, the Discounted Payback Period, and the Net Present Value for the following...
Determine the Payback Period, the Discounted Payback Period, and the Net Present Value for the following after-tax cash flow projections. Also tell me whether the IRR is greater or less then the RRR. A. Year ATCF 0 $(60,000) 1 21,000 2 27,000 3 24,000 4 16,000 Assume a 16% required rate of return
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT