In: Finance
The American Pharmaceutical Company (APC) has a policy that all capital investments must have a four-year or less discounted payback period in order to be considered for funding. The MARR at APC is 8% per year. Is the above project able to meet this benchmark for funding?
End of Year Cash Flow, $
0 -290,000
1 -45,000
2 60,000
3 180,000
4 260,000
5 330,000
6-10 110,000
A) The payback period is how many years? B) Does the project meet the benchmark?
A) | 3.72 years | ||||||
Working: | |||||||
Year | Cash flow | Discount factor | Present value | Cumulative present value | |||
a | b | c=1.08^-a | d=b*c | e | |||
0 | -2,90,000.00 | 1.0000 | -2,90,000.00 | -2,90,000.00 | |||
1 | -45,000.00 | 0.9259 | -41,666.67 | -3,31,666.67 | |||
2 | 60,000.00 | 0.8573 | 51,440.33 | -2,80,226.34 | |||
3 | 1,80,000.00 | 0.7938 | 1,42,889.80 | -1,37,336.53 | |||
4 | 2,60,000.00 | 0.7350 | 1,91,107.76 | 53,771.23 | |||
5 | 3,30,000.00 | 0.6806 | 2,24,592.46 | 2,78,363.68 | |||
6 | 1,10,000.00 | 0.6302 | 69,318.66 | 3,47,682.34 | |||
7 | 1,10,000.00 | 0.5835 | 64,183.94 | 4,11,866.29 | |||
8 | 1,10,000.00 | 0.5403 | 59,429.58 | 4,71,295.86 | |||
9 | 1,10,000.00 | 0.5002 | 55,027.39 | 5,26,323.25 | |||
10 | 1,10,000.00 | 0.4632 | 50,951.28 | 5,77,274.53 | |||
Discounted payback period | = | 3+(137336.53/191107.76) | |||||
= | 3.72 | Years | |||||
B) | Yes | ||||||
As the discounted payback period is within time allowed of 4 years, it meets the benchmark. | |||||||