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. | |||||||