Answer To: Microsoft Word - ASSINGMENT 5 - Business Finance FIN2221-ASSIGNMENT 5 1. What is the payback period...
Akshay Kumar answered on Apr 12 2021
Answer 1
Cumulative Cash Inflows
Year
Cash Flow
Cumulative Cash Flow
1
$1,600
$1,600
2
$1,900
$3,500
3
$2,300
$5,800
4
$1,400
$7,200
Till Year 3, total Cash Inflows are $5,800. Cost is $6,400. Additional cash flows required $600 ($6,400 - $5,800).
Thus, Payback Period is = 3 years + ($600/$1,400)
= 3.43 years
Payback Period is3.43 years
Answer 2
Cumulative Discounted Cash Flows
Year
Cash Flow
Discounting
Factor @14%
Discounted
Cash Flows
Cumulative Discounted
Cash Flow
1
4,200
0.88
3,684.21
3,684.21
2
5,300
0.77
4,078.18
7,762.39
3
6,100
0.67
4,117.33
11,879.71
4
7,400
0.59
4,381.39
16,261.11
If Initial Cost is $7,000:
In Year 1, Discounted Cash Inflows are $3,684.21. Additional cash flows required $3,315.79 ($7,000 - $3,684.21).
Thus, Discounted Payback Period is = 1 year + ($3,315.79/$4,078.18)
= 1.81 years
Thus, Discounted Payback Period is 1.81 years
If Initial Cost is $10,000:
Till Year 2, Discounted Cash Inflows are $7,762.39. Additional cash flows required $2,237.61 ($10,000 - $7,762.39).
Thus, Discounted Payback Period = 2 years + ($2,237.61/$4,117.33)
= 2.54 years
Discounted Payback Period is 2.54 years
If Initial Cost is $13,000:
Till Year 3, Discounted Cash Inflows are $11,879.71. Additional cash...