Scribd
Upload
36 views3 pages

2009-12-23 203613 Slayer

The project has an initial cost of $52,125 and is expected to generate $12,000 in cash flows annually for 8 years. The cost of capital is 12%. The NPV of the project is $7,486.20 and the payback period is approximately 4 years. The discounted payback period is 6.51 years and the MIRR is 13.89%.

Uploaded by

FarooqChaudhary
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOC, PDF, TXT or read online on Scribd
36 views3 pages

2009-12-23 203613 Slayer

The project has an initial cost of $52,125 and is expected to generate $12,000 in cash flows annually for 8 years. The cost of capital is 12%. The NPV of the project is $7,486.20 and the payback period is approximately 4 years. The discounted payback period is 6.51 years and the MIRR is 13.89%.

Uploaded by

FarooqChaudhary
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOC, PDF, TXT or read online on Scribd
You are on page 1/ 3

A project has an initial cost of $52, 125, expected net cash inflows of $12,000 per year for 8 years,

and a cost of capital 12 %. What is


the projects NPV and projects payback period ?

NPV = -$52,125 + $12,000[(1/i)-(1/(i*(1+i)n)]


= -$52,125 + $12,000[(1/0.12)-(1/(0.12*(1+0.12)8)]
= -$52,125 + $12,000(4.9676) = $7,486.20.

Payback Period:

$52,125/$12,000 = 4.3438, so the payback is about 4 years

Full Solution

a. $52,125/$12,000 = 4.3438, so the payback is about 4 years.

b. Project K's discounted payback period is calculated as follows:

Annual Discounted @12%


Period Cash Flows Cash Flows Cumulative
0 ($52,125) ($52,125.00) ($52,125.00)
1 12,000 10,714.80 (41,410.20)
2 12,000 9,566.40 (31,843.80)
3 12,000 8,541.60 (23,302.20)
4 12,000 7,626.00 (15,676.20)
5 12,000 6,808.80 (8,867.40)
6 12,000 6,079.20 (2,788.20)
7 12,000 5,427.60 2,639.40
8 12,000 4,846.80 7,486.20
$2,788.20
The discounted payback period is 6 + $5,427.60 years, or 6.51 years.

Alternatively, since the annual cash flows are the same, one can divide $12,000 by 1.12 (the discount rate = 12%) to arrive at
CF1 and then continue to divide by 1.12 seven more times to obtain the discounted cash flows (Column 3 values). The
remainder of the analysis would be the same.

c. NPV = -$52,125 + $12,000[(1/i)-(1/(i*(1+i)n)]


= -$52,125 + $12,000[(1/0.12)-(1/(0.12*(1+0.12)8)]
= -$52,125 + $12,000(4.9676) = $7,486.20.

Financial calculator: Input the appropriate cash flows into the cash flow register, input I = 12, and then solve for NPV =
$7,486.68.

d. Financial calculator: Input the appropriate cash flows into the cash flow register and then solve for IRR = 16%.

e. MIRR: PV Costs = $52,125.

FV Inflows:

PV FV
0 12% 1 2 3 4 5 6 7 8
| | | | | | | | |
12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000
13,440
15,053
16,859
18,882
21,148
23,686
26,528
52,125 MIRR = 13.89% 147,596

Financial calculator: Obtain the FVA by inputting N = 8, I = 12, PV = 0, PMT = 12000, and then solve for FV = $147,596.
The MIRR can be obtained by inputting N = 8,
PV = -52125, PMT = 0, FV = 147596, and then solving for I = 13.89%.

You might also like