preview

The Investment Detective

Satisfactory Essays

Project Free Cash Flows (dollars in thousands) Project number: 1 2 3 4 5 6 7 8 Initial investment (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) Year 1 $ 330 $ 1,666 $ 160 $ 280 $ 2,200 $ 1,200 $ (350) 2 330 334 200 280 900 (60) 3 330 165 350 280 300 60 4 330 395 280 90 350 5 330 432 280 70 700 6 330 440 280 1,200 7 330 442 280 …show more content…

Project4: Year’s PV of CF cumulative 0 -2000 -2000 1 145.45 -1854.55 2 165.28 -1689.27 3 262.90 -1426.37 4 269.79 -1156.58 5 268.23 -888.35 6 248.36 -639.99 7 226.81 -413.18 8 207.12 -206.06 9 189.14 -16.92 10 172.72 155.8 Discounted payback period= 9+ 16.92/172.72= 9.09 years Project5: Year’s PV of CF cumulative 0 -2000 -2000 1 254.54 -1745.46 2 231.40 -1514.06 3 210.36 -1303.7 4 191.24 -1112.46 5 173.85 -938.61 6 158.05 -780.56 7 143.68 -636.88 8 130.62 -506.26 9 118.74 -387.52 10 107.95 -279.57 11 98.13 -181.44 12 89.21 -92.23 13 81.10 -11.13 14 73.73 62.6 Discounted payback period= 13 + 11.13/73.73 =13.15 years Project6: Year’s PV of CF cumulative 0 -2000 -2000 1 2000 0 Discounted payback period= 1 year Project7: Year’s PV of CF cumulative 0 -2000 -2000 1 1090.9 -909.1 2 743.80 -165.3 3 225.39 60.09 Discounted payback period= 2 + 165.3/225.39= 2.7 years Project8: Year’s PV of CF cumulative 0 -2000 -2000 1 -318.18 -2318.18 2 -49.58 -2367.76 3 45.07 -2322.69 4 239.05 -2083.64 5 434.6 -1649.04 6 677.36 -971.68 7 1154.6 182.92 Discounted payback period= 6 + 971.68/1154.6= 6.84 years Rank 1st 2nd 3rd 4th 5th 6th 7th 8th Project 6 7 8 1 4 5 2 3 Discounted Payback Period 1.00 2.70 6.84 7.84 9.09 13.15

Get Access