Vous êtes sur la page 1sur 2

1. Neil Corporation has three projects under consideration.

The cash flows for each of them


are shown in the following table. The firm has a 16% cost of capital.

Project A Initial Investment of $40,000

Year Cash Flow P.V Factor P.V. Cash Flow Total to Date
1 $13,000 .862 $11,206 $11,206
2 $13,000 .743 $9,659 $20,865
3 $13,000 .641 $8,333 $29,198
4 $13,000 .552 $7,176 $36,374
5 $13,000 .476 $6,188 $42,562

Discounted Payback Period:

42,562 / 40,000 = 1 year

Project B Initial Investment of $40,000

Year Cash Flow P.V Factor P.V. Cash Flow Total to Date
1 $7,000 .862 $6,034 $6,034
2 $10,000 .743 $7,430 $13,464
3 $13,000 .641 $8,333 $21,797
4 $16,000 .552 $8,832 $30,629
5 $19,000 .476 $9,044 $39,673

Discounted Payback Period:

40,000 / 39,673= 1 year

Project C Initial Investment of $40,000

Year Cash Flow P.V Factor P.V. Cash Flow Total to Date
1 $19,000 .862 $16,378 $16,378
2 $16,000 .743 $11,888 $28,266
3 $13,000 .641 $8,333 $36,599
4 $10,000 .552 $5,520 $42,119
5 $7,000 .476 $3,332 $45,451

Discounted Payback Period:

45,451/40,000 = 1 year

Vous aimerez peut-être aussi