Payback period and discounted payback period (Using 5% Rate of Return) Initial investment is 600,000

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question

Payback period and discounted payback period (Using 5% Rate of Return)

Initial investment is 600,000

Assets
Current Assets
Cash
Inventories
Prepaid Expense
Supplies
Total Current Assets
Non-Current Assets
Equipment
Furniture and Fixtures
Total Non-Current
Assets
Total Assets
Add: Capital, End
Capital, Beg
Net Income
Capital End
Total Liability and Owner's
Equity
Denutritious Food Corp.
Projected Statement of Financial Position
Second Half of 2022
2022
July
Aug
P 50,000
P 35,150
28,000
13,000
5,000
5,000
6,830
5,000
P 89,830
P 58,150
92,218
48,952
92,218
48,952
P 141,170
P 141,170
P 231,000
P 199,320
P 600,000
P 636,000
38,000
12,300
P 636,000
P 648,300
P 636,000
P 648,300
Sept
P 40,650
17,800
5,000
6,580
P 70,030
92,218
48,952
P 141,170
P 211,200
P 648,730
21,000
P 669,730
P 669,730
Oct
P 49,280
13,500
5,000
4,300
P 72,080
92,218
48,952
P 141,170
P 213,250
P 669,730
9,600
P 679,330
P 679,330
Nov
Dec
P47,430
P46,555
15,200
58,000
5,000
5,000
5,320
6,000
P72,950 P115,555
92,218
92,218
48,952
48,952
P141,170 P 141,170
P214,120 P 256,725
P679,330 P 696,980
17,650
61,500
P 696,980
P758,480
P 696,980
P758,480
Transcribed Image Text:Assets Current Assets Cash Inventories Prepaid Expense Supplies Total Current Assets Non-Current Assets Equipment Furniture and Fixtures Total Non-Current Assets Total Assets Add: Capital, End Capital, Beg Net Income Capital End Total Liability and Owner's Equity Denutritious Food Corp. Projected Statement of Financial Position Second Half of 2022 2022 July Aug P 50,000 P 35,150 28,000 13,000 5,000 5,000 6,830 5,000 P 89,830 P 58,150 92,218 48,952 92,218 48,952 P 141,170 P 141,170 P 231,000 P 199,320 P 600,000 P 636,000 38,000 12,300 P 636,000 P 648,300 P 636,000 P 648,300 Sept P 40,650 17,800 5,000 6,580 P 70,030 92,218 48,952 P 141,170 P 211,200 P 648,730 21,000 P 669,730 P 669,730 Oct P 49,280 13,500 5,000 4,300 P 72,080 92,218 48,952 P 141,170 P 213,250 P 669,730 9,600 P 679,330 P 679,330 Nov Dec P47,430 P46,555 15,200 58,000 5,000 5,000 5,320 6,000 P72,950 P115,555 92,218 92,218 48,952 48,952 P141,170 P 141,170 P214,120 P 256,725 P679,330 P 696,980 17,650 61,500 P 696,980 P758,480 P 696,980 P758,480
Given
Expected Net Cash Flows
Year
Project L
▪0
<$100>
1
10
▪ 2
60
■ 3
80
Notes:
At Year or Month 0 put all your invested cash here
then per month input your net income
Computation
Payback for Franchise L
0
1
CFt
-100
10
Cumulative -100
-90
Payback
=
2 + $30/$80 = 2.375 years
2 2.4 3
60
80
-30 0 50
Transcribed Image Text:Given Expected Net Cash Flows Year Project L ▪0 <$100> 1 10 ▪ 2 60 ■ 3 80 Notes: At Year or Month 0 put all your invested cash here then per month input your net income Computation Payback for Franchise L 0 1 CFt -100 10 Cumulative -100 -90 Payback = 2 + $30/$80 = 2.375 years 2 2.4 3 60 80 -30 0 50
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education