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
  • SEE MORE 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