A seller wants to net $100,000 after paying the broker 5% and paying off his loan balance of $200,000. He will also pay document
1 answer:
You might be interested in
Answer:
Discounted payback period shall be as follows:
a. 1 year 7.36 months
b. 2 years 3.27 months
c. 3 years 2.9 months
Explanation:
a. Payback period in case of cash outflow = $5,700
For calculating the pay back period we shall firstly discount the cash flows to present value @14 %.
Year Cash Flow PV Factor PV of Cash Flow Cumulative
Cash Flow
0 - $5,700 1 - $5,700 -5,700
1 $4,400 0.877 $3,858.8 -$1,841.2
2 $3,900 0.770 $3,003 $1,161.8
Since the cumulative cash flows are positive in 2nd year payback period =
1 + = 1 year and 7.36 months
b. Payback period in case of cash outflow = $7,800
For calculating the pay back period we shall firstly discount the cash flows to present value @14 %.
Year Cash Flow PV Factor PV of Cash Flow Cumulative
Cash Flow
0 - $7,800 1 - $7,800 -7,800
1 $4,400 0.877 $3,858.8 -$3,941.2
2 $3,900 0.770 $3,003 -$938.2
3 $5,100 0.675 $3,442.5 $2,504.3
Since the cumulative cash flows are positive in 3rd year payback period =
2 + = 2 years and 3.27 months
b. Payback period in case of cash outflow = $10,800
For calculating the pay back period we shall firstly discount the cash flows to present value @14 %.
Year Cash Flow PV Factor PV of Cash Flow Cumulative
Cash Flow
0 - $10,800 1 - $10,800 -$10,800
1 $4,400 0.877 $3,858.8 -$6,941.2
2 $3,900 0.770 $3,003 -$3,938.2
3 $5,100 0.675 $3,442.5 -$495.7
4 $4,300 0.592 $2,545.6 $2,049.9
Since the cumulative cash flows are positive in 4th year payback period =
3 + = 3 years and 2.9 months
Final Answer
Discounted payback period shall be as follows:
a. 1 year 7.36 months
b. 2 years 3.27 months
c. 3 years 2.9 months