Project cash flows are as below
Year | 0 | 1 | 2 | 3 | 4 | 5 |
Cash flow | -10.4 | 4.9 | 1.6 | 1.6 | 1.6 | 1.6 |
Cumulative cash flow | -10.4 | -5.5 | -3.9 | -2.3 | -0.7 | 0.9 |
As annual cash flows from the project are not equal, payback period = last year of negative cumulative cash flow + (absolute value of cumulative cash flow in that year / cash flow in the following year) = 4 + (0.7 / 1.6) = 4.4 years
i.e. payback period = 4.4 years
Given that payback period of the movie is greater than two years, we will not make the movie if required payback period is two years.
NPV can be calculated in excel using = NPV(10.1%,-10.4,4.9,1.6,1.6,1.6,1.6) = -$1.2.
Thus, the movie has negative NPV if cost of capital is 10.1%.
Get Answers For Free
Most questions answered within 1 hours.