In: Finance
Calculate the Profitability Index and the Net Present Value of the following project:
Year 0 Investment 75,000
Year 1 Income 25,000 PI ______________
Year 2 Income 35,000
Year 3 Investment 10,000 NPV ____________
Year 4 Income 40,000
Discount Rate 9% Go or No Go?
Here we first need to calculate PV of each cash flow.
PV of cash flow = cash flow x PV factor
Year |
Cash Flow |
PV Factor 9% |
PV |
1 |
25000 |
0.91743 |
$22,935.78 |
2 |
35000 |
0.84168 |
$29,458.80 |
3 |
-10000 |
0.77218 |
-$7,721.83 |
4 |
40000 |
0.70843 |
$28,337.01 |
$73,009.75 |
Net present value = PV of cash flows – initial investment
= $73,009.75 - $75,000
= $1,990.25
Profitability Index = PV of cash flows / Initial Investment
= $73,009.75 / $75,000
= 0.9735
Since the NPV is negative and PI is lower than 1, this project should be rejected.