a. profitability index = present value of cash inflow / cash
outflow
present value of cash flow
year |
PV FACTOR AT 7% |
PRESENT VALUE Project A |
B |
C |
1 |
[1/1.07]1 0.9345794 |
123364.4808[0.9345794*132000] |
213084.1032[0.9345794*228000] |
132710.2748[0.9345794*142000] |
2 |
[1/1.07]2 0.8734387 |
115293.9084[0.8734387*132000] |
199144.0236[0.8734387*228000] |
97825.1344[0.8734387*112000] |
|
|
|
|
|
|
TOTAL PRESENT VALUE |
238658.398112 |
412228.1268 |
230535.4092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFITABILITY INDEX
|
A |
B |
C |
|
PRESENT VALUE |
238658.398112 |
412228.1268 |
230535.4092 |
|
CASH OUTFLOW |
205000 |
370000 |
205000 |
|
PRESENT VALUE OF CASH INFLOW/ CASH OUTFLOW |
1.16 |
1.11 |
1.12 |
|
|
|
|
|
|
B.NPV = PRESENT VALUE OF CASH INFLOW - CASH OUTFLOW
|
A |
B |
C |
PRESENT VALUE |
238658.398112 |
412228.1268 |
230535.4092 |
CASH OUTFLOW |
205000 |
370000 |
205000 |
NET PRESENT VALUE |
$33658.40[238658.40-205000] |
$42228.13[412228.13-370000] |
$25535.41[230535.41-205000] |