A project has an initial cost of $35,000, expected net cash inflows of $11,000 per year for 11 years, and a cost of capital of 8%. What is the project's PI? (Hint: Begin by constructing a time line.) Do not round intermediate calculations. Round your answer to two decimal places.
Year | Cashflows ($) | Discounting factor @ 8% | Present value of cashflows ($) |
0 | -35000 | 1 | -35000 |
1 | 11000 | 0.925925926 | 10185.18519 |
2 | 11000 | 0.85733882 | 9430.727023 |
3 | 11000 | 0.793832241 | 8732.154651 |
4 | 11000 | 0.735029853 | 8085.328381 |
5 | 11000 | 0.680583197 | 7486.415167 |
6 | 11000 | 0.630169627 | 6931.865896 |
7 | 11000 | 0.583490395 | 6418.394348 |
8 | 11000 | 0.540268885 | 5942.95773 |
9 | 11000 | 0.500248967 | 5502.738638 |
10 | 11000 | 0.463193488 | 5095.128369 |
11 | 11000 | 0.428882859 | 4717.711453 |
NPV | 43528.60684 | ||
PI= (NPV+Initial investment)/Initial investment | |||
(43528.60684+35000)/35000 | |||
2.24 |
Get Answers For Free
Most questions answered within 1 hours.