Find the minimum and maximum internal rate of return for the following cash flow.
Year | Cash flow |
0 | -4,000 |
1 | 2,000 |
2 | 2,000 |
3 | -2,000 |
4 | 1,900 |
5 | 900 |
6 | 200 |
Answer::
IRR is the rate at which NPV=0
NPV at gess rates L1=10% & L2=20%
Year | Cash flows | PVF@10% | Cash flows@10% | PVF@40% | Cash flows@40% |
0 | (4000) | 1 | (4000) | 1 | (4000) |
1 | 2000 | 0.9090 | 1818 | 0.7142 | 1428 |
2 | 2000 | 0.8264 | 1653 | 0.5102 | 1020 |
3 | 2000 | 0.7513 | 1503 | 0.3644 | 728 |
4 | 1900 | 0.6830 | 1298 | 0.2603 | 494 |
5 | 900 | 0.6209 | 559 | 0.1859 | 167 |
6 | 200 | 0.5644 | 113 | 0.1328 | 26 |
2944 | (134) |
IRR = L1+NPV at L1/(NPV at L1-NPV at L2)*(L2-L1)
=10+2944/[2944-(134)]*(40-10)
=10+2944/3078*30
=38.69%
Get Answers For Free
Most questions answered within 1 hours.