A project is estimated to cost $454,730 and provide annual net cash flows of $74,000 for 10 years.
Present Value of an Annuity of $1 at Compound Interest | |||||
Year | 6% | 10% | 12% | 15% | 20% |
1 | 0.943 | 0.909 | 0.893 | 0.870 | 0.833 |
2 | 1.833 | 1.736 | 1.690 | 1.626 | 1.528 |
3 | 2.673 | 2.487 | 2.402 | 2.283 | 2.106 |
4 | 3.465 | 3.170 | 3.037 | 2.855 | 2.589 |
5 | 4.212 | 3.791 | 3.605 | 3.352 | 2.991 |
6 | 4.917 | 4.355 | 4.111 | 3.784 | 3.326 |
7 | 5.582 | 4.868 | 4.564 | 4.160 | 3.605 |
8 | 6.210 | 5.335 | 4.968 | 4.487 | 3.837 |
9 | 6.802 | 5.759 | 5.328 | 4.772 | 4.031 |
10 | 7.360 | 6.145 | 5.650 | 5.019 | 4.192 |
Determine the internal rate of return for this project, using
the Present Value of an Annuity of $1 at Compound
Interest table shown above.
%
Internal rate of return is the rate at which the discounted outflow is equal to discounted inflow of project.
The rate can be found out as follows:
Year | Cash Flow | Present value Annuity Factor | Discounted Cash Flow |
0 (Immediately) | (454730) | 1 | (454730) |
1-10 | 74000 | "x" | 454730 |
Discounted inflows sholud be equal to $454730.
So 74000 (x) = 454730
x = 454730 / 74000
x = 6.145
So the present value annuity factor = 6.145
As per the annuity table the value of 6.145 corresponds to $1 compunded at 10% for 10 years.
So the Internal Rate of Return = 10%
Get Answers For Free
Most questions answered within 1 hours.