IRR is the Rate at which PV of Cash Inflows are equal to PV of Cash Outflows.
Year | CF | PVF @14% | Disc CF |
1 | $ 362.00 | 0.8772 | $ 317.54 |
2 | $ 362.00 | 0.7695 | $ 278.55 |
3 | $ 362.00 | 0.6750 | $ 244.34 |
4 | $ 362.00 | 0.5921 | $ 214.33 |
5 | X | 0.5194 | 0.5194X |
PV of Cash Inflows | 1054.76 + 0.5194X |
Thus 1054.76 + 0.5194X = 19004
0.5194X = 19004 - 1054.76
= 17949.24
X = 17949.24 / 0.5194
= $ 34559.73
Pls do rate, if the answer is correct and comment, if
any further assistance is required.
Get Answers For Free
Most questions answered within 1 hours.