In: Finance
Project L requires an initial outlay at t = 0 of $35,000, its expected cash inflows are $8,000 per year for 9 years, and its WACC is 11%. What is the project's MIRR? Do not round intermediate calculations. Round your answer to two decimal places.
| 
 Year  | 
 Cash Flow (C)  | 
 Computation of FV Factor  | 
 FV Factor @ 11% (F)  | 
 FV (F x C)  | 
| 
 1  | 
 $ 8,000  | 
 (1+0.11)8  | 
 2.30453776971757  | 
 $ 18,436.302158  | 
| 
 2  | 
 $ 8,000  | 
 (1+0.11)7  | 
 2.07616015289871  | 
 $ 16,609.281223  | 
| 
 3  | 
 $ 8,000  | 
 (1+0.11)6  | 
 1.870414552161  | 
 $ 14,963.316417  | 
| 
 4  | 
 $ 8,000  | 
 (1+0.11)5  | 
 1.6850581551  | 
 $ 13,480.465241  | 
| 
 5  | 
 $ 8,000  | 
 (1+0.11)4  | 
 1.51807041  | 
 $ 12,144.56328  | 
| 
 6  | 
 $ 8,000  | 
 (1+0.11)3  | 
 1.367631  | 
 $ 10,941.048  | 
| 
 7  | 
 $ 8,000  | 
 (1+0.11)2  | 
 1.2321  | 
 $ 9,856.80  | 
| 
 8  | 
 $ 8,000  | 
 (1+0.11)1  | 
 1.11  | 
 $ 8,880.00  | 
| 
 9  | 
 $ 8,000  | 
 (1+0.11)0  | 
 1  | 
 $ 8,000.00  | 
| 
 Terminal Cash Flow  | 
 113311.776319  | 
MIRR = n √ (Terminal cash flow/Outlay) – 1
= 9 √ ($ 113,311.776319/$ 35,000) – 1
= ($ 3.2374793234) 0.111111111 – 1
= 1.13943529241 – 1
= 0.13943529241 or 13.94 %
MIRR of the project L is 13.94 %