In: Accounting
Boulderado has come up with a new composite snowboard. Development will take Boulderado four years and cost $250,000 per year, with the first of the four equal investments payable today upon acceptance of the project. Once in production the snowboard is expected to produce annual cash flows of $200,000 each year for 10 years. Boulderado's discount rate is 10%. The IRR for boulderado's snow board project is closest to : A. 10.4% B.10.0% C.11.0% D.15.1%
IRR is that discount rate which gives 0 NPV. | |||||||
The discount rate has to be found out by trial and error by trying different | |||||||
discount rates to get 0 NPV. | |||||||
Year | Cash Outflow | Cash Inflow | Net Cash Flow | PVIF at 10% | PV at 10% | PVIF at 11% | PV at 11% |
0 | 250000 | 0 | -250000 | 1.00000 | -250000 | 1.00000 | -250000 |
1 | 250000 | -250000 | 0.90909 | -227273 | 0.90090 | -225225 | |
2 | 250000 | -250000 | 0.82645 | -206612 | 0.81162 | -202906 | |
3 | 250000 | -250000 | 0.75131 | -187829 | 0.73119 | -182798 | |
4 | 0 | 200000 | 200000 | 0.68301 | 136603 | 0.65873 | 131746 |
5 | 0 | 200000 | 200000 | 0.62092 | 124184 | 0.59345 | 118690 |
6 | 0 | 200000 | 200000 | 0.56447 | 112895 | 0.53464 | 106928 |
7 | 0 | 200000 | 200000 | 0.51316 | 102632 | 0.48166 | 96332 |
8 | 0 | 200000 | 200000 | 0.46651 | 93301 | 0.43393 | 86785 |
9 | 0 | 200000 | 200000 | 0.42410 | 84820 | 0.39092 | 78185 |
10 | 0 | 200000 | 200000 | 0.38554 | 77109 | 0.35218 | 70437 |
11 | 0 | 200000 | 200000 | 0.35049 | 70099 | 0.31728 | 63457 |
12 | 0 | 200000 | 200000 | 0.31863 | 63726 | 0.28584 | 57168 |
13 | 0 | 200000 | 200000 | 0.28966 | 57933 | 0.25751 | 51503 |
NPV | 301588 | 302 | |||||
For 0 NPV the discount rate should be close to 11% | |||||||
Hence, IRR is closest to 11.00% =. Option [C] |