In: Accounting
Yellow Day has a project with the following cash
flows:
Year | Cash Flows | |
0 | −$27,000 | |
1 | 10,550 | |
2 | 20,300 | |
3 | 9,720 | |
4 | −3,600 | |
What is the MIRR for this project using the reinvestment approach?
The interest rate is 7 percent
Answer | ||||
Reinvestment approach | ||||
Year | Cash Folw | Reinvested Cash flows | ||
0 | -$ 27,000 | |||
1 | $ 10,550 | 1.07^3 | 1.22504 | $ 12,924.20 |
2 | $ 20,300 | 1.07^2 | 1.1449 | $ 23,241.47 |
3 | $ 9,720 | 1.07^1 | 1.07 | $ 10,400.40 |
4 | -$ 3,600 | 1.07^0 | 1 | -$ 3,600.00 |
$ 42,966.07 | ||||
MIRR | = | (42966.07/27000)^(1/4)-1 | ||
= | 0.123156997 | |||
= | 12.32% | |||