Answer :
Answer:
21.77%
Explanation:
Year Cashflows
1 0 $ - 50,000
2 1 $ 11,000
3 2 $ 11,000
4 3 $ 11,000
5 4 $ 11,000
6 5 $ 11,000
7 6 $ 11,000
8 7 $ 11,000
9 8 $ 11,000
10 9 $ 3,000
Borrowing Rate = 11% = 0.11
Investment rate = 28% = 0.28
To calculate the PW(expense) and FW(revenue); we go by the formula:
[tex]PW= \frac{F}{(1+i)^0}-3000[/tex]
[tex]PW = \frac{-50,000}{(1+0.11)^0}-3000[/tex]
[tex]PW = \frac{-50,000}{1}- 3000[/tex]
[tex]PW = - 53,000[/tex]
[tex]FW = P(1+i)^n[/tex]
[tex]FW = 11,000(1+0.28)^{9-1}+11,000(1+0.28)^{9-2}+11,000(1+0.28)^{9-3}...11,000(1+0.28)^{9-8}[/tex]
[tex]FW =[/tex] $ 312061.0443
To calculate MIRR; we use the formula:
1+ MIRR = [tex](\frac{FW}{PW} )^{1/n}[/tex]
1+ MIRR = [tex](\frac{31,2061.0443}{53,000} )^{1/9}[/tex]
1+ MIRR = 1.2177
MIRR = 1.2177- 1
MIRR = 0.2177
MIRR = 21.77%