Solved

# solving payoff amount x in last period using a IRR using mysql

Posted on 2008-10-11
464 Views
I want to pick an IRR=r (say 15%), and determine how much would have to be paid in the last period of the cash flow sequence to achieve this IRR.
e.g.
using wikipedia e.g.
0      -100
1      40
2      59
3      55
4      x

Solving the summation equation for x
x = the amount that needs to be paid to reach an internal rate of return of 15%
r = .15
NPV = 0 = -100 + 40/(1+.15)^1 + 59/(1+.15)^2 + 55/(1+.15)^3 + x/(1+.15)^4 for x
0= -100 + 34.78261 + 44.61248 + 36.16339 + x/(1+.15)^4
0 = 15.5585 + x/(1+.15)^4
-15.5585 = x/1.749006
-15.5585*1.749006 = x
-27.2119 = x

(note: in this example the value of x is negative, but in most cases it will be positive)

please see bayparkcapital.com/topiclistE.php for progress to date
0
Question by:derekstattin
• 2
• 2

LVL 24

Expert Comment

ID: 22696408
I think I understand the problem.

Assume that your data are stored in an array like this

\$seq = array(0=>-100, 1=>40, 2=>59, 3=>55);
\$period_to_solve = 4;
\$rate = 0.15;

//First sum everything up
for (\$x=0; \$x<\$period_to_solve; \$x++)
{
\$sum += \$seq[\$x] * pow(\$rate + 1, \$x);
}

// NPV = {sum} + x/(1+rate)^4
//  -{sum} * (1+rate)^4 = x
\$final_period = 0 - \$sum * pow(1+\$rate,\$period_to_solve);
0

Author Comment

ID: 22696935
Thank you for the example.
It all seems to work except on little thing
The \$sum should be equal to 15.5585. I ran another example using 30, 32, and 40, but the results in Excel are not the same as using the function above.
Thanks for the help,
0

LVL 24

Accepted Solution

mankowitz earned 500 total points
ID: 22698340
Sorry, my mistake. I think I misread the formula. Change

\$sum += \$seq[\$x] * pow(\$rate + 1, \$x);

to

\$sum += \$seq[\$x] / pow(\$rate + 1, \$x);
0

Author Comment

ID: 22698698
Great,  thanks so much. I should have noticed that. Now I will try to integrate this in with
www.bayparkcapital.com/G.php
I will post a couple more questions shortly.
0

## Featured Post

Question has a verified solution.

If you are experiencing a similar issue, please ask a related question

Things That Drive Us Nuts Have you noticed the use of the reCaptcha feature at EE and other web sites?  It wants you to read and retype something that looks like this.Insanity!  It's not EE's fault - that's just the way reCaptcha works.  But it is …
Since pre-biblical times, humans have sought ways to keep secrets, and share the secrets selectively.  This article explores the ways PHP can be used to hide and encrypt information.
The viewer will learn how to count occurrences of each item in an array.
The viewer will learn how to look for a specific file type in a local or remote server directory using PHP.