Yrs CFs TV Yrs CFs TV PVC/PVI r=0.

15
0 -5000 0 -120 -120
1 1000 1404.928 1 -80 160.908575 -69.56522
2 3000 3763.2 2 20 34.980125 -189.5652
3 4000 4480 3 60 91.2525
4 6000 6000 4 80 105.8
15648.13 5 100 115
6 120 120
627.9412
467.032625

(1+MIRR)^n = TV/PVC (1+MIRR)^6 = 2.463704

1+MIRR 3.129626 1.33 (1+MIRR)= 1.162

MIRR 0.33
MIRR= 0.162

PVC=TV/(1+MIRR)^n
(1+MIRR)^6 = 5.232843

(1+MIRR)= 1.22

MIRR=
D=20,000 EOQ Discount Model
Oc=100
Cc=1 Q=10000
Uc=5
lots=10000 TIC=TOc+TCc+PC
5%
PC 100000
Toc=no 0f orders*Oc 200
5000
105200
PV= 500000
An= 5000 PVAn= A*PVIFAn
n= 36
r= 0.096 500000 5000*PVIFAn
10 PVIFAn (36)
r= 9.70%

($49,706.64) ($155,861.73)

($50,162.37)