7. ECA·½·¨ÔÚ·ÖÎö¾ßÓв»Í¬ÉúÃüÖÜÆڵĻ¥³âÏîÄ¿µÄÇé¿öϱȽÏÊÊÓ¦£¬ÕâÊÇÒòΪECA·½·¨¿ÉÒÔʹµÃ»¥³âÏîÄ¿¾ßÓÐÏàͬµÄÉúÃüÖÜÆÚ£¬ÕâÑù¾Í¿ÉÒÔ½øÐбȽϡ£ECA·½·¨ÔÚ¼ÙÉèÏîÄ¿ÏÖ½ðÁ÷ÏàͬÕâÒ»µãÓëÏÖʵÉú»î²»·û£¬ËüºöÂÔÁËͨ»õÅòÕÍÂÊÒÔ¼°²»¶Ï±ä¸üµÄ¾¼Ã»·¾³¡£
8. ÕÛ¾ÉÊǷǸ¶ÏÖ·ÑÓ㬵«Ëü¿ÉÒÔÔÚÊÕÈëÏîÄ¿ÖмõÃ⸳˰£¬ÕâÑùÕ۾ɽ«Ê¹µÃʵ¼ÊÏÖ½ðÁ÷³öµÄ¸³Ë°¼õÉÙÒ»¶¨¶î¶È£¬²¢ÒÔ´ËÓ°ÏìÏîÄ¿ÏÖ½ðÁ÷£¬Òò´Ë£¬Õ۾ɼõÃ⸳˰µÄЧӦӦ¸Ã±»¹éΪ×ܵÄÔöÁ¿Ë°ºóÏÖ½ðÁ÷¡£
9. Ó¦¿¼ÂÇÁ½¸ö·½Ã棺µÚÒ»¸öÊÇÇÖʴЧӦ£¬ÐÂÊéÊÇ·ñ»áʹµÃÏÖÓеĽ̲ÄÏúÊÛ¶îϽµ£¿µÚ¶þ¸öÊǾºÕù£¬ÊÇ·ñÆäËû³ö°æÉÌ»á½øÈëÊг¡²¢³ö°æÀàËÆÊé¼®£¿Èç¹ûÊǵĻ°£¬ÇÖʴЧӦ½«»á½µµÍ¡£³ö°æÉ̵ÄÖ÷ÒªÐèÒª¿¼Âdzö°æÐÂÊé´øÀ´µÄÐͬЧӦÊÇ·ñ´óÓÚÇÖʴЧӦ£¬Èç¹û´óÓÚ£¬ÔòÓ¦¸Ã³ö°æÐÂÊ飬·´Ö®£¬Ôò·ÅÆú¡£
10. µ±È»Ó¦¸Ã¿¼ÂÇ£¬ÊÇ·ñ»á¶Ô±£Ê±½ÝµÄÆ·ÅÆЧӦ²úÉúÆÆ»µÊǹ«Ë¾Ó¦¸Ã¿¼Âǵ½µÄ¡£Èç¹ûÆ·ÅÆЧӦ±»ÆÆ»µ£¬Æû³µÏúÁ¿½«Êܵ½Ò»¶¨Ó°Ïì¡£
11. ±£Ê±½Ý¿ÉÄÜÓиüµÍµÄ±ß¼Ê³É±¾»òÊǺõÄÊг¡ÓªÏú¡£µ±È»£¬Ò²ÓпÉÄÜÊÇÒ»¸ö¾ö²ßʧÎó¡£
12. ±£Ê±½Ý½«»áÒâʶµ½Ëæ×ÅÔ½À´Ô½¶à²úƷͶÈëÊг¡£¬¾ºÕùÔ½À´Ô½¼¤ÁÒ£¬¹ý¸ßµÄÀûÈó»á¼õÉÙ¡£
13. £¨1£©¾»ÀûÈó=ÏúÊÛÊÕÈë£ÔËÓª³É±¾£Õ۾ɣËùµÃË° µÚÒ»Ä꣺ µÚ¶þÄ꣺ µÚÈýÄ꣺
µÚËÄÄ꣺
£¨2£©ÔöÁ¿ÏÖ½ðÁ÷Á¿=ÔËÓªÏÖ½ðÁ÷£Í¶×Ê£¾ÓªÔË×ʱ¾ÐèÇó ÔËÓªÏÖ½ðÁ÷=EBT+Õ۾ɣËùµÃË° µÚ0Ä꣺ µÚ1Ä꣺ µÚ2Ä꣺ µÚ3Ä꣺ µÚ4Ä꣺
£¨3£©¸ÃÏîÄ¿µÄNPVΪ£º 14. IRR=23.85%
15. Á½¸ö»úÆ÷¾ßÓÐÏàͬµÄË°ºó²ÐÖµ£º »úÆ÷Techron ¢ñµÄEACÈçÏ£º »úÆ÷Techron ¢òµÄEACÈçÏ£º
¸ù¾ÝEAC£¬Ó¦¸ÃÑ¡Ôñ»úÆ÷Techron ¢ò£¬ÒòΪÆäÄê³É±¾×îÉÙ¡£
16. »úÆ÷AµÄNPVÒÔ¼°EACÈçÏ£º
EBT=£$3150000£150000£350000=£$3650000 NI=£$3650000+1277500=£$2372500 OCF=£$2372500+350000=£$2022500
NPAA=£$2100000£$2022500(PVIFA10%, 6)= £$10908514.76 EACA=£$10908514.76/(PVIFA10%, 6)= £$2504675.50
»úÆ÷BµÄNPVÒÔ¼°EACÈçÏ£º
EBT=£$2700000-100000-500000=£$3300000 NI=£$3300000+1155000=£$2145000 OCF=£$2145000+500000=£$1645000
NPVB=£$4500000£1645000(PVIFA10%, 9)= £$13973594.18 EACB=£$13973594.18/( PVIFA10%, 9)= £$2426382.43 Ó¦¸ÃÑ¡ÔñB»úÆ÷¡£
17. PV=C1/(R£g)=$120000/[0.11£(£0.06)]=$705882.35
µÚ°ËÕÂ
1. Ô¤²â·çÏÕÊÇÖ¸¹À¼ÆÔ¤ÆÚÏÖ½ðÁ÷·¢Éú´íÎóµÄ·çÏÕ¡£Ð²úÆ·µÄÔ¤²â·çÏÕ×î¸ß£¬ÒòΪÆäÏÖ½ðÁ÷±È½ÏÄÑÔ¤²â¡£
2. Ãô¸ÐÐÔ·ÖÎöÖУ¬Ò»¸ö±äÁ¿Í¨¹ý´óÁ¿ÊýÖµ¼ìÑé³öÀ´£»¶ø³¡¾°·ÖÎöÖУ¬ËùÓеıäÁ¿µÄÖµ·¶Î§ÓÐÏÞ¡£
3. Èç¹ûƽ¾ùÊÕÈëµÍÓÚƽ¾ù³É±¾£¬Õâ¸ö¹«Ë¾ÃæÁÙ¿÷±¾£¬ÕâÊÇÕýÈ·µÄ¡£Òò´ËÕâ¾ä»°´ó²¿·Ö¶¼ÊÇÕýÈ·µÄ£¬²»¹ý£¬¶ÔÓڱ߼ÊÀ´Ëµ£¬½ÓÊÜÒ»¸ö±ß¼ÊÊÕÒæ´óÓڱ߼ʳɱ¾µÄÏîÄ¿ºÁÎÞÒÉÎÊ»áÔö¼ÓÓªÔËÏÖ½ðÁ÷¡£
4. ´Ó¹É¶«µÄ½Ç¶È¿´£¬²ÆÎñÓ¯¿÷ƽºâµãµ±È»ÊÇ×îÖØÒªµÄ¡£Ò»¸öÏîÄ¿Äܹ»³¬¹ý»á¼ÆÒÔ¼°ÏÖ½ðÓ¯¿÷ƽºâµãͬʱµÍÓÚ²ÆÎñÓ¯¿÷ƽºâµã£¬Õâ»á¼õÉٹɶ«²Æ¸»¡£
5. ÏîÄ¿Ê×Ïȵ½´ïÏÖ½ðÓ¯¿÷ƽºâµã£¬Æä´ÎÊÇ»á¼ÆÓ¯¿÷ƽºâµã£¬ÔÙ×îºóÊDzÆÎñÓ¯¿÷ƽºâµã¡£Ö»ÒªÒ»¸öÏîÄ¿ÐèÒª³õʼͶ×Ê£¬²¢ÇÒÔÚÏîÄ¿ÆÚÏÞÖÐÏúÊÛ¶îÓë³É±¾ÏàµÈ£¬Õâһ˳Ðò½«Ò»Ö±ÊÊÓ¦¡£
6. ´«Í³µÄNPV·ÖÎö·¨¹ýÓÚ±£ÊØ£¬ÒòΪËüºöÂÔÁËһЩ¿ÉÒÔ»ñÀûµÄÑ¡Ôñ£¬ÀýÈ磬ÔÚÏîÄ¿»ñÀûʱ£¬À©´óͶ×Ê£¬»òÕßÔÚÏîÄ¿ÎÞÀû¿Éͼʱ£¬·ÅÆú¸ÃÏîÄ¿¡£ÕâÖָıäÒѽÓÊÜÏîÄ¿µÄȨÀûͬÑùÊÇÓмÛÖµµÄ£¬»áÔö¼ÓNPV¡£
7. Èç¹ûÕâ¸ö¹ú¼Ò¸Õ¸Õ¿ªÊ¼Êг¡»¯£¬Æä¾ßÓзdz£ºÃµÄDZÔÚÔö³¤ÂÊ¡£µÚÒ»¸ö½øÈëÊг¡²»ÂÛÊDz»ÊÇÒ»¸öÐÂÊг¡»òÊÇÒ»¸öвúÆ·£¬¶¼ÄܸøÒ»¸ö¹«Ë¾Ôö¼ÓÆ·ÅÆЧӦÒÔ¼°Êг¡·Ý¶î£¬Õâ»áʹµÃÆäËû¾ºÕùÕߺÜÄѽøÈëÊг¡¡£
8. Ãô¸ÐÐÔ·ÖÎöÄܹ»¾ö¶¨µ±ÆäËûÒòËØ£¨ÀýÈç¹Ì¶¨³É±¾£¬±ä¶¯³É±¾£¬»òÊÕÈ룩±ä¶¯Ê±£¬Ó¯¿÷ƽºâµãÔõô±ä¶¯¡£
9. µÈ´ýÒ»ÄêÔÚ°áÔËľ²ÄÕâ¸ö¾ö¶¨ÓÐÁ½¸ö¼ÛÖµÀ´Ô´£¬µÚÒ»¸öÊÇľ²ÄµÄ¼Û¸ñºÜ¿ÉÄÜ»áÉÏÕÇ£¬µÚ¶þ¸öÊÇÈç¹û·¢Éú×ÔÈ»ÔÖº¦»òÉÁÖ»ðÔÖʱ£¬Ä¾²ÄµÄÊýÁ¿ºÁÎÞÒÉÎʽ«Ôö¼Ó¡£Õâ¸öÆÚȨ¶ÔÓÚ·¥Ä¾¹«Ë¾À´ËµºÜÓмÛÖµ£¬¸Ã²úÒµºÜ¶à¹«Ë¾¶¼ÔËÓÃÄ£ÐÍÒÀ¿¿ÉÁÖµÄÄê·ÝÀ´¹À¼ÆÆäδÀ´µÄ³É³¤¡£
10. µ±½øÒ»²½·ÖÎöµÃµ½Ò»¸ö¸ºµÄNPVʱ£¬¾ÍӦֹͣ½øÐзÖÎö¡£ÒòΪ½øÒ»²½·ÖÎö·´Ó¦Ñ¸ËÙ£¬ÕâÒâζ×ŵ±½øÒ»²½·ÖÎöÖÐÓ¯Àû³¬¹ý³É±¾£¬ÕâÊÇÒ»¸ö´íÎó¾ö¶¨µÄ¿ÉÄÜÐÔÒ²¾Í¸üС¡£
11. OCFbest={[($38)(1.1)£($25)(0.9)](100K)(1.1)£$900K(0.9)}(0.65)+0.35($112K)=$892650
NPVbest=£$896000+$892650(PVIFA15%, 8)=$3109607.54 OCFworst={[($38)(0.9) £($25)(1.1)](100K)(0.9) £$900K(1.1)}(0.65)+0.35($112K)= £$212350
NPVworst=£$896000£$212350(PVIFA15%, 8)= £$1848882.72
12. Ö±½Ó½øÈëÊг¡Ê±NPVΪ£º
NPV=CSuccess(Prob. of Success)+CFailure(Prob. of Failure) NPV=$20000000(0.5)+$5000000(0.5)=$12500000 ½øÐÐÊг¡²âÊÔºó½øÈëÊг¡Ê±NPVΪ£º
NPV=C0+{[CSuccess(Prob. of Success)]+[CFailure(Prob. of Failure)]}/(1+R)t
NPV=£$2000000+{[$20000000(0.75)]+[$5000000(0.25)]}/1.15