NPV=$12130434.78 Òò´Ë¹«Ë¾Ó¦¸ÃÖ±½Ó½øÈëÊг¡¡£
13. EAC=Initial Investment/PVIFA8%,5=$300000/3.60478=$75136.94 ÄêÕ۾ɶî=$300000/5=$60000 Òò´Ë²ÆÎñÓ¯¿÷ƽºâµãΪ£º
QF=[EAC+FC(1£tC)£Õ۾ɶtC£©]/[(P£VC)(1£tC)]
QF=[$75136.94+$100000(1£0.34)£$60000(0.34)]/[($60£8)(1£0.34)] QF =3517.98 µ¥Î»
14. Êг¡µ÷²é·ÑÓÃΪ³Áû³É±¾£¬Ó¦¸ÃºöÂÔ²»¼Æ¡£Ê×ÏÈÓ¦¼ÆËã³öÏúÊÛÒÔ¼°±ä¶¯³É±¾£¬ÒòΪÐÂϵÁÐÇò¸ËµÄÍÆ³ö£¬µ¼ÖµͼÛÇò¸ËÏúÊÛ¶îµÄÔö¼Ó£¬¸ß¼ÛÇò¸ËÏúÊÛ¶îµÄ¼õÉÙ£¬ÕâЩ±ØÐëËã×÷ÇÖʴЧӦ¡£ÐÂÏîÄ¿µÄÏúÊÛ¶îΪ£º
ÐÂÇò¸Ë£º$700¡Á55000=$38500000
¸ß¼ÛÇò¸Ë£º$1100¡Á(£13000)=£$14300000 µÍ¼ÛÇò¸Ë£º$400¡Á10000=$4000000
×ÜÏúÊÛ¶îΪ£º$38500000£$14300000+$4000000=$28200000 ±ä¶¯³É±¾Îª£º
ÐÂÇò¸Ë£º£$320¡Á55000=£$17600000 ¸ß¼ÛÇò¸Ë£º£$600¡Á(£13000)=$7800000 µÍ¼ÛÇò¸Ë£º£$180¡Á10000=£$1800000
×ܱ䶯³É±¾Îª£º£$17600000+$7800000£$1800000=£$11600000 ÓÉ´Ë¿ÉÒԵõ½£º
EBT=$28200000£$11600000£$7500000+$2600000=$6500000 NI=EBT£TAXES=$650000£$2600000=$3900000
OCF=NI+ÕÛ¾É=$3900000+$2600000=6500000 ËùÒÔ£¬ÏîÄ¿»ØÊÕÆÚ=2+$6.15M/$6.5M=2.946Äê
NPV=£$18.2M£0.95M+$6.5M(PVIFA14%, 7)+$0.95M/1.147 =$9103636.91
IRR=£$18.2M£0.95M+$6.5 M(PVIFA14%, 7)+$0.95M/(1+R)7 IRR=28.24%
15. (1)Èç¹ûÏîÄ¿³É¹¦£¬Î´À´ÏÖ½ðÁ÷µÄÏÖֵΪ£º PV future CFs=$60(9000)(PVIFA16%,9)=$2487533.69 µÚÒ»ÄêÏîĿԤ¼Æ¼ÛÖµ=[($2487533.69+$1400000)/2]+$420000 =$2363766.85
NPV=£$1800000+($2363766.85)/1.16=$237730.04
(2)Èç¹û²»·ÅÆúÏîÄ¿£¬µ±ÏúÊÛÁ¿Îª4000ʱ£¬Î´À´ÏÖ½ðÁ÷µÄÏÖֵΪ£º PV future CFs=$60(4000)(PVIFA16%, 9)=$1105570.53 Èç¹û·ÅÆúÏîÄ¿½«µÃµ½£º $1400000£1105570.53=$29429.47 ·ÅÆúÆÚȨ¼ÛÖµ=£¨0.50£©£¨$294429.47£©/1.16=$126909.25
1. ÒòΪ¹«Ë¾µÄ±íÏÖ¾ßÓв»¿ÉÔ¤¼ûÐÔ¡£
2. Ͷ×ÊÕߺÜÈÝÒ׿´µ½×µÄͶ×ʽá¹û£¬µ«ÊÇÈ·ºÜÄÑÔ¤²âµ½¡£
3. ²»ÊÇ£¬¹ÉƱ¾ßÓиü¸ßµÄ·çÏÕ£¬Ò»Ð©Í¶×ÊÕßÊôÓÚ·çÏÕ¹æ±ÜÕߣ¬ËûÃÇÈÏΪÕâµã¶îÍâµÄ±¨³êÂÊ»¹²»ÖÁÓÚÎüÒýËûÃǸ¶³ö¸ü¸ß·çÏյĴú¼Û¡£
4. ¹ÉƱÊг¡Óë¶Ä²©ÊDz»Í¬µÄ£¬Ëüʵ¼ÊÊǸöÁãºÍÊг¡£¬ËùÓÐÈ˶¼¿ÉÄÜÓ®¡£¶øÇÒͶ»úÕß´ø¸øÊг¡¸ü¸ßµÄÁ÷¶¯ÐÔ£¬ÓÐÀûÓÚÊг¡Ð§ÂÊ¡£
5. ÔÚ80Äê´ú³õÊÇ×î¸ßµÄ£¬ÒòΪ°éËæ×ŸßͨÕͺͷÑѩЧӦ¡£
6. ÓпÉÄÜ£¬µ±Í¶×Ê·çÏÕ×ʲú±¨³ê·Ç³£µÍ£¬¶øÎÞ·çÏÕ×ʲú±¨³ê·Ç³£¸ß£¬»òÕßͬʱ³öÏÖÕâÁ½ÖÖÏÖÏóʱ¾Í»á·¢ÉúÕâÑùµÄÇé¿ö¡£
7. Ïàͬ£¬¼ÙÉèÁ½¹«Ë¾2Äêǰ¹ÉƱ¼Û¸ñ¶¼ÎªP0£¬ÔòÁ½ÄêºóG¹«Ë¾¹ÉƱ¼Û¸ñΪ1.1*0.9* P0£¬¶øS¹«Ë¾¹ÉƱ¼Û¸ñΪ0.9*1.1 P0£¬ËùÒÔÁ½¸ö¹«Ë¾Á½ÄêºóµÄ¹É¼ÛÊÇÒ»ÑùµÄ¡£
8. ²»Ïàͬ£¬Lake Minerals 2Äêºó¹ÉƱ¼Û¸ñ = 100(1.10)(1.10) = $121.00 ¶øSmall Town Furniture 2Äêºó¹ÉƱ¼Û¸ñ= 100(1.25)(.95) = $118.75
9. ËãÊýƽ¾ùÊÕÒæÂʽö½öÊǶÔËùÓÐÊÕÒæÂʼòµ¥¼Ó×ÜÆ½¾ù£¬ËüûÓп¼Âǵ½ËùÓÐÊÕÒæÂÊ×éºÏµÄЧ¹û£¬¶ø¼¸ºÎƽ¾ùÊÕÒæÂÊ¿¼Âǵ½ÁËÊÕÒæÂÊ×éºÏµÄЧ¹û£¬ËùÒÔºóÕ߱ȽÏÖØÒª¡£
10. ²»¹ÜÊÇ·ñ¿¼ÂÇͨ»õÅòÕÍÒòËØ£¬Æä·çÏÕÒç¼ÛûÓб仯£¬ÒòΪ·çÏÕÒç¼ÛÊÇ·çÏÕ×ʲúÊÕÒæÂÊÓëÎÞ·çÏÕ×ʲúÊÕÒæÂʵIJî¶î£¬ÈôÕâÁ½Õß¶¼¿¼Âǵ½Í¨»õÅòÕ͵ÄÒòËØ£¬Æä²î¶îÈÔÈ»ÊÇÏ໥µÖÏûµÄ¡£¶øÔÚ¿¼ÂÇ˰ÊÕºóÊÕÒæÂʾͻήµÍ£¬ÒòΪ˰ºóÊÕÒæ»á½µµÍ¡£
11. R = [(91 ¨C 83) + 1.40] / 83 = 11.33%
12. ¹ÉÀûÊÕÒæÂÊ = 1.40/83=1.69% ×ʱ¾ÀûµÃÊÕÒæÂÊ = (91¨C83)/83= 9.64% 13. R = [(76¨C83) +1.40] /83=¨C6.75% ¹ÉÀûÊÕÒæÂÊ= 1.40/83=1.69% ×ʱ¾ÀûµÃÊÕÒæÂÊ=(76¨C83)/83=¨C8.43%
14. £¨1£©×ÜÊÕÒæ = $1,074 ¨C 1,120 + 90= $44 £¨2£©R = [($1,074 ¨C 1,120) + 90] / $1,120=3.93% £¨3£©ÔËÓ÷ÑÑ©·½³Ìʽ£º (1 + R) = (1 + r)(1 + h) r = (1.0393 / 1.030) ¨C 1= 0.90% 15. £¨1£©ÃûÒåÊÕÒæÂÊ=12.40%
£¨2£©ÔËÓ÷ÑÑ©·½³Ìʽ£º (1 + R) = (1 + r)(1 + h) r =9.02%
16. ÔËÓ÷ÑÑ©·½³Ìʽ£º (1 + R) = (1 + r)(1 + h) rG = 2.62%
rC = 3.01%
17. X,YµÄƽ¾ùÊÕÒæÂÊΪ£º
X,YµÄ·½²îΪ£º ½«Êý¾Ý´øÈ빫ʽ
·Ö±ð¿ÉÒԵõ½ ËùÒÔX,YµÄ±ê×¼²î¸÷Ϊ£º
18. £¨1£©¸ù¾Ý±í¸ñÊý¾Ý¿ÉÇóµÃ£º´ó¹«Ë¾ËãÊýƽ¾ùÊÕÒæÂÊ=19.41%/6=3.24% ¹ú¿âȯËãÊýƽ¾ùÊÕÒæÂÊ=39.31%/6=6.55% £¨2£©½«Êý¾Ý´øÈ빫ʽ £¬
¿ÉµÃµ½´ó¹«Ë¾¹ÉƱ×éºÏ±ê×¼²î=0.2411£¬¹ú¿âȯ±ê×¼²î=0.0124 £¨3£©Æ½¾ù·çÏÕÒç¼Û= -19.90%/6= -3.32% Æä±ê×¼²îΪ0.2492 19. £¨1£©ËãÊõƽ¾ùÊÕÒæÂÊ = (2.16 +0.21 + 0.04 +0 .16 +0 .19)/5=55.2% £¨2£©½«Êý¾Ý´øÈ빫ʽ £¬
¿ÉµÃÆä·½²î=0.081237£¬ËùÒÔ±ê×¼²î=0.9013 20. £¨1£©ÔËÓ÷ÑÑ©·½³Ìʽ£º (1 + R) = (1 + r)(1 + h) r = (1.5520/ 1.042) ¨C 1= 48.94% £¨2£©
21. £¨1£©ÔËÓ÷ÑÑ©·½³Ìʽ£º (1 + R) = (1 + r)(1 + h) r = (1.051/ 1.042) ¨C 1= 0.86% £¨2£©
22. ³ÖÓÐÆÚÊÕÒæÂÊ=[(1 ¨C .0491)(1 +0.2167)(1 +0.2257)(1 +0.0619)(1 +0.3185)] ¨C 1=98.55%
23. 20ÄêÆÚÁãϢծȯµÄÏÖÖµ ÃÀÔª
ËùÒÔ£¬ÊÕÒæÂÊR = (163.51¨C152.37)/152.37=7.31%