人有悲歡離合,月有陰晴圓缺。《水調歌頭》 〔宋〕蘇軾

 

 

wushming
暱稱: 烏薯
性別: 男
國家: 香港
« April 2015 »
SMTWTFS
1234
567891011
12131415161718
19202122232425
2627282930
最新文章
2008-06-01
為甚麼問為甚麼
2008-03-09
2008-02-05
2008-02-05
文章分類
全部 (79)
訪客留言
最近三個月尚無任何留言
日誌訂閱
尚未訂閱任何日誌
好友名單
網站連結
a wing
謝杏芳
julai^oo^(豬你阿)
just_kong
kwokkwok
meng
miumiu
中大西斑牙
老表
兩隻魚
淑女-_-v
傻姍
慶慶
慧慧
最近訪客
最近沒有訪客
日誌統計
文章總數: 79
留言總數: 93
今日人氣: 23
累積人氣: 4765
站內搜尋
RSS 訂閱
RSS Feed
2008 年 2 月 5 日  星期二   晴天


2008-02-05 分類: 未分類

question 1
a: (i) Under payback rule:

 

 Project A’s payback period:

 

 The sum of first four year cash flow = 120,000+120,000+120,000+290,000=650,000

 

 15,000/290,000 = 0.05years

 

 The payback period = 4+0.05=4.05years

 

 

 

 Project B’s payback period:

 

 The sum of first two year cash flow =

 

 240,000+240,000 = 480,000

 

 185,000/240,000 = 0.77years

 

 The payback period = 2.77years

 

 

 

 The project B’s payback period is accepted because 2.77 years is less than the 4 years. But project A is not accepted which payback period is 4.05 years that is more than 4 years

 

 (ii) Under discounted payback rule:

 

   Project A’s payback period:

 

   The sum of first four year cash flow =

 

   120,000/(1+9%)+120,000/(1+9%)^2+120,000/(1+9%)^3+120,000/(1+9%)^4

 

   =509,198.67

 

   (665,000-509,198.67)/188480.10 = 0.83

 

   The payback period = 4.83 years

 

  

 

   Projeect B’s payback period:

 

   The sum of first three year cash flow =              

 

   240,000/(1+7%)+240,000/(1+7%)^2+240,000/(1+7%)^3

 

   =629,835.85

 

   (665,000-629,835.85)/82,392.68 = 0.43

 

   The payback period = 3.43years

 

 

 

 Year

 

 Project A

 

 

 

 Porject B

 

 

 

 0

 

 -665000

 

 9%

 

 -665000

 

 7%

 

 1

 

 120000

 

 110091.74

 

 240000

 

 224299.07

 

 

 

 

 

 -554908.26

 

 

 

 -440700.93

 

 2

 

 120000

 

 101001.60

 

 240000

 

 209625.29

 

 

 

 

 

 -453906.66

 

 

 

 -231075.64

 

 3

 

 120000

 

 92662.02

 

 240000

 

 195911.49

 

 

 

 

 

 -361244.64

 

 

 

 -35164.15

 

 4

 

 290000

 

 205443.31

 

 108000

 

 82392.68

 

 

 

 

 

 -155801.33

 

 

 

 

 

 5

 

 290000

 

 188480.10

 

 108000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 0.83

 

 

 

 0.43

 

 

 

 

 

 4.83years

 

 

 

 3.43years

 

 
The project B’s payback period is accepted because 3.43 years is less than the 4 years. But project A is not accepted which payback period is 4.83 years that is more than 4 years

 

 B(i)

 

 NPV of Project A = 665000-(120000/1.09)+(120000/1.09^2)+(120000/1.09^3)+(290000/1.09^4)+(290000/1.09^5)+(290000/1.09^6)

 

 =205,596.30

 

 

 

 NPV of Project B = 665000-(240000/1.07)+(240000/1.07^2)+(240000/1.07^3)+(108000/1.07^4)+(108000/1.07^5)+(108000/1.07^6)

 

 =196,196

 

 

 

 IRR of Project A =

 

 NPV=0=-665000+(120000/(1+IRR))+(120000/(1+IRR)^2)+(120000/(1+IRR)^3)+(290000/(1+IRR)^4)+(290000/(1+IRR)^5)+(290000/(1+IRR)^6)

 

 IRR = 17%

 

 

 

 IRR of Project B =

 

 






訪客留言 (返回 wushming 的日誌)

訪客名稱:
電郵地址: (不會公開)
驗證碼:  按此更新驗證碼 (如看不清楚驗證碼請點擊圖片刷新)
俏俏話: (必需 登入 後才能使用此功能)
[ 開啟多功能編輯器 ]