正确答案
解:
(1)折旧=300000/6=50000
每年经营现金净流量=20000+50000=70000
净现值=70000*(P/A,10%,6)-300000=70000*4.355-300000=304850-300000=4850元
(2)内含报酬率
70000*(P/A,IRR=?,6)=300000
(P/A,IRR=?,6)=4.286
运用内插法:(P/A,10%,6)=4.355
(P/A,12%,6)=4.111
IRR=10%+(12%-10%)*(4.355-4.286)/(4.355-4.111)=10.56%
(3)从净现值大于0,内含报酬率大于资金成本吕10%,都可以判断此方案可行。