Академический Документы
Профессиональный Документы
Культура Документы
12-1
12-2
12-3
12-4
NPV
t 0
CFt
t
(1 r )
12-5
CFt
-100
10
60
80
NPVL =
PV of CFt
- $100
9.09
49.59
60.11
$ 18.79
12-6
CF0 = -100
CF1 = 10
CF2 = 60
CF3 = 80
12-9
12-10
IRR)
t 0
N
12-12
12-14
NPVL
$50
33
19
7
(4)
NPVS
$40
29
20
12
5
12-16
.
. .
. .
10
0
5
-10
IRRL = 18.1%
10
.. . ..
.
S
15
20
23.6
IRRS = 23.6%
Discount Rate (%)
12-17
12-18
12-19
12-20
(3) MIRR
0
10%
-100.0
10.0
60.0
80.0
66.0
12.1
10%
MIRR = 16.5%
-100.0
PV outflows
$100 =
$158.1
(1 + MIRRL)3
10%
158.1
TV inflows
MIRRL = 16.5%
12-21
12-22
12-23
CFt
-100
10
60
80
Cumulative
-100
-90
-30
50
PaybackL = 2 + 30 / 80
= 2.375 years
PaybackS = 1.600 years
12-24
Strengths
12-25
10%
10
60
80
CFt
-100
PV of CFt
-100
9.09
49.59
60.11
Cumulative
-100
-90.91
-41.32
18.79