某项目投资方案,净现金流量如题20表:
已知:基准收益率ic=8%,(P/F,8%,1)=0.9259(P/F,10%,1)=0.9091
(P/F,8%,2)=0.8573(P/F,10%,2)=0.8264, (P/A,8%,7)=5.2064(P/A,10%,7)=4.8684,
(P/F,12%,1)=0.8929(P/A,12%,7)=4.5638, (P/F,129%,2)=0.7972,
试用内部收益率法判断该项目是否可行。
请根据材料计算
【正确答案】:
解: i = 8%,NPV= -280-110(P/F,8%,1)+90(P/A,8%,7)(P/F,8%,1)
=52.0(万元)>0
i = 10%,NPV = -280-110(P/F,10%,1)+90(P/A,10%,7)(P/F,10%,1)
= 18.33 (万元)>0
i = 12%, NPV = - 280 - 110( P/F,12%,1)+ 90( P/A,12%,7)( P/F,12%,1)
= -11.47 (万元)
该方案可行。