问题已解决
想要完整步驟,謝謝老師
FAILED
![](https://member.chinaacc.com/homes/resources/images/home/avatar/1.jpg)
![](/wenda/_nuxt/img/iconWarn.60bd4fe.jpg)
![](https://pic1.acc5.cn/011/72/76/90_avatar_middle.jpg?t=1714278024)
您好,計(jì)算過(guò)程如下
1.
債券資本成本=8%*(1-25%)/(1-4%)=6.25%
股票資本成本=1*(1+4%)/10*(1-3%)+4%=15.75%
綜合資本成本=(6.25%*500+15.75%*500)/1000=11%
2.
固定資產(chǎn)折舊額=1000/5=200
3.各年現(xiàn)金凈流量
NCF0=-1000
NCF1=0
NCF2=300+1000/5=500
NCF3=500
NCF4=500
NCF5=500
NCF6=500
4
凈現(xiàn)值=500*3.7908*0.9091-1000=723.11
現(xiàn)值指數(shù)=500*3.7908*0.9091/1000=1.72
5
凈現(xiàn)值大于0,方案可行
2022 06/16 14:45
![](https://pic1.acc5.cn/011/72/76/90_avatar_middle.jpg?t=1714278024)
朱小慧老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2022 06/16 15:02
抱歉,更正下第一問(wèn)答案,其余答案是不錯(cuò)的
債券資本成本=8%*(1-25%)/(1-4%)=6.25%
股票資本成本=1*(1+4%)/10*(1-3%)+4%=14.72%
綜合資本成本=(6.25%*500+14.72%*500)/1000=10.485%
![](http://member.chinaacc.com/homes/resources/images/home/avatar/1.jpg)
84784981 ![](/wenda/_nuxt/img/reply1.d92ea43.png)
![](/wenda/_nuxt/img/reply1.d92ea43.png)
2022 06/16 15:03
啊啊啊啊,太感謝您了老師
![](https://pic1.acc5.cn/011/72/76/90_avatar_middle.jpg?t=1714278024)
朱小慧老師 ![](/wenda/_nuxt/img/reply2.28c7604.png)
![](/wenda/_nuxt/img/reply2.28c7604.png)
2022 06/16 15:04
不謝不謝哈,學(xué)習(xí)愉快
![](/wenda/img/newWd/sysp_btn_eye.png)