【正确答案】
【答案解析】每年折旧额=30000/6=5000(元)
则净现值NPV=(5000+4000)×(P/A,12%,6)-30000
=9000×4.114-30000
=7026(元)
或者:
NCF
0
=-30000(元)
NCF
1
=NCF
2
=NCF
3
=NCF
4
=NCF
5
=NCF
6
=5000+4000=9000(元)
NPV=9000×(P/F,12%,1)+9000×(P/F,12,2)+9000×(P/F,12,3)+9000×(P/F,12,4)+9000×(P/F,12,5)+9000×(P/F,12,6)-30000
=9000×0.8929+9000×0.7972+9000×0.7118+9000×0.6335+9000×0.5674+9000×0.5066-30000
=7026(元)