加拿大华人论坛 德国留学移民签证IRR内部报酬率 and NPV净现值计算问题.

在加拿大

哪位高人帮个忙,下面表格数据Economic assessment of the biogas project on ....farm 是怎么得来的,简单写一下就可以.$送花$

The farm is the breeding base initiated by the …….

The principal equipment and construction includes: 24 135 million as the estimated investment for the project with 28 145 million as its total interest investment in the construction period, of which 0,486 million is the construction of the project.

The utilization of biogas: The average daily biogas production of the project is 500m3, of which 30m3 is used by the canteen for cooking and the rest is used to generate electricity (50kW).  The daily electricity generation is 850 kWh, which is used to provide the production of the breeding farm, the sewage treating station and office and public life with electricity.

The utilization of residue.  Daily production of residue from the sewage treating station is 100t.  The residue is used in the cultivation of environment protecting vegetables, fish pond and meadow irrigation…….

The profit of the project totals: 0,655 million yuan/year, which includes:
Income of 0,205 million yuan/year from biogas (income from electricity generation included);
Income of 0,33 million yuan/year from other by product;
Reduction of the fine of 0,12 million yuan for environment protection.
Economic assessment of the biogas project on ....farm
                                                                   Financial assessment             Economic assessment               Repayment time
                                                                                                                                                                     (financial)
                                                                       NPV         IRR (%)             NPV           IRR (%)             
                                                                 (10 000yuan)                     (10 000yuan)
Repayment of capital with interest                      217,8      11,26                 1907,8         19,04                   7 years
Repayment of capital with fall interest (10%)    -1267,5     3,34                     334          13,88                      16 years
Repayment of capital with interest (5%)             -292,5     8,43                    781,6         16,70                     10 years
Repayment of capital with interest (5%) +          262,2     11,58                   781,6         16,70                     7 years
income tax free for 5 years

[ 本帖最后由 PSBABY 于 2007-10-1 18:04 编辑 ]

 ·加拿大新闻 刘伟宏帝国百货梦碎！深扒原因：商场亏损、资金在境外、预算
·加拿大新闻 大温本周多风雨周末将迎来新一轮风暴
·加拿大新闻 万圣节天公不做美恐在风雨交加中讨要糖果
·加拿大新闻 阿尔伯塔大学学者获最高科学奖：奖励100万！华裔物理学家获奖
·加拿大新闻 民调显示：卡尔加里警察获高信任！八成市民点赞警队表现
 ·汽车 马自达 3 G25 Evolve SP VS 现代 i30N
·汽车 汽车被洪水损坏？