¾«ÐÄÕûÀí
£¨3£©¼ÆËã±¾Äê¶ÈÒÒ²ÄÁϾ¼Ã½ø»õÅúÁ¿ÏÂµÄÆ½¾ù×ʽðÕ¼Óö£¨2·Ö£© £¨4£©¼ÆËã±¾Äê¶ÈÒÒ²ÄÁÏ×î¼Ñ½ø»õÅú´Î¡££¨2·Ö£©
1.ijÆóÒµÒòÒµÎñ·¢Õ¹ÐèÒª£¬¹ºÈëÒ»Ì×É豸£¬ÔʼͶ×ʶî23ÍòÔª£¬µæÖ§Á÷¶¯×ʽð3ÍòÔª£¬¸ÃÉ豸ÊÙÃü5Ä꣬²ÉÓÃÖ±Ïß·¨Õ۾ɣ¬²ÐÖµ3ÍòÔª£¬Ô¤¼Æ5ÄêÖÐÿÄêÏúÊÛÊÕÈëΪ14.8ÍòÔª£¬¸¶Ïֳɱ¾µÚÒ»ÄêΪ7ÍòÔª£¬ÒÔºóÿÄêÔö¼ÓÐÞÀí·Ñ0.5ÍòÔª£¬¼ÙÈçÆóÒµËùµÃ˰ÂÊΪ40%¡£ÒªÇó:¼ÆËã¸ÃÏîĿͶ×ʸ÷ÄêµÄ¾»ÏÖ½ðÁ÷Á¿£¨NCF£©£¨7·Ö£©¼°¾²Ì¬»ØÊÕÆÚ¡££¨1·Ö£©
2.ijÆóÒµ¼×²ÄÁÏÄêÐèÇóÁ¿Îª45000ǧ¿Ë£¬µ¥¼Û5Ôª£¬µ¥Î»¶©»õ³É±¾180Ôª£¬µ¥Î»´¢´æ³É±¾20Ôª¡£ÒªÇó¼ÆËãÏÂÁÐÖ¸±ê£º
£¨1£©¾¼Ã¶©»õÅúÁ¿£»£¨2·Ö£©£¨2£©×îµÍÏà¹Ø×ܳɱ¾£»£¨2·Ö£©£¨3£©×î¼Ñ¶©»õ´ÎÊý£»£¨2·Ö£©£¨4£©×î¼Ñ¶©»õÖÜÆÚ¡££¨2·Ö£©
3.BÆóÒµ¹ºÈëÒ»Ì×É豸£¬¸¶¿îÌõ¼þΪ£ºÇ°5Äê²»ÓÃÖ§¸¶ÈκοîÏ´ÓµÚ6ÄêÖÁµÚ15ÄêÿÄêĩ֧¸¶50000Ôª£¬¼Ù¶¨Êг¡ÀûÂÊΪ10%¡£¡¾£¨P/A,10%,9£©=5.7590£»£¨P/A,10%,10£©=6.1446£»(P/F,10%,4)=0.6830£»(P/F,10%,5)=0.6209¡¿ ÒªÇ󣺣¨1£©¼ÆË㹺Âò¸ÃÉ豸Ï൱ÓÚÏÖÔÚÒ»´ÎÐÔ¸¶¿î¶î£»£¨4·Ö£© £¨2£©Èç¹û±ÈBÆóÒµÓÚµÚ6ÄêÖÁ15ÄêÿÄê³õ¸¶¿î£¬ÔòÉ豸µÄÏÖÖµÓ¦ÊǶàÉÙ£¿£¨4·Ö£© Îå¡¢×ÛºÏÌ⣨ 1.ijÆóÒµÔÚÑ¡ÔñÓ¦ÊÕÕË¿îÐÅÓÃÆÚÏÞʱ£¬ÄⶨÁ˼ס¢ÒÒÁ½¸ö·½°¸£¬Ïà¹Ø×ÊÁÏÈçÏÂ±í£º ÐÅÓÃÌõ¼þ±¸Ñ¡·½°¸±íµ¥Î»£ºÍòÔª ÏîÄ¿ ¼×·½°¸ ÒÒ·½°¸ (ÐÅÓÃÌõ¼þn/60) (ÐÅÓÃÌõ¼þ2/10£¬1/20£¬n/90) ÄêÉÞÏúÊÕÈë 5000 5400 ÊÕÕË·ÑÓà 40 50 »µÕËËðʧÂÊ% 2 4 ¼ÙÈç±ä¶¯³É±¾ÂÊΪ60%£¬×ʽð³É±¾ÂÊΪ8%£¬ÒÒÖÐ30%µÄ»õ¿îÓÚ10ÈÕÄÚÊÕµ½£¬20%µÄ»õ¿îÓÚ20ÈÕÄÚÊÕµ½£¬ÆäÓà50%µÄ»õ¿îÓÚ90ÈÕÄÚÊÕµ½£¬Ç°Á½²¿·Ö»õ¿î²»»á²úÉú»µÕË¡£ÒªÇ󣺣¨1£©ÌîдÏÂÁбíÖÐÊý×Ö£»£¨9·Ö£©£¨2£©È·¶¨×î¼ÑÐÅÓÃÕþ²ß¡££¨3·Ö£© ÐÅÓÃÌõ¼þ¾ö²ß¼ÆËã±íµ¥Î»£ºÍòÔª ÏîÄ¿ ¼×·½°¸ ÒÒ·½°¸ (ÐÅÓÃÌõ¼þn/60) (ÐÅÓÃÌõ¼þ2/10£¬1/20£¬n/90) ÄêÉÞÏúÊÕÈë ¼õ£º±ä¶¯³É±¾ ±ß¼Ê¹±Ï× ¼õ£ºÐÅÓóɱ¾£º -------- 1.»ú»á³É±¾ 2.»µÕËËðʧ 3.ÊÕÕË·ÑÓà 4.Õۿ۳ɱ¾ С¼Æ -------- ¾«ÐÄÕûÀí ÐÅÓÃÊÕÒæ 2.ij½¨ÉèÏîÄ¿µÄ½¨ÉèÆÚ2Ä꣬ÔËÓªÆÚ10Ä꣬ÔʼͶ×ÊΪ1000ÍòÔª£¬·Ö±ðÓÚµÚ1ÄêºÍµÚ2ÄêÄê³õµÈ¶îͶÈ룬ÔËÓªÆÚ1¡ª10ÄêµÄ¾»ÏÖ½ðÁ÷Á¿¾ùΪ200ÍòÔª£¬ÔËÓªÆÚÆÚÄ©µÄ×ʱ¾»ØÊÕ¶îΪ100ÍòÔª£¬ÐÐÒµ»ù×¼ÕÛÏÖÂÊΪ10%¡£ÒªÇó¼ÆËã¸ÃÏîÄ¿µÄÏÂÁÐÖ¸±ê£º
£¨1£©ÔʼͶ×ʶ£¨2£©ÏîÄ¿¼ÆËãÆÚ£»£¨3£©¾²Ì¬Í¶×Ê»ØÊÕÆÚ(PP)£»£¨4£©¸÷ÄêÏÖ½ð¾»Á÷Á¿(NCF)£» £¨5£©¾»ÏÖÖµ(NPV)¡¢¾»ÏÖÖµÂÊ(NPVR)ºÍÏÖÖµÖ¸Êý(PI)£»£¨6£©ÅжϸÃÏîĿͶ×ÊÊÇ·ñ¿ÉÐС£ ÒÑÖª£º£¨P/A,10%,10£©=6.1446¡¢£¨P/F£¬10%,1£©=0.9090¡¢£¨P/F£¬10%,2£©=0.8264¡¢£¨P/F£¬10%,12£©=0.3186
1¡¢Ä³ÆóÒµÔ¤¼ÆµÄÄê¶ÈÉÞÏúÊÕÈëΪ6000ÍòÔª£¬ÐÅÓÃÌõ¼þÊÇ£¨2£¯10£¬1£¯20£¬N£¯60£©£¬±ä¶¯³É±¾ÂÊΪ65%£¬×ʽð³É±¾ÂÊΪ8%£¬ÊÕÕË·ÑÓÃΪ70ÍòÔª£¬»µÕËËðʧÂÊΪ4%¡£Ô¤¼ÆÕ¼ÉÞÏú¶î70%µÄ¿Í»§»áÀûÓÃ2%µÄÏÖ½ðÕÛ¿Û£¬Õ¼ÉÞÏú¶î10%µÄ¿Í»§ÀûÓÃ1%µÄÏÖ½ðÕÛ¿Û¡£Ò»Äê°´360Ìì¼ÆËã¡£ ÒªÇó£º
£¨1£©¼ÆËã±ä¶¯³É±¾£»£¨2·Ö£©
£¨2£©¼ÆËãÐÅÓóɱ¾Ç°ÊÕÒæ£»£¨2·Ö£© £¨3£©¼ÆËãÆ½¾ùÊÕÏÖÆÚ£»£¨2·Ö£©
£¨4£©¼ÆËãÓ¦ÊÕÕË¿î»ú»á³É±¾£»£¨2·Ö£© £¨5£©¼ÆËãÄêÕۿ۳ɱ¾£»£¨2·Ö£© £¨6£©ÐÅÓóɱ¾ºóÊÕÒæ¡££¨2·Ö£©
2.ij¹«Ë¾Ä¿Ç°·¢ÐÐÔÚÍâµÄÆÕͨ¹É×ÜÊýÊÇ100Íò¹É£¬Ã¿¹ÉÃæÖµ1Ôª£»ÒÑ·¢ÐеÄ5ÄêÆÚÆóҵծȯ400ÍòÔª£¬ÄêÀûÂÊΪ10%¡£¸Ã¹«Ë¾Ô¤½øÐÐÏîĿͶ×Ê£¬Ðè³ï¼¯×ʽð500ÍòÔª£¬ÐÂÏîĿͶ²úºóÔ¤¼ÆÃ¿ÄêµÄϢ˰ǰÀûÈó£¨EBIT£©Îª200ÍòÔª¡£Ä¿Ç°ÓÐÁ½¸ö³ï×Ê·½°¸¿É¹©Ñ¡Ôñ£º£¨1£©¼×·½°¸£º·¢ÐÐÄêÀûÂÊΪ12%µÄÆóҵծȯ£»£¨2£©ÒÒ·½°¸£º°´Ã¿¹É20ÔªµÄ¼Û¸ñ·¢ÐÐÆÕͨ¹É¡£¼ÙÈçÆóÒµËùµÃ˰ÂÊΪ40%£¬ÒªÇó£º £¨1£©¼ÆËãÁ½¸ö·½°¸µÄÿ¹ÉÊÕÒæÎÞ²îÒìµã£»£¨2·Ö£© £¨2£©¼ÆËãÁ½¸ö·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄÿ¹ÉÊÕÒæ£¨EPS£©£»£¨2·Ö£© £¨3£©ÅжÏ×î¼Ñ³ï×Ê·½°¸£»£¨2·Ö£© £¨4£©¼ÆËã¼×·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄ²ÆÎñ¸Ü¸ËϵÊý£¨DFL£©£»£¨2·Ö£© £¨5£©¼ÆËãÒÒ·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄ²ÆÎñ¸Ü¸ËϵÊý£¨DFL£©£»£¨2·Ö£©
£¨6£©Èç¹ûϢ˰ǰÀûÈó£¨EBIT£©Ôö³¤10%£¬Åжϼ׷½°¸Ã¿¹ÉÊÕÒæ£¨EPS£©µÄÔö³¤·ù¶È£»£¨2·Ö£© £¨7£©Èç¹ûϢ˰ǰÀûÈó£¨EBIT£©Ôö³¤10%£¬ÅжÏÒÒ·½°¸Ã¿¹ÉÊÕÒæ£¨EPS£©µÄÔö³¤·ù¶È£»£¨2·Ö£©
²Î¿¼´ð°¸
Ò»¡¢µ¥Ñ¡1¡ª5BBACD6¡ª10DDDDA11¡ª15 CBBBD16¡ª20 ACCCA 1-5CCDDB6-10DDCAB11-15BDDDB16-20BBBAD ¶þ¡¢¶àÑ¡
1.ABCD2.ABCD3.AD4.BCD5.ABCD6.CD7.ABCD8.BCD9.AC10.ABC 1ABCD2ABC3CD4ABCD5BCD6ABC7ABC8ABCD9ABC10ABCD Èý¡¢ÅжÏ
1¡ª5¡Ì¡Ì¡Á¡Á¡Ì6¡ª10¡Á¡Ì¡Ì¡Á¡Á 1-5¡Á¡Á¡Á¡Á¡Á6-10¡Ì¡Á¡Ì¡Ì¡Á ËÄ¡¢¼ÆËã·ÖÎöÌâ
1.(1)ÒøÐнè¿î×ʽð³É±¾K=1000¡Á5%¡Á£¨1-25%£©/1000¡Á£¨1-0.1%£©=3.75% (2)Æóҵծȯ³É±¾K=1000¡Á12%¡Á£¨1-25%£©/1000¡Á£¨1-3%£©=9.28% (3)ÆÕͨ¹É×ʽð³É±¾K=1.5/£¨15-3£©¡Á100%+2.5%=15%
(4)¼ÓȨƽ¾ù×ʽð³É±¾=20%¡Á3.75%+20%¡Á9.28%+60%¡Á15%=11.506%¡£
2.£¨1£©Á÷¶¯¸ºÕ®ÄêÄ©Óà¶î=ÄêÄ©Á÷¶¯×ʲú/ÄêÄ©Á÷¶¯±ÈÂÊ=270/3=90£¨ÍòÔª£© £¨2£©ÄêÄ©ËÙ¶¯×ʲú=ÄêÄ©Á÷¶¯¸ºÕ®¡ÁÄêÄ©ËÙ¶¯±ÈÂÊ=90¡Á1.5=135£¨ÍòÔª£©
´æ»õÄêÄ©Óà¶î=ÄêÄ©Á÷¶¯×ʲú-ÄêÄ©ËÙ¶¯×ʲú=270-135=135£¨ÍòÔª£©
¾«ÐÄÕûÀí
£¨3£©±¾ÄêÏú»õ³É±¾=´æ»õÖÜתÂÊ¡Áƽ¾ù´æ»õ=4¡Á(145+135)/2=560£¨ÍòÔª£© £¨4£©Ó¦ÊÕÕË¿îÖÜתÂÊ=±¾ÄêÉÞÏú¾»¶î/ƽ¾ùÓ¦ÊÕÕË¿î=260/(125+135)/2=2 3¡¢£¨1£©±¾Äê¶ÈÒÒ²ÄÁϵľ¼Ã½ø»õÅúÁ¿£½
2?36000?20?16£½300£¨Ç§¿Ë£©
£¨2£©±¾Äê¶ÈÒÒ²ÄÁϾ¼Ã½ø»õÅúÁ¿ÏµÄÏà¹Ø×ܳɱ¾£½2?36000?20?16£½4800£¨Ôª£© £¨3£©±¾Äê¶ÈÒÒ²ÄÁϾ¼Ã½ø»õÅúÁ¿ÏÂµÄÆ½¾ù×ʽðÕ¼Óö300¡Á200¡Â2£½30000£¨Ôª£© £¨4£©±¾Äê¶ÈÒÒ²ÄÁÏ×î¼Ñ½ø»õ´ÎÊý£½36000¡Â300£½120£¨´Î£© 1.£¨1£©¹Ì¶¨×ʲúÄêÕÛ¾É=£¨23-3£©/5=4£¨ÍòÔª£© £¨2£©NCF0=-£¨23+3£©=-26£¨ÍòÔª£©
NCF1=£¨14.8-7-4£©¡Á£¨1-40%£©+4=6.28£¨ÍòÔª£© NCF2=£¨14.8-7.5-4£©¡Á£¨1-40%£©+4=5.98£¨ÍòÔª£© NCF3=£¨14.8-8-4£©¡Á£¨1-40%£©+4=5.68£¨ÍòÔª£© NCF4=£¨14.8-8.5-4£©¡Á£¨1-40%£©+4=5.38£¨ÍòÔª£© NCF5=£¨14.8-9-4£©¡Á£¨1-40%£©+4+3+3=11.08£¨ÍòÔª£© PP=4+2.68/11.08=4.24Äê 2.£¨1£©¾¼Ã¶©»õÅúÁ¿Q=2x45 000x180/20=900£¨¼þ£© £¨2£©×îµÍÏà¹Ø×ܳɱ¾T=2x45000x180x20=18000£¨Ôª£© £¨3£©×î¼Ñ¶©»õ´ÎÊý=45000/900=50£¨´Î£© £¨4£©×î¼Ñ¶©»õÖÜÆÚ=360/50=7.2£¨Ì죩 3.£¨1£©P=50000*£¨P/A,10%,10£©*(P/F,10%,5)=190759.1 £¨2£©P=50000*£¨P/A,10%,10£©*(P/F,10%,4)=209838.1 Îå¡¢×ÛºÏÌ⣨µÚÒ»Ìâ12·Ö£¬µÚ¶þÌâ14£¬¹²26·Ö£© 1. ¼×·½°¸ ÏîÄ¿ (ÐÅÓÃÌõ¼þn/60) ÄêÉÞÏúÊÕÈë ¼õ£º±ä¶¯³É±¾ ±ß¼Ê¹±Ï× ¼õ£ºÐÅÓóɱ¾£º 1.»ú»á³É±¾ 2.»µÕËËðʧ 3.ÊÕÕË·ÑÓà 5000 3000 2000 -------- 40 100 40 (ÐÅÓÃÌõ¼þ2/10£¬1/20£¬n/90) 5400 3240 2160 -------- 37.44 108 50 ÒÒ·½°¸ ¾«ÐÄÕûÀí
4.Õۿ۳ɱ¾ С¼Æ ÐÅÓÃÊÕÒæ 0 180 1820 ËùÒÔ£¬×î¼ÑÐÅÓÃÕþ²ßÊÇÒÒ·½°¸ 2.£¨1£©ÔʼͶ×ʶî=1000£¨ÍòÔª£©£» £¨2£©ÏîÄ¿¼ÆËãÆÚ=2+10=12£¨Ä꣩£»
£¨3£©Í¶×Ê»ØÊÕÆÚPP=1000/200+2=7£¨Ä꣩£»
£¨4£©NCF0=-500£¬NCF1=-500£¬NCF2=0£¬NCF3¡ª11=200£¬NCF12=300 £¨5£©¾»ÏÖÖµNPV=-500+£¨-500£©¡Á£¨P/F£¬10%,1£©+0+200¡Á£¨P/A£¬10%,10£©¡Á£¨P/F£¬10%,2£©+100¡Á£¨P/F£¬10%,12£©=-500+£¨-500£©¡Á0.9090+0+200¡Á6.1446¡Á0.8264+300¡Á0.3186¡Ö92.89
¾»ÏÖÖµÂÊNPVR=92.89/(500+500¡Á0.9090)¡Á100%=92.89/954.55¡Á100%¡Ö9.73% ÏÖÖµÖ¸ÊýPI=1+NPVR=1+9.73%=109.73%£»
£¨6£©ÓÉÓÚNPV©ƒ0£¬NPVR©ƒ0£¬PI©ƒ1£¬¸ÃÏîĿͶ×Ê¿ÉÐС£ 1£¨1£©£¨1£©¼ÆËã±ä¶¯³É±¾=6000¡Á65%=3900
£¨2£©ÐÅÓóɱ¾Ç°ÊÕÒæ£½6000£6000¡Á65%£½2100£¨Ôª£© £¨3£©Æ½¾ùÊÕÏÖÆÚ£½70%¡Á10£«10%¡Á20£«20%¡Á60£½21£¨Ì죩 £¨4£©Ó¦ÊÕÕË¿î»ú»á³É±¾£½6000£¯360¡Á21¡Á65%¡Á8%£½18.2£¨ÍòÔª£© £¨5£©¼ÆËãÄêÕۿ۳ɱ¾=6000¡Á70%¡Á2%£«6000¡Á10%¡Á1%=90£¨ÍòÔª£© £¨6£©ÐÅÓóɱ¾ºóÊÕÒæ£½2100££¨18.2£«6000¡Á4%£«70£©£90£½1681.8£¨ÍòÔª£© 2.£¨1£©Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄEBIT=£¨125¡Á100-100¡Á40£©¡Â£¨125-100£©=340£¨ÍòÔª£©£»
£¨2£©¼×·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄEPS=£¨340-400¡Á10%-500¡Á12%£©¡Á£¨1-40%£©¡Â100=1.44£»
ÒÒ·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄEPS=£¨340-400¡Á10%£©¡Á£¨1-40%£©¡Â£¨100+25£©=1.44£» £¨3£©ÓÉÓÚ200Íò©‚340Íò£¬Ó¦Ñ¡ÔñÈ¨Òæ³ï×Ê·½°¸¼´ÒÒ·½°¸£»
£¨4£©¼×·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄDFL=340¡Â£¨340-100£©¡Ö1.42£» £¨5£©ÒÒ·½°¸Ã¿¹ÉÊÕÒæÎÞ²îÒìµãµÄDFL=340¡Â£¨340-40£©¡Ö1.13£» £¨6£©¼×·½°¸Ã¿¹ÉÊÕÒæ£¨EPS£©µÄÔö³¤·ù¶È=1.42¡Á10%=14.2%£» £¨7£©ÒÒ·½°¸Ã¿¹ÉÊÕÒæ£¨EPS£©µÄÔö³¤·ù¶È=1.13¡Á10%=11.3%£» ^$
43.2 238.64 1921.36