²ÆÎñ¹ÜÀíÆÚÄ©¿¼ÊÔÏ°Ìâ[1] ÏÂÔر¾ÎÄ

²ÉÓÃÐÂÉ豸¾»ÏÖÖµ=34.69¡Á(P/A,10%,5)+2¡Á(P/S,10%,5)-20 =131.50285+1.2418-20 =112.74465ÍòÔª

ͨ¹ý¼ÆËã¿É¿´³ö¹ºÂòÐÂÉ豸¾»ÏÖÖµ½Ï´ó,ËùÒÔ¸ÃÉ豸Ӧ¸üÐÂ.

2£®Ä³ÆóҵʹÓÃÏÖÓÐÉú²úÉ豸ÿÄêÏúÊÛÊÕÈë3000ÍòÔª£¬Ã¿Ä긶Ïֳɱ¾2200ÍòÔª£¬¸ÃÆóÒµÔÚ¶ÔÍâÉÌ̸ÅÐÖУ¬»ñÖª¼º·½¿ÉÒÔ¹ºÈëÒ»Ì×É豸£¬Âò¼ÛΪ50ÍòÃÀÔª¡£Èç¹û¹ºµÃ´ËÏîÉ豸¶Ô±¾ÆóÒµ½øÐм¼Êõ¸Ä¸ï£¬À©´óÉú²ú£¬Ã¿ÄêÏúÊÛÊÕÈëÔ¤¼ÆÔö¼Óµ½4000ÍòÔª£¬Ã¿Ä긶Ïֳɱ¾Ôö¼Óµ½2800ÍòÔª¡£¾ÝÊг¡µ÷²é£¬ÆóÒµËù²ú²úÆ·ÉпÉÔÚÊг¡ÏúÊÛ8Ä꣬8ÄêÒÔºóÄâת²ú£¬×ª²úʱ½ø¿ÚÉ豸²ÐÖµÔ¤¼Æ¿ÉÒÔ23ÍòÔªÔÚ¹úÄÚÊÛ³ö¡£ÆóÒµÒªÇóµÄͶ×ʱ¨³êÂÊΪ10%£»ÏÖʱÃÀÔª¶ÔÈËÃñ±Ò»ãÂÊΪ1£º8.5¡£ÒªÇó£ºÇëÓþ»ÏÖÖµ·¨·ÖÎöÆÀ¼Û´ËÏî¼¼Êõ¸ÄÔì·½°¸ÊÇ·ñÓÐÀû¡£ ²Î¿¼´ð°¸ (1)ԭʼͶ×Ê É豸Âò¼Û50¡Á8.5=425ÍòÔª ¼õ:¾ÉÉ豸±äÏÖ 80ÍòÔª ¾»Í¶×Ê 345ÍòÔª (2)ÿÄêÓªÒµÏÖ½ðÁ÷ÈëÁ¿ÔöÁ¿ ÊÕÈëÔö¼Ó4000-3000=1000ÍòÔª ¸¶Ïֳɱ¾Ôö¼Ó2800-2200=600ÍòÔª ÏÖ½ðÁ÷ÈëÔö¼Ó400ÍòÔª

(3) µÚ8ÄêÄ©²ÐÖµ±äÏÖÊÕÈë23ÍòÔª (4) NPV=400¡Á(P/A,10%,8)+23¡Á(P/S,10%,8)-345 =400¡Á5.335+23¡Á0.467-345 =1799.74ÍòÔª (5) ¸Ã·½°¸ÓÐÀû¡£

3£®Ä³¹«Ë¾Äâ²ÉÓÃÐÂÉ豸ȡ´úÒÑʹÓÃ3ÄêµÄ¾ÉÉ豸£¬¾ÉÉ豸ԭ¼Û14950Ôª£¬µ±Ç°¹À¼ÆÉпÉʹÓÃ5Ä꣬ÿÄê²Ù×÷³É±¾2150Ôª£¬Ô¤¼Æ×îÖÕ²ÐÖµ1750Ôª£¬Ä¿Ç°±äÏÖ¼ÛÖµ8500Ôª£¬¹ºÖÃÐÂÉ豸Ð軨·Ñ13750Ôª£¬Ô¤¼Æ¿ÉʹÓÃ6Ä꣬ÿÄê²Ù×÷³É±¾850Ôª£¬Ô¤¼Æ×îÖÕ²ÐÖµ2500Ôª¡£¸Ã¹«Ë¾Ô¤ÆÚ±¨³êÂÊ12%£¬ËùµÃË°ÂÊ30%£¬Ë°·¨¹æ¶¨¸ÃÀàÉ豸Ӧ²ÉÓÃÖ±Ïß·¨Õ۾ɣ¬ÕÛ¾ÉÄêÏÞ6Ä꣬²ÐֵΪԭֵµÄ10%¡£ ÒªÇ󣺽øÐÐÊÇ·ñ¸ÃÉ豸µÄ·ÖÎö¾ö²ß£¬²¢Áгö¼ÆËã·ÖÎö¹ý³Ì¡£ ²Î¿¼´ð°¸

½â:ÒòоÉÉ豸ʹÓÃÄêÏÞ²»Í¬,Ó¦ÔËÓÿ¼ÂÇ»õ±Òʱ¼ä¼ÛÖµµÄƽ¾ùÄê³É±¾±È½Ï¶þÕßµÄÓÅÁÓ¡£

(1) ¼ÌÐøʹÓþÉÉ豸µÄƽ¾ùÄê³É±¾ ÿÄ긶ÏÖ²Ù×÷³É±¾µÄÏÖÖµ=2150¡Á(1-30%)¡Á(P/A,12%,5) =2150¡Á(1-30%)¡Á3.6048

=5425.22Ôª ÄêÕ۾ɶî=(14950-1495)¡Â6=2242.50Ôª ÿÄêÕ۾ɵÖË°µÄÏÖÖµ=2242.50¡Á30%¡Á(P/A,12%,3) =2242.50¡Á30%¡Á2.4018 =1615.81Ôª

²ÐÖµÊÕÒæµÄÏÖÖµ=[1750-(1750-14950¡Á10%)¡Á30%]¡Á(P/S,12%,5) =[1750-(1750-14950¡Á10%)¡Á30%]¡Á0.5674 =949.54Ôª

¾ÉÉ豸±äÏÖÊÕÒæ=8500-[8500-(14950-2242.50¡Á3)]¡Á30%=8416.75Ôª ¼ÌÐøʹÓþÉÉ豸µÄÏÖ½ðÁ÷³ö×ÜÏÖÖµ=5425.22+8416.75-1615.81-949.54 =11276.62Ôª ¼ÌÐøʹÓþÉÉ豸µÄƽ¾ùÄê³É±¾=11276.62¡Â(P/A,12%,5) =11276.62¡Â3.6048 =3128.22Ôª (2) ¸ü»»ÐÂÉ豸µÄƽ¾ùÄê³É±¾ ¹ºÖóɱ¾=13750Ôª

ÿÄ긶ÏÖ²Ù×÷³É±¾ÏÖÖµ=850¡Á(1-30%)¡Á(P/A,12%,6) =850¡Á(1-30%)¡Á4.1114 =2446.28Ôª ÄêÕ۾ɶî=(13750-1375)¡Â6=2062.50Ôª ÿÄêÕ۾ɵÖË°µÄÏÖÖµ=2062.50¡Á30%¡Á(P/A,12%,6) =2062.50¡Á30%¡Á4.1114 =2543.93Ôª

²ÐÖµÊÕÒæµÄÏÖÖµ=[2500-(2500-13750¡Á10%)¡Á30%]¡Á(P/S,12%,6) =[2500-(2500-13750¡Á10%)¡Á30%]¡Á0.5066 =1095.52Ôª

¸ü»»ÐÂÉ豸µÄÏÖ½ðÁ÷³ö×ÜÏÖÖµ=13750+2446.8-2543.93-1095.52 =12556.83 ¸ü»»ÐÂÉ豸µÄƽ¾ùÄê³É±¾=12556.83¡Â(P/A,12%,6) =12556.83¡Â4.1114 =3054.15Ôª

ÒòΪ¸ü»»ÐÂÉ豸µÄƽ¾ùÄê³É±¾(3054.15Ôª)µÍÓÚ¼ÌÐøʹÓþÉÉ豸µÄƽ¾ùÄê³É±¾(3128.22Ôª),¹ÊÓ¦¸ü»»ÐÂÉ豸¡£

¡¶²ÆÎñ¹ÜÀí¡·¿Î³ÌÏ°Ìâ

Ö÷½²ÈË: ºÓÄϲƾ­Ñ§Ôº ÂíÓ ¸±½ÌÊÚ/˶ʿÉúµ¼Ê¦