3%/£¨1£3%£©¡Á360/£¨40£10£©¡Á100%£½37.11%
ÒòΪ·ÅÆúÏÖ½ðÕۿ۵Ļú»á³É±¾µÍÓÚͶ×ÊÊÕÒæÂÊ£¬ËùÒÔÆóÒµÓ¦µ±·ÅÆúA¹«Ë¾ÌṩµÄÏÖ½ðÕÛ¿Û¡£ £¨2£©·ÅÆúB¹«Ë¾ÏÖ½ðÕۿ۵Ļú»á³É±¾£º
2%/£¨1£2%£©¡Á360/£¨40£20£©¡Á100%£½36.73% ÒòΪ37.11%£¾36.73%
ËùÒÔ£¬Èç¹û¹«Ë¾×¼±¸·ÅÆúÏÖ½ðÕÛ¿Û£¬Ó¦µ±Ñ¡ÔñB¹«Ë¾£» Èç¹û¹«Ë¾×¼±¸ÏíÓÐÏÖ½ðÕÛ¿Û£¬Ó¦µ±Ñ¡ÔñA¹«Ë¾¡£
3¡¢»ªÕÂÆóҵĿǰµÄÏúÊÛÊÕÈëÿÄêΪ200ÍòÔª£¬±ä¶¯³É±¾ÎªÏúÊÛÊÕÈëµÄ80%£¬ÆóÒµÉú²úÄÜÁ¦ÓÐÊ£Ó࣬Òò´ËÏ£Íûͨ¹ýÉÞÏúÀ´À©´óÏúÊÛÊÕÈë¡£¸ÃÆóÒµ¹À¼Æ£¬Èç¹ûÌṩÐÅÓÃÆÚΪ20ÌìµÄÉÞÏúÒµÎñ£¬ÆäÏúÊ۶¼ÙÉèÈ«²¿ÎªÉÞÏú£©»áÔö¼Óµ½240ÍòÔª£¬»µÕËËðʧռÆäÈ«²¿ÏúÊÛ¶îµÄ2%£¬Æ½¾ùÊÕÕËÆÚΪ30Ìì¡£ÈôÓ¦ÊÕÕË¿îµÄ»ú»á³É±¾Îª10%£¬Ôò¸ÃÆóÒµÊÇ·ñÓ¦¸Ã¸Ä±äÐÅÓÃÕþ²ß¡£ ¡¾´ð°¸¡¿
£¨1£©ÏúÊÛ¶îÔö¼Ó´øÀ´µÄÀûÈóÔöÁ¿Îª£º£¨240£200£©¡Á£¨1£80%£©£½8£¨ÍòÔª£© £¨2£©ÆóÒµÓ¦ÊÕÕË¿î»ú»á³É±¾Ôö¼ÓΪ£º
Ó¦ÊÕÕË¿îÖÜתÂÊ£½360/30£½12£¨´Î£©
Ó¦ÊÕÕË¿îÄêÆ½¾ùÕ¼Óã½240/12£½20£¨ÍòÔª£© Ó¦ÊÕÕË¿î»ú»á³É±¾£½20¡Á10%£½2£¨ÍòÔª£©
ÆóÒµÓ¦ÊÕÕ˿Õ˳ɱ¾£½240¡Á2%£½4.8£¨ÍòÔª£©
£¨3£©¸Ä±äÐÅÓÃÕþ²ßµ¼ÖµÄÀûÈ󾻱仯£½8£2£4.8£½1.2£¨ÍòÔª£©
Òò´Ë£¬ÆóÒµÓ¦¸Ã¸Ä±äÐÅÓÃÕþ²ß¡£
4¡¢Ð»ª¹«Ë¾Äâ½øÐÐÒ»¹Ì¶¨×ʲúͶ×ÊÏîÄ¿µÄ¾ö²ß£¬ÒÑÖª¸Ã¹Ì¶¨×ʲúͶ×ÊÏîÄ¿ÐèÒªÒ»´ÎÐÔͶÈë×ʽð1 100ÍòÔª¡£Ô¤¼Æ¸Ã¹Ì¶¨×ʲú¿ÉʹÓÃ5Ä꣬°´ÄêÏÞÆ½¾ù·¨¼ÆÌáÕ۾ɣ¬Ë°·¨¹æ¶¨ÖÕ½áµãÓо»²ÐÖµ100ÍòÔª¡£µ±Ä꽨Éèµ±ÄêͶ²ú£¬¼Ù¶¨¸ÃÏîͶ×ʵıØÒªÊÕÒæÂÊΪ10%¡£¸÷ÄêʵÏֵľ»ÀûÈó·Ö±ðΪ100ÍòÔª¡¢300ÍòÔª¡¢200ÍòÔª¡¢100ÍòÔª¡¢100ÍòÔª¡£ ÒªÇó£º
£¨1£©¼ÆËã¸ÃͶ×ÊÏîÄ¿¸÷ÄêµÄÏÖ½ð¾»Á÷Á¿¡£
£¨2£©¼ÆËã¸ÃͶ×ÊÏîÄ¿µÄ¾»ÏÖÖµ£¬²¢¸ù¾Ý¾»ÏÖÖµ×÷³öÏîÄ¿ÊÇ·ñ¿ÉÒÔͶ×ʵľö²ß¡£ ¡¾´ð°¸¡¿
£¨1£©ÄêÕ۾ɶ£¨1 100£100£©¡Â5£½200£¨ÍòÔª£©
¸÷ÄêµÄÏÖ½ð¾»Á÷Á¿£º
µÚ0Äꣽ£1 100£¨ÍòÔª£©
µÚÒ»Äꣽ100£«200£½300£¨ÍòÔª£© µÚ¶þÄꣽ300£«200£½500£¨ÍòÔª£© µÚÈýÄꣽ200£«200£½400£¨ÍòÔª£© µÚËÄÄꣽ100£«200£½300£¨ÍòÔª£©
µÚÎåÄꣽ100£«200£«100£½400£¨ÍòÔª£©
£¨2£©¾»ÏÖÖµNPV£½£1 100£«300¡Á£¨P/F£¬10%£¬1£©£«500¡Á£¨P/F£¬10%£¬2£©£«400¡Á£¨P/F£¬10%£¬3£©£«
300¡Á£¨P/F£¬10%£¬4£©£«400¡Á£¨P/F£¬10%£¬5£©
£½£1 100£«300¡Á0.9091£«500¡Á0.8264£«400¡Á0.7513£«300¡Á0.6830£«400¡Á0.6209 £½339.71£¨ÍòÔª£©
ÓÉÓÚ¸ÃÏîÄ¿µÄNPV£¾0£¬Òò´Ë¸ÃÏîÄ¿¿ÉÒÔͶ×Ê¡£
5¡¢Ä³¹«Ë¾Ä⹺ÖÃÒ»´¦·¿²ú£¬·¿Ö÷Ìá³öÁ½ÖÖ¸¶¿î·½°¸£º
£¨1£©´ÓÏÖÔÚÆð£¬Ã¿ÄêÄê³õÖ§¸¶20ÍòÔª£¬Á¬ÐøÖ§¸¶10´Î£¬¹²200ÍòÔª¡£ £¨2£©´ÓµÚ5Ä꿪ʼ£¬Ã¿ÄêÄê³õÖ§¸¶25ÍòÔª£¬Á¬ÐøÖ§¸¶10´Î£¬¹²250ÍòÔª¡£
2019ÄêÇï¼¾¡¶¹«Ë¾½ðÈÚ¡·¿Î³ÌÆÚÄ©¸´Ï°ÌâµÚ9Ò³ ¹²12Ò³
¼ÙÉè¸Ã¹«Ë¾µÄ×ʽð³É±¾ÂÊΪ10%£¬ÄãÈÏΪ¸Ã¹«Ë¾Ó¦Ñ¡ÔñÄĸö·½°¸£¿ ¡¾´ð°¸¡¿
µÚÒ»ÖÖ·½°¸¸¶¿îÕÛÏÖÖµ£½20¡Á[£¨P/A£¬10%£¬9£©£«1]
£½20¡Á£¨5.759£«1£© £½135.18ÍòÔª
µÚ¶þÖÖ·½°¸¸¶¿îÕÛÏÖÖµ£½25¡Á£¨P/A£¬10%£¬10£©¡Á£¨P/F£¬10%£¬4£©
£½25¡Á6.145¡Á0.683 £½104.93ÍòÔª
ÒòΪµÚ¶þÖÖ¸¶¿î·½°¸ÕÛÏÖÖµ½ÏС£¬ËùÒԸù«Ë¾Ó¦Ñ¡ÔñµÚ¶þÖÖ·½°¸¡£
6¡¢Ä³È˲μӱ£ÏÕ£¬Ã¿ÄêͶ±£½ð¶îΪ2 400Ôª£¬Í¶±£ÄêÏÞΪ25Äê¡£
£¨1£©ÔÚͶ±£ÊÕÒæÂÊΪ8%µÄÌõ¼þÏ£¬Èç¹ûÿÄêÄêĩ֧¸¶±£ÏÕ½ð£¬25Äêºó¿ÉµÃµ½¶àÉÙÏֽ𣿠£¨2£©ÔÚͬµÈÊÕÒæÂÊÏ£¬Èç¹ûÿÄêÄê³õÖ§¸¶±£ÏÕ½ð£¬25Äêºó¿ÉµÃµ½¶àÉÙÏֽ𣿠¡¾´ð°¸¡¿
£¨1£©F£½A¡Á£¨F/A£¬i£¬n£©
£½2 400¡Á£¨F/A£¬8%£¬25£© £½2 400¡Á73.106 £½175 454.40£¨Ôª£©
£¨2£©F£½A¡Á[£¨F/A£¬i£¬n£«1£©£1]
£½2 400¡Á[£¨F/A£¬8%£¬25£«1£©£1] £½2 400¡Á(79.954£1) £½189 489.60£¨Ôª£©
7¡¢ÆóÒµÏò×âÁÞ¹«Ë¾ÈÚ×Ê×âÈëÉ豸1̨£¬×âÁÞÆÚÏÞΪ8Ä꣬¸ÃÉ豸µÄÂò¼ÛΪ320 000Ôª£¬×âÁÞ¹«Ë¾µÄ×ÛºÏͶ×ÊÊÕÒæÂÊΪ16%¡£
£¨1£©ÆóÒµÔÚÿÄêµÄÄêÄ©µÈ¶îÖ§¸¶µÄ×â½ðΪ¶àÉÙ£¿ £¨2£©ÆóÒµÔÚÿÄêµÄÄê³õµÈ¶îÖ§¸¶µÄ×â½ðΪ¶àÉÙ£¿ ¡¾´ð°¸¡¿
£¨1£©Ã¿ÄêÄêĩ֧¸¶×â½ð£½P¡Á[1¡Â£¨P/A£¬16%£¬8£©]
£½320 000¡Á[1¡Â£¨P/A£¬16%£¬8£©] £½320 000¡Á[1¡Â4.3436] £½73 671.61£¨Ôª£©
£¨2£©Ã¿ÄêÄê³õÖ§¸¶×â½ð£½P¡Á1¡Â[£¨P/A£¬i£¬n£1£©£«1]
£½320 000¡Á1¡Â[£¨P/A£¬16%£¬8£1£©£«1] £½320 000¡Á1¡Â(4.0386£«1) £½63 509.71£¨Ôª£©
8¡¢Ä³ÆóÒµµÄÔ²ÄÁϹºÂòºÍ²úÆ·ÏúÊÛ¾ù²ÉÓÃÉÌÒµÐÅÓ÷½Ê½£¬ÆäÓ¦ÊÕÕË¿îµÄƽ¾ùÊÕ¿îÆÚΪ120Ì죬Ӧ¸¶ÕË¿îµÄƽ¾ù¸¶¿îÆÚΪ40Ì죬´ÓÔÁϹºÂòµ½²ú³ÉÆ·ÏúÊ󵀮ÚÏÞÆ½¾ùΪ100Ìì¡£ ÒªÇó£º
£¨1£©¼ÆËã¸ÃÆóÒµµÄÏÖ½ðÖÜתÆÚ£» £¨2£©¼ÆËã¸ÃÆóÒµµÄÏÖ½ðÖÜתÂÊ£»
£¨3£©Èô¸ÃÆóÒµÏÖ½ðÄê¶ÈÐèÇó×ÜÁ¿Îª250ÍòÔª£¬Ôò×î¼ÑÏÖ½ð³ÖÓÐÁ¿Îª¶àÉÙ£¿ ¡¾´ð°¸¡¿
£¨1£©ÏÖ½ðÖÜתÆÚ£½´æ»õÖÜתÆÚ£«Ó¦ÊÕÕË¿îÖÜתÆÚ£Ó¦¸¶ÕË¿îÖÜתÆÚ
£½100£«120£40 £½180£¨Ì죩
2019ÄêÇï¼¾¡¶¹«Ë¾½ðÈÚ¡·¿Î³ÌÆÚÄ©¸´Ï°ÌâµÚ10Ò³ ¹²12Ò³
£¨2£©ÏÖ½ðÖÜתÂÊ£½360/ÏÖ½ðÖÜתÆÚ
£½360/180 £½2£¨´Î£©
£¨3£©×î¼ÑÏÖ½ð³ÖÓÐÁ¿£½ÄêÏÖ½ðÐèÇóÁ¿/ÏÖ½ðÖÜתÂÊ
£½250/2
£½125£¨ÍòÔª£©
9¡¢Î÷ɽ¹«Ë¾ÔÓÐ×ʱ¾2000ÍòÔª£¬ÆäÖУ¬Õ®Îñ×ʱ¾600ÍòÔª£¬Ã¿Ä긺µ£µÄÀûÏ¢54ÍòÔª£¬È¨Òæ×ʱ¾£¨ÆÕͨ¹É28Íò¹É£¬Ã¿¹ÉÃæÖµ50Ôª£©1400ÍòÔª¡£¸Ã¹«Ë¾ËùµÃ˰˰ÂÊ25%¡£ÓÉÓÚÀ©´óÒµÎñ£¬Ðè×·¼Ó×ʽð500ÍòÔª£¬ÓÐÁ½¸ö·½°¸¿É¹©Ñ¡Ôñ£º
·½°¸Ò»£ºÈ«²¿·¢ÐÐÆÕͨ¹É£¬Ôö·¢10Íò¹É£¬Ã¿¹ÉÃæÖµ50Ôª£» ·½°¸¶þ£ºÈ«²¿³ï´ë³¤ÆÚÕ®Îñ£¬ÄêÀûÂÊ9%£¬ÀûÏ¢45ÍòÔª¡£ ÒªÇó£ºÔËÓÃÿ¹ÉÊÕÒæÎÞ²î±ðµã·ÖÎö·¨½øÐгï×ʾö²ß¡£ ¡¾´ð°¸¡¿
Éèÿ¹ÉÊÕÒæÎÞ²î±ðµãΪEBIT£¬ÔòµÃ³öÏÂʽ£º
£¨EBIT£54£©¡Á£¨1£25%£©/£¨28£«10£©£½£¨EBIT£54£45£©¡Á£¨1£25%£©/28 ½âµÃ£º
EBIT£½225ÍòÔª
¼´µ±Ô¤ÆÚϢ˰ǰÀûÈóΪ225ÍòԪʱ£¬È¨Òæ³ï×ʺÍÕ®Îñ³ï×Ê·½Ê½¾ù¿É£»µ±Ô¤ÆÚϢ˰ǰÀûÈó´óÓÚ225ÍòԪʱ£¬Ñ¡ÔñÕ®Îñ³ï×Ê·½Ê½£»µ±Ô¤ÆÚϢ˰ǰÀûÈóСÓÚ225ÍòԪʱ£¬Ñ¡ÔñÈ¨Òæ³ï×Ê·½Ê½¡£
10¡¢Ä³¹«Ë¾ÓÚ2010Äê1ÔÂ1ÈÕ·¢ÐÐ5ÄêÆÚ¡¢ÃæÖµÎª100Ôª¡¢Æ±ÃæÀûÂÊΪ10%¡¢Ò»´Î»¹±¾µÄ¹«Ë¾Õ®È¯£¬Ã¿Äê12ÔÂ31ÈÕÖ§¸¶Ò»´ÎÀûÏ¢¡£Õ®È¯·¢ÐÐʱÊг¡ÀûÂÊΪ8%£¬ÉèËùµÃ˰˰ÂÊΪ25%£¬³ï×Ê·ÑÓÃÂÊΪ4%¡£ ÒªÇ󣺼ÆËã´ËծȯµÄ·¢Ðм۸ñºÍ×ʱ¾³É±¾¡£ ¡¾´ð°¸¡¿
ծȯµÄ·¢Ðм۸ñ£½100¡Á10%¡Á£¨P/A£¬8%£¬5£©£«100¡Á£¨P/F£¬8%£¬5£©
£½100¡Á10%¡Á3.9927£«100¡Á0.6806 £½108£¨Ôª£©
ծȯµÄ×ʱ¾³É±¾£½100¡Á10%¡Á£¨1£25%£©¡Â[108¡Á£¨1£4%£©]
£½7.23%
11¡¢Ä³¹«Ë¾Äâ·¢ÐÐÿÕÅÃæÖµ100Ôª£¬Æ±ÃæÀûÂÊ12%£¬Ã¿Ä긶Ϣһ´Î£¬µ½ÆÚ»¹±¾£¬ÆÚÏÞΪÈýÄêµÄծȯһÅú¡£ ÒªÇ󣺼ÆËãÒÔÏÂÈýÖÖÇé¿öϵÄծȯ·¢Ðм۸ñ£º £¨1£©Õ®È¯·¢ÐÐʱÊг¡ÀûÂÊΪ10%£» £¨2£©Õ®È¯·¢ÐÐʱÊг¡ÀûÂÊΪ12%£» £¨3£©Õ®È¯·¢ÐÐʱÊг¡ÀûÂÊΪ14%¡£ ¡¾´ð°¸¡¿
£¨1£©µ±Êг¡ÀûÂÊΪ10%ʱ£¬
ծȯ·¢Ðм۸ñ£½100¡Á12%¡Á£¨P/A£¬10%£¬3£©£«100¡Á£¨P/F£¬10%£¬3£©
£½12¡Á2.4869£«100¡Á0.7513 £½104.97£¨Ôª£©
£¨2£©µ±Êг¡ÀûÂÊΪ12%ʱ£¬
ծȯ·¢Ðм۸ñ£½100¡Á12%¡Á£¨P/A£¬12%£¬3£©£«100¡Á£¨P/F£¬12%£¬3£©
£½12¡Á2.4018£«100¡Á0.7118 £½100£¨Ôª£©
£¨3£©µ±Êг¡ÀûÂÊΪ14%ʱ£¬
ծȯ·¢Ðм۸ñ£½100¡Á12%¡Á£¨P/A£¬14%£¬3£©£«100¡Á£¨P/F£¬14%£¬3£©
2019ÄêÇï¼¾¡¶¹«Ë¾½ðÈÚ¡·¿Î³ÌÆÚÄ©¸´Ï°ÌâµÚ11Ò³ ¹²12Ò³
£½12¡Á2.3216£«100¡Á0.6750 £½95.36£¨Ôª£©
12¡¢A¡¢BÁ½¼Ò¹«Ë¾Í¬Ê±ÓÚ2002Äê1ÔÂ1ÈÕ·¢ÐÐÃæÖµÎª1 000Ôª£¬Æ±ÃæÀûÂÊΪ10%µÄ4ÄêÆÚծȯ£¬A¹«Ë¾Õ®È¯²»¼Æ¸´Àû£¬ÀûϢͬ±¾½ðÒ»ÆðÔÚµÚ4ÄêÄêĩ֧¸¶¡£B¹«Ë¾Õ®È¯Ò»ÄêÁ½´Î¸¶Ï¢£¬¸¶Ï¢ÈÕÔÚÿÄê6ÔÂ31ÈÕºÍ12ÔÂ31ÈÕ£¬µ½ÆÚ»¹±¾¡£ ÒªÇó£º
£¨1£©Èô2003Äê1ÔÂ1ÈÕA¹«Ë¾Õ®È¯µÄÊг¡ÀûÂÊΪ12%£¬Êг¡¼Û¸ñΪ1 100Ôª£¬ÅжÏA¹«Ë¾Õ®È¯ÊÇ·ñ´æ
Ôڸ߹ÀµÄÎÊÌâ¡£
£¨2£©Èô2003Äê1ÔÂ1ÈÕB¹«Ë¾Õ®È¯µÄÊг¡ÀûÂÊΪ12%£¬Êг¡¼Û¸ñҲΪ1 100Ôª£¬ÅжÏB¹«Ë¾Õ®È¯ÊÇ·ñ
Ò²´æÔڸ߹ÀµÄÎÊÌâ¡£
¡¾´ð°¸¡¿
£¨1£©A¹«Ë¾Õ®È¯¼ÛÖµ
£½1 000¡Á£¨1£«4¡Á10%£©¡Á£¨P/F£¬12%£¬3£© £½1 000¡Á1.4¡Á0.7118 £½996.52£¨Ôª£©
ÒòΪA¹«Ë¾Õ®È¯µÄÊг¡¼Û¸ñΪ1 100Ôª£¬ËùÒÔA¹«Ë¾Õ®È¯´æÔÚ±»¸ß¹ÀµÄÎÊÌâ¡£ £¨2£©B¹«Ë¾Õ®È¯¼ÛÖµ
£½1 000¡Á10%¡Â2¡Á£¨P/A£¬6%£¬6£©£«1 000¡Á£¨P/F£¬6%£¬6£© £½1 000¡Á5%¡Á4.9173£«1 000¡Á0.7050 £½950.87£¨Ôª£©
ÒòΪB¹«Ë¾Õ®È¯µÄÊг¡¼Û¸ñҲΪ1 100Ôª£¬ËùÒÔB¹«Ë¾Õ®È¯Ò²´æÔÚ±»¸ß¹ÀµÄÎÊÌâ¡£
Áù¡¢ÂÛÊöÌ⣨±¾´óÌâ1СÌ⣬¹²20·Ö£©
ÊÔÂÛÊöÎÒ¹ú½ðÈÚÊг¡´æÔÚµÄÎÊÌâºÍ·¢Õ¹²ßÂÔ¡£ ¡¾´ðÌâÒªµã¡¿
ÎÒ¹ú½ðÈÚÊг¡´æÔÚµÄÎÊÌ⣺ £¨1£©ºÍÖ±½Ó½ðÈÚ²»³É±ÈÀý£» £¨2£©×ʱ¾Êг¡·¢Óý²»Æ½ºâ£»
£¨3£©½ðÈÚÊг¡ÀûÏ¢»úÖÆ½©»¯£¬»¹Ðë½øÒ»²½·¢Õ¹ºÍÍêÉÆ£¬ÆäÖØÒªÒâÒåΪ£º·¢Õ¹ºÍÍêÉÆ½ðÈÚÊг¡ÊÇÊг¡¾¼ÃÔËÐлúÖÆµÄÐèÒª£»ÊÇ·¢Õ¹¶àÖÖ¾¼ÃÐÎÊÆºÍ¶àÖÖ¾Óª·½Ê½µÄÒªÇó£»ÊǺáÏò¾¼ÃÁªÏµºÍÁªºÏµÄÐèÒª¡£
·¢Õ¹²ßÂÔ£º
£¨1£©Å¬Á¦·¢Õ¹Ö±½ÓÐÅÓÃÊг¡£¬¸Ä±äÖ±½ÓÐÅÓúͼä½ÓÐÅÓõıÈÀý£» £¨2£©»õ±ÒÊг¡ºÍ×ʱ¾Êг¡ÒªºÏÀíÅäÖã» £¨3£©½øÒ»²½¼Ó¿ìÀûÂÊÊг¡»¯µÄ²½·¥£» £¨4£©¼õÉÙ¢¶Ï£¬¸ã»î½ðÈÚÊг¡¡£
2019ÄêÇï¼¾¡¶¹«Ë¾½ðÈÚ¡·¿Î³ÌÆÚÄ©¸´Ï°ÌâµÚ12Ò³ ¹²12Ò³