18¡¢D

¶þ¡¢¶àÏîÑ¡ÔñÌâ 1¡¢A,B,C,E 2¡¢A,C,D 3¡¢A,C,E 4¡¢C,D 5¡¢A,B,E 6¡¢C,D 7¡¢B,D 8¡¢A,C 9¡¢A,B,C,E 10¡¢A,B,C,D 11¡¢B,D 12¡¢A,B,C 13¡¢A,C,D 14¡¢A,B Èý¡¢ÅжÏÌâ 1.£¨ ¡Á £© 2£®£¨ ¡Ì £© 3¡¢£¨ ¡Á £© 4¡¢£¨ ¡Ì £© 5¡¢£¨ ¡Á £© 6¡¢£¨ ¡Á £© 7¡¢£¨ ¡Ì £© 8¡¢£¨ ¡Ì £© 9¡¢£¨ ¡Á £© 10¡¢£¨ ¡Ì £© ËÄ¡¢¼ÆËãÌâ 1. £¨1£©£¨800£­500£­1000¡Â5£©¡Á£¨1£­20%£©£«1000¡Â5=280£¨ÍòÔª£© £¨2£© Ͷ×Ê»ØÊÕÆÚ =1000¡Â280=3.57£¨Ä꣩

£¨3£©NPV=280¡Á£¨£Ð£¯£Á£¬10£¥£¬5£©£­1000=280¡Á3.7908£­1000=61.42£¨ÍòÔª£© £¨4£© µ±×ʽð³É±¾ÂÊΪ15%ʱ£º·½°¸²»¿ÉÐÐ

280¡Á£¨£Ð£¯£Á£¬15£¥£¬5£©£­1000=280¡Á3.3522£­1000=£­61.38£¨ÍòÔª£© 2¡¢

¡¾´ð°¸¡¿£¨1£©¼ÌÐøʹÓþÉÉ豸 ¾ÉÉ豸ÄêÕÛ¾É=150¡Á£¨1£­10%£©¨M10=13.5ÍòÔª ¾ÉÉ豸ÕËÃæ¾»Öµ=150£­13.5¡Á5=82.5ÍòÔª£¼±äÏÖÖµ100ÍòÔª ³õʼÏÖ½ðÁ÷Á¿=£­£Û100£­£¨100£­82.5£©¡Á33%£Ý=£­94.225ÍòÔª ÓªÒµÏÖ½ðÁ÷Á¿=1500¡Á£¨£±£­33%£©£­1100¡Á£¨£±£­33%£©£«13.5¡Á33%=272.455ÍòÔª ÖÕ½áÏÖ½ðÁ÷Á¿=150¡Á10%=£±£µÍòÔª ¼ÌÐøʹÓþÉÉ豸¾»ÏÖÖµ=272.455¡Á£¨PVIFA10%,5£©+15¡Á£¨PVIF10%,5£©-94.225 =1032.877+9.315-94.225 =947.967£¨ÍòÔª£©

- 49 -

£¨2£©¸üÐÂÉ豸

ÐÂÉ豸ÄêÕÛ¾É=200¡Á£¨1£­10%£©/5=36ÍòÔª ³õʼÏÖ½ðÁ÷Á¿=-200ÍòÔª ÓªÒµÏÖ½ðÁ÷Á¿=1650¡Á£¨1£­33%£©£­1150¡Á£¨1£­33%£©£«36¡Á33%=346.88ÍòÔª ÖÕ½áÏÖ½ðÁ÷Á¿=200¡Á10%=20ÍòÔª ²ÉÓÃÐÂÉ豸¾»ÏÖÖµ=346.88¡Á£¨PVIFA10%,5£©+20¡Á£¨PVIF10%,5£©£­200 =1315.022+12.42-200 =1127.442£¨ÍòÔª£©

ͨ¹ý¼ÆËã¿ÉÒÔ¿´³ö¹ºÂòÐÂÉ豸¾»ÏÖÖµ½Ï´ó£¬ËùÒÔ¸ÃÉ豸Ӧ¸üС£ 3¡¢ ¡¾´ð°¸¡¿£¨1£©Í¶×Ê·½°¸AµÄ¾»ÏÖֵΪ£º [200¡Á£¨1+14%¡Á5£©]¡Á0.621£­200=11.14£¨ÍòÔª£© £¨2£©Í¶×Ê·½°¸BµÄ¾»ÏÖֵΪ£º

³õʼͶ×ÊÏÖ½ðÁ÷Á¿£¨µÚ1Äê³õ£©=£­200£¨ÍòÔª£© É豸ÿÄêÕ۾ɶî=200¡Á£¨1£­10%£©¡Â5=36£¨ÍòÔª£© ¾»ÀûÈó=24¡Á£¨1£­30%£©=16.8£¨ÍòÔª£©

ÓªÒµ¹ý³ÌÄêÏÖ½ðÁ÷Á¿£¨µÚ1-5Ä꣩=36£«16.8=52.8£¨ÍòÔª£© ÖÕ½áÏÖ½ðÁ÷Á¿£¨µÚ5ÄêÄ©£©=200¡Á10£¥=20£¨ÍòÔª£© £¨·½·¨Ò»£©Í¶×Ê·½°¸BµÄ¾»ÏÖÖµ=52.8¡Á£¨P/A,10%,5£©+20¡Á£¨P/F,10%,5£©£­200 =52.8¡Á3.791+20¡Á0.621£­200 =12.58£¨ÍòÔª£© »ò£º£¨·½·¨¶þ£©Í¶×Ê·½°¸BµÄ¾»ÏÖÖµ=52.8£¨P/A,10%,4£©+£¨52.8+20£©£¨P/F,10%,5£©£­200 =52.8¡Á3.17+72.8¡Á0.621£­200 =12.59£¨ÍòÔª£©

£¨3£©Í¶×Ê·½°¸BµÄ¾»ÏÖÖµ´óÓÚͶ×Ê·½°¸AµÄ¾»ÏÖÖµ£¬ËùÒÔӦѡÔñ·½°¸B¡£ 4¡¢ ¡¾´ð°¸¡¿£¨1£©¸ÃÉ豸¸÷Äê¾»ÏÖ½ðÁ÷Á¿²âË㣺 ÿÄêµÄÕ۾ɶîΪ£º£¨100£­100¡Á5%£©¡Â5£½19ÍòÔª £¨1·Ö£© NCF£¨1~4£©=20£«£¨100£­5£©£¯5=39£¨ÍòÔª£© £¨2·Ö£© NCF£¨5£©=20£«£¨100-5£©£¯5£«5=44£¨ÍòÔª£© £¨3·Ö£© £¨2£©¾²Ì¬Í¶×Ê»ØÊÕÆÚ=100£¯39=2.56£¨Ä꣩ £¨2·Ö£© £¨3£©¸ÃÉ豸Ͷ×ÊÀûÈóÂÊ=20£¯100¡Á100%=20% £¨2·Ö£© £¨4£©¸ÃͶ×ÊÏîÄ¿µÄ¾»ÏÖÖµ£¨·½·¨Ò»£©

=39¡Á3.791£«100¡Á5%¡Á0.621£­100 £¨3·Ö£© £½147.85+3.105-100

=50.96£¨ÍòÔª£© £¨2·Ö£© £¨·½·¨¶þ£©

=39¡Á3.17£«44¡Á0.621£­100 £¨3·Ö£© =123.63£«27.32£­100

=50.95£¨ÍòÔª£© £¨2·Ö£© 5¡¢ ¡¾´ð°¸¡¿£¨1£©Ã¿ÄêÕ۾ɶî=£¨15500¨D500£©/3=5000£¨Ôª£© µÚÒ»ÄêË°ºóÀûÈó

=20000+£¨10000¨D4000¨D5000£©¡Á£¨1¨D40%£© =20000+1000¡Á60% =20600£¨Ôª£© µÚ¶þÄêË°ºóÀûÈó

- 50 -