£¨2£©·¢Ðм۸ñ=0.4¡Á15=6£¨Ôª/¹É£©
£¨3£©Éç»á¹«ÖÚ¹ÉÊý=1.5¡Â5=0.3£¨Òڹɣ© ÿ¹ÉÓ¯Óà=0.45¡Â£¨0.3+0.6£©=0.5£¨Ôª/¹É£© ÊÐÓ¯ÂÊ=5¡Â0.5=10£¨±¶£© £¨4£©Éç»á¹«ÖÚ¹É0.6¡Á25%¡Â£¨1-25%£©=0.2£¨Òڹɣ©
µÚÎåÕÂ
Åжϡ£Ä³ÆóÒµ¼Æ»®¹ºÈëÔ²ÄÁÏ£¬¹©Ó¦É̸ø³öµÄ¸¶¿îÌõ¼þΪ1/20¡¢N/50¡£ÈôÒøÐÐ¶ÌÆÚ½è¿îÀûÂÊΪ10%£¬ÔòÆóÒµÓ¦ÔÚÕÛ¿ÛÆÚÄÚÖ§¸¶»õ¿î¡££¨ £©
´ð°¸£ºÕýÈ·¡£·ÅÆúÕۿ۵Ļú»á³É±¾Îª12.12%£¨1%/£¨1-1%£©*360/£¨50-20£©£©£¬¸ßÓÚÒøÐÐ¶ÌÆÚ½è¿îÀûÂÊ¡£ËùÒÔÆóÒµÓ¦µ±ÀûÓøü±ãÒ˵ÄÒøÐнè¿îÔÚÕÛ¿ÛÆÚÄÚ³¥»¹Ó¦¸¶Õ˿
ijÆóÒµ²É¹ºÉÌÆ·£¬ÒÑÖªÏúÊÛÉÌÌṩµÄÌõ¼þΪ£º²»³¬¹ý20Ì츶¿îÆóÒµ¿ÉÏíÊÜ4%µÄÕÛ¿Û£¬ÈôÆóÒµ·ÅÆúÔÚ20ÌìÄÚ¸¶¿îÔò·ÅÆúÕۿ۵ijɱ¾Îª25%£¬ÊÔ¼ÆËãÏúÊÛÉÌÌṩµÄÐÅÓÃÆÚΪ¶àÉÙÌì?
´ð°¸£º
ÉèÐÅÓÃÆÚΪX
¸ùé§¹«Ê½25%=4%/£¨1-4%£©¡Á360/£¨X-20£©
ÇóµÃX=80Ìì
Åжϡ£´ÓÀíÂÛÉÏ˵£¬Õ®È¨È˲»µÃ¸ÉÔ¤ÆóÒµµÄ×ʽðͶÏòºÍ¹ÉÀû·ÖÅä·½°¸¡££¨ £© ´ð°¸£º´í
µ¥Ñ¡¡£³¤ÆÚ½è¿î³ï×ÊÓ볤ÆÚծȯ³ï×ÊÏà±È£¬ÆäÌØµãÊÇ£¨ £©¡£
A£®ÀûÏ¢ÄܽÚ˰ B£®³ï×ʵ¯ÐÔ´ó C£®³ï×Ê·ÑÓôó D£®Õ®ÎñÀûÏ¢¸ß ´ð°¸£ºB
¶àÑ¡¡£ÔÚÎÒ¹ú¶Ô¹«Ë¾·¢ÐÐծȯ¹æ¶¨µÄÌõ¼þÓУ¨ £©¡£ A£®Ë½Ä¼·¢ÐÐ B¡£¹«Ä¼·¢ÐÐ C£®ÀÛ¼ÆÕ®È¯×ܶ³¬¹ý¹«Ë¾¾»×ʲúµÄ40% D£®Õ®È¯·¢Ðз½°¸Óɹ«Ë¾¹É¶«´ó»áͨ¹ý¼´¿Éʵʩ E£®Ç°Ò»´Î·¢ÐеÄծȯÒѾȫ²¿Ä¼×ã
´ð°¸£ºBCE
ijÆóÒµÄâ·¢Ðй«Ë¾Õ®È¯£¬ÃæÖµÎª100ÍòÔª£¬ÆÚÏÞΪ5Äê£¬Æ±ÃæÀûÂÊΪ10%£¬ÇÒÿÄ긶Ϣһ´Îµ½ÆÚ»¹±¾¡£
ÊÔÇó£º
£¨1£©ÈôÊг¡ÀûÂÊΪ12%ʱ£¬·¢Ðм۸ñӦΪ¶àÉÙ? £¨2£©Èô·¢Ðм۸ñΪ105Íò£¬´ËʱÊг¡ÀûÂÊΪ¶àÉÙ? ´ð°¸£º
£¨1£©·¢Ðм۸ñ=100¡Á£¨P/F£¬12%£¬5£©+10¡Á£¨P/A£¬12%£¬5£©=100¡Á0.5674+10¡Á3.6048=92.788Íò
£¨2£©105=100¡Á£¨P/F£¬i£¬5£©+10¡Á£¨P/A£¬i£¬5£©
²ÉÓÃÖð²½²âÊÔ·¨£ºÒòΪ·¢Ðм۸ñ¸ßÓÚÃæÖµ£¬Êг¡ÀûÂÊÓ¦µÍÓÚÆ±ÃæÀûÂÊ¡£ ÈôÊг¡ÀûÂÊΪ9%£¬¾»ÏÖֵΪ-1.1 ÈôÊг¡ÀûÂÊΪ8%£¬¾»ÏÖֵΪ 3.03 ÈôÊÇʵ¼ÊÊг¡ÀûÂÊ£¬Ôò¾»ÏÖֵΪÁã¡£
Êг¡ÀûÂÊ=8%+1%¡Á£¨3.03-0£©/£¨3.03+1.1£©=8.73%
µ¥Ñ¡¡£ÆóÒµ´ÓÒøÐнèÈë¶ÌÆÚ½è¿î£¬²»»áµ¼ÖÂʵ¼ÊÀûÂʸßÓÚÃûÒåÀûÂʵÄÀûÏ¢Ö§¸¶·½Ê½ÊÇ£¨ £©¡£
9
A£®ÊÕ¿î·¨ B¡£ÌùÏÖ·¨
C£®¼ÓÏ¢·¨ D¡£·ÖÆÚµÈ¶î³¥»¹±¾ÀûºÍµÄ·½·¨ ´ð°¸£ºA
ij¹«Ë¾Õý×¼±¸³ï¼¯Ò»±Ê1ÄêÆÚ´û¿î£¬´û¿î½ð¶î12000Ôª¡£ÒøÐÐÌṩÈçϼ¸ÖÖ±¸Ñ¡·½°¸£º £¨1£©ÄêÀûÂÊ14%µÄ´û¿î£¬Ã»Óв¹³¥ÐÔÓà¶îÒªÇ󣬱¾Ï¢ÔÚÄêĩ֧¸¶£» £¨2£©ÄêÀûÂÊ12%µÄ´û¿î£¬²¹³¥ÐÔÓà¶î±ÈÀýΪ10%£¬±¾Ï¢ÔÚÄêĩ֧¸¶£» £¨3£©ÄêÀûÂÊ11%µÄÌùÏÖÀûÂÊ´û¿î£¬²¹³¥ÐÔÓà¶î±ÈÀýΪ10%£» £¨4£©ÄêÀûÂÊ9%µÄ¸½¼ÓÀûÂÊ´û¿î£¬ÖðÔµȶ»¹±¾Ï¢¡£ ÎÊÄÄÒ»´û¿î·½°¸×îºÃ£¿ ´ð°¸£º
£¨1£©´û¿îÀûÂʼ´Îª14%
£¨2£©´û¿îʵ¼ÊÀûÂÊ=12%/£¨1-10%£©=13.33%
£¨3£©Êµ¼ÊÀûÂÊ=12000*11%/£¨12000-12000*11%-12000*10%£©=13.92% £¨4£©Êµ¼ÊÀûÂÊ=12000*9%/£¨12000/2£©=18% ¹Ê·½°¸£¨2£©×îºÃ¡£
µÚÁùÕÂ
µ¥Ñ¡¡£ÈôijһÆóÒµµÄ¾Óª´¦ÓÚÓ¯¿÷ÁÙ½ç״̬£¬´íÎóµÄ˵·¨ÊÇ£¨ £©¡£ A£®´ËʱÏúÊÛ¶îÕý´¦ÓÚÏúÊÛÊÕÈëÏßÓë×ܳɱ¾ÏߵĽ»µã B£®´ËʱµÄ¾Óª¸Ü¸ËϵÊýÇ÷½üÓÚÎÞÇîС C£®´ËʱµÄÓªÒµÏúÊÛÀûÈóÂʵÈÓÚÁã
D£®´ËʱµÄ±ß¼Ê¹±Ï×µÈÓڹ̶¨³É±¾ ´ð°¸£ºB
µ¥Ñ¡¡£Ä³¹«Ë¾ÄêÓªÒµÊÕÈëΪ500ÍòÔª£¬±ä¶¯³É±¾ÂÊΪ40%£¬¾Óª¸Ü¸ËϵÊýΪ1.5£¬²ÆÎñ¸Ü¸ËϵÊýΪ2¡£Èç¹û¹Ì¶¨³É±¾Ôö¼Ó50ÍòÔª£¬ÄÇô£¬×ܸܸËϵÊý½«±äΪ£¨ C £©¡£
A£®2.4£» B¡£3£» C¡£6£» D¡£8
´ð°¸£º
±ß¼Ê¹±Ï× = 500*£¨1-40%£©=300£¨ÍòÔª£©
ÓɾӪ¸Ü¸ËϵÊý=±ß¼Ê¹±Ï×/Ϣ˰ǰÀûÈó£¬ÇóµÃ£ºÏ¢Ë°Ç°ÀûÈó= 300/1.5=200£¨ÍòÔª£© Թ̶¨³É±¾=300-200=100(ÍòÔª) й̶¨³É±¾=150£¨ÍòÔª£©
ÐÂϢ˰ǰÀûÈó=200-50=150£¨ÍòÔª£©
ÓɲÆÎñ¸Ü¸ËϵÊý=Ϣ˰ǰÀûÈó/£¨Ï¢Ë°Ç°ÀûÈó ¨C ÀûÏ¢£©£¬¼´2=200/£¨200- x£©£¬ÇóµÃ£ºx(ÀûÏ¢)= 100£¨ÍòÔª£©
×ܸܸËϵÊý= ±ß¼Ê¹±Ï×/£¨Ï¢Ë°Ç°ÀûÈó ¨CÀûÏ¢£©=300/£¨150-100£©=6 ¶àÑ¡¡£ÈÚ×ʾö²ßÖеÄ×ܸܸ˾ßÓÐÈçÏÂÐÔÖÊ£¨ £©¡£ A£®×ܸܸËÄܹ»Æðµ½²ÆÎñ¸Ü¸ËºÍ¾Óª¸Ü¸ËµÄ×ÛºÏ×÷Óà B£®×ܸܸËÄܹ»±í´ïÆóÒµ±ß¼Ê¹±Ï×Óë˰ǰӯÓàµÄ±ÈÂÊ C£®×ܸܸËÄܹ»¹À¼Æ³öÏúÊÛ¶î±ä¶¯¶Ôÿ¹ÉÊÕÒæµÄÓ°Ïì D£®×ܸܸËϵÊýÔ½´ó£¬ÆóÒµ¾Óª·çÏÕÔ½´ó E£®×ܸܸËϵÊýÔ½´ó£¬ÆóÒµ²ÆÎñ·çÏÕÔ½´ó
´ð°¸£ºA B C
¶àÑ¡¡£ÈÏΪ´æÔÚ×î¼Ñ×ʱ¾½á¹¹µÄ×ʱ¾½á¹¹ÀíÂÛÓУ¨ £©¡£ A£®¾»ÊÕÒæÀíÂÛ B¡£´«Í³ÀíÂÛ
10
C£®ÓªÒµÊÕÒæÀíÂÛ D¡£È¨ºâÀíÂÛ ´ð°¸£ºABD
ÉèÓÐÈýÖÖ×ʱ¾½á¹¹·½°¸£¬ÈçÏ£º ³ï×Ê·½Ê½ ÒøÐнè¿î ·¢ÐÐծȯ ·¢ÐÐ¹ÉÆ± ºÏ¼Æ ×ʽð³É±¾ÂÊ 6% 9% 12% ·½°¸1 120 90 90 ·½°¸2 90 120 90 ·½°¸3 105 135 60 300 300 300 ÊÔÓüÓȨƽ¾ù×ʱ¾³É±¾·¨ÅжÏÄÄÖÖ×ʱ¾½á¹¹·½°¸×îºÃ£¿ ´ð°¸£º
1£©¼ÆËã¸÷·½°¸µÄ³ï×ʱÈÀý£º ·½°¸1£º40%¡¢30%¡¢30% ·½°¸2£º30%¡¢40%¡¢30% ·½°¸3£º35%¡¢45%¡¢20%
2£©¸÷·½°¸µÄ¼ÓȨƽ¾ù×ʱ¾³É±¾Îª£º
·½°¸1£º6%*40%+9%*30%+12%*30%=8.7% ·½°¸2£º6%*30%+9%*40%+12%*30%=9% ·½°¸3£º6%*35%+9%*45%+12%*20%=8.55% ·½°¸3×î¼Ñ¡£
ij¹«Ë¾ÔÓÐ×ʱ¾500ÍòÔª£¬ÆäÖÐÕ®Îñ×ʱ¾100ÍòÔª£¨Ã¿ÄêÖ§¸¶ÀûÏ¢11ÍòÔª£©£¬ÆÕͨ¹É×ʱ¾400ÍòÔª£¨10Íò¹É£¬Ã¿¹ÉÃæÖµ40Ôª£©¡£Òò¾ÓªËùÐè×·¼Ó³ï×Ê200ÍòÔª£¬Æä³ï×Ê·½Ê½ÓУº
£¨1£©È«²¿·¢ÐÐÆÕͨ¹É£¬Ôö·¢5Íò¹É£¬Ã¿¹ÉÃæÖµ40Ôª
£¨2£©È«²¿³ï¼¯³¤ÆÚÕ®Îñ×ʱ¾£¬ÀûÂÊΪ11%£¬ÀûÏ¢22ÍòÔª¡£
¸Ã¹«Ë¾Ô¤²â×·¼Ó³ï×ʺóϢ˰ǰÀûÈó¿É´ï60ÍòÔª£¬ËùµÃ˰ÂÊ30%¡£ ÊÔÓÃEBIT-EPS·ÖÎö·¨ÅжÏÄÄÖÖ·½Ê½×î¼Ñ£¿ ´ð°¸£º
£¨1£©Ë°Ç°ÀûÈó=60-11=49
˰ºóÀûÈó=49*£¨1-30%£©=34.3 ÆÕͨ¹Éÿ¹ÉÊÕÒæ= 34.3/(10+5)=2.29 (2)˰ǰÀûÈó= 60-22-11=27 ˰ºóÀûÈó= 27*£¨1-30%£©=18.9 ÆÕͨ¹Éÿ¹ÉÊÕÒæ= 18.9/10=1.89
·½°¸£¨1£©×î¼Ñ¡£
¶àÑ¡¡£×î¼Ñ×ʱ¾½á¹¹µÄÅжϱê×¼ÊÇ£¨ £©¡£
A£®ÆóÒµ¼ÛÖµ×î´ó B¡£¼ÓȨƽ¾ù×ʱ¾³É±¾×îµÍ C£®Ã¿¹ÉÊÕÒæ×î´ó D¡£³ï×Ê·çÏÕС ´ð°¸£ºAB
ij¹«Ë¾½ñÄêÄêµ×µÄËùÓÐÕßÈ¨Òæ×ܶîΪ9000ÍòÔª£¬ÆÕͨ¹É6000Íò¹É¡£Ä¿Ç°µÄ×ʱ¾½á¹¹Îª³¤ÆÚ¸ºÕ®Õ¼55%£¬ËùÓÐÕßÈ¨ÒæÕ¼45%£¬Ã»ÓÐÐèÒª¸¶Ï¢µÄÁ÷¶¯¸ºÕ®¡£¸Ã¹«Ë¾µÄËùµÃ˰ÂÊΪ30%¡£Ô¤¼Æ¼ÌÐøÔö¼Ó³¤ÆÚÕ®Îñ²»»á¸Ä±äĿǰµÄ11%µÄƽ¾ùÀûÂÊˮƽ¡£
¶Ê»áÔÚÌÖÂÛÃ÷Äê×ʽð°²ÅÅʱÌá³ö£º
£¨1£©¼Æ»®Äê¶È·ÖÅäÏÖ½ð¹ÉÀû0.05Ôª/¹É £¨2£©ÎªÐµÄͶ×ÊÏîÄ¿³ï¼¯4000ÍòÔªµÄ×ʽð
£¨3£©¼Æ»®Äê¶Èά³ÖĿǰµÄ×ʱ¾½á¹¹£¬²¢ÇÒ²»Ôö·¢Ð¹ɣ¬²»¾Ù½è¶ÌÆÚ½è¿î¡£
11
ÒªÇ󣺲âËãʵÏÖ¶Ê»áÉÏÊöÒªÇóËùÐèÒªµÄϢ˰ǰÀûÈó¡£(2000) ´ð°¸£º£¨Ë°ºóÀûÈó= £¨Ï¢Ë°Ç°ÀûÈó- ÀûÏ¢£©*£¨1- ËùµÃ˰ÂÊ£©£© (1) ·¢·ÅÏÖ½ð¹ÉÀûËùÐè˰ºóÀûÈó=0.05¡Á6000=300(ÍòÔª) (2) Ͷ×ÊÏîÄ¿ËùÐè˰ºóÀûÈó =4000¡Á45%=1800(ÍòÔª) (3) ¼Æ»®Äê¶ÈµÄ˰ºóÀûÈó=300+1800=2100(ÍòÔª) (4) ˰ǰÀûÈó=2100/(1-30%)=3000(ÍòÔª)
(5) ¼Æ»®Äê¶È½è¿îÀûÏ¢ =(Ô³¤ÆÚ½è¿î+ÐÂÔö½è¿î)¡ÁÀûÂÊ =(9000/45%¡Á55%+4000¡Á55%)¡Á11% =1452(ÍòÔª)
(6) Ϣ˰ǰÀûÈó =3000+1452=4452(ÍòÔª)
ij¹«Ë¾Ä¿Ç°·¢ÐÐÔÚÍâÆÕͨ¹É100Íò¹É£¨Ã¿¹É1Ôª£©£¬ÒÑ·¢ÐÐ10%ÀûÂʵÄծȯ400ÍòÔª¡£¸Ã¹«Ë¾´òËãΪһ¸öеÄͶ×ÊÏîÄ¿ÈÚ×Ê500ÍòÔª£¬ÐÂÏîĿͶ²úºó¹«Ë¾Ã¿ÄêϢ˰ǰӯÓàÔö¼Óµ½200ÍòÔª¡£ÏÖÓÐÁ½¸ö·½°¸¿É¹©Ñ¡Ôñ£º°´12%µÄÀûÂÊ·¢ÐÐծȯ£¨·½°¸1£©£»°´Ã¿¹É20Ôª·¢ÐÐйɣ¨·½°¸2£©¡£¹«Ë¾ÊÊÓÃËùµÃ˰ÂÊ40%¡£
ÒªÇ󣺣¨1£©¼ÆËãÁ½¸ö·½°¸µÄÿ¹ÉÓ¯Óࣻ
£¨2£©¼ÆËãÁ½¸ö·½°¸µÄÿ¹ÉÓ¯ÓàÎÞ²î±ðµãϢ˰ǰӯÓࣻ £¨3£©¼ÆËãÁ½¸ö·½°¸µÄ²ÆÎñ¸Ü¸ËϵÊý£» £¨4£©ÅжÏÄĸö·½°¸¸üºÃ¡£ ´ð°¸£º(1) ÏîÄ¿ Ϣ˰ǰӯÓà ĿǰÀûÏ¢ ÐÂÔöÀûÏ¢ ˰ǰÀûÈó ˰ºóÀûÈó ÆÕͨ¹ÉÊý ÿ¹ÉÓ¯Óà ·½°¸1 200 40 60 100 60 100(Íò¹É) 0.6(Ôª) ·½°¸2 200 40 160 96 125(Íò¹É) 0.77(Ôª)
(2) (EBIT-40-60)¡Á(1-40%)/100 = (EBIT-40)¡Á(1-40%)/125 EBIT = 340(ÍòÔª)
(3) ²ÆÎñ¸Ü¸ËϵÊý(1) = 200/(200-40-60) = 2
²ÆÎñ¸Ü¸ËϵÊý(2) = 200/(200-40) = 1.25
(4) ÓÉÓÚ·½°¸2ÿ¹ÉÓ¯Óà(0.77Ôª)´óÓÚ·½°¸1(0.6Ôª)£¬ÇÒÆä²ÆÎñ¸Ü¸ËϵÊý(1.25)СÓÚ·½°¸1(2)£¬¼´·½°¸2ÊÕÒæÐÔ¸ßÇÒ·çÏյͣ¬ËùÒÔ·½°¸2ÓÅÓÚ·½°¸1¡£
ij¹«Ë¾Ä¿Ç°µÄ×ʱ¾À´Ô´°üÀ¨Ã¿¹ÉÃæÖµ1ÔªµÄÆÕͨ¹É800Íò¹ÉºÍƽ¾ùÀûÂÊΪ10£¥µÄ3000ÍòÔªÕ®Îñ¡£¸Ã¹«Ë¾ÏÖÔÚÄâͶ²úÒ»¸öвúÆ·£¬¸ÃÏîÄ¿ÐèҪͶ×Ê4 000ÍòÔª£¬Ô¤ÆÚͶ²úºóÿÄê¿ÉÔö¼ÓÓªÒµÀûÈó£¨Ï¢Ë°Ç°Ó¯Óࣩ400ÍòÔª¡£¸ÃÏîÄ¿±¸Ñ¡µÄ³ï×Ê·½°¸ÓÐÈý¸ö£º
£¨1£©°´11£¥µÄÀûÂÊ·¢ÐÐծȯ£»
£¨2£©°´ÃæÖµ·¢ÐйÉÀûÂÊΪ 12£¥µÄÓÅÏȹɣ» £¨3£©°´20Ôª£¯¹ÉµÄ¼Û¸ñÔö·¢ÆÕͨ¹É¡£
¸Ã¹«Ë¾Ä¿Ç°µÄϢ˰ǰӯÓàΪ 1600ÍòÔª£»¹«Ë¾ÊÊÓõÄËùµÃ˰ÂÊΪ 40£¥£»Ö¤È¯·¢ÐзѿɺöÂÔ²»¼Æ¡£
12