2¸¶Ïֳɱ¾1000ÍòÔª ¡ð
3ÕÛ¾É=£¨Í¶×Ê×ܶî-²ÐÖµ£©/ʹÓÃÊÙÃü=2000/10=200ÍòÔª ¡ð
4˰ǰÀûÈó=¡ð1-¡ð2-¡ð3=400 ¡ð
5ËùµÃ˰=¡ð4¡Á20%=80ÍòÔª ¡ð
6¾»ÀûÈó=¡ð4-¡ð5=320ÍòÔª ¡ð
7ÄêÓªÒµÏÖ½ð¾»Á÷Á¿=¡ð1-¡ð2-¡ð5=¡ð3+¡ð6=540ÍòÔª ¡ð
£¨2£©Í¶×Ê»ØÊÕÆÚ=Ͷ×ʶî/ÏÖ½ðÁ÷Á¿=2000/540=Äê £¨3£©¾»ÏÖÖµ£¨ÒòΪÎÞ²ÐÖµ£¬¾»ÏÖ½ðÁ÷Á¿ÊÇÏàµÈµÄ£©
NPV=δÀ´±¨³êµÄ×ÜÏÖÖµ-³õʼͶ×Ê =NCF¡Á(P/A,i,n)-2000 =540¡Á£¨P/A,10%,5)-2000 =540¡Á =ÍòÔª
£¨4£©µ±×ʽð³É±¾ÂÊΪ15%ʱ
NPV=δÀ´±¨³êµÄ×ÜÏÖÖµ-³õʼͶ×Ê =NCF¡Á(P/A,i,n)-2000 =540¡Á£¨P/A,15%,5)-2000 =540¡Á =ÍòÔª
·½°¸²»¿ÉÐÐ
£¨5£©ÄÚº±¨³êÂÊ£¨IRR£© 1.¼ÆËãÄêÏÖ½ðϵÊý
ÄêÏÖ½ðϵÊý=³õʼͶ×Ê/ÿÄê¾»ÏÖ½ðÁ÷Á¿ =2000/540 =
2.²éÄê½ðÏÖֵϵÊý±íÔÚÏàͬÆÚÊýÄÚ£¬µÚÎåÆÚÓëÏà½üµÄÄê½ðÏÖֵϵÊýÔÚ10%~11%Ö®¼ä ¼û²Ý¸å±¾
14¡¢°Ùå°Â·ÇŹ«Ë¾Äâ·¢ÐÐ10ÄêÆÚծȯ½øÐгï×Ê£¬Õ®È¯Æ±Ãæ½ð¶îΪ10£°£°Ôª£¬Æ±ÃæÀûÂÊ10£¥£¬µ±Êг¡ÀûÂÊΪ12£¥Ê±£¬ÊÔ¼ÆËã¸Ã¹«Ë¾Õ®È¯·¢Ðм۸ñӦΪ¶àÉÙÔª
½â£º1000¡Á£¨P/S£¬12%£¬10£©+1000¡Á10%¡Á£¨P/A,12%,10)
=1000¡Á+100¡Á =322+ =Ôª
16¡¢Á¦Ô´¹«Ë¾È«Äê²ÄÁÏÐèÇóÔ¤¼ÆÎª2000Ï䣬ÿÏäµ¥¼ÛΪ500 Ôª£¬Ã¿´Î²É¹º³É±¾Îª100Ôª£¬´¢´æ³É±¾Îª´æ»õ³É±¾µÄ2%¡£ÊÔ¼ÆËã¾¼ÃÅúÁ¿ºÍ×ܳɱ¾¡£ ½â£º¾¼ÃÅúÁ¿ £ºQ=£¨2*A*B/C£©¿ª¸ùºÅ
A--ijÖÖ´æ»õÄê¶È¼Æ»®½ø»õ×ÜÁ¿
B--ƽ¾ùÿ´Î½ø»õ·ÑÓà p179 C--´æ»õµÄÄê¶Èµ¥Î»´¢´æ³É±¾
¿ª¸ù[£¨2¡Á2000¡Á100£©/£¨500¡Á2%£©]=200£¨Ï䣩 ×î¼Ñ´ÎÊý2000/200=10 ´Î
×ܳɱ¾£º¿ª¸ù£¨2¡Á2000¡Á100¡Á500¡Á2%£© =2000Ôª
17¡¢Ä³ÆóÒµÉú²úÖУ¬È«ÄêÐèҪijÖÖ²ÄÁÏ1000ǧ¿Ë£¬Ã¿Ç§¿ËÂò¼Û10Ôª£¬Ã¿´Î¶©»õ·ÑÓÃ30Ôª£¬µ¥Î»´¢´æ³É±¾Îªµ¥Î»Æ½¾ù´æ»õ½ð¶îµÄ25£¥¡£¸Ã²ÄÁϵĹ©»õ·½Ìá³ö£¬Èô¸Ã²ÄÁÏÿ´Î¹ºÂòÊýÁ¿ÔÚ500ǧ¿Ë»ò500ǧ¿ËÒÔÉÏ£¬½«ÏíÊÜ6£¥µÄÊýÁ¿ÕÛ¿Û¡£
ÒªÇó£ºÍ¨¹ý¼ÆË㣬ȷ¶¨¸ÃÆóÒµÓ¦·ñ½ÓÊܹ©»õ·½Ìá³öµÄÊýÁ¿ÕÛ¿ÛÌõ¼þ¡£
½â£º¾¼ÃÅúÁ¿ £ºQ=£¨2*A*B/C£©¿ª¸ùºÅ
A--ijÖÖ´æ»õÄê¶È¼Æ»®½ø»õ×ÜÁ¿
B--ƽ¾ùÿ´Î½ø»õ·ÑÓà p179 C--´æ»õµÄÄê¶Èµ¥Î»´¢´æ³É±¾
¿ª¸ù[£¨2¡Á1000¡Á30£©/£¨10¡Á25%£©]=40¡Á¸ùºÅ15£¨Ç§¿Ë£© ×î¼Ñ´ÎÊý1000/£¨40¡Á¸ùºÅ15£©=5¡Á¸ùºÅ5´ÎÊý
×ܳɱ¾£º¿ª¸ù£¨2¡Á1000¡Á30¡Á10¡Á25%£© =100¡Á¸ùºÅ15Ôª
ÿ´Î¹ºÂòÊýÁ¿ÔÚ500ǧ¿Ë»ò500ǧ¿ËÒÔÉÏ£¬½«ÏíÊÜ6£¥µÄÊýÁ¿ÕÛ¿Û 1000¡Á£¨1-6%£©=940ǧ¿Ë
£¨Î´Í꣩
18¡¢¾Ã·á¹«Ë¾ÄâͶ×ÊÒ»ÏîÄ¿,ÆÚÍûÔÚµÚ5ÄêĩʹÔͶÈëµÄ×ʽð¼ÛÖµ´ïµ½3000ÍòÔª,¼Ù¶¨¸ÃÏîÄ¿µÄͶ×ÊÊÕÒæÂÊΪ8%,ÒªÇó¼ÆËãÁÖº£¹«Ë¾ÏÖÔÚӦͶÈëµÄ×ʽðÊý¶î¡£
½â£º¸Ã¹«Ë¾ÏÖӦͶÈëµÄ×ʽðÊý¶î=3 000¡Á(P£¯F£¬8£¥£¬5)=3 000¡Á0£®6806= (ÍòÔª)
21¡¢Ä³¹«Ë¾ÔÓÐ×ʽð1400ÍòÔª£¬ÆäÖÐÕ®Îñ×ʱ¾400ÍòÔª£¨Ã¿Ä긺µ£ÀûÏ¢48ÍòÔª£©ÆÕͨ¹É
×ʱ¾1000ÍòÔª£¨·¢ÐÐÆÕͨ¹É20Íò¹É£¬ ÿ¹ÉÃæÖµ50Ôª¡££©ÓÉÓÚÒµÎñÐèÒªÐè×·¼Ó³ï×Ê600ÍòÔª£¬Æä³ï×Ê·½Ê½Óжþ£ºA·½Ê½£ºÈ«²¿·¢ÐÐÆÕͨ¹É¡£¾ßÌåÊÇÔö·¢12Íò¹É£¬Ã¿¹ÉÃæÖµ50Ôª£»B·½Ê½£ºÈ«²¿³ï½è³¤ÆÚÕ®Îñ¡£Õ®ÎñÀûÂÊÈÔΪ12£¥£¬ÀûÏ¢72ÍòÔª¡£ËùµÃ˰ÂÊΪ33£¥¡£
ÇëÈ·¶¨Ã¿¹ÉÀûÈóµÄÎÞ²î±ðµã£¬²¢¾ö¶¨ÈçºÎ³ï×Ê¡£
½â£ºËùνÿ¹ÉÀûÈóÎÞ²î±ðµã£¬ÊÇָÿ¹ÉÀûÈó²»ÊÜÈÚ×Ê·½Ê½Ó°ÏìµÄϢǰ˰ǰÀûÈóˮƽ£¬¼´Ö¸Ê¹×·¼ÓͶ×ʵÄÿ¹ÉÀûÈóµÈÓÚ×·¼Ó¸ºÕ®³ï×ʵÄÿ¹ÉÀûÈóµÄÄÇÒ»µãµÄϢ˰ǰÀûÈó£¨EBIT£©¡£½ÓÏÂÀ´ÁÐʽ£º
£¨EBIT-48£©¡Á£¨1-33£¥£©/£¨20£«12£©£½£¨EBIT-48-600¡Á12£¥£©¡Á£¨1-33£¥£©/20 EBIT£½240£¨ÍòÔª£©
£¨1£©·½°¸AºÍ·½°¸B±È½Ï¼ÆËã³öÀ´µÄEBITΪ240£¬µ±Êµ¼ÊµÄEBIT>240£¬ÎÒÃÇÑ¡Ôñ¸Ü¸ËЧӦ½Ï´óµÄ£¬ËùÒÔÑ¡Ôñ·½°¸B£»