¹«Ë¾½ðÈÚÖØµã¸´Ï°×ÊÁÏ ÏÂÔØ±¾ÎÄ

ѧϰ±Ø±¸ »¶Ó­ÏÂÔØ

22.ÈÚ×ʾö²ß

£¨Ò»£©¸ÅÄËùνÈÚ×ʾö²ß£¬ÊÇÖ¸¹«Ë¾Ñ¡ÔñÈÚ×Ê·½Ê½ºÍÈ·¶¨Ã¿ÖÖÈÚ×Ê·½Ê½ÏµÄÈÚ×ÊÁ¿£¬½ø¶ø¹¹½¨Ò»¶¨×Ê

±¾½á¹¹µÄÐÐΪ¡£´Ó±¾ÖÊÉϽ²£¬ÈÚ×ʾö²ß¾ÍÊÇÈ·¶¨×ʱ¾½á¹¹µÄ¾ö²ß¡£

£¨¶þ£©ÈÚ×ʾö²ßµÄ·¨Ôò---ÊÇ·ñ²úÉúÁËÕýµÄ¾»ÏÖÖµ¡£ (Èý£©ÈÚ×ʾö²ßµÄÄ¿±ê¡ª¡ª¾ÍÊÇÈ·¶¨×îÓÅ×ʱ¾½á¹¹¡£

×îÓÅ×ʱ¾½á¹¹ÓÐÈýÖÖÅжϱê×¼£º×ʱ¾³É±¾¡¢¹«Ë¾¼ÛÖµ¡¢¾»×ʲúÊÕÒæÂÊ¡£

23.¹ÉÀû·¢·ÅµÄ²»Í¬ÐÎʽ£ºÏÖ½ð¹ÉÀû¡¢¹ÉƱ¹ÉÀû¡¢¹ÉƱ»Ø¹º¡¢¹ÉƱ·Ö¸î¡¢Õ®È¯¹ÉÀû¡¢²Æ²ú¹ÉÀû¡£ 24.¹ÉƱ»Ø¹ºµÄЧӦ ÕýÃæÐ§Ó¦£º

¢Ù¹ÉƱ»Ø¹º¿ÉÒÔÔö¼Óÿ¹ÉÊÕÒæ

¢Ú¹ÉƱ»Ø¹º¿ÉÒÔµ÷Õû×ʱ¾½á¹¹£¬³ä·Ö·¢»Ó²ÆÎñ¸Ü¸Ë×÷ÓÃ

¢Û¹ÉƱ»Ø¹ºÔÚ·½±ã¹É¶«Ñ¡Ôñ¹ÉÀûÖ§¸¶·½Ê½µÄͬʱΪ¹É¶«Ìṩ±Ü˰µÄÓÅ»Ý ¢ÜÀûÓÃ¹ÉÆ±»Ø¹ºµÄÐÅϢЧӦ¿ÉÒÔÌáÉý¹«Ë¾¹ÉƱ¼ÛÖµ ¢Ý¹ÉƱ»Ø¹ºÎªÉÏÊй«Ë¾×ʱ¾ÔËÓªÌṩÁËеÄÇþµÀ ¸ºÃæÐ§Ó¦£º

¢Ùʵʩ¹ÉƱ»Ø¹º£¬¶Ô¹É¶«¶øÑÔ¿ÉÄÜ´æÔÚÐÅÏ¢²»¶Ô³Æ ¢Úʵʩ¹ÉƱ»Ø¹º£¬»áÒýÆð¹ÉƱ¼Û¸ñµÄ²¨¶¯

¢Û¹ÉƱ»Ø¹ºÍ¨³£»áÉæ¼°Ðí¶àÄÚÄ»½»Ò×£¬Òò´Ë£¬ÆÕ±éÊܵ½Ñϸñ¹ÜÖÆ

¸´ÀûÖÕÖµµÄ¼ÆËã

[Àý]ijÈ˽«100Ôª´æÈëÒøÐУ¬¸´ÀûÄêÀûÂÊ2%£¬Çó5ÄêºóµÄÖÕÖµ¡£

¸´ÀûÏÖÖµµÄ¼ÆËã

ijÈËÄ⹺·¿£¬¿ª·¢ÉÌÌá³öÁ½ÖÖ·½°¸£¬Ò»ÊÇÏÖÔÚÒ»´ÎÐÔ¸¶80ÍòÔª£»ÁíÒ»·½°¸ÊÇ5Äêºó¸¶100ÍòÔª¡£ÈôĿǰµÄÒøÐдû¿îÀûÂÊÊÇ7%£¬Ó¦ÈçºÎ¸¶¿î£¿

·½°¸Ò»µÄÖÕÖµ£º FV5 =800000£¨1+7%£©5 =1122080 »òFV5 =800000£¨ FV /P£¬7%£¬5£©=1122080 ·½°¸¶þµÄÖÕÖµ£º FV5 =1000000 ËùÒÔӦѡÔñ·½°¸¶þ¡£

ӦѡÔñ·½°¸1¡£

µÚ3Õ ×ʱ¾Ô¤Ëã¾ö²ß

ijÆóÒµÄâͶ×ÊÒ»¸öÏîÄ¿£¬¹Ì¶¨×ʲúͶ×ʶîΪ100ÍòÔª£¬°´Ö±Ïß·¨¼ÆÌáÕ۾ɣ¬Ê¹ÓÃÊÙÃüΪ5Ä꣬ÆÚÄ©ÎÞ²ÐÖµ¡£ÁíÐèͶÈë30ÍòÔªµÄÅäÌ×Á÷¶¯×ʽ𡣸ÃÏîÄ¿ÓÚµ±ÄêͶ²ú£¬Ô¤¼Æ¸ÃÏîĿͶ²úºóÿÄê¿ÉʹÆóÒµÏúÊÛÊÕÈëÔö¼Ó30ÍòÔª¡£¼ÙÉ蹫˾ËùµÃ˰ÂÊΪ40%¡£Çë¼ÆËã¸ÃÏîÄ¿µÄNPV¡¢PIÖ¸ÊýºÍͶ×Ê»ØÊÕÆÚ£¬²¢¶Ô¸ÃÏîÄ¿½øÐвÆÎñ¿ÉÐÐÐÔÆÀ¼Û¡£¡¾P149¡¿ NPV=ÿÆÚÏÖ½ðÁ÷ÌùÏÖÖµÖ®ºÍ

³õʼÏÖ½ðÁ÷Á¿NCFo£¨t=0ʱ£©=-[100(¼´¹Ì¶¨×ʲúͶ×ʶî)+30£¨Í¶ÈëÅäÌ×Á÷¶¯×ʽð£©]=-130

ѧϰ±Ø±¸ »¶Ó­ÏÂÔØ

¸÷ÆÚÏÖ½ðÁ÷NCFÏàµÈ=¡¾Ã¿ÄêÔö¼ÓµÄÏúÊÛÊÕÈë30-ÿÆÚÕ۾ɶͶ×ʶî100/5Ä꣩¡¿*£¨1-40%£© +ÿÆÚÕ۾ɶͶ×ʶî100/5Ä꣩=26ÍòÔª

NPV=-130/¡¾1+r£¨ÕÛÏÖÂÊ£¬´ËÌâδ¸ø³ö£©¡¿^0+26/£¨1+r£©^1+26/(1+r)^2+26/(1+r)^3+Á÷¶¯×ʽðÊÕ»Ø30/(1+r)^3

^0Ϊ0´Î·½ ^1Ϊ1´Î·½ ^2Ϊ2´Î·½ ^3Ϊ3´Î·½

PI£¨»ñÀûÄÜÁ¦Ö¸Êý£©=¾»ÏÖ½ðÁ÷Á¿+³õʼͶ×ʶî/³õʼͶ×ʶî=NPV+130/130=... =Ͷ×ʺó¸÷ÆÚÏÖ½ðÁ÷Ö®ºÍ/³õʼ½ð¶î=(26/£¨1+r£©^1+26/(1+r)^2+26/(1+r)^3+30/(1+r)^3) /130

Ͷ×Ê»ØÊÕÆÚ£¨»ØÊÕ³õʼ³É±¾130ÍòÔªËùÐèµÄʱ¼ä£©£ºÒòΪ¸ÃÏîĿͶ²úºóÿÄê¿ÉʹÆóÒµÏúÊÛÊÕÈëÔö¼Ó30ÍòÔªµÚÒ»Äê»ØÊÕ30ÍòÔª£¬µÚ¶þÄê»ØÊÕ60ÍòÔª£¬µÚÈýÄê»ØÊÕ90ÍòÔª£¬¼´ÔÚµÚ¶þÄêÒÑ»ØÊÕ90ÍòÔª£¬Ê£Óà40ÍòÔªÔÚµÚÈýÄêÊջأ¬¸ù¾Ý40/90£¨µÚÈýÄêÊջصĽð¶î£©=0.44£¬ËùÒÔ»ØÊÕÆÚΪ2.44Äê¡£

²ÆÎñ¿ÉÐÐÐÔÆÀ¼Û£ºNPV´óÓÚ»òµÈÓÚ0ÏîÄ¿¿ÉÐУ¬PI´óÓÚ»òµÈÓÚ1Ͷ×ÊÏîÄ¿¿ÉÐС£

µÚ4Õ ×ʱ¾½á¹¹¾ö²ß

1¡¢Ä³¹«Ë¾Äâ³ï×Ê1ÒÚÔª¡£ÆäÖÐÏòÒøÐдû¿î2000Íò£¬Æ±ÃæÀûÂÊ8%£¬³ï×Ê·ÑÂÊ2%£»·¢ÐÐÓÅÏȹÉ2000Íò£¬¹ÉÀûÂÊΪ10%£¬³ï×Ê·ÑÂÊ3%£»·¢ÐÐÆÕͨ¹É4000Íò£¬³ï×Ê·ÑÂÊ5%£¬Ô¤¼ÆµÚÒ»Äê¹ÉÀûÂÊΪ10%£¬ÒÔºóÿÄê°´5%µÝÔö£»Áô´æÊÕÒæÎª2000ÍòÔª£¬µÚÒ»ÄêÄ©µÄ¹ÉÀûÂÊΪ10%£¬ÒÔºóÿÄêÔö³¤Îª5%¡£ËùµÃ˰˰ÂÊΪ40%¡£ÒªÇó¼ÆËãÏÂÁÐ×ʱ¾³É±¾£º£¨1£©Õ®Îñ³É±¾£»£¨2£©ÓÅÏȹɳɱ¾£»£¨3£©ÆÕͨ¹É³É±¾£»£¨4£©Áô´æÊÕÒæ³É±¾£»£¨5£©¼ÆËã×ÛºÏ×ʱ¾³É±¾¡£¡¾P241-245¡¿ Õ®Îñ³É±¾=2000*8%*£¨1-40%£©/2000£¨1-2%£©=4.90% ÓÅÏȹɳɱ¾=D/P=2000*10%/2000*£¨1-3%£©=10.31%

ÆÕͨ¹É³É±¾=D1£¨µ±Äê¹ÉÀû£©/P+g(¹ÉÀûÔö³¤ÂÊ)=4000*10%/4000*£¨1-5%£©+5%=15.53% Áô´æÊÕÒæ³É±¾=2000*10%/2000+5%=15%

×ÛºÏ×ʱ¾³É±¾=Õ®Îñ³É±¾*2000/1ÒÚ+ÓÅÏȹɳɱ¾*2000/1ÒÚ+ÆÕͨ¹É³É±¾*4000/1ÒÚ+Áô´æÊÕÒæ³É±¾*2000/1ÒÚ=9.28%

2¡¢Ä³¹É·ÝÓÐÏÞ¹«Ë¾ÆÕͨ¹ÉÏÖÐÐÊмÛΪÿ¹É25Ôª£¬ÏÖ×¼±¸Ôö·¢60000¹É£¬Ô¤¼Æ³ï¼¯·ÑÂÊΪ5%£¬µÚÒ»Äê·¢·Å¹ÉÀûΪÿ¹É2.5Ôª£¬ÒÔºóÿÄê¹ÉÀûÔö³¤ÂÊΪ6%£¬ÊÔ¼ÆËã¸Ã¹«Ë¾±¾´ÎÔö·¢ÆÕͨ¹ÉµÄ×ʽð³É±¾¡£

ÆÕͨ¹ÉµÄ×ʽð³É±¾=60000*2.5/60000*25*£¨1-5%£©+6%=16.53%

4¡¢Íòͨ¹«Ë¾ÄêÏúÊÛ¶îΪ500ÍòÔª£¬¹Ì¶¨³É±¾Îª100ÍòÔª£¬±ä¶¯³É±¾ÂÊ60%£¬È«²¿×ʱ¾400ÍòÔª£¬¸ºÕ®±ÈÂÊ40%£¬¸ºÕ®Æ½¾ùÀûÂÊ15%¡£ÒªÇó£º

£¨1£©¼ÆËã¾­Óª¸Ü¸ËϵÊý¡¢²ÆÎñ¸Ü¸ËϵÊýºÍÁªºÏ¸Ü¸ËϵÊý¡£

£¨2£©Èç¹ûÔ¤²âÆÚÍòͨ¹«Ë¾µÄÏúÊÛ¶î¹À¼ÆÔö³¤10%£¬¼ÆËãϢ˰ǰÊÕÒæ¼°Ã¿¹ÉÊÕÒæµÄÔö³¤·ù¶È¡£

¾­Óª¸Ü¸ËϵÊýDOL=£¨ÏúÊÛ¶îS-±ä¶¯³É±¾VC£©/£¨ÏúÊÛ¶îS-±ä¶¯³É±¾VC-¹Ì¶¨³É±¾FC£©=£¨500-500*60%£©/£¨500-500*60%-100£©=2

²ÆÎñ¸Ü¸ËϵÊýDFL=£¨ÏúÊÛ¶îS-±ä¶¯³É±¾VC-¹Ì¶¨³É±¾FC£©/£¨ÏúÊÛ¶îS-±ä¶¯³É±¾VC-¹Ì¶¨³É±¾FC-ÀûÏ¢Ö§³öI£©=£¨500-500*60%-100£©/£¨500-500*60%-100-400*40%*15%£©=1.32 ÁªºÏ¸Ü¸ËϵÊýDTL=¾­Óª¸Ü¸ËϵÊýDOL*²ÆÎñ¸Ü¸ËϵÊý=2.64

ѧϰ±Ø±¸ »¶Ó­ÏÂÔØ

µÚ5Õ ¹ÉÀûÕþ²ß2.¹«Ë¾È«ÄêÀûÈó×ܶî2000ÍòÔª£¬ËùµÃ˰ÂÊ33£¥£¬ÓÃ˰ºóÀûÈóÃÖ²¹¿÷Ëð50ÍòÔª£¬¹«Ë¾ÌáÈ¡10£¥µÄ·¨¶¨¹«»ý½ðºÍ5£¥µÄÈÎÒâÓ¯Ó๫»ý½ð¡£ÏÂÄêµÄͶ×ʼƻ®ÐèÒª×ʽð1200ÍòÔª£¬¹«Ë¾Ä¿±ê×ʱ¾½á¹¹ÊÇ£º×ÔÓÐ×ʱ¾Ó븺ծ±ÈÀýΪ4£º2¡¾×ʱ¾Õ¼×ʽðµÄ4/6£¬¸ºÕ®Õ¼×ʽðµÄ2/6¡¿£¬¹«Ë¾ÆÕͨ¹ÉÊýΪ2000Íò¹É¡£ÒªÇó¼ÆË㣺£¨1£©¹«Ë¾µ±Äê¿É¹©·ÖÅäµÄÀûÈ󣻣¨2£©ÔÚÊ£Óà¹ÉÀûÕþ²ßÏ£¬¹«Ë¾¿É·¢·ÅµÄ¹ÉÀû¶î¡¢Ã¿¹É¹ÉÀû¼°¹ÉÀûÖ§¸¶ÂÊ¡£ ¹«Ë¾µ±Äê¿É¹©·ÖÅäµÄÀûÈó=¡¾ÀûÈó×ܶî2000*£¨1-33%£©-ÃÖ²¹¿÷Ëð50¡¿*£¨1-ÌáÈ¡·¨¶¨¹«»ý½ð10%-ÌáÈ¡ÈÎÒâÓ¯Ó๫»ý½ð5%£©=1096.50

·¢·ÅµÄ¹ÉÀû¶î=¹«Ë¾µ±Äê¿É¹©·ÖÅäµÄÀûÈó-1200*4/6=296.50 ÿ¹É¹ÉÀû=·¢·ÅµÄ¹ÉÀû¶î/¹ÉÊý2000Íò¹É=0.14825

¹ÉÀûÖ§¸¶ÂÊ=·¢·ÅµÄ¹ÉÀû¶î/˰ºóÀûÈó2000*£¨1-33%£©=22.13%