(ÍêÕû°æ)²ÆÎñ¹ÜÀíѧ¿ÎºóϰÌâ´ð°¸-ÈË´ó°æ

µÚÁùÕ ×ʱ¾½á¹¹¾ö²ß·ÖÎö ¶þ¡¢Á·Ï°Ìâ

Kb?1¡¢

Ib(1?T)B(1?Fb) =1000*6%*£¨1-33%£©/550*£¨1-2%£©=7.46%

Kp?2¡¢ ÆäÖУº

DpPp

Dp=8%*150/50=0.24 =£¨150-6£©/50=2.88

PpKp?DpPp=0.24/2.88=8.33%

Kc?3¡¢

D?GPc=1/19+5%=10.26%

4¡¢DOL=1+F/EBIT=1+3200/8000=1.4

DFL=8000/£¨8000-20000*40%*8%£©=1.09 DCL=1.4*1.09=1.53 5¡¢£¨1£©¼ÆËã³ï×Ê·½°¸¼×µÄ×ÛºÏ×ʱ¾³É±¾ÂÊ£º

µÚÒ»²½£¬¼ÆËã¸÷ÖÖ³¤ÆÚ×ʱ¾µÄ±ÈÀý£º ³¤ÆÚ½è¿î×ʱ¾±ÈÀý=800/5000=0.16»ò16% ¹«Ë¾Õ®È¯×ʱ¾±ÈÀý=1200/5000=0.24»ò24% ÆÕͨ¹É×ʱ¾±ÈÀý =3000/5000=0.6»ò60% µÚ¶þ²½£¬²âËã×ÛºÏ×ʱ¾³É±¾ÂÊ£º

Kw=7%*0.16+8.5%*0.24+14%*0.6=11.56% £¨2£©¼ÆËã³ï×Ê·½°¸ÒÒµÄ×ÛºÏ×ʱ¾³É±¾ÂÊ£º

µÚÒ»²½£¬¼ÆËã¸÷ÖÖ³¤ÆÚ×ʱ¾µÄ±ÈÀý£º ³¤ÆÚ½è¿î×ʱ¾±ÈÀý=1100/5000=0.22»ò22% ¹«Ë¾Õ®È¯×ʱ¾±ÈÀý=400/5000=0.08»ò8% ÆÕͨ¹É×ʱ¾±ÈÀý =3500/5000=0.7»ò70% µÚ¶þ²½£¬²âËã×ÛºÏ×ʱ¾³É±¾ÂÊ£º

Kw=7.5%*0.22+8%*0.08+14%*0.7=12.09%

ÓÉÒÔÉϼÆËã¿ÉÖª£¬¼×¡¢ÒÒÁ½¸ö³ï×Ê·½°¸µÄ×ÛºÏ×ʱ¾³É±¾ÂÊ·Ö±ðΪ11.56%¡¢12.09%£¬¿ÉÖª£¬¼×µÄ×ÛºÏ×ʱ¾³É±¾ÂʵÍÓÚÒÒ£¬Òò´ËÑ¡Ôñ¼×³ï×Ê·½°¸¡£ 6¡¢£¨1£©°´A·½°¸½øÐгï×Ê£º ³¤ÆÚ½è¿îÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=

500?100@00=12.5%

1500?100@00¹«Ë¾Õ®È¯ÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ==37.5%

1500?100%ÓÅÏȹÉÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=4000=37.5%

ÆÕͨ¹ÉÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=

500?100@00=12.5%

Ôò·½°¸AµÄ±ß¼Ê×ʱ¾³É±¾ÂÊ=12.5%¡Á7%+37.5%¡Á9%+37.5%¡Á12%+12.5%¡Á14%=10.5%

°´·½°¸B½øÐгï×Ê£º

1500?100%³¤ÆÚ½è¿îÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=4000=37.5%

¹«Ë¾Õ®È¯ÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=ÓÅÏȹÉÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=

500?100@00=12.5%

500?100@00=12.5%

1500?100%ÆÕͨ¹ÉÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=4000=37.5%

Ôò·½°¸BµÄ±ß¼Ê×ʱ¾³É±¾ÂÊ=37.5%¡Á8%+12.5%¡Á8%+12.5%¡Á12%+37.5%¡Á14%=10.75% °´·½°¸C½øÐгï×Ê£º

1000?100@00³¤ÆÚ½è¿îÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ==25% 1000?100%¹«Ë¾Õ®È¯ÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=4000=25% 1000?100%ÓÅÏȹÉÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ=4000=25% 1000?100@00ÆÕͨ¹ÉÔÚ×·¼Ó³ï×ÊÖÐËùÕ¼±ÈÖØ==25%

Ôò·½°¸CµÄ±ß¼Ê×ʱ¾³É±¾ÂÊ=25%¡Á7.5%+25%¡Á8.25%+25%¡Á12%+25%¡Á14%=10.51%

¾­¹ý¼ÆËã¿ÉÖª°´·½°¸A½øÐгï×ÊÆä±ß¼Ê³É±¾×îµÍ£¬Òò´ËÆßÆæ¹«Ë¾Ó¦Ñ¡ÔñA·½°¸×öΪ×îÓÅ×·¼Ó³ï×Ê·½°¸¡£

£¨2£©ÔÚ×·¼Ó³ï×ʺó¹«Ë¾×ʱ¾×ܶîΪ£º5000+4000=9000ÍòÔª ÆäÖУº³¤ÆÚ½è¿î£º800+500=1300ÍòÔª

¹«Ë¾Õ®È¯£º1200+1500=2700ÍòÔª£¨ÆäÖиö±ð×ʱ¾³É±¾Îª8.5%µÄ1200ÍòÔª£¬¸ö±ð×ʱ¾³É±¾Îª9%µÄ1500ÍòÔª£© ÓÅ ÏÈ ¹É£º1500ÍòÔª

ÆÕ ͨ ¹É£º3000+500=3500ÍòÔª

¸÷Ïî×ʽðÔÚеÄ×ʱ¾½á¹¹ÖÐËùÕ¼µÄ±ÈÖØÎª£º

1300?100%³¤ÆÚ½è¿î£º9000=14.44%

¸ö±ð×ʱ¾³É±¾Îª

1200?100?008.5%µÄ¹«Ë¾Õ®È¯£º

=13.33% =16.67%

¸ö±ð×ʱ¾³É±¾Îª9%µÄ¹«Ë¾Õ®È¯

1500?100%ÓÅÏȹɣº90003500?100?001500?100?00£º

=16.67% =38.89%

ÆÕͨ¹É£º

ÆßÆæ¹«Ë¾µÄ×ÛºÏ×ʱ¾³É±¾ÂÊΪ£º14.44%¡Á7%+13.33%¡Á8.5%+16.67%¡Á9%+16.67%¡Á12%+38.89%¡Á14%=11.09%

7¡¢£¨1£©ÉèÁ½¸ö·½°¸ÏµÄÎÞ²î±ðµãÀûÈóΪ£ºEBIT ·¢Ðй«Ë¾Õ®È¯Çé¿öϹ«Ë¾Ó¦¸ºµ£µÄÀûÏ¢·ÑÓÃΪ£º 4000¡Á10%+2000¡Á12%=640ÍòÔª

Ôö·¢ÆÕͨ¹ÉÇé¿öϹ«Ë¾Ó¦¸ºµ£µÄÀûÏ¢·ÑÓÃΪ£º 4000¡Á10%=400ÍòÔª

(EBIT?400)(1?40%)(EBIT?640)(1?40%)?£¨240?8£©240

EBIT=7840ÍòÔª

Ôª/¹É

Ôª/¹É

Ôª/¹É

£¨7840?640£©?£¨1?40%£©240ÎÞ²î±ðµãϵÄÿ¹ÉÊÕÒæÎª£º=18

£¨2000?640£©?£¨1?40%£©240£¨2£©·¢ÐÐծȯϹ«Ë¾µÄÿ¹ÉÊÕÒæÎª£º=3.4

£¨2000?400£©?£¨1?40%£©£¨240?8£©·¢ÐÐÆÕͨ¹ÉϹ«Ë¾µÄÿ¹ÉÊÕÒæÎª£º=3.87

ÓÉÓÚ·¢ÐÐÆÕͨ¹ÉÌõ¼þϹ«Ë¾µÄÿ¹ÉÊÕÒæ½Ï¸ß£¬Òò´ËӦѡÔñ·¢ÐÐÆÕͨ¹É×÷Ϊ׷¼ÓͶ×Ê·½°¸¡£ 8¡¢£¨1£©µ±B=0£¬Ï¢Ë°Ç°ÀûÈóΪ3000ÍòԪʱ£¬´Ëʱ

£¨3000?0£©?£¨1?40%£©16%S==11250

KS

=16%

ÍòÔª

V=0+11250=11250ÍòÔª ´Ëʱ

KW=16%

£¨2£©µ±B=1000£¬Ï¢Ë°Ç°ÀûÈóΪ3000ÍòԪʱ£¬´Ëʱ

£¨3000?1000?8%£©?£¨1?40%£©17%S==10305.88

KS

=17%

ÍòÔª

V=1000+10305.88=11305.88ÍòÔª ´Ëʱ

KW1000=8%¡Á£¨11305.8810305.88£©¡Á£¨1-40%£©+17%¡Á£¨11305.88£©=15.92%

£¨3£©µ±B=2000£¬Ï¢Ë°Ç°ÀûÈóΪ3000ÍòԪʱ£¬´Ëʱ

£¨3000?2000?10%£©?£¨1?40%£©18%S==9333.33

KS

=18%

ÍòÔª

V=2000+9333.33=11333.33ÍòÔª ´Ëʱ

KW2000=10%¡Á£¨11333.339333.33£©¡Á£¨1-40%£©+18%¡Á£¨11333.33£©=15.88%

£¨4£©µ±B=3000£¬Ï¢Ë°Ç°ÀûÈóΪ3000ÍòԪʱ£¬

KS

=19%

´Ëʱ

£¨3000?3000?12%£©?£¨1?40%£©19%S==8336.84

ÍòÔª

V=3000+8336.84=11336.84ÍòÔª ´Ëʱ

KW3000=12%¡Á£¨11336.848336.84£©¡Á£¨1-40%£©+19%¡Á£¨11336.84£©=15.88%

£¨5£©µ±B=4000£¬Ï¢Ë°Ç°ÀûÈóΪ3000ÍòԪʱ£¬´Ëʱ

£¨3000?4000?14%£©?£¨1?40%£©20%S==7320

KS

=20%

ÍòÔª

V=4000+7320=11320ÍòÔª ´Ëʱ

KW40007320=14%¡Á£¨11320£©¡Á£¨1-40%£©+20%¡Á£¨11320£©=15.90%

£¨6£©µ±B=5000£¬Ï¢Ë°Ç°ÀûÈóΪ3000ÍòԪʱ£¬´Ëʱ

£¨3000?5000?16%£©?£¨1?40%£©21%S==6285.71

KS

=21%

ÍòÔª

V=5000+6285.71=11285.71ÍòÔª ´Ëʱ

KW50006285.71=16%¡Á£¨11285.71£©¡Á£¨1-40%£©+21%¡Á£¨11285.71£©=15.95%

½«ÉÏÊö¼ÆËã½á¹û»ã×ܵõ½ÏÂ±í£º B (ÍòÔª) S (ÍòÔª) V (ÍòÔª) KB (%) KS (%) KW (%) 0 1000 2000 3000 4000 5000 11250.00 11250.00 ¡ª¡ª 10305.88 11305.88 8 9333.33 8336.84 7320.00 6285.71 11333.33 10 11336.84 12 11320.00 14 11285.71 16 16 17 18 19 20 21 16.00 15.92 15.88 15.88 15.90 15.95 ¾­¹ý±È½Ï¿ÉÖªµ±Õ®Îñ×ʱ¾Îª3000ÍòʱΪ×î¼ÑµÄ×ʱ¾½á¹¹¡£

ÁªÏµ¿Í·þ£º779662525#qq.com(#Ìæ»»Îª@)