¡¶¹«Ë¾Àí²Æ¡·_Á·Ï°ÌâÓë´ð°¸(12) ÏÂÔØ±¾ÎÄ

NPV??40,000?10,000?1/?0.10?0.07??1??1.07/1.10??3,041.91£¨ÃÀÔª£©£¾0

5??¾»ÏÖÖµ´óÓÚ0,Òò´ËÓ¦¸ÃÐÞ¶©¸Ã½Ì²Ä¡£

¾»ÏÖֵΪÕý£¬Òò´Ë¹«Ë¾µÄͶ×ʻر¨ÂʸßÓÚ10%¡£

2044.½â£ºÒÁ¶÷µÄÍËÐÝÊÕÈëÏÖÖµPV?300,000A01.07?.07/?1030?417,511.53£¨ÃÀÔª£©

ɽ¼äСÎݵÄÏÖÖµ£½350,000/?1.07??177,922.25£¨ÃÀÔª£©

10ǰʮǰËû´æ¿îµÄÏÖÖµ£½PV?40,000A0.07?280,943.26£¨ÃÀÔª£©

´ÓÏÖÖµ¿´£¬²î¶î?280,943.26?417.511.53?177,922.25??314,491.52£¨ÃÀÔª£© ËùÒÔ£¬Ëû»¹ÐèÒª´æ314,491.52ÃÀÔª¡£

´ÓÖÕÖµ¿´£¬FV?314,494.52?1.07???618,665.75£¨ÃÀÔª£©

1020Òò´Ë£¬ËûµÚ11ÄêµÃµ½µÚ30ÄêÿÄêÐèÒª´æÈëµÄ½ð¶î£½618,665.75/A0£¨ÃÀ.07?58,396.23Ôª£©

45.½â£ºÌáÀûÂÊΪ12%£¬ÔòÔÂÀûÂÊΪ1%¡£

36нˮµÄÏÖֵΪ£º5,000A0.01?150,537.53£¨ÃÀÔª£©

ʵ¼ÊÄêÀûÂÊ£½?1??r/m???1??1??0.12/12???1?0.12683?12.683%

m123½±½ðµÄÏÖֵΪ£º1,000A0.12863?23,739.20£¨ÃÀÔª£©

Òò´Ë£¬ÕâÒ»ºÏͬµÄÏÖÖµ£½150,537.53+23,739.20£½174,276.73£¨ÃÀÔª£©

46.½â£º´û¿î½ð¶îΪ£º15,000¡Á0.8£½12,000

ÄêÀûÂÊΪ8%£¬ÔòÔÂÀûÂÊ£½8%/12£½0.0067£½0.67% ¼ÙÉèÿÔ³¥»¹C¡£Ôò£º

C?A048.0067?12,000

48C?12,000/A0.0067?12,000/40.9304?293.18£¨ÃÀÔª£©

ËùÒÔËýÿÔÂÓ¦³¥»¹293.18ÃÀÔª¡£

47.½â£ºÕâ±Ê´û¿îµÄÊý¶îΪ10,000£­1,000£½9,000£¨ÃÀÔª£© ÄêÀûÂÊΪ9.6%£¬ÔòÔÂÀûÂÊ£½9.6%/12£½0.008£½0.8% ÉèÿÔÂÓ¦Ö§¸¶µÄÊý¶îΪC£¬Ôò£º

60CA0.008?9,000

C£½9,000/47.5042£½189.46£¨ÃÀÔª£©

95

2002Äê10Ôµף¬ËÕɺ¡¤ÕÔ»¹ÓУ¨12¡Á5-25£©£½35ÆÚ»¹¿îδ»¹¡£ Òò´Ë£¬2002Äê11ÔÂ1ÈÕ´û¿îµÄÓà¶î£½189.46?189.46A0.008

£½189.46+189.46¡Á29.6651£½5,809.81£¨ÃÀÔª£© ËùÒÔ£¬2002Äê11ÔÂ1ÈÕ£¬ËÕɺ¡¤ÕÔÓ¦Ö§¸¶¸øÒøÐеÄÊý¶î£½1.01¡Á5,809.81£½5,867.91£¨ÃÀÔª£©

48.´ð£ºÃ¿ÄêµÄͨ»õÅòÕÍÂÊΪ3.9%£¬ÄêÀûÂÊΪ10.4%£¬Ôò£º ÿÖܵÄͨ»õÅòÕÍÂÊ£½0.039/52£½0.00075 ÿÖܵÄÀûÂÊ£½0.104/52£½0.002 Òò´Ë£¬³ÐŵµÄÏÖÖµ

£½5??1/?0.002?0.00075???1??1?0.00075/?1?0.002??34?52?30??3,429.38£¨ÃÀÔª£©

49.½â£ºÒòΪ¸çÈû7ÔÂ1ÈÕÊÕµ½µÚÒ»±Ê¸¶¿î£¬ËùÓеÄÖ§¸¶¶¼¼ä¸ôÒ»Ä꣬ËùÒÔ×î¼ò±ãµÄ·½·¨ÊǰÑÏÖ½ðÁ÷¶¼ÕÛÏÖÖÁµÚÒ»Äê7ÔÂ1ÈÕ£¬È»ºóÓÃÁù¸öÔÂÀûÂÊ£¨4.4%£©ÕÛÏÖ´ïµ½1984Äê1ÔÂ1ÈÕ¡£

PV?875,000650,000800,0001,000,0001,000,000????? 2341.0441.044?1.091.044?1.091.044?1.091.044?1.091710240,000?A0125,000?A0300,000.09.09???5,051,154.24£¨ÃÀÔª£© 55221.044?1.091.044?1.091.044?1.09¸ù¾ÝÌâÒ⣬¼ÙÉèCΪ1984¡ª1988ÕâÎåÄêÏàͬµÄ¹¤×ʶÔòÓÐ:

55,051,154.24?CA0.09

C?1,298,613.65£¨ÃÀÔª£©

ËùÒÔÕâ·ÝЭÒéµÄÏÖÖµÊÇ5,051,154.24ÃÀÔª£¬Ã¿ÄêÄêµ×ÊÕµ½ÏàͬµÄ¹¤×ÊΪ1,298,613.65ÃÀ

Ôª¡£

50.½â£ºµÖѺ´û¿îµÄ½ð¶îΪ£º400,000¡Á0.8£½320,000£¨ÃÀÔª£© ÄêÀûÂÊΪ9%£¬ÔòÔÂÀûÂÊ£½9%/12£½0.0067£½0.67%

360ÿÔ³¥»¹µÄ¿îÏîΪ£º320,000/A0.0067?2,356.98£¨ÃÀÔª£©

ÔÚµÚ8ÄêÄ©£¬Âõ¿Ë½«Íê³É96ÆÚµÄµÈ¶îÖ§¸¶£¨8¡Á12£©,»¹ÐèÒª³¥»¹264ÆÚ£¨360-96£©¡£´ó¶î¸¶¿îÊÇÊ£ÓàÓ¦³¥»¹´û¿îµÄÏÖÖµ£¬¼´

264PV(´ó¶î¸¶¿î)?2,356.98?A0.0067?291,439.54£¨ÃÀÔª£©

ËùÒÔÂõ¿Ë8ÄêºóÐèÒªÖ§¸¶µÄ½áÇ帶¿îÊÇ291,439.54ÃÀÔª¡£

51.½â£º´Ë×âÁÞ¿îÏîΪԤ¸¶Äê½ð¡£Ôò£º

C?C?A023.01?4,000

C?1?20.4558??4,000

96

Òò´Ë£¬C£½186.43£¨ÃÀÔª£©¡£

52.½â£ºÊµ¼ÊÄêÀûÂÊ??1??0.08/4???1?0.0824

410ÆÚÏÞΪ10ÄêµÄÄê½ð¼ÛÖµ£¨µÚÒ»±ÊÖ§¸¶Ê±¼ÛÖµ£©£½900?A0.0824?5,974.24£¨ÃÀÔª£©

Äê½ðÏÖÖµPV?5,974.24/?1.0824??4,352.43£¨ÃÀÔª£©

4

53. ½â£ºÒªÊ¹¸ÃÏîĿֵµÃͶ×Ê£¬ÄÇôÏîÄ¿µÄ¾»ÏÖÖµÓ¦´óÓÚ0¡£³õʼͶ×ʶîΪ1,800£¨Ç§ÃÀÔª£¬ÏÂͬ£©¡£µÚ3Ä꿪ʼÉú²ú£¬Ôò¸÷ÄêÏÖ½ðÁ÷ÈëÈçÏ£º

C1?0 C2?0

C3?60£¨Ç§ÃÀÔª£©

C4?60?1.04?62.4£¨Ç§ÃÀÔª£© C5?62.4?1.04?64.9£¨Ç§ÃÀÔª£© C6?64.9?1.04?67.5£¨Ç§ÃÀÔª£© C7?67.5?1.04?70.2£¨Ç§ÃÀÔª£© C8?70.2?1.04?73£¨Ç§ÃÀÔª£©

´ÓµÚ8Ä꿪ʼ£¬ÏÖ½ðÁ÷ÈëÒÔÒ»¸ö¹Ì¶¨µÄ±ÈÀýÓÀ¾ÃÔö³¤¡£

ÄÇô£¬¼ÙÉèNPV£½0£¬Ôò£º

?73???0.10?g????234567?1,800?0/1.11?0/1.1?60/1.1?62.4/1.1?64.9/1.1?67.5/1.1?70.2/1.1?71.1 =0

¼ÆËãµÃ£¬g£½7.66%£¬¼´Èç¹ûÒªÀ­Àï²ÉÄÉÕâÒ»ÏîÄ¿£¬Í¶²ú5ÄêºóµÄÔö³¤ÂÊÓ¦¸ÃΪ7.66%¡£

54.½â£ºÊ×ÏȼÆË㽡¿µ¾ãÀÖ²¿¾­ÓªµÄÎåÄêÖеĻýÐîÒÔ¼°ÎåÄêºóµÄÖÕÖµ¡£ »ýÐS£©£½ÊÕÈ루R£©£­Ö§³ö£¨C£©

ÒòΪÄê·ÑÔö³¤£¬ÐèÒª¼ÆËãÊÕÈëµÄʵ¼ÊÔö³¤ÂÊ£¨EGR£©¡£ EGR£½£¨1+10%£©+£¨1+3%£©£­1£½13.3%

R0?400?500?200,000£¨ÃÀÔª£© R1?200,000?1.331?226,600.00£¨ÃÀÔª£© R2?200,000?1.332?256,737.80£¨ÃÀÔª£©

97

R3?200,000?1.333?290,883.93£¨ÃÀÔª£©

R4?200,000?1.334?329,571.49£¨ÃÀÔª£© R5?200,000?1.335?373,404.50£¨ÃÀÔª£©

Ö§³öÔö³¤ÂÊG£½2%

G0?80,000.00£¨ÃÀÔª£©

G1?80,000?1.021?81,600.00£¨ÃÀÔª£© G2?80,000?1.022?83,232.00£¨ÃÀÔª£© G3?80,000?1.023?84,896.64£¨ÃÀÔª£©

G4?80,000?1.024?86,594.57£¨ÃÀÔª£© G5?80,000?1.025?88,326.46£¨ÃÀÔª£©

S1?R0?C1?145,000.00£¨ÃÀÔª£©

S2?R2?C2?173,505.80£¨ÃÀÔª£© S3?R3?C3?205,987.29£¨ÃÀÔª£©

S4?R4?C4?242,976.92£¨ÃÀÔª£© S5?R5?C5?285,078.03£¨ÃÀÔª£©

½«ÎåÄêµÄ»ýÐîÏà¼Ó£¬Ôò£º

S?S1?S2?S3?S4?S5?1,203,594.91£¨ÃÀÔª£©

ÎåÄêºóËû»¨500,000ÃÀÔª¹ºÂòºÀ»ªÂÖ´¬£¬Ôò´Ëʱ»¹ÓÐ703,594.91ÃÀÔª£¨1,203,594.91£­500,000£©

Éè»·ÇòÂÃÐÐÖÐËûÿÄê¿É»¨·ÑµÄ¿îÏîΪC£¬Ôò£º

15C?A0.08?703,594.91

C?82,200.61£¨ÃÀÔª£©

ËùÒÔ£¬ÔÚËûµÄ»·ÇòÂÃÐÐÖÐËûÿÄê¿É»¨·Ñ82,200.61ÃÀÔª

55.´ð£ºÂÔ¡£

98