µÚÎåÕÂ
1µ±ÌùÏÖÂÊÓëÄÚº¬±¨³êÂÊÏàµÈʱ£¬¾»ÏÖÖµ£¨C£© A´óÓÚ0 BСÓÚ0 CµÈÓÚ0 D²»È·¶¨
2¾¡¹Ü»ØÊÕÆÚ´æÔÚ²»×㣬һЩͶ×ʾö²ßÈËÒÀ¾É¼á³ÖʹÓõķ½·¨£¬³ÉΪÕÛÏÖ»ØÊÕÆÚ·¨¡£(F)
3µ±ÎÒÃÇʹÓÃÌùÏÖ»ØÊÕÆÚ£¬ÎÒÃÇÐèÒªÕÒµ½½ñÌìËùÓеÄÏÖ½ðÁ÷µÄ¼ÛÖµ¡£½ñÌìµÄ¼ÛÖµµÄǰËÄÄêÏîÄ¿µÄÏÖ½ðÁ÷Á¿£º
ʱֵ½ñÈÕµÚ1ÄêµÄÏÖ½ðÁ÷= $ 6,000 / 1.14 = 5,263.16Ôª
ʱ
Öµ
½ñ
ÈÕ
µÚ
2
Äê
µÄ
ÏÖ
½ð
Á÷
= $ 6,500 / 1.142 = 5,001.54Ôª 3ÄêÏÖ½ðÁ÷µÄ¼ÛÖµ½ñÌì= $ 7,000 / 1.143 = 4,724.80Ôª
ʱֵ½ñÈÕµÚ4ÄêµÄÏÖ½ðÁ÷Á¿= $ 8,000 / 1.144 = 4,736.64Ôª
ÒªÕÒµ½ÕÛÏÖ»ØÊÕÆÚ£¬ÎÒÃÇʹÓÃÕâЩֵÀ´Ñ°ÕÒͶ×Ê»ØÊÕÆÚ¡£µÚÒ»ÄêµÄÌùÏÖÏÖ½ðÁ÷Ϊ5,263.16ÒÚÃÀÔª£¬Òò´ËµÄÕÛÏÖ»ØÊÕÆÚΪ8000ÃÀÔªµÄ³õʼͶ×ʳɱ¾ÊÇ ÕÛ
ÏÖ
ȯ
ÊÕ
ÆÚ
= 1 +
£¨ $ 8,000 - 5,263.16 £© 5,001.54 / $ = 1.55Äê ¶ÔÓÚ³õʼͶ×ʳɱ¾Îª13,000Ôª£¬ÕÛÏÖ»ØÊÕÆÚÊÇ£º ÕÛ
ÏÖ
ȯ
ÊÕ
ÆÚ
= 2 + £¨ $ 13,000 - 5,263.16 - 5,001.54 £© 4,724.80 / $ = 2.58Äê
×¢ÒâÕÛÏÖ»ØÊÕÆÚµÄ¼ÆËã¡£ÎÒÃÇÖªµÀ£¬Í¶×Ê»ØÊÕÆÚΪÁ½ÖÁÈýÄ꣬Òò´Ë£¬ÎÒÃÇ´Ó³õʼͶ×ʳɱ¾¼õÈ¥µÚ1ÄêºÍµÚ2ÄêµÄÏÖ½ðÁ÷Á¿µÄÕÛÏÖÖµ¡£ÕâÊÇ·Ö×Ó£¬ÕâÊÇÕÛÏÖºóµÄ½ð¶î£¬ÎÒÃÇÈÔÈ»ÐèÒª»Ö¸´ÎÒÃǵijõʼͶ×Ê¡£ÎÒÃǰÑÕâ¸ö½ð¶îÕÛÏÖºóµÄ½ð¶î£¬ÎÒÃǽ«»ñµÃ3ÄêÖÁСÊý²¿·ÖÕÛÏÖ»ØÊÕÆÚ¡£ ³õʼͶ×ʳɱ¾Îª18,000ÔªÕÛÏÖ»ØÊÕÆÚÊÇ£º ÕÛ
ÏÖ
ȯ
ÊÕ
ÆÚ
= 3 + $ 18,000 - 5,263.16 - 5,001.54 - 4,724.80 / 4,736.64ÃÀÔª= 3.64Äê
µÚÁùÕÂ
1¡¢»ú»á³É±¾ËùÖ¸µÄÊÇ×ʲúµÄ¼ÛÖµ»òÕß½«»áÔËÓÃÔÚÏîÄ¿ÖÐµÄÆäËûÊÕÈë¡££¨T£©
2¡¢ÔÚ¼ÆËãͶ×ÊÏîÄ¿µÄNPVʱ£¬Ï±ßÄÄÒ»¸ö¿ÉÒÔ±»¿´³ÉÊÇÔöÁ¿ÏÖ½ðÁ÷£¨ABCD£©
A¡¢ÐµÄͶ×ÊÏîÄ¿Ëù´øÀ´µÄ¹«Ë¾µÄÆäËû²úÆ·µÄÏúÊÛÏ»¬¡£ B¡¢Ö»ÓÐеÄÏîÄ¿±»½ÓÊÜ£¬²Å»á¿ªÊ¼Í¶È뽨ÔìµÄ»úÆ÷ºÍ³§·¿¡£ C¡¢ÐÂÏîĿÿÄêµÄÕ۾ɷÑÓá£
D¡¢ÏîÄ¿½áÊøÊ±£¬ÏúÊÛ³§·¿ºÍ»úÆ÷É豸µÄÊÕÈë¡£
3¡¢Ò»Î»²ÆÎñ¹ÜÀíÈËÔ±Ôø¾Ëµ¹ý£º¡°ÎÒÃǵĹ«Ë¾²ÉÓöÀÁ¢ÔÔò½øÐÐ×ʱ¾Ô¤Ë㣬ÒòΪÎÒÃǰÑÏîÄ¿¿´³ÉÒ»¸öÃÔÄãС¹«Ë¾£¬ÔÚ×ö×ʱ¾Ô¤Ëãʱ£¬ÎÒÃǽö½ö°üº¬¹«Ë¾²ãÃæÉϵÄÏà¹ØÏÖ½ðÁ÷¡£¡±ÇëÆÀ¼ÛÕâ¸ö˵·¨¡££¨¶ÀÁ¢ÔÔò£© ¹«Ë¾µÄ²ÆÎñ¾ÀíÀ´É趨¹«Ë¾µÄ×ʱ¾½á¹¹ÔÚ¹«Ë¾²ãÃæÉÏ˵ÊÇ¿ÉÐеĵģ¬ÒòΪһЩÆóÒµ¿ÉÒÔÍêȫͨ¹ý×ʲúÀ´ÈÚ×Ê£¬¶øÁíһЩÆóÒµ¿ÉÒÔÍêÈ«
ͨ¹ý¸ºÕ®À´ÈÚ×Ê£¬µ«ÊÇÆóÒµ×ܵÄ×ʱ¾½á¹¹²»»á±ä¡£¸ù¾Ý¶ÀÁ¢ÔÔò£¬ÈÚ×ʳɱ¾Óë·ÖÎöÆóÒµµÄÔöÁ¿ÏÖ½ðÁ÷ûÓйØÏµ¡£
µÚÆßÕÂ
11£®Ãô¸ÐÐÔ·ÖÎöÓëÓ¯¿÷ƽºâµã
ÎÒÃÇÕýÆÀ¹ÀÒ»¸öÏîÄ¿£¬¸ÃÏîÄ¿³É±¾Îª724000ÃÀÔª£¬´æÐøÆÚÏÞΪ8Ä꣬²ÐֵΪ0¡£¼ÙÉèÔÚÏîÄ¿ÉúÃüÆÚÄÚÒÔÖ±ÏßÕ۾ɷ¨¼ÆÌáÕ۾ɣ¬×îÖÕÕËÃæÖµÎª0¡£Ô¤¼ÆÃ¿ÄêµÄÏúÊÛÁ¿Îª75000µ¥Î»£¬Ã¿µ¥Î»µÄ¼Û¸ñΪ39ÃÀÔª£¬Ã¿µ¥Î»µÄ¿É±ä³É±¾Îª23ÃÀÔª£¬Ã¿Äê¹Ì¶¨³É±¾Îª850000ÃÀÔª¡£Ë°ÂÊΪ35%£¬ÎÒÃǶԸÃÏîĿҪÇóµÄÊÕÒæÂÊΪ15%¡£ a.¼ÆËã»á¼ÆÓ¯¿÷ƽºâµã
b.¼ÆËã»ù±¾Çé¿öϵÄÏÖ½ðÁ÷Óë¾»ÏÖÖµ¡£¾»ÏÖÖµ¶ÔÏúÊÛÊý¶î±ä¶¯µÄÃô¸ÐÐÔÈçºÎ£¿¸ù¾ÝÄãµÄ´ð°¸£¬ËµÃ÷µ±Ô¤²âÏúÊÛÁ¿¼õÉÙ500µ¥Î»Ê±»á·¢ÉúʲôÇé¿ö£¿
c.ÓªÔËÏÖ½ðÁ÷(OCF)¶Ô¿É±ä³É±¾ÊýÖµ±ä¶¯µÄÃô¸ÐÐÔÈçºÎ£¿¸ù¾ÝÄãµÄ´ð°¸£¬ËµÃ÷µ±¹À¼ÆµÄ¿É±ä³É±¾½µµÍ1ÃÀԪʱ»á·¢ÉúʲôÇé¿ö£¿ ´ð°¸£ºa£®Ã¿ÄêµÄÕÛ¾ÉΪ£º724000/8=90,500
»á¼ÆÀûÈóµÄÓ¯¿÷ƽºâµã£º£¨¹Ì¶¨³É±¾+Õ۾ɣ©/£¨ÏúÊÛµ¥¼Û-µ¥Î»±ä¶¯³É±¾£©= (850,000 + 90,500)/(39 ¨C 23)=58781 b£®1£©»ù±¾Çé¿öϵÄÏÖ½ðÁ÷Ϊ£º
[£¨ÏúÊÛµ¥¼Û-¿É±ä³É±¾£©*ÏúÊÛÁ¿-¹Ì¶¨³É±¾]£¨1-˰ÂÊ£©+˰ÂÊ*ÕÛ¾É
=[(39 ¨C 23)(75,000) ¨C 850,000](0.65) + 0.35(90,500)= 259,175
¾»ÏÖÖµ=-³É±¾+ÏÖÖµ ÏÖÖµ=Äê½ðÏÖÖµ±í£¨15%£¬8£©*ÏÖ½ðÁ÷ =-724000+259,175(PVIFA15%,8)=439001.55 2£©µ±ÏúÊÛÁ¿Îª80000ʱ£¬ÏÖ½ðÁ÷Ϊ£º
[($39 ¨C 23)(80,000) ¨C $850,000](0.65) + 0.35($90,500)= 311,175
¾»ÏÖֵΪ£º¨C$724,000 + $311,175(PVIFA15%,8)= 672,342.27 Ôò£ºÏúÊÛ¶î±ä¶¯£¬¾»ÏÖÖµ±ä¶¯Îª£º D
¾»ÏÖÖµ/D
ÏúÊÛÁ¿=£¨439,001.55-672,342.27£©
/(75,000-80.000)=46.668
Èç¹ûÏúÊÛÁ¿¼õÉÙ500µ¥Î»Ôò¾»ÏÖֵϽµ£º 46.668*500=23.334
C.¿É±ä³É±¾½µµÍÒ»ÃÀԪʱ£¬ÓªÔËÏÖ½ðÁ÷Ϊ£º
[(39 ¨C 24)(75,000) ¨C 850,000](0.65) + 0.35(90,500)= 210,425
ÔòÓªÔËÏÖ½ðÁ÷¶Ô¿É±ä³É±¾µÄ±ä»¯£º
DOCF/Dvc = ($259,175 ¨C 210,425)/($23 ¨C 24)=-48750 ¼´£»Èç¹û¿É±ä³É±¾½µµÍÒ»ÃÀÔªÔòÓªÔËÏÖ½ðÁ÷Ôö¼Ó48750 14¡¢Ìâ²ÆÎñÓ¯¿÷ƽºâµã
LJ Íæ¾ß¹«Ë¾¸Õ¸Õ¹ºÂòÁËһ̨250000 ÃÀÔªµÄ»úÆ÷£¬ÒÔÉú²úÍæ¾ß³µ¡£¸Ã»ú Æ÷½«ÔÚÆä5 ÄêµÄʹÓÃÆÚÏÞÄÚÒÔÖ±ÏßÕ۾ɷ¨¼ÆÌáÕ۾ɡ£Ã¿¼þ