µÚ5Õ ²¹³ä ·½°¸ÀàÐÍÓëÆÀ¼Û·½·¨

·¢²¼Ê±¼ä : ÐÇÆÚÈÕ ÎÄÕµÚ5Õ ²¹³ä ·½°¸ÀàÐÍÓëÆÀ¼Û·½·¨¸üÐÂÍê±Ï¿ªÊ¼ÔĶÁ

¹¤³Ì¼¼Êõ¾­¼Ãѧ µÚ6Õ ¹¤³Ì¼¼Êõ·½°¸µÄ¾­¼ÃÆÀ¼ÛÖ¸±ê [²¹]

(Ò»)ÊÙÃüÏàµÈµÄ»¥³â·½°¸¾­¼ÃЧ¹ûÆÀ¼Û 1.¾»ÏÖÖµ·¨

Óþ»ÏÖÖµ·¨ÆÀ¼Û»¥³â·½°¸µÄ²½ÖèÈçÏ£º

µÚÒ»²½£¬¼ÆËã¸÷·½°¸µÄNPVÖµ×÷Ϊ¾ø¶ÔЧ¹û¼ìÑé½á¹û²¢¼ÓÒÔ¼ìÑé¡£

µÚ¶þ²½£¬¼ÆËã¸÷·½°¸µÄÏà¶ÔЧ¹û¡£¼´¼ÆËãÁ½Á½·½°¸µÄ¦¤NPV¡£

µÚÈý²½£¬¸ù¾Ý¾ø¶ÔЧ¹ûºÍÏà¶ÔЧ¹ûµÄ½á¹ûÑ¡Ôñ×îÓÅ·½°¸¡£

»¥³â·½°¸ÏÖ½ðÁ÷Á¿±í(µ¥Î»£ºÔª) ±í3-14·½ °¸ABC³õʼͶ×Ê100001600020000Äê¾»ÊÕÒæ280038005000ÊÙÃü101010

[Àý3-14] Èý¸öµÈÊÙÃü»¥³â·½°¸Èç±í3-14Ëùʾ¡£ic£½l 5%£¬ÊÔÓþ»ÏÖÖµ·¨Ñ¡Ôñ×î¼Ñ·½°¸¡£

[½â]

(1)¼ÆËã¸÷·½°¸µÄ¾ø¶ÔЧ¹û²¢¼ìÑé

NPVA = -10000 +2800 (P£¯A£¬15%£¬10) =4053.2

NPVB = -16000 +3800 (P£¯A£¬15%£¬10) =3072.2 NPVC = -20000 +5000 (P£¯A£¬15%£¬10) =5095

¼¼¾­6[²¹] 5 ~ 27

¹¤³Ì¼¼Êõ¾­¼Ãѧ µÚ6Õ ¹¤³Ì¼¼Êõ·½°¸µÄ¾­¼ÃÆÀ¼ÛÖ¸±ê [²¹]

ÓÉÓÚNPVA£¬NPVB£¬NPVC¾ù´óÓÚÁ㣬¹ÊÈý¸ö·½°¸¾ùͨ¹ýÁ˾ø¶Ô¾­¼ÃЧ¹ûºËÑé¡£¼´Èý¸ö·½°¸¾ù¿ÉÐС£

(2)¼ÆËãÈý¸ö·½°¸µÄÏà¶ÔЧ¹û²¢È·¶¨Ïà¶Ô×îÓÅ·½°¸ ¦¤NPVA-B = 4053.2 ¨C 3072.2 = 98lÔª ÓÉÓÚ¦¤NPVA-B£¾0£¬¹ÊÈÏΪA·½°¸ÓÅÓÚB·½°¸¡£

¦¤NPVC-A = 5095¡ª4053.2 = 1041.8Ôª ÓÉÓÚ¦¤NPVC-A£¾0£¬¹ÊÈÏΪC·½°¸ÓÅÓÚA·½°¸¡£

(3)ÓÉÓÚÈý¸ö·½°¸¾ùͨ¹ý¾ø¶ÔЧ¹û¼ìÑ飬ÇÒÏà¶ÔЧ¹û¼ìÑéµÄ½áÂÛÊÇC·½°¸×îÓÅ¡£¹ÊӦѡÔñC·½°¸¶ø¾Ü¾øA·½°¸ºÍB·½°¸¡£

´ÓÉÏÀý¿ÉÒÔ¿´µ½£¬Ö»ÓÐͨ¹ý¾ø¶ÔЧ¹û¼ìÑéµÄ×îÓÅ·½°¸²ÅÊÇΨһӦ±»½ÓÊܵķ½°¸£»¶ÔÓÚ¾»ÏÖÖµ·¨¶øÑÔ£¬¿É±í´ïΪ¾»ÏÖÖµ´óÓÚ»òµÈÓÚÁãÇÒ¾»ÏÖÖµ×î´óµÄ·½°¸ÊÇ×îÓÅ¿ÉÐз½°¸¡£

Èç¹ûÓÃÓë¾»ÏÖÖµµÈЧµÄ¾»ÄêÖµÆÀ¼Û¡£Åбð×¼ÔòÊǾ»ÄêÖµ´óÓÚ»òµÈÓÚÁãÇÒ¾»ÄêÖµ×î´óµÄ·½°¸ÊÇ×îÓÅ¿ÉÐз½°¸¡£

[Àý3-15] ¶Ô±í3-14µÄÈý¸ö·½°¸£¬ÊÔÓþ»Äêֵȷ¶¨×î¼Ñ·½°¸¡£ [½â]

NAVA = -10000 (A£¯P£¬15%£¬10) +2800 = 807.5

NAVB = -16000 (A£¯P£¬15%£¬10) +3800 = 612

NAVC = -20000 (A£¯P£¬15%£¬10) +5000 = 1015

¸ù¾ÝNAV¼ÆËã½á¹û£¬Öª·½°¸C×îÓÅ¡£ÓëNPVµÄ½áÂÛÒ»Ö¡£

¼¼¾­6[²¹] 6 ~ 27

¹¤³Ì¼¼Êõ¾­¼Ãѧ µÚ6Õ ¹¤³Ì¼¼Êõ·½°¸µÄ¾­¼ÃÆÀ¼ÛÖ¸±ê [²¹]

¶ÔÓÚ½öÓлò½öÐè¼ÆËã·ÑÓÃÏÖ½ðÁ÷Á¿µÄ»¥³â·½°¸£¬Ö»Ðë½øÐÐÏà¶ÔЧ¹û¼ìÑ飬Åбð×¼ÔòÊÇ£º·ÑÓÃÏÖÖµ»ò·ÑÓÃÄêÖµ×îСÕßΪԱÓÅ·½°¸¡£

2.ÄÚ²¿ÊÕÒæÂÊ·¨

[Àý3-16] ¶ÔÓÚ±í3-14ÖеÄÈý¸ö»¥³â·½°¸£¬ÊÔÓÃÄÚ²¿ÊÕÒæÂÊÑ¡Ôñ×î¼Ñ·½°¸¡£ic£½15%¡£

(1)¼ÆËãÈý¸ö·½°¸µÄ¾ø¶ÔЧ¹ûÖ¸±ê

-10000 +2800 (P£¯A£¬IRRA£¬10) = 0 IRRA = 25% -16000 +3800 (P£¯A£¬IRRB£¬10) = 0 IRRB = 20% -20000 +5000 (P£¯A£¬IRRC£¬10) = 0 IRRC = 21.55%

´ÓIRRµÄ½á¹û¿ÉÒÔ¿´³ö£¬IRRA£¾IRRC£¾IRRB£¬Ëƺõ·½°¸A×îÓÅ¡£µ«Óë¾»ÏÖÖµ·¨¼°¾»ÄêÖµ·¨µÄ½á¹ûì¶Ü¡£²»ÑÔ¶øÓ÷£¬·½°¸B¿Ï¶¨½«±»Åųý£¬¶ø·½°¸AÓë·½°¸C£¬¾¿¾¹Ó¦ÈçºÎÈ¡ÉáÐè×÷½øÒ»²½µÄ·ÖÎö¡£

·½°¸CµÄͶ×Ê´óÓÚ·½°¸AµÄͶ×Ê£¬¶þÕßÖ®²î³ÆΪÔö¶îͶ×Ê£¬Æä²îֵΪ10000Ôª£¬ÏÂÃæÎÒÃÇÀ´·ÖÕÛ·½°¸C¶Ô·½°¸AµÄͶ×ÊÔö¶î²¿·ÖµÄÊÕÒæÂÊ¡£

(2)¼ÆËãÏà¶Ô¾­¼ÃЧ¹û

0£½- (20000 - 10000) + (5000 - 2800) (P£¯A£¬¦¤IRRC-A£¬10) ¦¤IRRC-A = 17.13% £¾ ic£½15%

¼¼¾­6[²¹] 7 ~ 27

¹¤³Ì¼¼Êõ¾­¼Ãѧ µÚ6Õ ¹¤³Ì¼¼Êõ·½°¸µÄ¾­¼ÃÆÀ¼ÛÖ¸±ê [²¹]

Õâ¾ÍÊÇ˵£¬·½°¸CµÄ×ÜͶ×Ê20000ÔªÖ®ÖУ¬ÓÐ10000ÔªµÄͶ×ÊÓëAÏàͬ£¬¶¼ÊÇ25%£¬ÁíÓÐ10000ÔªµÄÊÕÒæÂÊÆ«µÍ£¬Îª17.13%£¬µ«Õⲿ·ÖµÄÊÕÒæÂÊÈÔÈ»´óÓÚ»ù×¼ÊÕÒæÂÊ15%¡£

(3)×îºó¾ö²ß¡£

ÓÉÓÚ·½°¸CµÄ¾»ÏÖÖµ×î¸ß£¬ËüµÄÄÚ²¿ÊÕÒæÂÊΪ21.55%£¬´óÓÚic

=15%£¬ËüµÄÔö¶îÄÚ²¿ÊÕÒæÂÊΪ¦¤IRRC-AµÈÓÚ17.13%£¬Ò²´óÓÚ»ù×¼ÕÛÏÖÂÊ15%£¬¹Ê×îºóӦѡÔñͶ×Ê×î´óµÄ·½°¸C£¬·ÅÆúÄÚ²¿ÊÕÒæÂʸ߶ø¾»ÏÖÖµ½ÏСµÄ·½°¸A¡£

Õâ¸öÀýÌâ¸æËßÎÒÃÇ£¬ÓÃͶ×ÊÊÕÒæÂÊ·¨¶Ô¶àÏ³â·½°¸×÷¾­¼Ã±È½Ï£¬±ØÐë°Ñ¾ø¶ÔЧ¹ûÆÀ¼ÛÓëÏà¶ÔЧ¹ûÆÀ¼Û½áºÏÆðÀ´£¬¼È²»ÄÜÖ±½ÓÓÃÄÚ²¿ÊÕÒæÂÊÀ´¶Ô±È£¬Ò²²»ÄÜÖ±½ÓÓÃÔö¶îÄÚ²¿ÊÕÒæÂÊÀ´¶Ô±È£¬ÕâÑù²ÅÄܱ£³ÖÓë¾»ÏÖÖµÆÀ¼Û½á¹ûµÄÒ»Ö£¬±£Ö¤½áÂÛµÄÕýÈ·ÐÔ¡£

ÓÃÔö¶îÄÚ²¿ÊÕÒæÂʱÈÑ¡·½°¸µÄÅбð×¼ÔòÊÇ£º

Èô¦¤IRR£¾ic (»ù×¼ÊÕÒæÂÊ)£¬ÔòͶ×Ê(ÏÖÖµ)´óµÄ·½°¸ÎªÓÅ£»Èô¦¤IRR£¼icÔòͶ×Ê(ÏÖÖµ)СµÄ·½°¸ÎªÓÅ¡£ÓÃÔö¶îÄÚ²¿ÊÕÒæÂʽøÐз½°¸±È½ÏµÄÔ­ÀíÈçͼ3¡ª11Ëùʾ¡£

ÓÃÄÚ²¿ÊÕÒæÂÊ·¨ÆÀ¼Û»¥³â·½°¸µÄ²½ÖèÈçÏ£º (1) ¶ÔͶ×ʶÕÕÓÉСµ½´óµÄ˳ÐòÅÅÁз½°¸¡£

(2) ¼ÆËãÿ¸ö·½°¸µÄÄÚ²¿ÊÕÒæÂÊ(»òNPV£¬NAV)£¬ÌÔÌ­ÄÚ²¿ÊÕÒæÂÊСÓÚ»ù×¼ÕÛÏÖÂÊic (»òNPV£¼0£¬NAV£¼0)µÄ·½°¸£¬¼´ÌÔ̭ͨ²»¹ý¾ø¶ÔЧ¹û¼ìÑéµÄ·½°¸¡£

¼¼¾­6[²¹] 8 ~ 27

ÁªÏµºÏͬ·¶ÎÄ¿Í·þ£ºxxxxx#qq.com(#Ì滻Ϊ@)