2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€


銆€銆€銆愭憳瑕併€�2016骞撮€犲児宸ョ▼甯€冭│鏅傞枔纰哄畾鐐猴細10鏈�15鏃�銆�16鏃�锛岀挵(hu谩n)鐞冪恫(w菐ng)鏍¢€犲児宸ョ▼甯€冭│闋婚亾灏忕法绺界祼(ji茅)锛�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屽公澶у鏇村ソ鐨勫仛濂�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冨伐浣�銆�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冪殑璺笂锛屼綘骞朵笉瀛ょ崹锛屽爡鎸佸埌搴�锛屾垜鍊戝皣涓€鐩磋垏鎮ㄥ悓鍦�銆�
銆€銆€妗堜緥鍒嗘瀽(姣忛20鍒�)
銆€銆€1鏌愬缓瑷爡鐩湁闂滆硣鏂欏涓嬶細
銆€銆€1)闋呯洰瑷堢畻鏈熺偤10骞�锛屽叾涓缓瑷湡鐐�2骞淬€傞爡鐩3骞存姇鐢�(ch菐n)锛岀5骞撮枊濮嬮仈鍒�100%瑷▓鐢熺敘(ch菐n)鑳藉姏銆�
銆€銆€2)闋呯洰寤鸿ō鎶曡硣8000钀厓(涓嶅惈寤鸿ō鏈熻哺娆惧埄鎭拰鍥哄畾璩囩敘(ch菐n)鎶曡硣鏂瑰悜瑾�(di脿o)绡€(ji茅)绋�)锛岄爯瑷�7500钀厓褰㈡垚鍥哄畾璩囩敘(ch菐n)锛�500钀厓褰㈡垚鐒″舰璩囩敘(ch菐n)銆傚浐瀹氳硣鐢�(ch菐n)鎶樿垔璨荤偤673钀厓锛屽浐瀹氳硣鐢�(ch菐n)浣欏€煎湪闋呯洰閬嬬嚐鏈熸湯鏀跺洖銆�
銆€銆€3)鐒″舰璩囩敘(ch菐n)鍦ㄩ亱鐕熸湡8骞翠腑锛屽潎鍕绘敜?c猫)椤烘潃灏�?/p>
銆€銆€4)娴佸嫊璩囬噾鐐�1000钀厓锛屽湪闋呯洰瑷堢畻鏈熸湯鏀跺洖銆�
銆€銆€5)闋呯洰鐨勮ō瑷堢敓鐢�(ch菐n)鑳藉姏鐐哄勾鐢�(ch菐n)閲�1.1钀瑃锛岄爯瑷堟瘡鍣搁姺鍞児鐐�7000鍏�锛屽勾鐕熸キ(y猫)绋呴噾鍙婇檮鍔犳寜鐕熸キ(y猫)鏀跺叆鐨�5%瑷堝彇锛屾墍寰楃▍鐜囩偤33%銆�
銆€銆€6)闋呯洰鐨勮硣閲戞姇鍏�銆佹敹鐩娿€佹垚鏈瓑鍩虹鏁�(sh霉)鎿�(j霉)瑕嬭〃4-1銆�
銆€銆€7)閭勬鏂瑰紡銆傚湪闋呯洰閬嬬嚐鏈熼枔(鍗冲緸绗�3骞磋嚦绗�10骞�)鎸夌瓑椤嶆湰閲戞硶鍎熼倓锛屾祦鍕曡硣閲戣哺娆炬瘡骞翠粯鎭�銆傞暦鏈熻哺娆惧埄鐜囩偤6.22%(鎸夊勾瑷堟伅)锛屾祦鍕曡硣閲戣哺娆惧埄鐜囩偤3%銆�
銆€銆€8)缍�(j墨ng)鐕熸垚鏈殑20%瑷堝叆鍥哄畾鎴愭湰(鎶樿垔璨�銆佹敜閵疯不銆佸埄鎭敮鍑哄潎鎳夎▓鍏ュ浐瀹氭垚鏈�)锛屾硶瀹氱泩浣欏叕绌嶉噾鎸夌収l0%瑷堟彁銆�
銆€銆€鍟忛(鍚勮〃涓暩(sh霉)瀛楁寜鍥涜垗浜斿叆鍙栨暣锛屽叾浠栬▓绠楃祼(ji茅)鏋滀繚鐣欏叐浣嶅皬鏁�(sh霉))锛�
銆€銆€1.瑷堢畻鐒″舰璩囩敘(ch菐n)鏀ら姺璨汇€�
銆€銆€2.绶ㄥ埗闋呯洰鍊熸閭勬湰浠樻伅浼扮畻琛ㄣ€�
銆€銆€3.绶ㄥ埗闋呯洰绺芥垚鏈不鐢ㄤ及绠楄〃銆�
銆€銆€4.绶ㄥ埗闋呯洰鍒╂饯鑸囧埄娼ゅ垎閰嶈〃锛岃▓绠楃3骞寸殑鍒╂伅鍌欎粯鐜囧拰鍎熷偟鍌欎粯鐜�锛屽垎鏋愰爡鐩殑鍎熷偟鑳藉姏銆�
銆€銆€5.瑷堢畻绗�7骞寸殑鐢�(ch菐n)閲忕泩铏у钩琛¢粸鍜屽柈鍍圭泩铏у钩琛¢粸锛屽垎鏋愰爡鐩泩鍒╄兘鍔涘拰鎶楅ⅷ闅兘鍔涖€�
銆€銆€鍙冭€冭В鏋愩€愬晱椤�1鍙冭€冪瓟妗堛€�
銆€銆€鐒″舰璩囩敘(ch菐n)鏀ら姺璨�=500/8=62.5(钀厓)
銆€銆€銆愬晱椤�2鍙冭€冪瓟妗堛€�
銆€銆€寤鸿ō鏈熻哺娆惧埄鎭�=(0+3500/2)×6.22%=108.85(钀厓)
銆€銆€姣忓勾鎳夐倓鏈噾=(3500+108.85)/8=451.11(钀厓)
銆€銆€濉瀹屾垚鐨勯爡鐩劜娆句粯鎭及绠楄〃瑕嬭〃4-1 1銆�
銆€銆€銆愬晱椤�3鍙冭€冪瓟妗堛€�
銆€銆€濉瀹屾垚鐨勯爡鐩附鎴愭湰浼扮畻琛ㄨ琛�4-12銆�
銆€銆€銆愬晱椤�4鍙冭€冪瓟妗堛€�
銆€銆€濉瀹屾垚鐨勫埄娼よ垏鍒╂饯鍒嗛厤琛ㄨ琛�4-13銆�
銆€銆€绗�3骞村埄鎭倷浠樼巼(ICR)=EBIT/PI=384/227=1.69
銆€銆€绗�3骞村劅鍌靛倷浠樼巼(DSCR)=(EBITDA-TAX)/PD=(1120-52)/(451+227)=1.58
銆€銆€瑭查爡鐩3骞村埄鎭倷浠樼巼ICR=1.69>1锛岀3骞村劅鍌靛倷浠樼巼DSCR=1.58>1锛岃〃鏄庨爡鐩�
銆€銆€鍦ㄦ姇鐢�(ch菐n)绗琹骞�(鐢熺敘(ch菐n)璨犺嵎鐐�72.73%)涓旈暦鏈熷€熸鍒╂伅鏈€楂樼殑骞翠唤锛屽嵆閬斿埌浜嗙浉鎳夌殑鍎熷偟璩囬噾淇濋殰瑕佹眰锛屽劅鍌佃兘鍔涜純寮�銆�
銆€銆€銆愬晱椤�5鍙冭€冪瓟妗堛€�
銆€銆€鍠綅鐢�(ch菐n)鍝佸彲璁婃垚鏈�=4000/1.1=3636.36(褰)
銆€銆€绗�7骞寸敘(ch菐n)閲忕泩铏у钩琛¢粸=鍥哄畾鎴愭湰/{[鐢�(ch菐n)鍝佸柈鍍�×(1涓€鐕熸キ(y猫)绋呴噾鍙婇檮鍔犵巼)]涓€鍠綅鐢�(ch菐n)鍝佸彲璁婃垚鏈瑌=1866/[7000×(1-5%)-3636.36]=0.62(钀瑃)
銆€銆€鍓囩泩铏у钩琛℃檪鐨勭敓鐢�(ch菐n)鑳藉姏鍒╃敤鐜�=0.62/1.1×100%=56.36%
銆€銆€绗�7骞村柈鍍圭泩铏у钩琛¢粸=(鍥哄畾鎴愭湰+瑷▓鐢熺敘(ch菐n)鑳藉姏X鍠綅鐢�(ch菐n)鍝佸彲璁婃垚鏈�)/[瑷▓鐢熺敘(ch菐n)鑳藉姏×(1涓€鐕熸キ(y猫)绋呴噾鍙婇檮鍔犵▍鐜�)]=(1866+1.1×3636.36)/[1.1×(1-5%)]=5613.39(鍏�/t)
銆€銆€绗�7骞寸敘(ch菐n)閲忕泩铏у钩琛¢粸鐐�0.62钀瑃锛岀泩铏у钩琛$敓鐢�(ch菐n)鑳藉姏鍒╃敤鐜囩偤56.36%<70%;绗�7骞村柈鍍圭泩铏у钩琛¢粸鐐�5613.39 鍏�/t锛屼綆浜庨爡鐩殑闋愯▓鍠児7000 鍏�/t銆傚彲瑕�锛岄爡鐩湪绌�(w臎n)鐢�(ch菐n)鏈熷収(n猫i)鐩堝埄鑳藉姏鍜屾姉棰ㄩ毆鑳藉姏鍧囪純寮枫€�
銆€ 鐠�(hu谩n)鐞冪恫(w菐ng)鏍″弸鎯呮彁绀�锛氱挵(hu谩n)鐞冪恫(w菐ng)鏍�閫犲児宸ョ▼甯�闋婚亾鏁寸悊浜�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屼互渚垮公鍔╁ぇ瀹舵洿濂界殑鍌欒€冿紝鎴栫櫥閷勯€犲児甯�璜栧锛屼笅杓夎硣鏂�锛屼氦娴佸缈�锛�
绶ㄨ集鎺ㄨ枽锛�
2016骞撮€犲児宸ョ▼甯悇绉戠洰鍌欒€冭榛炲強寰╃繏鏂规硶
鍚勫湴鍗€(q奴)2015骞撮€犲児宸ョ▼甯瓑鏇搁牁鍙栨檪闁撳尟绺�
2016骞撮€犲児宸ョ▼甯倷鑰冩妧宸т箣涓夊€嬫敞鎰忎簨闋�
2016骞撮€犲児宸ョ▼甯敞鍐婁汉鍝″悕鍠€愬尟绺姐€�
閫犲児缍�(j墨ng)椹楀垎浜細瀹夎宸ョ▼闋愮畻涓父鐢ㄧ殑鍚勯爡绯绘暩(sh霉)
鍚勭鍌欒€冿細
2016骞撮€犲児宸ョ▼甯€婂伐绋嬭▓鍍广€嬭€冮粸鏁寸悊鍖附
2016骞撮€犲児宸ョ▼甯€婂湡寤哄伐绋嬨€嬬煡璀橀粸寰╃繏鍖附
2016骞撮€犲児宸ョ▼甯€婇€犲児绠$悊銆嬬珷绡€(ji茅)鑰冮粸鍖附
2015骞撮€犲児宸ョ▼甯€婂悇绉戠洰銆嬬湡椤岃垏绛旀瑙f瀽鍖附
2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬬簿閬歌│椤屽尟绺�
銆€銆€銆愭憳瑕併€�2016骞撮€犲児宸ョ▼甯€冭│鏅傞枔纰哄畾鐐猴細10鏈�15鏃�銆�16鏃�锛岀挵(hu谩n)鐞冪恫(w菐ng)鏍¢€犲児宸ョ▼甯€冭│闋婚亾灏忕法绺界祼(ji茅)锛�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屽公澶у鏇村ソ鐨勫仛濂�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冨伐浣溿€�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冪殑璺笂锛屼綘骞朵笉瀛ょ崹锛屽爡鎸佸埌搴�锛屾垜鍊戝皣涓€鐩磋垏鎮ㄥ悓鍦ㄣ€�
銆€銆€2鏌愬缓瑷柈浣嶇稉(j墨ng)鐩搁棞涓荤閮ㄩ杸鎵规簴锛岀祫绻斿缓瑷煇闋呯洰鍏ㄩ亷绋嬬附鎵垮寘(鍗矱PC妯″紡)鐨勫叕闁嬫嫑妯欏伐浣溿€傝┎宸ョ▼宸ユ湡瀹氱偤2骞�锛岃€冩叜鍒板悇绋洜绱犵殑褰遍熆锛屾焙瀹氳┎宸ョ▼鍦ㄩ爡鐩熀鏈柟妗堢⒑瀹氬悗鍗抽枊濮嬫嫑妯�銆傛嫑妯欑▼搴忓涓嬶細
銆€銆€1)绲勭箶瑭曟銆�
銆€銆€2)鎷涙鏂囦欢鐨勬緞娓呰垏淇敼銆�
銆€銆€3)鎴愮珛瑭插伐绋嬫嫑妯欓牁灏庢妲�(g貌u)銆�
銆€銆€4)鍙枊鎶曟闋愬倷鏈�銆�
銆€銆€5)寤虹珛瑭曟绲勭箶銆�
銆€銆€6)姹哄畾涓鍠綅銆�
銆€銆€7)灏嶇敵璜嬫姇妯欒€呴€茶璩囨牸闋愬锛屽苟灏囩祼(ji茅)鏋滈€氱煡鎵€鏈夌敵璜嬫姇妯欒€呫€�
銆€銆€8)濮旀墭鎷涙浠g悊姗熸(g貌u)浠g悊鎷涙銆�
銆€銆€9)濮旀墭鍜ㄨ姗熸(g貌u)绶ㄥ埗鎷涙鏂囦欢銆�
銆€銆€10)鍚戣硣鏍煎鏌ュ悎鏍肩殑鎶曟鑰呯櫦(f膩)鍞嫑妯欐枃浠躲€�
銆€銆€11)绲勭箶鎶曟鍠綅韪忓嫎鐝�(xi脿n)鍫�銆�
銆€銆€12)鐧�(f膩)甯冩嫑妯欏叕鍛婂拰鎶曟閭€璜嬫浉銆�
銆€銆€13)鐧�(f膩)鍑轰腑妯欓€氱煡鏇搞€�
銆€銆€14)绶ㄥ埗妯欏簳銆�
銆€銆€15)寤鸿ō鍠綅鑸囦腑妯欏柈浣嶇敖瑷傛壙鐧�(f膩)鍖呭悎鍚�銆�
銆€銆€16)鍙枊闁嬫鏈冭锛屽鏌ユ姇妯欐浉銆�
銆€銆€妤�(y猫)涓讳簬2000骞�3鏈�1鏃ョ櫦(f膩)甯冭┎闋呯洰鏂藉伐鎷涙鍏憡锛屽叾涓級鏄庢嫑妯欓爡鐩殑鎬ц唱(zh矛)銆佸ぇ鑷磋(gu墨)妯�銆佸鏂藉湴榛炪€佺嵅鍙栨嫑妯欐枃浠剁殑杈︽硶绛変簨闋�锛岄倓瑕佹眰鍙冨姞鎶曟鐨勬柦宸ュ柈浣嶅繀闋堟槸鏈競涓€銆佷簩绱氫紒妤�(y猫)鎴栧鍦颁竴绱氫紒妤�(y猫)锛岃繎3骞村収(n猫i)鏈夌嵅鐪�銆佸競鍎�(y艒u)璩�(zh矛)宸ョ▼鐛庣殑闋呯洰锛屼笖闇€鎻愪緵鐩告噳鐨勮硣璩�(zh矛)璀夋浉鍜岃瓑鏄庢枃浠�銆�4鏈�1鏃ュ悜閫氶亷璩囨牸闋愬鐨勬柦宸ュ柈浣嶇櫦(f膩)鍞嫑妯欐枃浠�锛屽悇鎶曟鍠綅闋樺彇鎷涙鏂囦欢鐨勪汉鍝″潎鎸夎姹傚垪琛ㄧ櫥瑷樺苟绨芥敹銆傛嫑妯欐枃浠朵腑鏄庣⒑瑕�(gu墨)瀹氾細宸ユ湡涓嶅緱闀蜂簬24鍊嬫湀锛屽伐绋嬭唱(zh矛)閲忚姹傜嵅寰楁湰鐪佸劒(y艒u)璩�(zh矛)宸ョ▼鐛庯紝4鏈�18 鏃� 16鏅傜偤鎶曟鎴鏅傞枔銆�
銆€銆€闁嬫鏅傦紝鐢卞悇鎶曟浜烘帹閬哥殑浠h〃妾㈡煡鎶曟鏂囦欢鐨勫瘑灏佹儏娉�锛岀⒑瑾嶇劇瑾ゅ悗鐢辨嫑妯欎汉鐣剁溇鎷嗗皝锛屽璁€鎶曟浜哄悕绋�銆佹姇妯欏児鏍笺€佸伐鏈熺瓑鍏�(n猫i)瀹�锛岄倓瀹e竷浜嗚⿻妯欐婧栧拰瑭曟濮斿摗鏈冨悕鍠�(鍏�8浜猴紝鍖呮嫭鎷涙浜轰唬琛�2浜恒€佹嫑妯欎汉涓婄礆涓荤閮ㄩ杸浠h〃1浜�銆佹妧琛撹€佸斧3浜�銆佺稉(j墨ng)婵熻€佸斧2浜�)锛屽苟鎺堟瑠瑭曟濮斿摗鏈冪洿鎺ョ⒑瀹氫腑妯欎汉銆�
銆€銆€鍟忛(瑷堢畻绲�(ji茅)鏋滀繚鐣欏叐浣嶅皬鏁�(sh霉))锛�
銆€銆€1.涓婅堪鎷涙绋嬪簭涓殑宸ヤ綔闋嗗簭鏄惁姝g⒑?濡傛灉涓嶆纰�锛岃珛鎺掑嚭姝g⒑闋嗗簭銆傚叿楂斿伐浣滃鏂芥儏娉佸摢浜涙柟闈笉绗﹀悎鐩搁棞娉曞緥鑸囪(gu墨)瀹�?
銆€銆€2.鑻ユ湰宸ョ▼鏈堿銆丅銆乧銆丏 4瀹舵姇妯欏柈浣嶇偤鏈夋晥鎶曟銆傜稉(j墨ng)瑭曞锛�4瀹舵姇妯欏柈浣嶆姇妯欐柟妗堢殑鏈夐棞鍙冩暩(sh霉)瑕嬭〃3-3銆傚垪寮忚▓绠桪鍠綅鎶曟鏂规鐨勫勾璨荤敤(鍩烘簴鎶樼従(xi脿n)鐜囩偤10%)銆�
銆€銆€3.瑭曟濮斿摗鏈冨湪鍒濇瑭曞涓尟绺戒簡鍚勬姇妯欏柈浣嶇殑寰楀垎锛岃琛�3.4銆傚悇鎶曟鍠綅鐨勫牨鍍逛互骞磋不鐢ㄤ綔鐐鸿⿻妯欏熀绀�锛屽勾璨荤敤鏈€浣庣殑鐐�100鍒嗭紝鑸囨渶浣庡勾璨荤敤鐩告瘮锛屾瘡涓婂崌1%鎵�2鍒嗐€傝嫢琛�3-4瑭曞児鎸囨鐨勬瑠閲嶅垎鍒ョ偤锛氭キ(y猫)绺�25%銆佹姇妯欐柟妗�25%銆佽唱(zh矛)閲忕洰妯�5%銆佹柟妗堝勾璨荤敤45%锛岃▓绠楀悇鎶曟鍠綅鐨勮⿻妯欏緱鍒�銆�
銆€銆€琛�3-3鍚勬姇妯欐柟妗堟湁闂滃弮鏁�(sh霉)琛�
銆€銆€琛�3-4鍚勬姇妯欏柈浣嶅緱鍒嗗強鏂规璨荤敤琛�
銆€銆€鍙冭€冭В鏋愩€愬晱椤�1鍙冭€冪瓟妗堛€�
銆€銆€涓婅堪鎷涙姇妯欑▼搴忕殑闋嗗簭涓嶆纰�銆傛纰虹殑闋嗗簭濡備笅锛�
銆€銆€1)鎴愮珛瑭插伐绋嬫嫑妯欓牁灏庢妲�(g貌u)銆�
銆€銆€2)濮旀墭鎷涙浠g悊姗熸(g貌u)浠g悊鎷涙銆�
銆€銆€3)濮旀墭鍜ㄨ姗熸(g貌u)绶ㄥ埗鎷涙鏂囦欢銆�
銆€銆€4)绶ㄥ埗妯欏簳銆�
銆€銆€5)鐧�(f膩)甯冩嫑妯欏叕鍛婂拰鎶曟閭€璜嬫浉銆�
銆€銆€6)灏嶇敵璜嬫姇妯欒€呴€茶璩囨牸闋愬锛屽苟灏囩祼(ji茅)鏋滈€氱煡鎵€鏈夌敵璜嬫姇妯欒€�銆�
銆€銆€7)鎷涙鏂囦欢鐨勬緞娓呰垏淇敼銆�
銆€銆€8)鍚戝悎鏍肩殑鎶曟鑰呯櫦(f膩)鍞嫑妯欐枃浠�銆�
銆€銆€9)绲勭箶鎶曟浜鸿笍鍕樼従(xi脿n)鍫�銆�
銆€銆€10)鍙枊鎶曟闋愬倷鏈�銆�
銆€銆€11)寤虹珛瑭曟绲勭箶銆�
銆€銆€12)鍏枊闁嬫鏈冭锛屽鏌ユ姇妯欐浉銆�
銆€銆€13)绲勭箶瑭曟銆�
銆€銆€14)姹哄畾涓鍠綅銆�
銆€銆€15)鐧�(f膩)鍑轰腑妯欓€氱煡鏇�銆�
銆€銆€16)寤鸿ō鍠綅鑸囦腑妯欏柈浣嶇敖瑷傛壙鐧�(f膩)鍖呭悎鍚�銆�
銆€銆€瑭查爡鐩柦宸ユ嫑妯欏伐浣滀腑鍦ㄤ互涓�5鏂归潰涓嶇鍚堛€婁腑鑿汉姘戝叡鍜屽湅鎷涙鎶曟娉曘€嬬殑鏈夐棞瑕�(gu墨)瀹�锛屽垎杩板涓嬶細
銆€銆€1)瑭查爡鐩嫑妯欏叕鍛婁腑灏嶆湰鍦板拰澶栧湴鎶曟浜虹殑璩囪唱(zh矛)绛夌礆瑕佹眰涓嶅悓鏄尟瑾ょ殑锛岄€欏爆浜�"浠ヤ笉鍚堢悊鐨勬浠堕檺鍒舵垨鑰呮帓鏂ユ經鍦ㄦ姇妯欎汉"銆�
銆€銆€2)瑕佹眰闋樺彇鎷涙鏂囦欢鐨勬姇妯欎汉鍦ㄤ竴寮佃〃鏍间笂鐧昏骞剁敖瀛楃殑鍋氭硶鏄尟瑾ょ殑銆傚師鍥犳槸鎸夎(gu墨)瀹�锛屾嫑妯欎汉涓嶅緱鍚戜粬浜洪€忛湶宸茬嵅鍙栨嫑妯欐枃浠剁殑娼涘湪鎶曟浜虹殑鍚嶇ū銆佹暩(sh霉)閲忕瓑鎯呮硜銆�
銆€銆€3)鎶曟鎴鏅傞枔閬庣煭銆傛寜銆婃嫑妯欐姇妯欐硶銆嬭(gu墨)瀹�锛岃嚜鎷涙鏂囦欢鐧�(f膩)鍑轰箣鏃ヨ捣鑷虫姇妯欎汉鎻愪氦鎶曟鏂囦欢鎴涔嬫棩姝�锛屾渶鐭笉寰楀皯浜�20澶�銆�
銆€銆€4)瑭曟妯欐簴鍦ㄩ枊妯欐檪瀹e竷锛屽彲鑳芥秹鍙婂叐绋儏娉侊細涓€鏄⿻妯欐婧栨湭鍖呮嫭鍦ㄦ嫑妯欐枃浠朵腑锛岄枊妯欐檪鎵嶅甯�锛岄€欐槸閷鐨�;浜屾槸瑭曟妯欐簴宸插寘鎷湪鎷涙鏂囦欢涓紝闁嬫鏅傚彧鏄噸鐢虫€у湴瀹e竷锛屽墖涓嶅爆閷銆�
銆€銆€5)瑭曟濮斿摗鏈冪殑鍚嶅柈鍦ㄤ腑妯欑祼(ji茅)鏋滅⒑瀹氫箣鍓嶆噳鐣朵繚瀵�锛岃€屼笉鎳夊湪闁嬫鏅傚甯�;瑭曟濮斿摗鏈冪殑浜烘暩(sh霉)鎳夌偤5浜轰互涓婄殑鍠暩(sh霉)锛屼笉鎳夌偤8浜�;鍏朵腑鎶€琛�銆佺稉(j墨ng)婵熻€佸斧涓嶅緱灏戜簬绺芥暩(sh霉)鐨�2/3锛岃€屾湰妗堝儏鐐�5/8(闇€娉ㄦ剰鐨勬槸锛屾寜銆婃嫑妯欐姇妯欐硶銆嬭(gu墨)瀹�锛屾嫑妯欎汉鍙互鑷繁鏍规摎(j霉)瑭曟绲�(ji茅)鏋滄焙瀹氫腑妯欎汉锛屼篃鍙互鎺堟瑠瑭曟濮斿摗鏈冪洿鎺ョ⒑瀹氫腑妯欎汉)銆�
銆€銆€銆愬晱椤�2鍙冭€冪瓟妗堛€�
銆€銆€D鏂规骞磋不鐢細
銆€銆€銆愬晱椤�3鍙冭€冪瓟妗堛€�
銆€銆€鍚勬柟妗堢殑寰楀垎瑷堢畻濡備笅锛�
銆€ 鐠�(hu谩n)鐞冪恫(w菐ng)鏍″弸鎯呮彁绀�锛氱挵(hu谩n)鐞冪恫(w菐ng)鏍�閫犲児宸ョ▼甯�闋婚亾鏁寸悊浜�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屼互渚垮公鍔╁ぇ瀹舵洿濂界殑鍌欒€�锛屾垨鐧婚寗閫犲児甯�璜栧锛屼笅杓夎硣鏂�锛屼氦娴佸缈掞紒
绶ㄨ集鎺ㄨ枽锛�
2016骞撮€犲児宸ョ▼甯悇绉戠洰鍌欒€冭榛炲強寰╃繏鏂规硶
鍚勫湴鍗€(q奴)2015骞撮€犲児宸ョ▼甯瓑鏇搁牁鍙栨檪闁撳尟绺�
2016骞撮€犲児宸ョ▼甯倷鑰冩妧宸т箣涓夊€嬫敞鎰忎簨闋�
2016骞撮€犲児宸ョ▼甯敞鍐婁汉鍝″悕鍠€愬尟绺姐€�
閫犲児缍�(j墨ng)椹楀垎浜細瀹夎宸ョ▼闋愮畻涓父鐢ㄧ殑鍚勯爡绯绘暩(sh霉)
鍚勭鍌欒€冿細
2016骞撮€犲児宸ョ▼甯€婂伐绋嬭▓鍍广€嬭€冮粸鏁寸悊鍖附
2016骞撮€犲児宸ョ▼甯€婂湡寤哄伐绋嬨€嬬煡璀橀粸寰╃繏鍖附
2016骞撮€犲児宸ョ▼甯€婇€犲児绠$悊銆嬬珷绡€(ji茅)鑰冮粸鍖附
2015骞撮€犲児宸ョ▼甯€婂悇绉戠洰銆嬬湡椤岃垏绛旀瑙f瀽鍖附
2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬬簿閬歌│椤屽尟绺�
銆€銆€銆愭憳瑕併€�2016骞撮€犲児宸ョ▼甯€冭│鏅傞枔纰哄畾鐐猴細10鏈�15鏃�銆�16鏃ワ紝鐠�(hu谩n)鐞冪恫(w菐ng)鏍¢€犲児宸ョ▼甯€冭│闋婚亾灏忕法绺界祼(ji茅)锛�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屽公澶у鏇村ソ鐨勫仛濂�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冨伐浣�銆�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冪殑璺笂锛屼綘骞朵笉瀛ょ崹锛屽爡鎸佸埌搴�锛屾垜鍊戝皣涓€鐩磋垏鎮ㄥ悓鍦ㄣ€�
銆€銆€3鏌愭柦宸ュ悎鍚岀磩瀹氬涓嬶細
銆€銆€1)鍚堝悓宸ユ湡鐐�110澶╋紝宸ユ湡鐛庣桨鍧囩偤3000鍏�/澶�(宸插惈绋呴噾)銆�
銆€銆€2)鐣舵煇涓€鍒嗛爡宸ョ▼瀵﹂殯閲忔瘮娓呭柈閲忓娓涜秴閬�10%鏅傦紝瑾�(di脿o)鏁寸稖鍚堝柈鍍�銆�
銆€銆€3)瑕�(gu墨)璨昏不鐜囩偤3.55%锛岀▍閲戠巼鐐�3.41%銆�
銆€銆€4)姗熸闁戠疆瑁滃劅璨荤偤鑷虹彮鍠児鐨�50%锛屼汉鍝$宸ヨ鍎熻不鐐�50鍏�/宸ユ棩銆傞枊宸ュ墠锛屾壙鍖呬汉绶ㄥ埗骞剁稉(j墨ng)鐧�(f膩)鍖呬汉鎵规簴鐨勭恫(w菐ng)绲¤▓鍔冨鍦�3-1鎵€绀�銆�
銆€銆€宸ヤ綔B鍜孖鍏辩敤涓€鑷烘柦宸ユ姊�锛屽彧鑳介爢搴忔柦宸ワ紝涓嶈兘鍚屾檪閫茶銆傝嚭鐝柈鍍圭偤1000鍏�/(鑷�•鐝�)銆�
銆€銆€鏂藉伐閬庣▼涓櫦(f膩)鐢熷涓嬩簨浠讹細
銆€銆€浜嬩欢1锛氭キ(y猫)涓昏姹傝(di脿o)鏁磋ō瑷堟柟妗�锛屼娇宸ヤ綔C鐨勬寔绾�(x霉)鏅傞枔寤堕暦10澶╋紝浜哄摗绐╁伐50宸ユ棩銆�
銆€銆€浜嬩欢2锛欼宸ヤ綔鏂藉伐鍓嶏紝鎵垮寘鏂圭偤浜嗙嵅寰楀伐鏈熸彁鍓嶇崕锛岀稉(j墨ng)鎵跨櫦(f膩)鍖呴洐鏂瑰晢瀹�锛屼娇I宸ヤ綔鎸佺簩(x霉)鏅傞枔绺煭2澶╋紝澧炲姞瓒曞伐鎺柦璨�3500鍏�銆�
銆€銆€浜嬩欢3锛欻宸ヤ綔鏂藉伐閬庣▼涓紝鍕炲嫊鍔涗緵鎳変笉瓒�锛屼娇H宸ヤ綔鎷栧欢浜�5澶�锛屾壙鍖呮柟寮疯(di脿o)鍕炲嫊鍔涗緵鎳変笉瓒虫槸鍥犲ぉ姘g値鐔辨墍鑷�銆�
銆€銆€浜嬩欢4锛氭嫑妯欐枃浠朵腑G宸ヤ綔鐨勬竻鍠伐绋嬮噺鐐�1750m3(缍滃悎鍠児鐐�300鍏�/m3)锛岃垏鏂藉伐鍦栨ǎ涓嶇锛屽闅涘伐绋嬮噺鐐�1900m3銆傜稉(j墨ng)鎵跨櫦(f膩)鍖呴洐鏂瑰晢瀹氾紝鍦℅宸ヤ綔宸ョ▼閲忓鍔犱絾涓嶅奖闊垮洜浜嬩欢1锝炰簨浠�3鑰岃(di脿o)鏁寸殑闋呯洰绺藉伐鏈熺殑鍓嶆彁涓�锛屾瘡瀹屾垚lm3澧炲姞鐨勮稌宸ュ伐绋嬮噺鎸夌稖鍚堝柈鍍�60鍏冭▓绠楄稌宸ヨ不(涓嶈€冩叜鍏朵粬鎺柦璨�)銆�
銆€銆€涓婅堪浜嬩欢鐧�(f膩)鐢熷悗锛屾壙鍖呮柟鍧囧強鏅傚悜鐧�(f膩)鍖呮柟鎻愬嚭浜嗙储璩�锛屽苟寰楀埌浜嗙浉鎳夌殑铏曠悊銆�
銆€銆€鍟忛锛�
銆€銆€1.鎵垮寘鏂规槸鍚﹀彲浠ュ垎鍒ュ氨浜嬩欢1锝炰簨浠�4鎻愬嚭宸ユ湡鍜岃不鐢ㄧ储璩�?瑾槑鐞嗙敱銆�
銆€銆€2.浜嬩欢1锝炰簨浠�4鐧�(f膩)鐢熷悗锛屾壙鍖呮柟鍙緱鍒扮殑鍚堢悊宸ユ湡瑁滃劅鐐哄灏戝ぉ?瑭查爡鐩殑瀵﹂殯宸ユ湡鏄灏戝ぉ?
銆€銆€3.浜嬩欢1锝炰簨浠�4鐧�(f膩)鐢熷悗锛屾壙鍖呮柟鍙緱鍒扮附鐨勮不鐢ㄨ拷鍔犻鏄灏�(瑷堢畻閬庣▼鍜岀祼(ji茅)鏋滃潎浠�-鍏冪偤鍠綅锛岀祼(ji茅)鏋滃彇鏁�)?
銆€銆€鍙冭€冭В鏋愩€愬晱椤�1鍙冭€冪瓟妗堛€�
銆€銆€棣栧厛锛屽伐浣淏鍜屽伐浣淚鍏辩敤涓€鑷烘柦宸ユ姊�锛屽墖鎳夊湪绡€(ji茅)榛�3鑸囩瘈(ji茅)榛�5涔嬮枔閫d竴姊濊櫅绠窔锛屽垽鏂烽棞閸电窔璺細
銆€銆€绶氳矾1锛欰→B→D→G锛�105澶�
銆€銆€绶氳矾2锛欰→B→E→G锛�110澶�(闂滈嵉绶氳矾)
銆€銆€绶氳矾3锛欰→B→E→H锛�90澶�
銆€銆€绶氳矾4锛欰→B→I锛�102澶�
銆€銆€绶氳矾5锛欰→C→F→I锛�103澶�
銆€銆€鍙互鎻愬嚭宸ユ湡鍜岃不鐢ㄧ储璩�锛屽洜閫欐槸妤�(y猫)涓绘噳鎵挎摂鐨勮铂浠伙紝骞朵笖c宸ヤ綔鐨凾F=110-103=7(澶�)锛屽欢瑾�10澶╄秴閬庝簡鍏剁附鏅傚樊锛屽彲浠ョ储璩犲伐鏈�3澶�銆�
銆€銆€瑾槑锛氫簨浠�1鐧�(f膩)鐢熷悗锛岀恫(w菐ng)绲¤▓鍔冪殑闂滈嵉绶氳矾鐧�(f膩)鐢熶簡璁婂寲锛�
銆€銆€绶氳矾l锛欰→B→D→G锛�105澶�
銆€銆€绶氳矾2锛欰→B→E→G锛�110澶�
銆€銆€绶氳矾3锛欰→B→E→H锛�90澶�
銆€銆€绶氳矾4锛欰→B→1锛�102澶�
銆€銆€绶氳矾5锛欰→C→F→1锛�113(103+10)澶�(闂滈嵉绶氳矾)
銆€銆€姝ゆ檪锛屾キ(y猫)涓诲彲闋嗗欢鐨勫悎鍚屽伐鏈熺偤113澶┿€�
銆€銆€浜嬩欢2涓嶈兘鎻愬嚭瓒曞伐璨荤敤绱㈣碃锛屽洜鐐鸿稌宸ユ槸鎵垮寘鍟嗙偤浜嗙嵅寰楀伐鏈熸彁鍓嶇崕銆�
銆€銆€浣咺宸ヤ綔瓒曞伐2澶╁悗锛岀窔璺檪闁撴湁浜嗚畩鍖栵細
銆€銆€绶氳矾1锛欰→B→D→G锛�105澶�
銆€銆€绶氳矾2锛欰→B→E→G锛�110澶�(濡傛寜111澶╁畬鎴�锛孏宸ヤ綔鍙兘鏈�1澶╃殑娼涘姏)
銆€銆€绶氳矾3锛欰→B→E→H锛�90澶�
銆€銆€绶氳矾4锛欰→B→I锛�100(102-2)澶�
銆€銆€绶氳矾5锛欰→C→F→I锛�111(103+10-2)澶�(闂滈嵉绶氳矾)
銆€銆€姝ゆ檪锛�(瀵﹂殯)瀹屾垚鐨勫伐鏈熺偤lll澶�銆�
銆€銆€浜嬩欢3涓嶈兘鎻愬嚭宸ユ湡鍜岃不鐢ㄧ储璩�锛屽洜鐐洪€欐槸鎵垮寘鏂规噳鎵挎摂鐨勮铂浠�锛屾垨閫欐槸鏈夌稉(j墨ng)椹楃殑鎵垮寘鍟嗚兘闋愭脯鍒扮殑棰ㄩ毆銆�
銆€銆€鍙堝洜鐐篐宸ヤ綔鐨勭附鏅傚樊=113-90=23(澶�)锛屾墍浠ュ欢瑾ょ殑5澶╂矑鏈夎秴鍑虹附鏅傚樊锛屽皪瑷堝妰111澶╁畬鎴愭矑鏈夊奖闊�銆�
銆€銆€浜嬩欢4鍙互鎻愬嚭澶氬鍔犲伐绋嬬殑璨荤敤绱㈣碃锛屽洜鐐洪€欐槸妤�(y猫)涓绘噳鎵挎摂鐨勮铂浠�;闆栦笉鑳芥彁鍑哄伐鏈熺储璩�锛屼絾鍙互鎻愬嚭瓒曞伐璨荤殑绱㈣碃銆�
銆€銆€銆愬晱椤�2鍙冭€冪瓟妗堛€�
銆€銆€1)浜嬩欢1涓瑿宸ヤ綔鐨凾F=7澶�锛屽叾鍚堢悊瑁滃劅宸ユ湡=10-7=3(澶�)銆�
銆€銆€2)浜嬩欢2鐨勫悎鐞嗚鍎熷伐鏈�=0澶�銆�
銆€銆€3)浜嬩欢3鐨勫悎鐞嗚鍎熷伐鏈�=0澶┿€�
銆€銆€4)浜嬩欢4鐨勫悎鐞嗚鍎熷伐鏈�=0澶�銆�
銆€銆€鎵垮寘鍟嗗彲寰楀埌鐨勫悎鐞嗗伐鏈熻鍎熷悎瑷堢偤3澶┿€�
銆€銆€瑭插伐绋嬬殑瀵﹂殯宸ユ湡=110+3-2=111(澶�)銆�
銆€銆€銆愬晱椤�3鍙冭€冪瓟妗堛€�
銆€銆€浜嬩欢1锛�
銆€銆€1)浜哄伐璨�=50×50=2500(鍏�)銆�
銆€銆€2)姗熸璨�=1000×50%×l0=5000(鍏�)銆�
銆€銆€缍滃悎鑰冩叜绋呰不=(2500+5000)×(1+3.55%)×(1+3.41%)=8031.08鍏冦€�
銆€銆€浜嬩欢2鍜屼簨浠�3涓嶇敘(ch菐n)鐢熻拷鍔犺不鐢�銆�
銆€銆€浜嬩欢4锛�
銆€銆€1)G宸ヤ綔澶氬鍔犵殑宸ヤ綔閲�=1900-1750=150(m3)锛屽墖
銆€銆€澶氬鍔犵殑璨荤敤=150×300×1.0355×1.0341=48186(鍏�)
銆€銆€G宸ヤ綔鎸夎▓鍔冩瘡澶╁畬鎴愮殑宸ョ▼閲�=1750/35=50m3銆�
銆€銆€澶氬鍔犵殑娓呭柈閲忔墍闇€鐨勫ぉ鏁�(sh霉)=150/50=3(澶�)銆�
銆€銆€鑰屾鏅�锛屾寜瑕佹眰111澶╁畬鎴愬伐绋嬶紝G宸ヤ綔鍙兘鏈�1澶╃殑姗熷嫊鏅傞枔锛屾墍浠ラ渶瑕佽稌宸ラ噺=3-1=2(澶�)銆�
銆€銆€2)澶氬鍔犵殑瓒曞伐璨荤敤=2 ×50×60×1.0355×1.0341=6425(鍏�)銆�
銆€銆€鍥犳キ(y猫)涓诲彲闋嗗欢鐨勫悎鍚屽伐鏈熺偤113澶�锛岃€屽闅涘伐鏈�111澶╋紝鎵€浠ユ彁鍓�2澶╁畬鎴�锛屾晠鐛庡嫷璨荤敤=3000×2=6000(鍏�)銆�
銆€銆€绺借不鐢ㄨ拷鍔犲悎瑷�=803l+48186+6425+6000=68642(鍏�)銆�
銆€ 鐠�(hu谩n)鐞冪恫(w菐ng)鏍″弸鎯呮彁绀�锛氱挵(hu谩n)鐞冪恫(w菐ng)鏍�閫犲児宸ョ▼甯�闋婚亾鏁寸悊浜�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屼互渚垮公鍔╁ぇ瀹舵洿濂界殑鍌欒€冿紝鎴栫櫥閷勯€犲児甯�璜栧锛屼笅杓夎硣鏂�锛屼氦娴佸缈掞紒
绶ㄨ集鎺ㄨ枽锛�
2016骞撮€犲児宸ョ▼甯悇绉戠洰鍌欒€冭榛炲強寰╃繏鏂规硶
鍚勫湴鍗€(q奴)2015骞撮€犲児宸ョ▼甯瓑鏇搁牁鍙栨檪闁撳尟绺�
2016骞撮€犲児宸ョ▼甯倷鑰冩妧宸т箣涓夊€嬫敞鎰忎簨闋�
2016骞撮€犲児宸ョ▼甯敞鍐婁汉鍝″悕鍠€愬尟绺姐€�
閫犲児缍�(j墨ng)椹楀垎浜細瀹夎宸ョ▼闋愮畻涓父鐢ㄧ殑鍚勯爡绯绘暩(sh霉)
鍚勭鍌欒€冿細
2016骞撮€犲児宸ョ▼甯€婂伐绋嬭▓鍍广€嬭€冮粸鏁寸悊鍖附
2016骞撮€犲児宸ョ▼甯€婂湡寤哄伐绋嬨€嬬煡璀橀粸寰╃繏鍖附
2016骞撮€犲児宸ョ▼甯€婇€犲児绠$悊銆嬬珷绡€(ji茅)鑰冮粸鍖附
2015骞撮€犲児宸ョ▼甯€婂悇绉戠洰銆嬬湡椤岃垏绛旀瑙f瀽鍖附
2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬬簿閬歌│椤屽尟绺�
銆€銆€銆愭憳瑕併€�2016骞撮€犲児宸ョ▼甯€冭│鏅傞枔纰哄畾鐐猴細10鏈�15鏃�銆�16鏃�锛岀挵(hu谩n)鐞冪恫(w菐ng)鏍¢€犲児宸ョ▼甯€冭│闋婚亾灏忕法绺界祼(ji茅)锛�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屽公澶у鏇村ソ鐨勫仛濂�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冨伐浣溿€�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冪殑璺笂锛屼綘骞朵笉瀛ょ崹锛屽爡鎸佸埌搴�锛屾垜鍊戝皣涓€鐩磋垏鎮ㄥ悓鍦ㄣ€�
銆€銆€4鏌愬缓瑷爡鐩湁闂滄暩(sh霉)鎿�(j霉)濡備笅锛�
銆€銆€1)寤鸿ō鏈熺偤2骞�锛岄亱鐕熸湡鐐�8骞�锛屽缓瑷姇璩囩偤5000钀厓(涓嶅惈寤鸿ō鏈熻哺娆惧埄鎭�)锛屽叾涓寘鎷劇褰㈣硣鐢�(ch菐n)600钀厓銆傞爡鐩浐瀹氳硣鐢�(ch菐n)鎶曡硣璩囬噾渚嗘簮鐐鸿嚜鏈夎硣閲戝拰璨告锛岃哺娆剧附椤嶇偤2200钀厓锛屽湪寤鸿ō鏈熸瘡骞磋哺浜�1100钀厓锛岃哺娆惧勾鍒╃巼鐐�5.85%(鎸夊瑷堟伅)銆傛祦鍕曡硣閲戠偤900钀厓锛屽叏閮ㄧ偤鑷湁璩囬噾銆�
銆€銆€2)鐒″舰璩囩敘(ch菐n)鍦ㄩ亱鐕熸湡8骞翠腑鍧囧嫽鏀�?c猫)姘ゆ潃?銆傚浐瀹氳硣鐢�(ch菐n)浣跨敤骞撮檺鐐�10骞达紝娈樺€肩偤200钀厓锛屾寜鐓х洿绶氭硶鎶樿垔銆�
銆€銆€3)鍥哄畾璩囩敘(ch菐n)鎶曡硣璨告鍦ㄩ亱鐕熸湡鍓�3骞存寜鐓х瓑椤嶆湰鎭硶鍎熼倓銆�
銆€銆€4)闋呯洰瑷堢畻鏈熺3骞寸殑缍�(j墨ng)鐕熸垚鏈偤1960钀厓锛岃▓绠楁湡绗�4锝炵10骞寸殑缍�(j墨ng)鐕熸垚鏈偤2800钀厓銆�
銆€銆€5)寰╁埄鐝�(xi脿n)鍊肩郴鏁�(sh霉)瑕嬭〃3-1銆�
銆€銆€琛�3-1寰╁埄鐝�(xi脿n)鍊肩郴鏁�(sh霉)琛�
銆€銆€鍟忛(瑷堢畻绲�(ji茅)鏋滃洓鑸嶄簲鍏ヤ繚鐣欏叐浣嶅皬鏁�(sh霉)锛屽悇琛ㄤ腑瑷堢畻鏁�(sh霉)瀛楀洓鑸嶄簲鍏ュ彇鏁存暩(sh霉))锛�
銆€銆€1.瑷堢畻寤鸿ō鏈熻哺娆惧埄鎭€佸浐瀹氳硣鐢�(ch菐n)骞存姌鑸婅不銆佺劇褰㈣硣鐢�(ch菐n)骞存敜閵疯不鍜屾湡鏈浐瀹氳硣鐢�(ch菐n)浣欏€笺€�
銆€銆€2.绶ㄥ埗闋呯洰閭勬湰浠樻伅瑷堝妰琛ㄥ拰绺芥垚鏈不鐢ㄤ及绠楄〃銆�
銆€銆€3.鍋囪ō闋呯洰鍚勫勾鐨勫噲鐝�(xi脿n)閲戞祦閲忓琛�3-2鎵€鍒�锛岃▓绠楄┎闋呯洰璨″嫏鍏�(n猫i)閮ㄦ敹鐩婄巼(i1鑸噄2鐨勫樊椤嶇偤5%)銆�
銆€銆€琛�3-2闋呯洰鍑堢従(xi脿n)閲戞祦閲忚〃
銆€銆€鍙冭€冭В鏋愩€愬晱椤�1鍙冭€冪瓟妗堛€�
銆€銆€骞村闅涘埄鐜�=(1+5.85%/4)4-1=5.98%
銆€銆€绗�1骞存噳瑷堝埄鎭�=(0+1100/2)×5.98%=32.89(钀厓)
銆€銆€绗�2骞存噳瑷堝埄鎭�=(1100+32.89+1100/2)×5.98%=100.64(钀厓)
銆€銆€寤鸿ō鏈熻哺娆惧埄鎭�=32.89+100.64=133.53(钀厓)
銆€銆€鍥哄畾璩囩敘(ch菐n)骞存姌鑸婅不=(5000+133.53-600-200)/10=433.35(钀厓)
銆€銆€鐒″舰璩囩敘(ch菐n)骞存敜閵烽=600/8=75(钀厓)
銆€銆€鍥哄畾璩囩敘(ch菐n)浣欏€�=433.35×(10-8)+200=1066.70(钀厓)
銆€銆€銆愬晱椤�2鍙冭€冪瓟妗堛€�
銆€銆€闀锋湡鍊熸姣忓勾鎳夐倓鏈伅=(2200+133.53)×(A/P锛�5.98%锛�3)=872.67(钀厓)
銆€銆€濉瀹屾垚鐨勯倓鏈粯鎭▓鍔冭〃鍜岀附鎴愭湰璨荤敤浼扮畻琛ㄨ琛�3-12鍜岃〃3-13銆�
銆€銆€銆愬晱椤�3鍙冭€冪瓟妗堛€�
銆€銆€闋呯洰绱▓鎶樼従(xi脿n)鍑堢従(xi脿n)閲戞祦閲忚▓绠楄〃瑕嬭〃3-4銆�
銆€銆€琛�3.14绱▓鎶樼従(xi脿n)鍑堢従(xi脿n)閲戞祦閲忚▓绠楄〃
銆€銆€鍒╃敤鍏�(n猫i)鎻掕│绠楁硶锛岃▓绠楄病鍕欏収(n猫i)閮ㄦ敹鐩婄巼FIRR锛�
銆€銆€FIRR=15%+(20%-15%)24/(24+1)=19.80%
銆€銆€璨″嫏鍏�(n猫i)閮ㄦ敹鐩婄巼FIRR=19.80%銆�
銆€ 鐠�(hu谩n)鐞冪恫(w菐ng)鏍″弸鎯呮彁绀�锛氱挵(hu谩n)鐞冪恫(w菐ng)鏍�閫犲児宸ョ▼甯�闋婚亾鏁寸悊浜�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屼互渚垮公鍔╁ぇ瀹舵洿濂界殑鍌欒€冿紝鎴栫櫥閷勯€犲児甯�璜栧锛屼笅杓夎硣鏂�锛屼氦娴佸缈�锛�
绶ㄨ集鎺ㄨ枽锛�
2016骞撮€犲児宸ョ▼甯悇绉戠洰鍌欒€冭榛炲強寰╃繏鏂规硶
鍚勫湴鍗€(q奴)2015骞撮€犲児宸ョ▼甯瓑鏇搁牁鍙栨檪闁撳尟绺�
2016骞撮€犲児宸ョ▼甯倷鑰冩妧宸т箣涓夊€嬫敞鎰忎簨闋�
2016骞撮€犲児宸ョ▼甯敞鍐婁汉鍝″悕鍠€愬尟绺姐€�
閫犲児缍�(j墨ng)椹楀垎浜細瀹夎宸ョ▼闋愮畻涓父鐢ㄧ殑鍚勯爡绯绘暩(sh霉)
鍚勭鍌欒€冿細
2016骞撮€犲児宸ョ▼甯€婂伐绋嬭▓鍍广€嬭€冮粸鏁寸悊鍖附
2016骞撮€犲児宸ョ▼甯€婂湡寤哄伐绋嬨€嬬煡璀橀粸寰╃繏鍖附
2016骞撮€犲児宸ョ▼甯€婇€犲児绠$悊銆嬬珷绡€(ji茅)鑰冮粸鍖附
2015骞撮€犲児宸ョ▼甯€婂悇绉戠洰銆嬬湡椤岃垏绛旀瑙f瀽鍖附
2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬬簿閬歌│椤屽尟绺�
銆€銆€銆愭憳瑕併€�2016骞撮€犲児宸ョ▼甯€冭│鏅傞枔纰哄畾鐐猴細10鏈�15鏃ャ€�16鏃�锛岀挵(hu谩n)鐞冪恫(w菐ng)鏍¢€犲児宸ョ▼甯€冭│闋婚亾灏忕法绺界祼(ji茅)锛�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屽公澶у鏇村ソ鐨勫仛濂�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冨伐浣�銆�2016骞撮€犲児宸ョ▼甯€冭│鍌欒€冪殑璺笂锛屼綘骞朵笉瀛ょ崹锛屽爡鎸佸埌搴曪紝鎴戝€戝皣涓€鐩磋垏鎮ㄥ悓鍦�銆�
銆€銆€5鏌愪紒妤�(y猫)闋愭姇璩囨煇涓€鐭冲寲闋呯洰锛岃ō瑷堢敓鐢�(ch菐n)鑳藉姏鐐�45钀瑃锛屽凡鐭ョ敓鐢�(ch菐n)鑳藉姏鐐�30钀瑃鐨勫悓椤為爡鐩姇鍏ヨō鍌欒不鐢ㄧ偤30000钀厓锛岃ō鍌欑稖鍚堣(di脿o)鏁寸郴鏁�(sh霉) 1.1锛岃┎椤為爡鐩敓鐢�(ch菐n)鑳藉姏鎸囨暩(sh霉)浼拌▓鐐�0.8銆傝┎椤為爡鐩殑寤虹瓚宸ョ▼璨绘槸瑷倷璨荤殑10%锛屽畨瑁濆伐绋嬭不鐢ㄦ槸瑷倷璨荤殑20%锛屽叾浠栧伐绋嬭不鐢ㄦ槸瑷倷璨荤殑10%锛岄€欎笁闋呯殑缍滃悎瑾�(di脿o)鏁寸郴鏁�(sh霉)鐐�1.0锛屽叾浠栨姇璩囪不鐢ㄤ及绠楃偤l000钀厓銆傞爡鐩缓瑷湡鐐�3骞达紝鎶曡硣閫插害瑷堝妰锛氱涓€骞�30%锛岀浜屽勾50%锛岀涓夊勾20%锛屽缓瑷墠鏈熺殑骞存暩(sh霉)鍋囪ō鐐�0銆�
銆€銆€鍩烘湰闋愬倷璨荤巼鐐�10%锛屽缓瑷湡鍏�(n猫i)鐢熺敘(ch菐n)璩囨枡婕插児闋愬倷璨荤巼鐐�5%銆傝┎闋呯洰鐨勮嚜鏈夎硣閲�50000钀厓锛屽叾浣欓€氶亷閵€琛岃哺娆剧嵅寰�锛屽勾鍒╃巼鐐�8%锛屾寜瀛h▓鎭�锛岃哺娆剧櫦(f膩)鏀鹃€插害鑸囬爡鐩姇璩囬€插害涓€鑷淬€�
銆€銆€瑭查爡鐩仈鍒拌ō瑷堢敓鐢�(ch菐n)鑳藉姏浠ュ悗锛屽叏寤犲畾鍝�1100浜�锛屽伐璩囪垏绂忓埄璨绘寜鐓ф瘡浜烘瘡骞�12000鍏冧及绠楋紝姣忓勾鐨勫叾浠栬不鐢ㄧ偤860钀厓(鍏朵腑鍏朵粬鍒堕€犺不鐢� 300钀厓)銆傚勾澶栬臣鍟嗗搧鎴栨湇鍕欒不鐢�900钀厓锛屽勾澶栬臣鍘熸潗鏂�銆佺噧鏂欏強鍕曞姏璨荤偤6200钀厓锛屽勾淇悊璨荤偤500钀厓锛屽勾缍�(j墨ng)鐕熸垚鏈偤4500钀厓锛屽勾鐕熸キ(y猫)璨荤敤蹇界暐涓嶈▓锛屽勾闋愭敹鐕熸キ(y猫)鏀跺叆鐐�1200钀厓銆傚悇闋呮祦鍕曡硣閲戠殑鏈€浣庡懆杞�(zhu菐n)澶╂暩(sh霉)锛氭噳鏀惰超娆�30澶�锛岄爯浠樿超娆�20澶�锛岀従(xi脿n)閲�45澶╋紝瀛樿波涓悇妲�(g貌u)鎴愰爡鐨勫懆杞�(zhu菐n)娆℃暩(sh霉)鍧囩偤 40澶�锛屾噳浠樿超娆�30澶�锛岄爯鏀惰超娆�35澶�銆�
銆€銆€鍟忛(瑷堢畻绲�(ji茅)鏋滀繚鐣欏叐浣嶅皬鏁�(sh霉))锛�
銆€銆€1.浼扮畻寤鸿ō鏈熷€熸鍒╂伅銆�
銆€銆€2.鐢ㄥ垎闋呰┏绱颁及绠楁硶浼扮畻鎿缓闋呯洰鐨勬祦鍕曡硣閲�锛岀法鍒舵祦鍕曡硣閲戞姇璩囦及绠楄〃銆�
銆€銆€3.浼扮畻寤鸿ō闋呯洰鐨勭附鎶曡硣椤�銆�
銆€銆€鍙冭€冭В鏋愩€愬晱椤�1鍙冭€冪瓟妗堛€�
銆€銆€1)鐢熺敘(ch菐n)鑳藉姏鎸囨暩(sh霉)娉曚及绠楄ō鍌欒不=30000×(45/30)0. 8×1.1=45644.34(钀厓)
銆€銆€2)鐢ㄧ郴鏁�(sh霉)浼扮畻娉曚及绠楅潨鎱�(t脿i)鎶曡硣=45644.34×(1+10%×1.0+20%×l.0+10%× 1.0)+1000=64902.08(钀厓)
銆€銆€鍩烘湰闋愬倷璨�=64902.08×10%=6490.21(钀厓)
銆€銆€鍖呭惈鍩烘湰闋愬倷璨荤殑闈滄厠(t脿i)鎶曡硣=64902.08+6490.21=71392.29(钀厓)
銆€銆€3)瑷堢畻婕插児闋愬倷璨伙細
銆€銆€鎸夌収鏂扮殑婕插児闋愬倷璨荤殑瑷堢畻鍏紡锛屾湰椤屽缓瑷墠鏈熺殑骞存暩(sh霉)鐐�0銆�
銆€銆€婕插児闋愬倷璨籔F=71392.29×30%×[(1+5%)0. 5×(1+5%)1-1-1]+71392.29×50%×[(1+5%)0. 5×(1+5%)2-1-1]+71392.29×20%×[(1+5%)0.5×(1+5%)3-1-1]=528.91+2710.40+1852.29
銆€銆€=5091.60(钀厓)
銆€銆€4)瑷堢畻寤鸿ō鏈熷€熸鍒╂伅锛�
銆€銆€瀵﹂殯骞村埄鐜�=(1+8%/4)4-1=8.24%
銆€銆€绗�1骞村€熸椤�=绗�1骞寸殑鎶曡硣瑷堝妰椤嶄竴绗�1骞磋嚜鏈夎硣閲戞姇璩囬
銆€銆€=(71392.29+5091.60—50000)×30%=7945.20(钀厓)
銆€銆€绗�1骞村埄鎭�=7945.2/2 × 8.24%=327.34(钀厓)
銆€銆€绗�2骞村埄鎭�=(7945.2+327.34+13242/2)×8.24%=1227.23(钀厓)
銆€銆€绗�3骞村埄鎭�=(7945.2+327.34+13242+1227.23+1859.04/2)×8.24%=1950.51(钀厓)
銆€銆€寤鸿ō鏈熷€熸鍒╂伅=327.34+1227.23+1950.51=3505.08(钀厓)
銆€銆€銆愬晱椤�2鍙冭€冪瓟妗堛€�
銆€銆€鎳夋敹璩=骞寸稉(j墨ng)鐕熸垚鏈�/鎳夋敹璩骞村懆杞�(zhu菐n)娆℃暩(sh霉)=4500/(360/30)=375(钀厓)
銆€銆€闋愪粯璩=澶栬臣鍟嗗搧鎴栨湇鍕欏勾璨荤敤閲戦/闋愪粯璩骞村懆杞�(zhu菐n)娆℃暩(sh霉)=900/(360/20)=50(钀厓)
銆€銆€鐝�(xi脿n)閲�=(骞村伐璩囩鍒╄不+骞村叾浠栬不鐢�)/鐝�(xi脿n)閲戝勾鍛ㄨ綁(zhu菐n)娆℃暩(sh霉)=(1.2×1100+860)/(360/45)=272.50(钀厓)
銆€銆€澶栬臣鍘熸潗鏂欍€佺噧鏂欒不鐢�=骞村璩煎師鏉愭枡銆佺噧鏂欒不鐢�/瀛樿波骞村懆杞�(zhu菐n)娆℃暩(sh霉)=6200/(360/40)=688.89(钀厓)
銆€銆€鍦ㄧ敘(ch菐n)鍝佸児鍊�=(骞村伐璩囩鍒╄不+骞村叾浠栧埗閫犺不+骞村璩煎師鏉愭枡銆佺噧鏂欏嫊鍔涜不+骞翠慨鐞嗚不)/瀛樿波骞村懆杞�(zhu菐n)娆℃暩(sh霉)=(1.2×1100+300+6200+500)/(360/40)=924.44(钀厓)
銆€銆€鐢�(ch菐n)鎴愬搧鍍瑰€�=(骞寸稉(j墨ng)鐕熸垚鏈竴骞寸嚐妤�(y猫)璨荤敤)/瀛樿波骞村懆杞�(zhu菐n)娆℃暩(sh霉)=4500/(360/40)=500(钀厓)
銆€銆€瀛樿波鍍瑰€�=澶栬臣鍘熸潗鏂�銆佺噧鏂欒不鐢�+鍦ㄧ敘(ch菐n)鍝佸児鍊�+鐢�(ch菐n)鎴愬搧鍍瑰€�=688.89+924.44+500=2113.33(钀厓)
銆€銆€娴佸嫊璩囩敘(ch菐n)=鎳夋敹璩+闋愪粯璩+瀛樿波+鐝�(xi脿n)閲�=375+50+2113.33+272.50=2810.83(钀厓)
銆€銆€鎳変粯璩=澶栬臣鍘熸潗鏂欍€佺噧鏂欏嫊鍔涘強鍏朵粬鏉愭枡骞磋不鐢�/鎳変粯璩骞村懆杞�(zhu菐n)娆℃暩(sh霉)=6200/(360/30)=516.67(钀厓)
銆€銆€闋愭敹璩=闋愭敹鐨勭嚐妤�(y猫)鏀跺叆骞撮噾椤�/闋愭敹璩骞村懆杞�(zhu菐n)娆℃暩(sh霉)=1200/(360/35)=116.67(钀厓)
銆€銆€娴佸嫊璨犲偟=鎳変粯璩+闋愭敹璩=516.67+116.67=633.34(钀厓)
銆€銆€娴佸嫊璩囬噾=娴佸嫊璩囩敘(ch菐n)-娴佸嫊璨犲偟=2810.83-633.34=2177.49(钀厓)
銆€銆€濉瀹屾垚鐨勬祦鍕曡硣閲戜及绠楄〃瑕嬭〃6.12銆�
銆€銆€銆愬晱椤�3鍙冭€冪瓟妗堛€�
銆€銆€寤鸿ō闋呯洰绺芥姇璩囦及绠楅=鍥哄畾璩囩敘(ch菐n)鎶曡硣浼扮畻绺介+娴佸嫊璩囬噾=71392.29+5091.60+3505.08+2177.49=82166.46(钀厓)銆�
銆€ 鐠�(hu谩n)鐞冪恫(w菐ng)鏍″弸鎯呮彁绀�锛氱挵(hu谩n)鐞冪恫(w菐ng)鏍�閫犲児宸ョ▼甯�闋婚亾鏁寸悊浜�2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬮殠娈垫脯瑭﹂涓€锛屼互渚垮公鍔╁ぇ瀹舵洿濂界殑鍌欒€冿紝鎴栫櫥閷勯€犲児甯�璜栧锛屼笅杓夎硣鏂�锛屼氦娴佸缈�锛�
绶ㄨ集鎺ㄨ枽锛�
2016骞撮€犲児宸ョ▼甯悇绉戠洰鍌欒€冭榛炲強寰╃繏鏂规硶
鍚勫湴鍗€(q奴)2015骞撮€犲児宸ョ▼甯瓑鏇搁牁鍙栨檪闁撳尟绺�
2016骞撮€犲児宸ョ▼甯倷鑰冩妧宸т箣涓夊€嬫敞鎰忎簨闋�
2016骞撮€犲児宸ョ▼甯敞鍐婁汉鍝″悕鍠€愬尟绺姐€�
閫犲児缍�(j墨ng)椹楀垎浜細瀹夎宸ョ▼闋愮畻涓父鐢ㄧ殑鍚勯爡绯绘暩(sh霉)
鍚勭鍌欒€冿細
2016骞撮€犲児宸ョ▼甯€婂伐绋嬭▓鍍广€嬭€冮粸鏁寸悊鍖附
2016骞撮€犲児宸ョ▼甯€婂湡寤哄伐绋嬨€嬬煡璀橀粸寰╃繏鍖附
2016骞撮€犲児宸ョ▼甯€婇€犲児绠$悊銆嬬珷绡€(ji茅)鑰冮粸鍖附
2015骞撮€犲児宸ョ▼甯€婂悇绉戠洰銆嬬湡椤岃垏绛旀瑙f瀽鍖附
2016骞撮€犲児宸ョ▼甯€婃渚嬪垎鏋愩€嬬簿閬歌│椤屽尟绺�
-
2024涓€绾ч€犱环宸ョ▼甯堛€婂缓璁惧伐绋嬮€犱环绠$悊銆嬬湡棰樺強绛旀瑙f瀽
闂傚倸鍊搁幊蹇涘磿瀹曞洠鍋撶憴鍕枙闁轰礁绉撮~銏ゅ及閿燂拷 106濠电偛鐡ㄧ划宀勫箹椤愶箑绀勯柨鐔哄Т绾剧粯鎱ㄥ┑鍥ㄢ枎 闂備胶枪椤戝棗鐣濋幖浣碘偓鍌炴晸閿燂拷 -
2023涓€绾ч€犱环宸ョ▼甯堛€婂缓璁惧伐绋嬮€犱环绠$悊銆嬬湡棰樺強绛旀瑙f瀽
闂傚倸鍊搁幊蹇涘磿瀹曞洠鍋撶憴鍕枙闁轰礁绉撮~銏ゅ及閿燂拷 18濠电偛鐡ㄧ划宀勫箹椤愶箑绀勯柨鐔哄Т绾剧粯鎱ㄥ┑鍥ㄢ枎 闂備胶枪椤戝棗鐣濋幖浣碘偓鍌炴晸閿燂拷 -
2022涓€绾ч€犱环宸ョ▼甯堛€婂缓璁惧伐绋嬮€犱环绠$悊銆嬬湡棰�
闂傚倸鍊搁幊蹇涘磿瀹曞洠鍋撶憴鍕枙闁轰礁绉撮~銏ゅ及閿燂拷 5濠电偛鐡ㄧ划宀勫箹椤愶箑绀勯柨鐔哄Т绾剧粯鎱ㄥ┑鍥ㄢ枎 闂備胶枪椤戝棗鐣濋幖浣碘偓鍌炴晸閿燂拷 -
2021涓€绾ч€犱环宸ョ▼甯堛€婂缓璁惧伐绋嬮€犱环绠$悊銆嬬湡棰樺強绛旀瑙f瀽
闂傚倸鍊搁幊蹇涘磿瀹曞洠鍋撶憴鍕枙闁轰礁绉撮~銏ゅ及閿燂拷 3濠电偛鐡ㄧ划宀勫箹椤愶箑绀勯柨鐔哄Т绾剧粯鎱ㄥ┑鍥ㄢ枎 闂備胶枪椤戝棗鐣濋幖浣碘偓鍌炴晸閿燂拷
鏈€鏂拌硣瑷�
- 2025骞翠竴绱氶€犲児甯€婂伐绋嬭▓鍍广€嬫槗閷锛氬悎鍚屽児娆捐(di脿o)鏁�2024-11-29
- 2025骞翠竴绱氶€犲児甯€婂畨瑁濊▓閲忋€嬫槗閷锛氬缓绛戞櫤鑳藉寲宸ョ▼2024-11-22
- 2024骞翠竴绱氶€犲児甯€婂湡寤鸿▓閲忋€嬭€冭│鐪熼鍙婄瓟妗�31-40椤�2024-10-23
- 2024骞翠竴绱氶€犲児甯€婂畨瑁濊▓閲忋€嬫槗閷锛氶€氫俊瑷倷鍙婄窔璺伐绋�2024-10-12
- 2024骞翠竴绱氶€犲児甯€婂畨瑁濊▓閲忋€嬫槗閷锛氳嚜鍕曟帶鍒剁郴绲�(t菕ng)2024-10-10
- 鍏嶈不鍒嗕韩锛�2024骞翠竴绱氶€犲児甯悇绉戠洰钀汉?锛熻抗銊堫悓?/a>2024-10-09
- 蹇呭仛锛�2024骞翠竴绱氶€犲児甯€婂畨瑁濊▓閲忋€嬫槗閷2024-10-09
- 蹇呭仛锛�2024骞翠竴绱氶€犲児甯€婂伐绋嬭▓鍍广€嬫槗閷2024-10-08
- 蹇呭仛锛�2024骞翠竴绱氶€犲児甯€婇€犲児绠$悊銆嬫槗閷2024-09-18
- 閬垮潙锛�2024骞翠竴绱氶€犲児甯€婂伐绋嬭▓鍍广€嬫槗閷2024-09-12