銆€銆€浜屻€佺稖鍚堥鐠�(hu谩n)鐞冪挵(hu谩n)鐞冪恫(w菐ng)鏍＄恫(w菐ng)鏍�鐠�(hu谩n)鐞冪挵(hu谩n)鐞冪恫(w菐ng)鏍＄恫(w菐ng)鏍�

銆€銆€1.

銆€銆€涓嬪垪鎴垮湴鐢�(ch菐n)浼板児鍫卞憡瀛樺湪澶氳檿閷锛岃珛鎸囨槑鍏朵腑鐨�13铏�(姣忔寚鏄庝竴铏曢尟瑾ゅ緱3鍒嗭紝鏈鍏ㄥ皪寰�40鍒�銆傛瘡鍊嬮尟瑾ゅ皪鎳�(y墨ng)涓€鍊嬪簭铏�锛屾湭灏囬尟瑾ゅ収(n猫i)瀹瑰鍦ㄥ簭铏熷悗闈㈢┖鏍艰檿鐨勪笉瑷堝垎)

銆€銆€鎴垮湴鐢�(ch菐n)鎶垫娂浼板児鍫卞憡鐠�(hu谩n)鐞冪挵(hu谩n)鐞冪恫(w菐ng)鏍＄恫(w菐ng)鏍�

銆€銆€浼板児闋呯洰鍚嶇ū锛�××鎴垮湴鐢�(ch菐n)鍦ㄥ缓宸ョ▼鎶垫娂鍍瑰€艰⿻浼�

銆€銆€濮旀墭鏂癸細××鎴垮湴鐢�(ch菐n)闁嬬櫦(f膩)鏈夐檺鍏徃

銆€銆€浼板児鏂癸細××鎴垮湴鐢�(ch菐n)浼板児鏈夐檺璨换鍏徃

銆€銆€浼板児浜哄摗锛�×××

銆€銆€浼板児浣滄キ(y猫)鏃ユ湡锛�2008骞�6鏈�14鏃ヨ嚦2008骞�6鏈�19鏃�

銆€銆€鐩寗(鐣�)

銆€銆€鑷村鎵樻柟鍑�(鐣�)

銆€銆€娉ㄥ唺鎴垮湴鐢�(ch菐n)浼板児甯伈鏄�(鐣�)

銆€銆€浼板児鐨勫亣瑷�(sh猫)鍜岄檺鍒舵浠�(鐣�)

銆€銆€××鎴垮湴鐢�(ch菐n)鍦ㄥ缓宸ョ▼鎶垫娂浼板児绲�(ji茅)鏋滃牨鍛�

銆€銆€涓€銆佸鎵樻柟鐠�(hu谩n)鐞冪挵(hu谩n)鐞冪恫(w菐ng)鏍＄恫(w菐ng)鏍�鐠�(hu谩n)鐞冪挵(hu谩n)鐞冪恫(w菐ng)鏍＄恫(w菐ng)鏍�

銆€銆€××鎴垮湴鐢�(ch菐n)闁嬬櫦(f膩)鏈夐檺鍏徃锛屾妲�(g貌u)鍦板潃(鐣�)锛屾硶瀹氫唬琛ㄤ汉(鐣�)锛�

銆€銆€鍦板潃(鐣�)锛岃伅(li谩n)绯婚浕瑭�(鐣�)銆�

銆€銆€浜�銆佷及鍍规柟

銆€銆€××鎴垮湴鐢�(ch菐n)浼板児鏈夐檺璨换鍏徃锛屾妲�(g貌u)鍦板潃(鐣�)锛屾硶瀹氫唬琛ㄤ汉(鐣�)锛�

銆€銆€鍦板潃(鐣�)锛岃伅(li谩n)绯婚浕瑭�(鐣�)銆�

銆€銆€涓�銆佷及鍍瑰皪璞�

銆€銆€浼板児灏嶈薄鐐轰綅浜�××甯�××澶ч亾××铏�××鎴垮湴鐢�(ch菐n)鍦ㄥ缓宸ョ▼锛岃睛鐞嗕簡銆婂缓绛戝伐绋嬫柦宸ヨū鍙瓑銆嬨€併€婂缓瑷�(sh猫)宸ョ▼瑕�(gu墨)鍔冭ū鍙瓑銆�銆併€婂缓瑷�(sh猫)鐢ㄥ湴瑕�(gu墨)鍔冭ū鍙瓑銆嬪拰銆婂湅鏈夊湡鍦颁娇鐢ㄨ瓑銆嬨€備及鍍瑰皪璞＄偤××鎴垮湴鐢�(ch菐n)闁嬬櫦(f膩)鏈夐檺鍏徃鎵€鏈�銆�

銆€銆€浼板児灏嶈薄绔ｅ伐鍚�锛屽缓绛戠附灞ゆ暩(sh霉)鐐哄湴闈竷灞�銆佸湴涓嬩竴灞�锛屽叾涓紝绗竴灞ゅ缓绛戦潰绌嶇偤3963.50骞虫柟绫�锛岀浜屽堡寤虹瓚闈㈢⿳鐐�3661.26骞虫柟绫筹紝绗笁灞ゅ缓绛戦潰绌嶇偤3865.65骞虫柟绫�锛岀鍥涘堡寤虹瓚闈㈢⿳鐐�4087.62骞虫柟绫筹紝绗簲灞ゅ缓绛戦潰绌嶇偤3511.13骞虫柟绫�锛岀鍏堡寤虹瓚闈㈢⿳鐐�1893.32骞虫柟绫�锛岀涓冨堡寤虹瓚闈㈢⿳鐐�1810.04骞虫柟绫�锛屽湴涓嬪堡寤虹瓚闈㈢⿳鐐�4142.22骞虫柟绫�,绺藉缓绛戦潰绌嶇偤26934.74骞虫柟绫炽€備及鍍瑰皪璞＄殑鍦熷湴浣跨敤娆�(qu谩n)椤炲瀷鐐哄嚭璁撱€佺敤閫旂偤鍟嗘キ(y猫)锛岀祩姝㈡棩鏈熺偤2044骞�6鏈�22鏃�锛屽湡鍦颁娇鐢ㄦ瑠(qu谩n)绺介潰绌嶇偤6346.90骞虫柟绫�銆�

銆€銆€浼板児灏嶈薄鐐洪嫾娣风祼(ji茅)妲�(g貌u)澶氬堡寤虹瓚锛屼富楂旂祼(ji茅)妲�(g貌u)鐐烘鏋跺壀鍔涘⒒锛屽叾瀹圭⿳鐜囩偤3.49锛屽缓绛戝瘑搴︾偤0.62銆備簬2006骞�10鏈堝嫊宸�锛屽湪浼板児鏅傞粸澶ф〒涓婚珨宸插畬宸ワ紝鍦伴潰涓€鑷充竷灞ゅ瑁濆凡瀹屾垚涓€鍗�锛屽収(n猫i)瑁濆凡闁嬪璨煎湴闈㈢銆傚叾姘�銆侀浕銆侀浕瑭辩绶氬凡闋�(y霉)鍩�锛屽凡瀹夎涓昏瑷�(sh猫)鏂�銆佽ō(sh猫)鍌欐湁锛氫腑澶┖瑾�(di脿o)銆侀珮銆佷綆鍗€(q奴)鐢熸椿绲︽按绠便€佺伀鐏�(z膩i)鑷嫊鍫辫绯荤当(t菕ng)鍙婅嚜鍕曞櫞鐏戞粎鐏郴绲�(t菕ng)銆佸湴涓嬪閫氶ⅷ绯荤当(t菕ng)銆佹秷闃查€氶ⅷ绯荤当(t菕ng)绛夎ō(sh猫)鏂借ō(sh猫)鍌欏潎宸插畨瑁�銆傛鍦ㄩ€茶鍓嶆湡瀹夎婧栧倷鐨勮ō(sh猫)鏂�銆佽ō(sh猫)鍌欐湁锛氬鐢ㄥ瀭鐩村崌闄嶆鍏╅儴銆佽鍏夐浕姊竴閮�銆佽波鐢ㄥ瀭鐩村崌闄嶆涓€閮ㄣ€佸晢鍫村収(n猫i)鑷嫊鎵舵鍏儴銆�

銆€銆€鍥�銆佷及鍍圭洰鐨�

銆€銆€鐐烘姷鎶艰哺娆炬彁渚涘児鏍煎弮鑰冧緷鎿�(j霉)

銆€銆€浜�銆佷及鍍规檪榛�

銆€銆€2008骞�6鏈�14鏃�

銆€銆€鍏�銆佸児鍊煎畾缇�

銆€銆€鏈牨鍛婃墍纰哄畾鐨勬埧鍦扮敘(ch菐n)鍍瑰€�锛屾槸鏍规摎(j霉)鏈牨鍛婄殑浼板児鐩殑銆佸湪鍏枊甯傚牬姊濅欢涓嬬殑浠ュ叾鐢�(ch菐n)娆�(qu谩n)鐢ㄩ€旀寔绾�(x霉)浣跨敤纰哄畾鐨勪及鍍规檪榛炰笂鐨勫叕闁嬪競鍫村児鏍�銆�

銆€銆€涓�銆佷及鍍逛緷鎿�(j霉)(鐣�)

銆€銆€鍏�銆佷及鍍瑰師鍓�

銆€銆€鐛ㄧ珛銆佸瑙€銆佸叕姝ｅ師鍓�;鍚堟硶鍘熷墖;鏈€楂樻渶浣充娇鐢ㄥ師鍓�;鏇夸唬鍘熷墖;浼板児鏅傞粸鍘熷墖銆�

銆€銆€涔�銆佷及鍍规柟娉�

銆€銆€鐢变簬浼板児灏嶈薄鏄湪寤哄伐绋�锛岀己灏戝彲姣斿渚嬪拰鐢�(ch菐n)鐢熸敹鐩婄殑姊濅欢锛岃€屽叿鏈夐枊鐧�(f膩)娼涘姏锛屽洜姝ら鍏堥伕鐢ㄥ亣瑷�(sh猫)闁嬬櫦(f膩)娉曞皪鍏堕€茶浼板児锛岀劧鍚庨伕鐢ㄦ垚鏈硶閫茶浼板児锛屾渶鍚庡皣鍏╃ó浼板児鏂规硶鐨勪及鍍瑰€奸€茶缍滃悎铏曠悊寰楀嚭浼板児灏嶈薄鐨勬渶绲備及鍍圭祼(ji茅)鏋滐紝鍋囪ō(sh猫)闁嬬櫦(f膩)娉曞氨鏄爯(y霉)瑷堜及鍍瑰皪璞￠枊鐧�(f膩)瀹屾垚鍚庣殑鍍瑰€�锛屾墸闄ら爯(y霉)瑷堝悗绾�(x霉)闁嬬櫦(f膩)寤鸿ō(sh猫)鐨勫闅涙敮鍑哄強鎳�(y墨ng)寰楀埄娼や締姹傚彇浼板児灏嶈薄鍍瑰€肩殑鏂规硶銆�

銆€銆€鎴愭湰娉曞氨鏄互鎴垮湴鐢�(ch菐n)鍍规牸鐨勫悇鍊嬫(g貌u)鎴愰儴鍒嗙殑绱姞鐐哄熀绀�(ch菙)渚嗘眰鍙栦及鍍瑰皪璞℃埧鍦扮敘(ch菐n)鍍瑰€肩殑鏂规硶銆�

銆€銆€鍗�銆佷及鍍圭祼(ji茅)鏋�

銆€銆€缍�(j墨ng)閬庢脯绠�锛岀⒑瀹氫及鍍瑰皪璞�××鎴垮湴鐢�(ch菐n)鍦ㄥ缓宸ョ▼鍦ㄤ及鍍规檪榛�2008骞�6鏈�14鏃ョ殑鎶垫娂鍍瑰€肩偤80659445.4鍏�(澶у锛氫汉姘戝梗鎹屼粺闆堕櫢鎷句紞钀帠浠熻倖浣拌倖鎷句紞鍏冭倖瑙掓暣)銆�

銆€銆€鍗佷竴銆佷及鍍逛汉鍝�

銆€銆€娉ㄥ唺鎴垮湴鐢�(ch菐n)浼板児甯細×××銆�×××

銆€銆€鍗佷簩銆佷及鍍逛綔妤�(y猫)鏃ユ湡

銆€銆€2008骞�6鏈�14鏃ヨ嚦2008骞�6鏈�19鏃�

銆€銆€鍗佷笁銆佷及鍍瑰牨鍛婃噳(y墨ng)鐢ㄧ殑鏈夋晥鏈�(鐣�)

銆€銆€鍗佸洓銆佷及鍍瑰牨鍛婁娇鐢ㄨ鏄庛€侀ⅷ闅彁绀哄拰璁婄従(xi脿n)鑳藉姏绛夊垎鏋�(鐣�)

銆€銆€××鎴垮湴鐢�(ch菐n)鍦ㄥ缓宸ョ▼鎶垫娂浼板児鎶€琛�(sh霉)鍫卞憡

銆€銆€涓€銆佸鐗╃媭娉佸垎鏋�(鐣�)

銆€銆€浜�銆佸崁(q奴)浣嶇媭娉佸垎鏋�(鐣�)

銆€銆€涓�銆佹瑠(qu谩n)鐩婄媭娉佸垎鏋�(鐣�)

銆€銆€鍥涖€佹渶楂樻渶浣充娇鐢ㄥ垎鏋�

銆€銆€浜�銆佷及鍍规柟娉曢伕鐢�

銆€銆€鐢变簬浼板児灏嶈薄鏄湪寤哄伐绋嬶紝缂哄皯鍙瘮瀵︿緥鍜岀敘(ch菐n)鐢熸敹鐩婄殑姊濅欢锛岃€屽叿鏈夐枊鐧�(f膩)娼涘姏锛屽洜姝ら鍏堥伕鐢ㄥ亣瑷�(sh猫)闁嬬櫦(f膩)娉曞皪鍏堕€茶浼板児锛岀劧鍚庨伕鐢ㄦ垚鏈硶閫茶浼板児锛屾渶鍚庡皣鍏╃ó浼板児鏂规硶鐨勪及鍍瑰€奸€茶缍滃悎铏曠悊寰楀嚭浼板児灏嶈薄鐨勬渶绲備及鍍圭祼(ji茅)鏋�

銆€銆€鍋囪ō(sh猫)闁嬬櫦(f膩)娉曞氨鏄爯(y霉)瑷堜及鍍瑰皪璞￠枊鐧�(f膩)瀹屾垚鍚庣殑鍍瑰€硷紝鎵ｉ櫎闋�(y霉)瑷堝悗绾�(x霉)闁嬬櫦(f膩)寤鸿ō(sh猫)鐨勫闅涙敮鍑哄強鎳�(y墨ng)寰楀埄娼や締姹傚彇浼板児灏嶈薄鍍瑰€肩殑鏂规硶銆�

銆€銆€鎴愭湰娉曞氨鏄互鎴垮湴鐢�(ch菐n)鍍规牸鐨勫悇鍊嬫(g貌u)鎴愰儴鍒嗙殑绱姞鐐哄熀绀�(ch菙)渚嗘眰鍙栦及鍍瑰皪璞℃埧鍦扮敘(ch菐n)鍍瑰€肩殑鏂规硶銆�

銆€銆€鍏�銆佷及鍍规脯绠楅亷绋�

銆€銆€(涓€)閬嬬敤鍋囪ō(sh猫)闁嬬櫦(f膩)娉曟眰鍙栦及鍍瑰皪璞＄殑鍍规牸

銆€銆€1.鍋囪ō(sh猫)闁嬬櫦(f膩)娉曚及鍍圭殑瑷堢畻鍏紡

銆€銆€鍦ㄥ缓宸ョ▼鍍规牸=绾�(x霉)寤哄畬鎴愬悗鐨勬埧鍦扮敘(ch菐n)鍍瑰€�-绾�(x霉)寤烘垚鏈�-绠＄悊璨荤敤-鎶曡硣鍒╂伅-閵峰敭璨荤敤-绾�(x霉)寤烘姇璩囧埄娼�-璨锋柟璩艰卜鍦ㄥ缓宸ョ▼鐨勭▍璨�

銆€銆€2.娓畻绾�(x霉)寤哄畬鎴愬悗鐨勬埧鍦扮敘(ch菐n)鍍瑰€�

銆€銆€閲囩敤鏀剁泭娉曠⒑瀹氱簩(x霉)寤哄畬鎴愬悗鐨勬埧鍦扮敘(ch菐n)鍍瑰€�銆傛敹鐩婃硶鐨勮▓绠楀叕寮忕偤锛�

銆€銆€V=(A/Y)[1-1/(1+Y)n]

銆€銆€寮忎腑锛欰鐐烘埧鍦扮敘(ch菐n)姣忓勾鍑堟敹鐩�;Y鐐鸿硣鏈寲鐜�;n鐐烘敹鐩婂勾鏈�銆�

銆€銆€(1)骞寸附鏀剁泭鐨勬眰鍙栵細362鍏�/骞虫柟绫�(娓畻閬庣▼鐣�)銆�

銆€銆€(2)骞寸附鏀嚭鐨勬眰?銆�?/p>

銆€?銆佸€屾毦鍙焒璨汇€傛牴鎿�(j霉)銆�××鐪佸缓绛戝伐绋嬭▓鍍瑰畾椤嶃€嬩互鍙婂垎鏋�銆佹瘮杓冭垏浼板児灏嶈薄鐩稿悓鍗€(q奴)浣�銆佺祼(ji茅)妲�(g貌u)銆佺敤閫斿拰瑷�(sh猫)鏂姐€佽ō(sh猫)鍌欑殑寤虹瓚鐗�锛岀⒑瀹氳┎瀹楃墿妤�(y猫)鐝�(xi脿n)琛屽伐绋嬮€犲児1800鍏�/骞虫柟绫炽€傛牴鎿�(j霉)浼板児灏嶈薄鍦熷湴浣跨敤娆�(qu谩n)绲傛鏃ユ湡鐐�2044骞�6鏈堢殑鏈熼檺鍜屻€婃埧鍦扮敘(ch菐n)浼板児瑕�(gu墨)鑼冦€�"寤虹瓚鐗╄€愮敤骞撮檺闀蜂簬鍦熷湴浣跨敤娆�(qu谩n)骞撮檺鏅�锛屾噳(y墨ng)鎸夊湡鍦颁娇鐢ㄦ瑠(qu谩n)骞撮檺鎶樿垔"鐨勮(gu墨)瀹�锛岀⒑瀹氬叾寤虹瓚鐗╃殑缍�(j墨ng)婵熻€愮敤骞撮檺鐐�39骞�锛屾畼鍊肩巼鐐�0銆傚墖骞存姌鑸婅不鐐�

銆€銆€骞存姌鑸婅不=1800÷39=46.15鍏�/骞虫柟绫�

銆€?銆佽皜鏄僑淇不銆傛寜瑕�(gu墨)瀹�锛岀董淇不鐐烘埧灞嬮€犲児鐨�1.5%锛屽墖鏈夛細

銆€銆€骞寸董淇不=1800×1.5%=27.00鍏�/骞虫柟绫�

銆€銆€鈶㈠勾绠＄悊璨�銆傚勾绠＄悊璨�=(46.15+27.00)×10%=7.32鍏�/骞虫柟绫�

銆€銆€鈶ｅ勾淇濋毆璨�銆傚勾淇濋毆璨绘寜鎴垮眿閫犲児鐨�2‰瑷堢畻锛屽墖鏈夛細

銆€銆€骞翠繚闅不=1800×2‰=3.60鍏�/骞虫柟绫�

銆€?銆佽徑鏀存叏a(ch菐n)绋�銆傚勾鎴跨敘(ch菐n)绋�=1800×1.2%=21.60鍏�/骞虫柟绫�

銆€銆€骞寸附鏀嚭=骞存姌鑸婅不+骞寸董淇不+骞寸鐞嗚不+骞寸鐞嗚不+骞存埧鐢�(ch菐n)绋�

銆€銆€=46.15+27.00+7032+3060+21.60

銆€銆€=105.67鍏�/骞虫柟绫�

銆€銆€(3)姹傚彇骞村噲鏀剁泭锛�

銆€銆€骞村噲鏀剁泭=骞寸附鏀剁泭-骞寸附鏀嚭

銆€銆€=362-105.67=256.33鍏�/骞虫柟绫�

銆€銆€(4)璩囨湰鍖栫巼鐨勭⒑瀹氾細璩囨湰鍖栫巼鐨勭⒑瀹氶噰鐢ㄧ劇棰ㄩ毆鏀剁泭鐜囧姞棰ㄩ毆瑾�(di脿o)鏁村€兼硶,纰哄畾鐐�6.38%

銆€銆€(5)鏀剁泭骞撮檺鐨勭⒑瀹氾細浼板児灏嶈薄鍦熷湴浣跨敤娆�(qu谩n)椤炲瀷鐐哄嚭璁擄紝绲傛鏃ユ湡鐐�2044骞�6鏈�锛屾晠纰哄畾鍏舵敹鐩婂勾闄愮偤39骞淬€�

銆€?銆佽浚鈶搁矞榘�?sh霉)鎿�(j霉)浠ｄ汉鍏紡

銆€銆€V=(A/Y)[1-1/(1+Y)n]

銆€銆€=(256.33/6.38%)×[1-1/(1+6.38%)39]=4018鍏�/骞虫柟绫�

銆€銆€鍓囩簩(x霉)寤哄畬鎴愬悗鐨勬埧鍦扮敘(ch菐n)鍍瑰€�=4018×26934.74

銆€銆€=108223785.32鍏�

銆€銆€3.娓畻绾�(x霉)寤烘垚鏈�

銆€銆€鏍规摎(j霉)灏嶆柦宸ョ従(xi脿n)鍫寸殑鍕樺療锛屼互濮旀墭鏂规彁渚涚殑鍦ㄥ缓宸ョ▼宸ョ▼閲忓畬鎴愭儏娉佽〃鐐轰緷鎿�(j霉)锛岀稉(j墨ng)娓畻(娓畻閬庣▼鐣�)纰哄畾宸ョ▼绾�(x霉)寤烘垚鏈偤11000000鍏�銆�

銆€銆€4.绠＄悊璨荤敤

銆€銆€渚濊(gu墨)瀹氾紝寤鸿ō(sh猫)宸ョ▼闋呯洰鐨勭鐞嗚不鐢ㄦ寜寤鸿ō(sh猫)鎴愭湰鐨�5%瑷堢畻锛屽墖鏈夛細

銆€銆€绠＄悊璨荤敤=11000000×5%=550000鍏�

銆€銆€5.鎶曡硣鍒╂伅

銆€銆€缍�(j墨ng)娓畻(娓畻閬庣▼鐣�),鎶曡硣鍒╂伅鐐�230278.32鍏�

銆€銆€6.閵峰敭璨荤敤

銆€銆€鎸夌簩(x霉)寤烘垚鏈殑5%瑷�,鍓囨湁锛�

銆€銆€11000000×5%=550000鍏�

銆€銆€7.绾�(x霉)寤烘姇璩囧埄娼�

銆€銆€缍�(j墨ng)娓畻(娓畻閬庣▼鐣�),绾�(x霉)寤烘姇璩囧埄娼ょ偤2200000鍏�

銆€銆€8.璨锋柟璩艰卜鍦ㄥ缓宸ョ▼鐨勭▍璨�

銆€銆€缍�(j墨ng)娓畻(娓畻閬庣▼鐣�), 璨锋柟璩艰卜鍦ㄥ缓宸ョ▼鐨勭▍璨荤偤715000鍏�

銆€銆€9.鍦ㄥ缓宸ョ▼鐨勮⿻浼板€�

銆€銆€鍦ㄥ缓宸ョ▼鍍规牸=108223785.32-11000000-550000-230278.32-550000-2200000-715000=92978507鍏�

銆€銆€(浜�)閬嬬敤鎴愭湰娉曟眰鍙栦及鍍瑰皪璞＄殑鍍规牸

銆€銆€鎴愭湰娉曚及鍍圭殑瑷堢畻鍏紡

銆€銆€鎴垮湴鐢�(ch菐n)鍍规牸=鍦熷湴鍙栧緱鎴愭湰+闁嬬櫦(f膩)鎴愭湰+绠＄悊璨荤敤+閵峰敭璨荤敤+閵峰敭绋呰不+闁嬬櫦(f膩)鍒╂饯

銆€銆€瑷堢畻绲�(ji茅)鏋滅偤80079680鍏�(瑷堢畻閬庣▼鐣�)

銆€銆€(涓�)浼板児灏嶈薄鐨勫児鏍�

銆€銆€閬嬬敤鍔犳瑠(qu谩n)骞冲潎娉曟眰鍙栦及鍍瑰皪璞＄殑鍍规牸銆傚彇鍋囪ō(sh猫)闁嬬櫦(f膩)娉曡▓绠楃祼(ji茅)鏋滅殑娆�(qu谩n)鏁�(sh霉)鐐�20%锛屾垚鏈硶瑷堢畻绲�(ji茅)鏋滅殑娆�(qu谩n)鏁�(sh霉)鐐�80%锛屽墖锛�

銆€銆€浼板児灏嶈薄鍍规牸=92978507×20%+80079680×80%=80659445.4鍏�

銆€銆€涓�銆佷及鍍圭祼(ji茅)鏋滅⒑瀹�

銆€銆€缍�(j墨ng)閬庢脯绠�锛岀⒑瀹氫及鍍瑰皪璞�××鎴垮湴鐢�(ch菐n)鍦ㄥ缓宸ョ▼鍦ㄤ及鍍规檪榛�2008骞�6鏈�14鏃ョ殑鎶垫娂鍍瑰€肩偤80659445.4鍏�(澶у锛氫汉姘戝梗鎹屼粺闆堕櫢鎷句紞钀帠浠熻倖浣拌倖鎷句紞鍏冭倖瑙掓暣)銆�

銆€銆€2.鎸囧嚭骞舵敼姝ｄ笅闈及鍍瑰牨鍛婄墖鏂蜂腑鐨勯尟瑾�(鏈10鍒嗐€傞尟铏曚笉瓒呴亷4鍊�锛屽悗闈㈡噳(y墨ng)鐢ㄥ墠闈㈢殑閷瑷堢畻绲�(ji茅)鏋滃皫鑷寸殑閷涓嶅啀绠椾綔閷銆傚灏囨纰虹殑鍏�(n猫i)瀹规敼閷�锛屽墖姣忔敼閷竴铏曞€掓墸2.5鍒�銆傛湰椤屾渶澶氭墸鑷抽浂鍒�)銆�

銆€銆€鏈変竴纾氭贩绲�(ji茅)妲�(g貌u)鐨勪綇瀹咃紝浜�1998骞�1鏈�10绔ｅ伐鎶曞叆浣跨敤锛屽缓绛戦潰绌�93.88鈹€傝┎浣忓畢鍘熺偤绂忓埄鍟嗗搧鎴�锛屼簬2001骞�1鏈�10鏃ヨ瓒冲湴鍍瑰拰閰嶅璨�锛屽叏閮ㄧ偤妤�(y猫)涓昏嚜鐢�锛岀敱浜庡彲姣斿渚嬭純灏戯紝鎿噰鐢ㄦ垚鏈硶瑭曚及瑭蹭綇瀹呬簬2008骞�1鏈�10鏃ョ殑甯傚牬鍍规牸銆傝▓绠楀叕寮忓涓嬶細

銆€銆€鎴垮湴鐢�(ch菐n)鍍规牸=鍦熷湴閲嶆柊鍙栧緱鎴愭湰+寤虹瓚鐗╅噸缃附鍍�-寤虹瓚鐗╂姌鑸�

銆€銆€1.鍦熷湴閲嶆柊鍙栧緱鎴愭湰鐨勮▓绠�銆傛牴鎿�(j霉)鍦熷湴鍍规牸绠＄悊閮ㄩ杸鎻愪緵鐨勫児鏍艰硣鏂�锛屼及鍍瑰皪璞℃墍鍗犵敤鍦熷湴70骞翠娇鐢ㄦ湡闄愮殑妯撻潰鍦板児鐐�180鍏�/鈹�锛岀従(xi脿n)鏅傝垏浼板児灏嶈薄寤虹瓚鐗╅浼肩殑寤虹瓚鐗╂〒闈㈠湴鍍圭偤170鍏�/鈹�锛屽墖鍦熷湴閲嶆柊鍙栧緱鎴愭湰鐐�:

銆€銆€鍦熷湴閲嶆柊鍙栧緱鎴愭湰=妯撻潰鍦板児×寤虹瓚闈㈢⿳=180×93.88=16898.4(鍏�)

銆€銆€2.寤虹瓚鐗╅噸缃附鍍圭殑瑷堢畻銆傛埧鐢�(ch菐n)绠＄悊閮ㄩ杸2006骞�1鏈�1鏃ュ叕甯冪殑銆婃埧灞嬮噸缃児鏍兼婧栥€嬩腑纾氭贩绲�(ji茅)妲�(g貌u)鎴垮眿鐨勯噸缃柈鍍圭偤2600鍏�/鈹�锛屾埧鐢�(ch菐n)绠＄悊閮ㄩ杸2007骞�1鏈�1鏃ュ叕甯冪殑銆婃埧灞嬮噸缃児鏍兼婧栥€嬩腑纾氭贩绲�(ji茅)妲�(g貌u)鎴垮眿鐨勯噸缃柈鍍圭偤2700鍏�/鈹�锛屾埧鐢�(ch菐n)绠＄悊閮ㄩ杸2008骞�1鏈�1鏃ュ叕甯冪殑銆婃埧灞嬮噸缃児鏍兼婧栥€嬩腑纾氭贩绲�(ji茅)妲�(g貌u)鎴垮眿鐨勯噸缃柈鍍圭偤3000鍏�/鈹�銆傚墖浼板児灏嶈薄寤虹瓚鐗╅噸缃附鍍圭偤锛�

銆€銆€寤虹瓚鐗╅噸缃附鍍�=閲嶇疆鍠児×寤虹瓚闈㈢⿳=2600×93.88=244088(鍏�)

銆€銆€3.寤虹瓚鐗╂姌鑸婄殑瑷堢畻銆傚缓绛戠墿鎶樿垔閲囩敤鎴愭柊鎶樻墸娉曢€茶瑷堢畻锛屽叾瑷堢畻鍏紡鐐�:

銆€銆€寤虹瓚鐗╂姌鑸�=寤虹瓚鐗╅噸缃附鍍�×(1-鎴愭柊鐜�)

銆€銆€鍏朵腑锛屽缓绛戠墿鎴愭柊鐜囩敱鎴垮眿瀹屾悕绛夌礆鍒ゅ畾浜哄摗鍜屾埧鍦扮敘(ch菐n)浼板児甯従(xi脿n)鍫磋⿻瀹�锛岀⒑瀹氳┎寤虹瓚鐗╃偤瀹屽ソ鎴�銆佷竷鎴愭柊銆傚墖寤虹瓚鐗╂姌鑸婇鐐猴細

銆€銆€寤虹瓚鐗╂姌鑸�=244088×(1-70%)=73226.4(鍏�)

銆€銆€4.浼板児灏嶈薄鍍规牸鐨勮▓绠�銆備及鍍瑰皪璞℃埧鍦扮敘(ch菐n)鍍规牸鐐猴細

銆€銆€鎴垮湴鐢�(ch菐n)绺藉児=16898.4+244088-73226.6=187760(鍏�)

銆€銆€鎴垮湴鐢�(ch菐n)鍠児=187760/93.88=2000(鍏�/鈹�)