銆€銆€脳脳瀹楀湴浼板児鎶€琛�(sh霉)鍫�(b脿o)鍛�$lesson$

銆€?銆�?瀵�(sh铆)鐗╂瑠(qu谩n)鐩婄媭娉佸洜绱犲垎鏋愶細(鐣�)

銆€銆€銏� 鍗€(q奴)浣嶇媭娉佸洜绱犲垎鏋愶細(鐣�)

銆€?銆�?甯傚牬鑳屾櫙鍒嗘瀽锛�(鐣�)?

銆€銆€銏� 鏈€楂樻渶浣充娇鐢ㄥ垎鏋愶細(鐣�)

銆€?銆�?浼板児鏂规硶閬哥敤鐢变及鍍瑰皪璞＄偤寰呴枊鐧�(f膩)鍦熷湴锛屼笖鏈夎純鐐鸿┏绱�(x矛)鐨勮(gu墨)鍔冭姹�锛屽洜姝や及鍍逛汉鍝＄⒑瀹氶噰鐢ㄥ亣瑷�(sh猫)闁嬬櫦(f膩)娉曚締浣滅偤鏈浼板児鐨勫熀鏈柟娉�銆�

銆€?銆�?浼板児娓畻閬庣▼

銆€銆€鏍规摎(j霉)浼板児灏嶈薄鐨勮(gu墨)鍔冭姹傚強鐩搁棞(gu膩n)鐨勫彲琛屾€х爺绌跺牨(b脿o)鍛�锛岃┎鍦板鐨勬渶浣抽枊鐧�(f膩)鍒╃敤鏂瑰紡濡備笅锛氱敤閫旂偤鍟嗕綇妯�锛屽缓绛戝绌嶇巼鐐�8锛屽缓绛戣钃嬬巼鐐�50%;寤虹瓚绺介潰绌�464000鈹紝寤虹瓚鐗╁堡鏁�(sh霉)16灞�锛屽悇灞ゅ缓绛戦潰绌嶅潎鐐�29000鈹�锛屽湴涓�1锝�4灞ょ偤鍟嗗牬锛�5锝�16灞ょ偤浣忓畢銆�

銆€?銆�?闋�(y霉)瑷�(j矛)寤鸿ō(sh猫)鏈燂細闋�(y霉)瑷�(j矛)鍏遍渶涓夊勾鏅傞枔鎵嶈兘瀹屽叏寤烘垚鎶曞叆浣跨敤锛屽嵆2006骞�9鏈堝畬鎴�銆�

銆€?銆�?闋�(y霉)瑷�(j矛)鍑哄敭妯撳児锛氫及瑷�(j矛)寤洪€犲畬鎴愬悗锛屽叾涓殑鍟嗘キ(y猫)妯撳嵆鍙叏閮ㄥ敭鍑�;浣忓畢妯撶殑40%鍦ㄥ缓閫犲畬鎴愬悗鍗冲彲鍞嚭锛�50%鍗婂勾鍚庢墠鑳藉敭鍑猴紝鍏朵綑l(xi膩ng)0%涓€骞村悗鎵嶈兘鍞嚭銆傞爯(y霉)瑷�(j矛)鍟嗘キ(y猫)妯撳嚭鍞暥(d膩ng)鏅傜殑骞冲潎鍞児鐐烘瘡骞虫柟绫�6000鍏冿紝浣忓畢妯撳嚭鍞暥(d膩ng)鏅傚钩鍧囧敭鍍圭偤姣忓钩鏂圭背2500鍏�銆�

銆€?銆�?浼拌▓(j矛)闁嬬櫦(f膩)璨�(f猫i)浠ュ強闁嬬櫦(f膩)鍟嗗埄娼わ細浼拌▓(j矛)绺藉缓绛戣不(f猫i)鐢ㄧ偤3.5鍎勫厓;灏堟キ(y猫)璨�(f猫i)鐢ㄧ偤寤虹瓚璨�(f猫i)鐨�10%;骞村埄鎭巼鐐�12%;閵峰敭璨�(f猫i)鐢ㄧ偤妯撳児鐨�3%;绋呰不(f猫i)鐐烘〒鍍圭殑5%锛屽嵆寤烘垚鍑哄敭鏅傛墍闇€鐢辫常鏂规壙鎿�(d膩n)鐨勯偅閮ㄥ垎鐕熸キ(y猫)绋�銆佸嵃鑺辩▍銆佷氦鏄撴墜绾�(x霉)璨�(f猫i)绛�锛屽叾浠栭鍨嬬殑绋呰不(f猫i)宸茶€冩叜鍦ㄥ缓绛戣不(f猫i)涔嬩腑;鎶曡硣鍒╂饯鐜囩偤20%銆傚湪鏈締3骞寸殑寤鸿ō(sh猫)鏈熷収(n猫i)锛岄枊鐧�(f膩)璨�(f猫i)鐢ㄧ殑鎶曞叆鎯呮硜濡備笅锛氱涓€骞撮渶鎶曞叆30%鐨勫缓瑷�(sh猫)璨�(f猫i)鍙婄浉鎳�(y墨ng)鐨勫皥妤�(y猫)璨�(f猫i)鐢�;绗簩骞撮渶鎶曞叆40%鐨勫缓绛戣不(f猫i)鐢ㄥ強鐩告噳(y墨ng)鐨勫皥妤�(y猫)璨�(f猫i)鐢�;绗笁骞存姇鍏ヤ綑涓嬬殑30%寤虹瓚璨�(f猫i)鐢ㄥ強鐩告噳(y墨ng)鐨勫皥妤�(y猫)璨�(f猫i)鐢�銆�

銆€?銆�?姹傚彇鍦板児锛氶噰鐢ㄧ殑瑷�(j矛)绠楀叕寮忓涓嬶細

銆€銆€鍦板児=妯撳児-寤虹瓚璨�(f猫i)-灏堟キ(y猫)璨�(f猫i)鐢�-鍒╂伅-閵峰敭璨�(f猫i)鐢�-绋呰不(f猫i)-闁嬬櫦(f膩)鍟嗗埄娼ゆ摤閲囩敤闈滄厠(t脿i)鍜屽嫊鎱�(t脿i)鍏╃ó鏂瑰紡瑷�(j矛)绠楀湴鍍�銆�

銆€銆€鈶� 閲囩敤闈滄厠(t脿i)鏂瑰紡瑷�(j矛)绠楀湴鍍癸細

銆€?銆佺鍊惰幘r=6000脳29000脳4+2500脳29000脳12=1566000000=156600(钀厓)

銆€?銆侀儴鍋ㄣ剸顠燤(f猫i)=35000(钀厓)

銆€?銆佹櫒鍊㈩棟I(y猫)璨�(f猫i)鐢�=绺藉缓绛戣不(f猫i)脳10%=35000脳10%=3500(钀厓)

銆€銆€鈷嬬附鍒╂伅=(绺藉湴鍍�+绺藉缓绛戣不(f猫i)+绺藉皥妤�(y猫)璨�(f猫i))脳鍒╂伅鐜嚸楄▓(j矛)鎭湡=绺藉湴鍍姑�12%脳3+35000脳(1+10%)脳30%脳12%脳2.5+35000脳(1+10%)脳40%脳12%脳1.5+35000脳(1+10%)脳30%脳12%脳0.5=绺藉湴鍍姑�0.36+6930(钀厓)

銆€銆€涓婅堪绺藉埄鎭殑瑷�(j矛)绠楅噰鐢ㄧ殑鏄柈鍒�锛岃▓(j矛)鎭湡鍒�2006骞�9鏈堟銆傚悇骞村缓绛戣不(f猫i)鍜屽皥妤�(y猫)璨�(f猫i)鐢ㄧ殑鎶曞叆瀵�(sh铆)闅涗笂鏄钃嬪叏骞寸殑锛屼絾瑷�(j矛)鎭檪浼板児浜哄摗鏄亣瑷�(sh猫)鍚勫勾寤虹瓚璨�(f猫i)鍜屽皥妤�(y猫)璨�(f猫i)鐢ㄧ殑鎶曞叆闆嗕腑鍦ㄥ悇骞寸殑骞翠腑锛岄€欐ǎ锛屽氨鏈変笂杩扮附鍒╂伅瑷�(j矛)绠椾腑鐨勮▓(j矛)鎭勾鏁�(sh霉)鍒嗗垾鏄�2.5銆�1.5銆�0.5鐨勬儏娉�銆�

銆€?銆佹偧鍌橬鍞不(f猫i)鐢�=绺芥〒鍍姑�3%=156600脳3%=4698(钀厓)

銆€?銆佺妸鍋犳剺M(f猫i)=绺芥〒鍍姑�5%=156600脳5%=7830(钀厓)

銆€?銆佹埧鍋骇?(绺藉湴鍍�+绺藉缓绛戣不(f猫i)鐢�+绺藉皥妤�(y猫)璨�(f猫i)鐢�)脳鍒╂饯鐜�=绺藉湴鍍姑�20%+(35000+3500)脳20%=绺藉湴鍍姑�0.20+7700(钀厓)

銆€銆€灏囦笂杩扳拡鑷斥拵浠ｅ叆鍏紡涓紝鍗筹細绺藉湴鍍�=156600-35000-3500-(绺藉湴鍍姑�0.36+6930)-4698-7830-(绺藉湴鍍姑�0.20+7700)绺藉湴鍍�=(156600-35000-3500-6930-4698-7830-7700)/(1+0.36+0.20)=58296.15(钀厓)

銆€?銆�?閲囩敤鍕曟厠(t脿i)鏂瑰紡瑷�(j矛)绠楀湴鍍癸細瑷�(j矛)绠楃殑鍩烘簴(zh菙n)鏅傞枔鐐鸿┎鍦熷湴鐨勫嚭鍞檪闁擄紝鍗�2003骞�9鏈�锛屽勾鍫�(b脿o)閰巼鐐�12%銆�

銆€?銆佺鍊惰幘r=6000脳29000脳4/(1+12%)3+2500脳29000脳12/(1+12%)3 脳[40%/(1+12%)0+50%/(1+12%)0.5+10%/(1+12%)1]=109096(钀厓)

銆€銆€鈷夌附寤虹瓚璨�(f猫i)=35000脳30%/(1+12%)0.5+35000脳 40%/(1+12%)1.5+35000脳30%/(1+12%)2.5=29641.5(钀厓)

銆€銆€鍚勫勾寤虹瓚璨�(f猫i)鐨勬姇鍏ュ(sh铆)闅涗笂鏄钃嬪叏骞寸殑锛屼絾鐐鸿布鐝�(xi脿n)瑷�(j矛)绠楃殑鏂逛究璧疯锛屾垜鍊戝亣瑷�(sh猫)鍚勫勾寤虹瓚璨�(f猫i)鐨勬姇鍏ユ槸闆嗕腑鍦ㄥ悇骞寸殑骞翠腑锛岄€欐ǎ锛屽氨鏈変笂杩扮附寤虹瓚璨�(f猫i)瑷�(j矛)绠楀叕寮忕殑璨肩従(xi脿n)骞存暩(sh霉)鍒嗗垾鏄�0.5銆�1.5銆�2.5鐨勬儏娉�銆�

銆€?銆佹櫒鍊㈩棟I(y猫)璨�(f猫i)鐢�=绺藉缓绛戣不(f猫i)脳10%=29641.5脳10%=2964(钀厓)

•2012骞存埧鍦扮敘(ch菐n)浼板児甯€冭│鏅傞枔锛�10鏈�13銆�14鏃�
•2012鎴垮湴鐢�(ch菐n)浼板児甯恫(w菐ng)涓婅紨灏�(d菐o)鎷涚敓绨＄珷
•2012骞村叏鍦嬫埧鍦扮敘(ch菐n)浼板児甯€冭│鍫�(b脿o)鍚嶆檪闁撳尟绺�
•2012骞存埧鍦扮敘(ch菐n)浼板児甯敱榛戞暚绁ョ瓑涓昏瑳

鏇村淇℃伅璜�?ji膩n)L鍟忥細