瑭﹂涓€(20鍒�)

鏌愬煄甯傛摤寤鸿ō(sh猫)涓€姊濆厤璨�(f猫i)閫氳鐨勯亾璺伐绋�,鑸囬爡(xi脿ng)鐩浉闂�(gu膩n)鐨勪俊鎭涓嬶細

1.鏍规摎(j霉)闋�(xi脿ng)鐩殑瑷�(sh猫)瑷�(j矛)鏂规鍙婃姇璩囦及绠�,瑭查爡(xi脿ng)鐩缓瑷�(sh猫)鎶曡硣鐐�100000钀�(w脿n)鍏�,寤鸿ō(sh猫)鏈�2骞�,寤鸿ō(sh猫)鎶曡硣鍏ㄩ儴褰㈡垚鍥哄畾璩囩敘(ch菐n)銆�

2.瑭查爡(xi脿ng)鐩摤閲囩敤PPP妯″紡鎶曡硣寤鸿ō(sh猫),鏀垮簻鑸囩ぞ鏈�(hu矛)璩囨湰鍑鸿硣浜哄悎浣滄垚绔嬩簡闋�(xi脿ng)鐩叕鍙�銆傞爡(xi脿ng)鐩硣鏈噾鐐洪爡(xi脿ng)鐩缓瑷�(sh猫)鎶曡硣鐨�30%,鍏朵腑,绀炬渻(hu矛)璩囨湰鍑鸿硣浜哄嚭璩�90%,鍗犻爡(xi脿ng)鐩叕鍙歌偂娆�(qu谩n)90%:鏀垮簻鍑鸿硣10%,鍗犻爡(xi脿ng)鐩叕鍙歌偂娆�(qu谩n)10%銆傛斂搴滀笉鎵挎摂(d膩n)闋�(xi脿ng)鐩叕鍙歌櫑鎼�,涓嶅弮鑸囬爡(xi脿ng)鐩叕鍙稿埄娼�(r霉n)鍒嗛厤銆�

3.闄ら爡(xi脿ng)鐩硣鏈噾澶栫殑闋�(xi脿ng)鐩缓瑷�(sh猫)鎶曡硣鐢遍爡(xi脿ng)鐩叕鍙歌哺娆�,璨告骞村埄鐜囩偤6%(鎸夊勾瑷�(j矛)鎭�),璨告鍚堝悓绱勫畾鐨勯倓娆炬柟寮忕偤闋�(xi脿ng)鐩姇鍏ヤ娇鐢ㄥ悗10骞村収(n猫i)绛夐閭勬湰浠樻伅銆傞爡(xi脿ng)鐩硣鏈噾鍜岃哺娆惧潎鍦ㄥ缓瑷�(sh猫)鏈熷収(n猫i)鍧囪　鎶曞叆銆�

4.瑭查爡(xi脿ng)鐩姇鍏ヤ娇鐢�(閫氳粖)鍚�,鍓�10骞村勾鍧囨敮鍑鸿不(f猫i)鐢�2500钀�(w脿n)鍏�,鍚�10骞村勾鍧囨敮鍑鸿不(f猫i)鐢�4000钀�(w脿n)鍏�,鐢ㄤ簬闋�(xi脿ng)鐩叕鍙哥稉(j墨ng)鐕�(y铆ng)銆侀爡(xi脿ng)鐩董璀�(h霉)鍜屼慨鐞�銆傞亾璺叐鍋�(c猫)鐨勫唬鍛婃敹鐩婃瑠(qu谩n)姝搁爡(xi脿ng)鐩叕鍙告墍鏈�,闋�(y霉)瑷�(j矛)寤ｅ憡妤�(y猫)鍕�(w霉)鏀跺叆姣忓勾鐐�800钀�(w脿n)鍏�銆�

5.鍥哄畾璩囩敘(ch菐n)閲囩敤鐩寸窔娉曟姌鑸�:闋�(xi脿ng)鐩叕鍙搁仼鐢ㄧ殑浼佹キ(y猫)鎵€寰楃▍绋呯巼鐐�25%;鐐虹啊(ji菐n)鍖栬▓(j矛)绠椾笉鑰冩叜閵峰敭鐠�(hu谩n)绡€(ji茅)鐩搁棞(gu膩n)绋呰不(f猫i)銆�

6.PPP闋�(xi脿ng)鐩悎鍚岀磩瀹�,闋�(xi脿ng)鐩姇鍏ヤ娇鐢�(閫氳粖)鍚庨€ｇ簩(x霉)20骞村収(n猫i),鍦ㄩ仈(d谩)鍒伴爡(xi脿ng)鐩亱(y霉n)鐕�(y铆ng)绺�(j墨)鏁堢殑鍓嶆彁涓�,鏀垮簻姣忓勾绲﹂爡(xi脿ng)鐩叕鍙哥瓑椤嶆敮浠樹竴瀹氱殑閲戦浣滅偤闋�(xi脿ng)鐩叕鍙哥殑鎶曡硣鍥炲牨(b脿o),闋�(xi脿ng)鐩€氳粖20骞村悗,闋�(xi脿ng)鐩叕鍙搁渶灏囪┎閬撹矾鐒�(w煤)鍎熺Щ浜ょ郸鏀垮簻銆�

鍟�(w猫n)椤岋細

1.鍒楀紡瑷�(j矛)绠楅爡(xi脿ng)鐩缓瑷�(sh猫)鏈熻哺娆惧埄鎭拰鍥哄畾璩囩敘(ch菐n)鎶曡硣椤�銆�

寤鸿ō(sh猫)鏈熻哺娆惧埄鎭細绗竴骞村拰绗簩骞村€熸鏈噾100000×70%×0.5=35000钀�(w脿n)鍏�

绗竴骞达細35000×0.5×0.06=1050钀�(w脿n)鍏�

绗簩骞达細(35000+1050+35000×0.5)×0.06=3213钀�(w脿n)鍏�

寤鸿ō(sh猫)鏈熷埄鎭偤锛�1050+3213=4263钀�(w脿n)鍏�;

鍥哄畾璩囩敘(ch菐n)鎶曡硣椤嶏細 100000+4263=104263(鍚斂搴滄姇璩�)

100000×(1-30%×10%)+4263=101263钀�(w脿n)鍏�(涓嶅惈鏀垮簻鎶曡硣)

2.鍒楀紡瑷�(j矛)绠楅爡(xi脿ng)鐩姇鍏ヤ娇鐢ㄧ1骞撮爡(xi脿ng)鐩叕鍙告噳(y墨ng)鍎熼倓閵€琛岀殑鏈噾鍜屽埄鎭�銆�

閬�(y霉n)鐕�(y铆ng)鏈熺涓€骞存湡鍒濆€熸鐐猴細70000+4263=74263钀�(w脿n)鍏�

閬�(y霉n)鐕�(y铆ng)鏈熺涓€骞撮倓鏈粯鎭鐐猴細74263(A/P锛�6%锛�10)=10089.96钀�(w脿n)鍏�

閬�(y霉n)鐕�(y铆ng)鏈熺涓€骞存噳(y墨ng)閭勯妧琛屽埄鎭偤锛�74263×0.06=4455.78钀�(w脿n)鍏�

閬�(y霉n)鐕�(y铆ng)鏈熺涓€骞存噳(y墨ng)閭勯妧琛屾湰閲戠偤锛�10089.96-4455.78=5634.18钀�(w脿n)鍏�

3.鍒楀紡瑷�(j矛)绠楅爡(xi脿ng)鐩姇鍏ヤ娇鐢ㄧ1骞寸殑绺芥垚鏈不(f猫i)鐢�銆�

骞存姌鑸婄偤锛�101263÷20=5063.15钀�(w脿n)鍏�(涓嶈€冩叜鏀垮簻鎶曡硣閮ㄥ垎鐨勬姌鑸�)

闋�(xi脿ng)鐩姇鍏ヤ娇鐢ㄧ1骞寸殑绺芥垚鏈不(f猫i)鐢�=2500+5063.15+4455.78=12018.93钀�(w脿n)鍏�

4.闋�(xi脿ng)鐩姇鍏ヤ娇鐢ㄧ1骞�,鏀垮簻绲︿簣闋�(xi脿ng)鐩叕鍙哥殑娆鹃爡(xi脿ng)鑷冲皯閬�(d谩)鍒板灏戣惉(w脿n)鍏冩檪(sh铆),闋�(xi脿ng)鐩叕鍙告墠鑳介櫎寤ｅ憡鏀剁泭澶栦笉渚濊炒鍏朵粬璩囬噾渚�(l谩i)婧�,浠嶆豢瓒抽爡(xi脿ng)鐩亱(y霉n)鐕�(y铆ng)鍜岄倓娆捐姹�?

瑷�(sh猫)鏀垮簻瑁�(b菙)璨肩偤X钀�(w脿n)鍏�銆�

鎶樻敜鎭▍鍓嶅埄娼�(r霉n)-浼佹キ(y猫)鎵€寰楃▍≥瑭插勾鎳�(y墨ng)鍎熼倓鐨勬湰鎭�

鐕�(y铆ng)妤�(y猫)鏀跺叆+瑁�(b菙)璨兼敹鍏�-缍�(j墨ng)鐕�(y铆ng)鎴愭湰-浼佹キ(y猫)鎵€寰楃▍≥瑭插勾鎳�(y墨ng)鍎熼倓鐨勬湰鎭�

(800+X)-2500-(800+ X-12018.93)×25%≥10089.96

X≥11980.30

5.鑻ョぞ鏈�(hu矛)璩囨湰鍑鸿硣浜哄皪(du矛)绀炬渻(hu矛)璩囨湰鐨勮硣鏈噾鍑堝埄娼�(r霉n)鐜囩殑鏈€浣庤姹傜偤锛氫互璨告鍎熼倓瀹屾垚鍚庣殑姝ｅ父骞翠唤鐨勬暩(sh霉)鎿�(j霉)瑷�(j矛)绠椾笉浣庝簬12%,鍓囩ぞ鏈�(hu矛)璩囨湰鍑鸿硣浜鸿兘鎺ュ彈鐨勬斂搴滃悇骞存噳(y墨ng)鏀粯绲﹂爡(xi脿ng)鐩叕鍙哥殑璩囬噾椤嶆渶灏戞噳(y墨ng)鐐哄灏戣惉(w脿n)鍏�?

(瑷�(j矛)绠楃祼(ji茅)鏋滀繚鐣欏叐浣嶅皬鏁�(sh霉))

瑷�(sh猫)骞村钩鍧囧噲鍒╂饯(r霉n)鐐篩锛屾斂搴滄敮浠樼殑瑁�(b菙)璨肩偤Z

Y/(100000×0.3×0.9)≥12%;Y ≥3240钀�(w脿n)鍏�

(Z+800-4000-5063.15)×(1-25%)≥3240;Z≥12583.15钀�(w脿n)鍏�

(Z+800-4000-5063.15)×(1-25%)≥3240;Z≥12583.15钀�(w脿n)鍏�

瑭﹂浜�:(20鍒�)

鏌愪紒妤�(y猫)鎿缓涓€搴х瘈(ji茅)鑳界稖鍚堣睛鍏〒,寤虹瓚闈㈢⿳鐐�25000銕�,鍏跺伐绋嬭ō(sh猫)瑷�(j矛)鏂规閮ㄥ垎璩囨枡濡備笅锛�

A鏂规:閲囩敤瑁濋厤寮忛嫾绲�(ji茅)妲�(g貌u)妗嗘灦楂旂郴,闋�(y霉)鍒堕嫾绛嬫贩鍑濆湡鐤婂悎鏉挎〒鏉�,瑁濋＞銆佷繚婧�銆侀槻姘翠笁鍚堜竴寰�(f霉)鍚堝澧�,闆欑幓鏂锋⿱閶佸悎閲戝澧荤獥,鐤婂悎鏉夸笂鐝�(xi脿n)婢嗙弽鐝犲窎淇濇韩灞嬮潰銆傚柈鏂归€犲児(ji脿)鐐�2020鍏�/銕�銆�

B鏂规:閲囩敤瑁濋厤寮忛嫾绛嬫贩鍑濆湡妗嗘灦楂旂郴,闋�(y霉)鍒堕嫾绛嬫贩鍑濆湡鐤婂悎鏉挎〒鏉�,杓曡唱(zh矛)澶ф澘澶栧⒒楂�,闆欑幓閶佸悎閲戝澧荤獥,鐝�(xi脿n)婢嗛嫾绛嬫贩鍑濆湡灞嬮潰鏉夸笂姘存偿铔煶淇濇韩灞嬮潰銆傚柈鏂归€犲児(ji脿)鐐�1960鍏�/銕�銆�

C鏂规:閲囩敤鐝�(xi脿n)婢嗛嫾绛嬫贩鍑濆湡妗嗘灦楂旂郴,鐝�(xi脿n)婢嗛嫾绛嬫贩鍑濆湡妯撴澘,鍔犳埃娣峰嚌鍦熺爩濉婇媮鏉胯椋惧澧婚珨,澶栧⒒绐楀拰灞嬮潰鍋氭硶鍚孊鏂规銆傚柈鏂归€犲児(ji脿)鐐�1880鍏�/銕�銆�

鍚勬柟妗堝姛鑳芥瑠(qu谩n)閲嶅強寰楀垎,瑕�(ji脿n)琛�2.1銆�

鍟�(w猫n)椤�

1.绨�(ji菐n)杩板児(ji脿)鍊煎伐绋嬩腑鎵€杩扮殑“鍍�(ji脿)鍊�(V)”鐨勫惈缇�,灏�(du矛)浜庡ぇ鍨嬪京(f霉)闆滅殑鐢�(ch菐n)鍝�,鎳�(y墨ng)鐢ㄥ児(ji脿)鍊煎伐绋嬬殑閲嶉粸(di菐n)鏄湪鍏跺＝鍛藉懆鏈熺殑鍝簺闅庢?

鍍�(ji脿)鍊煎伐绋嬩腑鎵€杩扮殑"鍍�(ji脿)鍊�"鏄寚浣滅偤鏌愮ó鐢�(ch菐n)鍝�(鎴栦綔妤�(y猫)銆夋墍鍏锋湁鐨勫姛鑳借垏鐛插緱瑭插姛鑳界殑鍏ㄩ儴璨�(f猫i)鐢ㄧ殑姣斿€�銆傚畠涓嶆槸灏�(du矛)璞＄殑浣跨敤鍍�(ji脿)鍊�锛屼篃涓嶆槸灏�(du矛)璞＄殑缍�(j墨ng)婵�(j矛)鍍�(ji脿)鍊煎拰浜ゆ彌鍍�(ji脿)鍊硷紝鑰屾槸灏�(du矛)璞＄殑姣旇純鍍�(ji脿)鍊�锛屾槸浣滅偤瑭�(p铆ng)鍍�(ji脿)浜嬬墿鏈夋晥绋嬪害鐨勪竴绋昂搴︽彁鍑轰締(l谩i)鐨勩€傞€欑ó灏�(du矛)姣旈棞(gu膩n)绯诲彲鐢ㄤ竴鍊�(g猫)鏁�(sh霉)瀛�(xu茅)寮忚〃绀虹偤:V=F/C銆�

灏�(du矛)浜庡ぇ鍨嬪京(f霉)闆滅殑鐢�(ch菐n)鍝侊紝鎳�(y墨ng)鐢ㄥ児(ji脿)鍊煎伐绋嬬殑閲嶉粸(di菐n)鏄湪鐢�(ch菐n)鍝佺殑鐮旂┒銆佽ō(sh猫)瑷�(j矛)闅庢锛岀敘(ch菐n)鍝佺殑瑷�(sh猫)瑷�(j矛)鍦栫礄涓€鏃﹀畬鎴愬苟鎶曞叆鐢熺敘(ch菐n)鍚庯紝鐢�(ch菐n)鍝佺殑鍍�(ji脿)鍊煎氨宸插熀鏈⒑瀹�锛岄€欐檪(sh铆)鍐嶉€�(j矛n)琛屽児(ji脿)鍊煎伐绋嬪垎鏋愬氨璁婂緱鏇村姞寰�(f霉)闆�銆備笉鍍呭師渚�(l谩i)鐨勮ū澶氬伐浣滄垚鏋滆浠樹箣鏉辨祦锛岃€屼笖鏀硅畩鐢熺敘(ch菐n)宸ヨ棟銆佽ō(sh猫)鍌欏伐鍏风瓑鍙兘鏈�(hu矛)閫犳垚寰堝ぇ鐨勬氮璨�(f猫i)锛屼娇鍍�(ji脿)鍊煎伐绋嬫椿鍕�(d貌ng)鐨勬妧琛�(sh霉)缍�(j墨ng)婵�(j矛)鏁堟灉澶уぇ涓嬮檷銆傚洜姝�锛屽児(ji脿)鍊煎伐绋嬫椿鍕�(d貌ng)鏇村伌(c猫)閲嶅湪鐢�(ch菐n)鍝佺殑鐮旂┒銆佽ō(sh猫)瑷�(j矛)闅庢锛屼互灏嬫眰鎶€琛�(sh霉)绐佺牬锛屽彇寰楁渶浣崇殑缍滃悎鏁堟灉銆�

2.閬�(y霉n)鐢ㄥ児(ji脿)鍊煎伐绋嬪師鐞嗛€�(j矛n)琛岃▓(j矛)绠�,灏囪▓(j矛)绠楃祼(ji茅)鏋滃垎鍒ュ～鍏ョ瓟椤屽崱琛�2.1銆�2.2銆�2.3涓�锛屽苟閬告搰鏈€浣宠ō(sh猫)瑷�(j矛)鏂规銆�

3.涓夊€�(g猫)鏂规瑷�(sh猫)瑷�(j矛)浣跨敤澹藉懡鍧囨寜50骞磋▓(j矛),鍩烘簴(zh菙n)鎶樼従(xi脿n)鐜囩偤10%,A鏂规骞撮亱(y霉n)琛屽拰缍慨璨�(f猫i)鐢ㄧ偤78钀�(w脿n)鍏�,姣�10骞村ぇ淇竴娆�,璨�(f猫i)鐢ㄧ偤900钀�(w脿n)鍏�,宸茬煡B.C鏂规骞村害澹藉懡鍛ㄦ湡缍�(j墨ng)婵�(j矛)鎴愭湰鍒嗗垾鐐�664.222钀�(w脿n)鍏冨拰695.400钀�(w脿n)鍏�,鍏朵粬鏈夐棞(gu膩n)鏁�(sh霉)鎿�(j霉)璩囨枡瑕�(ji脿n)琛�2.2“骞撮噾鍜岀従(xi脿n)鍊肩郴鏁�(sh霉)琛�”銆傚垪寮忚▓(j矛)绠桝鏂规鐨勫勾搴﹀＝鍛藉懆鏈熺稉(j墨ng)婵�(j矛)鎴愭湰,骞堕亱(y霉n)鐢ㄦ渶灏忓勾璨�(f猫i)鐢ㄦ硶閬告搰鏈€浣宠ō(sh猫)瑷�(j矛)鏂规銆�

A鏂规鐨勫勾搴﹀＝鍛藉懆鏈熺稉(j墨ng)婵�(j矛)鎴愭湰=78+{0.202×25000+900×[(P/F,10%锛�10)+(P/F,10%锛�20)+(P/F,10%锛�30)+(P/F,10%锛�40)] }×(A/P,10%锛�50)=643.81

鐢变簬A鏂规鐨勫勾搴﹀＝鍛藉懆鏈熺稉(j墨ng)婵�(j矛)鎴愭湰鏈€浣庯紝鎵€浠ラ伕A鏂规銆�

瑭﹂涓�:(20鍒�)

鍦�(gu贸)鏈夎硣閲戞姇璩囦緷娉曞繀闋堝叕闁�(k膩i)鎷涙(bi膩o)鐨勬煇寤鸿ō(sh猫)闋�(xi脿ng)鐩�,閲囩敤宸ョ▼閲忔竻鍠▓(j矛)鍍�(ji脿)鏂瑰紡閫�(j矛n)琛屾柦宸ユ嫑妯�(bi膩o),鎷涙(bi膩o)鎺у埗鍍�(ji脿)鐐�3568钀�(w脿n)鍏�,鍏朵腑鏆垪閲戦280钀�(w脿n)鍏冦€傛嫑妯�(bi膩o)鏂囦欢涓(gu墨)瀹氾細

(1)鎶曟(bi膩o)鏈夋晥鏈�90澶�,鎶曟(bi膩o)淇濊瓑閲戞湁鏁堟湡鑸囧叾涓€鑷�銆�

(2)鎶曟(bi膩o)鍫�(b脿o)鍍�(ji脿)涓嶅緱浣庝簬浼佹キ(y猫)骞冲潎鎴愭湰銆�

(3)杩戜笁骞存柦宸ュ畬鎴愭垨鍦ㄥ缓鐨勫悎鍚屽児(ji脿)瓒呴亷(gu貌)2000钀�(w脿n)鍏冪殑椤炰技宸ョ▼闋�(xi脿ng)鐩笉灏戜簬3鍊�(g猫)銆�

(4)鍚堝悓灞ヨ鏈熼枔,缍滃悎鍠児(ji脿)鍦ㄤ换浣曞競鍫�(ch菐ng)娉㈠嫊(d貌ng)鍜屾斂绛栬畩鍖栦笅鍧囦笉寰楄(di脿o)鏁�銆�

(5)缂洪櫡璨�(z茅)浠绘湡鐐�3骞�,鏈熸豢鍚庨€€閭勯爯(y霉)鐣欑殑璩�(zh矛)閲忎繚璀夐噾銆�

鎶曟(bi膩o)閬�(gu貌)绋嬩腑,鎶曟(bi膩o)浜篎鍦ㄩ枊(k膩i)妯�(bi膩o)鍓�1灏忔檪(sh铆)鍙ｉ牠鍛婄煡鎷涙(bi膩o)浜�,鎾ゅ洖浜嗗凡鎻愪氦鐨勬姇妯�(bi膩o)鏂囦欢,瑕佹眰鎷涙(bi膩o)浜�3鏃ュ収(n猫i)閫€閭勫叾鎶曟(bi膩o)淇濊瓑閲�銆�

闄澶栭倓鏈堿銆丅銆丆銆丏銆丒浜斿€�(g猫)鎶曟(bi膩o)浜哄弮鍔犱簡鎶曟(bi膩o),鍏剁附鍫�(b脿o)鍍�(ji脿)(钀�(w脿n)鍏�)鍒嗗垾鐐猴細

3489銆�3470銆�3358銆�3209銆�3542銆傝⿻(p铆ng)妯�(bi膩o)閬�(gu貌)绋嬩腑,瑭�(p铆ng)妯�(bi膩o)濮斿摗鏈�(hu矛)鐧�(f膩)鐝�(xi脿n)鎶曟(bi膩o)浜築鐨勬毇鍒楅噾椤嶆寜260钀�(w脿n)鍏冭▓(j矛)鍙�,涓斿皪(du矛)鎷涙(bi膩o)娓呭柈涓殑鏉愭枡鏆及鍠児(ji脿)鍧囦笅瑾�(di脿o)5%鍚庤▓(j矛)鍏ュ牨(b脿o)鍍�(ji脿);鐧�(f膩)鐝�(xi脿n)鎶曟(bi膩o)浜篍鍫�(b脿o)鍍�(ji脿)涓贩鍑濆湡姊佺殑缍滃悎鍠児(ji脿)鐐�700鍏�/m3,鎷涙(bi膩o)娓呭柈宸ョ▼閲忕偤520m3,鍚堝児(ji脿)鐐�36400鍏�銆傚叾浠栨姇妯�(bi膩o)浜虹殑鎶曟(bi膩o)鏂囦欢鍧囩鍚堣姹�銆�

鎷涙(bi膩o)鏂囦欢涓(gu墨)瀹氱殑瑭�(p铆ng)鍒嗘(bi膩o)婧�(zh菙n)濡備笅:鍟嗗嫏(w霉)妯�(bi膩o)涓殑绺藉牨(b脿o)鍍�(ji脿)瑭�(p铆ng)鍒�60鍒�,鏈夋晥鍫�(b脿o)鍍�(ji脿)鐨勭畻琛�(sh霉)骞冲潎鏁�(sh霉)鐐鸿⿻(p铆ng)妯�(bi膩o)鍩烘簴(zh菙n)鍍�(ji脿),鍫�(b脿o)鍍�(ji脿)绛変簬瑭�(p铆ng)妯�(bi膩o)鍩烘簴(zh菙n)鍍�(ji脿)鑰呭緱婊垮垎(60鍒�),鍦ㄦ鍩虹(ch菙)涓�,鍫�(b脿o)鍍�(ji脿)姣旇⿻(p铆ng)妯�(bi膩o)鍩烘簴(zh菙n)鍍�(ji脿)姣忎笅闄�1%,鎵�1鍒�;姣忎笂鍗�1%,鎵�2鍒�銆�

鍟�(w猫n)椤岋細

1.璜�(q菒ng)閫愪竴鍒嗘瀽鎷涙(bi膩o)鏂囦欢涓(gu墨)瀹氱殑(1)~(5)闋�(xi脿ng)鍏�(n猫i)瀹规槸鍚﹀Ε鐣�(d膩ng),骞跺皪(du矛)涓嶅彈涔嬭檿鍒嗗垾瑾�(shu艒)鏄庣悊鐢�銆�

(1)濡ョ暥(d膩ng);

(2)涓嶅Ε锛屾姇妯�(bi膩o)鍫�(b脿o)鍍�(ji脿)涓嶅緱浣庝簬浼佹キ(y猫)鍊�(g猫)鍒ユ垚鏈€�

(3)濡ョ暥(d膩ng);

(4)涓嶅Ε;鎳�(y墨ng)鐣�(d膩ng)绱勫畾缍滃悎鍠児(ji脿)瑾�(di脿o)鏁磋(di脿o)鏁村洜绱犲強骞呭害锛岄倓鏈夎(di脿o)鏁磋睛娉曘€�

(5)涓嶅Ε;缂洪櫡璨�(z茅)浠绘湡鏈€闀�(zh菐ng)涓嶈秴閬�(gu貌)24鍊�(g猫)鏈�銆�

2.璜�(q菒ng)鎸囧嚭鎶曟(bi膩o)浜篎琛岀偤鐨勪笉濡ヤ箣铏�,骞惰(shu艒)鏄庣悊鐢�銆�

鍙ｉ牠鍛婄煡鎷涙(bi膩o)浜�,鎾ゅ洖浜嗗凡鎻愪氦鐨勬姇妯�(bi膩o)鏂囦欢涓嶅Ε锛岃姹傛嫑妯�(bi膩o)浜�3鏃ュ収(n猫i)閫€閭勫叾鎶曟(bi膩o)淇濊瓑閲戜笉濡�銆傛挙鍥炰簡宸叉彁浜ょ殑鎶曟(bi膩o)鏂囦欢鎳�(y墨ng)浣嗛噰鐢ㄦ浉闈㈠舰寮忥紝鎷涙(bi膩o)浜�5鏃ュ収(n猫i)閫€閭勫叾鎶曟(bi膩o)淇濊瓑閲�銆�

3.閲濆皪(du矛)鎶曟(bi膩o)浜築銆佹姇妯�(bi膩o)浜篍鐨勫牨(b脿o)鍍�(ji脿),瑭�(p铆ng)妯�(bi膩o)濮斿摗鏈�(hu矛)鎳�(y墨ng)鍒嗗垾濡備綍铏曠悊?骞惰(shu艒)鏄庣悊鐢便€�

灏嘊鎶曟(bi膩o)浜烘寜鐓у虎妯�(bi膩o)铏曠悊锛屾毇鍒楅噾椤嶆噳(y墨ng)鎸�280钀�(w脿n)鍏冭▓(j矛)鍙�,鏉愭枡鏆及鍍�(ji脿)鎳�(y墨ng)鐣�(d膩ng)鎸夌収鎷涙(bi膩o)娓呭柈涓殑鏉愭枡鏆及鍠児(ji脿)瑷�(j矛)鍏ョ稖鍚堝柈鍍�(ji脿)銆�

灏嘐鎶曟(bi膩o)浜烘寜鐓у虎妯�(bi膩o)铏曠悊锛孍鍫�(b脿o)鍍�(ji脿)涓贩鍑濆湡姊佺殑缍滃悎鍠児(ji脿)鐐�700鍏�/m3鍚堢悊,鎷涙(bi膩o)娓呭柈,鍚堝児(ji脿)鐐�36400鍏冭▓(j矛)绠楅尟(cu貌)瑾わ紝鎳�(y墨ng)鐣�(d膩ng)浠ュ柈鍍�(ji脿)鐐烘簴(zh菙n)淇敼绺藉児(ji脿)銆�

娣峰嚌鍦熸鐨勭附鍍�(ji脿)鐐�700×520=364000鍏�锛�

364000-36400=327600=32.76钀�(w脿n)鍏�锛屼慨姝ｅ悗E鎶曟(bi膩o)浜哄牨(b脿o)鍍�(ji脿)鐐�3542+32.76=3574.76钀�(w脿n)鍏冿紝锛岃畵E鎶曟(bi膩o)浜烘浉闈㈢敖瀛楃⒑瑾�(r猫n)锛屼笉绨藉瓧鎸夌収寤㈡(bi膩o)铏曠悊锛岀敖瀛楀悗瓒呴亷(gu貌)浜嗘嫑妯�(bi膩o)鎺у埗鍍�(ji脿)3568钀�(w脿n)鍏�锛屾寜鐓у虎妯�(bi膩o)铏曠悊銆�

4.瑷�(j矛)绠楀悇鏈夋晥鍫�(b脿o)鍍�(ji脿)鎶曟(bi膩o)浜虹殑绺藉牨(b脿o)鍍�(ji脿)寰楀垎銆�(瑷�(j矛)绠楃祼(ji茅)鏋滀繚鐣欏叐浣嶅皬鏁�(sh霉))

瑭�(p铆ng)妯�(bi膩o)鍩烘簴(zh菙n)鍍�(ji脿)=(3489+3358+3209)÷=3352钀�(w脿n)鍏�

A鎶曟(bi膩o)浜猴細3489÷3352=104.09%锛屽緱鍒�60-(104.09-100)×2=51.82

C鎶曟(bi膩o)浜猴細3358÷3352=100.18%锛屽緱鍒�60-(100.18-100)×2=59.64

D鎶曟(bi膩o)浜猴細3209÷3352=95.73%锛屽緱鍒�60-(100-95.73)×1=55.73

瑭﹂鍥�:(20鍒�)

鏌愬缓绛戝伐绋嬮爡(xi脿ng)鐩�,妤�(y猫)涓诲拰鏂藉伐鍠綅鎸夊伐绋嬮噺娓呭柈瑷�(j矛)鍍�(ji脿)鏂瑰紡鍜屻€婂缓瑷�(sh猫)宸ョ▼鏂藉伐鍚堝悓(鑼冩枃鏈�)(GF-2013-0201)绨借▊浜嗗悎鍚�锛屽悎鍚屽伐鏈熺偤15鍊�(g猫)鏈�銆傚悎鍚岀磩瀹氾細

绠¤不(f猫i)鎸変汉鏉愭(j墨)璨�(f猫i)鐢ㄤ箣鍜岀殑10%瑷�(j矛)鍙�,鍒╂饯(r霉n)鎸変汉鏉愭(j墨)璨�(f猫i)鐢ㄥ拰绠＄悊璨�(f猫i)涔嬪拰鐨�6%瑷�(j矛)鍙�,瑕�(gu墨)璨�(f猫i)鎸変汉鏉愭(j墨)璨�(f猫i)鐢ㄣ€佺鐞嗚不(f猫i)鍜屽埄娼�(r霉n)涔嬪拰鐨�4%瑷�(j矛)鍙�,澧炲€肩▍鐜囩偤11%:鏂藉伐姗�(j墨)姊拌嚭(t谩i)鐝柈鍍�(ji脿)鐐�1500鍏�/鑷�(t谩i)鐝�,鏂藉伐姗�(j墨)姊伴枒缃(b菙)鍎熸寜鏂藉伐姗�(j墨)姊拌嚭(t谩i)鐝柈鍍�(ji脿)鐨�60%瑷�(j矛)鍙�,浜哄摗绐╁伐瑁�(b菙)鍎熺偤50鍏�/宸ユ棩,浜哄伐绐╁伐瑁�(b菙)鍎�銆佹柦宸ュ緟鐢ㄦ潗鏂欐悕澶辫(b菙)鍎�銆佹(j墨)姊伴枒缃(b菙)鍎熶笉瑷�(j矛)鍙栫鐞嗚不(f猫i)鍜屽埄娼�(r霉n):鎺柦璨�(f猫i)鎸夊垎閮ㄥ垎闋�(xi脿ng)宸ョ▼璨�(f猫i)鐨�25%瑷�(j矛)鍙�銆�(鍚勮不(f猫i)鐢ㄩ爡(xi脿ng)鐩�?j墨)r(ji脿)鏍煎潎涓嶅寘鍚鍊肩▍鍙姷鎵ｉ€�(j矛n)闋�(xi脿ng)绋呴)鏂藉伐鍓�,鏂藉伐鍠綅鍚戦爡(xi脿ng)鐩洠(ji膩n)鐞嗘(j墨)妲�(g貌u)鎻愪氦骞剁稉(j墨ng)纰鸿獚(r猫n)鐨勬柦宸ョ恫(w菐ng)绲�(lu貌)閫�(j矛n)搴﹁▓(j矛)鍔�,濡傚湒4鎵€绀�(姣忔湀鎸�30澶╄▓(j矛))锛�

鍦�4-1鏂藉伐缍�(w菐ng)绲�(lu貌)閫�(j矛n)搴﹁▓(j矛)鍔�(鍠綅:鏈�)

瑭插伐绋嬫柦宸ラ亷(gu貌)绋嬩腑鐧�(f膩)鐢熷涓嬩簨浠讹細

浜嬩欢1:鍩哄潙闁�(k膩i)鎸栧伐浣�(A宸ヤ綔)鏂藉伐閬�(gu貌)绋嬩腑,閬囧埌浜嗘寔绾�(x霉)10澶╃殑瀛ｇ瘈(ji茅)鎬уぇ闆�锛屽湪绗�11澶�,澶ч洦寮曠櫦(f膩)浜嗛檮杩戠殑灞遍珨婊戝潯鍜屾偿鐭虫祦銆傚彈姝ゅ奖闊�,鏂藉伐鐝�(xi脿n)鍫�(ch菐ng)鐨勬柦宸ユ(j墨)姊般€佹柦宸ユ潗鏂�銆佸凡闁�(k膩i)鎸栫殑鍩哄潙鍙婂湇璀�(h霉)鏀拹绲�(ji茅)妲�(g貌u)銆佹柦宸ヨ睛鍏ō(sh猫)鏂界瓑鍙楁悕,閮ㄥ垎鏂藉伐浜哄摗鍙楀偡銆�

缍�(j墨ng)鏂藉伐鍠綅鍜岄爡(xi脿ng)鐩洠(ji膩n)鐞嗘(j墨)妲�(g貌u)鍏卞悓鏍稿(sh铆),瑭蹭簨浠朵腑,瀛ｇ瘈(ji茅)鎬уぇ闆ㄩ€犳垚鏂藉伐鍠綅浜哄摗绐╁伐180宸ユ棩,姗�(j墨)姊伴枒缃�60鍊�(g猫)鑷�(t谩i)鐝�銆傚北楂旀粦鍧″拰娉ョ煶娴佷簨浠朵娇A宸ヤ綔鍋滃伐30澶╋紝閫犳垚鏂藉伐姗�(j墨)姊版悕澶�8钀�(w脿n)鍏�,鏂藉伐寰呯敤鏉愭枡鎼嶅け24钀�(w脿n)鍏�,鍩哄潙鍙婂湇璀�(h霉)鏀拹绲�(ji茅)妲�(g貌u)鎼嶅け30钀�(w脿n)鍏�锛屾柦宸ヨ睛鍏ō(sh猫)鏂芥悕澶�3钀�(w脿n)鍏�锛屾柦宸ヤ汉鍝″彈鍌锋悕澶�2钀�(w脿n)鍏�銆備慨寰�(f霉)宸ヤ綔鐧�(f膩)鐢熶汉鏉愭(j墨)璨�(f猫i)鐢ㄥ叡21钀�(w脿n)鍏冦€傜伣(z膩i)鍚�,鏂藉伐鍠綅鍙婃檪(sh铆)鍚戦爡(xi脿ng)鐩洠(ji膩n)鐞嗘(j墨)妲�(g貌u)鎻愬嚭璨�(f猫i)鐢ㄧ储璩犲拰宸ユ湡寤舵湡40澶╃殑瑕佹眰銆�

浜嬩欢2:鍩哄潙闁�(k膩i)鎸栧伐浣�(A宸ヤ綔)瀹屾垚鍚庨(y脿n)妲芥檪(sh铆),鐧�(f膩)鐝�(xi脿n)鍩哄潙搴曢儴閮ㄥ垎鍦熻唱(zh矛)鑸囧湴璩�(zh矛)鍕樺療鍫�(b脿o)鍛婁笉绗︺€傚湴鍕樺京(f霉)鏌ュ悗,瑷�(sh猫)瑷�(j矛)鍠綅淇敼浜嗗熀绀�(ch菙)宸ョ▼瑷�(sh猫)瑷�(j矛),鐢辨閫犳垚鏂藉伐鍠綅浜哄摗绐╁伐150宸ユ棩,姗�(j墨)姊伴枒缃�20鍊�(g猫)鑷�(t谩i)鐝�,淇敼鍚庣殑鍩虹(ch菙)鍒嗛儴宸ョ▼澧炲姞浜烘潗姗�(j墨)璨�(f猫i)鐢�25钀�(w脿n)鍏�銆傜洠(ji膩n)鐞嗗伐绋嬪斧鎵规簴(zh菙n)A宸ヤ綔澧炲姞宸ユ湡30澶�銆�

浜嬩欢3:E宸ヤ綔鏂藉伐鍓�,妤�(y猫)涓昏畩鏇磋ō(sh猫)瑷�(j矛)澧炲姞浜嗕竴闋�(xi脿ng)K宸ヤ綔,K宸ヤ綔鎸佺簩(x霉)鏅�(sh铆)闁撶偤2鏈堛€傛牴鎿�(j霉)鏂藉伐宸ヨ棟闂�(gu膩n)绯�,K宸ヤ綔鐐篍宸ヤ綔鐨勭穵浣�,鐐衡厾銆丣宸ヤ綔鐨勭穵鍓嶅伐浣�銆�

鍥燢宸ヤ綔鑸囧師宸ョ▼宸ヤ綔鐨勫収(n猫i)瀹瑰拰鎬ц唱(zh矛)鍧囦笉鍚�,鍦ㄥ凡妯�(bi膩o)鍍�(ji脿)鐨勫伐绋嬮噺娓呭柈涓矑(m茅i)鏈夐仼鐢ㄤ篃娌�(m茅i)鏈夐浼肩殑闋�(xi脿ng)鐩�,鐩�(ji膩n)鐞嗗伐绋嬪斧绶ㄥ埗浜咾宸ヤ綔鐨勭祼(ji茅)绠楃稖鍚堝柈鍍�(ji脿),缍�(j墨ng)妤�(y猫)涓荤⒑瑾�(r猫n)鍚�,鎻愪氦绲︽柦宸ュ柈浣嶄綔鐐虹祼(ji茅)绠楃殑渚濇摎(j霉)銆�

浜嬩欢4:鑰冩叜鍒颁笂杩�1~3闋�(xi脿ng)浜嬩欢灏�(du矛)宸ユ湡鐨勫奖闊�,妤�(y猫)涓昏垏鏂藉伐鍠綅绱勫畾,宸ョ▼闋�(xi脿ng)鐩粛鎸夊師鍚堝悓宸ユ湡15鍊�(g猫)鏈堝畬鎴�,瀵�(sh铆)闅涘伐鏈熸瘮鍘熷悎鍚屽伐鏈熸瘡鎻愬墠1鍊�(g猫)鏈�,鐛�(ji菐ng)鍕�(l矛)鏂藉伐鍠綅30钀�(w脿n)鍏�銆傛柦宸ュ柈浣嶅皪(du矛)閫�(j矛n)搴﹁▓(j矛)鍔冮€�(j矛n)琛屼簡瑾�(di脿o)鏁�,灏嘍銆丟銆両宸ヤ綔鐨勯爢搴忔柦宸ョ祫绻旀柟寮忔敼璁�?y艒u)姒遍瓑顔硞I(y猫)绲勭箶鏂瑰紡浠ョ府鐭柦宸ュ伐鏈�銆傜祫绻旀祦姘翠綔妤�(y猫)鐨勬祦姘寸瘈(ji茅)鎷嶈(ji脿n)琛�4.1銆�

琛�4.1娴佹按绡€(ji茅)鎷�(鍠綅:鏈�)

鍟�(w猫n)椤岋細

1.閲濆皪(du矛)浜嬩欢1,纰哄畾鏂藉伐鍠綅鍜屾キ(y猫)涓诲湪灞遍珨婊戝潯鍜屾偿鐭虫祦浜嬩欢涓悇鑷噳(y墨ng)鎵挎摂(d膩n)鎼嶅け鐨勫収(n猫i)瀹�;鍒楀紡瑷�(j矛)绠楁柦宸ュ柈浣嶅彲浠ョ嵅寰楃殑璨�(f猫i)鐢ㄨ(b菙)鍎熸暩(sh霉)椤�;纰哄畾闋�(xi脿ng)鐩洠(ji膩n)鐞嗘(j墨)妲�(g貌u)鎳�(y墨ng)鎵规簴(zh菙n)鐨勫伐鏈熷欢鏈熷ぉ鏁�(sh霉),骞惰(shu艒)鏄庣悊鐢�銆�

鏂藉伐鍠綅鍦ㄥ北楂旀粦鍧″拰娉ョ煶娴佷簨浠朵腑鎳�(y墨ng)鎵挎摂(d膩n)鎼嶅け鐨勫収(n猫i)瀹癸細

鏂藉伐姗�(j墨)姊版悕澶�8钀�(w脿n)鍏�,鍩哄潙鍙婂湇璀�(h霉)鏀拹绲�(ji茅)妲�(g貌u)鎼嶅け30钀�(w脿n)鍏�(鏈夌埈(zh膿ng)璀帮紝濡傛灉鏄案涔呮€у伐绋�锛屾キ(y猫)涓绘壙鎿�(d膩n)锛屽鏋滄槸鍛ㄨ綁(zhu菐n)鎬ф敮璀�(h霉)鏉愭枡鏂藉伐鍠綅鎵挎摂(d膩n)锛屾铏曟寜鐓у懆杞�(zhu菐n)鏉愭枡灏�(du矛)寰�)锛屾柦宸ヨ睛鍏ō(sh猫)鏂芥悕澶�3钀�(w脿n)鍏�锛屾柦宸ヤ汉鍝″彈鍌锋悕澶�2钀�(w脿n)鍏冦€�

妤�(y猫)涓诲湪灞遍珨婊戝潯鍜屾偿鐭虫祦浜嬩欢涓噳(y墨ng)鎵挎摂(d膩n)鎼嶅け鐨勫収(n猫i)瀹癸細

鏂藉伐寰呯敤鏉愭枡鎼嶅け24钀�(w脿n)鍏�,淇京(f霉)宸ヤ綔鐧�(f膩)鐢熶汉鏉愭(j墨)璨�(f猫i)鐢ㄥ叡21钀�(w脿n)鍏�銆�

鏂藉伐鍠綅鍙互鐛插緱鐨勮不(f猫i)鐢ㄨ(b菙)鍎�=

[24+21×(1+10%)×(1+6%)]×(1+4%)×(1+11%)=55.97钀�(w脿n)鍏�

闋�(xi脿ng)鐩洠(ji膩n)鐞嗘(j墨)妲�(g貌u)鎳�(y墨ng)鎵规簴(zh菙n)鐨勫伐鏈熷欢鏈熷ぉ鏁�(sh霉)鐐�30澶�锛屽北楂旀粦鍧″拰娉ョ煶娴佷簨浠舵寜鐓т笉鍙姉鍔涜檿鐞嗕笖A鏄棞(gu膩n)閸靛伐浣�锛屽伐鏈熸悕澶辨噳(y墨ng)鐣�(d膩ng)闋嗗欢銆�

2.浜嬩欢2涓�,鎳�(y墨ng)绲︽柦宸ュ柈浣嶇殑绐╁伐瑁�(b菙)鍎熻不(f猫i)鐢ㄧ偤澶氬皯钀�(w脿n)鍏�?淇敼鍚庣殑鍩虹(ch菙)鍒嗛儴宸ョ▼澧炲姞鐨勫伐绋嬮€犲児(ji脿)鐐哄灏戣惉(w脿n)鍏�銆�

绐╁伐瑁�(b菙)鍎熻不(f猫i)鐢�=(150×50+20×1500×60%)(1+4%)×(1+11%)=29437.2=2.94钀�(w脿n)鍏�

鍩虹(ch菙)鍒嗛儴宸ョ▼澧炲姞鐨勫伐绋嬮€犲児(ji脿)=[25×(1+10%)×(1+6%)×(1+25%)] (1+4%)×(1+11%)=42.06钀�(w脿n)鍏�

3.閲濆皪(du矛)浜嬩欢3,绻埗鎵规簴(zh菙n)A宸ヤ綔宸ユ湡绱㈣碃鍜屽鍔燢宸ヤ綔鍚庣殑鏂藉伐缍�(w菐ng)绲�(lu貌)閫�(j矛n)搴﹁▓(j矛)鍔�;鎸囧嚭鐩�(ji膩n)鐞嗗伐绋嬪斧鍋氭硶鐨勪笉濡ヤ箣铏�,瑾�(shu艒)鏄庣悊鐢卞苟瀵嚭姝ｇ⒑鍋氭硶銆�

鐩�(ji膩n)鐞嗗伐绋嬪斧绶ㄥ埗浜咾宸ヤ綔鐨勭祼(ji茅)绠楃稖鍚堝柈鍍�(ji脿),缍�(j墨ng)妤�(y猫)涓荤⒑瑾�(r猫n)鍚�,鎻愪氦绲︽柦宸ュ柈浣嶄綔鐐虹祼(ji茅)绠楃殑渚濇摎(j霉)涓嶅Ε锛屾噳(y墨ng)鐣�(d膩ng)鐢辨柦宸ュ柈浣嶆寜鐓ф垚鏈姞鍒╂饯(r霉n)鐨勫師鍓囨彁鍑虹稖鍚堝柈鍍�(ji脿)锛岀敱鎵跨櫦(f膩)鍖呴洐鏂瑰崝(xi茅)鍟嗚(di脿o)鏁�锛岃(di脿o)鏁翠笉鑳介仈(d谩)鎴愪竴鑷存剰瑕�(ji脿n)锛岀敱鐩�(ji膩n)鐞嗕汉鎻愬嚭涓€鍊�(g猫)鏆畾鍍�(ji脿)鏍肩祼(ji茅)绠�锛屾渶鍚庣敱闆欑櫦(f膩)鍗�(xi茅)鍟嗚(di脿o)鏁达紝鍗�(xi茅)鍟嗕笉鎴愭寜鐓ф湁闂�(gu膩n)瑙ｆ焙鐖�(zh膿ng)璀版娆捐檿鐞�銆�

浜嬩欢4涓�,鍦ㄦ柦宸ョ恫(w菐ng)绲�(lu貌)閫�(j矛n)搴﹁▓(j矛)鍔冧腑,D銆丟銆両宸ヤ綔鐨勬祦姘村伐鏈熺偤澶氬皯鍊�(g猫)鏈�?鏂藉伐鍠綅鍙嵅寰楃殑宸ユ湡鎻愬墠鐛�(ji菐ng)鍕�(l矛)閲戦鐐哄灏戣惉(w脿n)鍏�?

(瑷�(j矛)绠楃祼(ji茅)鏋滀繚鐣欏叐浣嶅皬鏁�(sh霉))

绱▓(j矛)鏁�(sh霉)鍒楅尟(cu貌)浣嶇浉娓涘彇澶у樊娉曪細

D锛� 1 2 3 娴佹按姝ヨ窛

G锛� 1 3 4 1

I锛� 1 2 3 2

娴佹按宸ユ湡锛�6鍊�(g猫)鏈�锛�

宸ユ湡鐛�(ji菐ng)鍕�(l矛)鐐篬(10-6-1)×30-10] ×30÷30=80钀�(w脿n)鍏�(涓嶅惈绋�)

80×(1+11%)=88.88(鍚▍)

鎴栬€呰€冩叜K鑸嘔宸ヤ綔鎶€琛�(sh霉)闁撴瓏锛屾祦姘存柦宸ュ伐鏈�7鍊�(g猫)鏈�銆�

宸ユ湡鐛�(ji菐ng)鍕�(l矛)鐐篬(10-7)×30-10] ×30÷30=80钀�(w脿n)鍏�(涓嶅惈绋�)

80×(1+11%)=88.88(鍚▍)

瑭﹂浜�:(20鍒�)

鏌愬伐绋嬮爡(xi脿ng)鐩櫦(f膩)鎵垮寘闆欐柟绨借▊浜嗘柦宸ュ悎鍚�,宸ユ湡鐐�4鍊�(g猫)鏈堛€傛湁闂�(gu膩n)宸ョ▼鍍�(ji脿)娆惧強鍏舵敮浠樻娆剧磩瀹氬涓嬶細

1.宸ョ▼鍍�(ji脿)娆撅細

(1)鍒嗛爡(xi脿ng)宸ョ▼闋�(xi脿ng)鐩不(f猫i)鐢ㄥ悎瑷�(j矛)59.2钀�(w脿n)鍏�,鍖呮嫭鍒嗛爡(xi脿ng)宸ョ▼A銆丅銆丆涓夐爡(xi脿ng),娓呭柈宸ョ▼閲忓垎鍒ョ偤600m3銆�800m3銆�900銕�,缍滃悎鍠児(ji脿)鍒嗗垾鐐�300鍏�/m3銆�380鍏�/m3銆�120鍏�/銕�銆�

(2)鍠児(ji脿)鎺柦闋�(xi脿ng)鐩不(f猫i)鐢�6钀�(w脿n)鍏�,涓嶄簣瑾�(di脿o)鏁淬€�

(3)绺藉児(ji脿)鎺柦闋�(xi脿ng)鐩不(f猫i)鐢�8钀�(w脿n)鍏�,鍏朵腑,瀹夊叏鏂囨槑鏂藉伐璨�(f猫i)鎸夊垎闋�(xi脿ng)宸ョ▼鍜屽柈鍍�(ji脿)鎺柦闋�(xi脿ng)鐩不(f猫i)鐢ㄤ箣鍜岀殑5%瑷�(j矛)鍙�(闅ㄨ▓(j矛)鍙栧熀鏁�(sh霉)鐨勮畩鍖栧湪绗�4鍊�(g猫)鏈堣(di脿o)鏁�),闄ゅ畨鍏ㄦ枃鏄庢柦宸ヨ不(f猫i)涔嬪鐨勫叾浠栫附鍍�(ji脿)鎺柦闋�(xi脿ng)鐩不(f猫i)鐢ㄤ笉浜堣(di脿o)鏁�銆�

(4)鏆垪閲戦5钀�(w脿n)鍏�銆�

(5)绠＄悊璨�(f猫i)鍜屽埄娼�(r霉n)鎸変汉鏉愭(j墨)璨�(f猫i)鐢ㄤ箣鍜岀殑18%瑷�(j矛)鍙�,瑕�(gu墨)璨�(f猫i)鎸変汉鏉愭(j墨)璨�(f猫i)鍜岀鐞嗚不(f猫i)銆佸埄娼�(r霉n)涔嬪拰鐨�5%瑷�(j矛)鍙�,澧炲€肩▍鐜囩偤11%銆�

(6)涓婅堪璨�(f猫i)鐢ㄥ潎涓嶅寘鍚鍊肩▍鍙姷鎵ｉ€�(j矛n)闋�(xi脿ng)绋呴銆�

2.宸ョ▼娆炬敮浠橈細

(1)闁�(k膩i)宸ュ墠,鐧�(f膩)鍖呬汉鍒嗛爡(xi脿ng)宸ョ▼鍜屽柈鍍�(ji脿)鎺柦闋�(xi脿ng)鐩伐绋嬫鐨�20%鏀粯绲︽壙鍖呬汉浣滅偤闋�(y霉)浠樻(鍦ㄧ2~4鍊�(g猫)鏈堢殑宸ョ▼娆句腑骞冲潎鎵ｅ洖),鍚屾檪(sh铆)灏囧畨鍏ㄦ枃鏄庢柦宸ヨ不(f猫i)宸ョ▼娆惧叏椤嶆敮浠樼郸鎵垮寘浜�銆�

(2)鍒嗛爡(xi脿ng)宸ョ▼鍍�(ji脿)娆炬寜瀹屾垚宸ョ▼鍍�(ji脿)娆剧殑85%閫愭湀鏀粯銆�

(3)鍠児(ji脿)鎺柦闋�(xi脿ng)鐩拰闄ゅ畨鍏ㄦ枃鏄庢柦宸ヨ不(f猫i)涔嬪鐨勭附鍍�(ji脿)鎺柦闋�(xi脿ng)鐩伐绋嬫鍦ㄥ伐鏈熺1~4鍊�(g猫)鏈堝潎琛¤€冩叜,鎸�85%姣斾緥閫愭湀鏀粯銆�

(4)鍏朵粬闋�(xi脿ng)鐩伐绋嬫鐨�85%鍦ㄧ櫦(f膩)鐢熺暥(d膩ng)鏈堟敮浠樸€�

(5)绗�4鍊�(g猫)鏈堣(di脿o)鏁村畨鍏ㄦ枃鏄庢柦宸ヨ不(f猫i)宸ョ▼娆�,澧�(娓�)椤嶇暥(d膩ng)鏈堝叏椤嶆敮浠�(鎵ｉ櫎)銆�

(6)绔ｅ伐椹�(y脿n)鏀堕€氶亷(gu貌)鍚�30澶╁収(n猫i)閫�(j矛n)琛屽伐绋嬬祼(ji茅)绠�,鎵ｇ暀宸ョ▼绺介€犲児(ji脿)鐨�3%浣滅偤璩�(zh矛)閲忎繚璀夐噾,鍏朵綑宸ョ▼娆句綔鐐虹宸ョ祼(ji茅)绠楁渶绲備粯娆句竴娆℃€х祼(ji茅)娓�銆�

鏂藉伐鏈熼枔鍒嗛爡(xi脿ng)宸ョ▼瑷�(j矛)鍔冨拰瀵�(sh铆)闅涢€�(j矛n)搴﹁(ji脿n)琛�5.1銆�

鍦ㄦ柦宸ユ湡闁撶3鍊�(g猫)鏈�,鐧�(f膩)鐢熶竴闋�(xi脿ng)鏂板鍒嗛爡(xi脿ng)宸ョ▼D銆傜稉(j墨ng)鐧�(f膩)鎵垮寘闆欐柟鏍稿(sh铆)纰鸿獚(r猫n),鍏跺伐绋嬮噺鐐�300銕�,姣忋帯鎵€闇€涓嶅惈绋呬汉宸ュ拰姗�(j墨)姊拌不(f猫i)鐢ㄧ偤110鍏�,姣忋帯姗�(j墨)姊拌不(f猫i)鍙姷鎵ｉ€�(j矛n)闋�(xi脿ng)绋呴鐐�10鍏�;姣忋帯鎵€闇€鐢�銆佷箼銆佷笝涓夌ó鏉愭枡涓嶅惈绋呰不(f猫i)鐢ㄥ垎鍒ョ偤80鍏�銆�50鍏�銆�30鍏�锛屽彲鎶垫墸閫�(j矛n)闋�(xi脿ng)绋呯巼鍒嗗垾鐐�3%銆�11%銆�17%銆�

鍟�(w猫n)椤岋細

1.瑭插伐绋嬬敖绱勫悎鍚屽児(ji脿)鐐哄灏戣惉(w脿n)鍏�?闁�(k膩i)宸ュ墠鐧�(f膩)鍖呬汉鎳�(y墨ng)鏀粯绲︽壙鍖呬汉鐨勯爯(y霉)浠樻鍜屽畨鍏ㄦ枃鏄庢柦宸ヨ不(f猫i)宸ョ▼娆惧垎鍒ョ偤澶氬皯钀�(w脿n)鍏�?

绨界磩鍚堝悓鍍�(ji脿)=(59.2+6+8+5)×(1+5%)×(1+11%)=78.2×1.1655=91.142钀�(w脿n)鍏�

鐧�(f膩)鍖呬汉鎳�(y墨ng)鏀粯绲︽壙鍖呬汉鐨勯爯(y霉)浠樻=(59.2+6)×1.1655×20%=15.198钀�(w脿n)鍏�

鐧�(f膩)鍖呬汉鎳�(y墨ng)鏀粯绲︽壙鍖呬汉鐨勫畨鍏ㄦ枃鏄庢柦宸ヨ不(f猫i)宸ョ▼娆�=(59.2+6)×5%×1.1655=3.800钀�(w脿n)鍏�

2.绗�2鍊�(g猫)鏈�,鎵垮寘浜哄畬鎴愬悎鍚屽児(ji脿)娆剧偤澶氬皯钀�(w脿n)鍏�?鐧�(f膩)鍖呬汉鎳�(y墨ng)鏀粯鍚堝悓鍍�(ji脿)娆剧偤澶氬皯钀�(w脿n)鍏�?鎴鍒扮2鍊�(g猫)鏈堟湯,鍒嗛爡(xi脿ng)宸ョ▼B鐨勯€�(j矛n)搴﹀亸宸偤澶氬皯钀�(w脿n)鍏�?

鎵垮寘浜哄畬鎴愬悎鍚屽児(ji脿)娆剧偤:

[(200×300+300×380+200×120)/10000+(6+8-65.2×5%)/4] ×1.1655=(19.8+2.685) ×1.1655=26.206钀�(w脿n)鍏�

鐧�(f膩)鍖呬汉鎳�(y墨ng)鏀粯鍚堝悓鍍�(ji脿)娆剧偤锛�

26.206×85%-15.198/3=17.209钀�(w脿n)鍏�

鍒嗛爡(xi脿ng)宸ョ▼B鐨勯€�(j矛n)搴﹀亸宸偤锛�

宸插畬宸ョ▼瑷�(j矛)鍔冩姇璩�=300×380×1.1655=13.287钀�(w脿n)鍏�

鎿畬宸ョ▼瑷�(j矛)鍔冩姇璩�=(200+300)×380×1.1655=22.145钀�(w脿n)鍏�

閫�(j矛n)搴﹀亸宸�=宸插畬宸ョ▼瑷�(j矛)鍔冩姇璩�-鎿畬宸ョ▼瑷�(j矛)鍔冩姇璩�=13.287-22.145=-8.858钀�(w脿n)鍏冿紝

閫�(j矛n)搴︽嫋鍚�8.858钀�(w脿n)鍏�

3.鏂板鍒嗛爡(xi脿ng)宸ョ▼D鐨勭稖鍚堝柈鍍�(ji脿)鐐哄灏戝厓/銕�?瑭插垎闋�(xi脿ng)宸ョ▼璨�(f猫i)鐐哄灏戣惉(w脿n)鍏�?閵烽爡(xi脿ng)绋呴銆佸彲鎶垫墸閫�(j矛n)闋�(xi脿ng)绋呴銆佹噳(y墨ng)绻崇磵澧炲€肩▍椤嶅垎鍒ョ偤澶氬皯钀�(w脿n)鍏�?

鍒嗛爡(xi脿ng)宸ョ▼D鐨勭稖鍚堝柈鍍�(ji脿)=(110+80+50+30)×(1+18%)=318.6鍏�/銕�

D鍒嗛爡(xi脿ng)宸ョ▼璨�(f猫i)=300×318.6/10000=9.558钀�(w脿n)鍏�

閵烽爡(xi脿ng)绋呴=9.558×(1+5%)×11%=1.104钀�(w脿n)鍏�

鍙姷鎵ｉ€�(j矛n)闋�(xi脿ng)绋呴=300×(10+80×3%+50×11%+30×17%)/10000=0.69钀�(w脿n)鍏�

鎳�(y墨ng)绻崇磵澧炲€肩▍椤�=1.104-0.69=0.414钀�(w脿n)鍏�

4.瑭插伐绋嬬宸ョ祼(ji茅)绠楀悎鍚屽児(ji脿)澧炴笡椤嶇偤澶氬皯钀�(w脿n)鍏�?濡傛灉鐧�(f膩)鍖呬汉鍦ㄦ柦宸ユ湡闁撳潎宸叉寜鍚堝悓绱勫畾鏀粯绲︽壙鍖呭晢鍚勯爡(xi脿ng)宸ョ▼娆�,鍋囧畾绱▓(j矛)宸叉敮浠樺悎鍚屽児(ji脿)娆�87.099钀�(w脿n)鍏�,鍓囩宸ョ祼(ji茅)绠楁渶绲備粯娆剧偤澶氬皯钀�(w脿n)鍏�?

(瑷�(j矛)绠楅亷(gu貌)绋嬪拰绲�(ji茅)鏋滀繚鐣欎笁浣嶅皬鏁�(sh霉))

澧炲姞鍒嗛爡(xi脿ng)宸ョ▼璨�(f猫i)=100×380/10000+9.558=13.358钀�(w脿n)鍏�

澧炲姞瀹夊叏鏂囨槑鏂藉伐璨�(f猫i)=13.358×5%=0.668钀�(w脿n)鍏�

鍚堝悓鍍�(ji脿)澧炴笡椤�=[13.358×(1+5%)-5]×(1+5%)×(1+11%)=10.520钀�(w脿n)鍏�

(91.142+10.520)×(1-3%)-87.099-=11.513钀�(w脿n)鍏�