銆€銆€涓�銆� 缍滃悎鍒嗘瀽椤�

銆€銆€缍滃悎椤屼竴

銆€銆€鏌愬競涓€瀹舵墜姗�(j墨)鐢熺敘(ch菐n)浼佹キ(y猫)鐐哄鍊肩▍涓€鑸磵绋呬汉锛岀稉(j墨ng)绋呭嫏(w霉)姗�(j墨)闂�(gu膩n)鏍告簴(zh菙n)鐨�2009骞存噳(y墨ng)绱嶇▍鎵€寰楅鐐�-200钀�(w脿n)鍏�銆�2010骞村害鐢熺敘(ch菐n)缍�(j墨ng)鐕�(y铆ng)鎯呮硜濡備笅锛�

銆€銆€(1)鍙栧緱閵峰敭鏀跺叆5000钀�(w脿n)鍏�锛岀壒瑷辨瑠(qu谩n)浣跨敤璨�(f猫i)鏀跺叆200钀�(w脿n)鍏�;

銆€銆€(2)閵峰敭鎴愭湰2200钀�(w脿n)鍏�锛岀嚐(y铆ng)妤�(y猫)绋呴噾鍙婇檮鍔�320钀�(w脿n)鍏�;

銆€銆€(3)鐧�(f膩)鐢熼姺鍞不(f猫i)鐢�1340钀�(w脿n)鍏�(鍏朵腑寤ｅ憡璨�(f猫i)900钀�(w脿n)鍏�);

銆€銆€(4)绠＄悊璨�(f猫i)鐢�960钀�(w脿n)鍏�(鍏朵腑鏀粯绲﹀叾浠栦紒妤�(y猫)鐨勭鐞嗚不(f猫i)鐐�30钀�(w脿n)鍏�);

銆€銆€(5)璨�(c谩i)鍕�(w霉)璨�(f猫i)鐢�12钀�(w脿n)鍏冿紝绯讳互骞村埄鐜�8%鍚戦潪閲戣瀺浼佹キ(y猫)鍊熷叆鐨�9鍊�(g猫)鏈堟湡鐨勭敓鐢�(ch菐n)鐢�200钀�(w脿n)鍏冭哺娆剧殑鍊熸鍒╂伅(閵€琛屽悓鏈熷悓椤炶哺娆惧勾鍒╃巼鐐�5%);

銆€銆€(6)鎶曡硣鏀剁泭34钀�(w脿n)鍏�锛岀郴寰炴繁鍦宠伅(li谩n)鐕�(y铆ng)浼佹キ(y猫)鍒嗗洖鐨勭▍鍚庡埄娼�(r霉n);

銆€銆€(7)鐕�(y铆ng)妤�(y猫)澶栨敮鍑�80钀�(w脿n)鍏�(鍚敮浠樺鎴堕仌绱勯噾20钀�(w脿n)鍏�锛屾硶闄㈣ù瑷熻不(f猫i)7钀�(w脿n)鍏�锛岀▍鏀舵化绱嶉噾3钀�(w脿n)鍏�锛岄潪寤ｅ憡鎬ц唱(zh矛)璐婂姪鏀嚭50钀�(w脿n)鍏�);

銆€銆€(8)宸茶▓(j矛)鍏ユ垚鏈�銆佽不(f猫i)鐢ㄤ腑瀵�(sh铆)闅涙敮浠樼殑鍚堢悊鐨勫伐璩囩偤72钀�(w脿n)鍏�锛屼笂绻冲伐鏈�(hu矛)缍�(j墨ng)璨�(f猫i)2.16钀�(w脿n)鍏�锛屽(sh铆)闅涚櫦(f膩)鐢熺殑鑱峰伐绂忓埄璨�(f猫i)15.16钀�(w脿n)鍏�锛屽(sh铆)闅涚櫦(f膩)鐢熺殑鑱峰伐鏁欒偛缍�(j墨ng)璨�(f猫i)1.08钀�(w脿n)鍏�銆�

銆€銆€瑕佹眰锛�

銆€銆€鏍规摎(j霉)涓婅堪璩囨枡锛岃▓(j矛)绠楄┎浼佹キ(y猫)2010骞村(sh铆)闅涙噳(y墨ng)绻崇磵鐨勪紒妤�(y猫)鎵€寰楃▍绋呴銆�

銆€銆€1. 瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勯姺鍞不(f猫i)鐢�()钀�(w脿n)鍏冦€�

銆€銆€A1000

銆€銆€B1200

銆€銆€C1220

銆€銆€D1340

銆€銆€銆愮瓟妗堛€慍

銆€銆€銆愯В鏋愩€戣┎浼佹キ(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勯姺鍞不(f猫i)鐢細

銆€銆€寤ｅ憡璨�(f猫i)鎵ｉ櫎闄愰 =(5000+200)脳15%=780(钀�(w脿n)鍏�)锛屽皬浜庡(sh铆)闅涚櫦(f膩)鐢熼900钀�(w脿n)鍏�锛屾湰骞村害鍙兘绋呭墠鎵ｉ櫎780钀�(w脿n)鍏冦€�

銆€銆€瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勯姺鍞不(f猫i)鐢�=1340-900+780=1220(钀�(w脿n)鍏�)

銆€銆€2. 瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勭鐞嗚不(f猫i)鐢�()钀�(w脿n)鍏�銆�

銆€銆€A930

銆€銆€B940

銆€銆€C950

銆€銆€D960

銆€銆€銆愮瓟妗堛€慉

銆€銆€銆愯В鏋愩€戣┎浼佹キ(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勭鐞嗚不(f猫i)鐢細

銆€銆€浼佹キ(y猫)涔嬮枔鏀粯鐨勭鐞嗚不(f猫i)涓嶅緱鍦ㄧ▍鍓嶆墸闄�锛屾墍浠ヨ┎浼佹キ(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勭鐞嗚不(f猫i)鐢�=960-30=930(钀�(w脿n)鍏�)

銆€銆€3. 瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勮病(c谩i)鍕�(w霉)璨�(f猫i)鐢�()钀�(w脿n)鍏冦€�

銆€銆€A6.5

銆€銆€B7.5

銆€銆€C8.5

銆€銆€D12.5

銆€銆€銆愮瓟妗堛€態

銆€銆€銆愯В鏋愩€戣┎浼佹キ(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勮病(c谩i)鍕�(w霉)璨�(f猫i)鐢細

銆€銆€闈為噾铻嶄紒妤�(y猫)鍚戦潪閲戣瀺浼佹キ(y猫)鍊熸鐨勫埄鎭敮鍑�锛屼笉瓒呴亷鎸夌収閲戣瀺浼佹キ(y猫)鍚屾湡鍚岄璨告鍒╃巼瑷�(j矛)绠楃殑鏁�(sh霉)椤嶇殑閮ㄥ垎婧�(zh菙n)浜堟墸闄ゃ€�

銆€銆€瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勮病(c谩i)鍕�(w霉)璨�(f猫i)鐢�=200脳5%脳9/12=7.5(钀�(w脿n)鍏�)

銆€銆€4.瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勭嚐(y铆ng)妤�(y猫)澶栨敮鍑洪噾椤�()钀�(w脿n)鍏�銆�

銆€銆€A20

銆€銆€B25

銆€銆€C27

銆€銆€D80

銆€銆€銆愮瓟妗堛€慍

銆€銆€銆愯В鏋愩€戣┎浼佹キ(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勭嚐(y铆ng)妤�(y猫)澶栨敮鍑洪噾椤嶏細

銆€銆€鏀粯瀹㈡埗閬曠磩閲�20钀�(w脿n)鍏冨拰娉曢櫌瑷磋璨�(f猫i)7钀�(w脿n)鍏冨彲浠ュ湪绋呭墠鎵ｉ櫎;绋呮敹婊磵閲�3钀�(w脿n)鍏冨拰闈炲唬鍛婃€ц唱(zh矛)璐婂姪鏀嚭50钀�(w脿n)鍏冧笉寰楀湪绋呭墠鎵ｉ櫎銆�

銆€銆€瑭蹭紒妤�(y猫)2010骞存墍寰楃▍鍓嶅彲鎵ｉ櫎鐨勭嚐(y铆ng)妤�(y猫)澶栨敮鍑洪噾椤�=80-3-50=27(钀�(w脿n)鍏�)

銆€銆€5.瑭蹭紒妤�(y猫)2010骞存噳(y墨ng)绱嶇▍鎵€寰楅()钀�(w脿n)鍏冦€�

銆€銆€A365.3

銆€銆€B389.6

銆€銆€C401.3

銆€銆€D451.2

銆€銆€銆愮瓟妗堛€慍

銆€銆€銆愯В鏋愩€戣┎浼佹キ(y猫)2010骞存噳(y墨ng)绱嶇▍鎵€寰楅锛�

銆€銆€灞呮皯浼佹キ(y猫)鐩存帴鎶曡硣浜庡叾浠栧眳姘戜紒妤�(y猫)鍙栧緱鐨勬姇璩囨敹鐩�锛屽厤寰佷紒妤�(y猫)鎵€寰楃▍銆傚洜姝ゆ姇璩囨敹鐩�34钀�(w脿n)鍏冪偤鍏嶇▍鏀跺叆銆�

銆€銆€浼佹キ(y猫)瀵�(sh铆)闅涙敮浠樼殑鍚堢悊鐨勫伐璩�銆佽柂閲戝彲浠ユ摎(j霉)瀵�(sh铆)鎵ｉ櫎锛屼笉闇€瑕佸仛绱嶇▍瑾�(di脿o)鏁�;

銆€銆€宸ユ渻(hu矛)缍�(j墨ng)璨�(f猫i)鐨勬墸闄ら檺椤�=72脳2%=1.44(钀�(w脿n)鍏�)

銆€銆€鑱峰伐绂忓埄璨�(f猫i)鐨勬墸闄ら檺椤�=72脳14%=10.08(钀�(w脿n)鍏�)

銆€銆€鑱峰伐鐨勬暀鑲茬稉(j墨ng)璨�(f猫i)鐨勬墸闄ら檺椤�=72脳2.5%=1.8(钀�(w脿n)鍏�)

銆€銆€鍥犳宸ユ渻(hu矛)缍�(j墨ng)璨�(f猫i)銆佽伔宸ョ鍒╄不(f猫i)銆佽伔宸ユ暀鑲茬稉(j墨ng)璨�(f猫i)闇€瑕佽(di脿o)鏁存噳(y墨ng)绱嶇▍鎵€寰楅=(2.16-1.44)+(15.16-10.08)=5.8(钀�(w脿n)鍏�)

銆€銆€瑭蹭紒妤�(y猫)2010骞存噳(y墨ng)绱嶇▍鎵€寰楅=5000+200-2200-320-1220-930-7.5-27+5.8-100=401.3(钀�(w脿n)鍏�)

銆€銆€6. 瑭蹭紒妤�(y猫)2010鎳�(y墨ng)绱嶆墍寰楃▍椤�()钀�(w脿n)鍏�銆�

銆€銆€A75.325

銆€銆€B78.625

銆€銆€C81.625

銆€銆€D91.255

銆€銆€銆愮瓟妗堛€慉

銆€銆€銆愯В鏋愩€戣┎浼佹キ(y猫)2010鎳�(y墨ng)绱嶆墍寰楃▍椤�=401.3脳25%=75.325(钀�(w脿n)鍏�)銆�

    2012骞存敞鍐�(c猫)绋呭嫏(w霉)甯€冭│杓斿皫(d菐o)鎷涚敓绨�(ji菐n)绔� 锛�寰�(f霉)缈�(x铆)鎸囧崡锛夛紙鍫�(b脿o)鍚嶅尟绺�锛夛紙鍏嶈不(f猫i)瑭﹁伣锛�

    鐝�(xi脿n)鍫�(b脿o)2012娉ㄧ▍杓斿皫(d菐o)濂楅鍏姌鍎�(y艒u)鎯�     2012骞存敞绋呮柊鑸婃暀鏉愬皪(du矛)姣斿尟绺借〃

    2012娉ㄧ▍鑰冭│鍚勭椤屽瀷 2012娉ㄥ唺(c猫)绋呭嫏(w霉)甯牨(b脿o)鍚嶈垏瀛�(xu茅)缈�(x铆)鎸囧皫(d菐o)

    鑰佸斧鍔夎壏闇炶珖绋呮硶涓€鑰冨墠鍒嗘瀽