鏈珷鏄病(c谩i)鍕�(w霉)绠＄悊鐨勫彟涓€鍊�(g猫)鈥滃伐鍏封€濈珷锛屼富瑕佽瑳鐨勬槸璩囬噾鏅�(sh铆)闁撳児(ji脿)鍊间互鍙婂湪姝ゅ熀绀�(ch菙)涓婄殑鏅€氳偂瑭�(p铆ng)鍍�(ji脿)鍜屽偟鍒歌⿻(p铆ng)鍍�(ji脿)銆�

    濡傛灉鐝�(xi脿n)鍦ㄧ殑1濉婇將鑳借卜涓€鏀洩绯曪紝浣嗕綘鑸嶄笉寰楀悆锛屾妸閫�1濉婇將鏀鹃€�(j矛n)浜嗘娊灞滈噷銆�5骞翠箣鍚�锛屼綘鍙堣垗寰楀悆闆硶浜嗭紝鐣�(d膩ng)浣犲啀鎶婂畠鎷垮嚭渚�(l谩i)鐨勬檪(sh铆)鍊�锛屼綘蹇界劧鐧�(f膩)鐝�(xi脿n)閫�1濉婇將鍙兘璨�75.32875%鏀洩绯曚簡銆傞€欏氨鏄波骞ｇ殑鏅�(sh铆)闁撳児(ji脿)鍊�銆�

    鎴戝€�?c猫)鍍栫碂y琛岀偤渚嬪瓙锛屾瘮濡傜瑭遍妧琛岀殑瀛樻骞村埄鐜囨槸6%锛屽柈鍒╄▓(j矛)鎭�锛岀背鑰侀紶鍦�2001骞�1鏈�1鏃ュ瓨鍏ヤ簡666鍏冿紝閭ｄ箞鍏勾涔嬪悗绫宠€侀紶鑳藉湪绔ヨ┍閵€琛屾嬁鍒扮殑閷細666脳锛�1+6%脳6锛�=905.76锛堝厓锛�锛岄€�905.76鍏冨氨鏄�666鍏冨湪涓婅堪姊濅欢涓嬬殑鍠埄绲傚€奸噾椤�銆傚啀姣斿绔ヨ┍閵€琛岄將澶氱殑闆ｅ彈锛屽皪(du矛)瀛樻閲囩敤鎸夊勾寰�(f霉)鍒╄▓(j矛)鎭簡锛屽瓨娆惧勾鍒╃巼涔熸彁楂樺埌浜�8%锛屽攼鑰侀川鑱借(shu艒)閫欎欢浜嬩箣鍚庡崄鍒嗛珮鑸堬紝浜�2008骞�1鏈�1鏃ュ湪绔ヨ┍閵€琛屽瓨浜�888鍏�锛岄偅涔堝叓骞翠箣鍚庡攼鑰侀川鑳藉湪绔ヨ┍閵€琛屾嬁鍒扮殑閷細888脳锛�1+8%锛�8=888脳1.8509=1643.60锛堝厓锛�锛屽叾涓殑1.8509鏄€氶亷(gu貌)鏌ュ京(f霉)鍒╃祩鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�1643.60鍏冨氨鏄�888鍏冨湪涓婅堪姊濅欢涓嬬殑寰�(f霉)鍒╃祩鍊奸噾椤嶃€�

    濡傛灉鎴戝€戞妸宸茬煡姊濅欢鎻涗竴涓�锛岀煡閬撶背鑰侀紶鍦ㄥ叚骞翠箣鍚庤兘鍦ㄧ瑭遍妧琛屾嬁鍒�905.76鍏�锛岄偅涔堢背鑰侀紶鐝�(xi脿n)鍦ㄩ渶瑕佸瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛熺瓟妗堟槸锛�905.76梅锛�1+6%脳6锛�=666锛堝厓锛�锛岄€�666鍏冨氨鏄�905.76鍏冨湪涓婅堪姊濅欢涓嬬殑鍠埄鐝�(xi脿n)鍊奸噾椤�銆傚悓妯�锛屽鏋滅煡閬撳攼鑰侀川鍦ㄥ叓骞翠箣鍚庤兘鍦ㄧ瑭遍妧琛屾嬁鍒�1643.60鍏�锛岄偅涔堝攼鑰侀川鐝�(xi脿n)鍦ㄩ渶瑕佸瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛熺瓟妗堟槸锛�1643.60梅锛�1+8%锛�8=1643.60脳0.5403=888锛堝厓锛夛紝鍏朵腑鐨�0.5403鏄€氶亷(gu貌)鏌ュ京(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�888鍏冨氨鏄�1643.60鍏冨湪涓婅堪姊濅欢涓嬬殑寰�(f霉)鍒╃従(xi脿n)鍊奸噾椤嶃€�

    鐧介洩鍏富鍦ㄧ煡閬撶瑭遍妧琛屽皪(du矛)瀛樻閫�(j矛n)琛屽京(f霉)鍒╄▓(j矛)鎭簡涔嬪悗涔熷崄鍒嗛珮鑸�锛屼簬2011骞�12鏈�31鏃ュ瓨鍏ヤ簡111鍏冮將锛屽苟浜庝粖鍚庢瘡骞寸殑12鏈�31鏃ュ瓨鍏�111鍏冮將锛岀洿鍒�2020骞�12鏈�31鏃ョ偤姝�锛岄偅涔�2021骞�1鏈�1鏃ョ櫧闆叕涓昏兘鍦ㄧ瑭遍妧琛屾嬁鍒扮殑閷紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛夛細111脳銆旓紙1+8%锛�10锛�1銆�/8%=111脳14.487=1608.06锛堝厓锛夛紝鍏朵腑鐨�14.487鏄€氶亷(gu貌)鏌ュ勾閲戠祩鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�1608.06鍏冨氨鏄�111鍏冨湪涓婅堪姊濅欢涓嬬殑鏅€氬勾閲戠祩鍊奸噾椤�銆�

    濡傛灉鎴戝€戞妸宸茬煡姊濅欢鎻涗竴涓�锛岀櫧闆叕涓绘兂鍦�2021骞�1鏈�1鏃ュ緸绔ヨ┍閵€琛屾嬁鍒�1608.06鍏冿紝閭ｄ箞寰�2011骞�12鏈�31鏃ラ枊濮�锛岀櫧闆叕涓诲湪姣忓勾鐨�12鏈�31鏃ラ渶瑕佸線绔ヨ┍閵€琛屽瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛夛紵绛旀鏄細1608.06脳8%/銆旓紙1+8%锛�10锛�1銆�=1608.06脳锛�1/14.487锛�=111锛堝厓锛�锛�锛岄€�111鍏冨氨鏄�1608.06鍏冨湪涓婅堪姊濅欢涓嬬殑鍎熷偟鍩洪噾閲戦銆�

    灏忕磪甯戒篃鎯虫簿寰�(f霉)鍒╃殑鍏�锛屼絾濂规兂姣忓勾寰�2011骞�12鏈�31鏃ラ枊濮嬮€ｇ簩(x霉)7骞存瘡骞村緸绔ヨ┍閵€琛屾嬁鍒�222鍏冿紝鐩村埌2017骞�12鏈�31鏃ユ嬁鍒版渶鍚庝竴绛�222鍏冪偤姝�锛岄偅涔�2011骞�1鏈�1鏃ュ皬绱呭附闇€瑕佸線绔ヨ┍閵€琛屽瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛夛紵绛旀鏄細222脳銆�1锛嶏紙1+8%锛夛紞7銆�/8%=222脳5.2064=1155.82锛堝厓锛�锛屽叾涓殑5.2064鏄€氶亷(gu貌)鏌ュ勾閲戠従(xi脿n)鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�1155.82鍏冨氨鏄�222鍏冨湪涓婅堪姊濅欢涓嬬殑鏅€氬勾閲戠従(xi脿n)鍊奸噾椤�銆�

    濡傛灉鎴戝€戞妸宸茬煡姊濅欢鎻涗竴涓�锛屽皬绱呭附鍦�2011骞�1鏈�1鏃ュ線绔ヨ┍閵€琛屽瓨1155.82鍏�锛岄偅涔堝ス寰�2011骞�12鏈�31鏃ュ埌2017骞�12鏈�31鏃�锛屾瘡骞寸殑12鏈�31鏃ヨ兘寰炵瑭遍妧琛屾嬁鍒板灏戦將鍛紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛熺瓟妗堟槸锛�1155.82脳8%/銆�1锛嶏紙1+8%锛夛紞7銆�=1155.82脳锛�1/5.2064锛�=222锛堝厓锛�锛岄€�222鍏冨氨鏄�1155.82鍏冨湪涓婅堪姊濅欢涓嬬殑骞磋硣鏈敹鍥為銆�

    鐏板濞樹篃鍠滄寰�(f霉)鍒�锛屽ス寰�2011骞�1鏈�1鏃ラ枊濮嬮€ｇ簩(x霉)9骞村湪姣忓勾鐨�1鏈�1鏃ュ線绔ヨ┍閵€琛屽瓨333鍏�锛岀洿鍒�2019骞�1鏈�1鏃ョ偤姝�锛岄偅涔�2020骞�1鏈�1鏃ョ伆濮戝鑳藉緸绔ヨ┍閵€琛屾嬁鍒板灏戦將鍛紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛熺瓟妗堟槸锛�333脳銆旓紙1+8%锛�9锛�1銆�/8%脳锛�1+8%锛�=333脳12.488脳锛�1+8%锛�=333脳锛�14.487锛�1锛�=4491.17锛堝厓锛夛紙鏈熸暩(sh霉)鍔�1銆佺郴鏁�(sh霉)娓�1锛�锛屽叾涓殑12.488銆�14.487鏄€氶亷(gu貌)鏌ュ勾閲戠祩鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�4491.17鍏冨氨鏄�333鍏冨湪涓婅堪姊濅欢涓嬬殑鍗充粯骞撮噾绲傚€奸噾椤�銆�

    濡傛灉闃跨鏈ㄦ兂寰�2011骞�1鏈�1鏃ラ枊濮嬮€ｇ簩(x霉)5骞存瘡骞�1鏈�1鏃ュ緸绔ヨ┍閵€琛岄牁(l菒ng)鍒�555鍏�锛岄偅涔堝湪2010骞�12鏈�31鏃ラ渶瑕佸線绔ヨ┍閵€琛屽瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛熺瓟妗堟槸锛�555脳銆�1锛嶏紙1+8%锛夛紞5銆�/8%脳锛�1+8%锛�=555脳3.9927脳锛�1+8%锛�=555脳锛�3.3121+1锛�=2393.22锛堝厓锛夛紙鏈熸暩(sh霉)娓�1銆佺郴鏁�(sh霉)鍔�1锛�锛屽叾涓殑3.9927銆�3.3121鏄€氶亷(gu貌)鏌ュ勾閲戠従(xi脿n)鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�2393.22鍏冨氨鏄�555鍏冨湪涓婅堪姊濅欢涓嬬殑鍗充粯骞撮噾鐝�(xi脿n)鍊奸噾椤�銆�

    閬炲欢骞撮噾绲傚€肩殑瑷�(j矛)绠楄垏鏅€氬勾閲戠祩鍊肩殑瑷�(j矛)绠楃殑閬撶悊涓€妯ｏ紝鍙娉ㄦ剰鏈熸暩(sh霉)鏄(sh铆)闅涚櫦(f膩)鐢熸敹锛堜粯锛夌殑鏈熸暩(sh霉)銆�

    鍖硅鏇规兂寰�2015骞�12鏈�31鏃ラ枊濮嬮€ｇ簩(x霉)7骞存瘡骞寸殑12鏈�31鏃ュ緸绔ヨ┍閵€琛岄牁(l菒ng)鍒�777鍏冿紝鐩村埌2021骞�12鏈�31鏃ョ偤姝�锛岄偅涔�2020骞�12鏈�31鏃ラ渶瑕佸線绔ヨ┍閵€琛屽瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛熺瓟妗堟槸锛�777脳5.2064锛堟湡鏁�(sh霉)鏄�7骞达級脳0.7350锛堟湡鏁�(sh霉)鏄�4骞达級=777脳銆�7.1390锛堟湡鏁�(sh霉)鏄�11骞达級锛�3.3121锛堟湡鏁�(sh霉)鏄�4骞达級銆�=777脳8.9228锛堟湡鏁�(sh霉)鏄�7骞达級脳0.4289锛堟湡鏁�(sh霉)鏄�11骞达級=2973.35锛堝厓锛�锛屽叾涓殑5.2064銆�7.1390銆�3.3121鏄€氶亷(gu貌)鏌ュ勾閲戠従(xi脿n)鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛�0.7350銆�0.4289鏄€氶亷(gu貌)鏌ュ京(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛�8.9228鏄€氶亷(gu貌)鏌ュ勾閲戠祩鍊肩郴鏁�(sh霉)琛ㄥ緱鍒扮殑锛岄€�2973.35鍏冨氨鏄�777鍏冨湪涓婅堪姊濅欢涓嬬殑閬炲欢骞撮噾鐝�(xi脿n)鍊奸噾椤�銆�

    姗�(j墨)鍣ㄨ矒鎯冲緸2011骞�12鏈�31鏃ラ枊濮嬪湪姣忓勾鐨�12鏈�31鏃ュ緸绔ヨ┍閵€琛岄牁(l菒ng)鍙�123鍏�锛岀洿鍒版案閬�(yu菐n)锛堝亣瑷�(sh猫)姗�(j墨)鍣ㄨ矒闀�(zh菐ng)鐢熶笉鑰侊級锛岄偅涔堝畠闇€瑕佸湪2010骞�12鏈�31鏃ュ線绔ヨ┍閵€琛屽瓨澶氬皯閷㈠憿锛堝亣瑷�(sh猫)鍏朵粬姊濅欢涓嶈畩锛夛紵绛旀鏄細123脳銆�1锛嶏紙1+8%锛夛紞鈭炪€�/8%=123/8%=1537.5锛堝厓锛�锛岄€�1537.5鍏冨氨鏄�123鍏冨湪涓婅堪姊濅欢涓嬬殑姘哥簩(x霉)骞撮噾鐝�(xi脿n)鍊奸噾椤�銆�

    鍦ㄨ€冭│鏅�(sh铆)锛屾湁鏅�(sh铆)鍊欓渶瑕佸ぇ瀹惰▓(j矛)绠椾笂杩版儏娉佷笅鐨勫埄鐜�锛岄偅涔堥€欏張鏄浣曡▓(j矛)绠楀憿锛熻珛(q菒ng)鐪嬭硣閲戞檪(sh铆)闁撳児(ji脿)鍊艰垏璀夊埜瑭�(p铆ng)鍍�(ji脿)锛堜腑锛夈€�

    鍦ㄨ硣閲戞檪(sh铆)闁撳児(ji脿)鍊艰垏璀夊埜瑭�(p铆ng)鍍�(ji脿)锛堜笂锛変腑绲﹀ぇ瀹朵粙绱逛簡鍚勭ó鎯呮硜涓嬬祩鍊艰垏鐝�(xi脿n)鍊肩殑瑷�(j矛)绠�锛屼笅闈㈢郸澶у浠嬬垂涓€涓嬪浣曟眰鐩搁棞(gu膩n)浜嬮爡(xi脿ng)鐨勫埄鐜囥€�

    鎵胯硣閲戞檪(sh铆)闁撳児(ji脿)鍊艰垏璀夊埜瑭�(p铆ng)鍍�(ji脿)锛堜笂锛変腑鐨勪緥瀛�锛屽厰宸村摜鍦�2001骞�1鏈�1鏃ュ線绔ヨ┍閵€琛屽瓨鍏ヤ簡456鍏�锛屽畠鑳藉鍦�5骞村悗寰炵瑭遍妧琛岄牁(l菒ng)鍙�987鍏�锛屽亣瑷�(sh猫)绔ヨ┍閵€琛屾寜骞村京(f霉)鍒╄▓(j矛)鎭紙涓嬪悓锛�锛岄偅涔堢瑭遍妧琛岀殑骞村瓨娆惧埄鐜囨槸澶氬皯鍛紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛�

    绛旀濡備笅锛�

    456脳锛團/P锛宨锛�5锛夛紙寰�(f霉)鍒╃祩鍊肩郴鏁�(sh霉)锛�=987锛岋紙F/P锛宨锛�5锛�=2.1645锛屽嵆锛�1+i锛�5=2.1645锛屾眰i.鐣�(d膩ng)i=16% 鏅�(sh铆)锛岋紙1+16%锛�5=2.1003锛涚暥(d膩ng)i=18%鏅�(sh铆)锛岋紙1+18%锛�5=2.2878.鍓噄=16%+锛�2.1645锛�2.1003锛�/锛�2.2878锛�2.1003锛壝楋紙18%锛�16%锛�=16.68%锛岄€欏€�(g猫)i灏辨槸鍦ㄥ京(f霉)鍒╃祩鍊兼儏娉佷笅鐨勫埄鐜�銆�

    涓婅堪渚嬪瓙涔熷彲浠ュ仛濡備笅瑙ｇ瓟锛�987脳锛圥/F锛宨锛�5锛夛紙寰�(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)锛�=456锛岋紙P/F锛宨锛�5锛�=0.4620锛屽嵆1/锛�1+i锛�5=0.4620锛屾眰i.鐣�(d膩ng)i=16%鏅�(sh铆)锛�1/锛�1+16%锛�5=0.4762锛涚暥(d膩ng)i=18%鏅�(sh铆)锛�1/锛�1+18%锛�5=0.4371.鍓噄=16%+锛�0.4620锛�0.4762锛�/锛�0.4371锛�0.4762锛壝楋紙18%锛�16%锛�=16.73%锛堟湁瑾ゅ樊锛�锛岄€欏€�(g猫)i灏辨槸鍦ㄥ京(f霉)鍒╃従(xi脿n)鍊兼儏娉佷笅鐨勫埄鐜�銆�

    榛戣矒璀﹂暦(zh菐ng)寰�2001骞�12鏈�31鏃ラ枊濮嬮€ｇ簩(x霉)7骞村湪姣忓勾鐨�12鏈�31鏃ュ線绔ヨ┍閵€琛屽瓨鍏�258鍏�锛岀洿鍒�2007骞�12鏈�31鏃ョ偤姝�锛屽畠鑳藉鍦�2008骞�1鏈�1鏃ラ牁(l菒ng)鍒�2468鍏冿紝閭ｄ箞绔ヨ┍閵€琛岀殑骞村瓨娆惧埄鐜囨槸澶氬皯鍛紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛�

    绛旀濡備笅锛�

    258脳锛團/A锛宨锛�7锛夛紙骞撮噾绲傚€肩郴鏁�(sh霉)锛�=2468锛岋紙F/A锛宨锛�7锛�=9.5659锛屾眰i.鐣�(d膩ng)i=10%鏅�(sh铆)锛岋紙F/A锛宨锛�7锛�=9.4872锛涚暥(d膩ng)i=12%鏅�(sh铆)锛岋紙F/A锛宨锛�7锛�=10.089.鍓噄=10%+锛�9.5659锛�9.4872锛�/锛�10.089锛�9.4872锛壝楋紙12%锛�10%锛�=10.26%锛岄€欏€�(g猫)i灏辨槸鍦ㄥ勾閲戠祩鍊兼儏娉佷笅鐨勫埄鐜囥€�

    缇庝汉榄氬湪2000骞�12鏈�31鏃ュ線绔ヨ┍閵€琛屽瓨鍏ヤ簡1234鍏�锛屽ス鑳藉寰�2001骞�12鏈�31鏃ラ枊濮嬮€ｇ簩(x霉)8骞村湪姣忓勾鐨�12鏈�31鏃ュ緸绔ヨ┍閵€琛岄牁(l菒ng)鍙�202鍏冿紝鐩村埌2008骞�12鏈�31鏃ョ偤姝紝閭ｄ箞绔ヨ┍閵€琛岀殑骞村瓨娆惧埄鐜囨槸澶氬皯鍛紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�锛�

    绛旀濡備笅锛�

    202脳锛圥/A锛宨锛�8锛夛紙骞撮噾鐝�(xi脿n)鍊肩郴鏁�(sh霉)锛�=1234锛岋紙P/A锛宨锛�8锛�=6.1089锛屾眰i.鐣�(d膩ng)i=6%鏅�(sh铆)锛岋紙P/A锛宨锛�8锛�=6.2098锛涚暥(d膩ng)i=7%鏅�(sh铆)锛岋紙P/A锛宨锛�8锛�=5.9713.鍓噄=6%+锛�6.1089锛�6.2098锛�/锛�5.9713锛�6.2098锛壝楋紙7%锛�6%锛�=6.42%锛岄€欏€�(g猫)i灏辨槸鍦ㄥ勾閲戠従(xi脿n)鍊兼儏娉佷笅鐨勫埄鐜囥€�

    闃块噷宸村反鍦�2000骞�12鏈�31鏃ュ線绔ヨ┍閵€琛屽瓨鍏ヤ簡6789鍏�锛屼粬寰�2001骞�12鏈�31鏃ラ枊濮嬪湪姣忓勾鐨�12鏈�31鏃ラ兘鑳藉緸绔ヨ┍閵€琛岄牁(l菒ng)鍙�345鍏�锛岀洿鍒版案閬�(yu菐n)锛堝亣瑷�(sh猫)闃块噷宸村反闀�(zh菐ng)鐢熶笉鑰侊級锛岄偅涔堢瑭遍妧琛岀殑骞村瓨娆惧埄鐜囨槸澶氬皯鍛紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛夛紵

    绛旀濡備笅锛�

    i=345/6789=5.08%锛岄€欏€�(g猫)i灏辨槸鍦ㄦ案绾�(x霉)骞撮噾鎯呮硜涓嬬殑鍒╃巼銆�

    鍋囪ō(sh猫)绔ヨ┍閵€琛屽勾鍚嶇京鍒╃巼鏄�24%锛屾寜鏈堝京(f霉)鍒╄▓(j矛)鎭�锛岄偅涔堢瑭遍妧琛岀殑骞村(sh铆)闅涘埄鐜囨槸锛氾紙1+24%/12锛�12锛�1=26.82%.閫欏氨鏄悕缇╁埄鐜囪垏瀵�(sh铆)闅涘埄鐜囩殑杞�(zhu菐n)鎻涖€�

    浣滅偤鈥滃伐鍏封€�锛岃硣閲戞檪(sh铆)闁撳児(ji脿)鍊肩穵鎺ヨ憲鍦ㄦ櫘閫氳偂瑭�(p铆ng)鍍�(ji脿)鍜屽偟鍒歌⿻(p铆ng)鍍�(ji脿)涓氨琚敤鍒颁簡锛岄偅涔堝浣曞埄鐢ㄩ€欎竴鈥滃伐鍏封€滈€�(j矛n)琛岃⿻(p铆ng)鍍�(ji脿)鍛�锛熻珛(q菒ng)鐪嬭硣閲戞檪(sh铆)闁撳児(ji脿)鍊艰垏璀夊埜瑭�(p铆ng)鍍�(ji脿)锛堜笅锛�銆�

    瀛�(xu茅)缈�(x铆)浜嗚硣閲戞檪(sh铆)闁撳児(ji脿)鍊间箣鍚庯紝璁撴垜鍊戠湅涓€涓嬪浣曞埄鐢ㄥ畠灏�(du矛)鏅€氳偂鍙婂偟鍒搁€�(j矛n)琛岃⿻(p铆ng)鍍�(ji脿)銆傚湪灏�(du矛)鏅€氳偂閫�(j矛n)琛岃⿻(p铆ng)鍍�(ji脿)涔嬪墠锛屽厛璁撴垜鍊戠湅涓€涓嬭偂绁ㄧ殑鏀剁泭鐜�銆�

    鑲＄エ鐨勬敹鐩婄巼鍖呮嫭锛氭湰鏈熸敹鐩婄巼鍜屾寔鏈夋湡鏀剁泭鐜�銆�

    姣斿榻婂湅(gu贸)鏅€氳偂鍦�2008骞�3鏈�31鏃ョ櫦(f膩)鏀�2007骞寸従(xi脿n)閲戣偂鍒╂瘡鑲�1.23鍏�锛岄€欐敮鑲＄エ鍦�2008骞�12鏈�31鏃ョ殑鏀剁洡鍍�(ji脿)鏄�23.45鍏�锛岄偅涔堥€欐敮鑲＄エ鐨勬湰鏈熸敹鐩婄巼=1.23/23.45=5.25%.

    姣斿瀹嬫睙鍦�2008骞�3鏈�1鏃ヤ互22.34鍏冪殑鍍�(ji脿)鏍艰臣(g貌u)璨蜂簡榻婂湅(gu贸)鑲＄エ锛屽湪2008骞�7鏈�31鏃ヤ互24.56鐨勫児(ji脿)鏍艰常鍑轰簡榻婂湅(gu贸)鑲＄エ锛岄偅涔堝叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級鏀剁泭鐜囷紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�=銆旓紙24.56锛�22.34锛�+1.23銆�/22.34脳100%=15.44%锛屽叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼=15.44%梅锛�5/12锛�=37.06%.

    姣斿鐩т繆缇╁湪2008骞�5鏈�1鏃ヤ互21.23鍏冪殑鍍�(ji脿)鏍艰臣(g貌u)璨蜂簡榻婂湅(gu贸)鑲＄エ锛屽湪2008骞寸殑8鏈�31鏃ヤ互25.67鍏冪殑鍍�(ji脿)鏍艰常鍑轰簡榻婂湅(gu贸)鑲＄エ锛岄偅涔堝叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級鏀剁泭鐜囷紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�=锛�25.67锛�21.23锛�/21.23脳100%=20.91%锛屽叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼=20.91%梅锛�4/12锛�=62.73%.

    姣斿鍚崇敤鍦�2008骞�4鏈�1鏃ヤ互20.12鍏冪殑鍍�(ji脿)鏍艰臣(g貌u)璨蜂簡榻婂湅(gu贸)鑲＄エ锛屽湪2012骞寸殑3鏈�31鏃ヤ互26.78鍏冪殑鍍�(ji脿)鏍艰常鍑轰簡榻婂湅(gu贸)鑲＄エ锛屽湪2009骞淬€�2010骞�銆�2011骞淬€�2012骞寸殑3鏈�31鏃ユ瘡鑲″垎寰楃従(xi脿n)閲戣偂鍒�1.34鍏�銆�1.45鍏冦€�1.56鍏�銆�1.67鍏冿紙鍋囪ō(sh猫)璨疯常鑲＄エ鐨勬暩(sh霉)閲忔槸1鑲�锛屽叾浠栨浠朵笉璁婏級锛岄偅涔堟寔鏈夋湡锛堣秴閬�(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼鏄灏�锛�

    瑙ｇ瓟锛氳ō(sh猫)鎸佹湁鏈燂紙瓒呴亷(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼=i锛屽墖1.34脳锛圥/F锛宨锛�1锛夛紙寰�(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)锛�+1.45脳锛圥/F锛宨锛�2锛�+1.56脳锛圥/F锛宨锛�3锛�+锛�1.67+26.78锛壝楋紙P/F锛宨锛�4锛�=20.12.鐣�(d膩ng)i=14%鏅�(sh铆)锛�1.34脳0.8772+1.45脳0.7695+1.56脳0.6750+锛�1.67+26.78锛壝�0.5921=20.19锛涚暥(d膩ng)i=15%鏅�(sh铆)锛�1.34脳0.8696+1.45脳0.7561+1.56脳0.6575+锛�1.67+26.78锛壝�0.5718=19.56.閭ｄ箞i=14%+锛�20.12锛�20.19锛�/锛�19.56锛�20.19锛壝楋紙15%锛�14%锛�=14.11%锛屾墍浠ユ寔鏈夋湡锛堣秴閬�(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼鐐�14.11%.

    鎵€璎傜殑鏅€氳偂鐨勮⿻(p铆ng)鍍�(ji脿)锛屽氨鏄⒑瀹氭櫘閫氳偂鐨勫児(ji脿)鍊�銆傚湪涓嶅悓鎯呮硜涓嬶紝鏅€氳偂鐨勮⿻(p铆ng)鍍�(ji脿)妯″紡鏄笉涓€妯ｇ殑銆備富瑕佹湁涓夌ó瑭�(p铆ng)鍍�(ji脿)妯″瀷锛�

    1. 鑲″埄鍥哄畾妯″瀷銆傛瘮濡傛鍦�(gu贸)鏅€氳偂姣忓勾姣忚偂鍒嗛厤鐝�(xi脿n)閲戣偂鍒�1.11鍏�锛岃嫢鎶曡硣鑰呰姹傜殑鏈€浣庡牨(b脿o)閰巼鐐�9.99%锛屽墖鍏惰偂绁ㄥ児(ji脿)鍊�=1.11梅9.99%=11.11锛堝厓锛夈€�

    2. 鑲″埄鍥哄畾澧為暦(zh菐ng)妯″瀷銆傛瘮濡傜嚂鍦�(gu贸)鏅€氳偂鏈勾闋�(y霉)瑷�(j矛)娲剧櫦(f膩)鐝�(xi脿n)閲戣偂鍒╂瘡鑲�2.22鍏冿紝浠ュ悗姣忓勾鐨勮偂鍒╂寜2.22%鐨勫箙搴﹂仦澧�锛岃嫢鎶曡硣鑰呰姹傜殑鏈€浣庡牨(b脿o)閰巼鐐�8.88%锛屽墖鍏惰偂绁ㄥ児(ji脿)鍊�=2.22/锛�8.88%锛�2.22%锛�=33.33锛堝厓锛�銆�

    姣斿闊撳湅(gu贸)鏅€氳偂涓婂勾姣忚偂娲剧櫦(f膩)鐝�(xi脿n)閲戣偂鍒�3.33鍏冿紝浠ュ悗姣忓勾鐨勮偂鍒╂寜3.33%鐨勫箙搴﹂仦澧�锛岃嫢鎶曡硣鑰呰姹傜殑鏈€浣庡牨(b脿o)閰巼鐐�7.77%锛屽墖鍏惰偂绁ㄥ児(ji脿)鍊�=3.33脳锛�1+3.33%锛�/锛�7.77%锛�3.33%锛�=77.50锛堝厓锛�銆�

    3. 涓夐殠娈垫ā鍨�銆傚叾鑲＄エ鍍�(ji脿)鍊�=鑲″埄楂橀€熷闀�(zh菐ng)闅庢娲剧櫦(f膩)鐝�(xi脿n)閲戣偂鍒╃殑鐝�(xi脿n)鍊�+鑲″埄鍥哄畾澧為暦(zh菐ng)闅庢娲剧櫦(f膩)鐝�(xi脿n)閲戣偂鍒╃殑鐝�(xi脿n)鍊�+鑲″埄鍥哄畾涓嶈畩闅庢娲剧櫦(f膩)鐝�(xi脿n)閲戣偂鍒╃殑鐝�(xi脿n)鍊�銆傜郸澶у鍑哄€�(g猫)鎬濊€冮锛氭瘮濡傝稒鍦�(gu贸)鏅€氳偂鏈€杩戞瘡鑲℃淳鐧�(f膩)鐝�(xi脿n)閲戣偂鍒�4.44鍏�锛屽湪姝ゅ悗鐨勫墠4骞村収(n猫i)姣忓勾鐨勮偂鍒╂寜14.14%鐨勫箙搴﹂仦澧烇紝鍦ㄩ毃鍚庣殑6骞村収(n猫i)姣忓勾鐨勮偂鍒╂寜4.44%鐨勫箙搴﹂仦澧�锛屽啀寰€鍚庢瘡骞寸殑鑲″埄涓嶈畩锛岃嫢鎶曡硣鑰呰姹傜殑鏈€浣庡牨(b脿o)閰巼鐐�6%锛屽墖鍏惰偂绁ㄥ児(ji脿)鍊兼槸澶氬皯锛燂紙鍙垪鍑哄紡瀛愬嵆鍙級

    鎵€璎傜殑鍌靛埜鐨勮⿻(p铆ng)鍍�(ji脿)锛屽氨鏄⒑瀹氬偟鍒哥殑鍍�(ji脿)鍊�銆傚湪涓嶅悓鎯呮硜涓嬶紝鍌靛埜鐨勮⿻(p铆ng)鍍�(ji脿)妯″紡涔熸槸涓嶄竴妯ｇ殑銆備富瑕佹湁涓夌ó浼板児(ji脿)妯″瀷锛�

    1. 鍩烘湰妯″瀷銆傛瘮濡傞瓘鍦�(gu贸)鍏徃鎿簬2002骞�7鏈�1鏃ョ櫦(f膩)琛岄潰椤嶇偤888鍏冪殑鍌靛埜锛屽叾绁ㄩ潰鍒╃巼鐐�8.88%锛屾瘡骞�7鏈�1鏃ヨ▓(j矛)绠楀苟鏀粯涓€娆″埄鎭�锛屼簬7骞村悗鐨�6鏈�30鏃ュ埌鏈�锛岃嫢鍚岀瓑棰�(f膿ng)闅�(xi菐n)鎶曡硣鐨勫繀瑕侀ⅷ(f膿ng)闅�(xi菐n)鍫�(b脿o)閰巼鐐�7%锛屽墖鍏跺偟鍒稿児(ji脿)鍊�=888脳8.88%脳锛圥/A锛�7%锛�7锛夛紙骞撮噾鐝�(xi脿n)鍊肩郴鏁�(sh霉)锛�+888脳锛圥/F锛�7%锛�7锛夛紙寰�(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)锛�=78.85脳5.3893+888脳0.6227=977.91锛堝厓锛�銆�

    2. 鍒版湡涓€娆￠倓鏈粯鎭殑鍌靛埜浼板児(ji脿)妯″瀷銆傛瘮濡傜Е鍦�(gu贸)鍏徃鎿簬2008骞�5鏈�1鏃ョ櫦(f膩)琛岄潰椤嶇偤555鍏冪殑鍌靛埜锛屽叾绁ㄩ潰鍒╃巼鐐�5.55%锛屼簬5骞村悗鐨�4鏈�30鏃ュ埌鏈�锛屽偟鍒稿埌鏈熶竴娆￠倓鏈粯鎭�锛岃嫢鍚岀瓑棰�(f膿ng)闅�(xi菐n)鎶曡硣鐨勫繀瑕侀ⅷ(f膿ng)闅�(xi菐n)鍫�(b脿o)閰巼鐐�5%锛屽墖鍏跺偟鍒稿児(ji脿)鍊�=锛�555脳5.55%脳5+555锛壝楋紙P/F锛�5%锛�5锛夛紙寰�(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)锛�=709.01脳0.7835=555.51锛堝厓锛夈€�

    3. 闆剁エ闈㈠埄鐜囩殑鍌靛埜浼板児(ji脿)妯″瀷銆傛瘮濡傞鍦�(gu贸)鍏徃鎿簬2007骞�9鏈�1鏃ョ櫦(f膩)琛岄潰椤嶇偤777鍏冪殑鍌靛埜锛屾湡鍏�(n猫i)涓嶈▓(j矛)鍒╂伅锛屼簬7骞村悗鐨�8鏈�31鏃ュ埌鏈�锛岃嫢鍚岀瓑棰�(f膿ng)闅�(xi菐n)鎶曡硣鐨勫繀瑕侀ⅷ(f膿ng)闅�(xi菐n)鍫�(b脿o)閰巼鐐�7%锛屽墖鍏跺偟鍒稿児(ji脿)鍊�=777脳锛圥/F锛�7%锛�7锛夛紙寰�(f霉)鍒╃従(xi脿n)鍊肩郴鏁�(sh霉)锛�=777脳0.6227=483.84锛堝厓锛�銆�

    鍌靛埜鍚屾ǎ鏈夊€�(g猫)鏀剁泭鐜囩殑鍟�(w猫n)椤屻€傚偟鍒哥殑鏀剁泭鐜囧寘鎷細绁ㄩ潰鏀剁泭鐜�銆佹湰鏈熸敹鐩婄巼鍜屾寔鏈夋湡鏀剁泭鐜�銆�

    绁ㄩ潰鏀剁泭鐜囧氨鏄嵃鍒跺湪鍌靛埜绁ㄩ潰涓婄殑鍒╃巼銆�

    姣斿鍏鍕濆湪2001骞�7鏈�1鏃ヤ互1234鍏冪殑鍍�(ji脿)鏍艰臣(g貌u)璨疯渶鍦�(gu贸)鍏徃鍚屾棩鐧�(f膩)琛岀殑鍌靛埜涓€寮�锛岃┎鍌靛埜闈㈠€肩偤1111鍏冿紝鍒搁潰鍒╃巼鐐�11.11%锛屾瘡骞�7鏈�1鏃ヤ粯鎭竴娆�锛屽劅閭勬湡11骞达紝閭ｄ箞鍏鍕濊臣(g貌u)璨疯┎鍌靛埜鐨勬湰鏈熸敹鐩婄巼=锛�1111脳11.11%锛�/1234脳100%=10.0026%.

    姣斿闂�(gu膩n)鍕濆湪2005骞�5鏈�1鏃ヤ互1221鍏冪殑鍍�(ji脿)鏍艰臣(g貌u)璨疯渶鍦�(gu贸)鍏徃鐧�(f膩)琛岀殑鍌靛埜涓€寮碉紝浜�2005骞�8鏈�31鏃ヤ互1432鍏冪殑鍍�(ji脿)鏍艰常鎺変簡瑭插偟鍒�锛岄偅涔堝叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級鏀剁泭鐜囷紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�=銆�1111脳11.11%+锛�1432锛�1221锛夈€�/1221脳100%=27.39%锛屽叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼=27.39%梅锛�4/12锛�=82.17%.

    姣斿鏋楁矕鍦�2006骞�1鏈�1鏃ヤ互1001鍏冪殑鍍�(ji脿)鏍艰臣(g貌u)璨疯渶鍦�(gu贸)鍏徃鐧�(f膩)琛岀殑鍌靛埜涓€寮�锛屼簬2006骞�5鏈�31鏃ヤ互1258鍏冪殑鍍�(ji脿)鏍艰常鎺変簡瑭插偟鍒革紝閭ｄ箞鍏舵寔鏈夋湡锛堜笉瓒呴亷(gu貌)涓€骞达級鏀剁泭鐜囷紙鍋囪ō(sh猫)鍏朵粬姊濅欢涓嶈畩锛�=锛�1258锛�1001锛�/1001脳100%=25.67%锛屽叾鎸佹湁鏈燂紙涓嶈秴閬�(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼=25.67%梅锛�5/12锛�=61.61%.

    灏�(du矛)浜庢寔鏈夋檪(sh铆)闁撹秴閬�(gu貌)涓€骞寸殑鍌靛埜锛屽叾鎸佹湁鏈燂紙瓒呴亷(gu貌)涓€骞达級骞村钩鍧囨敹鐩婄巼灏辨槸锛氫娇鍌靛埜甯朵締(l谩i)鐨勭従(xi脿n)閲戞祦鍏ラ噺?j墨)琛凢(xi脿n)鍊肩偤0鐨勬姌鐝�(xi脿n)鐜囷紙鎸夊勾寰�(f霉)鍒╄▓(j矛)鎭級銆傚ぇ瀹跺彧瑕佽兘鎶婃暀鏉愪笂鐨勩€屼緥3鈥�39銆嶃€併€屼緥3鈥�40銆�銆併€屼緥3鈥�41銆嶅紕鎳備簡銆佹渻(hu矛)鍋氫簡锛岄€欓儴鍒嗗収(n猫i)瀹逛篃灏監K浜嗐€�