Ⅰ 2022騫村伐鍟嗛摱琛屾埧璐峰埄鐜囨槸澶氬皯錛
涓銆2022騫村伐鍟嗛摱琛屾埧璐峰埄鐜囨槸澶氬皯錛
宸ュ晢閾惰岃捶嬈懼埄鐜1銆佺煭鏈熻捶嬈撅細鍏涓鏈(鍚)4.75錛涗笁鑷充簲騫(鍚)4.75錛涗簲騫翠互涓4.92銆佸叕縐閲戣捶嬈懼埄鐜囧勾鍒╃巼%錛氫簲騫翠互涓(鍚浜斿勾)2.75錛涗簲騫翠互涓3.35錛涘叚涓鏈堣嚦涓騫(鍚)4.353銆佷腑闀挎湡璐鋒撅細涓鑷充笁騫(鍚)4鎵╁睍璧勬枡錛氭埧璐峰埄鐜囷紝鏄鎸囩敤鎴誇駭鍦ㄩ摱琛屽姙鐞嗙殑璐鋒撅紝璇ヨ捶嬈捐佹寜鐓ч摱琛岃勫畾鐨勫埄鐜囨敮浠樺埄鎮銆備腑鍥芥埧璐峰埄鐜囨槸鐢變腑鍥戒漢姘戦摱琛岀粺涓瑙勫畾鐨勶紝鍚勪釜鍟嗕笟閾惰屾墽琛岀殑鏃跺欏彲浠ュ湪涓瀹氱殑鍖洪棿鍐呰嚜琛屾誕鍔ㄣ備腑鍥界殑鎴胯捶鍒╃巼涓嶆槸涓鐩翠笉鍙樼殑錛岃屾槸緇忓父鍙樺姩鐨勶紝褰㈠紡鏄鍒╃巼涓鐩村湪涓婃定錛屾墍浠ョ粡甯鎬細姣旇緝鍦ㄥ炲姞鍒╃巼涔嬪墠鍜屽炲姞鍒╃巼涔嬪悗鐨勬儏鍐點傝捶嬈捐喘鎴誇富瑕佹湁浠ヤ笅鍑犵嶏細1銆佷綇鎴垮叕縐閲戣捶嬈撅細瀵逛簬宸插弬鍔犱氦綰充綇鎴垮叕縐閲戠殑灞呮皯鏉ヨ達紝璐鋒捐喘鎴挎椂錛屽簲璇ラ栭変綇鎴垮叕縐閲戜綆鎮璐鋒俱備綇鎴垮叕縐閲戣捶嬈懼叿鏈夋斂絳栬ˉ璐存ц川錛岃捶嬈懼埄鐜囧緢浣庯紝涓嶄粎浣庝簬鍚屾湡鍟嗕笟閾惰岃捶嬈懼埄鐜囷紙浠呬負鍟嗕笟閾惰屾姷鎶艱捶嬈懼埄鐜囩殑涓鍗婏級錛岃屼笖瑕佷綆浜庡悓鏈熷晢涓氶摱琛屽瓨嬈懼埄鐜囷紝涔熷氨鏄璇達紝鍦ㄤ綇鎴垮叕縐閲戞姷鎶艱捶嬈懼埄鐜囧拰閾惰屽瓨嬈懼埄鐜囦箣闂村瓨鍦ㄤ竴涓鍒╁樊銆傚悓鏃訛紝浣忔埧鍏縐閲戣捶嬈懼湪鍔炵悊鎶墊娂鍜屼繚闄╃瓑鐩稿叧鎵嬬畫鏃舵敹璐瑰噺鍗娿2銆佷釜浜轟綇鎴垮晢涓氭ц捶嬈撅細浠ヤ笂涓ょ嶈捶嬈炬柟寮忛檺浜庝氦綰充簡浣忔埧鍏縐閲戠殑鍗曚綅鍛樺伐浣跨敤錛岄檺瀹氭潯浠跺氾紝鎵浠ワ紝鏈緙村瓨浣忔埧鍏縐閲戠殑浜烘棤緙樼敵璐鳳紝浣嗗彲浠ョ敵璇峰晢涓氶摱琛屼釜浜轟綇鎴挎媴淇濊捶嬈撅紝涔熷氨鏄閾惰屾寜鎻璐鋒俱傚彧瑕佹偍鍦ㄨ捶嬈鵑摱琛屽瓨嬈句綑棰濆崰璐涔頒綇鎴挎墍闇璧勯噾棰濈殑姣斾緥涓嶄綆浜30%錛屽苟浠ユや綔涓鴻喘鎴塊栨湡浠樻撅紝涓旀湁璐鋒鵑摱琛岃ゅ彲鐨勮祫浜т綔涓烘姷鎶兼垨璐ㄦ娂錛屾垨鏈夎凍澶熶唬鍋胯兘鍔涚殑鍗曚綅鎴栦釜浜轟綔涓哄伩榪樿捶嬈炬湰鎮騫舵壙鎷呰繛甯﹁矗浠葷殑淇濊瘉浜猴紝閭ｄ箞灝卞彲鐢寵蜂嬌鐢ㄩ摱琛屾寜鎻璐鋒俱3銆佷釜浜轟綇鎴跨粍鍚堣捶嬈撅細浣忔埧鍏縐閲戠＄悊涓蹇冨彲浠ュ彂鏀劇殑鍏縐閲戣捶嬈撅紝鏈楂橀檺棰濅竴鑸涓10錛29涓囧厓錛屽傛灉璐鎴挎捐秴榪囪繖涓闄愰濓紝涓嶈凍閮ㄥ垎瑕佸悜閾惰岀敵璇蜂綇鎴垮晢涓氭ц捶嬈俱傝繖涓ょ嶈捶嬈懼悎璧鋒潵縐頒箣涓虹粍鍚堣捶嬈俱傛ら」涓氬姟鍙鐢變竴涓閾惰岀殑鎴垮湴浜т俊璐烽儴緇熶竴鍔炵悊銆傜粍鍚堣捶嬈懼埄鐜囪緝涓洪備腑錛岃捶嬈鵑噾棰濊緝澶э紝鍥犺岃緝澶氳璐鋒捐呴夌敤銆
浜屻佸伐鍟嗛摱琛屾埧璐峰埄鎮鎬庝箞綆?鎴戜拱鎴胯捶嬈250000,,鍒15騫翠粯娓,姣忎釜鏈堣繕嬈懼氬皯閽?鍒╃巼鏄
閾惰岃捶嬈懼埄鐜囨槸鏍規嵁璐鋒劇殑淇＄敤鎯呭喌絳夌患鍚堣瘎浠風殑,鏍規嵁淇＄敤鎯呭喌銆佹姷鎶肩墿銆佸浗瀹舵斂絳栵紙鏄鍚﹂栧楁埧錛夌瓑鏉ョ『瀹氳捶嬈懼埄鐜囨按騫,濡傛灉鍚勬柟闈㈣瘎浠瘋壇濂斤紝涓嶅悓閾惰屾墽琛岀殑鎴胯捶鍒╃巼鏈夋墍宸鍒,鐜拌屾斂絳栦笅棣栧楁埧錛屼竴鑸鎸夊熀鍑嗗埄鐜囪＄畻錛7鏈7鏃ヨ皟鏁村悗鍒╃巼涓轟簲騫存湡浠ヤ笂7.05%,鏈堝埄鐜囦負7.05%/12 25涓15騫(180涓鏈)鏈堣繕嬈鵑: 2500007.05%/12(17.05%/12)^180/[(17.05%/12)^180-1]=2254.06鍏冭存槑:^180涓180嬈
涓夈佸伐鍟嗙殑璐鋒懼埄鎮鏄澶氬皯?(鎴胯捶)
璐鋒懼埄鎮瀵圭収琛ㄧ嶇被欏圭洰騫村埄鐜(%)涓銆佺煭鏈熻捶嬈懼叚涓鏈(鍚)5.22鍏涓鏈堣嚦涓騫(鍚)5.58浜屻佷腑闀挎湡璐鋒句竴鑷充笁騫(鍚)5.76涓夎嚦浜斿勾(鍚)5.85浜斿勾浠ヤ笂6.12
鍥涖佸伐鍟嗛摱琛岃捶7涓3騫村氬皯鍒╂伅錛
9975鍏冦傚伐鍟嗛摱琛屼釜浜虹粡钀ヨ捶嬈3騫存湡鍒╃巼鏄4.75%錛屽湪宸ュ晢閾惰岃捶嬈7涓囧厓錛屾湡闄3騫達紝閭ｄ箞鏍規嵁璁℃伅鍏寮:鍒╂伅絳変簬鏈閲戜箻浠ュ埄鐜囧啀涔樹互鏈熼檺錛屽皢宸茬煡鏁版嵁浠ｅ叆鍏寮忚＄畻錛7涓囧厓鍦ㄥ伐鍟嗛摱琛岃捶嬈3騫存湡鐨勫埄鎮鏄:70000x4.75%x3(騫)=9975鍏冿紝鏈鎮鍚堣′負79975鍏冦