Ⅰ 2022骞村伐鍟嗛摱琛屾埧璐峰埄鐜囨槸澶氩皯锛
涓銆2022骞村伐鍟嗛摱琛屾埧璐峰埄鐜囨槸澶氩皯锛
宸ュ晢阈惰岃捶娆惧埄鐜1銆佺煭链熻捶娆撅细鍏涓链(钖)4.75锛涗笁镊充簲骞(钖)4.75锛涗簲骞翠互涓4.92銆佸叕绉閲戣捶娆惧埄鐜囧勾鍒╃巼%锛氢簲骞翠互涓(钖浜斿勾)2.75锛涗簲骞翠互涓3.35锛涘叚涓链堣呖涓骞(钖)4.353銆佷腑闀挎湡璐锋撅细涓镊充笁骞(钖)4镓╁𪾢璧勬枡锛氭埧璐峰埄鐜囷纴鏄鎸囩敤鎴夸骇鍦ㄩ摱琛屽姙鐞嗙殑璐锋撅纴璇ヨ捶娆捐佹寜镦ч摱琛岃勫畾镄勫埄鐜囨敮浠桦埄鎭銆备腑锲芥埧璐峰埄鐜囨槸鐢变腑锲戒汉姘戦摱琛岀粺涓瑙勫畾镄勶纴钖勪釜鍟嗕笟阈惰屾墽琛岀殑镞跺椤彲浠ュ湪涓瀹氱殑鍖洪棿鍐呰嚜琛屾诞锷ㄣ备腑锲界殑鎴胯捶鍒╃巼涓嶆槸涓鐩翠笉鍙樼殑锛岃屾槸缁忓父鍙桦姩镄勶纴褰㈠纺鏄鍒╃巼涓鐩村湪涓婃定锛屾墍浠ョ粡甯镐细姣旇缉鍦ㄥ炲姞鍒╃巼涔嫔墠鍜屽炲姞鍒╃巼涔嫔悗镄勬儏鍐点傝捶娆捐喘鎴夸富瑕佹湁浠ヤ笅鍑犵嶏细1銆佷綇鎴垮叕绉閲戣捶娆撅细瀵逛簬宸插弬锷犱氦绾充綇鎴垮叕绉閲戠殑灞呮皯𨱒ヨ达纴璐锋捐喘鎴挎椂锛屽簲璇ラ栭変綇鎴垮叕绉閲戜绠鎭璐锋俱备綇鎴垮叕绉閲戣捶娆惧叿链夋敛绛栬ˉ璐存ц川锛岃捶娆惧埄鐜囧緢浣庯纴涓崭粎浣庝簬钖屾湡鍟嗕笟阈惰岃捶娆惧埄鐜囷纸浠呬负鍟嗕笟阈惰屾姷鎶艰捶娆惧埄鐜囩殑涓鍗婏级锛岃屼笖瑕佷绠浜庡悓链熷晢涓氶摱琛屽瓨娆惧埄鐜囷纴涔熷氨鏄璇达纴鍦ㄤ綇鎴垮叕绉閲戞姷鎶艰捶娆惧埄鐜囧拰阈惰屽瓨娆惧埄鐜囦箣闂村瓨鍦ㄤ竴涓鍒╁樊銆傚悓镞讹纴浣忔埧鍏绉閲戣捶娆惧湪锷炵悊鎶垫娂鍜屼缭闄╃瓑鐩稿叧镓嬬画镞舵敹璐瑰噺鍗娿2銆佷釜浜轰綇鎴垮晢涓氭ц捶娆撅细浠ヤ笂涓ょ嶈捶娆炬柟寮忛檺浜庝氦绾充简浣忔埧鍏绉閲戠殑鍗曚綅锻桦伐浣跨敤锛岄檺瀹氭浔浠跺氾纴镓浠ワ纴链缂村瓨浣忔埧鍏绉閲戠殑浜烘棤缂樼敌璐凤纴浣嗗彲浠ョ敌璇峰晢涓氶摱琛屼釜浜轰綇鎴挎媴淇濊捶娆撅纴涔熷氨鏄阈惰屾寜鎻璐锋俱傚彧瑕佹偍鍦ㄨ捶娆鹃摱琛屽瓨娆句綑棰濆崰璐涔颁綇鎴挎墍闇璧勯噾棰濈殑姣斾緥涓崭绠浜30%锛屽苟浠ユや綔涓鸿喘鎴块栨湡浠樻撅纴涓旀湁璐锋鹃摱琛岃ゅ彲镄勮祫浜т綔涓烘姷鎶兼垨璐ㄦ娂锛屾垨链夎冻澶熶唬锅胯兘锷涚殑鍗曚綅鎴栦釜浜轰綔涓哄伩杩樿捶娆炬湰鎭骞舵圹𨰾呰繛甯﹁矗浠荤殑淇濊瘉浜猴纴闾ｄ箞灏卞彲鐢宠蜂娇鐢ㄩ摱琛屾寜鎻璐锋俱3銆佷釜浜轰綇鎴跨粍钖堣捶娆撅细浣忔埧鍏绉閲戠＄悊涓蹇冨彲浠ュ彂鏀剧殑鍏绉閲戣捶娆撅纴链楂橀檺棰濅竴鑸涓10锛29涓囧厓锛屽傛灉璐鎴挎捐秴杩囱繖涓闄愰濓纴涓嶈冻閮ㄥ垎瑕佸悜阈惰岀敌璇蜂綇鎴垮晢涓氭ц捶娆俱傝繖涓ょ嶈捶娆惧悎璧锋潵绉颁箣涓虹粍钖堣捶娆俱傛ら”涓氩姟鍙鐢变竴涓阈惰岀殑鎴垮湴浜т俊璐烽儴缁熶竴锷炵悊銆傜粍钖堣捶娆惧埄鐜囱缉涓洪备腑锛岃捶娆鹃噾棰濊缉澶э纴锲犺岃缉澶氲璐锋捐呴夌敤銆
浜屻佸伐鍟嗛摱琛屾埧璐峰埄鎭镐庝箞绠?鎴戜拱鎴胯捶娆250000,,鍒15骞翠粯娓,姣忎釜链堣缮娆惧氩皯阍?鍒╃巼鏄
阈惰岃捶娆惧埄鐜囨槸镙规嵁璐锋剧殑淇＄敤𨱍呭喌绛夌患钖堣瘎浠风殑,镙规嵁淇＄敤𨱍呭喌銆佹姷鎶肩墿銆佸浗瀹舵敛绛栵纸鏄钖﹂栧楁埧锛夌瓑𨱒ョ‘瀹氲捶娆惧埄鐜囨按骞,濡傛灉钖勬柟闱㈣瘎浠疯坛濂斤纴涓嶅悓阈惰屾墽琛岀殑鎴胯捶鍒╃巼链夋墍宸鍒,鐜拌屾敛绛栦笅棣栧楁埧锛屼竴鑸鎸夊熀鍑嗗埄鐜囱＄畻锛7链7镞ヨ皟鏁村悗鍒╃巼涓轰簲骞存湡浠ヤ笂7.05%,链埚埄鐜囦负7.05%/12 25涓15骞(180涓链)链堣缮娆鹃: 2500007.05%/12(17.05%/12)^180/[(17.05%/12)^180-1]=2254.06鍏冭存槑:^180涓180娆
涓夈佸伐鍟嗙殑璐锋惧埄鎭鏄澶氩皯?(鎴胯捶)
璐锋惧埄鎭瀵圭収琛ㄧ岖被椤圭洰骞村埄鐜(%)涓銆佺煭链熻捶娆惧叚涓链(钖)5.22鍏涓链堣呖涓骞(钖)5.58浜屻佷腑闀挎湡璐锋句竴镊充笁骞(钖)5.76涓夎呖浜斿勾(钖)5.85浜斿勾浠ヤ笂6.12
锲涖佸伐鍟嗛摱琛岃捶7涓3骞村氩皯鍒╂伅锛
9975鍏冦傚伐鍟嗛摱琛屼釜浜虹粡钀ヨ捶娆3骞存湡鍒╃巼鏄4.75%锛屽湪宸ュ晢阈惰岃捶娆7涓囧厓锛屾湡闄3骞达纴闾ｄ箞镙规嵁璁℃伅鍏寮:鍒╂伅绛変簬链閲戜箻浠ュ埄鐜囧啀涔树互链熼檺锛屽皢宸茬煡鏁版嵁浠ｅ叆鍏寮忚＄畻锛7涓囧厓鍦ㄥ伐鍟嗛摱琛岃捶娆3骞存湡镄勫埄鎭鏄:70000x4.75%x3(骞)=9975鍏冿纴链鎭钖堣′负79975鍏冦