·¢²¼Ê±¼ä : ÐÇÆÚÁù ÎÄÕ´û¿îÒµÎñºËËã×÷Òµ¸üÐÂÍê±Ï¿ªÊ¼ÔĶÁ
1.2007Äê12ÔÂ31ÈÕ£¬¹¤ÉÌÒøÐкéɽ֧ÐÐÏòÆ俪»§µ¥Î»°Ä»ª¹«Ë¾·¢·ÅÒ»ÄêÆÚ´û¿î£¬ºÏͬ±¾½ð100ÍòÔª£¬ºÏͬÄêÀûÂÊ12%£¬Ã¿¼¾¶È¸¶Ï¢Ò»´Î£¬²¢ÓÚ2008Äê12ÔÂ31ÈÕµ½ÆÚÊջر¾½ðºÍÀûÏ¢¡£¹¤ÉÌÒøÐкéɽ֧ÐÐÓÚÿ¼¾¶ÈÄ©¼ÆÌáÀûÏ¢¡£¼ÙÉè²»¿¼ÂÇÆäËûÒòËØ¡£
´ð£ºÊµ¼Ê¼¾¶ÈÀûÂÊ=ÃûÒå¼¾¶ÈÀûÂÊ=3% 2008Äê3ÔÂ31ÈÕ£¬6ÔÂ30ÈÕµÈ ½è£ºÓ¦ÊÕÀûÏ¢ 30000
´û£ºÀûÏ¢ÊÕÈë 30000 ¸¶Ï¢Ê±£º
½è£ºÎüÊÕ´æ¿î 30000 ´û£ºÓ¦ÊÕÀûÏ¢ 30000
2.2007Äê12ÔÂ31ÈÕ£¬¹¤ÉÌÒøÐкéɽ֧ÐÐÏòÆ俪»§µ¥Î»°Ä»ª¹«Ë¾·¢·ÅÒ»ÄêÆÚ´û¿î£¬ºÏͬ±¾½ð100ÍòÔª£¬ºÏͬÄêÀûÂÊ12%£¬µ½ÆÚÒ»´Î»¹±¾¸¶Ï¢£¬²¢ÓÚ2008Äê12ÔÂ31ÈÕµ½ÆÚÊջر¾½ðºÍÀûÏ¢¡£¹¤ÉÌÒøÐкéɽ֧ÐÐÓÚÿ¼¾¶ÈÄ©¼ÆÌáÀûÏ¢¡£¼ÙÉè²»¿¼ÂÇÆäËûÒòËØ¡£ ´ð£ºÊµ¼Ê¼¾¶ÈÀûÂÊ=2.87% 2008Äê3ÔÂ31ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30000
´û£ºÀûÏ¢ÊÕÈë 28700 ´û¿î-ÀûÏ¢µ÷Õû 1300
2008Äê6ÔÂ30ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30000
´û£ºÀûÏ¢ÊÕÈë 29500 ´û¿î-ÀûÏ¢µ÷Õû 500
2008Äê9ÔÂ30ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30000 ´û¿î-ÀûÏ¢µ÷Õû 371 ´û£ºÀûÏ¢ÊÕÈë 30371
2008Äê12ÔÂ31ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30000 ´û¿î-ÀûÏ¢µ÷Õû 1242
´û£ºÀûÏ¢ÊÕÈë 31242
½è£ºÎüÊÕ´æ¿î 1120000
´û£º´û¿î-±¾½ð 1000000 Ó¦ÊÕÀûÏ¢ 120000
3.2007Äê12ÔÂ31ÈÕ£¬¹¤ÉÌÒøÐкéɽ֧ÐÐÏòÆ俪»§µ¥Î»°Ä»ª¹«Ë¾·¢·ÅÒ»ÄêÆÚ´û¿î£¬ºÏͬ±¾½ð100ÍòÔª£¬ºÏͬÄêÀûÂÊ12%£¬µ½ÆÚÒ»´Î»¹±¾¸¶Ï¢£¬Í¬Ê±·¢Éú½»Ò×·ÑÓÃ1ÍòÔª£¬Ö§¸¶¸øÔÚ±¾Ðпª»§µÄM×Éѯ¹«Ë¾¡£¹¤ÉÌÒøÐкéɽ֧ÐÐÓÚÿ¼¾¶ÈÄ©¼ÆÌáÀûÏ¢£¬²¢ÓÚ2008Äê12ÔÂ31ÈÕµ½ÆÚÊջر¾Ï¢¡£¼ÙÉè²»¿¼ÂÇÆäËûÒòËØ¡£
ʵ¼ÊÀûÂÊ=2.62% 2008Äê3ÔÂ31ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30000
´û£ºÀûÏ¢ÊÕÈë 26500=1010000*2.62% ´û¿î-ÀûÏ¢µ÷Õû 3500
4.2007Äê12ÔÂ31ÈÕ£¬¹¤ÉÌÒøÐкéɽ֧ÐÐÏòÆ俪»§µ¥Î»°Ä»ª¹«Ë¾·¢·ÅÒ»ÄêÆÚ´û¿î£¬ºÏͬ±¾½ð100ÍòÔª£¬ºÏͬ¼¾¸´ÀûÂÊ3%£¬µ½ÆÚÒ»´Î»¹±¾¸¶Ï¢£¬Í¬Ê±ÔÚ·¢·Å´û¿îʱһ´ÎÐÔ°´±¾½ðµÄ3%¿Û³ýÊÖÐø·Ñ¡£¹¤ÉÌÒøÐкéɽ֧ÐÐÓÚÿ¼¾¶ÈÄ©¼ÆÌáÀûÏ¢£¬²¢ÓÚ2008Äê12ÔÂ31ÈÕµ½ÆÚÊջر¾½ðºÍÀûÏ¢¡£¼ÙÉè²»¿¼ÂÇÆäËûÒòËØ¡£ ʵ¼ÊÀûÂÊ=3.79% 2007Äê12ÔÂ31ÈÕ
½è£º´û¿î-±¾½ð 1000000
´û£ºÎüÊÕ´æ¿î 970000 ´û¿î-ÀûÏ¢µ÷Õû 30000
2008Äê3ÔÂ31ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30000 ´û¿î-ÀûÏ¢µ÷Õû 6763 ´û£ºÀûÏ¢ÊÕÈë 36763
2008Äê6ÔÂ30ÈÕ ½è£ºÓ¦ÊÕÀûÏ¢ 30900 ´û¿î-ÀûÏ¢µ÷Õû 7256
´û£ºÀûÏ¢ÊÕÈë 38156=970000*£¨1+3.79%£©*3.79%
2008Äê12ÔÂ31ÈÕ ½è£ºÎüÊÕ´æ¿î 1125509
´û£º´û¿î-±¾½ð 1000000 Ó¦ÊÕÀûÏ¢ 125509
5.2007Äê12ÔÂ31ÈÕ£¬¹¤ÉÌÒøÐкéɽ֧ÐÐÏòÆ俪»§µ¥Î»°Ä»ª¹«Ë¾·¢·ÅÒ»ÄêÆÚ´û¿î£¬ºÏͬ±¾½ð100ÍòÔª£¬ºÏͬÄêÀûÂÊ12%£¬µ½ÆÚÒ»´Î»¹±¾¸¶Ï¢¡£¹¤ÉÌÒøÐкéɽ֧ÐÐÓÚÿ¼¾¶ÈÄ©¼ÆÌáÀûÏ¢¡£2008Äê6ÔÂ31ÈÕ£¬Óп͹ÛÖ¤¾Ý±íÃ÷°Ä»ª¹«Ë¾·¢ÉúÑÏÖزÆÎñÀ§ÄÑ£¬¹¤ÉÌÒøÐкéɽ֧ÐоݴËÈ϶¨¶Ô°Ä»ª¹«Ë¾µÄ´û¿î·¢ÉúÁ˼õÖµ£¬²¢Ô¤ÆÚ½«ÓÚ2008Äê12ÔÂ31ÈÕÊÕµ½60ÍòÔª¡£2008Äê12ÔÂ31ÈÕ£¬¹¤ÉÌÒøÐкéɽ֧ÐÐÓë°Ä»ª¹«Ë¾½áËã´û¿î£¬Êµ¼ÊÊÕµ½ÏÖ½ð40ÍòÔª¡£¼ÙÉè²»¿¼ÂÇÆäËûÒòËØ¡£
2008Äê6ÔÂ31ÈÕ̯Óà³É±¾=1000000*£¨1+2.87%£©2=1058223.7 ÏÖ½ðÁ÷Á¿ÏÖÖµ=600000/£¨1+2.87%£©2=566987.9 ²î¶î=491235.8 ½è£º×ʲú¼õÖµËðʧ 491235.8
´û£º´û¿îËðʧ׼±¸ 491235.8 ½è£º´û¿î-ÒѼõÖµ 1058200
´û¿î-ÀûÏ¢µ÷Õû 1800=1300+500
´û£º´û¿î-±¾½ð 1000000 Ó¦ÊÕÀûÏ¢ 60000
2008Äê9ÔÂ30ÈÕ
½è£º´û¿îËðʧ׼±¸ 16272.55
´û£ºÀûÏ¢ÊÕÈë 16272.55 ÊÕÈ룺ӦÊÕδÊÕÀûÏ¢ 30000
2008Äê12ÔÂ31ÈÕ
½è£º´û¿îËðʧ׼±¸ 16739.57 ´û£ºÀûÏ¢ÊÕÈë 16739.57 ÊÕÈ룺ӦÊÕδÊÕÀûÏ¢ 30000
½è£ºÎüÊÕ´æ¿î 400000
´û¿îËðʧ׼±¸ 458223.68
×ʲú¼õÖµËðʧ 199976.32£¨µ¹¼·£© ´û£º´û¿î-ÒѼõÖµ 1058200
6.2010Äê1ÔÂ1ÈÕ£¬EFGÒøÐÐÏòÆ俪»§µ¥Î»Ä³¿Í»§·¢·ÅÒ»±Ê´û¿î10 0000ÍòÔª£¬ÆÚÏÞ2Ä꣬ºÏͬÀûÂÊ10%£¬°´¼¾¼Æ¡¢½áÏ¢¡£¼Ù¶¨¸Ã´û¿îÎÞ½»Ò×·ÑÓã¬Êµ¼ÊÀûÂÊÓëºÏͬÀûÂÊÏàͬ£¬Ã¿°ëÄê¶Ô´û¿î½øÐÐÒ»´Î¼õÖµ²âÊÔ¡£ÆäËû×ÊÁÏÈçÏ£º £¨1£©2010Äê3ÔÂ31ÈÕ¡¢6ÔÂ30ÈÕ¡¢9ÔÂ30ÈÕºÍ12ÔÂ31ÈÕ£¬·Ö±ðÈ·ÈÏ´û¿îÀûÏ¢250ÍòÔª¡£ £¨2£©2010Äê12ÔÂ31ÈÕ£¬×ۺϷÖÎöÓë¸Ã´û¿îÓйصÄÒòËØ£¬·¢Ïָôû¿î´æÔÚ¼õÖµ¼£Ï󣬲ÉÓõ¥Ïî¼ÆÌá¼õÖµ×¼±¸µÄ·½Ê½È·ÈϼõÖµËðʧ1 000ÍòÔª¡£
£¨3£©2011Äê3ÔÂ31ÈÕ£¬´Ó¿Í»§ÊÕµ½ÀûÏ¢100ÍòÔª£¬ÇÒÔ¤ÆÚ2011Äê¶ÈµÚ¶þ¼¾¶ÈÄ©ºÍµÚÈý¼¾¶ÈÄ©ºÜ¿ÉÄÜÊÕ²»µ½ÀûÏ¢¡£
£¨4£©2011Äê4ÔÂ1ÈÕ£¬¾ÐÉÌ£¬EFGÒøÐдӿͻ§È¡µÃÒ»Ïî·¿µØ²ú£¨¹Ì¶¨×ʲú£©³ä×÷µÖÕ®×ʲú£¬¸Ã·¿µØ²úµÄ¹«ÔʼÛֵΪ10000ÍòÔª£¬×Ô´ËÒøÐÐÓë¿Í»§µÄծȨծÎñ¹ØϵÁ˽ᡣ EFGÒøÐÐÄ⽫Æä´¦Ö㬲»×ª×÷×ÔÓù̶¨×ʲú£»ÔÚʵ¼Ê´¦ÖÃÇ°ÔÝʱ¶ÔÍâ³ö×â¡£
£¨5£©2011Äê6ÔÂ30ÈÕ£¬´Ó×⻧´¦ÊÕµ½ÉÏÊö·¿µØ²ú×â½ð50ÍòÔª¡£µ±ÈÕ£¬¸Ã·¿µØ²úµÄ¿É±äÏÖ¾»ÖµÎª8 400ÍòÔª¡£
£¨6£©2011Äê12ÔÂ31ÈÕ£¬´Ó×⻧´¦ÊÕµ½ÉÏÊö·¿µØ²ú×â½ð50ÍòÔª¡£ EFGÒøÐе±ÄêΪ¸Ã·¿µØ²ú·¢ÉúάÐÞ·Ñ20ÍòÔª£¬²¢²»´òËãÔÙ³ö×â¡£
£¨7£©2012Äê1ÔÂ1ÈÕ£¬EFGÒøÐн«¸Ã·¿µØ²ú´¦Öã¬È¡µÃ¼Û¿î8 300ÍòÔª¡£¼Ù¶¨²»¿¼ÂÇÆäËûÒòËØ¡£
ÒªÇó£ºÇëÁгö2010Äê12ÔÂ31ÈÕ¡¢2011Äê3ÔÂ31ÈÕ¡¢2011Äê4ÔÂ1ÈÕ¡¢2011Äê6ÔÂ30ÈÕ¡¢2011Äê12ÔÂ31ÈÕ¡¢2012Äê1ÔÂ1ÈյĻá¼Æ·Ö¼ 2010Äê12ÔÂ31ÈÕ
½è£º×ʲú¼õÖµËðʧ 10000000
´û£º´û¿îËðʧ׼±¸ 10000000 ½è£º´û¿î-ÒѼõÖµ 1000000000 ´û£º´û¿î-±¾½ð 1000000000
2011Äê3ÔÂ31ÈÕ
½è£º´û¿îËðʧ׼±¸ 2250000
´û£ºÀûÏ¢ÊÕÈë 2250000 ½è£ºÎüÊÕ´æ¿î 1000000
´û£º´û¿î-ÒѼõÖµ 1000000
2011Äê4ÔÂ1ÈÕ
½è£ºµÖÕ®×ʲú 100000000
´û¿îËðʧ׼±¸ 7750000 ÓªÒµÍâÖ§³ö 8750000 ´û£º´û¿î-ÒѼõÖµ 99000000
2011Äê6ÔÂ30ÈÕ
½è£º´æ·ÅÖÐÑëÒøÐпîÏî 500000
´û£ºÆäËûÒµÎñÊÕÈë 500000
½è£º×ʲú¼õÖµËðʧ 16000000
´û£ºµÖÕ®×ʲúµø¼Û×¼±¸ 16000000
2011Äê12ÔÂ31ÈÕ
½è£º´æ·ÅÖÐÑëÒøÐпîÏî 500000
´û£ºÆäËûÒµÎñÊÕÈë 500000
½è£ºÆäËûÒµÎñ³É±¾ 200000
´û£º´æ·ÅÖÐÑëÒøÐпîÏî 200000
2012Äê1ÔÂ1ÈÕ
½è£º´æ·ÅÖÐÑëÒøÐпîÏî 83000000
µÖÕ®×ʲúµø¼Û×¼±¸ 16000000 ÓªÒµÍâÖ§³ö 1000000
´û£ºµÖÕ®×ʲú 100000000
7.2011Äê1ÔÂ1ÈÕ£¬¿ª»§µ¥Î»ÖйúÒƶ¯¹«Ë¾³ÖÉÌÒµ³Ð¶Ò»ãƱ°ìÀíÌùÏÖ£¬ÉÌÒµ³Ð¶Ò»ãƱµÄµ½ÆÚÈÕΪ3ÔÂ31ÈÕ£¬Æ±Ãæ½ð¶î1000000£¬¾ÉóºËºóÓèÒÔ°ìÀí£¨ÔÂÌùÏÖÂÊΪ0.5%£©£¬ÒøÐа´Ô¼ÆÌáÀûÏ¢ÊÕÈë¡£
ÒªÇó£ºÁгö1ÔÂ1ÈÕ£¬1ÔÂ31Ô£¬2ÔÂ28ÈÕ£¬3ÔÂ31ÈÕ»á¼Æ·Ö¼¡£ 2011Äê1ÔÂ1ÈÕ
½è£ºÌùÏÖ×ʲú-ÃæÖµ 1000000
´û£ºÎüÊÕ´æ¿î 1000000*£¨1-0.5%/30*(31+28+30)£©=985166.67 ÌùÏÖ×ʲú-ÀûÏ¢µ÷Õû 14833.33
1ÔÂ31ÈÕ
½è£ºÌùÏÖ×ʲú-ÀûÏ¢µ÷Õû 5166.67
´û£ºÀûÏ¢ÊÕÈë 5166.67