100ԪͬʱA˾ĸծҲ100Ԫ200110£˾ĹΪгƺܺãͶʣA˾Ͷעʽ˾ע100Ԫʱ˿̣A˾ʲ100Ԫҹ˾ȨҲ100Ԫ20028£˾ĽѵڣA˾л100Ԫôʲ100Ԫ˾ծҲͼ100Ԫ200210£A˾ĸ߲ΪڵгȽƣٹ˾Ͷʡڹֱ̾˾עʱӹ˾עʱ100Ԫʱ˿̣˾ʲ100ԪɶIJƲȨҲ100ԪҲ˵ʲʱ ծӣ ȨҲӣ ʲʱ ծڼ٣ ȨҲڼ١
ʵʵʵҪӵöࡣʲʱܸծӣȨڼ١оֵĹϵͿԻϰҵijӪʱзЩش仯ҲͿҵչ仯Ļ
3-1 ʲծ
ƵλAɷ˾ 20011231 λԪ ʲ ĩ ʲ ʽ 1,897,285,618.79 911,741,820.73 Ͷ ӦƱ 636,710,917.90 6,065,759,932.85 Ӧչ ӦϢ Ӧ˿ 3,110,693,439.80 1,205,803,404.18 Ӧտ 1,719,234,476.15 104,878,147.67 Ԥ˿ 260,297,060.69 323,763,972.55 Ӧղ 6,142,816,848.70 7,438,195,385.65 ̯ 13,920,000.00 ʲʧ 16,593,865.44 27,313,926.38 һڵڵijծȨͶ ʲ ʲϼ 13,797,552,227.47 16,077,456,590.01 Ͷʣ ڹȨͶ 179,689,921.45 179,437,261.09 ծȨͶ 7,818,966.53 Ͷʺϼ 179689921.45 187,256,227.62 ̶ʲ ̶ʲԭ 2,497,918,466.23 2,038,502,074.66 ۼ۾ 712,266,544.18 525,447,052.47 ̶ʲֵ 1,785,651,922.05 1,513,055,022.19 ̶ʲֵ ̶ʲ 1,785,651,922.05 1,513,055,022.19 471,697.48 ڽ 532,027,124.16 627,954,376.24 ̶ʲ 245,508.57 1,046,045.28 ̶ʲϼ 2,318,396,252.26 2,142,055,443.71 ʲʲ ʲ 167,520,054.43 171,053,884.87 ڴ̯ 43,720,542.08 4,134,615.44 ʲ ʲʲϼ 211,240,596.51 175,188,500.31 ˰ ˰ ʲܼ 16,506,878,997.69 18,574,137,795.12 ծȨ ĩ ծ ڽ 237,984,245.00 1,153,000,000.00 ӦƱ 1,371,700,708.38 5,031,620,414.05 Ӧ˿ 1,446,186,787.35 1,158,400,489.12
13
Ԥ˿ Ӧ Ӧ Ӧ Ӧ˰ Ӧ Ӧ Ԥ ԤƸծ һڵڵijڸծ ծ ծϼ ڸծ ڽ Ӧծȯ Ӧ רӦ ڸծ ڸծϼ ˰ ˰ ծϼ Ȩ棺 ɱ ʱ ӯ У δ Ȩϼ ծȨܼ 260,395,348.33 9,875,580.00 137,878,063.97 2,970,818.02 -33,150,492.57 44,441,228.06 55,390,948.31 905,455.55 30,000,000.00 3,564,578,690.40 6,000,000.00 6,000,000.00 11,020,467.41 3,581,599,157.81 2,164,211,422.00 4,077,048,884.74 4,843,704,327.40 953,997,675.66 1,840,315,205.74 12,925,279,839.88 16,506,878,997.69 273,663,260.95 112,667,409.29 4,955,531.62 -26,418,544.61 46,767,082.17 73,767,466.04 587,774.72 9,875,580.00 7,838,886,463.35 36,000,000.00 36,000,000.00 12,244,963.73 7,887,131,427.08 1,988,968,232.00 2,539,336,835.21 4,738,640,680.94 901,465,852.43 1,420,060,619.89 10,687,006,368.04 18,574,137,795.12 3-1ǣ˾һʲծӱʲܶĩĩָȵ1231յָ֣һ1231յ֣ıȽпԷ֣ĩʲܶڳˣĩĸծܶȽϣծܶҲˣȨܶĩ˵Ȩӡ
ܶ۲пҵһԵ⣺ĩҵʲڼ٣ծڼ½Ȩӡݱйʲ仯ͿԽһֱ̽仯ԭ
ܶ۲ĿľҪһҵ״չķʲôȻ֪ʲֻǸֽԭǸծı仯ɶȨı仯ϾҪ뵽ȻǸծڼ٣ôծΪʲôԭ٣ȻȨӣôȨΪʲôԭӡ
Ŀ
Ҫ̽仯ԭҪԱ Ŀű¿ҶԱȿһĿһĿĹ۲죬ҶԱȾҪһĸַı仯ĸַ仯ٶ죬ĸҪԭĿصеķʸ
Ա3-1Ϊʲڼ٣ծڼ٣ǾͿծľ֡ծծгڸծծʱᷢծĿ仯ȽͻһǶڽһӦƱݡڽӦƱݵļĩȽϣмʮڡҪעش⣬СȥעҲش⣬ֱҪֵعע
A˾˽ڽѾڣպͬ涨볥ӦƱȻмʮڼ٣˾ƷʱʹõҵƱ㣬ѾŵҪʱҲԴٵĵһԭǸծļ٣ծٵԭʵڳծԭӦ˽ʲô̶أÿ˵ĸоDzһģһҪעش⣬شij̶ҲҪ
14
ա
ʲٶȨӵԭеȨһɱʱӯδʱԷ֣ĸĿĩˡ˵һĿ͵ڶĿӣһҵʵʱ߹ɱʱӣôͿ˵ҵͶʽע뵽ҵʵʱӻɱӣ˵ɶǮע뵽ҵһעʽ𣬾עʽĿӡٿ±ĿӯͷҲˡֻҵǮſӯֻҵǮδпӡԭˣӯӺδӣ˵ҵǮ
زӲ״
ҽ˿ҪšʡСҪѧֶοͬʱҪ״ĻȻһЩָġ顱ҵ塱һļ飬Ҳǽزʣҵ塱顣
ʲծ
ʲծʣָծܶʲܶıʡָҵʲжծͬʱҲҵIJ״ǷȶվĽǶȲָͬҲͬ
ʲծ = ծܶʲܶ 100%
ӲѧĽǶ˵һΪҹ뻯ʲծ40%ҡй˾ƫЩй˾ʲծһҲ50%ʵͬӦвͬıҵľӪ߶ʲծǿǸծҪʶȣΪծ̫ߣվͺܴծʵͣԵ̫ءծȨǿʲծҪͣծȨϣǮЩծʱȽϵ͵ҵΪijһҵծʱȽϵͣǮջصĿԾͻһЩͶͨı̬ͨ㣬ͶʴڽϢʣôͶ˾Ͳ¸ծʸߣΪծԽǮԽࣻͶʱȽϢʻͣ˵ͶǮϢԵ¾ͲӦҪҵľӪֱ߱ȽϸߵʲծʣӦһȽϵ͵ʲծʡ
ʵͬĹңʲծҲвͬıй˴ͳΪ뻯ʲծ40%ҡֻһ֣ԭ˵һ˵ѪѹΪ80120ģ70110Ҳһֻһļ顣ŷΪ뻯ʲծ60%ҡΪԴﵽ80%
ͼ3-1 ͬҵֵ
ͬȻͬĽ統ͻȻֽΣʱҹȻܵӰҲȽϴ
붫ȣܵijҪСöࡣΪǵĸծʱȽϸߣֽΣԺʲͱȽϲڵծԴҵƲա
뻯ʱı仯;õķչҲڲϵر仯˶ǽΣʿʲծʵĿҲ˱仯ҹܶҵй˾Ϊʲծ40%50%Ǻܶҵʲծ30%20%ǺŷϿɵʲծʱԭĸծˮƽ½ڲͬľ÷չΣծʵˮƽDzһġھñȽϾͶʵĻȽ϶࣬ǮĵطҲȽ϶࣬ĸծʾһЩòͶǮĻȽ٣ʲծʾҪһЩ
һҵİȫǶһҵʲծʶȣʲծʱȽϵͣҵڲ
15
ǰȫģһҵĸծʱȽϸߣôҵṹͺܲȶΪʲǽ˵ģ˵ʲʱҪʹڳա
ָҵʲҵծ֮ȣ дʽΪ
= ҵʲҵծ
Ӳֵֵ2ʲծӦñ21Ĺϵһҵʴ2ͨΪҵĶڳծȽǿһҵС2ͨΪҵĶڳծȽ
ʱָܻһִʲдDzù䡢ͻѹƷȴջصӦ˿ô£ʹֵ2Ҳ֤ҵijծǿ
ٶ
Ϊ˽һҵڳծм飬ʹһ顱ָ꣬ٶʡٶʣָٶʲܶծܶ
ٶ=ٶʲܶծܶ
ٶʲǿѸٵתֽʲһӲԵĹ涨Ѹٿתֽʲٶʲʲȥ
ٶʲ=ʲ-
Ҳ˵ѸٵתֽʲĶͬѸתֽʲʵʣµʲҲһܹѸתֻֽDz涨һָ꣬רҲϿһֹõļ㷽
ڹҵУʲһҪռ50%ҡ˵2ôٶӦþ1һ˵ٶֵ1һҵٶʴ1ͨΪҵĶڳծȽǿҵٶС1ͨΪҵĶڳծȽ
һҵʲծƫʱṹܲȶжҵṹǷȶҪؾǶڳծǿҪݣʺٶʡָ꣬ͿԼҵIJ״Ƿȶ
еı3-1ΪĶĵһܶ۲죬Ŀʲôҷʲڼ٣ծڼ٣Ȩӡ
ڶоĿĿʲôԭָծЩ֣ڽ½ӦƱڳжġȨӣһǹɶעʽ𣬶ҵǮġ
ǽزһҵİȫϵǼӴ˻ǽˡͨõһݣҵ2000ʲծ42.5%200121.7%Ҳ˵ĸծʴ42.5%21.7%ôĸծˮƽѸ½ծˮƽѸ½ҵİȫϵǿҵڳծǿأͨ˽ҵ20002.0520013.87һֵ23.87ʱҵڳծȽǿ
ͨٶʵļ飬2000ҵٶ1.10220012.15ٶʵֵ1࣬ڳծͱȽǿ˵زʣĽҹ˾ծˮƽ½ڳծԵǿܵҵIJṹȶ
Լ졿
ijһҵʱ2ٶʱ1ôܲ˵ҵڳծһǿأ
__________________________________________________________ __________________________________________________________
16

