ࡱ> 796q`46bjbjqPqP4Z:: ((((Lt$$HHHHHHH:<<<<<<$hI!6`-HHHHH`HHH0HH:H:H y(xj. 0!!!`HHHHHHH`` HHHHHHH$((  EMBED Equation.3 - 8=48284C0;L=K9 8=45:A >1JQ<0, q1  >1JQ< 2K?CI5==>9 8;8 ?@>87254Q==>9 (@50;87>20==>9) ?@>4C:F88 70 >BGQB=K9 ?5@8>4; q0  >1JQ< 2K?CI5==>9 ?@>4C:F88 70 1078A=K9 ?5@8>4. EMBED Equation.3 -8=48284C0;L=K9 8=45:A F5=K, @1  F5=0 @50;870F88 ?@>4C:F88 2 >BG5B=>< ?5@8>45; @0  F5=0 @50;870F88 ?@>4C:F88 2 1078A=>< ?5@8>45. EMBED Equation.3- 03@530B=K9 8=45:A :0G5AB25==>9 E0@0:B5@8AB8:8 (A515AB>8<>AB8, F5=K 8 B.4.) EMBED Equation.3- 03@530B=K9 8=45:A :>;8G5AB25==>9 E0@0:B5@8AB8:8 (>1J5<0 2K?CA:0, >1J5<0 ?@>406 8 B.4.) EMBED Equation.3- 03@530B=K9 8=45:A >1>1I5==>9 E0@0:B5@8AB8:8 (70B@0B, B>20@>>1>@>B0 8 B.4.): @1, q1  A>>B25BAB25==> F5=0 8 >1JQ< @50;870F88 i-3> 2840 ?@>4C:F88 >BG5B=>3> ?5@8>40; @0, q0  A>>B25BAB25==> F5=0 8 >1JQ< @50;870F88 i-3> 2840 ?@>4C:F88 1078A=>3> ?5@8>40. 564C ?@82545==K<8 2KH5 8=45:A0<8 ACI5AB2C5B A;54CNI0O 2708<>A2O7L:EMBED Equation.3. =45:A ?>AB>O==>3> A>AB020 :EMBED Equation.3. =45:A AB@C:BC@=KE A4283>2 :EMBED Equation.3. =45:A ?5@5<5==>3> A>AB020 :EMBED Equation.3 708<>A2O7L <564C A@54=8<8 8=45:A0<8 2K@0605BAO A;54CNI59 D>@<C;>9: EMBED Equation.3 @8<5@ 1. 08<5=>20=85 ?@>4C:F88>;8G5AB2> ?@>40==KE B>20@>2&5=0 70 548=8FC ?@>4C:F8819981999199819990@B>D5;L 50000600002,52,0>;>:>12000140004,55,0/9F01500200018,015,0EMBED Equation.3= 60000/50000 = 1,2 = 120% - ?@>4060 C25;8G8;0AL =0 20% EMBED Equation.3 = 2,0/2,5 = 0,8 = 80% - F5=0 A=878;0AL =0 20% EMBED Equation.3 = $&(*0hlnpr   P R T V ɸ۬۝ۍ۝m\۬۬۬!j$hych,EHOJQJU#j^ED hych,OJQJUVhych,5H*OJQJhych,5OJQJmH sH hych,OJQJmH sH hych,5OJQJ!jhych,EHOJQJU#j\ED hych,OJQJUVhych,OJQJjhych,OJQJUhychycOJQJ$n P ~ Z <f,Z$ & F$Ifa$gdyc$ & F^a$gdyc$ & F^a$gdyc46 > B D | ~ X Z \ | ~  " $ ( ¶¶˜¶|jY¶|Khych,5H*OJQJ!j hych,EHOJQJU#jaED hych,OJQJUVhychTROJQJ!jhych,EHOJQJU#j`ED hych,OJQJUVhych,6OJQJhych,5OJQJhych,OJQJjhych,OJQJU!jGhych,EHOJQJU#j_ED hych,OJQJUV( * , 242468<prtvֿveYNhychTROJQJhych,5OJQJ!jk hych,EHOJQJU#jbED hych,OJQJUVjhych,OJQJUhych,mH sH  hych,hych,5mH sH hych,5H*hych,5hych,OJQJmH sH hych,OJQJhych,5H*OJQJhych,5OJQJmH sH 8:<>^`bdf¶«™¶«}vh[}Pvhych,mH sH j)hych,EHUjeED hych,UV hych,jhych,U!jwhych,EHOJQJU#jdED hych,OJQJUVhychTROJQJhych,5OJQJhych,OJQJjhych,OJQJU!j| hych,EHOJQJU#jcED hych,OJQJUV,:<\^`b·¨zhWL:#jaED hychbOJQJUVhychhOJQJ!jhychbEHOJQJU#j^ED hychbOJQJUV!jhychbEHOJQJU#j\ED hychbOJQJUVhychbOJQJjhychbOJQJUhychji OJQJhychTROJQJjhych,OJQJU!jhych,EHOJQJU#jgED hych,OJQJUVp`````$ & F$Ifa$gdyckdA$$Ifl4F$`z t06    44 la $,4J:::::$ & F$Ifa$gdyckd$$Ifl4r|$ zzzz{ t0644 la46DP\dlK;;;;;$ & F$Ifa$gdyckd=$$Iflr|$zzzz{ t0644 lalnxK;;;;;$ & F$Ifa$gdyckd$$Iflr|$zzzz{ t0644 la:./z000KFFFFFFFgdyckd+$$Iflr|$zzzz{ t0644 la.......///////x0z0|00000000ԝԁr`OrGhycOJQJ!j &hychji EHOJQJU#jbED hychji OJQJUVjhychji OJQJUhychji OJQJ!j#hychbEHOJQJU#j`ED hychbOJQJUV!jP!hychbEHOJQJU#j_ED hychbOJQJUVUhychbOJQJjhychbOJQJU!jhychbEHOJQJU(6000*2+14000*5+200*15 / 50000*2,5+12000*4,5+1500*18) = 1,069 = 106,9% B>20@>>1>@>B C25;8G8;AO =0 6,9% EMBED Equation.3 = (6000*2+14000*5+200*15 / 60000*2,5+14000*4,5+2000*18) = 0,884= 88,4  F5=K A=878;8AL =0 11,6% EMBED Equation.3= (60000*2,5+14000*4,5+200*18 / 5000*2,5+12000*4,5+2500*18) = 1,209 = 120,9% EMBED Equation.3= 1,209*0,884 = 1,069 @8<5@ 2 84K >2>I591>@>B ?@>H;>3> ?5@8>407<5=5=85 :>;8G5AB20=48284C0;L=K9 8=45:A :>;8G5AB201>@>B 2 A>?>AB028<KE F5=0E0@B>D5;L160,061,06379,62>I8 200,051,05210,0B>3>360,0-1,054169,6 !@54=85 0@8D<5B8G5A:85 8=45:AK I = "iq*p0*q0 / " p0*q0 = (1.06*160+1.05*200) / (160+200) = 1.054 = 105.4% @8<5@ 4 @C??0 B>20@>2">20@>>1>@>B!=865=85 F5=,%=45:A F5=">20@>>1>@>B 2 A>?>AB028<KE F5=0E@54K4CI89 ?5@8>4BGQB=K9 ?5@8>4"5;5287>@K38704800-150,855647 048>B>20@K9201340-100,91489'C;:8610860-80,92935B>3>540070008071 I = " p1*q1 / " p1*q1 / i@ = (4800+1340+860)/(4800/0,85+1340/0,9+860/0,92) = 0,867% &5=K A=878;8AL =0 13,3% 00000.1X111 $Ifgdycgdyc000,1.1V1X1111111111122 2222(2*2,2.26282B2D2P2R2\2^2`2b2l2n2x2z2|2~2222222222222222222޾ββhych[%@H*mH sH hych[%@5H*mH sH hych[%@5mH sH hychji 5OJQJmH sH hych[%@5OJQJmH sH hych[%@5OJQJhychji OJQJhych[%@OJQJ<1111122KBBBBB $Ifgdyckd($$Iflr$ ,l$p@  t0644 la4222*2.282D2KBBBBB $Ifgdyckd($$Iflr$ ,l$p@  t0644 la4D2F2R2^2b2n2z2KBBBBB $Ifgdyckdj)$$Iflr$ ,l$p@  t0644 la4z2|2~22R3T3f3KFFFFFgdyckd*$$Iflr$ ,l$p@  t0644 la42P3R3T3344<4>4\4f4z4|44444444444444444444444455555555 5&5*54565>5@5H5N5V5\5^5d5f5h5j5l5n5ȦhychJ 5H*hychJ 5H*OJQJhychJ 5OJQJhychJ 5hychJ 5mH sH hychJ OJQJhych[%@OJQJhychji mH sH hych[%@mH sH =f33333445kd*$$Ifl4rxP$`T\ 8 t0644 la4 $$Ifa$gdyc $Ifgdyc44>4^4`4b4d4 $Ifgdycd4f4|44447.... $Ifgdyckdd+$$Ifl4ֈ$ xP$ TT8 t0644 la4444444/kd(,$$Iflֈ$ xP$TT8 t0644 la4 $Ifgdyc444444/kd,$$Iflֈ$ xP$TT8 t0644 la4 $Ifgdyc45555 5(5 $Ifgdyc(5*565@5J5L58//// $Ifgdyckd-$$Iflֈ$ xP$TT8 t0644 la4L5N5X5Z5\5/*gdyckd\.$$Iflֈ$ xP$TT8 t0644 la4 $Ifgdycn5p5r5x5z5|5~555555546hychJ OJQJhychJ 5hychJ 5OJQJhychJ 5H*hychJ 5H*OJQJhychJ 5mH sH  \5646gdyc21h:pTR. A!"R#$n% $Dd <  C A2GLE?P}2\9pD`!hGLE?P}2\9l`]6xQJAf4H`}-LD50M%BQ:{ónvS3:q,&G&ڐ7z?9*l=fF' :4]w"~?yx7zQ܆e̿挴U_rfp-GYI&cz,sXl&'diz[i:DOt!*~'da`R}Ͼ>}V#Dd  B  S A? 2hS@&Xxih`!ahS@&Xxl@8/xQ=K`~Tm,q YU[pmc -H6Bc~T0p=syu@H^8dMH2kmMaۼkyڮTA%D 撅P|*3 \ w|т% M{>l=^cfgd53(M&e_eu,- xNZ܁c|Z1FZt  Gj_w%L1G4y^d࿕"wM=Lp@3jBjC_`3¯5ڍw\Wwu&2LGv'-A{Ip%q~3yGuOQ1{+1{@ xb*gP3gdva?BJ'>JfC; #O~^Dd <  C A2 _-ūq[0ȴ`! _-ūq[0ȴ (]pxR=K`i  Nb\]l7[([iA:( Ϩŭ98iqh{66-7\r{w},9cH4 fMP{i!lY-g`| ,c{-Nw4i퓁rԬ9IAʸ<В!kyK}m)nz"$57 qy5xZ={3q Ts3שΕ}TuwÊLJRB}CқRۥ` ue{H/6 DžxwG6WgDd B  S A? 2p._qH `!p._q `]sxRJQ<6 ԀŒN1B|FXQpMBF"`a/, {.;̙`#r,fAH↺),MrO*k؄H 8dtdOkjK6ˆtʸ})F&&\3nbf ASDd B  S A? 2e \"tֽA `!9 \"tֽȈ']xcdd``d ĜL  312Ec21BUs30`i41@ 47$# d - :@@ l.#t&G6Kj冉-恉 ,%Af:bP 27)? b#6dy* RU~|>;|qG?`=AJC Q:@|[@ԋݣ= ,@d++&10B2&I,$@ ib 4 EiTjAT~6?y,9Q?qp >Ճ3A1qr!7HI$,o{  !"#$%&'()*+,-/012345P8;<=?>@ABDCEGFIHJKMLNOa`QRSTUVWXYZ[\]^_scdefghijklmnopqrRoot Entry7 Fy:Data ./WordDocument64ZObjectPool9ӱyy_1156334940Fӱy`ZyOle CompObjfObjInfo  #&),-./014789:=@ABCFIJKMNOPQRTUVWY FMicrosoft Equation 3.0 DS Equation Equation.39qLkIvI i q =q 1 q 0 FMicrosoft Equation 3.0 DS EqEquation Native h_1156334942 F`Zy`ZyOle CompObj fuation Equation.39qvLcIhI i p =p 1 p 0 FMicrosoft Equation 3.0 DS Equation Equation.39qObjInfo Equation Native  h_1156334943F`Zy`ZyOle  CompObj fObjInfoEquation Native _1156334944F`Zy`ZyٔkIvI I p =p 1 "q 1 " p 0 "q 1 " FMicrosoft Equation 3.0 DS Equation Equation.39qٔhITmI I q =Ole CompObjfObjInfoEquation Native q 1 "p 0 " q 0 "p 0 " FMicrosoft Equation 3.0 DS Equation Equation.39qvҘcIhI I pq =q 1 "p 1 " _1156334945 "F`Zy`ZyOle CompObjfObjInfoEquation Native _1156334946F`Zy`ZyOle !CompObj "fq 0 "p 0 " FMicrosoft Equation 3.0 DS Equation Equation.39qvLcIhI I pq =I p *I qTiObjInfo!$Equation Native %h_1156334947'$FӱyӱyOle 'CompObj#%(fObjInfo&*Equation Native +_1156334948,)Fӱyӱy FMicrosoft Equation 3.0 DS Equation Equation.39qv|cIhI I ?>AB.A>A. =p 1 "q 1 " q 1 " :p 0 "q 1 " q 1 " =p 1 "q 1 " p 0 "q 1 " FMicrosoft Equation 3.0 DS Equation Equation.39qv~IWI I AB@.A4. =p 0 "q 1Ole 2CompObj(*3fObjInfo+5Equation Native 6 " q 1 " :q 0 "p 0 " q 0 " FMicrosoft Equation 3.0 DS Equation Equation.39qvZItI I ?5<5=_11563349491.FӱyӱyOle ;CompObj-/<fObjInfo0>Equation Native ?$_11563349513FӱyӱyOle DCompObj24Ef.A>AB. =p 1 "q 1 " q 1 " :p 0 "q 0 " q 0 " FMicrosoft Equation 3.0 DS Equation Equation.39qObjInfo5GEquation Native H1Tableb!SummaryInformation(8LvҬcIhI I ?5<5=.A>AB. =I ?>AB.A>AB. *I AB@.A4.Oh+'0t  $ 0 < HT\dl"-WPP՛p{s}9`rc=1R P 63Nh323Y}y'.Hy.3/ `P)sI)$5h;Z23 Dd , B  S A? 2'5Ң.w@1`!'5Ң.w@1 ]x?KP]Rmֶ%t :\  VZn]?(tA:h{ICbm^r{/ @t1!K*mBjڶ-5i1.5(\vhOa06;A"U0& +nV.rZxJɌ‰>۸biGttgIlsHWbfx\sj&&/.D?o*pR ɠ,0纾iUΆrJ`Dd  |B   S A ?  2 ,p5%`! ,p5$`)0lxcdd``nbd``beV dX,XĐ )遀 A?d-@P=7T obIFHeA*C0 &br<4Kt@ڈcHȏ?ōƉaEK0C5#E0wY?H߀gt7Ip7'P3^fN>~cG bႊo/# MQn f2@penR~Ph`| )[.h 2p@`` #RpeqIj.0 JA]c{$$If!vh5z55#vz#v#v:Vl4 t6+5z55}$$If!vh5z5z5z5z5{#vz#v{:Vl4 t6+5z5{u$$If!vh5z5z5z5z5{#vz#v{:Vl t65z5{u$$If!vh5z5z5z5z5{#vz#v{:Vl t65z5{u$$If!vh5z5z5z5z5{#vz#v{:Vl t65z5{$Dd <   C A 2GLE?P}2\9p`!hGLE?P}2\9l`]6xQJAf4H`}-LD50M%BQ:{ónvS3:q,&G&ڐ7z?9*l=fF' :4]w"~?yx7zQ܆e̿挴U_rfp-GYI&cz,sXl&'diz[i:DOt!*~'da`R}Ͼ>}V#Dd  B   S A?  2hS@&Xxi `!ahS@&Xxl@8/xQ=K`~Tm,q YU[pmc -H6Bc~T0p=syu@H^8dMH2kmMaۼkyڮTA%D 撅P|*3 \ w|т% M{>l=^cfgd53(M&e_eu,- xNZ܁c|Z1FZt  Gj_w%L1G4y^d࿕"wM=Lp@3jBjC_`3¯5ڍw\Wwu&2LGv'-A{Ip%q~3yGuOQ1{+1{@ xb*gP3gdva?BJ'>JfC; #O~^Dd <  C A2 _-ūq[0ȴ#`! _-ūq[0ȴ (]pxR=K`i  Nb\]l7[([iA:( Ϩŭ98iqh{66-7\r{w},9cH4 fMP{i!lY-g`| ,c{-Nw4i퓁rԬ9IAʸ<В!kyK}m)nz"$57 qy5xZ={3q Ts3שΕ}TuwÊLJRB}CқRۥ` ue{H/6 DžxwG6WDd |B  S A? 2{tHd˝^WQ&`!OtHd˝^L`p 0xcdd``gd``beV dX,XĐ )i A?d-v6znĒʂT ~3);a#&br<4Kt@ڈM6B8/1YP60nS&O83*ߍG_ 61MciIL@(\˥e58>)F&&\3nbf AS$$If4!vh55p55@ 5 #v#vp#v#v@ #v :Vl t655p55@ 5 a4$$If4!vh55p55@ 5 #v#vp#v#v@ #v :Vl t655p55@ 5 a4$$If4!vh55p55@ 5 #v#vp#v#v@ #v :Vl t655p55@ 5 a4$$If4!vh55p55@ 5 #v#vp#v#v@ #v :Vl t655p55@ 5 a4$$If4!vh5T5\ 5585 #vT#v\ #v#v8#v :Vl4 t6+5T5\ 5585 a4$$If4!vh5T55T5585 #vT#v#vT#v#v8#v :Vl4 t6+5T55T5585 a4$$If4!vh5T55T5585 #vT#v#vT#v#v8#v :Vl t65T55T5585 a4$$If4!vh5T55T5585 #vT#v#vT#v#v8#v :Vl t65T55T5585 a4$$If4!vh5T55T5585 #vT#v#vT#v#v8#v :Vl t65T55T5585 a4$$If4!vh5T55T5585 #vT#v#vT#v#v8#v :Vl t65T55T5585 a4Normal2Microsoft Office Word@ @"y@\HpF@"y՜.+,0 hp  Home    DocumentSummaryInformation8S CompObjXqB@B ,1KG=K9OJQJ_HmHsHtHBAB A=>2=>9 H@8DB 0170F0Xi@X 1KG=0O B01;8F04 l4a .k. 5B A?8A:0fC@f ,A=>2=>9 B5:AB A >BABC?><$dha$ CJOJQJdR@d ,A=>2=>9 B5:AB A >BABC?>< 2dx^p@p TR !5B:0 B01;8FK7:V0 Z7(\-C3 "(.267<AFKPQ_5_`abkw !')/567V    ' ( ) * + 6 ; @ D I N O [ _ d h l q r x |  0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ,0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 00000000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 000000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 000 ( 02n546 "+4l012D2z2f34d4444(5L5\546  !#$%&'()*,46 \mo->@/1wQbd_pr5FH ::::::::::::::::78V]^`acfghjkmqyz  )*  373^_45^b57?V* +   >3ji ,jOJ [%@TFaPwbycTRXBh-M "(.267<AFKPQkw !')/56    ' ( ) * + 6 ; @ D I N O [ _ d h l q r x |  @bbLKMbb( PPP.UnknownGz Times New Roman5Symbol3& z ArialWTms RmnTimes New Roman"qh