Solution | Item | Audit data | Evaluating data | SC. total equity | CDG. total equity | Capital cost | Difference |
1 | NYH | 57646.13 | 71347.43 | 58847.36 | 12500.07 | - | - |
M1 | 57146.13 | 66712.33 | - | - | - | 7864.97 | |
M2 | 500.00 | 4635.10 | - | - | - | - | |
2 | NYH | 25977.00 | 39678.30 | 25394.11 | 14284.19 | 4244.13 | - |
M1 | 25477.00 | 35043.20 | - | - | - | 9649.09 | |
M2 | 500.00 | 4635.10 | - | - | - | - | |
3 | NYH | 68828.56 | 82529.86 | 52819.11 | 29710.75 | 4244.13 | - |
M1 | 68328.56 | 77894.76 | - | - | - | 25075.65 | |
M2 | 500.00 | 4635.10 | - | - | - | - |