造價(jià)師考試造價(jià)案例分析專(zhuān)題（word共頁(yè)）

第1頁(yè)/共5頁(yè)造價(jià)師考試造價(jià)案例專(zhuān)題一：建設(shè)工程投資構(gòu)成與估算一.總體結(jié)構(gòu)投資估算是基礎(chǔ)，構(gòu)成方法應(yīng)為主；二.知識(shí)體系1.建設(shè)項(xiàng)目總投資構(gòu)成及分項(xiàng)估算法；2.公式法（單位生產(chǎn)能力估算法；生產(chǎn)能力指數(shù)法；系數(shù)估算法等）。往三鄙.菊考腫點(diǎn)域解宿析擋1拘.隸建燒設(shè)擱項(xiàng)詳目買(mǎi)總臂投愉資葵構(gòu)等成缺2兵、侵建滲設(shè)宵項(xiàng)債目延總用投容資搜分鍋?lái)?xiàng)督估摧算答杜（涉1振）側(cè)設(shè)間備膝及蝕工違、光器爭(zhēng)具餅購(gòu)錫置糖費(fèi)歌（揚(yáng)國(guó)訪產(chǎn)湯標(biāo)板準(zhǔn)灑設(shè)腥備爽原梨價(jià)繁；下國(guó)尼產(chǎn)汗非援標(biāo)練準(zhǔn)刑設(shè)辰備段原翁價(jià)編；貌進(jìn)皮口床設(shè)顯備兵抵惱岸殼價(jià)命；獲設(shè)床備未運(yùn)袋雜禿費(fèi)濁；牢工刃、燃器坡具語(yǔ)及甚生袋產(chǎn)綁家硬具嬸購(gòu)漲置敘費(fèi)餐）拆羊其男中經(jīng)，務(wù)進(jìn)編口可設(shè)完備綱購(gòu)泰置蛇費(fèi)燃：艷設(shè)卡備梨購(gòu)蟲(chóng)置妻記瘋牢索靠楚，仗進(jìn)月口循原雷價(jià)胳很陷重罵要晉原公價(jià)趟抵污岸玉可此互播換孫，朱貨冷價(jià)本離觀岸蘿也矩可錘亂漿保廢險(xiǎn)津應(yīng)茂按犯價(jià)沒(méi)內(nèi)唯算天，甘加仁離盆加御運(yùn)想是慘到弱岸隨從脖屬掉費(fèi)界用撥記慎全莊面杜，沿明忠確宅基領(lǐng)數(shù)極是瑞關(guān)絞鍵

顛財(cái)蔽務(wù)辯費(fèi)皆用等和養(yǎng)外栽貿(mào)痰，忘一較個(gè)隔是小離答一尖個(gè)禁到交關(guān)榨稅掏消瘋費(fèi)身都坊有鵲到墳，醋消擾費(fèi)挨加驢關(guān)踐才筆可聰靠依增戲值諸車(chē)踩輛冷也長(zhǎng)得陡會(huì)灑，將到題岸陜加醉關(guān)初加肺消絕費(fèi)太（危2限）箱建周筑贊安桌裝東工桂程棍費(fèi)踏（蜻建靜標(biāo)襖【嶼2季0球1銅3瞞】約4抹4姐號(hào)騰）刃（沒(méi)3我）詞工角程郵建史設(shè)終其女他鉤費(fèi)魂包冊(cè)括駛：脆建親設(shè)池用闊地閘費(fèi)償用鞋、連與飯項(xiàng)辯目掉建僻設(shè)遵有深關(guān)絨的互費(fèi)哀用淚、曲與己運(yùn)鋸營(yíng)殃有篇關(guān)品的羽費(fèi)游用苦。嘩薪（候4支）波基歸本蜻預(yù)義備矛費(fèi)愚、深價(jià)胡差映預(yù)譽(yù)備倍費(fèi)快虜基摩本素預(yù)們備抗費(fèi)窮＝央（樸工意程矛費(fèi)評(píng)用酷＋草工慌程政建災(zāi)設(shè)侄其奏他造費(fèi)濁用葡）廣×迎基秘本紗預(yù)庫(kù)備板費(fèi)暖費(fèi)鞠率麗（硬5年）究建兼設(shè)戲期塘貸朝款萍利恒息傷愛(ài)（兄6埋）臘流儉動(dòng)紋資裙金嫩的揚(yáng)計(jì)鐵算己。倉(cāng)（搶1丑）爪分裂項(xiàng)塘詳卡細(xì)俊估餡算秒法襖（晴2白）哀擴(kuò)浮大歌指蹲標(biāo)值估家算純法勤3奮、朝建狀設(shè)箱項(xiàng)父目洗總坐投變資添（夏靜靜態(tài)甚投貞資才）沃公市式引法臣估譯算蔽1妙.愛(ài)單嶼位轎生烤產(chǎn)搏能殖力卷估陶算帖法其（惱單葛位湊生懶產(chǎn)燙能舞力撤投膽資撞額啄估宇算載法用）吵買(mǎi)2診.歉生淡產(chǎn)盜能質(zhì)力影指聰數(shù)史法飾別3閣.設(shè)系竿數(shù)喪估京算霧法驕呈C窗=藏E足（療1懂+蠢f屈1姻P敞1鋸+嫩f撒2海P運(yùn)2牲+翼f暗3沒(méi)P排3級(jí)+象…筍）及+鐵I昂四革、山案賠例喉特場(chǎng)訓(xùn)諸習(xí)譯題啟（叉2慈0術(shù)分胡）尋某可工棍業(yè)暈引霜進(jìn)傾項(xiàng)兵目旁，領(lǐng)基我礎(chǔ)混數(shù)侵據(jù)課如余下嗓：跌（夠1皂）跑項(xiàng)績(jī)目搜的層建詳設(shè)鉤前悄期津年早限鈴為君1師年絲，壟建渠設(shè)圈期劈為拐2近年圾，巧該重項(xiàng)粥目跳的威實(shí)袍施梳計(jì)撫劃鼠為悔：補(bǔ)第幕一導(dǎo)年崗?fù)晖深?lèi)項(xiàng)廉目寫(xiě)靜劑態(tài)梢投違資允4燕0托%買(mǎi)，漿第闖二肢年蜓完劉成差6含0悟%鍬，哀第作三汽年扇項(xiàng)泄目集投并產(chǎn)碌并黨且圣達(dá)貓到鬼1散0改0減%扁設(shè)腰計(jì)重生栗產(chǎn)蠟?zāi)軅}(cāng)力桂，禍預(yù)有計(jì)室年碗產(chǎn)炭量罩為歸3貼0握0木0呢萬(wàn)顛噸姨。竄（尺2廁）串全芝套荷設(shè)過(guò)備厲擬廚從彈國(guó)據(jù)外礙進(jìn)泛口為，冊(cè)重標(biāo)量踩1壇8慨5樸0她噸判，狡裝冶運(yùn)言港諒船康上薯交音貨趨價(jià)電為野4亡6稈0直萬(wàn)巴美匠元須，豪國(guó)煩際翅運(yùn)黨費(fèi)把標(biāo)叔準(zhǔn)痛為在3稱(chēng)3用0錘美叔元像/劣噸悼，踏海茂上各運(yùn)臺(tái)輸思保謀險(xiǎn)以費(fèi)嚴(yán)率偷為展0么.訓(xùn)2將6魔7溜%嗎，磨中鎖國(guó)強(qiáng)銀旺行栗財(cái)叫務(wù)澆費(fèi)柳率愛(ài)為續(xù)0巨.豬4躺5蘿%諷，落外宅貿(mào)抖手夕續(xù)龜費(fèi)咱率手為蜜1肯.汽7辰%娘，再關(guān)推稅膨稅配率仿為廁2巴2捉%穿，調(diào)增范值薪稅潛稅蚊率浸為丟1詳7穴%妻，殃美享元喘對(duì)檢人另民寧幣份的圍銀麥行孩牌到價(jià)蝕為控1繪∶火6存.孕8棋3閉，灰設(shè)北備艱的另國(guó)蹲內(nèi)畏運(yùn)飲雜招費(fèi)負(fù)率哀為勒2辱.宋3酬%醒。亮（到3濁）活根妄據(jù)滴已卸建幼同足類(lèi)梅項(xiàng)性目喜統(tǒng)服計(jì)呼情錫況易，條一招般頁(yè)建乳筑旬工摟程有占沾設(shè)跪備列購(gòu)著置橋投握資勾的圈2捎7門(mén).系6休%貸，膚安鉆裝童工炊程紀(jì)占甘設(shè)徑備至購(gòu)章置木投晶資置的駱1樂(lè)0諸%雪，河工揪程調(diào)建娘設(shè)隔其歌他師費(fèi)勺用雨占械設(shè)池備爹購(gòu)滋置帆投量資燈的來(lái)7挺.榮7漂%犬，室以舌上窩三某項(xiàng)辯的垃綜刃合吊調(diào)電整庫(kù)系稿數(shù)球分誦別偏為智：咸1郊.寨2慨3祖，搖1慧.咐1墻5闊，吉1予.斤0熊8稼。前（亮4虛）盼本它項(xiàng)快目砍固脂定筋資藝產(chǎn)錫投開(kāi)資季中擺有釣2射0奶0迎0洋萬(wàn)風(fēng)元稈來(lái)塵自島銀臣行姐貸經(jīng)款血，擇其布余健為休自恐有銅資鞭金弱，仿且潛不盡論對(duì)借叔款扭還南是鎖自睜有喪資錘金襪均鋤按薄計(jì)桑劃饒比須例偷投癢入很。婦根堵?lián)x借祥款坊協(xié)唐議掘，央貸倦款猜年墳利慎率內(nèi)按宴1杰0尿%途計(jì)落算禿，椒按盟季雨計(jì)暴息蜓。印基浸本鋪預(yù)子備休費(fèi)助費(fèi)鼠率喊1筍0犬%茅，皇建妥設(shè)舒期數(shù)內(nèi)賄漲山價(jià)其預(yù)嗎備悅費(fèi)邁平邀均頂費(fèi)秤率辮為滑6彈%飾。彈（姓5影）擇根歇據(jù)概已拾建鋤成有同檢類(lèi)萌項(xiàng)倦目焦資遇料歐，田每窩萬(wàn)篩噸負(fù)產(chǎn)叫品朗占參用遠(yuǎn)流榮動(dòng)桿資剖金旅為恩1腿.轟3尖萬(wàn)王元怨。尤問(wèn)搞題透：完1竊．豈計(jì)頓算劇項(xiàng)撈目邪設(shè)擾備得購(gòu)叉置墳投僚資飽。趁2蔥．伏估叫算址項(xiàng)挖目若固騰定累資售產(chǎn)昆投周資皂額畏。云3老．響試圓用平擴(kuò)幸大楚指聚標(biāo)建法早估蘆算氏流弱動(dòng)辜資順金粱。戚4德．群估水算厲該蠶項(xiàng)末目?jī)舻木杩傁稘?rùn)資津。憶（曲計(jì)環(huán)算閃結(jié)蜻果腥保本留麗小挑數(shù)翠點(diǎn)蒙后匠2鏟位趣）匯參粉考友答迷案叔：預(yù)問(wèn)屆題形1泡：長(zhǎng)進(jìn)梨口碼設(shè)姑備根貨娃價(jià)透＝有4勾6呀0任×西6牽.臉8她3映=墊3佛1劣4席1略.饅8惰0刮（馳萬(wàn)兵元艱）跪國(guó)勸際憂(yōu)運(yùn)喬費(fèi)仿＝翠1餃8耕5遺0嶼×莫3盛3勿0囑×汽6閉.劃8凈3東=商4哭1瞇6水.閥9怎7怒（喘萬(wàn)魚(yú)元仍）責(zé)國(guó)鵲外吉運(yùn)雪輸散保擦險(xiǎn)翁費(fèi)淘=或（值3片1哀4困1卵.丹8鎮(zhèn)0敲+童4蹄1杏6枝.備9墓7照）蟻/步（艷1綢-脖0濃.轎2擇6橫7境%絮）兄×變0想.天2血6橡7題%累=刺9呀.襪5腹3擴(kuò)（木萬(wàn)葛元懇）莫銀頁(yè)行燃財(cái)陽(yáng)務(wù)邀費(fèi)泛＝紹3諸1捐4日1經(jīng).饅8尋0字×悠0俱.抹4咱5季%江=浙1結(jié)4你.丹1百4棄（麻萬(wàn)枕元助）增外腔貿(mào)前手連續(xù)罵費(fèi)笑＝沿（忙3辨1亞4世1精.陳8掙0福+恥4剪1脾6培.揭9桂7暑+璃9耳.無(wú)5匠3誼）取×柴1梨.確7纏%踐=祝6旱0廉.仔6占6干（謊萬(wàn)葛元厚）喝進(jìn)獅口錦關(guān)挨稅件＝座（旗3粥1叫4黨1森.海8斗0裳+泡4廊1宵6慨.禁9吳7量+辮9饒.枝5冰3去）乞×罩2棚2把%攜=名7裕8借5頭.扔0幕3呀（送萬(wàn)有元益）吩增格值遣稅軟＝盆（親3市1恨4隆1般.饑8葵0顏+忙4寸1茫6曬.疊9侍7慧+演9邪.秀5忽3守+絕7問(wèn)8悔5地.桃0接3腸）爐×朱1渡7門(mén)%福=阻7誤4育0勁.迅0粱7扯（騎萬(wàn)威元闊）壇進(jìn)踢口證設(shè)雜備行原治價(jià)導(dǎo)＝嫁3逃1哨4撿1孤.旁8碌0秒+率4判1顫6誰(shuí).獵9胞7雪+載9肉.梅5賊3經(jīng)+萬(wàn)1怕4噸.微1懇4急+寒6憶0賓.怠6格6裝+予7爺8息5污.兼0勺3荒+懸7疼4歷0帖.亂0綢7蹤=季5猶1返6傾8魂.彈2鐮0顯（圖萬(wàn)潔元菊）卡設(shè)缸備秧購(gòu)鵲置閥投垮資開(kāi)＝毯5劍1粘6汽8印.失2孫0江×企（傍1遲+曾2飽.挎3發(fā)%賤）業(yè)=勤5屠2鳥(niǎo)8級(jí)7無(wú).增0億7盟（沙萬(wàn)塘元織）飯問(wèn)吉題命2愚：謎由敞設(shè)豐備美系做數(shù)調(diào)估客算案法臨得雄，洪設(shè)癥備筍購(gòu)晉置姻費(fèi)決＋優(yōu)建猜安既工然程等費(fèi)軟＋桐工信程生建拼設(shè)屬其徒他乞費(fèi)宇用謀＝云5允2袋8貫7辭.品0禿7頃×上（測(cè)1講＋頭2寒7耐.饞6采%涉×寧1士.為2銀3偶+騎1質(zhì)0誕%涉×閣1聾.區(qū)1五5崖+及7頑.毛7耀%砍×霸1李.害0闖8找）擋=鄰8索1講2堤9兩.云6廚1星（齡萬(wàn)林元馬）冊(cè)基傾本柄預(yù)啄備質(zhì)費(fèi)謊＝禿8德1望2歉9鍋.罵6翻1酬×囑1梅0雪%害＝擦8超1仍2括.描9馬6莊（御萬(wàn)磚元陰）失價(jià)叛差輔預(yù)尼備酬費(fèi)償=截（沃8抓1豬2烘9品.櫻6庸1脆+傳8刊1紫2喇.殃9偷6孔）予×寺4雄0凍%謀×灰[鳳（問(wèn)1逢+穿6走%黎）傻1孝（攏1鬼+允6鑄%勉）紫0毛.命5竹（知1浙+隔6頓%極）的1梨-譯1匙-低1默]漸+刃積（穩(wěn)8閣1肅2旦9利.出6帽1絮+哭8框1塊2魚(yú).挎9逃6令）傘×澡6岡0銷(xiāo)%邪×炊[觀（畝1柔+協(xié)6封%淹）壟1書(shū)（統(tǒng)1豎+挺6距%嫩）頑0漠.捧5握（石1湯+證6插%塌）地2朱-敗1箏-查1畜]搭=猴1擠1湯6領(lǐng)8怒.秒1居2立（搏萬(wàn)其元即）聲

替貸膝款粱實(shí)新際痕利億率年=辱

任（封1妥+千1仍0厲%磨/拖4日）恐4側(cè)-斥1柿=妄1尋0電.謊3鉤8局%涂建乞設(shè)棚期筆第煤一僵年引貸求款宜利嚴(yán)息齊=蓄

謀1牢/端2旗×舉2屑0柴0嶄0零×址4否0泡%秩×慎1熱0剖.眾3器8霧%唯=化4膨1衫.燕5濟(jì)2話(huà)（球萬(wàn)波元岡）廳建棍設(shè)窩期首第顛二燈年章貸腰款吸利痕息嗓=碑（鬼2掏0蓮0蜘0幕×承4餃0具%半+氣4混1賠.驕5克2息+魔1上/秩2株×竭2柔0唐0洪0充×扭6共0貝%曉）蜂×巾1筒0勢(shì).昆3晝8腳%秋=這1尊4織9獅.詳6汗3捕（柔萬(wàn)熟元未）箭建瓦設(shè)每期封貸低款孕利耐息騙=訂

菜4夾1粥.蚊5層2余+造1叼4養(yǎng)9譽(yù).期6耽3眉=糠1倆9輸1冶.猾1儲(chǔ)5算（貼萬(wàn)頌元貌）仔固梅定脫資筋產(chǎn)在投屯資阻＝她8芽1奴2認(rèn)9景.獵6綠1傾＋栗8踏1殲2細(xì).豐9患6旺＋卡1線1精6暫8產(chǎn).問(wèn)1宮2伯＋呢1務(wù)9擾1霞.例1竹5披=跪1萬(wàn)0答3診0冬1什.保8歷4領(lǐng)（各萬(wàn)丸元稻）數(shù)問(wèn)述題欠3樸：日流串動(dòng)僅資憐金秀＝缺3洲0望0磁0塔×受1凍.脅3接＝隸3監(jiān)9雄0乳0曾（葛萬(wàn)詳元援）涌問(wèn)嶼題遣4臥：濾項(xiàng)目目旋總益投初資衰＝睛1響0伏3贏0意1釣.烘8犬4稅＋恨3萌9柳0山0歐＝敲1富4合2米0礦1斥.燕8晉4低（舍萬(wàn)堂元吉）煉造科價(jià)壘師橋考河試撇造桑價(jià)梳案趕例庸專(zhuān)屆題快二妨：銹財(cái)弦務(wù)化分意析冤與領(lǐng)評(píng)排價(jià)抖一甜.卻總宋體皇結(jié)騙構(gòu)偏財(cái)大務(wù)圣分燒析統(tǒng)是杰關(guān)俱鍵聽(tīng)，賽費(fèi)禾用擠表檢格遇都杯會(huì)唱算蔥；括財(cái)貫務(wù)決評(píng)勿價(jià)陡不里神丘秘崖，芳凈黎內(nèi)鏈兩磚期話(huà)兩件收翠益易；征盈靜虧井敏扔感宋是妹補(bǔ)禍充嘩，沈套臉用種公劈式外很羞輕奧松充。啟二擊.斬知光識(shí)機(jī)體美系嘆1牛.需融廳資酬前交分勒析件。談（欣固啄定熔資睛產(chǎn)壩折樓舊驚、辟調(diào)豎整羨所命得韻稅米、甘項(xiàng)腹目濃投觀資鉗現(xiàn)另金讓流情量嘴表嬸）褲2蹦.棕融甩資棟后鼠分盈析遺。揭（科借獎(jiǎng)款犯還牙本劈付獨(dú)息松、姑總府成趟本且費(fèi)斃用文、明所訪得在稅療、質(zhì)項(xiàng)傾目疊投目資效現(xiàn)旨金寫(xiě)流典量樓表縮、另利寺潤(rùn)淚與榆利軟潤(rùn)懇分隊(duì)配鼠表征）將3熱.違財(cái)敗務(wù)油評(píng)午價(jià)番。矩（勸凈議現(xiàn)綱值嚇、漲內(nèi)川部披收痰益駝率情、菊投及資榨回肚收滅期巾、爛利燈息霉備隆付突率泊、踩償務(wù)債風(fēng)備瞧付絞率叉）取4姨、菌不鞋確綁定見(jiàn)性單分墊析慰（沙盈盒虧綿平德衡蘋(píng)分光析猶、姑敏半感徑性披分歐析鎮(zhèn)）攔新賴(lài)版訂教牽材茂按乖著販營(yíng)讀改蹤增謀的修要景求似進(jìn)惹行榜了精全勾面壟的登調(diào)雄整福。的三姿.斯考貪點(diǎn)誤解產(chǎn)析灑1津、撓融胸資稼前簽財(cái)作務(wù)鏈分委析漿芬（誰(shuí)1牛）朝融么資灑前芽財(cái)艘務(wù)跑分姥析花的析概佩念敢員融散資壺前堂財(cái)桌務(wù)致分胞析縣與休融真資金方搜案癥無(wú)償關(guān)仙，哲各憤項(xiàng)蠻現(xiàn)塊金撥流敞量租的津估咐算河中冶都絨需洪要鹽剔砍除助利盒息大的著影席響咳。燈特扒別評(píng)說(shuō)第明艙：猶譜1呀）周融喜資濁前食分堂析疤只幟進(jìn)續(xù)行棋盈匙利教能僵力無(wú)分披析努，宵并賣(mài)以杏項(xiàng)烏目榜投飽資浩現(xiàn)尊金扶流賀量掀分率析秩為妹主項(xiàng)要吃手慧段散；謠勵(lì)2幅）貸就丸運(yùn)揪營(yíng)伐期前而毒言陶，師增陽(yáng)值鄉(xiāng)稅栗由膏最國(guó)終濃消點(diǎn)費(fèi)也者對(duì)負(fù)艱擔(dān)穩(wěn)，疏沒(méi)得有減建丹設(shè)敬期榴建懇設(shè)釀投拋資沒(méi)進(jìn)蛙項(xiàng)租稅箱額腰抵臭扣日時(shí)嚷，芝現(xiàn)醒金椅流禁入明中豆的寬當(dāng)程期蛇銷(xiāo)燥項(xiàng)褲稅汪額良等鉤于灶現(xiàn)交金織流朽出承中灑的勺當(dāng)滿(mǎn)期有進(jìn)駁項(xiàng)層稅牙額欣和蒜當(dāng)曾期譯增蠅值防稅禽之維和劍，鬧因缺此典可器以吊在身現(xiàn)允金絹流勿入燃和搶流吹出袖中燙同拾時(shí)作不策考循慮蒜增績(jī)值餓稅偵，備并抗不英會(huì)受影賺響睡各腫年仁的腔凈律現(xiàn)客金竹流譜量息。菊姻3頃）南為懂了辯體受現(xiàn)度固直定茄資甜產(chǎn)冬進(jìn)電項(xiàng)招稅百抵良扣芽導(dǎo)缸致咽企濱業(yè)殊應(yīng)菊納得增嗽值抹稅區(qū)的籌降逆低為進(jìn)鍵而餐致犯使冷凈洲現(xiàn)三金咳流家量張?jiān)雒踊?，仰?yīng)翁在岔現(xiàn)但金悔流藍(lán)入關(guān)中傘增店加傅銷(xiāo)膠項(xiàng)榆稅藥額鉛，磁在更現(xiàn)毛金千流屠出光中嘩增祖加曲進(jìn)哨項(xiàng)套稅例額蹤（返指貸運(yùn)總營(yíng)司該蒜投腎入精的獨(dú)進(jìn)急項(xiàng)鼻稅緒額膀）布及朵應(yīng)制納龍?jiān)龊弥祶{稅蠶；省晶4籃）盈為舞簡(jiǎn)化化余起洪見(jiàn)虹，曉融鞏資捆前撫財(cái)查務(wù)全分都析楚計(jì)巴算福折吐舊洲費(fèi)既用唐時(shí)乳，充如胡果陵固非定制資東產(chǎn)教原豐值伯中中含熱有渾利竟息宮，偉一燦般碎不維將滲利愈息明剔抬除受。更灣5慮）叼調(diào)慈整探所脾得式稅和的華計(jì)理算冊(cè)要徑區(qū)假別卻所陰得串稅醒的吊計(jì)貌算駱，約剔糖除往利判息鎮(zhèn)的老因咬素敢。棄（糧2箭）殊項(xiàng)咬目揉投撕資夫現(xiàn)方金賞流謙量沾表徐的煉編腦制史爐項(xiàng)蠶目閥投刻資疑現(xiàn)扣金蟲(chóng)流棒量防表書(shū)奏悅脊降筒跟童賓語(yǔ)妙單應(yīng)位肯：帆萬(wàn)孤元餅序三號(hào)甲潛項(xiàng)宵目禾秩計(jì)伐算皮方刮法嫂笨1塵畝現(xiàn)級(jí)金想流叉入見(jiàn)畫(huà)1央=妖1跑.倍1寫(xiě)+用1危.盆2信+君1窗.柄3荷+慘1筒.知4悅+隱1遲.響5馳醉1施.離1戶(hù)價(jià)營(yíng)氧業(yè)蓋收維入豪吃（事不者含枕銷(xiāo)沒(méi)項(xiàng)簡(jiǎn)稅樹(shù)額奪）債倍年片營(yíng)華業(yè)報(bào)收補(bǔ)入燕=丸設(shè)勾計(jì)經(jīng)生野產(chǎn)麗能家力降×感產(chǎn)訪品漠單示價(jià)廢（膀不候含額稅討）悄×箏年首生狗產(chǎn)股負(fù)靜荷卵冷1棚.謎2稠飄銷(xiāo)多項(xiàng)比稅浙額吐不賴(lài)含叫稅罰營(yíng)倚業(yè)浩收張入句×房稅慈率坊=銀含漿稅兄營(yíng)繼業(yè)獻(xiàn)稅豐收返入醫(yī)／除（綢1理+刑稅輝率然）啟×啦稅奴率朗刃1碰.治3幼潑補(bǔ)爛貼說(shuō)收繩入摘洽補(bǔ)畝貼鵝收漆入羞是盛指占與天收晃益握相舞關(guān)弱的澆政宋府觸補(bǔ)伸貼鈴預(yù)1方.稍4匪禮回困收稈固邁定羞資洽產(chǎn)告余晚值臥福固封定爆資遮產(chǎn)功余除值飛=琴年習(xí)折助舊碌費(fèi)犁×襪（創(chuàng)固纏定稀資濱產(chǎn)豈使架用軍年懂限背-遠(yuǎn)營(yíng)站運(yùn)鳳期即）窗+劃殘忽值

攏年朵折句舊繡費(fèi)和=知(注固憤定鑰資舊產(chǎn)變?cè)Ｖ挡拢铓報(bào)H值讀)雜÷代折輕舊旅年枯限

湖固攔定充資才產(chǎn)泡殘猶值嫂=湖固肅定蟲(chóng)資趣產(chǎn)蠟原香值送×怒殘洞值舅率

逮固癥定險(xiǎn)資坐產(chǎn)庸原胃值商=那形欣成粒固心定映資哄產(chǎn)挑的廈費(fèi)幻用稠-謝可臉抵胸扣艷固耳定與資箱產(chǎn)寧進(jìn)志項(xiàng)姻稅協(xié)額鳥(niǎo)惰（梨此頸值氣填匯寫(xiě)無(wú)在寺運(yùn)雅營(yíng)艙期律的未最彎后先一兄年拉）氣俘1木.核5籮爹回君收貌流芳動(dòng)僵資睜金孫大各辯年劃投屢入顧的暗流襖動(dòng)爐資淡金腫在躁項(xiàng)削目礙期疑末絞一喜次粉全絲額杠回沉收考犁2陳蛇現(xiàn)漫金慰流轟出至鼓2焰=能2揪.們1哲+集2躬.揀2雁+采2乖.善3浙+樂(lè)2庫(kù).奸4膊+制2嫂.善5昨+茄2的.工6絨+柜2爸.毒7赤+報(bào)2搞.巖8林煮2透.盾1致吃建壇設(shè)頃投枯資多（律不銷(xiāo)含戰(zhàn)建原設(shè)責(zé)期違利開(kāi)息納）眾壁建蔽設(shè)散投饒資政=龍工額程友費(fèi)休+慣工奔程杏建倦設(shè)泉其雪他桿費(fèi)戰(zhàn)+續(xù)預(yù)艷備篩費(fèi)滿(mǎn)，幫只哄在翻建須設(shè)尺期遍有菌?；?岸.挪2策喇流糟動(dòng)戴資躬金置歡一購(gòu)般叼發(fā)蕩生壘在攻投翼產(chǎn)筍期趨初假年絲，方流斃動(dòng)遼資蜜金鍵投阻資趨為呢各隔年挪流棟動(dòng)復(fù)資龜金杯增貞加獅額們。笛2鉆.栗3活同經(jīng)寶營(yíng)被成翻本借（冒不隆含番進(jìn)特項(xiàng)濕稅師額猾）獄射一豈般郵發(fā)咐生桿在藏運(yùn)況營(yíng)遺期引各敞年烏，窯經(jīng)兵營(yíng)聚成釘本權(quán)=污總錦成桂本證-鳥(niǎo)折產(chǎn)舊坊-住攤很銷(xiāo)饞-腦利吩息食支疑出驗(yàn)揉2潑.喝4抱綿進(jìn)粱項(xiàng)醉稅藍(lán)額丟甩可賓抵泡扣且進(jìn)羅項(xiàng)奮費(fèi)埋用慢（不投惱資幣）畜×憂(yōu)稅榮率蘭薪2啄.鄙5簽怠應(yīng)術(shù)納弓增嚇值頓稅拳孝增封值蹤稅全應(yīng)私納燃稅則額序=微當(dāng)表期劃銷(xiāo)暮項(xiàng)竊稅廈額濱-廈當(dāng)完期蝴進(jìn)率項(xiàng)屠稅性額追-監(jiān)可浙抵復(fù)扣夕固遲定肚資互產(chǎn)禮進(jìn)肌項(xiàng)香稅斯額搖2兇.坐6嘆聚增功值雙稅平附舉加湖奴應(yīng)明納阻增探值杏稅蔬×柿附爸加順稅久率賢2幕.義7間謊維押持式運(yùn)驚營(yíng)扮投攜資食一傍般權(quán)做虧費(fèi)畏用欲化痛處郵理柏，蘭計(jì)菊入卸總招成判本優(yōu)費(fèi)營(yíng)用披中振2滲.媽8舒厲調(diào)端整攔所曉得楚稅須息志稅吉前芝利肌潤(rùn)手(幕E慎B艘I點(diǎn)T屋)派迫×片所拜得己稅戴率

形息蓋稅基前泊利雖潤(rùn)筐(學(xué)E仿B壁I睡T柏)裙=市營(yíng)霸業(yè)申收釘入輪（渣不乎含耐稅燈）鹽-歌總膊成嶄本水費(fèi)塊用勤（津不柔含燦稅司）疏+桃利覺(jué)息威支在出處+杰補(bǔ)規(guī)貼核收紐入清-瞎增殖值秘稅干附萍加泊)泡=引營(yíng)讓業(yè)延收喉入頌（惰不么含信稅袍）忠-剩經(jīng)悄營(yíng)器成配本證（貝不稀含渴稅緊）慢-達(dá)折爛舊潔費(fèi)偶-薯攤輝銷(xiāo)喚費(fèi)革-她維幟持慶運(yùn)步營(yíng)際投架資波+挺補(bǔ)憑貼逝收治入酒-寸增咬值室稅所附蜂加慚求=花營(yíng)民業(yè)化收守入影（痛含豆稅蝴）御-升當(dāng)欠期棍銷(xiāo)聰項(xiàng)丟稅流額勉-澇（罩經(jīng)你營(yíng)慰成射本議（下含嘴稅磨）或-脫當(dāng)是期刷進(jìn)絨項(xiàng)兆稅自額堪）玻-襲折梯舊焦費(fèi)艱-閱攤獲銷(xiāo)番費(fèi)嗎-枕維綢持恥運(yùn)方營(yíng)刊投妻資及+緩補(bǔ)優(yōu)貼董收銅入俱-展增籮值鋒稅蓬附俱加鴨誦3搏蘇所嬸得啊稅龍后船凈倒現(xiàn)惱金陜流眠量缺驅(qū)(葡1琴-揀2肆)類(lèi)襖4仆膏累裂計(jì)貪所濾得兩稅耐后率凈過(guò)現(xiàn)邊金燃流鋼量掙各患對(duì)報(bào)應(yīng)濟(jì)年對(duì)份只的鳳第腸3梨項(xiàng)臺(tái)的股累錘計(jì)觸值辱5應(yīng)淡基域準(zhǔn)古收麻益泥率許（勉n乳%駛）駝6睡懇折灶現(xiàn)喪后悠凈際現(xiàn)黎金蒙流螞量輪7碰龜累住計(jì)勺折舞現(xiàn)聲后腳凈香現(xiàn)啊金鹿流夾量筑基執(zhí)于軍項(xiàng)輩目冷投呆資涼現(xiàn)好金釋流奸量爬表農(nóng)的魚(yú)財(cái)摸務(wù)瓦評(píng)吸價(jià)騙指調(diào)標(biāo)哪1懇）早財(cái)胖務(wù)掀凈戚現(xiàn)群值烘（證F盯N澤P揉V孤）簡(jiǎn)：牌型評(píng)痰價(jià)強(qiáng)標(biāo)的準(zhǔn)諷：遼F市N濟(jì)P輛V勢(shì)≥怎0倆,因項(xiàng)反目是可福行吊，擇反薦之鼻不銅可脂行款?；螀?點(diǎn)）握靜間態(tài)信儀(相動(dòng)裁態(tài)綱)柏投映資虧回親收縱期叫P羞t糾(上P陵t劈`旁)躲=風(fēng)(勻累瓶計(jì)閑(誤折貸現(xiàn)灘)乏凈蜜現(xiàn)筑金節(jié)流礎(chǔ)量拉出病現(xiàn)睜正惜值辟的心年惱份智-隙1枕)倒+制(棒出運(yùn)現(xiàn)浩正謝值圍年守份鏈上許年鑒累禍計(jì)讓(蝦折互現(xiàn)淚)因凈躁現(xiàn)惡金乒流喊量乎絕牧對(duì)忌值疤÷望出鉤現(xiàn)羅正迅值蟻年華份餅當(dāng)旅年乓(炸折繡現(xiàn)黃)梅凈秋現(xiàn)炭金級(jí)流率量障)東評(píng)薦價(jià)殼標(biāo)皂準(zhǔn)價(jià):倉(cāng)靜災(zāi)態(tài)忠(漆動(dòng)柱態(tài)丈)合投鑄資肆回歪收筍期顆≤附行城業(yè)筐基痰準(zhǔn)棟回蹲收不期晶（朱或爪計(jì)諸算駱期嶄）充，滲項(xiàng)剛目閥可肺行玩。組反確之倉(cāng)不知可息行味。

銀3貞）堂財(cái)偷務(wù)喉投儉資距內(nèi)宋部典收第益弄率臺(tái)(剩F威I琴R涂R文)運(yùn)，學(xué)F榴I移R浙R晃是距凈像現(xiàn)錢(qián)值齒等眾于嫌0冷的夫收烤益膜率晨，酷采隱用描試緞算幟插柱值晉法凍，巖由棋：標(biāo)F長(zhǎng)N臣P商V咬1杰/甘|節(jié)F尸N除P隊(duì)V狼2濫|乳=捕(似i蝴-沈i匪1停)促/宰(偉i賽2陰-郵i蹦)考，冷鼻可原得餐出騾：躺F攜I歇R哭R睛=忽i燙1欄+展(類(lèi)i暖2筑-笨i懶1栽)宮×監(jiān)[油F郊N視P托V咱1煤÷掩(紋|抬F曠N喬P府V視1鼠|島+博|澡F隙N賄P金V冠2黑|澆)鞭]

爆評(píng)侍價(jià)觀標(biāo)摟準(zhǔn)銜：淋F懶I悠R洗R肆≥筋行碑業(yè)添基算準(zhǔn)稍收威益禿率吊，能項(xiàng)蠅目煩可藥行僅,夠反兼之濟(jì)不柱可膝行沃。志2淚.栽融孫資拆后經(jīng)財(cái)襲務(wù)危分沫析偉（衫1套）深融雪資額后恢財(cái)炮務(wù)攏分廊析婆的傭概宮念果融航資靠后缺財(cái)共務(wù)羊分下析估是港以勵(lì)設(shè)民定撈的怖融凍資獸方放案妻為巧基迅礎(chǔ)清進(jìn)營(yíng)行底的挺財(cái)硬務(wù)自分典析害，估考素查寺項(xiàng)重目深在眉擬奴定董融串資霞條嘴件欺下爽的稿盈桂利笑能砌力面、武償各債糾能怕力習(xí)以圍及描財(cái)敘務(wù)花生屬存有能歇力趣。檔重粱點(diǎn)錦考艘察竄盈揮利輛能撿力鍵分根析京。均（王2預(yù)）歲融筋資相后喬盈茫利揚(yáng)能污力隱分娘析湊材1畏）告項(xiàng)雞目沒(méi)資私本高金避現(xiàn)襲金皇流食量索分爹析患（待動(dòng)搶?xiě)B(tài)躲）稈項(xiàng)秧目赤資經(jīng)本襯金慮現(xiàn)奧金樣流趟量坑表罪人幫民扒幣箱單化位堡：痛萬(wàn)嬌元絕序死號(hào)駐泥項(xiàng)怪目族捆計(jì)暖算微方阻法白底1而返現(xiàn)概金手流割入趟單1遲=園1上.爐1血+螞1鋪.挑2慶+庭1仍.鋤3蛇+棟1搏.促4熄+深1詠.閘5影校1植.坊1植浪營(yíng)星業(yè)每收央入好（培不頑含論銷(xiāo)女項(xiàng)絹稅冬額牌）岡俗年誕營(yíng)劫業(yè)煮收文入澡=致設(shè)怪計(jì)齒生艘產(chǎn)邪能傾力娃×膛產(chǎn)俱品比單奏價(jià)棒（榜不抬含朽稅梳）委×傭年?duì)N生虛產(chǎn)蹤負(fù)辭荷示蝦1誓.秧2妹雪銷(xiāo)礦項(xiàng)詠稅譜額紅思=棉不眠含歇稅柔營(yíng)魄業(yè)影收微入潑×稻稅貸率杠=陸含大稅籠營(yíng)輔業(yè)孫稅槽收貝入急／燒（贈(zèng)1溝+燭稅緩率偏）姐×損稅砌率圈填1臭.體3代柳補(bǔ)歪貼險(xiǎn)收劉入吉繳補(bǔ)鳳貼牧收右入窮是具指彈與炭收長(zhǎng)益僵相硬關(guān)慢的撓政雜府亦補(bǔ)屈貼誰(shuí)我1萍.要4鍛?；卦焓照坦炭苟ㄉ屹Y牧產(chǎn)捎余娃值擾第固匠定沉資邊產(chǎn)轟余狠值來(lái)=龜年突折槐舊授費(fèi)嫂×紐（惡固滋定酸資培產(chǎn)咳使競(jìng)用蠟?zāi)曛叵迚?掛營(yíng)毫運(yùn)梅期撇）蹤＋灶殘仗值

膚年患折宏舊嫂費(fèi)濃=榆(域固自定螺資俱產(chǎn)卡原爆值責(zé)－毯殘滑值中)煤÷怎折木舊少年洋限

亮固灶定革資若產(chǎn)剖殘獲值傅=蕩固立定摩資逗產(chǎn)更原樣值虎×票殘偶值液率

賠固錢(qián)定輸資標(biāo)產(chǎn)買(mǎi)原提值他=針形列成喝固告定汗資遇產(chǎn)路的祖費(fèi)疫用難-族可泊抵凡扣顧固刺定省資眉產(chǎn)倡進(jìn)講項(xiàng)股稅合額員駝（厲此御值配填底寫(xiě)張?jiān)谟^運(yùn)莫營(yíng)功期惜的拼最壓后哲一伍年響）寧謙1園.改5奪焦回褲收疏流錢(qián)動(dòng)三資聲金冶巷各醉年殃投爸入瓶的毫流饒動(dòng)四資盼金姥在纏項(xiàng)哪目城期昏末俊一際次拴全晉額耕回指收介歸2全貫現(xiàn)完金爪流筐出技笛2腹=采2謠.近1衣+膏2囑.脈2扔+么2刻.提3虎+制2跟.牧4愈+彼2聲.具5牲+提2彈.援6婆+花2鞋.貍7練+叨2乎.鵲8倍+子2射.睜9翁+沉2象.眉1咱0罩碎2例.差1云免項(xiàng)擊目戴資機(jī)本濟(jì)金叉?zhèn)山ㄆ窃O(shè)響期分各衛(wèi)年陵投顆資飛（叮建柱設(shè)摸投朗資禿）裝中作的放自斬有坡資芝金脅部袍分測(cè)盛2苦.斯2路牧借辰款棗本斬金無(wú)償巾還炭借摧款依本刺金拿=景長(zhǎng)秩期殖(優(yōu)建碼設(shè)框期漆)奶借想款犯本登金宋+擊流朵動(dòng)勾資衰金賀借桐款感本曾金圓+尊臨寺時(shí)券借蟻款芝本匙金茂2嶼.社3刃抄借波款遍利喝息筍支哭付債利丙息劇=卸長(zhǎng)看期雕借瓦款逃利租息抽+棵流吉?jiǎng)泳€資地金思借嗚款各利籠息衰+伏臨盤(pán)時(shí)呈借集款奇利借息職2痕.夫4逮膛流銜動(dòng)雪資豐金訴投材資不一溪般灰發(fā)毅生艙在淘投弱產(chǎn)芝期鴿各織年智，啟流下動(dòng)忘資祝金歷投感資醬為萬(wàn)各宵年羽流般動(dòng)鞭資疼金腰增誘加刺額蠢。弦2柳.瞞5譜膨經(jīng)棚營(yíng)竹成躍本盤(pán)（正不凡含沃進(jìn)概項(xiàng)蹈稅變額筍）擊拌一慌般嚷發(fā)妥生技在工運(yùn)芳營(yíng)法期湯的警各遙年追2蠅.嗽6頓誤進(jìn)晚項(xiàng)作稅黨額仙滾可理抵窄扣竄進(jìn)蓄項(xiàng)指費(fèi)學(xué)用驗(yàn)（漫投阻資騎）愚×休稅點(diǎn)率倦2銀.塵7占抹應(yīng)患納喬增足值橡稅銀按增奉值尿稅謊應(yīng)誤納籃稅的額呼=疏當(dāng)鄉(xiāng)期模銷(xiāo)朗項(xiàng)躁稅列額禽-喇當(dāng)拘期快進(jìn)市項(xiàng)陜稅扛額減-針可瘡抵阿扣不固役定煎資腹產(chǎn)菊進(jìn)尖項(xiàng)采稅柱額量2顆.忌8架昂增篩值轎稅墾附差加霜直應(yīng)巷納翁增居值疫稅泛×夫附奇加烤稅件率殃2最.拐9捉墾維雖持沈運(yùn)瘋營(yíng)潔投粥資老構(gòu)一泉般使做謎費(fèi)妨用闖化突處島理猶，構(gòu)計(jì)重入次總鞏成耗本灶費(fèi)寨用孝中編2共.擴(kuò)1相0仗膽所豆得歇稅辯柏應(yīng)辦納距稅察所智得茅額妖×尤所翻得劃稅弱率南討應(yīng)透納誦稅臣所燭得婆額捏=脹彌膨補(bǔ)冒以黨前蜓年量度嗽虧淹損習(xí)后處的謙稅顆前劇利滋潤(rùn)

導(dǎo)稅糾前舞利罪潤(rùn)赴=讀營(yíng)筒業(yè)倆收緞入醫(yī)（圍不療含階稅舒）悉-笑總撥成泳本靠費(fèi)刮用隸（昆不道含艱稅諷）奔+懼補(bǔ)崖貼鉤收列入車(chē)-丑增慶值快稅魄附或加偽)滔=只營(yíng)累業(yè)歇收蜓入集（績(jī)不叢含鋼稅解）滋-隙經(jīng)不營(yíng)剩成烏本訊（摟不渠含仗稅鬼）迫-悼折紫舊榨費(fèi)時(shí)-永攤齡銷(xiāo)維費(fèi)料-蟻利炒息濾支糕出柴-蘆維珠持手運(yùn)救營(yíng)核投件資梨+律補(bǔ)驢貼濱收叫入煎-覆增沒(méi)值賞稅等附滿(mǎn)加仔靠=汽營(yíng)捉業(yè)凱收尤入稱(chēng)（始含齊稅劣）信-命當(dāng)罵期載銷(xiāo)落項(xiàng)橫稅墨額深-墾（顏經(jīng)鍬營(yíng)森成誰(shuí)本設(shè)（吐含飽稅豐）嫩-尚當(dāng)憶期鋸進(jìn)碌項(xiàng)孤稅緩額略）進(jìn)-垂折紗舊六費(fèi)士-除攤臂銷(xiāo)狹費(fèi)玉-百利載息話(huà)支蝕出膜-蜘維窗持本運(yùn)壞營(yíng)亞投絞資永+合補(bǔ)涂貼錘收房入巨-行增詢(xún)值基稅壽附戀加櫻甜3券慢所承得五稅種后霞凈趕現(xiàn)惑金湯流碼量輛爪各牧對(duì)夾應(yīng)姐年宜份非（妖1蕩）校-正（脖2享）蓋4垂壇累金計(jì)躍稅障后埋凈尤現(xiàn)鞭金擇流鍬量跳繭各情年驕凈踏現(xiàn)標(biāo)金卡流賞量徑的危累結(jié)計(jì)約值近區(qū)5巖揮基鏡準(zhǔn)燙收態(tài)益位率澆（雹n殼%丑）換水第莊t液年困折拐現(xiàn)搬系歐數(shù)接:止（摸1耀+鬼i悟）瓶-墻t書(shū)6槳燕折宗現(xiàn)尿后絕凈弦現(xiàn)臂金鋤流生量誓柱各損對(duì)夸應(yīng)康年你份出（芳3鉆）酬×幼（壯5見(jiàn)）軟前7匯她累慈計(jì)渣折父現(xiàn)紋凈披現(xiàn)躍金食流它量雙糠各蒼年獅折耀現(xiàn)盾凈五現(xiàn)叨金易流由量賤的相累眾計(jì)載值駐床基買(mǎi)于阿項(xiàng)悔目失資原本訂金擔(dān)現(xiàn)貌金應(yīng)流避量榮表鑰的促財(cái)改務(wù)暮評(píng)漿價(jià)馬指銅標(biāo)亭1遣）眉財(cái)剃務(wù)鴨凈終現(xiàn)鋼值葛（澇F聯(lián)N浴P孔V手）細(xì)：榜糖評(píng)稻價(jià)娛標(biāo)柔準(zhǔn)紛：杜F敞N如P制V籍≥堪0犬,全項(xiàng)總目愈可核行辨，鏟反凈之灑不臣可桑行雞。瓣犯2摸）柿靜遵態(tài)債側(cè)(掩動(dòng)龜態(tài)褲)而投錦資器回歷收吵期香P牲t歡(暫P問(wèn)t弟`終)飲=蓮(盟累心計(jì)夕(激折瞞現(xiàn)獨(dú))累凈廳現(xiàn)爛金擺流輩量志出它現(xiàn)讓正些值扣的支年念份扮-企1缸)領(lǐng)+剛(至出買(mǎi)現(xiàn)墨正銅值桑年錫份臂上梳年轟累拖計(jì)囑(蠶折抽現(xiàn)族)鬧凈巧現(xiàn)缸金丸流息量鉛絕耳對(duì)企值繭÷茶出紅現(xiàn)罪正劇值負(fù)年澡份朝當(dāng)柴年恢(城折迫現(xiàn)惜)采凈豐現(xiàn)三金停流遞量邪)汗評(píng)評(píng)價(jià)盡標(biāo)僵準(zhǔn)鮮:爭(zhēng)靜孕態(tài)亮(福動(dòng)腥態(tài)注)管投壺資更回仇收套期跨≤血行怪業(yè)屠基坡準(zhǔn)在回醒收纏期嘩（由或計(jì)計(jì)鐘算鹽期岔）訊，北項(xiàng)萌目窯可榴行課。值反蠢之槐不播可掃行拌。

聚3享）考財(cái)流務(wù)纏投移資問(wèn)內(nèi)毒部與收廊益積率館(箱F閃I箭R等R箱)掌，老F連I謝R奧R汪是洪凈框現(xiàn)貼值蕉等聲于車(chē)0錯(cuò)的源收太益鉤率懷，求采精用假試拴算跪插亦值脖法怪，丘由店：鉆F角N來(lái)P礙V觸1烤/罪|維F器N積P笑V嗎2若|裙=冬(棚i醬-碧i攝1叢)權(quán)/抗(丈i戲2遵-擺i要)窗，架君可懶得伏出?。荷鍲罪I滑R獸R侮=浮i弱1葡+抵(筐i佳2沾-零i況1切)律×冤[傘F寒N杜P剖V婆1庭÷鞏(覽|陣F窯N慣P換V妻1領(lǐng)|畢+恨|蛾F笨N式P撐V繼2銀|庭)網(wǎng)]

錯(cuò)評(píng)供價(jià)火標(biāo)凱準(zhǔn)搶?zhuān)合镕綢I壯R域R般≥藝行鞏業(yè)票基洞準(zhǔn)牧收魔益棒率建，拒項(xiàng)旨目猴可悅行梢,礙反鹿之艙不洋可仆行戒。管2莊）紅項(xiàng)登目較利檔潤(rùn)糕及溪利吐潤(rùn)憤分膊配執(zhí)現(xiàn)菜金比流搏量式分例析澡（宜靜球態(tài)棚）筋利遇潤(rùn)點(diǎn)與漫利娛潤(rùn)仁分媽配班表閃人掩民愿幣唐單泄位普：扔萬(wàn)剛元屈序穴號(hào)床情項(xiàng)豎目個(gè)弊計(jì)否算徐方洽法堅(jiān)穿1繼個(gè)營(yíng)毒業(yè)另收擋入個(gè)狀年再營(yíng)悄業(yè)凈收妥入鉛=盲設(shè)兔計(jì)睡生攤產(chǎn)石能螺力甩×疼產(chǎn)沈品臉單救價(jià)冬×且年遇生專(zhuān)產(chǎn)聚負(fù)堤荷在舉2戚掌總備成減本踢費(fèi)鏡用慣冒總造成兆本貴費(fèi)爪用倘=剝經(jīng)艇營(yíng)絮成吹本炸+數(shù)折飄舊王費(fèi)擱+墻攤奮銷(xiāo)驅(qū)費(fèi)我+貪利扯息五支羞出抄準(zhǔn)3病執(zhí)增招值私稅垃仙（夸3鑰.部1乏）賣(mài)-罪（屬3數(shù).顫2斷）脊3般.昂1伴懷銷(xiāo)企項(xiàng)舍稅劉婆=換不陡含日稅兇營(yíng)規(guī)業(yè)斬收召入汪×舌稅塞率憤=鞠含稍稅批營(yíng)震業(yè)咳稅問(wèn)收劉入蛛／疊（燭1烏+計(jì)稅支率屯）廈×飛稅烏率膀毅3喬.亂2欄鑼進(jìn)標(biāo)項(xiàng)遵稅隸取可執(zhí)抵造扣顧進(jìn)趕項(xiàng)圍費(fèi)氣用馳（粗投扒資段）驅(qū)×濕稅逆率說(shuō)命4疫半增享值胳稅半附默加頭換應(yīng)奧納頓增央值攪稅選×臺(tái)附梨加氏稅豆率膽5吐出補(bǔ)陳貼曉收箏入閥畝6赴劫利狐潤(rùn)步總遵額慕飛（惕1煙）題-細(xì)（吵2橫）棒-何（監(jiān)3孟）年-吼（虜4蹦）揀+校（席5穩(wěn)）板透7殘虎彌宴補(bǔ)概前蛙年棋度晨虧鎖損頁(yè)8雖促應(yīng)成納素稅蔥所鑰得悟額瓣臥（扮6外）果-醬（扭7蠻）狀任9施揀所稻得粥稅訪跡（賭8敲）刑×假2頸5版%拜源1菌0芝晌凈哭利快潤(rùn)陵暑（蠅6例）枯-良（排9肌良）略1作1捉傅期疫初敘未鴉分匙配狀利政潤(rùn)貼澆上聾一隱年梢度巡末拼留尺存象的燦利敘潤(rùn)銹1掩2警除可狡供贏分嚴(yán)配著利透潤(rùn)旱（巖1掙0沸）歪+池（恥1素1撕待）飼1扭3屈豆法召定泰盈表余冊(cè)公顯積朱金齡按己凈醉利踢潤(rùn)梨提月取虛＝齡（滔1恥0耽）你×塊1稱(chēng)0緒%生宣1啦4演莖可總供鴨投純資飯者亮分范配績(jī)的貝利斃潤(rùn)表（棗1蘋(píng)2淋）耐-飯（跨1請(qǐng)3屆）度獅1矮5鈴休應(yīng)哭付成投挎資坐者唱各農(nóng)方家股哲利鑰視描企愧業(yè)念情庫(kù)況腎填蠶寫(xiě)風(fēng)（雕（霉1聰4句）姓×招相婦應(yīng)度比云例特）桌1恨6猶州未美分銅配膏利魚(yú)潤(rùn)效（等1呼4餡）魚(yú)-延（仆1珠5拉）屑更1青6成.軋1昂鑒用銹于命還坊款騾未渣分胸配帖利飽潤(rùn)搜當(dāng)逮年貞應(yīng)娘還鋪本白金投-繪折玉舊感-飄攤樣銷(xiāo)灣1害6儲(chǔ).境2受亮剩完余躺利獲潤(rùn)嗓（際轉(zhuǎn)犬下紅年阻期踩初非未圓分品配混利牽潤(rùn)鐮）綁（耀1育6險(xiǎn)）說(shuō)-逐（跑1誰(shuí)6美.麥1胡）械薦1個(gè)7砌暢息隆稅縫前哨利糕潤(rùn)狐(幻E蔑B嚴(yán)I議T負(fù))稍陣?yán)蓾?rùn)訪總?cè)~頁(yè)（乘6柏）著+針當(dāng)耍年慶利叢息算支確出農(nóng)賢1紀(jì)8僚嬸息鬧稅趙折碧舊債攤峰銷(xiāo)顯前陸利胡潤(rùn)憑(康E盼B懸I適T挨D那A竄)凈岡息察稅氣前奸利鞭潤(rùn)抽+運(yùn)折乎舊傍+妨攤拿銷(xiāo)跑基仙于挺利倦潤(rùn)抗與識(shí)利秘潤(rùn)仰分榨配勉表串的期財(cái)厚務(wù)感評(píng)仍?xún)r(jià)仰1姓）起主悶要推評(píng)姿價(jià)諷指山標(biāo)瘦：泥總才投佩資授收泄益厚率惑（應(yīng)R蹦O寫(xiě)I國(guó)）副、割項(xiàng)栗目英資聾本洪金袍利災(zāi)潤(rùn)核率盟（腦R附O派E源）

遲2毒）是相慘關(guān)每計(jì)跡算小公戴式肢：總投資收益率（ROI）=（正常年份（或運(yùn)營(yíng)期內(nèi)年平均）息稅前利潤(rùn)/總投資）×100%

資本金凈利潤(rùn)率（ROE）=〔正常年份（或運(yùn)營(yíng)期內(nèi)年平均）凈利潤(rùn)/項(xiàng)目資本金〕×100%

3）財(cái)務(wù)評(píng)價(jià)：總投資收益率≥議行突業(yè)停收朋益好率園參逢考殊值肆，樹(shù)項(xiàng)蛋目翼可野行溜；

剖舒桑任續(xù)宗隙曲包耽慢抗項(xiàng)改目?jī)?yōu)資抄本新金嘴凈掠利嘗潤(rùn)近率潑≥煙行沙業(yè)神凈扶利蛋潤(rùn)淋率仙參姥考寸值區(qū)，沒(méi)項(xiàng)沙目約可梨行跳。蔬3紐、佩不膀確興定票性藥分捐析亡1核）禽盈之虧愧平掏衡喘分貪析蛛這儲(chǔ)種幟方叛法躁的融作上用談是元找恰出蠢投桌資患項(xiàng)蜘目想的妨盈采虧窗臨抬界躺點(diǎn)解，姥以晚判搞斷藍(lán)不指確挖定勝因諷素喂對(duì)足方涂案帳經(jīng)頓濟(jì)坊效允果忽的聽(tīng)影三響已程儉度船，嚷說(shuō)芳明州方滑案便實(shí)還施廳的筆風(fēng)清險(xiǎn)失大裙小更及愉投開(kāi)資置承謊擔(dān)期風(fēng)嚼險(xiǎn)贏的須能飽力井。趨項(xiàng)關(guān)目駛盈巡虧華平愈衡裳點(diǎn)場(chǎng)(膊B雜E防P湊)撿的樣表乘達(dá)戀形趙式幫：（1）用產(chǎn)銷(xiāo)量表示的盈虧平衡點(diǎn)BEP(Q)產(chǎn)量盈虧平衡點(diǎn)=（2）用銷(xiāo)售單價(jià)表示的盈虧平衡點(diǎn)BEP(F)跡2居）察敏竄感宅性澡分縣析草敏臺(tái)感扎性納分勁析剛是認(rèn)預(yù)傘測(cè)叔項(xiàng)姜目孝主蟲(chóng)要快不熊確滿(mǎn)定愈因封素制的倍變潛化翻對(duì)樸項(xiàng)繳目赤評(píng)僻價(jià)擋指退標(biāo)宋（西如板內(nèi)趁部東收李益域率族、蔑凈悔現(xiàn)微值受等濕）衡的戶(hù)影答響撥，避從庫(kù)中碰找罷出潤(rùn)敏宏感吧因希素抄，陪確缺定宇評(píng)互價(jià)堆指陰標(biāo)萌對(duì)鞠該中因芽素似的搏敏羽感承程乓度說(shuō)和姥項(xiàng)決目黃對(duì)餓其游變部化哭的攏承子受濾能仰力百的派一拌種昂不侵確倍定畝性悔分愉析弟方覽法割。蓮敏也感談性倍分悔析厭有奔單鋸因赴素于敏邪感燃性燭分密析傻和香多茄因揮素啞敏鬼感聞性董分距析浮。浪通簽常詞只收要叫去碎進(jìn)伍行探單濟(jì)因糞素拴敏帝感抬性鏡分勻析輩。延四慕、儉案劃例城特魄訓(xùn)兔【晴習(xí)也題博1帶】衛(wèi)（拒改個(gè)編幻自培教廁材塔案武例弦4訂）敗時(shí)背塘景禾：亡某悼企筍業(yè)壩擬裹投至資麥建班設(shè)永一潤(rùn)個(gè)瞇生跟產(chǎn)創(chuàng)市恐場(chǎng)勞急炕需洪產(chǎn)頓品特的防工色業(yè)前項(xiàng)王目提。熄該晶項(xiàng)屬目柱建江設(shè)塌期頂1予年?duì)t，每運(yùn)美營(yíng)障期咬6長(zhǎng)年管。帆項(xiàng)餡目嘩投嚷產(chǎn)乞第趴一都年寬可沈獲涌得臣當(dāng)陰地魄政私府忘扶虎持津該漲產(chǎn)鳥(niǎo)品亂生鵲產(chǎn)完的滴補(bǔ)乏貼禮收朗入決1茶0尊0礙萬(wàn)催元活。豬項(xiàng)差目碎建嘩設(shè)逆的擊其絹他碗基論本浮數(shù)夸據(jù)廢如楊下稿：霞雖1示.勞崗項(xiàng)姑目榨建肺設(shè)估投昨資砍估中算推1橡0赴0拘0純?nèi)f享元只，成預(yù)校計(jì)氏全哲部慰形厲成挪固階定笑資門(mén)產(chǎn)皂（半包換含呢可匯抵嚷扣忠固沃定葡資筑產(chǎn)瓶進(jìn)倘項(xiàng)者稅雨額場(chǎng)1技0把0影萬(wàn)笛）嬌，榴固蠢定著資播產(chǎn)頂使晃用慢年慨限肯1乞0巧年右，洲按距直鴨線晌法通折伸舊效，誰(shuí)期躁末連凈勁殘存值牙率樹(shù)4江%贏，怕固拖定甲資蝕產(chǎn)龜余網(wǎng)值停在賴(lài)項(xiàng)睜目吧運(yùn)倍營(yíng)淹期袖末昌收前回叨。播投預(yù)產(chǎn)旦當(dāng)勝年蘋(píng)需恨要澆投妖入豎運(yùn)螺營(yíng)距期癥流榆動(dòng)括資陰金熊2奇0賄0異萬(wàn)遣元用；徑2穩(wěn)．網(wǎng)正郊常欠年嘉份享年緒營(yíng)漿業(yè)贈(zèng)收鍬入炸為芽7蔬0褲2磨萬(wàn)詞元接（忍其和中字銷(xiāo)湖項(xiàng)判稅因額勇為榆1負(fù)0也2在萬(wàn)寸）葡，背經(jīng)催營(yíng)埋成樓本培為低3嚇8粥0惜萬(wàn)榮元穿（丸其撫中灑進(jìn)銷(xiāo)項(xiàng)史稅岸額謹(jǐn)為低5邀0仆萬(wàn)雀）微；拾稅里金秤附怪加穿按糧應(yīng)家納登增阿值益稅污的柄1枝0綱%紋計(jì)梁算堅(jiān)，飯所脫得億稅何稅槳率北為數(shù)2絕5包%婚；溫行礙業(yè)珍所遞得艘稅鍬后殼基錘準(zhǔn)壯收駝益追率詳為都1隆0鏟%莊，丘基讓準(zhǔn)令投殿資?；貙?dǎo)收插期票為愛(ài)6小年爹，遼企幸業(yè)該投從資榨者躺期豎望視的給最咽低鹿可災(zāi)接費(fèi)受旱所網(wǎng)得膽稅?ài)E后演收粱益廊率準(zhǔn)為佳1黎5倆%譜；述3肉．舅投駐產(chǎn)差第庸一乖年籠僅貝達(dá)腳到撈設(shè)肥計(jì)禾生法產(chǎn)算能皂力屠的圓8柿0萌%旅，迷預(yù)牽計(jì)由這雹一既年遙的臨營(yíng)縱業(yè)油收藥入氏及宣其序所口含繩銷(xiāo)影項(xiàng)編稅拘額屈、右經(jīng)牧營(yíng)攏成荒本昂及瓣其延所篩含你進(jìn)射項(xiàng)供稅物額帽均竊為昂正態(tài)常聚年褲份閑的絮8伐0赴%只；腎以交后算各乳年吵均拋達(dá)興到鼠設(shè)機(jī)計(jì)嘴生住產(chǎn)李能士力睡；五4伸．夢(mèng)運(yùn)休營(yíng)哭第弱4且年著，橋需博要萄花敏費(fèi)原5米0刪萬(wàn)緩元稠（族無(wú)表可盡抵畫(huà)扣銷(xiāo)進(jìn)插項(xiàng)霞稅鞭額呆）粘更災(zāi)新你新虹型咱自百動(dòng)飄控輝制萄設(shè)眼備掘配蠶件忙，玩維異持幫以五后舌的饑正轎常使運(yùn)象營(yíng)咽需年要諷，晃該游維菜持斥運(yùn)袋營(yíng)艘投爸資盒按雅當(dāng)瞧期飯費(fèi)場(chǎng)用特計(jì)蜘入輝年紡度德總摘成密本土。占雀問(wèn)蓋題尾：愧1排．巷編嚷制干擬樂(lè)建投項(xiàng)貪目邊投恩資芝現(xiàn)繁金湯流腰量犁表式；帥2烈．凱計(jì)膚算挨項(xiàng)皮目面的孫靜叫態(tài)墨投眾資倘回秩收標(biāo)期仁、落財(cái)獨(dú)務(wù)宏凈濕現(xiàn)涼值扒和扯財(cái)捉務(wù)痰內(nèi)鏟部撓收求益婦率盆；細(xì)餐3攏．循評(píng)泄價(jià)伶項(xiàng)很目包的跡財(cái)痛務(wù)搞可昨行網(wǎng)性娘：俯4莖．封若榴該剛項(xiàng)揀目長(zhǎng)的沾初佳步齡融讀資墨方糊案錫為題：償貸頓款耐4寒0諸0豐萬(wàn)幕元香用粗于裙建欺設(shè)沒(méi)投靠資竭，討貸炭款北年太利宣率地為繁1膜0子%羨（姓按求年煎計(jì)接息位）懷，鉆還鉗款危方郵式著為遺運(yùn)堂營(yíng)作期滴前建3漁年頂?shù)饶令~遮還糕本淡，島利陸息尺照而付題。頑剩逝余火建戲設(shè)柏投店資會(huì)及饑流恩動(dòng)赴資峰金筋來(lái)必源聯(lián)于彈項(xiàng)岡目楊資勵(lì)本伙金倒。牙試顧編臺(tái)制劉擬字建朋項(xiàng)波目嚼的煉資慌本杰金宏現(xiàn)歸金廢流乳量敗表麥，罵并籃根僵據(jù)拍該宏表洞計(jì)濃算賺項(xiàng)狠目禍的奔資膨本飲金遼財(cái)涼務(wù)輪內(nèi)拒部虜收槽益漏率傭，堆評(píng)奏價(jià)昂項(xiàng)卸目狗資奪本凝金炸的披盈槐利吉能鹿力縱和壟融嗓資貿(mào)方道案乳下扁的計(jì)財(cái)挎務(wù)鄙可釋行揭性貼。弊菠參扮考并答嘉案罪：道問(wèn)稠題沃1鑄：波解扔：捐編縣制少擬運(yùn)建詳項(xiàng)敗目速投趕資跨現(xiàn)裝金揭流退量斑表努編迫制尿現(xiàn)芳金段流逼量獵表臨之潔前冠需主要對(duì)計(jì)迅算達(dá)以躁下祥數(shù)蔽據(jù)濱，足并浸將宿計(jì)至算還結(jié)伐果改填籮入艦表慰1需-首9康中秧。墓右(線1慌)連計(jì)帶算耀固講定狠資補(bǔ)產(chǎn)鄙折珍舊噸費(fèi)釣（初融庭資幼前敲，堡固康定速資犧產(chǎn)郵原慌值壽不聚含制建凍設(shè)蝴期罷利援息裙）冷固趨定他資貴產(chǎn)慰原雹值協(xié)=腐形遮成邀固調(diào)定踐資涉產(chǎn)晶的影費(fèi)矩用零-暢可膀抵田扣遲固癥定凳資剖產(chǎn)稠進(jìn)碧項(xiàng)渴稅蒸額蕉固給定沿資貧產(chǎn)明折壯舊既費(fèi)淚=漏(德1貓0舞0邁0蕩-企1赴0跌0好)求×開(kāi)(降1獎(jiǎng)-逃4伙%打)悟÷哲1畏0乏=嫁8滔6脖.驚4各0沾（乖萬(wàn)陪元蔑）羅糊(碌2飯)單計(jì)諷算惕固漸定意資嚴(yán)產(chǎn)蓋余梢值宵固壤定呢資壯產(chǎn)谷使況用部年思限昌1賤0晌年維，尺運(yùn)賴(lài)營(yíng)丹期鏡末蘿只為用妙了上6棄年餡還素有撕4謊年堵未尾折盲舊算，離所糊以歉，躁運(yùn)猴營(yíng)日期霉末如固村定矛資旦產(chǎn)洞余本值勻?yàn)楣剩簽┕讨径ㄊ屹Y幻產(chǎn)握余迷值確=押年催固襯定拒資湯產(chǎn)蹄折下舊返費(fèi)司×散4墨+材殘聚值斥=夾漿8紀(jì)6盾.臺(tái)4萌0見(jiàn)×監(jiān)4羊+屋(雹1遙0兇0唱0荷-狀1歐0攪0牧)本×載4桐%耽=澤3天8謎1挖.悶6咱0枝（楊萬(wàn)超元企）斯(飄3吵)奧計(jì)饞算啟調(diào)徒整籍所曲得牲稅漆增踐值腰稅謀應(yīng)懶納得稅期額坊=恭當(dāng)貴期墊銷(xiāo)凳項(xiàng)弄稅庭額疲-屠當(dāng)郵期稠進(jìn)則項(xiàng)掀稅煌額療-塘可饒抵黎扣棚固姐定宿資詳產(chǎn)串進(jìn)拔項(xiàng)溫稅戀額岔硬應(yīng)軟模故令：貧第本2絲年持的黎當(dāng)卻期送銷(xiāo)待項(xiàng)宇稅痛額多-捉當(dāng)吩期歪進(jìn)嘴項(xiàng)垂稅堅(jiān)額循-肝可廚抵挺扣言固鈔定柱資唉產(chǎn)幅進(jìn)超項(xiàng)賠稅棗額巴躬壽幅野衡奸諒竄肥黃撈駐缺幻恭泳是玩男壞兩徐陷詢(xún)軋羅把=張1曉0盞2詢(xún)×葵0糠.直8撿-寺5鏈0諒×襖0拴.輸8慶-虧1輕0值0稈搖=別斗-趁5獲8模.爛4順（玉萬(wàn)街元幅）眾<布0腹，宜故畫(huà)第向2窗年憲應(yīng)畝納慌增雹值量稅比額勞為標(biāo)0將。暗第曉3梢年鑄的渾當(dāng)婆期值銷(xiāo)乘項(xiàng)榴稅赴額伏-落當(dāng)離期痛進(jìn)寸項(xiàng)后稅互額驅(qū)-馳可奏抵朋扣聚固霧定屢資傅產(chǎn)慨進(jìn)飼項(xiàng)鏈稅混額饒伐=開(kāi)捎1差0拌2揮-竟5濁0拘-義5竊8邀.磚4蛇=啟-容6柏.鍛4升（鄰萬(wàn)回元夕）忌<粉0興，存故慮第憐3瓜年島應(yīng)芒納寄增境值凱稅耐額禍仍稱(chēng)為垂0植。靜第蒜4寺年寄的詳應(yīng)狠納專(zhuān)增喂值誦稅盲=領(lǐng)1曉0薦2堂-杯5托0探-茂6或.棒4百=聽(tīng)4善5屠.詢(xún)索6利0環(huán)（徑萬(wàn)返元皺）被第行5淹年完、恥第袋6求年懶、夢(mèng)第拒7謎年配的榜應(yīng)真納街增劇值姿稅怨=滴1阻0富2攀-劍5習(xí)0等=例5粉2猛（逮萬(wàn)咸元櫻）覺(jué)調(diào)拋整失所如得蘋(píng)稅緊=直[紅營(yíng)招業(yè)喪收飯入施-晴當(dāng)鼻期便銷(xiāo)擱項(xiàng)塔稅率額先-谷（紅經(jīng)創(chuàng)營(yíng)晌成寒本追-沈當(dāng)氧期令進(jìn)簽項(xiàng)圓稅凳額掀）聞-慚折仆舊曉費(fèi)桐拖妄畫(huà)薪準(zhǔn)沿-三維暴持加運(yùn)匯營(yíng)剩投姨資擋+污補(bǔ)匙貼終收便入珠-慎增廈值懷稅議附邁加匆]丘×含2丙5撲%會(huì)際蹤及續(xù)掩故床：唉甘第眠2厭年撇調(diào)揮整糞所見(jiàn)得徹稅巷=證[梁(而7路0薄2頭-侵1底0碑2羊)剛×炭8英0冊(cè)%征-學(xué)(鵝3朗8宰0正-拒5姑0圣)畝×羞8像0潑%脂-揪8糞6握.供4康-很0奧+國(guó)1難0絹0豎-號(hào)0媽]內(nèi)×胳2命5慣%邀=伶5碰7鎖.誕4頁(yè)0臘（羽萬(wàn)役元冒）涌牢第與3洋年哪調(diào)連整傲所己得畝稅埋=喜(愚6勺0后0授-垂3捆3朗0歌-預(yù)8裝6位.修4噸-律0巖+溫0航-喝0繩)百×牧2劣5超%模=雞4芒5側(cè).僻9唇0墳（吩萬(wàn)危元假）頑第猶4原年物調(diào)轉(zhuǎn)整升所矛得律稅訪=腥(止6獄0頓0馬-奮3熔3司0馳-旱8遵6遣.顧4毯-棚0炭+給0監(jiān)-岔4隆5懼.躬6嬸0喝×層1弱0客%屆)碧×塊2猛5敢%須=薄4掌4莖.予7甘6煤（蘋(píng)萬(wàn)愈元網(wǎng)）擇第跟5筋年辟調(diào)峽整端所失得偶稅悶=銷(xiāo)(躍6濃0瓣0杏-營(yíng)3不3渾0設(shè)-臺(tái)8批6壘.年4針-賀5減0彩+懷0睜-浩5陰2賤×跑1飛0拜%確)爹×欣2戴5墾%熱=盆3尿2勸.協(xié)1單0調(diào)（圍萬(wàn)庸元關(guān)）權(quán)第映6晴、衡7憑年貌調(diào)獻(xiàn)整暈所畏得廚稅批=加(厚6叨0誤0矮-川3腔3貨0粒-饞8旱6旺.筍4腐-慕0理+儀0品-科5嬌2腐×齒1挖0味%要)證×剪2纏5跟%粥=精4瘋4掙.雖6聚0布（寫(xiě)萬(wàn)捕元取）既刃表超1偷-勵(lì)9繳含摘泳項(xiàng)毫目兄投皇資寧現(xiàn)永金床流白量樓表糖優(yōu)限虹緞單訂位擱：騾萬(wàn)砍元柿序號(hào)項(xiàng)目建設(shè)期運(yùn)營(yíng)期12345671現(xiàn)金流入0.00661.60702.00702.00702.00702.001283.601.1營(yíng)業(yè)收入（不含銷(xiāo)項(xiàng)稅額）480.00600.00600.00600.00600.00600.001.2銷(xiāo)項(xiàng)稅額81.60102.00102.00102.00102.00102.001.3補(bǔ)貼收入100.001.4回收固定資產(chǎn)余值381.601.5回收流動(dòng)資金200.002現(xiàn)金流出1000.00561.40425.90474.92519.30481.80481.802.1建設(shè)投資1000.002.2流動(dòng)資金投資200.002.3經(jīng)營(yíng)成本（不含進(jìn)項(xiàng)稅額）264.00330.00330.00330.00330.00330.002.4進(jìn)項(xiàng)稅額40.0050.0050.0050.0050.0050.002.5應(yīng)納增值稅0.00O.0045.6052.0052.0052.002.6增值稅附加4.565.205.205.202.7維持運(yùn)營(yíng)投資50.002.8調(diào)整所得稅57.4045.9044.7632.1044.6044.603所得稅后凈現(xiàn)金流量-1000.00100.20276.10227.08182.70220.20801.804累計(jì)稅后凈現(xiàn)金流量-1000.00-899.80-623.70-396.62-213.926.28808.085基準(zhǔn)收益率10%0.9091O.82640.75130.68300.62090.56450.51326折現(xiàn)后凈現(xiàn)金流-909.1082.81207.43155.10113.44124.30411.487累計(jì)折現(xiàn)凈現(xiàn)金流量-909.10-826.29-618.86-463.77-350.33-226.02185.46恨問(wèn)惕題蘆2嗓：舒解瞎：選陽(yáng)(梅1到)在計(jì)陳算害項(xiàng)世目日的震靜勻態(tài)駛投言資制回出收置期缺靜謠態(tài)貨投蔥資止回甘收童期添=舟(壞累仇計(jì)藝凈倘現(xiàn)能金吵流慰量午出與現(xiàn)聲正劫值昨的蓄年給份乳-園1快)姑+屠貢敲鼓吉噴嗚第千耐私典魄情車(chē)咬雞訓(xùn)掏避御示模今形=風(fēng)(腹吧6揀-型1崖)聽(tīng)+抵眨朋=循5右.和9穴7理年蹲項(xiàng)般目專(zhuān)靜紋態(tài)槐投蹈資蒸回葛收肆期蔑為痰：啊5環(huán).稈9腎7欺年桂。甩三(暈2艱)圍計(jì)鐮算德項(xiàng)語(yǔ)目疾財(cái)暫務(wù)配凈書(shū)現(xiàn)嚷值酸項(xiàng)執(zhí)目膠財(cái)甜務(wù)酬凈封現(xiàn)廟值糟是局把畢項(xiàng)如目詞計(jì)炮算悉期演內(nèi)吳各筑年渾的迎凈揪現(xiàn)給金銷(xiāo)流證量憑，縫按痕照旁基船準(zhǔn)輕收京益斷率通折霸算典到紅建驗(yàn)設(shè)蹲期磨初尊的仿現(xiàn)愚值膽之登和敢。暮也究就各是去計(jì)依算肥期杠末縮累孟計(jì)賣(mài)折悲現(xiàn)鞏后喂凈般現(xiàn)萍金檢流蚊量岔1順8歲5塑.發(fā)4翅6匙萬(wàn)掌元現(xiàn)。膠見(jiàn)反表罵1盛-皮9賢。膊閃(趣3仍)磚計(jì)覺(jué)算乳項(xiàng)垮目承的浩財(cái)裳務(wù)溉內(nèi)歡部慚收碼益駐率姑編朽制毀項(xiàng)創(chuàng)目淹財(cái)那務(wù)雷內(nèi)級(jí)部坡收貴益瓜率晃試畏算輛表善見(jiàn)蟻表著1慣-后1證0傻。怪首形先減確洋定題i刊1坊=冬1秒5娃%踏，蒼以民i躲1災(zāi)作患為待設(shè)敲定穿的島折素現(xiàn)牢率久，靜計(jì)球算柄出塌各樓年低的疑折揮現(xiàn)昂系敵數(shù)忙。倘利卻用閃財(cái)腫務(wù)禁內(nèi)盒部度收目益稻率路試村算館表吼，棕計(jì)養(yǎng)算掙出廚各賴(lài)年粉的診折涂現(xiàn)止凈駝現(xiàn)滑金蜻流牌量廈和蓋累齊計(jì)茫折練現(xiàn)宅凈靠現(xiàn)羅金娛流集量偉，宏從遇而宅得捎到墳財(cái)攔務(wù)拴凈淹現(xiàn)蚊值條F站N啊P城V乳1嗓=說(shuō)4捎.費(fèi)9良7斤（體萬(wàn)繡元悅）摔，仗見(jiàn)尿表沙1拍-鏡1莖0姜。踩再抵設(shè)雜定止i臭2貼=余1無(wú)7筋%透，待以蒼i翻2物作汽為患設(shè)訪定迷的滋折拜現(xiàn)界率嫌，朗計(jì)熱算秩出形各超年麥的績(jī)折摟現(xiàn)層系礙數(shù)束。怪同穩(wěn)樣浮，性利雅用末財(cái)同務(wù)靜內(nèi)災(zāi)部貞收飛益開(kāi)率視試帝算舅表張，昏計(jì)掀算飯各畫(huà)年浩的扎折鍵現(xiàn)膨凈?，F(xiàn)腔金接流皺量色和表累踩計(jì)留折送現(xiàn)益凈彎現(xiàn)我金栗流務(wù)量跟，喉從沖而劣得鬼到雄財(cái)剖務(wù)仰凈型現(xiàn)新值鄭F受N北P(pán)貓V豪2備=鍵-鮮5決1縣.急5誰(shuí)9碎（拘萬(wàn)勾元最）敲，家見(jiàn)關(guān)表塘1宜-沒(méi)1掠0殘。出試泳算興結(jié)刻果題滿(mǎn)戰(zhàn)足幫：兄F色N隙P麥V晉l伶>隊(duì)0居，球F聽(tīng)N許P申V忘2費(fèi)<帖0左，碗且蔬滿(mǎn)事足沫精荷度校要冶求寨，商可蝶采授用巖插山值肅法勇計(jì)物算常出慮擬濃建駁項(xiàng)誕目箏的楊財(cái)尚務(wù)挑內(nèi)鋪部環(huán)收絲益用率脂F(xiàn)撇I默R啞R襯。氧葛表粥1扣-外1蒼0俗但訴困叉階橫財(cái)性務(wù)午內(nèi)守部取收但益嗚率賓試?yán)硭銜儽碇冈缧庞懝蠣€的刷際橋獸雞冰臭武霞撞轟撞判廣仁把象單滋位丟：騰萬(wàn)醉元宏序號(hào)項(xiàng)目建設(shè)期運(yùn)營(yíng)期1234567l現(xiàn)金流入0.00661.60702.00702.00702.00702.001283.602現(xiàn)金流出1000.00561.40425.90474.92519.30481.80481.803凈現(xiàn)金流量-1000.00100.20276.10227.08182.70220.20801.804折現(xiàn)系數(shù)汪15%0.86960.75610.65750.57180.49720.43230.37595折現(xiàn)后凈現(xiàn)金流量-869.6075.76181.54129.8490.8495.19301.406累計(jì)折現(xiàn)凈現(xiàn)金流量-869.60-793.84-612.30-482.46-391.62-296.434.977折現(xiàn)系數(shù)i=17%0.85470.73050.62440.53370.45610.38980.33328折現(xiàn)后凈現(xiàn)金流量-854.7073.20172.40121.1983.3385.83267.169累計(jì)折現(xiàn)凈現(xiàn)金流量-854.70-781.50-609.11-487.91-404.58-318.75-51.59肚由目表爭(zhēng)1間-肢1輩0廉可劃知駐：鞠i脖l梯=掠1妥5癢%拿時(shí)匯，葉F芹N獵P予V岸l挽=碗4短.然9掙7仔尺魯魂皆白便菊叛項(xiàng)浮收疾怖灰佳洪i筒2翼統(tǒng)=倦1蔑7母%船時(shí)堆，鏡F蠻N窯P狗V趙2游=極柳-鐵5代1無(wú).炒5蛾9逐榴府恥伶懂用預(yù)插毀值屯法妻計(jì)葡算庫(kù)擬獎(jiǎng)建娃項(xiàng)垂目妥的扔內(nèi)壇部仿收賊益杠率枝F告I緩R岡R迎，習(xí)即義：昨F鍋I謹(jǐn)R內(nèi)R凍艘=影i沒(méi)1哭+滾(以i滿(mǎn)2曾-胞i鹿1私)爽×柄=義1勿5松%創(chuàng)+敞（律1基7筐%辯-軌1休5創(chuàng)%根）瞧×霧=燃1爆5節(jié)%策+擁0蒼.槽1牽8進(jìn)%企=爬1浮5督.蹄1高8構(gòu)%蕩報(bào)問(wèn)鞭題卵3秋：儉解卵：娃評(píng)艷價(jià)微項(xiàng)穴目坡的奧財(cái)蠟務(wù)凍可驕行隱性倒本抗項(xiàng)出目探的熊靜傍態(tài)腸投喜資飛回雁收誕期刻為黑5倒.謎9延7腥年蝕小旬于雀基狠準(zhǔn)艘投腰資右回錦收染期成6戲年陳；捆累袖計(jì)踐財(cái)雄務(wù)雅凈旅現(xiàn)尚值嬌為藏1贏8杏5垃.鳴4判6中萬(wàn)活元籍>匆0盛；驅(qū)財(cái)觸務(wù)騾內(nèi)駐部美收例益撲率住F都I被R陵R膏=烏1頓5再.張1臘8霉%郊>溪行擔(dān)業(yè)示基勾準(zhǔn)灣收播益救率軋1耽0芬%耐，蓋所怒以皆，守從喊財(cái)經(jīng)務(wù)暗角拜度慣分湯析萄該篇項(xiàng)誠(chéng)目鉗可循行熄。鮮育演獄越問(wèn)腳題框4系：速解佳：霞1藝．監(jiān)編夜制用擬星建辦項(xiàng)臭目嫂資坦本當(dāng)金咸現(xiàn)圣金絡(luò)流駱量討表轉(zhuǎn)編論制懷資殊本射金籠現(xiàn)套金皆流隆量烘表顆之戚前羞需蝴要悶計(jì)吳算認(rèn)以燭下捎數(shù)瘋據(jù)深，掙并動(dòng)將豆計(jì)壟算談結(jié)稼果迅填原入押表饅1活-嬌1跟1征中兔。秩侵(秤1融)啞項(xiàng)儉目需建額設(shè)吳期多貸為款箏利愈息創(chuàng)項(xiàng)柱目幟建刪設(shè)策期冒貸亮款晨利攤息外為鼻：趟4寄0分0圍×哨0擴(kuò).繪5忘×秤1搞0材%該=寫(xiě)2淹0潛（撤萬(wàn)脾元逝)象揀屢(掩2腿)赴固鎮(zhèn)定燙資鼻產(chǎn)叼年襖折艙舊娛費(fèi)腿與也固蓋定早資曲產(chǎn)納余彩值曲固零定脆資鹽產(chǎn)旅年敘折淹舊約費(fèi)父=姑(壓1框0東0渠0如-傘1裕0鄭0亞+使2尚0桃)貪×宜(達(dá)1際-臣4勸%稼)淋÷省1竹0顯=努8鑒8齡.將3哲2襪（投萬(wàn)限元針）芒固懇定奮資減產(chǎn)皂余斥值為=濫年麻固咸定近資謎產(chǎn)軌折善舊斃費(fèi)摩×棗4平+豎殘她值格壓證撕胃宅螞級(jí)況運(yùn)旅屯挖納=具8叉8收.間3愉2爬+怖4著+阻（紋1摩0碎0蠻0熄-暮1啊0纖0俘+幸2燙0朵)超×持4彎%硬=班3悅9艦0攏.敢0票8僅（無(wú)萬(wàn)腹元桿）技頌(茶3肢)北各喬年末應(yīng)證償技還扒的此本杜金漂和奏利鍵息勁項(xiàng)炊目販第低2垮年缺期礦初岸累婚計(jì)闊借蝦款微為濾4叛2焦0志萬(wàn)忍元脅，瓣運(yùn)材營(yíng)跌期慣前惠3胡年光等變額襯還各本私，做利通息麗照曬付或，酷則借運(yùn)賢營(yíng)秤期湯第帖2動(dòng)至愧第李4艇年療等物額訂償堪還妹的憤本信金斷=同第憑2競(jìng)年卻年豐初袋累盟計(jì)愛(ài)借薄款厘÷婦還鐮款煙期蛋=每4暴2宏0曠÷以3銹=再1師4鉗0政（邀萬(wàn)鋤元危）女；井運(yùn)魚(yú)營(yíng)脊期棟第崖2攔至蹲第塘4補(bǔ)年運(yùn)應(yīng)禁償怕還詢(xún)的拔利很息腳為應(yīng)：挎第飾2跑年臣：妙4踐2知0鼠×長(zhǎng)1咱0岡%魯=把4賓2頃.帳0荷0森（打萬(wàn)璃元期）際；時(shí)第標(biāo)3頂年?duì)睿嘿p(海4朗2否0亦-珠1競(jìng)4差0抵)叼×柄1段0挑%采=仗2鑼8霉.銳0道0韻（囑萬(wàn)隔元蛋）患；僑第捆4掩年火：頭(從4羽2址0李-鐘1棒4星0冶-練1客4午0涉)庸×碼1距0恰%錄=掏1腔4搶.肉0打0楚（蔽萬(wàn)唉元求）踏；涼狐(餓4爛)董計(jì)擺算鍬所紡得素稅手第濱2匠年袖的匆所屬得勇稅慢=籌[侍(醒7普0油2禮-慚1蟲(chóng)0賄2非)暑×政8境0汗%悉-劇(撿3仙8爛0叮-和5輪0長(zhǎng))墻×食8暖0錯(cuò)%視-夜8顛8兇.奶3塵2血-倉(cāng)4馬2寬+襲1委0婆0爭(zhēng)]行×靠2藝5董%連=此酷4拖6剃.疼4光2蹤（襲萬(wàn)寧元遮）軟第瓣3販年算的蛇所瓶得吃稅釋=渾(靜6翻0教0差-艱3砌3誰(shuí)0熄-預(yù)8牽8擱.冤3聽(tīng)2釣-梯2拔8雪)別×禁2評(píng)5繁%掃=冷3折8乎.晶4造2鞠（碌萬(wàn)毫元希）逐第休4課年獸的撓所破得飄稅薯=杰(鍵6亡0滔0佳-蘋(píng)3忽3覆0賄-犁8是8繭.抄3汽2澆-振1釣4同-規(guī)4饅.計(jì)5喝6佛)杏×籌2層5閘%前=搞4掘0無(wú).北7擦8懸（亞萬(wàn)腰元潤(rùn)）榨第閥5間年府的喪所維得道稅錘=蛙（圓6營(yíng)0偵0滾-徐3野3悉0磨-兄8厘8斧.拋3擦2魄-甘5奪0樓-叮5驅(qū).罷2洞)看×竄2昂5叨%壁=嫂3倉(cāng)1顫.消6謠2鋸（翅萬(wàn)澇元氧）鍬第企6虎年處、躺第捆7旋年繞的喚所膝得蒜稅究=扒（淺6棚0著0美-擔(dān)3貴3銜0麻-愁8吊8繳.關(guān)3固2師-擁5已.匪2金)皇×季2被5域%養(yǎng)=夫4賭4家.在1瞧2話(huà)（咽萬(wàn)順元養(yǎng)）管紹表測(cè)1煩-艱1世1懲健榨啞暖山秘規(guī)退胞云猾項(xiàng)固目宿資漂本同金撫現(xiàn)曉金稻流衡量狼表叫店捕橋枯德定旁舊眠飲率忘床棗潤(rùn)皂培致叔覺(jué)添壘舍稻所單搜位舍：苦萬(wàn)獄元有序號(hào)項(xiàng)目建設(shè)期運(yùn)營(yíng)期12345671現(xiàn)金流入0.00661.60702.00702.00702.00702.001292.081.1營(yíng)業(yè)收入（不含銷(xiāo)項(xiàng)稅額）480.0060O.00600.00600.00600.00600.001.2銷(xiāo)項(xiàng)稅額81.60102.00102.00102.00102.00102.001.3補(bǔ)貼收入100.001.4回收固定資產(chǎn)余值390.081.5回收流動(dòng)資金200.002現(xiàn)金流出600.00732.42586.42624.94518.82481.32481.322.1（建設(shè)投資）項(xiàng)目資本金600.002.2借款本金償還140.00140.00140.002.3借款利息支付42.0028.0014.002.4流動(dòng)資金投資200.002.5經(jīng)營(yíng)成本（不含進(jìn)項(xiàng)稅額）264.00330.00330.00330.00330.00330.002.6進(jìn)項(xiàng)稅額40.0050.0050.0050.0050.0050.002.7應(yīng)納增值稅0O45.65252522.8增值稅附加0O4.565.25.25.22.9維持運(yùn)營(yíng)投資50.002.10所得稅46.4238.4240.7831.6244.1244.123所得稅后凈現(xiàn)金流量-600.00-70.82115.5877.06183.18220.68810.764累計(jì)稅后凈現(xiàn)金流量-600.00-670.82-555.24-478.18-295.00-74.32736.445基準(zhǔn)收益率10%0.90910.82640.75130.68300.62090.56450.51326折現(xiàn)后凈現(xiàn)金流-545.46-58.5386.8452.63113.74124.57416.087累計(jì)折現(xiàn)凈現(xiàn)金流量-545.46-603.99-517.15-464.52-350.78-226.21189.87蜘2叛．炕計(jì)胖算方項(xiàng)另目高的使資纏本涌金仿財(cái)稅務(wù)佩內(nèi)賺部鍋收艘益控率奮編擾制甚項(xiàng)經(jīng)目趣資融本樹(shù)金散財(cái)正務(wù)紋內(nèi)誘部絕收徹益摟率酒試尼算真表踩見(jiàn)喂表招1總-們1吼2聚。怒縣勒晴校表絨1酷-座1漁2升面卸恭線項(xiàng)氏目言資叉本勢(shì)金猾財(cái)歐務(wù)狗內(nèi)昏部件收近益雨率編試仿算呼表群趙底獎(jiǎng)蟲(chóng)啟扮泊詳硬單侍位呈：泊萬(wàn)騰元序號(hào)項(xiàng)目建設(shè)期運(yùn)營(yíng)期12345671現(xiàn)金流入O661.67027027027021292.082現(xiàn)金流出600732.42586.42624.94518.82481.32481.323凈現(xiàn)金流量-600-70.82115.5877.06183.18220.68810.764折現(xiàn)系數(shù)i=15%0.86960.75610.65750.57180.49720.43230.37595折現(xiàn)后凈現(xiàn)金流量-521.76-53.5575.9944.0691.0895.40304.766累計(jì)折現(xiàn)凈現(xiàn)金流量-521.76-575.31-499.31-455.25-364.17-268.7735.997折現(xiàn)系數(shù)i=17%0.85470.73050.62440.53370.4561O.38980.33328折現(xiàn)后凈現(xiàn)金流量-512.82-51.7372.1741.1383.5586.02270.159累計(jì)折現(xiàn)凈現(xiàn)金流量-512.82-564.55-492.39-451.26-367.71-281.69-11.54樂(lè)由鵝表包1齡-徐1慕2屯可房知燕：?jiǎn)緄政1含=梯1易5烏%浸時(shí)笨，廚F忠N當(dāng)P提V乏l房=書(shū)3儉5瞎.勾9關(guān)9他塵i搞2列=雄1蹈7這%府時(shí)哈，俯F聰N淺P店V泡2賞=貌-建1渴1榜.逝5說(shuō)4皂伸用材插舟值泥法望計(jì)版算疾擬徒建百項(xiàng)歸目扣的夸資鉛本語(yǔ)金焰財(cái)巡務(wù)悄內(nèi)哨部僚收勇益辨率緒F利I超R辭R祖，五即恒：皆F魂I筑R殺R向=巧i切1友+施(領(lǐng)i威2桃-壓i障1季)揪×顯=鍋1涉5源%庭+盤(pán)(丑1冤7魂%展-肆1浙5怪%快)帽×慣扛旗群逼=剩1膝5摘%憶+半1蓮.夫5它1漸%石=省1王6江.遠(yuǎn)5信1專(zhuān)%暈情3仔．普評(píng)襖價(jià)談項(xiàng)折目英資拼本讀金啊的祥盈貞利面能綁力護(hù)和輸融裝資翠方禁案石下勵(lì)財(cái)瘡務(wù)鳥(niǎo)可泊行獲性絮該謀項(xiàng)田目渡的盤(pán)資麻本閱金嬌財(cái)鴨務(wù)泰內(nèi)狂部濫收提益扯率塑為誰(shuí)1暑6地.圈5船1石%器，杰大小于歷企泰業(yè)頑投寫(xiě)資點(diǎn)者優(yōu)期煤望蘭的餃最油低趁可帶接妥受溝收臂益泉率欄1版5元%約，庸說(shuō)繡明返項(xiàng)碌目上資竭本朗金躁的科獲都利戚水透平紀(jì)超肯過(guò)鞏了甜要求求頭，魄從徒項(xiàng)喜目巾權(quán)挨益岡投號(hào)資粱者恩整柳體托角巡度譯看煮，辱在客該暢融肉資庫(kù)方喘案壇下郊項(xiàng)森目課的永財(cái)斥務(wù)挺效緩益尚是鑒可淡以奴接躍受隨的吐。秩很【冬習(xí)忽題隊(duì)2完】曉某香擬感建裂項(xiàng)盜目層財(cái)倉(cāng)務(wù)碎評(píng)夠價(jià)燒數(shù)輛據(jù)遲如漠下?tīng)浚洪e1鋪．柄項(xiàng)幕目輕計(jì)玻算孩期趟為搭1繪0墊年酒，評(píng)其好中響建雨設(shè)蒜期熊2纏年利，孩生票產(chǎn)穿運(yùn)嗚營(yíng)扒期摘8嚷年觀。懷第支3拐年請(qǐng)投植產(chǎn)亞，桐第蜘4諷年遍開(kāi)溫始研達(dá)摔到壘設(shè)范計(jì)糞生稱(chēng)產(chǎn)疼能院力姥。延2行．嘴項(xiàng)艷目誓建盒設(shè)急投第資樹(shù)估燭算述1床0掛0琴0懶0些萬(wàn)突元彎(侄不宇含直貸霧款絹利屠息炊)朽。賤其灰中欠1亦0望0昆0崇萬(wàn)摩元宜為第無(wú)磁形僑資均產(chǎn)退；栽3嶺0那0顫萬(wàn)淡元蓄為蓮其患他塌資腫產(chǎn)禾；濾其凱余圓投暗資挽形矮成痰固慢定壓資條產(chǎn)電（甲貸浴款閱額叼為軌5飛0啞0滋0望萬(wàn)腦元寶）旋。暑固形定掙資繪產(chǎn)濤投礦資伸中婚不搶考臣慮湖可受抵撓扣緣固戴定腰資娃產(chǎn)悟進(jìn)口項(xiàng)槳稅泛額幟對(duì)捎固離定架資劑產(chǎn)買(mǎi)原割值點(diǎn)的左影亭響弊。恨3近．尸固留定旺資販產(chǎn)評(píng)在弦運(yùn)累營(yíng)獨(dú)期森內(nèi)愉按壩直續(xù)線躬法直折做舊付，也殘終值逆（涉殘廊值匪率港為匙1色0彼%巨）垃在攏項(xiàng)糟目棟計(jì)繭算聲期敏末板一璃次傷性川收廉回縫。益4框．屠無(wú)誰(shuí)形乘資室產(chǎn)奴在點(diǎn)運(yùn)院營(yíng)如期軟內(nèi)剩，叼均賊勻笑攤鎖入弄成倚本豆；厘其叢他下資論產(chǎn)左在翼運(yùn)咸營(yíng)徑期膽的細(xì)前泄3湊年戒內(nèi)墾，百均培勻匠攤英入輪成舒本瞧。然5素．浴項(xiàng)道目顏的丹設(shè)繳計(jì)紀(jì)生鋤產(chǎn)臺(tái)能差力哲為吊年啞產(chǎn)城量盞1玉.杠5送萬(wàn)淚噸雄某內(nèi)產(chǎn)譯品宮，婚預(yù)扒計(jì)珍每吧噸絡(luò)含怕稅脖銷(xiāo)普售獨(dú)價(jià)嚴(yán)為嗚6罷0昌0缺0青元抵，編增愉值享稅篇率摸為澆1幕7望%月，目增瘋值叛稅師附紅加驚率北為創(chuàng)1及2城%冶，侄所濕得爪稅戲稅旦率的為讓2口5擾％缸。昌6鉗．犧項(xiàng)妖目歉的叮資散金自投殖入神、只收遇益趙、氏成固本諸等縱基擱礎(chǔ)紫數(shù)改據(jù)喊，度見(jiàn)它表跌1紋.菊1帝。爛表傷1促.忙1小敢城勿卷酬灶某鋸化財(cái)工室建偉設(shè)揮項(xiàng)茶目找資喘金味投危入旁、勿收踩益織及扯成犁本谷數(shù)扶據(jù)湊表催單鼻位包：肢萬(wàn)坐元序號(hào)年份項(xiàng)目12345～101建設(shè)投資自有資本金部分40001000貸款（不含貸款利息）200030002流動(dòng)資金自有資本金部分600100貸款1002003年生產(chǎn)、銷(xiāo)售量（萬(wàn)噸）1.01.51.54年經(jīng)營(yíng)成本其中：可抵扣進(jìn)項(xiàng)稅350035050005005000500截魯蓬疲忌7慶．玉還妻款淚方肆式再：河建僑設(shè)博投醉資穗貸哭款鄭在羽項(xiàng)星目棋生賠產(chǎn)黎運(yùn)喪營(yíng)友期摘內(nèi)臭等梨額指本錫金揚(yáng)償檢還材，誼利篩息佩照即付瘡，雄貸踏款宰年每利召率傻為柳6園％形；蝴流就動(dòng)任資苦金夫貸部款赤年有利彩率婦為優(yōu)5伏％斥，而貸領(lǐng)款啊本姿金蓋在栗項(xiàng)浙目桂計(jì)臉?biāo)愎计趩崮└嘁粚么螌賰斕堰€暮。割8猶．先在律項(xiàng)我目矩計(jì)坦算腿期灰的思第昏5造、拾7濤、處9顯年條每泰年然需補(bǔ)維反持隸運(yùn)紛營(yíng)榴投服資謀2忙0星萬(wàn)納元僚，刑其壩資啟金柜來(lái)召源笨為某自塑有播資擦金厘。贈(zèng)9躬.斧經(jīng)優(yōu)營(yíng)會(huì)成碰本卷中墾的盤(pán)7摔0屆％照為鑒可外變賺成及本講支甲出駐。累1伏0瞧.輸法探定魚(yú)盈曉余卵公童積養(yǎng)金震為禿凈奧利狹潤(rùn)靠的尤1蠅0亦%笨；描應(yīng)有付侍投販資底者宮各的方流股亦利錫為睬凈蘋(píng)利剛潤(rùn)扎扣痕掉鮮法被定桶盈井余斯公花積佩金軟后姥的漿4址0造%桂；氣未綿分稠配儉利桶潤(rùn)喬作房為輩企效業(yè)然發(fā)推展騰基磚金借。丈問(wèn)飾題心：崖1沒(méi).卡列窄式巡計(jì)瀉算展建著設(shè)近期恥貸鉗款反利鍋息階，超編蔽制詢(xún)長(zhǎng)晚期課借犯款桌還狡本夢(mèng)付貢息問(wèn)計(jì)岔劃集表世，馳見(jiàn)受表橋1寸.爹2購(gòu)。油2廢.獎(jiǎng)列幼式上計(jì)府算框每壘年鎖固徐定尖資懷產(chǎn)茶折坦舊裁費(fèi)仙，蜂無(wú)福形引資拳產(chǎn)告和夸其池他秩資芒產(chǎn)僑攤五銷(xiāo)識(shí)費(fèi)筐。漠3曬.肢按陶表退1盲.除3幻格晉式尾編災(zāi)制蘋(píng)總站成喂本棍費(fèi)蛛用河估邁算疤表玉。妨4帥．保按歌表?yè)P(yáng)1許.臉4殖格犯式億編刮制脂利甜潤(rùn)釘與塞利請(qǐng)潤(rùn)遮分例配謀表仙。枝5紫．歡計(jì)悶算箭計(jì)廣算生期爛第數(shù)5添年壽的吃產(chǎn)純量抹盈促虧榨平館衡范點(diǎn)隔，并分上析淹項(xiàng)仍目遍盈耀利寺能桑力燕。棋（炮計(jì)吵算任過(guò)俯程儀和依結(jié)戀果性均鼻保窮留雞2爭(zhēng)位腦小條數(shù)詠）譽(yù)表鹽1徐.刷2乒貢墻羞泡嗚疼長(zhǎng)銅期伍借諸款鋸還欺本閉付謎息崖計(jì)邀劃鋸表泳單快位衣:狀萬(wàn)見(jiàn)元序號(hào)年份項(xiàng)目123456789101年初累計(jì)借款2本年新增借款3本年應(yīng)計(jì)利息4本年應(yīng)還本息4.1本年應(yīng)還本金4.2本年應(yīng)還利息5年末借款余額拼表皺1頓.馳3進(jìn)劍償架搏置素俱恩慘和茶朗畏情反亭場(chǎng)詢(xún)?cè)干缃珂@總?cè)蔁o(wú)本口費(fèi)舞用蘇估柔算棄表鹿單托位圣:搜萬(wàn)娛元序號(hào)年份項(xiàng)目3456789101經(jīng)營(yíng)成本2固定資產(chǎn)折舊費(fèi)3無(wú)形資產(chǎn)攤銷(xiāo)費(fèi)4其他資產(chǎn)攤銷(xiāo)費(fèi)5維持運(yùn)營(yíng)投資6利息支出6.1建設(shè)投資貸款利息6.2流動(dòng)資金貸款利息7總成本費(fèi)用7.1固定成本7.2可變成本其中：可抵扣進(jìn)項(xiàng)稅無(wú)表繼1惑.垃4仙岔視森殃朱從朗漫驗(yàn)繳慣案禮防遷迷讓譯利商潤(rùn)初與稱(chēng)利全潤(rùn)哪分惜配筍表懸單村位紹:拉萬(wàn)秋元序號(hào)年份345678910項(xiàng)目1銷(xiāo)售收入2總成本費(fèi)用3增值稅3.1銷(xiāo)項(xiàng)稅3.2進(jìn)項(xiàng)稅4增值稅附加5利潤(rùn)總額6所得稅7凈利潤(rùn)8法定盈余公積金9應(yīng)付投資者各方股利10未分配利潤(rùn)俯【游參蝴考助答環(huán)案償】腸問(wèn)與題幫1坐:筋（厘1錫）敲建外設(shè)個(gè)期肯貸農(nóng)款某利嬌息塵:慎第飽1腐年時(shí)貸笛款西利就息嶼=瞎×竄6銹%央=倘6橫0劈（差萬(wàn)煤元打）摩（帆0孩.江5喜分脹）貨第壓2瞞年閑貸的款蕩利捆息淡=悼（頭2聰0為0勉0貧+敗6精0許+尿）咽×恢6羽%浴=接2泄1認(rèn)3冠.英6麥（貢萬(wàn)群元飾）覆（伸0功.辱5女分監(jiān)）況建姨設(shè)茶期摟貸全款蜂利槳息點(diǎn)合遷計(jì)沈：仍6馳0柔+紀(jì)2浩1窄3崇.瓜6荒=晨2饒7胃3此.添6漠（訴萬(wàn)星元跪）炊（父0壺.澆5癥分嚷）干借霧款杏還角本僵付巡息遷計(jì)拒劃碧表鑰，濁見(jiàn)團(tuán)表得1聰.滔2級(jí)。拉表溉1風(fēng).奮2社向權(quán)泰委盾賭長(zhǎng)納期防借樣款完還揚(yáng)本權(quán)付柴息呈計(jì)辣劃愈表沉單缸位駛:項(xiàng)萬(wàn)創(chuàng)元蝦（究3捎分悶）序號(hào)年份項(xiàng)目建設(shè)期生產(chǎn)運(yùn)營(yíng)期123456789101年初累計(jì)借款020605273.604614.403955.203296.002636.801977.601318.40659.202本年新增借款20003000000000003本年應(yīng)計(jì)利息60213.60316.42276.86237.31197.76158.21118.6679.1039.554本年應(yīng)還本息00975.62936.06896.51856.96817.41777.86738.30698.754.1本年應(yīng)還本金00659.20659.20659.20659.20659.20659.20659.20659.204.2本年應(yīng)還利息00316.42276.86237.31197.76158.21118.6679.1039.555年末借款余額20605273.604614.403955.203296.002636.801977.601318.40659.200遣問(wèn)款題兩2錦:呀(緊1秀)駐每柿年背固款定禮資東產(chǎn)延折羽舊矮費(fèi)山=躺=消1命0叢0暗9奉.仿5小3摘（貸萬(wàn)巧元蜘）龍（依1暮.匹5由分紐）叨(懇2材)維每耀年導(dǎo)無(wú)劈形舍資聾產(chǎn)驢攤鋒銷(xiāo)聰費(fèi)裳=豐1你0壁0釀0潔÷純8漆=爪1枝2客5白（獅萬(wàn)協(xié)元蠅）呀（悠1胃分副）而(臉3飲)構(gòu)每葬年膚其奸他尸資餡產(chǎn)呢?cái)傃驿N(xiāo)腿費(fèi)京=狼3副0贈(zèng)0茫÷猛3彼=懶1感0棵0討（憤萬(wàn)顧元堤）濫（員1臨分鋤）串問(wèn)鄙題墓3滲:潛總膏成猴本由費(fèi)列用聚估孟算服見(jiàn)歲表臟1孔.皆3辰。勞表序1瀉.短3茫偵裹殊挖沾俊呆士疾膽壩嘩食圾總母成燭本征費(fèi)給用秀估翼算餃表風(fēng)單南位東:鴿萬(wàn)慨元畫(huà)（牧4敗.修5顫分鼻）序號(hào)年份項(xiàng)目3456789101經(jīng)營(yíng)成本350050005000500050005000500050002固定資產(chǎn)折舊費(fèi)1009.531009.531009.531009.531009.531009.531009.531009.533無(wú)形資產(chǎn)攤銷(xiāo)費(fèi)1251251251251251251251254其他資產(chǎn)攤銷(xiāo)費(fèi)1001001005維持運(yùn)營(yíng)投資2020206利息支出321.42291.86252.31212.76173.21133.6694.1054.556.1建設(shè)投資貸款利息316.42276.86237.31197.76158.21118.6679.1039.556.2流動(dòng)資金貸款利息5151515151515157總成本費(fèi)用5055.956526.396506.846347.296327.746268.196248.636189.087.1固定成本2605.953026.393006.842847.292827.742768.192748.632689.087.2可變成本其中：可抵扣進(jìn)項(xiàng)稅24503503500500350050035005003500500350050035005003500500止問(wèn)瘡題徑4揭：?jiǎn)犴?xiàng)這目疏運(yùn)問(wèn)營(yíng)雙期難第閥1嘩年畝含駛稅溉銷(xiāo)圾售帖收幕入鈔=銅1鈔.陜0輛×膛6鋼0濟(jì)0榆0厭=伏6圣0億0亡0份萬(wàn)差元匆項(xiàng)蒼目鉆運(yùn)腫營(yíng)檔期弟第鏡1方年直銷(xiāo)拜項(xiàng)捧稅噸=晌6排0秀0沾0季/掌（救1頂+廳1屑7熟%討）摧×穿1佳7叫%簡(jiǎn)=胸8科7火1蹤.哄7唉9商萬(wàn)罪元美項(xiàng)靠目另運(yùn)記營(yíng)港期訴第大1侄年嶄增睛值嗽稅品=眨8董7骨1嶼.蓄7貝9下-勇3僑5釣0微=耍5手2胃1勞.鐮7悔9炸萬(wàn)醉元爬項(xiàng)貌目畜運(yùn)遮營(yíng)繁期燦第集1叮年多增梁值匠稅鐵附句加奪=對(duì)5飛2抬1膏.附7罩9圈×折1孝2鮮%畢=喝6毛2敞.石6逝1族萬(wàn)保元沙項(xiàng)弄目筐運(yùn)窯營(yíng)器期覆第育2糟-幟8榴年榆含蔬稅警銷(xiāo)筒售糊收丙入甘=道1伐.眼5低×憲6病0掠0民0扒=箭9始0奧0跪0窗萬(wàn)膜元蝴項(xiàng)唐目輝運(yùn)依營(yíng)碰期薯第利2練-鄙8明年仔銷(xiāo)慰項(xiàng)歷稅羨=急9鍛0擊0始0端/羨（膛1榜+攻1瞧7顆%覽）貼×逐1慰7泥%藝=月1計(jì)3濫0加7姐.毛6椅9慌萬(wàn)快元囑項(xiàng)撿目尋運(yùn)襖營(yíng)哨期餃第槍2恰-濃8祥年踢增叫值鑒稅悶=蔽1加3做0沿7味.棟6盯9糧-渾5繁0節(jié)0鮮=盾8喜0趣7茫.舞6慧9隱萬(wàn)功元熔項(xiàng)稿目暑運(yùn)養(yǎng)營(yíng)撥期辮第終2淚-暮8估年繁增陶值異稅娛附領(lǐng)加球=悄8柳0筍7跑.宅6邀9御×汁1濫2外%拌=淋9磨6租.盾9糠2本萬(wàn)煌元恢利到潤(rùn)繞與隔利填潤(rùn)州分摟配蹤表肌，而見(jiàn)穴表福1販.肢4碼。第表姻1語(yǔ).院4娃嗚治粥什墓紗利佩潤(rùn)揭與松利縱潤(rùn)捏分桶配圍表虧單劑位虛:判萬(wàn)緩元餃（鼠5光分滿(mǎn)）序號(hào)年份345678910項(xiàng)目1銷(xiāo)售收入6000.009000.009000.009000.009000.009000.009000.009000.002總成本費(fèi)用5055.956526.396506.846347.296327.746268.196248.636189.083增值稅521.79807.69807.69807.69807.69807.69807.69807.693.1銷(xiāo)項(xiàng)稅871.791307.691307.691307.691307.691307.691307.691307.693.2進(jìn)項(xiàng)稅350.00500.00500.00500.00500.00500.00500.00500.004增值稅附加62.6196.9296.9296.9296.9296.9296.9296.925利潤(rùn)總額359.651569.001588.551748.101767.651827.201846.761906.316所得稅89.91392.25397.14437.03441.91456.80461.69476.587凈利潤(rùn)269.741176.751191.411311.081325.741370.401385.071429.738法定盈余公積金26.97117.68119.14131.11132.57137.04138.51142.979應(yīng)付投資者各方股利97.11423.63428.91471.99477.27493.34498.63514.7010未分配利潤(rùn)145.6