一建经济总结.pdf

1、g2019g4554g2137g10679g20744g1406g114445g3927g3344g13136g726g1483g12142g19375g17994g20222 g13567g9086g7032g11514g2102g7616g726 g4554g11512g1711g726g14218g17918g19375 g8889g8913g6208g7516=g2511g1644-g6344g7191-g5507g2173g5170g3434g1319g7788 g2511g1644-g6344g7191=g5507g2173g17238g11550g1319g1644 g6320g

2、7519g7145g7800g726g17234g2257g2591g15996g5719g2102g7616g2748g13567g9086g2616g10806g5719g2102g7616g712g2357g6428g726g11512g2137g14125g2251g712g1711g1642g14125g2251g712g17234g2257g11087g4488g14125g2251g708g1948g11514g20137g11550g712g19854g13567g14933g5719g20137g11550g709 g11512g2137g14125g2251g19849g5

3、681g6455g7735 g5739g6341g17268g7014g11514g10679g17268g7516g18433g2032g2137g9174g10679g19849g5681g6341g17268g3342g7014g7503g2264g5681g6455g7735 g1973g18200g7014g11514g10679g17234g2257g2032g10720g1644 g18423g11096g19849g5681g6455g7735g726g11805g7503g6341g17268g712g12999g16884g712g17984g5284g7014g11514

4、g3927g14372g11560g12665 g5739g6341g17268g7014g11514g10679g726g5739g7014g11514/g5739g6341g17268 g8595g5224g5284g1325g708g17902g1239g7503g709g11444g5791g12350g2173g2137g9174g6214g17920g14933g7503g1973g5283g3447g5284g1325g11444g5791g12350g2173g2137g9174g452g5739g6341g17268g726g5418g16878g6341g17268+g90

5、73g2264g17268g18433g708g5418g16878g7503g2137g5791g11579g20168g5282g7263g2646g20168g5282g712 g6457g18051g10806g5418g16878g7503g2137g5791g7263g2357g2651g3416g5418g16878g6341g17268g18428g19858g709 g17268g7516g18433g2032g2137g9174g10679 g5791g12350g2622g2032g2137g9174g708 g709g17268g7516g18433g708 g709

6、g2137g9174g5739g20173-g6256g5575g12350=g2032g2137g9174g452 g2137g9174g5739g20173=g14933g1098g2137g9174+g14933g1098g3910g7014g1941-g14933g1098g3910g7007g2090g708g11560g5507g1214g2137g9174g5739g20173=g14933g1098g2137g9174+g14933g1098g3910g11444g2137g9174g709g452 g5739g7014g11514-g2137g5791-g6256g5575g

7、12350=g2032g2137g9174 g17920g14933g7503=g6341g1239g7503+g17902g1239g7503 g16849g12743g6341g17268g3342g7014g7503g16305g8984g5951g17928g16305g6330g5418g16878g7503g2256g1082g452 g6341g17268g3342g7014g7503g726 g5739g6341g17268g708g5418g16878g6341g17268 g9073g2264g17268g18433g709g8703g5284g2032g7014g1151

8、4g708g2173g6656g7263g8703g5284g7014g11514g11560g12665g709+建设期 g2557g6455g7735g712g17338g4671g17338g4013 g1085g2620g7145g7800g8708g17843g2032g10720g1644g5621g20139g7263g7263g11560g2620g11444g16849g12743g7503g452 FIRRg17234g2257g1973g18200g7014g11514g10679: g20137g11550g3416g16849g12743g7503g1973g2032

9、g10720g18433g9073g18431g10720g1644g13151g16849g12665g1214g19750g7206g11444g6344g10720g10679g452 g17234g2257g1973g18200g7014g11514g10679g11444g16849g12743g726FIRR = g1236g19273g11560g1160g712g10086g2622g11560g2256 g2032g10720g1644g11444g13581g4649g1644g11560g2256 g5575g2090g11444FIRRg3626g2038g7014g1

10、1514g10679g712g7145g7800g2591g15996g452g1644g5575g8984g5951g11444g7263g712FIRRg7263g1072g1114g1329g1098g6214g13877g20137g11550g11444g1973g18200g7014g11514g14125g2251g11444g1411g10720g712g1085g19647g3910g18200g2546g7072g2568g2374g452 g2137g5791g3895g1288g10679g726 g5791g12350g2173g5739g7014g11514g213

11、7g5791 g1085g4671g12141g712g4556g3927g12142g452 g1711g1642g3895g1288g10679g726 g6344g6778 g6256g5575g12350g2137g5791 g7516g18433 g16878g3895g12303g17265g726g16878g3895g12303g17265g17257g104g7081-g6256g5575g12350g10679g709 g16878g3895g17245g13726g726g16878g3895g17245g13726g17257+g17255g8558g2137g5791

12、g713g708g6344g7191g711g17255g8558g2137g5791g709g104g6256g5575g12350g10679 g1301g1082g8708g17843g11579g16945g4671g712g13884g1092g18221g7263g13151g16849g712g13151g16849g11444g7503g19492g16305g11560g12665g452 g15805g17268g12303g17265g1085g14125g1117g17988g1323g5951g1117g8594g6214g2566g9144g12303g13526g

13、712 g12303g17265g17257g11096g13556g6208g726g1549g16881g18433g712g12303g18433g712g6389g1549g17257g452g12303g18433g13556g6208g726g17245g13726g17257g11096g712g2137g5791g712g6267g13597g17257 g15805g17268g12303g17265g2748g13567g14933g12303g17265g18221g8913g7481g6256g7481g7539g712g1085g14125g6373g6380g452

14、g15805g17268g12303g17265g11444g16878g3895g3416g17234g2257g1082g16305g1420g1130g17268g1239g16849g6656g6344g7191g452 g11512g1215g5283g16017g2102g7616g14125g16932g7230g6320g7519g7145g7800g11444g20222g19609g3927g4671g708g5283g16017g9961g17338g20744g712g20222g19609g17338g3927g709g712g1398g1085g14125g1239

15、g11087g20222g19609g11444g7785g9408g452 g7039g5967g5719g2102g7616g1085g14125g11934g4554g3344g13136g2561g11087g2568g2264g11444g2591g14125g5719g3927g4671g708g4705g7263g8114g10679g709g712g17338g7039g5967g712g20222g19609g17338g3927g452 g7039g5967g5719g2102g7616g726g7116g10679g17338g3927g712g17338g7039g59

16、67g712g1124g11132g9961g13581g4649g1644g17338g4671g712g17338g7039g5967g452g7039g5967g5334g7481g8595g17231g712g8595g7072g712g2620g7145g2625g2568g2374g712g17231g7072g712g2557g7145g2625g2568g2374g452 g11844g12454g5659g6034g11096g6341g17268g3342g7014g7503 g11844g12454g2032g7014g11514g14125g2251g712g11096

17、g17234g2257g2032g10720g1644 g11844g12454g452g452g452g452g452g452g452g452g452g11096g452g452g452g452g452 g9073g2264g17268g18433=g9073g2264g17268g1239-g9073g2264g17231g1642 g12636g1072g12285g7481g5522g12056g6543g726g1455g11096 g2591g7460g7136 g12636g1212g12285g7481g5522g12056g6543g726g1085g1455g11096g7

18、12g14722g5327 g2591g7460g7136 g12636g1072g12285g7184g5522g12056g6543g726g2482g4582g3927g16372g8273g11087g1239g712g1239g2801g19581g1319g1206g712g1398g1239g2801g2255g14125g1085g5537g2813 g1085g19760g7460g7136 g12636g1212g12285g7184g5522g12056g6543g726g6320g7519g17931g8597g712g7136g1239g2801g2090g7573g

19、712g13873g1239g2801g17244g1644g712g2620g7206g2255g14125g1167g2568g11560g19581g1406g452 g2591g1301g10720g1299g2374g7017g18000g6214g13877g7460g7136 g14362g10086g4655g2733g1085g14125g1420g1130g16878g3895g7460g7136g11444g1376g12743g1485g6558g452g6320g7519g4655g2733g8708g14362g10086g4655g2733g11805g712g6

20、320g7519g4655g2733g2552g12320g7481g7032g4655g2733g712g12289g4502g17931g8597g17338g5659g712g16878g3895g11444g6320g7519g4655g2733g17338g11805g452g1131g16305g11105g7184g5522g12056g6543g18000g6208g452 g1354g16849g11444g1949g3927g16305g13136g726g17268g1239g451g17231g1642g451g6256g7481g13877g7539g11514g70

21、8g17929g1081g1114g18221g7263g19849g5681g712g7680g1114g7206g9961g709g7014g1941g451g17257g11096g451g2137g9174g708g17929g1081g1114g7263g2264g5681g11444g712g7680g1114g7503g19492g709 g7503g19492g17257g11096g708g12753g10806g17257g451g17234g2257g17257g451g14933g1098g17257g709g4750g1214g7014g11514g5719g7007

22、g2090g452 g2486g2594g6208g7516g708g4558g19573g6208g7516g709g726g4488g17239g11444g2486g2594g17245g1184g6208g7516 g18429g13726g6208g7516g726g11528g9961g3914g2090g7573g11444g17239 g1948g1905g1319g1644g726g17239g6546g17239 g2591g2568g10720g2032g1644g726g20148g16849g2910g1319g2047g2539g12350g17257g2622g1

23、1444g13535g1319g1644 g10720g1644g726g4705g7263g2032g10720g1644g712g2410g2139g1082g19858g11444g2591g2568g10720g2032g1644 g7539g17235g2561g11087g2150g2748g7014g1288g4558g10720g2150g452g1329g1098g11096g7539g17235g2561g11087g2150g452 g9073g2264g17268g1239 g19375g7503g17268g1239g7184g5522g17268g1239 g293

24、4g7735g7539g1091g2137g7539g3407g3424g1455g11096g7539g3370g4554g17268g1239 g19375g7503g6341g17268 g1958g1286g17268g1239 g9073g2264g17231g1642 g5316g7014g8558g20137g712g11805g7503g1615g8558g5316g1288g5141g17268g712g5316g1236g12350g18433g19375g7503g17231g1642 g19375g7503g1615g8558 g5316g1288g1642g2152

25、g1642g2152g4750g1214g19375g7503g19375g7503g20148g1288g8558 g17257g11096g726g1085g2357g6428g2137g9174g2102g18301g712g17245g13726g3370g4554g17268g1239g11444g7007g2090g18221g1085g12743g712g1398g3370g4554g17268g1239g6344g7191g12743 g11087g1239g6208g7516g2748g11087g1239g17257g11096g2591g1301g10806g16403g

26、1130g3927g14372g1072g7783g712g2586g1085g17911g11087g1239g6208g7516g7263g19128g4649g1239g2801g13884g16432g712g11087g1239g17257g11096g7263g19128g4649g7503g19492g13884g16432g708g11087g1239g17257g11096g17820g1941g5507g7503g1239g2801g4705g6208g1206g11087g1239g6208g7516g709 g17268g7516g5719g7007g2090g708g

27、1085g14125g16849g1941g17257g11096g709 g7014g11514g5719g7007g2090g708g3927g14372g11560g5507g1214g17257g11096g709 g11087g1239g17257g11096g7503g19492g17257g11096 g14933g1098g3910g7007g2090(g6528g13706g1215g2032g19854g1642g2047) g2137g9174g2102g18301g7007g2090 g17257g11096g11087g1239g17257g11096g708g514

28、1g12347g6208g7516g726g19128g4649g7149g5141g1329g1098g709 g11556g6613g17257 g19492g6613g17257g708g20137g11550g1082g11444g709g7503g19492g17257g11096 g12753g10806g17257g17234g2257g17257g14933g17920g17257g6457g7503g5506g19702g712g1085g16849g1941g3416g11087g1239g6208g7516g708g11087g1239g6208g7516g16849g1

29、941g5507g7503g6543g11514g709g712g6344g7191g16849g12743g5283g3447g5284g19584g8965 g5141g1420g18431g8965 g2556g1597g1417g20173g6344g7191g8965g708g1085g13875g15489g8635g1644g712g3370g4554g17268g1239g1944g1644g64572g1597g6344g7191g10679g6291g2047g727 g7472g2622g1108g5284g6291g19604g8635g1644g712g2201g14

30、17g18200g2102g6457g5283g3447g8965g16849g12743g5284g7072g5739g2748g8965g726 g14933g1098g3910g7007g2090g1085g14125g16849g1941g6208g7516g712g11096g7573g6291g2047g2137g9174g452g17268g7516g5719g7007g2090g2102g6778g16849g1941g12753g10806g17257g11096g452 g2712g17820g7552g7113g4018g8273g7599g1167g12743g1941

31、g7552g7113g17257g708g11556g6613g17257g709 g12753g10806g17257g726g12753g2254g3370g5150g7920g17234g12350g712g1108g2275g1108g5141g1549g7049g14050g708g13948g5141g7049g14050g709 g17234g2257g17257g726g2137g5791g712g17423g18433g19169g7481g1955g11444g6389g1549g712g8823g1921g712g17234g2257g6267g13597g17257 g

32、17234g2257g1258g2696g5141g17268g2748g2254g1948g17257g4750g1214g12753g10806g17257g11096g452 g1299g7014g1085g12743g7014g1941g712g1299g1288g1167g1085g12743g17257g11096 g11934g16852g7014g1941g726g20148g16849g7481g3914g4673g19169g3342g4705g11934g16852g3914g4673g7014g1941g712g17257g11096g6457g6208g7516g11

33、934g16852g452 g2616g2620g2102g12539g11444g7569g1318g726g8703g20137g17268g1239g7481g10524g12539g11444g5418g18000g16849g2114g712g2591g1301g1086g4562g6247g4705g8703g20137g17268g1239g2437g10524g16952g2132g712g8703g20137g17268g1239g11444g7014g1941g2748g6208g7516g2591g1301g2437g10524g17880g16852g452 g2616

34、g2620g11444g2616g5286g726g6457g1072g6701g4480g1236g7235g12718g16850g712g16917g13556g2616g2620g4598g2103g11560g1955g712g16917g13556g2616g2620g2620g7206g6214g1485g8529g4757g15996g452 g2121g126363g5284g11444g2616g2620g4540g5141g17931g5334g1130., g4487g11628g7263g17931g5334g712g2410g2139g4540g6208g1206g

35、17931g5334g11444g11438g2102g8708g452 g8965g4554g1948g12319g18433g726g1072g14428g1130g2032g2137g9174g1144410%g712g13151g16849g17902g2144g8984g1980g17268g751650%g1301g1082g712g1085g1981g6656g2566g712g1085g5575g4673g1214g17820g3790g2173g1948g2600g8984g1980g17268g7516g1144425% g1323g5951g11512g1417g1948

36、g12319g18433g726g6656g2566g1206g8965g4554g1948g12319g18433g2622g712g14033g1100g3927g1354g2019g4554 g5461g16021g1215g6543-g8965g4554g1948g12319g18433-g1323g5951g11512g1417g1948g12319g18433-g2102g13522-g7514g2102g18301g2137g9174 g1301g2173g5284g5334g11444g1215g6543g2591g1301g6373g12350g712g17934g13597

37、5g5284g712g1948g2600g14362g17627g6449g7481g7516g1948g2600g11444g14033g1325g1085g14125g2102g18301g2137g9174g452 g11556g6613g6528g2265g1085g14125g6373g12350g712g16305g17994g17911g1948g11514g13556g13559g6269g15996g712g7472g20744g6291g2144g2137g9174g5739g20173g1144412%g712g17333g17911g18200g2102g1085g14

38、125g6373g12350g452 g10720g18433g12665g1319g10393g726g9073g2264g5719g5482g712g1319g1644g12387g4554g712g1085g14125g2568g2374g3927 g1615g8558g9067g2264g4705g7263g12713g17268g9067g2264 g6341g17268g9067g2264g7263g16932g1329g1098g11444g4649g3910g6341g17268 XXXg2712g17820g10679g726 g1131g14933g1098g2257g70

39、14g1941 g7503g2125g7503g7515g5283g3447g1644 XXXg2712g17820g3929g7072g726 g3929 g2712g17820g10679 g1644g17338g4671g17338g4013g452 g17339g2287g2102g7616g8965 g4554g3626g10719g8708g8708g10679g2102g7616g8965g708g1072g3927g3638g1948g5439g709 g7604g6208g8708g10679g7032g10679g8708g10679g11560g1955g8708g106

40、79g3344g13136g2102g7616g8965 g5150g20173g16849g12743g8965g17934g10719g7471g1299g8965 g6256g7481g13877g7539g11514g4558g7014g17268g7516 g17268g7516g1948g12319g708g9426g712g1376g712g6528g712g5150g709g11512g1417g1948g12319 g7514g2102g18301g2137g9174 g7564g18134g1411g13099g726g2102g4722g8529g712g1301g172

41、68g1239g2032g2137g9174g10679g1130g7784g5619g6455g7735g712g18429g9961g6685g12138g1329g1098g14823g2137g14125g2251g2748g7539g11514g1160g7072 g17999g2264g8708g10679g726g17999g2264g17268g1239/g9073g2264g17231g1642g452 g9073g2264g8708g10679=g9073g2264g17268g1239/g9073g2264g17231g1642g452 g17999g2264g17268

42、g1239=g9073g2264g17268g1239-g4488g17239g452 g9073g2264g8708g10679-g17999g2264g8708g10679=g4488g17239g8708g10679 g7184g5522g17268g1239g6778g19248g16849g1941g12753g10806g17257g727g3370g4554g17268g1239g6344g7191g16849g1941g12753g10806g17257g727g5418g16878g7503g2137g5791g1167g12743g1420g3370g4554g17268g

43、1239g6344g7191g712g5286g16849g1941g12753g10806g17257g452 g14933g17920g7503g2137g5791g16849g1941g17234g2257g17257g452 g6344g7191g451g6778g19248g451g2137g5791g1085g16849g1941g13567g14933g6208g7516g712g2586g16849g1941g5739g6208g7516g452g3344g8596g13567g14933g6208g7516=g5739g6208g7516-g6344g7191-g6778g1

44、9248-g2137g5791 g1566g10806g17257g726g2591g1301g6457g3370g4554g17268g1239g2511g1644g6214g13877g6344g7191g20173g6457g1072g4554g11438g2102g8708g1376g12743g452 g3582g5170g13604g6356g5418g16878g12350g2748g7049g14050g17257g19572g2256g1301g3790g1644g12350+g9144g17257g12350g1130g12350g3626g452 g1124g7206g1

45、7268g1239g726g4499g14514g5719g2511g3344g712g17333g17911g7472g1406g8804g5283g11444g9073g2264g17268g1239 g8808g1141g5719g17268g1239g726g7472g1406g8804g5283g4488g17239+g708g3370g4554g17268g1239g451g19375g7503g17268g1239g709 g17268g18433g6208g7516g10679= g17268g18433g2448g11096g17257g708g2137g5791g12665

46、g2448g11096g17257g712g2448g11096g8558g20137g1288g2090g11444g1299g1319g709g12713g17268g2032g20173g708g6291g19604g6267g13597g17257g12665g12713g17268g17257g11096g712g2566g5575g8558g20137g2566g5575g11444g1299g1319g712g1072g14428g1072g8529g5719g709(1所得税率) 2/10 n/30 10g3929g1973g1288g8558g74812g1114g6344g

47、6291g452 g17268g18433g6208g7516g10679g726 g6344g6291g5316g1288g17238g8558X ! ! g1615g8558g2137g7007g1288g7145g8965 1.g7014g8558g8965g726g7472g7326g17994g11444g712g2144g7503g13577g2137g5791 2.g17252g10720g8965g712g1912g1278g1615g17255g11444g7516g18433g6291g19604g2137g5791g712g4558g19573g2137g10679g8708g2621g1145g2137g10679g20744 3.g2256g5791g8965g726g8703g7503g18221g17928g18200g2102g7516g18433+g2137g5791g708g11560g5507g1214g17268g18433g1455g11096g1206g1072g2426g7