【正文】
償還貸款本金的資金來(lái)源利潤(rùn)33245770217391480266322370償還本金738073800償還本金后余額2586532217391480266322370借款償還期附表8 資金來(lái)源與運(yùn)用表表A17 資金來(lái)源與運(yùn)用表 單位:萬(wàn)元序號(hào) 時(shí)間項(xiàng)目合計(jì)2010年2011年2012年2013年2014年上半年下半年上半年下半年上半年下半年上半年下半年上半年1資金來(lái)源919539868645266178233182621181716356104413908資本金18000986864521680000長(zhǎng)期借款7380493722202230000銷售收入6657300060131803811817163561044139082資金運(yùn)用6586598686452661782331771610078155438091539建設(shè)投資47692986864526541747683998955銷售費(fèi)用2663241722473654418156銷售稅金及附加3662000331992650900574215建設(shè)期利息485761862230000所得稅3984000000028171167長(zhǎng)期借款本金償還7380738000003盈余資金26088000054517391480266322370附表9 銷售收入、建設(shè)投資對(duì)內(nèi)部收益率雙因素敏感性分析雙因素敏感性分析銷售收入變化幅度15%建設(shè)投資變化幅度15%10%5%5%10%15%IRR%%%%%%銷售收入變化幅度10%建設(shè)投資變化幅度15%10%5%5%10%15%IRR%%%%%%銷售收入變化幅度5%建設(shè)投資變化幅度15%10%5%5%10%15%IRR%%%%%% 雙因素敏感性分析建設(shè)投資變化幅度15%10%5%5%10%15%IRR%%%%%%銷售收入變化幅度10%建設(shè)投資變化幅度15%10%5%5%10%15%IRR%%%%%%銷售收入變化幅度15%建設(shè)投資變化幅度15%10%5%5%10%15%IRR%%%%%% 49 遼寧工程技術(shù)大學(xué)畢業(yè)設(shè)計(jì)論文 附錄B 中文翻譯房地產(chǎn)市場(chǎng)調(diào)查報(bào)告為了成功的完成沈陽(yáng)云鼎家園項(xiàng)目的可行性研究報(bào)告,對(duì)沈陽(yáng)市鐵西區(qū)的房地產(chǎn)現(xiàn)狀及市民的可接受程度與經(jīng)濟(jì)狀況有初步了解,特進(jìn)行了沈陽(yáng)市的房地產(chǎn)調(diào)查。對(duì)于住宅類型,調(diào)查結(jié)果顯示高層住宅和小高層住宅快速的得到人們的認(rèn)可,看來(lái),人們已經(jīng)在漸漸擺脫住7層以下的觀念。、為有效制定銷售策略,我們做了關(guān)于付款方式和銷售渠道的調(diào)查,在428名受訪者中,有146名選擇家庭存款,44名選擇政府貸款,168名選擇銀行帶快,借款或其他方式的有84名,且對(duì)付款方式的選擇有247人選擇分期付款,86人選擇按揭,101人選在一次付清。(6)因此對(duì)配套設(shè)施的選擇應(yīng)結(jié)合小區(qū)面積和用戶意愿選擇。For the residential type, the survey showed that highrise residential highrise residential and small to quickly get people39。Therefore, the design of the units should be Liangshiliangting, Sanshiyiting, Sanshiliangting, the main area of ??80130 square meters.Complete survey of outdoor, in the respondents, there are 148 that the district must have an outdoor fitness facilities, 114 select outdoor playground equipment, 119 that the reading room is necessary, therefore, the choice of facilities should be bined with residential areaMany factors influence people to buy a house, in which neighborhoods, the environment, price, architectural design, muni