【正文】 得稅前凈現(xiàn)金流量 5 調(diào)整所得稅 　 6 所得稅后凈現(xiàn)金流量 7 累計(jì)所得稅后凈現(xiàn)金流量 攀枝花市體育公園項(xiàng)目可行性研究報(bào)告27表 44　住宅二投資現(xiàn)金流量表序號 項(xiàng)目 計(jì)算期　 　 1 2 3 4 合計(jì)1 現(xiàn)金流入 　 公寓出售收入 　 2 現(xiàn)金流出 建設(shè)投資 　 土地費(fèi)用 　 　 　 　 公寓出售成本 　 營業(yè)稅金及附加 　 3 所得稅前凈現(xiàn)金流量 4 累計(jì)所得稅前凈現(xiàn)金流量 　5 調(diào)整所得稅 6 所得稅后凈現(xiàn)金流量 7 累計(jì)所得稅后凈現(xiàn)金流量 　攀枝花市體育公園項(xiàng)目可行性研究報(bào)告28表 35 全部投資現(xiàn)金流量表序號 項(xiàng)目 計(jì)算期　 　 1 2 3 4 5 6 7 8 9 10 合計(jì)1 現(xiàn)金流入 住宅一 　 運(yùn)動休閑區(qū) 　 　 　 住宅二 　 　 　 　 　 　 　 商鋪 　 　 　 　 　 　 　 2 現(xiàn)金流出 住宅一 運(yùn)動休閑區(qū) 住宅二 　 　 　 　 　 　 商鋪 　 　 　 　 　 　 3 所得稅前凈現(xiàn)金流量 4 累計(jì)所得稅前凈現(xiàn)金流量 　5 調(diào)整所得稅 　 6 所得稅后凈現(xiàn)金流量 7 累計(jì)所得稅后凈現(xiàn)金流量 　攀枝花市體育公園項(xiàng)目可行性研究報(bào)告294 結(jié)論與建議 結(jié)論通過對該項(xiàng)目經(jīng)營收入支出測算可以看出：（1）項(xiàng)目總投資約 5 億元，按照本方案一般估計(jì)，業(yè)主實(shí)質(zhì)需要的投資約 1 億元（不含土地出讓金） 。（2）本方案的優(yōu)勢在于住宅、商業(yè)部分盈利優(yōu)勢明顯。（3）本方案最大的不足在于公益設(shè)施建設(shè)后年虧損約為 287 萬元，在今后長期的維護(hù)運(yùn)營中無盈利項(xiàng)目支撐，業(yè)主從逐利角度出發(fā)，公益設(shè)施功能極可能異化。若按此思路，則全部設(shè)施建完后，有 17290 M2的商鋪可用于出租，假定租金為 30 元/ 2，年正常商鋪?zhàn)饨鹗找娲笾聻?620 萬元，扣除公益設(shè)施虧損后，年盈利約為 330 萬，在此情況下，按一般投資者能夠接受的回收期（7 年左攀枝花市體育公園項(xiàng)目可行性研究報(bào)告30右）計(jì)算，土地出讓金大約為 136 萬元/畝。（2）從提供給市民休閑娛樂的場所來看，方案一（M11C/2022為接待中心）在 M11C/2022 地塊設(shè)置了游泳池，對外開放場所較大，而本方案調(diào)整為住宅后，整個(gè) M11C/2022 地塊封閉，市民休閑娛樂場所大大減少。（3）如果實(shí)施本方案，則需要重新對用地性質(zhì)進(jìn)行調(diào)整，在項(xiàng)目實(shí)施的時(shí)間上可能會有較長的延遲。當(dāng)存在相當(dāng)多的風(fēng)險(xiǎn)，主要來自于公益設(shè)施功能異化的風(fēng)險(xiǎn)和市場需求不足的風(fēng)險(xiǎn)。但若能妥善解決可能存在的公益設(shè)施功能異化和市場需求不足的問題，本方案將具有較大的可行性。t agree with the disciplinary action your employer has taken against you? your employer dismisses you and you think that you have been dismissed unfairly.For more information about dismissal and unfair dismissal, see Dismissal.You can make a claim to an employment tribunal, even if you haven39。t charge you more than 35% of your pensation if you win the case.If you are thinking about signing up for a damagesbased agreement, you should make sure you39。s antiracism taskforce, is in London for the Football Association39。s Premier League match at Chelsea on Sunday.I am going to be at the match tomorrow and I have asked to meet Yaya Toure, he told BBC Sport.For me it39。s 21 win.Michel Platini, president of European football39。s actions.CSKA said they were surprised and disappointed by Toure39。 May be back in the past, to oneself the paranoid weird belief disillusionment, these days, my mind has been very messy, in my mind constantly. Always feel oneself should go to do something, or write something. Twenty years of life trajectory deeply shallow, suddenly feel something, do it.　 　 一字開頭的年齡已經(jīng)到了尾聲。總覺得自己自己似乎應(yīng)該去做點(diǎn)什么，或者寫點(diǎn)什么。The end of our life, and can meet many things really do?　 　 而窮盡我們的一生，又能遇到多少事情是真正地非做不可？During my childhood, think lucky money and new clothes are necessary for New Year, but as the advance of the age, will be more and more found that those things are optional。t really grow up, it seems is not so important。t want to give vent to out your inner voice can be in the high school children of the feelings in a period, but was eventually infarction when graduation party in the throat, later again stood on the pitch he has sweat profusely, looked at his thrown a basketball hoops, suddenly found himself has already can39。Originally, this world, can produce a chemical reaction to an event, in addition to resolutely, have to do, and time.　 　 原來，這個(gè)世界上，對某個(gè)事件能產(chǎn)生化學(xué)反應(yīng)的，除了非做不可的堅(jiān)決，還有，時(shí)間。s time, your ideas are always special to clear. Want, want, line is clear, as if nothing could shake his. Also once seemed to be determined to do something, but more often is he backed out at last. Dislike his cowardice, finally found that there are a lot of love, there are a lot of miss, like shadow really have been doomed. Those who do, just green years oneself give oneself an arm injection, or is a selfrighteous spiritual.　 　 一個(gè)人的時(shí)候，自己的想法總是特別地清晰。也曾經(jīng)好像已經(jīng)下定了決心去做某件事，但更多的時(shí)候是最后又打起了退堂鼓。那些曾經(jīng)所謂的非做不可，只是青蔥年華里自己給自己注射的一支強(qiáng)心劑，或者說，是自以為是的精神寄托罷了。 Those were broken into various shapes of stationery。 Have declared the end of the encounter that haven39。突然想到那件藍(lán)格子襯衫；那些被折成各種各樣形狀的信紙；那段從街角深巷伊始的友誼；還有那場還沒有開始就宣告了終結(jié)的邂逅計(jì)劃……那些年那些天的非做不可，終于和青春一樣，都將在我們的人生中謝幕。ll be traveling fast, so despite the distance, it will not be like diving into the deep end of a pool. It will be like he is diving into the shallow end. Skydiver preps for the big jumpWhen he jumps, he is expected to reach the speed of sound 690 mph (1,110 kph) in less than 40 seconds. Like hitting the top of the water, he will begin to slow as he approaches the more dense air closer to Earth. But this will not be enough to stop him pletely.攀枝花市體育公園項(xiàng)目可行性研究報(bào)告34If he goes too fast or spins out of control, he has a stabilization parachute that can be deployed to slow him down. His team hopes it39。t. Baumgartner still will free fall at a speed that would cause you and me to pass out, and no parachute is guaranteed to work higher than 25,000 feet (7,620 meters).cause ther