商业开发项目策划财务分析表汇编
《商业开发项目策划财务分析表汇编》由会员分享,可在线阅读,更多相关《商业开发项目策划财务分析表汇编(8页珍藏版)》请在装配图网上搜索。
1、附表一(1)总成本费用估算表单位:万元序号项目年份12345678910生产负荷(%)201001001001001001001001001001外购原材料360.001800.001800.001800.001800.001800.001800.001800.001800.001800.002外购燃料动力10.0050.0050.0050.0050.0050.0050.0050.0050.0050.003工资及福利费14.0070.0070.0070.0070.0070.0070.0070.0070.0070.004修理费10.0010.0010.0010.0010.0010.0010.00
2、10.0010.0010.005折旧费205.80205.80205.80205.80205.80205.80205.80205.80205.80205.806摊销费7利息支岀-14.00-52.618技术开发研究费9治理费8.0040.0040.0040.0040.0040.0040.0040.0040.0040.0010销售费11土地使用费11总成本费用607.802161.802123.192175.802175.802175.802175.802175.802175.802175.8011.1固定成本223.80255.80255.80255.80255.80255.80255.802
3、55.80255.80255.8011.2可变成本384.001906.001867.391920.001920.001920.001920.001920.001920.001920.0012经营成本402.001970.001970.001970.001970.001970.001970.001970.001970.001970.00附表一(2)总成本费用估算表单位:万元序号项目年份11121314151617181920合计生产负荷(%)1001001001001001001001001001001外购原材料1800.001800.001800.001800.001800.001800.0
4、01800.001800.001800.001800.0034560.002外购燃料动力50.0050.0050.0050.0050.0050.0050.0050.0050.0050.00960.003工资及福利费70.0070.0070.0070.0070.0070.0070.0070.0070.0070.001344.004修理费10.0010.0010.0010.0010.0010.0010.0010.0010.0010.00200.005折旧费205.80205.80205.80205.80205.80205.80205.80205.80205.80205.804116.006摊销费7
5、利息支岀-66.618技术开发研究费9治理费40.0040.0040.0040.0040.0040.0040.0040.0040.0040.00768.0010销售费11土地使用费11总成本费用2175.802175.802175.802175.802175.802175.802175.802175.802175.802175.8041881.3911.1固定成本255.80255.80255.80255.80255.80255.80255.80255.80255.80255.805084.0011.2可变成本1920.001920.001920.001920.001920.001920.00
6、1920.001920.001920.001920.0036797.3912经营成本1970.001970.001970.001970.001970.001970.001970.001970.001970.001970.0037832.00单位:万元附表二(1)序号项目年份12345678910生产负荷(%)201001001001001001001001001001销售收入643.203216.003216.003216.003216.003216.003216.003216.003216.003216.002销售税金及附加35.38176.88176.88176.88176.88176.8
7、8176.88176.88176.88176.883总成本费用607.802161.802123.192175.802175.802175.802175.802175.802175.802175.804利润总额0.02877.32915.93863.32863.32863.32863.32863.32863.32863.325弥补往常年度亏损6应纳所得税额0.02877.32915.93863.32863.32863.32863.32863.32863.32863.327所得税0.01289.51302.26284.90284.90284.90284.90284.90284.90284.908
8、税后利润0.02587.80613.67578.42578.42578.42578.42578.42578.42578.429可供分配利润0.02587.80613.67578.42578.42578.42578.42578.42578.42578.4210盈余公积金0.0070.5473.6469.4169.4169.4169.4169.4169.4169.4111应付利润12未分配利润0.01517.26540.03509.01509.01509.01509.01509.01509.01509.0113累计未分配利润0.01517.281057.311566.332075.342584.3
9、53093.373602.384111.394620.41单位:万元附表二(1)序号项目年份11121314151617181920合计生产负荷(%)1001001001001001001001001001001销售收入3216.003216.003216.003216.003216.003216.003216.003216.003216.003216.0061747.202销售税金及附加176.88176.88176.88176.88176.88176.88176.88176.88176.88176.883396.103总成本费用2175.802175.802175.802175.80217
10、5.802175.802175.802175.802175.802175.8041881.394利润总额863.32863.32863.32863.32863.32863.32863.32863.32863.32863.3216469.715弥补往常年度亏损6应纳所得税额863.32863.32863.32863.32863.32863.32863.32863.32863.32863.3216469.717所得税284.90284.90284.90284.90284.90284.90284.90284.90284.90284.905435.008税后利润578.42578.42578.4257
11、8.42578.42578.42578.42578.42578.42578.4211034.719可供分配利润578.42578.42578.42578.42578.42578.42578.42578.42578.42578.4211034.7110盈余公积金69.4169.4169.4169.4169.4169.4169.4169.4169.4169.411324.1611应付利润12未分配利润509.01509.01509.01509.01509.01509.01509.01509.01509.01509.019710.5413累计未分配利润5129.425638.436147.45665
12、6.467165.477674.498183.508692.519201.539710.549710.54附表三(1)借款还本付息计算表单位:万元附表四(1)财务现金流量表(全部投资部分)单位:序号项目年份12345678910 20合计生产负荷(%)201001001001001001001001001001借款及还本付息1.1年初借款本息累计-205.81-773.70-979.511.1.1本金-205.81-773.70-979.511.1.2建设期利息1.2本年借款1.3本年应计利息-14.00-52.61-66.611.4本年还本205.81567.89-773.701.5本年付息
13、-14.00-52.61-66.612偿还能力205.81567.89583.82562.11562.11562.11562.11562.11562.116183.2010913.382.1未分配利润0.01362.09378.02356.31356.31356.31356.31356.31356.313919.404116.002.2折旧205.80205.80205.80205.80205.80205.80205.80205.80205.802263.804116.003本年节余资金1357.52562.11562.11562.11562.11562.11562.116183.201091
14、3.384累计节余资金1357.521919.632481.743043.853605.964168.074730.1810913.3810913.38万元序号项目年份12345678910生产负荷(%)20100100100100100100100100100现金流入643.203216.003216.003216.003216.003216.003216.003216.003216.003216.001产品销售收入643.203216.003216.003216.003216.003216.003216.003216.003216.003216.002回收固定资产余值3回收流淌资金现金流岀
15、5721.062979.182449.142431.782431.782431.782431.782431.782431.782431.784固定资产投资5145.005流淌资金138.68542.796经营成本402.001970.001970.001970.001970.001970.001970.001970.001970.001970.007销售税金及附加35.38176.88176.88176.88176.88176.88176.88176.88176.88176.888所得税0.01289.51302.26284.90284.90284.90284.90284.90284.9028
16、4.909所得税后净现金流量-5077.86236.82766.86784.22784.22784.22784.22784.22784.22784.2210所得税后累计净现金流量-5077.86-4841.05-4074.18-3289.96-2505.74-1721.51-937.29-153.06631.161415.3911所得税前净现金流量-5077.86526.331069.121069.121069.121069.121069.121069.121069.121069.1212所得税前累计净现金流量-5077.86-4551.53-3482.41-2413.29-1344.17-2
17、75.05794.071863.192932.314001.43附表四(2)财务现金流量表(全部投资部分)单位:万元序号项目年份11121314151617181920合计生产负荷(%)100100100100100100100100100100现金流入3216.003216.003216.003216.003216.003216.003216.003216.003216.004926.4763457.671产品销售收入3216.003216.003216.003216.003216.003216.003216.003216.003216.003216.0061747.202回收固定资产余值1
18、029.001029.003回收流淌资金681.47681.47现金流岀2431.782431.782431.782431.782431.782431.782431.782431.782431.782431.7852489.574固定资产投资5145.005流淌资金681.476经营成本1970.001970.001970.001970.001970.001970.001970.001970.001970.001970.0037832.007销售税金及附加176.88176.88176.88176.88176.88176.88176.88176.88176.88176.883396.108所得
19、税284.90284.90284.90284.90284.90284.90284.90284.90284.90284.905435.009所得税后净现金流量784.22784.22784.22784.22784.22784.22784.22784.22784.222494.6910968.1010所得税后累计净现金流量2199.612983.843768.064552.285336.516120.736904.967689.188473.4110968.1010968.1011所得税前净现金流量1069.121069.121069.121069.121069.121069.121069.121069.121069.122779.5916403.1012所得税前累计净现金流量5070.556139.677208.798277.919347.0310416.1511485.2712554.3913623.5116403.1016403.10
- 温馨提示:
1: 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
2: 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
3.本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
5. 装配图网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。