【正文】
12000水電費2400264029003300廣告費10000800050005000營業(yè)稅16000180001700016000保險費4500498052005500運輸費5000500050005000采購費80000800008000080000工資支出41700430004500048000其他費用12300131001400017000總計1833018672018610191802010年投資費用預(yù)測表(單位:元)投資成本項目預(yù)測所需費用第一季第二季第三季第四季場地租賃費用12000120001200012000水電費2630287030123310廣告費5000500045004500營業(yè)稅16000168801830019500保險費5600580060006300運輸費5000500050005000采購費120000150000170000190000工資支出48900534205600058000其他費用17000170001700017000總計2321302679702918123156102011年投資費用預(yù)測表(單位:元)投資成本項目預(yù)測所需費用第一季第二季第三季第四季場地租賃費用12000120001200012000水電費3310320031003000廣告費4500450045004500營業(yè)稅20050230002800032000保險費5500600072008200運輸費5000500050005000采購費200000230000280000330000工資支出60000630006500068000其他費用17000170001700017000總計327360363700421800479700利潤表(單位:萬元)第一年第二年第三年第四年第五年薄荷油收入961442845761152營養(yǎng)飼料收入324896192384利潤13602009年資產(chǎn)負債表資產(chǎn)金額(萬元)負債及所有者權(quán)益金額(萬元)流動資產(chǎn):流動負債:應(yīng)收賬款13短期負債存貨8應(yīng)收賬款6貨幣基金11應(yīng)收稅收待攤費用4長期負債:短期借款15長期借款20非流動資產(chǎn):所有者權(quán)益:長期投資30實收資本78固定資產(chǎn)50盈余公積16減:累計折扣10未分配利潤 負10資產(chǎn)總計141所有者權(quán)益總計141根據(jù)上述數(shù)據(jù),企業(yè)只要抓住機會,發(fā)揮優(yōu)勢,克服劣勢,避免威脅,牢牢掌控市場走向,參與國內(nèi)國際競爭,使薄荷生產(chǎn)具有嶺南特色,不斷鏈接拓展薄荷產(chǎn)品上游下游業(yè)務(wù),規(guī)避企業(yè)發(fā)展風險,逐步擴大企業(yè)規(guī)模,使企業(yè)步入良性循環(huán)的發(fā)展路子。結(jié)論薄荷是一種易種植,易收成用途廣泛的經(jīng)濟作物,廣東開發(fā)薄荷的種植基地,形成生產(chǎn)加工銷售服務(wù)一體化的經(jīng)營模式,構(gòu)建產(chǎn)業(yè)鏈,經(jīng)濟收益和社會效益不可估量。薄荷價值,已是一種巨大的財富,潛力巨大。薄荷項目的開發(fā),是一種必然的趨勢,薄荷文化源遠流長,種類繁多,發(fā)展優(yōu)勢、模式、目標、種植基地前景看好。市場和消費者需要薄荷,積極探討薄荷產(chǎn)品系統(tǒng)開發(fā)與管理,提升服務(wù)項目功能水平,提高抗風險意識與能力,實現(xiàn)薄荷產(chǎn)業(yè)的可持續(xù)發(fā)展。[參考文獻] [1]梁呈元,李維林,張涵慶,2003,22(3):9. [2]程啟厚,楊中林,2003,27(5):298. [3]周伯庭,李新中,徐平聲,(Ⅰ).中南藥 學,2004,2(4):238. [4][5]The Savory Mint R amp。 D and Promotion of ProjectsLIAO Xiufeng , PAN MeifenAbstract: The cultivation and products process of mint stands a long history. Based on the analysis of house planting, category, use, and production of mint, we tried to study the strength and weakness of its market development and discuss a series of related items on project development and populization, target responsibility, planting base, core business, procucts process, topic RR, extended products and services, cultural strategy and risk resistance capacity, etc. Futhermore, with the discussion of the article, we endeavor to catch more heeds on how to construct a healthy industrial chain of mint for better production and operation. Key words: savory mint projects。 industrial base。 process。 promotion strategy36 /