建設(shè)10萬(wàn)立方米加氣混凝土砌塊生產(chǎn)線可行性研究報(bào)告-閱讀頁(yè)
2025-02-02 21:41本頁(yè)面
【正文】 7636104763016373增值稅附加3777775670101所得稅285454545454432630793公益金71414141414112162054凈現(xiàn)金流量9601171173623623623622896499043625累計(jì)凈現(xiàn)金流9608434811192436059673863436206折舊系數(shù)（Ic）0．9090．8260．7510．6830．6210．5640．5130．21807現(xiàn)值97272247224204186992109014588累計(jì)現(xiàn)值87377650425733171357134914580計(jì)算指標(biāo)：財(cái)務(wù)內(nèi)部收益率（%）：（年）：財(cái)務(wù)凈現(xiàn)值（萬(wàn)元）：1458（Ic=10%）動(dòng)態(tài)投資回收期（年）：5.表二：序號(hào)項(xiàng)目建設(shè)期投 產(chǎn) 期12345678151617合計(jì)1生產(chǎn)負(fù)荷70%100%100%100%100%100%100%100%2現(xiàn)金流入560940120012001200120012009600134818448產(chǎn)品銷售收入840120012001200120012009600120017640回收固定資產(chǎn)48048回收流動(dòng)資金1000100固定資金貸款560560流動(dòng)資金貸款1001003現(xiàn)金流出9607238441502844844844675295514268 固定資產(chǎn)投資4000400貸款投資560560貸流動(dòng)資金100100經(jīng)營(yíng)成本5857637637637637636104763011267增值稅附加3777775670101所得稅285454545454432630793公益金71414141414112160205貸款投資還本息658658流動(dòng)資金貸款付息666665469031流動(dòng)資金貸款還本1001004凈現(xiàn)金流量4002173563023563563562848393041805累積凈現(xiàn)金流量4001831731292275839393787418006折現(xiàn)系數(shù)（Ic）0．9090．7510．6830．6210．5640．5130．21807現(xiàn)值36417926720622120118397486015418累計(jì)現(xiàn)值3641858212497298481145515410計(jì)算指標(biāo)：財(cái)務(wù)內(nèi)部收益率（%）：45靜態(tài)投資回收期（年）：財(cái)務(wù)凈現(xiàn)值（萬(wàn)元）：1541（Ic=10%）動(dòng)態(tài)投資回收期（年）：表三：序號(hào)項(xiàng) 目合計(jì)123451516171資金來(lái)源744396034742442446646241．1利潤(rùn)總合532318636336339934181．2折舊費(fèi)912616161671581．3長(zhǎng)期借款5605601．4短期借款1001001．5自有資金4004001．6回收固定資產(chǎn)余值48481．7回收流動(dòng)資金1001002資金運(yùn)用2900960135747328141852．1固定資產(chǎn)投資9609602．2流動(dòng)資金1001002．3建設(shè)期利息84666662．4所得稅793285454954632．5公益金20571414154162．6長(zhǎng)期借款還本息6586582．7短期借款還本金1001003盈余資金4543021235030838504394累進(jìn)盈余資金021256225441044543表四：損 益 表序號(hào)項(xiàng)目合計(jì)12345151617產(chǎn)量計(jì)算147710101101001產(chǎn)品銷售收入176408401200120013200120002總成本費(fèi)用12223651830830913078203應(yīng)交增值稅00000004城建稅教育附10137777705利潤(rùn)總額5323186363363399341806所得稅7932854545946307稅后利潤(rùn)4530158309309339935508可供分配利潤(rùn)4530158309309339935509盈余公積金45516313134136010公益金2057141415416011未分配利潤(rùn)38701352642642904303012累計(jì)未分配利潤(rùn)13539966335673870計(jì)算指標(biāo)：投資利潤(rùn)率（%）：投資利稅率（%）：表五：借款還本付息預(yù)測(cè)表單位：萬(wàn)元序號(hào)建設(shè)開(kāi)始起年份123451514171借款及還本付息1．1年初借款累計(jì)05754101071．2本年借款支用5600001．3本年應(yīng)付利息15312261．4本年還本付息01963251131．4．1還本01653031071．4．2付息0312261．5年末借款累計(jì)5754101071272還款資金來(lái)源2．1利潤(rùn)01352642642．2折舊0616161合計(jì)（1+2）0196325325 an employment tribunal clai Emloyment tribunals sort out disagreements between employers and employees. You may need to make a claim to an employment tribunal if: you don39。Further help. Employment tribunals are less formal than some other courts, but it is still a legal process and you will need to give evidence under an oath or affirmation. Most people find making a claim to an employment tribunal challenging. If you are thinking about making a claim to an employment tribunal, you should get help straight away from one of the organisations listed underDismissal. You can make a claim to an employment tribunal, even if you haven39。appealeddamagesbased agreement. In England and Wales, your solicitor can39。if you win the case.you39。To find your nearest CAB, including those that give advice by , click onEmployment tribunals.The (lack of) air up there Watch m Cay man Islandsbased Webb, the head of Fifa39。s 150th anniversary celebrations and will attend City39。s about how he felt and I would like to speak to him first to find out what his experience was.Uefa hasfor the racist behaviour of their fans durings 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(kāi)頭的年齡已經(jīng)到了尾聲?？傆X(jué)得自己似乎應(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 c
法律信息相關(guān)推薦
鄂ICP備17016276號(hào)-1