|
建设期 |
生产期 |
| |||||
|
1 |
2 |
3 |
4 |
5 |
6 |
7 | |
1 |
年初累计借款 |
|
1035 |
2142.5 |
1714 |
1285.5 |
856.98 |
428.49 |
2 |
本年新增借款 |
1000 |
1000 |
|
|
|
|
|
3 |
本年应计利息 |
35 |
107.45 |
149.97 |
119.98 |
89.983 |
59.989 |
29.994 |
4 |
本年应还本金 |
|
|
428.49 |
428.49 |
428.49 |
428.49 |
428.49 |
5 |
本年应还利息 |
|
|
149.97 |
119.98 |
89.983 |
59.989 |
29.994 |
序号 | 年份 项目 |
投产期 | 达产期 | |||||||
合计 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | ||
1 | 产品销售收入 | 50050 | 5200 | 5850 | 6500 | 6500 | 6500 | 6500 | 6500 | 6500 |
2 | 产品销售税金及附加 | 3303.3 | 343.2 | 386.1 | 429 | 429 | 429 | 429 | 429 | 429 |
3 | 总成本费用 | 27979.11 | 3103.62 | 3373.63 | 3643.63 | 3613.64 | 3583.64 | 3553.65 | 3553.65 | 3553.65 |
3.1 | 经营成本 | 2400 | 2700 | 3000 | 3000 | 3000 | 3000 | 3000 | 3000 | |
3.2 | 折旧费 | 450.32 | 450.32 | 450.32 | 450.32 | 450.32 | 450.32 | 450.32 | 450.32 | |
3.3 | 财务费用 | 83.33 | 83.33 | 83.33 | 83.33 | 83.33 | 83.33 | 83.33 | 83.33 | |
3.31 | 长期借款利息 | 169.972 | 139.977 | 109.983 | 79.9886 | 49.9943 | 20 | 20 | 20 | |
3.32 | 流动资金借款利息 | 149.97 | 119.98 | 89.983 | 59.989 | 29.994 | ||||
4 | 利润总额(1-2-3) | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | |
5 | 所得税(33%) | 18767.59 | 1753.2 | 2090.3 | 2427.4 | 2457.4 | 2487.4 | 2517.4 | 2517.4 | 2517.4 |
6 | 税后利润(4-5) | 6193.303 | 578.55 | 689.79 | 801.03 | 810.93 | 820.83 | 830.73 | 830.73 | 830.73 |
7 | 盈余公积 | 12574.28 | 1174.6 | 1400.5 | 1626.3 | 1646.4 | 1666.5 | 1686.6 | 1686.6 | 1686.6 |
9 | 应付利润 | 1886.142 | 176.19 | 210.07 | 243.95 | 246.96 | 249.98 | 252.99 | 252.99 | 252.99 |
10 | 未分配利润 | 0 | ||||||||
11 |
累计未分配利润累计未分配利润 | 10688.14 | 998.44 998.44 |
1190.4 2188.8 |
1382.4 3571.2 |
1399.5 4970.7 |
1416.5 6387.2 |
1433.6 7820.9 |
1433.6 9254.5 |
1433.6 10688 |
序号 |
年份 /项目 |
建设期 |
生产期 | ||||||||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 | ||
|
生产负荷 |
|
|
80% |
90% |
100% |
100% |
100% |
100% |
100% |
100% |
1 |
现金流入 |
0 |
0 |
5200 |
5850 |
6500 |
6500 |
6500 |
6500 |
6500 |
7939.9 |
1.1 |
产品销售收入 |
|
|
5200 |
5850 |
6500 |
6500 |
6500 |
6500 |
6500 |
6500 |
1.2 |
回收固定资产残值 |
|
|
|
|
|
|
|
|
|
1039.9 |
1.3 |
回收流动资金 |
|
|
|
|
|
|
|
|
|
400 |
2 |
现金流出 |
2000 |
1000 |
3956.666 |
4381 |
4805 |
4784.9 |
4764.8 |
4316.2 |
4316.2 |
4316.2 |
2.1 |
自有资金 |
2000 |
1000 |
|
|
|
|
|
|
|
|
2.2 |
经营成本 |
|
|
2400 |
2700 |
3000 |
3000 |
3000 |
3000 |
3000 |
3000 |
2.3 |
偿还借款 |
|
|
578.46 |
548.5 |
518.47 |
488.48 |
458.48 |
0 |
|
|
2.3.1 |
长期借款本金偿还 |
|
|
428.49 |
428.5 |
428.49 |
428.49 |
428.49 |
|
|
|
2.3.2 |
长期借款利息偿还 |
0 |
0 |
149.97 |
120 |
89.983 |
59.989 |
29.994 |
|
|
|
2.4 |
销售税金及附加 |
|
|
343.2 |
386.1 |
429 |
429 |
429 |
429 |
429 |
429 |
2.5 |
所得税 |
|
|
635.0058 |
746.2 |
857.49 |
867.39 |
877.28 |
887.18 |
887.18 |
887.18 |
3 |
净现金流量 |
-2000 |
-1000 |
1243.334 |
1469 |
1695 |
1715.1 |
1735.2 |
2183.8 |
2183.8 |
3623.7 |
4 |
累计净现金流量 |
-2000 |
-3000 |
-1756.67 |
-287 |
1407.6 |
3122.7 |
4857.9 |
7041.7 |
9225.6 |
12849 |
折现净现金流量 |
-1818.2 |
-826 |
934.117 |
1003 |
1052 |
968.2 |
890.5 |
1019 |
926.2 |
1397 | |
累计折现净现金流量 |
-1818.2 |
-2645 |
-1710.5 |
-707 |
345.4 |
1314 |
2204 |
3223 |
4149 |
5546 |