您的当前位置:首页正文

可行性研究表格--利润计算表

2020-09-11 来源:帮我找美食网
单位:万

序号1234567891011

项 目产品营业收

营业税金及

附加总成本费用利润总额所得税税后利润奖励及福利

基金盈余公积金盈余公益金可供分配利

润未分配利润累计未分配

利润

合 计2512000.007496.212170128.23334375.5686852.15247523.420.0024752.340.00222771.07222771.07

000

-11729.72-11729.72-11729.72

2839.062839.06-8890.66

22520.4122520.4113629.75

21736.7521736.7535366.50

-1303.30

315.45

2502.27

2415.19

-13033.02

建设试产12

生产期

1.0032000.000.00

2.0080000.000.00

3.00240000.00236.31

4.00240000.00515.28

45033.02

-13033.02

75793.98

4206.021051.503154.51

206400.12

33363.578340.8925022.68

207282.12

32202.598050.6524151.95

每件800元,产能100%为100万件

9.4608

9.7232

位:万元5.00240000.00696.62

6.00240000.00864.00

7.00240000.00864.00

8.00240000.00864.00

9.00240000.00864.00

10.00240000.00864.00

11.00240000.00864.00

12.00240000.00864.00

205812.12

33491.268372.8225118.45

205014.12

34121.888530.4725591.41

204132.12

35003.888750.9726252.91

204132.12

35003.888750.9726252.91

204132.12

35003.888750.9726252.91

204132.12

35003.888750.9726252.91

204132.12

35003.888750.9726252.91

204132.12

35003.888750.9726252.91

2511.842559.142625.292625.292625.292625.292625.292625.29

22606.6022606.6057973.11

23032.2723032.2781005.37

23627.6223627.62104632.99

23627.6223627.62128260.61

23627.6223627.62151888.22

23627.6223627.62175515.84

23627.6223627.62199143.46

23627.6223627.62222771.07

因篇幅问题不能全部显示,请点此查看更多更全内容