項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)案例

上傳人:hjk****65 文檔編號(hào):253442274 上傳時(shí)間:2024-12-16 格式:XLS 頁(yè)數(shù):9 大小:44.50KB
收藏 版權(quán)申訴 舉報(bào) 下載
項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)案例_第1頁(yè)
第1頁(yè) / 共9頁(yè)
項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)案例_第2頁(yè)
第2頁(yè) / 共9頁(yè)
項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)案例_第3頁(yè)
第3頁(yè) / 共9頁(yè)

下載文檔到電腦,查找使用更方便

15 積分

下載資源

還剩頁(yè)未讀,繼續(xù)閱讀

資源描述:

《項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)案例》由會(huì)員分享,可在線(xiàn)閱讀,更多相關(guān)《項(xiàng)目經(jīng)濟(jì)評(píng)價(jià)案例(9頁(yè)珍藏版)》請(qǐng)?jiān)谘b配圖網(wǎng)上搜索。

1、序號(hào)項(xiàng)目合計(jì)計(jì)算期451營(yíng)業(yè)收入 540,960.0029,440.0033,120.002營(yíng)業(yè)稅金及附加36,750.002,000.002,250.003總成本費(fèi)用376,363.6724,181.0025,697.934補(bǔ)貼收入0.000.000.005利潤(rùn)總額(1-2-3+4)127,846.333,259.005,172.076彌補(bǔ)以前年度虧損0.000.000.007應(yīng)納稅所得額(5-6)127,846.333,259.005,172.078所得稅31,961.58814.751,293.029凈利潤(rùn)(5-8)95,884.752,444.253,879.0510期初未分配利潤(rùn)0.

2、000.000.0011可供分配的利潤(rùn)(9+10)95,884.752,444.253,879.0512提取法定盈余公積金(9*10%)9,588.47244.43387.9113可供投資者分配的利潤(rùn)(11-12)86,296.272,199.833,491.1514應(yīng)付優(yōu)先股股利0.000.000.0015提取任意盈余公積0.000.000.0016應(yīng)付普通股股利86,296.272,199.833,491.1517各投資方利潤(rùn)分配67,495.52249.12450.95其中:A公司40,497.31149.47270.57 B公司26,998.2199.65180.3818未分配利潤(rùn)0.

3、000.000.0019息稅前利潤(rùn)146,706.007,084.008,582.0020息稅折舊攤銷(xiāo)前利潤(rùn)190,206.009,984.0011,482.00說(shuō)明:第17行解讀第4年償還借款本金4850.71,2199.83+2780+120-4850.71=249.12(萬(wàn)元)可供投資者分配。第5年償還借款本金5940.20,3491.15+2780+120-5940.20=450.95(萬(wàn)元)可供投資者分配。第6年償還借款本金7091.74,4856.01+2780+120-7091.74=664.27(萬(wàn)元)可供投資者分配。第7年償還借款本金7495.61,5334.70+2780+

4、120-7495.61=739.09(萬(wàn)元)可供投資者分配。第8年償還借款本金7922.50,5840.66+2780+120-7922.50=818.16(萬(wàn)元)可供投資者分配。第9年償還借款本金1349.24,用折舊償還即可,所以當(dāng)年全部分配。為什么折舊和攤銷(xiāo)可以用來(lái)償還借款本金?銷(xiāo)銷(xiāo)售售收收入入-經(jīng)經(jīng)營(yíng)營(yíng)成成本本-折折舊舊-攤攤銷(xiāo)銷(xiāo)-利利息息-銷(xiāo)銷(xiāo)售售稅稅金金及及附附加加-所所得得稅稅=稅稅后后利利潤(rùn)潤(rùn)銷(xiāo)銷(xiāo)售售收收入入-經(jīng)經(jīng)營(yíng)營(yíng)成成本本-利利息息-銷(xiāo)銷(xiāo)售售稅稅金金及及附附加加-所所得得稅稅=企企業(yè)業(yè)持持有有的的現(xiàn)現(xiàn)金金=稅稅后后利利潤(rùn)潤(rùn)+折折舊舊+攤攤銷(xiāo)銷(xiāo)19行息稅前利潤(rùn)第4年=3259

5、+360+3465=7084(萬(wàn)元)第5年=5172.07+430+2979.93=8582(萬(wàn)元)第6年=7194.09+500+2385.91=10080(萬(wàn)元)第7年=7903.26+500+1676.74=10080(萬(wàn)元)第8年=8652.83+500+927.17=10080(萬(wàn)元)第9年=9445.08+500+134.92=10080(萬(wàn)元)第10-18年=9580+500=10080(萬(wàn)元)20行息稅折舊攤銷(xiāo)前利潤(rùn)第4年=7084+2780+120=9984(萬(wàn)元)第5年=8582+2780+120=11482(萬(wàn)元)第6年=10080+2780+120=12980(萬(wàn)元)第

6、7年=10080+2780+120=12980(萬(wàn)元)第8年=10080+2780+120=12980(萬(wàn)元)第9年=10080+2780+120=12980(萬(wàn)元)第10-18年=10080+2780+120=12980(萬(wàn)元)6789101836,800.0036,800.0036,800.0036,800.0036,800.002,500.002,500.002,500.002,500.002,500.0027,105.9126,396.7425,647.1724,854.9224,720.000.000.000.000.000.007,194.097,903.268,652.839,4

7、45.089,580.000.000.000.000.000.007,194.097,903.268,652.839,445.089,580.001,798.521,975.822,163.212,361.272,395.005,395.575,927.456,489.627,083.817,185.000.000.000.000.000.005,395.575,927.456,489.627,083.817,185.00539.56592.74648.96708.38718.504,856.015,334.705,840.666,375.436,466.500.000.000.000.000

8、.000.000.000.000.000.004,856.015,334.705,840.666,375.436,466.50664.27739.09818.166,375.436,466.50398.56443.45490.903,825.263,879.90265.71295.64327.262,550.172,586.600.000.000.000.000.0010,080.0010,080.0010,080.0010,080.0010,080.0012,980.0012,980.0012,980.0012,980.0012,980.00計(jì)算期第4年償還借款本金4850.71,2199.

9、83+2780+120-4850.71=249.12(萬(wàn)元)可供投資者分配。第5年償還借款本金5940.20,3491.15+2780+120-5940.20=450.95(萬(wàn)元)可供投資者分配。第6年償還借款本金7091.74,4856.01+2780+120-7091.74=664.27(萬(wàn)元)可供投資者分配。第7年償還借款本金7495.61,5334.70+2780+120-7495.61=739.09(萬(wàn)元)可供投資者分配。第8年償還借款本金7922.50,5840.66+2780+120-7922.50=818.16(萬(wàn)元)可供投資者分配。銷(xiāo)銷(xiāo)售售收收入入-經(jīng)經(jīng)營(yíng)營(yíng)成成本本-利利息息

10、-銷(xiāo)銷(xiāo)售售稅稅金金及及附附加加-所所得得稅稅=企企業(yè)業(yè)持持有有的的現(xiàn)現(xiàn)金金=稅稅后后利利潤(rùn)潤(rùn)+折折舊舊+攤攤銷(xiāo)銷(xiāo)序號(hào)項(xiàng)目合計(jì)計(jì)算期121現(xiàn)金流入641,072.001.1 營(yíng)業(yè)收入540,960.001.2 增值稅銷(xiāo)項(xiàng)稅額91,962.001.3 補(bǔ)貼收入0.001.4 回收固定資產(chǎn)余值1,150.001.5 回收流動(dòng)資金7,000.002現(xiàn)金流出489,716.0013,000.0017,000.002.1 建設(shè)投資44,000.0013,000.0017,000.002.2 流動(dòng)資金7,000.002.3 經(jīng)營(yíng)成本314,004.002.4 投入物的進(jìn)項(xiàng)稅額47,200.002.5 應(yīng)繳增

11、值稅40,762.002.6 營(yíng)業(yè)稅金及附加36,750.002.7 維持運(yùn)營(yíng)投資0.003所得稅前凈現(xiàn)金流量(1-2)151,356.00-13,000.00-17,000.004累計(jì)所得稅前凈現(xiàn)金流量-13,000.00-30,000.005調(diào)整所得稅36,676.506所得稅后凈現(xiàn)金流量114,679.50-13,000.00-17,000.007累計(jì)所得稅后凈現(xiàn)金流量-13,000.00-30,000.00計(jì)算指標(biāo):項(xiàng)目投資財(cái)務(wù)內(nèi)部收益率(%)(所得稅前):20.76%項(xiàng)目投資財(cái)務(wù)內(nèi)部收益率(%)(所得稅后):16.96%項(xiàng)目投資財(cái)務(wù)凈現(xiàn)值(所得稅前):34260.71(萬(wàn)元)項(xiàng)目投資

12、財(cái)務(wù)凈現(xiàn)值(所得稅后):20603.55(萬(wàn)元)項(xiàng)目投資回收期(所得稅前):6.97(年)項(xiàng)目投資回收期(所得稅后):7.82(年)5調(diào)整所得稅=息稅前利潤(rùn)*25%(利潤(rùn)表19行:息稅前利潤(rùn))19息稅前利潤(rùn)146,706.007,084.008,582.00調(diào)整所得稅36,676.501,771.002,145.50稅前財(cái)務(wù)內(nèi)部收益率、財(cái)務(wù)凈現(xiàn)值計(jì)算過(guò)程稅前NCFi=18%FNPV1-13,000.000.8475-11,017.50002-17,000.000.7182-12,209.40003-14,000.000.6086-8,520.400046,788.000.51583,501.2

13、504512,378.000.43715,410.4238612,280.000.37044,548.51207-1712,980.001.724622,385.07961821,130.000.05081,073.40405,171.3698FIRR=20%+0.76%=20.76%投資回收期=6+12554/12980=6.97年稅后財(cái)務(wù)內(nèi)部收益率、財(cái)務(wù)凈現(xiàn)值計(jì)算過(guò)程稅后NCFi=18%FNPV1-13,000.000.8475-11,017.50002-17,000.000.7182-12,209.40003-14,000.000.6086-8,520.400045,017.000.51

14、582,587.7686510,232.500.43714,472.625869,760.000.37043,615.10407-1710,460.001.724618,039.13191818,610.000.0508945.3880-2,087.2817投資回收期=7+8530.5/10460=7.82年FIRR=15%+0.656*0.03=16.96%3456734,444.0038,750.0043,056.0043,056.0029,440.0033,120.0036,800.0036,800.005,004.005,630.006,256.006,256.000.000.000.

15、000.0014,000.0027,656.0026,372.0030,776.0030,076.0014,000.005,600.00700.00700.0017,456.0019,388.0021,320.0021,320.002,600.003,000.003,200.003,200.000.001,034.003,056.003,056.002,000.002,250.002,500.002,500.000.000.000.000.00-14,000.006,788.0012,378.0012,280.0012,980.00-44,000.00-37,212.00-24,834.00-

16、12,554.00426.001,771.002,145.502,520.002,520.00-14,000.005,017.0010,232.509,760.0010,460.00-44,000.00-38,983.00-28,750.50-18,990.50-8,530.5010,080.0010,080.0010,080.0010,080.0010,080.002,520.002,520.002,520.002,520.002,520.00i=20%FNPVi=22%FNPVi=10%0.8333-10,832.90000.8197-10,656.10000.90910.6944-11,

17、804.80000.6719-11,422.30000.82640.5787-8,101.80000.5507-7,709.80000.75130.48233,273.85240.45143,064.10320.68300.40194,974.71820.36704,542.72600.62090.33494,112.57200.30333,724.52400.56451.449118,809.91241.223915,886.69993.66650.0376794.48800.0279589.52700.17991,226.0430-1,980.6199計(jì)算期稅前財(cái)務(wù)內(nèi)部收益率、財(cái)務(wù)凈現(xiàn)值計(jì)

18、算過(guò)程i=15%FNPV年年份份稅稅后后NCFNCFi=10%i=10%0.8696-11,304.80001 1-13,000.00-13,000.000.90910.90910.7561-12,853.70002 2-17,000.00-17,000.000.82640.82640.6575-9,205.00003 3-14,000.00-14,000.000.75130.75130.57182,868.72064 45,017.005,017.000.68300.68300.49725,087.59905 510,232.5010,232.500.62090.62090.43234,21

19、9.24806 69,760.009,760.000.56450.56452.262523,666.04827-177-1710,460.0010,460.003.66653.66650.08081,503.6880181818,610.0018,610.000.17990.17993,981.8038稅后財(cái)務(wù)內(nèi)部收益率、財(cái)務(wù)凈現(xiàn)值計(jì)算過(guò)程8910 171843,056.0043,056.0043,056.0051,206.0036,800.0036,800.0036,800.0036,800.006,256.006,256.006,256.006,256.000.000.000.000.00

20、1,150.007,000.0030,076.0030,076.0030,076.0030,076.0021,320.0021,320.0021,320.0021,320.003,200.003,200.003,200.003,200.003,056.003,056.003,056.003,056.002,500.002,500.002,500.002,500.000.000.000.000.0012,980.0012,980.0012,980.0021,130.0013,406.0026,386.00130,226.00151,356.002,520.002,520.002,520.002,

21、520.0010,460.0010,460.0010,460.0018,610.001,929.5012,389.5096,069.50114,679.50FNPV稅稅前前NCFNCFi=10%i=10%FNPVFNPV-11,818.3000-13,000.00-13,000.000.90910.9091-11,818.3000-11,818.3000-14,048.8000-17,000.00-17,000.000.82640.8264-14,048.8000-14,048.8000-10,518.2000-14,000.00-14,000.000.75130.7513-10,518.20

22、00-10,518.20004,636.20406,788.006,788.000.68300.68304,636.20404,636.20407,685.500212,378.0012,378.000.62090.62097,685.50027,685.50026,932.060012,280.0012,280.000.56450.56456,932.06006,932.060047,590.961712,980.0012,980.003.66653.666547,590.961747,590.96173,801.287021,130.0021,130.000.17990.17993,801.28703,801.287034,260.712934,260.712934,260.7129FNPVFNPV-11,818.3000-11,818.3000-14,048.8000-14,048.8000-10,518.2000-10,518.20003,426.61103,426.61106,353.35936,353.35935,509.52005,509.520038,351.422138,351.42213,347.93903,347.939020,603.551420,603.5514

展開(kāi)閱讀全文
溫馨提示:
1: 本站所有資源如無(wú)特殊說(shuō)明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請(qǐng)下載最新的WinRAR軟件解壓。
2: 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請(qǐng)聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶(hù)所有。
3.本站RAR壓縮包中若帶圖紙,網(wǎng)頁(yè)內(nèi)容里面會(huì)有圖紙預(yù)覽,若沒(méi)有圖紙預(yù)覽就沒(méi)有圖紙。
4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
5. 裝配圖網(wǎng)僅提供信息存儲(chǔ)空間,僅對(duì)用戶(hù)上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對(duì)用戶(hù)上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對(duì)任何下載內(nèi)容負(fù)責(zé)。
6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容,請(qǐng)與我們聯(lián)系,我們立即糾正。
7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時(shí)也不承擔(dān)用戶(hù)因使用這些下載資源對(duì)自己和他人造成任何形式的傷害或損失。

相關(guān)資源

更多
正為您匹配相似的精品文檔
關(guān)于我們 - 網(wǎng)站聲明 - 網(wǎng)站地圖 - 資源地圖 - 友情鏈接 - 網(wǎng)站客服 - 聯(lián)系我們

copyright@ 2023-2025  zhuangpeitu.com 裝配圖網(wǎng)版權(quán)所有   聯(lián)系電話(huà):18123376007

備案號(hào):ICP2024067431號(hào)-1 川公網(wǎng)安備51140202000466號(hào)


本站為文檔C2C交易模式,即用戶(hù)上傳的文檔直接被用戶(hù)下載,本站只是中間服務(wù)平臺(tái),本站所有文檔下載所得的收益歸上傳人(含作者)所有。裝配圖網(wǎng)僅提供信息存儲(chǔ)空間,僅對(duì)用戶(hù)上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對(duì)上載內(nèi)容本身不做任何修改或編輯。若文檔所含內(nèi)容侵犯了您的版權(quán)或隱私,請(qǐng)立即通知裝配圖網(wǎng),我們立即給予刪除!