資金運用及來源平衡表

資金運用及來源平衡表單位：萬元項目建設期20052006一、投資運用1558.66200（一）固定資產投資1313200（二）無形資產及遞延資產117.06（四）建設期貸款利息52.46（五）鋪底流動資金5（六）預備費用71.14二、資金來源1558.66200（一）國家撥款1、無償2、有償（二）地方配套1001、無償1002、有償（三）國債借款10002001、無償2、有償1000200（四）自籌資金458.661、企業(yè)自籌158.662、農民自籌300三、資金平衡項目產品銷售收入及稅金估算表（增量）單位：萬元時間項目建設與投產期達到設計能力的生產期2006200720082009201020112012201320142015生產負荷（%）40%50%50%50%50%50%50%50%100%100%1產品銷售收入544680680680680680680680136013602.1營業(yè)稅（8%）43.5254.454.454.454.454.454.454.4108.8108.82.2城建稅（3%）1.31.61.61.61.61.61.61.63.33.32.3教育附加費（3%）1.31.61.61.61.61.61.61.61.31.3項目產品總成本費用表單位：萬元項目建設與投產期生產期2006200720082009201020112012201320142015生產負荷%40%50%50%50%50%50%50%50%100%100%1生產成本3053053053053052962962964084081.1直接生產成本1.2直接工資3030303030303030601.3制造費用88888888888888881701701.3.1折舊費818181818181818181811.3.2修理費用1.3.3攤銷費767676767676767676761.3.4其他303030303030303030302管理費用202020202020202020203利息支出606060606060606060604銷售費用5555555510105總成本費用（1+2+3+4）390390390390390381381381498498其中：固定成本85858585858585859090變動成本3054574574574574484484485785786經(jīng)營成本390390390390390381381381498498固定資產折舊及攤銷估算表單位：萬元項目原值折舊率折舊年限折舊攤銷期2006200720082009201020112012201320141工程10136.67%15折舊費67.5767.5767.5767.5767.5767.5767.5767.5767.57凈值965.43897.86830.29762.72695.15627.58560.01492.44424.872設備13710%10折舊費13.713.713.713.713.713.713.713.713.7凈值123.3109.695.982.268.554.841.127.413.73無形資產2703.33%30攤銷費999999999凈值2612522432242152061971881794遞延資產33820%5攤銷費6767676770凈值26920213570合計：原值1758115011501150115011501150115011501150折舊費81.2768.9468.9468.9468.9468.9468.9468.9468.94攤銷費76767676779999凈值1613.061468.121323.181178.241033.3964.36895.42826.48757.54項目損益表單位：萬元序號年份投產期達到設立能力的生產期項目20062007200820092010201120122013201420151產品銷售收入544680680680680680680680136013602銷售稅金及附加46575757575757571151153總成本費用3903903903903903903903905785784利潤總額1082332332332332332332336676675所得稅35777777777777772202206稅后利潤731561561561561561561564474477可供分配利潤731561561561561561561564474477.1盈余公積金7.2應會利潤7.3未分配利潤731561561561561561561564474477.4累計未分配利潤732293855416978631019101914661913項目增量現(xiàn)金流量表（全部投資）單位：萬元序號年份2006200720082009201020112012201320142015項目生產負荷（%）40%50%50%50%50%50%50%50%100%100%1現(xiàn)金流入664680680680680680680680136013601.1產品銷售（營業(yè)）收入544680680680680680680680136013601.2回收固定資產余值1201.3回收流動資金2現(xiàn)金流出2158.525245245245245245245249139132.1固定資產投資1565.462.2無形資產及遞延資產投資117.062.3流動資金52.4經(jīng)營成本3903903903903903903903905785782.5銷售稅金及附加45575757575757571151152.6所得稅35777777777777772202203凈現(xiàn)金流量-1494.521561561561561561561564474474累計凈現(xiàn)金流量-1494.521561561561561561561564474475所得稅前凈現(xiàn)流量-1529.522232232232232232232236676676累計所得稅前凈現(xiàn)金流量-1529.52223223223223223223223667667789所得稅所得稅計算指標FIRR18.73%11.29%329.44220.67（ic=100%）投資回收期5.868.85（含建設期1年）項目借款本息償表單位：萬元序號年份利率2007200820092010201120122013201420152016項目國債借款12005%上年本息結轉1260997.5724.5441147本年應計利息6047.534.5217本年償還本金250260270280147本年支付利息6047.534.5217財政有償資金的償還本金償還償還借款的資金來源利潤110120130140147折舊額70707070攤銷額70707070償還借款的資金來源合計（2.1+2.2+2.3）250260270280140償還借款后的金額950690420140敏感性分析表（所得稅