《[财务管理财务知识 ]经济效益分析模板精编》由会员分享，可在线阅读，更多相关《[财务管理财务知识 ]经济效益分析模板精编（13页珍藏版）》请在金锄头文库上搜索。
1、财务管理财务知识经济效益分析模板产品销售收入及税金达产年可实现产品销售收入XXXXX万元，年上缴产品销售税金及附加XXX万元，应缴增值税XXXXX万元。产品销售收入与销售税金及附加估算见表8-2。8.1.3总成本费用估算外购原辅材料估算本项目产品的主要原材料为注塑件、五金件、电子元器件、灯管等。辅料为焊锡、助焊剂及白胶等。预计达产年合计年外购原辅材料费为XXXXX万元。见表8-3。外购燃料及动力费估计预计达产年外购燃料及动力费为114.80万元，见表8-3。人员工资及福利费估算本项目定员1500人，年工资福利费支出为2,532.60万元。修理费本项目修理费按固定资产原值的2%估计。折旧费和摊销
2、费本项目折旧方法采用直线折旧法，设备折旧按10年计，残值率分别为5%和3%。详见表8-4。技术研发费技术研发费用按销售收入的2%估计。其它费用其它费用包括其它制造费用、其它管理费用和其它销售费用。其它制造费用按产品销售收入的3%估计；其它管理费用按管理技术员定额数3万元/人估计。其它销售费用按产品销售收入的4%估计。财务费用本项目达产年总成本费用为XXX万元，其中：可变成本XXX万元，固定成本XXX万元；年经营成本为XXX万元。总成本费用估算见表8-3。8.1.4利润估算该项目实施后，达产年可实现总产值20,000.00万元，年利润总额为2179.52万元，年上缴税金2119.30万元，年税后
3、利润1634.64万元（详见表8-5）。计算期内年均利润总额1875.12万元。总投资收益率ROI为75%。由上述指标可以看出，项目具有很好的投资收益。8.1.5项目盈利能力分析项目现金流量计算见表8-6。经计算，本项目有关的财务盈利指标如下：项目所得税前财务内部收益率FIRR为29.69%，财务净现值FNPV（ic=10%）为6221.33万元，静态投资回收期为4.30年（含建设期2年）。项目所得税后财务内部收益率为23.69%，财务净现值（ic=10%）为4437.93万元，静态投资回收期为4.62年（含建设期2年）。上述指标表明，本项目能获得较好的投资收益率，项目在财务上是可行的。8.1
4、.6项目偿债能力分析本项目还贷资金来源主要有可供分配利润、折旧与摊销费。按项目最大还款能力计算，本项目可在2.52年（含建设期）内可偿还全部贷款。项目还本付息情况详见表8-7。8.1.7不确定性分析以设计生产能力利用率来表示项目的盈亏平衡点BEP，即=本项目只要生产能力利用率达到设计生产能力的56.28%就能够保本经营而不发生亏损。表8-2销售收入估算表单位：万元序号项目单位/税率合计3456789101生产负荷70%85%100%100%100%100%100%100%产品销售收入151,000.0014,000.0017,000.0020,000.0020,000.0020,000.002
5、0,000.0020,000.0020,000.001.126W以上60,400.005,600.006,800.008,000.008,000.008,000.008,000.008,000.008,000.00产量万支350.00425.00500.00500.00500.00500.00500.00500.00售价元/支16.0016.0016.0016.0016.0016.0016.0016.001.226W以下90,600.008,400.0010,200.0012,000.0012,000.0012,000.0012,000.0012,000.0012,000.00产量万支1,05
6、0.001,275.001,500.001,500.001,500.001,500.001,500.001,500.00售价元/支8.008.008.008.008.008.008.008.001.3销项税17%25,670.002,380.002,890.003,400.003,400.003,400.003,400.003,400.003,400.002销售税金及附加981.4891.00110.50130.00130.00130.00130.00130.00130.002.1城市维护建设税5%545.2750.5561.3972.2272.2272.2272.2272.2272.222.
7、2教育费附加3%327.1630.3336.8343.3343.3343.3343.3343.3343.332.3地方教育费附加1%109.0510.1112.2814.4414.4414.4414.4414.4414.443增值税10,905.341,011.091,227.751,444.421,444.421,444.421,444.421,444.421,444.423.1销项税25,670.002,380.002,890.003,400.003,400.003,400.003,400.003,400.003,400.003.2进项税14,764.661,368.911,662.251
8、,955.581,955.581,955.581,955.581,955.581,955.58表8-3总成本费用估算表单位：万元序号项目单位/税率合计345678910生产负荷70%85%100%100%100%100%100%100%1外购原辅材料、包装材料费85,828.407,957.609,662.8011,368.0011,368.0011,368.0011,368.0011,368.0011,368.001.1原、辅材料85,088.507,889.009,579.5011,270.0011,270.0011,270.0011,270.0011,270.0011,270.001.2
9、包装物739.9068.6083.3098.0098.0098.0098.0098.0098.00进项税17%14,590.831,352.791,642.681,932.561,932.561,932.561,932.561,932.561,932.562外购燃料及动力费866.7480.3697.58114.80114.80114.80114.80114.80114.80进项税小计143.1213.2716.1118.9618.9618.9618.9618.9618.962.1电761.0470.5685.68100.80100.80100.80100.80100.80100.80进项税1
10、7%129.3812.0014.5717.1417.1417.1417.1417.1417.142.2水105.709.8011.9014.0014.0014.0014.0014.0014.00进项税13%13.741.271.551.821.821.821.821.821.823外协加工费211.4019.6023.8028.0028.0028.0028.0028.0028.00进项税17%30.722.853.464.074.074.074.074.074.074人工工资及福利费20,260.802,532.602,532.602,532.602,532.602,532.602,532.6
11、02,532.602,532.605修理费533.5366.6966.6966.6966.6966.6966.6966.6966.696折旧及摊销费1,474.40184.30184.30184.30184.30184.30184.30184.30184.307研发费用3,020.00280.00340.00400.00400.00400.00400.00400.00400.008其它费用12,250.001,190.001,400.001,610.001,610.001,610.001,610.001,610.001,610.008.1其它管理费用1,680.00210.00210.0021
12、0.00210.00210.00210.00210.00210.008.2其它制造费用4,530.00420.00510.00600.00600.00600.00600.00600.00600.008.3销售费用6,040.00560.00680.00800.00800.00800.00800.00800.00800.009财务费用177.9920.1120.7822.8522.8522.8522.8522.8522.8510总成本费用123,973.2212,331.2614,304.5516,246.0616,218.2716,218.2716,218.2716,218.2716,218.2710.1可变成本101,566.949,743.8611,560.4813,377.1013,377.1013,377.1013,377.1013,377.1013,377.1010.2固定成本22,406.282,587.402,744.072,868.962,841.172,841.172,841.172,841.172,841.1711经营成本122,759.4712,107.2514,099.6716,092.0916,092.0916,092.0916,092
