年产16万套电子设备项目财务分析报告.docx
《年产16万套电子设备项目财务分析报告.docx》由会员分享,可在线阅读,更多相关《年产16万套电子设备项目财务分析报告.docx(48页珍藏版)》请在文库网上搜索。
1、xx集团万元16809.143、xxx有限公司万元9932.674、xxx科技发展公司万元8404.575、xxx科技公司万元5348.366、xxx公司万元4966.347、xxx有限公司万元382.038、xxx科技发展公司万元3132.619、xxx科技公司万元2979.8010、xxx公司万元2292.16区域内行业营业能力分析序号项目单位指标1行业工业增加值万元54588.151.1同期增加值万元49276.181.2增长率10.78%2行业净利润万元16056.662.12016年净利润万元13637.392.2增长率17.74%3行业纳税总额万元18448.953.12016纳税
2、总额万元16162.023.2增长率14.15%42017完成投资万元56921.664.12016行业投资万元19.24%区域内行业市场预测(单位:万元)序号项目2018年2019年2020年1产值218472.37248264.06282118.252利润总额60548.5268805.1478187.663净利润19508.0622168.2525191.194纳税总额17743.8320163.4422913.005工业增加值70204.7179778.0890656.916产业贡献率10.00%14.00%15.53%7企业数量83210151299土建工程投资一览表序号项目占地面积
3、()基底面积()建筑面积()计容面积()投资(万元)1主体生产工程17624.0817624.0836717.1536717.153269.851.1主要生产车间10574.4510574.4522030.2922030.292027.311.2辅助生产车间5639.715639.7111749.4911749.491046.351.3其他生产车间1409.931409.932129.592129.59196.192仓储工程3739.203739.207798.617798.61505.102.1成品贮存934.80934.801949.651949.65126.282.2原料仓储1944.3
4、81944.384055.284055.28262.652.3辅助材料仓库860.02860.021793.681793.68116.173供配电工程199.42199.42199.42199.4214.533.1供配电室199.42199.42199.42199.4214.534给排水工程229.34229.34229.34229.3413.004.1给排水229.34229.34229.34229.3413.005服务性工程2368.162368.162368.162368.16153.385.1办公用房1402.471402.471402.471402.4773.115.2生活服务965
5、.69965.69965.69965.6970.246消防及环保工程668.07668.07668.07668.0748.686.1消防环保工程668.07668.07668.07668.0748.687项目总图工程99.7199.7199.7199.71-135.117.1场地及道路硬化6647.541168.631168.637.2场区围墙1168.636647.546647.547.3安全保卫室99.7199.7199.7199.718绿化工程2128.5274.50合计24927.9848715.0148715.013943.93节能分析一览表序号项目单位指标备注1总能耗吨标准煤154
6、.601.1年用电量千瓦时1242702.921.2年用电量吨标准煤152.731.3年用水量立方米21881.501.4年用水量吨标准煤1.872年节能量吨标准煤51.533节能率20.93%节项目建设进度一览表序号项目单位指标1完成投资万元7716.491.1完成比例59.83%2完成固定资产投资万元5830.072.1完成比例75.55%3完成流动资金投资万元1886.423.1完成比例24.45%人力资源配置一览表序号项目单位指标1一线产业工人工资1.1平均人数人2831.2人均年工资万元4.321.3年工资额万元1196.562工程技术人员工资2.1平均人数人622.2人均年工资万元
7、5.972.3年工资额万元422.763企业管理人员工资3.1平均人数人173.2人均年工资万元7.273.3年工资额万元131.814品质管理人员工资4.1平均人数人334.2人均年工资万元5.334.3年工资额万元177.995其他人员工资5.1平均人数人215.2人均年工资万元4.705.3年工资额万元147.746职工工资总额万元2076.86固定资产投资估算表序号项目单位建筑工程费设备购置及安装费其它费用合计占总投资比例1项目建设投资万元3943.933261.25195.379387.531.1工程费用万元3943.933261.2518091.341.1.1建筑工程费用万元394
8、3.933943.9330.58%1.1.2设备购置及安装费万元3261.253261.2525.29%1.2工程建设其他费用万元2182.352182.3516.92%1.2.1无形资产万元1068.221068.221.3预备费万元1114.131114.131.3.1基本预备费万元638.50638.501.3.2涨价预备费万元475.63475.632建设期利息万元3固定资产投资现值万元9387.539387.53流动资金投资估算表序号项目单位达产年指标第一年第二年第三年第四年第五年1流动资产万元18091.346323.0613334.8018091.3418091.3418091.
9、341.1应收账款万元5427.402170.963799.185427.405427.405427.401.2存货万元8141.103256.445698.778141.108141.108141.101.2.1原辅材料万元2442.33976.931709.632442.332442.332442.331.2.2燃料动力万元122.1248.8585.48122.12122.12122.121.2.3在产品万元3744.911497.962621.433744.913744.913744.911.2.4产成品万元1831.75732.701282.221831.751831.751831.
10、751.3现金eres a sweater for you.( ) 4. What about this cap?D. Yes, I am.( ) 5. Do you like English?E. On Sundays( ) 6. When do you fly a kite? F. All right.( ) 7. Lets go and have a look.G. Oh, its too small.( ) 8. Im cold. H. No, but I can try.( ) 9. Ouch!I. Good night!( )10. Can you play basketball?
11、J. Whats the matter? 九、 阅读理解(共10小题;每小题2分,共20分)A. 根据图意,判断句子正误,正确的在题前括号内打“”,错误的打“”。( ) 1. The family have a picnic on a fine day.( ) 2. We can see many birds in the trees.( ) 3. The girl has some flowers in her hand.( ) 4. The man and the woman sit on the chair.( ) 5. The boy is in a jacket.B. 根据短文内容选
12、择最佳答案。This is our school library. It is very big. You can see a lot of storybooks and picture books there. Some books are for the teachers and some books are for the students. The library is open from 8:30 to 11:30 in the morning and from 2:30 to 5:30 in the afternoon. We can borrow (借进) or return (
13、归还) books after class.The books help us a lot. We all like our library very much.( ) 1. Our library is _. A. big B. small C. old( ) 2. There are many _ in the library. A. flowers B. toys C. books( ) 3. We can borrow books at _ in the afternoon. A. one oclockB. five oclock C. six oclock( ) 4. Who can
14、 borrow books from the library? A. The students. B. The teachers. C. The students and teachers.( ) 5. The students _ the library.A. can play inB.like C. dont like 十、模仿写作 Yang Ling写了一首Spring的小诗,请你先从其他三个季节中选择一个季节,然后模仿Yang Ling的小诗完成一段话。(5分) I like _.In _, it is _. I can _. _, too. (spring)I like spring
15、.In spring, it is warm.I can go boating.I can fly kites, too.20162017学年度第二学期期末考试试卷小学英语四年级听力文字稿一、听录音,选出你所听到的句子中含有的单词。(每小题读两遍。)1. The girls hair is long.2. I can draw a boat, too.3. Welcome back to school, class.4. Well done, boys!5. Good night, Dad and Mum.6. Nice to see you, Miss Li.7. The red sock
16、is nice.8. Lets eat the cake by the lake.9. We fly a kite on a sunny day.10. Look at the baby. How lovely!二、听录音,判断你所听到的内容是否与图意相符,相符的打“”,不相符的打“”。(每小题读两遍)1. W: Whats the matter, Bill? B: Im cold, Mum.2. W: Where is the umbrella? M: Its on the table.3. M: What can you see in the living room? W: I can s
17、ee a TV.4. W: How many boys and girls are there in the river? M: Five.5. M: Is it a fine day? W: Yes, it is.6. W: Hi, Bobby. Lets go and fly a kite. M: All right.三、听录音,根据你所听到的内容,选择相应的图片,并将其序号填入题前括号内。(每小题读两遍)1. Boy: What day is it today? Girl: Its Wednesday.2. Boy: When do you usually get up? Girl: A
18、t seven oclock.3. Girl: Hello, this is Yang Ling speaking. May I speak to Miss Li? Woman: Hello, Yang Ling. This is Miss Li speaking.4. Boy: Im hot. Man: Heres a fan for you. Boy: Thank you.四、听录音,根据你所听到的问句,选择正确应答。(每小题读两遍。) 1. Come and make a cake!2. Can I speak to Yang Ling?3. Do they like fish?4. I
19、m thirsty.5. What can the bird do?五、听录音,根据你所听到的内容完成下列对话。(对话读三遍)B: What time is it, Tina?G: Its three thirty.B: Oh, time to go to the party.G: Whose party?B: Sams.G: Where is it?B: In the park near our school.G: OK. Have fun!B: Thanks. See you!20162017学年度第二学期期末考试试卷小学英语四年级参考答案一、ACBAC ACBBC二、 三、BBAA四、C
20、BCAB五、Its, thirty, Whose, Sams, Where, park, school, fun, See you六、A. 1. Saturday 2. sweater, coat, 3. Maths, MusicB. 1. usually 2. spring 43 beautiful flower 4. subject(s)C. 1. Bobbys 2. dresses 3. try 6. are 7. any 八、BCBAB BCCAB九、DBIGA EFCJH十、阅读理解 A BACBCB十一、模仿写作 (略)泓域咨询MACRO/ 香料、香精项目可行性研究报告香料、香精项
- 1.请仔细阅读文档,确保文档完整性,对于不预览、不比对内容而直接下载带来的问题本站不予受理。
- 2.下载的文档,不会出现我们的网址水印。
- 3、该文档所得收入(下载+内容+预览)归上传者、原创作者;如果您是本文档原作者,请点此认领!既往收益都归您。
下载文档到电脑,查找使用更方便
69 文币 0人已下载
下载 | 加入VIP,免费下载 |
- 配套讲稿:
如PPT文件的首页显示word图标,表示该PPT已包含配套word讲稿。双击word图标可打开word文档。
- 特殊限制:
部分文档作品中含有的国旗、国徽等图片,仅作为作品整体效果示例展示,禁止商用。设计者仅对作品中独创性部分享有著作权。
- 关 键 词:
- 年产 16 电子设备 项目 财务 分析 报告