資源描述：
《房地產(chǎn)項(xiàng)目投資估算及財(cái)務(wù)分析模型.doc》由會(huì)員上傳分享，免費(fèi)在線閱讀，更多相關(guān)內(nèi)容在工程資料-天天文庫。
1、附表6:損益及利潤(rùn)表單位：萬元序號(hào)項(xiàng)目合計(jì)第1季第2季第3季第4季第5季第6季第7季第8季第9季1銷售收入75,640.502,233.004,466.005,824.256,224.256,782.502開發(fā)成本51,583.181,522.803,045.603,971.864,244.644,625.343銷售費(fèi)用2,269.2266.99133.98174.73186.73203.484財(cái)務(wù)費(fèi)用2,234.65279.33279.33279.33279.33279.33279.33279
2、.33279.330.005銷售稅費(fèi)3,857.67113.88227.77297.04317.44345.916利潤(rùn)總額15,695.79-279.33-279.33-279.33-279.33250.00779.331,101.301,196.121,607.787補(bǔ)前期虧損250.00779.3388.008所得稅2,354.370.00151.99179.42241.179稅后利潤(rùn)13,341.42-279.33-279.33-279.33-279.330.000.00861.301,0
3、16.701,366.61成本利潤(rùn)率23.8%附表6:損益及利潤(rùn)表（續(xù)表）單位:萬元序號(hào)項(xiàng)目第10季第11季第12季第13季第14季第15季第16季第17季第18季第19季1銷售收入6,503.386,224.256,782.506,503.386,224.256,782.506,503.383,191.251,116.50279.132開發(fā)成本4,434.994,244.644,625.344,434.994,244.644,625.344,434.992,176.28761.40190.35
4、3銷售費(fèi)用195.10186.73203.48195.10186.73203.48195.1095.7433.508.374財(cái)務(wù)費(fèi)用0.000.000.000.000.000.000.005銷售稅費(fèi)331.67317.44345.91331.67317.44345.91331.67162.7556.9414.246利潤(rùn)總額1,541.611,475.451,607.781,541.611,475.451,607.781,541.61756.48264.6666.177補(bǔ)前期虧損8所得稅231.2
5、4221.32241.17231.24221.32241.17231.24113.4739.709.929稅后利潤(rùn)1,310.371,254.131,366.611,310.371,254.131,366.611,310.37643.01224.9656.24
