注:如有多种借款方式时,可分项列出。
附表六:
现金流量表(全部投资)
单位:万元
------------------------------------------
| 年份 | | | |
序 | | 建设期 | 投产期 | 达产后生产期 |
| | | | | 合
| |-----|-----|--------|
| | | | | | | | | |
号 | | 1 | 2 | 3 | 4 |5 |6 | | n| 计
| 项目 | | | | | | | | |
-----|-----------|--|--|--|--|-|-|-|--|---
| 生产负荷(%) | | | | | | | | |
1 |现金流入 | | | | | | | | |
1.1 |产品销售收入 | | | | | | | | |
1.2 |其他收入 | | | | | | | | |
1.3 |回收固定资产余值 | | | | | | | | |
2 |现金流出 | | | | | | | | |
2.1 |固定资产投资 | | | | | | | | |
|(含投资方向调节税) | | | | | | | | |
2.2 |增量流动资金 | | | | | | | | |
2.3 |经营成本 | | | | | | | | |
2.4 |销售税金及附加 | | | | | | | | |
2.5 |所得税 | | | | | | | | |
| | | | | | | | | |
2.6 |其他支出 | | | | | | | | |
3 |净现金流量(1-2) | | | | | | | | |
4 |累计净现金流量 | | | | | | | | |
5 |所得税前净现金流量 | | | | | | | | |
|(3+2.5+2.6) | | | | | | | | |
6 |所得税前累计前现金 | | | | | | | | |
|流量 | | | | | | | | |
------------------------------------------
所得税前 所得税后
计算指标:财务内部收益率
财务净现值(i= %)
投资回收期
注:根据需要可在现金流入和现金流出栏里增减项目。
附表七:
现金流量表(自有资金)
单位:万元
------------------------------------------
| 年份| | | |
序 | | 建设期 | 投产期 | 达产期 |
| | | | | 合
| |-----|-----|-------|
| | | | | | | | | |
号 | | 1 | 2 | 3 | 4 |5 |6 |…|n| 计
| 项目 | | | | | | | | |
-----|----------|--|--|--|--|-|-|-|-|-----
| 生产负荷(%) | | | | | | | | |
| | | | | | | | | |
1 |现金流入 | | | | | | | | |
| | | | | | | | | |
1.1 |产品销售收入 | | | | | | | | |
| | | | | | | | | |
1.2 |回收固定资产余值 | | | | | | | | |
| | | | | | | | | |
1.3 |其他收入 | | | | | | | | |
| | | | | | | | | |
2 |现金流出 | | | | | | | | |
| | | | | | | | | |
2.1 |自有资金 | | | | | | | | |
| | | | | | | | | |
2.2 |借款本金偿还 | | | | | | | | |
| | | | | | | | | |
2.3 |借款利息支付 | | | | | | | | |
| | | | | | | | | |
2.4 |经营成本 | | | | | | | | |
| | | | | | | | | |
2.5 |销售税金及附加 | | | | | | | | |
| | | | | | | | | |
2.6 |所得税 | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
3 |净现金流量(1-2) | | | | | | | | |
------------------------------------------