收益法資產(chǎn)評估評估程序表(適用于非整年)_第1頁
收益法資產(chǎn)評估評估程序表(適用于非整年)_第2頁
收益法資產(chǎn)評估評估程序表(適用于非整年)_第3頁
收益法資產(chǎn)評估評估程序表(適用于非整年)_第4頁
收益法資產(chǎn)評估評估程序表(適用于非整年)_第5頁
已閱讀5頁,還剩57頁未讀, 繼續(xù)免費閱讀

下載本文檔

版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進行舉報或認領(lǐng)

文檔簡介

附表1,,,,,,,,,,,,,表24-1,,,,,,,,,,

收益法計算表,,,,,,,,,,,,,,,,,,,,,,,

被評估單位:北京中傳英才教育科技有限公司,,,,,,,,評估基準日:2017年8月31日,,,,,金額單位:萬元,,,,,,,,,,

年份,參數(shù),2013年,2014年,2015年,2016年,2017年1-8月,2017年9-12月,2018年,2019年,2020年,2021年,2022年,2023-2032年,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032

項目,,,,,,,0.333333333,1.333333333,2.333333333,3.333333333,4.333333333,5.333333333,6.333333333,7.333333333,8.333333333,9.333333333,10.33333333,11.33333333,12.33333333,13.33333333,14.33333333,15.33333333,16.33333333

一、營業(yè)收入,,"10,618,399.77","12,955,792.17","31,183,072.13","17,052,908.89","7,316,528.18","15,637,841.47","24,163,148.40","24,878,543.33","25,615,296.07","26,374,046.15","27,155,452.24",,"27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24","27,155,452.24"

主營業(yè)務(wù)收入,,"10,618,399.77","12,955,792.17","31,183,072.13","17,052,908.89","7,316,528.18","15,637,841.47","24,163,148.40","24,878,543.33","25,615,296.07","26,374,046.15","27,155,452.24",,,,,,,,,,,

其他業(yè)務(wù)收入,,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

二、營業(yè)成本,,"6,989,632.79","8,681,271.10","19,591,038.36","13,755,794.25","8,823,039.98","4,714,194.97","16,948,205.65","16,948,205.65","16,948,205.65","16,948,205.65","16,948,205.65",,"18,219,405.65","18,219,405.65","18,219,405.65","18,219,405.65","18,219,405.65","19,635,605.65","19,635,605.65","19,635,605.65","19,635,605.65","19,635,605.65"

主營業(yè)務(wù)成本,,"6,989,632.79","8,681,271.10","19,591,038.36","13,755,794.25","8,823,039.98","4,714,194.97","16,948,205.65","16,948,205.65","16,948,205.65","16,948,205.65","16,948,205.65",,,,,,,,,,,

其他業(yè)務(wù)成本,,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

營業(yè)稅金及附加,,"581,058.33","700,216.57","1,720,975.04","391,464.56","43,150.15","144,192.13","95,237.24","104,680.46","114,405.59","124,421.09","134,735.66",,"117,955.82","117,955.82","117,955.82","117,955.82","117,955.82","99,261.98","99,261.98","99,261.98","99,261.98","99,261.98"

營業(yè)費用,,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

管理費用,,"3,523,794.85","4,873,996.11","10,143,729.83","7,096,516.11","3,398,329.26","4,209,255.78","7,745,921.26","7,917,379.89","8,173,319.88","8,459,467.14","6,780,099.33",,"4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33","4,780,099.33"

財務(wù)費用,,"-4,369.69","-6,134.05","-5,025.02","-6,520.26","-1,742.37","-3,669.89","-6,063.48","-6,669.83","-7,336.81","-8,070.49","-8,877.54",,"-8,877.54","-8,877.54","-8,877.54","-8,877.54","-8,877.54","-8,877.54","-8,877.54","-8,877.54","-8,877.54","-8,877.54"

資產(chǎn)減值損失,,,,,,,,,,,,,,,,,,,,,,,

投資收益,,"27,649.23","9,283.23",0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

三、營業(yè)利潤,,"-444,067.28","-1,284,274.33","-267,646.08","-4,184,345.77","-4,946,248.84","6,573,868.48","-620,152.27","-85,052.84","386,701.76","850,022.76","3,301,289.15",,"4,046,868.99","4,046,868.99","4,046,868.99","4,046,868.99","4,046,868.99","2,649,362.83","2,649,362.83","2,649,362.83","2,649,362.83","2,649,362.83"

營業(yè)外收入,,"450,756.15","1,366,972.99","448,234.46","391,772.88","27,761.39",0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

營業(yè)外支出,,46.43,0.00,"1,174.90",61.54,1.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

四、利潤總額,,"6,642.44","82,698.66","179,413.48","-3,792,634.43","-4,918,488.45","6,573,868.48","-620,152.27","-85,052.84","386,701.76","850,022.76","3,301,289.15",,"4,046,868.99","4,046,868.99","4,046,868.99","4,046,868.99","4,046,868.99","2,649,362.83","2,649,362.83","2,649,362.83","2,649,362.83","2,649,362.83"

減:所得稅費用,25%,"1,660.61","20,674.67","44,853.37",,,0.00,0.00,0.00,"96,675.44","212,505.69","825,322.29",,"1,011,717.25","1,011,717.25","1,011,717.25","1,011,717.25","1,011,717.25","662,340.71","662,340.71","662,340.71","662,340.71","662,340.71"

五、凈利潤,,"4,981.83","62,024.00","134,560.11","-3,792,634.43","-4,918,488.45","1,655,380.03","-620,152.27","-85,052.84","290,026.32","637,517.07","2,475,966.87","2,475,966.87","3,035,151.75","3,035,151.75","3,035,151.75","3,035,151.75","3,035,151.75","1,987,022.13","1,987,022.13","1,987,022.13","1,987,022.13","1,987,022.13"

加:固定資產(chǎn)折舊,,,,,,"81,382.68","27,127.56","58,001.81",0.00,0.00,0.00,0.00,0.00,,,,,,,,,,

加:無形資產(chǎn)長期待攤攤銷,,,,,,"2,000,000.00","2,000,000.00","4,000,000.00","4,000,000.00","4,000,000.00","4,000,000.00","2,000,000.00",,,,,,,,,,,

加:借款利息(稅后),,,,,,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

減:資本性支出,,,,,,0.00,0.00,0.00,0.00,0.00,0.00,0.00,,,,,,,,,,,

減:營運資金增加額,,,,,,,"-6,021,298.13","-5,888,351.76","356,709.16","368,990.43","381,883.61","395,517.50","-2,459,056.58",0.00,0.00,0.00,0.00,"-2,739,549.97",0.00,0.00,0.00,0.00,0.00

六、企業(yè)自由現(xiàn)金流量,,,,,,"-2,837,105.77","9,703,805.72","9,326,201.31","3,558,238.00","3,921,035.90","4,255,633.46","4,080,449.36","4,935,023.44","3,035,151.75","3,035,151.75","3,035,151.75","3,035,151.75","5,774,701.72","1,987,022.13","1,987,022.13","1,987,022.13","1,987,022.13","1,987,022.13"

折現(xiàn)系數(shù),20.19%,,,,,,0.9405,0.7825,0.6511,0.5417,0.4507,0.3750,2.4119,0.3120,0.2596,0.2160,0.1797,0.1495,0.1244,0.1035,0.0861,0.0717,0.0596

七、企業(yè)自由現(xiàn)金流量折現(xiàn),,,,,,,"9,126,429.28","7,297,752.52","2,316,768.76","2,124,025.15","1,918,014.00","1,530,168.51","11,902,906.41","946,985.53","787,907.09","655,551.28","545,429.14","863,414.12","247,186.05","205,662.74","171,114.69","142,370.15","118,454.24"

八、企業(yè)自由現(xiàn)金流量折現(xiàn)累計,,,,,,,"40,900,139.67",,,,,,,,,,,,,,,,

減:有息負債現(xiàn)值,,,,,,,0.00,,,,,,,,,,,,,,,,

加:溢余性資產(chǎn),,,,,,,0.00,,,,,,,,,,,,,,,,

加:非經(jīng)營性資產(chǎn),,,,,,,0.00,,,,,,,,,,,,,,,,

減:非經(jīng)營性負債,,,,,,,"28,000,000.00",,,,,,,,,,"27,850,419.32",

溫馨提示

  • 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
  • 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
  • 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
  • 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
  • 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負責。
  • 6. 下載文件中如有侵權(quán)或不適當內(nèi)容,請與我們聯(lián)系,我們立即糾正。
  • 7. 本站不保證下載資源的準確性、安全性和完整性, 同時也不承擔用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。

評論

0/150

提交評論