版權(quán)說(shuō)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(qǐng)進(jìn)行舉報(bào)或認(rèn)領(lǐng)
文檔簡(jiǎn)介
1、ComftSeaAutomtiveComponentCompanyLtd.Year2002FinanceBudgetAssumptionRMB00020011234567891011122002EconomicAssumptionExchangeRateUSDRMB8.288.288.288.288.288.288.288.288.288.288.288.288.288.28USDEURO1.101.101.091.091.081.08
2、1.081.071.071.061.061.051.041.07EURORMB7.537.537.607.607.677.677.677.747.747.817.817.897.967.72InterestRateUSDTermLoan7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%RMBTermLoan5.9%5.9%5.9%5.9%5.9%5.9%2.0%2.0%2.0%2.0%2.0
3、%2.0%USDWCLoan7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%7.1%RMBWCLoan5.9%5.9%5.9%5.9%5.9%5.9%6.1%6.1%6.1%6.1%6.1%6.1%USDDeposit2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%2.0%RMBDeposit0.9%0.9%0.9%0.9%0.9%0.9%0.9%0.9%0
4、.9%0.9%0.9%0.9%InflationRateUnitedStates1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%Domestic3.2%3.2%3.2%3.2%3.2%3.2%3.2%3.2%3.2%3.2%3.2%3.2%FinancialAssumptionTaxationVATExptSales0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%0
5、.0%0.0%0.0%VATDomesticSales17.0%17.0%17.0%17.0%17.0%17.0%17.0%17.0%17.0%17.0%17.0%17.0%CpateIncomeTax30.0%30.0%30.0%30.0%30.0%30.0%30.0%30.0%30.0%30.0%30.0%30.0%ComftSeaAutomtiveComponentCompanyLtd.Year2002FinanceBudgetR
6、evenueRMB0001234567891011122002SummaryTotalRevenueNominalInRMB363663648438216421774272643600544566482074494744947468974888657411EURO48314803503155015573568770378377953795379471940684791USD43924406461550945160526665777829
7、899789979020904479397VolumeACarDriver000pcs15.0015.0017.0016.0017.0018.0020.0022.0023.0023.0023.0023.00232.00ACarCodriver000pcs15.0015.0017.0016.0017.0018.0020.0022.0023.0023.0023.0023.00232.00ACarPassenger000pcs15.0015.
8、0017.0016.0017.0018.0020.0022.0023.0023.0023.0023.00232.00BCarDriver000pcs25.0025.0025.0030.0030.0030.0035.0035.0035.0035.0035.0035.00375.00BCarCodriver000pcs25.0025.0025.0030.0030.0030.0035.0035.0035.0035.0035.0035.0037
9、5.00BCarPassenger000pcs25.0025.0025.0030.0030.0030.0035.0035.0035.0035.0035.0035.00375.00CCarDriver000sets10.0030.0050.0050.0050.0050.00240.00CCarCodriver000sets10.0030.0050.0050.0050.0050.00240.00PricingAnnualPriceDownA
10、CarDriver5%ACarCodriver5%ACarPassenger5%BCarDriver2%BCarCodriver2%BCarPassengerCCarDriverCCarCodriverUnitPriceACarDriverEURO34.5032.7832.7832.7832.7832.7832.7832.7832.7832.7832.7832.7832.78ACarCodriverEURO32.5030.8830.88
11、30.8830.8830.8830.8830.8830.8830.8830.8830.8830.88ACarPassengerEURO53.0050.3550.3550.3550.3550.3550.3550.3550.3550.3550.3550.3550.35BCarDriverUSD33.5033.5033.5033.5033.5032.8332.8332.8332.8332.8332.8332.8332.83BCarCodriv
12、erUSD32.0032.0032.0032.0032.0031.3631.3631.3631.3631.3631.3631.3631.36BCarPassengerUSD48.0048.0048.0048.0048.0048.0048.0048.0048.0048.0048.0048.0048.00CCarDriverRMB220.00220.00220.00220.00220.00220.00220.00220.00220.0022
13、0.00220.00220.00220.00CCarCodriverRMB210.00210.00210.00210.00210.00210.00210.00210.00210.00210.00210.00210.00210.00SalesRevenueExptSalesACarDriverEURO4924925575245575906567217547547547547604ACarCodriverEURO46346352549452
溫馨提示
- 1. 本站所有資源如無(wú)特殊說(shuō)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(qǐng)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(qǐng)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(yè)內(nèi)容里面會(huì)有圖紙預(yù)覽,若沒(méi)有圖紙預(yù)覽就沒(méi)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. 眾賞文庫(kù)僅提供信息存儲(chǔ)空間,僅對(duì)用戶上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對(duì)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(duì)任何下載內(nèi)容負(fù)責(zé)。
- 6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容,請(qǐng)與我們聯(lián)系,我們立即糾正。
- 7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時(shí)也不承擔(dān)用戶因使用這些下載資源對(duì)自己和他人造成任何形式的傷害或損失。
最新文檔
- 高質(zhì)量的預(yù)算模板-英文
- 高質(zhì)量的預(yù)算模板
- gjb高質(zhì)量大綱設(shè)計(jì)、高質(zhì)量計(jì)劃清單(實(shí)用模板)老師提供
- 黨課講稿:以高質(zhì)量創(chuàng)新引領(lǐng)高質(zhì)量發(fā)展
- 黨課講稿:以高質(zhì)量創(chuàng)新引領(lǐng)高質(zhì)量發(fā)展
- 國(guó)企黨課:以高質(zhì)量黨建引領(lǐng)高質(zhì)量發(fā)展
- 如何做一份高質(zhì)量的計(jì)劃預(yù)算
- 高質(zhì)量會(huì)計(jì)準(zhǔn)則與高質(zhì)量會(huì)計(jì)信息
- 高質(zhì)量的員題庫(kù)
- 高質(zhì)量pcb設(shè)計(jì)
- 高質(zhì)量會(huì)計(jì)準(zhǔn)則與高質(zhì)量會(huì)計(jì)信息(20190213104338)
- 黨課講稿:堅(jiān)持以高質(zhì)量黨建引領(lǐng)高質(zhì)量發(fā)展
- 0503 高質(zhì)量獎(jiǎng)勵(lì)與高質(zhì)量責(zé)任追究規(guī)章制度
- 高質(zhì)量會(huì)計(jì)準(zhǔn)則與高質(zhì)量會(huì)計(jì)信息(20190221133940)
- 黨課講稿:堅(jiān)持以高質(zhì)量黨建引領(lǐng)高質(zhì)量發(fā)展
- 高質(zhì)量心肺復(fù)蘇
- 高質(zhì)量會(huì)計(jì)準(zhǔn)則與高質(zhì)量會(huì)計(jì)信息(20190226114213)
- 高質(zhì)量發(fā)展討論發(fā)言材料高質(zhì)量發(fā)展發(fā)言材料精選范文
- 市教體局以高質(zhì)量黨建推動(dòng)教育高質(zhì)量發(fā)展交流發(fā)言
- 國(guó)企專(zhuān)題黨課講稿:以高質(zhì)量黨建引領(lǐng)保障高質(zhì)量發(fā)展
評(píng)論
0/150
提交評(píng)論