Курсовая работа : Анализ деятельности кирпичного завода (работа 1) 


Полнотекстовый поиск по базе:

Главная >> Курсовая работа >> Экономика


Анализ деятельности кирпичного завода (работа 1)




Федеральное агентство по образованию

ТОМСКИЙ ГОСУДАРСТВЕННЫЙ УНИВЕРСИТЕТ

СИСТЕМ УПРАВЛЕНИЯ И РАДИОЭЛЕКТРОННИКИ

Кафедра экономики

Курсовая работа по дисциплине «Экономика предприятия»

Вариант №11

Выполнила студентка 2 курса

Группы №з-828-б; 82230707

Афонина Юлия Владимировна

Научный руководитель

Доцент

Глотова И.А.

Г. Нефтеюганск

2009 г.

Разработан технический проект строительства и эксплуатации кирпичного завода производительной мощностью М (тыс.шт./год). Период строительства и освоения производственной мощности нового предприятия (∆Т) = 0,8 года.

Признано целесообразным 10% производственной мощности завода использовать в качестве резерва.

В соответствии с проектом ежегодные постоянные расходы завода составляют С (тыс.руб/год), а переменные V(руб./шт). Рыночная цена кирпича на момент проектирования завода определяется как Z0 (руб/шт). Прогнозируемые исследования показывают, что к началу эксплуатации завода цена кирпича изменяется: от αmin=1,14 до αmax = 1,2. Капиталовложения в создании завода определяется как К (тыс.руб). Норма эффективности капитальных вложений (Ен), установленная фирмой, равна 0,20. Ожидаемый спрос на кирпич составляет 1,25 М. Величиной инфляционных ожиданий можно пренебречь. Все необходимые расчеты провести в двух вариантах: 1) при затратном ценообразовании, 2) при рыночном ценообразовании.

При расчетах примем, что планируемый выпуск кирпича составляет 85% производственной мощности предприятия, а налоги определяются как λ = 0,215 величины постоянных затрат (условно-постоянные годовые налоги) и β = 0,28 балансовой прибыли предприятия (переменные налоги, зависящие от производственной деятельности предприятия).

№ п/п

М

V

Z

C

K

A

aф

Kэц

Д

Кэд

1

2

3

4

5

6

7

8

9

10

11

11

10000

0,270

0,950

2700

4000

1,04

0,06

0,92

1,05

0,80

Результаты выполнения работы оформить в сводной таблице. Построить график издержек и результатов производства в зависимости от производственной программы предприятия. Сравнить полученные результаты расчетов для различных видов ценообразования и сделать выводы, объясняющие расхождения этих результатов.

Расчет курсовой работы

1) при затратном ценообразовании

  1. Определить годовую производственную программу.

qм∙М

q= 0,85∙10000=8500 (тыс./шт)

где: Км – коэффициент использования производственной мощности

М – годовая производственная мощность

  1. Определить ожидаемую цену реализации кирпича за единицу продукции

Z = 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

Z = 010009000003e20b00000000bd0b000000000400000003010800050000000b0200000000050000000c021f00a400030000001e000400000007010400bd0b0000410b2000cc001e00a300000000001e00a3000000000028000000a30000001e0000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe0074bffe0074000000fefebf00dffefe0000489c00df9c4800489cdf009c480000fefedf00bffefe00000074004848000074004800749cdf00487474009cdffe009c484800febf740074489c00bf7474009c9cbf000000480048000000fedf9c00bf7400000074bf007474bf00bffedf00004848004800740048489c0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200020202020202020202020202020202020202021218000000140202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020002020202020202020202020202020202020202020908020314020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202020202020202020202020202020202020202020908020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200020202020202020202020202020202020202020202020914020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020002020202020202020202020202020202020202020202061505020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202020202020202020202020202020202020212130b0c0d140202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020002020202020202020202020202020202020202020300000a0b020202020202020202020202020202020202020202020202020202020202020202020202020202020202020206211a02020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020206211a0202020202020202020202020202020202020202020202020202020202020202020202020202020200020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020c201a0202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020c201a02020202020202020202020202020202020202020202020202020202020202020202020202020200020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202090000191a0202060708020209000a0b020202060700000000140202020202020202020202020202020202020202020202021218000000001b02060708021218000000001b02021218000000001b02021218000000001b020607000000001402020202020002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020300140203191a020607080202020209001402020607080202030014020202020202020202020202020202020202020202020202020c0d080202020607080202020c0d080202020202020c0d080202020202020c0d080202020607080202030014020202020002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202021c0a0b0206070802020202020202020209040502020202020206071b020202020202020202020202020202020202020202020202020c0d080202020202020202020c0d080202020202020c0d080202020202020c0d08020202020202020206071b02020202000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202021c191a020202020c0d1b0202021c0a0b02020202020202020c0d0802020202020206071b0202020202060700000000000000000a0b02020202020202020c0d080202020202020202020c0d080202020202020c0d080202020202020c0d08020202020202020206071b02020202000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000002020202020202021c191a020202020c0d080202021c0a0b0202020212180000191f1b020202020202030014020202020202020202020202020202020202020202020202020c0d080202020202020202020c0d080202020202020c0d080202020202020c0d0802020202020202020300140202020200020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020c0d080202021c0a0b0202020c0d0a0b0206070a0b0203000000000802020202020202020202020202020202020202020202020202020c0d080202020202020202020c0d080202020202020c0d080202020202020c0d0802020202030000000008020202020200020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020607080202021c0a0b0202021218140202021c0a0b02030405020202020202020202060700000000000000000a0b02020202020202020c0d080202020202020202020c0d080202020202020c0d080202020202020c0d080202020203040502020202020202020002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202021c0a0b020c0d1b02020202121814020206071b0202030405020202020202020202020202020202020202020202020202020202090a1e0d0802020202020202090a1e0d0802020202090a1e0d0802020202090a1e0d0802020202030405020202020202020200020202020202021d05020202020202020202020202020202020202020202020202020202021d0502020202020202020202020202020202020202020202021218140209191a02020202021c0a0b020300140202030405020202020202020202020202020202020202020202020202020202021218000802020202020202021218000802020202021218000802020202021218000802020202030405020202020202020200021c0000000802031b021c0000000802020c0d191a020202020908020202021c0000000802031b1218000000140202020202020202020202020202020202020300000014020202020202021c000000140202020300000000001402020202020202020202020202020202020202020202020202021c08020202020202020202021c08020202020202021c08020202020202021c08020202020300000000001402020202000202120f050202031b0202120f05020202020908020202020209080202020202120f050202031b02090802031402020202020202020202020202020202020202020202020202020202020202020202020202020202020202031402020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202031402020202000202120f05020202020202120f050209000000000a0b02020209080202020202120f050202020202020908020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202120f05020202020202120f05020c16020908170b121800000000191a0202120f050202020202020209140202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202120f05020202020202120f05020203080908020202020209080202020202120f050202020202020206150502020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000c0d0e0f05020202020c0d0e0f05020202101108020202020209080202020c0d0e0f050202020212130b0c0d140202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200020203040502020202020203040502020206070802020202020908020202020203040502020202020300000a0b02020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200040000002701ffff030000000000(руб./шт)

Где:

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- рыночная цена кирпича

3. Определить годовую выручку от продажи кирпича

В = q Z

В = 8500 000 ∙ 1,1115= 9 447 750 (руб./год)

Где: q – годовая производственная программа(тыс.шт)

Z – цена за единицу продукции

  1. Определить годовые переменные текущие затраты.

Vпер = V q

Vпер = 0,270 ∙8 500 000=2 295 000 (руб./год)

Где: V – переменные затраты(руб./шт)

Q – годовая производственная программа(тыс.шт)

  1. Определить условно – постоянные текущие затраты на единицу продукции.

с = С / q

c = 2 700 000 / 8 500 000 = 0,31765 (шт)

где: С – ежегодные постоянные расходы (тыс.руб/ год)

q – годовая производственная программа (тыс.шт)

  1. Определить себестоимость производства единицы продукции.

S = V + C

S = 0,270 + 0,31765 = 0,58765 (руб./шт)

Где: V – годовые переменные текущие затраты на единицу продукции.

С - условно – постоянные текущие затраты на единицу продукции.

  1. Определить себестоимость производства годовой товарной продукции.

s= s q

s = 0,58765 ∙ 8 500 000 = 4 995 025 (руб./год)

где: s – себестоимость производства единицы продукции (руб./шт)

q – годовая производственная программа (тыс.шт)

  1. Определить величину годовой балансовой прибыли предприятия.

Пб = q (Zs)

Пб = 8 500 000 (0,58765) = 4 452 725 (руб./год)

Где: q – годовая производственная программа (тыс.шт)

Z – цена за единицу продукции(руб./шт)

s – себестоимость производства единицы продукции (руб./шт)

  1. Определить рентабельность производства кирпича

Р = (Zs)/s

Р = (0,58765)/ 0,58765 = 0,89143 = 89,14%

Где: Z – цена за единицу продукции(руб./шт)

s – себестоимость производства единицы продукции (руб./шт)

  1. Определить годовую производственную программу самоокупаемости деятельности предприятия.

qc = C/(Z-V)

qc = 2 700 000/(0100090000035604000000003104000000000400000003010800050000000b0200000000050000000c0217003100030000001e00040000000701040031040000410b2000cc00160030000000000016003000000000002800000030000000160000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe0074bffe00febf74000074bf00df9c48009cdffe000000480074000000fefebf00489cdf009c480000bffedf0000007400bffefe00dffefe0000489c00bf74000048007400fedf9c0048489c000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202101514020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020f13140202020202020202020202020202020202020202020202020202020202020202020202020207080000000012021011060207080000000012020207080000000012020207080000000012021011000000000402020202020f0e060202021011060202020f0e060202020202020f0e060202020202020f0e060202021011060202030004020202020f0e060202020202020202020f0e060202020202020f0e060202020202020f0e060202020202020202101112020202020f0e060202020202020202020f0e060202020202020f0e060202020202020f0e060202020202020202101112020202020f0e060202020202020202020f0e060202020202020f0e060202020202020f0e060202020202020202030004020202020f0e060202020202020202020f0e060202020202020f0e060202020202020f0e060202020203000000000602020202020f0e060202020202020202020f0e060202020202020f0e060202020202020f0e060202020203090a0202020202020b0c0d0e06020202020202020b0c0d0e06020202020b0c0d0e06020202020b0c0d0e060202020203090a02020202020202070800060202020202020202070800060202020202070800060202020202070800060202020203090a0202020202020202020506020202020202020202020506020202020202020506020202020202020506020202020300000000000402020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202030402020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202040000002701ffff030000000000 – 0,270) = 3 208 556 (шт./год)

С – ежегодные постоянные расходы (тыс.руб/ год)

Z – цена за единицу продукции(руб./шт)

V – переменные затраты (руб./шт)

  1. Определить характеристику и степень надежности бедующего бизнеса.

Этот показатель определяется как отношение производственной мощности(М) предприятия к производственной программе самоокупаемости (qc): 10 000 000 : 3 208 556 = 3,12

Можно сделать вывод, что бизнес является надежным, так как его уровень риска является ниже среднего, а норма эффективности капитальных затрат, учитывающая риск вложений = 0,17

  1. Определить величину годового совокупного налога (при отсутствии льгот по налогообложению).

Н = Нпос∙С+Нпер∙Пб

Н = 0,215∙2700000+0,28∙4452725 = 1 827 263 руб./год

Где: Нпос – величина постоянных затрат

С - ежегодные постоянные расходы (тыс.руб/ год)

Нпер – балансовая прибыль предприятия (переменные налоги)

Пб – годовая балансовая прибыль (руб./год)

  1. Определить годовую производственную программу самоокупаемости предприятия с учетом его налогообложения.

Где: С - ежегодные постоянные расходы (тыс.руб/ год)

010009000003c20c000000009d0c000000000400000003010800050000000b0200000000050000000c021700f200030000001e0004000000070104009d0c0000410b2000cc001600f100000000001600f1000000000028000000f1000000160000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe00bffefe0000007400febf740074bffe0048000000fedf9c009cdffe0000004800bf7400000074bf0074000000fefebf00489cdf009c480000fefedf00df9c4800dffefe0000489c0074bfdf00bffedf00744848000048740048489c0074489c0048004800489c9c0000749c009c4848004874bf0000747400bfbf7400747474009c487400740074007474bf00dffebf00bf9c4800dffedf00dfdf9c004848000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020206000010110202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020f0d0e020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020f10110202020202020202020202020202020202020202000000020c000005090a0d0e0202020202020202020202020202020202020202090a00000000101102030400000d0e020c0012020304000d0e02030400000d0e02020202020600000b02090a00101106000012090a0010110600000b131400002714000502020202090a0010281400000502131400000708020202030400000b0202020f0000101102021314000007080213140012020600000b02090a0010110600000b090a0010110600000b090a000000000b1314000729140010110f0000120202020206000000000b02131400002714000502020f0000101102020f2a0a0000101102131400002714000502020f00001011000000090a05020c22101623110202020202020202020202020202020202020202060d0e02090a12131410110203240e2526190802090a0502131410110203240e02020202020f1011020206001202020c101102060d0e02020f1011060708020f0012020202020202060d0e020304120213140d0e02060708021314101102060b0202020c1011020213140d0e0206070802020c1011020f10110202060d0e02020f101102060d0e02020f101102060d0e02030412090a0502020c0502030412020202020206101102090a05060708020f0012020202020c10110202020f07080213140b02060708020f0012020202020c101102000000091b0802020c101102020202020202020202020202020202020202020202060d0e02090a05090a0502020202020202061202091b0802090a05020202020202020202020f10110202060d2005020f0b0202060d0e02020f1011091b0802131412020202020202060d0e0203041202090a05020213141202090a05020202020202020f10110202090a0502021314120202131405020f10110202060d0e02020f101102060d0e02020f101102060d0e02090a120304050202020c21041202020202020202020202090a05091b0802131412020202020f10110202020f10110202060d0e091b0802131412020202020f1011020000000304050202090a050202020202020202020202020202020202020202020206000000101102090a0000000007080202091e11091b0802090a00000000070802060000000010110202060d0e1f080f0b0202060000000000101102131400000012020202020202060d0e0203041202090a05020213140b02090a05020202020202020f10110202090a05020213140b02020304000000101102020600000000001011020600000000001011020600000000101103040502020213140b020202020202020203040010110202131400000012020202020f10110202020f1011020206070802131400000012020202020f101102000000020c10110203041011020202020213140000000000000000101102020202060d0e020607080304050202060d0e0202131a0e091b08020304050202060d0e13141202020f10110202060d0e131a1c0b0202060d0e02020f101102020202131412020202020202060d0e0203041202030405020213140b02030405020202020202020f10110202030405020213140b0203041202020f10110202060d0e02020f101102060d0e02020f101102060d0e020202020304050202020c101d0502020202020202020202091b0802020202131412020202020f10110202020f1011020206070802020202131412020202020f1011020000000203040b0209171812020202020202020202020202020202020202020202060d0e02060005020c1011020c0b020202131908090a0502020c1011020c0b0213141202020f10110202060d0e020304101102060d0e02020f101103040502090a12020202020202060d0e0203041202020c1011020f000502020c0d0e020c120f12020f10110610110c1011020f00050203040b02020f10110202060d0e02020f101102060d0e02020f101102060d0e0202020203040502020c1011020c05020202020206101102090a0503040502090a12020f12020f10110610110f000d0e1314101103040502090a12020f12020f1011060000000202030400000506070802020202020202020202020202020202020202090a000000000b0202020c00000d0e0202020f000000000d0e02020c00000d0e020c0000050600000b02090a00101106000012090a0010110600000b02020c00000d0e0202020202090a0000000000000502020c00000005020202020c000000120f0000000000001011020c00000005020202090a000000000b02090a0010110600000b090a0010110600000b090a001011020213140007080c000005090a0012020202020600000000101102020c00000d0e020f0000000000001015001016040007080202020c00000d0e020f00000000000000000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000040000002701ffff030000000000

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балансовая прибыль предприятия

010009000003a603000000008103000000000400000003010800050000000b0200000000050000000c0217001e00030000001e00040000000701040081030000410b2000cc0016001d000000000016001d0000000000280000001d000000160000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe000074bf0048000000fedf9c00dffefe0000489c00df9c48009cdffe0048004800bffefe009c487400fefedf0000007400febf7400bf740000489cdf0074000000fefebf009c48000074bffe00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202000000020202020202020202020202020202020202020202020202020202020205a2040202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fe0074070000000000040502020202020202020202020202020202020202020200000006070802020b0e0f020202020202020202020202020202020202020202fefefe020b0e0f02021508020202020202020202020202020202020202020202fefefe0202150405020202020202020202020202020202020202020202020202fefefe0202021112130202020202020206070000000000000000140d02020202fefefe0202020203100202020202020202020202020202020202020202020202fefefe0202020206070802020202020202020202020202020202020202020202fefefe020b0c0d020b0e0f020202020202020202020202020202020202020202fefefe020607080202090a050202020202020202020202020202020202020202fefefe0202030000000000040502020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe040000002701ffff030000000000цена за единицу продукции (руб.шт)

Вывод: годовую производственную программу самоокупаемости предприятия с учетом его налогообложения значительно возросла (с 3 208 556 до 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). Следовательно чистая прибыль сокращается, риск бизнеса возрастает.

  1. Определить долю выручки, остающуюся в распоряжении предприятия после выплаты налогов

Оп = 1 – 0100090000038e0b00000000690b000000000400000003010800050000000b0200000000050000000c0222008e00030000001e000400000007010400690b0000410b2000cc0021008d000000000021008d0000000000280000008d000000210000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe00dffefe0000489c00bf740000bffefe0048007400fedf9c000074bf00df9c480048489c0074007400fefebf00489cdf0074bffe009c480000fefedf009cdffe0074004800febf7400740000004874bf0000004800df9c9c00bf7448009c48480074489c00480048000000740048480000bf747400480000009c48740074740000bffebf00484848009c749c00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020920080202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020f0a02020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202061d002221110202020203040000000502020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020f10110f150d020202020203041406211102020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202121a1102091402121c08020202090502020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020203040a020f0502121c08020325110f0502020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020203040000101102020202020900000005020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020200000002020209200802020202020202020e0a020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020e0a02020202020202020202020000000202020f0a020202020203040005121a110202020202020202020202121c080202020202020202020202020202020202020202020209101102020202020202020202020202020202020304000502020202020202020202020202020202020202121c080202020202020202020202020202020202020202020202020202020202121a1102020202020910110202000000061d0022211102020202030b0802061d000000140202020202020206211102090000000014020202020202020202020f101102020202121902020202020e0a02020202020f1011020202020f05020202020e0a020202020e000020080202020621110202090000000a0202020e0a020202090502061d20080202020202020202061d00000014020202121902020000000f10110f150d02020202030b080203041402121c080202020202020e140202060708020f0a020202020202020202020e240a02020202021608020202020e0a02020202020e240a020202020f05020202020e0a02020212130d020e140202020e140202020212130d020202020e0a020202030414061f0202020202020202020203041402121c08020202160802000000121a1102091402121c08030b0802020e0a02060c0d02121c0802031b0d020202121c0802020202020202020202020209141608020202020e0a020202020e0a0202020202091416080202020f05020202020e0a020202121a110202020202031b0d0202020212130d020202020e0a020202021213231f02020202020202020202020e0a02060c0d0202020e0a0200000003040a020f0502121c08030b0802020f050f20080202121c0802060c0d0202020212130d020212170000000020080209140621110202020f050212170000000020080202091406211102020f0502121700000000200812130d0202020202060c0d0202020212130d02121700000000200802020f221f02021217000000002008020f050f2008020202020f050200000002030400001011020202030b08020212130d03040a0202020202060c0d02020202020f150d020202020202020202030414020f0a0202020f05020202020e0a02020202030414020f0a02020f05020202020e0a02020203040a0202020202060c0d0202020212130d020202020e0a0202020202020905020202020202020202020212130d03040a0202020f050200000002020202020202020202030b08020203041402121a1102020202031b0d0202020e14020f10110202020202020202030b0802030b0802020e0a020202020e0a02020202030b0802030b08020f05020202020e0a02020202121c08020e1402031b0d0202061d1e130d020202020e0a020202020202061f020202020202020202020203041402121a1102020e0a0200000002020202020202020202030b080202020e101112130d02020202020e140202020f000000000502020202020202020e0010110f00150d021608020202020e0a020202020e0010110f00150d0f05020202020e0a0202020202121700000a02020e14020202020f150d020202020e0a02020202061812190202020202020202020202020e101112130d020216080200000002020202020202020202030b08020202020900000a020202020202060c0d0202020202020202020202020202020202020202020202020e05020202020202020202020202020202020202020f05020202020202020202020202020202020202060c0d02020202020202020202020202020202020e000a020202020202020202020202020900000a02020e0502020000000202020202020202020203040005020202020202020202020202020206070802020202020202020202020202020202020202020202090a020202020202020202020202020202020202030400050202020202020202020202020202020202020206070802020202020202020202020202020202020202020202020202020202020202020202020202090a020202000000020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202020202000000040000002701ffff030000000000

Oп = 1 –0,2778948=27,8%

Где: Q - годовую производственную программу. (тыс./шт)

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балансовая прибыль предприятия

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цена за единицу продукции (руб.шт)

С - ежегодные постоянные расходы (тыс.руб/ год)

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

Вывод: после уплаты налогов у предприятия остается 27,8 % всей выручки или

0,278∙9 447 750 = 2 626 475 руб./год

  1. Определить долю прибыли, изымаемую в бюджет в качестве налогов (совокупный налог в процентах от балансовой прибыли)

н= Н/Пб

н=1 827 263/4452725 = 0,41037=0,41 = 41%

где: Н - величину годового совокупного налога (руб./год)

Пб – годовая балансовая прибыль (руб./год)

Вывод: этот показатель показывает, что весь 41% балансовой прибыли остается у предприятия для дальнейшего его развития.

  1. Определить коэффициент эффективности и срок окупаемости капитальных вложений (с учетом риска предпринимательства).

Коэффициент эффективности капитальных вложений

Е =

Е =

0,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

Где: Пб – годовая балансовая прибыль (руб./год)

н - доля прибыли, изымаемая в бюджет в качестве налогов

К – капиталовложения (тас.руб)

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 (год)

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

010009000003ae04000000008904000000000400000003010800050000000b0200000000050000000c021d002a00030000001e00040000000701040089040000410b2000cc001c002900000000001c0029000000000028000000290000001c0000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe00dffefe0000489c0074000000fefebf009cdffe0074004800bffefe0000007400febf74000074bf009c480000fefedf00489cdf0048000000bfdf9c00df9c48000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff0202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff0202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff0202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff02020202020202020202020f00050602020202020202020202020202020202020202020202020202020000ff020202020202020202020203040b020202020202020202020202020202020202020202020202020202ffffff020202020202020202020203040b020202020202020202020202020202020202020202020202020202ffffff0202020202020202020202030400000012020202020202020202020202020202020202020202020202ffffff020202020202020202020203041202090a0b0202020202020202020202020202020202020202020202ffffff020202020202020202020203040b02020c120202020202020202020202020202020202020202020202ffffff020202020202020202020203040b02020c120202020202020202020202020202020202020202020202ffffff0304000000000000000d0e03040506090a0b0202020202020202020202020202020202020202020202ffffff02030405060202020c0d0e0f10110a000d0e0202020202020202020202020202020202020202020202ffffff0203040506020202070806020202020202020202020202020202020202020202020202020202020202ffffff0203040506020202020202020202020202020202020202020202020202020202020202020202020202ffffff0203040506020202020202020202020202020202020202020202020202020202020202020202020202ffffff020304050602090a0b0202020202020202020202020202020c000000000000000000000d0e02020202ffffff02030400000000000b0202020202020202020202020202020202020202020202020202020202020202ffffff020304050602090a0b0202020202020202020202020202020202020202020202020202020202020202ffffff0203040506020202020202020202020202020202020202020202020202020202020202020202020202ffffff0203040506020202020202020202020202020202020202020202020202020202020202020202020202ffffff0203040506020202070806020202020202020202020202020202020202020202020202020202020202ffffff0203040506020203040506020202020202020202020202020202020202020202020202020202020202ffffff0304000000000000000506020202020202020202020202020202020202020202020202020202020202ffffff0202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff02020202020202020202020202020202020202020202020202020202020202020202020202020202020000000202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff0202020202020202020202020202020202020202020202020202020202020202020202020202020202ffffff040000002701ffff030000000000норма эффективности капитальных затрат, учитывающая риск вложений

Срок окупаемости

Т = +

Т = года

Вывод: проект бедующего бизнеса будет приносить высокий доход и может существовать неопределенных условиях рынка и риска вложений. По данным расчета построим график издержек и результатов производства в зависимости от производственной программы предприятия.

2) при рыночном ценообразовании

1. определить годовую производственную программу

qм∙М

q= 0,85∙10000=8500 (тыс./шт)

где: Км – коэффициент использования производственной мощности

М – годовая производственная мощность

  1. определить цену реализации одного кирпича (на основе исходных данных производственной программы)

d = 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

Затраты на производство, тыс.руб.


q-8500000шт

120003

9000 выручка

5

6000

4

30002

1

0

10 20 30 40 50 60 70 80 90 100

Уровень использования производственной мощности, %

1 – условно постоянные затраты, 2 – переменные затраты, 3 – чистая прибыль, 4 – постоянная часть налога, 5 – переменная часть налога.

Z = Zd

d = 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

Z = 1,1115∙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 1,1712 руб./шт

Где: α – изменение товарной массы, поставляемой конкурентами на рынок, доли единицы

Αф – рыночная доля новой фирмы по отношению к объему товарной массы базового периода, (доли единицы)

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 - коэффициент ценовой эластичности спроса товара, (доли единицы)

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 - коэффициент эластичности товара по доходу потребителей, (доли единицы)

- коэффициент изменения дохода потребителей товара, (доли единицы);

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− годовая производительная программа (тыс.шт.);

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− производственная мощность (тыс.шт/год);

Z – цена одного кирпича;

3. Определить годовую выручку от продажи кирпича

В = q Z

В = 8 500 000∙1,1712 = 9955200

Где: − годовая производительная программа (тыс.шт.)

Z – цена одного кирпича

  1. Определить переменные текущие затраты.

Vпер = V q

Vпер = 0,270 ∙8 500 000= 2 295 000 (руб./год)

Где: V – переменные затраты(руб./шт)

Q – годовая производственная программа(тыс.шт)

  1. Определить условно – постоянные текущие затраты на единицу продукции.

с = С / q

c = 2 700 000 / 8 500 000 = 0,31765 (шт)

где: С – ежегодные постоянные расходы (тыс.руб/ год)

q – годовая производственная программа (тыс.шт)

  1. Определить себестоимость производства единицы продукции

Себестоимость производства одного кирпича остается без изменения как и при затратном ценообразовании., т.е 0,58765

  1. Определить себестоимость производства годовой товарной продукции.

Себестоимость производства годовой товарной продукции остается без изменяя 4 995 025 руб./год

  1. Определить величину годовой балансовой прибыли

Пб = q(Z-s)

Пб = 8 500 000 (1,1712 - 0,58765) = 4960175 руб./год

Где: q – годовая производственная программа (тыс.шт)

Z – цена одного кирпича

S – себестоимость одного кирпича

  1. Определить рентабельности производства кирпича

Ри = (Z-s)/s

Ри = (1,1712 -0,58765)/ 0,58765 = 0,9930

Где: Z – цена одного кирпича

S – себестоимость одного кирпича

  1. Определить годовую производственную программу самоокупаемости предприятия

Годовая производственная программа самоокупаемости остается без изменения и составляет qc = 2 700 000/(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 – 0,270) = 3 208 556 (шт./год)

  1. Определить характеристику и степень надежности бедующего бизнеса норма эффективности капитальных затрат, учитывающая риск вложений = 0,17

  2. Определить величину годового совокупного налога.

Н= λ ∙ С + β ∙ Пб

Н = 0,215∙2 700 000+0,28∙4960175 = 1 969 349 руб/год

  1. Определить годовую производственную программу самоокупаемости предприятия с учетом его налогообложения.

Где: С - ежегодные постоянные расходы (тыс.руб/ год)

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балансовая прибыль предприятия

010009000003a603000000008103000000000400000003010800050000000b0200000000050000000c0217001e00030000001e00040000000701040081030000410b2000cc0016001d000000000016001d0000000000280000001d000000160000000100080000000000000000000000000000000000000000000000000000000000ffffff00fefefe000074bf0048000000fedf9c00dffefe0000489c00df9c48009cdffe0048004800bffefe009c487400fefedf0000007400febf7400bf740000489cdf0074000000fefebf009c48000074bffe000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000202020202020202020202020202020202020202020202020202020202fe00000202020202020202020202020202020202020202020202020202020202fe00000202020202020202020202020202020202020202020202020202020202fe00000202020202020202020202020202020202020202020202020202020202fea2040202020202020202020202020202020202020202020202020202020202fefefe020202020202020202020202020202020202020202020202020202020274fefe020202020202020202020202020202020202020202020202020202020248fefe0202020202020202020202020202020202020202020202020202020202000074070000000000040502020202020202020202020202020202020202020200000006070802020b0e0f020202020202020202020202020202020202020202fefefe020b0e0f02021508020202020202020202020202020202020202020202fefefe0202150405020202020202020202020202020202020202020202020202fefefe0202021112130202020202020206070000000000000000140d02020202fefefe0202020203100202020202020202020202020202020202020202020202fefefe0202020206070802020202020202020202020202020202020202020202fefefe020b0c0d020b0e0f020202020202020202020202020202020202020202fefefe020607080202090a050202020202020202020202020202020202020202fefefe020203000000000004050202020202020202020202020202020202020248fefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe0202020202020202020202020202020202020202020202020202020202fefefe040000002701ffff030000000000цена за единицу продукции (руб.шт)

  1. Определить долю выручки оставшуюся в распоряжении предприятия после выплаты налогов

Оп = 1 – 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

Oп = 1 –0,3004= 30,0%

0,3004∙9955200= 2 990 542 руб.год

Где: Q – годовая производственная программа. (тыс./шт)

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балансовая прибыль предприятия

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цена за единицу продукции (руб.шт)

С - ежегодные постоянные расходы (тыс.руб/ год)

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

  1. Определить долю балансовой прибыли изымаемую в бюджет в качестве налогов.

н = Н/Пб

н = 1 969 349/4960175= 0,3970

где: Н - величину годового совокупного налога (руб./год)

Пб – годовая балансовая прибыль (руб./год)

  1. Определить коэффициент эффективности и срок окупаемости капитальных вложений

Е =

Е =

0,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

Где: Пб – годовая балансовая прибыль (руб./год)

н - доля прибыли, изымаемая в бюджет в качестве налогов

К – капиталовложения (тас.руб)

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 (год)

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норма эффективности капитальных затрат, учитывающая риск вложений

Срок окупаемости

Т = +

Т = 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года

Вывод: в условиях рыночного ценообразования бизнес достаточно рентабелен и надежен.

Сравним расчетные результаты по затратному и рыночному ценообразованию между собой и представим всю информацию в таблице.

Наименование показателя

Значение показателя при затратном ценообразовании

Значение показателя при рыночном ценообразовании

1

2

3

  1. Годовая производственная программа. тыс.шт

8 500

8 500

  1. Цена за единицу продукции, руб./шт

1,1712

  1. Годовая выручка предприятия от продажи кирпича, руб./год.

9 447 750

9955200

  1. Годовые переменные затраты, руб./год.

2 295 000

2 295 000

Условно-постоянные затраты, руб./шт.

0,31765

0,31765

Себестоимость единицы продукции, руб./шт.

0,58765

0,58765

  1. Себестоимость товарной продукции, руб./год.

4 995 025

4 995 025

  1. Годовая балансовая прибыль, руб./год.

4 452 725

4960175

  1. Рентабельность производства, %

89,14

99,30

  1. Производственная программа самоокупаемости, шт.год

3 208 556

3 208 556

  1. Норма эффективности на риск вложений, %

0,17

0,17

  1. Годовой совокупный налог , руб./год.

1 827 263

1 969 349

  1. Производственная программа самоокупаемости с учетом налогообложения, шт.год

  1. Доля выручки оставшаяся в распоряжении предприятия, %

27,8

2 9,90

  1. Совокупный налог по отношению к балансовой прибыли, %

41

39,70

  1. Коэффициент эффективности капитальных затрат с учетом риска

0,43

0,468

  1. Срок окупаемости капитальных вложений, год.

2,3

2,1

Вывод: из раз счетов можно сделать вывод, что в условиях рыночного ценообразования показатели эффективности производства несколько хуже, чем в условиях затратного ценообразования. Т.е. цена на товара при увеличении их количества на рынке снижается, следовательно, все показатели которые зависят от цены товара ухудшаются (выручка, балансовая прибыль, рентабельность).

При рыночном ценообразовании после уплаты налогов в распоряжении предприятия остается больше денежных средств для дальнейшего развития. И в условиях рыночного ценообразования будущий бизнес является более надежным и достаточно эффективным.

Похожие работы: