Page 256

Marketing

Insurance

Total operational expenses

Inflation

Intrests

Amortization

Total expenses

Total taxed income

Income tax - rate

Income tax

Net income

Dividedds

Net income – dividedds

Retained gain

13

14

15

16

17

18

19

20

21

22

23

24

25

26

Row Description

Total income

Total income

Lin e

1

4

Worksheet 5 - INCOME STATEMENT

Fixed expenses

12

euro s

euro s

Unit s

8

10,00 %

20.250.480

20.250.480

Source/Comments

Project Year

euros

euros

euros

euros

euros

%/Ye ar

euros

euros

euros

euros

%/Ye ar

euros

euros

euros

euros

20.250.480

20.250.480

9

10

20.250.480

11

20.250.480

12

20.250.480

13

20.250.480

14

11.144.9 59

4.645.02 1

-

4.645.02 1

516.113

10,00%

5.161.13 4

15.089.3 46

3.184.98 8

3.994.92 2

0%

7.909.43 6

202.505

10.000

40.000

20.250.480

20.250.480

6.499.93 8

4.424.21 5

-

4.424.21 5

491.579

10,00%

4.915.79 4

15.334.6 86

3.184.98 8

4.250.26 2

0%

7.899.43 6

202.505

10.000

30.000

20.250.480

2.075.72 4

2.752.64 7

-

2.752.64 7

305.850

10,00%

3.058.49 7

14.679.4 27

3.184.98 8

4.486.68 8

0%

7.007.75 1

177.379

10.000

30.000

20.250.480

676.924

1.371.342

-

1.371.342

152.371

10,00%

1.523.713

14.201.655

3.184.988

4.705.601

0%

6.311.066

157.254

10.000

30.000

20.250.480

2.048.265

4.630

-

4.630

514

10,00%

5.145

13.707.667

3.184.988

4.908.298

0%

5.614.381

137.128

10.000

30.000

20.250.480

2.052.895

2.052.895

-

-2.052.895

0

10,00%

-2.052.895

13.753.151

3.184.988

5.095.981

0%

5.472.182

117.003

10.000

30.000

255

20.250.480

20.250.480

15

16.038.1 70

4.893.21 1

-

4.893.21 1

543.690

10,00%

5.436.90 2

14.813.5 78

3.184.98 8

3.719.15 4

0%

7.909.43 6

202.505

10.000

40.000

Fizibility studija carev vrv english translation  

Fizibility studija carev vrv english translation  

Advertisement