1、返回损益表表 6单位:万元序号项目合计第1期第2期第3期第4期第5期1经营收入29826.830.000.000.001225.323675.971.1销售产品收入29826.830.000.000.001225.323675.971.2出租产品收入0.001.3自营产品收入0.002经营成本25889.140.000.000.001189.473568.422.1商品房经营成本25889.140.000.000.001189.473568.422.2出租房经营成本0.003日常经营费用0.004经营税金及附加1670.300.000.000.0068.62205.855土地增值税0.000.
2、000.000.000.000.006利润总额2267.390.000.000.00-32.77-98.317所得税748.240.000.000.00-10.81-32.448税后利润1519.150.000.000.00-21.96-65.878.1盈余公税金169.480.000.000.000.000.008.2公益金84.740.000.000.000.000.008.3应付利润0.008.4未分配利润1264.930.000.000.00-21.96-65.87其中:用于还款0.00 用于投资0.00累计未分配利润0.000.000.00-21.96-87.82第6期第7期第8期第
3、9期第10期第11期第12期4901.293220.643899.725272.085874.441757.360.004901.293220.643899.725272.085874.441757.360.004757.892798.883008.854198.324967.861399.440.004757.892798.883008.854198.324967.861399.440.00274.47180.36218.38295.24328.9798.410.000.000.000.000.000.000.000.00-131.08241.41672.49778.52577.61259.510.00-43.2579.66221.92256.91190.6185.640.00-87.82161.74450.57521.61387.00173.870.000.0016.1745.0652.1638.7017.390.000.008.0922.5326.0819.358.690.00-87.82137.48382.98443.37328.95147.790.00-175.64-38.16344.82788.191117.141264.931264.93单位:万元