453,642 0 0 0 0 0 1,069,111 1,514,573 5,979,203 5,915,055 5,851,321 5,649,012 5,528,184 739,382 731,415 706,127 1,382,046 5,979,203 5,175,673 5,119,906 4,942,886 4,146,138 13 195,553 增值税附加 0 0 进项税率 8,208,467 124,376 124,376 财务费用 3,343,962 2,991,966 年总成本 10,226,184 9,874,188 增值税留底税额 8,208,467 6,627,510 5,071,507 实缴增值税 0 0 毛利 2,891,763 3,051,803 所得税 527,215 1,513,926 3,440,049 3,658,244 3,876,727 4,581,645 4,541,778 2,747,753 2,965,947 3,184,431 9,062,661 9,022,794 835,423 3,801,370 6,985,801 16,048,461 25,071,255 13 14 15 16 17