总杠杆系数4经营杠杆系数3.7648###销量8342.62单价1275单位变动成本1272固定成本18380财务杠杆系数23100.000资本总额14%资本负债率149%负债...
变量变量销量10021.00资本总额17500单价1228.00资本负债率33.00%单位变动成本0.00负债利率22.00%固定成本18180.00息税前利润3750计算计算经...
债务市场价值息税前利润5无风险报酬率10%平均风险必要报酬率14%所得税率40%债务市场价值债务资本成本00%1.2210%1.25410%1.3612%1.4814%1.55...
销售额520.5624.6728.7832.8936.910411145.11249.21353.31457.41561.5变量债务资本200-4.26%权益资本50051.54%固定成本180债务利率12%12变...
投资信息项目投资机会初始投资内含报酬率A3910.20B2511.50C3612.10D2911.70E2510.70F3012.00G2811.00H3215.00筹资信息筹资总额资本成本下限...
资本类型筹资结构下限上限资本成本突破点筹资总额A20%06.65%33.0下限7.6206%100.0021407%200.02641608%300.03161849%420.0348510%51B30%018...
决策信息14股利年增长率7%第一年股利2所得税率33%决策变量资本类型金额筹资费率长期借款60522%9%长期债券34010%14%优先股30010%12%普通股70...
变量本期销售收入10000息税前营业利润率16%65%所得税率33%销售增长率资本成本8%11%5%10%现金流量法项目本年销售收入1000010800116641259713...
状态概率净现值很好0.1236.0070.0096.0095.00好0.2449.0069.0079.0066.00一般0.3824.0066.0067.0039.00差0.2218.0046.0030.0026.00很差0.04...
项目资料项目投资额净现值A200151B230100C350260AD330200BE280130CF600280D利率15%15E项目关系F方案方案方案方案关系互依互斥投资资金限制7...
决策依据市场状况发生概率收益率IBMORACLESAPHYPERIONMICROSOFTGOOGLE高速发展0.1311.20%8.50%9.10%21.70%11.20%8.50%中速发展0.279.70%9.8...
00.10.20.30.40.50.60.70.80.91决策变量收益率相关系数投资比重61.00%15.00%0.728.00%6128.00%13.00%72.00%28决策目标37.24%组合风险12.66%...
569.0000.264682.8000.220796.6000.189910.4000.1651024.2000.1461138.0000.1311251.8000.1181365.6000.1071479.4000.0981593.2000.0891707...
5%25666%23437%21478%19759%182210%168711%156712%146013%136414%127815%1201变量发行日4/1/1998到期日4/1/2015票面利率15.00%15必要报酬率...
语文数学英文姓名908592令狐冲958991任盈盈898376林平之807583岳灵珊897788仪琳796884曲飞燕507063田伯光857590向问天758089刘振峰789565陆...
5387.3604874.3330.054994.2430.15115.6280.25362.4070.35613.8970.45869.440.56128.4740.66390.5190.76655.1720.86922.0860.97190.969决策...
更新年限余值现值1925.932651.583476.304338.115231.406151.24793.36854.03........................决策信息决策过程原值1400更新年限余值...
项目寿命5.00年销量7670.00产品单价400.00单位变动成本200.00付现固定成本500000.00初始投资3000000.00利率10%所得税税率33%残值10000.0050...
