序号 |
不确定因素 |
不确定因
素变化率 |
项目投资所得税后
财务内部收益率 |
敏感度系数 |
临界点 |
|
基本方案 |
|
13.0% |
|
|
|
|
-15% |
15.8% |
|
|
-10% |
14.8% |
|
| ||
l |
建设投 |
-5% |
13.9% |
|
|
|
资变化 |
+5% |
12.2% |
|
|
|
|
+lO% |
11.5% |
1.15 |
|
+15% |
10.8% |
|
20.84% | ||
|
|
-15% |
-4.5% |
|
|
-10% |
2.4% |
8.15 |
| ||
2 |
销售价 |
-5% |
8.1% |
|
-3.11% |
|
格变化 |
+5% |
17.5% |
|
|
|
|
+lO% |
21.8% |
|
|
+15% |
25.9% |
|
| ||
|
|
-15% |
19.4% |
|
|
-10% |
17.3% |
|
| ||
3 |
原材料 |
-5% |
15.2% |
|
|
|
价格变化 |
+5% |
10.7% |
|
|
|
|
+10% |
8.3% |
3.62 |
6.56% |
+15% |
5.8% |
|
|
责任编辑:wangpeng6151