【正文】 35202735202735202735202735202735固定資產(chǎn)投資150000　　　　　　　　　　流動(dòng)資金60000　　　　　　　　　　經(jīng)營(yíng)成本　181905177905177905177905177905177905177905177905177905177905營(yíng)業(yè)稅及附加　7875787578757875787578757875787578757875調(diào)整所得稅　169551695516955169551695516955169551695516955169553凈現(xiàn)金流量2100004326547265472654726547265472654726547265472651132154累計(jì)凈現(xiàn)金流量210000166735119470722052494022325695901168551641202113853246005所得稅前凈現(xiàn)金流量2100006022064220642206422064220642206422064220642201301706所得稅前累計(jì)凈現(xiàn)金流量210000149780855602134042880107100171320235540299760363980494150計(jì)算指標(biāo)：（ic=15%） 稅前財(cái)務(wù)凈現(xiàn)值NPV =。 稅前投資回收期 = 。②財(cái)務(wù)的現(xiàn)金流量圖。基本方案財(cái)務(wù)內(nèi)部收益率為30%，均滿足財(cái)務(wù)基準(zhǔn)值的要求。并由上表畫出敏感性分析圖，更直觀的表現(xiàn)出上述結(jié)論。A、 當(dāng)投資增加5%時(shí)，自有資金的現(xiàn)金流量表如下。表15 自有資金凈現(xiàn)金流量 單位：元序號(hào)項(xiàng)目 計(jì)算年限0123456789101現(xiàn)金流入0250000250000250000250000250000250000250000250000250000321900營(yíng)業(yè)收入　250000250000250000250000250000250000250000250000250000315950回收固定資產(chǎn)余值　　　　　　　　　　59502現(xiàn)金流出100000自有資金100000　　　　　　　　　　借款本金償還　50000　　　　　　　　　借款利息支付　7600360036003600360036003600360036003600經(jīng)營(yíng)成本　營(yíng)業(yè)稅金及附加　7875787578757875787578757875787578757875所得稅　150551605516055160551605516055160551605516055160553凈現(xiàn)金流量1000004累計(jì)凈現(xiàn)金流量10000014521128158計(jì)算指標(biāo)：財(cái)務(wù)凈現(xiàn)值NPV = 財(cái)務(wù)內(nèi)部收益率IRR = 23%。 表17 自有資金凈現(xiàn)金流量表 單位：元序號(hào)項(xiàng)目 計(jì)算年限0123456789101現(xiàn)金流入0262500262500262500262500262500262500262500262500262500營(yíng)業(yè)收入　262500262500262500262500262500262500262500262500262500回收固定資產(chǎn)余值　　　　　　　　　　59502現(xiàn)金流出100000262435205435205435205435205435205435205435205435205435205435自有資金100000　　　　　　　　　　借款本金償還　50000　　　　　　　　　借款利息支付　7600360036003600360036003600360036003600經(jīng)營(yíng)成本　181905177905177905177905177905177905177905177905177905177905營(yíng)業(yè)稅金及附加　7875787578757875787578757875787578757875所得稅　150551605516055160551605516055160551605516055160553凈現(xiàn)金流量1000006557065570655706557065570655706557065570654累計(jì)凈現(xiàn)金流量10000099935428701419571260128325185390242455299520356585 計(jì)算指標(biāo)： 財(cái)務(wù)凈現(xiàn)值NPV = 財(cái)務(wù)內(nèi)部收益率IRR = 40% 。通過(guò)以上的敏感性分析，確定出風(fēng)險(xiǎn)隨機(jī)變量為銷售收入和經(jīng)營(yíng)成本，且兩個(gè)隨機(jī)變量相互獨(dú)立。四、 結(jié)論和建議通過(guò)項(xiàng)目研究分析，我們認(rèn)為，該項(xiàng)目是完全可行的，并將帶來(lái)較大的經(jīng)濟(jì)效益和社會(huì)效益。各種公司各種宣傳必不可少。 該項(xiàng)目的社會(huì)效益也十分顯著。g an employment tribunal claimEmployment tribunals sort out disagreements between employers and employees.You may need to make a claim to an employment tribunal if:Dismissal.You can make a claim to an employment tribunal, even if you haven39。Further help.Employment tribunals are less formal than some other courts, but it is still a legal process and you will need to give evidence under an oath or affirmation.Most people find making a claim to an employment tribunal challenging. If you are thinking about making a claim to an employment tribunal, you should get help straight away from one of the organisations listed underif you win the case.If you are thinking about signing up for nearest CAB.For more information about making a claim to an employment tribunal, sees Premier League match at Chelsea on Sunday.I am going to be at the match tomorrow and I have asked to meet Yaya Toure, he told BBC Sport.For me it39。City39。s plaint. In a statement the Russian side added: We found no racist insults from fans of CSKA.Age has reached the end of the beginning of a word. May be guilty in his seems to passing a lot of different life became the appearance of the same day。二十年的人生軌跡深深淺淺，突然就感覺到有些事情，非做不可了。 Then in high school, think don39。A person39。嫌惡過(guò)自己的怯懦，最終卻發(fā)現(xiàn)有很多緣分，有很多錯(cuò)過(guò)，好像冥冥之中真的已經(jīng)注定。 From the corner at the beginning of deep friendship。Baumgartner the disappointing news: Mission aborted. r plays an important role in this mission. Starting at the ground, conditions have to be very calm winds less than 2 mph, with no precipitation or humidity and limited cloud cover. The balloon, with capsule attached, will move through the lower level of the atmosphere (the troposphere) where our daytoday weather lives. It will climb higher than the tip of Mount Everest ( miles/ kilometers), drifting even higher than the cruising altitude of mercial airliners ( miles/ kilometers) and into the stratosphere. As he crosses the boundary layer (called the tropopause),e can expect a lot of turbulence.The supersonic descent could happen as early as Sunda.The weatheThe balloon will slowly drift to the edge of space at 120,000 feet ( Then, I would assume, he will slowly step out onto something resembling an Olympic diving platform.Below, the Earth bees the concrete bottom of a swimming pool that he wants to land on, but not too hard. Still, he