valuationModelCreate.vue
30.4 KB
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586
587
588
589
590
591
592
593
594
595
596
597
598
599
600
601
602
603
604
605
606
607
608
609
610
611
612
613
614
615
616
617
618
619
620
621
622
623
624
625
626
627
628
629
630
631
632
633
634
635
636
637
638
639
640
641
642
643
644
645
646
647
648
649
650
651
652
653
654
655
656
657
658
659
660
661
662
663
664
665
666
667
668
669
670
671
672
673
674
675
676
677
678
679
680
681
682
683
684
685
686
687
688
689
690
691
692
693
694
695
696
697
698
699
700
701
702
703
704
705
706
707
708
709
710
711
712
713
714
715
716
717
718
719
720
721
722
723
724
725
726
727
728
729
730
731
732
733
734
735
736
737
738
739
740
741
742
743
744
745
746
747
748
749
750
751
752
753
754
755
756
757
758
759
760
761
762
763
764
765
766
767
768
769
770
771
772
773
774
775
776
777
778
779
780
781
782
783
784
785
786
787
788
789
790
791
792
793
794
795
796
797
798
799
800
801
802
803
804
805
806
807
808
809
810
811
812
813
814
815
816
817
818
819
820
821
822
823
824
825
826
827
828
829
830
831
832
833
834
835
836
837
838
839
840
841
842
843
844
845
846
847
848
849
850
851
852
853
854
855
856
857
858
859
860
861
862
863
864
865
866
867
868
869
870
871
872
873
874
875
876
877
878
879
880
881
882
883
884
885
886
887
888
889
890
891
892
893
894
895
896
897
898
899
900
901
902
903
904
905
906
907
908
909
910
911
912
913
914
915
916
917
918
919
920
921
922
923
924
925
926
927
928
929
930
931
932
933
934
935
936
937
<script lang="ts" setup name="valuationModelCreate">
import {
getAssetCatalog,
saveValuationMode,
updateValuationMode,
getValuationModelDetail
} from "@/api/modules/dataEntry";
import { useValidator } from '@/hooks/useValidator';
import useUserStore from "@/store/modules/user";
import {
changeNum,
} from "@/utils/common";
import moment from "moment";
import useEntryStore from "@/store/modules/dataEntry";
const userStore = useUserStore();
const entryStore = useEntryStore();
const { required } = useValidator();
const { proxy } = getCurrentInstance() as any;
const router = useRouter();
const route = useRoute();
const fullPath = route.fullPath;
const fullscreenLoading = ref(false);
/** 获取当月的最后一天。 */
const getLastDayOfMonth = (month) => {
const year = parseInt(month.split('-')[0], 10);
const monthIndex = parseInt(month.split('-')[1], 10) - 1; // JavaScript 的月份是从0开始计数的
const date = new Date(year, monthIndex + 1, 0); // 使用0可以得到前一个月的最后一天
const yearString = date.getFullYear();
const monthString = String(date.getMonth() + 1).padStart(2, '0'); // JavaScript 的月份是从0开始计数的
const dayString = String(date.getDate()).padStart(2, '0');
return `${yearString}-${monthString}-${dayString}`;
}
/** 数据产品列表 */
const damProductList: any = ref([]);
const formRef = ref();
const valuateFormItems: any = ref([
{
label: "数据产品名称",
type: "select",
placeholder: "请选择,来自数据产品目录",
field: "damGuid",
default: '',
options: damProductList.value,
props: {
label: 'damName',
value: 'guid'
},
disabled: false,
filterable: true,
clearable: true,
required: true,
},
{
label: "基准日",
type: "date-month",
field: "evaluateBaseDate",
default: getLastDayOfMonth(moment(new Date()).format('YYYY-MM')),
placeholder: "请选择",
format: 'YYYY-MM-DD',
valueFormat: 'YYYY-MM-DD',
clearable: false,
required: true,
style: { width: 'calc(33.33% - 70px)', 'margin-right': '8px' },
popperClass: 'date-month-popper',
disabledDate: (date) => {
const curr = new Date();
return date.getFullYear() == curr.getFullYear() ? date.getMonth() > curr.getMonth() : false;
},
},
{
type: "select",
field: "evaluateMethod",
default: "1",
label: "评估方法",
placeholder: "请选择",
required: true,
options: [
{ label: "成本法", value: "1" },
{ label: "收益法", value: "2" },
]
},
{
type: "select",
label: "使用年限(1~10)",
field: "useYears",
default: 1,
options: [{
value: 1,
label: '1'
}, {
value: 2,
label: '2'
}, {
value: 3,
label: '3'
}, {
value: 4,
label: '4'
}, {
value: 5,
label: '5'
}, {
value: 6,
label: '6'
}, {
value: 7,
label: '7'
}, {
value: 8,
label: '8'
}, {
value: 9,
label: '9'
}, {
value: 10,
label: '10'
}],
placeholder: "年限1~10",
clearable: false,
filterable: true,
required: true,
visible: false
},
]);
const valuateFormRules = ref({
damGuid: [required('请选择数据产品名称')],
evaluateBaseDate: [required('请选择基准日')],
evaluateMethod: [required('请选择评估方法')],
useYears: [{ type: 'number', min: 1, max: 10, message: "请填写年限1~10", trigger: "change", },]
});
const handleValudateFormChange = (val, row, info) => {
if (row.field == 'evaluateMethod') {
valuateFormItems.value.forEach(item => {
item.default = info[item.field];
if (item.field == 'useYears') {
item.visible = val != '1';
item.default = info.useYears ? info.useYears : 1;
}
})
}
}
const handleInputChange = (val, row, info) => {
if (row.field == 'evaluateBaseDate') {
valuateFormItems.value.forEach(item => {
item.default = info[item.field];
if (item.field == 'useYears') {
item.visible = info.evaluateMethod != '1';
} else if (item.field == 'evaluateBaseDate') {
item.default = getLastDayOfMonth(val);
}
})
}
}
const costTableField: any = ref([
{ label: "环节", field: "link", width: 160 },
{ label: "一级指标", field: "primaryIndex", width: 160 },
{ label: "二级指标", field: "secondIndex", width: 160 },
{ label: '金额(元)', align: 'right', field: 'amount', type: 'input', width: 150, columClass: 'edit_cell' },
{ label: "通常包含的成本输入项", field: "costInput", width: 380 },
{ label: "费用科目", field: "expenseAccount", width: 220 },
]);
const costTableData = ref([{
orderNum: 1,
link: '顺序性环节',
primaryIndex: '数据规划',
secondIndex: '数据规划',
amount: '',
costInput: '包含数据生存周期整体规划所投入的人员薪资、咨询费用及相关资源成本等',
expenseAccount: '咨询费/会议费/人工费(拆分)'
}, {
orderNum: 2,
link: '顺序性环节',
primaryIndex: '数据采集',
secondIndex: '人工采集',
amount: '',
costInput: '向数据持有人购买数据的价款、注册费、手续费、服务费等',
expenseAccount: '人工费、劳保费、劳务费、运输费'
}, {
orderNum: 3,
link: '顺序性环节',
primaryIndex: '数据采集',
secondIndex: '自动化采集',
amount: '',
costInput: '在数据采集阶段发生的人员薪酬、打印费、网络费等相关费用',
expenseAccount: '人工费、设备费、材料费'
}, {
orderNum: 4,
link: '顺序性环节',
primaryIndex: '数据汇聚',
secondIndex: '数据传输',
amount: '',
costInput: '',
expenseAccount: ''
}, {
orderNum: 5,
link: '顺序性环节',
primaryIndex: '数据汇聚',
secondIndex: '网络通讯',
amount: '',
costInput: '传输数据发生的管道成本',
expenseAccount: '网络费用'
}, {
orderNum: 6,
link: '顺序性环节',
primaryIndex: '数据加工',
secondIndex: '数据脱敏',
amount: '',
costInput: '对敏感数据进行变形处理所发生的人力成本、技术成本等',
expenseAccount: '人工费'
}, {
orderNum: 7,
link: '顺序性环节',
primaryIndex: '数据加工',
secondIndex: '数据清洗',
amount: '',
costInput: '去除重复数据、填补缺失值、处理异常值和转换数据格式等投入',
expenseAccount: '人工费'
}, {
orderNum: 8,
link: '顺序性环节',
primaryIndex: '数据加工',
secondIndex: '数据标注',
amount: '',
costInput: '对数据进行添加标签处理所发生的费用,人工或AI标注',
expenseAccount: '人工费、无形资产分摊'
}, {
orderNum: 9,
link: '顺序性环节',
primaryIndex: '数据加工',
secondIndex: '数据整合',
amount: '',
costInput: '数据整合成本是指合并整理来自不同数据源的数据所发生的成本',
expenseAccount: '人工费、材料费等'
}, {
orderNum: 10,
link: '顺序性环节',
primaryIndex: '数据分析',
secondIndex: '数据分析',
amount: '',
costInput: '采用适当的方法对数据进行分析整理所发生的成本费用',
expenseAccount: '人工费'
}, {
orderNum: 11,
link: '顺序性环节',
primaryIndex: '数据分析',
secondIndex: '数据可视化',
amount: '',
costInput: '通过图形化手段清晰有效地传达信息所发生的成本费用',
expenseAccount: '人工费'
}, {
orderNum: 12,
link: '顺序性环节',
primaryIndex: '数据产品开发',
secondIndex: '数据产品开发',
amount: '',
costInput: '面向数据应用和服务,开发、封装数据产品所产生的费用',
expenseAccount: '人工费,股份支付,生产成本外协技术费'
}, {
orderNum: 13,
link: '全流程环节',
primaryIndex: '计算与存储',
secondIndex: '数据存储',
amount: '',
costInput: '存储库的构建、优化等费用',
expenseAccount: '云存储资源使用费,数据库使用费'
}, {
orderNum: 14,
link: '全流程环节',
primaryIndex: '计算与存储',
secondIndex: '计算资源',
amount: '',
costInput: '按流量计费、云服务分摊',
expenseAccount: '计算资源采购费用'
}, {
orderNum: 15,
link: '全流程环节',
primaryIndex: '数据维护',
secondIndex: '数据维护',
amount: '',
costInput: '数据权属鉴证、质量评估、登记、交易成本、数据合规费用',
expenseAccount: '人工费、技术服务费'
}, {
orderNum: 16,
link: '全流程环节',
primaryIndex: '数据维护',
secondIndex: '数据维护',
amount: '',
costInput: '数据加工费用,包括数据调整、补全、标注、更新和脱敏等费用',
expenseAccount: '人工费、技术服务费'
}, {
orderNum: 17,
link: '全流程环节',
primaryIndex: '数据维护',
secondIndex: '数据维护',
amount: '',
costInput: '数据备份、数据迁移和应急处置等费用',
expenseAccount: '人工费、设备费、技术服务费'
}, {
orderNum: 18,
link: '全流程环节',
primaryIndex: '数据安全',
secondIndex: '信息安全',
amount: '',
costInput: '软性:等保认证等',
expenseAccount: '人工费、等保服务费、质量评价服务费、鉴权咨询费'
}, {
orderNum: 19,
link: '全流程环节',
primaryIndex: '数据安全',
secondIndex: '硬件或系统安全',
amount: '',
costInput: '硬件或系统:安全产品、安全管理技术或服务',
expenseAccount: '防火墙或安全软件等采购费用'
}, {
orderNum: 20,
link: '全流程环节',
primaryIndex: '间接成本',
secondIndex: '软硬件成本',
amount: '',
costInput: '与数据资产相关的软硬件采购或研发以及维护费用',
expenseAccount: '材料费,产品检测费,物料消耗费,修理费'
}, {
orderNum: 21,
link: '全流程环节',
primaryIndex: '间接成本',
secondIndex: '基础设施成本',
amount: '',
costInput: '包括机房、场地等建设或租赁以及维护费用',
expenseAccount: '机房建设,物业费,租金,物联网大数据中心建设费'
}, {
orderNum: 22,
link: '全流程环节',
primaryIndex: '间接成本',
secondIndex: '公共管理成本',
amount: '',
costInput: '水电、职工福利、差旅费、折旧费、办公费、通讯费',
expenseAccount: '水电、职工福利、差旅费、折旧费、办公费、通讯费'
}]);
const costTableSpanMethod = ({ row, column, rowIndex, columnIndex }) => {
if (columnIndex == 0) { //第一列环节
let columnValue = costTableData.value[rowIndex].link;
if (rowIndex == 0 || columnValue != costTableData.value[rowIndex - 1].link) {
let cnt = costTableData.value.filter(d => d.link == columnValue).length;
return {
rowspan: cnt,
colspan: 1
}
} else {
return {
rowspan: 0,
colspan: 0
}
}
} else if (columnIndex == 1) {//第二列的合并
let columnValue = costTableData.value[rowIndex].primaryIndex;
if (rowIndex == 0 || columnValue != costTableData.value[rowIndex - 1].primaryIndex) {
let cnt = costTableData.value.filter(d => d.primaryIndex == columnValue).length;
return {
rowspan: cnt,
colspan: 1
}
} else {
return {
rowspan: 0,
colspan: 0
}
}
} else if (columnIndex == 2) {//二级指标,合并数据维护。
let columnValue = costTableData.value[rowIndex].secondIndex;
if (columnValue == '数据维护') {
if (columnValue != costTableData.value[rowIndex - 1].secondIndex) {
return {
rowspan: 3,
colspan: 1
}
} else {
return {
rowspan: 0,
colspan: 0
}
}
}
}
return {
rowspan: 1,
colspan: 1
}
}
const costTableSummaryValue: any = ref(0);
// 表格合计行
const costTableSummaryMethod = ({ columns, data }) => {
let sums: any[] = [];
columns.forEach((column, index) => {
if (index === 0) { //需要显示'总金额'的列 坐标 :0
sums[index] = '数据资产估值'
return
} else {
if (column.property == 'amount') {
const values = data.map(item => parseFloat(item[column.property] ? item[column.property].replace(/,/g, "") : 0));
if (!values.every(value => isNaN(value))) {
const sum = values.reduce((prev, curr) => {
const value = parseFloat(curr || 0)
if (!isNaN(value)) {
return prev + curr
} else {
return prev
}
}, 0)
sums[index] = costTableSummaryValue.value = changeNum(sum, 2, true)
} else {
sums[index] = costTableSummaryValue.value = 'N/A'
}
}
}
})
return sums
}
/** --------------------------- 收入法 --------------------------- */
const incomeTableField: any = ref([
{ label: "指标名称", field: "indexName", width: 160 },
{ label: "单位", field: "unit", width: 100 },
{ label: "预测年限", field: "years", showChild: true, align: 'center' },
{ label: "说明", field: "instructions", width: 380 },
]);
const incomeYears = computed(() => {
let formInline = formRef.value.formInline;
if (formInline.evaluateMethod == '1') {
return [];
}
let evaluateBaseDate = formInline.evaluateBaseDate;
let useYears = formInline.useYears;
let infos = evaluateBaseDate.split('-');
let year = parseInt(infos[0]);
let month = parseInt(infos[1]);
if (month == 12) {
let a: any = [];
for (var i = 1; i < useYears + 1; i++) {
a.push({
field: year + i + '',
label: (year + i) + '年'
});
}
return a;
} else if (month == 1) {
let a = [{
field: evaluateBaseDate + '',
label: year + '年' + `(2~12)`
}];
for (var i = 1; i < useYears + 1; i++) {
a.push({
field: year + i + '',
label: i == useYears ? ((year + i) + '年' + `(1)`) : ((year + i) + '年')
});
}
return a;
} else {
let a = [{
field: evaluateBaseDate + '',
label: year + '年' + `(${month + 1}~12)`
}];
for (var i = 1; i < useYears + 1; i++) {
a.push({
field: year + i + '',
label: i == useYears ? ((year + i) + '年' + `(1~${month})`) : ((year + i) + '年')
});
}
return a;
}
})
const incomeTableData: any = ref([{
orderNum: 1,
indexName: '收入',
unit: '元',
instructions: '数据创造或者是数据所在应用场景下的收入'
}, {
orderNum: 2,
indexName: '毛利率',
unit: '%',
instructions: '数据创造或者是数据所在应用场景下的毛利率'
}, {
orderNum: 3,
indexName: '营业利润率',
unit: '%',
instructions: '数据创造或者是数据所在应用场景下的营业利润率'
}, {
orderNum: 4,
indexName: '净利润率',
unit: '%',
instructions: '数据创造或者是数据所在应用场景下的净利润率'
}, {
orderNum: 5,
indexName: '行业利润率水平',
unit: '%',
instructions: '参考同行业上市公司/企业历史年度细分业务利润率水平'
}, {
orderNum: 6,
indexName: '数据资产分成率',
unit: '%',
instructions: '即关于数据对于实现收入的贡献'
}, {
orderNum: 7,
indexName: '衰减率',
unit: '%',
instructions: '数据有效期为5年,衰减率可理解为每年20%'
}, {
orderNum: 8,
indexName: '综合分成率',
unit: '%',
auto: true,
instructions: '自动计算'
}, {
orderNum: 9,
indexName: '现金流',
unit: '元',
auto: true,
instructions: '自动计算'
}, {
orderNum: 10,
indexName: '折现率',
unit: '%',
instructions: '一般行业在12%-16%之间,根据数据资产可变现的情况确认'
}, {
orderNum: 11,
indexName: '折现年期',
unit: '年',
auto: true,
instructions: '自动计算'
}, {
orderNum: 12,
indexName: '折现因子',
unit: '',
auto: true,
instructions: '自动计算'
}, {
orderNum: 13,
indexName: '折现现值',
unit: '元',
auto: true,
instructions: '自动计算,收入*利润率*分成率*折现因子'
}, {
orderNum: 14,
indexName: '数据资产估值',
unit: '元',
auto: true,
instructions: '自动计算'
}])
const inputChange = (val, scope, field) => {
let row = scope.row;
let strArr = val.split(".");
if (strArr.length > 1) {
let right = strArr[1];
if (right === "" || right.length < 2) {
row[field] = val = parseFloat(val || 0).toFixed(2);
}
} else {
row[field] = val = parseFloat(val || 0).toFixed(2);
}
if (val == 'NaN') {
row[field] = '0.00';
}
}
/** 输入框输入触发事件 */
const inputEventChange = (val, scope, field, max: any = null) => {
let row = scope.row;
if (row.indexName == '数据资产分成率' || row.indexName == '衰减率' || formRef.value.formInline?.evaluateMethod == '1') { //只能输入正数
let row = scope.row;
row[field] = row[field].toString().replace(/[^\d.]/g, "")
row[field] = row[field].toString().replace(/\.{2,}/g, ".")
row[field] = row[field].toString().replace(".", "$#$").replace(/\./g, "").replace("$#$", ".")
row[field] = row[field].toString().replace(/^(\-)*(\d+)\.(\d\d\d\d\d\d).*$/, "$1$2.$3")
row[field] = row[field].toString().replace(/^\D*(\d{0,12}(?:\.\d{0,2})?).*$/g, "$1")
if (max !== null && row[field] > max) {
row[field] = max;
}
} else { //需要支持负数
row[field] = row[field].toString().replace(/[^\d.-]/g, "")
row[field] = row[field].toString().replace(/\.{2,}/g, ".")
// 第四步:移除整数部分前面不必要的零,但保留小数部分的有效零
if (row[field].startsWith('-')) {
// 对于负数,去掉负号进行处理
let tempValue = row[field].substring(1);
tempValue = tempValue.replace(/-/g, '');;
row[field] = '-' + tempValue;
} else {
// 对于正数直接处理
row[field] = row[field].replace(/-/g, '');
}
row[field] = row[field].toString().replace(/^(-?\d{0,12})(\.\d{0,2})?$/, '$1$2');
let parts = row[field].split('.');
let integerPart = parts[0];
let decimalPart = parts.length > 1 ? parts[1] : '';
// 限制整数部分最多12位
if (integerPart.length > 12) {
integerPart = integerPart.substring(0, 12);
}
// 限制小数部分最多2位
if (decimalPart.length > 2) {
decimalPart = decimalPart.substring(0, 2);
}
row[field] = integerPart + (decimalPart ? '.' + decimalPart : (row[field].includes('.') ? '.' : ''))
if (max !== null) {
if (row[field] > max) {
row[field] = max;
}
if (row[field] < 0 && row[field] < -max) {
row[field] = -max;
}
}
}
}
const incomeCalculateData = computed(() => { //响应式不生效
let data = incomeTableData.value;
let resultInfo: any = {};
resultInfo['综合分成率'] = [];
resultInfo['现金流'] = [];
resultInfo['折现年期'] = [];
resultInfo['折现因子'] = [];
resultInfo['折现现值'] = [];
resultInfo['数据资产估值'] = 0;
let formInline = formRef.value.formInline;
let evaluateBaseDate = formInline.evaluateBaseDate;
let infos = evaluateBaseDate.split('-');
let month = parseInt(infos[1]);
let transfer = (v, need = true) => {
return v ? (need ? parseFloat(v) / 100 : parseFloat(v)) : 0;
}
/** 转换千分位为正整数 */
let transferQianFenWei = (v) => {
return typeof v == 'string' ? parseFloat(v?.replace(/,/g, '')) : parseFloat(v)
}
incomeYears.value.forEach((year, i) => {
let C6 = transfer(data[5][year.field])
let C7 = transfer(data[6][year.field])
let sumC7: any = 0;
if (i == 0) {
sumC7 = C7;
} else {
incomeYears.value.slice(0, i + 1).forEach((item) => {
sumC7 = sumC7 + transfer(data[6][item.field]);
})
}
resultInfo['综合分成率'].push(changeNum(C6 * (1 - sumC7 + C7 / 2) * 100, 2, true));
let C1 = transfer(data[0][year.field], false)
let C5 = transfer(data[4][year.field])
resultInfo['现金流'].push(changeNum(C1 * C5 * transferQianFenWei(resultInfo['综合分成率'][i]) / 100, 2, true));
if (i == 0) {
let cnt = month == 12 ? 12 : (12 - month);
resultInfo['折现年期'].push(changeNum(cnt / 12 / 2, 2, true));
} else if (i == incomeYears.value.length - 1) {
resultInfo['折现年期'].push(changeNum(parseFloat(resultInfo['折现年期'][i - 1]) + (month == 12 ? 1 : (month / 12 / 2)), 2, true))
} else {
resultInfo['折现年期'].push(changeNum(parseFloat(resultInfo['折现年期'][i - 1]) + 1, 2, true))
}
let C10 = transfer(data[9][year.field]);
resultInfo['折现因子'].push(changeNum(1 / Math.pow((1 + C10), parseFloat(resultInfo['折现年期'][i])), 2, true));
resultInfo['折现现值'].push(changeNum(parseFloat(resultInfo['折现因子'][i]) * transferQianFenWei(resultInfo['现金流'][i]), 2, true));
})
resultInfo['数据资产估值'] = resultInfo['折现现值'].length < 2 ? resultInfo['折现现值'][0] : changeNum(resultInfo['折现现值'].reduce(function (prev, curr, idx, arr) {
return (typeof prev == 'string' ? parseFloat(prev?.replace(/,/g, '')) : parseFloat(prev)) + parseFloat(curr?.replace(/,/g, ''));
}), 2, true);
return resultInfo;
})
const submit = () => {
formRef.value?.ruleFormRef?.validate((valid, errorItem) => {
if (valid) {
let params = formRef.value.formInline;
if (params.evaluateMethod == '1') {
params.valuationCostRQVOList = costTableData.value;
params.damValuation = costTableSummaryValue.value;
if (!costTableData.value.some(table => table.amount !== '')) {
proxy.$ElMessage.error('成本法请至少输入一项指标金额');
return
}
} else {
params.valuationEarningsRQVOList = incomeTableData.value;
params.damValuation = incomeCalculateData.value['数据资产估值'];
for (const d of params.valuationEarningsRQVOList) {
let years: any = {};
for (const y of incomeYears.value) {
if (d.auto != true && d[y.field] == null) {
proxy.$ElMessage.error(`收益法的指标【${d.indexName}】预测年限中存在空值,请输入`);
return;
}
years[y.field] = d[y.field];
}
d.predictedYears = years;
}
}
fullscreenLoading.value = true;
if (!route.query.guid) {
saveValuationMode(params).then((res: any) => {
fullscreenLoading.value = false;
if (res.code == proxy.$passCode) {
proxy.$ElMessage.success('新建估值模型提交保存成功');
userStore.setTabbar(userStore.tabbar.filter((tab: any) => tab.fullPath !== fullPath));
router.push({
name: 'valuationModel'
});
entryStore.setIsRefresh(true);
} else {
proxy.$ElMessage({
type: 'error',
message: res.msg,
})
}
})
} else {
params.guid = route.query.guid;
updateValuationMode(params).then((res: any) => {
fullscreenLoading.value = false;
if (res.code == proxy.$passCode) {
proxy.$ElMessage.success('编辑估值模型提交成功');
userStore.setTabbar(userStore.tabbar.filter((tab: any) => tab.fullPath !== fullPath));
router.push({
name: 'valuationModel'
});
entryStore.setIsRefresh(true);
} else {
proxy.$ElMessage({
type: 'error',
message: res.msg,
})
}
})
}
} else {
var obj = Object.keys(errorItem);
formRef.value.ruleFormRef.scrollToField(obj[0])
}
})
}
const cancel = () => {
proxy.$openMessageBox("当前页面尚未保存,确定放弃修改吗?", () => {
userStore.setTabbar(userStore.tabbar.filter((tab: any) => tab.fullPath !== fullPath));
router.push({
name: 'valuationModel'
});
}, () => {
proxy.$ElMessage.info("已取消");
});
}
const getDamProductListData = () => {
getAssetCatalog({
pageSize: -1
}).then((res: any) => {
if (res.code == proxy.$passCode) {
damProductList.value = res.data || [];
valuateFormItems.value[0].options = damProductList.value;
} else {
proxy.$ElMessage({
type: 'error',
message: res.msg,
})
}
})
}
onBeforeMount(() => {
getDamProductListData();
if (route.query.guid) {
fullscreenLoading.value = true;
getValuationModelDetail({ guid: route.query.guid }).then((res: any) => {
fullscreenLoading.value = false;
if (res.code == proxy.$passCode) {
let detailData = res.data || {};
valuateFormItems.value.forEach(item => {
item.default = detailData[item.field];
if (item.field == 'evaluateMethod') {
valuateFormItems.value.at(-1).visible = item.default == '2';
}
})
if (detailData.evaluateMethod == '2') {
incomeTableData.value = detailData.valuationEarningsRSVOList || [];
incomeTableData.value.forEach((d, index) => {
Object.assign(d, d.predictedYears || {});
if (d.indexName == '综合分成率' || d.indexName == '现金流' || d.indexName == '折现年期' || d.indexName == '折现因子' || d.indexName == '折现现值' || d.indexName == '数据资产估值') {
d.auto = true;
}
});
} else {
costTableData.value = detailData.valuationCostRSVOList || [];
costTableSummaryValue.value = detailData.damValuation || '';
}
} else {
proxy.$ElMessage({
type: 'error',
message: res.msg,
})
}
});
}
})
onMounted(async () => {
await nextTick();
await nextTick();
const tables: any = document.querySelectorAll(
"#cost-table .el-table__footer-wrapper tr>td"
);
tables[0].colSpan = 3;
tables[0].style.textAlign = "center";
tables[1].style.display = "none";
tables[2].style.display = "none";
tables[4].style.display = "none";
tables[5].style.display = "none";
})
</script>
<template>
<div class="container_wrap" v-loading="fullscreenLoading">
<div class="content_main">
<ContentWrap id="id-baseInfo" title="估值类型" instructions="" style="margin-top: 8px;">
<Form ref="formRef" :itemList="valuateFormItems" :rules="valuateFormRules" formId="main-model-edit"
@select-change="handleValudateFormChange" @input-change="handleInputChange" col="col3" />
</ContentWrap>
<ContentWrap id="id-grade-info" :title="formRef?.formInline?.evaluateMethod == '1' ? '填写成本明细' : '填写预期收益'"
:description="formRef?.formInline?.evaluateMethod == '1' ? '填写时请按照所选数据产品的成本投入进行填写,跟数据产品产生的成本一致' : ''"
style="margin-top: 16px;">
<el-table id="cost-table" v-show="formRef?.formInline?.evaluateMethod == '1'" ref="costTableRef"
:data="costTableData" :span-method="costTableSpanMethod" :summary-method="costTableSummaryMethod" show-summary
border tooltip-effect="light" :tooltip-options="{ placement: 'top', popperClass: 'table_cell_tooltip' }">
<el-table-column v-for="(item, i) in costTableField" :label="item.label" :width="item.width"
:min-width="item.minWidth" :fixed="item.fixed" :align="item.align" :sortable="item.sortable ?? false"
:prop="item.field" :class-name="item.columClass" show-overflow-tooltip>
<template #default="scope">
<div class="input_cell" v-if="item.type == 'input'">
<el-input v-model.trim="scope.row[item.field]" placeholder="请输入" :maxlength="item.maxlength ?? ''"
@change="(val) => inputChange(val, scope, item.field)"
@input="(val) => inputEventChange(val, scope, item.field)" clearable></el-input>
</div>
<span v-else>
{{ item.getName ? item.getName(scope) : scope.row[item.field] !== 0 && !scope.row[item.field] ?
"--" : scope.row[item.field] }}
</span>
</template>
</el-table-column>
</el-table>
<el-table id="income-table" v-show="formRef?.formInline?.evaluateMethod != '1'" ref="costTableRef"
:data="incomeTableData" border tooltip-effect="light"
:tooltip-options="{ placement: 'top', popperClass: 'table_cell_tooltip' }">
<el-table-column type="index" label="序号" width="80" align="center" />
<el-table-column v-for="(item, i) in incomeTableField" :label="item.label" :width="item.width"
:min-width="item.minWidth" :fixed="item.fixed" :align="item.align" :sortable="item.sortable ?? false"
:prop="item.field" :class-name="item.columClass" show-overflow-tooltip>
<template #default="scope">
<template v-if="item.showChild == true">
<el-table-column v-for="(year, j) in incomeYears" :label="year.label" :width="150" align="right"
:prop="year.field" show-overflow-tooltip>
<template #default="scope">
<div v-if="scope.row.auto != true" class="input_cell">
<el-input v-model.trim="scope.row[year.field]" placeholder="请输入"
@change="(val) => inputChange(val, scope, year.field)"
@input="(val) => inputEventChange(val, scope, year.field, null)"
clearable></el-input>
</div>
<span v-else>
{{ scope.row.indexName == '数据资产估值' ? (j > 0 ? '-' : incomeCalculateData[scope.row.indexName])
: (incomeCalculateData[scope.row.indexName][j]) }}
</span>
</template>
</el-table-column>
</template>
<span v-else>{{ scope.row[item.field] || '-' }}</span>
</template>
</el-table-column>
</el-table>
</ContentWrap>
</div>
<div class="bottom_tool_wrap">
<el-button @click="cancel">取消</el-button>
<el-button type="primary" @click="submit">提交</el-button>
</div>
</div>
</template>
<style lang="scss" scoped>
.container_wrap {
padding: 0px;
}
.content_main {
height: calc(100% - 44px);
padding: 10px 16px;
overflow: auto;
.table-top-btns {
margin-bottom: 12px;
}
}
.bottom_tool_wrap {
height: 44px;
padding: 0 16px;
border-top: 1px solid #d9d9d9;
display: flex;
justify-content: center;
align-items: center;
}
:deep(.el-table) {
td.el-table__cell {
padding: 2px 0;
height: 36px;
.el-input .el-input__inner {
text-align: right;
}
}
}
</style>