明树Git Lab

Skip to content

J
jt_front
Commit 8df1507b authored by zhanghan's avatar zhanghan
Browse files
Options

1

parent 25f3c9da
Pipeline #111891 passed with stage
    in 18 seconds
    Hide whitespace changes
    Inline Side-by-side
    Showing with 825 additions and 876 deletions
    src/views/projectManage/addProject/components/JueceReport.vue
    View file @ 8df1507b
    <template> <template>
    <div class="tab-content"> <div class="tab-content">
    <div class="tab-content"> <div class="tab-content">
    <el-form <el-form
    ref="jcReportFormRef" ref="jcReportFormRef"
    :model="jcFormData" :model="jcFormData"
    :rules="formRules" :rules="formRules"
    :validate-on-rule-change="false" :validate-on-rule-change="false"
    :label-width="150" :label-width="150"
    :inline="false" :inline="false"
    :disabled="isPreview" :disabled="isPreview"
    >
    <el-collapse v-model="activeCollapse">
    <el-collapse-item title="一、项目背景" name="一、项目背景">
    <el-row :gutter="20">
    <el-col :span="24">
    <h3>关于{{ jcFormData.projectName }}的申请报告</h3>
    </el-col>
    <el-col :span="24">
    <el-form-item label="" label-width="0" prop="projectIntro">
    <el-input
    v-model="jcFormData.projectIntro"
    type="textarea"
    :rows="3"
    placeholder="x公司（与x公司，公司内部单位，如有）申请出资x亿元、持股x%，投资建设x省x高速公路项目。项目总投资x亿元。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="项目获取" prop="xmhq">
    <el-input
    v-model="jcFormData.xmhq"
    type="textarea"
    :rows="3"
    placeholder="1.x年x月，x省政府（授权x市发改委，按项目实际）开展x高速公路项目投资主体的遴选。&#10;2.x年x月，x公司与x市政府签订投资合作框架协议。&#10;3.x年x月，x公司（与x公司、x公司组成的联合体）参与x省x高速公路项目投标，x年x月取得投资主体资格。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="前期论证主要节点" prop="qqlzzyjd">
    <el-input
    v-model="jcFormData.qqlzzyjd"
    type="textarea"
    :rows="3"
    placeholder="1.x年x月，本项目取得x省发改委核准。&#10;2.x年x月，工程可研报告通过x机构审查。&#10;3.x年x月，工程初步设计及概算取得x交通厅批复。"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item title="二、项目基本情况" name="二、项目基本情况">
    <el-row :gutter="20">
    <el-col :span="12">
    <el-form-item label="所在地">
    <div class="text-border">
    {{
    jcFormData.sjnzjjw
    ? jcSzjList.filter(
    (item) => item.key === jcFormData.sjnzjjw,
    )[0]?.name
    : ""
    }}
    {{
    jcFormData.dsjngjjw
    ? jcDsgjList.filter(
    (item) => item.key === jcFormData.dsjngjjw,
    )[0]?.name
    : ""
    }}
    {{
    jcFormData.qxjngjjw
    ? jcQxgjList.filter(
    (item) => item.key === jcFormData.qxjngjjw,
    )[0]?.name
    : ""
    }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="建设规模" prop="jsgm">
    <el-input
    v-model="jcFormData.jsgm"
    placeholder="x向x车道（全长x公里）"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="建设内容">
    <div class="text-border">
    {{ jcFormData.jsnrjgm }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="项目类型" prop="sqbgxmlx">
    <el-input
    v-model="jcFormData.sqbgxmlx"
    placeholder="高速公路"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="是否标前决策" prop="sfbqjc">
    <el-input v-model="jcFormData.sfbqjc" placeholder="是或否" />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="总投资">
    <div class="text-border">
    {{
    jcFormData.xmztz ? jcFormData.xmztz / 10000 + "亿元" : ""
    }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="单位造价" prop="dwzj">
    <el-input-number
    v-model="jcFormData.dwzj"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>亿元/km</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="投资构成" prop="tzgc">
    <el-input
    v-model="jcFormData.tzgc"
    type="textarea"
    :rows="3"
    placeholder="工程费（含建安工程费、设备及工器具购置费等）、工程建设其他费（含征地拆迁费等）、预备费、建设期利息等"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="建设期">
    <div class="text-border">
    {{ jcFormData.xmjsqy ? jcFormData.xmjsqy + "个月" : "" }}
    </div>
    </el-form-item>
    <el-form-item label="运营期">
    <div class="text-border">
    {{ jcFormData.yynxn ? jcFormData.yynxn + "年" : "" }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="合规情况" prop="hgqk">
    <el-input
    v-model="jcFormData.hgqk"
    type="textarea"
    :rows="3"
    placeholder="规划情况，项目立项审批情况，特许经营/实施方案及批复情况"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="实施机构" prop="ssjg">
    <el-input v-model="jcFormData.ssjg" />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="政府出资代表" prop="zfczdb">
    <el-input v-model="jcFormData.zfczdb" />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="地方财政情况" prop="dfczqk">
    <el-input
    v-model="jcFormData.dfczqk"
    type="textarea"
    :rows="3"
    placeholder="一般公共预算收入、一般公共预算支出、债务率等（如涉及）"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="回报机制" prop="hbjz">
    <el-input
    v-model="jcFormData.hbjz"
    type="textarea"
    :rows="3"
    placeholder="主要收入来源：通行费收入，路衍经济收益"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="保函情况">
    <el-table
    :data="bhqkData"
    style="width: 100%"
    empty-text="暂无数据"
    border
    >
    <el-table-column prop="lx" label="类型" />
    <el-table-column prop="tjzt" label="提交主体">
    <template #default="scope">
    <el-input v-model="scope.row.tjzt" />
    </template>
    </el-table-column>
    <el-table-column prop="je" label="金额">
    <template #default="scope">
    <el-input
    v-model="scope.row.je"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    />
    </template>
    </el-table-column>
    <el-table-column prop="tjsj" label="提交时间">
    <template #default="scope">
    <el-input v-model="scope.row.tjsj" />
    </template>
    </el-table-column>
    <el-table-column prop="thsj" label="退换时间">
    <template #default="scope">
    <el-input v-model="scope.row.thsj" />
    </template>
    </el-table-column>
    </el-table>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="绩效考核" prop="jxkh">
    <el-input
    v-model="jcFormData.jxkh"
    type="textarea"
    :rows="3"
    placeholder="考核时点、关键考核指标，与保函、项目收入的关联性"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="调价机制" prop="tjjz">
    <el-input
    v-model="jcFormData.tjjz"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="征地拆迁" prop="zdcq">
    <el-input
    v-model="jcFormData.zdcq"
    type="textarea"
    :rows="3"
    placeholder="根据项目合同，征地拆迁费用以工可征地拆迁总金额作为上限包干使用（×亿元），按照“归因归责”原则，因政府方导致的费用超支，由政府方承担责任；因其他原因导致的费用超支、进度滞后由社会资本方承担。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="前期费用" prop="qqfy">
    <el-input
    v-model="jcFormData.qqfy"
    type="textarea"
    :rows="3"
    placeholder="×万元；已结算、已发生未结算的，经审计后由项目公司承担。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="投资模式">
    <div class="text-border">
    {{ jcFormData.tzms }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="投资能力" prop="tznl">
    <el-input
    v-model="jcFormData.tznl"
    type="textarea"
    :rows="3"
    placeholder="1.资产负债率：截至×月底为×%，未/已被纳入资产负债率管控重点关注/重点管控企业名单；实施本项目将推高资产负债率×个百分点。&#10;2.资金状况：资金紧张/充裕，截至×月底货币资金×万元，较上年同期增加/减少流入×亿元。&#10;3.应收账款：截至目前，×公司部分项目存在投资项目回款逾期（如有，应收款×亿元，包括已确权应收款×亿元，应结未结款×亿元）。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div class="report-item">
    <div class="report-label">资金方案</div>
    <div class="report-content">
    <div class="report-item">
    <div class="report-label">资本金</div>
    <div class="report-content">
    <el-row>
    <el-col :span="8">
    <el-form-item label="比例" prop="zbjbl">
    <el-input-number
    v-model="jcFormData.zbjbl"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="金额" prop="zbjje">
    <el-input
    v-model="jcFormData.zbjje"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="来源" prop="zbjly">
    <el-input v-model="jcFormData.zbjly" />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    <div class="report-item">
    <div class="report-label">贷款</div>
    <div class="report-content">
    <el-row>
    <el-col :span="8">
    <el-form-item label="比例" prop="dkbl">
    <el-input-number
    v-model="jcFormData.dkbl"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="金额" prop="dkbje">
    <el-input
    v-model="jcFormData.dkbje"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="融资主体" prop="dkrzzt">
    <el-input v-model="jcFormData.dkrzzt" />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="期限" prop="dkqx">
    <el-input-number
    v-model="jcFormData.dkqx"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>年</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="利率" prop="dkll">
    <el-input-number
    v-model="jcFormData.dkll"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="担保方案" prop="dkdbfa">
    <el-input v-model="jcFormData.dkdbfa" />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="意向书" prop="dkyxs">
    <el-input
    v-model="jcFormData.dkyxs"
    type="textarea"
    :rows="3"
    placeholder="已取得x行、x行、x行融资意向函，贷款利率按照202x年四季度同期x率计算（目前为x%）。"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    </div>
    </div>
    </el-col>
    <el-col :span="24">
    <el-form-item label="股权结构">
    <el-table
    :data="jcGdxxData"
    style="width: 100%"
    empty-text="暂无数据"
    border
    >
    <el-table-column prop="gdmc" label="股东方">
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.gdmc
    : "合计"
    }}
    </div>
    </template>
    </el-table-column>
    <el-table-column prop="cgbl" label="持股比例（%）">
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.cgbl
    : getObjSums(jcgdxxSums, "cgbl") + "%"
    }}
    </div>
    </template>
    </el-table-column>
    <el-table-column prop="ycxmzbj" label="项目资本金（亿元）">
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.ycxmzbj
    ? (scope.row.ycxmzbj / 10000).toFixed(2)
    : scope.row.ycxmzbj
    : (
    getObjSums(jcgdxxSums, "ycxmzbj") / 10000
    ).toFixed(2) + "亿元"
    }}
    </div>
    </template>
    </el-table-column>
    <el-table-column
    prop="yjzczb"
    label="其中：项目公司注册资本（亿元）"
    > >
    <el-collapse v-model="activeCollapse"> <template #default="scope">
    <el-collapse-item <div>
    title="一、项目背景" {{
    name="一、项目背景" scope.$index < jcGdxxData.length - 1
    > ? scope.row.yjzczb
    <el-row :gutter="20"> ? (scope.row.yjzczb / 10000).toFixed(2)
    <el-col :span="24"> : scope.row.yjzczb
    <h3> : (
    关于{{ jcFormData.projectName }}的申请报告 getObjSums(jcgdxxSums, "yjzczb") / 10000
    </h3> ).toFixed(2) + "亿元"
    </el-col> }}
    <el-col :span="24"> </div>
    <el-form-item label="" label-width="0" prop="projectIntro"> </template>
    <el-input </el-table-column>
    v-model="jcFormData.projectIntro" </el-table>
    type="textarea" </el-form-item>
    :rows="3" </el-col>
    placeholder="x公司（与x公司，公司内部单位，如有）申请出资x亿元、持股x%，投资建设x省x高速公路项目。项目总投资x亿元。" <el-col :span="24">
    /> <el-form-item label="股东方情况">
    </el-form-item> <div class="text-border">
    </el-col> <span
    <el-col :span="24"> v-for="(item, index) in jcGdxxData.slice(0, -1)"
    <el-form-item label="项目获取" prop="xmhq"> :key="index"
    <el-input >{{ item.gdmc }}(占股{{ item.cgbl }}%){{
    v-model="jcFormData.xmhq" index < jcGdxxData.length - 1 ? "、" : "。"
    type="textarea" }}</span
    :rows="3" >
    placeholder="1.x年x月，x省政府（授权x市发改委，按项目实际）开展x高速公路项目投资主体的遴选。&#10;2.x年x月，x公司与x市政府签订投资合作框架协议。&#10;3.x年x月，x公司（与x公司、x公司组成的联合体）参与x省x高速公路项目投标，x年x月取得投资主体资格。" </div>
    /> </el-form-item>
    </el-form-item> </el-col>
    </el-col> <el-col :span="24">
    <el-col :span="24"> <div class="report-item">
    <el-form-item label="前期论证主要节点" prop="qqlzzyjd"> <div class="report-label">项目公司治理结构</div>
    <el-input <div class="report-content">
    v-model="jcFormData.qqlzzyjd" <el-row>
    type="textarea" <el-col :span="24">
    :rows="3" <el-form-item label="股东会" prop="zljggdh">
    placeholder="1.x年x月，本项目取得x省发改委核准。&#10;2.x年x月，工程可研报告通过x机构审查。&#10;3.x年x月，工程初步设计及概算取得x交通厅批复。" <el-input
    /> v-model="jcFormData.zljggdh"
    </el-form-item> type="textarea"
    </el-col> :rows="3"
    </el-row> placeholder="人数，表决事项，表决通过要求。部分重要事项应设定一致决。"
    </el-collapse-item> />
    <el-collapse-item </el-form-item>
    title="二、项目基本情况" </el-col>
    name="二、项目基本情况" <el-col :span="24">
    <el-form-item label="董事会" prop="zljgdsh">
    <el-input
    v-model="jcFormData.zljgdsh"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="监事会" prop="zljgjsh">
    <el-input
    v-model="jcFormData.zljgjsh"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="管理层" prop="zljgglc">
    <el-input
    v-model="jcFormData.zljgglc"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    </el-col>
    <el-col :span="24">
    <el-form-item label="建设管理方案" prop="jsglfa">
    <el-input
    v-model="jcFormData.jsglfa"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="运营管理方案" prop="yyglfa">
    <el-input
    v-model="jcFormData.yyglfa"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div class="report-item">
    <div class="report-label">退出机制</div>
    <div class="report-content">
    <el-row>
    <el-col :span="24">
    <el-form-item label="正常退出" prop="tcjzzc">
    <el-input
    v-model="jcFormData.tcjzzc"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="非正常退出" prop="tcjzfzc">
    <el-input
    v-model="jcFormData.tcjzfzc"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div>
    （如有）股权锁定期限制；股权转让对受让方的资信、条件限制等。
    </div>
    </el-col>
    </el-row>
    </div>
    </div>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item title="三、项目必要性" name="三、项目必要性">
    <el-row :gutter="20">
    <el-col :span="24">
    <el-form-item label="必要性">
    <div class="text-border">
    {{ jcFormData.xmbyx }}
    </div>
    </el-form-item>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item title="四、项目可行性" name="四、项目可行性">
    <el-row :gutter="20">
    <el-col :span="12">
    <el-form-item label="可研编制单位" prop="kybzdw">
    <el-input v-model="jcFormData.kybzdw" />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="可研评审单位" prop="kypsdw">
    <el-input v-model="jcFormData.kypsdw" />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div class="report-item">
    <div class="report-label">经济可行性</div>
    <div class="report-content">
    <el-row>
    <el-col :span="12">
    <el-form-item
    label="全投资财务内部收益率（税前）"
    :label-width="210"
    prop="qtzcwnbsyl"
    > >
    <el-row :gutter="20"> <el-input-number
    <el-col :span="12"> v-model="jcFormData.qtzcwnbsyl"
    <el-form-item label="所在地"> :min="0"
    <div class="text-border"> :max="99999999999.99999999"
    {{ controls-position="right"
    jcFormData.sjnzjjw >
    ? jcSzjList.filter( <template #suffix>
    (item) => <span>%</span>
    item.key === jcFormData.sjnzjjw, </template>
    )[0]?.name </el-input-number>
    : "" </el-form-item>
    }} </el-col>
    {{ <el-col :span="12">
    jcFormData.dsjngjjw <el-form-item
    ? jcDsgjList.filter( label="资本金财务内部收益率（税后）"
    (item) => :label-width="210"
    item.key === jcFormData.dsjngjjw, prop="zbjcwnbsyl"
    )[0]?.name
    : ""
    }}
    {{
    jcFormData.qxjngjjw
    ? jcQxgjList.filter(
    (item) =>
    item.key === jcFormData.qxjngjjw,
    )[0]?.name
    : ""
    }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="建设规模" prop="jsgm">
    <el-input
    v-model="jcFormData.jsgm"
    placeholder="x向x车道（全长x公里）"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="建设内容">
    <div class="text-border">
    {{ jcFormData.jsnrjgm }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="项目类型" prop="sqbgxmlx">
    <el-input
    v-model="jcFormData.sqbgxmlx"
    placeholder="高速公路"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="是否标前决策" prop="sfbqjc">
    <el-input
    v-model="jcFormData.sfbqjc"
    placeholder="是或否"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="总投资">
    <div class="text-border">
    {{
    jcFormData.xmztz
    ? jcFormData.xmztz + "亿元"
    : ""
    }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="单位造价" prop="dwzj">
    <el-input-number
    v-model="jcFormData.dwzj"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>亿元/km</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="投资构成" prop="tzgc">
    <el-input
    v-model="jcFormData.tzgc"
    type="textarea"
    :rows="3"
    placeholder="工程费（含建安工程费、设备及工器具购置费等）、工程建设其他费（含征地拆迁费等）、预备费、建设期利息等"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="建设期">
    <div class="text-border">
    {{
    jcFormData.xmjsqy
    ? jcFormData.xmjsqy + "个月"
    : ""
    }}
    </div>
    </el-form-item>
    <el-form-item label="运营期">
    <div class="text-border">
    {{
    jcFormData.yynxn
    ? jcFormData.yynxn + "年"
    : ""
    }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="合规情况" prop="hgqk">
    <el-input
    v-model="jcFormData.hgqk"
    type="textarea"
    :rows="3"
    placeholder="规划情况，项目立项审批情况，特许经营/实施方案及批复情况"
    />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="实施机构" prop="ssjg">
    <el-input v-model="jcFormData.ssjg" />
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item label="政府出资代表" prop="zfczdb">
    <el-input v-model="jcFormData.zfczdb" />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="地方财政情况" prop="dfczqk">
    <el-input
    v-model="jcFormData.dfczqk"
    type="textarea"
    :rows="3"
    placeholder="一般公共预算收入、一般公共预算支出、债务率等（如涉及）"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="回报机制" prop="hbjz">
    <el-input
    v-model="jcFormData.hbjz"
    type="textarea"
    :rows="3"
    placeholder="主要收入来源：通行费收入，路衍经济收益"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="保函情况">
    <el-table
    :data="bhqkData"
    style="width: 100%"
    empty-text="暂无数据"
    border
    >
    <el-table-column prop="lx" label="类型" />
    <el-table-column prop="tjzt" label="提交主体">
    <template #default="scope">
    <el-input v-model="scope.row.tjzt" />
    </template>
    </el-table-column>
    <el-table-column prop="je" label="金额">
    <template #default="scope">
    <el-input
    v-model="scope.row.je"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    />
    </template>
    </el-table-column>
    <el-table-column prop="tjsj" label="提交时间">
    <template #default="scope">
    <el-input v-model="scope.row.tjsj" />
    </template>
    </el-table-column>
    <el-table-column prop="thsj" label="退换时间">
    <template #default="scope">
    <el-input v-model="scope.row.thsj" />
    </template>
    </el-table-column>
    </el-table>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="绩效考核" prop="jxkh">
    <el-input
    v-model="jcFormData.jxkh"
    type="textarea"
    :rows="3"
    placeholder="考核时点、关键考核指标，与保函、项目收入的关联性"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="调价机制" prop="tjjz">
    <el-input
    v-model="jcFormData.tjjz"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="征地拆迁" prop="zdcq">
    <el-input
    v-model="jcFormData.zdcq"
    type="textarea"
    :rows="3"
    placeholder="根据项目合同，征地拆迁费用以工可征地拆迁总金额作为上限包干使用（×亿元），按照“归因归责”原则，因政府方导致的费用超支，由政府方承担责任；因其他原因导致的费用超支、进度滞后由社会资本方承担。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="前期费用" prop="qqfy">
    <el-input
    v-model="jcFormData.qqfy"
    type="textarea"
    :rows="3"
    placeholder="×万元；已结算、已发生未结算的，经审计后由项目公司承担。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="投资模式">
    <div class="text-border">
    {{ jcFormData.tzms }}
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="投资能力" prop="tznl">
    <el-input
    v-model="jcFormData.tznl"
    type="textarea"
    :rows="3"
    placeholder="1.资产负债率：截至×月底为×%，未/已被纳入资产负债率管控重点关注/重点管控企业名单；实施本项目将推高资产负债率×个百分点。&#10;2.资金状况：资金紧张/充裕，截至×月底货币资金×万元，较上年同期增加/减少流入×亿元。&#10;3.应收账款：截至目前，×公司部分项目存在投资项目回款逾期（如有，应收款×亿元，包括已确权应收款×亿元，应结未结款×亿元）。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div class="report-item">
    <div class="report-label">资金方案</div>
    <div class="report-content">
    <div class="report-item">
    <div class="report-label">资本金</div>
    <div class="report-content">
    <el-row>
    <el-col :span="8">
    <el-form-item label="比例" prop="zbjbl">
    <el-input-number
    v-model="jcFormData.zbjbl"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="金额" prop="zbjje">
    <el-input
    v-model="jcFormData.zbjje"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="来源" prop="zbjly">
    <el-input
    v-model="jcFormData.zbjly"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    <div class="report-item">
    <div class="report-label">贷款</div>
    <div class="report-content">
    <el-row>
    <el-col :span="8">
    <el-form-item label="比例" prop="dkbl">
    <el-input-number
    v-model="jcFormData.dkbl"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="金额" prop="dkbje">
    <el-input
    v-model="jcFormData.dkbje"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="融资主体" prop="dkrzzt">
    <el-input
    v-model="jcFormData.dkrzzt"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="期限" prop="dkqx">
    <el-input-number
    v-model="jcFormData.dkqx"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>年</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="利率" prop="dkll">
    <el-input-number
    v-model="jcFormData.dkll"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="担保方案" prop="dkdbfa">
    <el-input
    v-model="jcFormData.dkdbfa"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="意向书" prop="dkyxs">
    <el-input
    v-model="jcFormData.dkyxs"
    type="textarea"
    :rows="3"
    placeholder="已取得x行、x行、x行融资意向函，贷款利率按照202x年四季度同期x率计算（目前为x%）。"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    </div>
    </div>
    </el-col>
    <el-col :span="24">
    <el-form-item label="股权结构">
    <el-table
    :data="jcGdxxData"
    style="width: 100%"
    empty-text="暂无数据"
    border
    >
    <el-table-column prop="gdmc" label="股东方">
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.gdmc
    : "合计"
    }}
    </div>
    </template>
    </el-table-column>
    <el-table-column
    prop="cgbl"
    label="持股比例（%）"
    >
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.cgbl
    : getObjSums(jcgdxxSums, "cgbl") +
    "%"
    }}
    </div>
    </template>
    </el-table-column>
    <el-table-column
    prop="ycxmzbj"
    label="项目资本金（亿元）"
    >
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.ycxmzbj
    ? (
    scope.row.ycxmzbj / 10000
    ).toFixed(2)
    : scope.row.ycxmzbj
    : (
    getObjSums(
    jcgdxxSums,
    "ycxmzbj",
    ) / 10000
    ).toFixed(2) + "亿元"
    }}
    </div>
    </template>
    </el-table-column>
    <el-table-column
    prop="yjzczb"
    label="其中：项目公司注册资本（亿元）"
    >
    <template #default="scope">
    <div>
    {{
    scope.$index < jcGdxxData.length - 1
    ? scope.row.yjzczb
    ? (
    scope.row.yjzczb / 10000
    ).toFixed(2)
    : scope.row.yjzczb
    : (
    getObjSums(
    jcgdxxSums,
    "yjzczb",
    ) / 10000
    ).toFixed(2) + "亿元"
    }}
    </div>
    </template>
    </el-table-column>
    </el-table>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="股东方情况">
    <div class="text-border">
    <span
    v-for="(item, index) in jcGdxxData.slice(
    0,
    -1,
    )"
    :key="index"
    >{{ item.gdmc }}(占股{{ item.cgbl }}%){{
    index < jcGdxxData.length - 1
    ? "、"
    : "。"
    }}</span
    >
    </div>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div class="report-item">
    <div class="report-label">项目公司治理结构</div>
    <div class="report-content">
    <el-row>
    <el-col :span="24">
    <el-form-item label="股东会" prop="zljggdh">
    <el-input
    v-model="jcFormData.zljggdh"
    type="textarea"
    :rows="3"
    placeholder="人数，表决事项，表决通过要求。部分重要事项应设定一致决。"
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="董事会" prop="zljgdsh">
    <el-input
    v-model="jcFormData.zljgdsh"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="监事会" prop="zljgjsh">
    <el-input
    v-model="jcFormData.zljgjsh"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="管理层" prop="zljgglc">
    <el-input
    v-model="jcFormData.zljgglc"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    </el-col>
    <el-col :span="24">
    <el-form-item label="建设管理方案" prop="jsglfa">
    <el-input
    v-model="jcFormData.jsglfa"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="运营管理方案" prop="yyglfa">
    <el-input
    v-model="jcFormData.yyglfa"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div class="report-item">
    <div class="report-label">退出机制</div>
    <div class="report-content">
    <el-row>
    <el-col :span="24">
    <el-form-item label="正常退出" prop="tcjzzc">
    <el-input
    v-model="jcFormData.tcjzzc"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-form-item label="非正常退出" prop="tcjzfzc">
    <el-input
    v-model="jcFormData.tcjzfzc"
    type="textarea"
    :rows="3"
    placeholder=""
    />
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <div>
    （如有）股权锁定期限制；股权转让对受让方的资信、条件限制等。
    </div>
    </el-col>
    </el-row>
    </div>
    </div>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item
    title="三、项目必要性"
    name="三、项目必要性"
    > >
    <el-row :gutter="20"> <el-input-number
    <el-col :span="24"> v-model="jcFormData.zbjcwnbsyl"
    <el-form-item label="必要性"> :min="0"
    <div class="text-border"> :max="99999999999.99999999"
    {{ jcFormData.xmbyx }} controls-position="right"
    </div> >
    </el-form-item> <template #suffix>
    </el-col> <span>%</span>
    </el-row> </template>
    </el-collapse-item> </el-input-number>
    <el-collapse-item </el-form-item>
    title="四、项目可行性" </el-col>
    name="四、项目可行性" <el-col :span="8">
    <el-form-item label="净现金流回正年份" prop="jxjlhznf">
    <el-input v-model="jcFormData.jxjlhznf" />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="净利润回正年份" prop="jlrhznf">
    <el-input v-model="jcFormData.jlrhznf" />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item
    label="可分配利润回正年份"
    prop="kfplrhznf"
    > >
    <el-row :gutter="20"> <el-input v-model="jcFormData.kfplrhznf" />
    <el-col :span="12"> </el-form-item>
    <el-form-item label="可研编制单位" prop="kybzdw"> </el-col>
    <el-input v-model="jcFormData.kybzdw" /> <el-col :span="8">
    </el-form-item> <el-form-item label="财务净现值（税前）" prop="cwjxz">
    </el-col> <el-input-number
    <el-col :span="12"> v-model="jcFormData.cwjxz"
    <el-form-item label="可研评审单位" prop="kypsdw"> :min="0"
    <el-input v-model="jcFormData.kypsdw" /> :max="99999999999.99999999"
    </el-form-item> controls-position="right"
    </el-col> >
    <el-col :span="24"> <template #suffix>
    <div class="report-item"> <span>万元</span>
    <div class="report-label">经济可行性</div> </template>
    <div class="report-content"> </el-input-number>
    <el-row> </el-form-item>
    <el-col :span="12"> </el-col>
    <el-form-item <el-col :span="24">
    label="全投资财务内部收益率（税前）" <el-table
    :label-width="210" :data="[{ label: '净现金流（万元）' }]"
    prop="qtzcwnbsyl" style="width: 100%"
    > border
    <el-input-number
    v-model="jcFormData.qtzcwnbsyl"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="12">
    <el-form-item
    label="资本金财务内部收益率（税后）"
    :label-width="210"
    prop="zbjcwnbsyl"
    >
    <el-input-number
    v-model="jcFormData.zbjcwnbsyl"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>%</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="净现金流回正年份" prop="jxjlhznf">
    <el-input
    v-model="jcFormData.jxjlhznf"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="净利润回正年份" prop="jlrhznf">
    <el-input
    v-model="jcFormData.jlrhznf"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="可分配利润回正年份" prop="kfplrhznf">
    <el-input
    v-model="jcFormData.kfplrhznf"
    />
    </el-form-item>
    </el-col>
    <el-col :span="8">
    <el-form-item label="财务净现值（税前）" prop="cwjxz">
    <el-input-number
    v-model="jcFormData.cwjxz"
    :min="0"
    :max="99999999999.99999999"
    controls-position="right"
    >
    <template #suffix>
    <span>万元</span>
    </template>
    </el-input-number>
    </el-form-item>
    </el-col>
    <el-col :span="24">
    <el-table
    :data="[{ label: '净现金流（万元）' }]"
    style="width: 100%"
    border
    >
    <el-table-column label="年份" width="140" fixed="left">
    <template #default="scope">
    {{ scope.row.label }}
    </template>
    </el-table-column>
    <el-table-column label="建设期" width="120">
    <template #default>
    <el-input v-model="jxjlData[0].je" />
    </template>
    </el-table-column>
    <el-table-column
    v-for="i in 28"
    :key="'jxjl' + i"
    :label="'运营期' + i"
    width="120"
    >
    <template #default>
    <el-input v-model="jxjlData[i].je" />
    </template>
    </el-table-column>
    </el-table>
    </el-col>
    <el-col :span="24" style="margin-top: 16px">
    <el-table
    :data="[{ label: '净利润（万元）' }]"
    style="width: 100%"
    border
    >
    <el-table-column label="年份" width="140" fixed="left">
    <template #default="scope">
    {{ scope.row.label }}
    </template>
    </el-table-column>
    <el-table-column label="建设期" width="120">
    <template #default>
    <el-input v-model="jlrData[0].je" />
    </template>
    </el-table-column>
    <el-table-column
    v-for="i in 28"
    :key="'jlr' + i"
    :label="'运营期' + i"
    width="120"
    >
    <template #default>
    <el-input v-model="jlrData[i].je" />
    </template>
    </el-table-column>
    </el-table>
    </el-col>
    <el-col :span="24">
    <el-form-item
    label="敏感性分析"
    :label-width="90"
    prop="mgxfx"
    >
    <el-input
    v-model="jcFormData.mgxfx"
    type="textarea"
    :rows="3"
    placeholder="如存在融合一体化子项，应分别说明各子项基本情况，各子项各自财务评价参数与结果及整体测算结果。"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </div>
    </div>
    </el-col>
    <el-col :span="24">
    <el-form-item label="工程收益" prop="gcsy">
    <el-input
    v-model="jcFormData.gcsy"
    type="textarea"
    :rows="3"
    placeholder="建安费金额，考虑x%下浮后，建安费x亿元，考虑施工直接成本、项目管理成本、工程收益预计x亿元，工程收益率x%"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item
    title="五、风险防控"
    name="五、风险防控"
    > >
    <el-table <el-table-column
    :data="fxglData" label="年份"
    style="width: 100%" width="140"
    empty-text="暂无数据" fixed="left"
    border >
    <template #default="scope">
    {{ scope.row.label }}
    </template>
    </el-table-column>
    <el-table-column label="建设期" width="120">
    <template #default>
    <el-input v-model="jxjlData[0].je" />
    </template>
    </el-table-column>
    <el-table-column
    v-for="i in 28"
    :key="'jxjl' + i"
    :label="'运营期' + i"
    width="120"
    > >
    <el-table-column prop="fxlb" label="风险点" /> <template #default>
    <el-table-column prop="fxms" label="内容" /> <el-input v-model="jxjlData[i].je" />
    <el-table-column prop="ydcs" label="防控措施" /> </template>
    </el-table> </el-table-column>
    </el-collapse-item> </el-table>
    <el-collapse-item </el-col>
    title="六、内部决策情况" <el-col :span="24" style="margin-top: 16px">
    name="六、内部决策情况" <el-table
    :data="[{ label: '净利润（万元）' }]"
    style="width: 100%"
    border
    > >
    <el-row :gutter="20"> <el-table-column
    <el-col :span="24"> label="年份"
    <el-form-item label="各级决策情况" prop="gjjcqk"> width="140"
    <el-input fixed="left"
    v-model="jcFormData.gjjcqk" >
    type="textarea" <template #default="scope">
    :rows="3" {{ scope.row.label }}
    placeholder="（各级决策情况）&#10;×年×月×日，×公司×年第×次办公会，要求×。" </template>
    /> </el-table-column>
    </el-form-item> <el-table-column label="建设期" width="120">
    </el-col> <template #default>
    </el-row> <el-input v-model="jlrData[0].je" />
    </el-collapse-item> </template>
    <el-collapse-item </el-table-column>
    title="七、需要说明的问题" <el-table-column
    name="七、需要说明的问题" v-for="i in 28"
    :key="'jlr' + i"
    :label="'运营期' + i"
    width="120"
    >
    <template #default>
    <el-input v-model="jlrData[i].je" />
    </template>
    </el-table-column>
    </el-table>
    </el-col>
    <el-col :span="24">
    <el-form-item
    label="敏感性分析"
    :label-width="90"
    prop="mgxfx"
    > >
    <el-form-item prop="xysmdwt" label-width="0"> <el-input
    <el-input v-model="jcFormData.mgxfx"
    v-model="jcFormData.xysmdwt" type="textarea"
    type="textarea" :rows="3"
    :rows="3" placeholder="如存在融合一体化子项，应分别说明各子项基本情况，各子项各自财务评价参数与结果及整体测算结果。"
    placeholder="股东出资能力、特殊合同条款、协同经营情况等需要特殊说明事项" />
    /> </el-form-item>
    </el-form-item> </el-col>
    </el-collapse-item> </el-row>
    </el-collapse>
    </el-form>
    </div> </div>
    </div>
    </el-col>
    <el-col :span="24">
    <el-form-item label="工程收益" prop="gcsy">
    <el-input
    v-model="jcFormData.gcsy"
    type="textarea"
    :rows="3"
    placeholder="建安费金额，考虑x%下浮后，建安费x亿元，考虑施工直接成本、项目管理成本、工程收益预计x亿元，工程收益率x%"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item title="五、风险防控" name="五、风险防控">
    <el-table
    :data="fxglData"
    style="width: 100%"
    empty-text="暂无数据"
    border
    >
    <el-table-column prop="fxlb" label="风险点" />
    <el-table-column prop="fxms" label="内容" />
    <el-table-column prop="ydcs" label="防控措施" />
    </el-table>
    </el-collapse-item>
    <el-collapse-item title="六、内部决策情况" name="六、内部决策情况">
    <el-row :gutter="20">
    <el-col :span="24">
    <el-form-item label="各级决策情况" prop="gjjcqk">
    <el-input
    v-model="jcFormData.gjjcqk"
    type="textarea"
    :rows="3"
    placeholder="（各级决策情况）&#10;×年×月×日，×公司×年第×次办公会，要求×。"
    />
    </el-form-item>
    </el-col>
    </el-row>
    </el-collapse-item>
    <el-collapse-item
    title="七、需要说明的问题"
    name="七、需要说明的问题"
    >
    <el-form-item prop="xysmdwt" label-width="0">
    <el-input
    v-model="jcFormData.xysmdwt"
    type="textarea"
    :rows="3"
    placeholder="股东出资能力、特殊合同条款、协同经营情况等需要特殊说明事项"
    />
    </el-form-item>
    </el-collapse-item>
    </el-collapse>
    </el-form>
    </div>
    </div> </div>
    </template> </template>
    ...@@ -958,10 +899,18 @@ const validate = () => { ...@@ -958,10 +899,18 @@ const validate = () => {
    defineExpose({ validate }); defineExpose({ validate });
    const { const {
    jcFormData, isPreview, activeCollapse, jcFormData,
    bhqkData, jxjlData, jlrData, fxglData, isPreview,
    jcgdxxSums, getObjSums, activeCollapse,
    jcSzjList, jcDsgjList, jcQxgjList, bhqkData,
    jxjlData,
    jlrData,
    fxglData,
    jcgdxxSums,
    getObjSums,
    jcSzjList,
    jcDsgjList,
    jcQxgjList,
    jcGdxxData, jcGdxxData,
    } = inject("jcShared"); } = inject("jcShared");
    </script> </script>
    ......
    Markdown is supported
    0% or
    You are about to add 0 people to the discussion. Proceed with caution.
    Finish editing this message first!
    Please register or to comment