Professional Documents
Culture Documents
电子表格建模与决策分析 (第4版) PDF
电子表格建模与决策分析 (第4版) PDF
AMER ERA ARGH 6 PAP HEP AW A aT, BRERA HALA AM 1 BHA, RERLTLAB— ARB ID Aw A drs a Ht se CHTME, LSA ASE, HRD 5.8%. Taco-Viva A 3] FRR GKAZAYEMNERRELRAR YESH RAH K RG At RATA ARP St BATS, A AS AB 6 A AT RI AOA TE BD Taco- Vive ZS RAH RIZE AS FEY 6 PAT TE A Ro 3.13.1 EMARIM ‘Taco-Viva 25 7 FE BF TIE A AR He SIE BB LS 9 VP — PRSLREAE SPER. Wy REMI A BEI HG BEA I 09 EM A He SR fr. MALL FSH: Aly Aas Aa +Ay As» Ag = FESS 1,2,3.4,5 #165 A OSPR LE BE ANY A LA RUPE SE (UFR IIT)76 CF RAERE KEDAH (FIR) By, By, Bs = E98 1,3 1S HAH BOSE RARE AP B BLA BE Se Bt UR weit) Cy Cy = PERE 1 ABS 4 BY RRR CLA BO de LFSC) Dy = FEF 1 ARS ABUSER AY D BLA BOE Se BLA FSR TCH) ES. AT WARMER — TARE RAY A OER BER WM RA. Ht, HACE SAR ARR Se ROS, RIT EDRF IC a 3.13.2 EXARRM Taco- Viva 25-4 EAE Fi 2B 9 TA EHR 2S TS ep SI Ov TBA BEWRERA. BRIANA, AA RBRA BOS MHS SE MME REAM A AREA RUN FE SAS F AEE TE BON, I AL, B,C, AUD, RAT BR ARAM MMR SS, HLM BRED MIN: A\+B, C+D, SR ARAM ES Bt 3.13.3 EAR FFB SEIS EY BE Se ATE GAS A A (1) LHR AR LE ‘HT (2) 78 PLB Bh HT, 3) A — A VE IG AT ME Bk >, ARMS TREE. AMORAMRRA / mt am 1 2 3 4 3 é 7 a A a 1018 B 1 1035 q aA Hs Ss 1058 dD A ws est A “1 1018 Ay a 1018 &, 1 1035 A 1 1018 G 1 > 1088 As, 1 1018 Bs aA 1.035 A, “1 1.018 eS wane FRED og 0 23 0 2 9 30 FE 3.34 Taco-Viva 2 UME OLS ASRS EI A Ae TERR 3.34, ~1 ‘A SAB A eB AT Ae TE BCA ESL AR BE HAAR VRS Me, IRIEL RAE SA HE — TLR ME A Ta. $n PA 3.34 PAE MB SAH ANA AE AaB Bt th OC A 1 REGEN RAE TD Ais 43% 4 45 BF SBUA A EE 1.088 SEE CEERI 4 NA a STA AREBSE AMT eT A eR eR 7 is Le TBF a) HE, AE — 4 BN) J I 9 0) be — FF I AR Hd SE AE FB) ABR AS ITEDS 1 TEA EAN Ay, By C) AD, RAR, TER 2,3.4.5,.6 07H E45 FA DAE Se 4 Be > Se JD FAR BE A Se A BER ne) BIH IK a AS PAR AT, ATE HIS Te TR A ‘SILFRYPAL 3.34 (FS UHRA AY PE 2 PL UE PES TE A PHLAMIABIE(A,). FEM 2 TA ARBITER 1.0184, RIC. AEB 2+H FMA EAT AT, EPA a BHA BBE es AE AT PBL BE TLE 2 A) EY BHM A] LAE VERO BLS JERSE TAH ACA, Ault TER 2 TA ARAB EE AS DA JE 1OIBA, FI. EN PLR EI: 1,018A, = 42 +0 BIT AMR SR EPA AES 2 A A BUA BE Se 0 8 BE (10184, ) LIAR ES 2 A EFT OO FLUE ADVE SAA (A. ESE 2 TARR (O KC). FURIE AES 3 ARR LAOH. AES 3 A281 Ae A ATELY BEB, VHS UB OOTY 1.0358, 7c. SHE, TER 2 TA PARR ASE 18) BE Se CA, ) AE Se FI ALAA OP 1.0184, RH. AWNKITAAMBRK 46f 250 000 S50 AN FM, ATLA AUREL TER 3 A MRS RELA PAH, BR FFE RATA AS 3 TAA MEAT RE A (As A Bs), APSR ARBRE 1,035B, + 1.01842 = 43 + By +250 3S ARORA TL TORE HS 3 PA A) A OBE ae BE (1.0358, + 1.01842) AEF 3 PAA ‘sae AT PEAR BEB BE Ae BA + Bs YER 3 A A PLEA ON BOR (250 000 HIE). RUTTER RETR 2 Ti BOG 3 A Bi BES HE AT BLS. BORNE EPP — ROBT A — SR Se OR CRT A HERES BD) = (BAA PPLE AE) + LA Aa HAYES) AARTREREKAN MEY HAS AMAR 1.058, + 1.0184; = Ay + Cy BAT AGRe 1.035B, + 1.01844 = As + Bs +250 SSTAVRERR 1.01845 = Ag RotAnRes we 1.11D, +1.058C, + 1.035Bs +1.0184,=300 387 TAMSLS via Da T TERRE Be PRE MD EY HE TA BA TA AR FE AY) BIE RR TREAT SERA RI — MRE LK aX) = 6) RARER REE TAR ERT SS A SES AYA. AT Fatt: 1.0184, - 14, =0 KATA ORS Ha 1,035B, + 1.01842 - 143 ~ 1B; = 250 BIT WS a 1,058C, +1,018A5 ~ 144-1, =0 Bt ARS At 1.035B3 + 1.018Ag - 1As ~ 1Bs = 250 STARS Mkt7 VFA ERS ARAM (FH OR) 1.018As ~ 146 = 0 Hot A ae i ht L1LD, + 1.058Cy + 1.035Bs + 1.01845 = 300 5.7 A BL LEE RF AAC NIA RK FEET EE ASE HE TER AR FB — AR FER CS RANTS RRS LO BT OY ECT: (SETA A BUBUSE AY BE ae SUL) - GRA AL aE A UE eA) = (A AH AT AES Ht) ERR EY AREER AE TER LARA EA Ff BO Ro BE “EA a ZAM AAR. SR POR AAA ARP EM TAR GLE 3.34 PIL RCT. RSA FR HEEL SHIM AD BA 2 A ORCA ZA SA TR 93.34 2 CARES 9 HB ROTTS 3.34 98 3 PH ODPM EES PT IEE AY, BL FRET SH RARE BD 3.13.4 rH Taco- Viva £3 FER A & [el He ALAN BOW MIN: Ay +B, + C+D, BL A RA RS BES At MAF: 1.0184, - 14, =0 B24 Se Bt 1,035B, + 1.0184, — 14; - 1B, = 250 3 A LS i At 1.058C, + 1.0184; - 14-16, =0 BBA TA AO Se 1.03583 + 1.0184, - 145 - 1Bs = 250 STARS ER 1.01845 - 144 =0 5B 6 AOL it LUD, + 1.058Cq + 1.035Bs + 1.01846 = 300 3 7-N ARG ich Ai Bi, Ci, De >0, FAHY i SERRE BEML POU — Ty EAR TEND 3.35 1 RHE ARH HF Fig 35 xls), 2k AF et m3 FART RT OY VASAT YAS TBE ee A A A Bo MICH Do BI DIT Re AEE HL BE AE A a BPE HR (WILE IEIP) NRE ER RSCG RET A EMS 1 AMOS E. BCE MAIC De Hem aN F : AUTH DIS PARAL: = SUMIF(B6;B17,1,D6:D17) iX¢> SUMIF pS AEH Bo BI B17 AHCI 1 HAR CERO = BER) sR eR eH Bo FU BIT OEE — MEF 1, ERLUALTEAS Do 5 DIT PABA A(EOR BI. FERTAT Hh, HOTCRS BOB) BO PAY AARET 1, SLL ARUP HH ALTEH D6 Bl DO "PRA A AT. TER. BRR] CRSA DUTAst SUM( D6: D9) Htxr T ARK, + SUMIF A307 Bi I A SEAT, SURE B DY EIR PCy 1 RE 1 BCE RKC RACHEL, SUMO PRR RAE Hh 09 Fl bee. THT SUM BARA, FSU fP Se eH 3.34 LA de IAFL 3 34 WS FERN F5— RET AAA RA TE. FEA ET LTE FRA HAL BARRE SOTA Fo HAN Feat = IF(SB6 = FSS, - 1, 1F($06 = F $5, 1 + $56, IF(AND(SB6 < (AA BIMLTENG FOB) LIT Hp) F$5,$06 > F$5),"<-... >","")))BSH RAL PA FAP Oh et 79 eit cra we ai ae a | FRaRMAR OK ! Dis SUMING BIT. I7) He HSH BS INCH FSoSHIMANIXSHO FSSC FSS) 2 9)) Rah I OS SUMPRODUCI(CEGI7 8196809817) Hinweis F3.35 Taco Viva 23 i] SiS ME (AL Hs FR BE BETAS aHea BIN" ARO GY EL SS 5 TA ORE OHI. MIPS CSE ERIC — 1, 20M MRE AE CUA EL A ESB 5 OSS. tn RAGE ARH RAAE 1 HM ERE PELROR A E FCO), MURATA EMBASE SIZ Ste PRR AECEDS 5 454 A RRL A “LULA BRL BB) AAAS FI 4 eA HR TEC FL) . UME SRR th AE <-->” ARDEA A Wh OE A ho OE UR 3 MAR PAAR ZS th — hg" Ca AE Z ABBE). SURES SORA ARH HEAD 3- MEE — i UF Re, REY, AR BC a E TINEA RUN WEE E2 A ay LS AIL Ae MBN wT HRT BBE TC TR Ae BE Ie ALAA Pe TO 2 BIG 7 UNG SORTS UME LAY SEACH TG PED Fer BRAT PE ta Ay EBL EE i 2 2 FAO Ht HER YA IR ARIA STF BZA oh a Te D ALTE GIB; NOCHE G18 HM): = SUMPRODUCT(G6: G17,$D $6:$D$17) (SE 21 H18 39 L184) BEAMS ML G6 #1) G17 4 FELL R_D6 F) DIT PUMA EM AAT RER Bl, RNA LH TO D8 BY LAB Hf (EERE, 83 SUMPRODUCT() #8 fa, HE AIS Ke OCH Ay E1160 CIAL O RIA). BUM FASE IN Ne. ALTEAE G18 Bl Lig FEY S SR a OS CRRA AY ZEIM AES. ALIEKS C19 A) LIO fF A Si Hk 29 89 4580 WF RAG ERS OR aA ( Hh vB) 3.13.5 Fee Jy TSR SRC BPR RI TF LOR A (Solver) #85) EDERAL BERLE Toh AYP FEA WIPE 3.35 Bs. 3.36 HEAR ARAL OER MMC, RR CAIARTEIR 3.37 HAR tH Pinos resiona i FE3.37 Taco-Viva 23 A) MSH Fe A AA 3.13.6 STR CEFEL 3.37 4 , Fl bn ATC (18) HH AEH AE HH , BEALL. Taco-Viva RES ETE eH aT RABE 741 363 HTC. ATCA DO ADB HATE 1 SA AALS 241 237 STEM BEdH A ACA, = 141.237), KEY 500 126 SEEN BEE oT BLE Ah FF CCC, = 500.126). FE 2A AH FL PABA BEEN A DHE GMI 245 580 FETE (241 237 x 1.018 = 245 S80) MG fe DIO (9 Ae HE 4 WY 3 Me i we Be de HS 2 A AS a BB AC Ap = 245.580).3 ARAMA MACTAB YT RH RR 81 76% 3 A AB) Be THB 250 000 TTA. HEAT FS 2 TA RLA LUE RRA A (Ft 5 FS 1 MALY 250 000 SEIE(245 $80 x 1.018 = 250 000) — PLIF RAT ATH HM. TERS 4 AFB ARR OC HOE AE PIA, LY 529 134 EFC. ATE SRA AEE Be P 24S 580 FE TCIM BLT BIL BE A AP AC Ag = 245.580) USEIB AY RFE A BHR ‘Beda! C( Cy = 283.554). WRB AMR A ORS, TUR RNR TT. BAA i So) BSB AD Se BAB NA A APB St PER YT BB BEET SaL Be PE SSG RANE, T — BG se Se HT 3.13.7 #8 Taco-Viva A (el AS A 7 FS UAH ( TA) PE RR MD CE OBL Dl EH , eR BSP SO DA a — SA BG ABE i Taco- Viva ft 9 AME (CFO) RE — PEEVE ML AREF JA 0H 10 HU ALBRAF Sy (SoH 1 (Rees hi SAUBSY 10 FAR EE ACEAI PRL) EMBRAER A 2 lt — PY BI PR SB BE ik. aR RED Ss —<— B 3 c 8 D 6 EN PRE, LARP AOP RAL 5. AAEMMT AB — A TRIAS 1 TAFT. EME PAH ABE ATLAE Ay B,C) BR Dy HEFT BEBE, ABE Beak SH FSI, T HSE 1 7 A NH AL — ER FARA A SAMLARE RAO. BORA 1A, + 3B, + 8C, + 6D, 1h imp spa = MA BY SRDS FSR A BER A SP REIS 1 ROO A 5 Tiss 1 PALMURARREI SEE AGB 2 71. EAR AL eR AG 21S BRE] ZS ETT Ea hE AIO By Cy Dy BR Ay» UME HEE 2 FAFA BE Ly 2 PA aompcesanane = B+ 8. OO te Sk FPO MARSH 5, BeBe tA 5 a2 FA ASU 953 SI 6 7A BU MURAL LANE sat, LAF BC, +6D, + 1As + 3B; See See cs a3 + ADR aes.82 CERES RAD UR) 6D, + 3B, + 1Ay + 8Cy 4 sft Di+By+Ay+ 0, = 54 OL 6D; +8Cy + 14s +3Bs Dy + Cyt As + Bs 6D, +8C, +3B5 + 1A Dy, + Cy+ Bs + Ag <5) HS TAM RU <5 BOT AMM eR FRG Fh BTU 9 RE TR MY LE SOS IF — Ny SRA RR A ) CAT, PERF RM PRES RA 0 TCS IE — RRL ENE IR FH OB BAILING 9 eM A RAR GR Ze YB SRI AS IF SS FRA SUIT EOE 1 A BO RUB 1, BRA OM RL SH 1Ay +3B, +80, + 6D, Re OT Be eB (A) + By + C1 + D,)S Bl: 14, + 3B, + 8C) +6D, 5A, +58, +50, +50, 2. AEE BIARAS S ab ZA. (1~5)Ay + (3-5)B, + (8-5) €, + (6-5)D, <0 Bl: 4A; - 2B, +30, + 1D <0 Flue. FS RE OTA, NEC 8 os 1 FA AOBARE ~ 44, -2B, +3C, +10, <0 1 TARR RRR PA 1 HY A,B,C, ALD, SECA ALTA ESS 2 OG (HN eT — TAF). PHVA FESS A+ 28 RB — 9 Tf J. ESE Bit, FRE RAL WALLA SR IK beta. ~ 2B, +3C;+1D,-44,<0 2 PARR ENE 3€, +1D,-44;-28) <0 3 TAREE 1D, -2B,-44,4+3C,<0 BAS AMR 1D, +3C,-4As-2Bs<0 BS NAIR ROE 1D, +3C-2Bs-44g<0 HOTA MRR EE RAR CE BEE IW HPS So AD, SA A, ARO RC 1-5 = — 4, 8 B, RAY RB 3-5 — 2, C, RAR He 8-5=3, BFA D, SHAY RYU 6-5 =1, BEART BDF Ay Rite BT, 3.13.8 BUM BB 3.38 RRA PHC Fig3-38, xls) 7 — 3 BE BL SE ETBIE AMY MARFA PH RRA RM 83 TTA ARE BE PR 9 APR RHE EBV AIA RTA BLK SOF UPS SAB AL. PRU PS 3.38 SRE mg Ge A AS a Fe OAT AA SUMPRODUCT() P37 V8 BES HE Ze REIT fom sc =m she ae cord SRRKHOR Dis =SUMIF(B6:817,1,De:DI7) = F6_IF(SH6°PS5-1IF(SCb=FSS,14SE6,IF(ANDISBScFS5 SC6>PS5)"<-—>"~)) PLAT GIR =SUMPRODUCTICSG17 808680817) HIRLIWand NIRSIR 6 sIF(OR(5=LLEFT(1¥)="<),SM6-6Q520,") Nos? FE 3.38 Taco- Viva MSA A MEG Fl FAO FSV — BA SFA EB AA BA ARH SE A BE eH A A SHEE a) 225 DFA TERIA SS EAT DE Se HA TE BY HIE FIM Se ALAC TE RP HMA HRY — 1, BULA FRAC <> RAN PEM CATES. HAIL BE 2 FSAI) ERMA F By Cy. Dy Be Azo FB 3.38 PR 2 A AE TE C7G8.C9 A C10) Hh — PH A BA - 1 RELA < SR CAR AE, PATTON FP D2 SB AT A as HS PP EAI, SPAR BAHL — 1 RDA" < "FRG CASAS BLA 4 OI EA UR OR, JX RATE NE HS NO PRA PAZ MITCH No (Waist: = IF(OR(F6 = ~ 1, LEFT(F6) =” <"),$M6-$Q$20,"") (3218 No I S17 41) AT CEASERS NO Pe 38 CUAL, HTT) A eH FO REE - 1 RAL84 BF RBRRS RRA CF TR) “FPGA AA TES COR AR EE IE, ORE Mo BCH Ae Bi A AAALAC ARS Q20 A BI HSA Ft HF Da Bt 5 SI, CS SS CHA RUE O). PASTE EI M NG 3 S17 HORI RA TCH , AOE 3.38 Bra. ‘PEPE 3.38 #8, PTCA NO 3B) S17 f+ ASSURE DN TG BE 4 — a ee AY FRR DA BAS 1 BN eR TCT NIB GF: SASTH N18 HAYA UASL: = SUMPRODUCT( NO: N17,$D $6:$D $17) (SE HB) O18 334 S18 4) AAR BS 25 RB ASAI LAA Ae Hl TEs O18 BY S18 HME. HATE EUPIA PEL ATER IU FRET 0. 3.13.9 RRR 4 RAB BLL IR CAE 2 YE SR FS) 3, 30 ASH 2 AAS Ti AG EL RB, ISA FR) 3.40 fH. FEL 3.40 Taco- Viva 23 7 BB A) REE ME fa RS NOHIF ARAN RAE TRB PHAROAH 85 3.13.10 DAT FAI SABRES Taco- Vive, 2 Fi) Me Be fi) FE TR A BG A AST. FER PONE ERASE BALA BS — PLA OR BE AF SAME BL BEE A Bi A SATAY RSP, FRE RUT AIR OBE A BOAT D AETHER. RAE PE APA REEL UE MY C HUBS ABEL EAE A ADC ADIT SA ES SET FERAL SCA OT RA SY EP ARP FEI 1 BEA BBE AL 3.14 BRST EAB BE AA PAL AY AIS RRA. ASUS BREST BTA BAT FESS TEAM SLA BE BO 2S MO HE. SEHR £4 447 ( Data Envelopment Analysis, DEA) SEALER EE LR Dy RE TPES ATT 5 BA EE HE PT BS 7) ) SABA ET EL BORER APART YE PRATHER LB A A SST Mike Lister & Steak & Burger REE WAG H—-% ORB. Mike FSHRRGSA A MH A NDA DB. RR ALR EE ATS REED ERR FRR ee BR WH BEART RAGED ERE OHME ARE, Mike MRO XT 12 RY HH MALE AAP IR HIRE Fh RRA APMIS RAD PA) AEE REM RAREPREH, RALLIES (ATA HAE )PEEERACLE FE RAB HAS) HOA BITE BE BE BRM RRA ED ERD SxesesResees 3.14.1 EM RRM BPRS DT 1 RCE MANE AYE 1 A = GPE i OPA) i BLA HARA) =86 RFABERS RRO MR) Sh OAR Ber 1 APH | EL Ly ROT AERA SBE, wy PORCH BIE HR HURL, FRAP RRAR BEA SEP URTE, ny EP AEE TK, my ATE, ERE, SA SP ATP 9 Uo EW RE LAE way AN; ACERT PATE, wy ny OA eH £2 A Do i =e. 3.14.2 EX ARR FA 8 AFL B25 — HP TE SFR HE LA ARR (ELL, RNY SEEN A AMARA. SERIE 1, DRE MAX; S Oye, LL Et Rb — 2 HRA TS 2 PD Bh ACRE TREN ROTEL (ACHES CHT Hh Ho LARA RE), 3.14.3 BAR PEILSHE OS BCR A 100% ABIL AR AT BEEN . PAG BA AOR ARR, BS A FI FC POOR ABER TSE (ALE MR AE 100%. FL, EA RA BANE RAPP HALAL ly FRE PR A AIA BRL Ss RLS MALI EL RS 100% ). x Oyo; < x Ouy, Xt k = 1 FUSER Be, x Oxw; - ys Oyu; <0, k= 1 BUSH Pa RTCA iB ERIE EATING (GH DMRA MAS 1, FA Te BFE ASD ORLA I ALAA 1 ELE AF HAA CE FRE KHL) AR PRR Mi ETERS OAR SPM AE 1 (BR 100%). tt, FE BOR SD TE A LETTE BOER 100% RR SLMS OH OF EA ECP AL) BALI AN ECP AR a AE” FRARRMBRERAM OIE ARAL ERA RE ARBRE OS He 4 HMe Mi EPR ARE TIRE Pk OI eH, AR ER EE, RRA IRE BATA NR TUTE A I, Lb RA LAN ALA” , 3.14.4 eR Sy CHET POLE BORE, NERA AEB eR HEA ge MAX: 5.9Bw; +7.7u2 + 92ws OTB BiharFE RAM MMART AEP HERE RM 87 IBIAF: 5.98) +7. Tw, +92ws ~ 4.740 - 6.750. <0 SP 1 ACRE 7.18wy +9. 712 +993 ~ 6.380; - 7.420. <0 SPN 2 RL 8.35w) +9.6w2 +97 ws — 6.580 ~8.7502<0 FPR 12 MYRRH 4.74, + 6.750, =1 DRE ELA Wy Wz 5 3 401 47220 ARR ARE BESLIK MR — MR AF BEA TE 3.41 CM RP AICP Fig3-41 xls) 0 leesegenecas: SRR AT G6 =SUMPRODUCT (Bé6:D6,$BS19:$D$19) G7GI7 He =SUMPRODUCT (E6:F6,SE$19:SF$19) H7:H17 16 =G6-H6 7 B22 =INDEX(G6:G17,B21,1) = B23 =INDEX(H6:H17,B21,1) — Dae _ 3.41 Steak & Burger 2° SIN fy A-Hole EL ERB 3.41 GH BIO Bl FIO FRR TAA A EE. AGATE 6 ALP SHOE UGH G6 PHYA: = SUMPRODUCT(B6:D6,$B $19:$D $19) (S43) G7 B) G17 4) EADS A IAA He HP PE MATH H6 HAN zest, ——- = SUMPRODUCT(E6: F6,SE$19:SF $19) (90)3) 7 8 17“)