产品价格价格变动单位变动成本成本变动费用/收入比率所得税税率销售数量增长率折现率500.00%400.00%4%25%10.00%9.00%销售数量销售单价销售收入单位变动成本毛利费用税前利润所得税净利润折现因子现值净现值 -10,000.001 500.00 50.00 25,000.00 40.00 5,000.00 1,000.00 4,000.00 1,000.00 3,000.00 0.92 2,752.29 6,7.182 550.00 50.00 27,500.00 40.00 5,500.00 1,100.00 4,400.00 1,100.00 3,300.00 0.84 2,777.543 605.00 50.00 30,250.00 40.00 6,050.00 1,210.00 4,840.00 1,210.00 3,630.00 0.77 2,803.0300425109
4 665.50 50.00 33,275.00 40.00 6,655.00 1,331.00 5,324.00 1,331.00 3,993.00 0.71 2,828.745 732.05 50.00 36,602.50 40.00 7,320.50 1,4.10 5,856.40 1,4.10 4,392.30 0.65 2,854.696 805.26 50.00 40,262.75 40.00 8,052.55 1,610.51 6,442.04 1,610.51 4,831.53 0.60 2,880.88
