投资项目敏感性分析原始数据：年份01234现金流入： 销售收入 期末残值现金流出 投资额 运营费用 税金净现金流量净现值敏感性分析变化率新投资额净现值新运营费用净现值新税金249222.98 249222.98 -0.1187200.00 141920.07 40500.00 119675.63 31500.00 -0.08191360.00 141920.07 119675.63 31500.00 -0.06195520.00 141920.07 119675.63 31500.00 -0.04199680.00 141920.07 119675.63 31500.00 -0.02203840.00 141920.07 119675.63 31500.00 0208000.00 141920.07 119675.63 31500.00 0.02212160.00 141920.07 119675.63 31500.00 0.04216320.00 141920.07 119675.63 31500.00 0.06220480.00 141920.07 119675.63 31500.00 0.08224640.00 141920.07 119675.63 31500.00 0.1228800.00 141920.07 119675.63 31500.00 ￥0.00 ￥75,000.00 ￥79,000.00 ￥80,000.00 ￥775,000.00 ￥75,000.00 ￥79,000.00 ￥80,000.00 ￥775,000.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥208,000.00 ￥80,000.00 ￥80,000.00 ￥80,000.00 ￥80,000.00 ￥208,000.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥45,000.00 ￥45,000.00 ￥45,000.00 ￥45,000.00 ￥35,000.00 ￥35,000.00 ￥35,000.00 ￥35,000.00 (￥208,000.00) (￥5,000.00) (￥1,000.00)￥0.00 ￥695,000.00 ￥249,222.98 敏感性分析贴现率：8%单位： 元56789净现值249222.98 119583.03 119583.03 119583.03 119583.03 119583.03 119583.03 119583.03 119583.03 119583.03 119583.03 119583.03 ￥80,000.00 ￥65,000.00 ￥60,000.00 ￥55,000.00 ￥53,000.00 ￥80,000.00 ￥65,000.00 ￥60,000.00 ￥55,000.00 ￥43,000.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥10,000.00 ￥80,000.00 ￥80,000.00 ￥80,000.00 ￥80,000.00 ￥80,000.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥0.00 ￥45,000.00 ￥45,000.00 ￥45,000.00 ￥45,000.00 ￥45,000.00 ￥35,000.00 ￥35,000.00 ￥35,000.00 ￥35,000.00 ￥35,000.00 ￥0.00 ############
