贸易实务仿真模拟

/台货号 7003 假设:货号 7003 的实际成本为: Y, 那么: 92= (Y+30.7018+31.8421)/[(1-5%-15%-1.1*0.9%)*8.25] Y= 537.1420 元/台采购成本: 537.1420* ( 1+17% )/( 1+17%-9% ) = 581.90 元/台货号 SDM-02 假设:货号 SDM-02 的实际成本为: Z, 那么: 119 = (Z+55.7364+70.3488)/[(1-5%-15%-1.1*0.9%)*8.25] Z= 649.5955 元/台采购成本: 649.5955 *( 1+17% )/( 1+17%-9% ) = 703.73 元/台 3 )再次报价货号 SBT - 121 : CIFC5 = (720+44.1040+52.4566) / [(1-0.05-0.05-1.1 × 0.009) × 8.25] = USD111.20/SET FOBC5 = (720+44.1040)/[(1-0.05-0.05) × 8.25] = USD102.91/SET 货号 7003 CIFC5 = (627.6924+30.7018+31.8421) / [(1-0.05-0.05-1.1 × 0.009) × 8.25] = USD94.00/SET FOBC5 = (627.6924+30.7018)/[(1-0.05-0.05) × 8.25] = USD88.67/SET 货号 SDM-02 CIFC5 = (784.6155+55.7364+70.3488) / [(1-0.05-0.05-1.1 × 0.009) × 8.25] = USD124.02/SET FOBC5 = (784.6155+55.7364)/[(1-0.05-0.05) × 8.25] = USD113.18/SET