|
|
@@ -19,15 +19,15 @@ public class CalculateFormula {
|
|
|
已使用年数("ROUND(($U$2-F{0})/365,2)",20),
|
|
|
年限成新率("IF((S{0}-T{0})/S{0}<15%,15%,ROUND((S{0}-T{0})/S{0},2))",21),
|
|
|
综合成新率("ROUND(U{0}*V{0}+W{0}*X{0},2)",25),
|
|
|
- 报价("AE{0}*H{0}",32),
|
|
|
- 运杂费("ROUND(AF{0}*AG{0},0)",34),
|
|
|
- 基础费("ROUND(AF{0}*AI{0},0)",36),
|
|
|
- 安装费("AF{0}*AK{0}",38),
|
|
|
- 设备工程费("ROUND(AF{0}+AH{0}+AJ{0}+AL{0},0)",39),
|
|
|
- 前期费("ROUND(AM{0}*AT3,0)",40),
|
|
|
- 资金成本("ROUND((AN{0}*((1+$AT$3)^($AT$1)-1)+AM{0}*((1+$AT$3)^($AT$1/2)-1)),0)",41),
|
|
|
- 可抵扣增值税("ROUND(AF{0}/(1+13%)*13%+(AH{0}+AJ{0}+AL{0})/(1+9%)*9%+AM{0}*($AT$3-$AT$4)/1.06*0.06,0)",42),
|
|
|
- 重置全价("ROUND(AM{0}+AN{0}+AO{0}-AP{0},0)",43);
|
|
|
+ 报价("AE{0}*H{0}",31),
|
|
|
+ 运杂费("ROUND(AF{0}*AG{0},0)",33),
|
|
|
+ 基础费("ROUND(AF{0}*AI{0},0)",35),
|
|
|
+ 安装费("AF{0}*AK{0}",37),
|
|
|
+ 设备工程费("ROUND(AF{0}+AH{0}+AJ{0}+AL{0},0)",38),
|
|
|
+ 前期费("ROUND(AM{0}*AT3,0)",39),
|
|
|
+ 资金成本("ROUND((AN{0}*((1+$AT$3)^($AT$1)-1)+AM{0}*((1+$AT$3)^($AT$1/2)-1)),0)",40),
|
|
|
+ 可抵扣增值税("ROUND(AF{0}/(1+13%)*13%+(AH{0}+AJ{0}+AL{0})/(1+9%)*9%+AM{0}*($AT$3-$AT$4)/1.06*0.06,0)",41),
|
|
|
+ 重置全价("ROUND(AM{0}+AN{0}+AO{0}-AP{0},0)",42);
|
|
|
|
|
|
/**
|
|
|
* 公式
|
