|
@@ -40,7 +40,7 @@ public class CalculateFormula {
|
|
安装费("AJ{0,number,#}*AO{0,number,#}",42),
|
|
安装费("AJ{0,number,#}*AO{0,number,#}",42),
|
|
设备工程费("ROUND(AJ{0,number,#}+AL{0,number,#}+AN{0,number,#}+AP{0,number,#},0)",43),
|
|
设备工程费("ROUND(AJ{0,number,#}+AL{0,number,#}+AN{0,number,#}+AP{0,number,#},0)",43),
|
|
前期费("ROUND(AQ{0,number,#}*$AX$3,0)",44),
|
|
前期费("ROUND(AQ{0,number,#}*$AX$3,0)",44),
|
|
- 资金成本("ROUND((AR{0,number,#}*((1+$AX$3)^($AX$1)-1)+AQ{0,number,#}*((1+$AX$3)^($AX$1/2)-1)),0)",45),
|
|
|
|
|
|
+ 资金成本("ROUND((AR{0,number,#}*((1+$AX$2)^($AX$1)-1)+AQ{0,number,#}*((1+$AX$2)^($AX$1/2)-1)),0)",45),
|
|
可抵扣增值税("ROUND(AJ{0,number,#}/(1+13%)*13%+(AL{0,number,#}+AN{0,number,#}+AP{0,number,#})/(1+9%)*9%+AQ{0,number,#}*($AX$3-$AX$4)/1.06*0.06,0)",46),
|
|
可抵扣增值税("ROUND(AJ{0,number,#}/(1+13%)*13%+(AL{0,number,#}+AN{0,number,#}+AP{0,number,#})/(1+9%)*9%+AQ{0,number,#}*($AX$3-$AX$4)/1.06*0.06,0)",46),
|
|
重置全价("ROUND(AQ{0,number,#}+AR{0,number,#}+AS{0,number,#}-AT{0,number,#},0)",47);
|
|
重置全价("ROUND(AQ{0,number,#}+AR{0,number,#}+AS{0,number,#}-AT{0,number,#},0)",47);
|
|
|
|
|