|
@@ -26,22 +26,23 @@ public class CalculateFormula {
|
|
*/
|
|
*/
|
|
public enum EquipmentMainFormula {
|
|
public enum EquipmentMainFormula {
|
|
不含税单价("ROUND(M{0,number,#}/(1+N{0,number,#}),2)",15),
|
|
不含税单价("ROUND(M{0,number,#}/(1+N{0,number,#}),2)",15),
|
|
- 原值("AT{0,number,#}",17),
|
|
|
|
- 成新率("AB{0,number,#}",18),
|
|
|
|
|
|
+ 原值("AU{0,number,#}",17),
|
|
|
|
+ 成新率("AC{0,number,#}",18),
|
|
净值("ROUND(Q{0,number,#}*R{0,number,#},0)",19),
|
|
净值("ROUND(Q{0,number,#}*R{0,number,#},0)",19),
|
|
- 增值率("ROUND((S{0,number,#}-L{0,number,#})/L{0,number,#},2)", 20),
|
|
|
|
- 已使用年数("ROUND(($X$2-F{0,number,#})/365,2)",22),
|
|
|
|
- 年限成新率("IF((U{0,number,#}-V{0,number,#})/U{0,number,#}<15%,ROUND(W{0,number,#}/(V{0,number,#}+W{0,number,#}),2),ROUND((U{0,number,#}-V{0,number,#})/U{0,number,#},2))",24),
|
|
|
|
- 综合成新率("ROUND(X{0,number,#}*Y{0,number,#}+Z{0,number,#}*AA{0,number,#},2)",28),
|
|
|
|
- 报价("AH{0,number,#}*I{0,number,#}",35),
|
|
|
|
- 运杂费("ROUND(AI{0,number,#}*AJ{0,number,#},0)",37),
|
|
|
|
- 基础费("ROUND(AI{0,number,#}*AL{0,number,#},0)",39),
|
|
|
|
- 安装费("AI{0,number,#}*AN{0,number,#}",41),
|
|
|
|
- 设备工程费("ROUND(AI{0,number,#}+AK{0,number,#}+AM{0,number,#}+AO{0,number,#},0)",42),
|
|
|
|
- 前期费("ROUND(AP{0,number,#}*$AW$3,0)",43),
|
|
|
|
- 资金成本("ROUND((AQ{0,number,#}*((1+$AW$3)^($AW$1)-1)+AP{0,number,#}*((1+$AW$3)^($AW$1/2)-1)),0)",44),
|
|
|
|
- 可抵扣增值税("ROUND(AI{0,number,#}/(1+13%)*13%+(AK{0,number,#}+AM{0,number,#}+AO{0,number,#})/(1+9%)*9%+AP{0,number,#}*($AW$3-$AW$4)/1.06*0.06,0)",45),
|
|
|
|
- 重置全价("ROUND(AP{0,number,#}+AQ{0,number,#}+AR{0,number,#}-AS{0,number,#},0)",46);
|
|
|
|
|
|
+ 原值增值率("ROUND((Q{0,number,#}-K{0,number,#})/K{0,number,#},4)", 20),
|
|
|
|
+ 净值增值率("ROUND((S{0,number,#}-L{0,number,#})/L{0,number,#},4)", 21),
|
|
|
|
+ 已使用年数("ROUND(($Y$2-F{0,number,#})/365,2)",23),
|
|
|
|
+ 年限成新率("IF((V{0,number,#}-W{0,number,#})/V{0,number,#}<15%,ROUND(X{0,number,#}/(W{0,number,#}+X{0,number,#}),2),ROUND((V{0,number,#}-W{0,number,#})/V{0,number,#},2))",25),
|
|
|
|
+ 综合成新率("ROUND(Y{0,number,#}*Z{0,number,#}+AA{0,number,#}*AB{0,number,#},2)",29),
|
|
|
|
+ 报价("AI{0,number,#}*I{0,number,#}",36),
|
|
|
|
+ 运杂费("ROUND(AJ{0,number,#}*AK{0,number,#},0)",38),
|
|
|
|
+ 基础费("ROUND(AJ{0,number,#}*AM{0,number,#},0)",40),
|
|
|
|
+ 安装费("AJ{0,number,#}*AO{0,number,#}",42),
|
|
|
|
+ 设备工程费("ROUND(AJ{0,number,#}+AL{0,number,#}+AN{0,number,#}+AP{0,number,#},0)",43),
|
|
|
|
+ 前期费("ROUND(AQ{0,number,#}*$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$1/2)-1)),0)",45),
|
|
|
|
+ 可抵扣增值税("ROUND(AJ{0,number,#}/(1+13%)*13%+(AL{0,number,#}+AN{0,number,#}+AP{0,number,#})/(1+9%)*9%+AQ{0,number,#}*($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);
|
|
|
|
|
|
/**
|
|
/**
|
|
* 公式
|
|
* 公式
|