|
@@ -26,22 +26,22 @@ public class CalculateFormula {
|
|
|
*/
|
|
|
public enum EquipmentMainFormula {
|
|
|
不含税单价("ROUND(M{0,number,#}/(1+N{0,number,#}),2)",15),
|
|
|
- 原值("AR{0,number,#}",17),
|
|
|
+ 原值("AS{0,number,#}",17),
|
|
|
成新率("AA{0,number,#}",18),
|
|
|
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(($W$2-F{0,number,#})/365,2)",22),
|
|
|
年限成新率("IF((U{0,number,#}-V{0,number,#})/U{0,number,#}<15%,15%,ROUND((U{0,number,#}-V{0,number,#})/U{0,number,#},2))",23),
|
|
|
综合成新率("ROUND(W{0,number,#}*X{0,number,#}+Y{0,number,#}*Z{0,number,#},2)",27),
|
|
|
- 报价("AF{0,number,#}*I{0,number,#}",33),
|
|
|
- 运杂费("ROUND(AG{0,number,#}*AH{0,number,#},0)",35),
|
|
|
- 基础费("ROUND(AG{0,number,#}*AJ{0,number,#},0)",37),
|
|
|
- 安装费("AG{0,number,#}*AL{0,number,#}",39),
|
|
|
- 设备工程费("ROUND(AG{0,number,#}+AI{0,number,#}+AK{0,number,#}+AM{0,number,#},0)",40),
|
|
|
- 前期费("ROUND(AN{0,number,#}*$AU$3,0)",41),
|
|
|
- 资金成本("ROUND((AO{0,number,#}*((1+$AU$3)^($AU$1)-1)+AN{0,number,#}*((1+$AU$3)^($AU$1/2)-1)),0)",42),
|
|
|
- 可抵扣增值税("ROUND(AG{0,number,#}/(1+13%)*13%+(AI{0,number,#}+AK{0,number,#}+AM{0,number,#})/(1+9%)*9%+AN{0,number,#}*($AU$3-$AU$4)/1.06*0.06,0)",43),
|
|
|
- 重置全价("ROUND(AN{0,number,#}+AO{0,number,#}+AP{0,number,#}-AQ{0,number,#},0)",44);
|
|
|
+ 报价("AG{0,number,#}*I{0,number,#}",34),
|
|
|
+ 运杂费("ROUND(AH{0,number,#}*AI{0,number,#},0)",36),
|
|
|
+ 基础费("ROUND(AH{0,number,#}*AK{0,number,#},0)",38),
|
|
|
+ 安装费("AH{0,number,#}*AM{0,number,#}",40),
|
|
|
+ 设备工程费("ROUND(AH{0,number,#}+AJ{0,number,#}+AL{0,number,#}+AN{0,number,#},0)",41),
|
|
|
+ 前期费("ROUND(AO{0,number,#}*$AV$3,0)",42),
|
|
|
+ 资金成本("ROUND((AP{0,number,#}*((1+$AV$3)^($AV$1)-1)+AO{0,number,#}*((1+$AV$3)^($AV$1/2)-1)),0)",43),
|
|
|
+ 可抵扣增值税("ROUND(AH{0,number,#}/(1+13%)*13%+(AJ{0,number,#}+AL{0,number,#}+AN{0,number,#})/(1+9%)*9%+AO{0,number,#}*($AV$3-$AV$4)/1.06*0.06,0)",44),
|
|
|
+ 重置全价("ROUND(AO{0,number,#}+AP{0,number,#}+AQ{0,number,#}-AR{0,number,#},0)",45);
|
|
|
|
|
|
/**
|
|
|
* 公式
|