{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["二级利润测算","三级利润测算","合并利润","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"二级利润测算","index":0,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[12,0,12,1],[0,0,0,5],[1,1,1,5],[2,0,2,5],[6,0,6,1],[7,0,7,5],[27,0,27,1],[13,0,13,5],[14,0,14,1],[15,0,15,1],[19,0,19,5],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[16,0,16,5],[17,0,17,1],[18,0,18,1],[28,0,28,1],[29,0,29,1],[30,0,30,5],[31,0,31,1],[32,0,32,1]]}
["合同利润测算表"]
["合同名称","北京市顺义区农业农村局投入品监管平台"]
["合同收入"]
["客户名称","合同类型","合同含税金额","税率","合同不含税金额","销项税金"]
["北京市顺义区农业农村局","软件开发服务",815800,0.06,{"$f":"C5/(1+D5)","v":769622.64150943398},{"$f":"C5-E5","v":46177.358490566025},null,0.05,40790]
[null,"设备采购集成",672400,0.13,{"$f":"C6/(1+D6)","v":595044.24778761063},{"$f":"C6-E6","v":77355.752212389372},null,7.0000000000000007E-2,57100]
["收入小计",null,{"$f":"SUM(C5:C6)","v":1488200},null,{"$f":"SUM(E5:E6)","v":1364666.8892970446},{"$f":"SUM(F5:F6)","v":123533.1107029554}]
["分包成本"]
["供应商名称","合同类型","合同含税金额","税率","合同不含税金额","进项税金"]
["北京福通四维科技有限公司",{"$f":"B5","v":"软件开发服务"},758700,0.06,{"$f":"C10/(1+D10)","v":715754.71698113205},{"$f":"C10-E10","v":42945.283018867951}]
[null,{"$f":"B6","v":"设备采购集成"},653200,0.13,{"$f":"C11/(1+D11)","v":578053.09734513285},{"$f":"C11-E11","v":75146.902654867154}]
[{"$nulls":4},0,0]
["直接成本小计",null,{"$f":"SUM(C10:C12)","v":1411900},null,{"$f":"SUM(E10:E12)","v":1293807.8143262649},{"$f":"SUM(F10:F12)","v":118092.1856737351}]
["增值税"]
["税金分类",{"$nulls":4},"应交增值税"]
["增值税",{"$nulls":4},{"$f":"F7-F13","v":5440.9250292202923}]
["资金占用费"]
["占用资金",null,"占用时间（月）","占用费率（月）","资金占用费金额"]
[0,null,0,0.01,{"$f":"A19*C19*D19","v":0}]
["管理费用"]
["费用分类",null,null,null,"预计费用金额"]
["城建税、附加税、地方税",null,null,null,{"$f":"F16*0.1","v":544.09250292202921}]
["印花税",null,null,null,{"$f":"(E13+E7)*3/10000","v":797.54241108699296}]
["办公费"]
["差旅费"]
["招待费"]
["项目人员薪酬"]
["其他费用",null,null,null,16122,"中标服务费"]
["项目费用小计",null,null,null,{"$f":"SUM(E22:E28)","v":17463.634914009021}]
["项目成本费用合计",null,null,null,{"$f":"E29+E13+E19","v":1311271.449240274}]
["合同利润"]
["利润",null,null,null,{"$f":"E7-E30","v":53395.440056770574}]
["利润率",null,null,null,{"$f":"E32/E7","v":3.9127086965724776E-2}]

{"sheet":"三级利润测算","index":1,"n_rows":33,"n_cols":6,"rows_kept":33,"cut":false,"hidden":false,"merged":[[28,0,28,1],[29,0,29,1],[30,0,30,5],[31,0,31,1],[32,0,32,1],[27,0,27,1],[13,0,13,5],[14,0,14,1],[15,0,15,1],[19,0,19,5],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[16,0,16,5],[17,0,17,1],[18,0,18,1],[12,0,12,1],[0,0,0,5],[1,1,1,5],[2,0,2,5],[6,0,6,1],[7,0,7,5]]}
["合同利润测算表（三级公司）"]
["合同名称","北京市顺义区农业农村局投入品监管平台"]
["合同收入"]
["客户名称","合同类型","合同含税金额","税率","合同不含税金额","销项税金"]
["北京福通互联科技集团有限公司",{"$f":"二级利润测算!B5","v":"软件开发服务"},{"$f":"二级利润测算!C10","v":758700},0.06,{"$f":"C5/(1+D5)","v":715754.71698113205},{"$f":"C5-E5","v":42945.283018867951}]
[null,{"$f":"二级利润测算!B6","v":"设备采购集成"},{"$f":"二级利润测算!C11","v":653200},{"$f":"二级利润测算!D6","v":0.13},{"$f":"C6/(1+D6)","v":578053.09734513285},{"$f":"C6-E6","v":75146.902654867154}]
["收入小计",null,{"$f":"SUM(C5:C6)","v":1411900},null,{"$f":"SUM(E5:E6)","v":1293807.8143262649},{"$f":"SUM(F5:F6)","v":118092.1856737351}]
["分包成本"]
["供应商名称","合同类型","合同含税金额","税率","合同不含税金额","进项税金"]
["设备供应商",{"$f":"B6","v":"设备采购集成"},653100,0.13,{"$f":"C10/(1+D10)","v":577964.60176991159},{"$f":"C10-E10","v":75135.398230088409}]
["服务供应商","平台开发采购",240000,0.06,{"$f":"C11/(1+D11)","v":226415.09433962262},{"$f":"C11-E11","v":13584.905660377379}]
["服务供应商","大屏开发外包",110000,0.06,103773.58490566038,6226.4150943396235]
["直接成本小计",null,{"$f":"SUM(C10:C12)","v":1003100},null,{"$f":"SUM(E10:E12)","v":908153.2810151946},{"$f":"SUM(F10:F12)","v":94946.718984805411}]
["增值税"]
["税金分类",{"$nulls":4},"应交增值税"]
["增值税",{"$nulls":4},{"$f":"F7-F13","v":23145.466688929693}]
["资金占用费"]
["占用资金",null,"占用时间（月）","占用费率（月）","资金占用费金额"]
[null,null,null,0.01,{"$f":"A19*C19*D19","v":0}]
["管理费用"]
["费用分类",null,null,null,"预计费用金额"]
["城建税、附加税、地方税",null,null,null,{"$f":"F16*0.1","v":2314.5466688929696}]
["印花税",null,null,null,{"$f":"(E13+E7)*3/10000","v":660.58832860243785}]
["办公费"]
["差旅费",null,null,null,5000]
["招待费",null,null,null,5000]
["项目人员薪酬",null,null,null,350000,"前期售前投入+软件集成开发，三年运营服务"]
["其他费用",null,null,null,15000]
["项目费用小计",null,null,null,{"$f":"SUM(E22:E28)","v":377975.13499749539}]
["项目成本费用合计",null,null,null,{"$f":"E29+E13+E19","v":1286128.4160126899}]
["合同利润"]
["利润",null,null,null,{"$f":"E7-E30","v":7679.3983135749586}]
["利润率",null,null,null,{"$f":"E32/E7","v":5.9355015702806787E-3}]

{"sheet":"合并利润","index":2,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[22,0,22,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[8,0,8,5],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[18,0,18,1],[17,0,17,1],[19,0,19,1],[20,0,20,5],[21,0,21,1],[7,0,7,1],[0,0,0,5],[1,1,1,5],[2,0,2,5],[4,0,4,1],[5,0,5,5]]}
["合同利润二三级合并测算表"]
["合同名称",{"$f":"二级利润测算!B2","v":"北京市顺义区农业农村局投入品监管平台"}]
["合同收入"]
[null,null,"合同含税金额","税率","合同不含税金额"]
["收入小计",null,{"$f":"二级利润测算!C7","v":1488200},null,{"$f":"二级利润测算!E7","v":1364666.8892970446}]
["分包成本"]
["供应商名称","合同类型","合同含税金额","税率","合同不含税金额"]
["第三方分包成本",null,{"$f":"三级利润测算!C13","v":1003100},null,{"$f":"三级利润测算!E13","v":908153.2810151946}]
["管理费用（二、三级合并）"]
["费用分类",null,"二级费用","三级费用","预计费用金额合计"]
["城建税、附加税、地方税",null,{"$f":"二级利润测算!E22","v":544.09250292202921},{"$f":"三级利润测算!E22","v":2314.5466688929696},{"$f":"SUM(C11:D11)","v":2858.6391718149989}]
["印花税",null,{"$f":"二级利润测算!E23","v":797.54241108699296},{"$f":"三级利润测算!E23","v":660.58832860243785},{"$f":"SUM(C12:D12)","v":1458.1307396894308}]
["办公费",null,{"$f":"二级利润测算!E24","v":0},{"$f":"三级利润测算!E24","v":0},0]
["差旅费",null,{"$f":"二级利润测算!E25","v":0},{"$f":"三级利润测算!E25","v":5000},5000]
["招待费",null,{"$f":"二级利润测算!E26","v":0},{"$f":"三级利润测算!E26","v":5000},5000]
["项目人员薪酬",null,{"$f":"二级利润测算!E27","v":0},{"$f":"三级利润测算!E27","v":350000},350000]
["其他费用",null,{"$f":"二级利润测算!E28","v":16122},{"$f":"三级利润测算!E28","v":15000},31122]
["项目费用小计",null,{"$f":"二级利润测算!E29","v":17463.634914009021},{"$f":"三级利润测算!E29","v":377975.13499749539},395438.76991150441]
["资金占用费用",null,{"$f":"二级利润测算!E19","v":0},{"$f":"三级利润测算!E19","v":0},{"$f":"SUM(C19:D19)","v":0}]
["项目成本费用合计",null,null,null,{"$f":"E18+E8+E19","v":1303592.0509266991}]
["合同利润"]
["利润",null,null,null,{"$f":"E5-E20","v":61074.838370345533}]
["利润率",null,null,null,{"$f":"E22/E5","v":4.4754393067897968E-2}]

{"sheet":"Sheet1","index":3,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[[8,5,23,5],[8,7,23,7],[24,5,24,10]]}
{"$rows_empty":7}
[{"$nulls":4},"序号","服务名称","分项服务内容","服务期","数量","单价","总价"]
[{"$nulls":4},"1         ","国家农产品质量安全县创建1172号（农业农村局投入品监管平台）","投入品监管业务子系统","40日历天，总体服务期限为自合同签订之日起至项目审查通过",1,449400,449400]
[{"$nulls":4},"2         ",null,"公共支撑平台子系统",null,1,366400,366400]
[{"$nulls":4},"3         ",null,"汇聚交换机",null,2,14200,28400]
[{"$nulls":4},"4         ",null,"虚拟化软件",null,8,7782,62256]
[{"$nulls":4},"5         ",null,"虚拟化管理软件",null,1,35780,35780]
[{"$nulls":4},"6         ",null,"国产数据库",null,1,55230,55230]
[{"$nulls":4},"7         ",null,"国产linux操作系统",null,2,16460,32920]
[{"$nulls":4},"8         ",null,"视频接入网关（含管理软件）",null,1,92300,92300]
[{"$nulls":4},"9         ",null,"监控摄像机",null,40,1000,40000]
[{"$nulls":4},"10      ",null,"硬盘录像机",null,20,2000,40000]
[{"$nulls":4},"11      ",null,"监控交换机",null,20,600,12000]
[{"$nulls":4},"12      ",null,"液晶显示器",null,2,3000,6000]
[{"$nulls":4},"13      ",null,"视频监控工程施工",null,1,132094,132094]
[{"$nulls":4},"14      ",null,"集成实施",null,1,13420,13420]
[{"$nulls":4},"15      ",null,"农资店视频链路租用",null,20,2500,50000]
[{"$nulls":4},"16      ",null,"监控链路租用",null,1,72000,72000]
[{"$nulls":4},"总价",1488200]