{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["二级利润测算","三级利润测算","合并利润"],"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":34,"n_cols":10,"rows_kept":34,"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],[28,0,28,1],[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],[27,0,27,1],[16,0,16,5],[17,0,17,1],[18,0,18,1],[26,0,26,1],[29,0,29,1],[30,0,30,1],[31,0,31,5],[32,0,32,1],[33,0,33,1],[32,3,32,4],[33,3,33,4]]}
["合同利润测算表"]
["合同名称","北京市顺义区农业农村局OA办公系统建设项目 "]
["合同收入",{"$nulls":7},"合同收入",535600]
["客户名称","合同类型","合同含税金额","税率","合同不含税金额","销项税金",null,null,"自有人员成本预算","无"]
["农业农村局","软件开发服务",400000,0.06,{"$f":"C5/(1+D5)","v":377358.49056603771},{"$f":"C5-E5","v":22641.509433962288},null,null,"外包外采成本预算",135600]
[{"$nulls":8},"费用预算",0]
["收入小计",null,{"$f":"SUM(C5:C6)","v":400000},null,{"$f":"SUM(E5:E6)","v":377358.49056603771},{"$f":"SUM(F5:F6)","v":22641.509433962288},null,null,"利润",251360.97]
["分包成本（预算）",{"$nulls":7},"利润率",0.66610000000000003]
["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"]
["福通四维","售前服务",80000,0.06,{"$f":"C10/(1+D10)","v":75471.698113207545},{"$f":"C10-E10","v":4528.3018867924548}]
[null,"服务器",40600,0.13,{"$f":"C11/(1+D11)","v":35929.203539823015},{"$f":"C11-E11","v":4670.7964601769854}]
[null,"操作系统购置",15000,0.13,{"$f":"C12/(1+D12)","v":13274.336283185841},{"$f":"C12-E12","v":1725.6637168141588}]
["直接成本小计",null,{"$f":"SUM(C10:C12)","v":135600},null,{"$f":"SUM(E10:E12)","v":124675.23793621641},{"$f":"SUM(F10:F12)","v":10924.762063783599}]
["增值税"]
["税金分类",{"$nulls":4},"应交增值税"]
["增值税",{"$nulls":4},{"$f":"F7-F13","v":11716.747370178689}]
["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,6,0.01,{"$f":"A19*C19*D19","v":0}]
["管理费用"]
["费用分类",null,null,null,"预计费用金额"]
["城建税、附加税、地方税",null,null,null,{"$f":"F16*0.1","v":1171.6747370178689}]
["印花税",null,null,null,{"$f":"(E13+E7)*3/10000","v":150.61011855067625}]
["办公费"]
["差旅费"]
["招待费"]
["售前投入",null,null,null,0]
["项目人员薪酬"]
["其他费用"]
["项目费用小计",null,null,null,{"$f":"SUM(E22:E29)","v":1322.284855568545}]
["项目成本费用合计",null,null,null,{"$f":"E30+E13+E19","v":125997.52279178496}]
["合同利润"]
["利润",null,{"$f":"E7-E31","v":251360.96777425276},"财务利润（不含售前）",null,{"$f":"E7-E31+E27","v":251360.96777425276}]
["利润率",null,{"$f":"C33/E7","v":0.66610656460176987},"利润率",null,{"$f":"F33/E7","v":0.66610656460176987}]

{"sheet":"三级利润测算","index":1,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[29,0,29,1],[30,0,30,1],[31,0,31,5],[32,0,32,1],[33,0,33,1],[32,3,32,4],[33,3,33,4],[28,0,28,1],[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],[27,0,27,1],[16,0,16,5],[17,0,17,1],[18,0,18,1],[26,0,26,1],[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","举例"]
["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"]
[{"$nulls":4},{"$f":"C5/(1+D5)","v":0},{"$f":"C5-E5","v":0}]
[{"$nulls":4},{"$f":"C6/(1+D6)","v":0},{"$f":"C6-E6","v":0}]
["收入小计",null,{"$f":"SUM(C5:C6)","v":0},null,{"$f":"SUM(E5:E6)","v":0},{"$f":"SUM(F5:F6)","v":0}]
["分包成本（预算）"]
["供应商名称","合同类型","合同含税金额","税率","合同不含税金额","进项税金"]
["---","服务",null,null,{"$f":"C10/(1+D10)","v":0},{"$f":"C10-E10","v":0}]
[{"$nulls":4},{"$f":"C11/(1+D11)","v":0},{"$f":"C11-E11","v":0}]
[{"$nulls":4},0,0]
["直接成本小计",null,{"$f":"SUM(C10:C12)","v":0},null,{"$f":"SUM(E10:E12)","v":0},{"$f":"SUM(F10:F12)","v":0}]
["增值税"]
["税金分类",{"$nulls":4},"应交增值税"]
["增值税",{"$nulls":4},{"$f":"F7-F13","v":0}]
["资金占用费"]
["占用资金",null,"占用时间（月）","占用费率（月）","资金占用费金额"]
[null,null,null,0.01,{"$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,{"$f":"F16*0.1","v":0}]
["印花税",null,null,null,{"$f":"(E13+E7)*3/10000","v":0}]
["办公费"]
["差旅费"]
["招待费"]
["售前投入",null,null,null,20000]
["项目人员薪酬"]
["其他费用"]
["项目费用小计",null,null,null,{"$f":"SUM(E22:E29)","v":20000}]
["项目成本费用合计",null,null,null,{"$f":"E30+E13+E19","v":20000}]
["合同利润"]
["利润",null,{"$f":"E7-E31","v":-20000},"财务利润（不含售前）",null,{"$f":"E7-E31+E27","v":0}]
["利润率",null,{"$f":"C33/E7","v":{"$error":"#DIV/0!"}},"利润率",null,{"$f":"F33/E7","v":{"$error":"#DIV/0!"}}]

{"sheet":"合并利润","index":2,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,0,23,1],[14,0,14,1],[16,0,16,1],[17,0,17,1],[8,0,8,5],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[19,0,19,1],[18,0,18,1],[20,0,20,1],[21,0,21,5],[22,0,22,1],[15,0,15,1],[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",{"$f":"二级利润测算!B2","v":"北京市顺义区农业农村局OA办公系统建设项目 "}]
["合同收入"]
[null,null,"合同含税金额","税率","合同不含税金额"]
["收入小计",null,{"$f":"二级利润测算!C7","v":400000},null,{"$f":"二级利润测算!E7","v":377358.49056603771}]
["分包成本"]
[null,null,"合同含税金额","税率","合同不含税金额"]
["第三方分包成本",null,{"$f":"三级利润测算!C13","v":0},null,{"$f":"三级利润测算!E13","v":0}]
["管理费用（二、三级合并）"]
["费用分类",null,"二级费用","三级费用","预计费用金额合计"]
["城建税、附加税、地方税",null,{"$f":"二级利润测算!E22","v":1171.6747370178689},{"$f":"三级利润测算!E22","v":0},{"$f":"SUM(C11:D11)","v":1171.6747370178689}]
["印花税",null,{"$f":"二级利润测算!E23","v":150.61011855067625},{"$f":"三级利润测算!E23","v":0},{"$f":"SUM(C12:D12)","v":150.61011855067625}]
["办公费",null,{"$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},{"$f":"三级利润测算!E25","v":0},0]
["招待费",null,{"$f":"二级利润测算!E26","v":0},{"$f":"三级利润测算!E26","v":0},0]
["售前投入",null,{"$f":"二级利润测算!E27","v":0},{"$f":"三级利润测算!E27","v":20000},{"$f":"SUM(C16:D16)","v":20000}]
["项目人员薪酬",null,{"$f":"二级利润测算!E28","v":0},{"$f":"三级利润测算!E28","v":0},0]
["其他费用",null,{"$f":"二级利润测算!E29","v":0},{"$f":"三级利润测算!E29","v":0},0]
["项目费用小计",null,{"$f":"二级利润测算!E30","v":1322.284855568545},{"$f":"三级利润测算!E30","v":20000},21322.284855568545]
["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},{"$f":"SUM(C20:D20)","v":0}]
["项目成本费用合计",null,null,null,{"$f":"E19+E8+E20","v":21322.284855568545}]
["合同利润"]
["利润",null,{"$f":"E5-E21","v":356036.20571046916},"利润（不含售前）",{"$f":"E5-E21+E16","v":376036.20571046916}]
["利润率",null,{"$f":"E23/E5","v":0.99649594513274331},"利润率",{"$f":"E23/E5","v":0.99649594513274331}]