=ROUND((IF(0=0,IF(H2>=3500,I2*SUM((I2/12>{0,1500,4500,9000,35000,55000,80000})*0.03)-MAX((I2/12>{0,1500,4500,9000,35000,55000,80000})*{0,105,555,1005,2755,5505,13505}),(I2-(3500-H2))*SUM(((I2-(3500-H2))/12>{0,1500,4500,9000,35000,55000,80000})*0.03)-MAX(((I2-(3500-H2))/12>{0,1500,4500,9000,35000,55000,80000})*{0,105,555,1005,2755,5505,13505})),SUM(MAX((H2-SUM(0)-3500)*{0,0.03,0.1,0.2,0.25,0.3,0.35,0.45}-{0,0,105,555,1005,2755,5505,13505}),IF(H2>=3500,I2*SUM((I2/12>{0,1500,4500,9000,35000,55000,80000})*0.03)-MAX((I2/12>{0,1500,4500,9000,35000,55000,80000})*{0,105,555,1005,2755,5505,13505}),(I2-(3500-H2))*SUM(((I2-(3500-H2))/12>{0,1500,4500,9000,35000,55000,80000})*0.03)-MAX(((I2-(3500-H2))/12>{0,1500,4500,9000,35000,55000,80000})*{0,105,555,1005,2755,5505,13505}))))),2)
这条公式不知道那里错了,计算结果出现问题,请高人指教。
|