← 返回外贸 Agent 项目Haidi Dong

独立算术复核 · 合成数据

附件案例的费用与报价复算

公开证据阅读 · 2026 年 9 月

基于合成数据独立复算。D 的冷藏费为空,109,000 元只是部分合计,不能加入完整报价比较。

原始三份报价 · 人民币

方案成本 / 元经营贡献 / 元
A134,00039,500
B129,50044,000
C142,00031,500

B 修订后

成本 / 元经营贡献 / 元
136,50037,000

仅 A 增加 4,000 元的假设下,A 贡献为 35,500 元;B 修订后的 37,000 元与 C 的 31,500 元保持不变。

完整结构化记录 · 技术阅读
{
  "scope": "Independent arithmetic only; synthetic data; no model or customer adoption score",
  "base": [
    {
      "plan": "A",
      "cost": 134000.0,
      "contribution": 39500.0
    },
    {
      "plan": "B",
      "cost": 129500.0,
      "contribution": 44000.0
    },
    {
      "plan": "C",
      "cost": 142000.0,
      "contribution": 31500.0
    }
  ],
  "B_revised": {
    "cost": 136500.0,
    "contribution": 37000.0
  },
  "only_A_plus_4000": {
    "A_cost": 138000,
    "A_contribution": 35500,
    "B_cost": 136500,
    "B_contribution": 37000,
    "C_unchanged": true
  },
  "cargo": {
    "gross_kg": 18000,
    "cbm": 36,
    "does_not_prove_container_loading": true
  },
  "D": "Incomplete: mandatory refrigeration cost E8 blank; 109000 is partial sum",
  "customer_fees": {
    "logistics": 150000,
    "agency_additional": 32000,
    "service_total": 182000
  },
  "quote_validity": "Book/lock before 2026-09-10; cargo ready 2026-09-18 is explicitly permitted",
  "agent_calculation_artifact": {
    "sha256": "980b30fba0b1652f8caa95d70166654631e3653a57d8a72f183aa43bff2142bc",
    "matched_base_contributions": true,
    "scope": "tool output, not full business acceptance"
  },
  "revised_tool_outputs": [
    {
      "file": "agency-profit-output-DEMO-0908-revised.json",
      "sha256": "7f4d737cd9aba645e7c2efcd3181dad899e5fda648846023b30c541ec9c78801",
      "rows": [
        [
          "A-01",
          39500.0,
          134000.0,
          "PRELIMINARY"
        ],
        [
          "B-02",
          37000.0,
          136500.0,
          "PRELIMINARY"
        ],
        [
          "C-01",
          31500.0,
          142000.0,
          "PRELIMINARY"
        ]
      ]
    },
    {
      "file": "agency-profit-stress-output-DEMO-0908-revised.json",
      "sha256": "08f8885a6b71ca4751e65aa239e1dd6220236f6d12547cf8b740e09285605ef3",
      "rows": [
        [
          "B-02-unchanged",
          37000.0,
          136500.0,
          "PRELIMINARY"
        ],
        [
          "A-01-plus-4000-hypothesis",
          35500.0,
          138000.0,
          "PRELIMINARY"
        ],
        [
          "C-01-unchanged",
          31500.0,
          142000.0,
          "PRELIMINARY"
        ]
      ]
    }
  ]
}