diff --git a/anrui-buscenter/anrui-buscenter-biz/src/main/java/com/yxt/anrui/buscenter/biz/busdeliveredapply/BusDeliveredApplyService.java b/anrui-buscenter/anrui-buscenter-biz/src/main/java/com/yxt/anrui/buscenter/biz/busdeliveredapply/BusDeliveredApplyService.java
index 895b32c4bb..ffbbdd13c3 100644
--- a/anrui-buscenter/anrui-buscenter-biz/src/main/java/com/yxt/anrui/buscenter/biz/busdeliveredapply/BusDeliveredApplyService.java
+++ b/anrui-buscenter/anrui-buscenter-biz/src/main/java/com/yxt/anrui/buscenter/biz/busdeliveredapply/BusDeliveredApplyService.java
@@ -1454,9 +1454,9 @@ public class BusDeliveredApplyService extends MybatisBaseService<BusDeliveredApp
                 carsSoldProfitDto.setLocationSid(baseVehicle.getLocation());
                 carsSoldProfitDto.setLocationName(baseVehicle.getLocationName());
                 //厂家结算价
-                if(baseVehicle.getSettlePrice() != null){
+               /* if(baseVehicle.getSettlePrice() != null){
                     carsSoldProfitDto.setMakersSettlementPrice(baseVehicle.getSettlePrice().toString());
-                }
+                }*/
                 //排产订单编号
                 carsSoldProfitDto.setSchedulingId(baseVehicle.getOrderingNo());
                 //数据日期
diff --git a/anrui-reportcenter/anrui-reportcenter-api/src/main/java/com/yxt/anrui/reportcenter/api/carsSoldProfit/CarsSoldProfitRebateAllVo.java b/anrui-reportcenter/anrui-reportcenter-api/src/main/java/com/yxt/anrui/reportcenter/api/carsSoldProfit/CarsSoldProfitRebateAllVo.java
index 35a138a2b3..19ab2ce42b 100644
--- a/anrui-reportcenter/anrui-reportcenter-api/src/main/java/com/yxt/anrui/reportcenter/api/carsSoldProfit/CarsSoldProfitRebateAllVo.java
+++ b/anrui-reportcenter/anrui-reportcenter-api/src/main/java/com/yxt/anrui/reportcenter/api/carsSoldProfit/CarsSoldProfitRebateAllVo.java
@@ -20,4 +20,6 @@ public class CarsSoldProfitRebateAllVo implements Vo {
     private String expectedRebateTotal;
     @ApiModelProperty("调整返利合计")
     private String adjustedRebateTotal;
+    @ApiModelProperty("厂家结算价")
+    private String makersSettlementPrice;
 }
diff --git a/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitMapper.xml b/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitMapper.xml
index 3d94e7f58e..68a9d0da75 100644
--- a/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitMapper.xml
+++ b/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitMapper.xml
@@ -19,7 +19,6 @@
         cp.expectedMaori,
         cp.rebatesAdjust,
         cp.adjustedMaori,
-        cp.makersSettlementPrice,
         cp.rebatesTotal,
         cp.carCost,
         cp.financeServiceCharge,
diff --git a/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitService.java b/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitService.java
index 57ffb86081..bedec229e0 100644
--- a/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitService.java
+++ b/anrui-reportcenter/anrui-reportcenter-biz/src/main/java/com/yxt/anrui/reportcenter/biz/carsSoldProfit/CarsSoldProfitService.java
@@ -143,14 +143,46 @@ public class CarsSoldProfitService extends MybatisBaseService<CarsSoldProfitMapp
                 CarsSoldProfitVo carsSoldProfitVo = recordList.get(i);
                 //预计毛利=出库价-成本+服务费+返利-中介费-调车费
                 BigDecimal expectedMaoriBig = BigDecimal.ZERO;
+                //车辆成本 = 厂家结算价-返利
+                BigDecimal carCostBig = BigDecimal.ZERO;
+                BigDecimal adjustedMaoriBig = BigDecimal.ZERO;
                 String vinSid = carsSoldProfitVo.getVinSid();
                 CarsSoldProfitRebateAllVo carsSoldProfitRebateAllVo = rebates(vinSid).getData();
                 if(carsSoldProfitRebateAllVo != null){
                     String expectedRebateTotal = carsSoldProfitRebateAllVo.getExpectedRebateTotal();
                     carsSoldProfitVo.setRebatesTotal(expectedRebateTotal);
+                    carsSoldProfitVo.setMakersSettlementPrice(carsSoldProfitRebateAllVo.getMakersSettlementPrice());
+                    carsSoldProfitVo.setRebatesAdjust(carsSoldProfitRebateAllVo.getAdjustedRebateTotal());
                 }
                 if(StringUtils.isNotBlank(carsSoldProfitVo.getExStockPrice())){
                     expectedMaoriBig = expectedMaoriBig.add(new BigDecimal(carsSoldProfitVo.getExStockPrice()));
+
+                }
+                //厂家结算价
+                if(StringUtils.isNotBlank(carsSoldProfitVo.getMakersSettlementPrice())){
+                    carCostBig = carCostBig.add(new BigDecimal(carsSoldProfitVo.getMakersSettlementPrice()));
+                }
+                if(StringUtils.isNotBlank(carsSoldProfitVo.getRebatesTotal())){
+                    carCostBig = carCostBig.subtract(new BigDecimal(carsSoldProfitVo.getRebatesTotal()));
+                    carsSoldProfitVo.setCarCost(carCostBig.toString());
+                    expectedMaoriBig = expectedMaoriBig.add(new BigDecimal(carsSoldProfitVo.getRebatesTotal()));
+                }
+                if(StringUtils.isNotBlank(carsSoldProfitVo.getCarCost())){
+                    expectedMaoriBig = expectedMaoriBig.subtract(carCostBig);
+                }
+                if(StringUtils.isNotBlank(carsSoldProfitVo.getFinanceServiceCharge())){
+                    expectedMaoriBig = expectedMaoriBig.add(new BigDecimal(carsSoldProfitVo.getFinanceServiceCharge()));
+                }
+                if(StringUtils.isNotBlank(carsSoldProfitVo.getMediatorRebatePrice())){
+                    expectedMaoriBig = expectedMaoriBig.subtract(new BigDecimal(carsSoldProfitVo.getMediatorRebatePrice()));
+                }
+                if(StringUtils.isNotBlank(carsSoldProfitVo.getMoveCarPrice())){
+                    expectedMaoriBig = expectedMaoriBig.subtract(new BigDecimal(carsSoldProfitVo.getMoveCarPrice()));
+                }
+                carsSoldProfitVo.setExpectedMaori(expectedMaoriBig.toString());
+                carsSoldProfitVo.setAdjustedMaori(expectedMaoriBig.subtract(new BigDecimal(carsSoldProfitVo.getRebatesAdjust())).toString());
+                if(StringUtils.isBlank(carsSoldProfitVo.getMakersSettlementPrice())){
+                    carsSoldProfitVo.setMakersSettlementPrice("-");
                 }
 
 
@@ -168,6 +200,7 @@ public class CarsSoldProfitService extends MybatisBaseService<CarsSoldProfitMapp
         String vinSid = sid;
         BigDecimal expectedRebateTotalAll = BigDecimal.ZERO;
         BigDecimal adjustedRebateTotalAll = BigDecimal.ZERO;
+        String makersSettlementPrice = "";
         List<ScmVehRebateCarsSoldProfitVo> scmList = scmVehRebateFeign.getDetailByVinSid(vinSid).getData();
         if (!scmList.isEmpty()) {
             for (int i = 0; i < scmList.size(); i++) {
@@ -186,9 +219,11 @@ public class CarsSoldProfitService extends MybatisBaseService<CarsSoldProfitMapp
                 if (StringUtils.isNotBlank(scmVehRebateCarsSoldProfitVo.getAdjustmentMoney())) {
                     adjustedRebateTotalAll = adjustedRebateTotalAll.add(new BigDecimal(scmVehRebateCarsSoldProfitVo.getAdjustmentMoney()));
                 }
+                makersSettlementPrice = scmVehRebateCarsSoldProfitVo.getManufactorSettlementPrice();
             }
         }
         carsSoldProfitRebateAllVo.setList(list);
+        carsSoldProfitRebateAllVo.setMakersSettlementPrice(makersSettlementPrice);
         carsSoldProfitRebateAllVo.setAdjustedRebateTotal(adjustedRebateTotalAll.toString());
         carsSoldProfitRebateAllVo.setExpectedRebateTotal(expectedRebateTotalAll.toString());
         return rb.success().setData(carsSoldProfitRebateAllVo);
diff --git a/anrui-scm/anrui-scm-api/src/main/java/com/yxt/anrui/scm/api/scmvehrebate/ScmVehRebateCarsSoldProfitVo.java b/anrui-scm/anrui-scm-api/src/main/java/com/yxt/anrui/scm/api/scmvehrebate/ScmVehRebateCarsSoldProfitVo.java
index e57d99f4d7..4b178857e5 100644
--- a/anrui-scm/anrui-scm-api/src/main/java/com/yxt/anrui/scm/api/scmvehrebate/ScmVehRebateCarsSoldProfitVo.java
+++ b/anrui-scm/anrui-scm-api/src/main/java/com/yxt/anrui/scm/api/scmvehrebate/ScmVehRebateCarsSoldProfitVo.java
@@ -30,4 +30,7 @@ public class ScmVehRebateCarsSoldProfitVo implements Vo {
     @ApiModelProperty("返利调整")
     private String adjustmentMoney;
 
+    @ApiModelProperty("厂家结算价")
+    private String manufactorSettlementPrice;
+
 }
diff --git a/anrui-scm/anrui-scm-biz/src/main/java/com/yxt/anrui/scm/biz/scmvehrebate/ScmVehRebateMapper.xml b/anrui-scm/anrui-scm-biz/src/main/java/com/yxt/anrui/scm/biz/scmvehrebate/ScmVehRebateMapper.xml
index f713e55dea..d2a00afe69 100644
--- a/anrui-scm/anrui-scm-biz/src/main/java/com/yxt/anrui/scm/biz/scmvehrebate/ScmVehRebateMapper.xml
+++ b/anrui-scm/anrui-scm-biz/src/main/java/com/yxt/anrui/scm/biz/scmvehrebate/ScmVehRebateMapper.xml
@@ -424,7 +424,8 @@
             r.estimateRebate,
             r.expectTreatCost,
             r.expectSuppCost,
-            r.adjustmentMoney
+            r.adjustmentMoney,
+            r.manufactorSettlementPrice
         FROM
             scm_veh_rebate r
         WHERE r.vehSid = #{vinSid}