=ROUND($C2+($B2-0.95)*100+($B2<0.9)*($B2-0.9)*300,0)
D2中输入:=MAX(ROUNDDOWN(C2+INT(B2*100-95)+(B2<0.9)*INT(B2*100-90)*3,0),0),下拉。