{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["可变成本","固定成本"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"可变成本","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"盈亏平衡分析",null," "]
[null,"可变成本","成本百分比"," "]
[null,"所售商品成本",{"v":0.25,"d":"25.0%"}]
[null,"库存",{"v":0.12,"d":"12.0%"}]
[null,"原材料",{"v":0.05,"d":"5.0%"}]
[null,"直接人工（包含工资税）",{"v":0.3,"d":"30.0%"}]
[null,"汇总",{"$f":"SUBTOTAL(109,可变成本[成本百分比])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"固定成本","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"盈亏平衡分析",null," "]
[null,"固定成本","成本"]
[null,"薪金（包含工资税）",{"v":100000,"d":"¥100,000.00"}]
[null,"供给品",{"v":10000,"d":"¥10,000.00"}]
[null,"维修和保养",{"v":1000,"d":"¥1,000.00"}]
[null,"广告",{"v":15000,"d":"¥15,000.00"}]
[null,"车辆、送货和行程"]
[null,"会计和法律"]
[null,"租金",{"v":20000,"d":"¥20,000.00"}]
[null,"电话"]
[null,"水电费",{"v":5000,"d":"¥5,000.00"}]
[null,"保险",{"v":2000,"d":"¥2,000.00"}]
[null,"税款（房地产等）"]
[null,"利息"]
[null,"折旧"]
[null,"其他（指定）"]
[null,"杂项开支",{"v":5000,"d":"¥5,000.00"}]
[null,"债务支付的本金部分"]
[null,"责任人的预付佣金",{"v":50000,"d":"¥50,000.00"}]
[null,"汇总",{"$f":"SUBTOTAL(109,固定成本[成本])","v":{"v":208000,"d":"¥208,000"}}]
[]
[null,"盈亏平衡销售水平",{"$f":"SUM(固定成本[])/(1-SUM(可变成本[]))","v":{"v":742857.1428571428,"d":"¥742,857"}}]