{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["利润表"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"利润表","index":0,"n_rows":46,"n_cols":12,"rows_kept":46}
[{"$nulls":11}," "]
[]
[null,null,"收入"]
[]
[{"$nulls":3},"销售总额"]
[{"$nulls":3},"减： ","退货和折让"]
[{"$nulls":4},"净销售额",null,null,{"$f":"F5-F6","v":0}]
[]
[null,null,"所售商品成本"]
[]
[{"$nulls":3},"期初库存"]
[{"$nulls":3},"加：","购买"]
[{"$nulls":4},"直接人工费"]
[{"$nulls":4},"间接费用"]
[{"$nulls":4},"可用库存",null,null,{"$f":"SUM(F11:F14)","v":0}]
[]
[{"$nulls":3},"减：","期末库存"]
[{"$nulls":4},"所售商品成本",null,null,{"$f":"H15-F17","v":0}]
[]
[{"$nulls":4},"总利润（损失）",null,null,{"$f":"H7-H18","v":0}]
[]
[null,null,"支出"]
[]
[{"$nulls":3},"租金"]
[{"$nulls":3},"分期还款",null,0]
[{"$nulls":3},"公共事业",null,0]
[{"$nulls":3},"工资和直接成本",null,0]
[{"$nulls":3},"佣金",null,0]
[{"$nulls":3},"日用品",null,0]
[{"$nulls":3},"市场营销",null,0]
[{"$nulls":3},"物流",null,0]
[{"$nulls":3},"维修和维护",null,0]
[{"$nulls":3},"杂项",null,0]
[{"$nulls":3},"折旧",null,0]
[{"$nulls":3},"利息",null,0]
[{"$nulls":4},"总支出",null,null,{"$f":"SUM(F24:F35)","v":0}]
[]
[{"$nulls":4},"净营业收入",null,null,{"$f":"H20-H36","v":0}]
[]
[null,null,"其他收入"]
[]
[{"$nulls":3},"资产销售的收益（损失）"]
[{"$nulls":3},"利息收益"]
[{"$nulls":4},"其他收入总额",null,null,{"$f":"SUM(F42:F43)","v":0}]
[]
[{"$nulls":4},"净收入（损失）",null,null,{"$f":"H38+H44","v":0}]