{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["费用","收入和直接成本","CashFlow"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"费用","index":0,"n_rows":105,"n_cols":53,"rows_kept":105,"cut":false,"hidden":false,"merged":[[2,4,2,7],[2,8,2,11],[2,12,2,15],[2,16,2,19],[2,20,2,23],[2,24,2,27],[2,28,2,31],[2,32,2,35],[2,36,2,39],[2,40,2,43],[2,44,2,47],[2,48,2,51]]}
[{"$nulls":9},"XX旗舰店2016年支出费用表"]
[]
[{"$nulls":4},"Jan",null,null,null,"Feb",null,null,null,"Mar",null,null,null,"Apr",null,null,null,"May",null,null,null,"Jun",null,null,null,"Jul",null,null,null,"Aug",null,null,null,"Sep",null,null,null,"Oct",null,null,null,"Nov",null,null,null,"Dec"]
[{"$nulls":4},"1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","合计"]
[{"$nulls":52},{"$f":"SUM(E5:AZ5)","v":0}]
[null,"天猫平台固定费用",{"$nulls":50},{"$f":"SUM(E6:AZ6)","v":0}]
[null,null,"技术服务年费",null,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100000]
[null,null,"服务保证金",null,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-60000,0]
[null,null,"商城扣点",null,{"$f":"收入和直接成本!D69*0.05","v":2053.1},{"$f":"收入和直接成本!E69*0.05","v":2538.2},{"$f":"收入和直接成本!F69*0.05","v":3023.3},{"$f":"收入和直接成本!G69*0.05","v":3508.4},{"$f":"收入和直接成本!H69*0.05","v":3993.5},{"$f":"收入和直接成本!I69*0.05","v":5105.8},{"$f":"收入和直接成本!J69*0.05","v":6218.1},{"$f":"收入和直接成本!K69*0.05","v":7330.4},{"$f":"收入和直接成本!L69*0.05","v":8442.7},{"$f":"收入和直接成本!M69*0.05","v":9555},{"$f":"收入和直接成本!N69*0.05","v":9697.1},{"$f":"收入和直接成本!O69*0.05","v":9839.2},{"$f":"收入和直接成本!P69*0.05","v":10111.15},{"$f":"收入和直接成本!Q69*0.05","v":10253.25},{"$f":"收入和直接成本!R69*0.05","v":10395.35},{"$f":"收入和直接成本!S69*0.05","v":10537.45},{"$f":"收入和直接成本!T69*0.05","v":9224.25},{"$f":"收入和直接成本!U69*0.05","v":9851.45},{"$f":"收入和直接成本!V69*0.05","v":10478.65},{"$f":"收入和直接成本!W69*0.05","v":11105.85},{"$f":"收入和直接成本!X69*0.05","v":11733.05},{"$f":"收入和直接成本!Y69*0.05","v":12360.25},{"$f":"收入和直接成本!Z69*0.05","v":12987.45},{"$f":"收入和直接成本!AA69*0.05","v":12360.25},{"$f":"收入和直接成本!AB69*0.05","v":13073.2},{"$f":"收入和直接成本!AC69*0.05","v":12446},{"$f":"收入和直接成本!AD69*0.05","v":11818.8},{"$f":"收入和直接成本!AE69*0.05","v":11191.6},{"$f":"收入和直接成本!AF69*0.05","v":10564.4},{"$f":"收入和直接成本!AG69*0.05","v":9937.2},{"$f":"收入和直接成本!AH69*0.05","v":9623.6},{"$f":"收入和直接成本!AI69*0.05","v":10740.8},{"$f":"收入和直接成本!AJ69*0.05","v":11858},{"$f":"收入和直接成本!AK69*0.05","v":12975.2},{"$f":"收入和直接成本!AL69*0.05","v":16042.6},{"$f":"收入和直接成本!AM69*0.05","v":19110},{"$f":"收入和直接成本!AN69*0.05","v":29272.6},{"$f":"收入和直接成本!AO69*0.05","v":38190.6},{"$f":"收入和直接成本!AP69*0.05","v":49058.8},{"$f":"收入和直接成本!AQ69*0.05","v":57976.8},{"$f":"收入和直接成本!AR69*0.05","v":59094},{"$f":"收入和直接成本!AS69*0.05","v":60211.2},{"$f":"收入和直接成本!AT69*0.05","v":61328.4},{"$f":"收入和直接成本!AU69*0.05","v":62445.6},{"$f":"收入和直接成本!AV69*0.05","v":61328.4},{"$f":"收入和直接成本!AW69*0.05","v":60211.2},{"$f":"收入和直接成本!AX69*0.05","v":51293.2},{"$f":"收入和直接成本!AY69*0.05","v":42375.2},984870.6]
[{"$nulls":52},0]
[null,"固定费用合计",null,null,{"$f":"E7+E8+E9","v":162053.1},{"$f":"F7+F8+F9","v":2538.2},3023.3,3508.4,3993.5,5105.8,6218.1,7330.4,8442.7,9555,9697.1,9839.2,10111.15,10253.25,10395.35,10537.45,9224.25,9851.45,10478.65,11105.85,11733.05,12360.25,12987.45,12360.25,13073.2,12446,11818.8,11191.6,10564.4,9937.2,9623.6,10740.8,11858,12975.2,16042.6,19110,29272.6,38190.6,49058.8,57976.8,59094,60211.2,61328.4,62445.6,61328.4,60211.2,51293.2,-17624.8,1084870.6]
[{"$nulls":52},0]
[null,"营运费用【硬性】",{"$nulls":50},0]
[{"$nulls":52},0]
[null,null,"模特拍摄费用",null,{"$f":"SUM(E16:E20)","v":7000},{"$f":"SUM(F16:F20)","v":0},0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,7000,0,0,0,0,0,0,0,0,0,0,0,28000]
[null,null,null,"模特费",2500,0,0,0,0,0,0,0,0,0,0,0,2500,0,0,0,0,0,0,0,0,0,0,0,2500,{"$f":"SUM(AD17:AD21)","v":0},{"$f":"SUM(AE17:AE21)","v":0},{"$f":"SUM(AF17:AF21)","v":0},{"$f":"SUM(AG17:AG21)","v":0},{"$f":"SUM(AH17:AH21)","v":0},{"$f":"SUM(AI17:AI21)","v":0},{"$f":"SUM(AJ17:AJ21)","v":0},{"$f":"SUM(AK17:AK21)","v":0},{"$f":"SUM(AL17:AL21)","v":0},{"$f":"SUM(AM17:AM21)","v":0},{"$f":"SUM(AN17:AN21)","v":0},2500,0,0,0,0,0,0,0,0,0,0,0,10000]
[null,null,null,"造型师",500,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,500,0,0,0,0,0,0,0,0,0,0,0,2000]
[null,null,null,"摄影师",1500,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,6000]
[null,null,null,"影棚租赁",1500,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,6000]
[null,null,null,"不可预计",1000,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,4000]
[{"$nulls":52},0]
[null,null,"房租费用",null,{"$f":"E23+E24","v":20000},{"$f":"F23+F24","v":0},0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,0,0,65000]
[null,null,null,"押金",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000]
[null,null,null,"房租",15000,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,0,0,15000,0,0,0,0,0,0,0,0,0,0,0,60000]
[{"$nulls":52},0]
[null,null,"办公费用",null,{"$f":"SUM(E27:E33)","v":50880},{"$f":"SUM(F27:F33)","v":1680},1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,4680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,2880,1680,1680,1680,146040]
[null,null,null,"电脑",40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40000]
[null,null,null,"家具",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5000]
[null,null,null,"纸张耗材",100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,4800]
[null,null,null,"水电",1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,1200,0,0,0,14400]
[null,null,null,"货架",3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6000]
[null,null,null,"员工福利",{"$f":"(E73+E77+E81+E85+E89+E93+E97+E101)*6*20","v":1080},{"$f":"(F73+F77+F81+F85+F89+F93+F97+F101)*6*20","v":1080},1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,1080,51840]
[null,null,null,"不可预计",500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,24000]
[{"$nulls":52},0]
[null,null,"营销费用",null,{"$f":"E36+E37","v":857.5},{"$f":"F36+F37","v":1102.5},1347.5,1592.5,1837.5,2327.5,2817.5,3307.5,3797.5,4287.5,4287.5,4287.5,4532.5,4532.5,4532.5,4532.5,3797.5,4042.5,4287.5,4532.5,4777.5,5022.5,5267.5,5022.5,4532.5,4287.5,4042.5,3797.5,3552.5,3307.5,2508.8,2822.4,3136,3449.6,4076.8,4704,5644.8,7212.8,9094.4,10662.4,10976,11289.6,11603.2,11916.8,11603.2,11289.6,9721.6,8153.6,250115.6]
[null,null,null,"包装盒",{"$f":"(收入和直接成本!D10+收入和直接成本!D15+收入和直接成本!D20+收入和直接成本!D28+收入和直接成本!D32+收入和直接成本!D36+收入和直接成本!D40+收入和直接成本!D44+收入和直接成本!D48+收入和直接成本!D52+收入和直接成本!D56+收入和直接成本!D60+收入和直接成本!D64)*1.5","v":514.5},{"$f":"(收入和直接成本!E10+收入和直接成本!E15+收入和直接成本!E20+收入和直接成本!E28+收入和直接成本!E32+收入和直接成本!E36+收入和直接成本!E40+收入和直接成本!E44+收入和直接成本!E48+收入和直接成本!E52+收入和直接成本!E56+收入和直接成本!E60+收入和直接成本!E64)*1.5","v":661.5},{"$f":"(收入和直接成本!F10+收入和直接成本!F15+收入和直接成本!F20+收入和直接成本!F28+收入和直接成本!F32+收入和直接成本!F36+收入和直接成本!F40+收入和直接成本!F44+收入和直接成本!F48+收入和直接成本!F52+收入和直接成本!F56+收入和直接成本!F60+收入和直接成本!F64)*1.5","v":808.5},{"$f":"(收入和直接成本!G10+收入和直接成本!G15+收入和直接成本!G20+收入和直接成本!G28+收入和直接成本!G32+收入和直接成本!G36+收入和直接成本!G40+收入和直接成本!G44+收入和直接成本!G48+收入和直接成本!G52+收入和直接成本!G56+收入和直接成本!G60+收入和直接成本!G64)*1.5","v":955.5},{"$f":"(收入和直接成本!H10+收入和直接成本!H15+收入和直接成本!H20+收入和直接成本!H28+收入和直接成本!H32+收入和直接成本!H36+收入和直接成本!H40+收入和直接成本!H44+收入和直接成本!H48+收入和直接成本!H52+收入和直接成本!H56+收入和直接成本!H60+收入和直接成本!H64)*1.5","v":1102.5},{"$f":"(收入和直接成本!I10+收入和直接成本!I15+收入和直接成本!I20+收入和直接成本!I28+收入和直接成本!I32+收入和直接成本!I36+收入和直接成本!I40+收入和直接成本!I44+收入和直接成本!I48+收入和直接成本!I52+收入和直接成本!I56+收入和直接成本!I60+收入和直接成本!I64)*1.5","v":1396.5},{"$f":"(收入和直接成本!J10+收入和直接成本!J15+收入和直接成本!J20+收入和直接成本!J28+收入和直接成本!J32+收入和直接成本!J36+收入和直接成本!J40+收入和直接成本!J44+收入和直接成本!J48+收入和直接成本!J52+收入和直接成本!J56+收入和直接成本!J60+收入和直接成本!J64)*1.5","v":1690.5},{"$f":"(收入和直接成本!K10+收入和直接成本!K15+收入和直接成本!K20+收入和直接成本!K28+收入和直接成本!K32+收入和直接成本!K36+收入和直接成本!K40+收入和直接成本!K44+收入和直接成本!K48+收入和直接成本!K52+收入和直接成本!K56+收入和直接成本!K60+收入和直接成本!K64)*1.5","v":1984.5},{"$f":"(收入和直接成本!L10+收入和直接成本!L15+收入和直接成本!L20+收入和直接成本!L28+收入和直接成本!L32+收入和直接成本!L36+收入和直接成本!L40+收入和直接成本!L44+收入和直接成本!L48+收入和直接成本!L52+收入和直接成本!L56+收入和直接成本!L60+收入和直接成本!L64)*1.5","v":2278.5},{"$f":"(收入和直接成本!M10+收入和直接成本!M15+收入和直接成本!M20+收入和直接成本!M28+收入和直接成本!M32+收入和直接成本!M36+收入和直接成本!M40+收入和直接成本!M44+收入和直接成本!M48+收入和直接成本!M52+收入和直接成本!M56+收入和直接成本!M60+收入和直接成本!M64)*1.5","v":2572.5},{"$f":"(收入和直接成本!N10+收入和直接成本!N15+收入和直接成本!N20+收入和直接成本!N28+收入和直接成本!N32+收入和直接成本!N36+收入和直接成本!N40+收入和直接成本!N44+收入和直接成本!N48+收入和直接成本!N52+收入和直接成本!N56+收入和直接成本!N60+收入和直接成本!N64)*1.5","v":2572.5},{"$f":"(收入和直接成本!O10+收入和直接成本!O15+收入和直接成本!O20+收入和直接成本!O28+收入和直接成本!O32+收入和直接成本!O36+收入和直接成本!O40+收入和直接成本!O44+收入和直接成本!O48+收入和直接成本!O52+收入和直接成本!O56+收入和直接成本!O60+收入和直接成本!O64)*1.5","v":2572.5},{"$f":"(收入和直接成本!P10+收入和直接成本!P15+收入和直接成本!P20+收入和直接成本!P28+收入和直接成本!P32+收入和直接成本!P36+收入和直接成本!P40+收入和直接成本!P44+收入和直接成本!P48+收入和直接成本!P52+收入和直接成本!P56+收入和直接成本!P60+收入和直接成本!P64)*1.5","v":2719.5},{"$f":"(收入和直接成本!Q10+收入和直接成本!Q15+收入和直接成本!Q20+收入和直接成本!Q28+收入和直接成本!Q32+收入和直接成本!Q36+收入和直接成本!Q40+收入和直接成本!Q44+收入和直接成本!Q48+收入和直接成本!Q52+收入和直接成本!Q56+收入和直接成本!Q60+收入和直接成本!Q64)*1.5","v":2719.5},{"$f":"(收入和直接成本!R10+收入和直接成本!R15+收入和直接成本!R20+收入和直接成本!R28+收入和直接成本!R32+收入和直接成本!R36+收入和直接成本!R40+收入和直接成本!R44+收入和直接成本!R48+收入和直接成本!R52+收入和直接成本!R56+收入和直接成本!R60+收入和直接成本!R64)*1.5","v":2719.5},{"$f":"(收入和直接成本!S10+收入和直接成本!S15+收入和直接成本!S20+收入和直接成本!S28+收入和直接成本!S32+收入和直接成本!S36+收入和直接成本!S40+收入和直接成本!S44+收入和直接成本!S48+收入和直接成本!S52+收入和直接成本!S56+收入和直接成本!S60+收入和直接成本!S64)*1.5","v":2719.5},{"$f":"(收入和直接成本!T10+收入和直接成本!T15+收入和直接成本!T20+收入和直接成本!T28+收入和直接成本!T32+收入和直接成本!T36+收入和直接成本!T40+收入和直接成本!T44+收入和直接成本!T48+收入和直接成本!T52+收入和直接成本!T56+收入和直接成本!T60+收入和直接成本!T64)*1.5","v":2278.5},{"$f":"(收入和直接成本!U10+收入和直接成本!U15+收入和直接成本!U20+收入和直接成本!U28+收入和直接成本!U32+收入和直接成本!U36+收入和直接成本!U40+收入和直接成本!U44+收入和直接成本!U48+收入和直接成本!U52+收入和直接成本!U56+收入和直接成本!U60+收入和直接成本!U64)*1.5","v":2425.5},{"$f":"(收入和直接成本!V10+收入和直接成本!V15+收入和直接成本!V20+收入和直接成本!V28+收入和直接成本!V32+收入和直接成本!V36+收入和直接成本!V40+收入和直接成本!V44+收入和直接成本!V48+收入和直接成本!V52+收入和直接成本!V56+收入和直接成本!V60+收入和直接成本!V64)*1.5","v":2572.5},{"$f":"(收入和直接成本!W10+收入和直接成本!W15+收入和直接成本!W20+收入和直接成本!W28+收入和直接成本!W32+收入和直接成本!W36+收入和直接成本!W40+收入和直接成本!W44+收入和直接成本!W48+收入和直接成本!W52+收入和直接成本!W56+收入和直接成本!W60+收入和直接成本!W64)*1.5","v":2719.5},{"$f":"(收入和直接成本!X10+收入和直接成本!X15+收入和直接成本!X20+收入和直接成本!X28+收入和直接成本!X32+收入和直接成本!X36+收入和直接成本!X40+收入和直接成本!X44+收入和直接成本!X48+收入和直接成本!X52+收入和直接成本!X56+收入和直接成本!X60+收入和直接成本!X64)*1.5","v":2866.5},{"$f":"(收入和直接成本!Y10+收入和直接成本!Y15+收入和直接成本!Y20+收入和直接成本!Y28+收入和直接成本!Y32+收入和直接成本!Y36+收入和直接成本!Y40+收入和直接成本!Y44+收入和直接成本!Y48+收入和直接成本!Y52+收入和直接成本!Y56+收入和直接成本!Y60+收入和直接成本!Y64)*1.5","v":3013.5},{"$f":"(收入和直接成本!Z10+收入和直接成本!Z15+收入和直接成本!Z20+收入和直接成本!Z28+收入和直接成本!Z32+收入和直接成本!Z36+收入和直接成本!Z40+收入和直接成本!Z44+收入和直接成本!Z48+收入和直接成本!Z52+收入和直接成本!Z56+收入和直接成本!Z60+收入和直接成本!Z64)*1.5","v":3160.5},{"$f":"(收入和直接成本!AA10+收入和直接成本!AA15+收入和直接成本!AA20+收入和直接成本!AA28+收入和直接成本!AA32+收入和直接成本!AA36+收入和直接成本!AA40+收入和直接成本!AA44+收入和直接成本!AA48+收入和直接成本!AA52+收入和直接成本!AA56+收入和直接成本!AA60+收入和直接成本!AA64)*1.5","v":3013.5},{"$f":"(收入和直接成本!AB10+收入和直接成本!AB15+收入和直接成本!AB20+收入和直接成本!AB28+收入和直接成本!AB32+收入和直接成本!AB36+收入和直接成本!AB40+收入和直接成本!AB44+收入和直接成本!AB48+收入和直接成本!AB52+收入和直接成本!AB56+收入和直接成本!AB60+收入和直接成本!AB64)*1.5","v":2719.5},{"$f":"(收入和直接成本!AC10+收入和直接成本!AC15+收入和直接成本!AC20+收入和直接成本!AC28+收入和直接成本!AC32+收入和直接成本!AC36+收入和直接成本!AC40+收入和直接成本!AC44+收入和直接成本!AC48+收入和直接成本!AC52+收入和直接成本!AC56+收入和直接成本!AC60+收入和直接成本!AC64)*1.5","v":2572.5},{"$f":"(收入和直接成本!AD10+收入和直接成本!AD15+收入和直接成本!AD20+收入和直接成本!AD28+收入和直接成本!AD32+收入和直接成本!AD36+收入和直接成本!AD40+收入和直接成本!AD44+收入和直接成本!AD48+收入和直接成本!AD52+收入和直接成本!AD56+收入和直接成本!AD60+收入和直接成本!AD64)*1.5","v":2425.5},{"$f":"(收入和直接成本!AE10+收入和直接成本!AE15+收入和直接成本!AE20+收入和直接成本!AE28+收入和直接成本!AE32+收入和直接成本!AE36+收入和直接成本!AE40+收入和直接成本!AE44+收入和直接成本!AE48+收入和直接成本!AE52+收入和直接成本!AE56+收入和直接成本!AE60+收入和直接成本!AE64)*1.5","v":2278.5},{"$f":"(收入和直接成本!AF10+收入和直接成本!AF15+收入和直接成本!AF20+收入和直接成本!AF28+收入和直接成本!AF32+收入和直接成本!AF36+收入和直接成本!AF40+收入和直接成本!AF44+收入和直接成本!AF48+收入和直接成本!AF52+收入和直接成本!AF56+收入和直接成本!AF60+收入和直接成本!AF64)*1.5","v":2131.5},{"$f":"(收入和直接成本!AG10+收入和直接成本!AG15+收入和直接成本!AG20+收入和直接成本!AG28+收入和直接成本!AG32+收入和直接成本!AG36+收入和直接成本!AG40+收入和直接成本!AG44+收入和直接成本!AG48+收入和直接成本!AG52+收入和直接成本!AG56+收入和直接成本!AG60+收入和直接成本!AG64)*1.5","v":1984.5},{"$f":"(收入和直接成本!AH10+收入和直接成本!AH15+收入和直接成本!AH20+收入和直接成本!AH28+收入和直接成本!AH32+收入和直接成本!AH36+收入和直接成本!AH40+收入和直接成本!AH44+收入和直接成本!AH48+收入和直接成本!AH52+收入和直接成本!AH56+收入和直接成本!AH60+收入和直接成本!AH64)*2.2","v":1724.8},{"$f":"(收入和直接成本!AI10+收入和直接成本!AI15+收入和直接成本!AI20+收入和直接成本!AI28+收入和直接成本!AI32+收入和直接成本!AI36+收入和直接成本!AI40+收入和直接成本!AI44+收入和直接成本!AI48+收入和直接成本!AI52+收入和直接成本!AI56+收入和直接成本!AI60+收入和直接成本!AI64)*2.2","v":1940.4},{"$f":"(收入和直接成本!AJ10+收入和直接成本!AJ15+收入和直接成本!AJ20+收入和直接成本!AJ28+收入和直接成本!AJ32+收入和直接成本!AJ36+收入和直接成本!AJ40+收入和直接成本!AJ44+收入和直接成本!AJ48+收入和直接成本!AJ52+收入和直接成本!AJ56+收入和直接成本!AJ60+收入和直接成本!AJ64)*2.2","v":2156},{"$f":"(收入和直接成本!AK10+收入和直接成本!AK15+收入和直接成本!AK20+收入和直接成本!AK28+收入和直接成本!AK32+收入和直接成本!AK36+收入和直接成本!AK40+收入和直接成本!AK44+收入和直接成本!AK48+收入和直接成本!AK52+收入和直接成本!AK56+收入和直接成本!AK60+收入和直接成本!AK64)*2.2","v":2371.6},{"$f":"(收入和直接成本!AL10+收入和直接成本!AL15+收入和直接成本!AL20+收入和直接成本!AL28+收入和直接成本!AL32+收入和直接成本!AL36+收入和直接成本!AL40+收入和直接成本!AL44+收入和直接成本!AL48+收入和直接成本!AL52+收入和直接成本!AL56+收入和直接成本!AL60+收入和直接成本!AL64)*2.2","v":2802.8},{"$f":"(收入和直接成本!AM10+收入和直接成本!AM15+收入和直接成本!AM20+收入和直接成本!AM28+收入和直接成本!AM32+收入和直接成本!AM36+收入和直接成本!AM40+收入和直接成本!AM44+收入和直接成本!AM48+收入和直接成本!AM52+收入和直接成本!AM56+收入和直接成本!AM60+收入和直接成本!AM64)*2.2","v":3234},{"$f":"(收入和直接成本!AN10+收入和直接成本!AN15+收入和直接成本!AN20+收入和直接成本!AN28+收入和直接成本!AN32+收入和直接成本!AN36+收入和直接成本!AN40+收入和直接成本!AN44+收入和直接成本!AN48+收入和直接成本!AN52+收入和直接成本!AN56+收入和直接成本!AN60+收入和直接成本!AN64)*2.2","v":3880.8},{"$f":"(收入和直接成本!AO10+收入和直接成本!AO15+收入和直接成本!AO20+收入和直接成本!AO28+收入和直接成本!AO32+收入和直接成本!AO36+收入和直接成本!AO40+收入和直接成本!AO44+收入和直接成本!AO48+收入和直接成本!AO52+收入和直接成本!AO56+收入和直接成本!AO60+收入和直接成本!AO64)*2.2","v":4958.8},{"$f":"(收入和直接成本!AP10+收入和直接成本!AP15+收入和直接成本!AP20+收入和直接成本!AP28+收入和直接成本!AP32+收入和直接成本!AP36+收入和直接成本!AP40+收入和直接成本!AP44+收入和直接成本!AP48+收入和直接成本!AP52+收入和直接成本!AP56+收入和直接成本!AP60+收入和直接成本!AP64)*2.2","v":6252.4},{"$f":"(收入和直接成本!AQ10+收入和直接成本!AQ15+收入和直接成本!AQ20+收入和直接成本!AQ28+收入和直接成本!AQ32+收入和直接成本!AQ36+收入和直接成本!AQ40+收入和直接成本!AQ44+收入和直接成本!AQ48+收入和直接成本!AQ52+收入和直接成本!AQ56+收入和直接成本!AQ60+收入和直接成本!AQ64)*2.2","v":7330.4},{"$f":"(收入和直接成本!AR10+收入和直接成本!AR15+收入和直接成本!AR20+收入和直接成本!AR28+收入和直接成本!AR32+收入和直接成本!AR36+收入和直接成本!AR40+收入和直接成本!AR44+收入和直接成本!AR48+收入和直接成本!AR52+收入和直接成本!AR56+收入和直接成本!AR60+收入和直接成本!AR64)*2.2","v":7546},{"$f":"(收入和直接成本!AS10+收入和直接成本!AS15+收入和直接成本!AS20+收入和直接成本!AS28+收入和直接成本!AS32+收入和直接成本!AS36+收入和直接成本!AS40+收入和直接成本!AS44+收入和直接成本!AS48+收入和直接成本!AS52+收入和直接成本!AS56+收入和直接成本!AS60+收入和直接成本!AS64)*2.2","v":7761.6},{"$f":"(收入和直接成本!AT10+收入和直接成本!AT15+收入和直接成本!AT20+收入和直接成本!AT28+收入和直接成本!AT32+收入和直接成本!AT36+收入和直接成本!AT40+收入和直接成本!AT44+收入和直接成本!AT48+收入和直接成本!AT52+收入和直接成本!AT56+收入和直接成本!AT60+收入和直接成本!AT64)*2.2","v":7977.2},{"$f":"(收入和直接成本!AU10+收入和直接成本!AU15+收入和直接成本!AU20+收入和直接成本!AU28+收入和直接成本!AU32+收入和直接成本!AU36+收入和直接成本!AU40+收入和直接成本!AU44+收入和直接成本!AU48+收入和直接成本!AU52+收入和直接成本!AU56+收入和直接成本!AU60+收入和直接成本!AU64)*2.2","v":8192.8},{"$f":"(收入和直接成本!AV10+收入和直接成本!AV15+收入和直接成本!AV20+收入和直接成本!AV28+收入和直接成本!AV32+收入和直接成本!AV36+收入和直接成本!AV40+收入和直接成本!AV44+收入和直接成本!AV48+收入和直接成本!AV52+收入和直接成本!AV56+收入和直接成本!AV60+收入和直接成本!AV64)*2.2","v":7977.2},{"$f":"(收入和直接成本!AW10+收入和直接成本!AW15+收入和直接成本!AW20+收入和直接成本!AW28+收入和直接成本!AW32+收入和直接成本!AW36+收入和直接成本!AW40+收入和直接成本!AW44+收入和直接成本!AW48+收入和直接成本!AW52+收入和直接成本!AW56+收入和直接成本!AW60+收入和直接成本!AW64)*2.2","v":7761.6},{"$f":"(收入和直接成本!AX10+收入和直接成本!AX15+收入和直接成本!AX20+收入和直接成本!AX28+收入和直接成本!AX32+收入和直接成本!AX36+收入和直接成本!AX40+收入和直接成本!AX44+收入和直接成本!AX48+收入和直接成本!AX52+收入和直接成本!AX56+收入和直接成本!AX60+收入和直接成本!AX64)*2.2","v":6683.6},{"$f":"(收入和直接成本!AY10+收入和直接成本!AY15+收入和直接成本!AY20+收入和直接成本!AY28+收入和直接成本!AY32+收入和直接成本!AY36+收入和直接成本!AY40+收入和直接成本!AY44+收入和直接成本!AY48+收入和直接成本!AY52+收入和直接成本!AY56+收入和直接成本!AY60+收入和直接成本!AY64)*2.2","v":5605.6},162307.6]
[null,null,null,"小礼物",{"$f":"(收入和直接成本!D10+收入和直接成本!D15+收入和直接成本!D20+收入和直接成本!D28+收入和直接成本!D32+收入和直接成本!D36+收入和直接成本!D40+收入和直接成本!D44+收入和直接成本!D48+收入和直接成本!D52+收入和直接成本!D56+收入和直接成本!D60+收入和直接成本!D64)*1","v":343},{"$f":"(收入和直接成本!E10+收入和直接成本!E15+收入和直接成本!E20+收入和直接成本!E28+收入和直接成本!E32+收入和直接成本!E36+收入和直接成本!E40+收入和直接成本!E44+收入和直接成本!E48+收入和直接成本!E52+收入和直接成本!E56+收入和直接成本!E60+收入和直接成本!E64)*1","v":441},{"$f":"(收入和直接成本!F10+收入和直接成本!F15+收入和直接成本!F20+收入和直接成本!F28+收入和直接成本!F32+收入和直接成本!F36+收入和直接成本!F40+收入和直接成本!F44+收入和直接成本!F48+收入和直接成本!F52+收入和直接成本!F56+收入和直接成本!F60+收入和直接成本!F64)*1","v":539},{"$f":"(收入和直接成本!G10+收入和直接成本!G15+收入和直接成本!G20+收入和直接成本!G28+收入和直接成本!G32+收入和直接成本!G36+收入和直接成本!G40+收入和直接成本!G44+收入和直接成本!G48+收入和直接成本!G52+收入和直接成本!G56+收入和直接成本!G60+收入和直接成本!G64)*1","v":637},{"$f":"(收入和直接成本!H10+收入和直接成本!H15+收入和直接成本!H20+收入和直接成本!H28+收入和直接成本!H32+收入和直接成本!H36+收入和直接成本!H40+收入和直接成本!H44+收入和直接成本!H48+收入和直接成本!H52+收入和直接成本!H56+收入和直接成本!H60+收入和直接成本!H64)*1","v":735},{"$f":"(收入和直接成本!I10+收入和直接成本!I15+收入和直接成本!I20+收入和直接成本!I28+收入和直接成本!I32+收入和直接成本!I36+收入和直接成本!I40+收入和直接成本!I44+收入和直接成本!I48+收入和直接成本!I52+收入和直接成本!I56+收入和直接成本!I60+收入和直接成本!I64)*1","v":931},{"$f":"(收入和直接成本!J10+收入和直接成本!J15+收入和直接成本!J20+收入和直接成本!J28+收入和直接成本!J32+收入和直接成本!J36+收入和直接成本!J40+收入和直接成本!J44+收入和直接成本!J48+收入和直接成本!J52+收入和直接成本!J56+收入和直接成本!J60+收入和直接成本!J64)*1","v":1127},{"$f":"(收入和直接成本!K10+收入和直接成本!K15+收入和直接成本!K20+收入和直接成本!K28+收入和直接成本!K32+收入和直接成本!K36+收入和直接成本!K40+收入和直接成本!K44+收入和直接成本!K48+收入和直接成本!K52+收入和直接成本!K56+收入和直接成本!K60+收入和直接成本!K64)*1","v":1323},{"$f":"(收入和直接成本!L10+收入和直接成本!L15+收入和直接成本!L20+收入和直接成本!L28+收入和直接成本!L32+收入和直接成本!L36+收入和直接成本!L40+收入和直接成本!L44+收入和直接成本!L48+收入和直接成本!L52+收入和直接成本!L56+收入和直接成本!L60+收入和直接成本!L64)*1","v":1519},{"$f":"(收入和直接成本!M10+收入和直接成本!M15+收入和直接成本!M20+收入和直接成本!M28+收入和直接成本!M32+收入和直接成本!M36+收入和直接成本!M40+收入和直接成本!M44+收入和直接成本!M48+收入和直接成本!M52+收入和直接成本!M56+收入和直接成本!M60+收入和直接成本!M64)*1","v":1715},{"$f":"(收入和直接成本!N10+收入和直接成本!N15+收入和直接成本!N20+收入和直接成本!N28+收入和直接成本!N32+收入和直接成本!N36+收入和直接成本!N40+收入和直接成本!N44+收入和直接成本!N48+收入和直接成本!N52+收入和直接成本!N56+收入和直接成本!N60+收入和直接成本!N64)*1","v":1715},{"$f":"(收入和直接成本!O10+收入和直接成本!O15+收入和直接成本!O20+收入和直接成本!O28+收入和直接成本!O32+收入和直接成本!O36+收入和直接成本!O40+收入和直接成本!O44+收入和直接成本!O48+收入和直接成本!O52+收入和直接成本!O56+收入和直接成本!O60+收入和直接成本!O64)*1","v":1715},{"$f":"(收入和直接成本!P10+收入和直接成本!P15+收入和直接成本!P20+收入和直接成本!P28+收入和直接成本!P32+收入和直接成本!P36+收入和直接成本!P40+收入和直接成本!P44+收入和直接成本!P48+收入和直接成本!P52+收入和直接成本!P56+收入和直接成本!P60+收入和直接成本!P64)*1","v":1813},{"$f":"(收入和直接成本!Q10+收入和直接成本!Q15+收入和直接成本!Q20+收入和直接成本!Q28+收入和直接成本!Q32+收入和直接成本!Q36+收入和直接成本!Q40+收入和直接成本!Q44+收入和直接成本!Q48+收入和直接成本!Q52+收入和直接成本!Q56+收入和直接成本!Q60+收入和直接成本!Q64)*1","v":1813},{"$f":"(收入和直接成本!R10+收入和直接成本!R15+收入和直接成本!R20+收入和直接成本!R28+收入和直接成本!R32+收入和直接成本!R36+收入和直接成本!R40+收入和直接成本!R44+收入和直接成本!R48+收入和直接成本!R52+收入和直接成本!R56+收入和直接成本!R60+收入和直接成本!R64)*1","v":1813},{"$f":"(收入和直接成本!S10+收入和直接成本!S15+收入和直接成本!S20+收入和直接成本!S28+收入和直接成本!S32+收入和直接成本!S36+收入和直接成本!S40+收入和直接成本!S44+收入和直接成本!S48+收入和直接成本!S52+收入和直接成本!S56+收入和直接成本!S60+收入和直接成本!S64)*1","v":1813},{"$f":"(收入和直接成本!T10+收入和直接成本!T15+收入和直接成本!T20+收入和直接成本!T28+收入和直接成本!T32+收入和直接成本!T36+收入和直接成本!T40+收入和直接成本!T44+收入和直接成本!T48+收入和直接成本!T52+收入和直接成本!T56+收入和直接成本!T60+收入和直接成本!T64)*1","v":1519},{"$f":"(收入和直接成本!U10+收入和直接成本!U15+收入和直接成本!U20+收入和直接成本!U28+收入和直接成本!U32+收入和直接成本!U36+收入和直接成本!U40+收入和直接成本!U44+收入和直接成本!U48+收入和直接成本!U52+收入和直接成本!U56+收入和直接成本!U60+收入和直接成本!U64)*1","v":1617},{"$f":"(收入和直接成本!V10+收入和直接成本!V15+收入和直接成本!V20+收入和直接成本!V28+收入和直接成本!V32+收入和直接成本!V36+收入和直接成本!V40+收入和直接成本!V44+收入和直接成本!V48+收入和直接成本!V52+收入和直接成本!V56+收入和直接成本!V60+收入和直接成本!V64)*1","v":1715},{"$f":"(收入和直接成本!W10+收入和直接成本!W15+收入和直接成本!W20+收入和直接成本!W28+收入和直接成本!W32+收入和直接成本!W36+收入和直接成本!W40+收入和直接成本!W44+收入和直接成本!W48+收入和直接成本!W52+收入和直接成本!W56+收入和直接成本!W60+收入和直接成本!W64)*1","v":1813},{"$f":"(收入和直接成本!X10+收入和直接成本!X15+收入和直接成本!X20+收入和直接成本!X28+收入和直接成本!X32+收入和直接成本!X36+收入和直接成本!X40+收入和直接成本!X44+收入和直接成本!X48+收入和直接成本!X52+收入和直接成本!X56+收入和直接成本!X60+收入和直接成本!X64)*1","v":1911},{"$f":"(收入和直接成本!Y10+收入和直接成本!Y15+收入和直接成本!Y20+收入和直接成本!Y28+收入和直接成本!Y32+收入和直接成本!Y36+收入和直接成本!Y40+收入和直接成本!Y44+收入和直接成本!Y48+收入和直接成本!Y52+收入和直接成本!Y56+收入和直接成本!Y60+收入和直接成本!Y64)*1","v":2009},{"$f":"(收入和直接成本!Z10+收入和直接成本!Z15+收入和直接成本!Z20+收入和直接成本!Z28+收入和直接成本!Z32+收入和直接成本!Z36+收入和直接成本!Z40+收入和直接成本!Z44+收入和直接成本!Z48+收入和直接成本!Z52+收入和直接成本!Z56+收入和直接成本!Z60+收入和直接成本!Z64)*1","v":2107},{"$f":"(收入和直接成本!AA10+收入和直接成本!AA15+收入和直接成本!AA20+收入和直接成本!AA28+收入和直接成本!AA32+收入和直接成本!AA36+收入和直接成本!AA40+收入和直接成本!AA44+收入和直接成本!AA48+收入和直接成本!AA52+收入和直接成本!AA56+收入和直接成本!AA60+收入和直接成本!AA64)*1","v":2009},{"$f":"(收入和直接成本!AB10+收入和直接成本!AB15+收入和直接成本!AB20+收入和直接成本!AB28+收入和直接成本!AB32+收入和直接成本!AB36+收入和直接成本!AB40+收入和直接成本!AB44+收入和直接成本!AB48+收入和直接成本!AB52+收入和直接成本!AB56+收入和直接成本!AB60+收入和直接成本!AB64)*1","v":1813},{"$f":"(收入和直接成本!AC10+收入和直接成本!AC15+收入和直接成本!AC20+收入和直接成本!AC28+收入和直接成本!AC32+收入和直接成本!AC36+收入和直接成本!AC40+收入和直接成本!AC44+收入和直接成本!AC48+收入和直接成本!AC52+收入和直接成本!AC56+收入和直接成本!AC60+收入和直接成本!AC64)*1","v":1715},{"$f":"(收入和直接成本!AD10+收入和直接成本!AD15+收入和直接成本!AD20+收入和直接成本!AD28+收入和直接成本!AD32+收入和直接成本!AD36+收入和直接成本!AD40+收入和直接成本!AD44+收入和直接成本!AD48+收入和直接成本!AD52+收入和直接成本!AD56+收入和直接成本!AD60+收入和直接成本!AD64)*1","v":1617},{"$f":"(收入和直接成本!AE10+收入和直接成本!AE15+收入和直接成本!AE20+收入和直接成本!AE28+收入和直接成本!AE32+收入和直接成本!AE36+收入和直接成本!AE40+收入和直接成本!AE44+收入和直接成本!AE48+收入和直接成本!AE52+收入和直接成本!AE56+收入和直接成本!AE60+收入和直接成本!AE64)*1","v":1519},{"$f":"(收入和直接成本!AF10+收入和直接成本!AF15+收入和直接成本!AF20+收入和直接成本!AF28+收入和直接成本!AF32+收入和直接成本!AF36+收入和直接成本!AF40+收入和直接成本!AF44+收入和直接成本!AF48+收入和直接成本!AF52+收入和直接成本!AF56+收入和直接成本!AF60+收入和直接成本!AF64)*1","v":1421},{"$f":"(收入和直接成本!AG10+收入和直接成本!AG15+收入和直接成本!AG20+收入和直接成本!AG28+收入和直接成本!AG32+收入和直接成本!AG36+收入和直接成本!AG40+收入和直接成本!AG44+收入和直接成本!AG48+收入和直接成本!AG52+收入和直接成本!AG56+收入和直接成本!AG60+收入和直接成本!AG64)*1","v":1323},{"$f":"(收入和直接成本!AH10+收入和直接成本!AH15+收入和直接成本!AH20+收入和直接成本!AH28+收入和直接成本!AH32+收入和直接成本!AH36+收入和直接成本!AH40+收入和直接成本!AH44+收入和直接成本!AH48+收入和直接成本!AH52+收入和直接成本!AH56+收入和直接成本!AH60+收入和直接成本!AH64)*1","v":784},{"$f":"(收入和直接成本!AI10+收入和直接成本!AI15+收入和直接成本!AI20+收入和直接成本!AI28+收入和直接成本!AI32+收入和直接成本!AI36+收入和直接成本!AI40+收入和直接成本!AI44+收入和直接成本!AI48+收入和直接成本!AI52+收入和直接成本!AI56+收入和直接成本!AI60+收入和直接成本!AI64)*1","v":882},{"$f":"(收入和直接成本!AJ10+收入和直接成本!AJ15+收入和直接成本!AJ20+收入和直接成本!AJ28+收入和直接成本!AJ32+收入和直接成本!AJ36+收入和直接成本!AJ40+收入和直接成本!AJ44+收入和直接成本!AJ48+收入和直接成本!AJ52+收入和直接成本!AJ56+收入和直接成本!AJ60+收入和直接成本!AJ64)*1","v":980},{"$f":"(收入和直接成本!AK10+收入和直接成本!AK15+收入和直接成本!AK20+收入和直接成本!AK28+收入和直接成本!AK32+收入和直接成本!AK36+收入和直接成本!AK40+收入和直接成本!AK44+收入和直接成本!AK48+收入和直接成本!AK52+收入和直接成本!AK56+收入和直接成本!AK60+收入和直接成本!AK64)*1","v":1078},{"$f":"(收入和直接成本!AL10+收入和直接成本!AL15+收入和直接成本!AL20+收入和直接成本!AL28+收入和直接成本!AL32+收入和直接成本!AL36+收入和直接成本!AL40+收入和直接成本!AL44+收入和直接成本!AL48+收入和直接成本!AL52+收入和直接成本!AL56+收入和直接成本!AL60+收入和直接成本!AL64)*1","v":1274},{"$f":"(收入和直接成本!AM10+收入和直接成本!AM15+收入和直接成本!AM20+收入和直接成本!AM28+收入和直接成本!AM32+收入和直接成本!AM36+收入和直接成本!AM40+收入和直接成本!AM44+收入和直接成本!AM48+收入和直接成本!AM52+收入和直接成本!AM56+收入和直接成本!AM60+收入和直接成本!AM64)*1","v":1470},{"$f":"(收入和直接成本!AN10+收入和直接成本!AN15+收入和直接成本!AN20+收入和直接成本!AN28+收入和直接成本!AN32+收入和直接成本!AN36+收入和直接成本!AN40+收入和直接成本!AN44+收入和直接成本!AN48+收入和直接成本!AN52+收入和直接成本!AN56+收入和直接成本!AN60+收入和直接成本!AN64)*1","v":1764},{"$f":"(收入和直接成本!AO10+收入和直接成本!AO15+收入和直接成本!AO20+收入和直接成本!AO28+收入和直接成本!AO32+收入和直接成本!AO36+收入和直接成本!AO40+收入和直接成本!AO44+收入和直接成本!AO48+收入和直接成本!AO52+收入和直接成本!AO56+收入和直接成本!AO60+收入和直接成本!AO64)*1","v":2254},{"$f":"(收入和直接成本!AP10+收入和直接成本!AP15+收入和直接成本!AP20+收入和直接成本!AP28+收入和直接成本!AP32+收入和直接成本!AP36+收入和直接成本!AP40+收入和直接成本!AP44+收入和直接成本!AP48+收入和直接成本!AP52+收入和直接成本!AP56+收入和直接成本!AP60+收入和直接成本!AP64)*1","v":2842},{"$f":"(收入和直接成本!AQ10+收入和直接成本!AQ15+收入和直接成本!AQ20+收入和直接成本!AQ28+收入和直接成本!AQ32+收入和直接成本!AQ36+收入和直接成本!AQ40+收入和直接成本!AQ44+收入和直接成本!AQ48+收入和直接成本!AQ52+收入和直接成本!AQ56+收入和直接成本!AQ60+收入和直接成本!AQ64)*1","v":3332},{"$f":"(收入和直接成本!AR10+收入和直接成本!AR15+收入和直接成本!AR20+收入和直接成本!AR28+收入和直接成本!AR32+收入和直接成本!AR36+收入和直接成本!AR40+收入和直接成本!AR44+收入和直接成本!AR48+收入和直接成本!AR52+收入和直接成本!AR56+收入和直接成本!AR60+收入和直接成本!AR64)*1","v":3430},{"$f":"(收入和直接成本!AS10+收入和直接成本!AS15+收入和直接成本!AS20+收入和直接成本!AS28+收入和直接成本!AS32+收入和直接成本!AS36+收入和直接成本!AS40+收入和直接成本!AS44+收入和直接成本!AS48+收入和直接成本!AS52+收入和直接成本!AS56+收入和直接成本!AS60+收入和直接成本!AS64)*1","v":3528},{"$f":"(收入和直接成本!AT10+收入和直接成本!AT15+收入和直接成本!AT20+收入和直接成本!AT28+收入和直接成本!AT32+收入和直接成本!AT36+收入和直接成本!AT40+收入和直接成本!AT44+收入和直接成本!AT48+收入和直接成本!AT52+收入和直接成本!AT56+收入和直接成本!AT60+收入和直接成本!AT64)*1","v":3626},{"$f":"(收入和直接成本!AU10+收入和直接成本!AU15+收入和直接成本!AU20+收入和直接成本!AU28+收入和直接成本!AU32+收入和直接成本!AU36+收入和直接成本!AU40+收入和直接成本!AU44+收入和直接成本!AU48+收入和直接成本!AU52+收入和直接成本!AU56+收入和直接成本!AU60+收入和直接成本!AU64)*1","v":3724},{"$f":"(收入和直接成本!AV10+收入和直接成本!AV15+收入和直接成本!AV20+收入和直接成本!AV28+收入和直接成本!AV32+收入和直接成本!AV36+收入和直接成本!AV40+收入和直接成本!AV44+收入和直接成本!AV48+收入和直接成本!AV52+收入和直接成本!AV56+收入和直接成本!AV60+收入和直接成本!AV64)*1","v":3626},{"$f":"(收入和直接成本!AW10+收入和直接成本!AW15+收入和直接成本!AW20+收入和直接成本!AW28+收入和直接成本!AW32+收入和直接成本!AW36+收入和直接成本!AW40+收入和直接成本!AW44+收入和直接成本!AW48+收入和直接成本!AW52+收入和直接成本!AW56+收入和直接成本!AW60+收入和直接成本!AW64)*1","v":3528},{"$f":"(收入和直接成本!AX10+收入和直接成本!AX15+收入和直接成本!AX20+收入和直接成本!AX28+收入和直接成本!AX32+收入和直接成本!AX36+收入和直接成本!AX40+收入和直接成本!AX44+收入和直接成本!AX48+收入和直接成本!AX52+收入和直接成本!AX56+收入和直接成本!AX60+收入和直接成本!AX64)*1","v":3038},{"$f":"(收入和直接成本!AY10+收入和直接成本!AY15+收入和直接成本!AY20+收入和直接成本!AY28+收入和直接成本!AY32+收入和直接成本!AY36+收入和直接成本!AY40+收入和直接成本!AY44+收入和直接成本!AY48+收入和直接成本!AY52+收入和直接成本!AY56+收入和直接成本!AY60+收入和直接成本!AY64)*1","v":2548},87808]
[{"$nulls":52},0]
[null,null,"软件费用",null,{"$f":"E40+E41+E42+E43","v":960},{"$f":"F40+F41+F42+F43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,960]
[null,null,null,"量子",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"生E经",600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600]
[null,null,null,"数据魔方",360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360]
[null,null,null,"老A工具箱",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},0]
[null,null,"物流费用",null,{"$f":"E46","v":2744},{"$f":"F46","v":3528},4312,5096,5880,7448,9016,10584,12152,13720,13720,13720,14504,14504,14504,14504,12152,12936,13720,14504,15288,16072,16856,16072,14504,13720,12936,12152,11368,10584,6272,7056,7840,8624,10192,11760,14112,18032,22736,26656,27440,28224,29008,29792,29008,28224,24304,20384,702464]
[null,null,null,"快递费",{"$f":"(收入和直接成本!D10+收入和直接成本!D15+收入和直接成本!D20+收入和直接成本!D28+收入和直接成本!D32+收入和直接成本!D36+收入和直接成本!D40+收入和直接成本!D44+收入和直接成本!D48+收入和直接成本!D52+收入和直接成本!D56+收入和直接成本!D60+收入和直接成本!D64)*8","v":2744},{"$f":"(收入和直接成本!E10+收入和直接成本!E15+收入和直接成本!E20+收入和直接成本!E28+收入和直接成本!E32+收入和直接成本!E36+收入和直接成本!E40+收入和直接成本!E44+收入和直接成本!E48+收入和直接成本!E52+收入和直接成本!E56+收入和直接成本!E60+收入和直接成本!E64)*8","v":3528},{"$f":"(收入和直接成本!F10+收入和直接成本!F15+收入和直接成本!F20+收入和直接成本!F28+收入和直接成本!F32+收入和直接成本!F36+收入和直接成本!F40+收入和直接成本!F44+收入和直接成本!F48+收入和直接成本!F52+收入和直接成本!F56+收入和直接成本!F60+收入和直接成本!F64)*8","v":4312},{"$f":"(收入和直接成本!G10+收入和直接成本!G15+收入和直接成本!G20+收入和直接成本!G28+收入和直接成本!G32+收入和直接成本!G36+收入和直接成本!G40+收入和直接成本!G44+收入和直接成本!G48+收入和直接成本!G52+收入和直接成本!G56+收入和直接成本!G60+收入和直接成本!G64)*8","v":5096},{"$f":"(收入和直接成本!H10+收入和直接成本!H15+收入和直接成本!H20+收入和直接成本!H28+收入和直接成本!H32+收入和直接成本!H36+收入和直接成本!H40+收入和直接成本!H44+收入和直接成本!H48+收入和直接成本!H52+收入和直接成本!H56+收入和直接成本!H60+收入和直接成本!H64)*8","v":5880},{"$f":"(收入和直接成本!I10+收入和直接成本!I15+收入和直接成本!I20+收入和直接成本!I28+收入和直接成本!I32+收入和直接成本!I36+收入和直接成本!I40+收入和直接成本!I44+收入和直接成本!I48+收入和直接成本!I52+收入和直接成本!I56+收入和直接成本!I60+收入和直接成本!I64)*8","v":7448},{"$f":"(收入和直接成本!J10+收入和直接成本!J15+收入和直接成本!J20+收入和直接成本!J28+收入和直接成本!J32+收入和直接成本!J36+收入和直接成本!J40+收入和直接成本!J44+收入和直接成本!J48+收入和直接成本!J52+收入和直接成本!J56+收入和直接成本!J60+收入和直接成本!J64)*8","v":9016},{"$f":"(收入和直接成本!K10+收入和直接成本!K15+收入和直接成本!K20+收入和直接成本!K28+收入和直接成本!K32+收入和直接成本!K36+收入和直接成本!K40+收入和直接成本!K44+收入和直接成本!K48+收入和直接成本!K52+收入和直接成本!K56+收入和直接成本!K60+收入和直接成本!K64)*8","v":10584},{"$f":"(收入和直接成本!L10+收入和直接成本!L15+收入和直接成本!L20+收入和直接成本!L28+收入和直接成本!L32+收入和直接成本!L36+收入和直接成本!L40+收入和直接成本!L44+收入和直接成本!L48+收入和直接成本!L52+收入和直接成本!L56+收入和直接成本!L60+收入和直接成本!L64)*8","v":12152},{"$f":"(收入和直接成本!M10+收入和直接成本!M15+收入和直接成本!M20+收入和直接成本!M28+收入和直接成本!M32+收入和直接成本!M36+收入和直接成本!M40+收入和直接成本!M44+收入和直接成本!M48+收入和直接成本!M52+收入和直接成本!M56+收入和直接成本!M60+收入和直接成本!M64)*8","v":13720},{"$f":"(收入和直接成本!N10+收入和直接成本!N15+收入和直接成本!N20+收入和直接成本!N28+收入和直接成本!N32+收入和直接成本!N36+收入和直接成本!N40+收入和直接成本!N44+收入和直接成本!N48+收入和直接成本!N52+收入和直接成本!N56+收入和直接成本!N60+收入和直接成本!N64)*8","v":13720},{"$f":"(收入和直接成本!O10+收入和直接成本!O15+收入和直接成本!O20+收入和直接成本!O28+收入和直接成本!O32+收入和直接成本!O36+收入和直接成本!O40+收入和直接成本!O44+收入和直接成本!O48+收入和直接成本!O52+收入和直接成本!O56+收入和直接成本!O60+收入和直接成本!O64)*8","v":13720},{"$f":"(收入和直接成本!P10+收入和直接成本!P15+收入和直接成本!P20+收入和直接成本!P28+收入和直接成本!P32+收入和直接成本!P36+收入和直接成本!P40+收入和直接成本!P44+收入和直接成本!P48+收入和直接成本!P52+收入和直接成本!P56+收入和直接成本!P60+收入和直接成本!P64)*8","v":14504},{"$f":"(收入和直接成本!Q10+收入和直接成本!Q15+收入和直接成本!Q20+收入和直接成本!Q28+收入和直接成本!Q32+收入和直接成本!Q36+收入和直接成本!Q40+收入和直接成本!Q44+收入和直接成本!Q48+收入和直接成本!Q52+收入和直接成本!Q56+收入和直接成本!Q60+收入和直接成本!Q64)*8","v":14504},{"$f":"(收入和直接成本!R10+收入和直接成本!R15+收入和直接成本!R20+收入和直接成本!R28+收入和直接成本!R32+收入和直接成本!R36+收入和直接成本!R40+收入和直接成本!R44+收入和直接成本!R48+收入和直接成本!R52+收入和直接成本!R56+收入和直接成本!R60+收入和直接成本!R64)*8","v":14504},{"$f":"(收入和直接成本!S10+收入和直接成本!S15+收入和直接成本!S20+收入和直接成本!S28+收入和直接成本!S32+收入和直接成本!S36+收入和直接成本!S40+收入和直接成本!S44+收入和直接成本!S48+收入和直接成本!S52+收入和直接成本!S56+收入和直接成本!S60+收入和直接成本!S64)*8","v":14504},{"$f":"(收入和直接成本!T10+收入和直接成本!T15+收入和直接成本!T20+收入和直接成本!T28+收入和直接成本!T32+收入和直接成本!T36+收入和直接成本!T40+收入和直接成本!T44+收入和直接成本!T48+收入和直接成本!T52+收入和直接成本!T56+收入和直接成本!T60+收入和直接成本!T64)*8","v":12152},{"$f":"(收入和直接成本!U10+收入和直接成本!U15+收入和直接成本!U20+收入和直接成本!U28+收入和直接成本!U32+收入和直接成本!U36+收入和直接成本!U40+收入和直接成本!U44+收入和直接成本!U48+收入和直接成本!U52+收入和直接成本!U56+收入和直接成本!U60+收入和直接成本!U64)*8","v":12936},{"$f":"(收入和直接成本!V10+收入和直接成本!V15+收入和直接成本!V20+收入和直接成本!V28+收入和直接成本!V32+收入和直接成本!V36+收入和直接成本!V40+收入和直接成本!V44+收入和直接成本!V48+收入和直接成本!V52+收入和直接成本!V56+收入和直接成本!V60+收入和直接成本!V64)*8","v":13720},{"$f":"(收入和直接成本!W10+收入和直接成本!W15+收入和直接成本!W20+收入和直接成本!W28+收入和直接成本!W32+收入和直接成本!W36+收入和直接成本!W40+收入和直接成本!W44+收入和直接成本!W48+收入和直接成本!W52+收入和直接成本!W56+收入和直接成本!W60+收入和直接成本!W64)*8","v":14504},{"$f":"(收入和直接成本!X10+收入和直接成本!X15+收入和直接成本!X20+收入和直接成本!X28+收入和直接成本!X32+收入和直接成本!X36+收入和直接成本!X40+收入和直接成本!X44+收入和直接成本!X48+收入和直接成本!X52+收入和直接成本!X56+收入和直接成本!X60+收入和直接成本!X64)*8","v":15288},{"$f":"(收入和直接成本!Y10+收入和直接成本!Y15+收入和直接成本!Y20+收入和直接成本!Y28+收入和直接成本!Y32+收入和直接成本!Y36+收入和直接成本!Y40+收入和直接成本!Y44+收入和直接成本!Y48+收入和直接成本!Y52+收入和直接成本!Y56+收入和直接成本!Y60+收入和直接成本!Y64)*8","v":16072},{"$f":"(收入和直接成本!Z10+收入和直接成本!Z15+收入和直接成本!Z20+收入和直接成本!Z28+收入和直接成本!Z32+收入和直接成本!Z36+收入和直接成本!Z40+收入和直接成本!Z44+收入和直接成本!Z48+收入和直接成本!Z52+收入和直接成本!Z56+收入和直接成本!Z60+收入和直接成本!Z64)*8","v":16856},{"$f":"(收入和直接成本!AA10+收入和直接成本!AA15+收入和直接成本!AA20+收入和直接成本!AA28+收入和直接成本!AA32+收入和直接成本!AA36+收入和直接成本!AA40+收入和直接成本!AA44+收入和直接成本!AA48+收入和直接成本!AA52+收入和直接成本!AA56+收入和直接成本!AA60+收入和直接成本!AA64)*8","v":16072},{"$f":"(收入和直接成本!AB10+收入和直接成本!AB15+收入和直接成本!AB20+收入和直接成本!AB28+收入和直接成本!AB32+收入和直接成本!AB36+收入和直接成本!AB40+收入和直接成本!AB44+收入和直接成本!AB48+收入和直接成本!AB52+收入和直接成本!AB56+收入和直接成本!AB60+收入和直接成本!AB64)*8","v":14504},{"$f":"(收入和直接成本!AC10+收入和直接成本!AC15+收入和直接成本!AC20+收入和直接成本!AC28+收入和直接成本!AC32+收入和直接成本!AC36+收入和直接成本!AC40+收入和直接成本!AC44+收入和直接成本!AC48+收入和直接成本!AC52+收入和直接成本!AC56+收入和直接成本!AC60+收入和直接成本!AC64)*8","v":13720},{"$f":"(收入和直接成本!AD10+收入和直接成本!AD15+收入和直接成本!AD20+收入和直接成本!AD28+收入和直接成本!AD32+收入和直接成本!AD36+收入和直接成本!AD40+收入和直接成本!AD44+收入和直接成本!AD48+收入和直接成本!AD52+收入和直接成本!AD56+收入和直接成本!AD60+收入和直接成本!AD64)*8","v":12936},{"$f":"(收入和直接成本!AE10+收入和直接成本!AE15+收入和直接成本!AE20+收入和直接成本!AE28+收入和直接成本!AE32+收入和直接成本!AE36+收入和直接成本!AE40+收入和直接成本!AE44+收入和直接成本!AE48+收入和直接成本!AE52+收入和直接成本!AE56+收入和直接成本!AE60+收入和直接成本!AE64)*8","v":12152},{"$f":"(收入和直接成本!AF10+收入和直接成本!AF15+收入和直接成本!AF20+收入和直接成本!AF28+收入和直接成本!AF32+收入和直接成本!AF36+收入和直接成本!AF40+收入和直接成本!AF44+收入和直接成本!AF48+收入和直接成本!AF52+收入和直接成本!AF56+收入和直接成本!AF60+收入和直接成本!AF64)*8","v":11368},{"$f":"(收入和直接成本!AG10+收入和直接成本!AG15+收入和直接成本!AG20+收入和直接成本!AG28+收入和直接成本!AG32+收入和直接成本!AG36+收入和直接成本!AG40+收入和直接成本!AG44+收入和直接成本!AG48+收入和直接成本!AG52+收入和直接成本!AG56+收入和直接成本!AG60+收入和直接成本!AG64)*8","v":10584},{"$f":"(收入和直接成本!AH10+收入和直接成本!AH15+收入和直接成本!AH20+收入和直接成本!AH28+收入和直接成本!AH32+收入和直接成本!AH36+收入和直接成本!AH40+收入和直接成本!AH44+收入和直接成本!AH48+收入和直接成本!AH52+收入和直接成本!AH56+收入和直接成本!AH60+收入和直接成本!AH64)*8","v":6272},{"$f":"(收入和直接成本!AI10+收入和直接成本!AI15+收入和直接成本!AI20+收入和直接成本!AI28+收入和直接成本!AI32+收入和直接成本!AI36+收入和直接成本!AI40+收入和直接成本!AI44+收入和直接成本!AI48+收入和直接成本!AI52+收入和直接成本!AI56+收入和直接成本!AI60+收入和直接成本!AI64)*8","v":7056},{"$f":"(收入和直接成本!AJ10+收入和直接成本!AJ15+收入和直接成本!AJ20+收入和直接成本!AJ28+收入和直接成本!AJ32+收入和直接成本!AJ36+收入和直接成本!AJ40+收入和直接成本!AJ44+收入和直接成本!AJ48+收入和直接成本!AJ52+收入和直接成本!AJ56+收入和直接成本!AJ60+收入和直接成本!AJ64)*8","v":7840},{"$f":"(收入和直接成本!AK10+收入和直接成本!AK15+收入和直接成本!AK20+收入和直接成本!AK28+收入和直接成本!AK32+收入和直接成本!AK36+收入和直接成本!AK40+收入和直接成本!AK44+收入和直接成本!AK48+收入和直接成本!AK52+收入和直接成本!AK56+收入和直接成本!AK60+收入和直接成本!AK64)*8","v":8624},{"$f":"(收入和直接成本!AL10+收入和直接成本!AL15+收入和直接成本!AL20+收入和直接成本!AL28+收入和直接成本!AL32+收入和直接成本!AL36+收入和直接成本!AL40+收入和直接成本!AL44+收入和直接成本!AL48+收入和直接成本!AL52+收入和直接成本!AL56+收入和直接成本!AL60+收入和直接成本!AL64)*8","v":10192},{"$f":"(收入和直接成本!AM10+收入和直接成本!AM15+收入和直接成本!AM20+收入和直接成本!AM28+收入和直接成本!AM32+收入和直接成本!AM36+收入和直接成本!AM40+收入和直接成本!AM44+收入和直接成本!AM48+收入和直接成本!AM52+收入和直接成本!AM56+收入和直接成本!AM60+收入和直接成本!AM64)*8","v":11760},{"$f":"(收入和直接成本!AN10+收入和直接成本!AN15+收入和直接成本!AN20+收入和直接成本!AN28+收入和直接成本!AN32+收入和直接成本!AN36+收入和直接成本!AN40+收入和直接成本!AN44+收入和直接成本!AN48+收入和直接成本!AN52+收入和直接成本!AN56+收入和直接成本!AN60+收入和直接成本!AN64)*8","v":14112},{"$f":"(收入和直接成本!AO10+收入和直接成本!AO15+收入和直接成本!AO20+收入和直接成本!AO28+收入和直接成本!AO32+收入和直接成本!AO36+收入和直接成本!AO40+收入和直接成本!AO44+收入和直接成本!AO48+收入和直接成本!AO52+收入和直接成本!AO56+收入和直接成本!AO60+收入和直接成本!AO64)*8","v":18032},{"$f":"(收入和直接成本!AP10+收入和直接成本!AP15+收入和直接成本!AP20+收入和直接成本!AP28+收入和直接成本!AP32+收入和直接成本!AP36+收入和直接成本!AP40+收入和直接成本!AP44+收入和直接成本!AP48+收入和直接成本!AP52+收入和直接成本!AP56+收入和直接成本!AP60+收入和直接成本!AP64)*8","v":22736},{"$f":"(收入和直接成本!AQ10+收入和直接成本!AQ15+收入和直接成本!AQ20+收入和直接成本!AQ28+收入和直接成本!AQ32+收入和直接成本!AQ36+收入和直接成本!AQ40+收入和直接成本!AQ44+收入和直接成本!AQ48+收入和直接成本!AQ52+收入和直接成本!AQ56+收入和直接成本!AQ60+收入和直接成本!AQ64)*8","v":26656},{"$f":"(收入和直接成本!AR10+收入和直接成本!AR15+收入和直接成本!AR20+收入和直接成本!AR28+收入和直接成本!AR32+收入和直接成本!AR36+收入和直接成本!AR40+收入和直接成本!AR44+收入和直接成本!AR48+收入和直接成本!AR52+收入和直接成本!AR56+收入和直接成本!AR60+收入和直接成本!AR64)*8","v":27440},{"$f":"(收入和直接成本!AS10+收入和直接成本!AS15+收入和直接成本!AS20+收入和直接成本!AS28+收入和直接成本!AS32+收入和直接成本!AS36+收入和直接成本!AS40+收入和直接成本!AS44+收入和直接成本!AS48+收入和直接成本!AS52+收入和直接成本!AS56+收入和直接成本!AS60+收入和直接成本!AS64)*8","v":28224},{"$f":"(收入和直接成本!AT10+收入和直接成本!AT15+收入和直接成本!AT20+收入和直接成本!AT28+收入和直接成本!AT32+收入和直接成本!AT36+收入和直接成本!AT40+收入和直接成本!AT44+收入和直接成本!AT48+收入和直接成本!AT52+收入和直接成本!AT56+收入和直接成本!AT60+收入和直接成本!AT64)*8","v":29008},{"$f":"(收入和直接成本!AU10+收入和直接成本!AU15+收入和直接成本!AU20+收入和直接成本!AU28+收入和直接成本!AU32+收入和直接成本!AU36+收入和直接成本!AU40+收入和直接成本!AU44+收入和直接成本!AU48+收入和直接成本!AU52+收入和直接成本!AU56+收入和直接成本!AU60+收入和直接成本!AU64)*8","v":29792},{"$f":"(收入和直接成本!AV10+收入和直接成本!AV15+收入和直接成本!AV20+收入和直接成本!AV28+收入和直接成本!AV32+收入和直接成本!AV36+收入和直接成本!AV40+收入和直接成本!AV44+收入和直接成本!AV48+收入和直接成本!AV52+收入和直接成本!AV56+收入和直接成本!AV60+收入和直接成本!AV64)*8","v":29008},{"$f":"(收入和直接成本!AW10+收入和直接成本!AW15+收入和直接成本!AW20+收入和直接成本!AW28+收入和直接成本!AW32+收入和直接成本!AW36+收入和直接成本!AW40+收入和直接成本!AW44+收入和直接成本!AW48+收入和直接成本!AW52+收入和直接成本!AW56+收入和直接成本!AW60+收入和直接成本!AW64)*8","v":28224},{"$f":"(收入和直接成本!AX10+收入和直接成本!AX15+收入和直接成本!AX20+收入和直接成本!AX28+收入和直接成本!AX32+收入和直接成本!AX36+收入和直接成本!AX40+收入和直接成本!AX44+收入和直接成本!AX48+收入和直接成本!AX52+收入和直接成本!AX56+收入和直接成本!AX60+收入和直接成本!AX64)*8","v":24304},{"$f":"(收入和直接成本!AY10+收入和直接成本!AY15+收入和直接成本!AY20+收入和直接成本!AY28+收入和直接成本!AY32+收入和直接成本!AY36+收入和直接成本!AY40+收入和直接成本!AY44+收入和直接成本!AY48+收入和直接成本!AY52+收入和直接成本!AY56+收入和直接成本!AY60+收入和直接成本!AY64)*8","v":20384},702464]
[null,null,null,"换货率",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.44]
[{"$nulls":52},0]
[null,null,"其他不可预计费用",null,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,57600]
[null,"硬运费费用合计",null,null,{"$f":"E15+E22+E26+E35+E39+E45+E49","v":83641.5},{"$f":"F15+F22+F26+F35+F39+F45+F49","v":7510.5},8539.5,9568.5,11797.5,12655.5,14713.5,16771.5,20029.5,20887.5,20887.5,20887.5,45116.5,21916.5,21916.5,21916.5,20029.5,19858.5,20887.5,21916.5,24145.5,23974.5,25003.5,23974.5,45116.5,20887.5,19858.5,18829.5,19000.5,16771.5,14660.8,12758.4,15056,14953.6,17148.8,19344,45836.8,28124.8,34710.4,40198.4,42496,42393.6,43491.2,44588.8,44691.2,42393.6,36905.6,31417.6,1250179.6]
[{"$nulls":52},0]
[null,"营运费用【软性】",{"$nulls":50},0]
[null,null,"直通车爆款",null,{"$f":"(收入和直接成本!D28+收入和直接成本!D32+收入和直接成本!D36+收入和直接成本!D40)/0.03*1.5","v":3500},{"$f":"(收入和直接成本!E28+收入和直接成本!E32+收入和直接成本!E36+收入和直接成本!E40)/0.03*1.5","v":7000},{"$f":"(收入和直接成本!F28+收入和直接成本!F32+收入和直接成本!F36+收入和直接成本!F40)/0.03*1.5","v":10500},{"$f":"(收入和直接成本!G28+收入和直接成本!G32+收入和直接成本!G36+收入和直接成本!G40)/0.03*1.5","v":14000},{"$f":"(收入和直接成本!H28+收入和直接成本!H32+收入和直接成本!H36+收入和直接成本!H40)/0.03*1.5","v":17500},{"$f":"(收入和直接成本!I28+收入和直接成本!I32+收入和直接成本!I36+收入和直接成本!I40)/0.03*1.5","v":24500},{"$f":"(收入和直接成本!J28+收入和直接成本!J32+收入和直接成本!J36+收入和直接成本!J40)/0.03*1.5","v":31500},{"$f":"(收入和直接成本!K28+收入和直接成本!K32+收入和直接成本!K36+收入和直接成本!K40)/0.03*1.5","v":38500},{"$f":"(收入和直接成本!L28+收入和直接成本!L32+收入和直接成本!L36+收入和直接成本!L40)/0.03*1.5","v":45500},{"$f":"(收入和直接成本!M28+收入和直接成本!M32+收入和直接成本!M36+收入和直接成本!M40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!N28+收入和直接成本!N32+收入和直接成本!N36+收入和直接成本!N40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!O28+收入和直接成本!O32+收入和直接成本!O36+收入和直接成本!O40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!P28+收入和直接成本!P32+收入和直接成本!P36+收入和直接成本!P40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!Q28+收入和直接成本!Q32+收入和直接成本!Q36+收入和直接成本!Q40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!R28+收入和直接成本!R32+收入和直接成本!R36+收入和直接成本!R40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!S28+收入和直接成本!S32+收入和直接成本!S36+收入和直接成本!S40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!T28+收入和直接成本!T32+收入和直接成本!T36+收入和直接成本!T40)/0.03*1.5","v":42000},{"$f":"(收入和直接成本!U28+收入和直接成本!U32+收入和直接成本!U36+收入和直接成本!U40)/0.03*1.5","v":45500},{"$f":"(收入和直接成本!V28+收入和直接成本!V32+收入和直接成本!V36+收入和直接成本!V40)/0.03*1.5","v":49000},{"$f":"(收入和直接成本!W28+收入和直接成本!W32+收入和直接成本!W36+收入和直接成本!W40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!X28+收入和直接成本!X32+收入和直接成本!X36+收入和直接成本!X40)/0.03*1.5","v":56000},{"$f":"(收入和直接成本!Y28+收入和直接成本!Y32+收入和直接成本!Y36+收入和直接成本!Y40)/0.03*1.5","v":59500},{"$f":"(收入和直接成本!Z28+收入和直接成本!Z32+收入和直接成本!Z36+收入和直接成本!Z40)/0.03*1.5","v":63000},{"$f":"(收入和直接成本!AA28+收入和直接成本!AA32+收入和直接成本!AA36+收入和直接成本!AA40)/0.03*1.5","v":59500},{"$f":"(收入和直接成本!AB28+收入和直接成本!AB32+收入和直接成本!AB36+收入和直接成本!AB40)/0.03*1.5","v":56000},{"$f":"(收入和直接成本!AC28+收入和直接成本!AC32+收入和直接成本!AC36+收入和直接成本!AC40)/0.03*1.5","v":52500},{"$f":"(收入和直接成本!AD28+收入和直接成本!AD32+收入和直接成本!AD36+收入和直接成本!AD40)/0.03*1.5","v":49000},{"$f":"(收入和直接成本!AE28+收入和直接成本!AE32+收入和直接成本!AE36+收入和直接成本!AE40)/0.03*1.5","v":45500},{"$f":"(收入和直接成本!AF28+收入和直接成本!AF32+收入和直接成本!AF36+收入和直接成本!AF40)/0.03*1.5","v":42000},{"$f":"(收入和直接成本!AG28+收入和直接成本!AG32+收入和直接成本!AG36+收入和直接成本!AG40)/0.03*1.5","v":38500},{"$f":"(收入和直接成本!AH28+收入和直接成本!AH32+收入和直接成本!AH36+收入和直接成本!AH40)/0.03*1.5","v":3500},{"$f":"(收入和直接成本!AI28+收入和直接成本!AI32+收入和直接成本!AI36+收入和直接成本!AI40)/0.03*1.5","v":7000},{"$f":"(收入和直接成本!AJ28+收入和直接成本!AJ32+收入和直接成本!AJ36+收入和直接成本!AJ40)/0.03*1.5","v":10500},{"$f":"(收入和直接成本!AK28+收入和直接成本!AK32+收入和直接成本!AK36+收入和直接成本!AK40)/0.03*1.5","v":14000},{"$f":"(收入和直接成本!AL28+收入和直接成本!AL32+收入和直接成本!AL36+收入和直接成本!AL40)/0.03*1.5","v":21000},{"$f":"(收入和直接成本!AM28+收入和直接成本!AM32+收入和直接成本!AM36+收入和直接成本!AM40)/0.03*1.5","v":28000},{"$f":"(收入和直接成本!AN28+收入和直接成本!AN32+收入和直接成本!AN36+收入和直接成本!AN40)/0.03*1.5","v":38500},{"$f":"(收入和直接成本!AO28+收入和直接成本!AO32+收入和直接成本!AO36+收入和直接成本!AO40)/0.03*1.5","v":56000},{"$f":"(收入和直接成本!AP28+收入和直接成本!AP32+收入和直接成本!AP36+收入和直接成本!AP40)/0.03*1.5","v":73500},{"$f":"(收入和直接成本!AQ28+收入和直接成本!AQ32+收入和直接成本!AQ36+收入和直接成本!AQ40)/0.03*1.5","v":91000},{"$f":"(收入和直接成本!AR28+收入和直接成本!AR32+收入和直接成本!AR36+收入和直接成本!AR40)/0.03*1.5","v":94500},{"$f":"(收入和直接成本!AS28+收入和直接成本!AS32+收入和直接成本!AS36+收入和直接成本!AS40)/0.03*1.5","v":98000},{"$f":"(收入和直接成本!AT28+收入和直接成本!AT32+收入和直接成本!AT36+收入和直接成本!AT40)/0.03*1.5","v":101500},{"$f":"(收入和直接成本!AU28+收入和直接成本!AU32+收入和直接成本!AU36+收入和直接成本!AU40)/0.03*1.5","v":105000},{"$f":"(收入和直接成本!AV28+收入和直接成本!AV32+收入和直接成本!AV36+收入和直接成本!AV40)/0.03*1.5","v":101500},{"$f":"(收入和直接成本!AW28+收入和直接成本!AW32+收入和直接成本!AW36+收入和直接成本!AW40)/0.03*1.5","v":98000},{"$f":"(收入和直接成本!AX28+收入和直接成本!AX32+收入和直接成本!AX36+收入和直接成本!AX40)/0.03*1.5","v":80500},{"$f":"(收入和直接成本!AY28+收入和直接成本!AY32+收入和直接成本!AY36+收入和直接成本!AY40)/0.03*1.5","v":63000},2355500]
[null,null,null,"转化率",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,1.44]
[null,null,null,"PPC",1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,72]
[{"$nulls":52},0]
[null,null,"直通车常规",null,{"$f":"收入和直接成本!D10/0.02*2.2","v":15400},{"$f":"收入和直接成本!E10/0.02*2.2","v":15400},{"$f":"收入和直接成本!F10/0.02*2.2","v":15400},{"$f":"收入和直接成本!G10/0.02*2.2","v":15400},{"$f":"收入和直接成本!H10/0.02*2.2","v":15400},{"$f":"收入和直接成本!I10/0.02*2.2","v":15400},{"$f":"收入和直接成本!J10/0.02*2.2","v":15400},{"$f":"收入和直接成本!K10/0.02*2.2","v":15400},{"$f":"收入和直接成本!L10/0.02*2.2","v":15400},{"$f":"收入和直接成本!M10/0.02*2.2","v":15400},{"$f":"收入和直接成本!N10/0.02*2.2","v":15400},{"$f":"收入和直接成本!O10/0.02*2.2","v":15400},{"$f":"收入和直接成本!P10/0.02*2.2","v":23100},{"$f":"收入和直接成本!Q10/0.02*2.2","v":23100},{"$f":"收入和直接成本!R10/0.02*2.2","v":23100},{"$f":"收入和直接成本!S10/0.02*2.2","v":23100},{"$f":"收入和直接成本!T10/0.02*2.2","v":23100},{"$f":"收入和直接成本!U10/0.02*2.2","v":23100},{"$f":"收入和直接成本!V10/0.02*2.2","v":23100},{"$f":"收入和直接成本!W10/0.02*2.2","v":23100},{"$f":"收入和直接成本!X10/0.02*2.2","v":23100},{"$f":"收入和直接成本!Y10/0.02*2.2","v":23100},{"$f":"收入和直接成本!Z10/0.02*2.2","v":23100},{"$f":"收入和直接成本!AA10/0.02*2.2","v":23100},{"$f":"收入和直接成本!AB10/0.02*2.2","v":15400},{"$f":"收入和直接成本!AC10/0.02*2.2","v":15400},{"$f":"收入和直接成本!AD10/0.02*2.2","v":15400},{"$f":"收入和直接成本!AE10/0.02*2.2","v":15400},{"$f":"收入和直接成本!AF10/0.02*2.2","v":15400},{"$f":"收入和直接成本!AG10/0.02*2.2","v":15400},{"$f":"收入和直接成本!AH10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AI10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AJ10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AK10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AL10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AM10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AN10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AO10/0.02*2.2","v":38500},{"$f":"收入和直接成本!AP10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AQ10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AR10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AS10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AT10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AU10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AV10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AW10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AX10/0.02*2.2","v":46200},{"$f":"收入和直接成本!AY10/0.02*2.2","v":46200},1324400]
[null,null,null,"转化率",0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.960000000000001]
[null,null,null,"PPC",2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,2.2,105.6]
[{"$nulls":52},0]
[null,null,"钻展",null,{"$f":"收入和直接成本!D15/0.01*1.5","v":5250},{"$f":"收入和直接成本!E15/0.01*1.5","v":5250},{"$f":"收入和直接成本!F15/0.01*1.5","v":5250},{"$f":"收入和直接成本!G15/0.01*1.5","v":5250},{"$f":"收入和直接成本!H15/0.01*1.5","v":5250},{"$f":"收入和直接成本!I15/0.01*1.5","v":5250},{"$f":"收入和直接成本!J15/0.01*1.5","v":5250},{"$f":"收入和直接成本!K15/0.01*1.5","v":5250},{"$f":"收入和直接成本!L15/0.01*1.5","v":5250},{"$f":"收入和直接成本!M15/0.01*1.5","v":5250},{"$f":"收入和直接成本!N15/0.01*1.5","v":5250},{"$f":"收入和直接成本!O15/0.01*1.5","v":5250},{"$f":"收入和直接成本!P15/0.01*1.5","v":5250},{"$f":"收入和直接成本!Q15/0.01*1.5","v":5250},{"$f":"收入和直接成本!R15/0.01*1.5","v":5250},{"$f":"收入和直接成本!S15/0.01*1.5","v":5250},{"$f":"收入和直接成本!T15/0.01*1.5","v":5250},{"$f":"收入和直接成本!U15/0.01*1.5","v":5250},{"$f":"收入和直接成本!V15/0.01*1.5","v":5250},{"$f":"收入和直接成本!W15/0.01*1.5","v":5250},{"$f":"收入和直接成本!X15/0.01*1.5","v":5250},{"$f":"收入和直接成本!Y15/0.01*1.5","v":5250},{"$f":"收入和直接成本!Z15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AA15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AB15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AC15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AD15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AE15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AF15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AG15/0.01*1.5","v":5250},{"$f":"收入和直接成本!AH15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AI15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AJ15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AK15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AL15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AM15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AN15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AO15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AP15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AQ15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AR15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AS15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AT15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AU15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AV15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AW15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AX15/0.01*1.5","v":21000},{"$f":"收入和直接成本!AY15/0.01*1.5","v":21000},535500]
[null,null,null,"转化率",0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.48]
[null,null,null,"PPC",1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,72]
[{"$nulls":52},0]
[null,null,"淘宝客",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},0]
[null,null,"硬广",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":52},0]
[null,"软运营费用合计",null,null,{"$f":"E53+E57+E61+E65+E67","v":24150},{"$f":"F53+F57+F61+F65+F67","v":27650},31150,34650,38150,45150,52150,59150,66150,73150,73150,73150,80850,80850,80850,80850,70350,73850,77350,80850,84350,87850,91350,87850,76650,73150,69650,66150,62650,59150,63000,66500,70000,73500,80500,87500,98000,115500,140700,158200,161700,165200,168700,172200,168700,165200,147700,130200,4215400]
[{"$nulls":52},{"$f":"SUM(E70:AZ70)","v":0}]
[null,"人员成本",{"$nulls":50},0]
[{"$nulls":52},0]
[null,null,"设计师","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,96000]
[null,null,null,"合计",{"$f":"E73*E74","v":8000},{"$f":"F73*F74","v":0},0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,8000,0,0,0,96000]
[{"$nulls":52},0]
[null,null,"设计助理","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,3500,0,0,0,42000]
[null,null,null,"合计",{"$f":"E77*E78","v":3500},{"$f":"F77*F78","v":0},0,0,3500,{"$f":"J77*J78","v":0},{"$f":"K77*K78","v":0},{"$f":"L77*L78","v":0},3500,{"$f":"N77*N78","v":0},{"$f":"O77*O78","v":0},{"$f":"P77*P78","v":0},3500,{"$f":"R77*R78","v":0},{"$f":"S77*S78","v":0},{"$f":"T77*T78","v":0},3500,{"$f":"V77*V78","v":0},{"$f":"W77*W78","v":0},{"$f":"X77*X78","v":0},3500,{"$f":"Z77*Z78","v":0},{"$f":"AA77*AA78","v":0},{"$f":"AB77*AB78","v":0},3500,{"$f":"AD77*AD78","v":0},{"$f":"AE77*AE78","v":0},{"$f":"AF77*AF78","v":0},3500,{"$f":"AH77*AH78","v":0},{"$f":"AI77*AI78","v":0},{"$f":"AJ77*AJ78","v":0},3500,{"$f":"AL77*AL78","v":0},{"$f":"AM77*AM78","v":0},{"$f":"AN77*AN78","v":0},3500,{"$f":"AP77*AP78","v":0},{"$f":"AQ77*AQ78","v":0},{"$f":"AR77*AR78","v":0},3500,{"$f":"AT77*AT78","v":0},{"$f":"AU77*AU78","v":0},{"$f":"AV77*AV78","v":0},3500,{"$f":"AX77*AX78","v":0},{"$f":"AY77*AY78","v":0},{"$f":"AZ77*AZ78","v":0},42000]
[{"$nulls":52},0]
[null,null,"采购及跟单","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,60000]
[null,null,null,"合计",{"$f":"E81*E82","v":5000},{"$f":"F81*F82","v":0},0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,5000,0,0,0,60000]
[{"$nulls":52},0]
[null,null,"仓库管理","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,48000]
[null,null,null,"合计",{"$f":"E85*E86","v":4000},{"$f":"F85*F86","v":0},0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,48000]
[{"$nulls":52},0]
[null,null,"运营及数据分析","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,120000]
[null,null,null,"合计",{"$f":"E89*E90","v":10000},{"$f":"F89*F90","v":0},0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,10000,0,0,0,120000]
[{"$nulls":52},0]
[null,null,"推广专员","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,72000]
[null,null,null,"合计",{"$f":"E93*E94","v":6000},{"$f":"F93*F94","v":0},0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,72000]
[{"$nulls":52},0]
[null,null,"平面设计","数量",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,48]
[null,null,null,"薪资",4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,48000]
[null,null,null,"合计",{"$f":"E97*E98","v":4000},{"$f":"F97*F98","v":0},0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,4000,0,0,0,48000]
[{"$nulls":52},0]
[null,null,"客服","数量",2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,96]
[null,null,null,"薪资",3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,3000,0,0,0,36000]
[null,null,null,"合计",{"$f":"E101*E102","v":6000},{"$f":"F101*F102","v":0},0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,6000,0,0,0,72000]
[{"$nulls":52},0]
[null,"人员成本合计",null,null,{"$f":"E75+E79+E83+E87+E91+E95+E99+E103","v":46500},{"$f":"F75+F79+F83+F87+F91+F95+F99+F103","v":0},0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,46500,0,0,0,558000]

{"sheet":"收入和直接成本","index":1,"n_rows":117,"n_cols":52,"rows_kept":117,"cut":false,"hidden":false,"merged":[[3,3,3,6],[3,7,3,10],[3,11,3,14],[3,15,3,18],[3,19,3,22],[3,23,3,26],[3,27,3,30],[3,31,3,34],[3,35,3,38],[3,39,3,42],[3,43,3,46],[3,47,3,50]]}
[{"$nulls":8},"XX旗舰店收入及直接成本报表"]
[]
[]
[null,null,null,"Jan",null,null,null,"Feb",null,null,null,"Mar",null,null,null,"Apr",null,null,null,"May",null,null,null,"Jun",null,null,null,"Jul",null,null,null,"Aug",null,null,null,"Sep",null,null,null,"Oct",null,null,null,"Nov",null,null,null,"Dec"]
[null,null,null,"1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","合计"]
[{"$nulls":51},{"$f":"SUM(D6:AY6)","v":0}]
["主营业务收入",{"$nulls":50},{"$f":"SUM(D7:AY7)","v":0}]
[{"$nulls":51},0]
[null,"直通车销量",{"$nulls":49},0]
[null,null,"数量",140,140,140,140,140,140,140,140,140,140,140,140,210,210,210,210,210,210,210,210,210,210,210,210,140,140,140,140,140,140,350,350,350,350,350,350,350,350,420,420,420,420,420,420,420,420,420,420,12040]
[null,null,"平均单价",128,128,128,128,128,128,128,128,128,128,128,128,99,99,99,99,99,99,99,99,99,99,99,99,248,248,248,248,248,248,248,248,248,248,248,248,398,398,398,398,398,398,398,398,398,398,398,398,10476]
[null,null,"小计",{"$f":"D10*D11","v":17920},{"$f":"E10*E11","v":17920},17920,17920,17920,17920,17920,17920,17920,17920,17920,17920,20790,20790,20790,20790,20790,20790,20790,20790,20790,20790,20790,20790,34720,34720,34720,34720,34720,34720,86800,86800,86800,86800,86800,86800,139300,139300,167160,167160,167160,167160,167160,167160,167160,167160,167160,167160,3143840]
[{"$nulls":51},0]
[null,"钻展",{"$nulls":49},0]
[null,null,"数量",35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,140,3570]
[null,null,"平均单价",{"$f":"D11","v":128},{"$f":"E11","v":128},128,128,128,128,128,128,128,128,128,128,99,99,99,99,99,99,99,99,99,99,99,99,248,248,248,248,248,248,248,248,248,248,248,248,398,398,398,398,398,398,398,398,398,398,398,398,10476]
[null,null,"小计",{"$f":"D15*D16","v":4480},{"$f":"E15*E16","v":4480},4480,4480,4480,4480,4480,4480,4480,4480,4480,4480,3465,3465,3465,3465,3465,3465,3465,3465,3465,3465,3465,3465,8680,8680,8680,8680,8680,8680,34720,34720,34720,34720,34720,34720,55720,55720,55720,55720,55720,55720,55720,55720,55720,55720,55720,55720,1024380]
[{"$nulls":51},0]
[null,"自然流量销量",{"$nulls":49},0]
[null,null,"数量",{"$f":"(D10+D15)*0.4","v":70},{"$f":"(E10+E15)*0.4","v":70},70,70,70,70,70,70,70,70,70,70,98,98,98,98,98,98,98,98,98,98,98,98,70,70,70,70,70,70,196,196,196,196,196,196,196,196,224,224,224,224,224,224,224,224,224,224,6244]
[null,null,"平均单价",{"$f":"D16","v":128},{"$f":"E16","v":128},128,128,128,128,128,128,128,128,128,128,99,99,99,99,99,99,99,99,99,99,99,99,248,248,248,248,248,248,248,248,248,248,248,248,398,398,398,398,398,398,398,398,398,398,398,398,10476]
[null,null,"小计",{"$f":"D20*D21","v":8960},{"$f":"E20*E21","v":8960},8960,8960,8960,8960,8960,8960,8960,8960,8960,8960,9702,9702,9702,9702,9702,9702,9702,9702,9702,9702,9702,9702,17360,17360,17360,17360,17360,17360,48608,48608,48608,48608,48608,48608,78008,78008,89152,89152,89152,89152,89152,89152,89152,89152,89152,89152,1667288]
[{"$nulls":51},0]
["主营业务收入合计",null,null,{"$f":"D12+D17+D22","v":31360},{"$f":"E12+E17+E22","v":31360},31360,31360,31360,31360,31360,31360,31360,31360,31360,31360,33957,33957,33957,33957,33957,33957,33957,33957,33957,33957,33957,33957,60760,60760,60760,60760,60760,60760,170128,170128,170128,170128,170128,170128,273028,273028,312032,312032,312032,312032,312032,312032,312032,312032,312032,312032,5835508]
[{"$nulls":51},0]
["其他业务收入（爆款）",{"$nulls":50},0]
[{"$nulls":51},0]
[null,"直通车销量（春）","数量",70,140,210,280,350,420,490,560,630,700,630,560,490,420,350,280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6580]
[null,null,"平均单价",99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,4752]
[null,null,"小计",{"$f":"D28*D29","v":6930},{"$f":"E28*E29","v":13860},20790,27720,34650,41580,48510,55440,62370,69300,62370,55440,48510,41580,34650,27720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,651420]
[{"$nulls":51},0]
[null,"直通车销量（夏）","数量",0,0,0,0,0,70,140,210,280,350,420,490,560,630,700,770,840,910,980,1050,1120,1190,1260,1190,1120,1050,980,910,840,770,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18830]
[null,null,"平均单价",128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,6144]
[null,null,"小计",{"$f":"D32*D33","v":0},{"$f":"E32*E33","v":0},0,0,0,8960,17920,26880,35840,44800,53760,62720,71680,80640,89600,98560,107520,116480,125440,134400,143360,152320,161280,152320,143360,134400,125440,116480,107520,98560,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2410240]
[{"$nulls":51},0]
[null,"直通车销量（秋）","数量",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70,140,210,280,350,420,490,560,630,700,770,840,910,980,910,840,770,700,10570]
[null,null,"平均单价",228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,10944]
[null,null,"小计",{"$f":"D36*D37","v":0},{"$f":"E36*E37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15960,31920,47880,63840,79800,95760,111720,127680,143640,159600,175560,191520,207480,223440,207480,191520,175560,159600,2409960]
[{"$nulls":51},0]
[null,"直通车销量（冬）","数量",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70,140,280,560,840,1120,1120,1120,1120,1120,1120,1120,840,560,11130]
[null,null,"平均单价",398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,19104]
[null,null,"小计",{"$f":"D40*D41","v":0},{"$f":"E40*E41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27860,55720,111440,222880,334320,445760,445760,445760,445760,445760,445760,445760,334320,222880,4429740]
[{"$nulls":51},0]
[null,"自然流量销量（春）","数量",{"$f":"D28*0.4","v":28},{"$f":"E28*0.4","v":56},84,112,140,168,196,224,252,280,252,224,196,168,140,112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2632]
[null,null,"平均单价",{"$f":"D29","v":99},{"$f":"E29","v":99},99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,99,4752]
[null,null,"小计",{"$f":"D44*D45","v":2772},5544,8316,11088,13860,16632,19404,22176,24948,27720,24948,22176,19404,16632,13860,11088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260568]
[{"$nulls":51},0]
[null,"自然流量销量（夏）","数量",{"$f":"D32*0.4","v":0},{"$f":"E32*0.4","v":0},0,0,0,28,56,84,112,140,168,196,224,252,280,308,336,364,392,420,448,476,504,476,448,420,392,364,336,308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7532]
[null,null,"平均单价",{"$f":"D33","v":128},{"$f":"E33","v":128},128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,128,6144]
[null,null,"小计",{"$f":"D48*D49","v":0},{"$f":"E48*E49","v":0},0,0,0,3584,7168,10752,14336,17920,21504,25088,28672,32256,35840,39424,43008,46592,50176,53760,57344,60928,64512,60928,57344,53760,50176,46592,43008,39424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,964096]
[{"$nulls":51},0]
[null,"自然流量销量（秋）","数量",{"$f":"D36*0.4","v":0},{"$f":"E36*0.4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28,56,84,112,140,168,196,224,252,280,308,336,364,392,364,336,308,280,4228]
[null,null,"平均单价",{"$f":"D37","v":228},{"$f":"E37","v":228},228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,10944]
[null,null,"小计",{"$f":"D52*D53","v":0},{"$f":"E52*E53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6384,12768,19152,25536,31920,38304,44688,51072,57456,63840,70224,76608,82992,89376,82992,76608,70224,63840,963984]
[{"$nulls":51},0]
[null,"自然流量销量（冬）","数量",{"$f":"D40*0.4","v":0},{"$f":"E40*0.4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28,56,112,224,336,448,448,448,448,448,448,448,336,224,4452]
[null,null,"平均单价",{"$f":"D41","v":398},{"$f":"E41","v":398},398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,398,19104]
[null,null,"小计",{"$f":"D56*D57","v":0},{"$f":"E56*E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11144,22288,44576,89152,133728,178304,178304,178304,178304,178304,178304,178304,133728,89152,1771896]
[{"$nulls":51},0]
[null,"活动销量","数量",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"平均单价",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"小计",{"$f":"D60*D61","v":0},{"$f":"E60*E61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":51},0]
[null,"淘宝客销量","数量",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"平均单价",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"小计",{"$f":"D64*D65","v":0},{"$f":"E64*E65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":51},0]
["其他业务收入合计",null,null,{"$f":"D30+D34+D38+D42+D46+D50+D54+D58+D62+D66","v":9702},{"$f":"E30+E34+E38+E42+E46+E50+E54+E58+E62+E66","v":19404},29106,38808,48510,70756,93002,115248,137494,159740,162582,165424,168266,171108,173950,176792,150528,163072,175616,188160,200704,213248,225792,213248,200704,188160,175616,163072,150528,137984,22344,44688,67032,89376,150724,212072,312424,490784,669144,847504,869848,892192,914536,936880,914536,892192,713832,535472,13861904]
["总收入合计",null,null,{"$f":"D24+D68","v":41062},{"$f":"E24+E68","v":50764},60466,70168,79870,102116,124362,146608,168854,191100,193942,196784,202223,205065,207907,210749,184485,197029,209573,222117,234661,247205,259749,247205,261464,248920,236376,223832,211288,198744,192472,214816,237160,259504,320852,382200,585452,763812,981176,1159536,1181880,1204224,1226568,1248912,1226568,1204224,1025864,847504,19697412]
[{"$nulls":51},0]
["直接成本",{"$nulls":50},{"$f":"SUM(D71:AY71)","v":0}]
[null,"投入",null,300000,{"$nulls":6},300000,null,null,null,300000,300000,300000,100000,{"$nulls":7},2000000,{"$nulls":14},3000000,{"$nulls":5},2000000,null,null,null,400000,9000000]
["主营业务收入直接成本",{"$nulls":50},0]
[{"$nulls":51},0]
[null,"直通车","成本率",0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,17.4]
[null,null,"直接成本",{"$f":"D12*D75","v":6988.8},{"$f":"E12*E75","v":6988.8},6988.8,6988.8,6988.8,6988.8,6988.8,6988.8,6988.8,6988.8,6988.8,6988.8,4158,4158,4158,4158,4158,4158,4158,4158,4158,4158,4158,4158,15971.2,15971.2,15971.2,15971.2,15971.2,15971.2,39928,39928,39928,39928,39928,39928,55720,55720,66864,66864,66864,66864,66864,66864,66864,66864,66864,66864,1249236.8]
[{"$nulls":51},0]
[null,"钻展","成本率",{"$f":"D75","v":0.39},{"$f":"E75","v":0.39},0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,17.4]
[null,null,"直接成本",{"$f":"D17*D78","v":1747.2},{"$f":"E17*E78","v":1747.2},1747.2,1747.2,1747.2,1747.2,1747.2,1747.2,1747.2,1747.2,1747.2,1747.2,693,693,693,693,693,693,693,693,693,693,693,693,3992.8,3992.8,3992.8,3992.8,3992.8,3992.8,15971.2,15971.2,15971.2,15971.2,15971.2,15971.2,22288,22288,22288,22288,22288,22288,22288,22288,22288,22288,22288,22288,416522.4]
[{"$nulls":51},0]
[null,"自然流量","成本率",{"$f":"D75","v":0.39},{"$f":"E75","v":0.39},0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.39,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.46,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,17.4]
[null,null,"直接成本",{"$f":"D22*D81","v":3494.4},{"$f":"E22*E81","v":3494.4},3494.4,3494.4,3494.4,3494.4,3494.4,3494.4,3494.4,3494.4,3494.4,3494.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,1940.4,7985.6,7985.6,7985.6,7985.6,7985.6,7985.6,22359.68,22359.68,22359.68,22359.68,22359.68,22359.68,31203.2,31203.2,35660.8,35660.8,35660.8,35660.8,35660.8,35660.8,35660.8,35660.8,35660.8,35660.8,666303.68]
[{"$nulls":51},0]
["爆款直接成本",{"$nulls":50},0]
[{"$nulls":51},0]
[null,"直通车（春）","成本率",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,24]
[null,null,"直接成本",{"$f":"D30*D86","v":3465},{"$f":"E30*E86","v":6930},10395,13860,17325,20790,24255,27720,31185,34650,31185,27720,24255,20790,17325,13860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325710]
[{"$nulls":51},0]
[null,"直通车（夏）","成本率",0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,22.56]
[null,null,"直接成本",{"$f":"D34*D89","v":0},{"$f":"E34*E89","v":0},0,0,0,4211.2,8422.4,12633.6,16844.8,21056,25267.2,29478.4,33689.6,37900.8,42112,46323.2,50534.4,54745.6,58956.8,63168,67379.2,71590.4,75801.6,71590.4,67379.2,63168,58956.8,54745.6,50534.4,46323.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1132812.8]
[{"$nulls":51},0]
[null,"直通车（秋）","成本率",0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,29.28]
[null,null,"直接成本",{"$f":"D38*D92","v":0},{"$f":"E38*E92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9735.6,19471.2,29206.8,38942.4,48678,58413.6,68149.2,77884.8,87620.4,97356,107091.6,116827.2,126562.8,136298.4,126562.8,116827.2,107091.6,97356,1470075.6]
[{"$nulls":51},0]
[null,"直通车（冬）","成本率",0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,19.2]
[null,null,"直接成本",{"$f":"D42*D95","v":0},{"$f":"E42*E95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11144,22288,44576,89152,133728,178304,178304,178304,178304,178304,178304,178304,133728,89152,1771896]
[{"$nulls":51},0]
[null,"自然流量（春）","成本率",{"$f":"D86","v":0.5},{"$f":"E86","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,24]
[null,null,"直接成本",{"$f":"D46*D98","v":1386},{"$f":"E46*E98","v":2772},4158,5544,6930,8316,9702,11088,12474,13860,12474,11088,9702,8316,6930,5544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130284]
[{"$nulls":51},0]
[null,"自然流量（夏）","成本率",{"$f":"D89","v":0.47},{"$f":"E89","v":0.47},0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,0.47,22.56]
[null,null,"直接成本",{"$f":"D50*D101","v":0},{"$f":"E50*E101","v":0},0,0,0,1684.48,3368.96,5053.44,6737.92,8422.4,10106.88,11791.36,13475.84,15160.32,16844.8,18529.28,20213.76,21898.24,23582.72,25267.2,26951.68,28636.16,30320.64,28636.16,26951.68,25267.2,23582.72,21898.24,20213.76,18529.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,453125.12]
[{"$nulls":51},0]
[null,"自然流量（秋）","成本率",{"$f":"D92","v":0.61},{"$f":"E92","v":0.61},0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,0.61,29.28]
[null,null,"直接成本",{"$f":"D54*D104","v":0},{"$f":"E54*E104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3894.24,7788.48,11682.72,15576.96,19471.2,23365.44,27259.68,31153.92,35048.16,38942.4,42836.64,46730.88,50625.12,54519.36,50625.12,46730.88,42836.64,38942.4,588030.24]
[{"$nulls":51},0]
[null,"自然流量（冬）","成本率",{"$f":"D95","v":0.4},{"$f":"E95","v":0.4},0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,19.2]
[null,null,"直接成本",{"$f":"D58*D107","v":0},{"$f":"E58*E107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4457.6,8915.2,17830.4,35660.8,53491.2,71321.6,71321.6,71321.6,71321.6,71321.6,71321.6,71321.6,53491.2,35660.8,708758.4]
[{"$nulls":51},0]
[null,"活动销量","成本率",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"直接成本",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":51},0]
[null,"淘宝客","成本率",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"直接成本",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":51},0]
["直接成本合计",null,null,{"$f":"D76+D79+D82+D87+D90+D93+D96+D99+D102+D105+D108+D111+D114","v":17081.4},{"$f":"E76+E79+E82+E87+E90+E93+E96+E99+E102+E105+E108+E111+E114","v":21932.4},26783.4,31634.4,36485.4,47232.08,57978.76,68725.44,79472.12,90218.8,91263.48,92308.16,87913.84,88958.52,90003.2,91047.88,77539.56,83435.24,89330.92,95226.6,101122.28,107017.96,112913.64,107017.96,122280.48,116384.8,110489.12,104593.44,98697.76,92802.08,91888.72,105518.56,119148.4,132778.24,162009.68,191241.12,267026.48,343062.72,434700.56,510736.8,524366.64,537996.48,551626.32,565256.16,551626.32,537996.48,461960.24,385924,8912755.04]
["库存金额",null,null,{"$f":"D72-D116","v":282918.6},{"$f":"D117+E72-E116","v":260986.2},{"$f":"E117+F72-F116","v":234202.8},202568.4,166083,118850.92,60872.16,292146.72,212674.6,122455.8,31192.32,238884.16,450970.32,662011.8,672008.6,580960.72,503421.16,419985.92,330655,235428.4,134306.12,27288.16,1914374.52,1807356.56,1685076.08,1568691.28,1458202.16,1353608.72,1254910.96,1162108.88,1070220.16,964701.6,845553.2,712774.96,550765.28,359524.16,92497.6800000001,2749434.96,2314734.4,1803997.6,1279630.96,741634.48,190008.16,1624752,1073125.68,535129.2,73168.9600000001,87244.9600000001,35514099.44]

{"sheet":"CashFlow","index":2,"n_rows":39,"n_cols":52,"rows_kept":39,"cut":false,"hidden":false,"merged":[[3,3,3,6],[3,7,3,10],[3,11,3,14],[3,15,3,18],[3,19,3,22],[3,23,3,26],[3,27,3,30],[3,31,3,34],[3,35,3,38],[3,39,3,42],[3,43,3,46],[3,47,3,50]]}
[{"$nulls":9},"XX旗舰店2014年现金流量表"]
[]
[]
[null,null,null,"Jan",null,null,null,"Feb",null,null,null,"Mar",null,null,null,"Apr",null,null,null,"May",null,null,null,"Jun",null,null,null,"Jul",null,null,null,"Aug",null,null,null,"Sep",null,null,null,"Oct",null,null,null,"Nov",null,null,null,"Dec"]
[null,null,null,"1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","1st","2nd","3rd","4th","合计"]
["注入资金",null,null,1000000,{"$nulls":12},500000,{"$nulls":8},1000000,{"$nulls":14},250000,{"$nulls":10},{"$f":"SUM(D6:AY6)","v":2750000}]
[{"$nulls":51},{"$f":"SUM(D7:AY7)","v":0}]
["营业收入",{"$nulls":50},0]
[{"$nulls":51},0]
[null,"主营业务收入",null,{"$f":"收入和直接成本!D24","v":31360},{"$f":"收入和直接成本!E24","v":31360},{"$f":"收入和直接成本!F24","v":31360},{"$f":"收入和直接成本!G24","v":31360},{"$f":"收入和直接成本!H24","v":31360},{"$f":"收入和直接成本!I24","v":31360},{"$f":"收入和直接成本!J24","v":31360},{"$f":"收入和直接成本!K24","v":31360},{"$f":"收入和直接成本!L24","v":31360},{"$f":"收入和直接成本!M24","v":31360},{"$f":"收入和直接成本!N24","v":31360},{"$f":"收入和直接成本!O24","v":31360},{"$f":"收入和直接成本!P24","v":33957},{"$f":"收入和直接成本!Q24","v":33957},{"$f":"收入和直接成本!R24","v":33957},{"$f":"收入和直接成本!S24","v":33957},{"$f":"收入和直接成本!T24","v":33957},{"$f":"收入和直接成本!U24","v":33957},{"$f":"收入和直接成本!V24","v":33957},{"$f":"收入和直接成本!W24","v":33957},{"$f":"收入和直接成本!X24","v":33957},{"$f":"收入和直接成本!Y24","v":33957},{"$f":"收入和直接成本!Z24","v":33957},{"$f":"收入和直接成本!AA24","v":33957},{"$f":"收入和直接成本!AB24","v":60760},{"$f":"收入和直接成本!AC24","v":60760},{"$f":"收入和直接成本!AD24","v":60760},{"$f":"收入和直接成本!AE24","v":60760},{"$f":"收入和直接成本!AF24","v":60760},{"$f":"收入和直接成本!AG24","v":60760},{"$f":"收入和直接成本!AH24","v":170128},{"$f":"收入和直接成本!AI24","v":170128},{"$f":"收入和直接成本!AJ24","v":170128},{"$f":"收入和直接成本!AK24","v":170128},{"$f":"收入和直接成本!AL24","v":170128},{"$f":"收入和直接成本!AM24","v":170128},{"$f":"收入和直接成本!AN24","v":273028},{"$f":"收入和直接成本!AO24","v":273028},{"$f":"收入和直接成本!AP24","v":312032},{"$f":"收入和直接成本!AQ24","v":312032},{"$f":"收入和直接成本!AR24","v":312032},{"$f":"收入和直接成本!AS24","v":312032},{"$f":"收入和直接成本!AT24","v":312032},{"$f":"收入和直接成本!AU24","v":312032},{"$f":"收入和直接成本!AV24","v":312032},{"$f":"收入和直接成本!AW24","v":312032},{"$f":"收入和直接成本!AX24","v":312032},{"$f":"收入和直接成本!AY24","v":312032},5835508]
[null,"其他业务收入",null,{"$f":"收入和直接成本!D68","v":9702},{"$f":"收入和直接成本!E68","v":19404},{"$f":"收入和直接成本!F68","v":29106},{"$f":"收入和直接成本!G68","v":38808},{"$f":"收入和直接成本!H68","v":48510},{"$f":"收入和直接成本!I68","v":70756},{"$f":"收入和直接成本!J68","v":93002},{"$f":"收入和直接成本!K68","v":115248},{"$f":"收入和直接成本!L68","v":137494},{"$f":"收入和直接成本!M68","v":159740},{"$f":"收入和直接成本!N68","v":162582},{"$f":"收入和直接成本!O68","v":165424},{"$f":"收入和直接成本!P68","v":168266},{"$f":"收入和直接成本!Q68","v":171108},{"$f":"收入和直接成本!R68","v":173950},{"$f":"收入和直接成本!S68","v":176792},{"$f":"收入和直接成本!T68","v":150528},{"$f":"收入和直接成本!U68","v":163072},{"$f":"收入和直接成本!V68","v":175616},{"$f":"收入和直接成本!W68","v":188160},{"$f":"收入和直接成本!X68","v":200704},{"$f":"收入和直接成本!Y68","v":213248},{"$f":"收入和直接成本!Z68","v":225792},{"$f":"收入和直接成本!AA68","v":213248},{"$f":"收入和直接成本!AB68","v":200704},{"$f":"收入和直接成本!AC68","v":188160},{"$f":"收入和直接成本!AD68","v":175616},{"$f":"收入和直接成本!AE68","v":163072},{"$f":"收入和直接成本!AF68","v":150528},{"$f":"收入和直接成本!AG68","v":137984},{"$f":"收入和直接成本!AH68","v":22344},{"$f":"收入和直接成本!AI68","v":44688},{"$f":"收入和直接成本!AJ68","v":67032},{"$f":"收入和直接成本!AK68","v":89376},{"$f":"收入和直接成本!AL68","v":150724},{"$f":"收入和直接成本!AM68","v":212072},{"$f":"收入和直接成本!AN68","v":312424},{"$f":"收入和直接成本!AO68","v":490784},{"$f":"收入和直接成本!AP68","v":669144},{"$f":"收入和直接成本!AQ68","v":847504},{"$f":"收入和直接成本!AR68","v":869848},{"$f":"收入和直接成本!AS68","v":892192},{"$f":"收入和直接成本!AT68","v":914536},{"$f":"收入和直接成本!AU68","v":936880},{"$f":"收入和直接成本!AV68","v":914536},{"$f":"收入和直接成本!AW68","v":892192},{"$f":"收入和直接成本!AX68","v":713832},{"$f":"收入和直接成本!AY68","v":535472},13861904]
[{"$nulls":51},0]
["总营业收入合计",null,null,{"$f":"D10+D11","v":41062},{"$f":"E10+E11","v":50764},60466,70168,79870,102116,124362,146608,168854,191100,193942,196784,202223,205065,207907,210749,184485,197029,209573,222117,234661,247205,259749,247205,261464,248920,236376,223832,211288,198744,192472,214816,237160,259504,320852,382200,585452,763812,981176,1159536,1181880,1204224,1226568,1248912,1226568,1204224,1025864,847504,19697412]
[{"$nulls":51},0]
["直接成本",{"$nulls":50},0]
[{"$nulls":51},0]
[null,"主营业务直接成本",null,{"$f":"收入和直接成本!D76+收入和直接成本!D79+收入和直接成本!D82","v":12230.4},{"$f":"收入和直接成本!E76+收入和直接成本!E79+收入和直接成本!E82","v":12230.4},{"$f":"收入和直接成本!F76+收入和直接成本!F79+收入和直接成本!F82","v":12230.4},{"$f":"收入和直接成本!G76+收入和直接成本!G79+收入和直接成本!G82","v":12230.4},{"$f":"收入和直接成本!H76+收入和直接成本!H79+收入和直接成本!H82","v":12230.4},{"$f":"收入和直接成本!I76+收入和直接成本!I79+收入和直接成本!I82","v":12230.4},{"$f":"收入和直接成本!J76+收入和直接成本!J79+收入和直接成本!J82","v":12230.4},{"$f":"收入和直接成本!K76+收入和直接成本!K79+收入和直接成本!K82","v":12230.4},{"$f":"收入和直接成本!L76+收入和直接成本!L79+收入和直接成本!L82","v":12230.4},{"$f":"收入和直接成本!M76+收入和直接成本!M79+收入和直接成本!M82","v":12230.4},{"$f":"收入和直接成本!N76+收入和直接成本!N79+收入和直接成本!N82","v":12230.4},{"$f":"收入和直接成本!O76+收入和直接成本!O79+收入和直接成本!O82","v":12230.4},{"$f":"收入和直接成本!P76+收入和直接成本!P79+收入和直接成本!P82","v":6791.4},{"$f":"收入和直接成本!Q76+收入和直接成本!Q79+收入和直接成本!Q82","v":6791.4},{"$f":"收入和直接成本!R76+收入和直接成本!R79+收入和直接成本!R82","v":6791.4},{"$f":"收入和直接成本!S76+收入和直接成本!S79+收入和直接成本!S82","v":6791.4},{"$f":"收入和直接成本!T76+收入和直接成本!T79+收入和直接成本!T82","v":6791.4},{"$f":"收入和直接成本!U76+收入和直接成本!U79+收入和直接成本!U82","v":6791.4},{"$f":"收入和直接成本!V76+收入和直接成本!V79+收入和直接成本!V82","v":6791.4},{"$f":"收入和直接成本!W76+收入和直接成本!W79+收入和直接成本!W82","v":6791.4},{"$f":"收入和直接成本!X76+收入和直接成本!X79+收入和直接成本!X82","v":6791.4},{"$f":"收入和直接成本!Y76+收入和直接成本!Y79+收入和直接成本!Y82","v":6791.4},{"$f":"收入和直接成本!Z76+收入和直接成本!Z79+收入和直接成本!Z82","v":6791.4},{"$f":"收入和直接成本!AA76+收入和直接成本!AA79+收入和直接成本!AA82","v":6791.4},{"$f":"收入和直接成本!AB76+收入和直接成本!AB79+收入和直接成本!AB82","v":27949.6},{"$f":"收入和直接成本!AC76+收入和直接成本!AC79+收入和直接成本!AC82","v":27949.6},{"$f":"收入和直接成本!AD76+收入和直接成本!AD79+收入和直接成本!AD82","v":27949.6},{"$f":"收入和直接成本!AE76+收入和直接成本!AE79+收入和直接成本!AE82","v":27949.6},{"$f":"收入和直接成本!AF76+收入和直接成本!AF79+收入和直接成本!AF82","v":27949.6},{"$f":"收入和直接成本!AG76+收入和直接成本!AG79+收入和直接成本!AG82","v":27949.6},{"$f":"收入和直接成本!AH76+收入和直接成本!AH79+收入和直接成本!AH82","v":78258.88},{"$f":"收入和直接成本!AI76+收入和直接成本!AI79+收入和直接成本!AI82","v":78258.88},{"$f":"收入和直接成本!AJ76+收入和直接成本!AJ79+收入和直接成本!AJ82","v":78258.88},{"$f":"收入和直接成本!AK76+收入和直接成本!AK79+收入和直接成本!AK82","v":78258.88},{"$f":"收入和直接成本!AL76+收入和直接成本!AL79+收入和直接成本!AL82","v":78258.88},{"$f":"收入和直接成本!AM76+收入和直接成本!AM79+收入和直接成本!AM82","v":78258.88},{"$f":"收入和直接成本!AN76+收入和直接成本!AN79+收入和直接成本!AN82","v":109211.2},{"$f":"收入和直接成本!AO76+收入和直接成本!AO79+收入和直接成本!AO82","v":109211.2},{"$f":"收入和直接成本!AP76+收入和直接成本!AP79+收入和直接成本!AP82","v":124812.8},{"$f":"收入和直接成本!AQ76+收入和直接成本!AQ79+收入和直接成本!AQ82","v":124812.8},{"$f":"收入和直接成本!AR76+收入和直接成本!AR79+收入和直接成本!AR82","v":124812.8},{"$f":"收入和直接成本!AS76+收入和直接成本!AS79+收入和直接成本!AS82","v":124812.8},{"$f":"收入和直接成本!AT76+收入和直接成本!AT79+收入和直接成本!AT82","v":124812.8},{"$f":"收入和直接成本!AU76+收入和直接成本!AU79+收入和直接成本!AU82","v":124812.8},{"$f":"收入和直接成本!AV76+收入和直接成本!AV79+收入和直接成本!AV82","v":124812.8},{"$f":"收入和直接成本!AW76+收入和直接成本!AW79+收入和直接成本!AW82","v":124812.8},{"$f":"收入和直接成本!AX76+收入和直接成本!AX79+收入和直接成本!AX82","v":124812.8},{"$f":"收入和直接成本!AY76+收入和直接成本!AY79+收入和直接成本!AY82","v":124812.8},2332062.88]
[null,"其他业务直接成本",null,{"$f":"收入和直接成本!D87+收入和直接成本!D90+收入和直接成本!D93+收入和直接成本!D96+收入和直接成本!D99+收入和直接成本!D102+收入和直接成本!D105+收入和直接成本!D108+收入和直接成本!D111+收入和直接成本!D114","v":4851},{"$f":"收入和直接成本!E87+收入和直接成本!E90+收入和直接成本!E93+收入和直接成本!E96+收入和直接成本!E99+收入和直接成本!E102+收入和直接成本!E105+收入和直接成本!E108+收入和直接成本!E111+收入和直接成本!E114","v":9702},{"$f":"收入和直接成本!F87+收入和直接成本!F90+收入和直接成本!F93+收入和直接成本!F96+收入和直接成本!F99+收入和直接成本!F102+收入和直接成本!F105+收入和直接成本!F108+收入和直接成本!F111+收入和直接成本!F114","v":14553},{"$f":"收入和直接成本!G87+收入和直接成本!G90+收入和直接成本!G93+收入和直接成本!G96+收入和直接成本!G99+收入和直接成本!G102+收入和直接成本!G105+收入和直接成本!G108+收入和直接成本!G111+收入和直接成本!G114","v":19404},{"$f":"收入和直接成本!H87+收入和直接成本!H90+收入和直接成本!H93+收入和直接成本!H96+收入和直接成本!H99+收入和直接成本!H102+收入和直接成本!H105+收入和直接成本!H108+收入和直接成本!H111+收入和直接成本!H114","v":24255},{"$f":"收入和直接成本!I87+收入和直接成本!I90+收入和直接成本!I93+收入和直接成本!I96+收入和直接成本!I99+收入和直接成本!I102+收入和直接成本!I105+收入和直接成本!I108+收入和直接成本!I111+收入和直接成本!I114","v":35001.68},{"$f":"收入和直接成本!J87+收入和直接成本!J90+收入和直接成本!J93+收入和直接成本!J96+收入和直接成本!J99+收入和直接成本!J102+收入和直接成本!J105+收入和直接成本!J108+收入和直接成本!J111+收入和直接成本!J114","v":45748.36},{"$f":"收入和直接成本!K87+收入和直接成本!K90+收入和直接成本!K93+收入和直接成本!K96+收入和直接成本!K99+收入和直接成本!K102+收入和直接成本!K105+收入和直接成本!K108+收入和直接成本!K111+收入和直接成本!K114","v":56495.04},{"$f":"收入和直接成本!L87+收入和直接成本!L90+收入和直接成本!L93+收入和直接成本!L96+收入和直接成本!L99+收入和直接成本!L102+收入和直接成本!L105+收入和直接成本!L108+收入和直接成本!L111+收入和直接成本!L114","v":67241.72},{"$f":"收入和直接成本!M87+收入和直接成本!M90+收入和直接成本!M93+收入和直接成本!M96+收入和直接成本!M99+收入和直接成本!M102+收入和直接成本!M105+收入和直接成本!M108+收入和直接成本!M111+收入和直接成本!M114","v":77988.4},{"$f":"收入和直接成本!N87+收入和直接成本!N90+收入和直接成本!N93+收入和直接成本!N96+收入和直接成本!N99+收入和直接成本!N102+收入和直接成本!N105+收入和直接成本!N108+收入和直接成本!N111+收入和直接成本!N114","v":79033.08},{"$f":"收入和直接成本!O87+收入和直接成本!O90+收入和直接成本!O93+收入和直接成本!O96+收入和直接成本!O99+收入和直接成本!O102+收入和直接成本!O105+收入和直接成本!O108+收入和直接成本!O111+收入和直接成本!O114","v":80077.76},{"$f":"收入和直接成本!P87+收入和直接成本!P90+收入和直接成本!P93+收入和直接成本!P96+收入和直接成本!P99+收入和直接成本!P102+收入和直接成本!P105+收入和直接成本!P108+收入和直接成本!P111+收入和直接成本!P114","v":81122.44},{"$f":"收入和直接成本!Q87+收入和直接成本!Q90+收入和直接成本!Q93+收入和直接成本!Q96+收入和直接成本!Q99+收入和直接成本!Q102+收入和直接成本!Q105+收入和直接成本!Q108+收入和直接成本!Q111+收入和直接成本!Q114","v":82167.12},{"$f":"收入和直接成本!R87+收入和直接成本!R90+收入和直接成本!R93+收入和直接成本!R96+收入和直接成本!R99+收入和直接成本!R102+收入和直接成本!R105+收入和直接成本!R108+收入和直接成本!R111+收入和直接成本!R114","v":83211.8},{"$f":"收入和直接成本!S87+收入和直接成本!S90+收入和直接成本!S93+收入和直接成本!S96+收入和直接成本!S99+收入和直接成本!S102+收入和直接成本!S105+收入和直接成本!S108+收入和直接成本!S111+收入和直接成本!S114","v":84256.48},{"$f":"收入和直接成本!T87+收入和直接成本!T90+收入和直接成本!T93+收入和直接成本!T96+收入和直接成本!T99+收入和直接成本!T102+收入和直接成本!T105+收入和直接成本!T108+收入和直接成本!T111+收入和直接成本!T114","v":70748.16},{"$f":"收入和直接成本!U87+收入和直接成本!U90+收入和直接成本!U93+收入和直接成本!U96+收入和直接成本!U99+收入和直接成本!U102+收入和直接成本!U105+收入和直接成本!U108+收入和直接成本!U111+收入和直接成本!U114","v":76643.84},{"$f":"收入和直接成本!V87+收入和直接成本!V90+收入和直接成本!V93+收入和直接成本!V96+收入和直接成本!V99+收入和直接成本!V102+收入和直接成本!V105+收入和直接成本!V108+收入和直接成本!V111+收入和直接成本!V114","v":82539.52},{"$f":"收入和直接成本!W87+收入和直接成本!W90+收入和直接成本!W93+收入和直接成本!W96+收入和直接成本!W99+收入和直接成本!W102+收入和直接成本!W105+收入和直接成本!W108+收入和直接成本!W111+收入和直接成本!W114","v":88435.2},{"$f":"收入和直接成本!X87+收入和直接成本!X90+收入和直接成本!X93+收入和直接成本!X96+收入和直接成本!X99+收入和直接成本!X102+收入和直接成本!X105+收入和直接成本!X108+收入和直接成本!X111+收入和直接成本!X114","v":94330.88},{"$f":"收入和直接成本!Y87+收入和直接成本!Y90+收入和直接成本!Y93+收入和直接成本!Y96+收入和直接成本!Y99+收入和直接成本!Y102+收入和直接成本!Y105+收入和直接成本!Y108+收入和直接成本!Y111+收入和直接成本!Y114","v":100226.56},{"$f":"收入和直接成本!Z87+收入和直接成本!Z90+收入和直接成本!Z93+收入和直接成本!Z96+收入和直接成本!Z99+收入和直接成本!Z102+收入和直接成本!Z105+收入和直接成本!Z108+收入和直接成本!Z111+收入和直接成本!Z114","v":106122.24},{"$f":"收入和直接成本!AA87+收入和直接成本!AA90+收入和直接成本!AA93+收入和直接成本!AA96+收入和直接成本!AA99+收入和直接成本!AA102+收入和直接成本!AA105+收入和直接成本!AA108+收入和直接成本!AA111+收入和直接成本!AA114","v":100226.56},{"$f":"收入和直接成本!AB87+收入和直接成本!AB90+收入和直接成本!AB93+收入和直接成本!AB96+收入和直接成本!AB99+收入和直接成本!AB102+收入和直接成本!AB105+收入和直接成本!AB108+收入和直接成本!AB111+收入和直接成本!AB114","v":94330.88},{"$f":"收入和直接成本!AC87+收入和直接成本!AC90+收入和直接成本!AC93+收入和直接成本!AC96+收入和直接成本!AC99+收入和直接成本!AC102+收入和直接成本!AC105+收入和直接成本!AC108+收入和直接成本!AC111+收入和直接成本!AC114","v":88435.2},{"$f":"收入和直接成本!AD87+收入和直接成本!AD90+收入和直接成本!AD93+收入和直接成本!AD96+收入和直接成本!AD99+收入和直接成本!AD102+收入和直接成本!AD105+收入和直接成本!AD108+收入和直接成本!AD111+收入和直接成本!AD114","v":82539.52},{"$f":"收入和直接成本!AE87+收入和直接成本!AE90+收入和直接成本!AE93+收入和直接成本!AE96+收入和直接成本!AE99+收入和直接成本!AE102+收入和直接成本!AE105+收入和直接成本!AE108+收入和直接成本!AE111+收入和直接成本!AE114","v":76643.84},{"$f":"收入和直接成本!AF87+收入和直接成本!AF90+收入和直接成本!AF93+收入和直接成本!AF96+收入和直接成本!AF99+收入和直接成本!AF102+收入和直接成本!AF105+收入和直接成本!AF108+收入和直接成本!AF111+收入和直接成本!AF114","v":70748.16},{"$f":"收入和直接成本!AG87+收入和直接成本!AG90+收入和直接成本!AG93+收入和直接成本!AG96+收入和直接成本!AG99+收入和直接成本!AG102+收入和直接成本!AG105+收入和直接成本!AG108+收入和直接成本!AG111+收入和直接成本!AG114","v":64852.48},{"$f":"收入和直接成本!AH87+收入和直接成本!AH90+收入和直接成本!AH93+收入和直接成本!AH96+收入和直接成本!AH99+收入和直接成本!AH102+收入和直接成本!AH105+收入和直接成本!AH108+收入和直接成本!AH111+收入和直接成本!AH114","v":13629.84},{"$f":"收入和直接成本!AI87+收入和直接成本!AI90+收入和直接成本!AI93+收入和直接成本!AI96+收入和直接成本!AI99+收入和直接成本!AI102+收入和直接成本!AI105+收入和直接成本!AI108+收入和直接成本!AI111+收入和直接成本!AI114","v":27259.68},{"$f":"收入和直接成本!AJ87+收入和直接成本!AJ90+收入和直接成本!AJ93+收入和直接成本!AJ96+收入和直接成本!AJ99+收入和直接成本!AJ102+收入和直接成本!AJ105+收入和直接成本!AJ108+收入和直接成本!AJ111+收入和直接成本!AJ114","v":40889.52},{"$f":"收入和直接成本!AK87+收入和直接成本!AK90+收入和直接成本!AK93+收入和直接成本!AK96+收入和直接成本!AK99+收入和直接成本!AK102+收入和直接成本!AK105+收入和直接成本!AK108+收入和直接成本!AK111+收入和直接成本!AK114","v":54519.36},{"$f":"收入和直接成本!AL87+收入和直接成本!AL90+收入和直接成本!AL93+收入和直接成本!AL96+收入和直接成本!AL99+收入和直接成本!AL102+收入和直接成本!AL105+收入和直接成本!AL108+收入和直接成本!AL111+收入和直接成本!AL114","v":83750.8},{"$f":"收入和直接成本!AM87+收入和直接成本!AM90+收入和直接成本!AM93+收入和直接成本!AM96+收入和直接成本!AM99+收入和直接成本!AM102+收入和直接成本!AM105+收入和直接成本!AM108+收入和直接成本!AM111+收入和直接成本!AM114","v":112982.24},{"$f":"收入和直接成本!AN87+收入和直接成本!AN90+收入和直接成本!AN93+收入和直接成本!AN96+收入和直接成本!AN99+收入和直接成本!AN102+收入和直接成本!AN105+收入和直接成本!AN108+收入和直接成本!AN111+收入和直接成本!AN114","v":157815.28},{"$f":"收入和直接成本!AO87+收入和直接成本!AO90+收入和直接成本!AO93+收入和直接成本!AO96+收入和直接成本!AO99+收入和直接成本!AO102+收入和直接成本!AO105+收入和直接成本!AO108+收入和直接成本!AO111+收入和直接成本!AO114","v":233851.52},{"$f":"收入和直接成本!AP87+收入和直接成本!AP90+收入和直接成本!AP93+收入和直接成本!AP96+收入和直接成本!AP99+收入和直接成本!AP102+收入和直接成本!AP105+收入和直接成本!AP108+收入和直接成本!AP111+收入和直接成本!AP114","v":309887.76},{"$f":"收入和直接成本!AQ87+收入和直接成本!AQ90+收入和直接成本!AQ93+收入和直接成本!AQ96+收入和直接成本!AQ99+收入和直接成本!AQ102+收入和直接成本!AQ105+收入和直接成本!AQ108+收入和直接成本!AQ111+收入和直接成本!AQ114","v":385924},{"$f":"收入和直接成本!AR87+收入和直接成本!AR90+收入和直接成本!AR93+收入和直接成本!AR96+收入和直接成本!AR99+收入和直接成本!AR102+收入和直接成本!AR105+收入和直接成本!AR108+收入和直接成本!AR111+收入和直接成本!AR114","v":399553.84},{"$f":"收入和直接成本!AS87+收入和直接成本!AS90+收入和直接成本!AS93+收入和直接成本!AS96+收入和直接成本!AS99+收入和直接成本!AS102+收入和直接成本!AS105+收入和直接成本!AS108+收入和直接成本!AS111+收入和直接成本!AS114","v":413183.68},{"$f":"收入和直接成本!AT87+收入和直接成本!AT90+收入和直接成本!AT93+收入和直接成本!AT96+收入和直接成本!AT99+收入和直接成本!AT102+收入和直接成本!AT105+收入和直接成本!AT108+收入和直接成本!AT111+收入和直接成本!AT114","v":426813.52},{"$f":"收入和直接成本!AU87+收入和直接成本!AU90+收入和直接成本!AU93+收入和直接成本!AU96+收入和直接成本!AU99+收入和直接成本!AU102+收入和直接成本!AU105+收入和直接成本!AU108+收入和直接成本!AU111+收入和直接成本!AU114","v":440443.36},{"$f":"收入和直接成本!AV87+收入和直接成本!AV90+收入和直接成本!AV93+收入和直接成本!AV96+收入和直接成本!AV99+收入和直接成本!AV102+收入和直接成本!AV105+收入和直接成本!AV108+收入和直接成本!AV111+收入和直接成本!AV114","v":426813.52},{"$f":"收入和直接成本!AW87+收入和直接成本!AW90+收入和直接成本!AW93+收入和直接成本!AW96+收入和直接成本!AW99+收入和直接成本!AW102+收入和直接成本!AW105+收入和直接成本!AW108+收入和直接成本!AW111+收入和直接成本!AW114","v":413183.68},{"$f":"收入和直接成本!AX87+收入和直接成本!AX90+收入和直接成本!AX93+收入和直接成本!AX96+收入和直接成本!AX99+收入和直接成本!AX102+收入和直接成本!AX105+收入和直接成本!AX108+收入和直接成本!AX111+收入和直接成本!AX114","v":337147.44},{"$f":"收入和直接成本!AY87+收入和直接成本!AY90+收入和直接成本!AY93+收入和直接成本!AY96+收入和直接成本!AY99+收入和直接成本!AY102+收入和直接成本!AY105+收入和直接成本!AY108+收入和直接成本!AY111+收入和直接成本!AY114","v":261111.2},6580692.16]
[{"$nulls":51},0]
["总直接成本合计",null,null,{"$f":"D17+D18","v":17081.4},{"$f":"E17+E18","v":21932.4},26783.4,31634.4,36485.4,47232.08,57978.76,68725.44,79472.12,90218.8,91263.48,92308.16,87913.84,88958.52,90003.2,91047.88,77539.56,83435.24,89330.92,95226.6,101122.28,107017.96,112913.64,107017.96,122280.48,116384.8,110489.12,104593.44,98697.76,92802.08,91888.72,105518.56,119148.4,132778.24,162009.68,191241.12,267026.48,343062.72,434700.56,510736.8,524366.64,537996.48,551626.32,565256.16,551626.32,537996.48,461960.24,385924,8912755.04]
[{"$nulls":51},0]
["库存金额",null,null,{"$f":"收入和直接成本!D117","v":282918.6},{"$f":"收入和直接成本!E117","v":260986.2},{"$f":"收入和直接成本!F117","v":234202.8},{"$f":"收入和直接成本!G117","v":202568.4},{"$f":"收入和直接成本!H117","v":166083},{"$f":"收入和直接成本!I117","v":118850.92},{"$f":"收入和直接成本!J117","v":60872.16},{"$f":"收入和直接成本!K117","v":292146.72},{"$f":"收入和直接成本!L117","v":212674.6},{"$f":"收入和直接成本!M117","v":122455.8},{"$f":"收入和直接成本!N117","v":31192.32},{"$f":"收入和直接成本!O117","v":238884.16},{"$f":"收入和直接成本!P117","v":450970.32},{"$f":"收入和直接成本!Q117","v":662011.8},{"$f":"收入和直接成本!R117","v":672008.6},{"$f":"收入和直接成本!S117","v":580960.72},{"$f":"收入和直接成本!T117","v":503421.16},{"$f":"收入和直接成本!U117","v":419985.92},{"$f":"收入和直接成本!V117","v":330655},{"$f":"收入和直接成本!W117","v":235428.4},{"$f":"收入和直接成本!X117","v":134306.12},{"$f":"收入和直接成本!Y117","v":27288.16},{"$f":"收入和直接成本!Z117","v":1914374.52},{"$f":"收入和直接成本!AA117","v":1807356.56},{"$f":"收入和直接成本!AB117","v":1685076.08},{"$f":"收入和直接成本!AC117","v":1568691.28},{"$f":"收入和直接成本!AD117","v":1458202.16},{"$f":"收入和直接成本!AE117","v":1353608.72},{"$f":"收入和直接成本!AF117","v":1254910.96},{"$f":"收入和直接成本!AG117","v":1162108.88},{"$f":"收入和直接成本!AH117","v":1070220.16},{"$f":"收入和直接成本!AI117","v":964701.6},{"$f":"收入和直接成本!AJ117","v":845553.2},{"$f":"收入和直接成本!AK117","v":712774.96},{"$f":"收入和直接成本!AL117","v":550765.28},{"$f":"收入和直接成本!AM117","v":359524.16},{"$f":"收入和直接成本!AN117","v":92497.6800000001},{"$f":"收入和直接成本!AO117","v":2749434.96},{"$f":"收入和直接成本!AP117","v":2314734.4},{"$f":"收入和直接成本!AQ117","v":1803997.6},{"$f":"收入和直接成本!AR117","v":1279630.96},{"$f":"收入和直接成本!AS117","v":741634.48},{"$f":"收入和直接成本!AT117","v":190008.16},{"$f":"收入和直接成本!AU117","v":1624752},{"$f":"收入和直接成本!AV117","v":1073125.68},{"$f":"收入和直接成本!AW117","v":535129.2},{"$f":"收入和直接成本!AX117","v":73168.9600000001},{"$f":"收入和直接成本!AY117","v":87244.9600000001},35514099.44]
[{"$nulls":51},0]
["费用",{"$nulls":50},0]
[{"$nulls":51},0]
[null,"天猫平台固定费用",null,{"$f":"费用!E11","v":162053.1},{"$f":"费用!F11","v":2538.2},{"$f":"费用!G11","v":3023.3},{"$f":"费用!H11","v":3508.4},{"$f":"费用!I11","v":3993.5},{"$f":"费用!J11","v":5105.8},{"$f":"费用!K11","v":6218.1},{"$f":"费用!L11","v":7330.4},{"$f":"费用!M11","v":8442.7},{"$f":"费用!N11","v":9555},{"$f":"费用!O11","v":9697.1},{"$f":"费用!P11","v":9839.2},{"$f":"费用!Q11","v":10111.15},{"$f":"费用!R11","v":10253.25},{"$f":"费用!S11","v":10395.35},{"$f":"费用!T11","v":10537.45},{"$f":"费用!U11","v":9224.25},{"$f":"费用!V11","v":9851.45},{"$f":"费用!W11","v":10478.65},{"$f":"费用!X11","v":11105.85},{"$f":"费用!Y11","v":11733.05},{"$f":"费用!Z11","v":12360.25},{"$f":"费用!AA11","v":12987.45},{"$f":"费用!AB11","v":12360.25},{"$f":"费用!AC11","v":13073.2},{"$f":"费用!AD11","v":12446},{"$f":"费用!AE11","v":11818.8},{"$f":"费用!AF11","v":11191.6},{"$f":"费用!AG11","v":10564.4},{"$f":"费用!AH11","v":9937.2},{"$f":"费用!AI11","v":9623.6},{"$f":"费用!AJ11","v":10740.8},{"$f":"费用!AK11","v":11858},{"$f":"费用!AL11","v":12975.2},{"$f":"费用!AM11","v":16042.6},{"$f":"费用!AN11","v":19110},{"$f":"费用!AO11","v":29272.6},{"$f":"费用!AP11","v":38190.6},{"$f":"费用!AQ11","v":49058.8},{"$f":"费用!AR11","v":57976.8},{"$f":"费用!AS11","v":59094},{"$f":"费用!AT11","v":60211.2},{"$f":"费用!AU11","v":61328.4},{"$f":"费用!AV11","v":62445.6},{"$f":"费用!AW11","v":61328.4},{"$f":"费用!AX11","v":60211.2},{"$f":"费用!AY11","v":51293.2},{"$f":"费用!AZ11","v":-17624.8},1084870.6]
[null,"营运费用【硬】",null,{"$f":"费用!E50","v":83641.5},{"$f":"费用!F50","v":7510.5},{"$f":"费用!G50","v":8539.5},{"$f":"费用!H50","v":9568.5},{"$f":"费用!I50","v":11797.5},{"$f":"费用!J50","v":12655.5},{"$f":"费用!K50","v":14713.5},{"$f":"费用!L50","v":16771.5},{"$f":"费用!M50","v":20029.5},{"$f":"费用!N50","v":20887.5},{"$f":"费用!O50","v":20887.5},{"$f":"费用!P50","v":20887.5},{"$f":"费用!Q50","v":45116.5},{"$f":"费用!R50","v":21916.5},{"$f":"费用!S50","v":21916.5},{"$f":"费用!T50","v":21916.5},{"$f":"费用!U50","v":20029.5},{"$f":"费用!V50","v":19858.5},{"$f":"费用!W50","v":20887.5},{"$f":"费用!X50","v":21916.5},{"$f":"费用!Y50","v":24145.5},{"$f":"费用!Z50","v":23974.5},{"$f":"费用!AA50","v":25003.5},{"$f":"费用!AB50","v":23974.5},{"$f":"费用!AC50","v":45116.5},{"$f":"费用!AD50","v":20887.5},{"$f":"费用!AE50","v":19858.5},{"$f":"费用!AF50","v":18829.5},{"$f":"费用!AG50","v":19000.5},{"$f":"费用!AH50","v":16771.5},{"$f":"费用!AI50","v":14660.8},{"$f":"费用!AJ50","v":12758.4},{"$f":"费用!AK50","v":15056},{"$f":"费用!AL50","v":14953.6},{"$f":"费用!AM50","v":17148.8},{"$f":"费用!AN50","v":19344},{"$f":"费用!AO50","v":45836.8},{"$f":"费用!AP50","v":28124.8},{"$f":"费用!AQ50","v":34710.4},{"$f":"费用!AR50","v":40198.4},{"$f":"费用!AS50","v":42496},{"$f":"费用!AT50","v":42393.6},{"$f":"费用!AU50","v":43491.2},{"$f":"费用!AV50","v":44588.8},{"$f":"费用!AW50","v":44691.2},{"$f":"费用!AX50","v":42393.6},{"$f":"费用!AY50","v":36905.6},{"$f":"费用!AZ50","v":31417.6},1250179.6]
[null,"营运费用【软】",null,{"$f":"费用!E69","v":24150},{"$f":"费用!F69","v":27650},{"$f":"费用!G69","v":31150},{"$f":"费用!H69","v":34650},{"$f":"费用!I69","v":38150},{"$f":"费用!J69","v":45150},{"$f":"费用!K69","v":52150},{"$f":"费用!L69","v":59150},{"$f":"费用!M69","v":66150},{"$f":"费用!N69","v":73150},{"$f":"费用!O69","v":73150},{"$f":"费用!P69","v":73150},{"$f":"费用!Q69","v":80850},{"$f":"费用!R69","v":80850},{"$f":"费用!S69","v":80850},{"$f":"费用!T69","v":80850},{"$f":"费用!U69","v":70350},{"$f":"费用!V69","v":73850},{"$f":"费用!W69","v":77350},{"$f":"费用!X69","v":80850},{"$f":"费用!Y69","v":84350},{"$f":"费用!Z69","v":87850},{"$f":"费用!AA69","v":91350},{"$f":"费用!AB69","v":87850},{"$f":"费用!AC69","v":76650},{"$f":"费用!AD69","v":73150},{"$f":"费用!AE69","v":69650},{"$f":"费用!AF69","v":66150},{"$f":"费用!AG69","v":62650},{"$f":"费用!AH69","v":59150},{"$f":"费用!AI69","v":63000},{"$f":"费用!AJ69","v":66500},{"$f":"费用!AK69","v":70000},{"$f":"费用!AL69","v":73500},{"$f":"费用!AM69","v":80500},{"$f":"费用!AN69","v":87500},{"$f":"费用!AO69","v":98000},{"$f":"费用!AP69","v":115500},{"$f":"费用!AQ69","v":140700},{"$f":"费用!AR69","v":158200},{"$f":"费用!AS69","v":161700},{"$f":"费用!AT69","v":165200},{"$f":"费用!AU69","v":168700},{"$f":"费用!AV69","v":172200},{"$f":"费用!AW69","v":168700},{"$f":"费用!AX69","v":165200},{"$f":"费用!AY69","v":147700},{"$f":"费用!AZ69","v":130200},4215400]
[null,"人员成本",null,{"$f":"费用!E105","v":46500},{"$f":"费用!F105","v":0},{"$f":"费用!G105","v":0},{"$f":"费用!H105","v":0},{"$f":"费用!I105","v":46500},{"$f":"费用!J105","v":0},{"$f":"费用!K105","v":0},{"$f":"费用!L105","v":0},{"$f":"费用!M105","v":46500},{"$f":"费用!N105","v":0},{"$f":"费用!O105","v":0},{"$f":"费用!P105","v":0},{"$f":"费用!Q105","v":46500},{"$f":"费用!R105","v":0},{"$f":"费用!S105","v":0},{"$f":"费用!T105","v":0},{"$f":"费用!U105","v":46500},{"$f":"费用!V105","v":0},{"$f":"费用!W105","v":0},{"$f":"费用!X105","v":0},{"$f":"费用!Y105","v":46500},{"$f":"费用!Z105","v":0},{"$f":"费用!AA105","v":0},{"$f":"费用!AB105","v":0},{"$f":"费用!AC105","v":46500},{"$f":"费用!AD105","v":0},{"$f":"费用!AE105","v":0},{"$f":"费用!AF105","v":0},{"$f":"费用!AG105","v":46500},{"$f":"费用!AH105","v":0},{"$f":"费用!AI105","v":0},{"$f":"费用!AJ105","v":0},{"$f":"费用!AK105","v":46500},{"$f":"费用!AL105","v":0},{"$f":"费用!AM105","v":0},{"$f":"费用!AN105","v":0},{"$f":"费用!AO105","v":46500},{"$f":"费用!AP105","v":0},{"$f":"费用!AQ105","v":0},{"$f":"费用!AR105","v":0},{"$f":"费用!AS105","v":46500},{"$f":"费用!AT105","v":0},{"$f":"费用!AU105","v":0},{"$f":"费用!AV105","v":0},{"$f":"费用!AW105","v":46500},{"$f":"费用!AX105","v":0},{"$f":"费用!AY105","v":0},{"$f":"费用!AZ105","v":0},558000]
[{"$nulls":51},0]
["总费用合计",null,null,{"$f":"SUM(D26:D29)","v":316344.6},{"$f":"SUM(E26:E29)","v":37698.7},42712.8,47726.9,100441,62911.3,73081.6,83251.9,141122.2,103592.5,103734.6,103876.7,182577.65,113019.75,113161.85,113303.95,146103.75,103559.95,108716.15,113872.35,166728.55,124184.75,129340.95,124184.75,181339.7,106483.5,101327.3,96171.1,138714.9,85858.7,87284.4,89999.2,143414,101428.8,113691.4,125954,219609.4,181815.4,224469.2,256375.2,309790,267804.8,273519.6,279234.4,321219.6,267804.8,235898.8,143992.8,7108450.2]
[{"$nulls":51},0]
["毛利润",null,null,{"$f":"D13-D20","v":23980.6},{"$f":"E13-E20","v":28831.6},33682.6,38533.6,43384.6,54883.92,66383.24,77882.56,89381.88,100881.2,102678.52,104475.84,114309.16,116106.48,117903.8,119701.12,106945.44,113593.76,120242.08,126890.4,133538.72,140187.04,146835.36,140187.04,139183.52,132535.2,125886.88,119238.56,112590.24,105941.92,100583.28,109297.44,118011.6,126725.76,158842.32,190958.88,318425.52,420749.28,546475.44,648799.2,657513.36,666227.52,674941.68,683655.84,674941.68,666227.52,563903.76,461580,10784656.96]
[{"$nulls":51},0]
["毛利润率",null,null,{"$f":"D33/D13","v":0.584009546539379},{"$f":"E33/E13","v":0.567953667953668},0.557050243111831,0.549162011173184,0.54319018404908,0.53746641074856,0.533790386130812,0.531229946524064,0.529344167150319,0.527897435897436,0.529429004547751,0.530916334661355,0.565262902834989,0.566193548387097,0.567098750883809,0.567979539641944,0.579697211155379,0.576533200696344,0.573747954173486,0.571277299801456,0.569070787220714,0.567088206144698,0.565297113752122,0.567088206144698,0.53232383808096,0.53244094488189,0.53257048092869,0.532714535901926,0.532875695732839,0.533057199211045,0.522586558044806,0.508795620437956,0.497603305785124,0.48833836858006,0.495064141722663,0.499630769230769,0.543896886508202,0.550854503464203,0.556959648421894,0.559533468559838,0.556328358208955,0.5532421875,0.550268456375839,0.547401129943503,0.550268456375839,0.5532421875,0.549686664119221,0.54463459759482,26.1820920624352]
[{"$nulls":51},0]
["现金余额",null,null,{"$f":"D6+D13-D31-收入和直接成本!D72","v":424717.4},{"$f":"D37+E6+E13-E31-收入和直接成本!E72","v":437782.7},{"$f":"E37+F6+F13-F31-收入和直接成本!F72","v":455535.9},{"$f":"F37+G6+G13-G31-收入和直接成本!G72","v":477977},{"$f":"G37+H6+H13-H31-收入和直接成本!H72","v":457406},{"$f":"H37+I6+I13-I31-收入和直接成本!I72","v":496610.7},{"$f":"I37+J6+J13-J31-收入和直接成本!J72","v":547891.1},{"$f":"J37+K6+K13-K31-收入和直接成本!K72","v":311247.2},{"$f":"K37+L6+L13-L31-收入和直接成本!L72","v":338979},{"$f":"L37+M6+M13-M31-收入和直接成本!M72","v":426486.5},{"$f":"M37+N6+N13-N31-收入和直接成本!N72","v":516693.9},{"$f":"N37+O6+O13-O31-收入和直接成本!O72","v":309601.2},{"$f":"O37+P6+P13-P31-收入和直接成本!P72","v":29246.55},{"$f":"P37+Q6+Q13-Q31-收入和直接成本!Q72","v":321291.8},{"$f":"Q37+R6+R13-R31-收入和直接成本!R72","v":316036.95},{"$f":"R37+S6+S13-S31-收入和直接成本!S72","v":413482},{"$f":"S37+T6+T13-T31-收入和直接成本!T72","v":451863.25},{"$f":"T37+U6+U13-U31-收入和直接成本!U72","v":545332.3},{"$f":"U37+V6+V13-V31-收入和直接成本!V72","v":646189.15},{"$f":"V37+W6+W13-W31-收入和直接成本!W72","v":754433.8},{"$f":"W37+X6+X13-X31-收入和直接成本!X72","v":822366.25},{"$f":"X37+Y6+Y13-Y31-收入和直接成本!Y72","v":945386.5},{"$f":"Y37+Z6+Z13-Z31-收入和直接成本!Z72","v":75794.55},{"$f":"Z37+AA6+AA13-AA31-收入和直接成本!AA72","v":198814.8},{"$f":"AA37+AB6+AB13-AB31-收入和直接成本!AB72","v":278939.1},{"$f":"AB37+AC6+AC13-AC31-收入和直接成本!AC72","v":421375.6},{"$f":"AC37+AD6+AD13-AD31-收入和直接成本!AD72","v":556424.3},{"$f":"AD37+AE6+AE13-AE31-收入和直接成本!AE72","v":684085.2},{"$f":"AE37+AF6+AF13-AF31-收入和直接成本!AF72","v":756658.3},{"$f":"AF37+AG6+AG13-AG31-收入和直接成本!AG72","v":869543.6},{"$f":"AG37+AH6+AH13-AH31-收入和直接成本!AH72","v":974731.2},{"$f":"AH37+AI6+AI13-AI31-收入和直接成本!AI72","v":1099548},{"$f":"AI37+AJ6+AJ13-AJ31-收入和直接成本!AJ72","v":1193294},{"$f":"AJ37+AK6+AK13-AK31-收入和直接成本!AK72","v":1351369.2},{"$f":"AK37+AL6+AL13-AL31-收入和直接成本!AL72","v":1558529.8},{"$f":"AL37+AM6+AM13-AM31-收入和直接成本!AM72","v":1814775.8},{"$f":"AM37+AN6+AN13-AN31-收入和直接成本!AN72","v":2180618.4},{"$f":"AN37+AO6+AO13-AO31-收入和直接成本!AO72","v":12615.0000000005},{"$f":"AO37+AP6+AP13-AP31-收入和直接成本!AP72","v":769321.800000001},{"$f":"AP37+AQ6+AQ13-AQ31-收入和直接成本!AQ72","v":1672482.6},{"$f":"AQ37+AR6+AR13-AR31-收入和直接成本!AR72","v":2544572.6},{"$f":"AR37+AS6+AS13-AS31-收入和直接成本!AS72","v":3480991.8},{"$f":"AS37+AT6+AT13-AT31-收入和直接成本!AT72","v":4434040.2},{"$f":"AT37+AU6+AU13-AU31-收入和直接成本!AU72","v":3403717.8},{"$f":"AU37+AV6+AV13-AV31-收入和直接成本!AV72","v":4309066.2},{"$f":"AV37+AW6+AW13-AW31-收入和直接成本!AW72","v":5245485.4},{"$f":"AW37+AX6+AX13-AX31-收入和直接成本!AX72","v":6035450.6},{"$f":"AX37+AY6+AY13-AY31-收入和直接成本!AY72","v":6338961.8},62707764.8]
[{"$nulls":51},0]
["税后净利润",null,null,{"$f":"D13-D20-D31","v":-292364},{"$f":"E13-E20-E31","v":-8867.1},-9030.2,-9193.3,-57056.4,-8027.38,-6698.36000000002,-5369.34,-51740.32,-2711.29999999999,-1056.08,599.140000000014,-68268.49,3086.73000000001,4741.95,6397.17000000001,-39158.31,10033.81,11525.93,13018.05,-33189.83,16002.29,17494.41,16002.29,-42156.18,26051.7,24559.58,23067.46,-26124.66,20083.22,13298.88,19298.24,-25402.4,25296.96,45150.92,65004.88,98816.12,238933.88,322006.24,392424,347723.36,398422.72,401422.08,404421.44,353722.08,398422.72,328004.96,317587.2,3676206.76]