{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"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":"Sheet1","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"cut":false,"hidden":false,"merged":[[7,8,12,8],[7,11,12,11],[7,0,12,0],[7,2,12,2],[7,5,12,5],[7,4,12,4],[5,11,5,13],[5,5,5,7],[5,8,5,10],[3,2,6,2],[3,3,6,3],[3,4,6,4],[3,1,6,1],[3,0,6,0],[0,0,1,13]]}
["聚划算成本核算"]
[]
[]
["项目","销售预估","成本（元）","佣金","运费成本（元）","坑费"]
[{"$nulls":5},15000]
[{"$nulls":5},"定价1",null,null,"定价2",null,null,"定价3 "]
[{"$nulls":5},"定价","实际成本","总利润","定价","实际成本","利润","定价","实际成本","利润"]
["预测",1000,10,0.08,8,29,{"$f":"F5/B8+C8+E8+(F8*D8)","v":35.32},{"$f":"(F8-G8)*B8","v":-6320},39,{"$f":"F5/B8+C8+E8+(I8*D8)","v":36.119999999999997},{"$f":"(I8-J8)*B8","v":2880.0000000000027},49,{"$f":"F5/B8+C8+E8+(L8*D8)","v":36.92},{"$f":"(L8-M8)*B8","v":12079.999999999998}]
[null,2000,null,0.08,null,null,{"$f":"F5/B9+C8+E8+(F8*D9)","v":27.82},{"$f":"(F8-G9)*B9","v":2359.9999999999995},null,{"$f":"F5/B9+C8+E8+(I8*D8)","v":28.62},{"$f":"(I8-J9)*B9","v":20759.999999999996},null,{"$f":"F5/B9+C8+E8+(L8*D8)","v":29.42},{"$f":"(L8-M9)*B9","v":39160}]
[null,3000,null,0.08,null,null,{"$f":"F5/B10+C8+E8+(F8*D10)","v":25.32},{"$f":"(F8-G10)*B10","v":11040},null,{"$f":"F5/B10+C8+E8+(I8*D8)","v":26.12},{"$f":"(I8-J10)*B10","v":38640},null,{"$f":"F5/B10+C8+E8+(L8*D8)","v":26.92},{"$f":"(L8-M10)*B10","v":66240}]
[null,5000,null,0.08,null,null,{"$f":"F5/B11+C8+E8+(F8*D11)","v":23.32},{"$f":"(F8-G11)*B11","v":28400},null,{"$f":"F5/B11+C8+E8+(I8*D8)","v":24.12},{"$f":"(I8-J11)*B11","v":74400},null,{"$f":"F5/B11+C8+E8+(L8*D8)","v":24.92},{"$f":"(L8-M11)*B11","v":120399.99999999999}]
[null,8000,null,0.08,null,null,{"$f":"F5/B12+C8+E8+(F8*D12)","v":22.195},{"$f":"(F8-G12)*B12","v":54440},null,{"$f":"F5/B12+C8+E8+(I8*D8)","v":22.995000000000001},{"$f":"(I8-J12)*B12","v":128039.99999999999},null,{"$f":"F5/B12+C8+E8+(L8*D8)","v":23.795000000000002},{"$f":"(L8-M12)*B12","v":201640}]
[null,10000,null,0.08,null,null,{"$f":"F5/B13+C8+E8+(F8*D13)","v":21.82},{"$f":"(F8-G13)*B13","v":71800},null,{"$f":"F5/B13+C8+E8+(I8*D8)","v":22.62},{"$f":"(I8-J13)*B13","v":163800},null,{"$f":"F5/B13+C8+E8+(L8*D8)","v":23.42},{"$f":"(L8-M13)*B13","v":255799.99999999997}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}