{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["收支表"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":"收支表","index":0,"n_rows":50,"n_cols":27,"rows_kept":50,"cut":false,"hidden":false,"merged":[[1,0,1,1],[3,1,3,2]]}
["年收支预算表"]
["<公司名称>"]
[]
["财年始于：","2007-01-01"]
[]
[null,{"$f":"B4","v":"2007-01-01"},"  %",{"$f":"DATE(YEAR(B4),MONTH(B4)+1,1)","v":"2007-02-01"},"  %",{"$f":"DATE(YEAR(D6),MONTH(D6)+1,1)","v":"2007-03-01"},"  %",{"$f":"DATE(YEAR(F6),MONTH(F6)+1,1)","v":"2007-04-01"},"  %",{"$f":"DATE(YEAR(H6),MONTH(H6)+1,1)","v":"2007-05-01"},"  %",{"$f":"DATE(YEAR(J6),MONTH(J6)+1,1)","v":"2007-06-01"},"  %",{"$f":"DATE(YEAR(L6),MONTH(L6)+1,1)","v":"2007-07-01"},"  %",{"$f":"DATE(YEAR(N6),MONTH(N6)+1,1)","v":"2007-08-01"},"  %",{"$f":"DATE(YEAR(P6),MONTH(P6)+1,1)","v":"2007-09-01"},"  %",{"$f":"DATE(YEAR(R6),MONTH(R6)+1,1)","v":"2007-10-01"},"  %",{"$f":"DATE(YEAR(T6),MONTH(T6)+1,1)","v":"2007-11-01"},"  %",{"$f":"DATE(YEAR(V6),MONTH(V6)+1,1)","v":"2007-12-01"},"  %"," 年 度","   %"]
["收入 (销售)"]
["类一",null,{"$f":"IF($B$15=0,\"-\",(B8*100)/$B$15)","v":"-"},null,{"$f":"IF(D$15=0,\"-\",(D8*100)/D$15)","v":"-"},null,{"$f":"IF(F$15=0,\"-\",(F8*100)/F$15)","v":"-"},null,{"$f":"IF(H$15=0,\"-\",(H8*100)/H$15)","v":"-"},null,{"$f":"IF(J$15=0,\"-\",(J8*100)/J$15)","v":"-"},null,{"$f":"IF(L$15=0,\"-\",(L8*100)/L$15)","v":"-"},null,{"$f":"IF(N$15=0,\"-\",(N8*100)/N$15)","v":"-"},null,{"$f":"IF(P$15=0,\"-\",(P8*100)/P$15)","v":"-"},null,{"$f":"IF(R$15=0,\"-\",(R8*100)/R$15)","v":"-"},null,{"$f":"IF(T$15=0,\"-\",(T8*100)/T$15)","v":"-"},null,{"$f":"IF(V$15=0,\"-\",(V8*100)/V$15)","v":"-"},null,{"$f":"IF(X$15=0,\"-\",(X8*100)/X$15)","v":"-"},null,{"$f":"IF(Z$15=0,\"-\",(Z8*100)/Z$15)","v":"-"}]
["类二",null,"-",null,{"$f":"IF(D$15=0,\"-\",(D9*100)/D$15)","v":"-"},null,{"$f":"IF(F$15=0,\"-\",(F9*100)/F$15)","v":"-"},null,{"$f":"IF(H$15=0,\"-\",(H9*100)/H$15)","v":"-"},null,{"$f":"IF(J$15=0,\"-\",(J9*100)/J$15)","v":"-"},null,{"$f":"IF(L$15=0,\"-\",(L9*100)/L$15)","v":"-"},null,{"$f":"IF(N$15=0,\"-\",(N9*100)/N$15)","v":"-"},null,{"$f":"IF(P$15=0,\"-\",(P9*100)/P$15)","v":"-"},null,{"$f":"IF(R$15=0,\"-\",(R9*100)/R$15)","v":"-"},null,{"$f":"IF(T$15=0,\"-\",(T9*100)/T$15)","v":"-"},null,{"$f":"IF(V$15=0,\"-\",(V9*100)/V$15)","v":"-"},null,{"$f":"IF(X$15=0,\"-\",(X9*100)/X$15)","v":"-"},null,{"$f":"IF(Z$15=0,\"-\",(Z9*100)/Z$15)","v":"-"}]
["类三",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类四",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类五",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类六",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类七",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["收入合计 (销售)",{"$f":"SUM(B8:B14)","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]
[]
["销售成本"]
["类一",null,{"$f":"IF(B8=0,\"-\",(B18*100)/B8)","v":"-"},null,{"$f":"IF(D8=0,\"-\",(D18*100)/D8)","v":"-"},null,{"$f":"IF(F8=0,\"-\",(F18*100)/F8)","v":"-"},null,{"$f":"IF(H8=0,\"-\",(H18*100)/H8)","v":"-"},null,{"$f":"IF(J8=0,\"-\",(J18*100)/J8)","v":"-"},null,{"$f":"IF(L8=0,\"-\",(L18*100)/L8)","v":"-"},null,{"$f":"IF(N8=0,\"-\",(N18*100)/N8)","v":"-"},null,{"$f":"IF(P8=0,\"-\",(P18*100)/P8)","v":"-"},null,{"$f":"IF(R8=0,\"-\",(R18*100)/R8)","v":"-"},null,{"$f":"IF(T8=0,\"-\",(T18*100)/T8)","v":"-"},null,{"$f":"IF(V8=0,\"-\",(V18*100)/V8)","v":"-"},null,{"$f":"IF(X8=0,\"-\",(X18*100)/X8)","v":"-"},null,{"$f":"IF(Z8=0,\"-\",(Z18*100)/Z8)","v":"-"}]
["类二",null,"-",null,{"$f":"IF(D9=0,\"-\",(D19*100)/D9)","v":"-"},null,{"$f":"IF(F9=0,\"-\",(F19*100)/F9)","v":"-"},null,{"$f":"IF(H9=0,\"-\",(H19*100)/H9)","v":"-"},null,{"$f":"IF(J9=0,\"-\",(J19*100)/J9)","v":"-"},null,{"$f":"IF(L9=0,\"-\",(L19*100)/L9)","v":"-"},null,{"$f":"IF(N9=0,\"-\",(N19*100)/N9)","v":"-"},null,{"$f":"IF(P9=0,\"-\",(P19*100)/P9)","v":"-"},null,{"$f":"IF(R9=0,\"-\",(R19*100)/R9)","v":"-"},null,{"$f":"IF(T9=0,\"-\",(T19*100)/T9)","v":"-"},null,{"$f":"IF(V9=0,\"-\",(V19*100)/V9)","v":"-"},null,{"$f":"IF(X9=0,\"-\",(X19*100)/X9)","v":"-"},null,{"$f":"IF(Z9=0,\"-\",(Z19*100)/Z9)","v":"-"}]
["类三",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类四",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类五",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类六",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["类七",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["销售成本合计",{"$f":"SUM(B18:B24)","v":0},"-",{"$f":"SUM(D18:D24)","v":0},{"$f":"IF(D15=0,\"-\",(D25*100)/D15)","v":"-"},{"$f":"SUM(F18:F24)","v":0},{"$f":"IF(F15=0,\"-\",(F25*100)/F15)","v":"-"},{"$f":"SUM(H18:H24)","v":0},{"$f":"IF(H15=0,\"-\",(H25*100)/H15)","v":"-"},{"$f":"SUM(J18:J24)","v":0},{"$f":"IF(J15=0,\"-\",(J25*100)/J15)","v":"-"},{"$f":"SUM(L18:L24)","v":0},{"$f":"IF(L15=0,\"-\",(L25*100)/L15)","v":"-"},{"$f":"SUM(N18:N24)","v":0},{"$f":"IF(N15=0,\"-\",(N25*100)/N15)","v":"-"},{"$f":"SUM(P18:P24)","v":0},{"$f":"IF(P15=0,\"-\",(P25*100)/P15)","v":"-"},{"$f":"SUM(R18:R24)","v":0},{"$f":"IF(R15=0,\"-\",(R25*100)/R15)","v":"-"},{"$f":"SUM(T18:T24)","v":0},{"$f":"IF(T15=0,\"-\",(T25*100)/T15)","v":"-"},{"$f":"SUM(V18:V24)","v":0},{"$f":"IF(V15=0,\"-\",(V25*100)/V15)","v":"-"},{"$f":"SUM(X18:X24)","v":0},{"$f":"IF(X15=0,\"-\",(X25*100)/X15)","v":"-"},{"$f":"SUM(Z18:Z24)","v":0},{"$f":"IF(Z15=0,\"-\",(Z25*100)/Z15)","v":"-"}]
[]
["毛利",{"$f":"B15-B25","v":0},{"$f":"IF(B15=0,\"-\",(B27*100)/B15)","v":"-"},{"$f":"D15-D25","v":0},{"$f":"IF(D15=0,\"-\",(D27*100)/D15)","v":"-"},{"$f":"F15-F25","v":0},{"$f":"IF(F15=0,\"-\",(F27*100)/F15)","v":"-"},{"$f":"H15-H25","v":0},{"$f":"IF(H15=0,\"-\",(H27*100)/H15)","v":"-"},{"$f":"J15-J25","v":0},{"$f":"IF(J15=0,\"-\",(J27*100)/J15)","v":"-"},{"$f":"L15-L25","v":0},{"$f":"IF(L15=0,\"-\",(L27*100)/L15)","v":"-"},{"$f":"N15-N25","v":0},{"$f":"IF(N15=0,\"-\",(N27*100)/N15)","v":"-"},{"$f":"P15-P25","v":0},{"$f":"IF(P15=0,\"-\",(P27*100)/P15)","v":"-"},{"$f":"R15-R25","v":0},{"$f":"IF(R15=0,\"-\",(R27*100)/R15)","v":"-"},{"$f":"T15-T25","v":0},{"$f":"IF(T15=0,\"-\",(T27*100)/T15)","v":"-"},{"$f":"V15-V25","v":0},{"$f":"IF(V15=0,\"-\",(V27*100)/V15)","v":"-"},{"$f":"X15-X25","v":0},{"$f":"IF(X15=0,\"-\",(X27*100)/X15)","v":"-"},{"$f":"Z15-Z25","v":0},{"$f":"IF(Z15=0,\"-\",(Z27*100)/Z15)","v":"-"}]
[]
["费用"]
["工资",null,{"$f":"IF($B$15=0,\"-\",(B30*100)/$B$15)","v":"-"},null,{"$f":"IF(D$15=0,\"-\",(D30*100)/D$15)","v":"-"},null,{"$f":"IF(F$15=0,\"-\",(F30*100)/F$15)","v":"-"},null,{"$f":"IF(H$15=0,\"-\",(H30*100)/H$15)","v":"-"},null,{"$f":"IF(J$15=0,\"-\",(J30*100)/J$15)","v":"-"},null,{"$f":"IF(L$15=0,\"-\",(L30*100)/L$15)","v":"-"},null,{"$f":"IF(N$15=0,\"-\",(N30*100)/N$15)","v":"-"},null,{"$f":"IF(P$15=0,\"-\",(P30*100)/P$15)","v":"-"},null,{"$f":"IF(R$15=0,\"-\",(R30*100)/R$15)","v":"-"},null,{"$f":"IF(T$15=0,\"-\",(T30*100)/T$15)","v":"-"},null,{"$f":"IF(V$15=0,\"-\",(V30*100)/V$15)","v":"-"},null,{"$f":"IF(X$15=0,\"-\",(X30*100)/X$15)","v":"-"},null,{"$f":"IF(Z$15=0,\"-\",(Z30*100)/Z$15)","v":"-"}]
["津贴",null,{"$f":"IF($B$15=0,\"-\",(B31*100)/$B$15)","v":"-"},null,{"$f":"IF(D$15=0,\"-\",(D31*100)/D$15)","v":"-"},null,{"$f":"IF(F$15=0,\"-\",(F31*100)/F$15)","v":"-"},null,{"$f":"IF(H$15=0,\"-\",(H31*100)/H$15)","v":"-"},null,{"$f":"IF(J$15=0,\"-\",(J31*100)/J$15)","v":"-"},null,{"$f":"IF(L$15=0,\"-\",(L31*100)/L$15)","v":"-"},null,{"$f":"IF(N$15=0,\"-\",(N31*100)/N$15)","v":"-"},null,{"$f":"IF(P$15=0,\"-\",(P31*100)/P$15)","v":"-"},null,{"$f":"IF(R$15=0,\"-\",(R31*100)/R$15)","v":"-"},null,{"$f":"IF(T$15=0,\"-\",(T31*100)/T$15)","v":"-"},null,{"$f":"IF(V$15=0,\"-\",(V31*100)/V$15)","v":"-"},null,{"$f":"IF(X$15=0,\"-\",(X31*100)/X$15)","v":"-"},null,{"$f":"IF(Z$15=0,\"-\",(Z31*100)/Z$15)","v":"-"}]
["劳务费",null,{"$f":"IF($B$15=0,\"-\",(B32*100)/$B$15)","v":"-"},null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["补给",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["维修",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["广告",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["运输",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["审计",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["租金",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["电话",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["保险",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["税金",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["利息",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["折旧",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["(其他)",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["(其他)",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["(其他)",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["(其他)",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-",null,"-"]
["费用合计",{"$f":"SUM(B30:B47)","v":0},"-",{"$f":"SUM(D30:D47)","v":0},"-",{"$f":"SUM(F30:F47)","v":0},"-",{"$f":"SUM(H30:H47)","v":0},"-",{"$f":"SUM(J30:J47)","v":0},"-",{"$f":"SUM(L30:L47)","v":0},"-",{"$f":"SUM(N30:N47)","v":0},"-",{"$f":"SUM(P30:P47)","v":0},"-",{"$f":"SUM(R30:R47)","v":0},"-",{"$f":"SUM(T30:T47)","v":0},"-",{"$f":"SUM(V30:V47)","v":0},"-",{"$f":"SUM(X30:X47)","v":0},"-",{"$f":"SUM(Z30:Z47)","v":0},"-"]
[]
["纯利",{"$f":"B27-B48","v":0},{"$f":"IF(B15=0,\"-\",(B50*100)/B15)","v":"-"},{"$f":"D27-D48","v":0},{"$f":"IF(D15=0,\"-\",(D50*100)/D15)","v":"-"},{"$f":"F27-F48","v":0},{"$f":"IF(F15=0,\"-\",(F50*100)/F15)","v":"-"},{"$f":"H27-H48","v":0},{"$f":"IF(H15=0,\"-\",(H50*100)/H15)","v":"-"},{"$f":"J27-J48","v":0},{"$f":"IF(J15=0,\"-\",(J50*100)/J15)","v":"-"},{"$f":"L27-L48","v":0},{"$f":"IF(L15=0,\"-\",(L50*100)/L15)","v":"-"},{"$f":"N27-N48","v":0},{"$f":"IF(N15=0,\"-\",(N50*100)/N15)","v":"-"},{"$f":"P27-P48","v":0},{"$f":"IF(P15=0,\"-\",(P50*100)/P15)","v":"-"},{"$f":"R27-R48","v":0},{"$f":"IF(R15=0,\"-\",(R50*100)/R15)","v":"-"},{"$f":"T27-T48","v":0},{"$f":"IF(T15=0,\"-\",(T50*100)/T15)","v":"-"},{"$f":"V27-V48","v":0},{"$f":"IF(V15=0,\"-\",(V50*100)/V15)","v":"-"},{"$f":"X27-X48","v":0},{"$f":"IF(X15=0,\"-\",(X50*100)/X15)","v":"-"},{"$f":"Z27-Z48","v":0},{"$f":"IF(Z15=0,\"-\",(Z50*100)/Z15)","v":"-"}]