{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Chart1","生产成本分析","Sheet2","Sheet3"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":0,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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","formulas":"cached_only"}

{"sheet":"生产成本分析","index":1,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,1,0,4]],"flags":["formulas_cached_only"]}
[null,"成本分析表"]
[null,"编制单位：XX公司","时间：","2005-12-13T08:57:50.550","单位：元"]
[null,"项目 ","上年实际","本月实际","本年累计实际"]
[null,"直接材料",12500,2000,18540]
[null,"其中：原材料",12500,2000,18540]
[null,"燃料及动力",8500,320,4560]
[null,"直接人工",25000,1230,20000]
[null,"制造费用",12050,560,15000]
[null,"生产费用合计",58050,4110,58100]
[null,"加：在产品期初余额",18920,1050,23000]
[null,"减：在产品期末余额",10000,800,8900]
[null,"产品生产成本合计",66970,4360,72200]
[null,"产品总成本",66970,4360,72200]

{"sheet":"Sheet2","index":2,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,1,0,4]],"flags":["formulas_cached_only"]}
[null,"成本分析表"]
[null,"编制单位：XX公司","时间：","2005-12-13T08:57:50.550","单位：元"]
[null,"项目 ","上年实际","本月实际","本年累计实际"]
[null,"直接材料",12500,2000,18540]
[null,"其中：原材料",12500,2000,18540]
[null,"燃料及动力",8500,320,4560]
[null,"直接人工",25000,1230,20000]
[null,"制造费用",12050,560,15000]
[null,"生产费用合计",58050,4110,58100]
[null,"加：在产品期初余额",18920,1050,23000]
[null,"减：在产品期末余额",10000,800,8900]
[null,"产品生产成本合计",66970,4360,72200]
[null,"产品总成本",66970,4360,72200]

{"sheet":"Sheet3","index":3,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,1,0,4]],"flags":["formulas_cached_only"]}
[null,"成本分析表"]
[null,"编制单位：XX公司","时间：","2005-12-13T08:57:50.550","单位：元"]
[null,"项目 ","上年实际","本月实际","本年累计实际"]
[null,"直接材料",12500,2000,18540]
[null,"其中：原材料",12500,2000,18540]
[null,"燃料及动力",8500,320,4560]
[null,"直接人工",25000,1230,20000]
[null,"制造费用",12050,560,15000]
[null,"生产费用合计",58050,4110,58100]
[null,"加：在产品期初余额",18920,1050,23000]
[null,"减：在产品期末余额",10000,800,8900]
[null,"产品生产成本合计",66970,4360,72200]
[null,"产品总成本",66970,4360,72200]