{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["変動費","固定費"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"変動費","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"損益分岐点分析 ",null," "]
[null,"変動費","原価率"," "]
[null,"売上原価",{"v":0.25,"d":"25.0%"}]
[null,"在庫",{"v":0.12,"d":"12.0%"}]
[null,"原材料",{"v":0.05,"d":"5.0%"}]
[null,"直接労働 (給与税を含む)",{"v":0.3,"d":"30.0%"}]
[null,"集計",{"$f":"SUBTOTAL(109,VariableCosts[原価率])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"固定費","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"損益分岐点分析 ",null," "]
[null,"固定費","コスト"]
[null,"給与 (給与税を含む)",{"v":100000,"d":"¥100,000"}]
[null,"備品",{"v":10000,"d":"¥10,000"}]
[null,"修理/保守",{"v":1000,"d":"¥1,000"}]
[null,"広告",{"v":15000,"d":"¥15,000"}]
[null,"自動車、配達、および出張"]
[null,"会計と訴訟"]
[null,"家賃",{"v":20000,"d":"¥20,000"}]
[null,"電話番号"]
[null,"公共企業",{"v":5000,"d":"¥5,000"}]
[null,"保険料",{"v":2000,"d":"¥2,000"}]
[null,"税金 (不動産など)"]
[null,"金利"]
[null,"減価償却費"]
[null,"その他 (指定)"]
[null,"その他の支出",{"v":5000,"d":"¥5,000"}]
[null,"借入の返済の元金部分"]
[null,"所有者の振出",{"v":50000,"d":"¥50,000"}]
[null,"集計",{"$f":"SUBTOTAL(109,FixedCosts[コスト])","v":{"v":208000,"d":"¥208,000"}}]
[]
[null,"損益分岐点の売上レベル",{"$f":"SUM(FixedCosts[])/(1-SUM(VariableCosts[]))","v":{"v":742857.1428571428,"d":"¥742,857"}}]