{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["損益計算書"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"損益計算書","index":0,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[1,2,1,9],[2,2,2,8]]}
[]
[null,null,"20XX 年",{"$nulls":7}," "]
[null,null,"Contoso 損益計算書"]
[]
[null,null,"収益"]
[]
[{"$nulls":3},"総売上"]
[{"$nulls":3},"減算: ","売上返品と売上値引"]
[{"$nulls":4},"純売上高",null,{"$f":"F7-F8","v":0}]
[]
[null,null,"売上原価"]
[]
[{"$nulls":3},"期首在庫"]
[{"$nulls":3},"加算:","購入"]
[{"$nulls":4},"直接人件費"]
[{"$nulls":4},"間接費"]
[{"$nulls":4},"利用可能な在庫",null,{"$f":"SUM(F13:F17)","v":0}]
[]
[{"$nulls":3},"減算: ","期末在庫"]
[{"$nulls":4},"売上原価",null,{"$f":"G17-F19","v":0}]
[]
[{"$nulls":4},"粗利益 (損失)",null,{"$f":"G9-G20","v":0}]
[]
[null,null,"支出"]
[]
[{"$nulls":3},"貸借料"]
[{"$nulls":3},"償却",null,0]
[{"$nulls":3},"公共料金",null,0]
[{"$nulls":3},"賃金 & 直接費用",null,0]
[{"$nulls":3},"手数料",null,0]
[{"$nulls":3},"消耗品",null,0]
[{"$nulls":3},"マーケティング",null,0]
[{"$nulls":3},"物流",null,0]
[{"$nulls":3},"修繕およびメンテナンス費",null,0]
[{"$nulls":3},"その他",null,0]
[{"$nulls":3},"減価償却費",null,0]
[{"$nulls":3},"利息",null,0]
[{"$nulls":4},"支出の合計",null,{"$f":"SUM(F26:F38)","v":0}]
[]
[{"$nulls":4},"営業純利益",null,{"$f":"G22-G38","v":0}]
[]
[null,null,"その他の収入"]
[]
[{"$nulls":3},"資産売却の利益 (損失)"]
[{"$nulls":3},"利子収入"]
[{"$nulls":4},"その他の合計収入",null,{"$f":"SUM(F44:F46)","v":0}]
[]
[{"$nulls":4},"純利益 (損失)",null,{"$f":"G40+G46","v":0}]