{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["汇总","直接成本","间接成本","一般以及行政支出"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"汇总","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"产品 A","产品 B"]
[null,"汇总","经济型轿车","运动跑车"]
[]
[null," ","产品 A","产品 B"]
[null,"直接成本",{"$f":"SUM(Table_DirectCosts[产品 A])","v":{"v":20000,"d":"¥20,000.00"}},{"$f":"SUM(Table_DirectCosts[产品 B])","v":{"v":25000,"d":"¥25,000.00"}}]
[null,"间接成本",{"$f":"SUM(Table_IndirectCosts[产品 A])","v":{"v":7000,"d":"¥7,000.00"}},{"$f":"SUM(Table_IndirectCosts[产品 B])","v":{"v":7400,"d":"¥7,400.00"}}]
[null,"一般以及行政支出",{"$f":"SUM(Table_GeneralAndAdminCosts[产品 A])","v":{"v":5000,"d":"¥5,000.00"}},{"$f":"SUM(Table_GeneralAndAdminCosts[产品 B])","v":{"v":6000,"d":"¥6,000.00"}}]
[null,"每单位产品成本",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"¥32,000.00"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"¥38,400.00"}}]
[null,"每周生产单位数",10,12]
[null,"每周的总生产成本",{"$f":"C9*C10","v":{"v":320000,"d":"¥320,000.00"}},{"$f":"D9*D10","v":{"v":460800,"d":"¥460,800.00"}}]

{"sheet":"直接成本","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"经济型轿车"},{"$f":"Product_B_Name","v":"运动跑车"}]
[]
[null," ","产品 A","产品 B"]
[null,"金属零件",{"v":6000,"d":"¥6,000.00"},{"v":8000,"d":"¥8,000.00"}]
[null,"定制塑料",{"v":3500,"d":"¥3,500.00"},{"v":5500,"d":"¥5,500.00"}]
[null,"制造",{"v":8000,"d":"¥8,000.00"},{"v":9000,"d":"¥9,000.00"}]
[null,"胶水",{"v":2500,"d":"¥2,500.00"},{"v":2500,"d":"¥2,500.00"}]

{"sheet":"间接成本","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"经济型轿车"},{"$f":"Product_B_Name","v":"运动跑车"}]
[]
[null," ","产品 A","产品 B"]
[null,"运费",{"v":3000,"d":"¥3,000.00"},{"v":3000,"d":"¥3,000.00"}]
[null,"律师费",{"v":2500,"d":"¥2,500.00"},{"v":2400,"d":"¥2,400.00"}]
[null,"责任保险",{"v":500,"d":"¥500.00"},{"v":1000,"d":"¥1,000.00"}]
[null,"牌照",{"v":1000,"d":"¥1,000.00"},{"v":1000,"d":"¥1,000.00"}]

{"sheet":"一般以及行政支出","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Product_A_Name","v":"经济型轿车"},{"$f":"Product_B_Name","v":"运动跑车"}]
[]
[null," ","产品 A","产品 B"]
[null,"应收帐款",{"v":1500,"d":"¥1,500.00"},{"v":1500,"d":"¥1,500.00"}]
[null,"应付帐款",{"v":1500,"d":"¥1,500.00"},{"v":1500,"d":"¥1,500.00"}]
[null,"销售额",{"v":2000,"d":"¥2,000.00"},{"v":3000,"d":"¥3,000.00"}]