{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["社区合伙人方案1","方案2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"社区合伙人方案1","index":0,"n_rows":39,"n_cols":25,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,7,1,8],[1,11,1,12],[1,15,1,16],[18,7,18,8],[18,11,18,12],[18,15,18,16],[31,7,31,8],[31,11,31,12],[31,15,31,16]]}
[]
[null,"服务产品","单价","成交量","销售额","单次成本","服务成本\n总金额","站长收益",null,"社区毛利",null,"区总收益",null,"街道毛利",null,"总部收益",null,"城市毛利",null,"户数","年保洁消费","占比","存量份额","月份","单月"]
[null,"单次卡",179,60,{"$f":"D3*C3","v":10740},105,{"$f":"F3*D3","v":6300},0.1,{"$f":"E3*H3","v":1074},{"$f":"E3-I3-G3","v":3366},null,0.03,{"$f":"E3*L3","v":322.2},{"$f":"J3-M3","v":3043.8},null,0.12,{"$f":"E3*P3","v":1288.8},{"$f":"N3-Q3","v":1755},null,2000,6000,0.05,{"$f":"V3*U3*T3","v":600000},12,{"$f":"W3/X3","v":50000}]
[null,"体验卡",499,30,14970,{"$f":"F3","v":105},{"$f":"F4*D4*4","v":12600},{"$f":"H3","v":0.1},1497,873,null,{"$f":"L3","v":0.03},449.1,423.9,null,{"$f":"P3","v":0.12},1796.4,-1372.5,null,2000,4000,0.1,800000,12,66666.6666666667]
[null,"月卡",799,10,7990,105,{"$f":"F5*D5*4","v":4200},0.1,799,2991,null,0.03,239.7,2751.3,null,0.12,958.8,1792.5,null,2000,2000,0.15,600000,12,50000]
[null,"半年卡",2199,5,10995,105,{"$f":"F6*D6*12","v":6300},0.1,1099.5,3595.5,null,0.03,329.85,3265.65,null,0.12,1319.4,1946.25,{"$nulls":4},{"$f":"SUM(W3:W5)","v":2000000},null,{"$f":"SUM(Y3:Y5)","v":166666.666666667}]
[null,"3A年卡",4599,2,9198,105,{"$f":"F7*D7*26","v":5460},0.1,919.8,2818.2,null,0.03,275.94,2542.26,null,0.12,1103.76,1438.5]
[null,"4A年卡",8499,2,16998,105,{"$f":"F8*D8*52","v":10920},0.1,1699.8,4378.2,null,0.03,509.94,3868.26,null,0.12,2039.76,1828.5,null,"户数","年生活消费","占比","存量份额","月份","单月"]
[null,"5A年卡",16999,1,16999,105,{"$f":"F9*D9*104","v":10920},0.1,1699.9,4379.1,null,0.03,509.97,3869.13,null,0.12,2039.88,1829.25,null,2000,120000,0.1,{"$f":"V9*U9*T9","v":24000000},12,{"$f":"W9/X9","v":2000000}]
[null,"厨房深度",699,5,3495,265,{"$f":"F10*D10","v":1325},0.1,349.5,1820.5,null,0.03,104.85,1715.65,null,0.12,419.4,1296.25,null,2000,60000,0.5,60000000,12,5000000]
[null,"浴室深度",299,5,1495,160,800,0.1,149.5,545.5,null,0.03,44.85,500.65,null,0.12,179.4,321.25,null,2000,36000,0.4,28800000,12,2400000]
[null,"擦玻璃",299,20,5980,{"$f":"F11","v":160},3200,0.1,598,2182,null,0.03,179.4,2002.6,null,0.12,717.6,1285,{"$nulls":4},{"$f":"SUM(W9:W11)","v":112800000},null,{"$f":"SUM(Y9:Y11)","v":9400000}]
[null,"家电清洗",299,20,5980,160,3200,0.1,598,2182,null,0.03,179.4,2002.6,null,0.12,717.6,1285]
[null,null,null,{"$f":"SUM(D3:D13)","v":160},104840,null,null,null,10484,29131,null,null,{"$f":"SUM(M3:M13)","v":3145.2},25985.8,null,null,12580.8,13405,{"$f":"R14*500","v":6702500},"运营毛利"]
[]
[{"$nulls":4},{"$f":"E14*500","v":52420000},"站长×10×区长×50",{"$nulls":6},{"$f":"M14*10","v":31452},"站长×10",null,null,{"$f":"Q14*500","v":6290400},"区总×50"]
[]
[]
[null,"服务产品","单品均价","成交量","销售额","单次成本","服务成本\n总金额","站长收益",null,"社区毛利",null,"区总收益",null,"街道毛利",null,"总部收益",null,"城市毛利"]
[null,"管道疏通改造",200,60,{"$f":"D20*C20","v":12000},100,{"$f":"F20*D20","v":6000},0.1,{"$f":"E20*H20","v":1200},{"$f":"E20-I20-G20","v":4800},null,0.03,{"$f":"E20*L20","v":360},{"$f":"J20-M20","v":4440},null,0.12,{"$f":"E20*P20","v":1440},{"$f":"N20-Q20","v":3000}]
[null,"家电维修",200,30,6000,100,3000,{"$f":"H20","v":0.1},600,2400,null,{"$f":"L20","v":0.03},180,2220,null,{"$f":"P20","v":0.12},720,1500]
[null,"房屋家具维修",300,30,9000,200,6000,0.1,900,2100,null,0.03,270,1830,null,0.12,1080,750]
[null,"开锁换锁",150,60,9000,100,6000,0.1,900,2100,null,0.03,270,1830,null,0.12,1080,750]
[null,"洗衣修鞋",80,100,8000,40,4000,0.1,800,3200,null,0.03,240,2960,null,0.12,960,2000]
[null,"皮具护理",200,30,6000,100,3000,0.1,600,2400,null,0.03,180,2220,null,0.12,720,1500]
[null,"生活配送",30,3000,90000,{"$f":"C26*0.75","v":22.5},67500,0.1,9000,13500,null,0.03,2700,10800,null,0.12,10800,0]
[null,null,null,{"$f":"SUM(D20:D26)","v":3310},140000,null,null,null,14000,30500,null,null,{"$f":"SUM(M20:M26)","v":4200},26300,null,null,16800,9500,{"$f":"R27*500","v":4750000},"运营毛利"]
[]
[{"$nulls":4},{"$f":"E27*500","v":70000000},"站长×10×区长×50",{"$nulls":6},{"$f":"M27*10","v":42000},"站长×10",null,null,{"$f":"Q27*500","v":8400000},"区总×50"]
[]
[]
[null,"服务产品","单品均价","成交量","销售额","单次成本","服务成本\n总金额","站长收益",null,"社区毛利",null,"区总收益",null,"街道毛利",null,"总部收益",null,"城市毛利"]
[null,"管道家具",200,100,{"$f":"D33*C33","v":20000},150,{"$f":"F33*D33","v":15000},0.1,{"$f":"E33*H33","v":2000},{"$f":"E33-I33-G33","v":3000},null,0.03,{"$f":"E33*L33","v":600},{"$f":"J33-M33","v":2400},null,0.12,{"$f":"E33*P33","v":2400},{"$f":"N33-Q33","v":0}]
[null,"网红家电",500,100,50000,300,30000,{"$f":"H33","v":0.1},5000,15000,null,{"$f":"L33","v":0.03},1500,13500,null,{"$f":"P33","v":0.12},6000,7500]
[null,"家具租售",3000,10,30000,2000,20000,0.1,3000,7000,null,0.03,900,6100,null,0.12,3600,2500]
[null,"门锁安防",1000,30,30000,500,15000,0.1,3000,12000,null,0.03,900,11100,null,0.12,3600,7500]
[null,null,null,{"$f":"SUM(D33:D36)","v":240},130000,null,null,null,13000,37000,null,null,{"$f":"SUM(M33:M36)","v":3900},33100,null,null,15600,17500,{"$f":"R37*500","v":8750000},"运营毛利"]
[]
[{"$nulls":4},{"$f":"E37*500","v":65000000},"站长×10×区长×50",{"$nulls":6},{"$f":"M37*10","v":39000},"站长×10",null,null,{"$f":"Q37*500","v":7800000},"区总×50"]

{"sheet":"方案2","index":1,"n_rows":66,"n_cols":32,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,8,1,9],[1,11,1,12],[1,14,1,15],[1,17,1,18],[1,20,1,21],[18,8,18,9],[18,11,18,12],[31,8,31,9],[31,11,31,12]]}
[]
[null,"服务产品","单价","成交量","销售额","单次成本","服务成本\n总金额",null,"区总收益",null,null,"城市收益",null,null,"总部收益",null,null,"销售提成",null,null,"管理收益",null,null,"站长净收益",null,null,"户数","年保洁消费","占比","存量份额","月份","单月"]
[null,"单次卡",199,30,{"$f":"D3*C3","v":5970},108,{"$f":"F3*D3","v":3240},null,0.02,{"$f":"E3*I3","v":119.4},null,0.03,{"$f":"E3*L3","v":179.1},null,0.05,{"$f":"O3*E3","v":298.5},null,0.1,{"$f":"E3*R3","v":597},null,{"$f":"F3*10%","v":10.8},{"$f":"U3*D3","v":324},null,{"$f":"E3-G3-S3-J3-M3-P3-V3","v":1212},null,null,2000,6000,0.05,{"$f":"AC3*AB3*AA3","v":600000},12,{"$f":"AD3/AE3","v":50000}]
[null,"单次体验卡",139,300,{"$f":"D4*C4","v":41700},{"$f":"F3","v":108},{"$f":"F4*D4","v":32400},null,0,{"$f":"E4*I4","v":0},null,0,{"$f":"E4*L4","v":0},null,0,{"$f":"O4*E4","v":0},null,{"$f":"R3","v":0.1},{"$f":"E4*R4","v":4170},null,{"$f":"F4*10%","v":10.8},{"$f":"U4*D4","v":3240},null,{"$f":"E4-G4-S4-J4-M4-P4-V4","v":1890},null,null,2000,4000,0.1,{"$f":"AC4*AB4*AA4","v":800000},12,{"$f":"AD4/AE4","v":66666.6666666667}]
[null,"3A年卡",5199,4,{"$f":"D5*C5","v":20796},{"$f":"F3","v":108},{"$f":"F5*D5*32","v":13824},null,{"$f":"I3","v":0.02},{"$f":"E5*I5","v":415.92},null,{"$f":"L3","v":0.03},{"$f":"E5*L5","v":623.88},null,{"$f":"O3","v":0.05},{"$f":"O5*E5","v":1039.8},null,{"$f":"R4","v":0.1},{"$f":"E5*R5","v":2079.6},null,{"$f":"F5*10%","v":10.8},{"$f":"U5*D5*32","v":1382.4},null,{"$f":"E5-G5-S5-J5-M5-P5-V5","v":1430.4},null,null,2000,2000,0.15,600000,12,50000]
[null,"4A年卡",9999,2,19998,{"$f":"F5","v":108},{"$f":"F6*D6*64","v":13824},null,{"$f":"I5","v":0.02},399.96,null,{"$f":"L5","v":0.03},599.94,null,{"$f":"O5","v":0.05},999.9,null,{"$f":"R5","v":0.1},1999.8,null,10.8,{"$f":"U6*D6*68","v":1468.8},null,705.6,{"$nulls":5},{"$f":"SUM(AD3:AD5)","v":2000000},null,{"$f":"SUM(AF3:AF5)","v":166666.666666667}]
[null,"5A年卡",18999,1,18999,{"$f":"F6","v":108},{"$f":"F7*D7*134","v":14472},null,0.02,379.98,null,0.03,569.97,null,0.05,949.95,null,0.1,1899.9,null,10.8,{"$f":"U7*D7*134","v":1447.2},null,-720,null,{"$f":"X5+V5","v":2812.8}]
[null,"厨房深度",699,2,1398,{"$f":"F7+F9","v":268},{"$f":"F8*D8","v":536},null,0.02,27.96,null,0.03,41.94,null,0.05,69.9,null,0.1,139.8,null,26.8,{"$f":"U8*D8","v":53.6},null,528.8,null,{"$f":"X6+V6","v":2174.4},"户数","年生活消费","占比","存量份额","月份","单月"]
[null,"浴室深度",299,2,598,160,320,null,0.02,11.96,null,0.03,17.94,null,0.05,29.9,null,0.1,59.8,null,16,{"$f":"U9*D9","v":32},null,126.4,null,{"$f":"X7+V7","v":727.2},2000,120000,0.1,24000000,12,2000000]
[null,"擦玻璃",299,10,2990,{"$f":"F9","v":160},1600,null,0.02,59.8,null,0.03,89.7,null,0.05,149.5,null,0.1,299,null,16,160,null,632,null,null,2000,60000,0.5,60000000,12,5000000]
[null,"家电清洗",299,10,2990,{"$f":"F10","v":160},1600,null,0.02,59.8,null,0.03,89.7,null,0.05,149.5,null,0.1,299,null,16,160,null,632,null,null,2000,36000,0.4,28800000,12,2400000]
[null,"空调",60,100,{"$f":"C12*D12","v":6000},30,3000,null,0.02,120,null,0.03,180,null,0.05,300,null,0.1,600,null,3,300,null,1500,{"$nulls":5},{"$f":"SUM(AD9:AD11)","v":112800000},null,{"$f":"SUM(AF9:AF11)","v":9400000}]
[null,"油烟机",159,50,{"$f":"C13*D13","v":7950},90,4500,null,0.02,159,null,0.03,238.5,null,0.05,397.5,null,0.1,795,null,9,450,null,1410]
[null,null,null,{"$f":"SUM(D3:D11)","v":361},{"$f":"SUM(E3:E11)","v":115439},{"$nulls":4},{"$f":"SUM(J3:J13)","v":1753.78},null,null,{"$f":"SUM(M3:M13)","v":2630.67},null,null,{"$f":"SUM(P3:P13)","v":4384.45},null,null,{"$f":"SUM(S3:S13)","v":12938.9},null,null,{"$f":"SUM(V3:V13)","v":9018},null,{"$f":"SUM(X3:X13)","v":9347.2}]
[]
[{"$nulls":4},{"$f":"E14*500","v":57719500},"站长×10×区长×50",null,null,null,{"$f":"J14*10","v":17537.8},null,null,{"$f":"M14*500","v":1315335},{"$nulls":13},"运营毛利"]
[null,null,{"$f":"(C7-C8-C9)/104","v":173.086538461538},{"$f":"S7/104","v":18.2682692307692}]
[]
[null,"服务产品","单品均价","成交量","销售额","单次成本","服务成本\n总金额",null,"区总收益",null,null,"总部收益",{"$nulls":14},"团长数量","支持物料单价","开拓奖金","总支出"]
[null,"管道疏通改造",200,60,{"$f":"D20*C20","v":12000},100,{"$f":"F20*D20","v":6000},null,0.03,{"$f":"E20*I20","v":360},null,0.12,{"$f":"E20*L20","v":1440},null,5199,26,null,6,{"$f":"O20/(P20+R20)","v":162.46875},{"$nulls":4},{"$f":"E20*#REF!","v":{"$error":"#REF!"}},null,null,1000,200,100,{"$f":"AA20*AC20+AA20*AB20","v":300000}]
[null,"家电维修",200,30,6000,100,3000,null,{"$f":"I20","v":0.03},180,null,{"$f":"L20","v":0.12},720,null,9999,52,null,12,{"$f":"O21/(P21+R21)","v":156.234375},{"$nulls":4},{"$f":"E21*#REF!","v":{"$error":"#REF!"}}]
[null,"房屋家具维修",300,30,9000,200,6000,null,0.03,270,null,0.12,1080,null,18999,104,null,30,{"$f":"O22/(P22+R22)","v":141.783582089552},{"$nulls":4},{"$f":"E22*#REF!","v":{"$error":"#REF!"}},null,null,"开发人力","单人底薪","奖金支出","其他支出","开发周期","总支出"]
[null,"开锁换锁",150,60,9000,100,6000,null,0.03,270,null,0.12,1080,{"$nulls":10},{"$f":"E23*#REF!","v":{"$error":"#REF!"}},null,null,3,3000,10000,5000,2,{"$f":"AA23*AB23*AE23+AC23*AE23+AD23*AE23","v":48000}]
[null,"洗衣修鞋",80,100,8000,40,4000,null,0.03,240,null,0.12,960,{"$nulls":10},{"$f":"E24*#REF!","v":{"$error":"#REF!"}}]
[null,"皮具护理",200,30,6000,100,3000,null,0.03,180,null,0.12,720,{"$nulls":10},{"$f":"E25*#REF!","v":{"$error":"#REF!"}}]
[null,"生活配送",30,3000,90000,{"$f":"C26*0.75","v":22.5},67500,null,0.03,2700,null,0.12,10800,{"$nulls":10},{"$f":"E26*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"SUM(D20:D26)","v":3310},{"$f":"SUM(E20:E26)","v":140000},{"$nulls":4},{"$f":"SUM(J20:J26)","v":4200},null,null,{"$f":"SUM(M20:M26)","v":16800},{"$nulls":10},{"$f":"SUM(X20:X26)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"E27*500","v":70000000},"站长×10×区长×50",null,null,null,{"$f":"J27*10","v":42000},null,null,{"$f":"M27*500","v":8400000},{"$nulls":13},"运营毛利"]
[]
[]
[null,"服务产品","单品均价","成交量","销售额","单次成本","服务成本\n总金额",null,"区总收益",null,null,"总部收益"]
[null,"管道家具",200,100,{"$f":"D33*C33","v":20000},150,{"$f":"F33*D33","v":15000},null,0.03,{"$f":"E33*I33","v":600},null,0.12,{"$f":"E33*L33","v":2400},{"$nulls":10},{"$f":"E33*#REF!","v":{"$error":"#REF!"}}]
[null,"网红家电",500,100,50000,300,30000,null,{"$f":"I33","v":0.03},1500,null,{"$f":"L33","v":0.12},6000,{"$nulls":10},{"$f":"E34*#REF!","v":{"$error":"#REF!"}}]
[null,"家具租售",3000,10,30000,2000,20000,null,0.03,900,null,0.12,3600,{"$nulls":10},{"$f":"E35*#REF!","v":{"$error":"#REF!"}}]
[null,"门锁安防",1000,30,30000,500,15000,null,0.03,900,null,0.12,3600,{"$nulls":10},{"$f":"E36*#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"SUM(D33:D36)","v":240},{"$f":"SUM(E33:E36)","v":130000},{"$nulls":4},{"$f":"SUM(J33:J36)","v":3900},null,null,{"$f":"SUM(M33:M36)","v":15600},{"$nulls":10},{"$f":"SUM(X33:X36)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"E37*500","v":65000000},"站长×10×区长×50",null,null,null,{"$f":"J37*10","v":39000},null,null,{"$f":"M37*500","v":7800000},{"$nulls":13},"运营毛利"]
[]
[]
[]
[]
[]
[{"$nulls":6},0.1,null,0.1,{"$nulls":5},0.1]
[null,"销售价","服务项目","服务次数","服务成本","服务成本合计","调度费",null,"平台佣金","结算方式",null,"站长利润","结算方式",null,"销售提成","结算方式"]
[null,18999,"5A年卡",104,108,{"$f":"E47*D47","v":11232},{"$f":"E47*10%*D47","v":1123.2},null,{"$f":"B47*10%","v":1899.9},{"$f":"I47/D47","v":18.2682692307692},null,{"$f":"B47-F54-G54-I47-O47","v":-720},{"$f":"L47/D47","v":-6.92307692307692},null,{"$f":"B47*10%","v":1899.9},{"$f":"O47/D47","v":18.2682692307692}]
[null,null,"赠送保洁",30,108,{"$f":"E48*D48","v":3240},{"$f":"E48*10%*D48","v":324}]
[null,null,"厨房深度",0,268,{"$f":"E49*D49","v":0},{"$f":"E49*10%*D49","v":0}]
[null,null,"浴室深度",0,160,{"$f":"E50*D50","v":0},{"$f":"E50*10%*D50","v":0}]
[null,null,"擦玻璃",0]
[null,null,"油烟机",0]
[]
[{"$nulls":5},{"$f":"SUM(F47:F50)","v":14472},{"$f":"SUM(G47:G50)","v":1447.2}]
[{"$nulls":11},{"$f":"L47+O47+G47","v":2303.1}]
[null,"退款"]
[null,"销售价","服务项目","服务次数","服务成本","服务成本合计","调度费",null,"平台佣金","结算方式",null,"站长利润","结算方式",null,"销售提成","结算方式",null,"实际服务次数","退款金额"]
[null,18999,"5A年卡",104,108,{"$f":"E58*D58","v":11232},{"$f":"E58*10%*D58","v":1123.2},null,{"$f":"B58*10%","v":1899.9},{"$f":"I58/D58","v":18.2682692307692},null,{"$f":"B58-F65-G65-I58-O58","v":468},{"$f":"L58/D58","v":4.5},null,{"$f":"B58*10%","v":1899.9},{"$f":"O58/D58","v":18.2682692307692},null,10,{"$f":"R58*199","v":1990}]
[null,null,"赠送保洁",20,108,2160,216,{"$nulls":10},1,{"$f":"R59*699","v":699}]
[null,null,"厨房深度",0,268,0,0,{"$nulls":10},1,{"$f":"R60*299","v":299}]
[null,null,"浴室深度",0,160,0,0,{"$nulls":10},1,{"$f":"R61*299","v":299}]
[null,null,"擦玻璃",0,{"$nulls":13},0]
[null,null,"油烟机",0,{"$nulls":13},0]
[{"$nulls":17},"退款合计",{"$f":"SUM(S58:S63)","v":3287},null,{"$f":"B58-S64","v":15712}]
[{"$nulls":5},{"$f":"SUM(F58:F61)","v":13392},{"$f":"SUM(G58:G61)","v":1339.2}]
[{"$nulls":11},{"$f":"L58+O58+G58","v":3491.1}]

{"sheet":"Sheet3","index":2,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[[5,7,5,8],[5,10,5,11],[19,10,19,13]]}
[]
[]
[]
[]
[]
[null,"服务产品","单价","成交量","销售额","单次成本","服务成本\n总金额","平台管理佣金",null,null,"招聘员工收益",null,null,"站长净收益"]
[null,"单次卡",199,30,{"$f":"D7*C7","v":5970},108,{"$f":"F7*D7","v":3240},0.1,{"$f":"H7*E7","v":597},null,{"$f":"F7*10%","v":10.8},{"$f":"K7*D7","v":324},null,{"$f":"E7-G7-I7-L7","v":1809}]
[null,"单次体验卡",139,300,41700,{"$f":"F7","v":108},32400,{"$f":"H7","v":0.1},4170,null,10.8,3240,null,{"$f":"E8-G8-I8-L8","v":1890}]
[null,"3A年卡",5199,4,20796,{"$f":"F7","v":108},{"$f":"F9*D9*26","v":11232},{"$f":"H7","v":0.1},2079.6,null,10.8,{"$f":"K9*D9*32","v":1382.4},null,6102]
[null,"4A年卡",9999,2,19998,108,{"$f":"F10*D10*52","v":11232},{"$f":"H9","v":0.1},1999.8,null,10.8,{"$f":"K10*D10*68","v":1468.8},null,5297.4]
[null,"5A年卡",18999,1,18999,108,{"$f":"F11*D11*104","v":11232},0.1,1899.9,null,10.8,{"$f":"K11*D11*134","v":1447.2},null,4419.9]
[null,"厨房深度",699,2,1398,{"$f":"F11+F13","v":268},536,0.1,139.8,null,26.8,53.6,null,668.6]
[null,"浴室深度",299,2,598,160,320,0.1,59.8,null,16,32,null,186.2]
[null,"擦玻璃",299,10,2990,{"$f":"F13","v":160},1600,0.1,299,null,16,160,null,931]
[null,"家电清洗",299,10,2990,{"$f":"F14","v":160},1600,0.1,299,null,16,160,null,931]
[null,"空调",60,100,{"$f":"C16*D16","v":6000},30,3000,0.1,600,null,3,300,null,2100]
[null,"油烟机",159,50,{"$f":"C17*D17","v":7950},90,4500,0.1,795,null,9,450,null,2205]
[null,null,null,{"$f":"SUM(D7:D15)","v":361},{"$f":"SUM(E7:E15)","v":115439},{"$nulls":6},{"$f":"SUM(L7:L17)","v":9018},null,{"$f":"SUM(N7:N17)","v":26540.1}]
[]
[{"$nulls":10},"9018 + 26540.1 = 35621.1"]