{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":1,"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":"Sheet1","index":0,"n_rows":20,"n_cols":15,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["烛魔","烛魔羽毛","烛魔黑麟","仙丹","月石","灵丹","灵石","红色烛魔黑麟","烛魔魂","升级费","会员/门派","合计","分层合计","高级武魂神物","破天武魂神物"]
["成本",{"$nulls":10},900,{"$f":"L2","v":900}]
["单价",12,8,0.15,1.5,0.06,0.06,120,45,null,0.75,null,null,500,1500]
[2,25,2,20,20,40,40,null,null,100,{"$f":"J4*K3","v":75},{"$f":"B4*B3+C4*C3+D4*D3+E4*E3+F4*F3+G4*G3+H4*H3+I4*I3+K4","v":428.8},{"$f":"L2+L4","v":1328.8},2]
[3,50,2,30,30,60,60,null,null,100,{"$f":"J5*K3","v":75},{"$f":"B5*B3+C5*C3+D5*D3+E5*E3+F5*F3+G5*G3+H5*H3+I5*I3+K5","v":747.7},{"$f":"M4+L5","v":2076.5},4]
[4,60,3,40,40,80,80,null,null,100,{"$f":"J6*K3","v":75},{"$f":"B6*B3+C6*C3+D6*D3+E6*E3+F6*F3+G6*G3+H6*H3+I6*I3+K6","v":894.6},{"$f":"M5+L6","v":2971.1},6]
[5,70,3,55,55,110,110,null,null,100,{"$f":"J7*K3","v":75},{"$f":"B7*B3+C7*C3+D7*D3+E7*E3+F7*F3+G7*G3+H7*H3+I7*I3+K7","v":1042.95},4014.05,18]
[6,75,6,70,70,140,140,null,null,100,{"$f":"J8*K3","v":75},{"$f":"B8*B3+C8*C3+D8*D3+E8*E3+F8*F3+G8*G3+H8*H3+I8*I3+K8","v":1155.3},5169.35,22]
[7,90,7,80,80,160,160,null,null,150,{"$f":"J9*K3","v":112.5},{"$f":"B9*B3+C9*C3+D9*D3+E9*E3+F9*F3+G9*G3+H9*H3+I9*I3+K9","v":1399.7},6569.05,24]
[8,120,8,90,90,180,180,null,null,150,{"$f":"J10*K3","v":112.5},{"$f":"B10*B3+C10*C3+D10*D3+E10*E3+F10*F3+G10*G3+H10*H3+I10*I3+K10","v":1786.6},8355.65,35]
[9,120,9,50,50,100,100,4,null,150,{"$f":"J11*K3","v":112.5},{"$f":"B11*B3+C11*C3+D11*D3+E11*E3+F11*F3+G11*G3+H11*H3+I11*I3+K11","v":2199},10554.65,null,20]
[10,120,12,50,50,100,100,4,null,150,{"$f":"J12*K3","v":112.5},{"$f":"B12*B3+C12*C3+D12*D3+E12*E3+F12*F3+G12*G3+H12*H3+I12*I3+K12","v":2223},12777.65,null,20]
[11,120,12,50,50,100,100,4,null,150,{"$f":"J13*K3","v":112.5},{"$f":"B13*B3+C13*C3+D13*D3+E13*E3+F13*F3+G13*G3+H13*H3+I13*I3+K13","v":2223},15000.65,null,30]
[12,120,15,50,50,100,100,4,null,150,{"$f":"J14*K3","v":112.5},{"$f":"B14*B3+C14*C3+D14*D3+E14*E3+F14*F3+G14*G3+H14*H3+I14*I3+K14","v":2247},17247.65,null,40]
[13,120,null,50,50,100,100,4,4,300,{"$f":"J15*K3","v":225},{"$f":"B15*B3+C15*C3+D15*D3+E15*E3+F15*F3+G15*G3+H15*H3+I15*I3+K15","v":2419.5},19667.15,null,100]
[14,120,null,50,50,100,100,4,8,300,{"$f":"J16*K3","v":225},{"$f":"B16*B3+C16*C3+D16*D3+E16*E3+F16*F3+G16*G3+H16*H3+I16*I3+K16","v":2599.5},22266.65,null,150]
[15,120,null,50,50,100,100,4,12,300,{"$f":"J17*K3","v":225},{"$f":"B17*B3+C17*C3+D17*D3+E17*E3+F17*F3+G17*G3+H17*H3+I17*I3+K17","v":2779.5},25046.15,null,200]
["数目",{"$f":"SUM(B4:B17)","v":1330},{"$f":"SUM(C4:C17)","v":79},735,735,1470,1470,28,24,"成本",null,{"$f":"SUM(L4:L17)+L2","v":25046.15},null,{"$f":"SUM(N4:N17)","v":111},{"$f":"SUM(O11:O17)","v":560}]
["小计",{"$f":"B18*B3","v":15960},{"$f":"C18*C3","v":632},110.25,1102.5,88.2,88.2,3360,1080,900,{"$f":"SUM(K4:K17)","v":1725},null,null,{"$f":"N18*N3","v":55500},{"$f":"O18*O3","v":840000}]
["百分比",{"$f":"B19/L18","v":0.637223685077347},{"$f":"C19/L18","v":0.025233419108326},{"$f":"D19/L18","v":0.00440187414033694},{"$f":"E19/L18","v":0.0440187414033694},{"$f":"F19/L18","v":0.00352149931226955},{"$f":"G19/L18","v":0.00352149931226955},{"$f":"H19/L18","v":0.134152354753126},{"$f":"I19/L18","v":0.0431203997420761},{"$f":"J19/L18","v":0.0359336664517301},{"$f":"K19/L18","v":0.0688728606991494}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}