微信小游戏策划文档

<?xml version="1.0" encoding="UTF-8" standalone="yes"?> <worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac xr xr2 xr3" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac" xmlns:xr="http://schemas.microsoft.com/office/spreadsheetml/2014/revision" xmlns:xr2="http://schemas.microsoft.com/office/spreadsheetml/2015/revision2" xmlns:xr3="http://schemas.microsoft.com/office/spreadsheetml/2016/revision3" xr:uid="{595D0179-91A6-4D8D-BC1C-1ECC5188247D}"><dimension ref="H10:V273"/><sheetViews><sheetView tabSelected="1" topLeftCell="C25" workbookViewId="0"><selection activeCell="U38" sqref="U38"/></sheetView></sheetViews><sheetFormatPr defaultRowHeight="13.8" x14ac:dyDescent="0.25"/><cols><col min="9" max="9" width="10.88671875" customWidth="1"/><col min="14" max="14" width="9.44140625" customWidth="1"/><col min="16" max="16" width="11.44140625" customWidth="1"/><col min="19" max="19" width="10.5546875" customWidth="1"/><col min="20" max="20" width="10.6640625" customWidth="1"/></cols><sheetData><row r="10" spans="9:10" x14ac:dyDescent="0.25"><c r="I10" s="4" t="s"><v>20</v></c></row><row r="12" spans="9:10" x14ac:dyDescent="0.25"><c r="I12" t="s"><v>21</v></c></row><row r="14" spans="9:10" x14ac:dyDescent="0.25"><c r="I14" s="3" t="s"><v>4</v></c><c r="J14" t="s"><v>61</v></c></row><row r="15" spans="9:10" x14ac:dyDescent="0.25"><c r="I15" s="3" t="s"><v>22</v></c><c r="J15" t="s"><v>62</v></c></row><row r="18" spans="9:20" x14ac:dyDescent="0.25"><c r="I18" s="3" t="s"><v>24</v></c></row><row r="19" spans="9:20" x14ac:dyDescent="0.25"><c r="I19" t="s"><v>26</v></c></row><row r="20" spans="9:20" x14ac:dyDescent="0.25"><c r="I20" t="s"><v>48</v></c></row><row r="21" spans="9:20" x14ac:dyDescent="0.25"><c r="I21" t="s"><v>25</v></c></row><row r="22" spans="9:20" x14ac:dyDescent="0.25"><c r="I22" t="s"><v>46</v></c></row><row r="23" spans="9:20" x14ac:dyDescent="0.25"><c r="I23" t="s"><v>90</v></c></row><row r="25" spans="9:20" x14ac:dyDescent="0.25"><c r="J25" s="2"/></row><row r="26" spans="9:20" x14ac:dyDescent="0.25"><c r="I26" s="3" t="s"><v>23</v></c><c r="J26" s="3" t="s"><v>49</v></c><c r="K26" s="3" t="s"><v>49</v></c><c r="L26" s="3" t="s"><v>49</v></c><c r="M26" s="3" t="s"><v>49</v></c><c r="P26" t="s"><v>27</v></c><c r="Q26" t="s"><v>28</v></c><c r="R26" t="s"><v>29</v></c><c r="S26" t="s"><v>30</v></c><c r="T26" t="s"><v>31</v></c></row><row r="27" spans="9:20" x14ac:dyDescent="0.25"><c r="I27" t="s"><v>39</v></c><c r="J27"><v>1</v></c><c r="K27"><v>2</v></c><c r="L27"><v>3</v></c><c r="M27"><v>4</v></c><c r="Q27"><v>60000</v></c><c r="R27"><v>4000</v></c><c r="S27"><v>2000</v></c><c r="T27"><v>1000</v></c></row><row r="28" spans="9:20" x14ac:dyDescent="0.25"><c r="I28" t="s"><v>40</v></c><c r="J28"><v>5</v></c><c r="K28"><v>6</v></c><c r="L28"><v>7</v></c><c r="M28"><v>8</v></c><c r="Q28"><f>Q27/SUM($Q$27:$T$27)</f><v>0.89552238805970152</v></c><c r="R28"><f t="shared" ref="R28:T28" si="0">R27/SUM($Q$27:$T$27)</f><v>5.9701492537313432E-2</v></c><c r="S28"><f t="shared" si="0"/><v>2.9850746268656716E-2</v></c><c r="T28"><f t="shared" si="0"/><v>1.4925373134328358E-2</v></c></row><row r="29" spans="9:20" x14ac:dyDescent="0.25"><c r="I29" t="s"><v>41</v></c><c r="J29"><v>9</v></c><c r="K29"><v>10</v></c><c r="L29"><v>11</v></c><c r="M29"><v>12</v></c></row><row r="30" spans="9:20" x14ac:dyDescent="0.25"><c r="I30" t="s"><v>42</v></c><c r="J30"><v>13</v></c><c r="K30"><v>14</v></c><c r="L30"><v>15</v></c><c r="M30"><v>16</v></c></row><row r="31" spans="9:20" x14ac:dyDescent="0.25"><c r="I31" t="s"><v>43</v></c><c r="J31"><v>17</v></c><c r="K31"><v>18</v></c><c r="L31"><v>19</v></c><c r="M31"><v>20</v></c></row><row r="32" spans="9:20" x14ac:dyDescent="0.25"><c r="I32" t="s"><v>44</v></c><c r="J32"><v>21</v></c><c r="K32"><v>22</v></c><c r="L32"><v>23</v></c><c r="M32"><v>24</v></c><c r="P32" s="3" t="s"><v>50</v></c></row><row r="33" spans="9:18" x14ac:dyDescent="0.25"><c r="I33" t="s"><v>45</v></c><c r="J33"><v>25</v></c><c r="K33"><v>26</v></c><c r="L33"><v>27</v></c><c r="M33"><v>28</v></c><c r="P33" s="3" t="s"><v>51</v></c><c r="Q33" t="s"><v>57</v></c></row><row r="34" spans="9:18" x14ac:dyDescent="0.25"><c r="P34" s="3" t="s"><v>52</v></c><c r="Q34" t="s"><v>56</v></c></row><row r="35" spans="9:18" x14ac:dyDescent="0.25"><c r="P35" s="3" t="s"><v>53</v></c><c r="Q35" t="s"><v>55</v></c></row><row r="36" spans="9:18" x14ac:dyDescent="0.25"><c r="I36" t="s"><v>98</v></c><c r="J36" t="s"><v>97</v></c><c r="P36" s="3" t="s"><v>54</v></c><c r="Q36" t="s"><v>58</v></c></row><row r="37" spans="9:18" x14ac:dyDescent="0.25"><c r="I37" t="s"><v>98</v></c><c r="J37" t="s"><v>99</v></c></row><row r="38" spans="9:18" x14ac:dyDescent="0.25"><c r="I38" t="s"><v>98</v></c><c r="J38" t="s"><v>100</v></c></row><row r="41" spans="9:18" x14ac:dyDescent="0.25"><c r="K41" s="2"><v>0.5</v></c><c r="L41" s="2"><v>1</v></c><c r="M41" s="2"><v>2</v></c><c r="Q41" t="s"><v>32</v></c><c r="R41" t="s"><v>35</v></c></row><row r="42" spans="9:18" x14ac:dyDescent="0.25"><c r="I42" t="s"><v>32</v></c><c r="J42" t="s"><v>33</v></c><c r="K42" t="s"><v>36</v></c><c r="L42" t="s"><v>37</v></c><c r="M42" t="s"><v>38</v></c><c r="N42" t="s"><v>47</v></c><c r="Q42"><v>1</v></c><c r="R42"><v>144</v></c></row><row r="43" spans="9:18" x14ac:dyDescent="0.25"><c r="I43"><v>1</v></c><c r="J43"><f>INT(R42/5)</f><v>28</v></c><c r="K43"><f>INT($J43*(1+K$41))</f><v>42</v></c><c r="L43"><f t="shared" ref="L43:M58" si="1">INT($J43*(1+L$41))</f><v>56</v></c><c r="M43"><f t="shared" si="1"/><v>84</v></c><c r="N43"><v>10</v></c><c r="Q43"><v>2</v></c><c r="R43"><v>180</v></c></row><row r="44" spans="9:18" x14ac:dyDescent="0.25"><c r="I44"><v>2</v></c><c r="J44"><f>INT(R43/5)</f><v>36</v></c><c r="K44"><f t="shared" ref="K44:M70" si="2">INT($J44*(1+K$41))</f><v>54</v></c><c r="L44"><f t="shared" si="1"/><v>72</v></c><c r="M44"><f t="shared" si="1"/><v>108</v></c><c r="N44"><v>10</v></c><c r="Q44"><v>3</v></c><c r="R44"><v>214</v></c></row><row r="45" spans="9:18" x14ac:dyDescent="0.25"><c r="I45"><v>3</v></c><c r="J45"><f>INT(R44/5)</f><v>42</v></c><c r="K45"><f t="shared" si="2"/><v>63</v></c><c r="L45"><f t="shared" si="1"/><v>84</v></c><c r="M45"><f t="shared" si="1"/><v>126</v></c><c r="N45"><v>10</v></c><c r="Q45"><v>4</v></c><c r="R45"><v>288</v></c></row><row r="46" spans="9:18" x14ac:dyDescent="0.25"><c r="I46"><v>4</v></c><c r="J46"><f>INT(R45/5)</f><v>57</v></c><c r="K46"><f t="shared" si="2"/><v>85</v></c><c r="L46"><f t="shared" si="1"/><v>114</v></c><c r="M46"><f t="shared" si="1"/><v>171</v></c><c r="N46"><v>20</v></c><c r="Q46"><v>5</v></c><c r="R46"><v>360</v></c></row><row r="47" spans="9:18" x14ac:dyDescent="0.25"><c r="I47"><v>5</v></c><c r="J47"><f>INT(R46/5)</f><v>72</v></c><c r="K47"><f t="shared" si="2"/><v>108</v></c><c r="L47"><f t="shared" si="1"/><v>144</v></c><c r="M47"><f t="shared" si="1"/><v>216</v></c><c r="N47"><v>20</v></c><c r="Q47"><v>6</v></c><c r="R47"><v>430</v></c></row><row r="48" spans="9:18" x14ac:dyDescent="0.25"><c r="I48"><v>6</v></c><c r="J48"><f>INT(R47/5)</f><v>86</v></c><c r="K48"><f t="shared" si="2"/><v>129</v></c><c r="L48"><f t="shared" si="1"/><v>172</v></c><c r="M48"><f t="shared" si="1"/><v>258</v></c><c r="N48"><v>20</v></c><c r="Q48"><v>7</v></c><c r="R48"><v>468</v></c></row><row r="49" spans="9:18" x14ac:dyDescent="0.25"><c r="I49"><v>7</v></c><c r="J49"><f>INT(R48/5)</f><v>93</v></c><c r="K49"><f t="shared" si="2"/><v>139</v></c><c r="L49"><f t="shared" si="1"/><v>186</v></c><c r="M49"><f t="shared" si="1"/><v>279</v></c><c r="N49"><v>20</v></c><c r="Q49"><v>8</v></c><c r="R49"><v>504</v></c></row><row r="50" spans="9:18" x14ac:dyDescent="0.25"><c r="I50"><v>8</v></c><c r="J50"><f>INT(R49/5)</f><v>100</v></c><c r="K50"><f t="s