{
  "pipeline": "financial-model-recompute",
  "template": "fin_model.xlsx",
  "monthly_inputs": [
    "aug.csv",
    "sep.csv",
    "oct.csv"
  ],
  "output": "fin_model_updated.xlsx",
  "summary_before": {
    "累计营收 (Summary!B4)": "4275920",
    "累计毛利 (Summary!B5)": "2480033.6",
    "累计税后利润 (Summary!B6)": "1453812.8",
    "平均月净订单 (Summary!B7)": "1214.75",
    "净利率 (Summary!B8)": "0.34"
  },
  "summary_after": {
    "累计营收 (Summary!B4)": "8175200",
    "累计毛利 (Summary!B5)": "4741616",
    "累计税后利润 (Summary!B6)": "2779568",
    "平均月净订单 (Summary!B7)": "1327.14285714286",
    "净利率 (Summary!B8)": "0.34"
  },
  "changed_cells": [
    {
      "cell": "Summary!B4",
      "before": "4275920",
      "after": "8175200",
      "formula": "SUM(Derived!C2:C8)"
    },
    {
      "cell": "Summary!B5",
      "before": "2480033.6",
      "after": "4741616",
      "formula": "SUM(Derived!D2:D8)"
    },
    {
      "cell": "Summary!B6",
      "before": "1453812.8",
      "after": "2779568",
      "formula": "SUM(Derived!F2:F8)"
    },
    {
      "cell": "Summary!B7",
      "before": "1214.75",
      "after": "1327.14285714286",
      "formula": "AVERAGE(Derived!B2:B8)"
    },
    {
      "cell": "Derived!A6",
      "before": null,
      "after": "2026-08",
      "formula": "Raw!A6"
    },
    {
      "cell": "Derived!A7",
      "before": null,
      "after": "2026-09",
      "formula": "Raw!A7"
    },
    {
      "cell": "Derived!A8",
      "before": null,
      "after": "2026-10",
      "formula": "Raw!A8"
    },
    {
      "cell": "Derived!B6",
      "before": null,
      "after": "1408",
      "formula": "Raw!B6-Raw!C6"
    },
    {
      "cell": "Derived!B7",
      "before": null,
      "after": "1471",
      "formula": "Raw!B7-Raw!C7"
    },
    {
      "cell": "Derived!B8",
      "before": null,
      "after": "1552",
      "formula": "Raw!B8-Raw!C8"
    },
    {
      "cell": "Derived!C6",
      "before": null,
      "after": "1239040",
      "formula": "B6*Assumptions!$B$2"
    },
    {
      "cell": "Derived!C7",
      "before": null,
      "after": "1294480",
      "formula": "B7*Assumptions!$B$2"
    },
    {
      "cell": "Derived!C8",
      "before": null,
      "after": "1365760",
      "formula": "B8*Assumptions!$B$2"
    },
    {
      "cell": "Derived!D6",
      "before": null,
      "after": "718643.2",
      "formula": "C6*(1-Assumptions!$B$3)"
    },
    {
      "cell": "Derived!D7",
      "before": null,
      "after": "750798.4",
      "formula": "C7*(1-Assumptions!$B$3)"
    },
    {
      "cell": "Derived!D8",
      "before": null,
      "after": "792140.8",
      "formula": "C8*(1-Assumptions!$B$3)"
    },
    {
      "cell": "Derived!E6",
      "before": null,
      "after": "223027.2",
      "formula": "C6*Assumptions!$B$4"
    },
    {
      "cell": "Derived!E7",
      "before": null,
      "after": "233006.4",
      "formula": "C7*Assumptions!$B$4"
    },
    {
      "cell": "Derived!E8",
      "before": null,
      "after": "245836.8",
      "formula": "C8*Assumptions!$B$4"
    },
    {
      "cell": "Derived!F6",
      "before": null,
      "after": "421273.6",
      "formula": "(D6-E6)*(1-Assumptions!$B$5)"
    },
    {
      "cell": "Derived!F7",
      "before": null,
      "after": "440123.2",
      "formula": "(D7-E7)*(1-Assumptions!$B$5)"
    },
    {
      "cell": "Derived!F8",
      "before": null,
      "after": "464358.4",
      "formula": "(D8-E8)*(1-Assumptions!$B$5)"
    }
  ],
  "health_check": {
    "formula_errors": 0,
    "note": "no #REF! / #VALUE! / #DIV/0! / circular reference detected"
  }
}