{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":31,"n_cols":12,"rows_kept":31,"merged":[[0,0,0,11],[1,0,8,0],[1,1,8,1],[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2]]}
["“汇融菜窖”各支行额度分配明细表"]
["序号","支行","蔬菜品类","①白菜","②土豆","③大葱","④沙窝萝卜","⑤包尖白菜","⑥红薯粉条","⑦红薯","⑧泥坑藕","单数合计"]
[null,null,"购买占比",{"v":0.25,"d":"25%"},{"v":0.25,"d":"25%"},{"v":0.05,"d":"5%"},{"v":0.075,"d":"7.5%"},{"v":0.075,"d":"7.5%"},{"v":0.075,"d":"7.5%"},{"v":0.15,"d":"15%"},{"v":0.075,"d":"7.5%"},{"v":1,"d":"100%"}]
[null,null,"入库价（元/斤）",{"v":0.2,"d":"0.20"},0.85,0.32,{"v":1,"d":"1.00"},{"v":1.3,"d":"1.30"},{"v":7.5,"d":"7.50"},{"v":1.2,"d":"1.20"},{"v":3,"d":"3.00"}]
[null,null,"仓储费（元/斤）",0.15,0.15,0.25,0.15,0.15,{"v":0,"d":"0.00"},0.15,{"v":0,"d":"0.00"}]
[null,null,"损耗",{"v":0.25,"d":"25.00%"},{"v":0.05,"d":"5.00%"},{"v":0.25,"d":"25.00%"},{"v":0.05,"d":"5.00%"},{"v":0.25,"d":"25.00%"},{"v":0,"d":"0.00%"},{"v":0.05,"d":"5.00%"},{"v":0,"d":"0.00%"}]
[null,null,"每份斤数（斤）",{"v":12,"d":"12.00"},4.79,7.39,8.32,15.93,{"v":2,"d":"2.00"},{"v":7,"d":"7.00"},{"v":5,"d":"5.00"}]
[null,null,"出库价（元）",0.42,1.04,0.68,{"v":1.2,"d":"1.20"},1.88,{"v":7.5,"d":"7.50"},1.43,{"v":3,"d":"3.00"}]
[null,null,"每份价值（元）",{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"}]
[1,"营业部",76260,{"$f":"76260*D3/D9","v":3813},3813,{"v":762.6,"d":"763"},{"v":571.95,"d":"572"},{"v":190.65,"d":"191"},{"v":381.3,"d":"381"},{"v":1143.9,"d":"1144"},{"v":381.3,"d":"381"},{"$f":"SUM(D10:K10)","v":{"v":11057.699999999999,"d":"11058"}}]
[2,"振头支行",142560,{"$f":"142560*D3/D9","v":7128},7128,{"v":1425.6,"d":"1426"},{"v":1069.2,"d":"1069"},{"v":356.4,"d":"356"},{"v":712.8,"d":"713"},{"v":2138.4,"d":"2138"},{"v":712.8,"d":"713"},{"$f":"SUM(D11:K11)","v":{"v":20671.2,"d":"20671"}}]
[3,"联盟路支行",114820,{"$f":"114820*D3/D9","v":5741},5741,{"v":1148.2,"d":"1148"},{"v":861.15,"d":"861"},{"v":287.05,"d":"287"},{"v":574.1,"d":"574"},{"v":1722.3,"d":"1722"},{"v":574.1,"d":"574"},{"v":16648.899999999998,"d":"16649"}]
[4,"留营支行",155400,{"$f":"155400*D3/D9","v":7770},7770,1554,{"v":1165.5,"d":"1166"},{"v":388.5,"d":"389"},777,2331,777,22533]
[5,"于底支行",174880,{"$f":"174880*D3/D9","v":8744},8744,{"v":1748.8,"d":"1749"},{"v":1311.6,"d":"1312"},{"v":437.2,"d":"437"},{"v":874.4,"d":"874"},{"v":2623.2,"d":"2623"},{"v":874.4,"d":"874"},{"v":25357.600000000002,"d":"25358"}]
[6,"西三庄支行",153980,{"$f":"153980*D3/D9","v":7699},7699,{"v":1539.8,"d":"1540"},{"v":1154.85,"d":"1155"},{"v":384.95,"d":"385"},{"v":769.9,"d":"770"},{"v":2309.7,"d":"2310"},{"v":769.9,"d":"770"},{"v":22327.100000000002,"d":"22327"}]
[7,"杜北支行",125900,{"$f":"125900*D3/D9","v":6295},6295,1259,{"v":944.25,"d":"944"},{"v":314.75,"d":"315"},{"v":629.5,"d":"630"},{"v":1888.5,"d":"1889"},{"v":629.5,"d":"630"},{"v":18255.5,"d":"18256"}]
[8,"中华大街支行",174460,{"$f":"174460*D3/D9","v":8723},8723,{"v":1744.6,"d":"1745"},{"v":1308.45,"d":"1308"},{"v":436.15,"d":"436"},{"v":872.3,"d":"872"},{"v":2616.9,"d":"2617"},{"v":872.3,"d":"872"},{"v":25296.7,"d":"25297"}]
[9,"桃园支行",158820,{"$f":"158820*D3/D9","v":7941},7941,{"v":1588.2,"d":"1588"},{"v":1191.15,"d":"1191"},{"v":397.05,"d":"397"},{"v":794.1,"d":"794"},{"v":2382.3,"d":"2382"},{"v":794.1,"d":"794"},{"v":23028.899999999998,"d":"23029"}]
[10,"跃进路支行",131720,{"$f":"131720*D3/D9","v":6586},6586,{"v":1317.2,"d":"1317"},{"v":987.9,"d":"988"},{"v":329.3,"d":"329"},{"v":658.6,"d":"659"},{"v":1975.8,"d":"1976"},{"v":658.6,"d":"659"},{"v":19099.399999999998,"d":"19099"}]
[11,"建华大街支行",76840,{"$f":"76840*D3/D9","v":3842},3842,{"v":768.4,"d":"768"},{"v":576.3,"d":"576"},{"v":192.1,"d":"192"},{"v":384.2,"d":"384"},{"v":1152.6,"d":"1153"},{"v":384.2,"d":"384"},{"v":11141.800000000001,"d":"11142"}]
[12,"孙村支行",138580,{"$f":"138580*D3/D9","v":6929},6929,{"v":1385.8,"d":"1386"},{"v":1039.35,"d":"1039"},{"v":346.45,"d":"346"},{"v":692.9,"d":"693"},{"v":2078.7,"d":"2079"},{"v":692.9,"d":"693"},{"v":20094.100000000002,"d":"20094"}]
[13,"谈固北大街支行",94860,{"$f":"94860*D3/D9","v":4743},4743,{"v":948.6,"d":"949"},{"v":711.45,"d":"711"},{"v":237.15,"d":"237"},{"v":474.3,"d":"474"},{"v":1422.9,"d":"1423"},{"v":474.3,"d":"474"},{"v":13754.699999999999,"d":"13755"}]
[14,"维明街支行",88820,{"$f":"88820*D3/D9","v":4441},4441,{"v":888.2,"d":"888"},{"v":666.15,"d":"666"},{"v":222.05,"d":"222"},{"v":444.1,"d":"444"},{"v":1332.3,"d":"1332"},{"v":444.1,"d":"444"},{"v":12878.9,"d":"12879"}]
[15,"槐安东路分理处",43880,{"$f":"43880*D3/D9","v":2194},2194,{"v":438.8,"d":"439"},{"v":329.1,"d":"329"},{"v":109.7,"d":"110"},{"v":219.4,"d":"219"},{"v":658.2,"d":"658"},{"v":219.4,"d":"219"},{"v":6362.599999999999,"d":"6363"}]
[16,"金马分理处",34520,{"$f":"34520*D3/D9","v":1726},1726,{"v":345.2,"d":"345"},{"v":258.9,"d":"259"},{"v":86.3,"d":"86"},{"v":172.6,"d":"173"},{"v":517.8,"d":"518"},{"v":172.6,"d":"173"},{"v":5005.400000000001,"d":"5005"}]
[17,"广安大街分理处",36260,{"$f":"36260*D3/D9","v":1813},1813,{"v":362.6,"d":"363"},{"v":271.95,"d":"272"},{"v":90.65,"d":"91"},{"v":181.3,"d":"181"},{"v":543.9,"d":"544"},{"v":181.3,"d":"181"},{"v":5257.7,"d":"5258"}]
[18,"裕西分理处",77440,{"$f":"77440*D3/D9","v":3872},3872,{"v":774.4,"d":"774"},{"v":580.8,"d":"581"},{"v":193.6,"d":"194"},{"v":387.2,"d":"387"},{"v":1161.6,"d":"1162"},{"v":387.2,"d":"387"},{"v":11228.800000000001,"d":"11229"}]
["单数总计",null,null,{"$f":"SUM(D10:D27)","v":100000},100000,20000,15000,5000,10000,30000,10000,"290000单"]
["斤数合计",null,null,"1600000斤","503778斤","197044斤","131291斤","106195斤","20000斤","223464斤","50000斤"]
["吨数合计",null,null,"800吨","251.89吨","98.52吨","65.65吨","53吨","10吨","111.73吨","25吨"]
["分配金额",null,null,{"$f":"2000000*D3","v":500000},{"$f":"2000000*E3","v":500000},100000,150000,150000,150000,300000,150000]