{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[[61,0,61,16],[1,0,4,0],[5,0,16,0],[17,0,24,0],[25,0,26,0],[27,0,28,0],[29,0,40,0],[41,0,52,0],[53,0,58,0],[1,1,2,1],[3,1,4,1],[5,1,6,1],[7,1,8,1],[9,1,10,1],[11,1,12,1],[13,1,14,1],[15,1,16,1],[17,1,18,1],[19,1,20,1],[21,1,22,1],[23,1,24,1],[25,1,26,1],[39,1,40,1],[41,1,42,1],[43,1,44,1],[47,1,48,1],[50,1,51,1],[53,1,54,1],[55,1,56,1],[57,1,58,1],[1,2,2,2],[3,2,4,2],[5,2,6,2],[7,2,8,2],[9,2,10,2],[11,2,12,2],[13,2,14,2],[15,2,16,2],[17,2,18,2],[19,2,20,2],[21,2,22,2],[23,2,24,2],[25,2,26,2],[39,2,40,2],[41,2,42,2],[43,2,44,2],[47,2,48,2],[50,2,51,2],[53,2,54,2],[55,2,56,2],[57,2,58,2],[1,3,2,3],[3,3,4,3],[5,3,6,3],[7,3,8,3],[9,3,10,3],[11,3,12,3],[13,3,14,3],[15,3,16,3],[17,3,18,3],[19,3,20,3],[21,3,22,3],[23,3,24,3],[25,3,26,3],[39,3,40,3],[41,3,42,3],[43,3,44,3],[47,3,48,3],[50,3,51,3],[53,3,54,3],[55,3,56,3],[57,3,58,3],[1,4,2,4],[3,4,4,4],[5,4,6,4],[7,4,8,4],[9,4,10,4],[11,4,12,4],[13,4,14,4],[15,4,16,4],[17,4,18,4],[19,4,20,4],[21,4,22,4],[23,4,24,4],[50,4,51,4],[53,4,54,4],[55,4,56,4],[57,4,58,4],[25,4,26,4],[39,4,40,4],[41,4,42,4],[43,4,44,4],[47,4,48,4]]}
["客户","品种","装港","目的港","吃水","海里数","船名","油耗成本（元）","预计装卸时间","固定成本（月）","单价","第三载毛利","第四载毛利",null,"第五载毛利","第六载毛利","第七载毛利"]
["华贸","纸浆","南沙粮食码头","双水","5000吨船以内",82,"3303、3308",{"$f":"F2/5.5*255*1.8","v":6843.272727272727},"5日",68970,15,{"$f":"1600*K2*3-J2-H2*3","v":-17499.81818181818},{"$f":"1600*K2*4-J2-H2*4","v":-343.0909090909081},null,{"$f":"1600*K2*5-J2-H2*5","v":16813.636363636368},{"$f":"1600*K2*6-J2-H2*6","v":33970.36363636364}]
[{"$nulls":5},105,3301,{"$f":"F3/5.5*498*1.8","v":17113.090909090908},"5日",111819,15,{"$f":"2500*K3*3-J3-H3*3","v":-50658.272727272721},{"$f":"2500*K3*4-J3-H3*4","v":-30271.363636363632},null,{"$f":"2500*K3*5-J3-H3*5","v":-9884.4545454545441},{"$f":"2500*K3*6-J3-H3*6","v":10502.454545454559}]
[null,"纸浆","高栏","双水","5000吨船以内",40,"3303、3308",3338.181818181818,"4日",68970,12.28,{"$f":"1600*K4*3-J4-H4*3","v":-20040.545454545456},{"$f":"1600*K4*4-J4-H4*4","v":-3730.7272727272721},null,{"$f":"1600*K4*5-J4-H4*5","v":12579.090909090912},{"$f":"1600*K4*6-J4-H4*6","v":28888.909090909092},{"$f":"1600*K4*7-J4-H4*7","v":45198.727272727272}]
[{"$nulls":5},40,3301,6519.272727272727,"4日",111819,12.28,{"$f":"2500*K5*3-J5-H5*3","v":-39276.818181818177},{"$f":"2500*K5*4-J5-H5*4","v":-15096.090909090908},null,{"$f":"2500*K5*5-J5-H5*5","v":9084.636363636364},{"$f":"2500*K5*6-J5-H5*6","v":33265.36363636364},{"$f":"2500*K5*7-J5-H5*7","v":57446.090909090912}]
["泰来","竹浆","广裕、益嘉","理文","2500吨以内",18,"3303、3308",1502.1818181818182,"3日",68970,10.92,{"$f":"1600*K6*3-J6-H6*3","v":-21060.545454545456},{"$f":"1600*K6*4-J6-H6*4","v":-5090.727272727273},null,{"$f":"1600*K6*5-J6-H6*5","v":10879.090909090908},{"$f":"1600*K6*6-J6-H6*6","v":26848.909090909088},{"$f":"1600*K6*7-J6-H6*7","v":42818.727272727272}]
[{"$nulls":5},18,3301,2933.6727272727276,"4日",111819,10.92,{"$f":"2500*K7*3-J7-H7*3","v":-38720.018181818181},{"$f":"2500*K7*4-J7-H7*4","v":-14353.69090909091},null,{"$f":"2500*K7*5-J7-H7*5","v":10012.636363636362},{"$f":"2500*K7*6-J7-H7*6","v":34378.963636363638},{"$f":"2500*K7*7-J7-H7*7","v":58745.290909090909}]
[null,"纸浆","南沙粮食码头","新会亚太","4000吨以内",75,"3303、3308",{"$f":"F8/5.5*255*1.8","v":6259.0909090909099},"4日",68970,15.38,{"$f":"1600*K8*3-J8-H8*3","v":-13923.272727272728},{"$f":"1600*K8*4-J8-H8*4","v":4425.6363636363603},null,{"$f":"1600*K8*5-J8-H8*5","v":22774.545454545449},{"$f":"1600*K8*6-J8-H8*6","v":41123.454545454544},{"$f":"1600*K8*7-J8-H8*7","v":59472.363636363632}]
[{"$nulls":5},100,3301,{"$f":"F9/5.5*498*1.8","v":16298.181818181822},"5日",111819,15.38,{"$f":"2500*K9*3-J9-H9*3","v":-45363.545454545463},{"$f":"2500*K9*4-J9-H9*4","v":-23211.727272727287},null,{"$f":"2500*K9*5-J9-H9*5","v":-1059.9090909091028},{"$f":"2500*K9*6-J9-H9*6","v":21091.909090909074}]
[null,"纸浆","南沙粮食码头","新会","5000吨船以内",82,"3303、3308",6843.272727272727,"5日",68970,15.38,{"$f":"1600*K10*3-J10-H10*3","v":-15675.81818181818},{"$f":"1600*K10*4-J10-H10*4","v":2088.9090909090919},null,{"$f":"1600*K10*5-J10-H10*5","v":19853.636363636368},{"$f":"1600*K10*6-J10-H10*6","v":37618.36363636364}]
[{"$nulls":5},105,3301,17113.090909090908,"5日",111819,15.38,{"$f":"2500*K11*3-J11-H11*3","v":-47808.272727272721},{"$f":"2500*K11*4-J11-H11*4","v":-26471.363636363632},null,{"$f":"2500*K11*5-J11-H11*5","v":-5134.4545454545441},{"$f":"2500*K11*6-J11-H11*6","v":16202.454545454559}]
[null,"纸浆","高栏","云浮","3000吨以内",153,"3303、3308",12768.545454545454,"6日",68970,22.75,{"$f":"1600*K12*3-J12-H12*3","v":1924.3636363636397},{"$f":"1600*K12*4-J12-H12*4","v":25555.818181818184},null,{"$f":"1600*K12*5-J12-H12*5","v":49187.272727272728}]
[{"$nulls":5},153,3301,24936.218181818182,"6日",111819,22.75,{"$f":"2500*K13*3-J13-H13*3","v":-16002.654545454541},{"$f":"2500*K13*4-J13-H13*4","v":15936.127272727274},null,{"$f":"2500*K13*5-J13-H13*5","v":47874.909090909088}]
[null,"纸浆","南沙粮食码头","云浮","3000吨以内",125,"3303、3308",{"$f":"F14/5.5*255*1.8","v":10431.818181818182},"6日",68970,21.75,{"$f":"1600*K14*3-J14-H14*3","v":4134.5454545454559},{"$f":"1600*K14*4-J14-H14*4","v":28502.727272727272},null,{"$f":"1600*K14*5-J14-H14*5","v":52870.909090909088}]
[{"$nulls":5},125,3301,{"$f":"F15/5.5*498*1.8","v":20372.727272727272},"6日",111819,21.75,{"$f":"2500*K15*3-J15-H15*3","v":-9812.1818181818162},{"$f":"2500*K15*4-J15-H15*4","v":24190.090909090912},null,{"$f":"2500*K15*5-J15-H15*5","v":58192.363636363647}]
[null,"纸浆","天马","云浮","3000吨以内",136,"3303、3308",11349.818181818182,"6日",68970,21.84,{"$f":"1600*K16*3-J16-H16*3","v":1812.5454545454559},{"$f":"1600*K16*4-J16-H16*4","v":25406.727272727272},null,{"$f":"1600*K16*5-J16-H16*5","v":49000.909090909088}]
[{"$nulls":5},161,3301,26240.072727272727,"6日",111819,21.84,{"$f":"2500*K17*3-J17-H17*3","v":-26739.218181818185},{"$f":"2500*K17*4-J17-H17*4","v":1620.7090909090912},null,{"$f":"2500*K17*5-J17-H17*5","v":29980.636363636353}]
["港顺","纸浆","珠海高栏","亚太","3000吨以内",30,"3303、3308",2503.6363636363635,"4日",68970,10.92,{"$f":"1600*K18*3-J18-H18*3","v":-24064.909090909088},{"$f":"1600*K18*4-J18-H18*4","v":-9096.545454545454},null,{"$f":"1600*K18*5-J18-H18*5","v":5871.818181818182},{"$f":"1600*K18*6-J18-H18*6","v":20840.18181818182},{"$f":"1600*K18*7-J18-H18*7","v":35808.545454545456}]
[{"$nulls":5},30,3301,4889.454545454545,"4日",111819,10.92,{"$f":"2500*K19*3-J19-H19*3","v":-44587.363636363632},{"$f":"2500*K19*4-J19-H19*4","v":-22176.81818181818},null,{"$f":"2500*K19*5-J19-H19*5","v":233.7272727272757},{"$f":"2500*K19*6-J19-H19*6","v":22644.272727272728},{"$f":"2500*K19*7-J19-H19*7","v":45054.818181818184}]
[null,"纸浆","珠海高栏","东莞理文","2500吨船左右",111,"3303、3308",{"$f":"F20/5.5*255*1.8","v":9263.454545454546},"5日",68970,16.38,{"$f":"1600*K20*3-J20-H20*3","v":-18136.36363636364},{"$f":"1600*K20*4-J20-H20*4","v":-1191.8181818181838},null,{"$f":"1600*K20*5-J20-H20*5","v":15752.727272727272},{"$f":"1600*K20*6-J20-H20*6","v":32697.272727272721}]
[{"$nulls":5},111,3301,{"$f":"F21/5.5*498*1.8","v":18090.981818181823},"5日",111819,16.38,{"$f":"2500*K21*3-J21-H21*3","v":-43241.945454545465},{"$f":"2500*K21*4-J21-H21*4","v":-20382.927272727291},null,{"$f":"2500*K21*5-J21-H21*5","v":2476.0909090908826},{"$f":"2500*K21*6-J21-H21*6","v":25335.109090909071}]
[null,"纸浆","珠海高栏","黄埔广裕","2500吨船左右",115,"3303、3308",9597.2727272727279,"5日",68970,16.38,{"$f":"1600*K22*3-J22-H22*3","v":-19137.818181818184},{"$f":"1600*K22*4-J22-H22*4","v":-2527.0909090909117},null,{"$f":"1600*K22*5-J22-H22*5","v":14083.63636363636},{"$f":"1600*K22*6-J22-H22*6","v":30694.363636363632}]
[{"$nulls":5},115,3301,18742.909090909092,"5日",111819,16.38,{"$f":"2500*K23*3-J23-H23*3","v":-45197.727272727279},{"$f":"2500*K23*4-J23-H23*4","v":-22990.636363636368},null,{"$f":"2500*K23*5-J23-H23*5","v":-783.54545454545587},{"$f":"2500*K23*6-J23-H23*6","v":21423.545454545441}]
[null,"纸浆","新会","东莞理文","2500吨船左右",90,"3303、3308",7510.9090909090919,"5日",68970,16.38,{"$f":"1600*K24*3-J24-H24*3","v":-12878.727272727276},{"$f":"1600*K24*4-J24-H24*4","v":5818.3636363636324},null,{"$f":"1600*K24*5-J24-H24*5","v":24515.454545454544},{"$f":"1600*K24*6-J24-H24*6","v":43212.545454545449}]
[{"$nulls":5},115,3301,18742.909090909092,"5日",111819,16.38,{"$f":"2500*K25*3-J25-H25*3","v":-45197.727272727279},{"$f":"2500*K25*4-J25-H25*4","v":-22990.636363636368},null,{"$f":"2500*K25*5-J25-H25*5","v":-783.54545454545587},{"$f":"2500*K25*6-J25-H25*6","v":21423.545454545441}]
["华糖","原糖","南沙粮食码头","新会双水码头","5000吨船以内",80,"3303、3308",{"$f":"F26/5.5*255*1.8","v":6676.363636363636},"5日",68970,16.29,{"$f":"1600*K26*3-J26-H26*3","v":-10807.090909090908},{"$f":"1600*K26*4-J26-H26*4","v":8580.5454545454559},null,{"$f":"1600*K26*5-J26-H26*5","v":27968.181818181823},{"$f":"1600*K26*6-J26-H26*6","v":47355.818181818184}]
[{"$nulls":5},105,3301,{"$f":"F27/5.5*498*1.8","v":17113.090909090908},"5日",111819,16.29,{"$f":"2500*K27*3-J27-H27*3","v":-40983.272727272721},{"$f":"2500*K27*4-J27-H27*4","v":-17371.363636363632},null,{"$f":"2500*K27*5-J27-H27*5","v":6240.5454545454559},{"$f":"2500*K27*6-J27-H27*6","v":29852.454545454559}]
["东糖","原糖","锚地","东莞东糖","2000吨船以内",33,"3303、3308",{"$f":"F28/5.5*255*1.8","v":2754},"4日",68970,15.15,{"$f":"1600*K28*3-J28-H28*3","v":-4512},{"$f":"1600*K28*4-J28-H28*4","v":16974},null,{"$f":"1600*K28*5-J28-H28*5","v":38460},{"$f":"1600*K28*6-J28-H28*6","v":59946},{"$f":"1600*K28*7-J28-H28*7","v":81432}]
[null,"原糖","新港","东莞东糖","2000吨船以内",12,"3303、3308",1001.4545454545455,"4日",68970,10.6,-21094.363636363636,-5135.818181818182,null,10822.727272727272,26781.272727272728,{"$f":"1600*K29*7-J29-H29*7","v":42739.818181818184}]
["市粮","小麦","新港","穗粮","2000吨船以内",34,"3303、3308",2837.4545454545455,"6日",68970,13.56,-12394.363636363636,6464.181818181818,null,25322.727272727272]
[null,"小麦","东莞","穗粮","2000吨船以内",29,"3303、3308",2420.181818181818,"6日",68970,14.56,-6342.545454545454,14533.272727272728,null,35409.090909090912]
[null,"小麦","深圳","穗粮","2000吨船以内",28,"3303、3308",2336.727272727273,"6日",68970,14.56,-6092.1818181818189,14867.090909090908,null,35826.363636363632]
[null,"小麦","南沙粮食码头","穗粮","2000吨船以内",20,"3303、3308",1669.090909090909,"6日",68970,9.92,-26361.272727272728,-12158.363636363636,null,2044.5454545454559]
[null,"小麦","东莞","海珠库","1500吨以内",11,{"$nulls":4},10.92]
[null,"小麦","新港","海珠库","1500吨以内",7,{"$nulls":4},9.92]
[null,"小麦","深圳","海珠库","1500吨以内",52,{"$nulls":4},10.92]
[null,"小麦","东莞","小塘","2000吨以内",50,"3303、3308",{"$f":"F37/5.5*255*1.8","v":4172.727272727273},"6日",68970,15.47,{"$f":"1600*K37*3-J37-H37*3","v":-7232.1818181818198},{"$f":"1600*K37*4-J37-H37*4","v":13347.090909090908},null,{"$f":"1600*K37*5-J37-H37*5","v":33926.363636363632}]
[null,"小麦","新港","小塘","2000吨以内",52,"3303、3308",4339.636363636364,"6日",68970,15.47,-7732.9090909090919,12679.454545454544,null,33091.818181818177]
[null,"小麦","深圳","小塘","2000吨以内",78,"3303、3308",6509.454545454546,"6日",68970,16.38,-9874.3636363636397,9824.1818181818162,null,29522.727272727272]
[null,"小麦","南沙粮食码头","新港","3000吨以内",27,"3303、3308",2253.272727272727,"6日",68970,11.74,-19377.81818181818,-2847.0909090909081,null,13683.636363636364]
[{"$nulls":5},27,3301,{"$f":"F41/5.5*498*1.8","v":4400.5090909090914},"6日",111819,11.74,{"$f":"2500*K41*3-J41-H41*3","v":-36970.527272727275},{"$f":"2500*K41*4-J41-H41*4","v":-12021.036363636365},null,{"$f":"2500*K41*5-J41-H41*5","v":12928.454545454544}]
["肇福","小麦","黄埔新港","肇庆三榕港","2500吨以内",88,"3303、3308",{"$f":"F42/5.5*255*1.8","v":7344},"6日",68970,17.649999999999999,{"$f":"1600*K42*3-J42-H42*3","v":-6282.0000000000146},{"$f":"1600*K42*4-J42-H42*4","v":14613.999999999985},null,{"$f":"1600*K42*5-J42-H42*5","v":35509.999999999971}]
[{"$nulls":5},88,3301,14342.4,"6日",111819,17.649999999999999,{"$f":"2500*K43*3-J43-H43*3","v":-22471.199999999997},{"$f":"2500*K43*4-J43-H43*4","v":7311.4000000000015},null,{"$f":"2500*K43*5-J43-H43*5","v":37094}]
[null,"小麦","南沙粮食码头","肇庆三榕港","2500吨以内",103,"3303、3308",8595.818181818182,"6日",68970,19.02,{"$f":"1600*K44*3-J44-H44*3","v":-3461.4545454545441},{"$f":"1600*K44*4-J44-H44*4","v":18374.727272727272},null,{"$f":"1600*K44*5-J44-H44*5","v":40210.909090909088}]
[{"$nulls":5},103,3301,16787.127272727274,"6日",111819,19.02,{"$f":"2500*K45*3-J45-H45*3","v":-19530.381818181821},{"$f":"2500*K45*4-J45-H45*4","v":11232.490909090906},null,{"$f":"2500*K45*5-J45-H45*5","v":41995.363636363632}]
[null,"小麦","黄埔新港","肇庆福加德","2000吨以内",83,"3303、3308",6926.727272727273,"5日",68970,17.649999999999999,{"$f":"1600*K46*3-J46-H46*3","v":-5030.1818181818344},{"$f":"1600*K46*4-J46-H46*4","v":16283.090909090894},null,{"$f":"1600*K46*5-J46-H46*5","v":37596.363636363603},{"$f":"1600*K46*6-J46-H46*6","v":58909.636363636331}]
[null,"小麦","南沙粮食码头","肇庆福加德","2000吨以内",98,"3303、3308",8178.545454545454,"5日",68970,18.11,-6577.6363636363603,14219.818181818184,null,35017.272727272728,55814.727272727279]
[null,"小麦","东莞麻涌","肇庆三榕港","2500吨以内",92,"3303、3308",{"$f":"F48/5.5*255*1.8","v":7677.8181818181811},"5日",68970,18.649999999999999,-2483.4545454545587,19678.727272727261,null,41840.909090909066,64003.090909090883]
[{"$nulls":5},92,3301,{"$f":"F49/5.5*498*1.8","v":14994.327272727272},"5日",111819,18.649999999999999,{"$f":"2500*K49*3-J49-H49*3","v":-16926.981818181819},{"$f":"2500*K49*4-J49-H49*4","v":14703.69090909091},null,{"$f":"2500*K49*5-J49-H49*5","v":46334.363636363632},{"$f":"2500*K49*6-J49-H49*6","v":77965.036363636362}]
[null,"小麦"," 东莞麻涌","肇庆福加德","2000吨以内",88,"3303、3308",7344,"5日",68970,18.649999999999999,{"$f":"1600*K50*3-J50-H50*3","v":-1482.0000000000146},{"$f":"1600*K50*4-J50-H50*4","v":21013.999999999985},null,{"$f":"1600*K50*5-J50-H50*5","v":43509.999999999971},{"$f":"1600*K50*6-J50-H50*6","v":66005.999999999971}]
[null,"小麦","深圳","肇庆三榕港","2500吨以内",124,"3303、3308",10348.363636363636,"5日",68970,20.02,-3919.0909090909081,17764.545454545456,null,39448.181818181823,61131.818181818184]
[{"$nulls":5},124,3301,{"$f":"F52/5.5*498*1.8","v":20209.745454545457},"5日",111819,20.02,{"$f":"2500*K52*3-J52-H52*3","v":-22298.236363636373},{"$f":"2500*K52*4-J52-H52*4","v":7542.0181818181736},null,{"$f":"2500*K52*5-J52-H52*5","v":37382.272727272721},{"$f":"2500*K52*6-J52-H52*6","v":67222.527272727253}]
[null,"小麦","深圳","肇庆福加德","2000吨以内",119,"3303、3308",{"$f":"F53/5.5*255*1.8","v":9931.0909090909081},"5日",68970,20.02,{"$f":"1600*K53*3-J53-H53*3","v":-2667.2727272727243},{"$f":"1600*K53*4-J53-H53*4","v":19433.636363636368},null,{"$f":"1600*K53*5-J53-H53*5","v":41534.545454545456},{"$f":"1600*K53*6-J53-H53*6","v":63635.454545454551}]
["广州港船务","纸浆","南沙粮食码头","新会天马","3000吨船以内",82,"3303、3308",{"$f":"F54/5.5*255*1.8","v":6843.272727272727},"4日",68970,19.5,4100.1818181818198,28456.909090909092,null,52813.636363636368,77170.363636363647,{"$f":"1600*K54*7-J54-H54*7","v":101527.09090909091}]
[{"$nulls":5},105,3301,17113.090909090908,"4日",111819,19.5,{"$f":"2500*K55*3-J55-H55*3","v":-16908.272727272721},{"$f":"2500*K55*4-J55-H55*4","v":14728.636363636368},null,{"$f":"2500*K55*5-J55-H55*5","v":46365.545454545456},{"$f":"2500*K55*6-J55-H55*6","v":78002.454545454559},{"$f":"2500*K55*7-J55-H55*7","v":109639.36363636365}]
[null,"纸浆","南沙粮食码头","云浮","3000吨以内",125,"3303、3308",10431.818181818182,"6日",68970,23,{"$f":"1600*K56*3-J56-H56*3","v":10134.545454545456},{"$f":"1600*K56*4-J56-H56*4","v":36502.727272727272},null,{"$f":"1600*K56*5-J56-H56*5","v":62870.909090909088}]
[{"$nulls":5},125,3301,20372.727272727272,"6日",111819,23,{"$f":"2500*K57*3-J57-H57*3","v":-437.1818181818162},{"$f":"2500*K57*4-J57-H57*4","v":36690.090909090912},null,{"$f":"2500*K57*5-J57-H57*5","v":73817.363636363647}]
[null,"粮食","沙角","新港、新沙","4000吨以内",25,"3303、3308",2086.3636363636365,"4日",68970,8.8000000000000007,{"$f":"1600*K58*3-J58-H58*3","v":-32989.090909090904},{"$f":"1600*K58*4-J58-H58*4","v":-20995.454545454537},null,{"$f":"1600*K58*5-J58-H58*5","v":-9001.8181818181674},{"$f":"1600*K58*6-J58-H58*6","v":2991.8181818181947},{"$f":"1600*K58*7-J58-H58*7","v":14985.454545454559}]
[{"$nulls":5},25,3301,{"$f":"F59/5.5*498*1.8","v":4074.5454545454554},"4日",111819,8.8000000000000007,{"$f":"2500*K59*3-J59-H59*3","v":-58042.636363636368},{"$f":"2500*K59*4-J59-H59*4","v":-40117.181818181823},null,{"$f":"2500*K59*5-J59-H59*5","v":-22191.727272727276},{"$f":"2500*K59*6-J59-H59*6","v":-4266.2727272727316},{"$f":"2500*K59*7-J59-H59*7","v":13659.181818181813}]
[]
[]
["3301按每小时5.5海里，每小时油耗88升，油价5.67元/升计算；3303、3308按每小时5.5海里，每小时油耗45升，油价5.67元/升计算"]
[]
[null,null,"成本类别","新通河3301","新通河3303","新通河3308"]
[null,null,"管理成本",5000,3000,3000]
[null,null,"船上人工成本",52000,39000,38000]
[null,null,"折旧成本",38000,14250,15000]
[null,null,"维修备件",13719,8970,8970]
[null,null,"保险",3100,3000,3000]
[null,null,"桥梁险",700,700,700]
[null,null,"合计",{"$f":"SUM(D65:D70)","v":112519},{"$f":"SUM(E65:E70)","v":68920},{"$f":"SUM(F65:F70)","v":68670}]

{"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":[]}