{"text_format":"2","workbook":"xlsx","n_sheets":14,"sheets":["1组","2组","3组","4组","5组","厦门","预算原表","Sheet4","货量统计表-航运部-月度","货量统计表-航运部-年度累计","货量统计表-汽运部-月度","货量统计表-汽运（含新会）","Sheet3","Sheet5"],"not_rendered":{"charts":2,"images":0,"macros":0,"external_links":0,"defined_names":9,"comments":0,"pivot_tables":1},"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":"1组","index":0,"n_rows":25,"n_cols":81,"rows_kept":25,"cut":false,"hidden":true,"merged":[[5,0,5,80]]}
[null,null,"1组","新"]
[null,null,"2组","旧"]
[null,null,"3组"]
[null,null,"4组"]
[null,null,"5组"]
["2016侨益股份有限公司货代事业部到货量统计表"]
["客服组","业务类型","客户","货名","2016预算（集）吨","2016预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
["1组","旧","大连北大荒","高粱",0,100000,0,50633,{"$f":"SUM(G8:H8)","v":50633},0,0,{"$f":"SUM(J8:K8)","v":0},0,0,{"$f":"SUM(M8:N8)","v":0},0,0,{"$f":"SUM(P8:Q8)","v":0},0,0,{"$f":"SUM(S8:T8)","v":0},0,0,{"$f":"SUM(V8:W8)","v":0},0,0,{"$f":"SUM(Y8:Z8)","v":0},0,0,{"$f":"SUM(AB8:AC8)","v":0},0,0,{"$f":"SUM(AE8:AF8)","v":0},0,0,{"$f":"SUM(AH8:AI8)","v":0},0,0,{"$f":"SUM(AK8:AL8)","v":0},0,0,{"$f":"SUM(AN8:AO8)","v":0},0,0,{"$f":"SUM(AQ8:AR8)","v":0},0,0,{"$f":"SUM(AT8:AU8)","v":0},0,0,{"$f":"SUM(AW8:AX8)","v":0},0,0,{"$f":"SUM(AZ8:BA8)","v":0},0,0,{"$f":"SUM(BC8:BD8)","v":0},0,0,{"$f":"SUM(BF8:BG8)","v":0},0,0,{"$f":"SUM(BI8:BJ8)","v":0},0,0,{"$f":"SUM(BL8:BM8)","v":0},0,0,{"$f":"SUM(BO8:BP8)","v":0},0,0,{"$f":"SUM(BR8:BS8)","v":0},0,0,{"$f":"SUM(BU8:BV8)","v":0},0,0,{"$f":"SUM(BX8:BY8)","v":0},{"$f":"J8+P8+V8+AB8+AH8+AN8+AT8+AZ8+BF8+BL8+BR8+BX8","v":0},{"$f":"K8+Q8+W8+AC8+AI8+AO8+AU8+BA8+BG8+BM8+BS8+BY8","v":0},{"$f":"SUM(CA8:CB8)","v":0}]
["1组","旧","广东俊杰","DDGS",0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","广东俊杰","大麦",0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","广东俊杰","高粱",0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","山东鸿进","DDGS",12000,0,3000,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","上海浦耀","DDGS",10000,0,3000,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","上海浦耀","菜籽粕",0,40000,0,0,0,0,0,{"$f":"SUM(J14:K14)","v":0},0,0,{"$f":"SUM(M14:N14)","v":0},0,0,{"$f":"SUM(P14:Q14)","v":0},0,0,{"$f":"SUM(S14:T14)","v":0},0,0,{"$f":"SUM(V14:W14)","v":0},0,0,{"$f":"SUM(Y14:Z14)","v":0},0,0,{"$f":"SUM(AB14:AC14)","v":0},0,0,{"$f":"SUM(AE14:AF14)","v":0},0,0,{"$f":"SUM(AH14:AI14)","v":0},0,0,{"$f":"SUM(AK14:AL14)","v":0},0,0,{"$f":"SUM(AN14:AO14)","v":0},0,0,{"$f":"SUM(AQ14:AR14)","v":0},0,0,{"$f":"SUM(AT14:AU14)","v":0},0,0,{"$f":"SUM(AW14:AX14)","v":0},0,0,{"$f":"SUM(AZ14:BA14)","v":0},0,0,{"$f":"SUM(BC14:BD14)","v":0},0,0,{"$f":"SUM(BF14:BG14)","v":0},0,0,{"$f":"SUM(BI14:BJ14)","v":0},0,0,{"$f":"SUM(BL14:BM14)","v":0},0,0,{"$f":"SUM(BO14:BP14)","v":0},0,0,{"$f":"SUM(BR14:BS14)","v":0},0,0,{"$f":"SUM(BU14:BV14)","v":0},0,0,{"$f":"SUM(BX14:BY14)","v":0},{"$f":"J14+P14+V14+AB14+AH14+AN14+AT14+AZ14+BF14+BL14+BR14+BX14","v":0},{"$f":"K14+Q14+W14+AC14+AI14+AO14+AU14+BA14+BG14+BM14+BS14+BY14","v":0},{"$f":"SUM(CA14:CB14)","v":0}]
["1组","旧","上海浦耀","大豆",36000,0,1000,0,{"$f":"SUM(G15:H15)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","双胞胎","鱼粉",49500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","双胞胎","乳清粉",9800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","新谷","DDGS",20000,0,4000,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","新谷","高粱",0,250000,0,78000,78000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","中国国投","DDGS",5500,0,4000,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","中国国投","鱼粉",15000,0,300,0,{"$f":"SUM(G21,H21)","v":300},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","上海优海","DDGS",0,0,1000,0,{"$f":"SUM(G22:H22)","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","新兴县","苜蓿草",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","安徽安粮","乳清粉",0,0,500,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E8:E24)","v":157800},540000,16800,128633,{"$f":"SUM(I8:I24)","v":145433},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU8:BU24)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"2组","index":1,"n_rows":31,"n_cols":81,"rows_kept":31,"cut":false,"hidden":true,"merged":[[5,0,5,80]]}
[null,null,"1组","新"]
[null,null,"2组","旧"]
[null,null,"3组"]
[null,null,"4组"]
[null,null,"5组"]
["2016侨益股份有限公司货代事业部到货量统计表"]
["2组","业务类型","客户","货名","2016预算（集）吨","2016预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
["2组","旧","中牧股份","DDGS",15000,0,7000,0,{"$f":"SUM(G8:H8)","v":7000},0,0,{"$f":"SUM(J8:K8)","v":0},0,0,{"$f":"SUM(M8:N8)","v":0},0,0,{"$f":"SUM(P8:Q8)","v":0},0,0,{"$f":"SUM(S8:T8)","v":0},0,0,{"$f":"SUM(V8:W8)","v":0},0,0,{"$f":"SUM(Y8:Z8)","v":0},0,0,{"$f":"SUM(AB8:AC8)","v":0},0,0,{"$f":"SUM(AE8:AF8)","v":0},0,0,{"$f":"SUM(AH8:AI8)","v":0},0,0,{"$f":"SUM(AK8:AL8)","v":0},0,0,{"$f":"SUM(AN8:AO8)","v":0},0,0,{"$f":"SUM(AQ8:AR8)","v":0},0,0,{"$f":"SUM(AT8:AU8)","v":0},0,0,{"$f":"SUM(AW8:AX8)","v":0},0,0,{"$f":"SUM(AZ8:BA8)","v":0},0,0,{"$f":"SUM(BC8:BD8)","v":0},0,0,{"$f":"SUM(BF8:BG8)","v":0},0,0,{"$f":"SUM(BI8:BJ8)","v":0},0,0,{"$f":"SUM(BL8:BM8)","v":0},0,0,{"$f":"SUM(BO8:BP8)","v":0},0,0,{"$f":"SUM(BR8:BS8)","v":0},0,0,{"$f":"SUM(BU8:BV8)","v":0},0,0,{"$f":"SUM(BX8:BY8)","v":0},{"$f":"J8+P8+V8+AB8+AH8+AN8+AT8+AZ8+BF8+BL8+BR8+BX8","v":0},{"$f":"K8+Q8+W8+AC8+AI8+AO8+AU8+BA8+BG8+BM8+BS8+BY8","v":0},{"$f":"SUM(CA8:CB8)","v":0}]
["2组","旧","中牧工商","DDGS",15000,0,3000,0,{"$f":"SUM(G9:H9)","v":3000},0,0,{"$f":"SUM(J9:K9)","v":0},0,0,{"$f":"SUM(M9:N9)","v":0},0,0,{"$f":"SUM(P9:Q9)","v":0},0,0,{"$f":"SUM(S9:T9)","v":0},0,0,{"$f":"SUM(V9:W9)","v":0},0,0,{"$f":"SUM(Y9:Z9)","v":0},0,0,{"$f":"SUM(AB9:AC9)","v":0},0,0,{"$f":"SUM(AE9:AF9)","v":0},0,0,{"$f":"SUM(AH9:AI9)","v":0},0,0,{"$f":"SUM(AK9:AL9)","v":0},0,0,{"$f":"SUM(AN9:AO9)","v":0},0,0,{"$f":"SUM(AQ9:AR9)","v":0},0,0,{"$f":"SUM(AT9:AU9)","v":0},0,0,{"$f":"SUM(AW9:AX9)","v":0},0,0,{"$f":"SUM(AZ9:BA9)","v":0},0,0,{"$f":"SUM(BC9:BD9)","v":0},0,0,{"$f":"SUM(BF9:BG9)","v":0},0,0,{"$f":"SUM(BI9:BJ9)","v":0},0,0,{"$f":"SUM(BL9:BM9)","v":0},0,0,{"$f":"SUM(BO9:BP9)","v":0},0,0,{"$f":"SUM(BR9:BS9)","v":0},0,0,{"$f":"SUM(BU9:BV9)","v":0},0,0,{"$f":"SUM(BX9:BY9)","v":0},0,0,{"$f":"SUM(CA9:CB9)","v":0}]
["2组","旧","丰原国贸","DDGS",10000,0,0,0,{"$f":"SUM(G10:H10)","v":0},0,0,{"$f":"SUM(J10:K10)","v":0},0,0,{"$f":"SUM(M10:N10)","v":0},0,0,{"$f":"SUM(P10:Q10)","v":0},0,0,{"$f":"SUM(S10:T10)","v":0},0,0,{"$f":"SUM(V10:W10)","v":0},0,0,{"$f":"SUM(Y10:Z10)","v":0},0,0,{"$f":"SUM(AB10:AC10)","v":0},0,0,{"$f":"SUM(AE10:AF10)","v":0},0,0,{"$f":"SUM(AH10:AI10)","v":0},0,0,{"$f":"SUM(AK10:AL10)","v":0},0,0,{"$f":"SUM(AN10:AO10)","v":0},0,0,{"$f":"SUM(AQ10:AR10)","v":0},0,0,{"$f":"SUM(AT10:AU10)","v":0},0,0,{"$f":"SUM(AW10:AX10)","v":0},0,0,{"$f":"SUM(AZ10:BA10)","v":0},0,0,{"$f":"SUM(BC10:BD10)","v":0},0,0,{"$f":"SUM(BF10:BG10)","v":0},0,0,{"$f":"SUM(BI10:BJ10)","v":0},0,0,{"$f":"SUM(BL10:BM10)","v":0},0,0,{"$f":"SUM(BO10:BP10)","v":0},0,0,{"$f":"SUM(BR10:BS10)","v":0},0,0,{"$f":"SUM(BU10:BV10)","v":0},0,0,{"$f":"SUM(BX10:BY10)","v":0},{"$f":"J10+P10+V10+AB10+AH10+AN10+AT10+AZ10+BF10+BL10+BR10+BX10","v":0},0,{"$f":"SUM(CA10:CB10)","v":0}]
["2组","旧","丰原货运","DDGS",0,0,2000,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","禾瑞康","米糠",120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","禾瑞康","精制淡水鱼油",0,0,85.18,0,85.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","宇腾","铅精矿",50000,150000,2000,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","银星","铅精矿",0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","中金","锌精矿",2000,70000,1100,5000,6100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","株冶","锌精矿",0,0,0,40000,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","华壬","大豆",2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","华壬","大麦",0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","华壬","大米",50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","华壬","高粱",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","华壬","小麦",1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","华壬","玉米",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","正和","大豆",0,0,388.46499999999997,0,388.46499999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","正和","大米",0,0,972,0,972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","肇庆福加德","小麦",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","嘉吉","棕榈油",0,0,200,0,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J27+P27+V27+AB27+AH27+AN27+AT27+AZ27+BF27+BL27+BR27+BX27","v":0},0,0]
["2组","旧","轻出","粗铜",0,0,500,0,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","金禾","小麦粗粉",0,0,21.672000000000001,0,21.672000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","新","国药嘉远","葵花籽原油 ",0,0,132.97999999999999,0,132.97999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E8:E30)","v":265000},610000,17400.296999999999,{"$f":"SUM(H8:H30)","v":45000},62400.296999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT8:BT30)","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"3组","index":2,"n_rows":22,"n_cols":81,"rows_kept":22,"cut":false,"hidden":true,"merged":[[0,0,0,80]]}
["2016侨益股份有限公司货代事业部到货量统计表"]
["客服组","业务类型","客户","货名","2016预算（集）吨","2016预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
["3组","旧","福百盛","DDGS",12500,0,0,0,{"$f":"SUM(G3:H3)","v":0},0,0,{"$f":"SUM(J3:K3)","v":0},0,0,{"$f":"SUM(M3:N3)","v":0},0,0,{"$f":"SUM(P3:Q3)","v":0},0,0,{"$f":"SUM(S3:T3)","v":0},0,0,{"$f":"SUM(V3:W3)","v":0},0,0,{"$f":"SUM(Y3:Z3)","v":0},0,0,{"$f":"SUM(AB3:AC3)","v":0},0,0,{"$f":"SUM(AE3:AF3)","v":0},0,0,{"$f":"SUM(AH3:AI3)","v":0},0,0,{"$f":"SUM(AK3:AL3)","v":0},0,0,{"$f":"SUM(AN3:AO3)","v":0},0,0,{"$f":"SUM(AQ3:AR3)","v":0},0,0,{"$f":"SUM(AT3:AU3)","v":0},0,0,{"$f":"SUM(AW3:AX3)","v":0},0,0,{"$f":"SUM(AZ3:BA3)","v":0},0,0,{"$f":"SUM(BC3:BD3)","v":0},0,0,{"$f":"SUM(BF3:BG3)","v":0},0,0,{"$f":"SUM(BI3:BJ3)","v":0},0,0,{"$f":"SUM(BL3:BM3)","v":0},0,0,{"$f":"SUM(BO3:BP3)","v":0},0,0,{"$f":"SUM(BR3:BS3)","v":0},0,0,{"$f":"SUM(BU3:BV3)","v":0},0,0,{"$f":"SUM(BX3:BY3)","v":0},{"$f":"J3+P3+V3+AB3+AH3+AN3+AT3+AZ3+BF3+BL3+BR3+BX3","v":0},{"$f":"K3+Q3+W3+AC3+AI3+AO3+AU3+BA3+BG3+BM3+BS3+BY3","v":0},{"$f":"SUM(CA3:CB3)","v":0}]
["3组","旧","福百盛","木薯渣颗粒",0,50000,0,6000,{"$f":"SUM(G4:H4)","v":6000},0,0,{"$f":"SUM(J4:K4)","v":0},0,0,{"$f":"SUM(M4:N4)","v":0},0,0,{"$f":"SUM(P4:Q4)","v":0},0,0,{"$f":"SUM(S4:T4)","v":0},0,0,{"$f":"SUM(V4:W4)","v":0},0,0,{"$f":"SUM(Y4:Z4)","v":0},0,0,{"$f":"SUM(AB4:AC4)","v":0},0,0,{"$f":"SUM(AE4:AF4)","v":0},0,0,{"$f":"SUM(AH4:AI4)","v":0},0,0,{"$f":"SUM(AK4:AL4)","v":0},0,0,{"$f":"SUM(AN4:AO4)","v":0},0,0,{"$f":"SUM(AQ4:AR4)","v":0},0,0,{"$f":"SUM(AT4:AU4)","v":0},0,0,{"$f":"SUM(AW4:AX4)","v":0},0,0,{"$f":"SUM(AZ4:BA4)","v":0},0,0,{"$f":"SUM(BC4:BD4)","v":0},0,0,{"$f":"SUM(BF4:BG4)","v":0},0,0,{"$f":"SUM(BI4:BJ4)","v":0},0,0,{"$f":"SUM(BL4:BM4)","v":0},0,0,{"$f":"SUM(BO4:BP4)","v":0},0,0,{"$f":"SUM(BR4:BS4)","v":0},0,0,{"$f":"SUM(BU4:BV4)","v":0},0,0,{"$f":"SUM(BX4:BY4)","v":0},{"$f":"J4+P4+V4+AB4+AH4+AN4+AT4+AZ4+BF4+BL4+BR4+BX4","v":0},0,{"$f":"SUM(CA4:CB4)","v":0}]
["3组","旧","家乐凯","鱼粉",500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","莱州粮食","小麦",24000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","深圳福加德","DDGS",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","深圳福加德","高粱",50000,100000,0,60900,60900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","深圳福加德","大麦",0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","深圳福加德","紫苜蓿草",0,0,207,0,207,0,0,{"$f":"SUM(J10:K10)","v":0},0,0,{"$f":"SUM(M10:N10)","v":0},0,0,{"$f":"SUM(P10:Q10)","v":0},0,0,{"$f":"SUM(S10:T10)","v":0},0,0,{"$f":"SUM(V10:W10)","v":0},0,0,{"$f":"SUM(Y10:Z10)","v":0},0,0,{"$f":"SUM(AB10:AC10)","v":0},0,0,{"$f":"SUM(AE10:AF10)","v":0},0,0,{"$f":"SUM(AH10:AI10)","v":0},0,0,{"$f":"SUM(AK10:AL10)","v":0},0,0,{"$f":"SUM(AN10:AO10)","v":0},0,0,{"$f":"SUM(AQ10:AR10)","v":0},0,0,{"$f":"SUM(AT10:AU10)","v":0},0,0,{"$f":"SUM(AW10:AX10)","v":0},0,0,{"$f":"SUM(AZ10:BA10)","v":0},0,0,{"$f":"SUM(BC10:BD10)","v":0},0,0,{"$f":"SUM(BF10:BG10)","v":0},0,0,{"$f":"SUM(BI10:BJ10)","v":0},0,0,{"$f":"SUM(BL10:BM10)","v":0},0,0,{"$f":"SUM(BO10:BP10)","v":0},0,0,{"$f":"SUM(BR10:BS10)","v":0},0,0,{"$f":"SUM(BU10:BV10)","v":0},0,0,{"$f":"SUM(BX10:BY10)","v":0},{"$f":"J10+P10+V10+AB10+AH10+AN10+AT10+AZ10+BF10+BL10+BR10+BX10","v":0},{"$f":"K10+Q10+W10+AC10+AI10+AO10+AU10+BA10+BG10+BM10+BS10+BY10","v":0},{"$f":"SUM(CA10:CB10)","v":0}]
["3组","旧","新希望六和","DDGS",15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","湛江嘉冠禾","DDGS",20000,0,4900,0,4900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","植之元","DDGS",40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","植之元","大豆",100000,1500000,2287.8290000000002,130000,132287.829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","植之元","大麦",0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","植之元","高粱",3000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","植之元","玉米",20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","植之元","米糠",20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","东凌贸易","DDGS",0,0,1000,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","厦门明穗","高粱",0,0,0,14332.423000000001,14332.423000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","佛山谷宝","大米",0,0,750,0,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E3:E21)","v":310000},1920000,9144.8289999999997,211232.42300000001,{"$f":"SUM(I3:I21)","v":220377.25200000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU3:BU21)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"4组","index":3,"n_rows":21,"n_cols":81,"rows_kept":21,"cut":false,"hidden":true,"merged":[[5,0,5,80]]}
[null,null,"1组","新"]
[null,null,"2组","旧"]
[null,null,"3组"]
[null,null,"4组"]
[null,null,"5组"]
["2016侨益股份有限公司货代事业部到货量统计表"]
["客服组","业务类型","客户","货名","2016预算（集）吨","2016预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
["4组","旧","东莞顶志","芝麻",5000,0,330,0,{"$f":"SUM(G8:H8)","v":330},0,0,{"$f":"SUM(J8:K8)","v":0},0,0,{"$f":"SUM(M8:N8)","v":0},0,0,{"$f":"SUM(P8:Q8)","v":0},0,0,{"$f":"SUM(S8:T8)","v":0},0,0,{"$f":"SUM(V8:W8)","v":0},0,0,{"$f":"SUM(Y8:Z8)","v":0},0,0,{"$f":"SUM(AB8:AC8)","v":0},0,0,{"$f":"SUM(AE8:AF8)","v":0},0,0,{"$f":"SUM(AH8:AI8)","v":0},0,0,{"$f":"SUM(AK8:AL8)","v":0},0,0,{"$f":"SUM(AN8:AO8)","v":0},0,0,{"$f":"SUM(AQ8:AR8)","v":0},0,0,{"$f":"SUM(AT8:AU8)","v":0},0,0,{"$f":"SUM(AW8:AX8)","v":0},0,0,{"$f":"SUM(AZ8:BA8)","v":0},0,0,{"$f":"SUM(BC8:BD8)","v":0},0,0,{"$f":"SUM(BF8:BG8)","v":0},0,0,{"$f":"SUM(BI8:BJ8)","v":0},0,0,{"$f":"SUM(BL8:BM8)","v":0},0,0,{"$f":"SUM(BO8:BP8)","v":0},0,0,{"$f":"SUM(BR8:BS8)","v":0},0,0,{"$f":"SUM(BU8:BV8)","v":0},0,0,{"$f":"SUM(BX8:BY8)","v":0},{"$f":"J8+P8+V8+AB8+AH8+AN8+AT8+AZ8+BF8+BL8+BR8+BX8","v":0},{"$f":"K8+Q8+W8+AC8+AI8+AO8+AU8+BA8+BG8+BM8+BS8+BY8","v":0},{"$f":"SUM(CA8:CB8)","v":0}]
["4组","旧","东莞顶志","芝麻油",5000,0,0,0,{"$f":"SUM(G9:H9)","v":0},0,0,{"$f":"SUM(J9:K9)","v":0},0,0,{"$f":"SUM(M9:N9)","v":0},0,0,{"$f":"SUM(P9:Q9)","v":0},0,0,{"$f":"SUM(S9:T9)","v":0},0,0,{"$f":"SUM(V9:W9)","v":0},0,0,{"$f":"SUM(Y9:Z9)","v":0},0,0,{"$f":"SUM(AB9:AC9)","v":0},0,0,{"$f":"SUM(AE9:AF9)","v":0},0,0,{"$f":"SUM(AH9:AI9)","v":0},0,0,{"$f":"SUM(AK9:AL9)","v":0},0,0,{"$f":"SUM(AN9:AO9)","v":0},0,0,{"$f":"SUM(AQ9:AR9)","v":0},0,0,{"$f":"SUM(AT9:AU9)","v":0},0,0,{"$f":"SUM(AW9:AX9)","v":0},0,0,{"$f":"SUM(AZ9:BA9)","v":0},0,0,{"$f":"SUM(BC9:BD9)","v":0},0,0,{"$f":"SUM(BF9:BG9)","v":0},0,0,{"$f":"SUM(BI9:BJ9)","v":0},0,0,{"$f":"SUM(BL9:BM9)","v":0},0,0,{"$f":"SUM(BO9:BP9)","v":0},0,0,{"$f":"SUM(BR9:BS9)","v":0},0,0,{"$f":"SUM(BU9:BV9)","v":0},0,0,{"$f":"SUM(BX9:BY9)","v":0},{"$f":"J9+P9+V9+AB9+AH9+AN9+AT9+AZ9+BF9+BL9+BR9+BX9","v":0},{"$f":"K9+Q9+W9+AC9+AI9+AO9+AU9+BA9+BG9+BM9+BS9+BY9","v":0},{"$f":"SUM(CA9:CB9)","v":0}]
["4组","旧","海大","高粱",0,120000,0,0,{"$f":"SUM(G10:H10)","v":0},0,0,{"$f":"SUM(J10:K10)","v":0},0,0,{"$f":"SUM(M10:N10)","v":0},0,0,{"$f":"SUM(P10:Q10)","v":0},0,0,{"$f":"SUM(S10:T10)","v":0},0,0,{"$f":"SUM(V10:W10)","v":0},0,0,{"$f":"SUM(Y10:Z10)","v":0},0,0,{"$f":"SUM(AB10:AC10)","v":0},0,0,{"$f":"SUM(AE10:AF10)","v":0},0,0,{"$f":"SUM(AH10:AI10)","v":0},0,0,{"$f":"SUM(AK10:AL10)","v":0},0,0,{"$f":"SUM(AN10:AO10)","v":0},0,0,{"$f":"SUM(AQ10:AR10)","v":0},0,0,{"$f":"SUM(AT10:AU10)","v":0},0,0,{"$f":"SUM(AW10:AX10)","v":0},0,0,{"$f":"SUM(AZ10:BA10)","v":0},0,0,{"$f":"SUM(BC10:BD10)","v":0},0,0,{"$f":"SUM(BF10:BG10)","v":0},0,0,{"$f":"SUM(BI10:BJ10)","v":0},0,0,{"$f":"SUM(BL10:BM10)","v":0},0,0,{"$f":"SUM(BO10:BP10)","v":0},0,0,{"$f":"SUM(BR10:BS10)","v":0},0,0,{"$f":"SUM(BU10:BV10)","v":0},0,0,{"$f":"SUM(BX10:BY10)","v":0},{"$f":"J10+P10+V10+AB10+AH10+AN10+AT10+AZ10+BF10+BL10+BR10+BX10","v":0},0,{"$f":"SUM(CA10:CB10)","v":0}]
["4组","旧","建发物流集团","铅精矿",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","青岛柏尊","米糠",40000,0,2500,0,2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","森茂发","麦麸",20000,0,220,0,220,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","厦门象屿","高粱",0,0,0,57720,57720,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","成都通威","鱼粉",0,0,150,0,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","厦门百拓","DDGS",0,0,1000,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","恒兴","高粱",0,0,0,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","新","厦门国贸","DDGS",0,0,3000,0,3000,0,0,0,20000,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J18+P18+V18+AB18+AH18+AN18+AT18+AZ18+BF18+BL18+BR18+BX18","v":0},0,0]
["4组","旧","上海维加","DDGS",0,0,52.81,0,52.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","新","恒通资源","DDGS",8000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E8:E20)","v":78000},{"$f":"SUM(F8:F20)","v":120000},{"$f":"SUM(G8:G20)","v":7252.81},62720,69972.81,0,0,0,20000,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS8:BS20)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"5组","index":4,"n_rows":23,"n_cols":81,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[null,null,"1组","新"]
[null,null,"2组","旧"]
[null,null,"3组"]
[null,null,"4组"]
[null,null,"5组"]
["2016侨益股份有限公司货代事业部到货量统计表"]
["客服组","业务类型","客户","货名","2016预算（集）吨","2016预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
["5组","旧","建发农产品","DDGS",2000,0,2000,0,{"$f":"SUM(G8:H8)","v":2000},0,0,{"$f":"SUM(J8:K8)","v":0},0,0,{"$f":"SUM(M8:N8)","v":0},0,0,{"$f":"SUM(P8:Q8)","v":0},0,0,{"$f":"SUM(S8:T8)","v":0},0,0,{"$f":"SUM(V8:W8)","v":0},0,0,{"$f":"SUM(Y8:Z8)","v":0},0,0,{"$f":"SUM(AB8:AC8)","v":0},0,0,{"$f":"SUM(AE8:AF8)","v":0},0,0,{"$f":"SUM(AH8:AI8)","v":0},0,0,{"$f":"SUM(AK8:AL8)","v":0},0,0,{"$f":"SUM(AN8:AO8)","v":0},0,0,{"$f":"SUM(AQ8:AR8)","v":0},0,0,{"$f":"SUM(AT8:AU8)","v":0},0,0,{"$f":"SUM(AW8:AX8)","v":0},0,0,{"$f":"SUM(AZ8:BA8)","v":0},0,0,{"$f":"SUM(BC8:BD8)","v":0},0,0,{"$f":"SUM(BF8:BG8)","v":0},0,0,{"$f":"SUM(BI8:BJ8)","v":0},0,0,{"$f":"SUM(BL8:BM8)","v":0},0,0,{"$f":"SUM(BO8:BP8)","v":0},0,0,{"$f":"SUM(BR8:BS8)","v":0},0,0,{"$f":"SUM(BU8:BV8)","v":0},0,0,{"$f":"SUM(BX8:BY8)","v":0},{"$f":"J8+P8+V8+AB8+AH8+AN8+AT8+AZ8+BF8+BL8+BR8+BX8","v":0},0,{"$f":"SUM(CA8:CB8)","v":0}]
["5组","旧","建发农产品","大豆",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发农产品","大麦",0,66000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发农产品","高粱",0,50000,0,53300,53300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J11+P11+V11+AB11+AH11+AN11+AT11+AZ11+BF11+BL11+BR11+BX11","v":0},0,0]
["5组","新","建发农产品","木薯渣颗粒",0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J12+P12+V12+AB12+AH12+AN12+AT12+AZ12+BF12+BL12+BR12+BX12","v":0},{"$f":"K12+Q12+W12+AC12+AI12+AO12+AU12+BA12+BG12+BM12+BS12+BY12","v":0},0]
["5组","旧","建发物流集团","DDGS",2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发原材料","DDGS",50000,0,43500,0,43500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发原材料","大豆",18000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发原材料","大麦",0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发原材料","高粱",0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","建发原材料","玉米",0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","青岛建发物流","DDGS",2000,0,1561.46,0,1561.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","青岛建发物流","乳清粉",200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J20+P20+V20+AB20+AH20+AN20+AT20+AZ20+BF20+BL20+BR20+BX20","v":0},0,0]
["5组","旧","路易达孚","大豆",0,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","中粮新沙","大豆",0,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E8:E22)","v":84200},1576000,47061.46,53300,{"$f":"SUM(I8:I22)","v":100361.46},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU8:BU22)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"厦门","index":5,"n_rows":14,"n_cols":81,"rows_kept":14,"cut":false,"hidden":true,"merged":[[5,0,5,80]]}
[null,null,"1组","新"]
[null,null,"2组","旧"]
[null,null,"3组"]
[null,null,"4组"]
[null,null,"5组"]
["2016侨益股份有限公司货代事业部到货量统计表"]
["客服组","业务类型","客户","货名","2016预算（集）吨","2016预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
[null,"旧","建发农产品","DDGS",0,0,1000,0,{"$f":"SUM(G8:H8)","v":1000},0,0,{"$f":"SUM(J8:K8)","v":0},0,0,{"$f":"SUM(M8:N8)","v":0},0,0,{"$f":"SUM(P8:Q8)","v":0},0,0,{"$f":"SUM(S8:T8)","v":0},0,0,{"$f":"SUM(V8:W8)","v":0},0,0,{"$f":"SUM(Y8:Z8)","v":0},0,0,{"$f":"SUM(AB8:AC8)","v":0},0,0,{"$f":"SUM(AE8:AF8)","v":0},0,0,{"$f":"SUM(AH8:AI8)","v":0},0,0,{"$f":"SUM(AK8:AL8)","v":0},0,0,{"$f":"SUM(AN8:AO8)","v":0},0,0,{"$f":"SUM(AQ8:AR8)","v":0},0,0,{"$f":"SUM(AT8:AU8)","v":0},0,0,{"$f":"SUM(AW8:AX8)","v":0},0,0,{"$f":"SUM(AZ8:BA8)","v":0},0,0,{"$f":"SUM(BC8:BD8)","v":0},0,0,{"$f":"SUM(BF8:BG8)","v":0},0,0,{"$f":"SUM(BI8:BJ8)","v":0},0,0,{"$f":"SUM(BL8:BM8)","v":0},0,0,{"$f":"SUM(BO8:BP8)","v":0},0,0,{"$f":"SUM(BR8:BS8)","v":0},0,0,{"$f":"SUM(BU8:BV8)","v":0},0,0,{"$f":"SUM(BX8:BY8)","v":0},{"$f":"J8+P8+V8+AB8+AH8+AN8+AT8+AZ8+BF8+BL8+BR8+BX8","v":0},0,{"$f":"SUM(CA8:CB8)","v":0}]
[null,"旧","建发农产品","大豆",0,0,2000,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"旧","建发原材料","DDGS",0,0,1000,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"旧","建发原材料","大豆",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"旧","国贸纸业","DDGS",0,0,3000,0,3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"新","山东西王","高粱",0,0,0,20000,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E8:E13)","v":0},0,7000,20000,27000,{"$f":"SUM(J8:J13)","v":0},0,0,0,0,0,{"$f":"SUM(P8:P13)","v":0},0,0,0,0,0,{"$f":"SUM(V8:V13)","v":0},0,0,0,0,0,{"$f":"SUM(AB8:AB13)","v":0},0,0,0,0,0,{"$f":"SUM(AH8:AH13)","v":0},0,0,0,0,0,{"$f":"SUM(AN8:AN13)","v":0},0,0,0,0,0,{"$f":"SUM(AT8:AT13)","v":0},0,0,0,0,0,{"$f":"SUM(AZ8:AZ13)","v":0},0,0,0,0,0,{"$f":"SUM(BF8:BF13)","v":0},0,0,0,0,0,{"$f":"SUM(BL8:BL13)","v":0},0,0,0,0,0,{"$f":"SUM(BR8:BR13)","v":0},0,0,0,0,0,{"$f":"SUM(BX8:BX13)","v":0},0,0,0,0,0]

{"sheet":"预算原表","index":6,"n_rows":107,"n_cols":81,"rows_kept":107,"cut":false,"hidden":true,"merged":[]}
[null,null,"1组","新"]
[null,null,"2组","旧"]
[null,null,"3组"]
[null,null,"4组"]
[null,null,"5组"]
["2017侨益股份有限公司货代事业部到货量统计表"]
["客服组","业务类型","客户","货名","2017预算（集）吨","2017预算（散）吨","预计集装箱货量1月","预计散船货量1月","预计货量合计1月","实际集装箱货量1月","实际散船货量1月","实际货量合计1月","预计集装箱货量2月","预计散船货量2月","预计货量合计2月","实际集装箱货量2月","实际散船货量2月","实际货量合计2月","预计集装箱货量3月","预计散船货量3月","预计货量合计3月","实际集装箱货量3月","实际散船货量3月","实际货量合计3月","预计集装箱货量4月","预计散船货量4月","预计货量合计4月","实际集装箱货量4月","实际散船货量4月","实际货量合计4月","预计集装箱货量5月","预计散船货量5月","预计货量合计5月","实际集装箱货量5月","实际散船货量5月","实际货量合计5月","预计集装箱货量6月","预计散船货量6月","预计货量合计6月","实际集装箱货量6月","实际散船货量6月","实际货量合计6月","预计集装箱货量7月","预计散船货量7月","预计货量合计7月","实际集装箱货量7月","实际散船货量7月","实际货量合计7月","预计集装箱货量8月","预计散船货量8月","预计货量合计8月","实际集装箱货量8月","实际散船货量8月","实际货量合计8月","预计集装箱货量9月","预计散船货量9月","预计货量合计9月","实际集装箱货量9月","实际散船货量9月","实际货量合计9月","预计集装箱货量10月","预计散船货量10月","预计货量合计10月","实际集装箱货量10月","实际散船货量10月","实际货量合计10月","预计集装箱货量11月","预计散船货量11月","预计货量合计11月","实际集装箱货量11月","实际散船货量11月","实际货量合计11月","预计集装箱货量12月","预计散船货量12月","预计货量合计12月","实际集装箱货量12月","实际散船货量12月","实际货量合计12月","实际集装箱货量全年","实际散船货量全年","实际货量合计全年"]
["1组","旧","中国国投国际贸易有限公司","鱼粉",2000,0,0,0,{"$f":"SUM(G8:H8)","v":0},0,0,{"$f":"SUM(J8:K8)","v":0},0,0,{"$f":"SUM(M8:N8)","v":0},0,0,{"$f":"SUM(P8:Q8)","v":0},0,0,{"$f":"SUM(S8:T8)","v":0},0,0,{"$f":"SUM(V8:W8)","v":0},0,0,{"$f":"SUM(Y8:Z8)","v":0},0,0,{"$f":"SUM(AB8:AC8)","v":0},0,0,{"$f":"SUM(AE8:AF8)","v":0},0,0,{"$f":"SUM(AH8:AI8)","v":0},0,0,{"$f":"SUM(AK8:AL8)","v":0},0,0,{"$f":"SUM(AN8:AO8)","v":0},0,0,{"$f":"SUM(AQ8:AR8)","v":0},0,0,{"$f":"SUM(AT8:AU8)","v":0},0,0,{"$f":"SUM(AW8:AX8)","v":0},0,0,{"$f":"SUM(AZ8:BA8)","v":0},0,0,{"$f":"SUM(BC8:BD8)","v":0},0,0,{"$f":"SUM(BF8:BG8)","v":0},0,0,{"$f":"SUM(BI8:BJ8)","v":0},0,0,{"$f":"SUM(BL8:BM8)","v":0},0,0,{"$f":"SUM(BO8:BP8)","v":0},0,0,{"$f":"SUM(BR8:BS8)","v":0},0,0,{"$f":"SUM(BU8:BV8)","v":0},0,0,{"$f":"SUM(BX8:BY8)","v":0},{"$f":"J8+P8+V8+AB8+AH8+AN8+AT8+AZ8+BF8+BL8+BR8+BX8","v":0},{"$f":"K8+Q8+W8+AC8+AI8+AO8+AU8+BA8+BG8+BM8+BS8+BY8","v":0},{"$f":"SUM(CA8:CB8)","v":0}]
["1组","旧","新谷(上海)贸易有限公司（鑫粮）","高粱",0,600000,0,0,0,0,0,{"$f":"SUM(J9:K9)","v":0},0,0,{"$f":"SUM(M9:N9)","v":0},0,0,{"$f":"SUM(P9:Q9)","v":0},0,0,{"$f":"SUM(S9:T9)","v":0},0,0,{"$f":"SUM(V9:W9)","v":0},0,0,{"$f":"SUM(Y9:Z9)","v":0},0,0,{"$f":"SUM(AB9:AC9)","v":0},0,0,{"$f":"SUM(AE9:AF9)","v":0},0,0,{"$f":"SUM(AH9:AI9)","v":0},0,0,{"$f":"SUM(AK9:AL9)","v":0},0,0,{"$f":"SUM(AN9:AO9)","v":0},0,0,{"$f":"SUM(AQ9:AR9)","v":0},0,0,{"$f":"SUM(AT9:AU9)","v":0},0,0,{"$f":"SUM(AW9:AX9)","v":0},0,0,{"$f":"SUM(AZ9:BA9)","v":0},0,0,{"$f":"SUM(BC9:BD9)","v":0},0,0,{"$f":"SUM(BF9:BG9)","v":0},0,0,{"$f":"SUM(BI9:BJ9)","v":0},0,0,{"$f":"SUM(BL9:BM9)","v":0},0,0,{"$f":"SUM(BO9:BP9)","v":0},0,0,{"$f":"SUM(BR9:BS9)","v":0},0,0,{"$f":"SUM(BU9:BV9)","v":0},0,0,{"$f":"SUM(BX9:BY9)","v":0},{"$f":"J9+P9+V9+AB9+AH9+AN9+AT9+AZ9+BF9+BL9+BR9+BX9","v":0},{"$f":"K9+Q9+W9+AC9+AI9+AO9+AU9+BA9+BG9+BM9+BS9+BY9","v":0},{"$f":"SUM(CA9:CB9)","v":0}]
["1组","旧","大连农垦北大荒国际贸易有限公司","高粱",0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","双胞胎(集团)股份有限公司","鱼粉",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","安徽安粮国际发展有限公司","乳清粉",5500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","旧","新兴县佳裕贸易有限公司","苜蓿草",15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","中航国际粮油贸易有限公司","乳清粉",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["1组","新","中航国际粮油贸易有限公司","米糠",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","北京嘉粮益谷饲料有限公司","高粱/大麦",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","中牧实业股份有限公司","鱼粉",15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","安徽丰原国际贸易有限公司","DDGS",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","中国牧工商（集团）总公司","DDGS",20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","肇庆市福加德面粉有限公司","小麦",0,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","肇庆市福加德面粉有限公司","高粱",0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","广州市华壬谷物贸易有限公司","高粱",0,200000,0,0,{"$f":"SUM(G22,H22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","新","广州市华壬谷物贸易有限公司","大米",50000,0,0,0,{"$f":"SUM(G23:H23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","重庆禾瑞康油脂有限公司","米糠",100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","湖南宇腾有色金属股份有限公司","精矿",50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","深圳市中金岭南有色金属股份有限公司","精矿",0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J26+P26+V26+AB26+AH26+AN26+AT26+AZ26+BF26+BL26+BR26+BX26","v":0},0,0]
["2组","旧","东莞嘉吉粮油有限公司","棕榈油",0,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","东莞嘉吉粮油有限公司","菜粕",0,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2组","旧","广州市粮食集团","大米",20000,0,0,0,{"$f":"SUM(G29:H29)","v":0},0,0,{"$f":"SUM(J29:K29)","v":0},0,0,{"$f":"SUM(M29:N29)","v":0},0,0,{"$f":"SUM(P29:Q29)","v":0},0,0,{"$f":"SUM(S29:T29)","v":0},0,0,{"$f":"SUM(V29:W29)","v":0},0,0,{"$f":"SUM(Y29:Z29)","v":0},0,0,{"$f":"SUM(AB29:AC29)","v":0},0,0,{"$f":"SUM(AE29:AF29)","v":0},0,0,{"$f":"SUM(AH29:AI29)","v":0},0,0,{"$f":"SUM(AK29:AL29)","v":0},0,0,{"$f":"SUM(AN29:AO29)","v":0},0,0,{"$f":"SUM(AQ29:AR29)","v":0},0,0,{"$f":"SUM(AT29:AU29)","v":0},0,0,{"$f":"SUM(AW29:AX29)","v":0},0,0,{"$f":"SUM(AZ29:BA29)","v":0},0,0,{"$f":"SUM(BC29:BD29)","v":0},0,0,{"$f":"SUM(BF29:BG29)","v":0},0,0,{"$f":"SUM(BI29:BJ29)","v":0},0,0,{"$f":"SUM(BL29:BM29)","v":0},0,0,{"$f":"SUM(BO29:BP29)","v":0},0,0,{"$f":"SUM(BR29:BS29)","v":0},0,0,{"$f":"SUM(BU29:BV29)","v":0},0,0,{"$f":"SUM(BX29:BY29)","v":0},{"$f":"J29+P29+V29+AB29+AH29+AN29+AT29+AZ29+BF29+BL29+BR29+BX29","v":0},0,{"$f":"SUM(CA29:CB29)","v":0}]
["3组","旧","湛江嘉冠禾贸易有限公司","DDGS",3000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","湛江嘉冠禾贸易有限公司","鱼粉",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","深圳市福加德谷物有限公司","高粱",0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广州东凌贸易有限公司","高粱",0,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广州东凌贸易有限公司","大麦",0,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广州东凌贸易有限公司","玉米",0,20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广州东凌贸易有限公司","DDGS",20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广州东凌贸易有限公司","菜粕",24000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广东福百盛股份有限公司","木薯渣粉/颗粒",0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","广东福百盛股份有限公司","DDGS",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","厦门市明穗粮油贸易有限公司","小麦",0,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","厦门市明穗粮油贸易有限公司","豌豆",0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J41+P41+V41+AB41+AH41+AN41+AT41+AZ41+BF41+BL41+BR41+BX41","v":0},{"$f":"K41+Q41+W41+AC41+AI41+AO41+AU41+BA41+BG41+BM41+BS41+BY41","v":0},0]
["3组","旧","厦门市明穗粮油贸易有限公司","大麦",0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","厦门市明穗粮油贸易有限公司","高粱",0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","厦门市明穗粮油贸易有限公司","菜粕",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","招远市宝发食品有限公司","豌豆",0,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","旧","东莞市东糖集团有限公司","原糖",0,250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3组","新","傲谷国际有限公司","DDGS",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J47+P47+V47+AB47+AH47+AN47+AT47+AZ47+BF47+BL47+BR47+BX47","v":0},0,0]
["4组","旧","厦门国贸集团股份有限公司","大麦",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","厦门国贸集团股份有限公司","DDGS",20000,0,0,0,{"$f":"SUM(G49:H49)","v":0},0,0,{"$f":"SUM(J49:K49)","v":0},0,0,{"$f":"SUM(M49:N49)","v":0},0,0,{"$f":"SUM(P49:Q49)","v":0},0,0,{"$f":"SUM(S49:T49)","v":0},0,0,{"$f":"SUM(V49:W49)","v":0},0,0,{"$f":"SUM(Y49:Z49)","v":0},0,0,{"$f":"SUM(AB49:AC49)","v":0},0,0,{"$f":"SUM(AE49:AF49)","v":0},0,0,{"$f":"SUM(AH49:AI49)","v":0},0,0,{"$f":"SUM(AK49:AL49)","v":0},0,0,{"$f":"SUM(AN49:AO49)","v":0},0,0,{"$f":"SUM(AQ49:AR49)","v":0},0,0,{"$f":"SUM(AT49:AU49)","v":0},0,0,{"$f":"SUM(AW49:AX49)","v":0},0,0,{"$f":"SUM(AZ49:BA49)","v":0},0,0,{"$f":"SUM(BC49:BD49)","v":0},0,0,{"$f":"SUM(BF49:BG49)","v":0},0,0,{"$f":"SUM(BI49:BJ49)","v":0},0,0,{"$f":"SUM(BL49:BM49)","v":0},0,0,{"$f":"SUM(BO49:BP49)","v":0},0,0,{"$f":"SUM(BR49:BS49)","v":0},0,0,{"$f":"SUM(BU49:BV49)","v":0},0,0,{"$f":"SUM(BX49:BY49)","v":0},0,0,{"$f":"SUM(CA49:CB49)","v":0}]
["4组","旧","广东海大集团股份有限公司","DDGS",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J50+P50+V50+AB50+AH50+AN50+AT50+AZ50+BF50+BL50+BR50+BX50","v":0},0,0]
["4组","旧","广东恒兴饲料实业股份有限公司","高粱",0,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","广东恒兴饲料实业股份有限公司","DDGS",15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","新","广东恒兴饲料实业股份有限公司","鱼粉",25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","北大荒粮食集团广州仁亿贸易有限公司","高粱",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J54+P54+V54+AB54+AH54+AN54+AT54+AZ54+BF54+BL54+BR54+BX54","v":0},{"$f":"K54+Q54+W54+AC54+AI54+AO54+AU54+BA54+BG54+BM54+BS54+BY54","v":0},0]
["4组","旧","北大荒粮食集团广州仁亿贸易有限公司","DDGS",30000,0,0,0,{"$f":"SUM(G55:H55)","v":0},0,0,{"$f":"SUM(J55:K55)","v":0},0,0,{"$f":"SUM(M55:N55)","v":0},0,0,{"$f":"SUM(P55:Q55)","v":0},0,0,{"$f":"SUM(S55:T55)","v":0},0,0,{"$f":"SUM(V55:W55)","v":0},0,0,{"$f":"SUM(Y55:Z55)","v":0},0,0,{"$f":"SUM(AB55:AC55)","v":0},0,0,{"$f":"SUM(AE55:AF55)","v":0},0,0,{"$f":"SUM(AH55:AI55)","v":0},0,0,{"$f":"SUM(AK55:AL55)","v":0},0,0,{"$f":"SUM(AN55:AO55)","v":0},0,0,{"$f":"SUM(AQ55:AR55)","v":0},0,0,{"$f":"SUM(AT55:AU55)","v":0},0,0,{"$f":"SUM(AW55:AX55)","v":0},0,0,{"$f":"SUM(AZ55:BA55)","v":0},0,0,{"$f":"SUM(BC55:BD55)","v":0},0,0,{"$f":"SUM(BF55:BG55)","v":0},0,0,{"$f":"SUM(BI55:BJ55)","v":0},0,0,{"$f":"SUM(BL55:BM55)","v":0},0,0,{"$f":"SUM(BO55:BP55)","v":0},0,0,{"$f":"SUM(BR55:BS55)","v":0},0,0,{"$f":"SUM(BU55:BV55)","v":0},0,0,{"$f":"SUM(BX55:BY55)","v":0},{"$f":"J55+P55+V55+AB55+AH55+AN55+AT55+AZ55+BF55+BL55+BR55+BX55","v":0},0,{"$f":"SUM(CA55:CB55)","v":0}]
["4组","旧","青岛柏尊贸易有限公司","米糠",20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","厦门明萱饲料有限公司（启润）","米糠",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","厦门明萱饲料有限公司（启润）","木薯渣粉/颗粒",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","东莞顶志食品有限公司","芝麻/芝麻油",6000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","旧","中粮新沙粮油工业（东莞）有限公司","大豆",0,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["4组","新","广州市骏宝饲料有限公司","DDGS",5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J61+P61+V61+AB61+AH61+AN61+AT61+AZ61+BF61+BL61+BR61+BX61","v":0},{"$f":"K61+Q61+W61+AC61+AI61+AO61+AU61+BA61+BG61+BM61+BS61+BY61","v":0},0]
["5组","旧","厦门建发原材料贸易有限公司","高粱",0,800000,0,0,0,0,0,{"$f":"SUM(J62:K62)","v":0},0,0,{"$f":"SUM(M62:N62)","v":0},0,0,{"$f":"SUM(P62:Q62)","v":0},0,0,{"$f":"SUM(S62:T62)","v":0},0,0,{"$f":"SUM(V62:W62)","v":0},0,0,{"$f":"SUM(Y62:Z62)","v":0},0,0,{"$f":"SUM(AB62:AC62)","v":0},0,0,{"$f":"SUM(AE62:AF62)","v":0},0,0,{"$f":"SUM(AH62:AI62)","v":0},0,0,{"$f":"SUM(AK62:AL62)","v":0},0,0,{"$f":"SUM(AN62:AO62)","v":0},0,0,{"$f":"SUM(AQ62:AR62)","v":0},0,0,{"$f":"SUM(AT62:AU62)","v":0},0,0,{"$f":"SUM(AW62:AX62)","v":0},0,0,{"$f":"SUM(AZ62:BA62)","v":0},0,0,{"$f":"SUM(BC62:BD62)","v":0},0,0,{"$f":"SUM(BF62:BG62)","v":0},0,0,{"$f":"SUM(BI62:BJ62)","v":0},0,0,{"$f":"SUM(BL62:BM62)","v":0},0,0,{"$f":"SUM(BO62:BP62)","v":0},0,0,{"$f":"SUM(BR62:BS62)","v":0},0,0,{"$f":"SUM(BU62:BV62)","v":0},0,0,{"$f":"SUM(BX62:BY62)","v":0},{"$f":"J62+P62+V62+AB62+AH62+AN62+AT62+AZ62+BF62+BL62+BR62+BX62","v":0},{"$f":"K62+Q62+W62+AC62+AI62+AO62+AU62+BA62+BG62+BM62+BS62+BY62","v":0},{"$f":"SUM(CA62:CB62)","v":0}]
["5组","旧","厦门建发原材料贸易有限公司","菜粕",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","厦门建发原材料贸易有限公司","DDGS",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","厦门建发原材料贸易有限公司","玉米",0,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","厦门建发原材料贸易有限公司","鱼粉",20000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","旧","厦门建发农产品有限公司","高粱",0,300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","新","上海延华生物科技股份有限公司","苜蓿草",15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","新","山东天普阳光饲料科技有限公司","DDGS",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["5组","新","兴安奶牛","苜蓿草",12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"新","上海光明米业有限公司","大米",30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"新","广东粤海集团","鱼粉",10000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"新","广州美豆","大豆",50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,{"$f":"SUM(G75:H75)","v":0},0,0,{"$f":"SUM(J75:K75)","v":0},0,0,{"$f":"SUM(M75:N75)","v":0},0,0,{"$f":"SUM(P75:Q75)","v":0},0,0,{"$f":"SUM(S75:T75)","v":0},0,0,{"$f":"SUM(V75:W75)","v":0},0,0,{"$f":"SUM(Y75:Z75)","v":0},0,0,{"$f":"SUM(AB75:AC75)","v":0},0,0,{"$f":"SUM(AE75:AF75)","v":0},0,0,{"$f":"SUM(AH75:AI75)","v":0},0,0,{"$f":"SUM(AK75:AL75)","v":0},0,0,{"$f":"SUM(AN75:AO75)","v":0},0,0,{"$f":"SUM(AQ75:AR75)","v":0},0,0,{"$f":"SUM(AT75:AU75)","v":0},0,0,{"$f":"SUM(AW75:AX75)","v":0},0,0,{"$f":"SUM(AZ75:BA75)","v":0},0,0,{"$f":"SUM(BC75:BD75)","v":0},0,0,{"$f":"SUM(BF75:BG75)","v":0},0,0,{"$f":"SUM(BI75:BJ75)","v":0},0,0,{"$f":"SUM(BL75:BM75)","v":0},0,0,{"$f":"SUM(BO75:BP75)","v":0},0,0,{"$f":"SUM(BR75:BS75)","v":0},0,0,{"$f":"SUM(BU75:BV75)","v":0},0,0,{"$f":"SUM(BX75:BY75)","v":0},{"$f":"J75+P75+V75+AB75+AH75+AN75+AT75+AZ75+BF75+BL75+BR75+BX75","v":0},0,{"$f":"SUM(CA75:CB75)","v":0}]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J76+P76+V76+AB76+AH76+AN76+AT76+AZ76+BF76+BL76+BR76+BX76","v":0},{"$f":"K76+Q76+W76+AC76+AI76+AO76+AU76+BA76+BG76+BM76+BS76+BY76","v":0},0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J77+P77+V77+AB77+AH77+AN77+AT77+AZ77+BF77+BL77+BR77+BX77","v":0},{"$f":"K77+Q77+W77+AC77+AI77+AO77+AU77+BA77+BG77+BM77+BS77+BY77","v":0},0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J82+P82+V82+AB82+AH82+AN82+AT82+AZ82+BF82+BL82+BR82+BX82","v":0},{"$f":"K82+Q82+W82+AC82+AI82+AO82+AU82+BA82+BG82+BM82+BS82+BY82","v":0},0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J96+P96+V96+AB96+AH96+AN96+AT96+AZ96+BF96+BL96+BR96+BX96","v":0},0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J101+P101+V101+AB101+AH101+AN101+AT101+AZ101+BF101+BL101+BR101+BX101","v":0},{"$f":"K101+Q101+W101+AC101+AI101+AO101+AU101+BA101+BG101+BM101+BS101+BY101","v":0},0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"J102+P102+V102+AB102+AH102+AN102+AT102+AZ102+BF102+BL102+BR102+BX102","v":0},{"$f":"K102+Q102+W102+AC102+AI102+AO102+AU102+BA102+BG102+BM102+BS102+BY102","v":0},0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"合计",null,{"$f":"SUM(E8:E106)","v":782500},4720000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK8:AK106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ8:BQ106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sheet4","index":7,"n_rows":53,"n_cols":3,"rows_kept":53,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"值"]
["行标签","求和项:2017预算（散）吨","求和项:实际散船货量13"]
["DDGS",0,0]
["菜粕",80000,0]
["菜籽粕",0,52633.932999999997]
["大豆",400000,0]
["大麦",260000,292766.21999999997]
["大米",0,0]
["蛋氨酸",0,0]
["丁苯橡胶",0,0]
["豆粕",0,0]
["高粱",3040000,426851.76]
["高粱/大麦",0,0]
["黄麻纱线",0,0]
["鸡肉粉",0,0]
["精制淡水鱼油",0,0]
["离子交换树脂",0,0]
["麦麸",0,0]
["煤",0,48515.358]
["米糠",0,0]
["木薯渣粉/颗粒",60000,0]
["苜蓿草",0,0]
["苜蓿草颗粒",0,0]
["起酥油",0,0]
["铅精矿",25000,0]
["铅锌混合精矿",0,0]
["乳清粉",0,0]
["设备",0,0]
["生皮",0,0]
["水族背景板",0,0]
["钛精矿",0,54295.45]
["甜菜粕",100000,0]
["豌豆",90000,31092.91]
["香米",0,0]
["小麦",180000,115249.94100000001]
["锌精矿",60000,24011]
["压榨葵花籽油",0,0]
["燕麦",0,11000]
["燕麦草",0,0]
["燕麦干草",0,0]
["银精矿",25000,0]
["鱼粉",0,0]
["玉米",120000,0]
["原糖",250000,59000]
["芝麻",0,0]
["芝麻油",0,0]
["紫苜蓿草",0,0]
["棕榈粕",0,3300]
["棕榈油",30000,0]
["(空白)",4720000,1118716.5719999999]
["总计",9440000,2237433.1439999999]

{"sheet":"货量统计表-航运部-月度","index":8,"n_rows":15,"n_cols":9,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["航运部月度货量统计情况"]
[]
["统计周期","2019年航运\n完成量（吨）","2019年\n航运航次累计","自有船\n完成量（吨）","自有船\n航次累计","自有船\n完成比例（%）","外包船\n完成量（吨）","外包船\n航次累计","外包船\n完成比例（%）"]
["全年累计",{"$f":"D4+G4","v":336528.09099999996},{"$f":"E4+H4","v":244},{"$f":"'货量统计表-航运部-年度累计'!E5","v":101140.39799999999},{"$f":"'货量统计表-航运部-年度累计'!F5","v":65},{"$f":"'货量统计表-航运部-年度累计'!G5","v":27.785823626373624},{"$f":"'货量统计表-航运部-年度累计'!H5","v":235387.69299999997},{"$f":"'货量统计表-航运部-年度累计'!I5","v":179},{"$f":"'货量统计表-航运部-年度累计'!J5","v":20.720747623239433}]
["1-2月份\n（1月1日-3月1日）",{"$f":"D5+G5","v":187502.05499999999},{"$f":"E5+H5","v":133},{"$f":"'货量统计表-航运部-年度累计'!K5","v":60291.964},{"$f":"'货量统计表-航运部-年度累计'!L5","v":34},{"$f":"D5/364000*100","v":16.563726373626373},{"$f":"'货量统计表-航运部-年度累计'!M5","v":127210.09099999999},{"$f":"'货量统计表-航运部-年度累计'!N5","v":99},{"$f":"G5/1136000*100","v":11.198071390845069}]
["3月份\n（3月2日-3月29日)",83611.700000000012,60,{"$f":"'货量统计表-航运部-年度累计'!O5+'货量统计表-航运部-年度累计'!S5+'货量统计表-航运部-年度累计'!W5+'货量统计表-航运部-年度累计'!AA5","v":24562.792000000001},{"$f":"'货量统计表-航运部-年度累计'!P5+'货量统计表-航运部-年度累计'!T5+'货量统计表-航运部-年度累计'!X5+'货量统计表-航运部-年度累计'!AB5","v":15},6.7480197802197797,{"$f":"'货量统计表-航运部-年度累计'!Q5+'货量统计表-航运部-年度累计'!U5+'货量统计表-航运部-年度累计'!Y5+'货量统计表-航运部-年度累计'!AC5","v":59048.908000000003},{"$f":"'货量统计表-航运部-年度累计'!R5+'货量统计表-航运部-年度累计'!V5+'货量统计表-航运部-年度累计'!Z5+'货量统计表-航运部-年度累计'!AD5","v":45},5.197967253521127]
["4月份\n（3月30日-4月26日)",65414.335999999996,45,{"$f":"'货量统计表-航运部-年度累计'!AE5+'货量统计表-航运部-年度累计'!AI5+'货量统计表-航运部-年度累计'!AM5+'货量统计表-航运部-年度累计'!AQ5","v":16285.642},{"$f":"'货量统计表-航运部-年度累计'!AF5+'货量统计表-航运部-年度累计'!AJ5+'货量统计表-航运部-年度累计'!AN5+'货量统计表-航运部-年度累计'!AR5","v":10},4.4740774725274726,{"$f":"'货量统计表-航运部-年度累计'!AG5+'货量统计表-航运部-年度累计'!AK5+'货量统计表-航运部-年度累计'!AO5+'货量统计表-航运部-年度累计'!AS5","v":49128.693999999996},{"$f":"'货量统计表-航运部-年度累计'!AH5+'货量统计表-航运部-年度累计'!AL5+'货量统计表-航运部-年度累计'!AP5+'货量统计表-航运部-年度累计'!AT5","v":35},4.3247089788732387]
["5月份\n（4月27日-5月31日)",0,0,{"$f":"'货量统计表-航运部-年度累计'!AU5+'货量统计表-航运部-年度累计'!AY5+'货量统计表-航运部-年度累计'!BC5+'货量统计表-航运部-年度累计'!BG5+'货量统计表-航运部-年度累计'!BK5","v":0},{"$f":"'货量统计表-航运部-年度累计'!AV5+'货量统计表-航运部-年度累计'!AZ5+'货量统计表-航运部-年度累计'!BD5+'货量统计表-航运部-年度累计'!BH5+'货量统计表-航运部-年度累计'!BL5","v":0},0,{"$f":"'货量统计表-航运部-年度累计'!AW5+'货量统计表-航运部-年度累计'!BA5+'货量统计表-航运部-年度累计'!BE5+'货量统计表-航运部-年度累计'!BI5+'货量统计表-航运部-年度累计'!BM5","v":0},{"$f":"'货量统计表-航运部-年度累计'!AX5+'货量统计表-航运部-年度累计'!BB5+'货量统计表-航运部-年度累计'!BF5+'货量统计表-航运部-年度累计'!BJ5+'货量统计表-航运部-年度累计'!BN5","v":0},{"$f":"G8/1136000*100","v":0}]
["6月份\n（6月1日-6月28日)",0,0]
["7月份\n（6月29日-7月26日)",0,0]
["8月份\n（7月27日-8月30日)",0,0]
["9月份\n（8月31日-9月27日)",0,0]
["10月份\n（9月28日-10月25日)",0,0]
["11月份\n（10月26日-11月29日)",0,0]
["12月份\n（11月30日-12月27日)",0,0]

{"sheet":"货量统计表-航运部-年度累计","index":9,"n_rows":31,"n_cols":186,"rows_kept":31,"cut":false,"hidden":false,"merged":[[2,10,2,13],[2,14,2,17],[2,18,2,21],[2,22,2,25],[2,26,2,29],[2,30,2,33],[2,34,2,37],[2,38,2,41],[2,42,2,45],[2,46,2,49],[2,50,2,53],[2,54,2,57],[2,58,2,61],[2,62,2,65],[2,66,2,69],[2,70,2,73],[2,74,2,77],[2,78,2,81],[2,82,2,85],[2,86,2,89],[2,90,2,93],[2,94,2,97],[2,98,2,101],[2,102,2,105],[2,106,2,109],[2,110,2,113],[2,114,2,117],[2,118,2,121],[2,122,2,125],[2,126,2,129],[2,162,2,165],[2,166,2,169],[2,130,2,133],[2,134,2,137],[2,138,2,141],[2,142,2,145],[2,146,2,149],[2,170,2,173],[2,174,2,177],[2,178,2,181],[2,182,2,185],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,150,2,153],[2,154,2,157],[2,158,2,161]]}
["2019年航运部预算完成情况（150万吨）"]
["说明：以卸船完成时间为计算起止时间"]
[null,"2019年\n航运\n计划量（吨）","2019年\n航运\n完成量（吨）","2019年\n航运\n完成比例（%）","2019年自有船完成量（吨）","2019年自有船航次累计","自有船\n完成比例（%）","2019年外包船完成量（吨）","2019年外包船航次累计","外包船\n完成比例（%）","第1-9周\n（1月1日-3月1日）",null,null,null,"第10周\n（3月2日-3月8日）",null,null,null,"第11周\n（3月9日-3月15日）",null,null,null,"第12周\n（3月16日-3月22日）",null,null,null,"第13周\n（3月23日-3月29日）",null,null,null,"第14周\n（3月30日-4月5日）",null,null,null,"第15周\n（4月6日-4月12日）",null,null,null,"第16周\n（4月13日-4月19日）",null,null,null,"第17周\n（4月20日-4月26日）",null,null,null,"第18周\n（4月27日-5月3日）",null,null,null,"第19周\n（5月4日-5月10日）",null,null,null,"第20周\n（5月11日-5月17日）",null,null,null,"第21周\n（5月18日-5月24日）",null,null,null,"第22周\n（5月25日-5月31日）",null,null,null,"第23周\n（6月1日-6月7日）",null,null,null,"第24周\n（6月8日-6月14日）",null,null,null,"第25周\n（6月15日-6月21日）",null,null,null,"第26周\n（6月22日-6月28日）",null,null,null,"第27周",null,null,null,"第28周",null,null,null,"第29周",null,null,null,"第30周",null,null,null,"第31周",null,null,null,"第32周",null,null,null,"第33周",null,null,null,"第34周",null,null,null,"第35周",null,null,null,"第36周",null,null,null,"第37周",null,null,null,"第38周",null,null,null,"第39周",null,null,null,"第40周",null,null,null,"第41周",null,null,null,"第42周",null,null,null,"第43周",null,null,null,"第44周",null,null,null,"第45周",null,null,null,"第46周",null,null,null,"第47周",null,null,null,"第48周",null,null,null,"第49周",null,null,null,"第50周",null,null,null,"第51周",null,null,null,"第52周"]
["累计量",{"$nulls":9},"自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次","自有船航运\n完成量（吨）","自有船航次","外包船航运\n完成量（吨）","外包船航次"]
["客户",{"$f":"SUM(B6:B48)","v":1500000},{"$f":"E5+H5","v":336528.09099999996},{"$f":"C5/B5*100","v":22.435206066666662},{"$f":"SUM(E6:E32)","v":101140.39799999999},{"$f":"SUM(F6:F30)","v":65},{"$f":"E5/364000*100","v":27.785823626373624},{"$f":"SUM(H6:H31)","v":235387.69299999997},{"$f":"SUM(I6:I31)","v":179},{"$f":"H5/1136000*100","v":20.720747623239433},60291.964,34,{"$f":"SUM(M6:M29)","v":127210.09099999999},99,4141.22,3,8387.6540000000005,7,{"$f":"SUM(S6:S30)","v":4500},3,12492.351999999999,9,{"$f":"SUM(W6:W30)","v":10464},6,13170.439,11,5457.5720000000001,3,24998.463000000003,18,1546.4739999999999,1,8905.2710000000006,7,{"$f":"SUM(AI6:AI30)","v":4520.25},{"$f":"SUM(AJ6:AJ30)","v":3},{"$f":"SUM(AK6:AK30)","v":10309.41},{"$f":"SUM(AL6:AL30)","v":7},{"$f":"SUM(AM6:AM31)","v":3000},2,8112.0680000000002,6,7218.9180000000006,4,21801.944999999996,15]
["能发",200000,2764.03,1.3820150000000002,{"$f":"K6+O6+S6+W6+AA6+AE6+AI6+AM6+AQ6+AU6+AY6+BC6+BG6+BK6+BO6+BS6+BW6+CA6+CE6+CI6+CM6+CQ6+CU6","v":1812.39},{"$f":"L6+P6+T6+X6+AB6+AF6+AJ6+AN5+AR5+AV5+AZ5+BD5+BH5+BL5+BP5+BT5+BX5+CB5+CF5+CJ5+CN5+CR5","v":7},null,{"$f":"M6+Q6+U6+Y6+AC6+AG6+AK6+AO6+AS6+AW6+BA6+BE6+BI6+BM6+BQ6+BU6+BY6+CC6+CG6+CK6+CO6+CS6","v":951.64},{"$f":"N6+R6+V6+Z6+AD6+AH6+AL6+AP6+AT6+AX6+BB6+BF6+BJ6+BN6+BR6+BV6+BZ6+CD6+CH6+CL6+CP6+CT6","v":1},null,1812.39,1,951.64,1]
["双水码头",220000,61379.508999999998,27.899776818181817,{"$f":"K7+O7+S7+W7+AA7+AE7+AI7+AM7+AQ7+AU7+AY7+BC7+BG7+BK7+BO7+BS7+BW7+CA7+CE7+CI7+CM7+CQ7+CU7","v":43097.061999999998},21,null,18282.447,{"$f":"N7+R7+V7+Z7+AD7+AH7+AL7+AP7+AT7+AX7+BB7+BF7+BJ7+BN7+BR7+BV7+BZ7+CD7+CH7+CL7+CP7+CT7","v":13},null,17518.831999999999,10,9743.0660000000007,7,2700,2,1020,1,1500,1,2556.0500000000002,2,6964,4,3455.42,2,3955.674,2,1507.9110000000001,1,1546.4739999999999,1,null,null,1500,1,null,null,3000,2,null,null,4412.0820000000003,2]
["东糖集团",200000,0,0,0,4,null,0,0]
["市粮食集团",150000,55211.044000000002,36.807362666666663,2598.46,1,null,52612.584000000003,39,null,2598.46,1,29024.311000000002,20,null,null,5773.9539999999997,4,null,null,2419.922,2,null,null,3295.37,3,{"$nulls":6},4213.41,4,null,null,1018.16,1,null,null,853.38599999999997,1,null,null,6014.0709999999999,4]
["江苏华穗",150000,0,0,0,0,null,0,0]
["肇庆福加德",140000,58150.423999999999,41.536017142857141,2379.56,1,null,55770.864000000001,38,null,2379.56,1,18806.918000000001,16,{"$nulls":6},6096.0879999999997,3,null,null,4085.0659999999998,3,null,null,4917.0860000000002,3,null,null,1931.7460000000001,1,null,null,7463.56,4,null,null,2816.92,2,null,null,9653.48,6]
["常熟港顺",100000,35679.326000000001,35.679326000000003,30465.326000000001,17,null,5214,4,null,20945.076000000001,11,3714,3,{"$nulls":4},3000,2,null,null,3500,2,1500,1,{"$nulls":8},3020.25,2]
["深圳海之峰",80000,15966.704,19.958380000000002,0,0,null,15966.704,12,null,null,null,15855.364,11,{"$nulls":30},111.34,1]
["泰来国际",60000,11394.034,18.990056666666668,7866.6100000000006,5,null,3527.424,3,null,4864.7120000000004,4,{"$nulls":14},1501.8979999999999,1,2515.4490000000001,2,null,null,1011.975,1,{"$nulls":8},1500,1]
["广州港新港",30000,7092.8519999999999,23.64284,0,1,null,7092.8519999999999,5,{"$nulls":19},7092.8519999999999,5]
["惠安仓储",40000,4112.74,10.281849999999999,0,0,null,4112.74,2,null,null,null,4112.74,2]
["深圳福加德",30000,4725.4809999999998,15.751603333333334,0,0,null,4725.4809999999998,4,null,null,null,4725.4809999999998,4]
["金禾面粉",20000,0,0,0,0,null,0,0]
["省粮油储运",20000,0,0,0,0,null,0,0]
["骏宝饲料",20000,6168.6260000000002,30.843130000000002,0,0,null,6168.6260000000002,14,null,null,null,3620.3319999999999,8,{"$nulls":6},429.47199999999998,1,null,null,834.58299999999997,2,null,null,431.16899999999998,1,{"$nulls":6},429.55,1,{"$nulls":6},423.52,1]
["益嘉物流",20000,20571.68,102.85839999999999,0,0,null,20571.68,15,null,null,null,13277.57,11,{"$nulls":14},1842.11,1,null,null,1748.14,1,{"$nulls":6},1736.69,1,null,null,1967.17,1]
["中山新纪元",20000,1497.674,7.4883699999999997,0,0,null,1497.674,1,null,null,null,1497.674,1]
["广州港船务",null,7812.1760000000004,null,4248.0560000000005,2,null,3564.12,2,null,1500,1,1639.68,1,1441.22,1,{"$nulls":26},1306.836,1,1924.44,1]
["双胞胎",null,14329.557999999999,null,8672.9339999999993,6,null,5656.6239999999998,3,null,8672.9339999999993,5,5656.6239999999998,3]
["国贸",null,3817.12,null,0,0,null,3817.12,3,null,null,null,3817.12,3]
["华壬",null,1996.06,null,0,0,null,1996.06,2,null,null,null,998.44,1,{"$nulls":26},997.62,1]
["利远",null,6024.34,null,0,0,null,6024.34,5,null,null,null,6024.34,5]
["良运",null,10265.663,null,0,0,null,10265.663,8,null,null,null,1980.077,1,null,null,1593.7,2,{"$nulls":10},6691.8860000000004,5]
["粤裕丰",null,1764.7139999999999,null,0,0,null,1764.7139999999999,1,null,null,null,1764.7139999999999,1]
["长晟",null,2388.96,null,0,0,null,2388.96,2,{"$nulls":11},990.82,1,{"$nulls":14},1398.14,1]
["金苹果",null,{"$f":"E31+H31","v":3415.3760000000002},null,{"$f":"K31+O31+S31+W31+AA31+AE31+AI31+AM31+AQ31+AU31+AY31+BC31+BG31+BK31+BO31+BS31+BW31+CA31+CE31+CI31+CM31+CQ31+CU31","v":0},{"$f":"L31+P31+T31+X31+AB31+AF31+AJ31+AN30+AR30+AV30+AZ30+BD30+BH30+BL30+BP30+BT30+BX30+CB30+CF30+CJ30+CN30+CR30","v":0},null,{"$f":"M31+Q31+U31+Y31+AC31+AG31+AK31+AO31+AS31+AW31+BA31+BE31+BI31+BM31+BQ31+BU31+BY31+CC31+CG31+CK31+CO31+CS31","v":3415.3760000000002},{"$f":"N31+R31+V31+Z31+AD31+AH31+AL31+AP31+AT31+AX31+BB31+BF31+BJ31+BN31+BR31+BV31+BZ31+CD31+CH31+CL31+CP31+CT31","v":2},{"$nulls":31},1707.452,1,null,null,1707.924,1]

{"sheet":"货量统计表-汽运部-月度","index":10,"n_rows":15,"n_cols":11,"rows_kept":15,"cut":false,"hidden":false,"merged":[[2,3,2,6],[2,7,2,10],[2,0,3,0],[2,1,3,1],[2,2,3,2]]}
["汽运部月度货量统计情况"]
[]
["统计周期","集装箱\n合计箱数","散货\n合计吨数","集装箱",null,null,null,"散货"]
[null,null,null,"侨益\n完成箱量","自接单\n完成箱量","新会\n完成箱量","完成比\n（%）","钢材\n完成量（吨）","粮食、饲料\n完成量（吨）","其他货类\n完成量（吨）","完成比\n（%）"]
["全年累计",{"$f":"D5+E5+F5","v":6855},{"$f":"H5+I5+J5","v":96522.274000000005},{"$f":"'货量统计表-汽运（含新会）'!B3","v":4574},{"$f":"'货量统计表-汽运（含新会）'!E3","v":1287},{"$f":"'货量统计表-汽运（含新会）'!H3","v":994},{"$f":"'货量统计表-汽运（含新会）'!J3","v":0.22112903225806452},{"$f":"'货量统计表-汽运（含新会）'!B7","v":44657.399999999994},{"$f":"'货量统计表-汽运（含新会）'!E7","v":46092.23},{"$f":"'货量统计表-汽运（含新会）'!H7","v":5772.6440000000002},{"$f":"'货量统计表-汽运（含新会）'!J7","v":0.13788896285714286}]
["1-2月份\n（1月1日-3月1日）",{"$f":"D6+E6+F6","v":3535},{"$f":"H6+I6+J6","v":31403.45},{"$f":"'货量统计表-汽运（含新会）'!B11","v":2271},{"$f":"'货量统计表-汽运（含新会）'!C11","v":740},{"$f":"'货量统计表-汽运（含新会）'!D11","v":524},{"$f":"SUM(D6+E6+F6)/31000*100","v":11.403225806451612},{"$f":"'货量统计表-汽运（含新会）'!E11","v":24647.5},{"$f":"'货量统计表-汽运（含新会）'!F11","v":2244.75},{"$f":"'货量统计表-汽运（含新会）'!G11","v":4511.2},{"$f":"SUM(H6+J6+I6)/700000*100","v":4.4862071428571433}]
["3月份\n（3月2日-3月29日)",1921,34086.200000000004,{"$f":"SUM('货量统计表-汽运（含新会）'!B12:B15)","v":1344},{"$f":"SUM('货量统计表-汽运（含新会）'!C12:C15)","v":347},{"$f":"SUM('货量统计表-汽运（含新会）'!D12:D15)","v":230},{"$f":"SUM(D7+E7+F7)/31000*100","v":6.1967741935483867},{"$f":"SUM('货量统计表-汽运（含新会）'!E12:E15)","v":18015.900000000001},{"$f":"SUM('货量统计表-汽运（含新会）'!F12:F15)","v":15233.14},{"$f":"SUM('货量统计表-汽运（含新会）'!G12:G15)","v":837.16},{"$f":"SUM(H7+J7+I7)/700000*100","v":4.8694571428571427}]
["4月份\n（3月30日-4月26日)",1399,31032.624,{"$f":"'货量统计表-汽运（含新会）'!B16+'货量统计表-汽运（含新会）'!B17+'货量统计表-汽运（含新会）'!B18+'货量统计表-汽运（含新会）'!B19","v":959},{"$f":"'货量统计表-汽运（含新会）'!C16+'货量统计表-汽运（含新会）'!C17+'货量统计表-汽运（含新会）'!C18+'货量统计表-汽运（含新会）'!C19","v":200},{"$f":"'货量统计表-汽运（含新会）'!D16+'货量统计表-汽运（含新会）'!D17+'货量统计表-汽运（含新会）'!D18+'货量统计表-汽运（含新会）'!D19","v":240},{"$f":"SUM(D8+E8+F8)/31000*100","v":4.5129032258064514},{"$f":"'货量统计表-汽运（含新会）'!E16+'货量统计表-汽运（含新会）'!E17+'货量统计表-汽运（含新会）'!E18+'货量统计表-汽运（含新会）'!E19","v":1994},{"$f":"'货量统计表-汽运（含新会）'!F16+'货量统计表-汽运（含新会）'!F17+'货量统计表-汽运（含新会）'!F18+'货量统计表-汽运（含新会）'!F19","v":28614.34},{"$f":"'货量统计表-汽运（含新会）'!G16+'货量统计表-汽运（含新会）'!G17+'货量统计表-汽运（含新会）'!G18+'货量统计表-汽运（含新会）'!G19","v":424.28399999999999},{"$f":"SUM(H8+J8+I8)/700000*100","v":4.4332320000000003}]
["5月份\n（4月27日-5月31日)",0,0,{"$f":"'货量统计表-汽运（含新会）'!B20+'货量统计表-汽运（含新会）'!B21+'货量统计表-汽运（含新会）'!B22+'货量统计表-汽运（含新会）'!B23+'货量统计表-汽运（含新会）'!B24","v":0},{"$f":"'货量统计表-汽运（含新会）'!C20+'货量统计表-汽运（含新会）'!C21+'货量统计表-汽运（含新会）'!C22+'货量统计表-汽运（含新会）'!C23+'货量统计表-汽运（含新会）'!C24","v":0},{"$f":"'货量统计表-汽运（含新会）'!D20+'货量统计表-汽运（含新会）'!D21+'货量统计表-汽运（含新会）'!D22+'货量统计表-汽运（含新会）'!D23+'货量统计表-汽运（含新会）'!D24","v":0},{"$f":"SUM(D9+E9+F9)/31000*100","v":0},{"$f":"'货量统计表-汽运（含新会）'!E20+'货量统计表-汽运（含新会）'!E21+'货量统计表-汽运（含新会）'!E22+'货量统计表-汽运（含新会）'!E23+'货量统计表-汽运（含新会）'!E24","v":0},{"$f":"'货量统计表-汽运（含新会）'!F20+'货量统计表-汽运（含新会）'!F21+'货量统计表-汽运（含新会）'!F22+'货量统计表-汽运（含新会）'!F23+'货量统计表-汽运（含新会）'!F24","v":0},{"$f":"'货量统计表-汽运（含新会）'!G20+'货量统计表-汽运（含新会）'!G21+'货量统计表-汽运（含新会）'!G22+'货量统计表-汽运（含新会）'!G23+'货量统计表-汽运（含新会）'!G24","v":0},{"$f":"SUM(H9+J9+I9)/700000*100","v":0}]
["6月份\n（6月1日-6月28日)",0,0]
["7月份\n（6月29日-7月26日)",0,0]
["8月份\n（7月27日-8月30日)",0,0]
["9月份\n（8月31日-9月27日)",0,0]
["10月份\n（9月28日-10月25日)",0,0]
["11月份\n（10月26日-11月29日)",0,0]

{"sheet":"货量统计表-汽运（含新会）","index":11,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,0,0,8],[4,0,4,8],[8,1,8,3],[8,4,8,6],[8,0,9,0],[8,7,9,7],[8,8,9,8]]}
["2019年集装箱预算完成情况",{"$nulls":9},"说明：以送货时间为计算起止时间"]
["侨益\n预算箱量","侨益\n完成箱量","侨益\n完成比例（%）","自接单\n预算箱量","自接单\n完成箱量","自接单\n完成比例（%）","新会\n预算箱量","新会\n完成箱量","新会\n完成比例","全年完成进度"]
[14000,{"$f":"SUM(B11:B54)","v":4574},{"$f":"B3/A3*100","v":32.671428571428571},9100,{"$f":"SUM(C11:C54)","v":1287},{"$f":"E3/D3*100","v":14.142857142857142},8000,{"$f":"SUM(D11:D54)","v":994},{"$f":"H3/G3*100","v":12.425000000000001},{"$f":"(B3+E3+H3)/31000","v":0.22112903225806452}]
[]
["2019年散货预算完成情况"]
["钢材\n预算量（吨）","钢材\n完成量（吨）","钢材\n完成比例（%）","粮食、饲料\n预算量（吨）","粮食、饲料\n完成量（吨）","粮食、饲料\n完成比例（%）","其他货类\n预算量（吨）","其他货类\n完成量（吨）","其他货类\n完成比例（%）","全年完成进度"]
[400000,{"$f":"SUM(E11:E54)","v":44657.399999999994},{"$f":"B7/A7*100","v":11.164349999999997},250000,{"$f":"SUM(F11:F54)","v":46092.23},{"$f":"E7/D7*100","v":18.436892},50000,{"$f":"SUM(G11:G54)","v":5772.6440000000002},{"$f":"H7/G7*100","v":11.545288000000001},{"$f":"(B7+E7+H7)/700000","v":0.13788896285714286}]
[]
["汇报周期","集装箱",null,null,"散货",null,null,"集装箱\n每周小计箱量","散货\n每周小计货量"]
[null,"侨益\n完成箱量","自接单\n完成箱量","新会\n完成箱量","钢材\n完成量（吨）","粮食、饲料\n完成量（吨）","其他货类\n完成量（吨）"]
["第1-9周\n（1月1日-3月1日）",2271,740,524,24647.5,2244.75,4511.2,{"$f":"SUM(B11:D11)","v":3535},{"$f":"SUM(E11:G11)","v":31403.45}]
["第10周\n（3月2日-3月8日）",332,41,120,8515.06,null,null,{"$f":"SUM(B12:D12)","v":493},{"$f":"SUM(E12:G12)","v":8515.06}]
["第11周\n（3月9日-3月15日）",351,113,50,null,620,296.26,514,916.26]
["第12周\n（3月16日-3月22日）",266,155,22,7572.28,2742.14,null,443,10314.42]
["第13周\n（3月23日-3月29日）",395,38,38,1928.56,11871,540.9,471,14340.46]
["第14周\n（3月30日-4月5日）",264,40,84,null,10826.36,290.68400000000003,388,11117.044]
["第15周\n（4月6日-4月12日）",219,70,28,1994,164,110.6,{"$f":"SUM(B17:D17)","v":317},{"$f":"SUM(E17:G17)","v":2268.6}]
["第16周\n（4月13日-4月19日）",221,29,33,null,16000,23,{"$f":"SUM(B18:D18)","v":283},{"$f":"SUM(E18:G18)","v":16023}]
["第17周\n（4月20日-4月26日）",255,61,95,null,1623.98,null,{"$f":"SUM(B19:D19)","v":411},{"$f":"SUM(E19:G19)","v":1623.98}]
["第18周\n（4月27日-5月3日）",{"$nulls":6},0,0]
["第19周\n（5月4日-5月10日）",{"$nulls":6},0,0]
["第20周\n（5月11日-5月17日）",{"$nulls":6},0,0]
["第21周\n（5月18日-5月24日）",{"$nulls":6},0,0]
["第22周\n（5月25日-5月31日）",{"$nulls":6},0,0]
["第23周\n（6月1日-6月7日）",{"$nulls":6},0,0]
["第24周\n（6月8日-6月14日）",{"$nulls":6},0,0]
["第25周\n（6月15日-6月21日）",{"$nulls":6},0,0]
["第26周\n（6月22日-6月28日）",{"$nulls":6},0,0]
["第27周",{"$nulls":6},0,0]
["第28周",{"$nulls":6},0,0]
["第29周",{"$nulls":6},0,0]
["第30周",{"$nulls":6},0,0]
["第31周",{"$nulls":6},0,0]
["第32周",{"$nulls":6},0,0]
["第33周",{"$nulls":6},0,0]
["第34周",{"$nulls":6},0,0]
["第35周",{"$nulls":6},0,0]
["第36周",{"$nulls":6},0,0]
["第37周",{"$nulls":6},0,0]
["第38周",{"$nulls":6},0,0]
["第39周",{"$nulls":6},0,0]
["第40周",{"$nulls":6},0,0]
["第41周",{"$nulls":6},0,0]
["第42周",{"$nulls":6},0,0]
["第43周",{"$nulls":6},0,0]
["第44周",{"$nulls":6},0,0]
["第45周",{"$nulls":6},0,0]
["第46周",{"$nulls":6},0,0]
["第47周",{"$nulls":6},0,0]
["第48周",{"$nulls":6},0,0]
["第49周",{"$nulls":6},0,0]
["第50周",{"$nulls":6},0,0]
["第51周",{"$nulls":6},0,0]
["第52周",{"$nulls":6},0,0]

{"sheet":"Sheet3","index":12,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["货名","2017预算（集）吨","1-2月实际集装箱货量","预算完成比例"]
["DDGS",203000,32768.260999999999,{"$f":"C2/B2","v":0.16142000492610836}]
["米糠",140000,11934.638999999999,{"$f":"C3/B3","v":8.5247421428571418E-2}]
["鱼粉",107000,14078.95,0.13157897196261684]
["大米",100000,1995.7783999999999,1.9957783999999999E-2]
["大豆",50000,390.96499999999997,7.8192999999999995E-3]
["苜蓿草",42000,715.97,1.7046904761904763E-2]
["菜粕",34000,0,0]
["银精矿",25000,6382.51,0.25530039999999998]
["铅精矿",25000,0,0]
["大麦",15000,8260.5499999999993,0.55070333333333332]
["高粱",15000,1546.09,0.10307266666666666]
["乳清粉",10500,405.94499999999999,3.8661428571428569E-2]
["木薯渣粉/颗粒",10000,270.7,2.707E-2]
["芝麻",3000,3328.4362000000001,1.1094787333333334]
["芝麻油",3000,155.63999999999999,5.1879999999999996E-2]
["其他",0,17373.020799999998,"-"]

{"sheet":"Sheet5","index":13,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["行标签","2017预算（散）吨","1-2月实际散船货量","预算完成比例"]
["高粱",3040000,426851.76,{"$f":"C2/B2","v":0.14041176315789475}]
["大豆",400000,0,{"$f":"C3/B3","v":0}]
["大麦",260000,292766.21999999997,1.1260239230769229]
["原糖",250000,59000,0.23599999999999999]
["小麦",180000,115249.94100000001,0.64027745000000003]
["玉米",120000,0,0]
["甜菜粕",100000,0,0]
["豌豆",90000,31092.91,0.3454767777777778]
["菜粕",80000,0,0]
["锌精矿",60000,24011,0.40018333333333334]
["木薯渣粉/颗粒",60000,0,0]
["棕榈油",30000,0,0]
["铅精矿",25000,0,0]
["银精矿",25000,0,0]
["其他",0,169744.74100000001,"-"]