{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["解舒丝长对比","实例对比1","实例对比2","实例对比3"],"not_rendered":{"charts":1,"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"解舒丝长对比","index":0,"n_rows":52,"n_cols":11,"rows_kept":52,"merged":[[0,0,0,8],[1,1,2,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,10],[3,2,11,2],[3,4,11,4],[3,6,11,6],[12,2,20,2],[12,4,20,4],[12,6,20,6],[21,8,21,10],[22,2,36,2],[22,4,36,4],[22,6,36,6],[22,8,22,10],[23,8,23,10],[24,8,24,10],[25,8,25,10],[26,8,26,10],[27,8,27,10],[28,8,28,10],[29,8,29,10],[30,8,30,10],[31,8,31,10],[32,8,32,10],[33,8,33,10],[34,8,34,10],[35,8,35,10],[36,8,36,10],[37,2,51,2],[37,4,51,4],[37,6,51,6],[37,8,37,10],[38,8,38,10],[39,8,39,10],[40,8,40,10],[41,8,41,10],[42,8,42,10],[43,8,43,10],[44,8,44,10],[45,8,45,10],[46,8,46,10],[47,8,47,10],[48,8,48,10],[49,8,49,10],[50,8,50,10],[51,8,51,10]],"flags":["formulas_cached_only"]}
["解舒丝长升贴水方案比较"]
["解舒率                     ","现行办法     升贴水    ","55%以下                    ",null," 55%-65%以下",null," 65%及以上",null,"本办法与现行办法对比                  "]
["解舒丝长              ",null,"系数","升贴水","系数","升贴水","系数","升贴水","55%以下","55-65%以下","65%及以上"]
[420,-6700,-700,-9600,-500,-7200,-300,-4500,-2900,-500,2200]
[430,-6700,null,-8900,null,-6700,null,-4200,-2200,0,2500]
[440,-6700,null,-8200,null,-6200,null,-3900,-1500,500,2800]
[450,-5100,null,-7500,null,-5700,null,-3600,-2400,-600,1500]
[460,-5100,null,-6800,null,-5200,null,-3300,-1700,-100,1800]
[470,-5100,null,-6100,null,-4700,null,-3000,-1000,400,2100]
[480,-3700,null,-5400,null,-4200,null,-2700,-1700,-500,1000]
[490,-3700,null,-4700,null,-3700,null,-2400,-1000,0,1300]
[500,-3700,null,-4000,null,-3200,null,-2100,-300,500,1600]
[510,-2500,-400,-3600,-300,-2700,-200,-1800,-1100,-200,700]
[520,-2500,null,-3200,null,-2400,null,-1600,-700,100,900]
[530,-2500,null,-2800,null,-2100,null,-1400,-300,400,1100]
[540,-1400,null,-2400,null,-1800,null,-1200,-1000,-400,200]
[550,-1400,null,-2000,null,-1500,null,-1000,-600,-100,400]
[560,-1400,null,-1600,null,-1200,null,-800,-200,200,600]
[570,-700,null,-1200,null,-900,null,-600,-500,-200,100]
[580,-700,null,-800,null,-600,null,-400,-100,100,300]
[590,-700,null,-400,null,-300,null,-200,300,400,500]
[600,0,0,0,0,0,0,0,0]
[610,0,200,200,200,200,200,200,200]
[620,0,null,400,null,400,null,400,400]
[630,700,null,600,null,600,null,600,-100]
[640,700,null,800,null,800,null,800,100]
[650,700,null,1000,null,1000,null,1000,300]
[660,700,null,1200,null,1200,null,1200,500]
[670,1400,null,1400,null,1400,null,1400,0]
[680,1400,null,1600,null,1600,null,1600,200]
[690,1400,null,1800,null,1800,null,1800,400]
[700,1400,null,2000,null,2000,null,2000,600]
[710,2000,null,2200,null,2200,null,2200,200]
[720,2000,null,2400,null,2400,null,2400,400]
[730,2000,null,2600,null,2600,null,2600,600]
[740,2000,null,2800,null,2800,null,2800,800]
[750,2500,null,3000,null,3000,null,3000,500]
[760,2500,100,3100,100,3100,100,3100,600]
[770,2500,null,3200,null,3200,null,3200,700]
[780,2500,null,3300,null,3300,null,3300,800]
[790,2500,null,3400,null,3400,null,3400,900]
[800,2900,null,3500,null,3500,null,3500,600]
[810,2900,null,3600,null,3600,null,3600,700]
[820,2900,null,3700,null,3700,null,3700,800]
[830,2900,null,3800,null,3800,null,3800,900]
[840,2900,null,3900,null,3900,null,3900,1000]
[850,3200,null,4000,null,4000,null,4000,800]
[860,3200,null,4000,null,4000,null,4000,800]
[870,3200,null,4000,null,4000,null,4000,800]
[880,3200,null,4000,null,4000,null,4000,800]
[890,3200,null,4000,null,4000,null,4000,800]
[900,3400,null,4000,null,4000,null,4000,600]

{"sheet":"实例对比1","index":1,"n_rows":18,"n_cols":22,"rows_kept":18,"merged":[[0,0,0,20],[1,0,1,1],[1,20,1,21],[2,0,3,0],[2,20,3,20],[2,21,3,21],[4,0,5,0],[4,20,5,20],[4,21,5,21],[6,0,7,0],[6,20,7,20],[6,21,7,21],[8,0,9,0],[8,20,9,20],[8,21,9,21],[10,0,11,0],[10,20,11,20],[10,21,11,21],[12,0,13,0],[12,20,13,20],[12,21,13,21],[14,0,15,0],[14,20,15,20],[14,21,15,21],[16,0,17,0],[16,20,17,20],[16,21,17,21]],"flags":["formulas_cached_only"]}
["实例对比"]
["庄   口",null,"结算价","出丝率","出丝率升贴水","上车茧率","薄烂茧率","下脚茧补贴","茧丝长","解舒丝长","解舒丝长升贴水","解舒率","万吊","解舒万吊升贴水","洁净","清洁","内霉率","内印率","等级升贴水","合计升贴水","方案比较"]
["庄口一          秋","现方案",6,33,0,88,2.8,0,750,487.5,-1221,65,3,495,94.4,98.3,1,2,825,99,1668,{"v":0.02700471125358201,"d":"2.70%"}]
[null,"本方案",null,null,0,null,null,1008,null,null,-891,null,null,660,{"$nulls":4},990,1767]
["庄口二    夏","现方案",6,30,-5454.545454545454,87,2.5,0,700,420,-2010,60,4.5,0,92.5,96,1,2,0,-7464.545454545454,{"v":1350,"d":"1350.00"},{"v":0.025053143030671122,"d":"2.51%"}]
[null,"本方案",null,null,-5454.545454545454,null,null,{"v":1200.0000000000002,"d":"1200.00"},null," ",-2160,null,null,0,{"$nulls":4},300,-6114.545454545454]
["庄口三      春","现方案",6,34,1818.1818181818182,92,1.5,0,780,538.2,-850,69,3.5,0,93,97.8,1,2,340,1308.1818181818182,{"v":1424.9090909090908,"d":"1424.91"},{"v":0.02271383523847063,"d":"2.27%"}]
[null,"本方案",null,null,1818.1818181818182,null,null,{"v":370.9090909090909,"d":"370.91"},800," ",-476,null,3.5,680,{"$nulls":4},340,2733.090909090909]
["庄口四    春","现方案",6,38,9090.909090909092,92,1.4,0,1200,696,532,58,4.5,0,93.2,98.9,0,2,380,10002.909090909092,{"v":594.181818181818,"d":"594.18"},{"v":0.008416519866901544,"d":"0.84%"}]
[null,"本方案",null,null,9090.909090909092,null,null,{"v":442.18181818181824,"d":"442.18"},null,null,684,null,null,0,{"$nulls":4},380,10597.09090909091]
["庄口五        春","现方案",6,35,3636.3636363636365,87,1.8,0,1180,802.4,1015,68,3.3,0,94.3,98.5,1,2.5,1050,5701.363636363636,{"v":2488.181818181819,"d":"2488.18"},{"v":0.036489197890905704,"d":"3.65%"}]
[null,"本方案",null,null,3636.3636363636365,null,null,{"v":1578.1818181818182,"d":"1578.18"},null,null,1225,null,null,700,{"$nulls":4},1050,8189.545454545455]
["庄口六         秋","现方案",6,32,-1818.1818181818182,85,2.2,0,1050,588,-224,56,5.1,-640,94.3,98.9,0,2.5,0,-2682.181818181818,{"v":2487.272727272727,"d":"2487.27"},{"v":0.04158964879852125,"d":"4.16%"}]
[null,"本方案",null,null,-1818.1818181818182,null,null,{"v":1815.2727272727273,"d":"1815.27"},null,null,-192,null,null,0,{"$nulls":4},0,-194.909090909091]
["庄口七        春","现方案",6,41,14545.454545454546,93.5,1.5,0,1280,819.2,1189,64,4.2,0,93.8,98.1,0,2,0,15734.454545454546,696.9999999999982,{"v":0.009119282161318614,"d":"0.91%"}]
[null,"本方案",null,null,14545.454545454546,null,null,0,null,null,1476,null,null,0,{"$nulls":4},410,16431.454545454544]
["庄口八       夏","现方案",6,37,7272.727272727273,92,2.4,0,1000,480,-1369,48,6.3,-740,91.5,98.2,1,4,0,5163.727272727273,{"v":-467.54545454545496,"d":"-467.55"},{"v":-0.007226785899968812,"d":"-0.72%"}]
[null,"本方案",null,null,7272.727272727273,null,null,{"v":161.4545454545455,"d":"161.45"},null,null,-1998,null,null,-740,{"$nulls":4},0,4696.181818181818]

{"sheet":"实例对比2","index":2,"n_rows":18,"n_cols":22,"rows_kept":18,"merged":[[0,0,0,20],[1,0,1,1],[1,20,1,21],[2,0,3,0],[2,20,3,20],[2,21,3,21],[4,0,5,0],[4,20,5,20],[4,21,5,21],[6,0,7,0],[6,20,7,20],[6,21,7,21],[8,0,9,0],[8,20,9,20],[8,21,9,21],[10,0,11,0],[10,20,11,20],[10,21,11,21],[12,0,13,0],[12,20,13,20],[12,21,13,21],[14,0,15,0],[14,20,15,20],[14,21,15,21],[16,0,17,0],[16,20,17,20],[16,21,17,21]],"flags":["formulas_cached_only"]}
["实例对比"]
["庄   口",null,"结算价","出丝率","出丝率升贴水","上车茧率","薄烂茧率","下脚茧补贴","茧丝长","解舒丝长","解舒丝长升贴水","解舒率","万吊","解舒万吊升贴水","洁净","清洁","内霉率","内印率","等级升贴水","合计升贴水","方案比较"]
["庄口一          秋","现方案",4.5,33,0,88,2.8,0,750,487.5,-1221,65,3,495,94.4,98.3,1,2,825,99,1416,{"v":0.030441792970009676,"d":"3.04%"}]
[null,"本方案",null,null,0,null,null,756,null,null,-891,null,null,660,{"$nulls":4},990,1515]
["庄口二    夏","现方案",4.5,30,-4090.909090909091,87,2.5,0,700,420,-2010,60,4.5,0,92.5,96,1,2,0,-6100.909090909091,{"v":1050,"d":"1050.00"},{"v":0.026283451665756415,"d":"2.63%"}]
[null,"本方案",null,null,-4090.909090909091,null,null,{"v":900.0000000000001,"d":"900.00"},null," ",-2160,null,null,0,{"$nulls":4},300,-5050.909090909091]
["庄口三      春","现方案",4.5,34,1363.6363636363635,92,1.5,0,800,600,0,75,3.5,0,93,97.8,1,2,340,1703.6363636363635,{"v":958.1818181818185,"d":"958.18"},{"v":0.02010376134889754,"d":"2.01%"}]
[null,"本方案",null,null,1363.6363636363635,null,null,{"v":278.1818181818182,"d":"278.18"},null," ",0,null,3.5,680,{"$nulls":4},340,2661.818181818182]
["庄口四    春","现方案",4.5,38,6818.181818181819,92,1.4,0,1200,696,532,58,4.5,0,93.2,98.9,0,2,380,7730.181818181819,{"v":483.6363636363649,"d":"483.64"},{"v":0.009088548428979508,"d":"0.91%"}]
[null,"本方案",null,null,6818.181818181819,null,null,{"v":331.6363636363637,"d":"331.64"},null,null,684,null,null,0,{"$nulls":4},380,8213.818181818184]
["庄口五        春","现方案",4.5,35,2727.272727272727,87,1.8,0,1180,802.4,1015,68,3.3,0,94.3,98.5,1,2.5,1050,4792.272727272727,{"v":2093.636363636364,"d":"2093.64"},{"v":0.04035076960814375,"d":"4.04%"}]
[null,"本方案",null,null,2727.272727272727,null,null,{"v":1183.6363636363637,"d":"1183.64"},null,null,1225,null,null,700,{"$nulls":4},1050,6885.909090909091]
["庄口六         秋","现方案",4.5,32,-1363.6363636363635,85,2.2,0,1050,588,-224,56,5.1,-640,94.3,98.9,0,2.5,0,-2227.6363636363635,{"v":2033.4545454545455,"d":"2033.45"},{"v":0.04538371640046747,"d":"4.54%"}]
[null,"本方案",null,null,-1363.6363636363635,null,null,{"v":1361.4545454545455,"d":"1361.45"},null,null,-192,null,null,0,{"$nulls":4},0,-194.18181818181802]
["庄口七        春","现方案",4.5,41,10909.090909090908,93.5,1.5,0,1280,819.2,1189,64,4.2,0,93.8,98.1,0,2,0,12098.090909090908,697,{"v":0.012059847800851283,"d":"1.21%"}]
[null,"本方案",null,null,10909.090909090908,null,null,0,null,null,1476,null,null,0,{"$nulls":4},410,12795.090909090908]
["庄口八       夏","现方案",4.5,37,5454.545454545454,92,2.4,0,1000,480,-1369,48,6.3,-740,91.5,98.2,1,4,0,3345.545454545454,{"v":-507.909090909091,"d":"-507.91"},{"v":-0.010617353396146818,"d":"-1.06%"}]
[null,"本方案",null,null,5454.545454545454,null,null,{"v":121.09090909090912,"d":"121.09"},null,null,-1998,null,null,-740,{"$nulls":4},0,2837.636363636363]

{"sheet":"实例对比3","index":3,"n_rows":20,"n_cols":22,"rows_kept":20,"merged":[[0,0,0,21],[1,0,1,1],[1,20,1,21],[2,0,3,0],[2,2,3,2],[2,3,3,3],[2,5,3,5],[2,6,3,6],[2,8,3,8],[2,9,3,9],[2,11,3,11],[2,12,3,12],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,20,3,20],[2,21,3,21],[4,0,5,0],[4,2,5,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,8,5,8],[4,9,5,9],[4,11,5,11],[4,12,5,12],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,20,5,20],[4,21,5,21],[6,0,7,0],[6,2,7,2],[6,3,7,3],[6,5,7,5],[6,6,7,6],[6,8,7,8],[6,9,7,9],[6,11,7,11],[6,12,7,12],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,20,7,20],[6,21,7,21],[8,0,9,0],[8,2,9,2],[8,3,9,3],[8,5,9,5],[8,6,9,6],[8,8,9,8],[8,9,9,9],[8,11,9,11],[8,12,9,12],[8,14,9,14],[8,15,9,15],[8,16,9,16],[8,17,9,17],[8,20,9,20],[8,21,9,21],[10,0,11,0],[10,2,11,2],[10,3,11,3],[10,5,11,5],[10,6,11,6],[10,8,11,8],[10,9,11,9],[10,11,11,11],[10,12,11,12],[10,14,11,14],[10,15,11,15],[10,16,11,16],[10,17,11,17],[10,20,11,20],[10,21,11,21],[12,0,13,0],[12,2,13,2],[12,3,13,3],[12,5,13,5],[12,6,13,6],[12,8,13,8],[12,9,13,9],[12,11,13,11],[12,12,13,12],[12,14,13,14],[12,15,13,15],[12,16,13,16],[12,17,13,17],[12,20,13,20],[12,21,13,21],[14,0,15,0],[14,2,15,2],[14,3,15,3],[14,5,15,5],[14,6,15,6],[14,8,15,8],[14,9,15,9],[14,11,15,11],[14,12,15,12],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,17,15,17],[14,20,15,20],[14,21,15,21],[16,0,17,0],[16,2,17,2],[16,3,17,3],[16,5,17,5],[16,6,17,6],[16,8,17,8],[16,9,17,9],[16,11,17,11],[16,12,17,12],[16,14,17,14],[16,15,17,15],[16,16,17,16],[16,17,17,17],[16,20,17,20],[16,21,17,21],[18,0,19,0],[18,2,19,2],[18,3,19,3],[18,5,19,5],[18,6,19,6],[18,8,19,8],[18,9,19,9],[18,11,19,11],[18,12,19,12],[18,14,19,14],[18,15,19,15],[18,16,19,16],[18,17,19,17],[18,20,19,20],[18,21,19,21]],"flags":["formulas_cached_only"]}
["干茧升贴水实例对比"]
["庄   口",null,"结算价   万元/吨","出丝率        %","出丝率升贴水   元/吨","上车茧率     %","薄烂茧率    %","下脚茧补贴位     元/吨","茧丝长    米","解舒 丝长     米","解舒丝长升贴水   元/吨","解舒率    %","万吊次","解舒万吊升贴水   元/吨","洁净   分","清洁  分","内霉率    %","内印率   %","等级升贴水     元/吨","合计升贴水      元/吨","方案比较         元/吨"]
["庄口一          秋","现行办法",7,33,0,88,1.8,0,750,487.5,-1221,65,3,660,94.4,98.3,1,3.5,0,{"v":-561,"d":"-561.00"},2809,{"v":0.03887996899568154,"d":"3.89%"}]
[null,"修订办法",null,null,0,null,null,1456,null,null,-858,null,null,660,{"$nulls":4},990,{"v":2248,"d":"2248.00"}]
["庄口二    夏","现行办法",7,30,-6363.636363636364,87,2,0,700,420,-2010,60,4.5,0,92.5,96,1,2,0,{"v":-8373.636363636364,"d":"-8373.64"},{"v":1737.272727272727,"d":"1737.27"},{"v":0.027417503586800573,"d":"2.74%"}]
[null,"修订办法",null,null,-6363.636363636364,null,null,{"v":1527.2727272727273,"d":"1527.27"},null,null,-2100,null,null,0,{"$nulls":4},300,{"v":-6636.363636363637,"d":"-6636.36"}]
["庄口三      春","现行办法",7,34,2121.2121212121215,92,0.8,0,800,600,0,75,3.5,0,93,97.8,1,2,340,{"v":2461.2121212121215,"d":"2461.21"},{"v":1314.6666666666665,"d":"1314.67"},{"v":0.017819735776331593,"d":"1.78%"}]
[null,"修订办法",null,null,2121.2121212121215,null,null,{"v":634.6666666666667,"d":"634.67"},null,null,0,null,null,680,{"$nulls":4},340,{"v":3775.878787878788,"d":"3775.88"}]
["庄口四    春","现行办法",7,38,10606.060606060606,92,0.4,0,1200,696,532,58,4.5,0,93.2,98.9,0,2,0,{"v":11138.060606060606,"d":"11138.06"},{"v":1370.30303030303,"d":"1370.30"},{"v":0.01660805001953888,"d":"1.66%"}]
[null,"修订办法",null,null,10606.060606060606,null,null,{"v":838.3030303030304,"d":"838.30"},null,null,684,null,null,0,{"$nulls":4},380,{"v":12508.363636363636,"d":"12508.36"}]
["庄口五        春","现行办法",7,35,4242.424242424243,87,1.1,0,1180,802.4,1015,68,3.3,0,94.3,98.5,1,2.5,1050,{"v":6307.424242424243,"d":"6307.42"},{"v":2924.090909090909,"d":"2924.09"},{"v":0.03690565431569929,"d":"3.69%"}]
[null,"修订办法",null,null,4242.424242424243,null,null,{"v":2049.090909090909,"d":"2049.09"},null,null,1190,null,null,700,{"$nulls":4},1050,{"v":9231.515151515152,"d":"9231.52"}]
["庄口六         秋","现行办法",7,32,-2121.2121212121215,85,1.7,0,1050,588,-224,56,5.1,-640,94.3,98.9,0,2.5,0,{"v":-2985.2121212121215,"d":"-2985.21"},{"v":2925.575757575758,"d":"2925.58"},{"v":0.041829576019743235,"d":"4.18%"}]
[null,"修订办法",null,null,-2121.2121212121215,null,null,{"v":2253.575757575758,"d":"2253.58"},null,null,-192,null,null,0,{"$nulls":4},0,{"v":-59.63636363636351,"d":"-59.64"}]
["庄口七        春","现行办法",7,41,16969.69696969697,93.5,0.6,0,1280,819.2,1189,64,4.2,0,93.8,98.1,0,2,0,{"v":18158.69696969697,"d":"18158.70"},{"v":1047.363636363636,"d":"1047.36"},{"v":0.01174094707520891,"d":"1.17%"}]
[null,"修订办法",null,null,16969.69696969697,null,null,391.3636363636364,null,null,1435,null,null,0,{"$nulls":4},410,{"v":19206.060606060608,"d":"19206.06"}]
["庄口八       夏","现行办法",7,37,8484.848484848486,94,0.4,0,1000,480,-1369,48,6.3,-740,91.5,98.2,1,4,0,{"v":6375.848484848486,"d":"6375.85"},{"v":-440.63636363636397,"d":"-440.64"},{"v":-0.005802793609544344,"d":"-0.58%"}]
[null,"修订办法",null,null,8484.848484848486,null,null,{"v":188.36363636363637,"d":"188.36"},null,null,-1998,null,null,-740,{"$nulls":4},0,{"v":5935.212121212122,"d":"5935.21"}]
["09年市场交收茧均值","现行办法",7,38.95,12621.212121212126,93.19,0.29,0,1101.3142571951423,662,272.65000000000003,60.11,4.71,0,93.48,99.03,0.3,2.1,0,{"v":12893.862121212125,"d":"12893.86"},{"v":1086.5869696969712,"d":"1086.59"},{"v":0.012938570601363865,"d":"1.29%"}]
[null,"修订办法",null,null,12621.212121212126,null,null,{"v":502.3369696969705,"d":"502.34"},null,null,467.4,null,null,0,{"$nulls":4},389.5,{"v":13980.449090909096,"d":"13980.45"}]