{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["2024","Sheet2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"2024","index":0,"n_rows":10,"n_cols":20,"rows_kept":10,"cut":false,"hidden":true,"merged":[[0,0,0,11],[0,13,0,19],[2,0,3,0],[5,0,8,0]]}
["中泰+水映豪廷+乐城5.1-5.31实收"]
["实体门店","商圈门店","商圈经理","门店数","总人数","总业绩","租房套数","租房业绩","售房套数","售房业绩","新房套数","新房业绩",null,"1-5号","6-10号","11-15号","16-20号","20-25号","26-31号","合计"]
["中泰峰境店","中泰峰境A店","黄佑文",1,5,{"$f":"H3+J3+L3","v":88637},{"$f":"2.5+3.5+2.5+2+3","v":13.5},{"$f":"3425+5015+2800+2325+3100","v":16665},{"$f":"1+1+1+2+1","v":6},{"$f":"10000+15560+16500+11000+6800+12112","v":71972},0,0,null,{"$f":"10000+1250+1600+1150/2","v":13425},{"$f":"1435+1700+1330+1100/2","v":5015},{"$f":"15560","v":15560},{"$f":"1500/2+16500+850+1200","v":19300},{"$f":"1700/2+800+1350/2+6800+11000","v":20125},{"$f":"12112+1100+900+1100","v":15212},{"$f":"SUM(N3:S3)","v":88637}]
[null,"中泰峰境C店","邹凤娇",1,5,{"$f":"H4+J4+L4","v":75160},{"$f":"2.5+4+2.5+1+1","v":11},{"$f":"3825+7430+3465+1470+5730","v":21920},{"$f":"2+1+1+1","v":5},{"$f":"10900+8000+17000+9000+8340","v":53240},0,0,null,{"$f":"2100+1150+1150/2","v":3825},{"$f":"10900+2100+2000+1700+1630+8000","v":26330},0,{"$f":"1500/2+2100/2+17000+1000/2+1430/2+900/2","v":20465},{"$f":"9000+1470","v":10470},{"$f":"5730+8340","v":14070},{"$f":"SUM(N4:S4)","v":75160}]
["水映豪廷A店","水映豪廷A店","谢应红",1,7,{"$f":"H5+J5+L5","v":55110},{"$f":"3+3+4+5.5+3","v":18.5},{"$f":"3630+5200+5850+7530+4400","v":26610},{"$f":"1+1+1","v":3},{"$f":"11000+6000+11500","v":28500},0,0,null,{"$f":"11000","v":11000},{"$f":"1150+1555+925","v":3630},{"$f":"1700+1600+1900+6000","v":11200},{"$f":"1900+800+1450+1700","v":5850},{"$f":"1700/2+1480+11500+2000+1300+1000+900","v":19030},{"$f":"1400+1400+1600","v":4400},{"$f":"SUM(N5:S5)","v":55110}]
["融冠乐城店","融冠乐城A店","朱玉春",1,4,{"$f":"SUM(H6+J6+L6)","v":68602},{"$f":"1+5+1.5+3.5+3.5+3.5","v":18},{"$f":"1000+8150+2700+5550+4700+4950","v":27050},{"$f":"1.5+1+2+1","v":5.5},{"$f":"13500+6816+9000+6600+5636","v":41552},0,0,null,{"$f":"7000+13000/2+1000","v":14500},{"$f":"1400+1500/2+900+2000/2+6816+800/2+4200/2+1600","v":14966},{"$f":"1200/2+2100/2+2100/2","v":2700},{"$f":"625+1300+4050/2+1750/2+9000+6600+1450/2","v":21150},{"$f":"1550+1000+1400+1500/2","v":4700},{"$f":"1450+2000/2+1600+900+5636","v":10586},{"$f":"SUM(M6:S6)","v":68602}]
[null,"融冠乐城B店","聂荣欢",1,3,{"$f":"H7+J7+L7","v":25940},0,0,{"$f":"1+1","v":2},{"$f":"8940+17000","v":25940},0,0,null,0,0,0,{"$f":"8940","v":8940},0,{"$f":"17000","v":17000},{"$f":"SUM(N7:S7)","v":25940}]
[null,"融冠乐城C店","周鼎",1,3,{"$f":"H8+J8+L8","v":25114.5},{"$f":"1+1+1+2.5","v":5.5},{"$f":"1700+1325+2390+3699.5","v":9114.5},{"$f":"1","v":1},{"$f":"16000","v":16000},0,0,null,{"$f":"2400/2+1000/2","v":1700},{"$f":"1300/2+1350/2","v":1325},{"$f":"2180/2+2600/2","v":2390},0,0,{"$f":"1999/2+16000+1100+1200/2+2000/2","v":19699.5},{"$f":"SUM(N8:S8)","v":25114.5}]
[null,"融冠乐城D店","刘洋",1,2,{"$f":"H9+J9+L9","v":15439.5},{"$f":"1+0.5+2+2","v":5.5},{"$f":"1700+650+3990+2599.5","v":8939.5},{"$f":"0.5","v":0.5},{"$f":"13000/2","v":6500},0,0,null,{"$f":"2400/2+1000/2+13000/2","v":8200},{"$f":"1300/2","v":650},{"$f":"2180/2+2600/2+1600","v":3990},0,0,{"$f":"1999/2+1200/2+2000/2","v":2599.5},{"$f":"SUM(N9:S9)","v":15439.5}]
[null,null,"合计",{"$f":"SUM(D3:D9)","v":7},{"$f":"SUM(E3:E9)","v":29},{"$f":"H10+J10+L10","v":354003},{"$f":"SUM(G3:G9)","v":72},110299,23,243704,0,0,null,{"$f":"SUM(N3:N9)","v":52650},51916,35840,75705,54325,83567,354003]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}