{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["大学每月预算"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"大学每月预算","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[2,2,2,3]]}
[{"$nulls":5}," "]
[null,"每月预算","目前已花费金额",null,{"$f":"\"花费百分比：\" & TEXT(E3,\"0%\")","v":"花费百分比：52%"}]
[null,{"$f":"Table_AcademicExpenses[[#Totals],[预算]]+Table_LivingExpenses[[#Totals],[预算]]+Table_PersonalExpenses[[#Totals],[预算]]","v":{"v":2430,"d":"¥2,430"}},{"$f":"Table_AcademicExpenses[[#Totals],[实际支出]]+Table_LivingExpenses[[#Totals],[实际支出]]+Table_PersonalExpenses[[#Totals],[实际支出]]","v":{"v":1260,"d":"¥1,260"}},null,{"$f":"C3/B3","v":{"v":0.5185185185185185,"d":"52%"}}]
[]
[null,"学术支出"]
[null,"项目","预算","实际支出","备注"]
[null,"学杂费",{"v":800,"d":"¥800.00"},{"v":800,"d":"¥800.00"}]
[null,"书籍和学校用品",{"v":300,"d":"¥300.00"},{"v":300,"d":"¥300.00"}]
[null,"杂项",{"v":150,"d":"¥150.00"}]
[null,"汇总",{"$f":"SUBTOTAL(109,Table_AcademicExpenses[预算])","v":{"v":1250,"d":"¥1,250.00"}},{"$f":"SUBTOTAL(109,Table_AcademicExpenses[实际支出])","v":{"v":1100,"d":"¥1,100.00"}}]
[]
[null,"生活支出"]
[null,"项目","预算","实际支出","备注"]
[null,"租金",{"v":280,"d":"¥280.00"}]
[null,"食品-膳食计划",{"v":200,"d":"¥200.00"},{"v":20,"d":"¥20.00"}]
[null,"食品-其他",{"v":50,"d":"¥50.00"},{"v":10,"d":"¥10.00"}]
[null,"日用杂货",{"v":110,"d":"¥110.00"},{"v":50,"d":"¥50.00"}]
[null,"公用事业 (燃气、电力)",{"v":35,"d":"¥35.00"}]
[null,"电话",{"v":40,"d":"¥40.00"}]
[null,"保险",{"v":55,"d":"¥55.00"}]
[null,"交通",{"v":300,"d":"¥300.00"},{"v":20,"d":"¥20.00"}]
[null,"汇总",{"$f":"SUBTOTAL(109,Table_LivingExpenses[预算])","v":{"v":1070,"d":"¥1,070.00"}},{"$f":"SUBTOTAL(109,Table_LivingExpenses[实际支出])","v":{"v":100,"d":"¥100.00"}}]
[]
[null,"个人支出"]
[null,"项目","预算","实际支出","备注"]
[null,"娱乐",{"v":30,"d":"¥30.00"}]
[null,"服装",{"v":30,"d":"¥30.00"}]
[null,"存款",{"v":50,"d":"¥50.00"},{"v":60,"d":"¥60.00"}]
[null,"其他",0]
[null,"汇总",{"$f":"SUBTOTAL(109,Table_PersonalExpenses[预算])","v":{"v":110,"d":"¥110.00"}},{"$f":"SUBTOTAL(109,Table_PersonalExpenses[实际支出])","v":{"v":60,"d":"¥60.00"}}]