{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["大学预算"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"大学预算","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,1,1,5],[3,1,3,2],[3,4,3,5],[10,1,10,2],[10,4,10,5]]}
[]
[null,"大学预算"]
[]
[null,"本月收入",null,null,"如何花费"]
[null,"项目","金额",null,"项目","金额"]
[null,"每月预计净收入",{"$f":"1*10","v":{"v":10,"d":"¥10.00"}},null,"月收入",{"$f":"1*10","v":{"v":10,"d":"¥10.00"}}]
[null,"助学金",{"v":0,"d":"¥0.00"},null,"月开支",{"v":10,"d":"¥10.00"}]
[null,"父母给的零用钱",{"v":0,"d":"¥0.00"},null,"学期开支",{"v":10,"d":"¥10.00"}]
[null,"总计",{"$f":"SUBTOTAL(109,MonthlyIncome14[金额])","v":{"v":10,"d":"¥10.00"}},null,"差额",{"$f":"SUBTOTAL(109,大学预算!$F$6:$F$8)","v":{"v":30,"d":"¥30.00"}}]
[]
[null,"本月开支",null,null,"学期开支"]
[null,"项目","金额",null,"项目","金额"]
[null,"租金",{"$f":"1*10","v":{"v":10,"d":"¥10.00"}},null,"学费",{"$f":"1*10","v":{"v":10,"d":"¥10.00"}}]
[null,"水电费",{"v":10,"d":"¥10.00"},null,"实验室费用",{"v":10,"d":"¥10.00"}]
[null,"手机",{"v":10,"d":"¥10.00"},null,"其他费用",{"v":10,"d":"¥10.00"}]
[null,"日用杂货",{"v":10,"d":"¥10.00"},null,"书籍",{"v":10,"d":"¥10.00"}]
[null,"汽车开支",{"v":10,"d":"¥10.00"},null,"存款",{"v":10,"d":"¥10.00"}]
[null,"学生贷款",{"v":10,"d":"¥10.00"},null,"交通",{"v":10,"d":"¥10.00"}]
[null,"其他贷款",{"v":10,"d":"¥10.00"},null,"总计",{"$f":"SUBTOTAL(109,SemesterExpenses17[金额])","v":{"v":60,"d":"¥60.00"}}]
[null,"信用卡",{"v":10,"d":"¥10.00"}]
[null,"保险",{"v":10,"d":"¥10.00"}]
[null,"洗衣物",{"v":10,"d":"¥10.00"}]
[null,"理发",{"v":10,"d":"¥10.00"}]
[null,"医疗费用",{"v":10,"d":"¥10.00"}]
[null,"娱乐费",{"v":10,"d":"¥10.00"}]
[null,"杂项",{"v":10,"d":"¥10.00"}]
[null,"总计",{"$f":"SUBTOTAL(109,MonthlyExpenses15[金额])","v":{"v":140,"d":"¥140.00"}}]