{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["出差开支预算"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"出差开支预算","index":0,"n_rows":17,"n_cols":8,"rows_kept":17,"merged":[[0,0,1,7]]}
["    出差开支预算"]
[]
[]
[null,"出差开支预算",{"v":5900,"d":"￥5,900.00"}]
[{"$nulls":7},"    总计"]
[null,"飞机票价","机票单价（往）",{"v":1200,"d":"￥1,200.00"},null,1,"张",{"$f":"(D6*F6)","v":{"v":1200,"d":"￥1,200.00"}}]
[null,null,"机票单价（返）",{"v":875,"d":"￥875.00"},null,1,"张",{"$f":"(D7*F7)","v":{"v":875,"d":"￥875.00"}}]
[null,null,"其他",{"v":0,"d":"￥0.00"},null,0,null,{"v":0,"d":"￥0.00"}]
[null,"酒店","每晚费用",{"v":275,"d":"￥275.00"},null,3,"晚",{"v":825,"d":"￥825.00"}]
[null,null,"其他",{"v":0,"d":"￥0.00"},null,0,"晚",{"v":0,"d":"￥0.00"}]
[null,"餐饮","每天费用",{"v":148,"d":"￥148.00"},null,6,"天",{"v":888,"d":"￥888.00"}]
[null,"交通费用","每天费用",{"v":152,"d":"￥152.00"},null,6,"天",{"v":912,"d":"￥912.00"}]
[null,"休闲娱乐","总计",{"v":730,"d":"￥730.00"},{"$nulls":3},{"$f":"(D13)","v":{"v":730,"d":"￥730.00"}}]
[null,"礼品","总计",{"v":185,"d":"￥185.00"},{"$nulls":3},{"$f":"(D14)","v":{"v":185,"d":"￥185.00"}}]
[null,"其他费用","总计",{"v":155,"d":"￥155.00"},{"$nulls":3},{"$f":"(D15)","v":{"v":155,"d":"￥155.00"}}]
[{"$nulls":4},"出差开支总费用",null,null,{"$f":"SUM(H6:H15)","v":{"v":5770,"d":"￥5,770.00"}}]
[{"$nulls":4},{"$f":"IF(C4>H16,\"低于预算\",\"超出预算\")","v":"低于预算"},null,null,{"$f":"(C4-H16)","v":{"v":130,"d":"￥130.00"}}]