{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["预算摘要","费用明细","图表数据"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"预算摘要","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"费用明细"]
[null,"住宅","装修预算"]
[null,"项目信息"]
[null,"项目名称","厨房改造"]
[null,"项目描述","拆除旧地板，换上新瓷砖。抛光并平整所有新地板。将目前的橱柜换成更时尚的款式。抛光并平整所有橱柜。"]
[null,"承包商","Alpine Ski House"]
[null,"许可/保税号","C#12345678"]
[null,"联系人姓名","米申"]
[null,"网站","https://www.alpineskihouse.com/"]
[null,"电话",6035550198]
[null,"地址","上海浦东新区浦东大道 789 号，邮编 200135"]
[null,"财务状况"]
[null,"现金金额",{"v":3500,"d":"¥3,500"}]
[null,"筹措金额",{"v":0,"d":"¥0"}]
[null,"分配的资金总额",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"¥3,500"}}]
[null,"目前已用资金",{"$f":"SUM(数据[金额])","v":{"v":2810,"d":"¥2,810"}}]
[null,"剩余资金",{"$f":"C15-C16","v":{"v":690,"d":"¥690"}}]

{"sheet":"费用明细","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"预算摘要"]
[null,"清单","费用"]
[null,"分配的项目资金","目前已用资金","剩余资金"]
[null,{"$f":"AllottedFunds","v":{"v":3500,"d":"¥3,500.00"}},{"$f":"SUM(数据[金额])","v":{"v":2810,"d":"¥2,810.00"}},{"$f":"剩余资金","v":{"v":690,"d":"¥690.00"}}]
[null,"物品","类别","金额"]
[null,"瓷砖地板","材料",{"v":350,"d":"¥350.00"}]
[null,"地板胶","材料",{"v":75,"d":"¥75.00"}]
[null,"地板","材料",{"v":400,"d":"¥400.00"}]
[null,"地板填缝","材料",{"v":20,"d":"¥20.00"}]
[null,"地板平整","材料",{"v":40,"d":"¥40.00"}]
[null,"新橱柜","材料",{"v":250,"d":"¥250.00"}]
[null,"橱柜涂料","材料",{"v":200,"d":"¥200.00"}]
[null,"橱柜五金","材料",{"v":100,"d":"¥100.00"}]
[null,"拆除地板","人工",{"v":150,"d":"¥150.00"}]
[null,"剥去地板胶","人工",{"v":50,"d":"¥50.00"}]
[null,"铺地板沙","人工",{"v":50,"d":"¥50.00"}]
[null,"准备地板","人工",{"v":100,"d":"¥100.00"}]
[null,"安装地板","人工",{"v":200,"d":"¥200.00"}]
[null,"地板填缝","人工",{"v":25,"d":"¥25.00"}]
[null,"地板平整","人工",{"v":50,"d":"¥50.00"}]
[null,"拆除旧橱柜","人工",{"v":150,"d":"¥150.00"}]
[null,"准备橱柜区域","人工",{"v":50,"d":"¥50.00"}]
[null,"安装新橱柜","人工",{"v":300,"d":"¥300.00"}]
[null,"橱柜填缝","人工",{"v":100,"d":"¥100.00"}]
[null,"橱柜上涂料","人工",{"v":100,"d":"¥100.00"}]
[null,"安装橱柜五金","人工",{"v":50,"d":"¥50.00"}]
[null,"汇总",null,{"$f":"SUBTOTAL(109,数据[金额])","v":{"v":2810,"d":"¥2,810.00"}}]

{"sheet":"图表数据","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["此工作表应继续保持隐藏状态。"]
["图表标签"]
[{"$f":"FundsUsedLabel&\": \"&TEXT(FundsUsed,\"￥#,##0.00\")&\" (\"&TEXT(FundsUsed/SUM(FundsUsed:剩余资金),\"0%\")&\")\"","v":"目前已用资金: ￥2,810.00 (80%)"}]
[{"$f":"FundsRemainingLabel&\": \"&TEXT(剩余资金,\"￥#,##0.00\")&\" (\"&TEXT(剩余资金/SUM(FundsUsed:剩余资金),\"0%\")&\")\"","v":"剩余资金: ￥690.00 (20%)"}]