{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["支出","收入","摘要"],"not_rendered":{"charts":1,"external_links":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"支出","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"活动预算\n[活动名称]"]
[{"$nulls":7}," 支出"]
[]
[{"$nulls":7},"估计","实际"]
[null,null,"总支出",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"¥1,145.00"}},{"$f":"[1]Expenses!$I$7","v":{"v":395,"d":"¥395.00"}}]
[]
[null,null,"场地","估计","实际",null,"茶点","估计","实际"]
[null,null,"会议室和大厅费用",{"v":500,"d":"¥500.00"},{"v":250,"d":"¥250.00"},null,"食物"]
[null,null,"现场人员",{"v":400,"d":"¥400.00"},{"v":50,"d":"¥50.00"},null,"饮料"]
[null,null,"设备",{"$nulls":3},"亚麻布"]
[null,null,"桌椅",{"$nulls":3},"服务人员和小费"]
[null,null,"总计",{"$f":"SUBTOTAL(109,表1[估计])","v":{"v":900,"d":"¥900.00"}},{"$f":"SUBTOTAL(109,表1[实际])","v":{"v":300,"d":"¥300.00"}},null,"总计",{"$f":"SUBTOTAL(109,表5[估计])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,表5[实际])","v":{"v":0,"d":"¥0.00"}}]
[]
[null,null,"装饰","估计","实际",null,"节目","估计","实际"]
[null,null,"花卉",{"v":200,"d":"¥200.00"},{"v":50,"d":"¥50.00"},null,"执行者"]
[null,null,"蜡烛",{"$nulls":3},"扬声器"]
[null,null,"照明",{"$nulls":3},"差旅"]
[null,null,"气球",{"$nulls":3},"住宿"]
[null,null,"纸",{"$nulls":3},"其他"]
[null,null,"总计",{"$f":"SUBTOTAL(109,表2[估计])","v":{"v":200,"d":"¥200.00"}},{"$f":"SUBTOTAL(109,表2[实际])","v":{"v":50,"d":"¥50.00"}},null,"总计",{"$f":"SUBTOTAL(109,表6[估计])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,表6[实际])","v":{"v":0,"d":"¥0.00"}}]
[]
[null,null,"宣传","估计","实际",null,"奖品","估计","实际"]
[null,null,"图形工作",{"v":45,"d":"¥45.00"},{"v":45,"d":"¥45.00"},null,"绶带/奖章/奖品"]
[null,null,"影印/打印",{"$nulls":3},"礼品"]
[null,null,"邮费",{"$nulls":3},"总计",{"$f":"SUBTOTAL(109,表7[估计])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,表7[实际])","v":{"v":0,"d":"¥0.00"}}]
[null,null,"总计",{"$f":"SUBTOTAL(109,表3[估计])","v":{"v":45,"d":"¥45.00"}},{"$f":"SUBTOTAL(109,表3[实际])","v":{"v":45,"d":"¥45.00"}}]
[]
[null,null,"杂项","估计","实际"]
[null,null,"电话"]
[null,null,"交通"]
[null,null,"文具"]
[null,null,"传真服务"]
[null,null,"总计",{"$f":"SUBTOTAL(109,表4[估计])","v":{"v":0,"d":"¥0.00"}},{"$f":"SUBTOTAL(109,表4[实际])","v":{"v":0,"d":"¥0.00"}}]

{"sheet":"收入","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"活动预算\n[活动名称]"]
[{"$nulls":5}," 收入"]
[]
[{"$nulls":5},"估计","实际"]
[null,"总收入",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"¥1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"¥1,831.00"}}]
[]
[null,"入场券"]
[null,"估计","实际",null,null,"估计","实际"]
[null,300,278,"成人数量",{"v":5,"d":"¥5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"¥1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"¥1,390.00"}}]
[null,197,195,"儿童数量",{"v":2,"d":"¥2.00"},{"$f":"B12*E12","v":{"v":394,"d":"¥394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"¥390.00"}}]
[null,42,51,"其他数量",{"v":1,"d":"¥1.00"},{"$f":"B13*E13","v":{"v":42,"d":"¥42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"¥51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"¥1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"¥1,831.00"}}]
[]
[null,"节目广告"]
[null,"估计","实际",null,null,"估计","实际"]
[{"$nulls":3},"封面数量",null,{"$f":"B18*E18","v":{"v":0,"d":"¥0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"半版数量",null,{"$f":"B19*E19","v":{"v":0,"d":"¥0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"四分之一版面数量",null,{"$f":"B20*E20","v":{"v":0,"d":"¥0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"¥0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"¥0.00"}}]
[]
[null,"参展商/供应商"]
[null,"估计","实际",null,null,"估计","实际"]
[{"$nulls":3},"大型展厅数量",null,{"$f":"B25*E25","v":{"v":0,"d":"¥0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"中型展厅数量",null,{"$f":"B26*E26","v":{"v":0,"d":"¥0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"小型展厅数量",null,{"$f":"B27*E27","v":{"v":0,"d":"¥0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"¥0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"¥0.00"}}]
[]
[null,"产品销售"]
[null,"估计","实际",null,null,"估计","实际"]
[{"$nulls":3},"产品储量",null,{"$f":"B32*E32","v":{"v":0,"d":"¥0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"产品储量",null,{"$f":"B33*E33","v":{"v":0,"d":"¥0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"产品储量",null,{"$f":"B34*E34","v":{"v":0,"d":"¥0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":3},"产品储量",null,{"$f":"B35*E35","v":{"v":0,"d":"¥0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"¥0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"¥0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"¥0.00"}}]

{"sheet":"摘要","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"活动预算\n[活动名称]"]
[{"$nulls":5},"损益汇总"]
[]
[{"$nulls":5},"估计","实际"]
[null,"总收益",{"$nulls":3},{"$f":"收入!F7","v":{"v":1936,"d":"¥1,936.00"}},{"$f":"收入!G7","v":{"v":1831,"d":"¥1,831.00"}}]
[null,"总支出",{"$nulls":3},{"$f":"支出!H7","v":{"v":1145,"d":"¥1,145.00"}},{"$f":"支出!I7","v":{"v":395,"d":"¥395.00"}}]
[null,"总利润（或损失）",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"¥791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"¥1,436.00"}}]