{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["学术俱乐部预算"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"学术俱乐部预算","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"学术俱乐部预算"]
[null,"出差费用：",{"v":5000,"d":"¥5,000"},null,null,"仍需金额：",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"¥760"}}]
[null,"收入：",{"$f":"SUM(年收入[金额])","v":{"v":5550,"d":"¥5,550"}}]
[null,"支出：",{"$f":"SUM(年支出[金额])","v":{"v":1310,"d":"¥1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"年收入","金额",null,null,"年支出","金额"]
[null,"应付款",{"v":750,"d":"¥750"},null,null,"传单纸张",{"v":1000,"d":"¥1,000"}]
[null,"筹款人",{"v":3500,"d":"¥3,500"},null,null,"广告",{"v":200,"d":"¥200"}]
[null,"捐赠",{"v":1000,"d":"¥1,000"},null,null,"修饰",{"v":90,"d":"¥90"}]
[null,"其他",{"v":300,"d":"¥300"},null,null,"其他",{"v":20,"d":"¥20"}]