{"text_format":"2","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,1]]}
["三季度个人财政预算"]
["每月净收入",null,2585]
["项目","七月份","八月份","九月份","季度总和"]
["房租",400,400,400,{"$f":"B4+C4+D4","v":1200}]
["电话费",84.3,48.7,97,230]
["水电气费",48.4,78.599999999999994,57.1,184.1]
["有线电视",15,15,15,45]
["洗车保险",183.4,null,null,183.4]
["零散花费",671,783,685,2139]
[]
["每月支出",{"$f":"SUM(B4:B9)","v":1402.1},{"$f":"SUM(C4:C9)","v":1325.3},{"$f":"SUM(D4:D9)","v":1254.0999999999999},{"$f":"B11+C11+D11","v":3981.4999999999995}]
[]
["每月余额",{"$f":"C2-B11","v":1182.9000000000001},{"$f":"C2-C11","v":1259.7},{"$f":"C2-D11","v":1330.9},{"$f":"B13+C13+D13","v":3773.5000000000005}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}