{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["H-1","Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"H-1","index":0,"n_rows":21,"n_cols":6,"rows_kept":21,"merged":[[0,0,0,1],[1,0,1,4],[20,8,20,10]],"flags":["formulas_cached_only"]}
[]
["预算现金流量表"]
["制表部门：","预算期限"]
[null,null,"数目来源",null,null,"数目来源"]
["期初余额",null,"货币资金余额表"]
["预计收入",null,null,"预计支出"]
["预计本期销售现金收入",null,null,"预计本期采购现金支出"]
[{"$nulls":3},"预计本期销售费用现金支出"]
[{"$nulls":3},"预计本期管理费用现金支出"]
[{"$nulls":3},"预计本期直接人工现金支出"]
[{"$nulls":3},"预计本期制造费用现金支出"]
[{"$nulls":3},"预计本期税金支出"]
["小计"]
[]
[{"$nulls":3},"预计本期资本性支出"]
[{"$nulls":3},"预计归还贷款"]
[]
[{"$nulls":3},"预计期末余额"]
[{"$nulls":3},"合计"]
["预计本期融资"]
["审批：",{"$nulls":3},"制表："]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}