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

{"sheet":"I-1","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[0,0,0,1],[1,0,1,2],[23,0,23,2]],"flags":["formulas_cached_only"]}
[]
[" 预算损益表"]
["制表部门：","预算期限","单位： 元"]
["项目","行次","本期","数目来源","备注"]
["商品销售收入（含税）",1]
["减：销售费用",2]
["        商品销售成本",3]
["       商品销售税金及附加",4]
["       应缴增值税销项税",5]
[]
["商品销售利润",6]
[]
["减：管理费用",7]
["        （其中财务费用：                   元）",8]
["利润总额",9]
["减：所得税",10]
["净利润",11]
[]
[]
[]
[]
[]
[]
["审批："]

{"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"]}