{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["每月预算报表","每月支出","其他数据"],"not_rendered":{"charts":1,"defined_names":3,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"每月预算报表","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"预算概览",{"$nulls":7},"预算摘要"]
[null,"余额"]
[null,"预计余额","（预计值减支出）",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[预计成本])","v":{"v":1585,"d":"¥1,585"}}]
[null,"实际余额 ","（实际值减支出）",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[实际成本])","v":{"v":1740,"d":"¥1,740"}}]
[null,"差额","（实际值减预计值）",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"¥155"}}]
[]
[null,"收入",{"$nulls":3},"支出",{"$nulls":3},"右键单击下面的数据透视表，然后单击“刷新”以更新"]
[null,"实际","收入 1",{"v":5800,"d":"¥5,800"},null,"实际",{"$f":"SUM(BudgetDetails[实际成本])","v":{"v":7860,"d":"¥7,860"}}]
[null,null,"收入 2",{"v":2300,"d":"¥2,300"},{"$nulls":6},"类别","预计成本 ","实际成本 ","差额 "]
[null,null,"额外收入",{"v":1500,"d":"¥1,500"},{"$nulls":6},"保险",{"v":900,"d":"¥900"},{"v":900,"d":"¥900"},{"v":0,"d":"¥0"}]
[null,null,"总收益",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"¥9,600"}}]
[{"$nulls":10},"宠物",{"v":170,"d":"¥170"},{"v":100,"d":"¥100"},{"v":70,"d":"¥70"}]
[null,"预计",{"$nulls":3},"预计",{"$f":"SUM(BudgetDetails[预计成本])","v":{"v":7915,"d":"¥7,915"}}]
[null,null,"收入 1",{"v":6000,"d":"¥6,000"},{"$nulls":6},"存款或投资",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"v":0,"d":"¥0"}]
[null,null,"收入 2",{"v":1000,"d":"¥1,000"}]
[null,null,"额外收入",{"v":2500,"d":"¥2,500"},{"$nulls":6},"贷款",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"v":0,"d":"¥0"}]
[null,null,"总收益",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"¥9,500"}}]
[{"$nulls":10},"个人护理",{"v":150,"d":"¥150"},{"v":140,"d":"¥140"},{"v":10,"d":"¥10"}]
[]
[{"$nulls":10},"交通",{"v":1425,"d":"¥1,425"},{"v":1375,"d":"¥1,375"},{"v":50,"d":"¥50"}]
[]
[{"$nulls":10},"礼品和捐赠",{"v":100,"d":"¥100"},{"v":125,"d":"¥125"},{"v":-25,"d":"(¥25)"}]
[]
[{"$nulls":10},"食物",{"v":1100,"d":"¥1,100"},{"v":1320,"d":"¥1,320"},{"v":-220,"d":"(¥220)"}]
[]
[{"$nulls":10},"税费",{"v":300,"d":"¥300"},{"v":300,"d":"¥300"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":10},"娱乐",{"v":400,"d":"¥400"},{"v":358,"d":"¥358"},{"v":42,"d":"¥42"}]
[]
[{"$nulls":10},"育儿",{"v":140,"d":"¥140"},{"v":140,"d":"¥140"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":10},"住房",{"v":2830,"d":"¥2,830"},{"v":2702,"d":"¥2,702"},{"v":128,"d":"¥128"}]
[]
[{"$nulls":10},"总计",{"v":7915,"d":"¥7,915"},{"v":7860,"d":"¥7,860"},{"v":55,"d":"¥55"}]

{"sheet":"每月支出","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"每月支出"]
[null,"说明","类别","预计成本","实际成本","差额","实际成本概览"]
[null,"课外活动","育儿",{"v":40,"d":"¥40"},{"v":40,"d":"¥40"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":40,"d":"¥40"}}]
[null,"医疗","育儿",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"学校用品","育儿",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"学费","育儿",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":100,"d":"¥100"}}]
[null,"音乐会","娱乐",{"v":50,"d":"¥50"},{"v":40,"d":"¥40"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":10,"d":"¥10"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":40,"d":"¥40"}}]
[null,"现场戏剧表演","娱乐",{"v":200,"d":"¥200"},{"v":150,"d":"¥150"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":150,"d":"¥150"}}]
[null,"电影","娱乐",{"v":50,"d":"¥50"},{"v":28,"d":"¥28"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":22,"d":"¥22"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":28,"d":"¥28"}}]
[null,"音乐（CD、下载内容等）","娱乐",{"v":50,"d":"¥50"},{"v":30,"d":"¥30"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":20,"d":"¥20"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":30,"d":"¥30"}}]
[null,"体育活动","娱乐",{"v":0,"d":"¥0"},{"v":40,"d":"¥40"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-40,"d":"(¥40)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":40,"d":"¥40"}}]
[null,"视频/DVD（购买）","娱乐",{"v":20,"d":"¥20"},{"v":50,"d":"¥50"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-30,"d":"(¥30)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}}]
[null,"视频/DVD（租赁）","娱乐",{"v":30,"d":"¥30"},{"v":20,"d":"¥20"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":10,"d":"¥10"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":20,"d":"¥20"}}]
[null,"外出就餐","食物",{"v":1000,"d":"¥1,000"},{"v":1200,"d":"¥1,200"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-200,"d":"(¥200)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":1200,"d":"¥1,200"}}]
[null,"日用杂货","食物",{"v":100,"d":"¥100"},{"v":120,"d":"¥120"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-20,"d":"(¥20)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":120,"d":"¥120"}}]
[null,"捐赠 1","礼品和捐赠",{"v":75,"d":"¥75"},{"v":100,"d":"¥100"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-25,"d":"(¥25)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":100,"d":"¥100"}}]
[null,"捐赠 2","礼品和捐赠",{"v":25,"d":"¥25"},{"v":25,"d":"¥25"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":25,"d":"¥25"}}]
[null,"礼品 1","礼品和捐赠",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"礼品 2","礼品和捐赠",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"有线电视/卫星电视费用","住房",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":100,"d":"¥100"}}]
[null,"电费","住房",{"v":45,"d":"¥45"},{"v":50,"d":"¥50"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-5,"d":"(¥5)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}}]
[null,"燃气","住房",{"v":300,"d":"¥300"},{"v":400,"d":"¥400"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-100,"d":"(¥100)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":400,"d":"¥400"}}]
[null,"房屋清洁服务","住房",{"v":200,"d":"¥200"},null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":200,"d":"¥200"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"维护","住房",{"v":200,"d":"¥200"},{"v":150,"d":"¥150"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":150,"d":"¥150"}}]
[null,"抵押贷款或租金","住房",{"v":1700,"d":"¥1,700"},{"v":1700,"d":"¥1,700"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":1700,"d":"¥1,700"}}]
[null,"天燃气/燃油","住房",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"联机/Internet 服务","住房",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":100,"d":"¥100"}}]
[null,"电话（移动）","住房",{"v":60,"d":"¥60"},{"v":60,"d":"¥60"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":60,"d":"¥60"}}]
[null,"电话（住宅）","住房",{"v":35,"d":"¥35"},{"v":39,"d":"¥39"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-4,"d":"(¥4)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":39,"d":"¥39"}}]
[null,"日用品","住房",{"v":40,"d":"¥40"},{"v":55,"d":"¥55"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-15,"d":"(¥15)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":55,"d":"¥55"}}]
[null,"垃圾处理和回收","住房",{"v":25,"d":"¥25"},{"v":22,"d":"¥22"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":3,"d":"¥3"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":22,"d":"¥22"}}]
[null,"用水和排污","住房",{"v":25,"d":"¥25"},{"v":26,"d":"¥26"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-1,"d":"(¥1)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":26,"d":"¥26"}}]
[null,"健康","保险",{"v":400,"d":"¥400"},{"v":400,"d":"¥400"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":400,"d":"¥400"}}]
[null,"房屋","保险",{"v":400,"d":"¥400"},{"v":400,"d":"¥400"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":400,"d":"¥400"}}]
[null,"人寿","保险",{"v":100,"d":"¥100"},{"v":100,"d":"¥100"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":100,"d":"¥100"}}]
[null,"信用卡 1","贷款",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":200,"d":"¥200"}}]
[null,"信用卡 2","贷款",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"信用卡 3","贷款",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"个人","贷款",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"学生","贷款",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"服装","个人护理",{"v":150,"d":"¥150"},{"v":140,"d":"¥140"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":10,"d":"¥10"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":140,"d":"¥140"}}]
[null,"干洗","个人护理",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"美发/美甲","个人护理",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"健康俱乐部","个人护理",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"医疗","个人护理",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"食物","宠物",{"v":150,"d":"¥150"},{"v":75,"d":"¥75"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":75,"d":"¥75"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":75,"d":"¥75"}}]
[null,"修饰","宠物",{"v":20,"d":"¥20"},{"v":25,"d":"¥25"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-5,"d":"(¥5)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":25,"d":"¥25"}}]
[null,"医疗","宠物",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"玩具","宠物",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"投资帐户","存款或投资",{"v":200,"d":"¥200"},{"v":200,"d":"¥200"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":200,"d":"¥200"}}]
[null,"养老金帐户","存款或投资",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"国税","税费",{"v":300,"d":"¥300"},{"v":300,"d":"¥300"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":300,"d":"¥300"}}]
[null,"本地","税费",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"省/市/自治区税","税费",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"公交/出租车费","交通",{"v":100,"d":"¥100"},{"v":150,"d":"¥150"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-50,"d":"(¥50)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":150,"d":"¥150"}}]
[null,"燃油","交通",{"v":450,"d":"¥450"},{"v":400,"d":"¥400"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":400,"d":"¥400"}}]
[null,"保险","交通",{"v":300,"d":"¥300"},{"v":300,"d":"¥300"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":300,"d":"¥300"}}]
[null,"牌照 ","交通",{"v":25,"d":"¥25"},{"v":25,"d":"¥25"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":25,"d":"¥25"}}]
[null,"维护","交通",{"v":100,"d":"¥100"},{"v":50,"d":"¥50"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":50,"d":"¥50"}}]
[null,"停车费","交通",null,null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}}]
[null,"汽车还款","交通",{"v":450,"d":"¥450"},{"v":450,"d":"¥450"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"¥0"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":450,"d":"¥450"}}]
[null,"汇总",null,{"$f":"SUBTOTAL(109,BudgetDetails[预计成本])","v":{"v":7915,"d":"¥7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[实际成本])","v":{"v":7860,"d":"¥7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[差额])","v":{"v":55,"d":"¥55"}}]

{"sheet":"其他数据","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"“预算概览”图表的数据透视表",null,null,"预算明细类别的查找列表"]
[null,"类别","费用",null,"预算类别查找"]
[null,"保险",900,null,"育儿"]
[null,"宠物",100,null,"娱乐"]
[null,"存款或投资",200,null,"食物"]
[null,"贷款",200,null,"礼品和捐赠"]
[null,"个人护理",140,null,"住房"]
[null,"交通",1375,null,"保险"]
[null,"礼品和捐赠",125,null,"贷款"]
[null,"食物",1320,null,"个人护理"]
[null,"税费",300,null,"宠物"]
[null,"娱乐",358,null,"存款或投资"]
[null,"育儿",140,null,"税费"]
[null,"住房",2702,null,"交通"]
[null,"总计",7860]