{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["现金流","每月收入","每月支出","图表数据"],"not_rendered":{"charts":1,"images":2,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"现金流","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[]
[null,"托雷斯家庭 | 2023 年 2 月"]
[null,"家庭预算"]
[]
[null,"现金流分析"]
[]
[]
[null,"家庭预算","预计","实际","差额"]
[null,"总收入",{"$f":"收入[[#Totals],[预计]]","v":{"v":5700,"d":"¥5,700"}},{"$f":"收入[[#Totals],[实际]]","v":{"v":6000,"d":"¥6,000"}},{"$f":"现金流[[#This Row],[实际]]-现金流[[#This Row],[预计]]","v":{"v":300,"d":"¥300"}}]
[null,"总支出",{"$f":"支出[[#Totals],[计划]]","v":{"v":3603,"d":"¥3,603"}},{"$f":"支出[[#Totals],[实际]]","v":{"v":3655,"d":"¥3,655"}},{"$f":"现金流[[#This Row],[预计]]-现金流[[#This Row],[实际]]","v":{"v":-52,"d":"(¥52)"}}]
[null,"现金总额",{"$f":"C9-C10","v":{"v":2097,"d":"¥2,097"}},{"$f":"D9-D10","v":{"v":2345,"d":"¥2,345"}},{"$f":"SUBTOTAL(109,现金流[差额])","v":{"v":248,"d":"¥248"}}]

{"sheet":"每月收入","index":1,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,1,1,3],[2,1,2,3]]}
[{"$nulls":5}," "]
[null,"托雷斯家庭 | 2023 年 2 月"]
[null,"每月收入"]
[]
[null," 月收入","预计","实际","差额"]
[null,"收入 1",{"v":4000,"d":"¥4,000.00"},{"v":4000,"d":"¥4,000.00"},{"$f":"收入[[#This Row],[实际]]-收入[[#This Row],[预计]]","v":{"v":0,"d":"¥0.00"}}]
[null,"收入 2",{"v":1400,"d":"¥1,400.00"},{"v":1500,"d":"¥1,500.00"},{"$f":"收入[[#This Row],[实际]]-收入[[#This Row],[预计]]","v":{"v":100,"d":"¥100.00"}}]
[null,"其他收入",{"v":300,"d":"¥300.00"},{"v":500,"d":"¥500.00"},{"$f":"收入[[#This Row],[实际]]-收入[[#This Row],[预计]]","v":{"v":200,"d":"¥200.00"}}]
[null,"总收入",{"$f":"SUBTOTAL(109,收入[预计])","v":{"v":5700,"d":"¥5,700.00"}},{"$f":"SUBTOTAL(109,收入[实际])","v":{"v":6000,"d":"¥6,000.00"}},{"$f":"SUBTOTAL(109,收入[差额])","v":{"v":300,"d":"¥300.00"}}]

{"sheet":"每月支出","index":2,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[1,1,1,3],[2,1,2,3]]}
[{"$nulls":5}," "]
[null,"托雷斯家庭 | 2023 年 2 月"]
[null,"每月支出"]
[]
[null," 每月开支","计划","实际","差额"]
[null,"住房",{"v":1500,"d":"¥1,500.00"},{"v":1500,"d":"¥1,500.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"日用杂货",{"v":250,"d":"¥250.00"},{"v":280,"d":"¥280.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":-30,"d":"(¥30.00)"}}]
[null,"电话",{"v":38,"d":"¥38.00"},{"v":38,"d":"¥38.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"用电/燃气",{"v":65,"d":"¥65.00"},{"v":78,"d":"¥78.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":-13,"d":"(¥13.00)"}}]
[null,"用水/排污/垃圾",{"v":25,"d":"¥25.00"},{"v":21,"d":"¥21.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":4,"d":"¥4.00"}}]
[null,"有线电视",{"v":75,"d":"¥75.00"},{"v":83,"d":"¥83.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":-8,"d":"(¥8.00)"}}]
[null,"上网费用",{"v":60,"d":"¥60.00"},{"v":60,"d":"¥60.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"保养和修理",{"v":0,"d":"¥0.00"},{"v":60,"d":"¥60.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":-60,"d":"(¥60.00)"}}]
[null,"儿童保育",{"v":180,"d":"¥180.00"},{"v":150,"d":"¥150.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":30,"d":"¥30.00"}}]
[null,"学费",{"v":250,"d":"¥250.00"},{"v":250,"d":"¥250.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"宠物",{"v":75,"d":"¥75.00"},{"v":80,"d":"¥80.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":-5,"d":"(¥5.00)"}}]
[null,"交通",{"v":280,"d":"¥280.00"},{"v":260,"d":"¥260.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":20,"d":"¥20.00"}}]
[null,"个人护理",{"v":75,"d":"¥75.00"},{"v":65,"d":"¥65.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":10,"d":"¥10.00"}}]
[null,"保险",{"v":255,"d":"¥255.00"},{"v":255,"d":"¥255.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"信用卡",{"v":100,"d":"¥100.00"},{"v":100,"d":"¥100.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"贷款",{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"税款",{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"送礼/慈善",{"v":150,"d":"¥150.00"},{"v":150,"d":"¥150.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"存款",{"v":225,"d":"¥225.00"},{"v":225,"d":"¥225.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"其他",{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"$f":"支出[[#This Row],[计划]]-支出[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"汇总",{"$f":"SUBTOTAL(109,支出[计划])","v":{"v":3603,"d":"¥3,603.00"}},{"$f":"SUBTOTAL(109,支出[实际])","v":{"v":3655,"d":"¥3,655.00"}},{"$f":"SUBTOTAL(109,支出[差额])","v":{"v":-52,"d":"(¥52.00)"}}]

{"sheet":"图表数据","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"图表数据"]
[]
[null,null,"预计","实际"]
[null,"每月收入",{"$f":"收入[[#Totals],[预计]]","v":5700},{"$f":"收入[[#Totals],[实际]]","v":6000}]
[null,"每月支出",{"$f":"支出[[#Totals],[计划]]","v":3603},{"$f":"支出[[#Totals],[实际]]","v":3655}]
[null,"现金流",{"$f":"现金流[[#Totals],[预计]]","v":2097},{"$f":"现金流[[#Totals],[实际]]","v":2345}]