{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["月度预算报告","每月支出","其他数据"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"月度预算报告","index":0,"n_rows":34,"n_cols":13,"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",{"$nulls":7},"預算摘要"]
[null,"余额"]
[null,"预计结余","（预计减去费用）",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[预计成本])","v":{"v":15850,"d":"¥15,850"}}]
[null,"实际结余 ","（实际减去费用）",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[实际成本])","v":{"v":17400,"d":"¥17,400"}}]
[null,"差额","（实际减去预计）",{"$nulls":3},{"$f":"G4-G3","v":{"v":1550,"d":"¥1,550"}}]
[]
[null,"收入",{"$nulls":3},"支出",{"$nulls":3},"右键单击下方的数据透视表，然后单击 刷新 以更新"]
[null,"实际","收入 1",{"v":58000,"d":"¥58,000"},null,"实际",{"$f":"SUM(BudgetDetails[实际成本])","v":{"v":78600,"d":"¥78,600"}}]
[null,null,"收入 2",{"v":23000,"d":"¥23,000"},{"$nulls":5},"类别","预计成本 ","实际成本 ","差额 "]
[null,null,"额外收入",{"v":15000,"d":"¥15,000"},{"$nulls":5},"儿童",{"v":1400,"d":"¥1,400"},{"v":1400,"d":"¥1,400"},{"v":0,"d":"¥0"}]
[null,null,"总收入",{"$f":"SUM(D8:D10)","v":{"v":96000,"d":"¥96,000"}}]
[{"$nulls":9},"娱乐",{"v":4000,"d":"¥4,000"},{"v":3580,"d":"¥3,580"},{"v":420,"d":"¥420"}]
[null,"预计",{"$nulls":3},"预计",{"$f":"SUM(BudgetDetails[预计成本])","v":{"v":79150,"d":"¥79,150"}}]
[null,null,"收入 1",{"v":60000,"d":"¥60,000"},{"$nulls":5},"饮食支出",{"v":11000,"d":"¥11,000"},{"v":13200,"d":"¥13,200"},{"v":-2200,"d":"!(¥2,200!)"}]
[null,null,"收入 2",{"v":10000,"d":"¥10,000"}]
[null,null,"额外收入",{"v":25000,"d":"¥25,000"},{"$nulls":5},"礼品和慈善",{"v":1000,"d":"¥1,000"},{"v":1250,"d":"¥1,250"},{"v":-250,"d":"!(¥250!)"}]
[null,null,"总收入",{"$f":"SUM(D14:D16)","v":{"v":95000,"d":"¥95,000"}}]
[{"$nulls":9},"住房",{"v":28300,"d":"¥28,300"},{"v":27020,"d":"¥27,020"},1280]
[]
[{"$nulls":9},"保险",{"v":9000,"d":"¥9,000"},{"v":9000,"d":"¥9,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"贷款",{"v":2000,"d":"¥2,000"},{"v":2000,"d":"¥2,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"个人护理",{"v":1500,"d":"¥1,500"},{"v":1400,"d":"¥1,400"},{"v":100,"d":"¥100"}]
[]
[{"$nulls":9},"宠物",{"v":1700,"d":"¥1,700"},{"v":1000,"d":"¥1,000"},{"v":700,"d":"¥700"}]
[]
[{"$nulls":9},"儲蓄或投資",{"v":2000,"d":"¥2,000"},{"v":2000,"d":"¥2,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"税款",{"v":3000,"d":"¥3,000"},{"v":3000,"d":"¥3,000"},{"v":0,"d":"¥0"}]
[]
[{"$nulls":9},"交通",{"v":14250,"d":"¥14,250"},{"v":13750,"d":"¥13,750"},{"v":500,"d":"¥500"}]
[]
[{"$nulls":9},"总计",{"v":79150,"d":"¥79,150"},{"v":78600,"d":"¥78,600"},{"v":550,"d":"¥550"}]

{"sheet":"每月支出","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"每月支出"]
[null,"描述","类别","预计成本","实际成本","差额","实际成本概览"]
[null,"课余活动","儿童",{"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":"$400"}}]
[null,"医疗","儿童",null,null,{"$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":"$0"}}]
[null,"学校用品","儿童",null,null,{"$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":"$0"}}]
[null,"学费","儿童",{"v":1000,"d":"¥1,000"},{"v":1000,"d":"¥1,000"},{"$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":1000,"d":"$1,000"}}]
[null,"音乐会","娱乐",{"v":500,"d":"¥500"},{"v":400,"d":"¥400"},{"$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":"$400"}}]
[null,"直播剧场","娱乐",{"v":2000,"d":"¥2,000"},{"v":1500,"d":"¥1,500"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":500,"d":"¥500"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":1500,"d":"$1,500"}}]
[null,"电影","娱乐",{"v":500,"d":"¥500"},{"v":280,"d":"¥280"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":220,"d":"¥220"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":280,"d":"$280"}}]
[null,"音乐（CD、下载等）","娱乐",{"v":500,"d":"¥500"},{"v":300,"d":"¥300"},{"$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":300,"d":"$300"}}]
[null,"运动","娱乐",{"v":0,"d":"¥0"},{"v":400,"d":"¥400"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-400,"d":"!(¥400!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":400,"d":"$400"}}]
[null,"录像/DVD（购买）","娱乐",{"v":200,"d":"¥200"},{"v":500,"d":"¥500"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-300,"d":"!(¥300!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":500,"d":"$500"}}]
[null,"录像/DVD（租借）","娱乐",{"v":300,"d":"¥300"},{"v":200,"d":"¥200"},{"$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":200,"d":"$200"}}]
[null,"在外就餐","饮食支出",{"v":10000,"d":"¥10,000"},{"v":12000,"d":"¥12,000"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-2000,"d":"!(¥2,000!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":12000,"d":"$12,000"}}]
[null,"日用杂货","饮食支出",{"v":1000,"d":"¥1,000"},{"v":1200,"d":"¥1,200"},{"$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":"$1,200"}}]
[null,"慈善 1","礼品和慈善",{"v":750,"d":"¥750"},{"v":1000,"d":"¥1,000"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-250,"d":"!(¥250!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":1000,"d":"$1,000"}}]
[null,"慈善 2","礼品和慈善",{"v":250,"d":"¥250"},{"v":250,"d":"¥250"},{"$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":250,"d":"$250"}}]
[null,"礼品 1","礼品和慈善",null,null,{"$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":"$0"}}]
[null,"礼品 2","礼品和慈善",null,null,{"$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":"$0"}}]
[null,"有线/卫星电视","住房",{"v":1000,"d":"¥1,000"},{"v":1000,"d":"¥1,000"},{"$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":1000,"d":"$1,000"}}]
[null,"电费","住房",{"v":450,"d":"¥450"},{"v":500,"d":"¥500"},{"$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":500,"d":"$500"}}]
[null,"燃气费","住房",{"v":3000,"d":"¥3,000"},{"v":4000,"d":"¥4,000"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-1000,"d":"!(¥1,000!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":4000,"d":"$4,000"}}]
[null,"房屋清洁服务","住房",{"v":2000,"d":"¥2,000"},null,{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":2000,"d":"¥2,000"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":0,"d":"$0"}}]
[null,"维修费","住房",{"v":2000,"d":"¥2,000"},{"v":1500,"d":"¥1,500"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":500,"d":"¥500"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":1500,"d":"$1,500"}}]
[null,"押金或租金","住房",{"v":17000,"d":"¥17,000"},{"v":17000,"d":"¥17,000"},{"$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":17000,"d":"$17,000"}}]
[null,"天然气/油","住房",null,null,{"$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":"$0"}}]
[null,"上网/网络服务","住房",{"v":1000,"d":"¥1,000"},{"v":1000,"d":"¥1,000"},{"$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":1000,"d":"$1,000"}}]
[null,"电话（手机）","住房",{"v":600,"d":"¥600"},{"v":600,"d":"¥600"},{"$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":600,"d":"$600"}}]
[null,"电话（住宅）","住房",{"v":350,"d":"¥350"},{"v":390,"d":"¥390"},{"$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":390,"d":"$390"}}]
[null,"用品","住房",{"v":400,"d":"¥400"},{"v":550,"d":"¥550"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-150,"d":"!(¥150!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":550,"d":"$550"}}]
[null,"垃圾清理和回收","住房",{"v":250,"d":"¥250"},{"v":220,"d":"¥220"},{"$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":220,"d":"$220"}}]
[null,"水费/排污费","住房",{"v":250,"d":"¥250"},{"v":260,"d":"¥260"},{"$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":260,"d":"$260"}}]
[null,"健康","保险",{"v":4000,"d":"¥4,000"},{"v":4000,"d":"¥4,000"},{"$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":4000,"d":"$4,000"}}]
[null,"房屋","保险",{"v":4000,"d":"¥4,000"},{"v":4000,"d":"¥4,000"},{"$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":4000,"d":"$4,000"}}]
[null,"人身","保险",{"v":1000,"d":"¥1,000"},{"v":1000,"d":"¥1,000"},{"$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":1000,"d":"$1,000"}}]
[null,"信用卡 1","贷款",{"v":2000,"d":"¥2,000"},{"v":2000,"d":"¥2,000"},{"$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":2000,"d":"$2,000"}}]
[null,"信用卡 2","贷款",null,null,{"$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":"$0"}}]
[null,"服装","个人护理",{"v":1500,"d":"¥1,500"},{"v":1400,"d":"¥1,400"},{"$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":1400,"d":"$1,400"}}]
[null,"干洗","个人护理",null,null,{"$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":"$0"}}]
[null,"头发/指甲护理","个人护理",null,null,{"$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":"$0"}}]
[null,"保健俱乐部","个人护理",null,null,{"$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":"$0"}}]
[null,"饮食支出","宠物",{"v":1500,"d":"¥1,500"},{"v":750,"d":"¥750"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":750,"d":"¥750"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":750,"d":"$750"}}]
[null,"毛发清洁梳理","宠物",{"v":200,"d":"¥200"},{"v":250,"d":"¥250"},{"$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":250,"d":"$250"}}]
[null,"医疗","宠物",null,null,{"$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":"$0"}}]
[null,"投资帐户","儲蓄或投資",{"v":2000,"d":"¥2,000"},{"v":2000,"d":"¥2,000"},{"$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":2000,"d":"$2,000"}}]
[null,"退休帐户","儲蓄或投資",null,null,{"$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":"$0"}}]
[null,"个人所得税","税款",{"v":3000,"d":"¥3,000"},{"v":3000,"d":"¥3,000"},{"$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":3000,"d":"$3,000"}}]
[null,"当地","税款",null,null,{"$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":"$0"}}]
[null,"省/市/自治区","税款",null,null,{"$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":"$0"}}]
[null,"公交车/出租车票费","交通",{"v":1000,"d":"¥1,000"},{"v":1500,"d":"¥1,500"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":-500,"d":"!(¥500!)"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":1500,"d":"$1,500"}}]
[null,"燃油","交通",{"v":4500,"d":"¥4,500"},{"v":4000,"d":"¥4,000"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":500,"d":"¥500"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":4000,"d":"$4,000"}}]
[null,"保险","交通",{"v":3000,"d":"¥3,000"},{"v":3000,"d":"¥3,000"},{"$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":3000,"d":"$3,000"}}]
[null,"驾照 ","交通",{"v":250,"d":"¥250"},{"v":250,"d":"¥250"},{"$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":250,"d":"$250"}}]
[null,"维修费","交通",{"v":1000,"d":"¥1,000"},{"v":500,"d":"¥500"},{"$f":"BudgetDetails[[#This Row],[预计成本]]-BudgetDetails[[#This Row],[实际成本]]","v":{"v":500,"d":"¥500"}},{"$f":"BudgetDetails[[#This Row],[实际成本]]","v":{"v":500,"d":"$500"}}]
[null,"停车费","交通",null,null,{"$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":"$0"}}]
[null,"车辆缴费","交通",{"v":4500,"d":"¥4,500"},{"v":4500,"d":"¥4,500"},{"$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":4500,"d":"$4,500"}}]
[null,"总计",null,{"$f":"SUBTOTAL(109,BudgetDetails[预计成本])","v":{"v":79150,"d":"¥79,150"}},{"$f":"SUBTOTAL(109,BudgetDetails[实际成本])","v":{"v":78600,"d":"¥78,600"}},{"$f":"SUBTOTAL(109,BudgetDetails[差额])","v":{"v":550,"d":"¥550"}}]

{"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,"预算详细信息类别的查找列表"]
[null,"类别","成本",null,"预算类别查找"]
[null,"儿童",1400,null,"儿童"]
[null,"娱乐",3580,null,"娱乐"]
[null,"饮食支出",13200,null,"饮食支出"]
[null,"礼品和慈善",1250,null,"礼品和慈善"]
[null,"住房",27020,null,"住房"]
[null,"保险",9000,null,"保险"]
[null,"贷款",2000,null,"贷款"]
[null,"个人护理",1400,null,"个人护理"]
[null,"宠物",1000,null,"宠物"]
[null,"儲蓄或投資",2000,null,"儲蓄或投資"]
[null,"税款",3000,null,"税款"]
[null,"交通",13750,null,"交通"]
[null,"总计",78600]