{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["摘要","总计","收入","支出"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"摘要","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"每月家庭预算"]
[null,"摘要"]
[null,"余额","金额"]
[null,"预计余额（预计收入减预计支出）",{"$f":"ProjectedIncome-ProjectedExpenses","v":{"v":1114,"d":"¥1,114"}}]
[null,"实际余额（实际收入减实际支出）",{"$f":"ActualIncome-ActualExpenses","v":{"v":997,"d":"¥997"}}]
[null,"差额（实际值减预计值）",{"$f":"ActualBalance-ProjectedBalance","v":{"v":-117,"d":"(¥117)"}}]

{"sheet":"总计","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Workbook_Title","v":"每月家庭预算"}]
[null,"总计"]
[null,"总计","金额"]
[null,"预计总成本",{"$f":"ProjectedExpenses","v":{"v":4486,"d":"¥4,486"}}]
[null,"实际总成本",{"$f":"ActualExpenses","v":{"v":4603,"d":"¥4,603"}}]
[null,"总差额",{"$f":"C4-C5","v":{"v":-117,"d":"(¥117)"}}]

{"sheet":"收入","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Workbook_Title","v":"每月家庭预算"}]
[null,"收入"]
[null,"预计收入","预计","实际","差额"]
[null,"收入 1",{"v":4000,"d":"¥4,000.00"},{"v":4000,"d":"¥4,000.00"},{"$f":"IncomeTable[[#This Row],[预计]]-IncomeTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"收入 2",{"v":1300,"d":"¥1,300.00"},{"v":1300,"d":"¥1,300.00"},{"$f":"IncomeTable[[#This Row],[预计]]-IncomeTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"外快",{"v":300,"d":"¥300.00"},{"v":300,"d":"¥300.00"},{"$f":"IncomeTable[[#This Row],[预计]]-IncomeTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"每月总收入",{"$f":"SUBTOTAL(109,IncomeTable[预计])","v":{"v":5600,"d":"¥5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[实际])","v":{"v":5600,"d":"¥5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[差额])","v":{"v":0,"d":"¥0.00"}}]

{"sheet":"支出","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Workbook_Title","v":"每月家庭预算"}]
[null,"支出"]
[null,"此单元格中包含按类别筛选支出表的切片器。"]
[null,"类别","子类别","预计","实际","差额"]
[null,"住房","抵押贷款或租金",{"v":1000,"d":"¥1,000.00"},{"v":1000,"d":"¥1,000.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"住房","第二项抵押贷款或租金",{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"住房","电话",{"v":54,"d":"¥54.00"},{"v":100,"d":"¥100.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-46,"d":"(¥46.00)"}}]
[null,"住房","电费",{"v":44,"d":"¥44.00"},{"v":56,"d":"¥56.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-12,"d":"(¥12.00)"}}]
[null,"住房","燃气",{"v":22,"d":"¥22.00"},{"v":28,"d":"¥28.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-6,"d":"(¥6.00)"}}]
[null,"住房","用水和排污",{"v":8,"d":"¥8.00"},{"v":8,"d":"¥8.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"住房","有线电视费",{"v":34,"d":"¥34.00"},{"v":34,"d":"¥34.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"住房","垃圾处理",{"v":10,"d":"¥10.00"},{"v":10,"d":"¥10.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"住房","保养或修理",{"v":23,"d":"¥23.00"},{"v":0,"d":"¥0.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":23,"d":"¥23.00"}}]
[null,"住房","日用品",{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"住房","其他",{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"交通","车辆 1 付款",{"v":16,"d":"¥16.00"},{"v":66,"d":"¥66.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-50,"d":"(¥50.00)"}}]
[null,"交通","车辆 2 付款",{"v":35,"d":"¥35.00"},{"v":42,"d":"¥42.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-7,"d":"(¥7.00)"}}]
[null,"交通","公交/出租车费",{"v":1,"d":"¥1.00"},{"v":62,"d":"¥62.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-61,"d":"(¥61.00)"}}]
[null,"交通","保险",{"v":91,"d":"¥91.00"},{"v":27,"d":"¥27.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":64,"d":"¥64.00"}}]
[null,"交通","牌照",{"v":80,"d":"¥80.00"},{"v":89,"d":"¥89.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-9,"d":"(¥9.00)"}}]
[null,"交通","燃油",{"v":18,"d":"¥18.00"},{"v":93,"d":"¥93.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-75,"d":"(¥75.00)"}}]
[null,"交通","维护",{"v":34,"d":"¥34.00"},{"v":37,"d":"¥37.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-3,"d":"(¥3.00)"}}]
[null,"交通","其他",{"v":83,"d":"¥83.00"},{"v":61,"d":"¥61.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":22,"d":"¥22.00"}}]
[null,"保险","住房",{"v":48,"d":"¥48.00"},{"v":63,"d":"¥63.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-15,"d":"(¥15.00)"}}]
[null,"保险","健康",{"v":21,"d":"¥21.00"},{"v":44,"d":"¥44.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-23,"d":"(¥23.00)"}}]
[null,"保险","人寿",{"v":35,"d":"¥35.00"},{"v":65,"d":"¥65.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-30,"d":"(¥30.00)"}}]
[null,"保险","其他",{"v":14,"d":"¥14.00"},{"v":75,"d":"¥75.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-61,"d":"(¥61.00)"}}]
[null,"餐饮","日用杂货",{"v":79,"d":"¥79.00"},{"v":0,"d":"¥0.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":79,"d":"¥79.00"}}]
[null,"餐饮","外出就餐",{"v":56,"d":"¥56.00"},{"v":50,"d":"¥50.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":6,"d":"¥6.00"}}]
[null,"餐饮","其他",{"v":96,"d":"¥96.00"},{"v":23,"d":"¥23.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":73,"d":"¥73.00"}}]
[null,"育儿","医疗",{"v":90,"d":"¥90.00"},{"v":90,"d":"¥90.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":0,"d":"¥0.00"}}]
[null,"育儿","服装",{"v":33,"d":"¥33.00"},{"v":30,"d":"¥30.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":3,"d":"¥3.00"}}]
[null,"育儿","学费",{"v":86,"d":"¥86.00"},{"v":64,"d":"¥64.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":22,"d":"¥22.00"}}]
[null,"育儿","学校用品",{"v":76,"d":"¥76.00"},{"v":2,"d":"¥2.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":74,"d":"¥74.00"}}]
[null,"育儿","组织费",{"v":60,"d":"¥60.00"},{"v":90,"d":"¥90.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-30,"d":"(¥30.00)"}}]
[null,"育儿","餐费",{"v":37,"d":"¥37.00"},{"v":60,"d":"¥60.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-23,"d":"(¥23.00)"}}]
[null,"育儿","儿童保育",{"v":22,"d":"¥22.00"},{"v":70,"d":"¥70.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-48,"d":"(¥48.00)"}}]
[null,"育儿","玩具/游戏",{"v":80,"d":"¥80.00"},{"v":21,"d":"¥21.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":59,"d":"¥59.00"}}]
[null,"育儿","其他",{"v":65,"d":"¥65.00"},{"v":20,"d":"¥20.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":45,"d":"¥45.00"}}]
[null,"宠物","餐饮",{"v":37,"d":"¥37.00"},{"v":34,"d":"¥34.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":3,"d":"¥3.00"}}]
[null,"宠物","医疗",{"v":74,"d":"¥74.00"},{"v":86,"d":"¥86.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-12,"d":"(¥12.00)"}}]
[null,"宠物","美容",{"v":80,"d":"¥80.00"},{"v":92,"d":"¥92.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-12,"d":"(¥12.00)"}}]
[null,"宠物","玩具",{"v":61,"d":"¥61.00"},{"v":22,"d":"¥22.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":39,"d":"¥39.00"}}]
[null,"宠物","其他",{"v":83,"d":"¥83.00"},{"v":51,"d":"¥51.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":32,"d":"¥32.00"}}]
[null,"个人护理","医疗",{"v":28,"d":"¥28.00"},{"v":10,"d":"¥10.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":18,"d":"¥18.00"}}]
[null,"个人护理","美发/美甲",{"v":25,"d":"¥25.00"},{"v":81,"d":"¥81.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-56,"d":"(¥56.00)"}}]
[null,"个人护理","服装",{"v":59,"d":"¥59.00"},{"v":72,"d":"¥72.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-13,"d":"(¥13.00)"}}]
[null,"个人护理","干洗",{"v":89,"d":"¥89.00"},{"v":90,"d":"¥90.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-1,"d":"(¥1.00)"}}]
[null,"个人护理","健康俱乐部",{"v":78,"d":"¥78.00"},{"v":48,"d":"¥48.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":30,"d":"¥30.00"}}]
[null,"个人护理","组织费",{"v":6,"d":"¥6.00"},{"v":73,"d":"¥73.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-67,"d":"(¥67.00)"}}]
[null,"个人护理","其他",{"v":80,"d":"¥80.00"},{"v":66,"d":"¥66.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":14,"d":"¥14.00"}}]
[null,"娱乐","视频/DVD",{"v":11,"d":"¥11.00"},{"v":29,"d":"¥29.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-18,"d":"(¥18.00)"}}]
[null,"娱乐","CD",{"v":77,"d":"¥77.00"},{"v":32,"d":"¥32.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":45,"d":"¥45.00"}}]
[null,"娱乐","电影",{"v":71,"d":"¥71.00"},{"v":43,"d":"¥43.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":28,"d":"¥28.00"}}]
[null,"娱乐","音乐会",{"v":64,"d":"¥64.00"},{"v":21,"d":"¥21.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":43,"d":"¥43.00"}}]
[null,"娱乐","体育活动",{"v":47,"d":"¥47.00"},{"v":57,"d":"¥57.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-10,"d":"(¥10.00)"}}]
[null,"娱乐","现场",{"v":28,"d":"¥28.00"},{"v":1,"d":"¥1.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":27,"d":"¥27.00"}}]
[null,"娱乐","其他",{"v":13,"d":"¥13.00"},{"v":42,"d":"¥42.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-29,"d":"(¥29.00)"}}]
[null,"贷款","个人",{"v":65,"d":"¥65.00"},{"v":6,"d":"¥6.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":59,"d":"¥59.00"}}]
[null,"贷款","学生",{"v":100,"d":"¥100.00"},{"v":36,"d":"¥36.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":64,"d":"¥64.00"}}]
[null,"贷款","信用卡",{"v":29,"d":"¥29.00"},{"v":69,"d":"¥69.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-40,"d":"(¥40.00)"}}]
[null,"贷款","信用卡",{"v":64,"d":"¥64.00"},{"v":3,"d":"¥3.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":61,"d":"¥61.00"}}]
[null,"贷款","信用卡",{"v":34,"d":"¥34.00"},{"v":35,"d":"¥35.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-1,"d":"(¥1.00)"}}]
[null,"贷款","其他",{"v":38,"d":"¥38.00"},{"v":52,"d":"¥52.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-14,"d":"(¥14.00)"}}]
[null,"税款","国税",{"v":84,"d":"¥84.00"},{"v":36,"d":"¥36.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":48,"d":"¥48.00"}}]
[null,"税费","省/市/自治区税",{"v":2,"d":"¥2.00"},{"v":83,"d":"¥83.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-81,"d":"(¥81.00)"}}]
[null,"税费","地税",{"v":40,"d":"¥40.00"},{"v":20,"d":"¥20.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":20,"d":"¥20.00"}}]
[null,"税款","其他",{"v":35,"d":"¥35.00"},{"v":72,"d":"¥72.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-37,"d":"(¥37.00)"}}]
[null,"存款或投资","养老金帐户",{"v":34,"d":"¥34.00"},{"v":20,"d":"¥20.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":14,"d":"¥14.00"}}]
[null,"存款或投资","投资帐户",{"v":68,"d":"¥68.00"},{"v":98,"d":"¥98.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-30,"d":"(¥30.00)"}}]
[null,"存款或投资","大学",{"v":89,"d":"¥89.00"},{"v":68,"d":"¥68.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":21,"d":"¥21.00"}}]
[null,"存款或投资","其他",{"v":82,"d":"¥82.00"},{"v":26,"d":"¥26.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":56,"d":"¥56.00"}}]
[null,"礼品和捐赠","慈善 1",{"v":41,"d":"¥41.00"},{"v":85,"d":"¥85.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-44,"d":"(¥44.00)"}}]
[null,"礼品和捐赠","慈善 2",{"v":0,"d":"¥0.00"},{"v":69,"d":"¥69.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-69,"d":"(¥69.00)"}}]
[null,"礼品和捐赠","慈善 3",{"v":2,"d":"¥2.00"},{"v":57,"d":"¥57.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-55,"d":"(¥55.00)"}}]
[null,"法务","律师",{"v":7,"d":"¥7.00"},{"v":98,"d":"¥98.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-91,"d":"(¥91.00)"}}]
[null,"法务","赡养费",{"v":39,"d":"¥39.00"},{"v":85,"d":"¥85.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-46,"d":"(¥46.00)"}}]
[null,"法务","抵押或判决付款",{"v":78,"d":"¥78.00"},{"v":84,"d":"¥84.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":-6,"d":"(¥6.00)"}}]
[null,"法务","其他",{"v":93,"d":"¥93.00"},{"v":71,"d":"¥71.00"},{"$f":"ExpendituresTable[[#This Row],[预计]]-ExpendituresTable[[#This Row],[实际]]","v":{"v":22,"d":"¥22.00"}}]
[null,"汇总",{"$nulls":3},{"$f":"SUBTOTAL(109,ExpendituresTable[差额])","v":{"v":-117,"d":"(¥117.00)"}}]