{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["婚礼预算","费用","计算"],"not_rendered":{"charts":1,"images":1,"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"婚礼预算","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[3,1,3,5],[4,1,4,5],[5,1,5,4],[18,1,34,5]]}
[{"$nulls":6}," "]
[]
[]
[null,"婚礼日期:"]
[null,{"$f":"TODAY()+365","v":"2020-06-28"}]
[]
[null,"类别","估计","实际","超出/不足","已完成"]
[null,"服装",{"$f":"服装预估总计","v":{"v":9490,"d":"9,490.00"}},{"$f":"服装实际总计","v":{"v":9770,"d":"9,770.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":-280,"d":"-280.00"}},{"$f":"服装就绪","v":"否"}]
[null,"宴会",{"$f":"宴会预估总计","v":{"v":1050,"d":"1,050.00"}},{"$f":"宴会实际总计","v":{"v":928,"d":"928.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":122,"d":"122.00"}},{"$f":"宴会就绪","v":"是"}]
[null,"音乐",{"$f":"音乐娱乐预估总计","v":{"v":600,"d":"600.00"}},{"$f":"音乐娱乐实际总计","v":{"v":500,"d":"500.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":100,"d":"100.00"}},{"$f":"音乐就绪","v":"是"}]
[null,"印刷",{"$f":"印刷纸品预估总计","v":{"v":935,"d":"935.00"}},{"$f":"印刷纸品实际总计","v":{"v":870,"d":"870.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":65,"d":"65.00"}},{"$f":"印刷品就绪","v":"否"}]
[null,"摄影",{"$f":"摄影预估总计","v":{"v":1625,"d":"1,625.00"}},{"$f":"摄影实际总计","v":{"v":1575,"d":"1,575.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":50,"d":"50.00"}},{"$f":"摄影就绪","v":"否"}]
[null,"装饰",{"$f":"装饰预估总计","v":{"v":700,"d":"700.00"}},{"$f":"装饰实际总计","v":{"v":720,"d":"720.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":-20,"d":"-20.00"}},{"$f":"装饰就绪","v":"是"}]
[null,"花卉",{"$f":"花卉预估总计","v":{"v":900,"d":"900.00"}},{"$f":"花卉实际总计","v":{"v":850,"d":"850.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":50,"d":"50.00"}},{"$f":"花卉就绪","v":"否"}]
[null,"礼品",{"$f":"礼品预估总计","v":{"v":1345,"d":"1,345.00"}},{"$f":"礼品实际总计","v":{"v":1075,"d":"1,075.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":270,"d":"270.00"}},{"$f":"礼品就绪","v":"否"}]
[null,"旅行",{"$f":"旅行交通预估总计","v":{"v":100,"d":"100.00"}},{"$f":"旅行交通实际总计","v":{"v":165,"d":"165.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":-65,"d":"-65.00"}},{"$f":"旅行交通就绪","v":"是"}]
[null,"其他",{"$f":"其他费用预估总计","v":{"v":885,"d":"885.00"}},{"$f":"其他费用实际总计","v":{"v":1021,"d":"1,021.00"}},{"$f":"预算摘要[[#This Row],[估计]]-预算摘要[[#This Row],[实际]]","v":{"v":-136,"d":"-136.00"}},{"$f":"其他就绪","v":"否"}]
[null,"总支出",{"$f":"SUBTOTAL(109,预算摘要[估计])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,预算摘要[实际])","v":{"v":17474,"d":"17,474.00"}},{"$f":"SUBTOTAL(109,预算摘要[超出/不足])","v":{"v":156,"d":"156.00"}}]
[null,"显示各类别费用百分比的图表位于此单元格中。"]

{"sheet":"费用","index":1,"n_rows":136,"n_cols":6,"rows_kept":136,"merged":[[1,1,1,4],[21,1,21,4],[37,1,37,4],[46,1,46,4],[62,1,62,4],[73,1,73,4],[86,1,86,4],[98,1,98,4],[110,1,110,4],[120,1,120,4]]}
[{"$nulls":5}," "]
[null,"服装",{"$nulls":3}," "]
[]
[null,"类别","估计","实际","超出/不足"," "]
[null,"订婚戒指",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"费用!$C5-费用!$D5","v":{"v":0,"d":"0.00"}}]
[null,"准配偶 1 婚戒",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"费用!$C6-费用!$D6","v":{"v":-300,"d":"-300.00"}}]
[null,"准配偶 1 礼服/无尾晚礼服",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"费用!$C7-费用!$D7","v":{"v":250,"d":"250.00"}}]
[null,"准配偶 1 面纱/头巾",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"费用!$C8-费用!$D8","v":{"v":0,"d":"0.00"}}]
[null,"准配偶 1 鞋",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"费用!$C9-费用!$D9","v":{"v":50,"d":"50.00"}}]
[null,"准配偶 1 首饰",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"费用!$C10-费用!$D10","v":{"v":-150,"d":"-150.00"}}]
[null,"准配偶 1 袜子",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"费用!$C11-费用!$D11","v":{"v":0,"d":"0.00"}}]
[null,"准配偶 2 婚戒",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"费用!$C12-费用!$D12","v":{"v":50,"d":"50.00"}}]
[null,"准配偶 2 礼服/无尾晚礼服",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"费用!$C13-费用!$D13","v":{"v":-50,"d":"-50.00"}}]
[null,"准配偶 2 面纱/头巾",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"费用!$C14-费用!$D14","v":{"v":0,"d":"0.00"}}]
[null,"准配偶 2 鞋",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"费用!$C15-费用!$D15","v":{"v":25,"d":"25.00"}}]
[null,"准配偶 2 首饰",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"费用!$C16-费用!$D16","v":{"v":-150,"d":"-150.00"}}]
[null,"准配偶 2 袜子",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"费用!$C17-费用!$D17","v":{"v":-5,"d":"-5.00"}}]
[null,"服装总计",{"$f":"SUBTOTAL(109,服装[估计])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,服装[实际])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,服装[超出/不足])","v":{"v":-280,"d":"-280.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B2&\"类别的所有费用？\"","v":"是否完成了服装类别的所有费用？"},"否"]
[]
[null,"宴会*"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"房间/大厅费用",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"费用!$C25-费用!$D25","v":{"v":50,"d":"50.00"}}]
[null,"桌椅",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"费用!$C26-费用!$D26","v":{"v":50,"d":"50.00"}}]
[null,"食物",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C27-费用!$D27","v":{"v":0,"d":"0.00"}}]
[null,"饮料",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C28-费用!$D28","v":{"v":0,"d":"0.00"}}]
[null,"亚麻布",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C29-费用!$D29","v":{"v":0,"d":"0.00"}}]
[null,"蛋糕",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"费用!$C30-费用!$D30","v":{"v":0,"d":"0.00"}}]
[null,"惠赠",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"费用!$C31-费用!$D31","v":{"v":22,"d":"22.00"}}]
[null,"服务人员和小费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C32-费用!$D32","v":{"v":0,"d":"0.00"}}]
[null,"宴会总计",{"$f":"SUBTOTAL(109,宴会[估计])","v":{"v":1050,"d":"1,050.00"}},{"$f":"SUBTOTAL(109,宴会[实际])","v":{"v":928,"d":"928.00"}},{"$f":"SUBTOTAL(109,宴会[超出/不足])","v":{"v":122,"d":"122.00"}}]
[null,"*不包括娱乐和装饰"]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B22&\"类别的所有费用？\"","v":"是否完成了宴会*类别的所有费用？"},"是"]
[]
[null,"音乐/娱乐"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"典礼的歌手",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"费用!$C41-费用!$D41","v":{"v":0,"d":"0.00"}}]
[null,"宴会乐队/DJ",{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"$f":"费用!$C42-费用!$D42","v":{"v":100,"d":"100.00"}}]
[null,"音乐/娱乐总计",{"$f":"SUBTOTAL(109,音乐[估计])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,音乐[实际])","v":{"v":500,"d":"500.00"}},{"$f":"SUBTOTAL(109,音乐[超出/不足])","v":{"v":100,"d":"100.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B38&\"类别的所有费用？\"","v":"是否完成了音乐/娱乐类别的所有费用？"},"是"]
[]
[null,"印刷/纸品"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"喜帖",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"费用!$C50-费用!$D50","v":{"v":50,"d":"50.00"}}]
[null,"公告",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"费用!$C51-费用!$D51","v":{"v":25,"d":"25.00"}}]
[null,"感谢卡片",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"费用!$C52-费用!$D52","v":{"v":0,"d":"0.00"}}]
[null,"个人便条",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C53-费用!$D53","v":{"v":0,"d":"0.00"}}]
[null,"来宾簿",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"费用!$C54-费用!$D54","v":{"v":0,"d":"0.00"}}]
[null,"节目单",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"费用!$C55-费用!$D55","v":{"v":-5,"d":"-5.00"}}]
[null,"宴会纸巾",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"费用!$C56-费用!$D56","v":{"v":-5,"d":"-5.00"}}]
[null,"喜糖盒",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C57-费用!$D57","v":{"v":0,"d":"0.00"}}]
[null,"艺术书法",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C58-费用!$D58","v":{"v":0,"d":"0.00"}}]
[null,"印刷/纸品总计",{"$f":"SUBTOTAL(109,印刷[估计])","v":{"v":935,"d":"935.00"}},{"$f":"SUBTOTAL(109,印刷[实际])","v":{"v":870,"d":"870.00"}},{"$f":"SUBTOTAL(109,印刷[超出/不足])","v":{"v":65,"d":"65.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B47&\"类别的所有费用？\"","v":"是否完成了印刷/纸品类别的所有费用？"},"否"]
[]
[null,"摄影"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"正式拍摄",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"费用!$C66-费用!$D66","v":{"v":0,"d":"0.00"}}]
[null,"加洗",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"费用!$C67-费用!$D67","v":{"v":0,"d":"0.00"}}]
[null,"相册",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"费用!$C68-费用!$D68","v":{"v":0,"d":"0.00"}}]
[null,"摄像",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"费用!$C69-费用!$D69","v":{"v":50,"d":"50.00"}}]
[null,"摄影总计",{"$f":"SUBTOTAL(109,摄影[估计])","v":{"v":1625,"d":"1,625.00"}},{"$f":"SUBTOTAL(109,摄影[实际])","v":{"v":1575,"d":"1,575.00"}},{"$f":"SUBTOTAL(109,摄影[超出/不足])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B63&\"类别的所有费用？\"","v":"是否完成了摄影类别的所有费用？"},"否"]
[]
[null,"装饰*"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"座位上的蝴蝶结",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C77-费用!$D77","v":{"v":0,"d":"0.00"}}]
[null,"餐桌摆饰",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"费用!$C78-费用!$D78","v":{"v":-20,"d":"-20.00"}}]
[null,"蜡烛",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"费用!$C79-费用!$D79","v":{"v":25,"d":"25.00"}}]
[null,"照明",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"费用!$C80-费用!$D80","v":{"v":25,"d":"25.00"}}]
[null,"气球",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"费用!$C81-费用!$D81","v":{"v":-50,"d":"-50.00"}}]
[null,"装饰总计",{"$f":"SUBTOTAL(109,装饰[估计])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,装饰[实际])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,装饰[超出/不足])","v":{"v":-20,"d":"-20.00"}}]
[null,"*不包括花卉"]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B74&\"类别的所有费用？\"","v":"是否完成了装饰*类别的所有费用？"},"是"]
[]
[null,"花卉"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"花束",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"费用!$C90-费用!$D90","v":{"v":50,"d":"50.00"}}]
[null,"钮孔花",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C91-费用!$D91","v":{"v":0,"d":"0.00"}}]
[null,"襟花",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C92-费用!$D92","v":{"v":0,"d":"0.00"}}]
[null,"典礼",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"费用!$C93-费用!$D93","v":{"v":0,"d":"0.00"}}]
[null,"宴会",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C94-费用!$D94","v":{"v":0,"d":"0.00"}}]
[null,"花卉总计",{"$f":"SUBTOTAL(109,花卉[估计])","v":{"v":900,"d":"900.00"}},{"$f":"SUBTOTAL(109,花卉[实际])","v":{"v":850,"d":"850.00"}},{"$f":"SUBTOTAL(109,花卉[超出/不足])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B87&\"类别的所有费用？\"","v":"是否完成了花卉类别的所有费用？"},"否"]
[]
[null,"礼品"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"出席人数",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"费用!$C102-费用!$D102","v":{"v":600,"d":"600.00"}}]
[null,"准配偶 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"费用!$C103-费用!$D103","v":{"v":-50,"d":"-50.00"}}]
[null,"准配偶 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"费用!$C104-费用!$D104","v":{"v":-50,"d":"-50.00"}}]
[null,"父母",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"费用!$C105-费用!$D105","v":{"v":0,"d":"0.00"}}]
[null,"牧师/其他参加者",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"费用!$C106-费用!$D106","v":{"v":-230,"d":"-230.00"}}]
[null,"礼品总计",{"$f":"SUBTOTAL(109,礼品[估计])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,礼品[实际])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,礼品[超出/不足])","v":{"v":270,"d":"270.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B99&\"类别的所有费用？\"","v":"是否完成了礼品类别的所有费用？"},"否"]
[]
[null,"旅行/交通"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"豪华轿车/有轨电车",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"费用!$C114-费用!$D114","v":{"v":-25,"d":"-25.00"}}]
[null,"停车",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"费用!$C115-费用!$D115","v":{"v":-40,"d":"-40.00"}}]
[null,"出租车",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C116-费用!$D116","v":{"v":0,"d":"0.00"}}]
[null,"旅行/交通总计",{"$f":"SUBTOTAL(109,旅行[估计])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,旅行[实际])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(109,旅行[超出/不足])","v":{"v":-65,"d":"-65.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B111&\"类别的所有费用？\"","v":"是否完成了旅行/交通类别的所有费用？"},"是"]
[]
[null,"其他费用"]
[]
[null,"类别","估计","实际","超出/不足"]
[null,"司仪",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C124-费用!$D124","v":{"v":0,"d":"0.00"}}]
[null,"教堂/婚礼场所费用",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"费用!$C125-费用!$D125","v":{"v":-15,"d":"-15.00"}}]
[null,"婚礼协调员",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C126-费用!$D126","v":{"v":0,"d":"0.00"}}]
[null,"预演晚宴",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"费用!$C127-费用!$D127","v":{"v":0,"d":"0.00"}}]
[null,"订婚聚会",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"费用!$C128-费用!$D128","v":{"v":-30,"d":"-30.00"}}]
[null,"婚前单身派对",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"费用!$C129-费用!$D129","v":{"v":10,"d":"10.00"}}]
[null,"沙龙约会",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"费用!$C130-费用!$D130","v":{"v":-1,"d":"-1.00"}}]
[null,"单身聚会",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C131-费用!$D131","v":{"v":0,"d":"0.00"}}]
[null,"便餐",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"费用!$C132-费用!$D132","v":{"v":-100,"d":"-100.00"}}]
[null,"酒店房间",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"费用!$C133-费用!$D133","v":{"v":0,"d":"0.00"}}]
[null,"其他费用总计",{"$f":"SUBTOTAL(109,其他费用[估计])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,其他费用[实际])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,其他费用[超出/不足])","v":{"v":-136,"d":"-136.00"}}]
[]
[{"$nulls":3},{"$f":"\"是否完成了\"&B121&\"类别的所有费用？\"","v":"是否完成了其他费用类别的所有费用？"},"否"]

{"sheet":"计算","index":2,"n_rows":13,"n_cols":8,"rows_kept":13,"hidden":true}
[]
[null,"类别","估算金额","实际",null,"估计",null,"超出/不足"]
[null,"服装",{"$f":"服装预估总计","v":{"v":9490,"d":"9,490.00"}},{"$f":"服装实际总计","v":{"v":9770,"d":"9,770.00"}},{"$f":"C3-F3","v":{"v":9480,"d":"9,480.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E3","v":290},{"$f":"D3-C3","v":{"v":280,"d":"280.00"}}]
[null,"宴会",{"$f":"宴会预估总计","v":{"v":1050,"d":"1,050.00"}},{"$f":"宴会实际总计","v":{"v":928,"d":"928.00"}},{"$f":"C4-F4","v":{"v":1040,"d":"1,040.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E4","v":8730},{"$f":"D4-C4","v":{"v":-122,"d":"-122.00"}}]
[null,"音乐",{"$f":"音乐娱乐预估总计","v":{"v":600,"d":"600.00"}},{"$f":"音乐娱乐实际总计","v":{"v":500,"d":"500.00"}},{"v":590,"d":"590.00"},{"v":10,"d":"10.00"},9180,{"v":-100,"d":"-100.00"}]
[null,"印刷",{"$f":"印刷纸品预估总计","v":{"v":935,"d":"935.00"}},{"$f":"印刷纸品实际总计","v":{"v":870,"d":"870.00"}},{"v":925,"d":"925.00"},{"v":10,"d":"10.00"},8845,{"v":-65,"d":"-65.00"}]
[null,"摄影",{"$f":"摄影预估总计","v":{"v":1625,"d":"1,625.00"}},{"$f":"摄影实际总计","v":{"v":1575,"d":"1,575.00"}},{"v":1615,"d":"1,615.00"},{"v":10,"d":"10.00"},8155,{"v":-50,"d":"-50.00"}]
[null,"装饰",{"$f":"装饰预估总计","v":{"v":700,"d":"700.00"}},{"$f":"装饰实际总计","v":{"v":720,"d":"720.00"}},{"v":690,"d":"690.00"},{"v":10,"d":"10.00"},9080,{"v":20,"d":"20.00"}]
[null,"花卉",{"$f":"花卉预估总计","v":{"v":900,"d":"900.00"}},{"$f":"花卉实际总计","v":{"v":850,"d":"850.00"}},{"v":890,"d":"890.00"},{"v":10,"d":"10.00"},8880,{"v":-50,"d":"-50.00"}]
[null,"礼品",{"$f":"礼品预估总计","v":{"v":1345,"d":"1,345.00"}},{"$f":"礼品实际总计","v":{"v":1075,"d":"1,075.00"}},{"v":1335,"d":"1,335.00"},{"v":10,"d":"10.00"},8435,{"v":-270,"d":"-270.00"}]
[null,"旅行",{"$f":"旅行交通预估总计","v":{"v":100,"d":"100.00"}},{"$f":"旅行交通实际总计","v":{"v":165,"d":"165.00"}},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},9680,{"v":65,"d":"65.00"}]
[null,"其他",{"$f":"其他费用预估总计","v":{"v":885,"d":"885.00"}},{"$f":"其他费用实际总计","v":{"v":1021,"d":"1,021.00"}},{"v":875,"d":"875.00"},{"v":10,"d":"10.00"},8895,{"v":136,"d":"136.00"}]
[null,"最大值",{"$f":"MAX(C3:D12)","v":9770},{"$f":"MAX(C3:D12)","v":9770},null,{"v":10,"d":"10.00"}]