{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["個人月預算"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"個人月預算","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]],"flags":["formulas_cached_only"]}
["個人月預算"]
[]
[null,"預計支出總計","實際支出總計","差額總計",null,"預計月收入"]
[null,1195,1236,-41,null,"收入 1",4300]
[null,null,null,null,null,"額外收入",300]
[null,"預計支出","實際支出","差額",null,"月收入總計",4600]
["居住"]
["房貸或租金",1000,1000,0,null,"實際月收入"]
["電話",54,100,-46,null,"收入 1",4000]
["電",44,56,-12,null,"額外收入",300]
["瓦斯",22,28,-6,null,"月收入總計",4300]
["水及污水處理",8,8,0]
["有線電視",34,34,0,null,"預計餘額\n(預計收入減去開銷)",3405]
["垃圾處理",10,10,0]
["維護或修繕",23,0,23,null,"實際餘額\n(實際收入減去開銷)",3064]
["用品",0,0,0]
["其他",0,0,0,null,"差額 (實際減去預計)",-341]
["小計",1195,1236,-41]
["交通費"]
["汽車罰款",null,null,0]
["公車/計程車費",null,null,0]
["保險",null,null,0]
["牌照",null,null,0]
["燃料",null,null,0]
["維護",null,null,0]
["其他",null,null,0]
["小計",0,0,0]
["保險"]
["住家",null,null,0]
["健保",null,null,0]
["人壽",null,null,0]
["其他",null,null,0]
["小計",0,0,0,null,null,"預計支出","實際支出","差額"]
["食物",null,null,null,null,"貸款"]
["雜貨",null,null,0,null,"個人",null,null,0]
["外出用餐",null,null,0,null,"學生",null,null,0]
["其他",null,null,0,null,"信用卡",null,null,0]
["小計",0,0,0,null,"信用卡",null,null,0]
["寵物",null,null,null,null,"信用卡",null,null,0]
["食物",null,null,0,null,"其他",null,null,0]
["醫療",null,null,0,null,"小計",0,0,0]
["修容",null,null,0,null,"稅"]
["玩具",null,null,0,null,"所得稅",null,null,0]
["其他",null,null,0,null,"房屋稅",null,null,0]
["小計",0,0,0,null,"土地稅",null,null,0]
["個人保養",null,null,null,null,"其他",null,null,0]
["醫療",null,null,0,null,"小計",0,0,0]
["美髮/修指甲",null,null,0,null,"存款或投資"]
["治裝",null,null,0,null,"退休帳戶",null,null,0]
["乾洗衣物",null,null,0,null,"投資帳戶",null,null,0]
["健身俱樂部",null,null,0,null,"其他",null,null,0]
["會費或規費",null,null,0,null,"小計",0,0,0]
["其他",null,null,0,null,"禮物及捐贈"]
["小計",0,0,0,null,"捐款 1",null,null,0]
["娛樂",null,null,null,null,"捐款 2",null,null,0]
["錄影帶/DVD",null,null,0,null,"捐款 3",null,null,0]
["CD",null,null,0,null,"小計",0,0,0]
["電影",null,null,0,null,"法務"]
["音樂會",null,null,0,null,"律師",null,null,0]
["體育活動",null,null,0,null,"贍養費",null,null,0]
["現場劇院",null,null,0,null,"扣押或審判款",null,null,0]
["其他",null,null,0,null,"其他",null,null,0]
["小計",0,0,0,null,"小計",0,0,0]