{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["當月家庭預算"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"當月家庭預算","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["當月家庭預算"]
[]
["預計總支出",null,"實際總支出","總差額",null,"預計月收入"]
[null,{"$f":"租屋[[#Totals],[預計支出]]+交通[[#Totals],[預計支出]]+保險[[#Totals],[預計支出]]+食物[[#Totals],[預計支出]]+子女[[#Totals],[預計支出]]+法律[[#Totals],[預計支出]]+存款[[#Totals],[預計支出]]+貸款[[#Totals],[預計支出]]+娛樂[[#Totals],[預計支出]]+稅款[[#Totals],[預計支出]]+個人衛生[[#Totals],[預計支出]]+寵物[[#Totals],[預計支出]]+禮物[[#Totals],[預計支出]]","v":{"v":12030,"d":"$12,030"}},{"$f":"租屋[[#Totals],[實際支出]]+交通[[#Totals],[實際支出]]+保險[[#Totals],[實際支出]]+食物[[#Totals],[實際支出]]+子女[[#Totals],[實際支出]]+法律[[#Totals],[實際支出]]+存款[[#Totals],[實際支出]]+貸款[[#Totals],[實際支出]]+娛樂[[#Totals],[實際支出]]+稅款[[#Totals],[實際支出]]+個人衛生[[#Totals],[實際支出]]+寵物[[#Totals],[實際支出]]+禮物[[#Totals],[實際支出]]","v":{"v":13170,"d":"$13,170"}},{"$f":"租屋[[#Totals],[差額]]+交通[[#Totals],[差額]]+保險[[#Totals],[差額]]+食物[[#Totals],[差額]]+子女[[#Totals],[差額]]+法律[[#Totals],[差額]]+存款[[#Totals],[差額]]+貸款[[#Totals],[差額]]+娛樂[[#Totals],[差額]]+稅款[[#Totals],[差額]]+個人衛生[[#Totals],[差額]]+寵物[[#Totals],[差額]]+禮物[[#Totals],[差額]]","v":{"v":-1140,"d":"($1,140)"}},null,"收入 1",{"v":40000,"d":"$40,000"}]
[{"$nulls":5},"收入 2",{"v":12000,"d":"$12,000"}]
["租屋","預計支出","實際支出","差額",null,"其他收入",{"v":3000,"d":"$3,000"}]
["貸款或租賃",{"v":10000,"d":"$10,000"},{"v":10000,"d":"$10,000"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":0,"d":"$0"}},null,"當月總收入",{"$f":"SUM(G4:G6)","v":{"v":55000,"d":"$55,000"}}]
["第二貸款或租賃",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":0,"d":"$0"}}]
["電話",{"v":620,"d":"$620"},{"v":1000,"d":"$1,000"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":-380,"d":"($380)"}},null,"實際月收入"]
["電費",{"v":440,"d":"$440"},{"v":1250,"d":"$1,250"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":-810,"d":"($810)"}},null,"收入 1",{"v":40000,"d":"$40,000"}]
["天然氣",{"v":220,"d":"$220"},{"v":350,"d":"$350"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":-130,"d":"($130)"}},null,"收入 2",{"v":12000,"d":"$12,000"}]
["水費",{"v":80,"d":"$80"},{"v":80,"d":"$80"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":0,"d":"$0"}},null,"其他收入",{"v":3000,"d":"$3,000"}]
["有線電視",{"v":340,"d":"$340"},{"v":390,"d":"$390"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":-50,"d":"($50)"}},null,"當月總收入",{"$f":"SUM(G10:G12)","v":{"v":55000,"d":"$55,000"}}]
["清潔費",{"v":100,"d":"$100"},{"v":100,"d":"$100"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":0,"d":"$0"}}]
["保養或維修",{"v":230,"d":"$230"},{"v":0,"d":"$0"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":230,"d":"$230"}},null,"預計餘額\n",{"$f":"SUM(G7-B4)","v":{"v":42970,"d":"$42,970"}}]
["日用品",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":0,"d":"$0"}},null,"實際餘額",{"$f":"SUM(G13-C4)","v":{"v":41830,"d":"$41,830"}}]
["其他：",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"租屋[預計支出]-租屋[實際支出]","v":{"v":0,"d":"$0"}},null,"差額",{"$f":"SUM(G16-G15)","v":{"v":-1140,"d":"($1,140)"}}]
["合計：",{"$f":"SUBTOTAL(109,租屋[預計支出])","v":{"v":12030,"d":"$12,030"}},{"$f":"SUBTOTAL(109,租屋[實際支出])","v":{"v":13170,"d":"$13,170"}},{"$f":"SUBTOTAL(109,租屋[差額])","v":{"v":-1140,"d":"($1,140)"}}]
[]
["交通","預計支出","實際支出","差額",null,"貸款","預計支出","實際支出","差額"]
["車貸 1",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"個人",null,null,{"$f":"貸款[預計支出]-貸款[實際支出]","v":{"v":0,"d":"$0"}}]
["車貸 2",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"學生",null,null,{"$f":"貸款[預計支出]-貸款[實際支出]","v":{"v":0,"d":"$0"}}]
["公車/計程車費用",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"信用卡",null,null,{"$f":"貸款[預計支出]-貸款[實際支出]","v":{"v":0,"d":"$0"}}]
["保險",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"信用卡",null,null,{"$f":"貸款[預計支出]-貸款[實際支出]","v":{"v":0,"d":"$0"}}]
["牌照費",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"信用卡",null,null,{"$f":"貸款[預計支出]-貸款[實際支出]","v":{"v":0,"d":"$0"}}]
["油資",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"其他：",null,null,{"$f":"貸款[預計支出]-貸款[實際支出]","v":{"v":0,"d":"$0"}}]
["保養",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}},null,"合計：",{"$f":"SUBTOTAL(109,貸款[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,貸款[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,貸款[差額])","v":{"v":0,"d":"$0"}}]
["其他：",null,null,{"$f":"交通[預計支出]-交通[實際支出]","v":{"v":0,"d":"$0"}}]
["合計：",{"$f":"SUBTOTAL(109,交通[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,交通[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,交通[差額])","v":{"v":0,"d":"$0"}},null,"娛樂","預計支出","實際支出","差額"]
[{"$nulls":5},"錄影帶/DVD",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
["保險","預計支出","實際支出","差額",null,"CD",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
["住家",null,null,{"$f":"保險[預計支出]-保險[實際支出]","v":{"v":0,"d":"$0"}},null,"電影",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
["健康",null,null,{"$f":"保險[預計支出]-保險[實際支出]","v":{"v":0,"d":"$0"}},null,"音樂會",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
["人壽",null,null,{"$f":"保險[預計支出]-保險[實際支出]","v":{"v":0,"d":"$0"}},null,"體育賽事",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
["其他：",null,null,{"$f":"保險[預計支出]-保險[實際支出]","v":{"v":0,"d":"$0"}},null,"舞台劇",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
["合計：",{"$f":"SUBTOTAL(109,保險[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,保險[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,保險[差額])","v":{"v":0,"d":"$0"}},null,"其他：",null,null,{"$f":"娛樂[預計支出]-娛樂[實際支出]","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"合計：",{"$f":"SUBTOTAL(109,娛樂[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,娛樂[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,娛樂[差額])","v":{"v":0,"d":"$0"}}]
["食物","預計支出","實際支出","差額"]
["雜貨",null,null,{"$f":"食物[預計支出]-食物[實際支出]","v":{"v":0,"d":"$0"}},null,"稅款","預計支出","實際支出","差額"]
["外食",null,null,{"$f":"食物[預計支出]-食物[實際支出]","v":{"v":0,"d":"$0"}},null,"所得稅",null,null,{"$f":"稅款[預計支出]-稅款[實際支出]","v":{"v":0,"d":"$0"}}]
["其他：",null,null,{"$f":"食物[預計支出]-食物[實際支出]","v":{"v":0,"d":"$0"}},null,"縣市稅",null,null,{"$f":"稅款[預計支出]-稅款[實際支出]","v":{"v":0,"d":"$0"}}]
["合計：",{"$f":"SUBTOTAL(109,食物[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,食物[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,食物[差額])","v":{"v":0,"d":"$0"}},null,"區稅",null,null,{"$f":"稅款[預計支出]-稅款[實際支出]","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"其他：",null,null,{"$f":"稅款[預計支出]-稅款[實際支出]","v":{"v":0,"d":"$0"}}]
["子女","預計支出","實際支出","差額",null,"合計：",{"$f":"SUBTOTAL(109,稅款[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,稅款[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,稅款[差額])","v":{"v":0,"d":"$0"}}]
["醫療",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}}]
["服裝",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"個人衛生","預計支出","實際支出","差額"]
["學費",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"醫療",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["學校用品",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"美容",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["會費",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"服裝",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["午餐費",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"乾洗",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["托兒所",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"運動",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["玩具/遊戲機",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"會費",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["其他：",null,null,{"$f":"子女[預計支出]-子女[實際支出]","v":{"v":0,"d":"$0"}},null,"其他：",null,null,{"$f":"個人衛生[預計支出]-個人衛生[實際支出]","v":{"v":0,"d":"$0"}}]
["合計：",{"$f":"SUBTOTAL(109,子女[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,子女[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,子女[差額])","v":{"v":0,"d":"$0"}},null,"合計：",{"$f":"SUBTOTAL(109,個人衛生[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,個人衛生[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,個人衛生[差額])","v":{"v":0,"d":"$0"}}]
[]
["法律","預計支出","實際支出","差額",null,"寵物","預計支出","實際支出","差額"]
["律師費",null,null,{"$f":"法律[預計支出]-法律[實際支出]","v":{"v":0,"d":"$0"}},null,"食物",null,null,{"$f":"寵物[預計支出]-寵物[實際支出]","v":{"v":0,"d":"$0"}}]
["扶養/贍養",null,null,{"$f":"法律[預計支出]-法律[實際支出]","v":{"v":0,"d":"$0"}},null,"醫療",null,null,{"$f":"寵物[預計支出]-寵物[實際支出]","v":{"v":0,"d":"$0"}}]
["付款",null,null,{"$f":"法律[預計支出]-法律[實際支出]","v":{"v":0,"d":"$0"}},null,"飾品",null,null,{"$f":"寵物[預計支出]-寵物[實際支出]","v":{"v":0,"d":"$0"}}]
["其他：",null,null,{"$f":"法律[預計支出]-法律[實際支出]","v":{"v":0,"d":"$0"}},null,"玩具",null,null,{"$f":"寵物[預計支出]-寵物[實際支出]","v":{"v":0,"d":"$0"}}]
["合計：",{"$f":"SUBTOTAL(109,法律[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,法律[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,法律[差額])","v":{"v":0,"d":"$0"}},null,"其他：",null,null,{"$f":"寵物[預計支出]-寵物[實際支出]","v":{"v":0,"d":"$0"}}]
[{"$nulls":5},"合計：",{"$f":"SUBTOTAL(109,寵物[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,寵物[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,寵物[差額])","v":{"v":0,"d":"$0"}}]
["存款/投資","預計支出","實際支出","差額"]
["退休帳戶",null,null,{"$f":"存款[預計支出]-存款[實際支出]","v":{"v":0,"d":"$0"}},null,"禮物與捐贈","預計支出","實際支出","差額"]
["投資帳戶",null,null,{"$f":"存款[預計支出]-存款[實際支出]","v":{"v":0,"d":"$0"}},null,"慈善 1",null,null,{"$f":"禮物[預計支出]-禮物[實際支出]","v":{"v":0,"d":"$0"}}]
["學院",null,null,{"$f":"存款[預計支出]-存款[實際支出]","v":{"v":0,"d":"$0"}},null,"慈善 2",null,null,{"$f":"禮物[預計支出]-禮物[實際支出]","v":{"v":0,"d":"$0"}}]
["其他：",null,null,{"$f":"存款[預計支出]-存款[實際支出]","v":{"v":0,"d":"$0"}},null,"慈善 3",null,null,{"$f":"禮物[預計支出]-禮物[實際支出]","v":{"v":0,"d":"$0"}}]
["合計：",{"$f":"SUBTOTAL(109,存款[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,存款[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,存款[差額])","v":{"v":0,"d":"$0"}},null,"合計：",{"$f":"SUBTOTAL(109,禮物[預計支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,禮物[實際支出])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,禮物[差額])","v":{"v":0,"d":"$0"}}]