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

{"sheet":"家庭月預算","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["家庭月預算"]
[]
[null,"預計支出總計","實際支出總計","差額總計",null,"預計月收入"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"$1,195"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"$1,236"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"($41)"}},null,"收入 1",{"v":4000,"d":"$4,000"}]
[{"$nulls":5},"收入 2",{"v":1300,"d":"$1,300"}]
[null,"預計支出","實際支出","差額",null,"額外收入",{"v":300,"d":"$300"}]
["住家",{"$nulls":4},"月收入總計",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"$5,600"}}]
["房貸或租金",{"v":1000,"d":"$1,000"},{"v":1000,"d":"$1,000"},{"$f":"B8-C8","v":{"v":0,"d":"$0"}}]
["第二項房貸或租金",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"實際月收入"]
["電話",{"v":54,"d":"$54"},{"v":100,"d":"$100"},{"v":-46,"d":"($46)"},null,"收入 1",{"v":4000,"d":"$4,000"}]
["電",{"v":44,"d":"$44"},{"v":56,"d":"$56"},{"v":-12,"d":"($12)"},null,"收入 2",{"v":1300,"d":"$1,300"}]
["瓦斯",{"v":22,"d":"$22"},{"v":28,"d":"$28"},{"v":-6,"d":"($6)"},null,"額外收入",{"v":300,"d":"$300"}]
["水及污水處理",{"v":8,"d":"$8"},{"v":8,"d":"$8"},{"v":0,"d":"$0"},null,"月收入總計",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"$5,600"}}]
["有線電視",{"v":34,"d":"$34"},{"v":34,"d":"$34"},{"v":0,"d":"$0"}]
["垃圾處理",{"v":10,"d":"$10"},{"v":10,"d":"$10"},{"v":0,"d":"$0"},null,"預計結餘\n(預計收入減去開銷)",{"$f":"G7-B4","v":{"v":4405,"d":"$4,405"}}]
["維護或修繕",{"v":23,"d":"$23"},{"v":0,"d":"$0"},{"v":23,"d":"$23"}]
["用品",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"實際結餘\n(實際收入減去開銷)",{"$f":"G13-C4","v":{"v":4364,"d":"$4,364"}}]
["其他",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
["小計",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"$1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"$1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"($41)"}},null,"差額 (實際減去預計)",{"$f":"G17-G15","v":{"v":-41,"d":"($41)"}}]
["交通費"]
["汽車罰單 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"$0"}}]
["汽車罰單 2",null,null,{"v":0,"d":"$0"}]
["公車/計程車費",null,null,{"v":0,"d":"$0"}]
["保險",null,null,{"v":0,"d":"$0"}]
["牌照",null,null,{"v":0,"d":"$0"}]
["燃料",null,null,{"v":0,"d":"$0"},null,null,"預計支出","實際支出","差額"]
["維護",null,null,{"v":0,"d":"$0"}]
["其他",null,null,{"v":0,"d":"$0"},null,"娛樂"]
["小計",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"$0"}},null,"錄影帶/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"$0"}}]
["保險",{"$nulls":4},"CD",null,null,{"v":0,"d":"$0"}]
["房屋",null,null,{"$f":"B31-C31","v":{"v":0,"d":"$0"}},null,"電影",null,null,{"v":0,"d":"$0"}]
["健保",null,null,{"$f":"B32-C32","v":{"v":0,"d":"$0"}},null,"音樂會",null,null,{"v":0,"d":"$0"}]
["人壽",null,null,{"$f":"B33-C33","v":{"v":0,"d":"$0"}},null,"體育活動",null,null,{"v":0,"d":"$0"}]
["其他",null,null,{"$f":"B34-C34","v":{"v":0,"d":"$0"}},null,"劇場",null,null,{"v":0,"d":"$0"}]
["小計",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"$0"}},null,"其他",null,null,{"v":0,"d":"$0"}]
["食物",{"$nulls":4},"小計",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"$0"}}]
["雜貨",null,null,{"$f":"B37-C37","v":{"v":0,"d":"$0"}},null,"貸款"]
["外出用餐",null,null,{"$f":"B38-C38","v":{"v":0,"d":"$0"}},null,"個人",null,null,{"$f":"G38-H38","v":{"v":0,"d":"$0"}}]
["其他",null,null,{"$f":"B39-C39","v":{"v":0,"d":"$0"}},null,"學生",null,null,{"v":0,"d":"$0"}]
["小計",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"$0"}},null,"信用卡",null,null,{"v":0,"d":"$0"}]
["子女",{"$nulls":4},"信用卡",null,null,{"v":0,"d":"$0"}]
["醫療",null,null,{"$f":"B42-C42","v":{"v":0,"d":"$0"}},null,"信用卡",null,null,{"v":0,"d":"$0"}]
["治裝",null,null,{"v":0,"d":"$0"},null,"其他",null,null,{"v":0,"d":"$0"}]
["學費",null,null,{"v":0,"d":"$0"},null,"小計",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"$0"}}]
["學校用品",null,null,{"v":0,"d":"$0"},null,"稅"]
["會費或規費",null,null,{"v":0,"d":"$0"},null,"所得稅",null,null,{"$f":"G46-H46","v":{"v":0,"d":"$0"}}]
["午餐費",null,null,{"v":0,"d":"$0"},null,"房屋稅",null,null,{"$f":"G47-H47","v":{"v":0,"d":"$0"}}]
["褓母費",null,null,{"v":0,"d":"$0"},null,"土地稅",null,null,{"$f":"G48-H48","v":{"v":0,"d":"$0"}}]
["玩具/遊戲",null,null,{"v":0,"d":"$0"},null,"其他",null,null,{"$f":"G49-H49","v":{"v":0,"d":"$0"}}]
["其他",null,null,{"v":0,"d":"$0"},null,"小計",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"$0"}}]
["小計",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"$0"}},null,"存款或投資"]
["寵物",{"$nulls":4},"退休帳戶",null,null,{"$f":"G52-H52","v":{"v":0,"d":"$0"}}]
["食物",null,null,{"$f":"B53-C53","v":{"v":0,"d":"$0"}},null,"投資帳戶",null,null,{"$f":"G53-H53","v":{"v":0,"d":"$0"}}]
["醫療",null,null,{"$f":"B54-C54","v":{"v":0,"d":"$0"}},null,"大學",null,null,{"$f":"G54-H54","v":{"v":0,"d":"$0"}}]
["美容",null,null,{"$f":"B55-C55","v":{"v":0,"d":"$0"}},null,"其他",null,null,{"$f":"G55-H55","v":{"v":0,"d":"$0"}}]
["玩具",null,null,{"$f":"B56-C56","v":{"v":0,"d":"$0"}},null,"小計",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"$0"}}]
["其他",null,null,{"$f":"B57-C57","v":{"v":0,"d":"$0"}},null,"禮物及捐獻"]
["小計",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"$0"}},null,"捐款 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"$0"}}]
["個人保養",{"$nulls":4},"捐款 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"$0"}}]
["醫療",null,null,{"$f":"B60-C60","v":{"v":0,"d":"$0"}},null,"捐款 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"$0"}}]
["美髮/修指甲",null,null,{"v":0,"d":"$0"},null,"小計",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"$0"}}]
["治裝",null,null,{"v":0,"d":"$0"},null,"法務"]
["乾洗衣物",null,null,{"v":0,"d":"$0"},null,"律師",null,null,{"$f":"G63-H63","v":{"v":0,"d":"$0"}}]
["健身俱樂部",null,null,{"v":0,"d":"$0"},null,"贍養費",null,null,{"$f":"G64-H64","v":{"v":0,"d":"$0"}}]
["會費或規費",null,null,{"v":0,"d":"$0"},null,"扣押或審判款",null,null,{"$f":"G65-H65","v":{"v":0,"d":"$0"}}]
["其他",null,null,{"v":0,"d":"$0"},null,"其他",null,null,{"$f":"G66-H66","v":{"v":0,"d":"$0"}}]
["小計",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"$0"}},null,"小計",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"$0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"$0"}}]