{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["每月預算報表","月支出","其他資料"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"每月預算報表","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,15,6]]}
[null,"預算總覽",{"$nulls":7},"預算摘要"]
[null,"餘額"]
[null,"預計餘額","(預計收入扣除支出)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[預計成本])","v":{"v":47550,"d":"NT$47,550"}}]
[null,"實際餘額 ","(實際收入扣除支出)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[實際成本])","v":{"v":52200,"d":"NT$52,200"}}]
[null,"差額","(實際扣除預計)",{"$nulls":3},{"$f":"G4-G3","v":{"v":4650,"d":"NT$4,650"}}]
[]
[null,"收入",{"$nulls":3},"支出",{"$nulls":3},"請以滑鼠右鍵按一下下方的樞紐分析表，然後按一下 [重新整理] ，即可更新"]
[null,"實際","收入 1",{"v":174000,"d":"NT$174,000"},null,"實際",{"$f":"SUM(BudgetDetails[實際成本])","v":{"v":235800,"d":"NT$235,800"}}]
[null,null,"收入 2",{"v":69000,"d":"NT$69,000"},{"$nulls":5},"類別","預計成本","實際成本","差額"]
[null,null,"其他收入",{"v":45000,"d":"NT$45,000"},{"$nulls":5},"子女",{"v":4200,"d":"NT$4,200"},{"v":4200,"d":"NT$4,200"},{"v":0,"d":"NT$0"}]
[null,null,"總收入",{"$f":"SUM(D8:D10)","v":{"v":288000,"d":"NT$288,000"}}]
[{"$nulls":9},"交通",{"v":42750,"d":"NT$42,750"},{"v":41250,"d":"NT$41,250"},{"v":1500,"d":"NT$1,500"}]
[null,"預計",{"$nulls":3},"預計",{"$f":"SUM(BudgetDetails[預計成本])","v":{"v":237450,"d":"NT$237,450"}}]
[null,null,"收入 1",{"v":180000,"d":"NT$180,000"},{"$nulls":5},"住宅",{"v":84900,"d":"NT$84,900"},{"v":81060,"d":"NT$81,060"},{"v":3840,"d":"NT$3,840"}]
[null,null,"收入 2",{"v":30000,"d":"NT$30,000"}]
[null,null,"其他收入",{"v":75000,"d":"NT$75,000"},{"$nulls":5},"保險",{"v":27000,"d":"NT$27,000"},{"v":27000,"d":"NT$27,000"},{"v":0,"d":"NT$0"}]
[null,null,"總收入",{"$f":"SUM(D14:D16)","v":{"v":285000,"d":"NT$285,000"}}]
[{"$nulls":9},"食物",{"v":33000,"d":"NT$33,000"},{"v":39600,"d":"NT$39,600"},{"v":-6600,"d":"(NT$6,600)"}]
[]
[{"$nulls":9},"個人保健",{"v":4500,"d":"NT$4,500"},{"v":4200,"d":"NT$4,200"},{"v":300,"d":"NT$300"}]
[]
[{"$nulls":9},"娛樂",{"v":12000,"d":"NT$12,000"},{"v":10740,"d":"NT$10,740"},{"v":1260,"d":"NT$1,260"}]
[]
[{"$nulls":9},"稅款",{"v":9000,"d":"NT$9,000"},{"v":9000,"d":"NT$9,000"},{"v":0,"d":"NT$0"}]
[]
[{"$nulls":9},"貸款",{"v":6000,"d":"NT$6,000"},{"v":6000,"d":"NT$6,000"},{"v":0,"d":"NT$0"}]
[]
[{"$nulls":9},"儲蓄或投資",{"v":6000,"d":"NT$6,000"},{"v":6000,"d":"NT$6,000"},{"v":0,"d":"NT$0"}]
[]
[{"$nulls":9},"禮物與慈善",{"v":3000,"d":"NT$3,000"},{"v":3750,"d":"NT$3,750"},{"v":-750,"d":"(NT$750)"}]
[]
[{"$nulls":9},"寵物",{"v":5100,"d":"NT$5,100"},{"v":3000,"d":"NT$3,000"},{"v":2100,"d":"NT$2,100"}]
[]
[{"$nulls":9},"總計",{"v":237450,"d":"NT$237,450"},{"v":235800,"d":"NT$235,800"},{"v":1650,"d":"NT$1,650"}]

{"sheet":"月支出","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"月支出"]
[null,"描述","類別","預計成本","實際成本","差額","實際成本總覽"]
[null,"課外活動","子女",{"v":1200,"d":"NT$1,200"},{"v":1200,"d":"NT$1,200"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1200,"d":"$1,200"}}]
[null,"學校用品","子女",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"學費","子女",{"v":3000,"d":"NT$3,000"},{"v":3000,"d":"NT$3,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":3000,"d":"$3,000"}}]
[null,"醫療","子女",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"公車/計程車費用","交通",{"v":3000,"d":"NT$3,000"},{"v":4500,"d":"NT$4,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-1500,"d":"-NT$1,500"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":4500,"d":"$4,500"}}]
[null,"車貸","交通",{"v":13500,"d":"NT$13,500"},{"v":13500,"d":"NT$13,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":13500,"d":"$13,500"}}]
[null,"油資","交通",{"v":13500,"d":"NT$13,500"},{"v":12000,"d":"NT$12,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"NT$1,500"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":12000,"d":"$12,000"}}]
[null,"保險","交通",{"v":9000,"d":"NT$9,000"},{"v":9000,"d":"NT$9,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":9000,"d":"$9,000"}}]
[null,"停車費","交通",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"通行證 ","交通",{"v":750,"d":"NT$750"},{"v":750,"d":"NT$750"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":750,"d":"$750"}}]
[null,"維修","交通",{"v":3000,"d":"NT$3,000"},{"v":1500,"d":"NT$1,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"NT$1,500"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"$1,500"}}]
[null,"天然氣/油","住宅",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"日常用品","住宅",{"v":1200,"d":"NT$1,200"},{"v":1650,"d":"NT$1,650"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-450,"d":"-NT$450"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1650,"d":"$1,650"}}]
[null,"水費","住宅",{"v":750,"d":"NT$750"},{"v":780,"d":"NT$780"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-30,"d":"-NT$30"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":780,"d":"$780"}}]
[null,"瓦斯","住宅",{"v":9000,"d":"NT$9,000"},{"v":12000,"d":"NT$12,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-3000,"d":"-NT$3,000"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":12000,"d":"$12,000"}}]
[null,"有線電視/衛星電視","住宅",{"v":3000,"d":"NT$3,000"},{"v":3000,"d":"NT$3,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":3000,"d":"$3,000"}}]
[null,"房貸或房租","住宅",{"v":51000,"d":"NT$51,000"},{"v":51000,"d":"NT$51,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":51000,"d":"$51,000"}}]
[null,"家居清潔服務","住宅",{"v":6000,"d":"NT$6,000"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":6000,"d":"NT$6,000"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"電費","住宅",{"v":1350,"d":"NT$1,350"},{"v":1500,"d":"NT$1,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-150,"d":"-NT$150"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"$1,500"}}]
[null,"電話 (手機)","住宅",{"v":1800,"d":"NT$1,800"},{"v":1800,"d":"NT$1,800"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1800,"d":"$1,800"}}]
[null,"電話 (住家)","住宅",{"v":1050,"d":"NT$1,050"},{"v":1170,"d":"NT$1,170"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-120,"d":"-NT$120"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1170,"d":"$1,170"}}]
[null,"維修","住宅",{"v":6000,"d":"NT$6,000"},{"v":4500,"d":"NT$4,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"NT$1,500"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":4500,"d":"$4,500"}}]
[null,"廢棄物清除與回收","住宅",{"v":750,"d":"NT$750"},{"v":660,"d":"NT$660"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":90,"d":"NT$90"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":660,"d":"$660"}}]
[null,"線上/網際網路服務","住宅",{"v":3000,"d":"NT$3,000"},{"v":3000,"d":"NT$3,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":3000,"d":"$3,000"}}]
[null,"房屋","保險",{"v":12000,"d":"NT$12,000"},{"v":12000,"d":"NT$12,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":12000,"d":"$12,000"}}]
[null,"健康","保險",{"v":12000,"d":"NT$12,000"},{"v":12000,"d":"NT$12,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":12000,"d":"$12,000"}}]
[null,"壽險","保險",{"v":3000,"d":"NT$3,000"},{"v":3000,"d":"NT$3,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":3000,"d":"$3,000"}}]
[null,"外食","食物",{"v":30000,"d":"NT$30,000"},{"v":36000,"d":"NT$36,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-6000,"d":"-NT$6,000"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":36000,"d":"$36,000"}}]
[null,"雜貨","食物",{"v":3000,"d":"NT$3,000"},{"v":3600,"d":"NT$3,600"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-600,"d":"-NT$600"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":3600,"d":"$3,600"}}]
[null,"衣物","個人保健",{"v":4500,"d":"NT$4,500"},{"v":4200,"d":"NT$4,200"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":300,"d":"NT$300"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":4200,"d":"$4,200"}}]
[null,"乾洗","個人保健",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"健身房","個人保健",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"頭髮/指甲","個人保健",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"醫療","個人保健",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"音樂 (CD、下載等)","娛樂",{"v":1500,"d":"NT$1,500"},{"v":900,"d":"NT$900"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":600,"d":"NT$600"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":900,"d":"$900"}}]
[null,"音樂會","娛樂",{"v":1500,"d":"NT$1,500"},{"v":1200,"d":"NT$1,200"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":300,"d":"NT$300"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1200,"d":"$1,200"}}]
[null,"電影","娛樂",{"v":1500,"d":"NT$1,500"},{"v":840,"d":"NT$840"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":660,"d":"NT$660"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":840,"d":"$840"}}]
[null,"舞台劇","娛樂",{"v":6000,"d":"NT$6,000"},{"v":4500,"d":"NT$4,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"NT$1,500"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":4500,"d":"$4,500"}}]
[null,"錄影帶/DVD (租借)","娛樂",{"v":900,"d":"NT$900"},{"v":600,"d":"NT$600"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":300,"d":"NT$300"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":600,"d":"$600"}}]
[null,"錄影帶/DVD (購買)","娛樂",{"v":600,"d":"NT$600"},{"v":1500,"d":"NT$1,500"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-900,"d":"-NT$900"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1500,"d":"$1,500"}}]
[null,"體育賽事","娛樂",{"v":0,"d":"NT$0"},{"v":1200,"d":"NT$1,200"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-1200,"d":"-NT$1,200"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":1200,"d":"$1,200"}}]
[null,"土地/房屋","稅款",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"所得稅","稅款",{"v":9000,"d":"NT$9,000"},{"v":9000,"d":"NT$9,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":9000,"d":"$9,000"}}]
[null,"燃料/牌照","稅款",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"信用卡 1","貸款",{"v":6000,"d":"NT$6,000"},{"v":6000,"d":"NT$6,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":6000,"d":"$6,000"}}]
[null,"信用卡 2","貸款",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"信用卡 3","貸款",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"個人","貸款",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"學生","貸款",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"投資帳戶","儲蓄或投資",{"v":6000,"d":"NT$6,000"},{"v":6000,"d":"NT$6,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":6000,"d":"$6,000"}}]
[null,"退休帳戶","儲蓄或投資",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"慈善 1","禮物與慈善",{"v":2250,"d":"NT$2,250"},{"v":3000,"d":"NT$3,000"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-750,"d":"-NT$750"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":3000,"d":"$3,000"}}]
[null,"慈善 2","禮物與慈善",{"v":750,"d":"NT$750"},{"v":750,"d":"NT$750"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":750,"d":"$750"}}]
[null,"禮物 1","禮物與慈善",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"禮物 2","禮物與慈善",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"玩具","寵物",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"美容","寵物",{"v":600,"d":"NT$600"},{"v":750,"d":"NT$750"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":-150,"d":"-NT$150"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":750,"d":"$750"}}]
[null,"食物","寵物",{"v":4500,"d":"NT$4,500"},{"v":2250,"d":"NT$2,250"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":2250,"d":"NT$2,250"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":2250,"d":"$2,250"}}]
[null,"醫療","寵物",{"v":0,"d":"NT$0"},{"v":0,"d":"NT$0"},{"$f":"BudgetDetails[[#This Row],[預計成本]]-BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"NT$0"}},{"$f":"BudgetDetails[[#This Row],[實際成本]]","v":{"v":0,"d":"$0"}}]
[null,"合計",null,{"$f":"SUBTOTAL(109,BudgetDetails[預計成本])","v":{"v":237450,"d":"NT$237,450"}},{"$f":"SUBTOTAL(109,BudgetDetails[實際成本])","v":{"v":235800,"d":"NT$235,800"}},{"$f":"SUBTOTAL(109,BudgetDetails[差額])","v":{"v":1650,"d":"NT$1,650"}}]

{"sheet":"其他資料","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"預算總覽圖的樞紐分析表",null,null,"預算詳細資料類別的查閱清單"]
[null,"類別","加總 - 實際成本",null,"預算類別查閱"]
[null,"子女",4200,null,"子女"]
[null,"交通",41250,null,"交通"]
[null,"住宅",81060,null,"住宅"]
[null,"保險",27000,null,"保險"]
[null,"食物",39600,null,"食物"]
[null,"個人保健",4200,null,"個人保健"]
[null,"娛樂",10740,null,"娛樂"]
[null,"稅款",9000,null,"稅款"]
[null,"貸款",6000,null,"貸款"]
[null,"儲蓄或投資",6000,null,"儲蓄或投資"]
[null,"禮物與慈善",3750,null,"禮物與慈善"]
[null,"寵物",3000,null,"寵物"]
[null,"總計",235800]