{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["家庭預算"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"家庭預算","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"史密斯家庭預算"]
[null,"年度：",2013]
[]
[null,"可用現金","一月","二月","三月","四月","五月","六月","七月","八月","九月","十月","十一月","十二月","YTD 總計","趨勢"]
[null,"每月現金",{"$f":"tblIncome[[#Totals],[一月]]-tblExpenses[[#Totals],[一月]]","v":{"v":36600,"d":"NT$36,600.00"}},{"$f":"tblIncome[[#Totals],[二月]]-tblExpenses[[#Totals],[二月]]","v":{"v":47610,"d":"NT$47,610.00"}},{"$f":"tblIncome[[#Totals],[三月]]-tblExpenses[[#Totals],[三月]]","v":{"v":35220,"d":"NT$35,220.00"}},{"$f":"tblIncome[[#Totals],[四月]]-tblExpenses[[#Totals],[四月]]","v":{"v":43230,"d":"NT$43,230.00"}},{"$f":"tblIncome[[#Totals],[五月]]-tblExpenses[[#Totals],[五月]]","v":{"v":41730,"d":"NT$41,730.00"}},{"$f":"tblIncome[[#Totals],[六月]]-tblExpenses[[#Totals],[六月]]","v":{"v":43020,"d":"NT$43,020.00"}},{"$f":"tblIncome[[#Totals],[七月]]-tblExpenses[[#Totals],[七月]]","v":{"v":32550,"d":"NT$32,550.00"}},{"$f":"tblIncome[[#Totals],[八月]]-tblExpenses[[#Totals],[八月]]","v":{"v":35430,"d":"NT$35,430.00"}},{"$f":"tblIncome[[#Totals],[九月]]-tblExpenses[[#Totals],[九月]]","v":{"v":43350,"d":"NT$43,350.00"}},{"$f":"tblIncome[[#Totals],[十月]]-tblExpenses[[#Totals],[十月]]","v":{"v":43980,"d":"NT$43,980.00"}},{"$f":"tblIncome[[#Totals],[十一月]]-tblExpenses[[#Totals],[十一月]]","v":{"v":0,"d":"NT$0.00"}},{"$f":"tblIncome[[#Totals],[十二月]]-tblExpenses[[#Totals],[十二月]]","v":{"v":0,"d":"NT$0.00"}},{"$f":"tblIncome[[#Totals],[YTD 總計]]-tblExpenses[[#Totals],[YTD 總計]]","v":{"v":402720,"d":"NT$402,720.00"}}]
[]
[null,"收入類型","一月","二月","三月","四月","五月","六月","七月","八月","九月","十月","十一月","十二月","YTD 總計","趨勢"]
[null,"收入 1",{"v":120000,"d":"NT$120,000.00"},{"v":132300,"d":"NT$132,300.00"},{"v":120570,"d":"NT$120,570.00"},{"v":127890,"d":"NT$127,890.00"},{"v":123690,"d":"NT$123,690.00"},{"v":129240,"d":"NT$129,240.00"},{"v":124860,"d":"NT$124,860.00"},{"v":124950,"d":"NT$124,950.00"},{"v":127440,"d":"NT$127,440.00"},{"v":129720,"d":"NT$129,720.00"},null,null,{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":{"v":1260660,"d":"NT$1,260,660.00"}}]
[null,"收入 2",{"v":8250,"d":"NT$8,250.00"},{"v":8880,"d":"NT$8,880.00"},{"v":7530,"d":"NT$7,530.00"},{"v":8070,"d":"NT$8,070.00"},{"v":7560,"d":"NT$7,560.00"},{"v":7560,"d":"NT$7,560.00"},{"v":7860,"d":"NT$7,860.00"},{"v":7740,"d":"NT$7,740.00"},{"v":8880,"d":"NT$8,880.00"},{"v":8100,"d":"NT$8,100.00"},null,null,{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":{"v":80430,"d":"NT$80,430.00"}}]
[null,"其他收入",{"v":15000,"d":"NT$15,000.00"},{"v":15210,"d":"NT$15,210.00"},{"v":16530,"d":"NT$16,530.00"},{"v":16680,"d":"NT$16,680.00"},{"v":17640,"d":"NT$17,640.00"},{"v":16020,"d":"NT$16,020.00"},{"v":15990,"d":"NT$15,990.00"},{"v":17550,"d":"NT$17,550.00"},{"v":16800,"d":"NT$16,800.00"},{"v":15600,"d":"NT$15,600.00"},null,null,{"$f":"SUM(tblIncome[[#This Row],[一月]:[十二月]])","v":{"v":163020,"d":"NT$163,020.00"}}]
[null,"總收入",{"$f":"SUBTOTAL(109,tblIncome[一月])","v":{"v":143250,"d":"NT$143,250.00"}},{"$f":"SUBTOTAL(109,tblIncome[二月])","v":{"v":156390,"d":"NT$156,390.00"}},{"$f":"SUBTOTAL(109,tblIncome[三月])","v":{"v":144630,"d":"NT$144,630.00"}},{"$f":"SUBTOTAL(109,tblIncome[四月])","v":{"v":152640,"d":"NT$152,640.00"}},{"$f":"SUBTOTAL(109,tblIncome[五月])","v":{"v":148890,"d":"NT$148,890.00"}},{"$f":"SUBTOTAL(109,tblIncome[六月])","v":{"v":152820,"d":"NT$152,820.00"}},{"$f":"SUBTOTAL(109,tblIncome[七月])","v":{"v":148710,"d":"NT$148,710.00"}},{"$f":"SUBTOTAL(109,tblIncome[八月])","v":{"v":150240,"d":"NT$150,240.00"}},{"$f":"SUBTOTAL(109,tblIncome[九月])","v":{"v":153120,"d":"NT$153,120.00"}},{"$f":"SUBTOTAL(109,tblIncome[十月])","v":{"v":153420,"d":"NT$153,420.00"}},{"$f":"SUBTOTAL(109,tblIncome[十一月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[十二月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,tblIncome[YTD 總計])","v":{"v":1504110,"d":"NT$1,504,110.00"}}]
[]
[null,"費用","一月","二月","三月","四月","五月","六月","七月","八月","九月","十月","十一月","十二月","YTD 總計","趨勢"]
[null,"住宅",{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},{"v":45000,"d":"NT$45,000.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":450000,"d":"NT$450,000.00"}}]
[null,"雜貨",{"v":7500,"d":"NT$7,500.00"},{"v":9930,"d":"NT$9,930.00"},{"v":8970,"d":"NT$8,970.00"},{"v":8970,"d":"NT$8,970.00"},{"v":9720,"d":"NT$9,720.00"},{"v":9390,"d":"NT$9,390.00"},{"v":10140,"d":"NT$10,140.00"},{"v":6750,"d":"NT$6,750.00"},{"v":7740,"d":"NT$7,740.00"},{"v":9660,"d":"NT$9,660.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":88770,"d":"NT$88,770.00"}}]
[null,"車貸",{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},{"v":10350,"d":"NT$10,350.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":103500,"d":"NT$103,500.00"}}]
[null,"保險",{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},{"v":3600,"d":"NT$3,600.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":36000,"d":"NT$36,000.00"}}]
[null,"住家電話",{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1500,"d":"NT$1,500.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":15000,"d":"NT$15,000.00"}}]
[null,"行動電話",{"v":2160,"d":"NT$2,160.00"},{"v":2100,"d":"NT$2,100.00"},{"v":2400,"d":"NT$2,400.00"},{"v":2400,"d":"NT$2,400.00"},{"v":2250,"d":"NT$2,250.00"},{"v":2400,"d":"NT$2,400.00"},{"v":2700,"d":"NT$2,700.00"},{"v":2190,"d":"NT$2,190.00"},{"v":2250,"d":"NT$2,250.00"},{"v":2100,"d":"NT$2,100.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":22950,"d":"NT$22,950.00"}}]
[null,"有線電視",{"v":1800,"d":"NT$1,800.00"},{"v":1890,"d":"NT$1,890.00"},{"v":1950,"d":"NT$1,950.00"},{"v":1950,"d":"NT$1,950.00"},{"v":1950,"d":"NT$1,950.00"},{"v":1800,"d":"NT$1,800.00"},{"v":1890,"d":"NT$1,890.00"},{"v":1800,"d":"NT$1,800.00"},{"v":1890,"d":"NT$1,890.00"},{"v":1800,"d":"NT$1,800.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":18720,"d":"NT$18,720.00"}}]
[null,"網路",{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1350,"d":"NT$1,350.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":13500,"d":"NT$13,500.00"}}]
[null,"電",{"v":4650,"d":"NT$4,650.00"},{"v":4650,"d":"NT$4,650.00"},{"v":4740,"d":"NT$4,740.00"},{"v":4740,"d":"NT$4,740.00"},{"v":4950,"d":"NT$4,950.00"},{"v":6000,"d":"NT$6,000.00"},{"v":10200,"d":"NT$10,200.00"},{"v":10500,"d":"NT$10,500.00"},{"v":7200,"d":"NT$7,200.00"},{"v":5400,"d":"NT$5,400.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":63030,"d":"NT$63,030.00"}}]
[null,"水",{"v":1050,"d":"NT$1,050.00"},{"v":1050,"d":"NT$1,050.00"},{"v":1110,"d":"NT$1,110.00"},{"v":1110,"d":"NT$1,110.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1260,"d":"NT$1,260.00"},{"v":1260,"d":"NT$1,260.00"},{"v":1080,"d":"NT$1,080.00"},{"v":1140,"d":"NT$1,140.00"},{"v":1200,"d":"NT$1,200.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":11610,"d":"NT$11,610.00"}}]
[null,"瓦斯",{"v":1500,"d":"NT$1,500.00"},{"v":1350,"d":"NT$1,350.00"},{"v":1200,"d":"NT$1,200.00"},{"v":1200,"d":"NT$1,200.00"},{"v":1260,"d":"NT$1,260.00"},{"v":1500,"d":"NT$1,500.00"},{"v":1650,"d":"NT$1,650.00"},{"v":1200,"d":"NT$1,200.00"},{"v":1290,"d":"NT$1,290.00"},{"v":900,"d":"NT$900.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":13050,"d":"NT$13,050.00"}}]
[null,"娛樂",{"v":3690,"d":"NT$3,690.00"},{"v":2760,"d":"NT$2,760.00"},{"v":1740,"d":"NT$1,740.00"},{"v":1740,"d":"NT$1,740.00"},{"v":1380,"d":"NT$1,380.00"},{"v":3150,"d":"NT$3,150.00"},{"v":2520,"d":"NT$2,520.00"},{"v":3240,"d":"NT$3,240.00"},{"v":3960,"d":"NT$3,960.00"},{"v":4080,"d":"NT$4,080.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":28260,"d":"NT$28,260.00"}}]
[null,"學費",{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},{"v":16500,"d":"NT$16,500.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":165000,"d":"NT$165,000.00"}}]
[null,"存款",{"v":6000,"d":"NT$6,000.00"},{"v":6750,"d":"NT$6,750.00"},{"v":9000,"d":"NT$9,000.00"},{"v":9000,"d":"NT$9,000.00"},{"v":6000,"d":"NT$6,000.00"},{"v":6000,"d":"NT$6,000.00"},{"v":7500,"d":"NT$7,500.00"},{"v":9750,"d":"NT$9,750.00"},{"v":6000,"d":"NT$6,000.00"},{"v":6000,"d":"NT$6,000.00"},null,null,{"$f":"SUM(tblExpenses[[#This Row],[一月]:[十二月]])","v":{"v":72000,"d":"NT$72,000.00"}}]
[null,"總費用",{"$f":"SUBTOTAL(109,tblExpenses[一月])","v":{"v":106650,"d":"NT$106,650.00"}},{"$f":"SUBTOTAL(109,tblExpenses[二月])","v":{"v":108780,"d":"NT$108,780.00"}},{"$f":"SUBTOTAL(109,tblExpenses[三月])","v":{"v":109410,"d":"NT$109,410.00"}},{"$f":"SUBTOTAL(109,tblExpenses[四月])","v":{"v":109410,"d":"NT$109,410.00"}},{"$f":"SUBTOTAL(109,tblExpenses[五月])","v":{"v":107160,"d":"NT$107,160.00"}},{"$f":"SUBTOTAL(109,tblExpenses[六月])","v":{"v":109800,"d":"NT$109,800.00"}},{"$f":"SUBTOTAL(109,tblExpenses[七月])","v":{"v":116160,"d":"NT$116,160.00"}},{"$f":"SUBTOTAL(109,tblExpenses[八月])","v":{"v":114810,"d":"NT$114,810.00"}},{"$f":"SUBTOTAL(109,tblExpenses[九月])","v":{"v":109770,"d":"NT$109,770.00"}},{"$f":"SUBTOTAL(109,tblExpenses[十月])","v":{"v":109440,"d":"NT$109,440.00"}},{"$f":"SUBTOTAL(109,tblExpenses[十一月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,tblExpenses[十二月])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,tblExpenses[YTD 總計])","v":{"v":1101390,"d":"NT$1,101,390.00"}}]