{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["摘要","總計","收入","支出"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"摘要","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"家庭每月預算"]
[null,"摘要"]
[null,"餘額","金額"]
[null,"預計餘額 (預計收入扣除支出)",{"$f":"預計收入-預計支出","v":{"v":1114,"d":"NT$1,114"}}]
[null,"實際餘額 (實際收入扣除支出)",{"$f":"實際收入-實際支出","v":{"v":997,"d":"NT$997"}}]
[null,"差額 (實際扣除預計)",{"$f":"實際餘額-預計餘額","v":{"v":-117,"d":"(NT$117)"}}]

{"sheet":"總計","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"活頁簿_標題","v":"家庭每月預算"}]
[null,"總計"]
[null,"總計","金額"]
[null,"總預計支出",{"$f":"預計支出","v":{"v":4486,"d":"NT$4,486"}}]
[null,"總實際支出",{"$f":"實際支出","v":{"v":4603,"d":"NT$4,603"}}]
[null,"總差額",{"$f":"C4-C5","v":{"v":-117,"d":"(NT$117)"}}]

{"sheet":"收入","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"活頁簿_標題","v":"家庭每月預算"}]
[null,"收入"]
[null,"預計收入","預計","實際","差額"]
[null,"收入 1",{"v":4000,"d":"NT$4,000.00"},{"v":4000,"d":"NT$4,000.00"},{"$f":"收入表格[[#This Row],[預計]]-收入表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"收入 2",{"v":1300,"d":"NT$1,300.00"},{"v":1300,"d":"NT$1,300.00"},{"$f":"收入表格[[#This Row],[預計]]-收入表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他收入",{"v":300,"d":"NT$300.00"},{"v":300,"d":"NT$300.00"},{"$f":"收入表格[[#This Row],[預計]]-收入表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"月總收入",{"$f":"SUBTOTAL(109,收入表格[預計])","v":{"v":5600,"d":"NT$5,600.00"}},{"$f":"SUBTOTAL(109,收入表格[實際])","v":{"v":5600,"d":"NT$5,600.00"}},{"$f":"SUBTOTAL(109,收入表格[差額])","v":{"v":0,"d":"NT$0.00"}}]

{"sheet":"支出","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"活頁簿_標題","v":"家庭每月預算"}]
[null,"支出"]
[null,"此儲存格為依據類別來篩選 [支出] 表格的交叉分析篩選器。"]
[null,"類別","子類別","預計","實際","差額"]
[null,"住宅","貸款或房租",{"v":1000,"d":"NT$1,000.00"},{"v":1000,"d":"NT$1,000.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宅","二次貸款或房租",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宅","電話費",{"v":54,"d":"NT$54.00"},{"v":100,"d":"NT$100.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-46,"d":"(NT$46.00)"}}]
[null,"住宅","電費",{"v":44,"d":"NT$44.00"},{"v":56,"d":"NT$56.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-12,"d":"(NT$12.00)"}}]
[null,"住宅","瓦斯費",{"v":22,"d":"NT$22.00"},{"v":28,"d":"NT$28.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-6,"d":"(NT$6.00)"}}]
[null,"住宅","水費和汙水處理費",{"v":8,"d":"NT$8.00"},{"v":8,"d":"NT$8.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宅","有線電視",{"v":34,"d":"NT$34.00"},{"v":34,"d":"NT$34.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宅","垃圾處理",{"v":10,"d":"NT$10.00"},{"v":10,"d":"NT$10.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宅","保養或維修",{"v":23,"d":"NT$23.00"},{"v":0,"d":"NT$0.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":23,"d":"NT$23.00"}}]
[null,"住宅","日用品",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宅","其他",{"v":0,"d":"NT$0.00"},{"v":0,"d":"NT$0.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"交通","汽車 1 還款",{"v":16,"d":"NT$16.00"},{"v":66,"d":"NT$66.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-50,"d":"(NT$50.00)"}}]
[null,"交通","汽車 2 還款",{"v":35,"d":"NT$35.00"},{"v":42,"d":"NT$42.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-7,"d":"(NT$7.00)"}}]
[null,"交通","公車/計程車費",{"v":1,"d":"NT$1.00"},{"v":62,"d":"NT$62.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-61,"d":"(NT$61.00)"}}]
[null,"交通","保險",{"v":91,"d":"NT$91.00"},{"v":27,"d":"NT$27.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":64,"d":"NT$64.00"}}]
[null,"交通","牌照",{"v":80,"d":"NT$80.00"},{"v":89,"d":"NT$89.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-9,"d":"(NT$9.00)"}}]
[null,"交通","燃料",{"v":18,"d":"NT$18.00"},{"v":93,"d":"NT$93.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-75,"d":"(NT$75.00)"}}]
[null,"交通","保養",{"v":34,"d":"NT$34.00"},{"v":37,"d":"NT$37.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-3,"d":"(NT$3.00)"}}]
[null,"交通","其他",{"v":83,"d":"NT$83.00"},{"v":61,"d":"NT$61.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":22,"d":"NT$22.00"}}]
[null,"保險","住宅險",{"v":48,"d":"NT$48.00"},{"v":63,"d":"NT$63.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-15,"d":"(NT$15.00)"}}]
[null,"保險","醫療險",{"v":21,"d":"NT$21.00"},{"v":44,"d":"NT$44.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-23,"d":"(NT$23.00)"}}]
[null,"保險","壽險",{"v":35,"d":"NT$35.00"},{"v":65,"d":"NT$65.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-30,"d":"(NT$30.00)"}}]
[null,"保險","其他",{"v":14,"d":"NT$14.00"},{"v":75,"d":"NT$75.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-61,"d":"(NT$61.00)"}}]
[null,"伙食","雜貨",{"v":79,"d":"NT$79.00"},{"v":0,"d":"NT$0.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":79,"d":"NT$79.00"}}]
[null,"伙食","外食",{"v":56,"d":"NT$56.00"},{"v":50,"d":"NT$50.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":6,"d":"NT$6.00"}}]
[null,"伙食","其他",{"v":96,"d":"NT$96.00"},{"v":23,"d":"NT$23.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":73,"d":"NT$73.00"}}]
[null,"孩子","醫療",{"v":90,"d":"NT$90.00"},{"v":90,"d":"NT$90.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"孩子","服裝",{"v":33,"d":"NT$33.00"},{"v":30,"d":"NT$30.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":3,"d":"NT$3.00"}}]
[null,"孩子","學費",{"v":86,"d":"NT$86.00"},{"v":64,"d":"NT$64.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":22,"d":"NT$22.00"}}]
[null,"孩子","學校用品",{"v":76,"d":"NT$76.00"},{"v":2,"d":"NT$2.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":74,"d":"NT$74.00"}}]
[null,"孩子","社團會費或費用",{"v":60,"d":"NT$60.00"},{"v":90,"d":"NT$90.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-30,"d":"(NT$30.00)"}}]
[null,"孩子","午餐費",{"v":37,"d":"NT$37.00"},{"v":60,"d":"NT$60.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-23,"d":"(NT$23.00)"}}]
[null,"孩子","托兒費用",{"v":22,"d":"NT$22.00"},{"v":70,"d":"NT$70.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-48,"d":"(NT$48.00)"}}]
[null,"孩子","玩具/遊戲",{"v":80,"d":"NT$80.00"},{"v":21,"d":"NT$21.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":59,"d":"NT$59.00"}}]
[null,"孩子","其他",{"v":65,"d":"NT$65.00"},{"v":20,"d":"NT$20.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":45,"d":"NT$45.00"}}]
[null,"寵物","伙食",{"v":37,"d":"NT$37.00"},{"v":34,"d":"NT$34.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":3,"d":"NT$3.00"}}]
[null,"寵物","醫療",{"v":74,"d":"NT$74.00"},{"v":86,"d":"NT$86.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-12,"d":"(NT$12.00)"}}]
[null,"寵物","寵物美容",{"v":80,"d":"NT$80.00"},{"v":92,"d":"NT$92.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-12,"d":"(NT$12.00)"}}]
[null,"寵物","玩具",{"v":61,"d":"NT$61.00"},{"v":22,"d":"NT$22.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":39,"d":"NT$39.00"}}]
[null,"寵物","其他",{"v":83,"d":"NT$83.00"},{"v":51,"d":"NT$51.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":32,"d":"NT$32.00"}}]
[null,"個人保健","醫療",{"v":28,"d":"NT$28.00"},{"v":10,"d":"NT$10.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":18,"d":"NT$18.00"}}]
[null,"個人保健","剪髮/美甲",{"v":25,"d":"NT$25.00"},{"v":81,"d":"NT$81.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-56,"d":"(NT$56.00)"}}]
[null,"個人保健","服裝",{"v":59,"d":"NT$59.00"},{"v":72,"d":"NT$72.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-13,"d":"(NT$13.00)"}}]
[null,"個人保健","乾洗",{"v":89,"d":"NT$89.00"},{"v":90,"d":"NT$90.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-1,"d":"(NT$1.00)"}}]
[null,"個人保健","健康俱樂部",{"v":78,"d":"NT$78.00"},{"v":48,"d":"NT$48.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":30,"d":"NT$30.00"}}]
[null,"個人保健","社團會費或費用",{"v":6,"d":"NT$6.00"},{"v":73,"d":"NT$73.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-67,"d":"(NT$67.00)"}}]
[null,"個人保健","其他",{"v":80,"d":"NT$80.00"},{"v":66,"d":"NT$66.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":14,"d":"NT$14.00"}}]
[null,"娛樂活動","錄影帶/DVD",{"v":11,"d":"NT$11.00"},{"v":29,"d":"NT$29.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-18,"d":"(NT$18.00)"}}]
[null,"娛樂活動","CD",{"v":77,"d":"NT$77.00"},{"v":32,"d":"NT$32.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":45,"d":"NT$45.00"}}]
[null,"娛樂活動","電影",{"v":71,"d":"NT$71.00"},{"v":43,"d":"NT$43.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":28,"d":"NT$28.00"}}]
[null,"娛樂活動","演唱會",{"v":64,"d":"NT$64.00"},{"v":21,"d":"NT$21.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":43,"d":"NT$43.00"}}]
[null,"娛樂活動","體育活動",{"v":47,"d":"NT$47.00"},{"v":57,"d":"NT$57.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-10,"d":"(NT$10.00)"}}]
[null,"娛樂活動","舞臺劇",{"v":28,"d":"NT$28.00"},{"v":1,"d":"NT$1.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":27,"d":"NT$27.00"}}]
[null,"娛樂活動","其他",{"v":13,"d":"NT$13.00"},{"v":42,"d":"NT$42.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-29,"d":"(NT$29.00)"}}]
[null,"貸款","個人貸款",{"v":65,"d":"NT$65.00"},{"v":6,"d":"NT$6.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":59,"d":"NT$59.00"}}]
[null,"貸款","助學貸款",{"v":100,"d":"NT$100.00"},{"v":36,"d":"NT$36.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":64,"d":"NT$64.00"}}]
[null,"貸款","信用卡",{"v":29,"d":"NT$29.00"},{"v":69,"d":"NT$69.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-40,"d":"(NT$40.00)"}}]
[null,"貸款","信用卡",{"v":64,"d":"NT$64.00"},{"v":3,"d":"NT$3.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":61,"d":"NT$61.00"}}]
[null,"貸款","信用卡",{"v":34,"d":"NT$34.00"},{"v":35,"d":"NT$35.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-1,"d":"(NT$1.00)"}}]
[null,"貸款","其他",{"v":38,"d":"NT$38.00"},{"v":52,"d":"NT$52.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-14,"d":"(NT$14.00)"}}]
[null,"稅金","聯邦稅",{"v":84,"d":"NT$84.00"},{"v":36,"d":"NT$36.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":48,"d":"NT$48.00"}}]
[null,"稅金","州稅",{"v":2,"d":"NT$2.00"},{"v":83,"d":"NT$83.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-81,"d":"(NT$81.00)"}}]
[null,"稅金","地方稅",{"v":40,"d":"NT$40.00"},{"v":20,"d":"NT$20.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":20,"d":"NT$20.00"}}]
[null,"稅金","其他",{"v":35,"d":"NT$35.00"},{"v":72,"d":"NT$72.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-37,"d":"(NT$37.00)"}}]
[null,"儲蓄或投資","退休帳戶",{"v":34,"d":"NT$34.00"},{"v":20,"d":"NT$20.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":14,"d":"NT$14.00"}}]
[null,"儲蓄或投資","投資帳戶",{"v":68,"d":"NT$68.00"},{"v":98,"d":"NT$98.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-30,"d":"(NT$30.00)"}}]
[null,"儲蓄或投資","大學教育基金",{"v":89,"d":"NT$89.00"},{"v":68,"d":"NT$68.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":21,"d":"NT$21.00"}}]
[null,"儲蓄或投資","其他",{"v":82,"d":"NT$82.00"},{"v":26,"d":"NT$26.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":56,"d":"NT$56.00"}}]
[null,"禮物和捐款","慈善機構 1",{"v":41,"d":"NT$41.00"},{"v":85,"d":"NT$85.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-44,"d":"(NT$44.00)"}}]
[null,"禮物和捐款","慈善機構 2",{"v":0,"d":"NT$0.00"},{"v":69,"d":"NT$69.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-69,"d":"(NT$69.00)"}}]
[null,"禮物和捐款","慈善機構 3",{"v":2,"d":"NT$2.00"},{"v":57,"d":"NT$57.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-55,"d":"(NT$55.00)"}}]
[null,"法律","律師",{"v":7,"d":"NT$7.00"},{"v":98,"d":"NT$98.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-91,"d":"(NT$91.00)"}}]
[null,"法律","贍養費",{"v":39,"d":"NT$39.00"},{"v":85,"d":"NT$85.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-46,"d":"(NT$46.00)"}}]
[null,"法律","留置權或判決的款項",{"v":78,"d":"NT$78.00"},{"v":84,"d":"NT$84.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":-6,"d":"(NT$6.00)"}}]
[null,"法律","其他",{"v":93,"d":"NT$93.00"},{"v":71,"d":"NT$71.00"},{"$f":"支出表格[[#This Row],[預計]]-支出表格[[#This Row],[實際]]","v":{"v":22,"d":"NT$22.00"}}]
[null,"合計",{"$nulls":3},{"$f":"SUBTOTAL(109,支出表格[差額])","v":{"v":-117,"d":"(NT$117.00)"}}]