{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["節日預算規劃工具"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"節日預算規劃工具","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"節日預算\n規劃工具"]
[]
[{"$nulls":8},"節日預算",null,{"$f":"SUM(禮物[預算],包裝[預算],(旅遊[預算],(飲食[預算],(娛樂活動[預算],雜項費用[預算]))))","v":{"v":750,"d":"NT$750.00"}}]
[{"$nulls":8},"實際花費",null,{"$f":"SUM((禮物[實際],(包裝[實際],(旅遊[實際],(飲食[實際],(娛樂活動[實際],(雜項費用[實際])))))))","v":{"v":820,"d":"NT$820.00"}}]
[]
[{"$nulls":8},"差額 (超過/低於預算)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"(NT$70.00)"}}]
[]
[]
[null,"禮物",{"$nulls":6},"節日飲食"]
[null,"項目","預算","實際","差額",{"$nulls":3},"項目","預算","實際","差額"]
[null,"家人",{"v":500,"d":"NT$500.00"},{"v":495,"d":"NT$495.00"},{"$f":"禮物[[#This Row],[預算]]-禮物[[#This Row],[實際]]","v":{"v":5,"d":"NT$5.00"}},{"$nulls":3},"雜貨",null,null,{"$f":"飲食[[#This Row],[預算]]-飲食[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"好友",{"v":250,"d":"NT$250.00"},{"v":325,"d":"NT$325.00"},{"$f":"禮物[[#This Row],[預算]]-禮物[[#This Row],[實際]]","v":{"v":-75,"d":"-NT$75.00"}},{"$nulls":3},"獻酒",null,null,{"$f":"飲食[[#This Row],[預算]]-飲食[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"同事",null,null,{"$f":"禮物[[#This Row],[預算]]-禮物[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"佈置裝飾",null,null,{"$f":"飲食[[#This Row],[預算]]-飲食[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"教師、保姆、托嬰等",null,null,{"$f":"禮物[[#This Row],[預算]]-禮物[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"其他 (此列最後一欄的索引標籤，用來新增列)",null,null,{"$f":"飲食[[#This Row],[預算]]-飲食[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"慈善捐款",null,null,{"$f":"禮物[[#This Row],[預算]]-禮物[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"合計",{"$f":"SUBTOTAL(109,飲食[預算])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,飲食[實際])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,飲食[差額])","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 (此列最後一欄的索引標籤，用來新增列)",null,null,{"$f":"禮物[[#This Row],[預算]]-禮物[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"合計",{"$f":"SUBTOTAL(109,禮物[預算])","v":{"v":750,"d":"NT$750.00"}},{"$f":"SUBTOTAL(109,禮物[實際])","v":{"v":820,"d":"NT$820.00"}},{"$f":"SUBTOTAL(109,禮物[差額])","v":{"v":-70,"d":"-NT$70.00"}}]
[]
[null,"包裝",{"$nulls":6},"娛樂"]
[null,"項目","預算","實際","差額",{"$nulls":3},"項目","預算","實際","差額"]
[null,"禮物包裝",null,null,{"$f":"包裝[[#This Row],[預算]]-包裝[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"派對幫手 (調酒師、宴會承辦商、清潔人員等)",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"標籤",null,null,{"$f":"包裝[[#This Row],[預算]]-包裝[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"佈置裝飾",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"耗材 (緞帶、膠帶等)",null,null,{"$f":"包裝[[#This Row],[預算]]-包裝[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"餐點和飲料",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"包裝盒",null,null,{"$f":"包裝[[#This Row],[預算]]-包裝[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"服裝",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"郵資",null,null,{"$f":"包裝[[#This Row],[預算]]-包裝[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"票券",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 (此列最後一欄的索引標籤，用來新增列)",null,null,{"$f":"包裝[[#This Row],[預算]]-包裝[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"外出晚餐",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"合計",{"$f":"SUBTOTAL(109,包裝[預算])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,包裝[實際])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,包裝[差額])","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"其他 (此列最後一欄的索引標籤，用來新增列)",null,null,{"$f":"娛樂活動[[#This Row],[預算]]-娛樂活動[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[{"$nulls":8},"合計",{"$f":"SUBTOTAL(109,娛樂活動[預算])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,娛樂活動[實際])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,娛樂活動[差額])","v":{"v":0,"d":"NT$0.00"}}]
[]
[null,"旅遊",{"$nulls":6},"其他"]
[null,"項目","預算","實際","差額",{"$nulls":3},"項目","預算","實際","差額"]
[null,"機票",null,null,{"$f":"旅遊[[#This Row],[預算]]-旅遊[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"節日相片",null,null,{"$f":"雜項費用[[#This Row],[預算]]-雜項費用[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"住宿",null,null,{"$f":"旅遊[[#This Row],[預算]]-旅遊[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"瓦斯費 ",null,null,{"$f":"雜項費用[[#This Row],[預算]]-雜項費用[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"交通",null,null,{"$f":"旅遊[[#This Row],[預算]]-旅遊[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"其他 (此列最後一欄的索引標籤，用來新增列)",null,null,{"$f":"雜項費用[[#This Row],[預算]]-雜項費用[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}}]
[null,"其他 (此列最後一欄的索引標籤，用來新增列)",null,null,{"$f":"旅遊[[#This Row],[預算]]-旅遊[[#This Row],[實際]]","v":{"v":0,"d":"NT$0.00"}},{"$nulls":3},"合計",{"$f":"SUBTOTAL(109,雜項費用[預算])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,雜項費用[實際])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,雜項費用[差額])","v":{"v":0,"d":"NT$0.00"}}]
[null,"合計",{"$f":"SUBTOTAL(109,旅遊[預算])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,旅遊[實際])","v":{"v":0,"d":"NT$0.00"}},{"$f":"SUBTOTAL(109,旅遊[差額])","v":{"v":0,"d":"NT$0.00"}}]