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

{"sheet":"開始","index":0,"n_rows":8,"n_cols":2,"rows_kept":8}
[null,"關於此範本"]
[null,"可使用這個活頁簿追蹤您的支出並建立家庭預算表。"]
[null,"將不同來源的預估和實際收入輸入 [每月預算報表] 工作表，並將不同類別的預估和實際支出金額輸入 [每月支出] 工作表。"]
[null,"預估和實際的餘額和差額會自動計算，而 [每月預算報表] 工作表也會更新預算摘要及預算總覽圖表。"]
[null,"您可以在 [其他資料] 工作表的表格中修改或輸入新類別。"]
[null,"附註： "]
[null,"額外指示位於 [每月預算報表] 工作表的欄 A 以及 [每月支出] 和 [其他資料] 工作表的儲存格 A1。此文字已刻意隱藏。若要移除文字，請選取欄 A 或儲存格 A1，然後選取 [刪除]。若要取消隱藏文字，請選取欄 A 或儲存格 A1，然後變更字型色彩。"]
[null,"若要深入了解表格，請在表格內按 SHIFT 並按 F10，選取 [表格] 選項，然後選取 [替代文字]。針對樞紐分析表，在表格中按 SHIFT 並按 F10、選取 [樞紐分析表選項]，然後選取 [替代文字] 索引標籤。"]

{"sheet":"每月預算報表","index":1,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[0,1,0,4],[0,5,0,7],[0,12,0,13],[1,9,5,13],[2,2,2,5],[3,2,3,5],[4,2,4,5],[7,1,10,1],[7,5,10,5],[7,6,10,6],[8,9,31,9],[12,1,16,1],[12,5,16,5],[12,6,16,6],[19,1,34,6]]}
["在這個工作表中建立 [每月預算報表]。右側儲存格是這個工作表的標題，而儲存格 J1 是副標題。選取儲存格 F1 以瀏覽至 [每月支出] 工作表。此欄的儲存格為如何使用此工作表的其他實用指示。","預算總覽",{"$nulls":3},"每月支出",{"$nulls":3},"預算摘要",null,null,"這個儲存格是一枝綠色小麥稈。"]
["右側儲存格為 [餘額] 標籤。儲存格 J2 到 N6 是可篩選表格資料的樞紐分析表交叉分析篩選器。若要選取多個類別，請按住 Ctrl 鍵。","餘額",{"$nulls":7},"這個儲存格是可依選取類別來篩選以下樞紐分析表的類別交叉分析篩選器。"]
["右側儲存格為 [預估餘額] 標籤。儲存格 G3 會自動計算預估餘額。","預估餘額","(預估減去支出)",{"$nulls":3},{"$f":"D17-SUM(預算詳細資料[預估支出])","v":{"v":1585,"d":"NT$1,585"}}]
["右側儲存格為 [實際餘額] 標籤。儲存格 G4 會自動計算實際餘額。","實際餘額 ","(實際減去支出)",{"$nulls":3},{"$f":"D11-SUM(預算詳細資料[實際支出])","v":{"v":1740,"d":"NT$1,740"}}]
["右側儲存格為 [差額] 標籤。儲存格 G5 會自動計算差額。下一個指示在儲存格 A7。","差額","(實際減去預估)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"NT$155"}}]
[]
["右側儲存格是 [收入] 標籤、儲存格 F7 是 [支出] 標籤，儲存格 J7 是 [預算摘要提示]。","收入",{"$nulls":3},"支出",{"$nulls":3},"選取下方的樞紐分析表，然後選取 [分析] 索引標籤中的 [重新整理] 即可更新。"]
["右側儲存格是 [實際收入] 標籤、儲存格 F8 是 [實際支出] 標籤。在儲存格 D8 輸入收入 1。儲存格 G8 會自動計算實際支出。","實際","收入 1",{"v":5800,"d":"NT$5,800"},null,"實際",{"$f":"SUM(預算詳細資料[實際支出])","v":{"v":7860,"d":"NT$7,860"}}]
["在儲存格 D9 輸入收入 2。儲存格 J9 是影像。從儲存格 K9 開始是樞紐分析表。若要更新樞紐分析表，選取 [分析] 索引標籤中的 [重新整理]。",null,"收入 2",{"v":2300,"d":"NT$2,300"},{"$nulls":5},"這個儲存格是影像。","類別","預估支出 ","實際支出 ","差額 "]
["在儲存格 D10 中輸入額外收入。",null,"額外收入",{"v":1500,"d":"NT$1,500"},{"$nulls":6},"子女",{"v":140,"d":"NT$140"},{"v":140,"d":"NT$140"},{"v":0,"d":"NT$0"}]
["儲存格 C11 是 [總收入] 標籤，而儲存格 D11 會自動計算總收入。下一個指示在儲存格 A13。",null,"總收入",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"NT$9,600"}}]
[{"$nulls":10},"交通",{"v":1425,"d":"NT$1,425"},{"v":1375,"d":"NT$1,375"},{"v":50,"d":"NT$50"}]
["右側儲存格是 [預估收入] 標籤、儲存格 F13 是 [預估支出] 標籤。儲存格 G13 會自動計算預估支出。","預估",{"$nulls":3},"預估",{"$f":"SUM(預算詳細資料[預估支出])","v":{"v":7915,"d":"NT$7,915"}}]
["在儲存格 D14 中輸入預估收入 1。",null,"收入 1",{"v":6000,"d":"NT$6,000"},{"$nulls":6},"住宅",{"v":2830,"d":"NT$2,830"},{"v":2702,"d":"NT$2,702"},{"v":128,"d":"NT$128"}]
["在儲存格 D15 中輸入預估收入 2。",null,"收入 2",{"v":1000,"d":"NT$1,000"}]
["在儲存格 D16 中輸入額外收入。",null,"額外收入",{"v":2500,"d":"NT$2,500"},{"$nulls":6},"保險",{"v":900,"d":"NT$900"},{"v":900,"d":"NT$900"},{"v":0,"d":"NT$0"}]
["儲存格 C17 是 [總收入] 標籤，而儲存格 D17 會自動計算總收入。下一個指示位於儲存格 A20。",null,"總收入",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"NT$9,500"}}]
[{"$nulls":10},"食物",{"v":1100,"d":"NT$1,100"},{"v":1320,"d":"NT$1,320"},{"v":-220,"d":"(NT$220)"}]
[]
["右側儲存格是依類別顯示支出百分比的圓形圖。","這個儲存格是依類別顯示支出百分比的圓形圖。",{"$nulls":8},"個人保健",{"v":150,"d":"NT$150"},{"v":140,"d":"NT$140"},{"v":10,"d":"NT$10"}]
[]
[{"$nulls":10},"娛樂活動",{"v":400,"d":"NT$400"},{"v":358,"d":"NT$358"},{"v":42,"d":"NT$42"}]
[]
[{"$nulls":10},"稅金",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"v":0,"d":"NT$0"}]
[]
[{"$nulls":10},"貸款",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"v":0,"d":"NT$0"}]
[]
[{"$nulls":10},"儲蓄或投資",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"v":0,"d":"NT$0"}]
[]
[{"$nulls":10},"寵物",{"v":170,"d":"NT$170"},{"v":100,"d":"NT$100"},{"v":70,"d":"NT$70"}]
[]
[{"$nulls":10},"贈禮與慈善捐款",{"v":100,"d":"NT$100"},{"v":125,"d":"NT$125"},{"v":-25,"d":"(NT$25)"}]
[]
[{"$nulls":10},"總計",{"v":7915,"d":"NT$7,915"},{"v":7860,"d":"NT$7,860"},{"v":55,"d":"NT$55"}]

{"sheet":"每月支出","index":2,"n_rows":62,"n_cols":7,"rows_kept":62,"merged":[[0,1,0,4],[0,5,0,6]]}
["在這個工作表計算每月支出。右側儲存格是這個工作表的標題。選取儲存格 F1 以瀏覽至 [每月預算報表] 工作表。","每月支出",{"$nulls":3},"每月預算報表"]
[" 在從右側儲存格開始的 [預算詳細資料] 表格中輸入資料。","說明","類別","預估支出","實際支出","差額","實際支出總覽"]
[null,"課外活動","子女",{"v":40,"d":"NT$40"},{"v":40,"d":"NT$40"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":40,"d":"NT$40"}}]
[null,"醫療","子女",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"學校用品","子女",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"學費","子女",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":100,"d":"NT$100"}}]
[null,"演唱會","娛樂活動",{"v":50,"d":"NT$50"},{"v":40,"d":"NT$40"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":10,"d":"NT$10"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":40,"d":"NT$40"}}]
[null,"舞臺劇","娛樂活動",{"v":200,"d":"NT$200"},{"v":150,"d":"NT$150"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":150,"d":"NT$150"}}]
[null,"電影","娛樂活動",{"v":50,"d":"NT$50"},{"v":28,"d":"NT$28"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":22,"d":"NT$22"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":28,"d":"NT$28"}}]
[null,"音樂 (CD、下載等。)","娛樂活動",{"v":50,"d":"NT$50"},{"v":30,"d":"NT$30"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":20,"d":"NT$20"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":30,"d":"NT$30"}}]
[null,"體育活動","娛樂活動",{"v":0,"d":"NT$0"},{"v":40,"d":"NT$40"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-40,"d":"(NT$40)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":40,"d":"NT$40"}}]
[null,"影片/DVD (購買)","娛樂活動",{"v":20,"d":"NT$20"},{"v":50,"d":"NT$50"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-30,"d":"(NT$30)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}}]
[null,"影片/DVD (租金)","娛樂活動",{"v":30,"d":"NT$30"},{"v":20,"d":"NT$20"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":10,"d":"NT$10"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":20,"d":"NT$20"}}]
[null,"外食","食物",{"v":1000,"d":"NT$1,000"},{"v":1200,"d":"NT$1,200"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-200,"d":"(NT$200)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":1200,"d":"NT$1,200"}}]
[null,"雜貨","食物",{"v":100,"d":"NT$100"},{"v":120,"d":"NT$120"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-20,"d":"(NT$20)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":120,"d":"NT$120"}}]
[null,"慈善捐款 1","贈禮與慈善捐款",{"v":75,"d":"NT$75"},{"v":100,"d":"NT$100"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-25,"d":"(NT$25)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":100,"d":"NT$100"}}]
[null,"慈善捐款 2","贈禮與慈善捐款",{"v":25,"d":"NT$25"},{"v":25,"d":"NT$25"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":25,"d":"NT$25"}}]
[null,"贈禮 1","贈禮與慈善捐款",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"贈禮 2","贈禮與慈善捐款",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"有線電視/衛星電視","住宅",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":100,"d":"NT$100"}}]
[null,"電費","住宅",{"v":45,"d":"NT$45"},{"v":50,"d":"NT$50"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-5,"d":"(NT$5)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}}]
[null,"瓦斯費","住宅",{"v":300,"d":"NT$300"},{"v":400,"d":"NT$400"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-100,"d":"(NT$100)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":400,"d":"NT$400"}}]
[null,"居家清潔服務","住宅",{"v":200,"d":"NT$200"},null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":200,"d":"NT$200"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"保養","住宅",{"v":200,"d":"NT$200"},{"v":150,"d":"NT$150"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":150,"d":"NT$150"}}]
[null,"貸款或房租","住宅",{"v":1700,"d":"NT$1,700"},{"v":1700,"d":"NT$1,700"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":1700,"d":"NT$1,700"}}]
[null,"天然氣/汽油","住宅",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"網路服務","住宅",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":100,"d":"NT$100"}}]
[null,"電話 (行動電話)","住宅",{"v":60,"d":"NT$60"},{"v":60,"d":"NT$60"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":60,"d":"NT$60"}}]
[null,"電話 (家用)","住宅",{"v":35,"d":"NT$35"},{"v":39,"d":"NT$39"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-4,"d":"(NT$4)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":39,"d":"NT$39"}}]
[null,"日用品","住宅",{"v":40,"d":"NT$40"},{"v":55,"d":"NT$55"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-15,"d":"(NT$15)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":55,"d":"NT$55"}}]
[null,"廢棄物清理與回收","住宅",{"v":25,"d":"NT$25"},{"v":22,"d":"NT$22"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":3,"d":"NT$3"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":22,"d":"NT$22"}}]
[null,"水費和汙水處理費","住宅",{"v":25,"d":"NT$25"},{"v":26,"d":"NT$26"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-1,"d":"(NT$1)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":26,"d":"NT$26"}}]
[null,"醫療險","保險",{"v":400,"d":"NT$400"},{"v":400,"d":"NT$400"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":400,"d":"NT$400"}}]
[null,"住宅險","保險",{"v":400,"d":"NT$400"},{"v":400,"d":"NT$400"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":400,"d":"NT$400"}}]
[null,"壽險","保險",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":100,"d":"NT$100"}}]
[null,"信用卡 1","貸款",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":200,"d":"NT$200"}}]
[null,"信用卡 2","貸款",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"信用卡 3","貸款",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"個人貸款","貸款",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"助學貸款","貸款",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"服飾","個人保健",{"v":150,"d":"NT$150"},{"v":140,"d":"NT$140"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":10,"d":"NT$10"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":140,"d":"NT$140"}}]
[null,"乾洗","個人保健",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"剪髮/美甲","個人保健",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"健身房","個人保健",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"醫療","個人保健",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"食物","寵物",{"v":150,"d":"NT$150"},{"v":75,"d":"NT$75"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":75,"d":"NT$75"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":75,"d":"NT$75"}}]
[null,"美容","寵物",{"v":20,"d":"NT$20"},{"v":25,"d":"NT$25"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-5,"d":"(NT$5)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":25,"d":"NT$25"}}]
[null,"醫療","寵物",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"玩具","寵物",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"投資帳戶","儲蓄或投資",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":200,"d":"NT$200"}}]
[null,"退休帳戶","儲蓄或投資",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"聯邦稅","稅金",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":300,"d":"NT$300"}}]
[null,"地方稅","稅金",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"州稅","稅金",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"公車/計程車費","交通",{"v":100,"d":"NT$100"},{"v":150,"d":"NT$150"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":-50,"d":"(NT$50)"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":150,"d":"NT$150"}}]
[null,"油資","交通",{"v":450,"d":"NT$450"},{"v":400,"d":"NT$400"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":400,"d":"NT$400"}}]
[null,"保險","交通",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":300,"d":"NT$300"}}]
[null,"牌照 ","交通",{"v":25,"d":"NT$25"},{"v":25,"d":"NT$25"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":25,"d":"NT$25"}}]
[null,"保養","交通",{"v":100,"d":"NT$100"},{"v":50,"d":"NT$50"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":50,"d":"NT$50"}}]
[null,"停車費","交通",null,null,{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}}]
[null,"車輛相關費用","交通",{"v":450,"d":"NT$450"},{"v":450,"d":"NT$450"},{"$f":"預算詳細資料[[#This Row],[預估支出]]-預算詳細資料[[#This Row],[實際支出]]","v":{"v":0,"d":"NT$0"}},{"$f":"預算詳細資料[[#This Row],[實際支出]]","v":{"v":450,"d":"NT$450"}}]
[null,"合計",null,{"$f":"SUBTOTAL(109,預算詳細資料[預估支出])","v":{"v":7915,"d":"NT$7,915"}},{"$f":"SUBTOTAL(109,預算詳細資料[實際支出])","v":{"v":7860,"d":"NT$7,860"}},{"$f":"SUBTOTAL(109,預算詳細資料[差額])","v":{"v":55,"d":"NT$55"}}]

{"sheet":"其他資料","index":3,"n_rows":15,"n_cols":5,"rows_kept":15}
["您可以使用這個工作表來修改 [每月支出] 工作表的 [預算詳細資料] 表格的 [類別] 欄下拉式清單。若要進行修改，請在從儲存格 E2 開始的 [預算類別查詢] 表格中輸入新類別。從儲存格 B2 開始是連結至 [每月預算報表] 工作表中的預算總覽圖表的樞紐分析表。","預算總覽圖表的樞紐分析表",null,null,"預算詳細資料類別的查詢清單"]
[null,"類別","支出",null,"預算類別查詢"]
[null,"子女",{"v":140,"d":"NT$140"},null,"子女"]
[null,"娛樂活動",{"v":358,"d":"NT$358"},null,"娛樂活動"]
[null,"食物",{"v":1320,"d":"NT$1,320"},null,"食物"]
[null,"贈禮與慈善捐款",{"v":125,"d":"NT$125"},null,"贈禮與慈善捐款"]
[null,"住宅",{"v":2702,"d":"NT$2,702"},null,"住宅"]
[null,"保險",{"v":900,"d":"NT$900"},null,"保險"]
[null,"貸款",{"v":200,"d":"NT$200"},null,"貸款"]
[null,"個人保健",{"v":140,"d":"NT$140"},null,"個人保健"]
[null,"寵物",{"v":100,"d":"NT$100"},null,"寵物"]
[null,"儲蓄或投資",{"v":200,"d":"NT$200"},null,"儲蓄或投資"]
[null,"稅金",{"v":300,"d":"NT$300"},null,"稅金"]
[null,"交通",{"v":1375,"d":"NT$1,375"},null,"交通"]
[null,"總計",{"v":7860,"d":"NT$7,860"}]