{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["預算總覽","預算摘要","月支出","其他資料"],"not_rendered":{"charts":1,"images":4,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"預算總覽","index":0,"n_rows":12,"n_cols":8,"rows_kept":12,"merged":[[2,1,2,2],[3,1,3,2],[4,1,4,2]]}
[{"$nulls":7}," "]
[null,"餘額"]
[null,"預估餘額",null,{"$f":"預計_收入-預計_支出","v":{"v":1585,"d":"NT$1,585"}},null,"預估減去支出"]
[null,"實際餘額 ",null,{"$f":"實際_收入-實際_支出","v":{"v":1740,"d":"NT$1,740"}},null,"實際減去支出"]
[null,"差額",null,{"$f":"D4-D3","v":{"v":155,"d":"NT$155"}},null,"實際減去預估"]
[null,"收入",{"$nulls":3},"支出"]
[null,null,"預估","實際",null,"預估","實際"]
[null,"收入 1",{"v":6000,"d":"NT$6,000"},{"v":5800,"d":"NT$5,800"},null,{"$f":"SUM(每月_支出_表格[預估支出])","v":{"v":7915,"d":"NT$7,915"}},{"$f":"SUM(每月_支出_表格[實際支出])","v":{"v":7860,"d":"NT$7,860"}}]
[null,"收入 2",{"v":1000,"d":"NT$1,000"},{"v":2300,"d":"NT$2,300"}]
[null,"額外收入",{"v":2500,"d":"NT$2,500"},{"v":1500,"d":"NT$1,500"}]
[null,"總收入",{"$f":"SUM(C8:C10)","v":{"v":9500,"d":"NT$9,500"}},{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"NT$9,600"}}]
[null,"實際支出明細"]

{"sheet":"預算摘要","index":1,"n_rows":39,"n_cols":7,"rows_kept":39}
[null,"預算摘要",{"$nulls":4}," "]
[]
[null,"類別","預估支出 ","實際支出 ","差額 "]
[null,"子女",{"v":140,"d":"NT$140"},{"v":140,"d":"NT$140"},{"v":0,"d":"NT$0"}]
[null,"課外活動",{"v":40,"d":"NT$40"},{"v":40,"d":"NT$40"},{"v":0,"d":"NT$0"}]
[null,"學校用品",null,null,{"v":0,"d":"NT$0"}]
[null,"學費",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"v":0,"d":"NT$0"}]
[null,"醫療",null,null,{"v":0,"d":"NT$0"}]
[]
[null,"交通",{"v":1425,"d":"NT$1,425"},{"v":1375,"d":"NT$1,375"},{"v":50,"d":"NT$50"}]
[null,"公車/計程車費",{"v":100,"d":"NT$100"},{"v":150,"d":"NT$150"},{"v":-50,"d":"(NT$50)"}]
[null,"車輛相關費用",{"v":450,"d":"NT$450"},{"v":450,"d":"NT$450"},{"v":0,"d":"NT$0"}]
[null,"保養",{"v":100,"d":"NT$100"},{"v":50,"d":"NT$50"},{"v":50,"d":"NT$50"}]
[null,"保險",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"v":0,"d":"NT$0"}]
[null,"停車費",null,null,{"v":0,"d":"NT$0"}]
[null,"牌照 ",{"v":25,"d":"NT$25"},{"v":25,"d":"NT$25"},{"v":0,"d":"NT$0"}]
[null,"燃料",{"v":450,"d":"NT$450"},{"v":400,"d":"NT$400"},{"v":50,"d":"NT$50"}]
[]
[null,"住宅",{"v":2830,"d":"NT$2,830"},{"v":2702,"d":"NT$2,702"},{"v":-72,"d":"(NT$72)"}]
[]
[null,"保險",{"v":900,"d":"NT$900"},{"v":900,"d":"NT$900"},{"v":0,"d":"NT$0"}]
[]
[null,"食物",{"v":1100,"d":"NT$1,100"},{"v":1320,"d":"NT$1,320"},{"v":-220,"d":"(NT$220)"}]
[]
[null,"個人保健",{"v":150,"d":"NT$150"},{"v":140,"d":"NT$140"},{"v":10,"d":"NT$10"}]
[]
[null,"娛樂活動",{"v":400,"d":"NT$400"},{"v":358,"d":"NT$358"},{"v":42,"d":"NT$42"}]
[]
[null,"稅金",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"v":0,"d":"NT$0"}]
[]
[null,"貸款",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"v":0,"d":"NT$0"}]
[]
[null,"儲蓄",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"v":0,"d":"NT$0"}]
[]
[null,"寵物",{"v":170,"d":"NT$170"},{"v":100,"d":"NT$100"},{"v":70,"d":"NT$70"}]
[]
[null,"贈禮與慈善捐款",{"v":100,"d":"NT$100"},{"v":125,"d":"NT$125"},{"v":-25,"d":"(NT$25)"}]
[]
[null,"總計",{"v":7915,"d":"NT$7,915"},{"v":7860,"d":"NT$7,860"},{"v":-145,"d":"(NT$145)"}]

{"sheet":"月支出","index":2,"n_rows":61,"n_cols":8,"rows_kept":61}
[{"$nulls":7}," "]
[null,"描述","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":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":40}]
[null,"醫療","子女",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"學校用品","子女",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"學費","子女",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":100}]
[null,"演唱會","娛樂活動",{"v":50,"d":"NT$50"},{"v":40,"d":"NT$40"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":10,"d":"NT$10"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":40}]
[null,"舞臺劇","娛樂活動",{"v":200,"d":"NT$200"},{"v":150,"d":"NT$150"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":50,"d":"NT$50"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":150}]
[null,"電影","娛樂活動",{"v":50,"d":"NT$50"},{"v":28,"d":"NT$28"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":22,"d":"NT$22"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":28}]
[null,"音樂 (CD、下載等。)","娛樂活動",{"v":50,"d":"NT$50"},{"v":30,"d":"NT$30"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":20,"d":"NT$20"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":30}]
[null,"體育活動","娛樂活動",{"v":0,"d":"NT$0"},{"v":40,"d":"NT$40"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-40,"d":"(NT$40)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":40}]
[null,"影片/DVD (購買)","娛樂活動",{"v":20,"d":"NT$20"},{"v":50,"d":"NT$50"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-30,"d":"(NT$30)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":50}]
[null,"影片/DVD (租借)","娛樂活動",{"v":30,"d":"NT$30"},{"v":20,"d":"NT$20"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":10,"d":"NT$10"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":20}]
[null,"外食","食物",{"v":1000,"d":"NT$1,000"},{"v":1200,"d":"NT$1,200"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-200,"d":"(NT$200)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":1200}]
[null,"雜貨","食物",{"v":100,"d":"NT$100"},{"v":120,"d":"NT$120"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-20,"d":"(NT$20)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":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":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-25,"d":"(NT$25)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":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":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":25}]
[null,"贈禮 1","贈禮與慈善捐款",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"贈禮 2","贈禮與慈善捐款",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"有線電視/衛星電視","住宅",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":100}]
[null,"電費","住宅",{"v":45,"d":"NT$45"},{"v":50,"d":"NT$50"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-5,"d":"(NT$5)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":50}]
[null,"瓦斯費","住宅",{"v":300,"d":"NT$300"},{"v":400,"d":"NT$400"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-100,"d":"(NT$100)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":400}]
[null,"居家清潔服務","住宅",{"v":200,"d":"NT$200"},null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"保養","住宅",{"v":200,"d":"NT$200"},{"v":150,"d":"NT$150"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":50,"d":"NT$50"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":150}]
[null,"房貸或房租","住宅",{"v":1700,"d":"NT$1,700"},{"v":1700,"d":"NT$1,700"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":1700}]
[null,"天然氣/汽油","住宅",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"網路服務","住宅",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":100}]
[null,"電話 (行動電話)","住宅",{"v":60,"d":"NT$60"},{"v":60,"d":"NT$60"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":60}]
[null,"電話 (家用)","住宅",{"v":35,"d":"NT$35"},{"v":39,"d":"NT$39"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-4,"d":"(NT$4)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":39}]
[null,"日用品","住宅",{"v":40,"d":"NT$40"},{"v":55,"d":"NT$55"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-15,"d":"(NT$15)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":55}]
[null,"廢棄物清理與回收","住宅",{"v":25,"d":"NT$25"},{"v":22,"d":"NT$22"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":3,"d":"NT$3"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":22}]
[null,"水費和汙水處理費","住宅",{"v":25,"d":"NT$25"},{"v":26,"d":"NT$26"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-1,"d":"(NT$1)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":26}]
[null,"醫療險","保險",{"v":400,"d":"NT$400"},{"v":400,"d":"NT$400"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":400}]
[null,"住宅險","保險",{"v":400,"d":"NT$400"},{"v":400,"d":"NT$400"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":400}]
[null,"壽險","保險",{"v":100,"d":"NT$100"},{"v":100,"d":"NT$100"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":100}]
[null,"信用卡 1","貸款",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":200}]
[null,"信用卡 2","貸款",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"信用卡 3","貸款",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"個人貸款","貸款",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"助學貸款","貸款",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"服飾","個人保健",{"v":150,"d":"NT$150"},{"v":140,"d":"NT$140"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":10,"d":"NT$10"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":140}]
[null,"乾洗","個人保健",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"剪髮/美甲","個人保健",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"健身房","個人保健",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"醫療","個人保健",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"食物","寵物",{"v":150,"d":"NT$150"},{"v":75,"d":"NT$75"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":75,"d":"NT$75"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":75}]
[null,"美容","寵物",{"v":20,"d":"NT$20"},{"v":25,"d":"NT$25"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-5,"d":"(NT$5)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":25}]
[null,"醫療","寵物",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"玩具","寵物",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"投資帳戶","儲蓄",{"v":200,"d":"NT$200"},{"v":200,"d":"NT$200"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":200}]
[null,"退休金帳戶","儲蓄",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"聯邦稅","稅金",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":300}]
[null,"地方稅","稅金",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"州稅","稅金",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"公車/計程車費","交通",{"v":100,"d":"NT$100"},{"v":150,"d":"NT$150"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":-50,"d":"(NT$50)"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":150}]
[null,"燃料","交通",{"v":450,"d":"NT$450"},{"v":400,"d":"NT$400"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":50,"d":"NT$50"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":400}]
[null,"保險","交通",{"v":300,"d":"NT$300"},{"v":300,"d":"NT$300"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":300}]
[null,"牌照 ","交通",{"v":25,"d":"NT$25"},{"v":25,"d":"NT$25"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":25}]
[null,"保養","交通",{"v":100,"d":"NT$100"},{"v":50,"d":"NT$50"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":50,"d":"NT$50"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":50}]
[null,"停車費","交通",null,null,{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":""},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":0}]
[null,"車輛相關費用","交通",{"v":450,"d":"NT$450"},{"v":450,"d":"NT$450"},{"$f":"IF(OR(每月_支出_表格[[#This Row],[預估支出]]=\"\",每月_支出_表格[[#This Row],[實際支出]]=\"\"),\"\",每月_支出_表格[[#This Row],[預估支出]]-每月_支出_表格[[#This Row],[實際支出]])","v":{"v":0,"d":"NT$0"}},{"$f":"每月_支出_表格[[#This Row],[實際支出]]","v":450}]

{"sheet":"其他資料","index":3,"n_rows":17,"n_cols":6,"rows_kept":17}
[{"$nulls":5}," "]
[null,"預算圖表的樞紐分析表",null,null,"類別清單"]
[]
[null,"類別","費用",null,"若要新增類別，請在下方輸入"]
[null,"寵物",{"v":100,"d":"NT$100"},null,"子女"]
[null,"贈禮與慈善捐款",{"v":125,"d":"NT$125"},null,"娛樂活動"]
[null,"個人保健",{"v":140,"d":"NT$140"},null,"食物"]
[null,"子女",{"v":140,"d":"NT$140"},null,"贈禮與慈善捐款"]
[null,"儲蓄",{"v":200,"d":"NT$200"},null,"住宅"]
[null,"貸款",{"v":200,"d":"NT$200"},null,"保險"]
[null,"稅金",{"v":300,"d":"NT$300"},null,"貸款"]
[null,"娛樂活動",{"v":358,"d":"NT$358"},null,"個人保健"]
[null,"保險",{"v":900,"d":"NT$900"},null,"寵物"]
[null,"食物",{"v":1320,"d":"NT$1,320"},null,"儲蓄"]
[null,"交通",{"v":1375,"d":"NT$1,375"},null,"稅金"]
[null,"住宅",{"v":2702,"d":"NT$2,702"},null,"交通"]
[null,"總計",{"v":7860,"d":"NT$7,860"}]