{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["簡易月預算表"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"簡易月預算表","index":0,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[3,4,4,6],[3,7,4,7],[7,1,7,2],[7,6,7,7],[8,6,8,7]]}
["簡易月預算表"]
[]
[null,"月收入",null,null,"支出佔收入百分比"]
[null,"項目","金額",null,{"$f":"TotalMonthlyExpenses","v":70080},null,null,{"$f":"TotalMonthlyExpenses/TotalMonthlyIncome","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,"收入 1",{"v":75000,"d":"NT$75,000.00"}]
[null,"收入 2",{"v":30000,"d":"NT$30,000.00"}]
[null,"其他",{"v":7500,"d":"NT$7,500.00"},null,"摘要"]
[{"$nulls":4},"月總收入","月總支出","餘額"]
[null,"月支出",null,null,{"$f":"TotalMonthlyIncome","v":{"v":112500,"d":"NT$112,500"}},{"$f":"TotalMonthlyExpenses","v":{"v":70080,"d":"NT$70,080"}},{"$f":"TotalMonthlyIncome-TotalMonthlyExpenses","v":{"v":42420,"d":"NT$42,420"}}]
[null,"項目","金額"]
[null,"房租/房貸",{"v":24000,"d":"NT$24,000.00"}]
[null,"電費",{"v":3600,"d":"NT$3,600.00"}]
[null,"瓦斯",{"v":1500,"d":"NT$1,500.00"}]
[null,"手機",{"v":1350,"d":"NT$1,350.00"}]
[null,"雜貨",{"v":15000,"d":"NT$15,000.00"}]
[null,"車貸",{"v":8190,"d":"NT$8,190.00"}]
[null,"汽車支出",{"v":3600,"d":"NT$3,600.00"}]
[null,"助學貸款",{"v":1500,"d":"NT$1,500.00"}]
[null,"信用卡",{"v":3000,"d":"NT$3,000.00"}]
[null,"汽車保險",{"v":2340,"d":"NT$2,340.00"}]
[null,"個人保健",{"v":1500,"d":"NT$1,500.00"}]
[null,"娛樂",{"v":3000,"d":"NT$3,000.00"}]
[null,"雜項",{"v":1500,"d":"NT$1,500.00"}]